WCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $35 - 0 - 0.00%
Level 4:	4500 - $25 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,375,833
Farm Players Total Salaries	$1,343,012
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,406,664
Estimate Under Maximum Salary Cap of $89,066,666	$12,660,002
Estimate Over Minimum Salary Cap of $61,700,000	$14,706,664
Current Bank Account	$155,327,714
Projected Bank Account	$155,327,714

Pro Players Salaries
Logan Couture (1 Way Contract)	$9,100,000 (2)
Victor Hedman	$7,875,000 (4)
Adam Henrique (1 Way Contract)	$5,900,000 (1)
Mikael Backlund	$5,350,000 (1)
Ondrej Palat (1 Way Contract)	$5,300,000 (1)
Shea Theodore	$5,200,000 (4)
Ryan Strome (1 Way Contract)	$5,000,000 (5)
Linus Ullmark (1 Way Contract)	$5,000,000 (3)
Marcus Pettersson	$4,025,000 (1)
Jani Hakanpaa	$3,420,000 (2)
Ryan Graves	$3,166,667 (1)
Anthony Duclair (1 Way Contract)	$3,000,000 (1)
Stuart Skinner (1 Way Contract)	$2,600,000 (5)
-1 Way Contract Salary Cap :	$1,525,000
Pavel Zacha (1 Way Contract)	$2,250,000 (1)
Ben Hutton (1 Way Contract)	$2,100,000 (3)
Conor Sheary (1 Way Contract)	$2,000,000 (3)
Curtis Lazar (1 Way Contract)	$1,000,000 (2)
Filip Gustavsson	$1,000,000 (3)
Ryan McLeod (1 Way Contract)	$970,000 (1)
Kieffer Bellows (1 Way Contract)	$894,166 (1)
-1 Way Contract Salary Cap :	$0
Kevin Gravel	$850,000 (3)
Kevin Rooney (1 Way Contract)	$850,000 (4)
Noah Juulsen	$775,000 (4)
Michael McCarron	$750,000 (2)
Total Pro Players	24
Salary Commitment
Year 2034 : $78,375,833
Year 2035 : $47,520,000
Year 2036 : $33,250,000
Year 2037 : $22,300,000
Salary Average Commitment
Year 2034 : $35,540,893
Year 2035 : $23,802,500
Year 2036 : $9,637,500
Year 2037 : $4,737,500
Salary Cap with 1 Way Contract
Year 2034 : $76,406,664
Year 2035 : $46,445,000
Year 2036 : $32,175,000
Year 2037 : $21,225,000

Farm Players Salaries
Tyler Inamoto	$100,000 (3)
Cameron Morrison (Out of Payroll)	$100,000 (1)
Tim Gettinger	$99,825 (1)
Kole Lind	$96,938 (1)
Xavier Bourgault	$92,500 (2)
Samuel Poulin	$92,500 (1)
Calle Clang	$83,750 (3)
Viktor Neuchev	$83,750 (3)
Jimmy Lodge	$83,750 (1)
Mike Callahan	$75,000 (1)
Aku Raty	$75,000 (2)
Givani Smith	$75,000 (2)
Frederic Allard	$75,000 (3)
Benton Maass	$70,000 (5)
Jeremy McKenna	$70,000 (1)
Croix Evingson	$70,000 (5)
Total Farm Players	16
Salary Commitment
Year 2034 : $1,343,012
Year 2035 : $725,000
Year 2036 : $482,500
Year 2037 : $140,000
Salary Average Commitment
Year 2034 : $1,253,125
Year 2035 : $703,750
Year 2036 : $448,125
Year 2037 : $140,625

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mullet Arena
Level 1:	7000 - $90 - 0 - 0.00%
Level 2:	6000 - $65 - 0 - 0.00%
Level 3:	2500 - $50 - 0 - 0.00%
Level 4:	4500 - $30 - 0 - 0.00%
Luxury :	1500 - $175 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,835,833
Farm Players Total Salaries	$1,251,250
Coaches Total Salaries	$10,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$83,730,832
Estimate Under Maximum Salary Cap of $89,066,666	$5,335,834
Estimate Over Minimum Salary Cap of $61,700,000	$22,030,832
Current Bank Account	$108,141,780
Projected Bank Account	$108,141,780

Pro Players Salaries
Jonathan Huberdeau (1 Way Contract)	$10,500,000 (5)
Tomas Hertl (1 Way Contract)	$8,137,500 (4)
Joshua Norris (1 Way Contract)	$7,950,000 (5)
William Nylander	$7,000,000 (1)
Evgeni Malkin (1 Way Contract)	$6,100,000 (4)
Mathew Dumba (1 Way Contract)	$6,000,000 (2)
Frederik Andersen (1 Way Contract)	$6,000,000 (4)
Marco Scandella (1 Way Contract)	$4,500,000 (2)
Alex Killorn (1 Way Contract)	$4,450,000 (1)
Alec Martinez	$4,050,000 (1)
Nick Leddy (1 Way Contract)	$3,333,333 (2)
Chandler Stephenson (1 Way Contract)	$2,750,000 (1)
Luke Schenn (1 Way Contract)	$2,250,000 (4)
James Reimer (1 Way Contract)	$1,500,000 (2)
Pierre-edouard Bellemare (1 Way Contract)	$1,350,000 (3)
Garnet Hathaway (1 Way Contract)	$1,010,000 (2)
Beck Malenstyn	$1,000,000 (3)
William Borgen	$1,000,000 (3)
Lukas Reichel	$925,000 (3)
Wayne Simmonds (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
Robert Bortuzzo (1 Way Contract)	$875,000 (2)
Collin Delia (1 Way Contract)	$850,000 (4)
-1 Way Contract Salary Cap :	$0
Linus Weissbach (1 Way Contract)	$842,500 (1)
-1 Way Contract Salary Cap :	$0
Oskar Steen	$800,000 (1)
Jordan Gross (1 Way Contract)	$762,500 (3)
-1 Way Contract Salary Cap :	$0
Otto Leskinen (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Andrew Nielsen (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Kole Sherwood (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Rourke Chartier	$750,000 (1)
Trevor Lewis (1 Way Contract)	$750,000 (1)
Mike Vecchione (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Phillip Di Giuseppe	$750,000 (1)
Matt Luff (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	33
Salary Commitment
Year 2034 : $90,835,833
Year 2035 : $64,043,333
Year 2036 : $46,825,000
Year 2037 : $41,787,500
Salary Average Commitment
Year 2034 : $51,493,333
Year 2035 : $37,568,333
Year 2036 : $19,850,000
Year 2037 : $15,650,000
Salary Cap with 1 Way Contract
Year 2034 : $83,730,832
Year 2035 : $62,430,832
Year 2036 : $45,212,500
Year 2037 : $40,937,500

Farm Players Salaries
Logan Day	$100,000 (1)
John-Jason Peterka	$88,125 (2)
Tyler Tucker	$87,500 (2)
Jansen Harkins	$85,000 (3)
Gerald Mayhew	$80,000 (1)
Gabriel Bourque	$80,000 (1)
Mikael Pyyhtia	$79,375 (3)
Ken Appleby	$76,250 (3)
Simon Johansson	$75,000 (1)
Calle Sjalin	$75,000 (1)
Leon Gawanke	$75,000 (1)
Jakov Novak	$70,000 (1)
Brett McKenzie	$70,000 (1)
Maxence Guenette	$70,000 (1)
John Moore	$70,000 (1)
Cedric Pare	$70,000 (1)
Total Farm Players	16
Salary Commitment
Year 2034 : $1,251,250
Year 2035 : $416,250
Year 2036 : $240,625
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,175,625
Year 2035 : $395,625
Year 2036 : $237,500
Year 2037 : $0

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	7000 - $150 - 0 - 0.00%
Level 2:	6000 - $110 - 0 - 0.00%
Level 3:	2500 - $100 - 0 - 0.00%
Level 4:	4500 - $90 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,900,000
Farm Players Total Salaries	$1,868,875
Coaches Total Salaries	$4,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$85,900,000
Estimate Under Maximum Salary Cap of $89,066,666	$3,166,666
Estimate Over Minimum Salary Cap of $61,700,000	$24,200,000
Current Bank Account	$185,558,375
Projected Bank Account	$185,558,375

Pro Players Salaries
Jamie Benn (1 Way Contract)	$9,500,000 (5)
Kirill Kaprizov (1 Way Contract)	$9,000,000 (3)
Roman Josi (1 Way Contract)	$9,000,000 (3)
Jeff Skinner (1 Way Contract)	$7,000,000 (4)
Rasmus Dahlin (1 Way Contract)	$6,000,000 (1)
Jacob Markstrom (1 Way Contract)	$6,000,000 (2)
Nikita Zaitsev (1 Way Contract)	$5,900,000 (1)
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (4)
Thatcher Demko (1 Way Contract)	$5,000,000 (3)
Filip Hronek (1 Way Contract)	$4,400,000 (1)
Nick Jensen (1 Way Contract)	$4,050,000 (5)
Joe Pavelski (1 Way Contract)	$3,500,000 (1)
Phil Kessel (1 Way Contract)	$1,500,000 (1)
Josh Brown (1 Way Contract)	$1,275,000 (4)
Derick Brassard (1 Way Contract)	$1,200,000 (2)
Rem Pitlick	$1,100,000 (1)
Gustav Lindstrom	$950,000 (2)
Tim Stutzle	$925,000 (1)
Cole Perfetti	$925,000 (2)
Jack Quinn	$925,000 (1)
Kent Johnson	$925,000 (2)
Colin Blackwell (1 Way Contract)	$900,000 (3)
Pat Maroon	$800,000 (2)
Total Pro Players	23
Salary Commitment
Year 2034 : $85,900,000
Year 2035 : $61,650,000
Year 2036 : $50,850,000
Year 2037 : $26,950,000
Salary Average Commitment
Year 2034 : $43,556,250
Year 2035 : $26,893,750
Year 2036 : $21,512,500
Year 2037 : $18,331,250
Salary Cap with 1 Way Contract
Year 2034 : $85,900,000
Year 2035 : $61,650,000
Year 2036 : $50,850,000
Year 2037 : $26,950,000

Farm Players Salaries
Garret Sparks	$100,000 (1)
Jake Bischoff	$95,000 (3)
Justin Hamonic	$95,000 (3)
Dylan Blujus	$95,000 (3)
Jordan Frasca	$92,500 (3)
Georgii Merkulov	$92,500 (3)
Jack Drury	$88,125 (1)
Drew Helleson	$88,125 (2)
Blake McLaughlin	$83,750 (1)
Daniil Chechelev	$79,375 (1)
Devin Cooley	$78,800 (2)
Jake Wahlin	$75,000 (1)
Justin Taylor	$75,000 (1)
Henry Bowlby	$75,000 (2)
Joona Luoto	$75,000 (2)
Todd Burgess	$75,000 (1)
Griffin Luce	$75,000 (2)
Luke Stevens	$75,000 (1)
Ross Olsson	$75,000 (1)
Jake Massie	$70,700 (2)
Nolan Kneen	$70,000 (2)
Jack Becker	$70,000 (3)
Josh Lammon	$70,000 (2)
Total Farm Players	23
Salary Commitment
Year 2034 : $1,868,875
Year 2035 : $1,142,625
Year 2036 : $540,000
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,775,625
Year 2035 : $1,118,750
Year 2036 : $540,000
Year 2037 : $0

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Centre
Level 1:	7000 - $90 - 0 - 0.00%
Level 2:	6000 - $55 - 0 - 0.00%
Level 3:	2500 - $36 - 0 - 0.00%
Level 4:	4500 - $21 - 0 - 0.00%
Luxury :	1500 - $150 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$92,848,641
Farm Players Total Salaries	$1,479,750
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$88,043,640
Estimate Under Maximum Salary Cap of $89,066,666	$1,023,026
Estimate Over Minimum Salary Cap of $61,700,000	$26,343,640
Current Bank Account	$73,063,797
Projected Bank Account	$73,063,797

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$9,500,000 (4)
Mark Stone (1 Way Contract)	$9,500,000 (4)
Pavel Buchnevich (1 Way Contract)	$8,118,641 (3)
Nazem Kadri (1 Way Contract)	$7,000,000 (4)
Ryan Suter (1 Way Contract)	$6,900,000 (2)
Gustav Nyquist	$5,500,000 (1)
Rasmus Ristolainen (1 Way Contract)	$5,400,000 (3)
Robin Lehner (1 Way Contract)	$5,000,000 (1)
Dmitry Kulikov (1 Way Contract)	$4,500,000 (5)
Vincent Trocheck	$4,500,000 (2)
Sam Bennett (1 Way Contract)	$4,425,000 (2)
Nick Bjugstad (1 Way Contract)	$3,000,000 (4)
Karel Vejmelka (1 Way Contract)	$2,725,000 (4)
Evgeny Dadonov (1 Way Contract)	$2,250,000 (2)
Justin Schultz (1 Way Contract)	$2,250,000 (2)
Tage Thompson (1 Way Contract)	$1,400,000 (1)
Timothy Liljegren (1 Way Contract)	$1,400,000 (2)
Kevin Stenlund	$1,250,000 (1)
Drew O'Connor	$1,000,000 (2)
Tye Kartye (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Morgan Frost (1 Way Contract)	$925,000 (2)
Cole McWard (1 Way Contract)	$880,000 (3)
-1 Way Contract Salary Cap :	$0
Michael Sgarbossa (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
Mark Jankowski (1 Way Contract)	$750,000 (2)
Fredrik Karlstrom (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Brandon Duhaime	$750,000 (1)
Ethen Frank (1 Way Contract)	$750,000 (2)
-1 Way Contract Salary Cap :	$0
C.J. Suess (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	28
Salary Commitment
Year 2034 : $92,848,641
Year 2035 : $76,698,641
Year 2036 : $51,548,641
Year 2037 : $36,225,000
Salary Average Commitment
Year 2034 : $48,617,392
Year 2035 : $38,911,142
Year 2036 : $21,037,927
Year 2037 : $10,189,286
Salary Cap with 1 Way Contract
Year 2034 : $88,043,640
Year 2035 : $74,143,640
Year 2036 : $49,743,640
Year 2037 : $36,225,000

Farm Players Salaries
Jacob MacDonald	$92,500 (1)
Adam Ginning	$88,125 (1)
Jonatan Berggren	$88,125 (1)
Vladislav Kolyachonok	$88,125 (1)
Adam Ruzicka	$88,000 (2)
Scott Reedy	$84,250 (1)
Jonathan Gruden	$79,375 (1)
Matt Kiersted	$76,250 (3)
Matheson Iacopelli	$75,000 (1)
Hugh McGing	$75,000 (1)
Nick Swaney	$75,000 (1)
Jayce Hawryluk	$75,000 (1)
Brian Pinho	$75,000 (1)
Zane McIntyre	$70,000 (1)
Tim Schaller	$70,000 (1)
Patrick Holway	$70,000 (1)
Kale Howarth	$70,000 (1)
David Drake	$70,000 (1)
Joe Vrbetic	$70,000 (2)
Total Farm Players	19
Salary Commitment
Year 2034 : $1,479,750
Year 2035 : $234,250
Year 2036 : $76,250
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,393,750
Year 2035 : $210,000
Year 2036 : $70,000
Year 2037 : $0

