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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,674,841
Farm Players Total Salaries	$1,541,675
Coaches Total Salaries	$1,675,000
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
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
Current Bank Account	$239,337,204
Projected Bank Account	$239,337,204

Pro Players Salaries
Linus Ullmark (1 Way Contract)	$8,250,000 (5)
Victor Hedman	$7,875,000 (1)
Viktor Arvidsson (1 Way Contract)	$6,830,000 (3)
Connor Murphy (1 Way Contract)	$6,020,000 (3)
Shea Theodore	$5,200,000 (1)
Frederick Gaudreau (1 Way Contract)	$5,100,000 (3)
Ryan Strome (1 Way Contract)	$5,000,000 (2)
Ryan Graves (1 Way Contract)	$4,500,000 (3)
Mikael Backlund (1 Way Contract)	$4,500,000 (2)
Lawson Crouse (1 Way Contract)	$4,300,000 (2)
Marcus Pettersson	$4,025,175 (1)
Filip Gustavsson (1 Way Contract)	$3,750,000 (2)
Anthony Duclair (1 Way Contract)	$3,500,000 (4)
Adam Henrique	$3,000,000 (3)
Brayden McNabb (1 Way Contract)	$3,000,000 (1)
Ryan McLeod (1 Way Contract)	$2,100,000 (2)
Jani Hakanpaa	$2,000,000 (2)
Tim Gettinger	$1,000,000 (1)
Samuel Poulin	$949,666 (1)
Noah Juulsen	$775,000 (1)
Pavel Zacha (1 Way Contract)	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2037 : $81,674,841
Year 2038 : $58,850,000
Year 2039 : $37,200,000
Year 2040 : $11,750,000
Salary Average Commitment
Year 2037 : $33,911,965
Year 2038 : $28,876,250
Year 2039 : $21,550,000
Year 2040 : $1,400,000
Salary Cap with 1 Way Contract
Year 2037 : $81,674,841
Year 2038 : $58,850,000
Year 2039 : $37,200,000
Year 2040 : $11,750,000

Farm Players Salaries
Tyler Inamoto	$100,000 (1)
Benton Maass	$100,000 (4)
Xavier Bourgault	$92,500 (5)
Cameron Morrison	$92,500 (4)
Colby Barlow	$92,500 (1)
Brennan Othmann	$92,500 (1)
Viktor Neuchev	$92,125 (1)
Artem Grushnikov	$88,125 (1)
Calle Clang	$87,800 (2)
Alex Jefferies	$86,750 (4)
Nick Lardis	$83,750 (1)
Roman Schmidt	$83,750 (1)
Kyle Masters	$79,375 (1)
Trent Miner	$77,500 (2)
Kole Lind	$77,500 (2)
Mike Callahan	$75,000 (3)
Zac Funk	$70,000 (1)
Gabriel Szturc	$70,000 (1)
Aku Raty	$0 (0)
Total Farm Players	19
Salary Commitment
Year 2037 : $1,541,675
Year 2038 : $689,550
Year 2039 : $446,750
Year 2040 : $371,750
Salary Average Commitment
Year 2037 : $1,381,958
Year 2038 : $597,500
Year 2039 : $355,625
Year 2040 : $280,625

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$108,928,334
Farm Players Total Salaries	$935,750
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
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
Current Bank Account	$167,257,169
Projected Bank Account	$167,257,169

Pro Players Salaries
William Nylander (1 Way Contract)	$11,500,000 (4)
Jonathan Huberdeau (1 Way Contract)	$10,500,000 (2)
Seth Jones (1 Way Contract)	$9,500,000 (2)
Jeremy Swayman (1 Way Contract)	$8,250,000 (5)
Tomas Hertl (1 Way Contract)	$8,137,500 (1)
Joshua Norris (1 Way Contract)	$7,950,000 (2)
Ryan McDonagh (1 Way Contract)	$7,200,000 (4)
Alex Killorn (1 Way Contract)	$7,000,000 (1)
Chandler Stephenson (1 Way Contract)	$6,250,000 (4)
Evgeni Malkin (1 Way Contract)	$6,100,000 (1)
William Borgen (1 Way Contract)	$4,100,000 (5)
Nick Leddy (1 Way Contract)	$4,000,000 (2)
Luke Schenn (1 Way Contract)	$2,250,000 (1)
Blake Lizotte (1 Way Contract)	$1,850,000 (3)
Beck Malenstyn (1 Way Contract)	$1,350,000 (2)
Kevin Bahl (1 Way Contract)	$1,050,000 (1)
Tanner Pearson (1 Way Contract)	$1,000,000 (2)
Sam Melinski (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Cameron Johnson (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Filip Roos (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Christian Wolanin (1 Way Contract)	$900,000 (3)
-1 Way Contract Salary Cap :	$0
Mikael Pyyhtia (1 Way Contract)	$897,500 (1)
-1 Way Contract Salary Cap :	$0
John-Jason Peterka (1 Way Contract)	$855,834 (1)
Collin Delia (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
Craig Smith (1 Way Contract)	$800,000 (1)
Jansen Harkins (1 Way Contract)	$787,500 (2)
-1 Way Contract Salary Cap :	$0
Tanner Laczynski (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Jacob Moverare (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Clay Stevenson	$775,000 (2)
Mike Vecchione (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	30
Salary Commitment
Year 2037 : $108,928,334
Year 2038 : $78,387,500
Year 2039 : $40,975,000
Year 2040 : $37,300,000
Salary Average Commitment
Year 2037 : $53,314,583
Year 2038 : $26,645,833
Year 2039 : $15,825,000
Year 2040 : $13,075,000
Salary Cap with 1 Way Contract
Year 2037 : $100,418,336
Year 2038 : $74,225,000
Year 2039 : $39,150,000
Year 2040 : $37,300,000

Farm Players Salaries
Matyas Sapovaliv	$88,125 (2)
Dennis Gilbert	$82,500 (1)
Linus Weissbach	$81,375 (1)
Tucker Robertson	$79,375 (1)
Akito Hirose	$78,750 (1)
William Lockwood	$77,500 (1)
Cedric Pare	$77,500 (1)
Josh Nodler	$75,000 (1)
Maxim Barbashev	$75,000 (1)
Jakov Novak	$75,000 (1)
Matt Luff	$75,000 (1)
Maksymilian Szuber	$70,625 (1)
Total Farm Players	12
Salary Commitment
Year 2037 : $935,750
Year 2038 : $88,125
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $936,250
Year 2038 : $88,125
Year 2039 : $0
Year 2040 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$89,595,667
Farm Players Total Salaries	$2,144,150
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
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
Current Bank Account	$340,727,612
Projected Bank Account	$340,727,612

Pro Players Salaries
Rasmus Dahlin (1 Way Contract)	$11,000,000 (5)
Mitch Marner (1 Way Contract)	$10,903,000 (1)
Jack Eichel (1 Way Contract)	$10,000,000 (4)
Clayton Keller (1 Way Contract)	$7,150,000 (3)
Valeri Nichushkin (1 Way Contract)	$6,125,000 (1)
Darcy Kuemper (1 Way Contract)	$5,250,000 (5)
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (1)
Thatcher Demko (1 Way Contract)	$5,000,000 (4)
Drake Batherson (1 Way Contract)	$4,975,000 (5)
John Marino (1 Way Contract)	$4,400,000 (4)
Nick Jensen (1 Way Contract)	$4,050,000 (2)
Nicolas Roy (1 Way Contract)	$3,000,000 (2)
Martin Fehervary (1 Way Contract)	$2,675,000 (3)
Derek Forbort (1 Way Contract)	$2,000,000 (2)
Erik Johnson	$2,000,000 (3)
Kent Johnson (1 Way Contract)	$1,800,000 (4)
-1 Way Contract Salary Cap :	$650,000
Marcus Johansson (1 Way Contract)	$1,600,000 (3)
Joshua Brown (1 Way Contract)	$1,000,000 (4)
Colin Blackwell (1 Way Contract)	$775,000 (2)
Jonathan Kovacevic (1 Way Contract)	$767,667 (2)
Total Pro Players	20
Salary Commitment
Year 2037 : $89,595,667
Year 2038 : $67,442,667
Year 2039 : $56,850,000
Year 2040 : $43,425,000
Salary Average Commitment
Year 2037 : $34,261,750
Year 2038 : $21,743,750
Year 2039 : $17,731,250
Year 2040 : $12,600,000
Salary Cap with 1 Way Contract
Year 2037 : $88,445,667
Year 2038 : $66,292,667
Year 2039 : $55,700,000
Year 2040 : $42,275,000

Farm Players Salaries
Calle Rosen	$200,000 (3)
Ashton Sautner	$200,000 (3)
Garret Sparks	$150,000 (3)
Malcolm Subban	$150,000 (3)
Georgii Merkulov	$92,500 (2)
Drew Helleson	$92,500 (1)
Justin Dowling	$90,000 (3)
C.J. Suess	$90,000 (2)
Mason Jobst	$90,000 (3)
Ryder Rolston	$89,500 (4)
Blake McLaughlin	$88,400 (2)
Leo Loof	$86,750 (4)
Griffin Luce	$85,000 (1)
Nolan Kneen	$85,000 (1)
Jake Wahlin	$80,000 (1)
Jack Becker	$80,000 (2)
Austin Watson	$80,000 (3)
Andrew Poturalski	$80,000 (3)
Luke Stevens	$80,000 (1)
Devin Cooley	$77,500 (3)
Jake Massie	$77,000 (1)
Total Farm Players	21
Salary Commitment
Year 2037 : $2,144,150
Year 2038 : $1,644,650
Year 2039 : $1,293,750
Year 2040 : $176,250
Salary Average Commitment
Year 2037 : $2,030,000
Year 2038 : $1,591,250
Year 2039 : $1,255,000
Year 2040 : $145,000

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$100,474,524
Farm Players Total Salaries	$1,001,875
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
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
Current Bank Account	$104,845,244
Projected Bank Account	$104,845,244

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$9,500,000 (1)
Mark Stone (1 Way Contract)	$9,500,000 (1)
Pavel Buchnevich (1 Way Contract)	$8,000,000 (5)
Tage Thompson (1 Way Contract)	$7,142,857 (3)
Nazem Kadri (1 Way Contract)	$7,000,000 (1)
Vincent Trocheck (1 Way Contract)	$5,625,000 (4)
Rasmus Ristolainen (1 Way Contract)	$5,100,000 (2)
Nikita Zadorov (1 Way Contract)	$5,000,000 (4)
Dmitry Kulikov (1 Way Contract)	$4,500,000 (2)
Sam Bennett (1 Way Contract)	$4,425,000 (1)
Justin Holl (1 Way Contract)	$3,400,000 (2)
Gustav Nyquist (1 Way Contract)	$3,185,000 (1)
Timothy Liljegren (1 Way Contract)	$3,000,000 (2)
Andrew Peeke	$2,750,000 (2)
Danton Heinen (1 Way Contract)	$2,250,000 (2)
Kevin Stenlund (1 Way Contract)	$2,000,000 (2)
Brandon Duhaime (1 Way Contract)	$1,850,000 (2)
Victor Olofsson (1 Way Contract)	$1,250,000 (4)
Joey Daccord (1 Way Contract)	$1,200,000 (1)
Martin Pospisil (1 Way Contract)	$1,000,000 (3)
-1 Way Contract Salary Cap :	$0
Logan Thompson (1 Way Contract)	$950,000 (1)
Maxim Tsyplakov (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
Tomas Suchanek (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Brendan Brisson (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Brian Pinho (1 Way Contract)	$925,000 (4)
-1 Way Contract Salary Cap :	$0
Drew O'Connor (1 Way Contract)	$925,000 (1)
Nick DeSimone (1 Way Contract)	$925,000 (4)
-1 Way Contract Salary Cap :	$0
Tye Kartye (1 Way Contract)	$859,167 (1)
-1 Way Contract Salary Cap :	$0
Jonatan Berggren (1 Way Contract)	$825,000 (1)
Adam Ginning (1 Way Contract)	$787,500 (2)
-1 Way Contract Salary Cap :	$0
Fredrik Karlstrom (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Vladislav Kolyachonok (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Jonathan Gruden (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Connor Mackey (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Jacob MacDonald (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
Total Pro Players	35
Salary Commitment
Year 2037 : $100,474,524
Year 2038 : $58,530,357
Year 2039 : $29,867,857
Year 2040 : $21,725,000
Salary Average Commitment
Year 2037 : $48,249,892
Year 2038 : $27,141,856
Year 2039 : $14,673,106
Year 2040 : $12,954,356
Salary Cap with 1 Way Contract
Year 2037 : $89,377,856
Year 2038 : $51,867,856
Year 2039 : $27,017,856
Year 2040 : $19,875,000

