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	$87,890,000
Farm Players Total Salaries	$1,647,800
Coaches Total Salaries	$4,500,000
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	$247,928,422
Projected Bank Account	$247,928,422

Pro Players Salaries
Linus Ullmark (1 Way Contract)	$8,250,000 (4)
Victor Hedman (1 Way Contract)	$8,000,000 (4)
Shea Theodore (1 Way Contract)	$7,425,000 (5)
Viktor Arvidsson (1 Way Contract)	$6,830,000 (2)
Connor Murphy (1 Way Contract)	$6,020,000 (2)
Marcus Pettersson (1 Way Contract)	$5,500,000 (5)
Frederick Gaudreau (1 Way Contract)	$5,100,000 (2)
Ryan Strome (1 Way Contract)	$5,000,000 (1)
Pavel Zacha (1 Way Contract)	$4,750,000 (4)
Mikael Backlund (1 Way Contract)	$4,500,000 (1)
Ryan Graves (1 Way Contract)	$4,500,000 (2)
Lawson Crouse (1 Way Contract)	$4,300,000 (1)
Filip Gustavsson (1 Way Contract)	$3,750,000 (1)
Anthony Duclair (1 Way Contract)	$3,500,000 (3)
Adam Henrique	$3,000,000 (2)
Ryan McLeod (1 Way Contract)	$2,100,000 (1)
Jani Hakanpaa	$2,000,000 (1)
Jakub Vrana	$1,000,000 (3)
Jakub Lauko	$790,000 (1)
Jansen Harkins (1 Way Contract)	$787,500 (1)
Jonny Brodzinski (1 Way Contract)	$787,500 (1)
Brayden McNabb (1 Way Contract)	$0 (0)
Noah Juulsen	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2038 : $87,890,000
Year 2039 : $63,875,000
Year 2040 : $38,425,000
Year 2041 : $33,925,000
Salary Average Commitment
Year 2038 : $35,170,000
Year 2039 : $25,425,000
Year 2040 : $5,275,000
Year 2041 : $3,575,000
Salary Cap with 1 Way Contract
Year 2038 : $87,890,000
Year 2039 : $63,875,000
Year 2040 : $38,425,000
Year 2041 : $33,925,000

Farm Players Salaries
Tyler Inamoto	$110,000 (2)
Noah Ostlund	$92,500 (2)
Xavier Bourgault	$92,500 (4)
Zac Funk	$90,500 (4)
Colby Barlow	$88,667 (5)
Hunter Haight	$88,125 (2)
Calle Clang	$87,800 (1)
Gabriel Szturc	$87,000 (4)
Viktor Neuchev	$87,000 (2)
Alex Jefferies	$86,750 (3)
Kyle Masters	$86,500 (2)
Nick Lardis	$86,500 (5)
Brennan Othmann	$86,333 (2)
Hiroki Gojsic	$83,750 (2)
Artem Grushnikov	$81,417 (2)
Roman Schmidt	$80,583 (5)
Isaiah George	$79,375 (2)
Kole Lind	$77,500 (1)
Mike Callahan	$75,000 (2)
Aku Raty	$0 (0)
Total Farm Players	20
Salary Commitment
Year 2038 : $1,647,800
Year 2039 : $1,482,500
Year 2040 : $612,500
Year 2041 : $525,750
Salary Average Commitment
Year 2038 : $1,514,166
Year 2039 : $1,342,291
Year 2040 : $540,000
Year 2041 : $470,000

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	$91,256,947
Farm Players Total Salaries	$1,707,000
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	$343,360,509
Projected Bank Account	$343,360,509

Pro Players Salaries
Mitch Marner (1 Way Contract)	$12,000,000 (5)
Rasmus Dahlin (1 Way Contract)	$11,000,000 (4)
Jack Eichel (1 Way Contract)	$10,000,000 (3)
Clayton Keller (1 Way Contract)	$7,150,000 (2)
Darcy Kuemper (1 Way Contract)	$5,250,000 (4)
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (5)
Thatcher Demko (1 Way Contract)	$5,000,000 (3)
Drake Batherson (1 Way Contract)	$4,975,000 (4)
John Marino (1 Way Contract)	$4,400,000 (3)
John Tavares (1 Way Contract)	$4,389,280 (5)
Nick Jensen (1 Way Contract)	$4,050,000 (1)
Nicolas Roy (1 Way Contract)	$3,000,000 (1)
Martin Fehervary (1 Way Contract)	$2,675,000 (2)
Derek Forbort (1 Way Contract)	$2,000,000 (1)
Kent Johnson (1 Way Contract)	$1,800,000 (3)
Marcus Johansson (1 Way Contract)	$1,600,000 (2)
Drew Helleson (1 Way Contract)	$1,100,000 (2)
Joshua Brown (1 Way Contract)	$1,000,000 (3)
-1 Way Contract Salary Cap :	$0
Brock McGinn	$800,000 (3)
Austin Watson (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
Mattias Janmark	$800,000 (3)
Andreas Athanasiou	$800,000 (3)
Colin Blackwell (1 Way Contract)	$775,000 (1)
Jonathan Kovacevic (1 Way Contract)	$767,667 (1)
Total Pro Players	24
Salary Commitment
Year 2038 : $91,256,947
Year 2039 : $80,664,280
Year 2040 : $67,339,280
Year 2041 : $42,739,280
Salary Average Commitment
Year 2038 : $36,343,000
Year 2039 : $32,330,500
Year 2040 : $27,518,000
Year 2041 : $20,643,000
Salary Cap with 1 Way Contract
Year 2038 : $89,456,947
Year 2039 : $78,864,280
Year 2040 : $66,339,280
Year 2041 : $42,739,280

Farm Players Salaries
Calle Rosen	$200,000 (2)
Ashton Sautner	$200,000 (2)
Garret Sparks	$150,000 (2)
Malcolm Subban	$150,000 (2)
Georgii Merkulov	$92,500 (1)
Sebastian Aho	$90,750 (1)
Mason Jobst	$90,000 (2)
Justin Dowling	$90,000 (2)
Ryder Rolston	$89,500 (3)
Leo Loof	$86,750 (3)
Jack Becker	$80,000 (1)
Sam Lafferty	$80,000 (3)
A.J. White	$80,000 (3)
Christopher Brown	$80,000 (3)
Vitaly Kravtsov	$77,500 (2)
Cooper Walker	$70,000 (1)
Clayton Phillips	$0 (0)
Nolan Kneen	$0 (0)
Jake Wahlin	$0 (0)
Total Farm Players	19
Salary Commitment
Year 2038 : $1,707,000
Year 2039 : $1,373,750
Year 2040 : $416,250
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,642,500
Year 2039 : $1,335,000
Year 2040 : $385,000
Year 2041 : $0

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Centre
Level 1:	7000 - $90 - 0 - 0.00%
Level 2:	6000 - $55 - 0 - 0.00%
Level 3:	2500 - $36 - 0 - 0.00%
Level 4:	4500 - $21 - 0 - 0.00%
Luxury :	1500 - $150 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$106,300,357
Farm Players Total Salaries	$952,375
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	$86,218,361
Projected Bank Account	$86,218,361

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$9,500,000 (5)
Mark Stone (1 Way Contract)	$9,500,000 (5)
Sam Bennett (1 Way Contract)	$8,000,000 (5)
Pavel Buchnevich (1 Way Contract)	$8,000,000 (4)
Tage Thompson (1 Way Contract)	$7,142,857 (2)
Travis Sanheim	$6,250,000 (3)
Logan Thompson (1 Way Contract)	$5,850,000 (5)
Vincent Trocheck (1 Way Contract)	$5,625,000 (3)
Rasmus Ristolainen (1 Way Contract)	$5,100,000 (1)
Nikita Zadorov (1 Way Contract)	$5,000,000 (3)
Dmitry Kulikov (1 Way Contract)	$4,500,000 (1)
Haydn Fleury (1 Way Contract)	$4,000,000 (3)
Justin Holl (1 Way Contract)	$3,400,000 (1)
-1 Way Contract Salary Cap :	$2,250,000
Drew O'Connor (1 Way Contract)	$2,500,000 (3)
Maxim Tsyplakov (1 Way Contract)	$2,250,000 (3)
Danton Heinen (1 Way Contract)	$2,250,000 (1)
-1 Way Contract Salary Cap :	$1,100,000
Kevin Stenlund (1 Way Contract)	$2,000,000 (1)
Brandon Duhaime (1 Way Contract)	$1,850,000 (1)
Jonatan Berggren (1 Way Contract)	$1,825,000 (2)
-1 Way Contract Salary Cap :	$675,000
Tye Kartye (1 Way Contract)	$1,250,000 (3)
-1 Way Contract Salary Cap :	$100,000
Victor Olofsson (1 Way Contract)	$1,250,000 (3)
Martin Pospisil (1 Way Contract)	$1,000,000 (2)
Vinnie Hinostroza (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
Brian Pinho (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Nick DeSimone (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Tomas Suchanek (1 Way Contract)	$870,000 (3)
-1 Way Contract Salary Cap :	$0
Adam Ginning (1 Way Contract)	$787,500 (1)
-1 Way Contract Salary Cap :	$0
Vladislav Kolyachonok (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Jonathan Gruden (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Connor Mackey (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Tyson Kozak (1 Way Contract)	$775,000 (5)
-1 Way Contract Salary Cap :	$0
Jacob MacDonald (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$0
Gustav Nyquist (1 Way Contract)	$0 (0)
Nazem Kadri (1 Way Contract)	$0 (0)
Joey Daccord (1 Way Contract)	$0 (0)
Total Pro Players	35
Salary Commitment
Year 2038 : $106,300,357
Year 2039 : $83,387,857
Year 2040 : $72,470,000
Year 2041 : $41,625,000
Salary Average Commitment
Year 2038 : $41,012,392
Year 2039 : $30,168,642
Year 2040 : $26,618,642
Year 2041 : $13,607,927
Salary Cap with 1 Way Contract
Year 2038 : $93,442,856
Year 2039 : $76,642,856
Year 2040 : $67,825,000
Year 2041 : $40,850,000

Farm Players Salaries
Fraser Minten	$88,125 (2)
Dylan Peterson	$86,750 (2)
Logan Neaton	$80,000 (1)
Kyle Jackson	$80,000 (1)
Jack Beck	$80,000 (1)
Scott Reedy	$80,000 (1)
Jackson Kunz	$79,375 (1)
Cole McWard	$77,500 (2)
Ethen Frank	$77,500 (1)
Matt Kiersted	$77,500 (3)
Parker Bell	$75,000 (2)
Matias Rajaniemi	$70,625 (1)
Alex Young	$0 (0)
Gavin Hain	$0 (0)
Reilly Walsh	$0 (0)
Total Farm Players	15
Salary Commitment
Year 2038 : $952,375
Year 2039 : $404,875
Year 2040 : $77,500
Year 2041 : $0
Salary Average Commitment
Year 2038 : $915,500
Year 2039 : $404,875
Year 2040 : $70,000
Year 2041 : $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	$95,259,583
Farm Players Total Salaries	$668,458
Coaches Total Salaries	$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	$163,026,372
Projected Bank Account	$163,026,372

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,250,000 (3)
Adam Fox (1 Way Contract)	$9,500,000 (1)
Dylan Larkin (1 Way Contract)	$8,700,000 (2)
Connor Hellebuyck (1 Way Contract)	$8,500,000 (2)
Andrei Svechnikov (1 Way Contract)	$7,750,000 (4)
Matthew Knies (1 Way Contract)	$7,750,000 (5)
Gustav Forsling (1 Way Contract)	$5,750,000 (3)
Michael Matheson (1 Way Contract)	$4,875,000 (1)
Filip Chytil (1 Way Contract)	$4,437,500 (1)
Dawson Mercer (1 Way Contract)	$4,000,000 (4)
Kirill Marchenko (1 Way Contract)	$3,850,000 (3)
Nicholas Paul	$3,150,000 (2)
Jamie Drysdale (1 Way Contract)	$2,300,000 (1)
Cole Sillinger (1 Way Contract)	$2,250,000 (3)
Nils Lundkvist (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$100,000
Alexandre Texier (1 Way Contract)	$1,000,000 (1)
Mavrik Bourque (1 Way Contract)	$950,000 (1)
Collin Graf	$941,667 (1)
Lian Bichsel	$925,000 (1)
Shane Wright	$886,666 (3)
Olen Zellweger	$881,250 (1)
Devon Levi (1 Way Contract)	$812,500 (3)
-1 Way Contract Salary Cap :	$0
Calen Addison (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
John St. Ivany	$775,000 (2)
Nicolas Hague (1 Way Contract)	$0 (0)
Philipp Kurashev	$0 (0)
Nicholas Robertson (1 Way Contract)	$0 (0)
Sean Couturier (1 Way Contract)	$0 (0)
Daniil Tarasov (1 Way Contract)	$0 (0)
Felix Sandstrom	$0 (0)
Noah Cates	$0 (0)
Total Pro Players	31
Salary Commitment
Year 2038 : $95,259,583
Year 2039 : $67,424,166
Year 2040 : $46,299,166
Year 2041 : $19,500,000
Salary Average Commitment
Year 2038 : $24,475,834
Year 2039 : $15,850,000
Year 2040 : $10,231,250
Year 2041 : $5,581,250
Salary Cap with 1 Way Contract
Year 2038 : $92,522,080
Year 2039 : $66,611,664
Year 2040 : $45,486,664
Year 2041 : $19,500,000