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	ScotiaBank Saddledome
Level 1:	7000 - $80 - 0 - 0.00%
Level 2:	6000 - $55 - 0 - 0.00%
Level 3:	2500 - $35 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	1500 - $130 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$98,656,108
Farm Players Total Salaries	$1,034,375
Coaches Total Salaries	$6,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$85,706,114
Estimate Under Maximum Salary Cap of $89,066,666	$3,360,552
Estimate Over Minimum Salary Cap of $61,700,000	$24,006,114
Current Bank Account	$117,604,334
Projected Bank Account	$117,604,334

Pro Players Salaries
Auston Matthews (1 Way Contract)	$11,640,250 (1)
Adam Fox (1 Way Contract)	$9,500,000 (5)
Andrei Svechnikov (1 Way Contract)	$7,750,000 (3)
-1 Way Contract Salary Cap :	$6,675,000
Sean Couturier (1 Way Contract)	$7,750,000 (4)
Connor Hellebuyck (1 Way Contract)	$6,166,666 (2)
Dylan Larkin (1 Way Contract)	$6,100,000 (1)
Jonas Brodin (Out of Payroll)	$6,000,000 (4)
Ryan Ellis (1 Way Contract)	$6,000,000 (4)
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (1)
Jake Allen (1 Way Contract)	$3,850,000 (4)
J.T. Compher (1 Way Contract)	$3,500,000 (1)
Jordan Kyrou	$2,800,000 (1)
Gustav Forsling (1 Way Contract)	$2,666,667 (2)
Alexander Edler	$2,500,000 (4)
Artem Zub	$2,500,000 (2)
Nicolas Hague (1 Way Contract)	$2,294,150 (4)
-1 Way Contract Salary Cap :	$1,219,150
Alexandre Texier (1 Way Contract)	$1,525,000 (1)
-1 Way Contract Salary Cap :	$450,000
Owen Tippett (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$425,000
Christian Fischer (1 Way Contract)	$1,125,875 (1)
Nick Perbix (1 Way Contract)	$1,125,000 (4)
Daniil Tarasov (1 Way Contract)	$1,050,000 (3)
-1 Way Contract Salary Cap :	$0
Ukko-Pekka Luukkonen (1 Way Contract)	$837,500 (2)
-1 Way Contract Salary Cap :	$0
William Lockwood	$837,500 (1)
Thomas Novak	$800,000 (2)
Mikhail Maltsev	$800,000 (1)
Felix Sandstrom (1 Way Contract)	$775,000 (1)
Jack Studnicka (1 Way Contract)	$762,500 (2)
-1 Way Contract Salary Cap :	$0
Alexander Barabanov (1 Way Contract)	$750,000 (1)
Michael Eyssimont	$750,000 (1)
Lawson Crouse (1 Way Contract)	$0 (0)
Total Pro Players	30
Salary Commitment
Year 2034 : $98,656,108
Year 2035 : $63,052,483
Year 2036 : $49,319,150
Year 2037 : $39,019,150
Salary Average Commitment
Year 2034 : $30,925,000
Year 2035 : $21,481,250
Year 2036 : $17,231,250
Year 2037 : $14,768,750
Salary Cap with 1 Way Contract
Year 2034 : $91,706,112
Year 2035 : $57,177,480
Year 2036 : $45,044,152
Year 2037 : $37,944,152

Farm Players Salaries
Kirill Marchenko	$92,500 (2)
Noah Cates	$92,500 (1)
Nils Lundkvist	$92,500 (2)
Cole Sillinger	$92,500 (2)
Dawson Mercer	$92,500 (1)
Calen Addison	$88,125 (1)
Nicholas Robertson	$88,125 (2)
Jordan Harris	$83,750 (1)
Rafael Harvey-Pinard	$82,500 (1)
Philipp Kurashev	$79,375 (1)
Jon Gillies	$75,000 (1)
Ivan Prosvetov	$75,000 (1)
Total Farm Players	12
Salary Commitment
Year 2034 : $1,034,375
Year 2035 : $365,625
Year 2036 : $0
Year 2037 : $0
Salary Average Commitment
Year 2034 : $854,042
Year 2035 : $222,167
Year 2036 : $0
Year 2037 : $0

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	7000 - $80 - 0 - 0.00%
Level 2:	6000 - $61 - 0 - 0.00%
Level 3:	2500 - $40 - 0 - 0.00%
Level 4:	4500 - $25 - 0 - 0.00%
Luxury :	1500 - $150 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,937,500
Farm Players Total Salaries	$1,580,450
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,937,500
Estimate Under Maximum Salary Cap of $89,066,666	$13,129,166
Estimate Over Minimum Salary Cap of $61,700,000	$14,237,500
Current Bank Account	$156,534,956
Projected Bank Account	$156,534,956

Pro Players Salaries
Oliver Ekman-Larsson (1 Way Contract)	$9,000,000 (3)
Nicklas Backstrom (1 Way Contract)	$8,500,000 (2)
Sean Monahan (1 Way Contract)	$6,350,000 (3)
Elvis Merzlikins	$5,400,000 (3)
Jakob Silfverberg (1 Way Contract)	$5,250,000 (1)
Conor Garland (1 Way Contract)	$4,950,000 (4)
Marcus Foligno (1 Way Contract)	$3,100,000 (3)
Erik Cernak (1 Way Contract)	$2,950,000 (2)
Vladislav Gavrikov (1 Way Contract)	$2,800,000 (2)
Carson Soucy	$2,750,000 (1)
Jason Dickinson (1 Way Contract)	$2,650,000 (3)
Oliver Kylington (1 Way Contract)	$2,500,000 (4)
Zemgus Girgensons (1 Way Contract)	$2,500,000 (2)
Vladislav Namestnikov (1 Way Contract)	$2,500,000 (1)
Nick Ritchie (1 Way Contract)	$2,500,000 (1)
Adam Erne (1 Way Contract)	$2,100,000 (2)
Yegor Sharangovich (1 Way Contract)	$2,000,000 (1)
Cal Foote	$1,500,000 (1)
Andrew Cogliano (1 Way Contract)	$1,250,000 (1)
Sebastian Cossa	$925,000 (3)
Pyotr Kochetkov (1 Way Contract)	$925,000 (2)
Kaiden Guhle	$925,000 (1)
Yegor Chinakhov	$925,000 (1)
Andrew Poturalski (1 Way Contract)	$900,000 (2)
Adam Gaudette	$787,500 (2)
Total Pro Players	25
Salary Commitment
Year 2034 : $75,937,500
Year 2035 : $56,337,500
Year 2036 : $34,875,000
Year 2037 : $7,450,000
Salary Average Commitment
Year 2034 : $30,500,000
Year 2035 : $22,200,000
Year 2036 : $14,893,750
Year 2037 : $1,631,250
Salary Cap with 1 Way Contract
Year 2034 : $75,937,500
Year 2035 : $56,337,500
Year 2036 : $34,875,000
Year 2037 : $7,450,000

Farm Players Salaries
Jonas Rondbjerg	$100,000 (2)
Xavier Bernard	$97,400 (2)
Felix Robert	$95,000 (1)
Martin Pospisil	$87,500 (2)
Nikita Pavlychev	$87,000 (4)
Kim Nousiainen	$86,000 (4)
Jack Badini	$83,800 (2)
Lucas Edmonds	$83,750 (2)
Zach Sawchenko	$75,000 (2)
Wyatt Kalynuk	$75,000 (2)
Joseph Cecconi	$75,000 (2)
Malte Stromwall	$75,000 (2)
Jackson Leppard	$70,000 (2)
Mason Mannek	$70,000 (1)
Michal Stinil	$70,000 (2)
Billy Constantinou	$70,000 (1)
Riley McCourt	$70,000 (1)
Donald Busdeker	$70,000 (1)
Sean Josling	$70,000 (1)
Bailey Brkin	$70,000 (2)
Total Farm Players	20
Salary Commitment
Year 2034 : $1,580,450
Year 2035 : $1,135,450
Year 2036 : $173,000
Year 2037 : $173,000
Salary Average Commitment
Year 2034 : $1,478,125
Year 2035 : $1,058,125
Year 2036 : $149,375
Year 2037 : $149,375

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $43 - 0 - 0.00%
Level 4:	4500 - $23 - 0 - 0.00%
Luxury :	1500 - $160 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $33 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,862,500
Farm Players Total Salaries	$1,344,025
Coaches Total Salaries	$6,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,962,500
Estimate Under Maximum Salary Cap of $89,066,666	$9,104,166
Estimate Over Minimum Salary Cap of $61,700,000	$18,262,500
Current Bank Account	$91,491,477
Projected Bank Account	$91,491,477

Pro Players Salaries
Patrick Kane (1 Way Contract)	$10,500,000 (3)
Andrei Vasilevskiy (1 Way Contract)	$9,000,000 (2)
Jacob Trouba (1 Way Contract)	$8,000,000 (3)
Elias Pettersson (1 Way Contract)	$7,350,000 (1)
-1 Way Contract Salary Cap :	$6,275,000
Viktor Arvidsson (1 Way Contract)	$6,500,000 (1)
Jaccob Slavin (1 Way Contract)	$5,300,000 (2)
Jack Campbell (1 Way Contract)	$5,000,000 (5)
Marcus Johansson (1 Way Contract)	$3,750,000 (2)
Mattias Janmark (1 Way Contract)	$3,400,000 (3)
Kasperi Kapanen (1 Way Contract)	$3,200,000 (1)
Alex Nedeljkovic (1 Way Contract)	$3,000,000 (1)
Jordan Martinook (1 Way Contract)	$2,500,000 (2)
Pierre Engvall (1 Way Contract)	$2,250,000 (1)
Mark Pysyk (1 Way Contract)	$2,100,000 (2)
Josh Archibald (1 Way Contract)	$2,000,000 (4)
Colin Miller (1 Way Contract)	$1,850,000 (3)
William Carrier (1 Way Contract)	$1,850,000 (1)
Slater Koekkoek (1 Way Contract)	$1,450,000 (4)
-1 Way Contract Salary Cap :	$375,000
Jakub Zboril (1 Way Contract)	$1,137,500 (3)
Jalen Chatfield	$1,000,000 (1)
Dilllon Heatherington (1 Way Contract)	$975,000 (2)
Joe Hicketts (1 Way Contract)	$750,000 (2)
-1 Way Contract Salary Cap :	$0
Andrew Mangiapane (1 Way Contract)	$0 (0)
Kevin Labanc (1 Way Contract)	$0 (0)
Kevin Lankinen	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2034 : $82,862,500
Year 2035 : $57,712,500
Year 2036 : $33,337,500
Year 2037 : $8,450,000
Salary Average Commitment
Year 2034 : $24,071,429
Year 2035 : $18,590,179
Year 2036 : $7,121,429
Year 2037 : $4,375,000
Salary Cap with 1 Way Contract
Year 2034 : $79,962,496
Year 2035 : $55,887,500
Year 2036 : $32,262,500
Year 2037 : $7,375,000

Farm Players Salaries
Matthew Highmore	$160,000 (3)
Rasmus Sandin	$105,000 (2)
Ryan Zuhlsdorf	$99,825 (1)
Lucas Carlsson	$93,700 (2)
David Gustafsson	$88,125 (1)
Keith Petruzzelli	$83,750 (1)
Graham McPhee	$82,500 (1)
Hayden Hodgson	$82,500 (1)
Tanner Kaspick	$82,500 (2)
Keaton Thompson	$81,500 (2)
Justin Scott	$80,000 (2)
Joel L'Esperance	$79,750 (1)
Matej Blumel	$79,375 (1)
Greg Meireles	$75,500 (2)
Zachary Bouthillier	$70,000 (1)
Total Farm Players	15
Salary Commitment
Year 2034 : $1,344,025
Year 2035 : $678,200
Year 2036 : $160,000
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,090,000
Year 2035 : $502,500
Year 2036 : $65,000
Year 2037 : $0

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $35 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,411,700
Farm Players Total Salaries	$1,788,529
Coaches Total Salaries	$9,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$87,411,700
Estimate Under Maximum Salary Cap of $89,066,666	$1,654,966
Estimate Over Minimum Salary Cap of $61,700,000	$25,711,700
Current Bank Account	$183,604,360
Projected Bank Account	$183,604,360

Pro Players Salaries
Cale Makar (1 Way Contract)	$9,000,000 (3)
John Carlson (1 Way Contract)	$8,000,000 (2)
David Pastrnak (1 Way Contract)	$6,670,000 (1)
Brock Boeser	$6,650,000 (2)
Cam Fowler (1 Way Contract)	$6,500,000 (2)
Hampus Lindholm (1 Way Contract)	$6,500,000 (5)
Teuvo Teravainen	$5,400,000 (1)
Pierre-Luc Dubois (1 Way Contract)	$5,000,000 (1)
Elias Lindholm (1 Way Contract)	$4,850,000 (2)
Damon Severson (1 Way Contract)	$4,166,700 (1)
Jake Oettinger (1 Way Contract)	$4,000,000 (2)
Scott Mayfield (1 Way Contract)	$3,500,000 (4)
Brandon Tanev (1 Way Contract)	$3,500,000 (2)
Erik Haula (1 Way Contract)	$3,150,000 (4)
Matt Duchene (1 Way Contract)	$3,000,000 (2)
Martin Jones	$2,500,000 (3)
Teddy Blueger	$1,900,000 (1)
Brandon Hagel	$1,500,000 (1)
Zach Aston-Reese	$840,000 (1)
Wade Allison	$785,000 (1)
Total Pro Players	20
Salary Commitment
Year 2034 : $87,411,700
Year 2035 : $61,150,000
Year 2036 : $24,650,000
Year 2037 : $13,150,000
Salary Average Commitment
Year 2034 : $21,024,733
Year 2035 : $13,031,250
Year 2036 : $8,956,250
Year 2037 : $5,531,250
Salary Cap with 1 Way Contract
Year 2034 : $87,411,700
Year 2035 : $61,150,000
Year 2036 : $24,650,000
Year 2037 : $13,150,000

Farm Players Salaries
Steven Kampfer (Out of Payroll)	$100,000 (2)
Xavier Ouellet	$100,000 (2)
Devin Shore	$100,000 (3)
Hunter McKown	$92,500 (3)
Marc McLaughlin	$92,500 (3)
Mac Guzda	$92,500 (3)
Akito Hirose	$92,500 (3)
Jake Livingstone	$92,500 (3)
Jason Polin	$92,500 (3)
Cale Fleury	$90,000 (1)
Philip Tomasino	$86,333 (1)
Nolan Foote	$86,333 (1)
Tyler Wall	$77,688 (1)
Travis Barron	$77,500 (1)
Ben Gleason	$77,500 (2)
Steven Fogarty	$76,300 (1)
Tanner Laczynski	$76,250 (1)
Simon Benoit	$75,000 (1)
Zachary Emond	$70,625 (1)
Tyler Benson	$70,000 (1)
Mason Jobst	$70,000 (1)
Total Farm Players	21
Salary Commitment
Year 2034 : $1,788,529
Year 2035 : $932,500
Year 2036 : $655,000
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,756,650
Year 2035 : $897,500
Year 2036 : $655,000
Year 2037 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7000 - $92 - 0 - 0.00%
Level 2:	6000 - $57 - 0 - 0.00%
Level 3:	2500 - $37 - 0 - 0.00%
Level 4:	4500 - $25 - 0 - 0.00%
Luxury :	1500 - $164 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $33 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$89,370,000
Farm Players Total Salaries	$1,528,688
Coaches Total Salaries	$9,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$87,820,000
Estimate Under Maximum Salary Cap of $89,066,666	$1,246,666
Estimate Over Minimum Salary Cap of $61,700,000	$26,120,000
Current Bank Account	$111,562,730
Projected Bank Account	$111,562,730