Farm Players Salaries
Dylan Peterson	$86,750 (3)
Joe Vrbetic	$77,500 (1)
Logan Neaton	$77,500 (1)
Gavin Hain	$77,500 (1)
Cole McWard	$77,500 (1)
Ethen Frank	$77,500 (2)
Scott Reedy	$77,500 (1)
Matt Kiersted	$77,500 (1)
Reilly Walsh	$77,500 (1)
Nick Swaney	$77,500 (1)
Alex Young	$77,000 (1)
Jack Beck	$70,625 (1)
Kyle Jackson	$70,000 (1)
Total Farm Players	13
Salary Commitment
Year 2037 : $1,001,875
Year 2038 : $164,250
Year 2039 : $86,750
Year 2040 : $0
Salary Average Commitment
Year 2037 : $966,125
Year 2038 : $158,750
Year 2039 : $83,750
Year 2040 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,931,650
Farm Players Total Salaries	$1,152,812
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
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
Current Bank Account	$184,430,031
Projected Bank Account	$184,430,031

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,250,000 (4)
Adam Fox (1 Way Contract)	$9,500,000 (2)
Dylan Larkin (1 Way Contract)	$8,700,000 (3)
Connor Hellebuyck (1 Way Contract)	$8,500,000 (3)
Sean Couturier (1 Way Contract)	$7,750,000 (1)
Andrei Svechnikov (1 Way Contract)	$7,750,000 (5)
Gustav Forsling (1 Way Contract)	$5,750,000 (4)
Michael Matheson (1 Way Contract)	$4,875,000 (2)
Filip Chytil (1 Way Contract)	$4,437,500 (2)
-1 Way Contract Salary Cap :	$3,287,500
Kirill Marchenko (1 Way Contract)	$3,850,000 (4)
Nicholas Paul	$3,150,000 (3)
Nicolas Hague (1 Way Contract)	$2,294,150 (1)
Alexandre Texier	$1,525,000 (1)
Tyson Barrie (1 Way Contract)	$1,250,000 (1)
Rafael Harvey-Pinard	$1,100,000 (1)
Daniil Tarasov (1 Way Contract)	$1,050,000 (1)
Philipp Kurashev	$1,000,000 (1)
Noah Cates	$1,000,000 (1)
Collin Graf (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Matthew Knies (1 Way Contract)	$925,000 (1)
Nicholas Robertson (1 Way Contract)	$875,000 (1)
-1 Way Contract Salary Cap :	$0
Felix Sandstrom	$775,000 (1)
Calen Addison (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$0
Owen Tippett (1 Way Contract)	$0 (0)
Dawson Mercer (1 Way Contract)	$0 (0)
Cole Sillinger (1 Way Contract)	$0 (0)
Filip Hronek (1 Way Contract)	$0 (0)
Total Pro Players	27
Salary Commitment
Year 2037 : $90,931,650
Year 2038 : $69,762,500
Year 2039 : $50,950,000
Year 2040 : $30,600,000
Salary Average Commitment
Year 2037 : $20,484,167
Year 2038 : $10,312,500
Year 2039 : $7,850,000
Year 2040 : $3,025,000
Salary Cap with 1 Way Contract
Year 2037 : $87,281,648
Year 2038 : $68,612,500
Year 2039 : $50,950,000
Year 2040 : $30,600,000

Farm Players Salaries
Albert Johansson	$96,938 (1)
Cooper Black	$95,000 (1)
Devon Levi	$92,500 (1)
Domenick Fensore	$92,500 (1)
Lian Bichsel	$92,500 (2)
Mavrik Bourque	$92,500 (1)
Shane Wright	$88,667 (4)
Olen Zellweger	$88,125 (2)
Elmer Soderblom	$87,833 (1)
Jacob Quillan	$87,500 (1)
Xavier Parent	$85,000 (2)
Danny Zhilkin	$83,750 (1)
Ivan Ivan	$70,000 (1)
Nils Lundkvist	$0 (0)
Total Farm Players	14
Salary Commitment
Year 2037 : $1,152,813
Year 2038 : $354,292
Year 2039 : $88,667
Year 2040 : $88,667
Salary Average Commitment
Year 2037 : $988,834
Year 2038 : $316,917
Year 2039 : $92,500
Year 2040 : $92,500

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	7000 - $81 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $42 - 0 - 0.00%
Level 4:	4500 - $23 - 0 - 0.00%
Luxury :	1500 - $146 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $29 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,791,250
Farm Players Total Salaries	$1,936,532
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
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
Current Bank Account	$255,019,697
Projected Bank Account	$255,019,697

Pro Players Salaries
Nicklas Backstrom (1 Way Contract)	$9,200,000 (1)
Kevin Hayes (1 Way Contract)	$8,000,000 (4)
Ondrej Palat (1 Way Contract)	$6,500,000 (3)
Vladislav Gavrikov (1 Way Contract)	$5,875,000 (1)
Sean Monahan (1 Way Contract)	$5,500,000 (4)
Erik Cernak (1 Way Contract)	$5,200,000 (4)
Conor Garland (1 Way Contract)	$4,950,000 (1)
Marcus Foligno (1 Way Contract)	$4,000,000 (3)
Carson Soucy (1 Way Contract)	$3,250,000 (3)
Oliver Kylington (1 Way Contract)	$2,500,000 (1)
Vladislav Namestnikov (1 Way Contract)	$2,500,000 (1)
Yegor Chinakhov (1 Way Contract)	$2,100,000 (3)
Pyotr Kochetkov (1 Way Contract)	$2,000,000 (4)
Ryan Reaves (1 Way Contract)	$1,500,000 (3)
Samuel Ersson (1 Way Contract)	$1,450,000 (3)
Eric Robinson (1 Way Contract)	$1,150,000 (4)
Kaiden Guhle (1 Way Contract)	$1,000,000 (1)
Macklin Celebrini	$925,000 (2)
Brad Lambert	$925,000 (1)
Adam Gaudette	$866,250 (1)
Zemgus Girgensons (1 Way Contract)	$850,000 (4)
Ryan Shea (1 Way Contract)	$775,000 (3)
Linus Karlsson	$775,000 (2)
Total Pro Players	23
Salary Commitment
Year 2037 : $71,791,250
Year 2038 : $43,975,000
Year 2039 : $42,275,000
Year 2040 : $22,700,000
Salary Average Commitment
Year 2037 : $33,906,250
Year 2038 : $27,781,250
Year 2039 : $26,156,250
Year 2040 : $14,337,500
Salary Cap with 1 Way Contract
Year 2037 : $71,791,250
Year 2038 : $43,975,000
Year 2039 : $42,275,000
Year 2040 : $22,700,000

Farm Players Salaries
Xavier Bernard	$100,000 (1)
Jonas Rondbjerg	$100,000 (1)
Demetrios Koumontzis	$96,044 (1)
Billy Constantinou	$93,775 (1)
Nick Leivermann	$93,775 (1)
Reid Schaefer	$92,500 (1)
Marco Kasper	$92,500 (1)
Zach Benson	$92,500 (1)
Lucas Edmonds	$92,125 (1)
Zach Sawchenko	$90,750 (1)
Noah Warren	$88,125 (2)
Talyn Boyko	$87,313 (1)
Nikita Pavlychev	$87,000 (1)
Michal Stinil	$85,250 (1)
Jackson Leppard	$85,250 (1)
Bailey Brkin	$85,250 (1)
Alexander Campbell	$83,750 (2)
Jayden Grubbe	$83,750 (1)
Jake Wise	$83,750 (2)
Joseph Cecconi	$82,500 (1)
Bryce Montgomery	$70,625 (1)
Ryan McCleary	$70,000 (2)
Total Farm Players	22
Salary Commitment
Year 2037 : $1,936,531
Year 2038 : $325,625
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,620,625
Year 2038 : $311,875
Year 2039 : $0
Year 2040 : $0

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,225,000
Farm Players Total Salaries	$1,355,200
Coaches Total Salaries	$1,500,000
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
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
Current Bank Account	$141,267,683
Projected Bank Account	$141,267,683

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$11,600,000 (3)
Drew Doughty (1 Way Contract)	$11,000,000 (1)
Michael Carcone (1 Way Contract)	$8,000,000 (2)
-1 Way Contract Salary Cap :	$6,850,000
Olli Maatta (1 Way Contract)	$6,500,000 (4)
J.T Compher	$5,100,000 (3)
Miles Wood (1 Way Contract)	$4,000,000 (4)
Pierre Engvall (1 Way Contract)	$4,000,000 (3)
Connor Clifton	$3,950,000 (4)
Jake Allen (1 Way Contract)	$3,850,000 (1)
Max Domi (1 Way Contract)	$3,750,000 (3)
Kailer Yamamoto (1 Way Contract)	$3,100,000 (1)
Kaapo Kahkonen (1 Way Contract)	$3,000,000 (1)
Tyler Motte (1 Way Contract)	$2,000,000 (3)
Kevin Labanc (1 Way Contract)	$1,450,000 (1)
-1 Way Contract Salary Cap :	$300,000
Justin Barron (1 Way Contract)	$1,250,000 (4)
-1 Way Contract Salary Cap :	$100,000
Kasperi Kapanen (1 Way Contract)	$1,000,000 (4)
Jonathan Aspirot	$1,000,000 (1)
Lucas Carlsson	$1,000,000 (1)
Josh Mahura	$1,000,000 (1)
Vinnie Hinostroza (1 Way Contract)	$950,000 (3)
Seth Griffith (1 Way Contract)	$950,000 (3)
Jack Studnicka (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	22
Salary Commitment
Year 2037 : $79,225,000
Year 2038 : $53,050,000
Year 2039 : $45,050,000
Year 2040 : $16,700,000
Salary Average Commitment
Year 2037 : $37,850,000
Year 2038 : $30,775,000
Year 2039 : $22,775,000
Year 2040 : $16,075,000
Salary Cap with 1 Way Contract
Year 2037 : $75,000,000
Year 2038 : $50,750,000
Year 2039 : $43,900,000
Year 2040 : $15,550,000

Farm Players Salaries
Ethan Bear	$200,000 (1)
Keith Petruzzelli	$100,000 (1)
David Gustafsson	$100,000 (1)
Mackenzie Entwistle	$100,000 (1)
Matej Blumel	$100,000 (1)
Brett Murray	$99,825 (1)
Conor Geekie	$92,500 (1)
Quinn Olson	$92,125 (1)
Samuel Knazko	$83,750 (1)
Michael Milne	$83,750 (1)
Ondrej Becher	$83,750 (2)
Jacob Paquette	$77,000 (1)
Skyler Brind'Amour	$72,500 (1)
Chase Bradley	$70,000 (1)
Ryan McGregor	$0 (0)
Trevor Kuntar	$0 (0)
Rasmus Sandin	$0 (0)
Total Farm Players	17
Salary Commitment
Year 2037 : $1,355,200
Year 2038 : $83,750
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,061,500
Year 2038 : $83,750
Year 2039 : $0
Year 2040 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$98,644,125
Farm Players Total Salaries	$1,470,211
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
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
Current Bank Account	$241,712,073
Projected Bank Account	$241,712,073

Pro Players Salaries
David Pastrnak (1 Way Contract)	$11,250,000 (3)
Cale Makar	$9,000,000 (1)
Jake Oettinger (1 Way Contract)	$8,250,000 (2)
John Carlson	$8,000,000 (2)
Brock Boeser (1 Way Contract)	$6,650,000 (1)
Brandon Hagel (1 Way Contract)	$6,500,000 (2)
Hampus Lindholm (1 Way Contract)	$6,500,000 (2)
Mattias Ekholm (1 Way Contract)	$6,500,000 (2)
Nick Schmaltz (1 Way Contract)	$5,850,000 (3)
Ryan Lindgren (1 Way Contract)	$4,500,000 (1)
Jason Dickinson (1 Way Contract)	$4,250,000 (3)
Boone Jenner (1 Way Contract)	$3,750,000 (2)
Scott Mayfield (1 Way Contract)	$3,500,000 (1)
Ridly Greig	$3,250,000 (4)
Erik Haula (1 Way Contract)	$3,150,000 (1)
Matt Duchene (1 Way Contract)	$3,000,000 (1)
Simon Benoit	$1,350,000 (2)
Mac Guzda	$897,500 (1)
Thomas Bordeleau	$874,125 (1)
Philip Tomasino	$825,000 (1)
Luke Evangelista	$797,500 (1)
Total Pro Players	21
Salary Commitment
Year 2037 : $98,644,125
Year 2038 : $65,450,000
Year 2039 : $24,600,000
Year 2040 : $3,250,000
Salary Average Commitment
Year 2037 : $21,702,680
Year 2038 : $8,721,430
Year 2039 : $3,250,000
Year 2040 : $700,000
Salary Cap with 1 Way Contract
Year 2037 : $98,644,125
Year 2038 : $65,450,000
Year 2039 : $24,600,000
Year 2040 : $3,250,000