Farm Players Salaries
Cooper Black	$95,000 (1)
Marat Khusnutdinov	$88,125 (1)
Jacob Quillan	$87,500 (1)
Xavier Parent	$85,000 (1)
Danny Zhilkin	$80,333 (3)
Domenick Fensore	$77,500 (1)
Matthew Robertson	$77,500 (3)
Rafael Harvey-Pinard	$77,500 (1)
Ivan Ivan	$0 (0)
Arseny Gritsyuk	$0 (0)
Zakhar Bardakov	$0 (0)
Total Farm Players	11
Salary Commitment
Year 2038 : $668,458
Year 2039 : $157,833
Year 2040 : $157,833
Year 2041 : $0
Salary Average Commitment
Year 2038 : $560,000
Year 2039 : $140,000
Year 2040 : $140,000
Year 2041 : $0

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	$84,124,999
Farm Players Total Salaries	$1,273,425
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	$259,235,730
Projected Bank Account	$259,235,730

Pro Players Salaries
Jacob Markstrom (1 Way Contract)	$9,500,000 (2)
Ryan Hartman (1 Way Contract)	$7,000,000 (2)
Vladislav Gavrikov (1 Way Contract)	$7,000,000 (5)
Ondrej Palat (1 Way Contract)	$6,500,000 (2)
Owen Tippett (1 Way Contract)	$6,200,000 (4)
Kaiden Guhle (1 Way Contract)	$5,500,000 (5)
Sean Monahan (1 Way Contract)	$5,500,000 (3)
Erik Cernak (1 Way Contract)	$5,200,000 (3)
Brendan Smith (1 Way Contract)	$5,000,000 (2)
Conor Garland (1 Way Contract)	$4,950,000 (2)
Marcus Foligno (1 Way Contract)	$4,000,000 (2)
Carson Soucy (1 Way Contract)	$3,250,000 (2)
Yegor Chinakhov (1 Way Contract)	$2,100,000 (2)
Pyotr Kochetkov (1 Way Contract)	$2,000,000 (3)
Ryan Reaves (1 Way Contract)	$1,500,000 (2)
Joel Kiviranta (1 Way Contract)	$1,499,999 (3)
Samuel Ersson (1 Way Contract)	$1,450,000 (2)
Brad Lambert	$925,000 (4)
Marco Kasper	$925,000 (4)
Macklin Celebrini	$925,000 (1)
Jeremy Hanzel (1 Way Contract)	$875,000 (4)
-1 Way Contract Salary Cap :	$0
Jonas Rondbjerg	$775,000 (2)
Michael Carcone	$775,000 (1)
Linus Karlsson	$775,000 (1)
Oliver Kylington	$0 (0)
Adam Gaudette	$0 (0)
Casey Bailey	$0 (0)
Cal Foote	$0 (0)
Joseph Cecconi	$0 (0)
Total Pro Players	29
Salary Commitment
Year 2038 : $84,124,999
Year 2039 : $81,649,999
Year 2040 : $35,624,999
Year 2041 : $21,425,000
Salary Average Commitment
Year 2038 : $52,849,999
Year 2039 : $43,224,999
Year 2040 : $9,112,499
Year 2041 : $4,925,000
Salary Cap with 1 Way Contract
Year 2038 : $83,250,000
Year 2039 : $80,775,000
Year 2040 : $34,750,000
Year 2041 : $20,550,000

Farm Players Salaries
Zach Benson	$95,000 (2)
Reid Schaefer	$92,500 (4)
Noah Warren	$88,125 (1)
Bryce Montgomery	$87,500 (4)
Jayden Grubbe	$86,800 (2)
Alexander Campbell	$83,750 (1)
Jake Wise	$83,750 (1)
Mathieu Cataford	$81,000 (4)
Talyn Boyko	$77,500 (2)
Zach Sawchenko	$77,500 (2)
Bailey Brkin	$70,000 (1)
Xavier Bernard	$70,000 (1)
Jackson Leppard	$70,000 (1)
Michal Stinil	$70,000 (1)
Demetrios Koumontzis	$70,000 (1)
Ryan McCleary	$70,000 (1)
Lucas Edmonds	$0 (0)
Alex Kannok Leipert	$0 (0)
Nikita Pavlychev	$0 (0)
Nick Leivermann	$0 (0)
Total Farm Players	20
Salary Commitment
Year 2038 : $1,273,425
Year 2039 : $597,800
Year 2040 : $261,000
Year 2041 : $261,000
Salary Average Commitment
Year 2038 : $1,200,625
Year 2039 : $538,750
Year 2040 : $224,375
Year 2041 : $224,375

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $43 - 0 - 0.00%
Level 4:	4500 - $23 - 0 - 0.00%
Luxury :	1500 - $160 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $33 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$69,520,000
Farm Players Total Salaries	$722,125
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	$106,343,127
Projected Bank Account	$106,343,127

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$11,600,000 (2)
Olli Maatta (1 Way Contract)	$6,500,000 (3)
David Perron (1 Way Contract)	$6,500,000 (3)
Rasmus Sandin (1 Way Contract)	$4,600,000 (3)
Cam Talbot (1 Way Contract)	$4,500,000 (3)
Pierre Engvall (1 Way Contract)	$4,000,000 (2)
Miles Wood (1 Way Contract)	$4,000,000 (3)
Connor Clifton	$3,950,000 (3)
Max Domi (1 Way Contract)	$3,750,000 (2)
Kirby Dach (1 Way Contract)	$3,300,000 (1)
Tanner Jeannot (1 Way Contract)	$2,665,000 (1)
Tyler Motte (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$850,000
Zach Aston-Reese (1 Way Contract)	$2,000,000 (3)
Beck Malenstyn (1 Way Contract)	$1,350,000 (1)
Justin Barron (1 Way Contract)	$1,250,000 (3)
-1 Way Contract Salary Cap :	$100,000
Samuel Blais	$1,000,000 (4)
Seth Griffith (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
Conor Geekie (1 Way Contract)	$890,000 (4)
-1 Way Contract Salary Cap :	$0
David Gustafsson (1 Way Contract)	$890,000 (2)
-1 Way Contract Salary Cap :	$0
Matej Blumel	$875,000 (2)
Tyson Jost (1 Way Contract)	$775,000 (1)
Noah Philp	$775,000 (1)
Roddy Ross	$700,000 (1)
Brett Murray	$700,000 (1)
Nathan Bastian (1 Way Contract)	$0 (0)
Jake Allen (1 Way Contract)	$0 (0)
Phillip Di Giuseppe (1 Way Contract)	$0 (0)
Lucas Carlsson	$0 (0)
Drew Doughty (1 Way Contract)	$0 (0)
Keaton Middleton	$0 (0)
Cole Koepke	$0 (0)
Josh Mahura	$0 (0)
Total Pro Players	32
Salary Commitment
Year 2038 : $69,520,000
Year 2039 : $59,255,000
Year 2040 : $35,190,000
Year 2041 : $1,890,000
Salary Average Commitment
Year 2038 : $42,356,250
Year 2039 : $37,450,000
Year 2040 : $31,000,000
Year 2041 : $1,925,000
Salary Cap with 1 Way Contract
Year 2038 : $64,490,000
Year 2039 : $54,225,000
Year 2040 : $33,150,000
Year 2041 : $1,000,000

Farm Players Salaries
Chase Bradley	$87,500 (2)
Trevor Kuntar	$87,000 (3)
Ondrej Becher	$83,750 (1)
Keith Petruzzelli	$82,000 (1)
Mason Beaupit	$79,375 (1)
Skyler Brind'Amour	$77,500 (2)
Michael Milne	$77,500 (2)
Jack Studnicka	$77,500 (2)
Quinn Olson	$70,000 (2)
Jacob Paquette	$0 (0)
Samuel Knazko	$0 (0)
Hunter Skinner	$0 (0)
Ryan McGregor	$0 (0)
Jonathan Aspirot	$0 (0)
Ethan Bear	$0 (0)
Total Farm Players	15
Salary Commitment
Year 2038 : $722,125
Year 2039 : $477,000
Year 2040 : $87,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $678,125
Year 2039 : $445,000
Year 2040 : $70,000
Year 2041 : $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	$104,950,000
Farm Players Total Salaries	$1,218,002
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	$243,146,582
Projected Bank Account	$243,146,582

Pro Players Salaries
David Pastrnak (1 Way Contract)	$11,250,000 (2)
Cale Makar (1 Way Contract)	$9,000,000 (1)
Jake Oettinger (1 Way Contract)	$8,250,000 (1)
John Carlson	$8,000,000 (1)
Brock Boeser (1 Way Contract)	$7,250,000 (5)
Brandon Hagel (1 Way Contract)	$6,500,000 (1)
Hampus Lindholm (1 Way Contract)	$6,500,000 (1)
Mattias Ekholm (1 Way Contract)	$6,500,000 (1)
Nick Schmaltz (1 Way Contract)	$5,850,000 (2)
Matt Duchene (1 Way Contract)	$4,500,000 (4)
Ryan Lindgren (1 Way Contract)	$4,500,000 (4)
Jason Dickinson (1 Way Contract)	$4,250,000 (2)
Boone Jenner (1 Way Contract)	$3,750,000 (1)
Scott Mayfield (1 Way Contract)	$3,500,000 (5)
Ridly Greig	$3,250,000 (3)
Erik Haula (1 Way Contract)	$3,150,000 (2)
Luke Evangelista	$3,000,000 (1)
Anton Forsberg (1 Way Contract)	$2,000,000 (1)
Philip Tomasino	$1,750,000 (1)
Simon Benoit	$1,350,000 (1)
Zemgus Girgensons	$850,000 (3)
Total Pro Players	21
Salary Commitment
Year 2038 : $104,950,000
Year 2039 : $48,350,000
Year 2040 : $23,850,000
Year 2041 : $19,750,000
Salary Average Commitment
Year 2038 : $24,352,680
Year 2039 : $14,556,250
Year 2040 : $8,006,250
Year 2041 : $4,806,250
Salary Cap with 1 Way Contract
Year 2038 : $104,950,000
Year 2039 : $48,350,000
Year 2040 : $23,850,000
Year 2041 : $19,750,000

Farm Players Salaries
Jack Peart	$92,500 (1)
Emil Andrae	$90,333 (1)
Jacob Perreault	$86,336 (1)
Carson Lambos	$86,333 (1)
Sasha Pastujov	$82,500 (1)
Ben Gleason	$80,000 (1)
Jack Rathbone	$80,000 (1)
Hunter McKown	$80,000 (1)
Marc McLaughlin	$77,500 (1)
Nolan Foote	$77,500 (1)
Samuel Bolduc	$77,500 (1)
Thomas Bordeleau	$77,500 (1)
Jake Livingstone	$77,500 (1)
Jason Polin	$77,500 (1)
Parker Gahagen	$75,000 (1)
Tristen Robins	$0 (0)
Ryder Korczak	$0 (0)
Travis Barron	$0 (0)
Mac Guzda	$0 (0)
Total Farm Players	19
Salary Commitment
Year 2038 : $1,218,002
Year 2039 : $0
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,208,125
Year 2039 : $0
Year 2040 : $0
Year 2041 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7000 - $94 - 0 - 0.00%
Level 2:	6000 - $62 - 0 - 0.00%
Level 3:	2500 - $43 - 0 - 0.00%
Level 4:	4500 - $30 - 0 - 0.00%
Luxury :	1500 - $168 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $34 - 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	$97,505,189
Farm Players Total Salaries	$1,462,875
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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	$150,397,332
Projected Bank Account	$150,397,332

Pro Players Salaries
Sergei Bobrovsky (1 Way Contract)	$10,000,000 (1)
Matthew Tkachuk (1 Way Contract)	$9,500,000 (5)
Roman Josi (1 Way Contract)	$9,059,000 (4)
Moritz Seider (1 Way Contract)	$8,550,000 (3)
Tim Stutzle (1 Way Contract)	$8,350,000 (2)
Sean Durzi (1 Way Contract)	$6,000,000 (2)
Jake DeBrusk (1 Way Contract)	$5,500,000 (4)
Frank Vatrano (1 Way Contract)	$4,571,189 (3)
Artturi Lehkonen (1 Way Contract)	$4,500,000 (1)
Phillip Danault (1 Way Contract)	$4,250,000 (2)
Jake Neighbours (1 Way Contract)	$3,750,000 (2)
Warren Foegele (1 Way Contract)	$3,500,000 (2)
Ville Husso (1 Way Contract)	$3,000,000 (2)
-1 Way Contract Salary Cap :	$1,850,000
Anthony Beauvillier (1 Way Contract)	$2,750,000 (2)
Alex Lyon (1 Way Contract)	$2,250,000 (1)
-1 Way Contract Salary Cap :	$1,100,000
Martin Jones (1 Way Contract)	$1,600,000 (1)
Luke Glendening (1 Way Contract)	$1,200,000 (3)
Joshua Ho-Sang (1 Way Contract)	$1,000,000 (3)
-1 Way Contract Salary Cap :	$0
Brendan Gaunce	$1,000,000 (4)
Jaycob Megna (1 Way Contract)	$1,000,000 (4)
Louis Belpedio	$1,000,000 (4)
Alexander Alexeyev (1 Way Contract)	$1,000,000 (1)
Matthew Highmore	$1,000,000 (4)
Wyatt Kaiser (1 Way Contract)	$925,000 (1)
Garrett Pilon (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Shane Bowers (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Alex Petrovic	$700,000 (1)
Sean Kuraly (1 Way Contract)	$0 (0)
Anders Bjork (1 Way Contract)	$0 (0)
Total Pro Players	29
Salary Commitment
Year 2038 : $97,505,189
Year 2039 : $76,530,189
Year 2040 : $43,380,189
Year 2041 : $28,059,000
Salary Average Commitment
Year 2038 : $28,431,250
Year 2039 : $20,900,000
Year 2040 : $9,925,000
Year 2041 : $6,325,000
Salary Cap with 1 Way Contract
Year 2038 : $92,655,192
Year 2039 : $72,830,192
Year 2040 : $42,380,188
Year 2041 : $28,059,000