Pro Players Salaries
Drew Doughty (1 Way Contract)	$11,000,000 (4)
Jack Eichel (1 Way Contract)	$10,000,000 (1)
Matthew Tkachuk (1 Way Contract)	$9,500,000 (4)
Patrik Laine (1 Way Contract)	$8,900,000 (5)
Tyler Seguin (1 Way Contract)	$7,600,000 (4)
Oliver Bjorkstrand (1 Way Contract)	$5,400,000 (2)
Ilya Mikheyev (1 Way Contract)	$4,750,000 (5)
Artturi Lehkonen (1 Way Contract)	$4,500,000 (5)
John Marino (1 Way Contract)	$4,400,000 (3)
Phillip Danault (1 Way Contract)	$4,250,000 (2)
Anthony Beauvillier (1 Way Contract)	$4,150,000 (1)
Marc Staal (1 Way Contract)	$1,750,000 (2)
Sean Durzi (1 Way Contract)	$1,700,000 (2)
Michael Rasmussen (1 Way Contract)	$1,550,000 (2)
Mike Reilly (1 Way Contract)	$1,500,000 (1)
Matt Benning (1 Way Contract)	$1,250,000 (5)
Nathan Beaulieu (1 Way Contract)	$1,250,000 (1)
Moritz Seider	$1,000,000 (2)
Derek Ryan (1 Way Contract)	$995,000 (1)
Frank Vatrano (1 Way Contract)	$900,000 (2)
Malcolm Subban (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
Dustin Tokarski	$775,000 (5)
Sergei Bobrovsky (1 Way Contract)	$700,000 (2)
Paul Thompson (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	24
Salary Commitment
Year 2034 : $89,370,000
Year 2035 : $69,925,000
Year 2036 : $52,675,000
Year 2037 : $48,275,000
Salary Average Commitment
Year 2034 : $31,616,750
Year 2035 : $26,296,750
Year 2036 : $19,103,000
Year 2037 : $18,409,250
Salary Cap with 1 Way Contract
Year 2034 : $87,820,000
Year 2035 : $69,925,000
Year 2036 : $52,675,000
Year 2037 : $48,275,000

Farm Players Salaries
Shane Bowers	$110,000 (1)
Garrett Pilon	$110,000 (1)
Nolan Stevens	$100,000 (1)
Justin Richards	$100,000 (1)
Robin Salo	$96,938 (2)
Jake Neighbours	$92,500 (2)
Brady Lyle	$92,500 (1)
Mike Robinson	$92,125 (1)
Keegan Iverson	$92,125 (1)
Roni Hirvonen	$88,125 (3)
Matthew Stienburg	$83,750 (3)
Wyatt Kaiser	$83,750 (2)
Mitch Reinke	$82,500 (1)
Collin Adams	$80,000 (1)
Clayton Phillips	$79,375 (1)
Dakota Mermis	$75,000 (1)
Aaron Luchuk	$70,000 (1)
Spencer Watson	$0 (0)
Total Farm Players	18
Salary Commitment
Year 2034 : $1,528,688
Year 2035 : $445,063
Year 2036 : $171,875
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,298,750
Year 2035 : $436,250
Year 2036 : $171,875
Year 2037 : $0

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	America Airlines Center
Level 1:	7000 - $80 - 0 - 0.00%
Level 2:	6000 - $55 - 0 - 0.00%
Level 3:	2500 - $35 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	1500 - $130 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,949,393
Farm Players Total Salaries	$1,371,175
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$89,411,394
Estimate Under Maximum Salary Cap of $89,066,666	-$344,728
Estimate Over Minimum Salary Cap of $61,700,000	$27,711,394
Current Bank Account	$63,297,197
Projected Bank Account	$63,297,197

Pro Players Salaries
Mitch Marner (1 Way Contract)	$10,903,000 (4)
Evgeny Kuznetsov	$7,800,000 (5)
Morgan Rielly (1 Way Contract)	$7,500,000 (3)
Anders Lee (1 Way Contract)	$7,000,000 (1)
Nikolaj Ehlers (1 Way Contract)	$6,000,000 (2)
Cam Atkinson (1 Way Contract)	$5,875,000 (1)
Andrei Kuzmenko (1 Way Contract)	$5,500,000 (4)
Jaden Schwartz (1 Way Contract)	$5,500,000 (3)
Alex Goligoski (1 Way Contract)	$5,350,000 (1)
Mikael Granlund (1 Way Contract)	$5,000,000 (3)
Josh Manson (1 Way Contract)	$4,000,000 (4)
Tristan Jarry (1 Way Contract)	$3,500,000 (1)
Jonas Siegenthaler (1 Way Contract)	$3,400,000 (1)
Colton Sissons	$2,857,143 (5)
Casey Mittelstadt (1 Way Contract)	$2,500,000 (3)
David Kampf	$1,500,000 (1)
Eric Comrie (1 Way Contract)	$1,070,000 (1)
John Quenneville	$925,000 (1)
Logan Stankoven	$881,250 (3)
Niko Mikkola	$850,000 (1)
Robert Hagg (1 Way Contract)	$800,000 (1)
Andrew Agozzino (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
Mitchell Stephens (1 Way Contract)	$738,000 (1)
-1 Way Contract Salary Cap :	$0
Christopher Gibson	$700,000 (1)
Total Pro Players	24
Salary Commitment
Year 2034 : $90,949,393
Year 2035 : $59,241,393
Year 2036 : $52,441,393
Year 2037 : $31,060,143
Salary Average Commitment
Year 2034 : $43,038,536
Year 2035 : $29,999,250
Year 2036 : $28,274,250
Year 2037 : $22,018,000
Salary Cap with 1 Way Contract
Year 2034 : $89,411,392
Year 2035 : $58,441,392
Year 2036 : $52,441,393
Year 2037 : $31,060,143

Farm Players Salaries
Paul Cotter	$92,500 (2)
Jasper Weatherby	$84,300 (1)
William Lagesson	$79,375 (1)
Jan Bednar	$79,375 (2)
Gannon Laroque	$79,375 (3)
Brandon Saigeon	$75,000 (4)
Nathan Clurman	$75,000 (3)
Michael McNiven	$75,000 (4)
Ryan Shea	$75,000 (1)
Jeremy Davies	$75,000 (2)
Seth Griffith	$75,000 (1)
Brinson Pasichnuk	$75,000 (1)
Kristians Rubins	$75,000 (4)
Alex Peters	$75,000 (3)
Ethan Samson	$70,625 (3)
Lucas Ciona	$70,625 (3)
Dean Stewart	$70,000 (1)
Ryan Tverberg	$70,000 (3)
Total Farm Players	18
Salary Commitment
Year 2034 : $1,371,175
Year 2035 : $912,500
Year 2036 : $665,625
Year 2037 : $225,000
Salary Average Commitment
Year 2034 : $1,318,750
Year 2035 : $865,625
Year 2036 : $646,250
Year 2037 : $215,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7000 - $70 - 0 - 0.00%
Level 2:	6000 - $55 - 0 - 0.00%
Level 3:	2500 - $40 - 0 - 0.00%
Level 4:	4500 - $25 - 0 - 0.00%
Luxury :	1500 - $150 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,744,500
Farm Players Total Salaries	$1,383,791
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,966,496
Estimate Under Maximum Salary Cap of $89,066,666	$12,100,170
Estimate Over Minimum Salary Cap of $61,700,000	$15,266,496
Current Bank Account	$125,957,370
Projected Bank Account	$125,957,370

Pro Players Salaries
Seth Jones (1 Way Contract)	$9,500,000 (5)
Mathew Barzal (1 Way Contract)	$7,000,000 (2)
Colton Parayko (1 Way Contract)	$6,500,000 (5)
Taylor Hall (1 Way Contract)	$6,000,000 (3)
Jordan Staal (1 Way Contract)	$6,000,000 (1)
Andrew Copp (1 Way Contract)	$5,625,000 (4)
Jake DeBrusk (1 Way Contract)	$4,000,000 (1)
Carter Hart (1 Way Contract)	$3,979,000 (4)
Jeff Carter (1 Way Contract)	$3,125,000 (1)
Kailer Yamamoto (1 Way Contract)	$3,100,000 (4)
-1 Way Contract Salary Cap :	$2,025,000
Jordan Greenway (1 Way Contract)	$3,000,000 (4)
Jesse Puljujarvi (1 Way Contract)	$3,000,000 (2)
Zach Whitecloud (1 Way Contract)	$2,750,000 (5)
Jake Bean	$2,300,000 (3)
Ethan Bear (1 Way Contract)	$2,000,000 (1)
Tyson Jost (1 Way Contract)	$2,000,000 (1)
Barrett Hayton (1 Way Contract)	$1,775,000 (2)
Caleb Jones (1 Way Contract)	$1,350,000 (2)
Bowen Byram (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Milan Lucic (1 Way Contract)	$1,000,000 (2)
Spencer Knight	$925,000 (1)
Jack Hughes (Out of Payroll)	$925,000 (2)
Ben Meyers (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Josh Maniscalco (1 Way Contract)	$853,000 (2)
-1 Way Contract Salary Cap :	$0
Brady Keeper (1 Way Contract)	$800,000 (2)
Cooper Marody (1 Way Contract)	$800,000 (2)
Haydn Fleury (1 Way Contract)	$762,500 (4)
Nathan Walker	$750,000 (2)
Total Pro Players	28
Salary Commitment
Year 2034 : $81,744,500
Year 2035 : $63,694,500
Year 2036 : $43,516,500
Year 2037 : $35,216,500
Salary Average Commitment
Year 2034 : $28,375,000
Year 2035 : $18,725,000
Year 2036 : $9,043,750
Year 2037 : $7,468,750
Salary Cap with 1 Way Contract
Year 2034 : $77,891,500
Year 2035 : $59,841,500
Year 2036 : $42,441,500
Year 2037 : $34,141,500

Farm Players Salaries
Joe Veleno	$92,500 (2)
Alexis Lafreniere	$92,500 (1)
Jared McIsaac	$88,125 (1)
Akil Thomas	$88,125 (1)
Gage Goncalves	$88,125 (1)
Jett Woo	$86,500 (2)
Jaret Anderson-Dolan (Out of Payroll)	$85,000 (2)
Connor Dewar	$82,583 (1)
Ryan McGregor	$80,333 (1)
Otto Koivula	$80,000 (5)
Dillon Hamaliuk	$80,000 (4)
Curtis Douglas	$79,375 (1)
Jaydon Dureau	$75,000 (1)
Gage Alexander	$75,000 (2)
Remi Poirier	$70,625 (2)
Benjamin Tardif	$70,000 (2)
Mitchell Hoelscher	$70,000 (2)
Total Farm Players	17
Salary Commitment
Year 2034 : $1,383,791
Year 2035 : $709,625
Year 2036 : $160,000
Year 2037 : $160,000
Salary Average Commitment
Year 2034 : $1,323,875
Year 2035 : $667,500
Year 2036 : $149,375
Year 2037 : $149,375

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	7000 - $99 - 0 - 0.00%
Level 2:	6000 - $49 - 0 - 0.00%
Level 3:	2500 - $44 - 0 - 0.00%
Level 4:	4500 - $29 - 0 - 0.00%
Luxury :	1500 - $184 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $22 - 0 - 0.00%
Farm Level 2:	1000 - $13 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,495,000
Farm Players Total Salaries	$2,061,059
Coaches Total Salaries	$2,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,570,000
Estimate Under Maximum Salary Cap of $89,066,666	$7,496,666
Estimate Over Minimum Salary Cap of $61,700,000	$19,870,000
Current Bank Account	$197,848,587
Projected Bank Account	$197,848,587

Pro Players Salaries
John Tavares (1 Way Contract)	$11,500,000 (2)
Esa Lindell (1 Way Contract)	$8,500,000 (5)
Aaron Ekblad	$7,500,000 (5)
Cody Ceci (1 Way Contract)	$6,500,000 (5)
Tyler Toffoli (1 Way Contract)	$5,850,000 (2)
Tom Wilson (1 Way Contract)	$5,200,000 (1)
Joel Farabee (1 Way Contract)	$5,000,000 (4)
Alex Tuch (1 Way Contract)	$4,750,000 (5)
Boone Jenner (1 Way Contract)	$4,250,000 (1)
Vince Dunn (1 Way Contract)	$4,000,000 (1)
Adam Lowry (1 Way Contract)	$3,250,000 (3)
Andreas Athanasiou (1 Way Contract)	$3,000,000 (1)
Dylan DeMelo (1 Way Contract)	$3,000,000 (2)
Dante Fabbro (1 Way Contract)	$2,500,000 (1)
Anders Bjork (1 Way Contract)	$1,600,000 (1)
Morgan Geekie (1 Way Contract)	$1,400,000 (1)
Joonas Korpisalo (1 Way Contract)	$1,100,000 (2)
Riley Nash (1 Way Contract)	$995,000 (1)
Morgan Barron	$925,000 (1)
Pavol Regenda (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Connor Ingram (1 Way Contract)	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 2034 : $82,495,000
Year 2035 : $57,875,000
Year 2036 : $35,500,000
Year 2037 : $32,250,000
Salary Average Commitment
Year 2034 : $30,289,692
Year 2035 : $22,425,001
Year 2036 : $18,360,715
Year 2037 : $17,550,000
Salary Cap with 1 Way Contract
Year 2034 : $81,570,000
Year 2035 : $56,950,000
Year 2036 : $35,500,000
Year 2037 : $32,250,000

Farm Players Salaries
Ben Harpur	$125,000 (1)
Dylan Holloway	$92,500 (1)
Matt Coronato	$92,500 (2)
Philip Broberg	$92,500 (1)
Chase Pearson	$91,783 (2)
Mason Shaw	$90,000 (1)
Declan Chisholm	$89,650 (1)
Alex Turcotte	$89,500 (2)
Olof Lindbom	$88,125 (2)
Daniel Torgersson	$88,125 (2)
Jackson LaCombe	$88,125 (1)
Jesse Ylonen	$88,100 (2)
Alex Green	$87,313 (2)
Oskar Back	$83,750 (1)
Maxim Cajkovic	$83,750 (1)
Linus Karlsson	$83,750 (1)
Adam Wilsby	$79,375 (1)
Jiri Patera	$77,688 (1)
Liam Foudy	$76,300 (1)
Adam Brooks	$76,300 (3)
Sheldon Rempal	$76,300 (1)
Vinny Lettieri	$75,000 (1)
Joel Daccord	$75,000 (2)
Xavier Bouchard	$70,625 (1)
Total Farm Players	24
Salary Commitment
Year 2034 : $2,061,057
Year 2035 : $776,746
Year 2036 : $76,300
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,913,125
Year 2035 : $721,250
Year 2036 : $70,000
Year 2037 : $0