Farm Players Salaries
Carson Lambos	$92,500 (1)
Emil Andrae	$90,333 (1)
Jack Peart	$88,125 (1)
Jacob Perreault	$86,336 (1)
Sasha Pastujov	$83,750 (1)
Ryder Korczak	$83,750 (1)
Nolan Foote	$82,500 (1)
Samuel Bolduc	$80,000 (1)
Marc McLaughlin	$79,750 (1)
Tristen Robins	$79,750 (1)
Hunter McKown	$79,750 (1)
Zachary Emond	$78,667 (1)
Gabriel Fortier	$77,500 (1)
Jake Livingstone	$77,500 (1)
Jack Rathbone	$77,500 (1)
Jason Polin	$77,500 (1)
Travis Barron	$77,500 (1)
Ben Gleason	$77,500 (1)
Total Farm Players	18
Salary Commitment
Year 2037 : $1,470,211
Year 2038 : $0
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,406,958
Year 2038 : $0
Year 2039 : $0
Year 2040 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7000 - $89 - 0 - 0.00%
Level 2:	6000 - $58 - 0 - 0.00%
Level 3:	2500 - $39 - 0 - 0.00%
Level 4:	4500 - $24 - 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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$103,552,334
Farm Players Total Salaries	$757,625
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
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
Current Bank Account	$162,791,322
Projected Bank Account	$162,791,322

Pro Players Salaries
Sergei Bobrovsky (1 Way Contract)	$10,000,000 (2)
Matthew Tkachuk (1 Way Contract)	$9,500,000 (1)
Roman Josi (1 Way Contract)	$9,059,000 (5)
Patrik Laine (1 Way Contract)	$8,700,000 (2)
Moritz Seider (1 Way Contract)	$8,550,000 (4)
Tim Stutzle (1 Way Contract)	$8,350,000 (3)
Tyler Seguin (1 Way Contract)	$7,600,000 (1)
Sean Durzi (1 Way Contract)	$6,000,000 (3)
Jake DeBrusk (1 Way Contract)	$5,500,000 (5)
Artturi Lehkonen (1 Way Contract)	$4,500,000 (2)
Phillip Danault (1 Way Contract)	$4,250,000 (3)
Sean Kuraly (1 Way Contract)	$4,000,000 (1)
Frank Vatrano (1 Way Contract)	$3,650,000 (1)
Alex Lyon (1 Way Contract)	$2,250,000 (2)
Anders Bjork (1 Way Contract)	$1,600,000 (1)
-1 Way Contract Salary Cap :	$450,000
Anthony Beauvillier (1 Way Contract)	$1,250,000 (1)
Matthew Benning	$1,250,000 (2)
Gustav Lindstrom	$1,000,000 (1)
Wyatt Kaiser (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Sebastian Aho	$907,500 (2)
Jake Neighbours	$835,834 (1)
Garrett Pilon (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Kale Clague	$775,000 (1)
Shane Bowers (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Brady Keeper (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Phillip Di Giuseppe (1 Way Contract)	$775,000 (1)
Total Pro Players	26
Salary Commitment
Year 2037 : $103,552,334
Year 2038 : $71,791,500
Year 2039 : $43,259,000
Year 2040 : $23,109,000
Salary Average Commitment
Year 2037 : $37,165,500
Year 2038 : $18,634,250
Year 2039 : $6,275,000
Year 2040 : $2,325,000
Salary Cap with 1 Way Contract
Year 2037 : $99,152,336
Year 2038 : $69,316,496
Year 2039 : $41,709,000
Year 2040 : $23,109,000

Farm Players Salaries
Matthew Stienburg	$90,000 (2)
Julian Lutz	$88,125 (2)
Dustin Tokarski	$77,500 (2)
Aaron Luchuk	$76,000 (1)
Evan Vierling	$75,000 (1)
Spencer Watson	$71,000 (1)
Mike Robinson	$70,000 (1)
Jack Gorniak	$70,000 (1)
Clayton Phillips	$70,000 (1)
Alex Petrovic	$70,000 (2)
Total Farm Players	10
Salary Commitment
Year 2037 : $757,625
Year 2038 : $325,625
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $736,875
Year 2038 : $311,875
Year 2039 : $0
Year 2040 : $0

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	America Airlines Center
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $45 - 0 - 0.00%
Level 4:	4500 - $35 - 0 - 0.00%
Luxury :	1500 - $180 - 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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$94,757,143
Farm Players Total Salaries	$1,661,025
Coaches Total Salaries	$1,500,000
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
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
Current Bank Account	$95,867,900
Projected Bank Account	$95,867,900

Pro Players Salaries
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (3)
Morgan Rielly (1 Way Contract)	$7,500,000 (4)
Dylan Cozens (1 Way Contract)	$7,100,000 (4)
Anders Lee (1 Way Contract)	$6,700,000 (4)
Anthony Cirelli (1 Way Contract)	$6,250,000 (4)
Casey Mittelstadt (1 Way Contract)	$5,750,000 (4)
Andrei Kuzmenko (1 Way Contract)	$5,500,000 (1)
Jaden Schwartz (1 Way Contract)	$5,500,000 (2)
Artem Zub (1 Way Contract)	$5,350,000 (4)
Mikael Granlund (1 Way Contract)	$5,000,000 (2)
Mason Marchment (1 Way Contract)	$4,500,000 (2)
Josh Manson (1 Way Contract)	$4,000,000 (1)
Evan Bouchard (1 Way Contract)	$3,900,000 (1)
Eeli Tolvanen (1 Way Contract)	$3,475,000 (2)
Jonas Siegenthaler (1 Way Contract)	$3,400,000 (3)
Colton Sissons	$2,857,143 (2)
Niko Mikkola (1 Way Contract)	$2,500,000 (2)
John Klingberg (1 Way Contract)	$1,250,000 (4)
Kevin Rooney (1 Way Contract)	$850,000 (1)
Pheonix Copley (1 Way Contract)	$825,000 (1)
Michael Eyssimont	$800,000 (1)
Paul Cotter	$775,000 (3)
Michael Sgarbossa (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Matt Irwin (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
Total Pro Players	24
Salary Commitment
Year 2037 : $94,757,143
Year 2038 : $78,107,143
Year 2039 : $53,575,000
Year 2040 : $39,900,000
Salary Average Commitment
Year 2037 : $39,418,750
Year 2038 : $26,168,750
Year 2039 : $18,693,750
Year 2040 : $16,325,000
Salary Cap with 1 Way Contract
Year 2037 : $93,282,144
Year 2038 : $77,407,144
Year 2039 : $53,575,000
Year 2040 : $39,900,000

Farm Players Salaries
Simon Lundmark	$96,938 (1)
Alex Laferriere	$87,500 (1)
Jan Bednar	$87,400 (2)
Gannon Laroque	$87,313 (1)
Ryan Tverberg	$85,200 (2)
Lucas Ciona	$83,000 (2)
Trevor Janicke	$82,500 (1)
Henrik Tikkanen	$82,400 (2)
Logan Stankoven	$81,500 (2)
Ryan Ufko	$79,375 (1)
Erik Portillo	$78,400 (4)
Mitchell Stephens	$77,500 (3)
Logan Nijhoff	$77,000 (1)
Brandon Saigeon	$75,000 (1)
Victor Mancini	$75,000 (1)
Aaron Ness	$75,000 (3)
Zachary Sanford	$70,000 (2)
Chris Terry	$70,000 (2)
Nikita Novikov	$70,000 (1)
Alex Limoges	$70,000 (2)
Sheldon Dries	$70,000 (2)
Ethan Samson	$0 (0)
Total Farm Players	22
Salary Commitment
Year 2037 : $1,661,025
Year 2038 : $930,400
Year 2039 : $230,900
Year 2040 : $78,400
Salary Average Commitment
Year 2037 : $1,539,250
Year 2038 : $876,125
Year 2039 : $215,000
Year 2040 : $70,000

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,260,000
Farm Players Total Salaries	$1,616,750
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
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
Current Bank Account	$189,709,811
Projected Bank Account	$189,709,811

Pro Players Salaries
Thomas Chabot (1 Way Contract)	$8,000,000 (1)
Jack Hughes (1 Way Contract)	$8,000,000 (4)
Alex DeBrincat (1 Way Contract)	$7,875,000 (3)
Aaron Ekblad	$7,500,000 (2)
Andrew Copp (1 Way Contract)	$5,625,000 (1)
Jamie Oleksiak (1 Way Contract)	$4,600,000 (2)
Spencer Knight (1 Way Contract)	$4,500,000 (3)
-1 Way Contract Salary Cap :	$3,350,000
Bowen Byram (1 Way Contract)	$4,000,000 (1)
Quinton Byfield (1 Way Contract)	$3,500,000 (3)
Michael Rasmussen (1 Way Contract)	$3,200,000 (4)
Jordan Greenway (1 Way Contract)	$3,000,000 (1)
Zach Whitecloud (1 Way Contract)	$2,750,000 (2)
Barrett Hayton (1 Way Contract)	$2,650,000 (4)
Stuart Skinner (1 Way Contract)	$2,600,000 (2)
Alexis Lafreniere	$2,400,000 (2)
Ty Dellandrea (1 Way Contract)	$1,300,000 (4)
-1 Way Contract Salary Cap :	$150,000
Arber Xhekaj (1 Way Contract)	$1,300,000 (3)
-1 Way Contract Salary Cap :	$150,000
Logan Stanley (1 Way Contract)	$1,250,000 (2)
Connor Dewar (1 Way Contract)	$1,250,000 (2)
Sebastian Cossa (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Joe Veleno	$925,000 (1)
Cayden Primeau	$890,000 (2)
Matthew Rempe (1 Way Contract)	$820,000 (2)
-1 Way Contract Salary Cap :	$0
Nathan Walker	$775,000 (3)
Akil Thomas (1 Way Contract)	$775,000 (4)
-1 Way Contract Salary Cap :	$0
Caleb Jones (1 Way Contract)	$775,000 (1)
Total Pro Players	26
Salary Commitment
Year 2037 : $81,260,000
Year 2038 : $58,935,000
Year 2039 : $33,875,000
Year 2040 : $15,925,000
Salary Average Commitment
Year 2037 : $21,707,500
Year 2038 : $17,138,750
Year 2039 : $8,132,500
Year 2040 : $3,820,000
Salary Cap with 1 Way Contract
Year 2037 : $75,215,000
Year 2038 : $52,890,000
Year 2039 : $29,650,000
Year 2040 : $14,000,000

Farm Players Salaries
Trevor Zegras	$575,000 (4)
Tony DeAngelo	$100,000 (1)
Nico Myatovic	$92,500 (1)
Judd Caulfield	$90,000 (1)
Christian Kyrou	$88,125 (1)
Jaydon Dureau	$85,000 (2)
Dillon Hamaliuk	$78,000 (1)
Jett Woo	$77,500 (1)
Eetu Liukas	$75,000 (1)
Tyler Tullio	$75,000 (1)
Dru Krebs	$70,625 (2)
Samuel Walker	$70,000 (2)
Alex Kannok Leipert	$70,000 (1)
Tyce Thompson	$70,000 (2)
Total Farm Players	14
Salary Commitment
Year 2037 : $1,616,750
Year 2038 : $870,625
Year 2039 : $575,000
Year 2040 : $575,000
Salary Average Commitment
Year 2037 : $1,034,583
Year 2038 : $355,625
Year 2039 : $70,000
Year 2040 : $70,000

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,322,500
Farm Players Total Salaries	$1,434,375
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
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
Current Bank Account	$248,059,377
Projected Bank Account	$248,059,377