Farm Players Salaries
Matthew Benning	$125,000 (1)
Roland McKeown	$100,000 (3)
Austin Poganski	$100,000 (4)
Samuel Poulin	$100,000 (1)
Chase Priskie	$100,000 (4)
Joe Hicketts	$100,000 (4)
Dominik Shine	$100,000 (4)
Matthew Stienburg	$90,000 (1)
Julian Lutz	$88,125 (1)
Kale Clague	$85,250 (1)
Evan Vierling	$82,500 (2)
Ryan Jones	$80,000 (3)
Adam Erne	$80,000 (3)
Dustin Tokarski	$77,500 (1)
Aaron Luchuk	$77,500 (2)
Jack Gorniak	$77,000 (1)
Gustav Lindstrom	$0 (0)
Total Farm Players	17
Salary Commitment
Year 2038 : $1,462,875
Year 2039 : $820,000
Year 2040 : $660,000
Year 2041 : $400,000
Salary Average Commitment
Year 2038 : $1,381,875
Year 2039 : $805,000
Year 2040 : $660,000
Year 2041 : $400,000

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	$77,397,143
Farm Players Total Salaries	$2,469,651
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	$82,328,862
Projected Bank Account	$82,328,862

Pro Players Salaries
Evan Bouchard (1 Way Contract)	$10,000,000 (5)
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (2)
Marc-Edouard Vlasic (1 Way Contract)	$7,000,000 (3)
Anthony Cirelli (1 Way Contract)	$6,250,000 (3)
Jaden Schwartz (1 Way Contract)	$5,500,000 (1)
Andrew Mangiapane (1 Way Contract)	$5,300,000 (1)
Mason Marchment (1 Way Contract)	$4,500,000 (1)
Michael Anderson (1 Way Contract)	$4,125,000 (2)
Alex Laferriere (1 Way Contract)	$4,100,000 (4)
Yakov Trenin (1 Way Contract)	$3,500,000 (3)
Jonas Siegenthaler (1 Way Contract)	$3,400,000 (2)
Connor Brown (1 Way Contract)	$3,000,000 (5)
Colton Sissons	$2,857,143 (1)
Nick Perbix (1 Way Contract)	$2,750,000 (3)
Denton Mateychuk	$925,000 (2)
Logan Stankoven	$815,000 (1)
Patrick Brown	$775,000 (2)
Justin Kirkland	$775,000 (2)
Paul Cotter	$775,000 (2)
Julien Gauthier	$775,000 (2)
Simon Lundmark	$775,000 (3)
Pheonix Copley (1 Way Contract)	$0 (0)
Kevin Rooney (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2038 : $77,397,143
Year 2039 : $58,425,000
Year 2040 : $37,375,000
Year 2041 : $17,100,000
Salary Average Commitment
Year 2038 : $21,437,500
Year 2039 : $18,231,250
Year 2040 : $12,043,750
Year 2041 : $2,243,750
Salary Cap with 1 Way Contract
Year 2038 : $77,397,143
Year 2039 : $58,425,000
Year 2040 : $37,375,000
Year 2041 : $17,100,000

Farm Players Salaries
Ethan Samson	$100,000 (1)
Axel Sandin-Pellikka	$92,500 (2)
Ryan Ufko	$92,500 (3)
Zeev Buium	$92,500 (2)
Shakir Mukhamadulin	$89,400 (2)
Lukas Dragicevic	$89,167 (4)
Anton Wahlberg	$88,125 (2)
Lukas Fischer	$88,125 (2)
Owen Beck	$88,125 (2)
Jack Hughes	$88,125 (1)
Victor Mancini	$87,000 (2)
Nikita Novikov	$86,750 (2)
Ryan Tverberg	$85,200 (1)
Tristan Bertucci	$84,667 (4)
Gannon Laroque	$83,667 (2)
Lucas Ciona	$83,000 (1)
Henrik Tikkanen	$82,400 (1)
Vilmer Alriksson	$79,375 (2)
Tyson Jugnauth	$79,375 (2)
Erik Portillo	$78,400 (3)
Jakov Novak	$77,500 (1)
Reilly Webb	$77,500 (1)
Marcel Marcel	$77,500 (1)
Josh Nodler	$77,500 (1)
Lucas Mercuri	$70,625 (2)
Jared Wright	$70,625 (1)
Trevor Janicke	$70,000 (2)
Logan Nijhoff	$70,000 (2)
Beck Warm	$70,000 (1)
Nikita Prishchepov	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 2038 : $2,469,651
Year 2039 : $1,510,301
Year 2040 : $344,734
Year 2041 : $173,834
Salary Average Commitment
Year 2038 : $2,341,125
Year 2039 : $1,451,875
Year 2040 : $325,625
Year 2041 : $176,250

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	$90,368,000
Farm Players Total Salaries	$1,541,950
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	$151,897,899
Projected Bank Account	$151,897,899

Pro Players Salaries
Thomas Chabot (1 Way Contract)	$8,000,000 (5)
Jack Hughes (1 Way Contract)	$8,000,000 (3)
-1 Way Contract Salary Cap :	$6,850,000
Dylan Cozens (1 Way Contract)	$7,100,000 (3)
Bowen Byram (1 Way Contract)	$6,250,000 (4)
Brad Marchand (1 Way Contract)	$6,125,000 (1)
Casey Mittelstadt (1 Way Contract)	$5,750,000 (3)
J.T Compher	$5,100,000 (2)
Jamie Oleksiak (1 Way Contract)	$4,600,000 (1)
Quinton Byfield (1 Way Contract)	$3,500,000 (2)
-1 Way Contract Salary Cap :	$2,350,000
Joel Hofer	$3,400,000 (1)
Michael Rasmussen (1 Way Contract)	$3,200,000 (3)
Jordan Staal (1 Way Contract)	$2,900,000 (2)
Alex Newhook (1 Way Contract)	$2,900,000 (4)
Barrett Hayton (1 Way Contract)	$2,650,000 (3)
Jonathan Toews (1 Way Contract)	$2,000,000 (2)
Peyton Krebs (1 Way Contract)	$1,450,000 (1)
Arber Xhekaj (1 Way Contract)	$1,300,000 (2)
Ty Dellandrea (1 Way Contract)	$1,300,000 (3)
-1 Way Contract Salary Cap :	$150,000
Logan Stanley (1 Way Contract)	$1,250,000 (1)
Jonathan Quick (1 Way Contract)	$1,250,000 (1)
Connor Dewar (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$100,000
Elmer Soderblom (1 Way Contract)	$1,250,000 (3)
-1 Way Contract Salary Cap :	$100,000
Albert Johansson (1 Way Contract)	$1,125,000 (3)
-1 Way Contract Salary Cap :	$0
Sebastian Cossa (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Nico Myatovic (1 Way Contract)	$900,000 (4)
-1 Way Contract Salary Cap :	$0
Caleb Jones (1 Way Contract)	$900,000 (4)
Joe Veleno (1 Way Contract)	$900,000 (2)
Jacob Bernard-Docker (1 Way Contract)	$875,000 (2)
Eetu Liukas	$868,000 (2)
Jaydon Dureau	$850,000 (1)
Donovan Sebrango (1 Way Contract)	$830,000 (1)
-1 Way Contract Salary Cap :	$0
Matthew Rempe (1 Way Contract)	$820,000 (1)
Akil Thomas (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Jack Johnson (1 Way Contract)	$0 (0)
Total Pro Players	34
Salary Commitment
Year 2038 : $90,368,000
Year 2039 : $67,543,000
Year 2040 : $50,100,000
Year 2041 : $18,950,000
Salary Average Commitment
Year 2038 : $33,895,000
Year 2039 : $25,113,750
Year 2040 : $10,663,750
Year 2041 : $3,593,750
Salary Cap with 1 Way Contract
Year 2038 : $79,988,000
Year 2039 : $60,143,000
Year 2040 : $43,850,000
Year 2041 : $18,050,000

Farm Players Salaries
Alexis Lafreniere	$240,000 (1)
Owen Michaels	$148,000 (1)
Sam Colangelo	$88,125 (1)
Christian Kyrou	$88,000 (2)
Cross Hanas	$86,000 (2)
Judd Caulfield	$83,800 (2)
Tyler Tullio	$82,400 (1)
Ethan Edwards	$79,375 (1)
Jett Woo	$77,500 (2)
Nathan Walker	$77,500 (2)
Dru Krebs	$70,625 (1)
Nathaniel Day	$70,625 (2)
Chase Wheatcroft	$70,000 (2)
William Rousseau	$70,000 (2)
Charlie Wright	$70,000 (1)
Chris Ortiz	$70,000 (1)
Donavan Houle	$70,000 (1)
Total Farm Players	17
Salary Commitment
Year 2038 : $1,541,950
Year 2039 : $623,425
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,346,958
Year 2039 : $597,500
Year 2040 : $0
Year 2041 : $0

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	$101,375,000
Farm Players Total Salaries	$979,925
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	$188,361,330
Projected Bank Account	$188,361,330

Pro Players Salaries
Darnell Nurse (1 Way Contract)	$9,250,000 (1)
Cole Caufield (1 Way Contract)	$7,850,000 (1)
Vince Dunn (1 Way Contract)	$7,350,000 (2)
Tyler Bertuzzi (1 Way Contract)	$7,200,000 (4)
Brett Pesce (1 Way Contract)	$7,200,000 (4)
Matt Coronato (1 Way Contract)	$6,500,000 (5)
Justin Faulk (1 Way Contract)	$6,500,000 (1)
Kyle Palmieri (1 Way Contract)	$6,000,000 (4)
Morgan Geekie (1 Way Contract)	$5,500,000 (5)
Joel Farabee (1 Way Contract)	$5,000,000 (5)
Dylan DeMelo (1 Way Contract)	$4,900,000 (3)
Alex Tuch (1 Way Contract)	$4,750,000 (1)
Joseph Woll (1 Way Contract)	$4,000,000 (4)
Thomas Novak (1 Way Contract)	$3,500,000 (3)
Mason Appleton (1 Way Contract)	$3,400,000 (4)
Connor Ingram (1 Way Contract)	$1,950,000 (2)
Morgan Barron (1 Way Contract)	$1,850,000 (4)
Brayden Pachal (1 Way Contract)	$1,250,000 (4)
Cameron Johnson (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Jackson LaCombe (1 Way Contract)	$925,000 (2)
Antonio Stranges (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
Adam Edstrom	$850,000 (1)
Yan Kuznetsov (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Brian Halonen (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Adam Wilsby (1 Way Contract)	$775,000 (4)
Jiri Patera (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Alex Turcotte (1 Way Contract)	$775,000 (3)
Jean-Gabriel Pageau (1 Way Contract)	$0 (0)
James Reimer (1 Way Contract)	$0 (0)
Jayson Megna (1 Way Contract)	$0 (0)
Total Pro Players	30
Salary Commitment
Year 2038 : $101,375,000
Year 2039 : $69,775,000
Year 2040 : $58,625,000
Year 2041 : $48,675,000
Salary Average Commitment
Year 2038 : $48,144,286
Year 2039 : $34,947,619
Year 2040 : $31,889,286
Year 2041 : $29,150,000
Salary Cap with 1 Way Contract
Year 2038 : $97,275,000
Year 2039 : $68,075,000
Year 2040 : $57,850,000
Year 2041 : $48,675,000

Farm Players Salaries
Marc Gatcomb	$90,000 (1)
Isak Rosen	$90,000 (3)
Shai Buium	$88,125 (1)
Daniel Torgersson	$86,800 (1)
Oskar Pettersson	$83,500 (5)
Mason Shaw	$77,500 (2)
Hugh McGing	$77,500 (1)
Liam Foudy	$77,500 (1)
Jesse Ylonen	$77,500 (1)
Pavol Regenda	$77,500 (1)
Jack Finley	$77,500 (4)
Cooper Marody	$76,500 (1)
Cameron Crotty	$0 (0)
Hunter McDonald	$0 (0)
Artem Guryev	$0 (0)
David Tomasek	$0 (0)
Atro Leppanen	$0 (0)
Total Farm Players	17
Salary Commitment
Year 2038 : $979,925
Year 2039 : $328,500
Year 2040 : $251,000
Year 2041 : $161,000
Salary Average Commitment
Year 2038 : $877,792
Year 2039 : $299,667
Year 2040 : $229,667
Year 2041 : $159,667

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	$82,675,000
Farm Players Total Salaries	$875,000
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	$157,424,928
Projected Bank Account	$157,424,928

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,500,000 (3)
Filip Forsberg (1 Way Contract)	$8,500,000 (2)
Jaccob Slavin (1 Way Contract)	$7,500,000 (2)
Kyle Connor (1 Way Contract)	$7,200,000 (3)
Matt Dumba (1 Way Contract)	$6,000,000 (2)
Dylan Strome (1 Way Contract)	$5,000,000 (1)
Brandon Carlo (1 Way Contract)	$4,000,000 (3)
Vitek Vanecek (1 Way Contract)	$3,400,000 (1)
Cole Perfetti (1 Way Contract)	$3,250,000 (3)
Adam Lowry (1 Way Contract)	$3,250,000 (1)
Henri Jokiharju (1 Way Contract)	$3,100,000 (1)
Timothy Liljegren (1 Way Contract)	$3,000,000 (1)
Kevin Lankinen (1 Way Contract)	$3,000,000 (2)
Jack Roslovic (1 Way Contract)	$2,800,000 (1)
Claude Giroux (1 Way Contract)	$2,000,000 (1)
Jake Christiansen (1 Way Contract)	$1,600,000 (2)
Simon Edvinsson	$925,000 (1)
Corson Ceulemans (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Taro Hirose	$850,000 (1)
Kyle Capobianco	$775,000 (3)
Jonah Gadjovich	$775,000 (3)
Joona Koppanen	$775,000 (1)
Gage Goncalves	$775,000 (1)
Trey Fix-Wolansky	$775,000 (1)
Peyton Jones	$0 (0)
Laurent Dauphin	$0 (0)
Jack Ahcan (1 Way Contract)	$0 (0)
Brendan Brisson (1 Way Contract)	$0 (0)
Ville Ottavainen	$0 (0)
Jeremy Davies	$0 (0)
Total Pro Players	30
Salary Commitment
Year 2038 : $82,675,000
Year 2039 : $56,025,000
Year 2040 : $29,425,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $43,216,965
Year 2039 : $22,975,000
Year 2040 : $4,850,000
Year 2041 : $0
Salary Cap with 1 Way Contract
Year 2038 : $81,750,000
Year 2039 : $55,100,000
Year 2040 : $28,500,000
Year 2041 : $0

Farm Players Salaries
Ben Kraws	$100,000 (2)
Nathan Gaucher	$92,500 (1)
Tristen Nielsen	$87,000 (1)
Matthew Strome	$78,000 (1)
Nathan Clurman	$77,500 (1)
Jake Leschyshyn	$77,500 (2)
Carson Meyer	$77,500 (1)
Joel Teasdale	$75,000 (1)
Ben King	$70,000 (1)
Jermaine Loewen	$70,000 (1)
Austin Wagner	$70,000 (1)
Chaz Reddekopp	$0 (0)
Total Farm Players	12
Salary Commitment
Year 2038 : $875,000
Year 2039 : $177,500
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $788,750
Year 2039 : $158,125
Year 2040 : $0
Year 2041 : $0

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $35 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$93,400,000
Farm Players Total Salaries	$1,078,500
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	$133,037,037
Projected Bank Account	$133,037,037

Pro Players Salaries
Pierre-Luc Dubois (1 Way Contract)	$8,500,000 (2)
Bo Horvat (1 Way Contract)	$8,500,000 (3)
Kevin Fiala (1 Way Contract)	$7,950,000 (5)
Morgan Rielly (1 Way Contract)	$7,500,000 (3)
Colton Parayko (1 Way Contract)	$6,500,000 (1)
Cody Ceci (1 Way Contract)	$6,500,000 (1)
Valeri Nichushkin (1 Way Contract)	$6,250,000 (5)
Jordan Eberle (1 Way Contract)	$5,600,000 (1)
Tristan Jarry (1 Way Contract)	$5,400,000 (2)
John Klingberg (1 Way Contract)	$4,000,000 (4)
-1 Way Contract Salary Cap :	$2,850,000
Alexandre Carrier (1 Way Contract)	$3,950,000 (2)
Brandon Saad (1 Way Contract)	$3,750,000 (4)
Jordan Martinook (1 Way Contract)	$3,100,000 (1)
Dante Fabbro (1 Way Contract)	$3,100,000 (2)
Trevor van Riemsdyk (1 Way Contract)	$3,000,000 (2)
Sam Steel (1 Way Contract)	$2,100,000 (3)
Klim Kostin (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$850,000
Pontus Holmberg	$1,600,000 (4)
Grant Hutton (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Jordan Harris	$925,000 (2)
Mitchell Stephens	$775,000 (2)
Zachary Sanford	$700,000 (1)
Chris Terry	$700,000 (1)
Josh Manson (1 Way Contract)	$0 (0)
Matt Murray (1 Way Contract)	$0 (0)
Michael Eyssimont	$0 (0)
Total Pro Players	26
Salary Commitment
Year 2038 : $93,400,000
Year 2039 : $69,300,000
Year 2040 : $41,650,000
Year 2041 : $23,550,000
Salary Average Commitment
Year 2038 : $37,320,000
Year 2039 : $23,175,000
Year 2040 : $12,625,000
Year 2041 : $10,075,000
Salary Cap with 1 Way Contract
Year 2038 : $90,100,000
Year 2039 : $67,000,000
Year 2040 : $40,500,000
Year 2041 : $22,400,000

Farm Players Salaries
David Rittich	$300,000 (1)
Xavier Simoneau	$90,000 (1)
David Cotton	$87,500 (1)
Curtis Douglas	$85,000 (2)
Gage Alexander	$81,000 (2)
Louis Crevier	$80,000 (1)
Aaron Ness	$75,000 (2)
Brandon Saigeon	$70,000 (1)
Samuel Walker	$70,000 (1)
Patrick Guay	$70,000 (1)
Sheldon Dries	$70,000 (1)
Ivan Lodnia	$0 (0)
Michael Sdao	$0 (0)
Michael Szmatula	$0 (0)
Maxime Lajoie	$0 (0)
Cameron Hughes	$0 (0)
Michael Karow	$0 (0)
Total Farm Players	17
Salary Commitment
Year 2038 : $1,078,500
Year 2039 : $241,000
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,015,625
Year 2039 : $220,000
Year 2040 : $0
Year 2041 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7000 - $85 - 0 - 0.00%
Level 2:	6000 - $57 - 0 - 0.00%
Level 3:	2500 - $38 - 0 - 0.00%
Level 4:	4500 - $28 - 0 - 0.00%
Luxury :	1500 - $157 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $34 - 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	$80,030,834
Farm Players Total Salaries	$1,929,457
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	$166,617,182
Projected Bank Account	$166,617,182

Pro Players Salaries
Kevin Hayes (1 Way Contract)	$8,000,000 (3)
Jesper Bratt (1 Way Contract)	$7,875,000 (1)
Jared Spurgeon (1 Way Contract)	$7,575,000 (2)
Yanni Gourde (1 Way Contract)	$5,166,667 (1)
Radko Gudas (1 Way Contract)	$5,000,000 (4)
Jesperi Kotkaniemi (1 Way Contract)	$4,820,000 (2)
Kaapo Kakko (1 Way Contract)	$4,525,000 (3)
Spencer Knight (1 Way Contract)	$4,500,000 (2)
-1 Way Contract Salary Cap :	$3,350,000
Pius Suter (1 Way Contract)	$4,125,000 (2)
Nino Niederreiter (1 Way Contract)	$4,000,000 (3)
Barclay Goodrow (1 Way Contract)	$3,641,667 (3)
Shayne Gostisbehere (1 Way Contract)	$3,200,000 (3)
Mathieu Olivier (1 Way Contract)	$3,000,000 (5)
Jonathan Drouin (1 Way Contract)	$3,000,000 (1)
Jake Evans (1 Way Contract)	$2,850,000 (4)
Conor Timmins (1 Way Contract)	$2,200,000 (2)
Nico Sturm (1 Way Contract)	$2,000,000 (1)
Egor Zamula (1 Way Contract)	$1,700,000 (2)
Nick Blankenburg (1 Way Contract)	$1,000,000 (2)
Calvin Pickard (1 Way Contract)	$1,000,000 (1)
Alex Steeves (1 Way Contract)	$852,500 (1)
Charlie Lindgren	$0 (0)
Rasmus Kupari (1 Way Contract)	$0 (0)
Tomas Nosek (1 Way Contract)	$0 (0)
Jan Rutta	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2038 : $80,030,834
Year 2039 : $60,136,667
Year 2040 : $34,216,667
Year 2041 : $10,850,000
Salary Average Commitment
Year 2038 : $36,393,750
Year 2039 : $27,093,750
Year 2040 : $16,637,500
Year 2041 : $6,400,000
Salary Cap with 1 Way Contract
Year 2038 : $78,880,835
Year 2039 : $58,986,667
Year 2040 : $34,216,667
Year 2041 : $10,850,000

Farm Players Salaries
Troy Grosenick	$110,000 (1)
David Jiricek	$100,000 (1)
Mike Hardman	$100,000 (2)
Brandt Clarke	$100,000 (1)
Tobias Bjornfot	$100,000 (1)
Denis Smirnov	$100,000 (1)
Matthew Poitras	$96,938 (1)
Evan Cormier	$96,800 (1)
Lucas Johansen	$93,775 (1)
Guillaume Brisebois	$93,775 (1)
Josh Doan	$92,500 (1)
Daylan Kuefler	$92,400 (1)
Kasper Halttunen	$88,125 (1)
Josh Lopina	$87,833 (1)
Colby Ambrosio	$87,313 (1)
Casey Fitzgerald	$85,250 (2)
John Leonard	$85,250 (1)
Benjamin Gaudreau	$83,750 (1)
Gavin Hayes	$83,750 (1)
Chase Stillman	$77,000 (1)
Justin Gill	$75,000 (1)
Scott Walford	$0 (0)
Austin Strand	$0 (0)
Total Farm Players	23
Salary Commitment
Year 2038 : $1,929,458
Year 2039 : $185,250
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,663,833
Year 2039 : $135,000
Year 2040 : $0
Year 2041 : $0

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	$102,950,000
Farm Players Total Salaries	$1,487,125
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	$140,927,327
Projected Bank Account	$140,927,327

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$12,000,000 (3)
Brayden Point (1 Way Contract)	$9,000,000 (1)
Travis Konecny (1 Way Contract)	$8,750,000 (3)
Miro Heiskanen (1 Way Contract)	$8,450,000 (4)
Aaron Ekblad	$7,500,000 (1)
Brady Skjei (1 Way Contract)	$7,000,000 (3)
MacKenzie Weegar (1 Way Contract)	$6,250,000 (3)
Christian Dvorak	$5,600,000 (4)
Anton Lundell (1 Way Contract)	$5,000,000 (3)
Robert Thomas (1 Way Contract)	$5,000,000 (1)
Fabian Zetterlund (1 Way Contract)	$4,275,000 (1)
Jared McCann (1 Way Contract)	$4,250,000 (1)
Dmitri Voronkov (1 Way Contract)	$4,175,000 (2)
Thomas Harley (1 Way Contract)	$4,000,000 (2)
Matias Maccelli (1 Way Contract)	$3,425,000 (2)
Taylor Raddysh	$2,000,000 (1)
Vasili Podkolzin (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Michael DiPietro	$1,000,000 (2)
Cutter Gauthier	$925,000 (2)
Logan Mailloux	$925,000 (1)
Dustin Wolf (1 Way Contract)	$850,000 (2)
Cale Fleury (1 Way Contract)	$800,000 (2)
Kyle MacLean (1 Way Contract)	$775,000 (1)
Rasmus Asplund (1 Way Contract)	$0 (0)
Jacob Bryson	$0 (0)
Adam Boqvist (1 Way Contract)	$0 (0)
Michael Kesselring (1 Way Contract)	$0 (0)
Cam York (1 Way Contract)	$0 (0)
Total Pro Players	28
Salary Commitment
Year 2038 : $102,950,000
Year 2039 : $69,225,000
Year 2040 : $53,050,000
Year 2041 : $14,050,000
Salary Average Commitment
Year 2038 : $34,122,750
Year 2039 : $27,485,250
Year 2040 : $21,550,000
Year 2041 : $6,300,000
Salary Cap with 1 Way Contract
Year 2038 : $101,950,000
Year 2039 : $68,225,000
Year 2040 : $53,050,000
Year 2041 : $14,050,000

Farm Players Salaries
Hendrix Lapierre	$92,500 (1)
Aidan McDonough	$92,500 (1)
Cayden Primeau	$89,000 (1)
Calle Odelius	$88,125 (2)
Keean Washkurak	$86,250 (2)
David Spacek	$86,250 (1)
Justus Annunen	$83,750 (1)
Joni Jurmo	$83,750 (1)
Yegor Sidorov	$83,750 (2)
Noah Laba	$79,375 (2)
Dylan Duke	$79,375 (1)
Jamieson Rees	$77,500 (1)
Graeme Clarke	$77,500 (2)
Raphael Lavoie	$77,500 (1)
Nikita Alexandrov	$77,500 (1)
Dylan Gambrell	$77,500 (3)
Bogdan Trineyev	$77,500 (2)
Valtteri Puustinen	$77,500 (1)
Dmitry Kuzmin	$0 (0)
Daniil Misyul	$0 (0)
Christian Krygier	$0 (0)
Zachary Metsa	$0 (0)
Caedan Bankier	$0 (0)
Zachary Massicotte	$0 (0)
Total Farm Players	24
Salary Commitment
Year 2038 : $1,487,125
Year 2039 : $570,000
Year 2040 : $77,500
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,317,750
Year 2039 : $534,000
Year 2040 : $70,000
Year 2041 : $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	$88,379,725
Farm Players Total Salaries	$346,500
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	$204,515,393
Projected Bank Account	$204,515,393

Pro Players Salaries
Mats Zuccarello (1 Way Contract)	$7,800,000 (3)
Brayden Schenn (1 Way Contract)	$6,500,000 (3)
Brenden Dillon (1 Way Contract)	$5,800,000 (2)
Jack Campbell (1 Way Contract)	$5,000,000 (1)
-1 Way Contract Salary Cap :	$3,850,000
Sean Walker (1 Way Contract)	$5,000,000 (3)
Ilya Mikheyev (1 Way Contract)	$4,750,000 (1)
Matt Roy (1 Way Contract)	$4,600,000 (2)
Michael Bunting (1 Way Contract)	$4,500,000 (2)
Morgan Frost (1 Way Contract)	$4,375,000 (3)
Noah Dobson (1 Way Contract)	$4,000,000 (1)
Will Cuylle (1 Way Contract)	$3,900,000 (3)
Tyson Foerster (1 Way Contract)	$3,750,000 (3)
Samuel Montembeault	$3,150,000 (2)
Scott Laughton (1 Way Contract)	$3,000,000 (1)
Scott Wedgewood (1 Way Contract)	$2,500,000 (3)
Trent Frederic (1 Way Contract)	$2,300,000 (1)
Carl Grundstrom (1 Way Contract)	$1,800,000 (2)
Jack McBain (1 Way Contract)	$1,600,000 (1)
Tyler Kleven	$1,600,000 (2)
Justin Brazeau (1 Way Contract)	$1,500,000 (3)
Daniil Miromanov (1 Way Contract)	$1,250,000 (1)
Fyodor Svechkov (1 Way Contract)	$1,250,000 (3)
Pierre-Olivier Joseph (1 Way Contract)	$1,000,000 (1)
Dylan Coghlan (1 Way Contract)	$935,000 (1)
-1 Way Contract Salary Cap :	$0
Michael McCarron (1 Way Contract)	$900,000 (1)
John Beecher (1 Way Contract)	$900,000 (1)
Victor Mete (1 Way Contract)	$855,000 (1)
-1 Way Contract Salary Cap :	$0
Alexander Holtz (1 Way Contract)	$839,725 (2)
-1 Way Contract Salary Cap :	$0
Joshua Dunne (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Luke Kunin (1 Way Contract)	$775,000 (1)
Brett Leason (1 Way Contract)	$775,000 (1)
Isak Posch	$700,000 (1)
Brandon Gignac (1 Way Contract)	$0 (0)
Riley Tufte (1 Way Contract)	$0 (0)
Total Pro Players	34
Salary Commitment
Year 2038 : $88,379,725
Year 2039 : $58,864,725
Year 2040 : $36,575,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $45,874,250
Year 2039 : $32,955,500
Year 2040 : $17,800,000
Year 2041 : $0
Salary Cap with 1 Way Contract
Year 2038 : $83,825,000
Year 2039 : $58,025,000
Year 2040 : $36,575,000
Year 2041 : $0

Farm Players Salaries
Helge Grans	$97,000 (1)
William Wallinder	$97,000 (1)
Filip Kral	$82,500 (1)
Michal Postava	$70,000 (1)
Patrik Koch	$0 (0)
Ryan O'Rourke	$0 (0)
Keeghan Howdeshell	$0 (0)
Anthony Angello	$0 (0)
Chase Lang	$0 (0)
Total Farm Players	9
Salary Commitment
Year 2038 : $346,500
Year 2039 : $0
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $316,250
Year 2039 : $0
Year 2040 : $0
Year 2041 : $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	$103,419,499
Farm Players Total Salaries	$940,792
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	$162,998,593
Projected Bank Account	$162,998,593

Pro Players Salaries
Zach Werenski	$9,583,333 (5)
Reilly Smith (1 Way Contract)	$9,000,000 (1)
Elias Lindholm (1 Way Contract)	$7,750,000 (4)
Brandon Montour (1 Way Contract)	$7,600,000 (3)
Tyler Toffoli (1 Way Contract)	$7,000,000 (3)
Mason McTavish (1 Way Contract)	$7,000,000 (5)
-1 Way Contract Salary Cap :	$5,850,000
Yegor Sharangovich (1 Way Contract)	$5,750,000 (1)
Elvis Merzlikins (1 Way Contract)	$5,400,000 (3)
Dmitry Orlov (1 Way Contract)	$4,750,000 (2)
Tyler Myers (1 Way Contract)	$4,000,000 (1)
Casey Cizikas (1 Way Contract)	$3,500,000 (2)
-1 Way Contract Salary Cap :	$2,350,000
Calle Jarnkrok (1 Way Contract)	$3,500,000 (2)
Eeli Tolvanen (1 Way Contract)	$3,475,000 (1)
Michael Amadio (1 Way Contract)	$2,600,000 (4)
Anthony Mantha (1 Way Contract)	$2,500,000 (1)
Alex Nedeljkovic (1 Way Contract)	$2,400,000 (4)
Braden Schneider (1 Way Contract)	$2,200,000 (2)
-1 Way Contract Salary Cap :	$1,050,000
Jayden Struble (1 Way Contract)	$1,412,500 (3)
-1 Way Contract Salary Cap :	$262,500
Lukas Reichel (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$50,000
Leevi Merilainen (1 Way Contract)	$1,050,000 (1)
-1 Way Contract Salary Cap :	$0
Matt Grzelcyk (1 Way Contract)	$1,000,000 (1)
Adam Fantilli (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
Tyler Tucker (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Simon Nemec (1 Way Contract)	$918,333 (2)
-1 Way Contract Salary Cap :	$0
Landon Slaggert (1 Way Contract)	$900,000 (3)
-1 Way Contract Salary Cap :	$0
Nikolas Matinpalo (1 Way Contract)	$875,000 (3)
Samuel Helenius (1 Way Contract)	$805,333 (1)
Matt Kessel (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
Lucas Condotta (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Ryan Johnson (1 Way Contract)	$775,000 (4)
-1 Way Contract Salary Cap :	$0
Angus Crookshank (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Colten Ellis (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Cole Guttman (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Matvei Petrov	$700,000 (1)
Marcus Bjork (1 Way Contract)	$0 (0)
Andrei Kuzmenko (1 Way Contract)	$0 (0)
Samuel Laberge (1 Way Contract)	$0 (0)
Nick Cousins (1 Way Contract)	$0 (0)
Radek Faksa (1 Way Contract)	$0 (0)
Total Pro Players	39
Salary Commitment
Year 2038 : $103,419,499
Year 2039 : $74,189,166
Year 2040 : $56,545,833
Year 2041 : $30,108,333
Salary Average Commitment
Year 2038 : $65,407,083
Year 2039 : $43,057,083
Year 2040 : $27,444,583
Year 2041 : $6,350,000
Salary Cap with 1 Way Contract
Year 2038 : $88,251,168
Year 2039 : $61,020,832
Year 2040 : $49,320,832
Year 2041 : $28,183,332

Farm Players Salaries
Tyler Boucher	$92,500 (1)
Ivan Miroshnichenko	$92,500 (1)
Dmitry Simashev	$92,500 (2)
Zayne Parekh	$92,500 (2)
Luca Del Bel Belluz	$88,125 (2)
Scott Morrow	$88,125 (1)
Ryan Hofer	$85,167 (1)
Elias Pettersson	$83,750 (2)
John Farinacci	$77,500 (1)
Nick Abruzzese	$77,500 (1)
Dominic James	$70,625 (1)
Patrick Moynihan	$0 (0)
Total Farm Players	12
Salary Commitment
Year 2038 : $940,792
Year 2039 : $356,875
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $899,167
Year 2039 : $338,750
Year 2040 : $0
Year 2041 : $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	$97,220,250
Farm Players Total Salaries	$1,289,000
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	$147,012,923
Projected Bank Account	$147,012,923

Pro Players Salaries
Sebastian Aho (1 Way Contract)	$9,750,000 (4)
Sam Reinhart (1 Way Contract)	$8,625,000 (4)
Jacob Trouba (1 Way Contract)	$8,000,000 (4)
Cam Fowler	$6,500,000 (2)
Adam Pelech (1 Way Contract)	$6,500,000 (2)
William Karlsson	$5,900,000 (1)
Andrew Copp (1 Way Contract)	$5,850,000 (5)
Samuel Girard (1 Way Contract)	$5,000,000 (4)
Carter Verhaeghe (1 Way Contract)	$4,250,000 (1)
Jordan Greenway (1 Way Contract)	$4,000,000 (4)
Corey Perry (1 Way Contract)	$3,500,000 (1)
Laurent Brossoit (1 Way Contract)	$3,300,000 (3)
Eetu Luostarinen (1 Way Contract)	$3,000,000 (3)
Philipp Grubauer (1 Way Contract)	$3,000,000 (2)
Zach Whitecloud (1 Way Contract)	$2,750,000 (1)
Derrick Pouliot (1 Way Contract)	$2,500,000 (3)
Carter Hart	$2,000,000 (3)
Jake Bean (1 Way Contract)	$1,750,000 (3)
Cole Smith (1 Way Contract)	$1,000,000 (1)
Yaroslav Askarov (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Akira Schmid (1 Way Contract)	$875,000 (2)
Maxim Groshev (1 Way Contract)	$870,000 (3)
-1 Way Contract Salary Cap :	$0
Riley Duran (1 Way Contract)	$870,000 (3)
-1 Way Contract Salary Cap :	$0
Zachary Bolduc (1 Way Contract)	$865,000 (3)
-1 Way Contract Salary Cap :	$0
Fabian Lysell (1 Way Contract)	$864,000 (2)
-1 Way Contract Salary Cap :	$0
Simon Holmstrom (1 Way Contract)	$850,000 (1)
William Carrier (1 Way Contract)	$845,000 (1)
Walker Duehr	$825,000 (1)
Logan Brown (1 Way Contract)	$775,000 (2)
Jaret Anderson-Dolan (1 Way Contract)	$775,000 (2)
Samuel Johannesson	$706,250 (1)
Total Pro Players	31
Salary Commitment
Year 2038 : $97,220,250
Year 2039 : $75,669,000
Year 2040 : $56,380,000
Year 2041 : $41,225,000
Salary Average Commitment
Year 2038 : $51,626,250
Year 2039 : $35,300,000
Year 2040 : $22,725,000
Year 2041 : $14,725,000
Salary Cap with 1 Way Contract
Year 2038 : $92,826,250
Year 2039 : $72,200,000
Year 2040 : $53,775,000
Year 2041 : $41,225,000

Farm Players Salaries
Jonathan Lekkerimaki	$92,500 (1)
Michael Brandsegg-Nygard	$92,500 (2)
Ryan Chesley	$88,125 (2)
Taylor Gauthier	$86,000 (1)
Jordan Frasca	$86,000 (1)
Aleksanteri Kaskimaki	$83,750 (1)
Alexander Pashin	$83,000 (1)
Noel Gunler	$81,500 (2)
Jake Chiasson	$79,375 (1)
Cole Clayton	$77,500 (2)
Will Cranley	$77,500 (2)
Artem Shlaine	$75,000 (1)
Graham Sward	$75,000 (1)
Landon Sim	$70,625 (2)
Chase Yoder	$70,625 (1)
Ty Smilanic	$70,000 (1)
Zachary Uens	$0 (0)
Etienne Morin	$0 (0)
Case McCarthy	$0 (0)
Total Farm Players	19
Salary Commitment
Year 2038 : $1,289,000
Year 2039 : $487,750
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,288,958
Year 2039 : $473,958
Year 2040 : $0
Year 2041 : $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	$119,070,000
Farm Players Total Salaries	$809,375
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	$302,418,330
Projected Bank Account	$302,418,330

Pro Players Salaries
Luke Hughes (1 Way Contract)	$9,000,000 (5)
Alex Pietrangelo (1 Way Contract)	$8,800,000 (1)
Mikhail Sergachev (1 Way Contract)	$8,500,000 (3)
Mark Scheifele (1 Way Contract)	$8,500,000 (3)
Nikolaj Ehlers (1 Way Contract)	$8,500,000 (5)
Ilya Sorokin (1 Way Contract)	$8,250,000 (4)
Anze Kopitar (1 Way Contract)	$7,750,000 (1)
Jason Robertson (1 Way Contract)	$7,750,000 (5)
Tom Wilson (1 Way Contract)	$6,500,000 (3)
Jake Guentzel (1 Way Contract)	$6,000,000 (1)
Adrian Kempe (1 Way Contract)	$5,500,000 (1)
Charlie Coyle (1 Way Contract)	$5,250,000 (1)
Oliver Ekman-Larsson (1 Way Contract)	$3,500,000 (4)
Jake Walman (1 Way Contract)	$3,400,000 (2)
Mario Ferraro	$3,250,000 (1)
Mason Lohrei (1 Way Contract)	$3,200,000 (3)
-1 Way Contract Salary Cap :	$2,050,000
Alex Iafallo (1 Way Contract)	$1,900,000 (2)
Teddy Blueger (1 Way Contract)	$1,800,000 (1)
Bobby Brink (1 Way Contract)	$1,500,000 (2)
Petr Mrazek (1 Way Contract)	$1,350,000 (1)
Eric Robinson (1 Way Contract)	$1,150,000 (3)
Logan O'Connor (1 Way Contract)	$1,050,000 (1)
Juuso Parssinen (1 Way Contract)	$975,000 (1)
-1 Way Contract Salary Cap :	$0
Trevor Carrick (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Arttu Hyry (1 Way Contract)	$870,000 (2)
-1 Way Contract Salary Cap :	$0
Jack Thompson (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
Axel Jonsson Fjallby (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Patrick Giles (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Lukas Cormier (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Max Sasson (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Brad Hunt (1 Way Contract)	$0 (0)
Justin Danforth (1 Way Contract)	$0 (0)
Mason Morelli (1 Way Contract)	$0 (0)
Total Pro Players	33
Salary Commitment
Year 2038 : $119,070,000
Year 2039 : $75,645,000
Year 2040 : $64,850,000
Year 2041 : $37,000,000
Salary Average Commitment
Year 2038 : $38,431,875
Year 2039 : $24,318,750
Year 2040 : $16,925,000
Year 2041 : $12,343,750
Salary Cap with 1 Way Contract
Year 2038 : $111,250,000
Year 2039 : $70,500,000
Year 2040 : $63,700,000
Year 2041 : $37,000,000

Farm Players Salaries
Ryan Leonard	$92,500 (2)
Matvei Gridin	$92,500 (2)
Seamus Casey	$88,125 (1)
Stanislav Svozil	$82,500 (2)
Clay Stevenson	$77,500 (1)
Travis Mitchell	$77,500 (2)
Marshall Rifai	$77,500 (3)
Ken Appleby	$76,250 (3)
Connor Clattenburg	$75,000 (2)
Braeden Bowman	$70,000 (1)
Hunter Shepard	$0 (0)
Pierrick Dube	$0 (0)
Ondrej Pavel	$0 (0)
Jack Dugan	$0 (0)
Chase De Leo	$0 (0)
Total Farm Players	15
Salary Commitment
Year 2038 : $809,375
Year 2039 : $573,750
Year 2040 : $153,750
Year 2041 : $0
Salary Average Commitment
Year 2038 : $808,750
Year 2039 : $540,000
Year 2040 : $140,000
Year 2041 : $0

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	$42,000,700
Farm Players Total Salaries	$934,375
Coaches Total Salaries	$3,000,000
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	$267,658,858
Projected Bank Account	$267,658,858

Pro Players Salaries
Colin White (1 Way Contract)	$4,750,000 (3)
Alex Vlasic (1 Way Contract)	$4,600,000 (2)
Mattias Samuelsson (1 Way Contract)	$4,285,700 (2)
Ross Colton (1 Way Contract)	$4,000,000 (1)
Zach Bogosian (1 Way Contract)	$4,000,000 (2)
David Kampf	$4,000,000 (2)
Joel Edmundson (1 Way Contract)	$4,000,000 (2)
Ryan Poehling (1 Way Contract)	$1,900,000 (1)
Isac Lundestrom	$1,500,000 (1)
Kasperi Kapanen (1 Way Contract)	$1,000,000 (3)
Max Jones (1 Way Contract)	$1,000,000 (2)
Dysin Mayo (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
Sam Rinzel	$925,000 (2)
Easton Cowan	$925,000 (2)
Emil Lilleberg (1 Way Contract)	$870,000 (1)
Dennis Hildeby (1 Way Contract)	$845,000 (1)
Ty Nelson (1 Way Contract)	$837,500 (1)
-1 Way Contract Salary Cap :	$0
Aydar Suniev	$837,500 (2)
Jeffrey Viel	$775,000 (3)
Nils Hoglander	$0 (0)
Cody Glass	$0 (0)
Ivan Fedotov (1 Way Contract)	$0 (0)
Dylan McIlrath	$0 (0)
Robby Fabbri (1 Way Contract)	$0 (0)
Glenn Gawdin	$0 (0)
Zac Jones	$0 (0)
Marian Studenic	$0 (0)
Olle Lycksell	$0 (0)
Ben Meyers	$0 (0)
Frederik Andersen (1 Way Contract)	$0 (0)
Kyle Keyser	$0 (0)
Oliver Wahlstrom	$0 (0)
Total Pro Players	32
Salary Commitment
Year 2038 : $42,000,700
Year 2039 : $31,098,200
Year 2040 : $6,525,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $24,699,583
Year 2039 : $19,293,750
Year 2040 : $2,100,000
Year 2041 : $0
Salary Cap with 1 Way Contract
Year 2038 : $40,213,200
Year 2039 : $31,098,200
Year 2040 : $6,525,000
Year 2041 : $0

Farm Players Salaries
Brayden Yager	$92,500 (2)
Filip Bystedt	$92,500 (1)
Givani Smith	$80,000 (2)
Dans Locmelis	$79,375 (1)
Gustav Olofsson	$77,500 (1)
Dennis Cholowski	$76,250 (1)
Jacob Julien	$75,000 (2)
Nikita Grebenkin	$75,000 (1)
Sandis Vilmanis	$75,000 (1)
Jackson Dorrington	$70,625 (2)
Connor Kurth	$70,625 (1)
Noah Beck	$70,000 (1)
Florian Xhekaj	$0 (0)
Dawson Barteaux	$0 (0)
Carsen Twarynski	$0 (0)
Hunter Drew	$0 (0)
David Reinbacher	$0 (0)
Total Farm Players	17
Salary Commitment
Year 2038 : $934,375
Year 2039 : $318,125
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $934,250
Year 2039 : $326,250
Year 2040 : $0
Year 2041 : $0

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	$97,150,000
Farm Players Total Salaries	$1,299,500
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	$34,383,813
Projected Bank Account	$34,383,813

Pro Players Salaries
Patrik Laine (1 Way Contract)	$8,700,000 (1)
Esa Lindell (1 Way Contract)	$8,500,000 (1)
Jordan Kyrou	$8,125,000 (2)
Filip Hronek (1 Way Contract)	$7,250,000 (4)
Anders Lee (1 Way Contract)	$7,250,000 (4)
Troy Terry (1 Way Contract)	$7,000,000 (2)
Damon Severson (1 Way Contract)	$6,500,000 (2)
Brendan Gallagher (1 Way Contract)	$6,500,000 (1)
Evander Kane (1 Way Contract)	$5,000,000 (3)
Ukko-Pekka Luukkonen (1 Way Contract)	$4,750,000 (3)
Karel Vejmelka (1 Way Contract)	$4,750,000 (5)
Ilya Lyubushkin (1 Way Contract)	$3,500,000 (3)
Kiefer Sherwood (1 Way Contract)	$2,600,000 (3)
Dylan Holloway (1 Way Contract)	$2,300,000 (1)
Ryan Lomberg (1 Way Contract)	$2,000,000 (1)
Travis Hamonic (1 Way Contract)	$2,000,000 (3)
Ryan Donato (1 Way Contract)	$2,000,000 (1)
Philippe Myers (1 Way Contract)	$1,450,000 (2)
Parker Wotherspoon (1 Way Contract)	$1,000,000 (4)
Eric Comrie (1 Way Contract)	$975,000 (1)
Connor Bedard (1 Way Contract)	$950,000 (1)
Nikolai Kovalenko	$875,000 (1)
Robert Bortuzzo	$850,000 (1)
Lane Pederson (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Kailer Yamamoto (1 Way Contract)	$775,000 (2)
Matthew Phillips	$775,000 (2)
Tyler Seguin (1 Way Contract)	$0 (0)
Sonny Milano (1 Way Contract)	$0 (0)
Travis Dermott	$0 (0)
Brett Howden (1 Way Contract)	$0 (0)
Total Pro Players	30
Salary Commitment
Year 2038 : $97,150,000
Year 2039 : $62,725,000
Year 2040 : $38,100,000
Year 2041 : $20,250,000
Salary Average Commitment
Year 2038 : $60,865,500
Year 2039 : $39,881,250
Year 2040 : $29,700,000
Year 2041 : $15,900,000
Salary Cap with 1 Way Contract
Year 2038 : $96,375,000
Year 2039 : $62,725,000
Year 2040 : $38,100,000
Year 2041 : $20,250,000

Farm Players Salaries
Kaapo Kahkonen	$175,000 (4)
Ryan Mast	$100,000 (4)
Jeremie Poirier	$100,000 (4)
Danila Klimovich	$100,000 (3)
Lassi Thomson	$97,500 (5)
Marek Vanacker	$92,500 (2)
Josh Bloom	$83,750 (1)
Carson Wetsch	$83,750 (2)
Martin Chromiak	$82,000 (1)
Amir Miftakhov	$80,000 (5)
Nathan Smith	$80,000 (1)
Cameron Whitehead	$79,375 (1)
Blake Hillman	$75,000 (2)
Alex Gagne	$70,625 (1)
Liam O'Brien	$0 (0)
Bokondji Imama	$0 (0)
Kevin Wall	$0 (0)
J.D. Greenway	$0 (0)
Total Farm Players	18
Salary Commitment
Year 2038 : $1,299,500
Year 2039 : $903,750
Year 2040 : $652,500
Year 2041 : $552,500
Salary Average Commitment
Year 2038 : $1,085,208
Year 2039 : $790,208
Year 2040 : $538,958
Year 2041 : $468,958

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	$105,678,000
Farm Players Total Salaries	$2,509,125
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	$260,262,815
Projected Bank Account	$260,262,815

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$12,600,000 (2)
Nikita Kucherov (1 Way Contract)	$9,500,000 (2)
Sidney Crosby (1 Way Contract)	$8,700,000 (3)
Leon Draisaitl (1 Way Contract)	$8,500,000 (2)
Roope Hintz (1 Way Contract)	$8,450,000 (3)
Brady Tkachuk (1 Way Contract)	$8,200,000 (5)
Jake Sanderson (1 Way Contract)	$8,000,000 (4)
-1 Way Contract Salary Cap :	$6,850,000
Juuse Saros (1 Way Contract)	$7,740,000 (4)
Martin Necas (1 Way Contract)	$6,500,000 (1)
Joshua Morrissey (1 Way Contract)	$6,250,000 (2)
Nic Dowd (1 Way Contract)	$3,000,000 (3)
Ian Cole (1 Way Contract)	$2,800,000 (1)
Alexander Romanov (1 Way Contract)	$2,500,000 (1)
Ryker Evans (1 Way Contract)	$2,000,000 (4)
-1 Way Contract Salary Cap :	$850,000
Pavel Dorofeyev (1 Way Contract)	$1,850,000 (3)
-1 Way Contract Salary Cap :	$700,000
Bobby McMann (1 Way Contract)	$1,500,000 (1)
James van Riemsdyk	$1,000,000 (2)
Jordan Spence (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Brock Faber (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Joshua Roy	$850,000 (4)
Lukas Dostal	$813,000 (2)
Jalen Chatfield (1 Way Contract)	$800,000 (4)
Mark Giordano (1 Way Contract)	$800,000 (1)
Joel Hanley	$700,000 (1)
Quinn Hutson	$700,000 (1)
Total Pro Players	25
Salary Commitment
Year 2038 : $105,678,000
Year 2039 : $89,253,000
Year 2040 : $49,590,000
Year 2041 : $27,590,000
Salary Average Commitment
Year 2038 : $35,459,108
Year 2039 : $25,121,608
Year 2040 : $7,312,500
Year 2041 : $4,893,750
Salary Cap with 1 Way Contract
Year 2038 : $100,303,000
Year 2039 : $84,803,000
Year 2040 : $46,140,000
Year 2041 : $25,290,000

Farm Players Salaries
Seth Jarvis	$742,000 (5)
Charles-Edouard D'Astous	$100,000 (1)
Leo Carlsson	$95,000 (2)
Logan Cooley	$95,000 (3)
Roby Jarventie	$95,000 (2)
Dalibor Dvorsky	$92,500 (2)
Artyom Levshunov	$92,500 (2)
Mackie Samoskevich	$92,500 (1)
Kevin Korchinski	$92,500 (4)
Jacob Gaucher	$90,000 (2)
Emil Heineman	$90,000 (1)
Wyatt Johnston	$90,000 (1)
Lane Hutson	$88,125 (1)
Marco Rossi	$86,500 (1)
Filip Larsson	$77,500 (2)
Kevin Gravel	$70,000 (2)
Jet Greaves	$70,000 (1)
Ben Harpur	$70,000 (2)
Adam Klapka	$70,000 (1)
Sam Morton	$70,000 (4)
Victor Ostman	$70,000 (2)
Karsen Dorwart	$70,000 (1)
Milan Lucic	$0 (0)
Total Farm Players	23
Salary Commitment
Year 2038 : $2,509,125
Year 2039 : $1,752,000
Year 2040 : $999,500
Year 2041 : $904,500
Salary Average Commitment
Year 2038 : $1,805,792
Year 2039 : $1,058,792
Year 2040 : $325,000
Year 2041 : $232,500

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	$115,465,000
Farm Players Total Salaries	$417,500
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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	$182,991,542
Projected Bank Account	$182,991,542

Pro Players Salaries
Igor Shesterkin (1 Way Contract)	$11,500,000 (4)
Quinn Hughes (1 Way Contract)	$8,500,000 (4)
Owen Power (1 Way Contract)	$8,350,000 (3)
Lucas Raymond (1 Way Contract)	$8,075,000 (4)
Juraj Slafkovsky (1 Way Contract)	$7,600,000 (5)
Gabriel Vilardi (1 Way Contract)	$7,500,000 (5)
Matthew Boldy	$7,000,000 (1)
Gabriel Landeskog (1 Way Contract)	$7,000,000 (4)
Neal Pionk (1 Way Contract)	$6,250,000 (2)
Trevor Zegras	$5,750,000 (3)
Dylan Samberg (1 Way Contract)	$5,750,000 (5)
Jakob Chychrun (1 Way Contract)	$5,600,000 (2)
William Eklund (1 Way Contract)	$5,600,000 (4)
Artem Zub (1 Way Contract)	$5,350,000 (3)
Aliaksei Protas (1 Way Contract)	$3,375,000 (4)
Keegan Kolesar (1 Way Contract)	$2,500,000 (2)
Connor McMichael (1 Way Contract)	$2,100,000 (1)
Aatu Raty (1 Way Contract)	$1,300,000 (3)
Nico Daws	$1,200,000 (3)
Pavel Mintyukov (1 Way Contract)	$1,200,000 (1)
Ville Heinola	$1,200,000 (3)
Jakub Dobes	$965,000 (2)
Will Smith	$925,000 (2)
Jakob Pelletier	$875,000 (1)
Spencer Smallman	$0 (0)
Nikolai Knyzhov (1 Way Contract)	$0 (0)
Samuel Fagemo (1 Way Contract)	$0 (0)
Alex Barre-Boulet (1 Way Contract)	$0 (0)
Total Pro Players	28
Salary Commitment
Year 2038 : $115,465,000
Year 2039 : $104,290,000
Year 2040 : $88,050,000
Year 2041 : $64,900,000
Salary Average Commitment
Year 2038 : $34,018,333
Year 2039 : $31,000,000
Year 2040 : $26,200,000
Year 2041 : $17,212,500
Salary Cap with 1 Way Contract
Year 2038 : $115,465,000
Year 2039 : $104,290,000
Year 2040 : $88,050,000
Year 2041 : $64,900,000

Farm Players Salaries
Gianni Fairbrother	$100,000 (2)
Nathan Villeneuve	$88,125 (2)
Angus Booth	$79,375 (2)
Jared Davidson	$75,000 (1)
Alex Bump	$75,000 (2)
Cal Petersen	$0 (0)
Jacob Ingham	$0 (0)
Luke Prokop	$0 (0)
Ozzy Wiesblatt	$0 (0)
Connor Corcoran	$0 (0)
Santeri Hatakka	$0 (0)
Mason Primeau	$0 (0)
Josiah Slavin	$0 (0)
Tyler Madden	$0 (0)
Nathan Noel	$0 (0)
Total Farm Players	15
Salary Commitment
Year 2038 : $417,500
Year 2039 : $342,500
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $385,792
Year 2039 : $315,792
Year 2040 : $0
Year 2041 : $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	$72,673,274
Farm Players Total Salaries	$1,051,153
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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	$293,407,069
Projected Bank Account	$293,407,069

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$11,642,860 (3)
Mika Zibanejad (1 Way Contract)	$8,500,000 (1)
Chris Kreider (1 Way Contract)	$6,500,000 (3)
Kris Letang (1 Way Contract)	$6,100,000 (1)
Shane Pinto (1 Way Contract)	$5,000,000 (4)
T.J. Brodie	$5,000,000 (3)
Christopher Tanev	$4,500,000 (2)
Patrick Kane (1 Way Contract)	$4,000,000 (1)
Joel Armia (1 Way Contract)	$3,400,000 (1)
Alexandar Georgiev (1 Way Contract)	$3,400,000 (1)
Dakota Joshua (1 Way Contract)	$3,350,000 (1)
Garnet Hathaway (1 Way Contract)	$3,000,000 (1)
Stuart Skinner (1 Way Contract)	$2,600,000 (1)
Daniel Vladar	$2,200,000 (1)
Jiri Kulich (1 Way Contract)	$1,000,000 (3)
Nils Aman (1 Way Contract)	$883,750 (1)
Emmitt Finnie (1 Way Contract)	$821,667 (3)
-1 Way Contract Salary Cap :	$0
Mackenzie Entwistle (1 Way Contract)	$775,000 (4)
Troy Stecher (1 Way Contract)	$0 (0)
Jonas Brodin (1 Way Contract)	$0 (0)
Jon Merrill (1 Way Contract)	$0 (0)
Emil Bemstrom	$0 (0)
Scott Perunovich	$0 (0)
Ilya Solovyov	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2038 : $72,673,274
Year 2039 : $35,239,524
Year 2040 : $30,739,524
Year 2041 : $5,775,000
Salary Average Commitment
Year 2038 : $28,225,000
Year 2039 : $19,306,250
Year 2040 : $18,606,250
Year 2041 : $5,700,000
Salary Cap with 1 Way Contract
Year 2038 : $71,851,608
Year 2039 : $34,417,856
Year 2040 : $29,917,856
Year 2041 : $5,775,000

Farm Players Salaries
Remi Poirier	$100,000 (3)
Gavin Brindley	$95,000 (3)
David Goyette	$89,167 (1)
Matthew Maggio	$87,000 (1)
Alexis Gendron	$86,000 (3)
Ben Hemmerling	$82,111 (1)
Nikita Nesterenko	$78,750 (1)
Rory Kerins	$77,500 (1)
Charles-Alexis Legault	$75,000 (1)
Josh Filmon	$70,625 (1)
Domenic DiVincentiis	$70,000 (2)
Dyllan Gill	$70,000 (1)
Joel Nystrom	$70,000 (1)
Tristan Luneau	$0 (0)
Connor McClennon	$0 (0)
Niko Huuhtanen	$0 (0)
Cole Krygier	$0 (0)
Filip Engaras	$0 (0)
Kurtis MacDermid	$0 (0)
Mathias Laferriere	$0 (0)
Phillip Kemp	$0 (0)
Noel Hoefenmayer	$0 (0)
Ben Jones	$0 (0)
Total Farm Players	23
Salary Commitment
Year 2038 : $1,051,153
Year 2039 : $351,000
Year 2040 : $281,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $945,861
Year 2039 : $298,125
Year 2040 : $228,125
Year 2041 : $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	$88,777,857
Farm Players Total Salaries	$1,042,209
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	$231,682,727
Projected Bank Account	$231,682,727

Pro Players Salaries
Alex Ovechkin (1 Way Contract)	$9,500,000 (2)
Brock Nelson (1 Way Contract)	$7,500,000 (4)
Nico Hischier (1 Way Contract)	$7,250,000 (2)
Dylan Guenther (1 Way Contract)	$7,142,857 (4)
Ryan Pulock (1 Way Contract)	$6,150,000 (1)
Jordan Binnington (1 Way Contract)	$6,000,000 (4)
Adam Larsson (1 Way Contract)	$5,250,000 (4)
Blake Coleman (1 Way Contract)	$4,900,000 (2)
Ben Chiarot (1 Way Contract)	$4,750,000 (2)
Trevor Moore (1 Way Contract)	$4,200,000 (1)
Oskar Sundqvist (1 Way Contract)	$4,000,000 (1)
J.J. Moser (1 Way Contract)	$3,750,000 (1)
Stefan Noesen (1 Way Contract)	$2,600,000 (1)
Anthony Stolarz (1 Way Contract)	$2,500,000 (2)
Colin Miller (1 Way Contract)	$2,000,000 (3)
Jesper Boqvist (1 Way Contract)	$1,500,000 (3)
Noel Acciari (1 Way Contract)	$1,200,000 (3)
Ben Hutton (1 Way Contract)	$1,100,000 (4)
-1 Way Contract Salary Cap :	$0
Henry Thrun (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Matvei Michkov	$925,000 (1)
Kaedan Korczak (1 Way Contract)	$825,000 (1)
-1 Way Contract Salary Cap :	$0
Justin Sourdif (1 Way Contract)	$825,000 (3)
-1 Way Contract Salary Cap :	$0
Ronan Seeley (1 Way Contract)	$810,000 (1)
-1 Way Contract Salary Cap :	$0
Nikita Tolopilo (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
James Hamblin (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Marc Del Gaizo (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Filip Hallander (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Matthew Nieto (1 Way Contract)	$0 (0)
Jonas Johansson (1 Way Contract)	$0 (0)
Sean Day (1 Way Contract)	$0 (0)
Erik Karlsson (1 Way Contract)	$0 (0)
Dryden Hunt (1 Way Contract)	$0 (0)
Nick Cicek (1 Way Contract)	$0 (0)
Mike Reilly (1 Way Contract)	$0 (0)
Total Pro Players	34
Salary Commitment
Year 2038 : $88,777,857
Year 2039 : $64,742,857
Year 2040 : $34,067,857
Year 2041 : $26,992,857
Salary Average Commitment
Year 2038 : $59,576,608
Year 2039 : $47,176,608
Year 2040 : $21,308,750
Year 2041 : $14,700,000
Salary Cap with 1 Way Contract
Year 2038 : $81,117,856
Year 2039 : $59,492,856
Year 2040 : $30,592,856
Year 2041 : $25,892,856

Farm Players Salaries
Frank Nazar	$92,500 (1)
Oliver Kapanen	$88,125 (1)
Evan Nause	$86,417 (2)
Vincent Iorio	$81,417 (2)
Conner Roulette	$79,375 (1)
Cam Squires	$79,375 (2)
Ludvig Jansson	$79,375 (2)
Jack Malone	$77,500 (1)
Arthur Kaliyev	$77,500 (2)
Carson Focht	$77,500 (1)
Blake Murray	$77,500 (1)
Frederic Brunet	$75,000 (1)
Fabian Wagner	$70,625 (2)
Brad Morrison	$0 (0)
Alexandre Fortin	$0 (0)
Daniil Chayka	$0 (0)
Vyacheslav Buteyets	$0 (0)
Total Farm Players	17
Salary Commitment
Year 2038 : $1,042,209
Year 2039 : $474,709
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,032,431
Year 2039 : $488,056
Year 2040 : $0
Year 2041 : $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	$58,625,000
Farm Players Total Salaries	$651,500
Coaches Total Salaries	$3,000,000
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	$86,303,912
Projected Bank Account	$86,303,912

Pro Players Salaries
Timo Meier (1 Way Contract)	$8,800,000 (2)
Noah Hanifin (1 Way Contract)	$7,350,000 (4)
John Gibson (1 Way Contract)	$6,500,000 (2)
Josh Anderson (1 Way Contract)	$5,600,000 (1)
Brandon Tanev (1 Way Contract)	$5,000,000 (3)
Alexander Wennberg (1 Way Contract)	$5,000,000 (2)
Ivan Barbashev (1 Way Contract)	$5,000,000 (2)
Erik Gudbranson (1 Way Contract)	$4,000,000 (1)
Jake Middleton (1 Way Contract)	$4,000,000 (3)
Jack Drury (1 Way Contract)	$1,800,000 (1)
Ronnie Attard	$1,000,000 (1)
Sam Carrick	$1,000,000 (1)
Dakota Mermis (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Jimmy Snuggerud	$925,000 (2)
Benoit-Olivier Groulx (1 Way Contract)	$850,000 (2)
Jan Jenik (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
Riley Stillman (1 Way Contract)	$0 (0)
Tony DeAngelo	$0 (0)
Victor Soderstrom	$0 (0)
Jeff Petry (1 Way Contract)	$0 (0)
Jeff Skinner (1 Way Contract)	$0 (0)
Ilya Samsonov (1 Way Contract)	$0 (0)
Ethan Cardwell	$0 (0)
Jujhar Khaira	$0 (0)
Michael Pezzetta	$0 (0)
Adam Scheel	$0 (0)
Jack Quinn (1 Way Contract)	$0 (0)
Declan Chisholm	$0 (0)
Jimmy Huntington	$0 (0)
Jalen Smereck	$0 (0)
Alexander Nylander	$0 (0)
Total Pro Players	31
Salary Commitment
Year 2038 : $58,625,000
Year 2039 : $44,225,000
Year 2040 : $16,350,000
Year 2041 : $7,350,000
Salary Average Commitment
Year 2038 : $22,631,608
Year 2039 : $14,350,358
Year 2040 : $8,375,000
Year 2041 : $925,000
Salary Cap with 1 Way Contract
Year 2038 : $56,825,000
Year 2039 : $43,425,000
Year 2040 : $16,350,000
Year 2041 : $7,350,000

Farm Players Salaries
Beckett Sennecke	$92,500 (2)
Tomas Hamara	$83,750 (2)
Jake Boltmann	$83,750 (1)
Miko Matikka	$83,750 (2)
Cameron Berg	$79,375 (1)
Sergei Murashov	$79,375 (2)
Dillon Hamaliuk	$79,000 (1)
Tyce Thompson	$70,000 (1)
Bryce McConnell-Barker	$0 (0)
Justin Ertel	$0 (0)
Jakub Skarek	$0 (0)
Cole Fraser	$0 (0)
Isaac Ratcliffe	$0 (0)
Serron Noel	$0 (0)
Nick Wolff	$0 (0)
Josh Davies	$0 (0)
Kalle Vaisanen	$0 (0)
Rem Pitlick	$0 (0)
Total Farm Players	18
Salary Commitment
Year 2038 : $651,500
Year 2039 : $339,375
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $642,500
Year 2039 : $339,375
Year 2040 : $0
Year 2041 : $0

Utah Mammoth

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	$119,457,500
Farm Players Total Salaries	$1,132,667
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	$139,395,073
Projected Bank Account	$139,395,073

Pro Players Salaries
William Nylander (1 Way Contract)	$11,500,000 (3)
Jonathan Huberdeau (1 Way Contract)	$10,500,000 (1)
Seth Jones (1 Way Contract)	$9,500,000 (1)
Jeremy Swayman (1 Way Contract)	$8,250,000 (4)
Tomas Hertl (1 Way Contract)	$8,137,500 (5)
Joshua Norris (1 Way Contract)	$7,950,000 (1)
John-Jason Peterka (1 Way Contract)	$7,700,000 (5)
-1 Way Contract Salary Cap :	$6,550,000
Ryan McDonagh (1 Way Contract)	$7,200,000 (3)
Chandler Stephenson (1 Way Contract)	$6,250,000 (3)
Evgeni Malkin (1 Way Contract)	$6,100,000 (1)
Kevin Bahl (1 Way Contract)	$5,350,000 (5)
Sam Melinski (1 Way Contract)	$4,750,000 (5)
-1 Way Contract Salary Cap :	$3,600,000
Evan Rodrigues (1 Way Contract)	$4,500,000 (3)
William Borgen (1 Way Contract)	$4,100,000 (4)
Nick Leddy (1 Way Contract)	$4,000,000 (1)
Luke Schenn (1 Way Contract)	$2,750,000 (1)
Conor Sheary (1 Way Contract)	$2,000,000 (4)
Blake Lizotte (1 Way Contract)	$1,850,000 (2)
Tanner Pearson (1 Way Contract)	$1,000,000 (1)
Chase Perry (1 Way Contract)	$1,000,000 (4)
Maxim Shabanov (1 Way Contract)	$975,000 (1)
-1 Way Contract Salary Cap :	$0
Christian Wolanin (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
Tucker Robertson	$870,000 (1)
Mikael Pyyhtia (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Tanner Laczynski (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Jacob Moverare (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Craig Smith (1 Way Contract)	$0 (0)
Alex Killorn (1 Way Contract)	$0 (0)
Akito Hirose	$0 (0)
Total Pro Players	29
Salary Commitment
Year 2038 : $119,457,500
Year 2039 : $73,487,500
Year 2040 : $70,737,500
Year 2041 : $41,287,500
Salary Average Commitment
Year 2038 : $48,477,083
Year 2039 : $25,650,000
Year 2040 : $23,825,000
Year 2041 : $10,425,000
Salary Cap with 1 Way Contract
Year 2038 : $112,957,504
Year 2039 : $70,287,504
Year 2040 : $68,437,500
Year 2041 : $38,987,500

Farm Players Salaries
Terik Parascak	$92,500 (2)
Jordan Oesterle	$92,500 (4)
Matyas Sapovaliv	$88,125 (1)
Maksymilian Szuber	$85,917 (1)
Carter Gylander	$85,500 (1)
Parker Ford	$81,250 (2)
Tyler Brennan	$79,375 (2)
Brandon Scanlin	$77,500 (1)
Maxim Barbashev	$77,500 (1)
Cedric Pare	$77,500 (1)
Matt Luff	$77,500 (1)
Gunnarwolfe Fontaine	$77,500 (1)
Justin Hryckowian	$70,000 (1)
Anri Ravinskis	$70,000 (1)
Simon Johansson	$0 (0)
Jeff Malott	$0 (0)
Dennis Gilbert	$0 (0)
William Lockwood	$0 (0)
Total Farm Players	18
Salary Commitment
Year 2038 : $1,132,667
Year 2039 : $345,625
Year 2040 : $92,500
Year 2041 : $92,500
Salary Average Commitment
Year 2038 : $1,080,000
Year 2039 : $334,375
Year 2040 : $92,500
Year 2041 : $92,500

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7000 - $120 - 0 - 0.00%
Level 2:	6000 - $80 - 0 - 0.00%
Level 3:	2500 - $55 - 0 - 0.00%
Level 4:	4500 - $35 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$105,733,334
Farm Players Total Salaries	$723,750
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	$71,929,843
Projected Bank Account	$71,929,843

Pro Players Salaries
Mathew Barzal (1 Way Contract)	$9,150,000 (3)
Dougie Hamilton (1 Way Contract)	$8,750,000 (4)
Steven Stamkos (1 Way Contract)	$8,000,000 (4)
J.T Miller	$8,000,000 (1)
Alex DeBrincat (1 Way Contract)	$7,875,000 (2)
Devon Toews (1 Way Contract)	$7,250,000 (3)
Torey Krug (1 Way Contract)	$6,500,000 (2)
Jonathan Marchessault (1 Way Contract)	$5,500,000 (3)
Mackenzie Blackwood (1 Way Contract)	$5,250,000 (5)
Bryan Rust (1 Way Contract)	$5,125,000 (3)
Philip Broberg (1 Way Contract)	$4,600,000 (3)
Brian Dumoulin (1 Way Contract)	$4,000,000 (3)
Lars Eller (1 Way Contract)	$3,500,000 (3)
Ryan Johansen (1 Way Contract)	$3,250,000 (4)
Taylor Hall (1 Way Contract)	$3,166,667 (4)
Mathieu Joseph (1 Way Contract)	$3,000,000 (3)
Semyon Varlamov (1 Way Contract)	$2,750,000 (1)
-1 Way Contract Salary Cap :	$1,600,000
Jeremy Lauzon (1 Way Contract)	$2,000,000 (1)
Mark Kastelic (1 Way Contract)	$1,566,667 (4)
Darren Raddysh (1 Way Contract)	$975,000 (2)
-1 Way Contract Salary Cap :	$0
John Hayden (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
Justin Bailey (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
Mitchell Chaffee (1 Way Contract)	$800,000 (1)
Chris Wagner (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
Maxence Guenette (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Declan Carlile (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Noah Gregor (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Dominic Toninato (1 Way Contract)	$0 (0)
Arvid Soderblom (1 Way Contract)	$0 (0)
Nick Bjugstad (1 Way Contract)	$0 (0)
Logan Shaw (1 Way Contract)	$0 (0)
Matthew Peca (1 Way Contract)	$0 (0)
Andreas Englund (1 Way Contract)	$0 (0)
Jarred Tinordi (1 Way Contract)	$0 (0)
Total Pro Players	34
Salary Commitment
Year 2038 : $105,733,334
Year 2039 : $90,633,334
Year 2040 : $72,108,334
Year 2041 : $29,983,334
Salary Average Commitment
Year 2038 : $55,887,500
Year 2039 : $47,637,500
Year 2040 : $35,112,500
Year 2041 : $23,050,000
Salary Cap with 1 Way Contract
Year 2038 : $98,883,328
Year 2039 : $86,483,336
Year 2040 : $72,108,334
Year 2041 : $29,983,334

Farm Players Salaries
Owen Pickering	$92,500 (1)
Jacob Fowler	$83,750 (2)
Ryan Francis	$80,000 (1)
Arnaud Durandeau	$80,000 (1)
Jared Moe	$77,500 (1)
Boris Katchouk	$77,500 (1)
Mason Millman	$77,500 (1)
Adam Beckman	$77,500 (1)
Tye Felhaber	$77,500 (1)
Wyatte Wylie	$0 (0)
Cavan Fitzgerald	$0 (0)
Total Farm Players	11
Salary Commitment
Year 2038 : $723,750
Year 2039 : $83,750
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $712,500
Year 2039 : $83,750
Year 2040 : $0
Year 2041 : $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	$81,025,000
Farm Players Total Salaries	$2,457,735
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	$99,844,085
Projected Bank Account	$99,844,085

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$10,000,000 (4)
Kirill Kaprizov (1 Way Contract)	$9,000,000 (3)
Nick Suzuki (1 Way Contract)	$7,875,000 (3)
Vladimir Tarasenko (1 Way Contract)	$7,500,000 (3)
K'Andre Miller (1 Way Contract)	$7,500,000 (5)
Adin Hill (1 Way Contract)	$6,250,000 (4)
Zach Hyman (1 Way Contract)	$5,500,000 (3)
Joel Eriksson Ek (1 Way Contract)	$5,250,000 (4)
Rickard Rakell (1 Way Contract)	$5,000,000 (2)
Rasmus Andersson (1 Way Contract)	$4,550,000 (1)
Nick Foligno (1 Way Contract)	$4,500,000 (1)
Juuso Valimaki (1 Way Contract)	$2,000,000 (2)
Alexey Toropchenko	$1,700,000 (2)
Urho Vaakanainen (1 Way Contract)	$1,550,000 (2)
Curtis Lazar (1 Way Contract)	$1,250,000 (2)
Parker Kelly (1 Way Contract)	$825,000 (3)
Devin Cooley	$775,000 (2)
Jake McCabe (1 Way Contract)	$0 (0)
Casey DeSmith (1 Way Contract)	$0 (0)
Brett Kulak (1 Way Contract)	$0 (0)
Ivan Provorov (1 Way Contract)	$0 (0)
Trevor Lewis (1 Way Contract)	$0 (0)
Brent Burns (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2038 : $81,025,000
Year 2039 : $71,975,000
Year 2040 : $59,700,000
Year 2041 : $29,000,000
Salary Average Commitment
Year 2038 : $26,918,750
Year 2039 : $21,937,500
Year 2040 : $16,737,500
Year 2041 : $6,162,500
Salary Cap with 1 Way Contract
Year 2038 : $81,025,000
Year 2039 : $71,975,000
Year 2040 : $59,700,000
Year 2041 : $29,000,000

Farm Players Salaries
Matty Beniers	$714,285 (3)
Cole Schwindt	$100,000 (2)
Alec Regula	$100,000 (4)
Anthony Richard	$100,000 (2)
Connor Zary	$100,000 (1)
Arshdeep Bains	$100,000 (3)
Ryan Suzuki	$100,000 (1)
Danila Yurov	$92,500 (2)
Jean-Luc Foudy	$92,500 (1)
Joel Blomqvist	$92,500 (2)
Isaak Phillips	$92,500 (3)
Liam Ohgren	$92,500 (1)
Eemil Viro	$92,125 (1)
Ryan Greene	$88,125 (1)
William Villeneuve	$87,400 (1)
Adam Raska	$85,800 (1)
Arturs Silovs	$85,000 (1)
Adam Engstrom	$83,750 (2)
Amadeus Lombardi	$79,375 (1)
Jackson Blake	$79,375 (1)
Total Farm Players	20
Salary Commitment
Year 2038 : $2,457,735
Year 2039 : $1,475,535
Year 2040 : $1,006,785
Year 2041 : $70,000
Salary Average Commitment
Year 2038 : $1,619,876
Year 2039 : $753,626
Year 2040 : $335,084
Year 2041 : $86,667

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	$86,550,000
Farm Players Total Salaries	$1,358,792
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	$47,063,108
Projected Bank Account	$47,063,108

Pro Players Salaries
Mikael Granlund (1 Way Contract)	$10,000,000 (4)
Jamie Benn (1 Way Contract)	$9,500,000 (1)
Ryan O'Reilly (1 Way Contract)	$8,700,000 (4)
Oliver Bjorkstrand (1 Way Contract)	$7,000,000 (3)
Ryan Suter (1 Way Contract)	$7,000,000 (2)
Jason Zucker (1 Way Contract)	$6,000,000 (1)
Teuvo Teravainen (1 Way Contract)	$5,400,000 (2)
Alexander Kerfoot (1 Way Contract)	$5,000,000 (2)
Joonas Korpisalo (1 Way Contract)	$4,000,000 (3)
Andre Burakovsky (1 Way Contract)	$4,000,000 (3)
Andrew Peeke	$2,750,000 (1)
Niko Mikkola (1 Way Contract)	$2,500,000 (1)
Ty Emberson (1 Way Contract)	$2,000,000 (4)
Brandon Bussi (1 Way Contract)	$1,900,000 (3)
Mark Jankowski (1 Way Contract)	$1,000,000 (1)
Nate Schmidt (1 Way Contract)	$900,000 (1)
Carson Bjarnason	$881,250 (2)
Uvis Balinskis (1 Way Contract)	$875,000 (2)
A.J. Greer	$850,000 (1)
Spencer Stastney	$825,000 (3)
Joey Anderson (1 Way Contract)	$800,000 (2)
Luca Pinelli	$793,750 (2)
Trent Miner	$775,000 (1)
Ryan Shea (1 Way Contract)	$775,000 (2)
Oskar Back	$775,000 (1)
William Lagesson (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Maxwell Crozier (1 Way Contract)	$775,000 (3)
Vladislav Namestnikov (1 Way Contract)	$0 (0)
Evgeni Dadonov (1 Way Contract)	$0 (0)
Ian Mitchell	$0 (0)
Total Pro Players	30
Salary Commitment
Year 2038 : $86,550,000
Year 2039 : $60,725,000
Year 2040 : $39,200,000
Year 2041 : $20,700,000
Salary Average Commitment
Year 2038 : $73,050,000
Year 2039 : $52,056,250
Year 2040 : $34,900,000
Year 2041 : $20,700,000
Salary Cap with 1 Way Contract
Year 2038 : $85,775,000
Year 2039 : $60,725,000
Year 2040 : $39,200,000
Year 2041 : $20,700,000

Farm Players Salaries
Theo Lindstein	$92,500 (2)
Nate Danielson	$92,500 (2)
Eduard Sale	$92,500 (2)
Daniil But	$92,500 (2)
Lenni Hameenaho	$88,125 (2)
Ilya Protas	$83,750 (2)
Noel Nordh	$83,750 (2)
Sawyer Mynio	$80,667 (3)
Luca Cagnoni	$79,375 (2)
Ruslan Khazheyev	$75,000 (2)
Thomas Milic	$75,000 (1)
Tuomas Uronen	$70,625 (2)
Trent Swick	$70,625 (2)
Matyas Melovsky	$70,625 (2)
Loke Johansson	$70,625 (2)
Dylan Roobroeck	$70,625 (2)
Maros Jedlicka	$70,000 (1)
Jordan Sambrook	$0 (0)
Mitchell Vande Sompel	$0 (0)
Ethan Keppen	$0 (0)
Cam Dineen	$0 (0)
Clark Bishop	$0 (0)
Blade Jenkins	$0 (0)
Total Farm Players	23
Salary Commitment
Year 2038 : $1,358,792
Year 2039 : $1,213,792
Year 2040 : $80,667
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,368,709
Year 2039 : $1,228,709
Year 2040 : $83,750
Year 2041 : $0

Team Finance	Last Update - May 18, 2026 at 21:39
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 - %