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	FLA Live
Level 1:	7000 - $99 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $49 - 0 - 0.00%
Level 4:	4500 - $26 - 0 - 0.00%
Luxury :	1500 - $178 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$89,808,753
Farm Players Total Salaries	$1,170,426
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,601,251
Estimate Under Maximum Salary Cap of $89,066,666	$6,465,415
Estimate Over Minimum Salary Cap of $61,700,000	$20,901,251
Current Bank Account	$108,768,140
Projected Bank Account	$108,768,140

Pro Players Salaries
Claude Giroux (1 Way Contract)	$7,500,000 (4)
Nico Hischier (1 Way Contract)	$7,250,000 (1)
Kyle Connor (1 Way Contract)	$7,142,857 (3)
Alex DeBrincat (1 Way Contract)	$6,400,000 (2)
Filip Forsberg (1 Way Contract)	$6,000,000 (1)
Adam Pelech	$5,750,000 (2)
Samuel Girard	$5,000,000 (2)
Drake Batherson (1 Way Contract)	$4,975,000 (3)
Travis Sanheim	$4,600,000 (2)
Brandon Carlo (1 Way Contract)	$4,100,000 (4)
Olli Maatta (1 Way Contract)	$4,033,333 (2)
Jack Roslovic (1 Way Contract)	$4,000,000 (2)
Dylan Strome (1 Way Contract)	$3,500,000 (1)
Ilya Samsonov (1 Way Contract)	$2,400,000 (4)
Juuso Valimaki (1 Way Contract)	$1,600,000 (1)
-1 Way Contract Salary Cap :	$525,000
Austin Watson	$1,500,000 (1)
Jake Christiansen (1 Way Contract)	$1,200,000 (4)
-1 Way Contract Salary Cap :	$125,000
Jeremy Swayman (1 Way Contract)	$1,200,000 (1)
Jack Ahcan (1 Way Contract)	$1,200,000 (4)
-1 Way Contract Salary Cap :	$125,000
K'Andre Miller (1 Way Contract)	$1,200,000 (1)
Austin Wagner (1 Way Contract)	$1,133,000 (1)
-1 Way Contract Salary Cap :	$58,000
Joel Teasdale (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Brandon Biro (1 Way Contract)	$1,000,000 (3)
Patrick Khodorenko (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Kyle Capobianco	$1,000,000 (1)
Jakub Galvas (1 Way Contract)	$907,500 (3)
-1 Way Contract Salary Cap :	$0
Olle Eriksson-Ek	$854,563 (3)
Karson Kuhlman	$850,000 (1)
Michael Amadio (1 Way Contract)	$762,500 (2)
Carson Meyer	$750,000 (1)
Total Pro Players	30
Salary Commitment
Year 2034 : $89,808,753
Year 2035 : $61,825,753
Year 2036 : $31,279,920
Year 2037 : $16,400,000
Salary Average Commitment
Year 2034 : $33,018,750
Year 2035 : $19,818,750
Year 2036 : $13,975,000
Year 2037 : $10,300,000
Salary Cap with 1 Way Contract
Year 2034 : $82,601,255
Year 2035 : $58,768,255
Year 2036 : $28,222,419
Year 2037 : $14,250,000

Farm Players Salaries
Henri Jokiharju	$250,000 (2)
Olivier Rodrigue	$96,938 (3)
Isak Rosen	$92,500 (2)
Pavel Gogolev	$92,500 (1)
Alex Newhook	$92,500 (2)
Chaz Reddekopp	$90,000 (3)
Jonah Gadjovich	$86,300 (1)
Jermaine Loewen	$77,688 (3)
Trey Fix-Wolansky	$77,000 (1)
Joona Koppanen	$75,000 (2)
Tristen Nielsen	$70,000 (1)
Ryan Lohin	$70,000 (1)
Total Farm Players	12
Salary Commitment
Year 2034 : $1,170,426
Year 2035 : $774,626
Year 2036 : $264,626
Year 2037 : $0
Salary Average Commitment
Year 2034 : $890,000
Year 2035 : $517,500
Year 2036 : $210,000
Year 2037 : $0

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $35 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,594,167
Farm Players Total Salaries	$1,238,800
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,744,167
Estimate Under Maximum Salary Cap of $89,066,666	$15,322,499
Estimate Over Minimum Salary Cap of $61,700,000	$12,044,167
Current Bank Account	$78,774,360
Projected Bank Account	$78,774,360

Pro Players Salaries
Johnny Gaudreau (1 Way Contract)	$9,750,000 (3)
Darnell Nurse (1 Way Contract)	$9,250,000 (5)
Max Pacioretty (1 Way Contract)	$7,000,000 (1)
Nate Schmidt (1 Way Contract)	$5,950,000 (3)
Mike Matheson (1 Way Contract)	$4,900,000 (3)
Jamie Oleksiak (1 Way Contract)	$4,600,000 (3)
Tomas Tatar (1 Way Contract)	$4,500,000 (1)
Tanner Pearson (1 Way Contract)	$3,500,000 (1)
Nicolas Roy (1 Way Contract)	$3,000,000 (5)
Max Domi (1 Way Contract)	$3,000,000 (2)
Brett Kulak (1 Way Contract)	$2,750,000 (4)
Casey Cizikas (1 Way Contract)	$2,750,000 (2)
Philippe Myers (1 Way Contract)	$2,550,000 (1)
Travis Boyd (1 Way Contract)	$1,750,000 (1)
Pheonix Copley (1 Way Contract)	$1,500,000 (2)
Daniel Sprong (1 Way Contract)	$1,250,000 (1)
Ryan Donato (1 Way Contract)	$1,200,000 (1)
John Hayden (1 Way Contract)	$1,100,000 (1)
Stefan Noesen	$1,000,000 (1)
Michael Anderson (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Chase Perry	$907,500 (1)
Taro Hirose (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
Jonathan Kovacevic	$770,000 (3)
Joseph Woll	$766,667 (1)
Total Pro Players	24
Salary Commitment
Year 2034 : $75,594,167
Year 2035 : $48,220,000
Year 2036 : $40,970,000
Year 2037 : $15,000,000
Salary Average Commitment
Year 2034 : $31,553,572
Year 2035 : $10,791,072
Year 2036 : $8,691,072
Year 2037 : $4,325,000
Salary Cap with 1 Way Contract
Year 2034 : $73,744,171
Year 2035 : $48,220,000
Year 2036 : $40,970,000
Year 2037 : $15,000,000

Farm Players Salaries
Stefan LeBlanc	$100,000 (1)
Christopher Brown	$100,000 (1)
Devante Stephens	$100,000 (1)
Garrett Metcalf	$97,391 (1)
Maxime Lajoie	$85,910 (1)
C.J. Smith	$82,500 (1)
Mikhail Abramov	$79,375 (1)
Austin Osmanski	$77,000 (1)
Patrick Shea	$77,000 (1)
Markus Niemelainen	$77,000 (1)
Cameron Hughes	$77,000 (1)
Patrick Guay	$75,000 (3)
Pontus Holmberg	$70,625 (1)
Jean-Francois Berube	$70,000 (1)
Louis Crevier	$70,000 (3)
Total Farm Players	15
Salary Commitment
Year 2034 : $1,238,800
Year 2035 : $145,000
Year 2036 : $145,000
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,065,000
Year 2035 : $145,000
Year 2036 : $145,000
Year 2037 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7000 - $80 - 0 - 0.00%
Level 2:	6000 - $61 - 0 - 0.00%
Level 3:	2500 - $40 - 0 - 0.00%
Level 4:	4500 - $25 - 0 - 0.00%
Luxury :	1500 - $150 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,473,535
Farm Players Total Salaries	$1,871,113
Coaches Total Salaries	$10,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,773,535
Estimate Under Maximum Salary Cap of $89,066,666	$10,293,131
Estimate Over Minimum Salary Cap of $61,700,000	$17,073,535
Current Bank Account	$59,813,501
Projected Bank Account	$59,813,501

Pro Players Salaries
Jesper Bratt (1 Way Contract)	$7,875,000 (5)
T.J. Oshie (1 Way Contract)	$6,300,000 (3)
Jesperi Kotkaniemi (1 Way Contract)	$6,100,035 (1)
Jonathan Drouin (1 Way Contract)	$5,500,000 (3)
Jared Spurgeon (1 Way Contract)	$5,400,000 (2)
Yanni Gourde (1 Way Contract)	$5,400,000 (3)
Tyson Barrie (1 Way Contract)	$4,500,000 (2)
Filip Chytil (1 Way Contract)	$4,437,500 (5)
Shayne Gostisbehere (1 Way Contract)	$4,125,000 (2)
Nino Niederreiter (1 Way Contract)	$4,000,000 (1)
Barclay Goodrow (1 Way Contract)	$3,641,000 (3)
Marc-Edouard Vlasic (1 Way Contract)	$3,300,000 (3)
Jan Rutta	$3,000,000 (4)
Kaapo Kakko (1 Way Contract)	$2,100,000 (2)
Pius Suter (1 Way Contract)	$2,000,000 (2)
Tomas Nosek (1 Way Contract)	$1,800,000 (2)
Casey DeSmith (1 Way Contract)	$1,800,000 (2)
Jake Evans (1 Way Contract)	$1,700,000 (2)
Charlie Lindgren	$1,100,000 (4)
Nathan Bastian	$1,000,000 (1)
Tobias Bjornfot	$1,000,000 (2)
Danny DeKeyser (1 Way Contract)	$995,000 (5)
Nick Blankenburg (1 Way Contract)	$925,000 (2)
Connor Brown (1 Way Contract)	$775,000 (2)
Justin Kapelmaster (Out of Payroll)	$700,000 (1)
Total Pro Players	25
Salary Commitment
Year 2034 : $79,473,535
Year 2035 : $67,673,500
Year 2036 : $41,548,500
Year 2037 : $17,407,500
Salary Average Commitment
Year 2034 : $38,825,000
Year 2035 : $36,318,750
Year 2036 : $22,275,000
Year 2037 : $5,875,000
Salary Cap with 1 Way Contract
Year 2034 : $79,473,535
Year 2035 : $67,673,500
Year 2036 : $41,548,500
Year 2037 : $17,407,500

Farm Players Salaries
Lucas Johansen	$112,800 (1)
Casey Fitzgerald	$109,000 (1)
Nic Petan	$100,000 (1)
Mathieu Olivier	$100,000 (2)
Kristian Reichel	$100,000 (2)
Jake Leschyshyn	$100,000 (4)
Keaton Middleton	$100,000 (4)
Austin Strand	$100,000 (4)
Conor Timmins	$100,000 (1)
Egor Zamula	$100,000 (2)
Mike Hardman	$100,000 (2)
Greg McKegg	$90,000 (2)
Evan Cormier	$88,000 (4)
Justin Bailey	$88,000 (2)
Calvin Pickard (Out of Payroll)	$85,000 (3)
David Farrance	$83,750 (1)
Clark Bishop	$82,500 (2)
Carter Savoie	$79,375 (2)
Denis Smirnov	$77,688 (2)
Christian Wolanin	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 2034 : $1,871,112
Year 2035 : $1,290,562
Year 2036 : $473,000
Year 2037 : $388,000
Salary Average Commitment
Year 2034 : $1,538,125
Year 2035 : $1,055,000
Year 2036 : $395,000
Year 2037 : $330,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	7000 - $77 - 0 - 0.00%
Level 2:	6000 - $54 - 0 - 0.00%
Level 3:	2500 - $36 - 0 - 0.00%
Level 4:	4500 - $23 - 0 - 0.00%
Luxury :	1500 - $151 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,843,750
Farm Players Total Salaries	$1,770,876
Coaches Total Salaries	$6,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$83,843,750
Estimate Under Maximum Salary Cap of $89,066,666	$5,222,916
Estimate Over Minimum Salary Cap of $61,700,000	$22,143,750
Current Bank Account	$114,326,429
Projected Bank Account	$114,326,429

Pro Players Salaries
Mikko Rantanen	$9,250,000 (4)
Brayden Point (1 Way Contract)	$9,000,000 (5)
Dougie Hamilton (1 Way Contract)	$9,000,000 (3)
Miro Heiskanen	$8,450,000 (3)
Travis Konecny	$5,500,000 (4)
Brady Skjei (1 Way Contract)	$5,250,000 (2)
T.J. Brodie (1 Way Contract)	$5,000,000 (1)
Robert Thomas (1 Way Contract)	$5,000,000 (5)
Darcy Kuemper (1 Way Contract)	$4,500,000 (1)
Jared McCann (1 Way Contract)	$4,250,000 (5)
Luke Kunin (1 Way Contract)	$2,750,000 (2)
Adam Boqvist (1 Way Contract)	$2,600,000 (4)
Isac Lundestrom	$1,800,000 (3)
Cam York (1 Way Contract)	$1,600,000 (4)
Sammy Blais	$1,500,000 (1)
Rasmus Asplund (1 Way Contract)	$1,500,000 (2)
Eeli Tolvanen	$1,450,000 (1)
Dylan Gambrell	$1,100,000 (1)
Alexander Alexeyev	$1,000,000 (1)
Anton Lundell	$925,000 (1)
Trevor Zegras	$925,000 (1)
Matias Maccelli	$793,750 (1)
Dustin Wolf	$700,000 (2)
Total Pro Players	23
Salary Commitment
Year 2034 : $83,843,750
Year 2035 : $66,650,000
Year 2036 : $56,450,000
Year 2037 : $37,200,000
Salary Average Commitment
Year 2034 : $23,143,750
Year 2035 : $11,818,750
Year 2036 : $8,387,500
Year 2037 : $5,612,500
Salary Cap with 1 Way Contract
Year 2034 : $83,843,750
Year 2035 : $66,650,000
Year 2036 : $56,450,000
Year 2037 : $37,200,000

Farm Players Salaries
Nikita Okhotyuk	$96,938 (1)
Vasili Podkolzin	$92,500 (1)
Thomas Harley	$92,500 (2)
Fabian Zetterlund	$92,125 (1)
Daniil Misyul	$83,750 (2)
Dmitry Kuzmin	$83,750 (3)
Hugo Alnefelt	$83,750 (2)
Caedan Bankier	$83,750 (3)
Bogdan Trineyev	$79,375 (3)
Antti Saarela	$79,375 (2)
Christiano DiGiacinto	$77,688 (1)
Cole Koepke	$77,688 (1)
Michael Kesselring	$77,688 (1)
Will Reilly	$77,000 (1)
Nolan Vesey	$77,000 (1)
Jacob Friend	$77,000 (3)
Blake Siebenaler	$77,000 (3)
Tyler Nanne	$77,000 (1)
David Spacek	$75,000 (3)
Christian Krygier	$70,000 (1)
Aidan Mcdonough	$70,000 (1)
Brett Stapley	$70,000 (1)
Total Farm Players	22
Salary Commitment
Year 2034 : $1,770,876
Year 2035 : $815,250
Year 2036 : $475,875
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,663,750
Year 2035 : $787,500
Year 2036 : $461,875
Year 2037 : $0