Pro Players Salaries
Darnell Nurse (1 Way Contract)	$9,250,000 (2)
Cole Caufield (1 Way Contract)	$7,850,000 (2)
Vince Dunn (1 Way Contract)	$7,350,000 (3)
Justin Faulk (1 Way Contract)	$6,500,000 (2)
Cody Ceci (1 Way Contract)	$6,500,000 (2)
Joel Farabee (1 Way Contract)	$5,000,000 (1)
Dylan DeMelo (1 Way Contract)	$4,900,000 (4)
Alex Tuch (1 Way Contract)	$4,750,000 (2)
Mathieu Joseph (1 Way Contract)	$3,000,000 (4)
Morgan Geekie (1 Way Contract)	$2,000,000 (1)
Connor Ingram (1 Way Contract)	$1,950,000 (3)
Evgeni Dadonov (1 Way Contract)	$1,800,000 (1)
Morgan Barron (1 Way Contract)	$1,350,000 (1)
Jon Merrill (1 Way Contract)	$1,200,000 (1)
Jackson LaCombe (1 Way Contract)	$925,000 (3)
Brayden Pachal (1 Way Contract)	$925,000 (1)
Jere Innala (1 Way Contract)	$870,000 (1)
-1 Way Contract Salary Cap :	$0
Antonio Stranges (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
Oskar Pettersson	$837,500 (1)
Tyson Jost (1 Way Contract)	$775,000 (2)
Alex Turcotte (1 Way Contract)	$775,000 (4)
-1 Way Contract Salary Cap :	$0
Joseph Woll (1 Way Contract)	$775,000 (1)
John St. Ivany	$775,000 (3)
Jesse Ylonen	$775,000 (1)
Hugh McGing	$775,000 (2)
Marc Gatcomb (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Brian Halonen (1 Way Contract)	$775,000 (2)
Jiri Patera (1 Way Contract)	$775,000 (4)
-1 Way Contract Salary Cap :	$0
Yan Kuznetsov (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Cooper Marody	$765,000 (2)
Total Pro Players	30
Salary Commitment
Year 2037 : $76,322,500
Year 2038 : $60,015,000
Year 2039 : $20,450,000
Year 2040 : $9,450,000
Salary Average Commitment
Year 2037 : $37,535,119
Year 2038 : $26,660,119
Year 2039 : $5,760,119
Year 2040 : $2,833,036
Salary Cap with 1 Way Contract
Year 2037 : $71,502,496
Year 2038 : $56,840,000
Year 2039 : $18,900,000
Year 2040 : $7,900,000

Farm Players Salaries
Declan Chisholm	$100,000 (1)
Matt Coronato	$92,500 (1)
Isak Rosen	$90,000 (4)
Shai Buium	$88,125 (2)
Jack Finley	$88,125 (1)
Adam Edstrom	$85,000 (2)
Mason Shaw	$77,500 (1)
Liam Foudy	$77,500 (1)
Cameron Crotty	$77,500 (1)
Oskar Back	$77,500 (2)
Pavol Regenda	$77,500 (2)
Adam Wilsby	$77,500 (1)
Artem Guryev	$75,000 (1)
Hunter McDonald	$70,625 (1)
Daniel Torgersson	$70,000 (1)
Adam Brooks	$70,000 (1)
David Tomasek	$70,000 (1)
Atro Leppanen	$70,000 (1)
Total Farm Players	18
Salary Commitment
Year 2037 : $1,434,375
Year 2038 : $418,125
Year 2039 : $90,000
Year 2040 : $90,000
Salary Average Commitment
Year 2037 : $1,334,959
Year 2038 : $382,792
Year 2039 : $70,000
Year 2040 : $70,000

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$98,560,000
Farm Players Total Salaries	$1,651,375
Coaches Total Salaries	$5,500,000
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
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
Current Bank Account	$179,393,444
Projected Bank Account	$179,393,444

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,500,000 (4)
Filip Forsberg (1 Way Contract)	$8,500,000 (3)
Claude Giroux (1 Way Contract)	$7,500,000 (1)
Jaccob Slavin (1 Way Contract)	$7,500,000 (3)
Kyle Connor (1 Way Contract)	$7,200,000 (4)
Travis Sanheim	$6,250,000 (4)
Matt Dumba (1 Way Contract)	$6,000,000 (3)
Samuel Girard (1 Way Contract)	$5,000,000 (5)
Dylan Strome (1 Way Contract)	$5,000,000 (2)
Brandon Carlo (1 Way Contract)	$4,100,000 (1)
Vitek Vanecek (1 Way Contract)	$3,400,000 (2)
Cole Perfetti (1 Way Contract)	$3,250,000 (4)
Adam Lowry (1 Way Contract)	$3,250,000 (2)
Henri Jokiharju (1 Way Contract)	$3,100,000 (2)
Kevin Lankinen (1 Way Contract)	$3,000,000 (3)
Alex Newhook (1 Way Contract)	$2,900,000 (5)
Jack Roslovic (1 Way Contract)	$2,800,000 (2)
Jake Christiansen (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$50,000
Jack Ahcan (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$50,000
Corson Ceulemans (1 Way Contract)	$925,000 (4)
-1 Way Contract Salary Cap :	$0
Donovan Sebrango (1 Way Contract)	$830,000 (2)
-1 Way Contract Salary Cap :	$0
Spencer Stastney (1 Way Contract)	$825,000 (4)
Matthew Strome	$780,000 (2)
Gage Goncalves	$775,000 (2)
Andrew Agozzino	$775,000 (3)
Total Pro Players	25
Salary Commitment
Year 2037 : $98,560,000
Year 2038 : $84,560,000
Year 2039 : $64,625,000
Year 2040 : $38,850,000
Salary Average Commitment
Year 2037 : $43,704,465
Year 2038 : $34,104,465
Year 2039 : $23,775,000
Year 2040 : $5,550,000
Salary Cap with 1 Way Contract
Year 2037 : $94,505,000
Year 2038 : $82,805,000
Year 2039 : $63,700,000
Year 2040 : $37,925,000

Farm Players Salaries
Jake Leschyshyn	$100,000 (1)
Nathan Gaucher	$92,500 (2)
Laurent Dauphin	$88,125 (1)
Tristen Nielsen	$87,000 (2)
Taro Hirose	$85,000 (2)
Ville Ottavainen	$79,375 (1)
Ben King	$79,375 (1)
Olivier Rodrigue	$77,500 (2)
Jeremy Davies	$77,500 (1)
Carson Meyer	$77,500 (2)
Jonah Gadjovich	$77,500 (4)
Kyle Capobianco	$77,500 (4)
Trey Fix-Wolansky	$77,500 (2)
Nathan Clurman	$77,500 (2)
Joona Koppanen	$77,500 (2)
Chaz Reddekopp	$70,000 (1)
Shane Starrett	$70,000 (2)
Joel Teasdale	$70,000 (1)
Austin Wagner	$70,000 (1)
Pavel Gogolev	$70,000 (1)
Jermaine Loewen	$70,000 (1)
Total Farm Players	21
Salary Commitment
Year 2037 : $1,651,375
Year 2038 : $877,000
Year 2039 : $155,000
Year 2040 : $155,000
Salary Average Commitment
Year 2037 : $1,511,250
Year 2038 : $793,125
Year 2039 : $140,000
Year 2040 : $140,000

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,150,000
Farm Players Total Salaries	$853,350
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
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
Current Bank Account	$141,743,173
Projected Bank Account	$141,743,173

Pro Players Salaries
John Tavares (1 Way Contract)	$11,000,000 (1)
Pierre-Luc Dubois (1 Way Contract)	$8,500,000 (3)
Bo Horvat (1 Way Contract)	$8,500,000 (4)
Colton Parayko (1 Way Contract)	$6,500,000 (2)
Kevin Fiala (1 Way Contract)	$6,000,000 (1)
Jordan Eberle (1 Way Contract)	$5,600,000 (2)
Tristan Jarry (1 Way Contract)	$5,400,000 (3)
Michael Anderson (1 Way Contract)	$4,125,000 (3)
Alexandre Carrier (1 Way Contract)	$3,950,000 (3)
Jordan Martinook (1 Way Contract)	$3,100,000 (2)
Dante Fabbro (1 Way Contract)	$3,100,000 (3)
David Rittich (1 Way Contract)	$3,000,000 (2)
Jordan Staal (1 Way Contract)	$2,900,000 (3)
Sam Steel (1 Way Contract)	$2,100,000 (4)
Klim Kostin (1 Way Contract)	$2,000,000 (3)
-1 Way Contract Salary Cap :	$850,000
Trevor van Riemsdyk (1 Way Contract)	$2,000,000 (1)
Ryan Donato (1 Way Contract)	$2,000,000 (2)
Philippe Myers (1 Way Contract)	$1,450,000 (3)
Nick Perbix (1 Way Contract)	$1,125,000 (1)
Louis Crevier	$800,000 (2)
Total Pro Players	20
Salary Commitment
Year 2037 : $83,150,000
Year 2038 : $63,025,000
Year 2039 : $42,025,000
Year 2040 : $10,600,000
Salary Average Commitment
Year 2037 : $30,470,000
Year 2038 : $26,145,000
Year 2039 : $16,243,750
Year 2040 : $1,850,000
Salary Cap with 1 Way Contract
Year 2037 : $82,000,000
Year 2038 : $61,875,000
Year 2039 : $40,875,000
Year 2040 : $10,600,000

Farm Players Salaries
Ivan Lodnia	$100,000 (1)
Patrick Shea	$100,000 (1)
David Cotton	$86,000 (1)
Xavier Simoneau	$85,500 (1)
Cameron Hughes	$84,150 (1)
Patrick Guay	$82,500 (1)
Gage Alexander	$81,000 (3)
Pontus Holmberg	$80,000 (1)
Curtis Douglas	$77,500 (1)
Devante Stephens	$76,700 (1)
Peter DiLiberatore	$0 (0)
Markus Niemelainen	$0 (0)
Maxime Lajoie	$0 (0)
Total Farm Players	13
Salary Commitment
Year 2037 : $853,350
Year 2038 : $81,000
Year 2039 : $81,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $705,625
Year 2038 : $75,000
Year 2039 : $75,000
Year 2040 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7000 - $83 - 0 - 0.00%
Level 2:	6000 - $57 - 0 - 0.00%
Level 3:	2500 - $38 - 0 - 0.00%
Level 4:	4500 - $26 - 0 - 0.00%
Luxury :	1500 - $155 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $33 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,655,834
Farm Players Total Salaries	$2,027,335
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
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
Current Bank Account	$177,857,947
Projected Bank Account	$177,857,947

Pro Players Salaries
Jesper Bratt (1 Way Contract)	$7,875,000 (2)
Jared Spurgeon (1 Way Contract)	$7,575,000 (3)
Yanni Gourde (1 Way Contract)	$5,166,667 (2)
Jesperi Kotkaniemi (1 Way Contract)	$4,820,000 (3)
Jonathan Toews (1 Way Contract)	$4,000,000 (1)
Nino Niederreiter (1 Way Contract)	$4,000,000 (4)
Barclay Goodrow (1 Way Contract)	$3,641,667 (4)
Shayne Gostisbehere (1 Way Contract)	$3,200,000 (4)
Jan Rutta	$3,000,000 (1)
Jonathan Drouin (1 Way Contract)	$3,000,000 (2)
Kaapo Kakko (1 Way Contract)	$2,400,000 (1)
-1 Way Contract Salary Cap :	$1,250,000
Nico Sturm (1 Way Contract)	$2,000,000 (2)
Egor Zamula (1 Way Contract)	$1,700,000 (3)
-1 Way Contract Salary Cap :	$550,000
Jake Evans (1 Way Contract)	$1,700,000 (1)
Pius Suter (1 Way Contract)	$1,600,000 (1)
Nathan Bastian (1 Way Contract)	$1,350,000 (1)
Conor Timmins (1 Way Contract)	$1,100,000 (1)
Charlie Lindgren	$1,100,000 (1)
Calvin Pickard	$1,000,000 (1)
Tobias Bjornfot (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Nick Blankenburg (1 Way Contract)	$1,000,000 (3)
Guillaume Brisebois	$852,500 (1)
Jimmy Vesey (1 Way Contract)	$800,000 (1)
Tomas Nosek (1 Way Contract)	$775,000 (1)
Total Pro Players	24
Salary Commitment
Year 2037 : $64,655,834
Year 2038 : $43,978,334
Year 2039 : $25,936,667
Year 2040 : $10,841,667
Salary Average Commitment
Year 2037 : $33,275,000
Year 2038 : $17,212,500
Year 2039 : $9,487,500
Year 2040 : $1,537,500
Salary Cap with 1 Way Contract
Year 2037 : $61,355,836
Year 2038 : $42,828,336
Year 2039 : $24,786,668
Year 2040 : $10,841,667

Farm Players Salaries
Mathieu Olivier	$110,000 (1)
Keaton Middleton	$100,000 (1)
Austin Strand	$100,000 (1)
Mike Hardman	$100,000 (3)
Denis Smirnov	$94,002 (1)
Brandt Clarke	$92,500 (1)
David Jiricek	$92,500 (1)
Scott Walford	$92,125 (1)
Clark Bishop	$90,750 (1)
Matthew Poitras	$88,125 (1)
Kasper Halttunen	$88,125 (2)
Evan Cormier	$88,000 (1)
Josh Lopina	$87,833 (2)
Casey Fitzgerald	$85,250 (3)
Lucas Johansen	$85,250 (1)
Daylan Kuefler	$84,000 (1)
Gavin Hayes	$83,750 (2)
Benjamin Gaudreau	$83,750 (2)
Keith Kinkaid	$80,000 (4)
Colby Ambrosio	$79,375 (1)
Chase Stillman	$77,000 (2)
Justin Gill	$75,000 (2)
Josh Doan	$70,000 (1)
Total Farm Players	23
Salary Commitment
Year 2037 : $2,027,335
Year 2038 : $760,708
Year 2039 : $265,250
Year 2040 : $80,000
Salary Average Commitment
Year 2037 : $1,815,083
Year 2038 : $695,000
Year 2039 : $215,000
Year 2040 : $80,000

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,734,200
Farm Players Total Salaries	$1,774,170
Coaches Total Salaries	$11,000,000
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
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
Current Bank Account	$175,728,966
Projected Bank Account	$175,728,966

Pro Players Salaries
Mikko Rantanen	$9,250,000 (1)
Brayden Point (1 Way Contract)	$9,000,000 (2)
Miro Heiskanen (1 Way Contract)	$8,450,000 (5)
Brady Skjei (1 Way Contract)	$7,000,000 (4)
MacKenzie Weegar (1 Way Contract)	$6,250,000 (4)
Travis Konecny	$5,500,000 (1)
Anton Lundell (1 Way Contract)	$5,000,000 (4)
Robert Thomas (1 Way Contract)	$5,000,000 (2)
Jared McCann (1 Way Contract)	$4,250,000 (2)
Thomas Harley (1 Way Contract)	$4,000,000 (3)
Matias Maccelli (1 Way Contract)	$3,425,000 (3)
Karel Vejmelka (1 Way Contract)	$2,725,000 (1)
Tanner Jeannot (1 Way Contract)	$2,665,000 (2)
Adam Boqvist (1 Way Contract)	$2,600,000 (1)
Cam York (1 Way Contract)	$1,600,000 (1)
-1 Way Contract Salary Cap :	$450,000
Fabian Zetterlund (1 Way Contract)	$1,450,000 (1)
Michael Kesselring (1 Way Contract)	$1,400,000 (1)
Christian Krygier	$931,700 (1)
Dustin Wolf (1 Way Contract)	$850,000 (3)
-1 Way Contract Salary Cap :	$0
Justus Annunen	$837,500 (2)
Rasmus Asplund (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Cole Koepke	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 2037 : $83,734,200
Year 2038 : $56,727,500
Year 2039 : $34,975,000
Year 2040 : $26,700,000
Salary Average Commitment
Year 2037 : $28,143,750
Year 2038 : $20,837,500
Year 2039 : $16,750,000
Year 2040 : $14,650,000
Salary Cap with 1 Way Contract
Year 2037 : $80,959,208
Year 2038 : $55,877,500
Year 2039 : $34,125,000
Year 2040 : $26,700,000

Farm Players Salaries
Joel Hofer	$340,000 (2)
Jordan Harris	$140,000 (1)
Dylan Gambrell	$110,000 (1)
Alexander Alexeyev	$100,000 (1)
Vasili Podkolzin	$100,000 (1)
Raphael Lavoie	$96,938 (1)
Aidan McDonough	$93,170 (1)
Logan Mailloux	$92,500 (2)
Cutter Gauthier	$92,500 (3)
Dmitry Kuzmin	$92,125 (1)
Caedan Bankier	$92,125 (1)
Calle Odelius	$88,125 (3)
Bogdan Trineyev	$87,313 (1)
David Spacek	$86,250 (2)
Joni Jurmo	$83,750 (2)
Dylan Duke	$79,375 (2)
Daniil Misyul	$0 (0)
Total Farm Players	17
Salary Commitment
Year 2037 : $1,774,171
Year 2038 : $862,500
Year 2039 : $180,625
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,174,375
Year 2038 : $544,375
Year 2039 : $180,625
Year 2040 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,470,834
Farm Players Total Salaries	$866,262
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
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
Current Bank Account	$229,095,757
Projected Bank Account	$229,095,757

Pro Players Salaries
Mats Zuccarello (1 Way Contract)	$7,800,000 (4)
Brayden Schenn (1 Way Contract)	$6,500,000 (4)
Brenden Dillon (1 Way Contract)	$5,800,000 (3)
Jack Campbell (1 Way Contract)	$5,000,000 (2)
-1 Way Contract Salary Cap :	$3,850,000
Ilya Mikheyev (1 Way Contract)	$4,750,000 (2)
Matt Roy (1 Way Contract)	$4,600,000 (3)
Michael Bunting (1 Way Contract)	$4,500,000 (3)
Noah Dobson (1 Way Contract)	$4,000,000 (2)
Samuel Montembeault	$3,150,000 (3)
Scott Laughton (1 Way Contract)	$3,000,000 (1)
Luke Kunin (1 Way Contract)	$2,750,000 (1)
Trent Frederic (1 Way Contract)	$2,300,000 (2)
Morgan Frost (1 Way Contract)	$2,100,000 (1)
Carl Grundstrom (1 Way Contract)	$1,800,000 (3)
Jack McBain (1 Way Contract)	$1,600,000 (2)
Peyton Krebs (1 Way Contract)	$1,450,000 (2)
-1 Way Contract Salary Cap :	$300,000
Daniil Miromanov (1 Way Contract)	$1,250,000 (2)
Brett Leason (1 Way Contract)	$1,050,000 (1)
-1 Way Contract Salary Cap :	$0
Pierre-Olivier Joseph (1 Way Contract)	$1,000,000 (2)
Scott Wedgewood (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Michael McCarron	$975,000 (1)
Helge Grans	$970,000 (2)
Dylan Coghlan (1 Way Contract)	$935,000 (2)
-1 Way Contract Salary Cap :	$0
John Beecher (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Kyle MacLean (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Alexander Holtz (1 Way Contract)	$894,167 (1)
-1 Way Contract Salary Cap :	$0
Tyson Foerster (1 Way Contract)	$863,334 (1)
Victor Mete (1 Way Contract)	$855,000 (2)
-1 Way Contract Salary Cap :	$0
Will Cuylle (1 Way Contract)	$828,333 (1)
Joey Anderson (1 Way Contract)	$800,000 (3)
Joshua Dunne (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Brandon Gignac (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Riley Tufte (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Justin Brazeau (1 Way Contract)	$775,000 (1)
Patrik Koch	$0 (0)
Total Pro Players	35
Salary Commitment
Year 2037 : $77,470,834
Year 2038 : $59,835,000
Year 2039 : $34,950,000
Year 2040 : $14,300,000
Salary Average Commitment
Year 2037 : $43,336,750
Year 2038 : $32,361,750
Year 2039 : $22,786,750
Year 2040 : $8,375,000
Salary Cap with 1 Way Contract
Year 2037 : $66,261,668
Year 2038 : $54,970,000
Year 2039 : $34,950,000
Year 2040 : $14,300,000

Farm Players Salaries
Tyler Kleven	$160,000 (3)
Ryan O'Rourke	$97,000 (1)
William Wallinder	$97,000 (2)
Fyodor Svechkov	$92,500 (1)
Chase Lang	$92,263 (1)
Aaron Dell	$90,000 (3)
Filip Kral	$82,500 (2)
Keeghan Howdeshell	$77,500 (1)
Anthony Angello	$77,500 (1)
Total Farm Players	9
Salary Commitment
Year 2037 : $866,262
Year 2038 : $429,500
Year 2039 : $250,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $704,375
Year 2038 : $336,250
Year 2039 : $178,125
Year 2040 : $0

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$108,150,000
Farm Players Total Salaries	$818,938
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
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
Current Bank Account	$201,454,690
Projected Bank Account	$201,454,690

Pro Players Salaries
Zach Werenski	$9,600,000 (1)
Reilly Smith (1 Way Contract)	$9,000,000 (2)
Jordan Kyrou	$8,125,000 (3)
Brandon Montour (1 Way Contract)	$7,600,000 (4)
Tyler Toffoli (1 Way Contract)	$7,000,000 (4)
Brendan Gallagher (1 Way Contract)	$6,500,000 (2)
Elvis Merzlikins (1 Way Contract)	$5,400,000 (4)
-1 Way Contract Salary Cap :	$4,250,000
Dmitry Orlov (1 Way Contract)	$4,750,000 (3)
Matt Grzelcyk (1 Way Contract)	$4,500,000 (1)
Tyler Myers (1 Way Contract)	$4,000,000 (2)
Casey Cizikas (1 Way Contract)	$3,500,000 (3)
Calle Jarnkrok (1 Way Contract)	$3,500,000 (3)
Anthony Mantha (1 Way Contract)	$3,500,000 (1)
Radek Faksa (1 Way Contract)	$3,250,000 (1)
Michael Amadio (1 Way Contract)	$2,600,000 (5)
-1 Way Contract Salary Cap :	$1,450,000
Braden Schneider (1 Way Contract)	$2,200,000 (3)
-1 Way Contract Salary Cap :	$1,050,000
Juuso Valimaki (1 Way Contract)	$2,000,000 (3)
Yegor Sharangovich (1 Way Contract)	$2,000,000 (1)
Brett Howden (1 Way Contract)	$1,900,000 (1)
-1 Way Contract Salary Cap :	$750,000
Petr Mrazek (1 Way Contract)	$1,350,000 (2)
Lukas Reichel (1 Way Contract)	$1,200,000 (3)
-1 Way Contract Salary Cap :	$50,000
Marcus Bjork (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Samuel Laberge (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Ryan Johnson (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Lucas Condotta (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Simon Nemec (1 Way Contract)	$918,333 (3)
-1 Way Contract Salary Cap :	$0
John Farinacci	$910,000 (1)
Mason McTavish (1 Way Contract)	$894,167 (1)
-1 Way Contract Salary Cap :	$0
Nils Aman (1 Way Contract)	$883,750 (2)
-1 Way Contract Salary Cap :	$0
Samuel Helenius	$881,250 (1)
Jayden Struble (1 Way Contract)	$867,500 (1)
-1 Way Contract Salary Cap :	$0
Leevi Merilainen (1 Way Contract)	$820,000 (1)
-1 Way Contract Salary Cap :	$0
Tyler Tucker (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
Louis Domingue (1 Way Contract)	$800,000 (4)
-1 Way Contract Salary Cap :	$0
Matt Kessel (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Angus Crookshank (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Cole Guttman (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Samuel Fagemo (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	38
Salary Commitment
Year 2037 : $108,150,000
Year 2038 : $72,127,083
Year 2039 : $50,393,333
Year 2040 : $23,400,000
Salary Average Commitment
Year 2037 : $67,144,583
Year 2038 : $48,306,250
Year 2039 : $33,250,000
Year 2040 : $16,937,500
Salary Cap with 1 Way Contract
Year 2037 : $89,516,248
Year 2038 : $64,125,000
Year 2039 : $43,275,000
Year 2040 : $20,300,000

Farm Players Salaries
Ivan Miroshnichenko	$92,500 (2)
Adam Fantilli	$92,500 (1)
Colten Ellis	$83,750 (1)
Landon Slaggert	$83,750 (1)
Elias Pettersson	$83,750 (3)
Maxwell Crozier	$79,375 (1)
Patrick Moynihan	$77,688 (1)
Hunter Shepard	$77,500 (1)
Nick Abruzzese	$77,500 (1)
Ryan Hofer	$70,625 (1)
Total Farm Players	10
Salary Commitment
Year 2037 : $818,937
Year 2038 : $176,250
Year 2039 : $83,750
Year 2040 : $0
Salary Average Commitment
Year 2037 : $769,375
Year 2038 : $178,750
Year 2039 : $83,750
Year 2040 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,406,250
Farm Players Total Salaries	$1,454,917
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
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
Current Bank Account	$169,983,511
Projected Bank Account	$169,983,511

Pro Players Salaries
Sebastian Aho (1 Way Contract)	$9,750,000 (5)
Sam Reinhart (1 Way Contract)	$8,625,000 (5)
Cam Fowler	$6,500,000 (3)
Adam Pelech (1 Way Contract)	$6,500,000 (3)
Brad Marchand (1 Way Contract)	$6,125,000 (2)
William Karlsson	$5,900,000 (2)
Carter Verhaeghe (1 Way Contract)	$4,250,000 (2)
Eetu Luostarinen (1 Way Contract)	$3,000,000 (4)
Jake Bean (1 Way Contract)	$1,750,000 (4)
Grant Hutton (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Cole Smith (1 Way Contract)	$1,000,000 (2)
Yaroslav Askarov (1 Way Contract)	$925,000 (2)
Maxim Groshev (1 Way Contract)	$870,000 (4)
-1 Way Contract Salary Cap :	$0
Riley Duran (1 Way Contract)	$870,000 (4)
-1 Way Contract Salary Cap :	$0
Zachary Bolduc (1 Way Contract)	$865,000 (4)
-1 Way Contract Salary Cap :	$0
Simon Holmstrom (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
William Carrier (1 Way Contract)	$845,000 (2)
Jaret Anderson-Dolan	$775,000 (1)
Ty Smith (1 Way Contract)	$775,000 (1)
Brett Seney	$775,000 (2)
Graham Sward	$750,000 (2)
Samuel Johannesson	$706,250 (1)
Total Pro Players	22
Salary Commitment
Year 2037 : $63,406,250
Year 2038 : $61,150,000
Year 2039 : $38,730,000
Year 2040 : $25,730,000
Salary Average Commitment
Year 2037 : $29,770,000
Year 2038 : $27,438,750
Year 2039 : $14,943,750
Year 2040 : $8,443,750
Salary Cap with 1 Way Contract
Year 2037 : $58,951,250
Year 2038 : $56,695,000
Year 2039 : $36,125,000
Year 2040 : $23,125,000

Farm Players Salaries
Jonathan Lekkerimaki	$92,500 (2)
Fabian Lysell	$92,500 (1)
Noel Gunler	$88,125 (1)
Etienne Morin	$88,125 (1)
Taylor Gauthier	$86,000 (2)
Jordan Frasca	$86,000 (2)
Zachary Uens	$85,917 (1)
Aleksanteri Kaskimaki	$83,750 (2)
Alexander Pashin	$83,000 (1)
Walker Duehr	$82,500 (2)
Jake Chiasson	$79,375 (2)
Jakub Lauko	$79,000 (2)
Logan Brown	$77,500 (1)
Will Cranley	$70,625 (1)
Ty Smilanic	$70,000 (1)
Michael Karow	$70,000 (1)
Dustyn McFaul	$70,000 (1)
Case McCarthy	$70,000 (1)
Total Farm Players	18
Salary Commitment
Year 2037 : $1,454,917
Year 2038 : $589,125
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,456,825
Year 2038 : $594,375
Year 2039 : $0
Year 2040 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$108,237,333
Farm Players Total Salaries	$794,000
Coaches Total Salaries	$11,000,000
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
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
Current Bank Account	$301,474,679
Projected Bank Account	$301,474,679

Pro Players Salaries
Alex Pietrangelo (1 Way Contract)	$8,800,000 (2)
Mikhail Sergachev (1 Way Contract)	$8,500,000 (4)
Mark Scheifele (1 Way Contract)	$8,500,000 (4)
Ilya Sorokin (1 Way Contract)	$8,250,000 (5)
Anze Kopitar (1 Way Contract)	$7,750,000 (2)
Tom Wilson (1 Way Contract)	$6,500,000 (4)
Jake Guentzel (1 Way Contract)	$6,000,000 (2)
Nikolaj Ehlers (1 Way Contract)	$6,000,000 (1)
Jason Robertson (1 Way Contract)	$5,000,000 (1)
Ben Chiarot (1 Way Contract)	$4,750,000 (1)
Adrian Kempe (1 Way Contract)	$4,500,000 (1)
Oliver Ekman-Larsson (1 Way Contract)	$3,500,000 (5)
Jake Walman (1 Way Contract)	$3,400,000 (3)
Mario Ferraro	$3,250,000 (2)
Nick Bjugstad (1 Way Contract)	$3,000,000 (1)
Alex Iafallo (1 Way Contract)	$1,900,000 (3)
Teddy Blueger (1 Way Contract)	$1,800,000 (2)
Bobby Brink (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$350,000
Jonathan Quick (1 Way Contract)	$1,250,000 (2)
Logan O'Connor (1 Way Contract)	$1,050,000 (2)
Nick Cousins (1 Way Contract)	$1,020,000 (1)
-1 Way Contract Salary Cap :	$0
Juuso Parssinen (1 Way Contract)	$975,000 (2)
-1 Way Contract Salary Cap :	$0
Mason Lohrei (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Trevor Carrick (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Luke Hughes (1 Way Contract)	$925,000 (1)
Henry Thrun (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Brad Hunt (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
Akira Schmid (1 Way Contract)	$875,000 (3)
-1 Way Contract Salary Cap :	$0
Max Sasson (1 Way Contract)	$870,000 (1)
-1 Way Contract Salary Cap :	$0
Jack Thompson (1 Way Contract)	$828,333 (1)
-1 Way Contract Salary Cap :	$0
Lukas Cormier (1 Way Contract)	$794,000 (1)
-1 Way Contract Salary Cap :	$0
Marc Del Gaizo (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Axel Jonsson Fjallby (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Mason Morelli (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Justin Danforth (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	35
Salary Commitment
Year 2037 : $108,237,333
Year 2038 : $75,500,000
Year 2039 : $42,925,000
Year 2040 : $35,250,000
Salary Average Commitment
Year 2037 : $41,051,875
Year 2038 : $23,769,375
Year 2039 : $16,756,250
Year 2040 : $12,387,500
Salary Cap with 1 Way Contract
Year 2037 : $94,975,000
Year 2038 : $70,800,000
Year 2039 : $40,900,000
Year 2040 : $35,250,000

Farm Players Salaries
Pierrick Dube	$87,000 (1)
Ondrej Pavel	$87,000 (1)
Stanislav Svozil	$83,750 (1)
Chase De Leo	$80,000 (1)
Marshall Rifai	$77,500 (1)
Brandon Scanlin	$77,500 (1)
Patrick Giles	$77,500 (1)
Jack Dugan	$77,500 (1)
Ken Appleby	$76,250 (4)
Arttu Hyry	$70,000 (1)
Total Farm Players	10
Salary Commitment
Year 2037 : $794,000
Year 2038 : $76,250
Year 2039 : $76,250
Year 2040 : $76,250
Salary Average Commitment
Year 2037 : $715,000
Year 2038 : $70,000
Year 2039 : $70,000
Year 2040 : $70,000

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Center
Level 1:	7000 - $84 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $43 - 0 - 0.00%
Level 4:	4500 - $27 - 0 - 0.00%
Luxury :	1500 - $223 - 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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,938,200
Farm Players Total Salaries	$1,104,375
Coaches Total Salaries	$5,500,000
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
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
Current Bank Account	$262,061,670
Projected Bank Account	$262,061,670

Pro Players Salaries
Frederik Andersen (1 Way Contract)	$6,000,000 (1)
Colin White (1 Way Contract)	$4,750,000 (4)
Alex Vlasic (1 Way Contract)	$4,600,000 (3)
Mattias Samuelsson (1 Way Contract)	$4,285,700 (3)
Robby Fabbri (1 Way Contract)	$4,000,000 (1)
Zach Bogosian (1 Way Contract)	$4,000,000 (3)
David Kampf (1 Way Contract)	$4,000,000 (3)
Joel Edmundson (1 Way Contract)	$4,000,000 (3)
Ivan Fedotov (1 Way Contract)	$4,000,000 (1)
Ross Colton (1 Way Contract)	$4,000,000 (2)
Chad Ruhwedel (1 Way Contract)	$3,000,000 (2)
Tucker Poolman	$2,500,000 (1)
Cody Glass (1 Way Contract)	$2,500,000 (1)
Drake Caggiula (1 Way Contract)	$1,950,000 (2)
Ryan Poehling (1 Way Contract)	$1,900,000 (2)
Isac Lundestrom	$1,500,000 (2)
Nils Hoglander (1 Way Contract)	$1,100,000 (1)
Max Jones (1 Way Contract)	$1,000,000 (3)
Oliver Wahlstrom (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Dysin Mayo (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
Emil Lilleberg (1 Way Contract)	$870,000 (2)
-1 Way Contract Salary Cap :	$0
Dennis Hildeby (1 Way Contract)	$845,000 (2)
-1 Way Contract Salary Cap :	$0
Ty Nelson (1 Way Contract)	$837,500 (2)
-1 Way Contract Salary Cap :	$0
Zac Jones (1 Way Contract)	$812,500 (1)
-1 Way Contract Salary Cap :	$0
Ben Meyers (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Dennis Cholowski	$762,500 (2)
Total Pro Players	26
Salary Commitment
Year 2037 : $65,938,200
Year 2038 : $43,250,700
Year 2039 : $26,635,700
Year 2040 : $4,750,000
Salary Average Commitment
Year 2037 : $35,662,083
Year 2038 : $26,262,083
Year 2039 : $15,206,250
Year 2040 : $700,000
Salary Cap with 1 Way Contract
Year 2037 : $59,848,200
Year 2038 : $39,748,200
Year 2039 : $26,635,700
Year 2040 : $4,750,000

Farm Players Salaries
David Reinbacher	$92,500 (1)
Hunter Drew	$80,000 (1)
Dawson Barteaux	$80,000 (1)
Givani Smith	$80,000 (3)
Florian Xhekaj	$79,375 (1)
Kyle Keyser	$77,500 (1)
Olle Lycksell	$77,500 (1)
Marian Studenic	$77,500 (1)
Glenn Gawdin	$77,500 (1)
Gustav Olofsson	$77,500 (2)
Dylan McIlrath	$77,500 (1)
Jeffrey Viel	$77,500 (4)
Nikita Grebenkin	$75,000 (2)
Carsen Twarynski	$75,000 (1)
Total Farm Players	14
Salary Commitment
Year 2037 : $1,104,375
Year 2038 : $310,000
Year 2039 : $157,500
Year 2040 : $77,500
Salary Average Commitment
Year 2037 : $1,029,950
Year 2038 : $298,125
Year 2039 : $158,125
Year 2040 : $70,000

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,355,000
Farm Players Total Salaries	$961,706
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
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
Current Bank Account	$94,388,523
Projected Bank Account	$94,388,523

Pro Players Salaries
Jamie Benn (1 Way Contract)	$9,500,000 (2)
Esa Lindell (1 Way Contract)	$8,500,000 (2)
Elias Lindholm (1 Way Contract)	$7,750,000 (5)
Troy Terry (1 Way Contract)	$7,000,000 (3)
Damon Severson (1 Way Contract)	$6,500,000 (3)
Evander Kane (1 Way Contract)	$5,000,000 (4)
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (1)
Ukko-Pekka Luukkonen (1 Way Contract)	$4,750,000 (4)
Ilya Lyubushkin (1 Way Contract)	$3,500,000 (4)
Laurent Brossoit (1 Way Contract)	$3,300,000 (4)
Ville Husso (1 Way Contract)	$3,000,000 (3)
-1 Way Contract Salary Cap :	$1,850,000
Warren Foegele (1 Way Contract)	$2,400,000 (1)
Ryan Lomberg (1 Way Contract)	$2,000,000 (2)
Sonny Milano (1 Way Contract)	$1,900,000 (1)
Michael DiPietro	$1,100,000 (1)
Parker Wotherspoon (1 Way Contract)	$1,000,000 (5)
Eric Comrie (1 Way Contract)	$975,000 (2)
-1 Way Contract Salary Cap :	$0
Dylan Holloway (1 Way Contract)	$925,000 (1)
Connor Bedard	$925,000 (1)
Travis Dermott	$880,000 (1)
Nikolai Kovalenko	$875,000 (2)
Cale Fleury (1 Way Contract)	$800,000 (3)
Lane Pederson (1 Way Contract)	$775,000 (2)
Total Pro Players	23
Salary Commitment
Year 2037 : $78,355,000
Year 2038 : $65,225,000
Year 2039 : $42,600,000
Year 2040 : $25,300,000
Salary Average Commitment
Year 2037 : $50,391,500
Year 2038 : $43,341,500
Year 2039 : $22,541,500
Year 2040 : $11,531,250
Salary Cap with 1 Way Contract
Year 2037 : $76,230,000
Year 2038 : $63,100,000
Year 2039 : $41,450,000
Year 2040 : $25,300,000

Farm Players Salaries
Ryan Mast	$100,000 (5)
Jeremie Poirier	$100,000 (5)
Danila Klimovich	$100,000 (4)
J.D. Greenway	$90,750 (1)
Bokondji Imama	$90,750 (1)
Kevin Wall	$85,456 (1)
Nathan Smith	$85,250 (1)
Martin Chromiak	$82,000 (2)
Liam O'Brien	$80,000 (1)
Matthew Phillips	$77,500 (3)
Brandon Bussi	$70,000 (1)
Dillon Heatherington	$0 (0)
Total Farm Players	12
Salary Commitment
Year 2037 : $961,706
Year 2038 : $459,500
Year 2039 : $377,500
Year 2040 : $300,000
Salary Average Commitment
Year 2037 : $789,583
Year 2038 : $369,583
Year 2039 : $294,583
Year 2040 : $223,958

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 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$103,865,000
Farm Players Total Salaries	$1,681,550
Coaches Total Salaries	$7,500,000
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
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
Current Bank Account	$275,195,378
Projected Bank Account	$275,195,378

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$12,600,000 (3)
Nikita Kucherov (1 Way Contract)	$9,500,000 (3)
Sidney Crosby (1 Way Contract)	$8,700,000 (1)
Leon Draisaitl (1 Way Contract)	$8,500,000 (3)
Roope Hintz (1 Way Contract)	$8,450,000 (4)
Brady Tkachuk (1 Way Contract)	$8,200,000 (1)
Jake Sanderson (1 Way Contract)	$8,000,000 (5)
-1 Way Contract Salary Cap :	$6,850,000
Juuse Saros (1 Way Contract)	$7,740,000 (5)
Joshua Morrissey (1 Way Contract)	$6,250,000 (3)
David Savard (1 Way Contract)	$3,500,000 (2)
Martin Necas (1 Way Contract)	$3,000,000 (1)
Ian Cole (1 Way Contract)	$2,800,000 (2)
Kiefer Sherwood (1 Way Contract)	$2,600,000 (4)
Alexander Romanov (1 Way Contract)	$2,500,000 (2)
Pavel Dorofeyev (1 Way Contract)	$1,850,000 (4)
-1 Way Contract Salary Cap :	$700,000
Bobby McMann (1 Way Contract)	$1,500,000 (2)
Nic Dowd (1 Way Contract)	$1,300,000 (1)
Connor Brown (1 Way Contract)	$1,000,000 (1)
Jordan Spence (1 Way Contract)	$1,000,000 (3)
-1 Way Contract Salary Cap :	$0
Brock Faber (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
James van Riemsdyk (1 Way Contract)	$900,000 (1)
Mark Giordano (1 Way Contract)	$800,000 (2)
Jack Johnson (1 Way Contract)	$775,000 (1)
Filip Larsson	$775,000 (3)
Justin Kapelmaster	$700,000 (2)
Total Pro Players	25
Salary Commitment
Year 2037 : $103,865,000
Year 2038 : $79,990,000
Year 2039 : $67,265,000
Year 2040 : $28,640,000
Salary Average Commitment
Year 2037 : $46,717,858
Year 2038 : $30,936,608
Year 2039 : $16,224,108
Year 2040 : $6,037,500
Salary Cap with 1 Way Contract
Year 2037 : $99,640,000
Year 2038 : $75,765,000
Year 2039 : $63,965,000
Year 2040 : $26,340,000

Farm Players Salaries
Seth Jarvis	$110,000 (1)
Roby Jarventie	$95,000 (3)
Logan Cooley	$95,000 (4)
Kevin Korchinski	$92,500 (1)
Mackie Samoskevich	$92,500 (2)
Leo Carlsson	$92,500 (1)
Emil Heineman	$90,000 (2)
Wyatt Johnston	$90,000 (2)
Lane Hutson	$88,125 (2)
Ryker Evans	$88,125 (1)
Marco Rossi	$86,500 (2)
Lukas Dostal	$81,300 (3)
Noah Philp	$77,500 (2)
John Ludvig	$77,500 (2)
Joshua Roy	$75,000 (1)
Adam Klapka	$70,000 (2)
Nikolas Matinpalo	$70,000 (1)
Milan Lucic	$70,000 (1)
Joel Hanley	$70,000 (2)
Jet Greaves	$70,000 (2)
Total Farm Players	20
Salary Commitment
Year 2037 : $1,681,550
Year 2038 : $1,083,425
Year 2039 : $271,300
Year 2040 : $95,000
Salary Average Commitment
Year 2037 : $1,656,125
Year 2038 : $1,093,625
Year 2039 : $262,875
Year 2040 : $92,500

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,062,500
Farm Players Total Salaries	$1,561,795
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
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
Current Bank Account	$213,839,308
Projected Bank Account	$213,839,308

Pro Players Salaries
Igor Shesterkin (1 Way Contract)	$11,500,000 (5)
Quinn Hughes (1 Way Contract)	$8,500,000 (5)
Owen Power (1 Way Contract)	$8,350,000 (4)
Lucas Raymond (1 Way Contract)	$8,075,000 (5)
Matthew Boldy	$7,000,000 (2)
Neal Pionk (1 Way Contract)	$6,250,000 (3)
Jakob Chychrun (1 Way Contract)	$5,600,000 (3)
Gabriel Vilardi (1 Way Contract)	$3,437,500 (1)
Kirby Dach (1 Way Contract)	$3,300,000 (2)
Keegan Kolesar (1 Way Contract)	$2,500,000 (3)
Connor McMichael (1 Way Contract)	$2,100,000 (2)
Taylor Raddysh (1 Way Contract)	$2,000,000 (2)
William Eklund (1 Way Contract)	$2,000,000 (1)
Dylan Samberg	$1,500,000 (1)
Nikolai Knyzhov (1 Way Contract)	$1,400,000 (1)
-1 Way Contract Salary Cap :	$250,000
Alex Barre-Boulet (1 Way Contract)	$1,300,000 (1)
Ville Heinola	$1,200,000 (1)
Aatu Raty	$1,200,000 (1)
Nico Daws	$1,000,000 (1)
Juraj Slafkovsky	$925,000 (1)
Pavel Mintyukov	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 2037 : $80,062,500
Year 2038 : $65,175,000
Year 2039 : $50,775,000
Year 2040 : $36,425,000
Salary Average Commitment
Year 2037 : $20,580,833
Year 2038 : $9,293,750
Year 2039 : $6,493,750
Year 2040 : $3,343,750
Salary Cap with 1 Way Contract
Year 2037 : $78,912,496
Year 2038 : $65,175,000
Year 2039 : $50,775,000
Year 2040 : $36,425,000

Farm Players Salaries
Cal Petersen	$500,000 (1)
Spencer Smallman	$110,000 (1)
Jacob Ingham	$100,000 (1)
Ozzy Wiesblatt	$100,000 (1)
Tyler Madden	$100,000 (1)
Nathan Noel	$100,000 (1)
Gianni Fairbrother	$100,000 (3)
Mason Primeau	$99,000 (1)
Josiah Slavin	$93,170 (1)
Luke Prokop	$92,125 (1)
Jakob Pelletier	$87,500 (2)
Aliaksei Protas	$80,000 (1)
Connor Corcoran	$0 (0)
Santeri Hatakka	$0 (0)
Total Farm Players	14
Salary Commitment
Year 2037 : $1,561,795
Year 2038 : $187,500
Year 2039 : $100,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $853,750
Year 2038 : $140,000
Year 2039 : $70,000
Year 2040 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,412,232
Farm Players Total Salaries	$1,086,171
Coaches Total Salaries	$0
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
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
Current Bank Account	$301,871,552
Projected Bank Account	$301,871,552

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$11,642,860 (4)
Mika Zibanejad (1 Way Contract)	$8,500,000 (2)
Chris Kreider (1 Way Contract)	$6,500,000 (4)
Kris Letang (1 Way Contract)	$6,100,000 (2)
Jonas Brodin (1 Way Contract)	$6,000,000 (1)
T.J. Brodie	$5,000,000 (4)
Christopher Tanev	$4,500,000 (3)
Patrick Kane (1 Way Contract)	$4,000,000 (2)
Troy Stecher (1 Way Contract)	$3,700,000 (1)
Joel Armia (1 Way Contract)	$3,400,000 (2)
Alexandar Georgiev (1 Way Contract)	$3,400,000 (2)
Dakota Joshua (1 Way Contract)	$3,350,000 (2)
Garnet Hathaway (1 Way Contract)	$3,000,000 (2)
Daniel Vladar	$2,200,000 (2)
Scott Perunovich	$1,150,000 (1)
Emil Bemstrom	$1,000,000 (1)
Jiri Kulich	$1,000,000 (1)
Tristan Luneau	$969,375 (1)
Shane Pinto (1 Way Contract)	$0 (0)
Total Pro Players	19
Salary Commitment
Year 2037 : $75,412,232
Year 2038 : $61,592,857
Year 2039 : $27,642,857
Year 2040 : $23,142,857
Salary Average Commitment
Year 2037 : $27,000,000
Year 2038 : $19,575,000
Year 2039 : $12,200,000
Year 2040 : $11,500,000
Salary Cap with 1 Way Contract
Year 2037 : $75,412,232
Year 2038 : $61,592,857
Year 2039 : $27,642,857
Year 2040 : $23,142,857

Farm Players Salaries
Kurtis MacDermid	$300,000 (1)
Cole Krygier	$93,170 (1)
Ilya Solovyov	$93,170 (1)
Gavin Brindley	$88,125 (1)
Remi Poirier	$85,456 (1)
Charles-Alexis Legault	$75,000 (2)
Emmitt Finnie	$70,625 (1)
Josh Filmon	$70,625 (2)
Dyllan Gill	$70,000 (2)
Niko Huuhtanen	$70,000 (1)
Filip Engaras	$70,000 (1)
Matthew Maggio	$0 (0)
Noel Hoefenmayer	$0 (0)
Phillip Kemp	$0 (0)
Mathias Laferriere	$0 (0)
Nikita Nesterenko	$0 (0)
Rory Kerins	$0 (0)
Alexis Gendron	$0 (0)
David Goyette	$0 (0)
Connor McClennon	$0 (0)
Ben Jones	$0 (0)
Total Farm Players	21
Salary Commitment
Year 2037 : $1,086,171
Year 2038 : $215,625
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,024,375
Year 2038 : $215,625
Year 2039 : $0
Year 2040 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$110,970,357
Farm Players Total Salaries	$744,125
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
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
Current Bank Account	$253,392,490
Projected Bank Account	$253,392,490

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$11,500,000 (1)
Alex Ovechkin (1 Way Contract)	$10,500,000 (1)
Nico Hischier (1 Way Contract)	$7,250,000 (3)
Dylan Guenther (1 Way Contract)	$7,142,857 (5)
Brock Nelson (1 Way Contract)	$7,000,000 (1)
Ryan Pulock (1 Way Contract)	$6,150,000 (2)
Jordan Binnington (1 Way Contract)	$6,000,000 (5)
Adam Larsson (1 Way Contract)	$5,250,000 (5)
Charlie Coyle (1 Way Contract)	$5,000,000 (1)
Blake Coleman (1 Way Contract)	$4,900,000 (3)
Trevor Moore (1 Way Contract)	$4,200,000 (2)
Oskar Sundqvist (1 Way Contract)	$4,000,000 (2)
J.J. Moser (1 Way Contract)	$3,750,000 (2)
Yakov Trenin (1 Way Contract)	$3,500,000 (4)
Stefan Noesen (1 Way Contract)	$2,600,000 (2)
Anthony Stolarz (1 Way Contract)	$2,500,000 (3)
Jacob Bryson (1 Way Contract)	$1,850,000 (1)
-1 Way Contract Salary Cap :	$700,000
Matthew Nieto (1 Way Contract)	$1,775,000 (1)
Jarred Tinordi (1 Way Contract)	$1,750,000 (1)
Mike Reilly (1 Way Contract)	$1,250,000 (1)
Rasmus Kupari (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Nikita Tolopilo (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Matvei Michkov	$925,000 (2)
Arthur Kaliyev (1 Way Contract)	$825,000 (1)
-1 Way Contract Salary Cap :	$0
Kaedan Korczak (1 Way Contract)	$825,000 (2)
-1 Way Contract Salary Cap :	$0
Ronan Seeley (1 Way Contract)	$810,000 (2)
-1 Way Contract Salary Cap :	$0
Jacob Bernard-Docker (1 Way Contract)	$805,000 (1)
-1 Way Contract Salary Cap :	$0
Jonny Brodzinski (1 Way Contract)	$787,500 (2)
-1 Way Contract Salary Cap :	$0
James Hamblin (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Egor Sokolov (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Lukas Rousek (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Alex Steeves (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Jonas Johansson (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Dryden Hunt (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Jesper Boqvist (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Gage Quinney (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	36
Salary Commitment
Year 2037 : $110,970,357
Year 2038 : $61,365,357
Year 2039 : $36,542,857
Year 2040 : $21,892,857
Salary Average Commitment
Year 2037 : $68,730,358
Year 2038 : $32,567,858
Year 2039 : $19,467,858
Year 2040 : $7,300,000
Salary Cap with 1 Way Contract
Year 2037 : $97,642,856
Year 2038 : $58,167,856
Year 2039 : $36,542,857
Year 2040 : $21,892,857

Farm Players Salaries
Frank Nazar	$92,500 (2)
Evan Nause	$88,125 (1)
Daniil Chayka	$88,125 (1)
Justin Sourdif	$83,750 (1)
Carson Focht	$82,500 (1)
Wyatte Wylie	$82,083 (1)
Vincent Iorio	$81,417 (3)
Frederic Brunet	$75,000 (2)
Blake Murray	$70,625 (1)
Total Farm Players	9
Salary Commitment
Year 2037 : $744,125
Year 2038 : $248,917
Year 2039 : $81,417
Year 2040 : $0
Salary Average Commitment
Year 2037 : $734,250
Year 2038 : $250,625
Year 2039 : $88,125
Year 2040 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,678,333
Farm Players Total Salaries	$1,094,525
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
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
Current Bank Account	$105,649,541
Projected Bank Account	$105,649,541

Pro Players Salaries
Timo Meier (1 Way Contract)	$8,800,000 (3)
Noah Hanifin (1 Way Contract)	$7,350,000 (5)
Jeff Skinner (1 Way Contract)	$7,000,000 (1)
John Gibson (1 Way Contract)	$6,500,000 (3)
Matt Murray (1 Way Contract)	$5,750,000 (1)
-1 Way Contract Salary Cap :	$4,600,000
Josh Anderson (1 Way Contract)	$5,600,000 (2)
Jeff Petry (1 Way Contract)	$5,000,000 (1)
Ivan Barbashev (1 Way Contract)	$5,000,000 (3)
Brandon Tanev (1 Way Contract)	$5,000,000 (4)
Alexander Wennberg (1 Way Contract)	$5,000,000 (3)
Erik Gudbranson (1 Way Contract)	$4,000,000 (2)
Jake Middleton (1 Way Contract)	$4,000,000 (4)
Ilya Samsonov (1 Way Contract)	$2,400,000 (1)
Jamie Drysdale (1 Way Contract)	$2,300,000 (1)
Jack Drury (1 Way Contract)	$1,800,000 (2)
-1 Way Contract Salary Cap :	$650,000
Riley Stillman (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
Rem Pitlick	$1,100,000 (1)
Ronnie Attard	$1,000,000 (2)
Dakota Mermis (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Sam Carrick	$1,000,000 (2)
Jack Quinn (1 Way Contract)	$863,333 (1)
Benoit-Olivier Groulx (1 Way Contract)	$850,000 (3)
-1 Way Contract Salary Cap :	$0
Michael Pezzetta	$815,000 (1)
Jan Jenik (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Alexander Nylander	$775,000 (1)
Jujhar Khaira	$775,000 (1)
Jalen Smereck	$700,000 (1)
Ty Emberson	$0 (0)
Total Pro Players	28
Salary Commitment
Year 2037 : $86,678,333
Year 2038 : $57,700,000
Year 2039 : $43,300,000
Year 2040 : $16,350,000
Salary Average Commitment
Year 2037 : $46,317,323
Year 2038 : $21,706,608
Year 2039 : $13,425,358
Year 2040 : $8,375,000
Salary Cap with 1 Way Contract
Year 2037 : $80,578,336
Year 2038 : $53,900,000
Year 2039 : $41,650,000
Year 2040 : $16,350,000

Farm Players Salaries
Adam Scheel	$110,000 (1)
Serron Noel	$100,000 (1)
Cole Fraser	$90,750 (1)
Shakir Mukhamadulin	$89,400 (3)
Cross Hanas	$86,000 (1)
Isaac Ratcliffe	$81,500 (1)
Kalle Vaisanen	$79,375 (1)
Ethan Cardwell	$79,375 (1)
Jakub Skarek	$77,500 (1)
Emilio Pettersen	$77,500 (1)
Jimmy Huntington	$77,500 (1)
Nick Wolff	$75,000 (1)
Josh Davies	$70,625 (1)
Total Farm Players	13
Salary Commitment
Year 2037 : $1,094,525
Year 2038 : $89,400
Year 2039 : $89,400
Year 2040 : $0
Salary Average Commitment
Year 2037 : $982,500
Year 2038 : $92,500
Year 2039 : $92,500
Year 2040 : $0

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,489,167
Farm Players Total Salaries	$943,832
Coaches Total Salaries	$12,000,000
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
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
Current Bank Account	$115,325,985
Projected Bank Account	$115,325,985

Pro Players Salaries
Mathew Barzal (1 Way Contract)	$9,150,000 (4)
Steven Stamkos (1 Way Contract)	$8,000,000 (5)
J.T Miller	$8,000,000 (2)
Devon Toews (1 Way Contract)	$7,250,000 (4)
Torey Krug (1 Way Contract)	$6,500,000 (3)
Jonathan Marchessault (1 Way Contract)	$5,500,000 (4)
Bryan Rust (1 Way Contract)	$5,125,000 (4)
Philip Broberg (1 Way Contract)	$4,600,000 (4)
-1 Way Contract Salary Cap :	$3,450,000
Taylor Hall (1 Way Contract)	$3,166,667 (5)
Brian Dumoulin (1 Way Contract)	$3,150,000 (1)
Max Pacioretty (1 Way Contract)	$3,000,000 (1)
Semyon Varlamov (1 Way Contract)	$2,750,000 (2)
Mackenzie Blackwood (1 Way Contract)	$2,400,000 (1)
Rocco Grimaldi (1 Way Contract)	$2,100,000 (2)
-1 Way Contract Salary Cap :	$950,000
Jeremy Lauzon (1 Way Contract)	$2,000,000 (2)
Curtis Lazar (1 Way Contract)	$1,250,000 (3)
Andreas Englund (1 Way Contract)	$1,000,000 (1)
Darren Raddysh (1 Way Contract)	$975,000 (3)
Arvid Soderblom (1 Way Contract)	$962,500 (1)
Declan Carlile (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Noah Gregor (1 Way Contract)	$850,000 (1)
A.J. Greer (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
Mark Kastelic (1 Way Contract)	$835,000 (1)
Justin Bailey (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Mitchell Chaffee (1 Way Contract)	$800,000 (2)
Chris Wagner (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Logan Shaw (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
Dominic Toninato (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
John Hayden (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Matthew Peca (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
Maxence Guenette (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Eetu Makiniemi (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	32
Salary Commitment
Year 2037 : $87,489,167
Year 2038 : $70,416,667
Year 2039 : $53,916,667
Year 2040 : $42,791,667
Salary Average Commitment
Year 2037 : $50,668,750
Year 2038 : $34,925,000
Year 2039 : $25,368,750
Year 2040 : $13,218,750
Salary Cap with 1 Way Contract
Year 2037 : $77,064,168
Year 2038 : $64,866,668
Year 2039 : $50,366,668
Year 2040 : $41,641,667

Farm Players Salaries
Owen Pickering	$92,500 (2)
Mason Millman	$81,833 (1)
Damien Giroux	$81,833 (1)
Hunter Skinner	$77,500 (1)
Adam Beckman	$77,500 (1)
Tye Felhaber	$77,500 (2)
John Leonard	$77,500 (1)
Cavan Fitzgerald	$77,500 (1)
Boris Katchouk	$75,833 (1)
Jared Moe	$75,000 (1)
Ryan Francis	$75,000 (1)
Brad Morrison	$74,333 (1)
Total Farm Players	12
Salary Commitment
Year 2037 : $943,832
Year 2038 : $170,000
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $931,333
Year 2038 : $162,500
Year 2039 : $0
Year 2040 : $0

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	7000 - $99 - 0 - 0.00%
Level 2:	6000 - $74 - 0 - 0.00%
Level 3:	2500 - $60 - 0 - 0.00%
Level 4:	4500 - $35 - 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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,475,000
Farm Players Total Salaries	$2,182,985
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
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
Current Bank Account	$137,026,409
Projected Bank Account	$137,026,409

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$10,000,000 (5)
Kirill Kaprizov (1 Way Contract)	$9,000,000 (4)
Brent Burns (1 Way Contract)	$8,000,000 (1)
Nick Suzuki (1 Way Contract)	$7,875,000 (4)
Ivan Provorov (1 Way Contract)	$7,000,000 (1)
Adin Hill (1 Way Contract)	$6,250,000 (5)
Zach Hyman (1 Way Contract)	$5,500,000 (4)
Joel Eriksson Ek (1 Way Contract)	$5,250,000 (5)
Rickard Rakell (1 Way Contract)	$5,000,000 (3)
Rasmus Andersson (1 Way Contract)	$4,550,000 (2)
Nick Foligno (1 Way Contract)	$4,500,000 (2)
Jake McCabe (1 Way Contract)	$4,000,000 (1)
K'Andre Miller (1 Way Contract)	$3,820,000 (1)
Brett Kulak (1 Way Contract)	$2,750,000 (1)
Urho Vaakanainen (1 Way Contract)	$1,550,000 (3)
Alexey Toropchenko	$1,250,000 (1)
Trevor Lewis (1 Way Contract)	$930,000 (1)
Calvin De Haan (1 Way Contract)	$850,000 (3)
Parker Kelly (1 Way Contract)	$825,000 (4)
Casey DeSmith (1 Way Contract)	$800,000 (1)
Ian Mitchell (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	21
Salary Commitment
Year 2037 : $90,475,000
Year 2038 : $61,150,000
Year 2039 : $52,100,000
Year 2040 : $44,700,000
Salary Average Commitment
Year 2037 : $25,061,250
Year 2038 : $13,293,750
Year 2039 : $8,312,500
Year 2040 : $5,762,500
Salary Cap with 1 Way Contract
Year 2037 : $89,700,000
Year 2038 : $61,150,000
Year 2039 : $52,100,000
Year 2040 : $44,700,000

Farm Players Salaries
Matty Beniers	$714,285 (4)
Anthony Richard	$100,000 (1)
Arshdeep Bains	$100,000 (1)
Connor Zary	$100,000 (2)
Cole Schwindt	$100,000 (1)
Alec Regula	$100,000 (5)
Ryan Suzuki	$100,000 (2)
Jean-Luc Foudy	$92,500 (2)
Liam Ohgren	$92,500 (2)
Eemil Viro	$92,125 (2)
Joel Blomqvist	$88,125 (1)
William Villeneuve	$87,400 (2)
Isaak Phillips	$86,500 (1)
Adam Raska	$85,800 (2)
Arturs Silovs	$85,000 (2)
Amadeus Lombardi	$79,375 (2)
Jackson Blake	$79,375 (2)
Total Farm Players	17
Salary Commitment
Year 2037 : $2,182,985
Year 2038 : $1,708,360
Year 2039 : $814,285
Year 2040 : $814,285
Salary Average Commitment
Year 2037 : $1,349,584
Year 2038 : $934,792
Year 2039 : $156,667
Year 2040 : $156,667

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,900,000
Farm Players Total Salaries	$1,199,250
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
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
Current Bank Account	$75,114,737
Projected Bank Account	$75,114,737

Pro Players Salaries
Jacob Markstrom (1 Way Contract)	$9,500,000 (3)
Ryan Hartman (1 Way Contract)	$7,000,000 (3)
Ryan Suter (1 Way Contract)	$7,000,000 (3)
Oliver Bjorkstrand (1 Way Contract)	$7,000,000 (4)
Jason Zucker (1 Way Contract)	$6,000,000 (2)
Teuvo Teravainen (1 Way Contract)	$5,400,000 (3)
Andrew Mangiapane (1 Way Contract)	$5,300,000 (2)
Brendan Smith (1 Way Contract)	$5,000,000 (3)
Alexander Kerfoot (1 Way Contract)	$5,000,000 (3)
Joonas Korpisalo (1 Way Contract)	$4,000,000 (4)
Andre Burakovsky (1 Way Contract)	$4,000,000 (4)
Haydn Fleury (1 Way Contract)	$4,000,000 (4)
Thomas Novak (1 Way Contract)	$3,500,000 (4)
James Reimer (1 Way Contract)	$3,500,000 (1)
Connor Carrick (1 Way Contract)	$1,400,000 (1)
-1 Way Contract Salary Cap :	$250,000
Mark Jankowski (1 Way Contract)	$1,000,000 (2)
Uvis Balinskis (1 Way Contract)	$925,000 (1)
Jayson Megna (1 Way Contract)	$900,000 (1)
Nate Schmidt (1 Way Contract)	$900,000 (2)
Cam Atkinson (1 Way Contract)	$800,000 (1)
William Lagesson (1 Way Contract)	$775,000 (2)
Beck Warm (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2037 : $82,900,000
Year 2038 : $75,375,000
Year 2039 : $61,400,000
Year 2040 : $22,500,000
Salary Average Commitment
Year 2037 : $67,943,750
Year 2038 : $60,418,750
Year 2039 : $51,225,000
Year 2040 : $16,800,000
Salary Cap with 1 Way Contract
Year 2037 : $81,750,000
Year 2038 : $75,375,000
Year 2039 : $61,400,000
Year 2040 : $22,500,000

Farm Players Salaries
Alex Beaucage	$92,125 (1)
Lukas Dragicevic	$88,125 (1)
Tristan Bertucci	$88,125 (1)
Cam Dineen	$85,250 (1)
Mathieu Cataford	$83,750 (1)
Sawyer Mynio	$83,750 (1)
Rhett Gardner	$77,500 (2)
Tyson Kozak	$77,000 (1)
Blade Jenkins	$77,000 (1)
Ethan Keppen	$77,000 (1)
Mitchell Vande Sompel	$77,000 (1)
Jordan Sambrook	$77,000 (1)
Marcel Marcel	$75,000 (1)
Jeremy Hanzel	$70,625 (1)
Nikita Prishchepov	$70,000 (2)
Total Farm Players	15
Salary Commitment
Year 2037 : $1,199,250
Year 2038 : $147,500
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,123,750
Year 2038 : $149,375
Year 2039 : $0
Year 2040 : $0

Team Finance	Last Update - August 9, 2025 at 19:48
Simulating a Pre-Season

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 - %