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $40 - 0 - 0.00%
Level 3:	2500 - $28 - 0 - 0.00%
Level 4:	4500 - $17 - 0 - 0.00%
Luxury :	1500 - $113 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $65 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,281,250
Farm Players Total Salaries	$1,855,187
Coaches Total Salaries	$7,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$64,131,250
Estimate Under Maximum Salary Cap of $89,066,666	$24,935,416
Estimate Over Minimum Salary Cap of $61,700,000	$2,431,250
Current Bank Account	$182,301,366
Projected Bank Account	$182,301,366

Pro Players Salaries
Mike Hoffman (1 Way Contract)	$8,000,000 (1)
Philipp Grubauer (1 Way Contract)	$5,900,000 (3)
Bo Horvat (1 Way Contract)	$5,500,000 (2)
Alexander Kerfoot (1 Way Contract)	$4,000,000 (2)
Scott Laughton (1 Way Contract)	$4,000,000 (3)
Noah Dobson (1 Way Contract)	$4,000,000 (5)
Nikita Zadorov (1 Way Contract)	$4,000,000 (1)
Dominik Kubalik (1 Way Contract)	$3,750,000 (3)
Joe Thornton (1 Way Contract)	$3,200,000 (1)
-1 Way Contract Salary Cap :	$2,125,000
Miles Wood (1 Way Contract)	$3,200,000 (2)
Jordan Oesterle (1 Way Contract)	$2,800,000 (3)
Denis Gurianov (1 Way Contract)	$2,550,000 (1)
Victor Mete (1 Way Contract)	$2,000,000 (2)
Tyler Pitlick (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$675,000
Blake Lizotte (1 Way Contract)	$1,650,000 (2)
Connor Clifton (1 Way Contract)	$1,500,000 (2)
Carl Grundstrom	$1,400,000 (3)
Logan Stanley (1 Way Contract)	$1,250,000 (1)
Trent Frederic (1 Way Contract)	$1,050,000 (1)
Sam Montembeault (1 Way Contract)	$1,000,000 (1)
Danton Heinen (1 Way Contract)	$1,000,000 (1)
Michael Bunting (1 Way Contract)	$950,000 (1)
Logan Thompson (1 Way Contract)	$950,000 (4)
Ryan O'Rourke	$881,250 (3)
Total Pro Players	24
Salary Commitment
Year 2034 : $66,281,250
Year 2035 : $41,531,250
Year 2036 : $23,681,250
Year 2037 : $4,950,000
Salary Average Commitment
Year 2034 : $36,390,179
Year 2035 : $18,508,929
Year 2036 : $13,625,000
Year 2037 : $1,575,000
Salary Cap with 1 Way Contract
Year 2034 : $64,131,250
Year 2035 : $41,531,250
Year 2036 : $23,681,250
Year 2037 : $4,950,000

Farm Players Salaries
Joshua Dunne	$112,500 (2)
Brett Leason	$100,000 (2)
Justin Brazeau	$100,000 (1)
Mario Culina	$99,000 (1)
Keeghan Howdeshell	$93,500 (1)
Thomas Sigouin	$92,500 (5)
Peyton Krebs	$92,500 (1)
John Beecher	$92,500 (2)
William Wallinder	$88,125 (3)
Tyler Kleven	$88,125 (3)
Helge Grans	$88,125 (3)
Jacob Moverare	$87,313 (1)
Riley Tufte	$85,000 (2)
Brandon Gignac	$85,000 (1)
Samuel Asselin	$85,000 (1)
Anthony Angello	$82,500 (1)
Daniil Miromanov	$82,500 (3)
Max Martin	$77,000 (1)
Brycen Martin	$77,000 (1)
Chase Lang	$77,000 (1)
Olivier Galipeau	$70,000 (1)
Jack McBain	$0 (0)
Total Farm Players	22
Salary Commitment
Year 2034 : $1,855,188
Year 2035 : $829,375
Year 2036 : $439,375
Year 2037 : $92,500
Salary Average Commitment
Year 2034 : $1,541,875
Year 2035 : $706,875
Year 2036 : $404,375
Year 2037 : $70,000

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - $90 - 0 - 0.00%
Level 2:	6000 - $58 - 0 - 0.00%
Level 3:	2500 - $35 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	1500 - $180 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,919,834
Farm Players Total Salaries	$1,066,250
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$61,024,498
Estimate Under Maximum Salary Cap of $89,066,666	$28,042,168
Estimate Over Minimum Salary Cap of $61,700,000	-$675,502
Current Bank Account	$145,637,243
Projected Bank Account	$145,637,243

Pro Players Salaries
Zach Werenski (1 Way Contract)	$9,600,000 (4)
James van Riemsdyk (1 Way Contract)	$7,500,000 (1)
Brendan Gallagher (1 Way Contract)	$6,500,000 (3)
Anthony Mantha (Out of Payroll)	$5,700,000 (1)
Victor Olofsson (1 Way Contract)	$4,750,000 (2)
Matt Grzelcyk (1 Way Contract)	$4,500,000 (4)
Trevor Moore (1 Way Contract)	$4,200,000 (5)
Tyler Myers (1 Way Contract)	$4,000,000 (5)
Radek Faksa (1 Way Contract)	$3,250,000 (2)
Oskar Lindblom (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$1,925,000
Brett Howden (1 Way Contract)	$1,500,000 (2)
Petr Mrazek (1 Way Contract)	$1,350,000 (5)
Max Jones (1 Way Contract)	$1,295,000 (1)
Nick Cousins (1 Way Contract)	$1,100,000 (2)
Connor Mackey (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Marcus Bjork (1 Way Contract)	$1,000,000 (4)
Louis Domingue (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Dennis Gilbert	$1,000,000 (1)
Hunter Shepard	$998,250 (1)
Jujhar Khaira	$975,000 (2)
Mason McTavish	$925,000 (2)
Filip Lindberg (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Nils Hoglander (1 Way Contract)	$891,667 (1)
-1 Way Contract Salary Cap :	$0
Martin Fehervary (1 Way Contract)	$881,250 (1)
Pierre-Olivier Joseph (1 Way Contract)	$825,000 (2)
-1 Way Contract Salary Cap :	$0
Cole Smith	$775,000 (2)
Semyon Der-Arguchinstev (1 Way Contract)	$766,167 (1)
-1 Way Contract Salary Cap :	$0
Dylan Coghlan (1 Way Contract)	$762,500 (1)
-1 Way Contract Salary Cap :	$0
Justin Dowling (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Radim Zohorna (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Klim Kostin (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Gavin Bayreuther (1 Way Contract)	$750,000 (3)
Brett Murray (1 Way Contract)	$750,000 (1)
Axel Jonsson Fjallby (1 Way Contract)	$750,000 (1)
Akira Schmid	$750,000 (1)
Brad Richardson (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	36
Salary Commitment
Year 2034 : $76,919,834
Year 2035 : $48,000,000
Year 2036 : $31,900,000
Year 2037 : $24,650,000
Salary Average Commitment
Year 2034 : $41,529,465
Year 2035 : $21,398,215
Year 2036 : $13,175,000
Year 2037 : $12,475,000
Salary Cap with 1 Way Contract
Year 2034 : $66,724,496
Year 2035 : $45,175,000
Year 2036 : $31,900,000
Year 2037 : $24,650,000

Farm Players Salaries
Braden Schneider	$92,500 (1)
Reilly Walsh	$92,500 (1)
Ruslan Iskhakov	$88,125 (2)
Samuel Fagemo	$88,125 (1)
Mason Lohrei	$88,125 (2)
John Farinacci	$83,750 (2)
Zac Jones	$83,750 (1)
Nick Abruzzese	$79,375 (1)
Hunter Skinner	$79,375 (2)
Samuel Ersson	$75,000 (1)
Angus Crookshank	$75,000 (1)
Nils Aman	$70,625 (1)
Matthew Hellickson	$70,000 (1)
Total Farm Players	13
Salary Commitment
Year 2034 : $1,066,250
Year 2035 : $339,375
Year 2036 : $0
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,035,791
Year 2035 : $345,083
Year 2036 : $0
Year 2037 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	7000 - $85 - 0 - 0.00%
Level 2:	6000 - $52 - 0 - 0.00%
Level 3:	2500 - $34 - 0 - 0.00%
Level 4:	4500 - $18 - 0 - 0.00%
Luxury :	1500 - $165 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,759,167
Farm Players Total Salaries	$1,743,200
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$84,684,168
Estimate Under Maximum Salary Cap of $89,066,666	$4,382,498
Estimate Over Minimum Salary Cap of $61,700,000	$22,984,168
Current Bank Account	$113,062,419
Projected Bank Account	$113,062,419

Pro Players Salaries
Ryan O'Reilly	$7,500,000 (3)
Ryan McDonagh (1 Way Contract)	$6,750,000 (3)
Sam Reinhart (1 Way Contract)	$6,500,000 (3)
Mattias Ekholm (1 Way Contract)	$6,250,000 (3)
Brad Marchand	$6,125,000 (3)
Marc-Andre Fleury (1 Way Contract)	$6,000,000 (4)
Kevin Fiala (1 Way Contract)	$6,000,000 (4)
William Karlsson (1 Way Contract)	$5,900,000 (2)
Ville Husso	$4,750,000 (5)
Carter Verhaeghe (1 Way Contract)	$4,166,667 (3)
Andreas Johnsson (1 Way Contract)	$3,400,000 (1)
-1 Way Contract Salary Cap :	$2,325,000
MacKenzie Weegar (1 Way Contract)	$3,250,000 (2)
Derek Forbort (1 Way Contract)	$3,000,000 (3)
Alex Stalock (1 Way Contract)	$2,750,000 (3)
-1 Way Contract Salary Cap :	$1,675,000
Sean Walker (1 Way Contract)	$2,650,000 (3)
Anthony Deangelo (1 Way Contract)	$2,000,000 (1)
Calle Jarnkrok (1 Way Contract)	$2,000,000 (1)
Jimmy Vesey (1 Way Contract)	$1,900,000 (2)
Darren Raddysh	$1,100,000 (1)
Jarred Tinordi	$1,000,000 (1)
Taylor Gauthier (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Kyle Clifford (1 Way Contract)	$830,000 (2)
Joseph Blandisi	$800,000 (1)
Dennis Cholowski	$762,500 (5)
Drake Caggiula (1 Way Contract)	$750,000 (2)
Sebastian Aho (1 Way Contract)	$700,000 (1)
Total Pro Players	26
Salary Commitment
Year 2034 : $87,759,167
Year 2035 : $76,759,167
Year 2036 : $64,129,167
Year 2037 : $17,512,500
Salary Average Commitment
Year 2034 : $34,647,322
Year 2035 : $29,534,822
Year 2036 : $19,322,322
Year 2037 : $8,418,750
Salary Cap with 1 Way Contract
Year 2034 : $84,684,172
Year 2035 : $74,759,172
Year 2036 : $62,129,168
Year 2037 : $17,512,500

Farm Players Salaries
Brett Seney	$110,000 (1)
Grant Hutton	$100,000 (2)
Danick Martel	$100,000 (1)
Cameron Gaunce	$100,000 (2)
Logan Brown	$100,000 (1)
Eetu Luostarinen	$100,000 (1)
Parker Gahagen	$100,000 (1)
Robbie Payne	$100,000 (2)
Simon Holmstrom	$100,000 (1)
Yaroslav Askarov	$92,500 (2)
Zachary Bolduc	$92,500 (3)
Fabian Lysell	$92,500 (2)
Noel Gunler	$88,125 (2)
Maxim Groshev	$83,750 (3)
Michael Karow	$82,500 (1)
Zachary Uens	$79,325 (2)
Evan Polei	$77,000 (1)
Filip Cederqvist	$75,000 (1)
Alexander Pashin	$70,000 (2)
Total Farm Players	19
Salary Commitment
Year 2034 : $1,743,200
Year 2035 : $898,700
Year 2036 : $176,250
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,543,700
Year 2035 : $891,200
Year 2036 : $176,250
Year 2037 : $0

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - $90 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $50 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	1500 - $170 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$93,215,000
Farm Players Total Salaries	$1,343,938
Coaches Total Salaries	$8,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$85,365,000
Estimate Under Maximum Salary Cap of $89,066,666	$3,701,666
Estimate Over Minimum Salary Cap of $61,700,000	$23,665,000
Current Bank Account	$209,868,986
Projected Bank Account	$209,868,986

Pro Players Salaries
Anze Kopitar	$10,000,000 (1)
Alex Pietrangelo (1 Way Contract)	$8,800,000 (2)
Gabriel Landeskog (1 Way Contract)	$7,000,000 (3)
Mark Scheifele (1 Way Contract)	$6,125,000 (2)
Jake Guentzel (1 Way Contract)	$6,000,000 (5)
Jason Robertson (1 Way Contract)	$5,000,000 (4)
Mikhail Sergachev (1 Way Contract)	$4,800,000 (2)
Adrian Kempe (1 Way Contract)	$4,500,000 (4)
Ilya Sorokin (1 Way Contract)	$4,000,000 (3)
Evan Rodrigues (1 Way Contract)	$3,750,000 (3)
Ben Chiarot (1 Way Contract)	$3,500,000 (1)
Brandon Montour (1 Way Contract)	$3,500,000 (1)
Craig Smith (1 Way Contract)	$3,300,000 (1)
Mario Ferraro	$3,250,000 (5)
Andrew Peeke	$2,750,000 (5)
Pavel Francouz	$2,300,000 (1)
Corey Perry (1 Way Contract)	$1,750,000 (3)
Logan O'Connor (1 Way Contract)	$1,050,000 (5)
Zac Dalpe (1 Way Contract)	$1,010,000 (5)
-1 Way Contract Salary Cap :	$0
Kevin Bahl (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Byron Froese (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
Matt Bartkowski (1 Way Contract)	$901,000 (1)
-1 Way Contract Salary Cap :	$0
Keith Kinkaid (1 Way Contract)	$877,000 (2)
-1 Way Contract Salary Cap :	$0
Zach Parise (1 Way Contract)	$875,000 (2)
Andreas Englund	$815,000 (2)
Austin Czarnik (1 Way Contract)	$812,000 (3)
-1 Way Contract Salary Cap :	$0
Nick Bonino (1 Way Contract)	$800,000 (2)
Jayson Megna (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
Justin Danforth (1 Way Contract)	$750,000 (4)
-1 Way Contract Salary Cap :	$0
Richard Panik (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Fredrik Olofsson	$750,000 (2)
Eric Staal (1 Way Contract)	$750,000 (1)
Total Pro Players	32
Salary Commitment
Year 2034 : $93,215,000
Year 2035 : $67,414,000
Year 2036 : $41,622,000
Year 2037 : $24,310,000
Salary Average Commitment
Year 2034 : $38,944,250
Year 2035 : $31,293,250
Year 2036 : $15,672,500
Year 2037 : $7,710,000
Salary Cap with 1 Way Contract
Year 2034 : $85,365,000
Year 2035 : $62,015,000
Year 2036 : $39,050,000
Year 2037 : $22,550,000

Farm Players Salaries
Roland McKeown	$100,000 (1)
Mitchell Chaffee	$100,000 (3)
Louie Belpedio	$100,000 (3)
Luke Hughes	$92,500 (3)
Aatu Raty	$88,125 (2)
Erik Portillo	$83,750 (2)
Leevi Merilainen	$83,750 (2)
Lukas Cormier	$83,750 (2)
Adam Beckman	$83,750 (2)
Henry Thrun	$79,375 (2)
Luka Burzan	$77,688 (1)
Arnaud Durandeau	$76,250 (3)
Matt Kessel	$75,000 (1)
Jack Dugan	$75,000 (1)
Sam Anas	$75,000 (1)
Juuso Parssinen	$70,000 (2)
Total Farm Players	16
Salary Commitment
Year 2034 : $1,343,938
Year 2035 : $941,250
Year 2036 : $368,750
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,212,500
Year 2035 : $838,750
Year 2036 : $303,125
Year 2037 : $0

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Center
Level 1:	7000 - $85 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $44 - 0 - 0.00%
Level 4:	4500 - $27 - 0 - 0.00%
Luxury :	1500 - $225 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,619,250
Farm Players Total Salaries	$1,351,950
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,663,000
Estimate Under Maximum Salary Cap of $89,066,666	$7,403,666
Estimate Over Minimum Salary Cap of $61,700,000	$19,963,000
Current Bank Account	$150,491,069
Projected Bank Account	$150,491,069

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,500,000 (2)
Reilly Smith (1 Way Contract)	$9,000,000 (5)
Ryan Johansen (1 Way Contract)	$8,000,000 (1)
Mike Smith (1 Way Contract)	$6,000,000 (5)
Jordan Eberle (1 Way Contract)	$5,500,000 (1)
Lars Eller (1 Way Contract)	$4,150,000 (3)
John Klingberg (1 Way Contract)	$4,125,000 (2)
Nick Foligno (1 Way Contract)	$4,100,000 (2)
Oskar Sundqvist (1 Way Contract)	$4,000,000 (5)
David Rittich (1 Way Contract)	$3,000,000 (5)
Buddy Robinson	$3,000,000 (5)
Chad Ruhwedel (1 Way Contract)	$3,000,000 (5)
Dan Vladar (1 Way Contract)	$2,200,000 (5)
Zach Bogosian (1 Way Contract)	$1,750,000 (1)
Ryan Hartman (1 Way Contract)	$1,700,000 (2)
Joel Hanley	$1,500,000 (2)
Tyler Motte (1 Way Contract)	$1,350,000 (1)
Filip Zadina (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$25,000
Dylan McIlrath	$1,100,000 (2)
Dysin Mayo (1 Way Contract)	$950,000 (5)
Chris Wagner (1 Way Contract)	$950,000 (2)
Alex Vlasic (1 Way Contract)	$881,250 (1)
-1 Way Contract Salary Cap :	$0
Braden Holtby (1 Way Contract)	$800,000 (2)
Brad Malone	$763,000 (2)
Chris Tierney (1 Way Contract)	$750,000 (2)
Carl Dahlstrom	$750,000 (2)
Matt Martin	$700,000 (2)
Total Pro Players	27
Salary Commitment
Year 2034 : $83,619,250
Year 2035 : $66,138,000
Year 2036 : $35,300,000
Year 2037 : $31,150,000
Salary Average Commitment
Year 2034 : $60,231,608
Year 2035 : $54,574,108
Year 2036 : $33,550,000
Year 2037 : $29,400,000
Salary Cap with 1 Way Contract
Year 2034 : $81,663,000
Year 2035 : $65,063,000
Year 2036 : $35,300,000
Year 2037 : $31,150,000

Farm Players Salaries
Arvid Holm (Out of Payroll)	$92,500 (2)
Shane Wright	$92,500 (3)
Hunter Drew	$90,000 (2)
Dmitry Semykin	$83,750 (1)
Viktor Lodin	$77,500 (1)
Olle Lycksell	$77,500 (4)
Max Comtois	$77,500 (1)
Jeffrey Viel	$77,500 (1)
Gustav Olofsson	$77,500 (5)
Peter Abbandonato	$77,000 (1)
Dawson Barteaux	$77,000 (1)
Glenn Gawdin	$76,200 (2)
Aaron Ness	$75,500 (2)
Nicholas Caamano	$75,000 (1)
Carsen Twarynski	$75,000 (1)
Nathan Schnarr	$75,000 (1)
Marian Studenic	$75,000 (2)
Total Farm Players	17
Salary Commitment
Year 2034 : $1,351,950
Year 2035 : $656,700
Year 2036 : $247,500
Year 2037 : $155,000
Salary Average Commitment
Year 2034 : $1,314,950
Year 2035 : $612,450
Year 2036 : $228,125
Year 2037 : $135,625

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo
Level 1:	7000 - $150 - 0 - 0.00%
Level 2:	6000 - $110 - 0 - 0.00%
Level 3:	2500 - $100 - 0 - 0.00%
Level 4:	4500 - $90 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,750,000
Farm Players Total Salaries	$1,750,625
Coaches Total Salaries	$6,925,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,325,000
Estimate Under Maximum Salary Cap of $89,066,666	$7,741,666
Estimate Over Minimum Salary Cap of $61,700,000	$19,625,000
Current Bank Account	$65,588,112
Projected Bank Account	$65,588,112

Pro Players Salaries
Kevin Hayes (1 Way Contract)	$8,900,000 (5)
John Gibson	$6,400,000 (3)
Josh Bailey (1 Way Contract)	$6,200,000 (2)
-1 Way Contract Salary Cap :	$5,125,000
Calvin De Haan (1 Way Contract)	$6,100,000 (2)
Andre Burakovsky (1 Way Contract)	$5,500,000 (5)
Travis Hamonic (1 Way Contract)	$5,200,000 (3)
Ian Cole (1 Way Contract)	$5,000,000 (1)
Calvin Petersen (1 Way Contract)	$5,000,000 (4)
Mason Marchment (1 Way Contract)	$4,500,000 (5)
Christian Dvorak (1 Way Contract)	$4,450,000 (3)
Kyle Palmieri (1 Way Contract)	$3,600,000 (3)
Chris Driedger (1 Way Contract)	$3,500,000 (3)
-1 Way Contract Salary Cap :	$2,425,000
Riley Sheahan (1 Way Contract)	$2,500,000 (1)
-1 Way Contract Salary Cap :	$1,425,000
Warren Foegele (1 Way Contract)	$2,400,000 (4)
Laurent Brossoit (1 Way Contract)	$2,325,000 (3)
Nico Sturm (1 Way Contract)	$2,000,000 (5)
Sonny Milano (1 Way Contract)	$1,900,000 (4)
Travis Dermott (1 Way Contract)	$1,500,000 (1)
Jake Walman (1 Way Contract)	$1,500,000 (1)
Brendan Lemieux (1 Way Contract)	$1,350,000 (2)
Nicolas Aube-Kubel (1 Way Contract)	$1,075,000 (1)
Mark Friedman	$1,000,000 (1)
Josh Mahura	$925,000 (2)
Sam Steel (1 Way Contract)	$925,000 (1)
Ryan Lomberg (1 Way Contract)	$800,000 (2)
Ryan Carpenter (1 Way Contract)	$750,000 (3)
-1 Way Contract Salary Cap :	$0
Lane Pederson (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Jason Demers (Out of Payroll)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
Total Pro Players	28
Salary Commitment
Year 2034 : $86,750,000
Year 2035 : $72,500,000
Year 2036 : $56,425,000
Year 2037 : $30,200,000
Salary Average Commitment
Year 2034 : $42,436,608
Year 2035 : $32,099,108
Year 2036 : $27,899,108
Year 2037 : $15,425,000
Salary Cap with 1 Way Contract
Year 2034 : $81,325,000
Year 2035 : $68,900,000
Year 2036 : $54,600,000
Year 2037 : $30,200,000

Farm Players Salaries
Evan Fitzpatrick	$100,000 (2)
Austin Rueschhoff	$100,000 (1)
Steven Santini	$100,000 (1)
Matthew Knies	$88,125 (3)
Danila Klimovich	$88,125 (3)
Nathan Smith	$83,750 (1)
Liam O'Brien	$80,000 (4)
Lukas Svejkovsky	$79,375 (2)
Ryan Jones	$75,000 (2)
Bokondji Imama	$75,000 (2)
Brandon Crawley	$75,000 (1)
Anthony Bitetto	$75,000 (2)
Kyle Olson	$75,000 (1)
Brogan Rafferty	$75,000 (2)
J.D. Greenway	$75,000 (2)
Martin Chromiak	$75,000 (1)
Matthew Cairns	$75,000 (2)
Andrew Shortridge	$75,000 (2)
Ryan Mast	$70,625 (3)
Kevin Wall	$70,625 (2)
Hudson Elynuik	$70,000 (2)
Cayden Primeau	$70,000 (1)
Total Farm Players	22
Salary Commitment
Year 2034 : $1,750,625
Year 2035 : $1,171,875
Year 2036 : $326,875
Year 2037 : $80,000
Salary Average Commitment
Year 2034 : $1,633,125
Year 2035 : $1,124,375
Year 2036 : $298,750
Year 2037 : $70,000

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	7000 - $85 - 0 - 0.00%
Level 2:	6000 - $69 - 0 - 0.00%
Level 3:	2500 - $52 - 0 - 0.00%
Level 4:	4500 - $40 - 0 - 0.00%
Luxury :	1500 - $140 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,480,000
Farm Players Total Salaries	$2,160,708
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,373,000
Estimate Under Maximum Salary Cap of $89,066,666	$7,693,666
Estimate Over Minimum Salary Cap of $61,700,000	$19,673,000
Current Bank Account	$191,786,902
Projected Bank Account	$191,786,902

Pro Players Salaries
Nikita Kucherov (1 Way Contract)	$9,500,000 (1)
Sidney Crosby (1 Way Contract)	$8,700,000 (1)
Leon Draisaitl (1 Way Contract)	$8,500,000 (1)
Brady Tkachuk (1 Way Contract)	$8,200,000 (4)
-1 Way Contract Salary Cap :	$7,125,000
Thomas Chabot (1 Way Contract)	$8,000,000 (4)
Nathan MacKinnon	$6,300,000 (1)
Joshua Morrissey	$6,250,000 (1)
Juuse Saros (1 Way Contract)	$5,000,000 (3)
Kevin Shattenkirk (1 Way Contract)	$3,900,000 (2)
David Savard (1 Way Contract)	$3,500,000 (5)
Roope Hintz (1 Way Contract)	$3,150,000 (2)
Martin Necas (1 Way Contract)	$3,000,000 (4)
-1 Way Contract Salary Cap :	$1,925,000
Alexander Romanov (1 Way Contract)	$2,500,000 (5)
-1 Way Contract Salary Cap :	$1,425,000
Troy Terry (1 Way Contract)	$1,450,000 (1)
Nic Dowd (1 Way Contract)	$1,300,000 (4)
Erik Brannstrom (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Cole Caufield (1 Way Contract)	$882,000 (1)
-1 Way Contract Salary Cap :	$0
Brendan Gaunce	$878,000 (3)
Mark Giordano (1 Way Contract)	$800,000 (5)
Jack Johnson (1 Way Contract)	$775,000 (2)
Matthew Phillips	$775,000 (2)
Cal Clutterbuck (1 Way Contract)	$720,000 (5)
Alex Lyon	$700,000 (1)
Jaroslav Halak	$700,000 (4)
Total Pro Players	24
Salary Commitment
Year 2034 : $86,480,000
Year 2035 : $44,198,000
Year 2036 : $34,598,000
Year 2037 : $28,720,000
Salary Average Commitment
Year 2034 : $32,753,358
Year 2035 : $21,960,500
Year 2036 : $13,548,000
Year 2037 : $11,876,250
Salary Cap with 1 Way Contract
Year 2034 : $81,373,000
Year 2035 : $39,973,000
Year 2036 : $31,373,000
Year 2037 : $25,495,000

Farm Players Salaries
Seth Jarvis	$92,500 (1)
Matthew Samoskevich	$92,500 (2)
Chaz Lucius	$92,500 (2)
Wyatt Johnston	$92,500 (2)
Jake Sanderson	$92,500 (2)
Justin Barron	$92,500 (2)
Marco Rossi	$92,500 (2)
Lassi Thomson	$92,500 (1)
Emil Heineman	$88,125 (2)
Roby Jarventie	$88,125 (1)
Jakob Pelletier	$87,500 (5)
Ty Smith	$86,333 (2)
Jan Jenik	$83,750 (1)
Pavel Dorofeyev	$83,750 (2)
Aliaksei Protas	$83,750 (1)
Lukas Dostal	$83,750 (1)
Stelio Mattheos	$83,750 (1)
Benoit-Olivier Groulx	$82,500 (3)
Jordan Spence	$79,375 (1)
Trevor Carrick	$70,000 (1)
Derrick Pouliot	$70,000 (1)
Michael Houser	$70,000 (3)
Ashton Sautner	$70,000 (1)
Hardy Haman Aktell	$70,000 (1)
Shane Starrett	$70,000 (5)
Justin Woods	$70,000 (1)
Total Farm Players	26
Salary Commitment
Year 2034 : $2,160,708
Year 2035 : $1,123,208
Year 2036 : $310,000
Year 2037 : $157,500
Salary Average Commitment
Year 2034 : $2,146,167
Year 2035 : $1,117,500
Year 2036 : $298,125
Year 2037 : $140,000

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	7000 - $150 - 0 - 0.00%
Level 2:	6000 - $100 - 0 - 0.00%
Level 3:	2500 - $45 - 0 - 0.00%
Level 4:	4500 - $40 - 0 - 0.00%
Luxury :	1500 - $150 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,012,500
Farm Players Total Salaries	$1,557,762
Coaches Total Salaries	$7,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$68,012,500
Estimate Under Maximum Salary Cap of $89,066,666	$21,054,166
Estimate Over Minimum Salary Cap of $61,700,000	$6,312,500
Current Bank Account	$104,206,026
Projected Bank Account	$104,206,026

Pro Players Salaries
Jonathan Toews (1 Way Contract)	$11,500,000 (1)
Quinn Hughes (1 Way Contract)	$7,850,000 (3)
Matt Boldy (1 Way Contract)	$7,000,000 (5)
Neal Pionk (1 Way Contract)	$5,850,000 (2)
Igor Shesterkin (1 Way Contract)	$5,700,000 (3)
Jakob Chychrun (1 Way Contract)	$5,060,000 (1)
Ross Colton (1 Way Contract)	$4,000,000 (5)
Kirby Dach (1 Way Contract)	$3,300,000 (5)
Dillon Dube (1 Way Contract)	$2,300,000 (1)
Vinnie Hinostroza (1 Way Contract)	$1,700,000 (1)
Colin White (1 Way Contract)	$1,500,000 (2)
Keegan Kolesar (1 Way Contract)	$1,400,000 (3)
Nikolai Knyzhov (1 Way Contract)	$1,350,000 (1)
Alex Barre-Boulet	$1,150,000 (1)
Taylor Raddysh (1 Way Contract)	$1,100,000 (2)
Ty Dellandrea	$1,000,000 (1)
Dylan Samberg	$990,000 (1)
Lucas Raymond	$925,000 (1)
Owen Power	$925,000 (2)
William Eklund	$925,000 (2)
Nico Daws	$837,500 (1)
Erik Kallgren	$825,000 (1)
Jacob Peterson	$825,000 (1)
Total Pro Players	23
Salary Commitment
Year 2034 : $68,012,500
Year 2035 : $39,550,000
Year 2036 : $29,250,000
Year 2037 : $14,300,000
Salary Average Commitment
Year 2034 : $17,937,500
Year 2035 : $9,568,750
Year 2036 : $4,518,750
Year 2037 : $2,100,000
Salary Cap with 1 Way Contract
Year 2034 : $68,012,500
Year 2035 : $39,550,000
Year 2036 : $29,250,000
Year 2037 : $14,300,000

Farm Players Salaries
Parker Wotherspoon	$119,000 (2)
Ville Heinola	$110,000 (1)
Michael Dipietro	$100,000 (1)
Matthew Strome	$100,000 (1)
Spencer Smallman	$100,000 (1)
Nathan Noel	$100,000 (1)
Connor McMichael	$100,000 (1)
Michael Pezzetta	$93,500 (1)
Ozzy Wiesblatt	$92,500 (2)
Gianni Fairbrother	$92,125 (1)
Jacob Ingham	$84,700 (1)
Tyler Madden	$83,750 (1)
Michael Brodzinski	$82,500 (1)
Adam Parsells	$77,688 (1)
Josiah Slavin	$77,000 (1)
Mason Primeau	$75,000 (1)
Blake Hillman	$70,000 (2)
Total Farm Players	17
Salary Commitment
Year 2034 : $1,557,762
Year 2035 : $281,500
Year 2036 : $0
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,212,500
Year 2035 : $227,500
Year 2036 : $0
Year 2037 : $0

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Arena
Level 1:	7000 - $85 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $44 - 0 - 0.00%
Level 4:	4500 - $27 - 0 - 0.00%
Luxury :	1500 - $225 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,572,857
Farm Players Total Salaries	$1,345,150
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,647,856
Estimate Under Maximum Salary Cap of $89,066,666	$7,418,810
Estimate Over Minimum Salary Cap of $61,700,000	$19,947,856
Current Bank Account	$187,668,922
Projected Bank Account	$187,668,922

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$11,642,860 (3)
Mika Zibanejad (1 Way Contract)	$8,500,000 (5)
Kris Letang (1 Way Contract)	$8,000,000 (2)
Chris Kreider (1 Way Contract)	$6,500,000 (2)
Brenden Dillon (1 Way Contract)	$5,000,000 (1)
Chris Tanev (1 Way Contract)	$4,500,000 (2)
Radko Gudas (1 Way Contract)	$4,000,000 (3)
Alex Iafallo (1 Way Contract)	$4,000,000 (2)
Joel Armia (1 Way Contract)	$3,400,000 (3)
Alexandar Georgiev (1 Way Contract)	$3,400,000 (2)
Matt Roy (1 Way Contract)	$3,150,000 (1)
Nick Paul (1 Way Contract)	$3,150,000 (5)
Kurtis MacDermid	$3,000,000 (4)
Sean Kuraly (1 Way Contract)	$2,800,000 (1)
Mason Appleton (1 Way Contract)	$2,160,000 (3)
Jesper Fast (1 Way Contract)	$2,000,000 (1)
Troy Grosenick (1 Way Contract)	$1,150,000 (1)
Zack MacEwen	$1,100,000 (1)
Scott Perunovich (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Shane Pinto (1 Way Contract)	$925,000 (1)
Emil Bemstrom (1 Way Contract)	$925,000 (1)
Dakota Joshua	$825,000 (2)
Austin Lotz	$770,000 (1)
John Leonard	$750,000 (1)
Total Pro Players	24
Salary Commitment
Year 2034 : $82,572,857
Year 2035 : $64,002,857
Year 2036 : $35,852,857
Year 2037 : $14,650,000
Salary Average Commitment
Year 2034 : $42,662,500
Year 2035 : $28,875,000
Year 2036 : $16,575,000
Year 2037 : $4,718,750
Salary Cap with 1 Way Contract
Year 2034 : $81,647,856
Year 2035 : $63,077,856
Year 2036 : $35,852,857
Year 2037 : $14,650,000

Farm Players Salaries
Chase Priskie	$101,750 (1)
Jiri Kulich	$92,500 (3)
David Goyette	$88,125 (3)
Noel Hoefenmayer	$87,313 (3)
Ben Jones	$84,700 (1)
Mathias Laferriere	$84,700 (1)
Filip Engaras	$77,688 (1)
Phillip Kemp	$77,500 (3)
Tyler Angle	$77,000 (1)
Logan Flodell	$77,000 (1)
Matthew Maggio	$75,000 (3)
Rory Kerins	$70,625 (2)
Connor McClennon	$70,625 (3)
Nikita Nesterenko	$70,625 (2)
Ilya Solovyov	$70,000 (1)
Cole Krygier	$70,000 (1)
Alexis Gendron	$70,000 (3)
Total Farm Players	17
Salary Commitment
Year 2034 : $1,345,151
Year 2035 : $702,313
Year 2036 : $561,063
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,216,625
Year 2035 : $656,250
Year 2036 : $515,000
Year 2037 : $0

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	7000 - $85 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $44 - 0 - 0.00%
Level 4:	4500 - $27 - 0 - 0.00%
Luxury :	1500 - $225 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$91,462,042
Farm Players Total Salaries	$1,068,292
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,174,544
Estimate Under Maximum Salary Cap of $89,066,666	$10,892,122
Estimate Over Minimum Salary Cap of $61,700,000	$16,474,544
Current Bank Account	$174,430,018
Projected Bank Account	$174,430,018

Pro Players Salaries
Alex Ovechkin (1 Way Contract)	$10,500,000 (4)
Brock Nelson (1 Way Contract)	$7,000,000 (4)
Jason Zucker (1 Way Contract)	$6,500,000 (2)
Ryan Pulock (1 Way Contract)	$6,150,000 (5)
Jordan Binnington	$6,000,000 (3)
Adam Larsson (1 Way Contract)	$5,250,000 (3)
Charlie Coyle (1 Way Contract)	$5,000,000 (4)
David Perron (1 Way Contract)	$4,750,000 (1)
Blake Coleman (1 Way Contract)	$4,050,000 (2)
Antti Raanta (1 Way Contract)	$3,600,000 (5)
Brock McGinn (1 Way Contract)	$2,750,000 (3)
Ilya Lyubushkin (1 Way Contract)	$2,750,000 (2)
Noel Acciari (1 Way Contract)	$2,000,000 (3)
Rasmus Kupari (1 Way Contract)	$1,850,000 (3)
-1 Way Contract Salary Cap :	$775,000
Matthew Nieto (1 Way Contract)	$1,775,000 (4)
Ryan Murray (Out of Payroll)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$25,000
Joel Kiviranta (1 Way Contract)	$1,050,000 (1)
Nick Cicek (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Jonas Johansson	$1,000,000 (1)
Anthony Stolarz (1 Way Contract)	$1,000,000 (1)
Noah Gregor (1 Way Contract)	$950,000 (1)
Zack Kassian (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Kiefer Sherwood (1 Way Contract)	$925,000 (2)
Jacob Bernard-Docker (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
James Hamblin (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Alex Steeves (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Arber Xhekaj (1 Way Contract)	$925,000 (2)
Milos Kelemen (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Clay Stevenson (1 Way Contract)	$900,000 (3)
-1 Way Contract Salary Cap :	$0
Arthur Kaliyev (1 Way Contract)	$894,167 (2)
J.J. Moser	$881,250 (1)
Cody Glass (1 Way Contract)	$874,125 (1)
Michael Hutchinson (1 Way Contract)	$865,000 (3)
-1 Way Contract Salary Cap :	$0
Sebastian AhoD (1 Way Contract)	$825,000 (3)
Jonny Brodzinski (1 Way Contract)	$810,000 (2)
-1 Way Contract Salary Cap :	$0
Dryden Hunt (1 Way Contract)	$762,500 (1)
-1 Way Contract Salary Cap :	$0
Jordie Benn (Out of Payroll)	$750,000 (1)
Jordy Bellerive (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$0
Gage Quinney (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
Total Pro Players	39
Salary Commitment
Year 2034 : $91,462,042
Year 2035 : $76,719,167
Year 2036 : $55,390,000
Year 2037 : $34,025,000
Salary Average Commitment
Year 2034 : $74,210,466
Year 2035 : $56,598,858
Year 2036 : $41,482,858
Year 2037 : $28,575,000
Salary Cap with 1 Way Contract
Year 2034 : $78,949,544
Year 2035 : $67,669,168
Year 2036 : $51,625,000
Year 2037 : $34,025,000

Farm Players Salaries
Dylan Guenther	$92,500 (3)
Bobby Brink	$88,125 (2)
Egor Sokolov	$88,125 (2)
Filip Hallander	$88,125 (2)
Vincent Iorio	$88,125 (2)
Jimmy Schuldt	$85,000 (1)
Mark Kastelic	$82,500 (1)
Jachym Kondelik	$79,375 (2)
Kaedan Korczak	$78,917 (3)
Cavan Fitzgerald	$77,500 (3)
Aaron Dell	$75,000 (2)
Wyatte Wylie	$75,000 (2)
Ronan Seeley	$70,000 (3)
Total Farm Players	13
Salary Commitment
Year 2034 : $1,068,292
Year 2035 : $900,792
Year 2036 : $318,917
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,026,875
Year 2035 : $886,875
Year 2036 : $310,000
Year 2037 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	7000 - $89 - 0 - 0.00%
Level 2:	6000 - $57 - 0 - 0.00%
Level 3:	2500 - $42 - 0 - 0.00%
Level 4:	4500 - $25 - 0 - 0.00%
Luxury :	1500 - $133 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $22 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$97,575,000
Farm Players Total Salaries	$1,732,800
Coaches Total Salaries	$6,575,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$94,350,000
Estimate Under Maximum Salary Cap of $89,066,666	-$5,283,334
Estimate Over Minimum Salary Cap of $61,700,000	$32,650,000
Current Bank Account	$56,322,287
Projected Bank Account	$56,322,287

Pro Players Salaries
Clayton Keller (1 Way Contract)	$7,150,000 (1)
Ivan Provorov (1 Way Contract)	$7,000,000 (4)
Valeri Nichushkin (1 Way Contract)	$6,125,000 (4)
Nick Schmaltz (1 Way Contract)	$5,850,000 (1)
Matt Murray (1 Way Contract)	$5,750,000 (4)
-1 Way Contract Salary Cap :	$4,675,000
Josh Anderson (1 Way Contract)	$5,500,000 (3)
Jakub Vrana (1 Way Contract)	$5,250,000 (3)
Connor Murphy (1 Way Contract)	$5,000,000 (5)
Anthony Cirelli (1 Way Contract)	$4,800,000 (1)
Alexander Wennberg (1 Way Contract)	$4,500,000 (2)
Brett Pesce (1 Way Contract)	$4,100,000 (3)
Erik Gudbranson (1 Way Contract)	$4,000,000 (5)
Joel Edmundson (1 Way Contract)	$3,500,000 (1)
Ryan Lindgren	$3,000,000 (3)
Mackenzie Blackwood (1 Way Contract)	$2,800,000 (2)
Frederick Gaudreau (1 Way Contract)	$2,750,000 (5)
Tucker Poolman	$2,500,000 (2)
Jacob Middleton (1 Way Contract)	$2,450,000 (2)
Ivan Barbashev (1 Way Contract)	$2,250,000 (1)
Evan Bouchard (1 Way Contract)	$2,200,000 (2)
-1 Way Contract Salary Cap :	$1,125,000
Zach Sanford (1 Way Contract)	$2,000,000 (1)
Anton Forsberg (1 Way Contract)	$2,000,000 (4)
Riley Stillman (1 Way Contract)	$1,500,000 (4)
Sam Lafferty (1 Way Contract)	$1,150,000 (3)
Ross Johnston (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$25,000
Cameron Johnson (1 Way Contract)	$1,000,000 (2)
Scott Harrington	$900,000 (3)
Jacob Larsson	$750,000 (2)
Brandon Bussi	$700,000 (4)
Total Pro Players	29
Salary Commitment
Year 2034 : $97,575,000
Year 2035 : $70,925,000
Year 2036 : $54,725,000
Year 2037 : $34,825,000
Salary Average Commitment
Year 2034 : $40,087,500
Year 2035 : $34,743,750
Year 2036 : $29,268,750
Year 2037 : $22,250,000
Salary Cap with 1 Way Contract
Year 2034 : $94,350,000
Year 2035 : $68,775,000
Year 2036 : $53,650,000
Year 2037 : $33,750,000

Farm Players Salaries
Gabriel Vilardi	$125,000 (1)
Adam Scheel	$110,000 (4)
Shakir Mukhamadulin	$92,500 (2)
Jamie Drysdale	$92,500 (1)
Dylan Cozens	$89,417 (2)
Jimmy Huntington	$89,100 (1)
Serron Noel	$88,125 (1)
Cross Hanas	$88,125 (2)
Nicolas Beaudin (Out of Payroll)	$86,333 (2)
Jakub Skarek	$85,000 (2)
Ty Emberson	$83,750 (1)
Joshua Jacobs	$82,500 (1)
Brendan Perlini	$82,500 (1)
Isaac Ratcliffe	$81,400 (2)
Jalen Smereck	$77,000 (1)
Nick Wolff	$77,000 (1)
Parker Kelly	$76,300 (2)
Nick DeSimone	$76,250 (2)
Ryan Poehling	$75,000 (2)
Lias Andersson	$75,000 (2)
Total Farm Players	20
Salary Commitment
Year 2034 : $1,732,800
Year 2035 : $935,325
Year 2036 : $110,000
Year 2037 : $110,000
Salary Average Commitment
Year 2034 : $1,540,000
Year 2035 : $855,625
Year 2036 : $92,500
Year 2037 : $92,500

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7000 - $120 - 0 - 0.00%
Level 2:	6000 - $80 - 0 - 0.00%
Level 3:	2500 - $55 - 0 - 0.00%
Level 4:	4500 - $35 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$92,550,791
Farm Players Total Salaries	$1,527,958
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$85,350,000
Estimate Under Maximum Salary Cap of $89,066,666	$3,716,666
Estimate Over Minimum Salary Cap of $61,700,000	$23,650,000
Current Bank Account	$59,022,398
Projected Bank Account	$59,022,398

Pro Players Salaries
Steven Stamkos (1 Way Contract)	$9,000,000 (3)
Blake Wheeler (1 Way Contract)	$8,250,000 (1)
J.T. Miller (1 Way Contract)	$8,000,000 (5)
Torey Krug	$7,800,000 (1)
Evander Kane (1 Way Contract)	$7,000,000 (2)
Mats Zuccarello (1 Way Contract)	$6,000,000 (2)
Bryan Rust (1 Way Contract)	$5,125,000 (2)
Jonathan Marchessault (1 Way Contract)	$5,000,000 (1)
Semyon Varlamov (1 Way Contract)	$4,250,000 (3)
Brian Dumoulin	$4,200,000 (1)
Devon Toews (1 Way Contract)	$4,100,000 (2)
Rocco Grimaldi (1 Way Contract)	$2,100,000 (5)
Trevor van Riemsdyk (1 Way Contract)	$2,000,000 (4)
Jeremy Lauzon (1 Way Contract)	$2,000,000 (3)
Jacob Bryson (1 Way Contract)	$1,850,000 (1)
Brendan Smith (1 Way Contract)	$1,250,000 (2)
Alex Chiasson (1 Way Contract)	$1,250,000 (3)
Jonathan Quick (1 Way Contract)	$1,250,000 (5)
Joey Anderson (1 Way Contract)	$1,000,000 (2)
Arvid Soderblom (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Jesper Boqvist (1 Way Contract)	$874,125 (1)
-1 Way Contract Salary Cap :	$0
Sam Gagner (1 Way Contract)	$850,000 (1)
Nicolas Meloche (1 Way Contract)	$825,000 (1)
-1 Way Contract Salary Cap :	$0
Logan Shaw (1 Way Contract)	$800,000 (4)
Matthew Peca (Out of Payroll)	$800,000 (4)
-1 Way Contract Salary Cap :	$0
Dominic Toninato (1 Way Contract)	$800,000 (4)
Guillaume Brisebois (1 Way Contract)	$775,000 (3)
Jonathan Aspirot (1 Way Contract)	$768,333 (1)
-1 Way Contract Salary Cap :	$0
Boris Katchouk (1 Way Contract)	$758,333 (2)
-1 Way Contract Salary Cap :	$0
Cole Schneider (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Austin Poganski (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Adam Cracknell (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Brian Elliott	$700,000 (1)
Total Pro Players	33
Salary Commitment
Year 2034 : $92,550,791
Year 2035 : $58,258,333
Year 2036 : $33,025,000
Year 2037 : $15,750,000
Salary Average Commitment
Year 2034 : $51,200,000
Year 2035 : $30,143,750
Year 2036 : $24,756,250
Year 2037 : $8,675,000
Salary Cap with 1 Way Contract
Year 2034 : $85,350,000
Year 2035 : $56,700,000
Year 2036 : $32,225,000
Year 2037 : $14,950,000

Farm Players Salaries
Brad Hunt	$110,000 (1)
Ian Mitchell	$92,500 (1)
Quinton Byfield (Out of Payroll)	$92,500 (1)
Eetu Makiniemi	$86,750 (1)
Ivan Lodnia	$83,750 (1)
Damien Giroux	$81,833 (1)
Mason Millman	$79,375 (1)
Matt Filipe	$78,750 (1)
Calle Rosen	$77,500 (1)
Ryan Fitzgerald	$75,000 (1)
Ryan Bednard	$75,000 (1)
Kale Clague (Out of Payroll)	$75,000 (2)
Sean Day	$75,000 (1)
Tye Felhaber	$75,000 (1)
Justin Almeida	$75,000 (1)
Alexandre Fortin	$75,000 (1)
Ryan Francis	$75,000 (2)
David Cotton	$75,000 (1)
Santtu Kinnunen	$70,000 (1)
Total Farm Players	19
Salary Commitment
Year 2034 : $1,527,958
Year 2035 : $150,000
Year 2036 : $0
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,521,875
Year 2035 : $145,000
Year 2036 : $0
Year 2037 : $0

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	7000 - $95 - 0 - 0.00%
Level 2:	6000 - $65 - 0 - 0.00%
Level 3:	2500 - $45 - 0 - 0.00%
Level 4:	4500 - $25 - 0 - 0.00%
Luxury :	1500 - $175 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $37 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,867,500
Farm Players Total Salaries	$1,420,500
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$86,017,500
Estimate Under Maximum Salary Cap of $89,066,666	$3,049,166
Estimate Over Minimum Salary Cap of $61,700,000	$24,317,500
Current Bank Account	$73,839,385
Projected Bank Account	$73,839,385

Pro Players Salaries
Brent Burns (1 Way Contract)	$8,000,000 (2)
Nick Suzuki (1 Way Contract)	$7,800,000 (3)
-1 Way Contract Salary Cap :	$6,725,000
Vladimir Tarasenko	$7,500,000 (1)
Joel Eriksson Ek	$5,250,000 (3)
Zach Hyman	$5,000,000 (3)
Rickard Rakell (1 Way Contract)	$5,000,000 (2)
Noah Hanifin (1 Way Contract)	$4,950,000 (1)
Rasmus Andersson (1 Way Contract)	$4,550,000 (2)
Cam Talbot (1 Way Contract)	$4,500,000 (1)
Erik Johnson (1 Way Contract)	$4,350,000 (2)
Jake McCabe (1 Way Contract)	$4,000,000 (2)
Alexandre Carrier (1 Way Contract)	$3,900,000 (3)
Troy Stecher (1 Way Contract)	$3,700,000 (4)
Tyler Bertuzzi (1 Way Contract)	$3,500,000 (1)
Vitek Vanecek (1 Way Contract)	$3,400,000 (2)
Tyler Johnson (1 Way Contract)	$2,400,000 (3)
Adin Hill (1 Way Contract)	$2,175,000 (1)
Yakov Trenin (1 Way Contract)	$1,700,000 (2)
Jaycob Megna	$1,100,000 (1)
Michael Mcleod (1 Way Contract)	$1,000,000 (1)
MacKenzie Entwistle (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Nolan Patrick (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Luke Glendening (1 Way Contract)	$930,000 (3)
Arshdeep Bains (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Oliver Wahlstrom (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
Erik Gustafsson (1 Way Contract)	$825,000 (2)
Julien Gauthier (1 Way Contract)	$800,000 (2)
Spencer Martin (1 Way Contract)	$762,500 (2)
Total Pro Players	28
Salary Commitment
Year 2034 : $90,867,500
Year 2035 : $63,367,500
Year 2036 : $28,980,000
Year 2037 : $3,700,000
Salary Average Commitment
Year 2034 : $33,961,250
Year 2035 : $25,492,500
Year 2036 : $13,530,000
Year 2037 : $3,700,000
Salary Cap with 1 Way Contract
Year 2034 : $86,017,500
Year 2035 : $61,292,500
Year 2036 : $27,905,000
Year 2037 : $3,700,000

Farm Players Salaries
Kyle Keyser	$100,000 (1)
Victor Soderstrom	$100,000 (2)
Anthony Richard	$100,000 (1)
Urho Vaakanainen	$100,000 (1)
Libor Hajek	$100,000 (2)
Matty Beniers	$92,500 (2)
Connor Zary	$92,500 (3)
Mattias Samuelsson	$88,125 (1)
Philippe Desrosiers	$88,000 (1)
Cole Schwindt	$83,750 (1)
Alec Regula	$83,750 (1)
Jean-Luc Foudy	$83,750 (3)
Jakub Lauko	$83,750 (1)
Alexei Toropchenko	$79,375 (1)
Isaak Phillips	$75,000 (2)
Adam Raska	$70,000 (1)
Total Farm Players	16
Salary Commitment
Year 2034 : $1,420,500
Year 2035 : $543,750
Year 2036 : $176,250
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,278,334
Year 2035 : $458,417
Year 2036 : $162,500
Year 2037 : $0

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Center
Level 1:	7000 - $88 - 0 - 0.00%
Level 2:	6000 - $50 - 0 - 0.00%
Level 3:	2500 - $30 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	1500 - $150 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,350,000
Farm Players Total Salaries	$1,338,562
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$83,600,000
Estimate Under Maximum Salary Cap of $89,066,666	$5,466,666
Estimate Over Minimum Salary Cap of $61,700,000	$21,900,000
Current Bank Account	$40,132,444
Projected Bank Account	$40,132,444

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$11,500,000 (2)
Aleksander Barkov	$10,000,000 (3)
Brayden Schenn (1 Way Contract)	$8,000,000 (3)
Justin Faulk (1 Way Contract)	$6,500,000 (1)
Timo Meier (1 Way Contract)	$6,000,000 (1)
Dmitry Orlov (1 Way Contract)	$5,100,000 (1)
Jeff Petry (Out of Payroll)	$5,000,000 (4)
Brandon Saad (1 Way Contract)	$4,500,000 (3)
Robby Fabbri (1 Way Contract)	$4,000,000 (2)
Paul Stastny (1 Way Contract)	$3,750,000 (2)
Brayden McNabb (1 Way Contract)	$3,750,000 (2)
Mathieu Joseph (1 Way Contract)	$2,950,000 (3)
Kaapo Kahkonen (1 Way Contract)	$2,750,000 (1)
Jon Merrill (1 Way Contract)	$2,550,000 (3)
Kyle Okposo (1 Way Contract)	$2,200,000 (2)
Justin Holl (1 Way Contract)	$2,000,000 (1)
Ryan Reaves (1 Way Contract)	$1,750,000 (1)
Eric Robinson (1 Way Contract)	$1,600,000 (3)
Connor Carrick (1 Way Contract)	$1,400,000 (4)
Beck Warm (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Alexander Nylander	$1,000,000 (2)
Sam Carrick	$800,000 (1)
Tanner Jeannot (1 Way Contract)	$800,000 (1)
Seth Helgeson (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Scott Wedgewood (1 Way Contract)	$700,000 (4)
Total Pro Players	25
Salary Commitment
Year 2034 : $90,350,000
Year 2035 : $62,900,000
Year 2036 : $36,700,000
Year 2037 : $7,100,000
Salary Average Commitment
Year 2034 : $26,765,181
Year 2035 : $17,572,323
Year 2036 : $13,736,608
Year 2037 : $7,100,000
Salary Cap with 1 Way Contract
Year 2034 : $88,600,000
Year 2035 : $62,900,000
Year 2036 : $36,700,000
Year 2037 : $7,100,000

Farm Players Salaries
Rhett Gardner	$100,000 (1)
Mitch Eliot	$100,000 (1)
Mitchell Vande Sompel	$100,000 (1)
Cam Dineen	$100,000 (1)
Blade Jenkins (Out of Payroll)	$92,500 (1)
Pascal Laberge	$88,125 (1)
Ethan Keppen	$87,313 (1)
Eemil Viro	$83,750 (3)
Chase De Leo	$76,250 (2)
Victor Brattstrom	$75,000 (2)
Will Butcher	$75,000 (2)
Mackenzie MacEachern	$75,000 (2)
Alexander True	$75,000 (2)
Matthew Rempe	$70,625 (3)
Tyson Kozak	$70,000 (3)
Jordan Sambrook	$70,000 (1)
Total Farm Players	16
Salary Commitment
Year 2034 : $1,338,563
Year 2035 : $600,625
Year 2036 : $224,375
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,211,250
Year 2035 : $611,250
Year 2036 : $224,375
Year 2037 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $89,066,666 Available Cap Space	Over Minimum of $61,700,000	Farm Salary Cap	Under Maximum of $10,000,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$155,327,714	$76,406,664	$12,660,002	$14,706,664	$1,243,012	$8,756,988	24	16	40
Arizona Coyotes	$108,141,780	$83,730,832	$5,335,834	$22,030,832	$1,251,250	$8,748,750	33	16	49
Boston Bruins	$185,558,375	$85,900,000	$3,166,666	$24,200,000	$1,868,875	$8,131,125	23	23	46
Buffalo Sabres	$73,063,797	$88,043,640	$1,023,026	$26,343,640	$1,479,750	$8,520,250	28	19	47
Calgary Flames	$117,604,334	$85,706,114	$3,360,552	$24,006,114	$1,034,375	$8,965,625	30	12	42
Carolina Hurricanes	$156,534,956	$75,937,500	$13,129,166	$14,237,500	$1,580,450	$8,419,550	25	20	45
Chicago Blackhawks	$91,491,477	$79,962,500	$9,104,166	$18,262,500	$1,344,025	$8,655,975	25	15	40
Colorado Avalanche	$183,604,360	$87,411,700	$1,654,966	$25,711,700	$1,688,529	$8,311,471	20	21	41
Columbus Blue Jackets	$111,562,730	$87,820,000	$1,246,666	$26,120,000	$1,528,688	$8,471,312	24	18	42
Dallas Stars	$63,297,197	$89,411,394	-$344,728	$27,711,394	$1,371,175	$8,628,825	24	18	42
Detroit Red Wings	$125,957,370	$76,966,496	$12,100,170	$15,266,496	$1,298,791	$8,701,209	28	17	45
Edmonton Oilers	$197,848,587	$81,570,000	$7,496,666	$19,870,000	$2,061,059	$7,938,941	21	24	45
Florida Panthers	$108,768,140	$82,601,251	$6,465,415	$20,901,251	$1,170,426	$8,829,574	30	12	42
Los Angeles Kings	$78,774,360	$73,744,167	$15,322,499	$12,044,167	$1,238,800	$8,761,200	24	15	39
Minnesota Wild	$59,813,501	$78,773,535	$10,293,131	$17,073,535	$1,786,113	$8,213,887	25	20	45
Montreal Canadiens	$114,326,429	$83,843,750	$5,222,916	$22,143,750	$1,770,876	$8,229,124	23	22	45
Nashville Predators	$182,301,366	$64,131,250	$24,935,416	$2,431,250	$1,855,187	$8,144,813	24	22	46
New Jersey Devils	$145,637,243	$61,024,498	$28,042,168	-$675,502	$1,066,250	$8,933,750	36	13	49
New York Islanders	$113,062,419	$84,684,168	$4,382,498	$22,984,168	$1,743,200	$8,256,800	26	19	45
New York Rangers	$209,868,986	$85,365,000	$3,701,666	$23,665,000	$1,343,938	$8,656,062	32	16	48
Ottawa Senators	$150,491,069	$81,663,000	$7,403,666	$19,963,000	$1,259,450	$8,740,550	27	17	44
Philadelphia Flyers	$65,588,112	$81,325,000	$7,741,666	$19,625,000	$1,750,625	$8,249,375	28	22	50
Pittsburgh Penguins	$191,786,902	$81,373,000	$7,693,666	$19,673,000	$2,160,708	$7,839,292	24	26	50
San Jose Sharks	$104,206,026	$68,012,500	$21,054,166	$6,312,500	$1,557,762	$8,442,238	23	17	40
St. Louis Blues	$187,668,922	$81,647,856	$7,418,810	$19,947,856	$1,345,150	$8,654,850	24	17	41
Tampa Bay Lightning	$174,430,018	$78,174,544	$10,892,122	$16,474,544	$1,068,292	$8,931,708	39	13	52
Toronto Maple Leafs	$56,322,287	$94,350,000	-$5,283,334	$32,650,000	$1,646,467	$8,353,533	29	20	49
Vancouver Canucks	$59,022,398	$85,350,000	$3,716,666	$23,650,000	$1,360,458	$8,639,542	33	19	52
Washington Capitals	$73,839,385	$86,017,500	$3,049,166	$24,317,500	$1,420,500	$8,579,500	28	16	44
Winnipeg Jets	$40,132,444	$83,600,000	$5,466,666	$21,900,000	$1,246,062	$8,753,938	25	16	41

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %