FNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	8000 - $105 - 0 - 0.00%
Level 2:	4000 - $59 - 0 - 0.00%
Level 3:	5000 - $41 - 0 - 0.00%
Level 4:	2000 - $29 - 0 - 0.00%
Luxury :	1000 - $202 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	126.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,600,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$700,000
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$16,873,832
Projected Bank Account	$16,873,832

Pro Players Salaries
Cale Makar	$8,200,000 (2)
-Salary Remaining :	$8,200,000
Alex DeBrincat	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Charlie McAvoy	$5,700,000 (1)
-Salary Remaining :	$5,700,000
Anthony Cirelli	$5,100,000 (2)
-Salary Remaining :	$5,100,000
Mathew Barzal	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Thatcher Demko	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Mark Stone	$4,600,000 (3)
-Salary Remaining :	$4,600,000
Sean Couturier	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Blake Coleman	$3,600,000 (2)
-Salary Remaining :	$3,600,000
Ryan Lindgren	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Sean Monahan	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Ross Colton	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Artturi Lehkonen	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Frank Nazar	$1,700,000 (3)
-Salary Remaining :	$1,700,000
Tyson Jost	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Jack St. Ivany	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Adam Gaudette	$1,300,000 (3)
-Salary Remaining :	$1,300,000
Lars Eller	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Marc Del Gaizo (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$900,000
Dustin Wolf	$900,000 (1)
-Salary Remaining :	$900,000
Brock Faber	$900,000 (1)
-Salary Remaining :	$900,000
Wyatt Kaiser	$900,000 (1)
-Salary Remaining :	$900,000
Total Pro Players	22
Salary Commitment
Year 25 : $70,600,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Salary Average Commitment
Year 25 : $70,600,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Salary Cap with 1 Way Contract
Year 25 : $69,700,000
Year 26 : $41,400,000
Year 27 : $21,800,000
Year 28 : $10,000,000

Farm Players Salaries
Oscar Dansk	$120,000 (1)
Salary Remaining :	$120,000
Matt Tomkins	$120,000 (1)
Salary Remaining :	$120,000
Pheonix Copley	$120,000 (2)
Salary Remaining :	$120,000
Nick DeSimone	$120,000 (1)
Salary Remaining :	$120,000
Ben Hutton	$120,000 (1)
Salary Remaining :	$120,000
Justin Brazeau	$120,000 (1)
Salary Remaining :	$120,000
Cole Koepke	$120,000 (1)
Salary Remaining :	$120,000
Connor Carrick	$120,000 (1)
Salary Remaining :	$120,000
Glenn Gawdin	$110,000 (2)
Salary Remaining :	$110,000
Cole Guttman	$110,000 (2)
Salary Remaining :	$110,000
Kevin Connauton	$110,000 (1)
Salary Remaining :	$110,000
Jordan Harris	$100,000 (1)
Salary Remaining :	$100,000
Cam Dineen	$100,000 (1)
Salary Remaining :	$100,000
Tyler Wotherspoon	$90,000 (2)
Salary Remaining :	$90,000
Jack Ahcan	$90,000 (2)
Salary Remaining :	$90,000
Jack Studnicka	$90,000 (2)
Salary Remaining :	$90,000
Kole Lind	$90,000 (2)
Salary Remaining :	$90,000
Nate Smith	$90,000 (1)
Salary Remaining :	$90,000
Marc McLaughlin	$90,000 (2)
Salary Remaining :	$90,000
Aidan McDonough	$90,000 (2)
Salary Remaining :	$90,000
Matthew Phillips	$90,000 (1)
Salary Remaining :	$90,000
Nick Abruzzese	$80,000 (1)
Salary Remaining :	$80,000
Ben Meyers	$70,000 (1)
Salary Remaining :	$70,000
Brandon Bussi	$40,000 (1)
Salary Remaining :	$40,000
Brad Morrison	$10,000 (3)
Salary Remaining :	$10,000
Scott Walford	$10,000 (9)
Salary Remaining :	$10,000
Kalan Lind	$10,000 (10)
Salary Remaining :	$10,000
Carson Focht	$10,000 (5)
Salary Remaining :	$10,000
Taylor Makar	$10,000 (10)
Salary Remaining :	$10,000
Aidan Thompson	$10,000 (10)
Salary Remaining :	$10,000
Lucas Edmonds	$10,000 (7)
Salary Remaining :	$10,000
Total Farm Players	31
Salary Commitment
Year 25 : $2,470,000
Year 26 : $950,000
Year 27 : $70,000
Year 28 : $60,000
Salary Average Commitment
Year 25 : $2,470,000
Year 26 : $950,000
Year 27 : $70,000
Year 28 : $60,000

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	8000 - $101 - 0 - 0.00%
Level 2:	4000 - $61 - 0 - 0.00%
Level 3:	5000 - $41 - 0 - 0.00%
Level 4:	2000 - $32 - 0 - 0.00%
Luxury :	1000 - $206 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	127.00%
Income
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,300,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,900,000
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$28,492,746
Projected Bank Account	$28,492,746

Pro Players Salaries
Erik Karlsson	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Timo Meier	$5,800,000 (5)
-Salary Remaining :	$5,800,000
J.T. Miller	$5,700,000 (1)
-Salary Remaining :	$5,700,000
Brenden Dillon	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Mika Zibanejad	$5,300,000 (3)
-Salary Remaining :	$5,300,000
Claude Giroux	$5,300,000 (2)
-Salary Remaining :	$5,300,000
Rasmus Andersson	$5,200,000 (3)
-Salary Remaining :	$5,200,000
Jordan Binnington	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Jordan Staal	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Michael Rasmussen	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Kaapo Kakko	$3,100,000 (1)
-Salary Remaining :	$3,100,000
Yegor Sharangovich	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Jonathan Drouin	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Erik Gudbranson	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Justin Danforth	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Jordan Martinook	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Steven Lorentz	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Andreas Englund (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Aleksei Kolosov	$900,000 (2)
-Salary Remaining :	$900,000
Justin Holl	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	20
Salary Commitment
Year 25 : $66,300,000
Year 26 : $37,200,000
Year 27 : $25,300,000
Year 28 : $5,800,000
Salary Average Commitment
Year 25 : $66,300,000
Year 26 : $37,200,000
Year 27 : $25,300,000
Year 28 : $5,800,000
Salary Cap with 1 Way Contract
Year 25 : $66,300,000
Year 26 : $37,200,000
Year 27 : $25,300,000
Year 28 : $5,800,000

Farm Players Salaries
Robert Hagg	$120,000 (1)
Salary Remaining :	$120,000
Michael Houser	$100,000 (2)
Salary Remaining :	$100,000
Marc-Edouard Vlasic	$100,000 (2)
Salary Remaining :	$100,000
Dryden Hunt	$100,000 (1)
Salary Remaining :	$100,000
Justin Dowling	$100,000 (2)
Salary Remaining :	$100,000
Ilya Solovyov	$90,000 (2)
Salary Remaining :	$90,000
John Ludvig	$90,000 (2)
Salary Remaining :	$90,000
Logan Brown	$90,000 (1)
Salary Remaining :	$90,000
Scott Perunovich	$90,000 (1)
Salary Remaining :	$90,000
Ryan Johnson	$80,000 (1)
Salary Remaining :	$80,000
Chris Terry	$80,000 (1)
Salary Remaining :	$80,000
Max McCormick	$80,000 (1)
Salary Remaining :	$80,000
Kyle Criscuolo	$70,000 (1)
Salary Remaining :	$70,000
Drew Commesso	$70,000 (2)
Salary Remaining :	$70,000
Georgii Merkulov	$70,000 (1)
Salary Remaining :	$70,000
Brandon Biro	$60,000 (1)
Salary Remaining :	$60,000
Anthony Angello	$50,000 (1)
Salary Remaining :	$50,000
Brian Pinho	$10,000 (5)
Salary Remaining :	$10,000
Matt Strome	$10,000 (4)
Salary Remaining :	$10,000
Cole Fraser	$10,000 (4)
Salary Remaining :	$10,000
Dylan Wells	$10,000 (9)
Salary Remaining :	$10,000
Denis Smirnov	$10,000 (7)
Salary Remaining :	$10,000
Nathan Legare	$10,000 (6)
Salary Remaining :	$10,000
Kevin Wall	$10,000 (8)
Salary Remaining :	$10,000
Timofey Spitserov	$10,000 (10)
Salary Remaining :	$10,000
Ethan Gauthier	$10,000 (10)
Salary Remaining :	$10,000
Mikko Kokkonen	$10,000 (7)
Salary Remaining :	$10,000
Matias Rajaniemi	$10,000 (10)
Salary Remaining :	$10,000
Logan Neaton	$10,000 (4)
Salary Remaining :	$10,000
Jack Adams	$10,000 (8)
Salary Remaining :	$10,000
Brendan Warren	$10,000 (7)
Salary Remaining :	$10,000
Total Farm Players	31
Salary Commitment
Year 25 : $1,580,000
Year 26 : $690,000
Year 27 : $140,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $1,580,000
Year 26 : $690,000
Year 27 : $140,000
Year 28 : $140,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	8000 - $103 - 0 - 0.00%
Level 2:	4000 - $62 - 0 - 0.00%
Level 3:	5000 - $25 - 0 - 0.00%
Level 4:	2000 - $24 - 0 - 0.00%
Luxury :	1000 - $210 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	118.00%
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,000,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$53,913,162
Projected Bank Account	$53,913,162

Pro Players Salaries
Connor McDavid	$9,500,000 (5)
-Salary Remaining :	$9,500,000
Leon Draisaitl	$9,100,000 (4)
-Salary Remaining :	$9,100,000
MacKenzie Weegar	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Seth Jones	$5,300,000 (3)
-Salary Remaining :	$5,300,000
Kirill Marchenko	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Tyler Myers	$4,100,000 (2)
-Salary Remaining :	$4,100,000
Nicolas Roy	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Eric Comrie (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jeremy Lauzon	$2,900,000 (3)
-Salary Remaining :	$2,900,000
Pyotr Kochetkov	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Frederick Gaudreau	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Tyler Motte	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Will Smith	$1,400,000 (3)
-Salary Remaining :	$1,400,000
Juuso Valimaki (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Sam Malinski (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
David Perron	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Oskar Sundqvist	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Olli Maatta	$900,000 (3)
-Salary Remaining :	$900,000
Trevor van Riemsdyk	$900,000 (2)
-Salary Remaining :	$900,000
Sean Kuraly	$800,000 (1)
-Salary Remaining :	$800,000
Evgenii Dadonov	$700,000 (1)
-Salary Remaining :	$700,000
A.J. Greer (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$700,000
Mark Jankowski (1 Way Contract)	$600,000 (1)
-Salary Remaining :	$600,000
Jimmy Vesey (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$600,000
Spencer Martin (1 Way Contract)	$600,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$600,000
Total Pro Players	25
Salary Commitment
Year 25 : $67,000,000
Year 26 : $50,000,000
Year 27 : $36,100,000
Year 28 : $18,600,000
Salary Average Commitment
Year 25 : $67,000,000
Year 26 : $50,000,000
Year 27 : $36,100,000
Year 28 : $18,600,000
Salary Cap with 1 Way Contract
Year 25 : $62,700,000
Year 26 : $48,700,000
Year 27 : $36,100,000
Year 28 : $18,600,000

Farm Players Salaries
Justin Barron	$170,000 (3)
Salary Remaining :	$170,000
Tanner Jeannot	$120,000 (2)
Salary Remaining :	$120,000
Denton Mateychuk	$120,000 (3)
Salary Remaining :	$120,000
Matthew Kessel	$90,000 (2)
Salary Remaining :	$90,000
Liam Foudy	$80,000 (2)
Salary Remaining :	$80,000
Mitchell Stephens	$80,000 (2)
Salary Remaining :	$80,000
Caleb Jones	$80,000 (2)
Salary Remaining :	$80,000
Dennis Hildeby	$70,000 (1)
Salary Remaining :	$70,000
Joe Hicketts	$70,000 (1)
Salary Remaining :	$70,000
Olle Lycksell	$70,000 (2)
Salary Remaining :	$70,000
Casey Fitzgerald	$70,000 (2)
Salary Remaining :	$70,000
MacKenzie Entwistle	$70,000 (1)
Salary Remaining :	$70,000
Jan Jenik	$70,000 (2)
Salary Remaining :	$70,000
Oliver Kapanen	$70,000 (2)
Salary Remaining :	$70,000
Travis Dermott	$70,000 (2)
Salary Remaining :	$70,000
Fredrik Karlstrom	$70,000 (1)
Salary Remaining :	$70,000
Mikael Pyyhtia	$70,000 (1)
Salary Remaining :	$70,000
Dakota Mermis	$60,000 (1)
Salary Remaining :	$60,000
Cole Schwindt	$50,000 (1)
Salary Remaining :	$50,000
Ryan Greene	$40,000 (1)
Salary Remaining :	$40,000
Donovan Sebrango	$40,000 (1)
Salary Remaining :	$40,000
Hunter Jones	$10,000 (5)
Salary Remaining :	$10,000
Simon Lundmark	$10,000 (8)
Salary Remaining :	$10,000
Brett Davis	$10,000 (8)
Salary Remaining :	$10,000
Oskar Olausson	$10,000 (7)
Salary Remaining :	$10,000
Caedan Bankier	$10,000 (10)
Salary Remaining :	$10,000
Cross Hanas	$10,000 (7)
Salary Remaining :	$10,000
Adam Gajan	$10,000 (9)
Salary Remaining :	$10,000
Total Farm Players	28
Salary Commitment
Year 25 : $1,700,000
Year 26 : $1,160,000
Year 27 : $360,000
Year 28 : $70,000
Salary Average Commitment
Year 25 : $1,700,000
Year 26 : $1,160,000
Year 27 : $360,000
Year 28 : $70,000

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	8000 - $103 - 0 - 0.00%
Level 2:	4000 - $60 - 0 - 0.00%
Level 3:	5000 - $42 - 0 - 0.00%
Level 4:	2000 - $32 - 0 - 0.00%
Luxury :	1000 - $208 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	124.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,400,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,800,000
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$17,114,710
Projected Bank Account	$17,114,710

Pro Players Salaries
Marc-Andre Fleury	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Elias Pettersson	$6,600,000 (2)
-Salary Remaining :	$6,600,000
Alex Tuch	$6,200,000 (4)
-Salary Remaining :	$6,200,000
Chandler Stephenson	$5,100,000 (1)
-Salary Remaining :	$5,100,000
Vladislav Gavrikov	$4,400,000 (2)
-Salary Remaining :	$4,400,000
Alexis Lafreniere	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Mattias Ekholm	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Dakota Joshua	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Jake McCabe	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Morgan Frost	$3,100,000 (2)
-Salary Remaining :	$3,100,000
Nick Paul	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Lawson Crouse	$2,700,000 (5)
-Salary Remaining :	$2,700,000
Mason Marchment	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Ilya Samsonov	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Zach Bogosian	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Stefan Noesen	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Lucas Carlsson (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Joel Hanley	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Nils Aman	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Simon Edvinsson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Nicolas Aube-Kubel (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$800,000
Total Pro Players	21
Salary Commitment
Year 25 : $66,400,000
Year 26 : $46,800,000
Year 27 : $24,900,000
Year 28 : $8,900,000
Salary Average Commitment
Year 25 : $66,400,000
Year 26 : $46,800,000
Year 27 : $24,900,000
Year 28 : $8,900,000
Salary Cap with 1 Way Contract
Year 25 : $65,600,000
Year 26 : $46,800,000
Year 27 : $24,900,000
Year 28 : $8,900,000

Farm Players Salaries
Nikolai Knyzhov	$120,000 (1)
Salary Remaining :	$120,000
Uvis Balinskis	$120,000 (2)
Salary Remaining :	$120,000
Robert Bortuzzo	$120,000 (2)
Salary Remaining :	$120,000
Jimmy Schuldt	$120,000 (2)
Salary Remaining :	$120,000
Matthew Benning	$120,000 (2)
Salary Remaining :	$120,000
Max Lajoie	$110,000 (2)
Salary Remaining :	$110,000
Louis Domingue	$110,000 (1)
Salary Remaining :	$110,000
Ville Koivunen	$80,000 (2)
Salary Remaining :	$80,000
Grigori Denisenko	$80,000 (2)
Salary Remaining :	$80,000
Jonah Gadjovich	$80,000 (2)
Salary Remaining :	$80,000
Patrick Giles	$70,000 (1)
Salary Remaining :	$70,000
Tom Willander	$40,000 (1)
Salary Remaining :	$40,000
Yegor Sidorov	$10,000 (9)
Salary Remaining :	$10,000
Ondrej Becher	$10,000 (9)
Salary Remaining :	$10,000
Aydar Suniev	$10,000 (9)
Salary Remaining :	$10,000
Ryan Suzuki	$10,000 (5)
Salary Remaining :	$10,000
Trey Augustine	$10,000 (10)
Salary Remaining :	$10,000
Alex Campbell	$10,000 (9)
Salary Remaining :	$10,000
Joakim Kemell	$10,000 (8)
Salary Remaining :	$10,000
Daniel Torgersson	$10,000 (7)
Salary Remaining :	$10,000
Paul Ludwinski	$10,000 (9)
Salary Remaining :	$10,000
Jake Chiasson	$10,000 (9)
Salary Remaining :	$10,000
Braden Doyle	$10,000 (1)
Salary Remaining :	$10,000
Jan Bednar	$10,000 (6)
Salary Remaining :	$10,000
Mike Robinson	$10,000 (3)
Salary Remaining :	$10,000
Gleb Trikozov	$10,000 (9)
Salary Remaining :	$10,000
Total Farm Players	26
Salary Commitment
Year 25 : $1,310,000
Year 26 : $960,000
Year 27 : $130,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,310,000
Year 26 : $960,000
Year 27 : $130,000
Year 28 : $120,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	8000 - $100 - 0 - 0.00%
Level 2:	4000 - $59 - 0 - 0.00%
Level 3:	5000 - $40 - 0 - 0.00%
Level 4:	2000 - $30 - 0 - 0.00%
Luxury :	1000 - $202 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	98.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,000,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,300,000
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$31,194,888
Projected Bank Account	$31,194,888

Pro Players Salaries
Mikhail Sergachev	$6,800,000 (1)
-Salary Remaining :	$6,800,000
Rickard Rakell	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Brayden Schenn	$4,900,000 (2)
-Salary Remaining :	$4,900,000
Philipp Kurashev	$4,600,000 (1)
-Salary Remaining :	$4,600,000
Brandon Carlo	$4,400,000 (4)
-Salary Remaining :	$4,400,000
Dmitry Orlov	$3,700,000 (2)
-Salary Remaining :	$3,700,000
Charlie Lindgren	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Evander Kane	$3,100,000 (2)
-Salary Remaining :	$3,100,000
Alexandre Carrier	$2,800,000 (3)
-Salary Remaining :	$2,800,000
Casey Cizikas	$2,100,000 (1)
-Salary Remaining :	$2,100,000
Eric Robinson	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Karel Vejmelka	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Luke Hughes	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Cutter Gauthier	$1,700,000 (3)
-Salary Remaining :	$1,700,000
Oskar Back	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Mattias Janmark	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Alexandre Texier	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Arber Xhekaj (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$900,000
Sam Poulin	$700,000 (1)
-Salary Remaining :	$700,000
Charles Hudon	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	20
Salary Commitment
Year 25 : $54,000,000
Year 26 : $36,100,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Salary Average Commitment
Year 25 : $54,000,000
Year 26 : $36,100,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Salary Cap with 1 Way Contract
Year 25 : $54,000,000
Year 26 : $36,100,000
Year 27 : $17,400,000
Year 28 : $12,900,000

Farm Players Salaries
Dylan McIlrath	$100,000 (1)
Salary Remaining :	$100,000
Lucas Condotta	$100,000 (1)
Salary Remaining :	$100,000
Jiri Patera	$80,000 (2)
Salary Remaining :	$80,000
Emil Bemstrom	$80,000 (1)
Salary Remaining :	$80,000
Vasily Ponomarev	$80,000 (2)
Salary Remaining :	$80,000
Samuel Honzek	$70,000 (3)
Salary Remaining :	$70,000
Gerry Mayhew	$60,000 (1)
Salary Remaining :	$60,000
Cal O'Reilly	$60,000 (1)
Salary Remaining :	$60,000
Jan Mysak	$10,000 (6)
Salary Remaining :	$10,000
Hunter Haight	$10,000 (10)
Salary Remaining :	$10,000
Cole Krygier	$10,000 (8)
Salary Remaining :	$10,000
Chase Priskie	$10,000 (4)
Salary Remaining :	$10,000
Nicky Leivermann	$10,000 (8)
Salary Remaining :	$10,000
Curtis Hall	$10,000 (6)
Salary Remaining :	$10,000
David Cotton	$10,000 (6)
Salary Remaining :	$10,000
Jake Furlong	$10,000 (10)
Salary Remaining :	$10,000
Tyler Brennan	$10,000 (8)
Salary Remaining :	$10,000
Layton Ahac	$10,000 (6)
Salary Remaining :	$10,000
Garin Bjorklund	$10,000 (5)
Salary Remaining :	$10,000
Brandon Kruse	$10,000 (7)
Salary Remaining :	$10,000
Matthew Seminoff	$10,000 (8)
Salary Remaining :	$10,000
Maxim Groshev	$10,000 (8)
Salary Remaining :	$10,000
Jeremy Hanzel	$10,000 (9)
Salary Remaining :	$10,000
Nathan Aspinall	$10,000 (10)
Salary Remaining :	$10,000
Gunnarwolfe Fontaine	$10,000 (10)
Salary Remaining :	$10,000
Bryce Brodzinski	$10,000 (10)
Salary Remaining :	$10,000
Zeev Buium	$10,000 (10)
Salary Remaining :	$10,000
Dyllan Gill	$10,000 (10)
Salary Remaining :	$10,000
Total Farm Players	28
Salary Commitment
Year 25 : $830,000
Year 26 : $430,000
Year 27 : $270,000
Year 28 : $200,000
Salary Average Commitment
Year 25 : $830,000
Year 26 : $430,000
Year 27 : $270,000
Year 28 : $200,000

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	8000 - $100 - 0 - 0.00%
Level 2:	4000 - $60 - 0 - 0.00%
Level 3:	5000 - $35 - 0 - 0.00%
Level 4:	2000 - $30 - 0 - 0.00%
Luxury :	1000 - $210 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	107.00%
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,000,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$36,393,738
Projected Bank Account	$36,393,738

Pro Players Salaries
Lucas Raymond	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Kent Johnson	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Brock Boeser	$4,100,000 (3)
-Salary Remaining :	$4,100,000
Brian Dumoulin	$3,900,000 (2)
-Salary Remaining :	$3,900,000
Artem Zub	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Anthony Mantha	$3,700,000 (1)
-Salary Remaining :	$3,700,000
Samuel Girard	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Nick Bjugstad	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Lukas Dostal	$2,900,000 (3)
-Salary Remaining :	$2,900,000
Spencer Knight	$2,800,000 (3)
-Salary Remaining :	$2,800,000
Will Borgen	$2,700,000 (3)
-Salary Remaining :	$2,700,000
Joonas Korpisalo	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Marcus Johansson	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Jason Zucker	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Colin Miller	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Jamie Drysdale	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Joseph Veleno	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Parker Kelly	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Matvei Michkov	$1,700,000 (3)
-Salary Remaining :	$1,700,000
Troy Stecher	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Philippe Myers (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Valtteri Puustinen	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Kailer Yamamoto (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Jaden Schwartz	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Samuel Bolduc (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,100,000
JJ Peterka	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Total Pro Players	26
Salary Commitment
Year 25 : $66,000,000
Year 26 : $45,800,000
Year 27 : $26,900,000
Year 28 : $0
Salary Average Commitment
Year 25 : $66,000,000
Year 26 : $45,800,000
Year 27 : $26,900,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $63,700,000
Year 26 : $44,700,000
Year 27 : $26,900,000
Year 28 : $0

Farm Players Salaries
Zach Benson	$140,000 (2)
Salary Remaining :	$140,000
Brendan Lemieux	$120,000 (1)
Salary Remaining :	$120,000
Austin Poganski	$120,000 (1)
Salary Remaining :	$120,000
Adam Erne	$120,000 (2)
Salary Remaining :	$120,000
Dustin Tokarski	$110,000 (2)
Salary Remaining :	$110,000
Matthew Peca	$110,000 (2)
Salary Remaining :	$110,000
Steven Santini	$110,000 (2)
Salary Remaining :	$110,000
John Hayden	$110,000 (2)
Salary Remaining :	$110,000
Luca Del Bel Belluz	$100,000 (3)
Salary Remaining :	$100,000
Jake Lucchini	$100,000 (2)
Salary Remaining :	$100,000
Zac Dalpe	$90,000 (1)
Salary Remaining :	$90,000
Scott Sabourin	$90,000 (1)
Salary Remaining :	$90,000
Brad Lambert	$80,000 (3)
Salary Remaining :	$80,000
Thomas Bordeleau	$80,000 (1)
Salary Remaining :	$80,000
Nikolas Matinpalo	$70,000 (2)
Salary Remaining :	$70,000
Landon Slaggert	$70,000 (1)
Salary Remaining :	$70,000
Ville Heinola	$70,000 (2)
Salary Remaining :	$70,000
Austin Wagner	$50,000 (1)
Salary Remaining :	$50,000
Ben Gaudreau	$10,000 (9)
Salary Remaining :	$10,000
Jakub Dvorak	$10,000 (10)
Salary Remaining :	$10,000
Alexander Suzdalev	$10,000 (10)
Salary Remaining :	$10,000
Alex Bump	$10,000 (10)
Salary Remaining :	$10,000
Carson Bantle	$10,000 (10)
Salary Remaining :	$10,000
Jack Peart	$10,000 (9)
Salary Remaining :	$10,000
Sasha Pastujov	$10,000 (9)
Salary Remaining :	$10,000
Daniil Chayka	$10,000 (7)
Salary Remaining :	$10,000
Maros Jedlicka	$10,000 (10)
Salary Remaining :	$10,000
Bryce Montgomery	$10,000 (10)
Salary Remaining :	$10,000
David Gucciardi	$10,000 (10)
Salary Remaining :	$10,000
Justin Ertel	$10,000 (10)
Salary Remaining :	$10,000
Thomas Milic	$10,000 (9)
Salary Remaining :	$10,000
Ryan McGregor	$10,000 (6)
Salary Remaining :	$10,000
Total Farm Players	32
Salary Commitment
Year 25 : $1,880,000
Year 26 : $1,260,000
Year 27 : $320,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $1,880,000
Year 26 : $1,260,000
Year 27 : $320,000
Year 28 : $140,000

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	8000 - $100 - 0 - 0.00%
Level 2:	4000 - $60 - 0 - 0.00%
Level 3:	5000 - $40 - 0 - 0.00%
Level 4:	2000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	98.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,100,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,000,000
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$40,399,028
Projected Bank Account	$40,399,028

Pro Players Salaries
Kirill Kaprizov	$11,000,000 (3)
-Salary Remaining :	$11,000,000
Andre Burakovsky	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Marco Rossi	$4,900,000 (3)
-Salary Remaining :	$4,900,000
Brock Nelson	$4,600,000 (4)
-Salary Remaining :	$4,600,000
Philip Broberg	$3,700,000 (4)
-Salary Remaining :	$3,700,000
Ukko-Pekka Luukkonen	$3,700,000 (1)
-Salary Remaining :	$3,700,000
Petr Mrazek	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Scott Mayfield	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Darren Raddysh	$2,600,000 (2)
-Salary Remaining :	$2,600,000
Simon Benoit	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Vladislav Namestnikov	$2,400,000 (2)
-Salary Remaining :	$2,400,000
Kevin Rooney	$1,500,000 (2)
-Salary Remaining :	$1,500,000
William Carrier	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Will Cuylle	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Jake Bean	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Danton Heinen	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Mikey Eyssimont	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Cam Atkinson	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Chris Driedger (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Zac Jones	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Declan Chisholm	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Mitchell Chaffee	$900,000 (1)
-Salary Remaining :	$900,000
Oliver Wahlstrom (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$500,000
Total Pro Players	23
Salary Commitment
Year 25 : $61,100,000
Year 26 : $40,000,000
Year 27 : $24,200,000
Year 28 : $8,300,000
Salary Average Commitment
Year 25 : $61,100,000
Year 26 : $40,000,000
Year 27 : $24,200,000
Year 28 : $8,300,000
Salary Cap with 1 Way Contract
Year 25 : $59,400,000
Year 26 : $39,500,000
Year 27 : $24,200,000
Year 28 : $8,300,000

Farm Players Salaries
David Jiricek	$130,000 (2)
Salary Remaining :	$130,000
Nolan Allan	$100,000 (2)
Salary Remaining :	$100,000
Zack Bolduc	$90,000 (2)
Salary Remaining :	$90,000
Emil Andrae	$90,000 (2)
Salary Remaining :	$90,000
Samuel Helenius	$80,000 (2)
Salary Remaining :	$80,000
Linus Karlsson	$80,000 (2)
Salary Remaining :	$80,000
Zach Dean	$80,000 (2)
Salary Remaining :	$80,000
Ryan Winterton	$80,000 (2)
Salary Remaining :	$80,000
Jesse Puljujarvi	$70,000 (1)
Salary Remaining :	$70,000
Jimmy Snuggerud	$70,000 (3)
Salary Remaining :	$70,000
Ryan Leonard	$70,000 (3)
Salary Remaining :	$70,000
Jean-Luc Foudy	$60,000 (1)
Salary Remaining :	$60,000
Alex Barre-Boulet	$60,000 (2)
Salary Remaining :	$60,000
Lukas Cormier	$10,000 (8)
Salary Remaining :	$10,000
Tristan Luneau	$10,000 (9)
Salary Remaining :	$10,000
Reilly Walsh	$10,000 (5)
Salary Remaining :	$10,000
Jorian Donovan	$10,000 (9)
Salary Remaining :	$10,000
Aleksanteri Kaskimaki	$10,000 (10)
Salary Remaining :	$10,000
Carson Bjarnason	$10,000 (8)
Salary Remaining :	$10,000
Mathias Laferriere	$10,000 (7)
Salary Remaining :	$10,000
Domenic DiVincentiis	$10,000 (8)
Salary Remaining :	$10,000
Ben King	$10,000 (8)
Salary Remaining :	$10,000
David Spacek	$10,000 (8)
Salary Remaining :	$10,000
Daylan Kuefler	$10,000 (9)
Salary Remaining :	$10,000
Filip Bystedt	$10,000 (9)
Salary Remaining :	$10,000
Oskar Pettersson	$10,000 (9)
Salary Remaining :	$10,000
William Stromgren	$10,000 (9)
Salary Remaining :	$10,000
Kyle Jackson	$10,000 (9)
Salary Remaining :	$10,000
Noah Ostlund	$10,000 (9)
Salary Remaining :	$10,000
Joshua Davies	$10,000 (10)
Salary Remaining :	$10,000
Nikke Kokko	$10,000 (9)
Salary Remaining :	$10,000
Michael Milne	$10,000 (8)
Salary Remaining :	$10,000
Total Farm Players	32
Salary Commitment
Year 25 : $1,250,000
Year 26 : $1,120,000
Year 27 : $330,000
Year 28 : $190,000
Salary Average Commitment
Year 25 : $1,250,000
Year 26 : $1,120,000
Year 27 : $330,000
Year 28 : $190,000

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	8000 - $112 - 0 - 0.00%
Level 2:	4000 - $68 - 0 - 0.00%
Level 3:	5000 - $47 - 0 - 0.00%
Level 4:	2000 - $37 - 0 - 0.00%
Luxury :	1000 - $213 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	134.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,200,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$32,019,789
Projected Bank Account	$32,019,789

Pro Players Salaries
Mitch Marner	$8,000,000 (5)
-Salary Remaining :	$8,000,000
Connor Hellebuyck	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Joel Eriksson Ek	$5,200,000 (3)
-Salary Remaining :	$5,200,000
Jared McCann	$4,900,000 (3)
-Salary Remaining :	$4,900,000
Evan Bouchard	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Morgan Geekie	$4,300,000 (1)
-Salary Remaining :	$4,300,000
Travis Sanheim	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Martin Necas	$4,000,000 (1)
-Salary Remaining :	$4,000,000
William Karlsson	$3,900,000 (3)
-Salary Remaining :	$3,900,000
Jake Walman	$3,600,000 (2)
-Salary Remaining :	$3,600,000
Fabian Zetterlund	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Radko Gudas	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Timothy Liljegren	$2,900,000 (1)
-Salary Remaining :	$2,900,000
Jack McBain	$2,700,000 (3)
-Salary Remaining :	$2,700,000
Jason Dickinson	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Calvin Pickard	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Kaiden Guhle	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Bobby McMann	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Andreas Athanasiou	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Sam Steel (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Total Pro Players	20
Salary Commitment
Year 25 : $70,200,000
Year 26 : $47,700,000
Year 27 : $33,200,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $70,200,000
Year 26 : $47,700,000
Year 27 : $33,200,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $70,200,000
Year 26 : $47,700,000
Year 27 : $33,200,000
Year 28 : $8,000,000

Farm Players Salaries
Jonas Johansson	$120,000 (2)
Salary Remaining :	$120,000
Alex Steeves	$120,000 (1)
Salary Remaining :	$120,000
Devin Shore	$120,000 (1)
Salary Remaining :	$120,000
Conor Geekie	$100,000 (3)
Salary Remaining :	$100,000
Fraser Minten	$100,000 (3)
Salary Remaining :	$100,000
Seamus Casey	$90,000 (3)
Salary Remaining :	$90,000
Julien Gauthier	$90,000 (1)
Salary Remaining :	$90,000
Kyle Capobianco	$90,000 (2)
Salary Remaining :	$90,000
Scott Morrow	$90,000 (2)
Salary Remaining :	$90,000
Isak Rosen	$80,000 (2)
Salary Remaining :	$80,000
Sam Rinzel	$80,000 (3)
Salary Remaining :	$80,000
Brett Seney	$80,000 (1)
Salary Remaining :	$80,000
Colton White	$80,000 (2)
Salary Remaining :	$80,000
Gabriel Fortier	$60,000 (2)
Salary Remaining :	$60,000
Shane Bowers	$60,000 (2)
Salary Remaining :	$60,000
Dominik Shine	$50,000 (2)
Salary Remaining :	$50,000
Grant Hutton	$50,000 (2)
Salary Remaining :	$50,000
Brett Bulmer	$50,000 (1)
Salary Remaining :	$50,000
Tyson Barrie	$50,000 (2)
Salary Remaining :	$50,000
Sammy Blais	$50,000 (2)
Salary Remaining :	$50,000
Austin Watson	$50,000 (2)
Salary Remaining :	$50,000
Daniel Walcott	$10,000 (1)
Salary Remaining :	$10,000
Otto Stenberg	$10,000 (10)
Salary Remaining :	$10,000
Roni Hirvonen	$10,000 (8)
Salary Remaining :	$10,000
Brycen Martin	$10,000 (7)
Salary Remaining :	$10,000
Maxim Barbashev	$10,000 (9)
Salary Remaining :	$10,000
Oscar Fisker Molgaard	$10,000 (10)
Salary Remaining :	$10,000
Axel Sandin Pellikka	$10,000 (10)
Salary Remaining :	$10,000
Xavier Bourgault	$10,000 (7)
Salary Remaining :	$10,000
William Trudeau	$10,000 (7)
Salary Remaining :	$10,000
Scott Ratzlaff	$10,000 (10)
Salary Remaining :	$10,000
Chase Clark	$10,000 (7)
Salary Remaining :	$10,000
Vyacheslav Peksa	$10,000 (8)
Salary Remaining :	$10,000
Total Farm Players	33
Salary Commitment
Year 25 : $1,780,000
Year 26 : $1,310,000
Year 27 : $480,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $1,780,000
Year 26 : $1,310,000
Year 27 : $480,000
Year 28 : $110,000

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	8000 - $96 - 0 - 0.00%
Level 2:	4000 - $56 - 0 - 0.00%
Level 3:	5000 - $41 - 0 - 0.00%
Level 4:	2000 - $29 - 0 - 0.00%
Luxury :	1000 - $195 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	90.00%
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,300,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$38,935,544
Projected Bank Account	$38,935,544

Pro Players Salaries
Shayne Gostisbehere	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Reilly Smith	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Alexander Romanov	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Nick Jensen	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Andrew Peeke	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Nic Dowd	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Adam Henrique	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Henri Jokiharju	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Gustav Nyquist	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Ryan Graves	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Radek Faksa	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Kasperi Kapanen	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Kevin Hayes	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Andrew Copp	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Robby Fabbri	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Zach Aston-Reese (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Vinni Lettieri (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Philipp Grubauer	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Calvin de Haan (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Tyson Foerster	$1,000,000 (1)
-Salary Remaining :	$1,000,000
James van Riemsdyk	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Rasmus Kupari (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$800,000
Matt Murray	$800,000 (1)
-Salary Remaining :	$800,000
Taylor Hall	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	24
Salary Commitment
Year 25 : $53,300,000
Year 26 : $27,400,000
Year 27 : $6,500,000
Year 28 : $0
Salary Average Commitment
Year 25 : $53,300,000
Year 26 : $27,400,000
Year 27 : $6,500,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $48,900,000
Year 26 : $23,800,000
Year 27 : $6,500,000
Year 28 : $0

Farm Players Salaries
Jesper Boqvist	$180,000 (2)
Salary Remaining :	$180,000
Matthew Highmore	$120,000 (2)
Salary Remaining :	$120,000
Kevin Gravel	$120,000 (2)
Salary Remaining :	$120,000
Jacob Bryson	$120,000 (1)
Salary Remaining :	$120,000
James Reimer	$120,000 (1)
Salary Remaining :	$120,000
Juha Jaaska	$100,000 (1)
Salary Remaining :	$100,000
Fedor Svechkov	$100,000 (2)
Salary Remaining :	$100,000
Jonathan Lekkerimaki	$90,000 (3)
Salary Remaining :	$90,000
Hudson Fasching	$80,000 (2)
Salary Remaining :	$80,000
T.J. Tynan	$80,000 (1)
Salary Remaining :	$80,000
Cam Lund	$70,000 (3)
Salary Remaining :	$70,000
Tyce Thompson	$70,000 (1)
Salary Remaining :	$70,000
Phillip Di Giuseppe	$50,000 (1)
Salary Remaining :	$50,000
Riley Stillman	$50,000 (2)
Salary Remaining :	$50,000
Nathan Walker	$50,000 (1)
Salary Remaining :	$50,000
Tyler Thorpe	$10,000 (10)
Salary Remaining :	$10,000
Bear Hughes	$10,000 (9)
Salary Remaining :	$10,000
Sebastian Cossa	$10,000 (7)
Salary Remaining :	$10,000
Max Szuber	$10,000 (8)
Salary Remaining :	$10,000
Ayrtom Duda	$10,000 (10)
Salary Remaining :	$10,000
Gage Alexander	$10,000 (7)
Salary Remaining :	$10,000
Filip Engaras	$10,000 (7)
Salary Remaining :	$10,000
Stevie Leskovar	$10,000 (10)
Salary Remaining :	$10,000
Dylan Garand	$10,000 (6)
Salary Remaining :	$10,000
Leo Loof	$10,000 (8)
Salary Remaining :	$10,000
Jaroslav Chmelar	$10,000 (10)
Salary Remaining :	$10,000
Konnor Smith	$10,000 (9)
Salary Remaining :	$10,000
Skyler Brind'Amour	$10,000 (9)
Salary Remaining :	$10,000
Connor Clattenburg	$10,000 (10)
Salary Remaining :	$10,000
Cole O'Hara	$10,000 (10)
Salary Remaining :	$10,000
Ian Moore	$10,000 (10)
Salary Remaining :	$10,000
Graeme Clarke	$10,000 (7)
Salary Remaining :	$10,000
Total Farm Players	32
Salary Commitment
Year 25 : $1,570,000
Year 26 : $980,000
Year 27 : $330,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $1,570,000
Year 26 : $980,000
Year 27 : $330,000
Year 28 : $170,000

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	8000 - $102 - 0 - 0.00%
Level 2:	4000 - $60 - 0 - 0.00%
Level 3:	5000 - $40 - 0 - 0.00%
Level 4:	2000 - $31 - 0 - 0.00%
Luxury :	1000 - $205 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	123.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,700,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$23,037,820
Projected Bank Account	$23,037,820

Pro Players Salaries
Elias Lindholm	$6,200,000 (3)
-Salary Remaining :	$6,200,000
Tage Thompson	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Ryan McDonagh	$5,200,000 (3)
-Salary Remaining :	$5,200,000
Mackenzie Blackwood	$4,600,000 (4)
-Salary Remaining :	$4,600,000
Nazem Kadri	$4,600,000 (3)
-Salary Remaining :	$4,600,000
Sergei Bobrovsky	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Troy Terry	$4,100,000 (4)
-Salary Remaining :	$4,100,000
Derek Forbort	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Andrew Mangiapane	$3,400,000 (4)
-Salary Remaining :	$3,400,000
Michael Bunting	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Connor McMichael	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Josh Manson	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Nick Blankenburg	$2,900,000 (1)
-Salary Remaining :	$2,900,000
John Marino	$2,700,000 (3)
-Salary Remaining :	$2,700,000
Alexander Kerfoot	$2,600,000 (3)
-Salary Remaining :	$2,600,000
Mikael Backlund	$2,600,000 (2)
-Salary Remaining :	$2,600,000
Carson Soucy	$2,600,000 (3)
-Salary Remaining :	$2,600,000
Jordan Greenway	$1,800,000 (3)
-Salary Remaining :	$1,800,000
Sonny Milano	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Peyton Krebs	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Michael Amadio (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Jet Greaves	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Mackie Samoskevich	$800,000 (2)
-Salary Remaining :	$800,000
Total Pro Players	23
Salary Commitment
Year 25 : $72,700,000
Year 26 : $49,900,000
Year 27 : $37,800,000
Year 28 : $12,100,000
Salary Average Commitment
Year 25 : $72,700,000
Year 26 : $49,900,000
Year 27 : $37,800,000
Year 28 : $12,100,000
Salary Cap with 1 Way Contract
Year 25 : $71,500,000
Year 26 : $49,900,000
Year 27 : $37,800,000
Year 28 : $12,100,000

Farm Players Salaries
Josh Mahura	$120,000 (1)
Salary Remaining :	$120,000
Sam Colangelo	$110,000 (2)
Salary Remaining :	$110,000
Mavrik Bourque	$100,000 (2)
Salary Remaining :	$100,000
Ethan Del Mastro	$100,000 (2)
Salary Remaining :	$100,000
Josh Dunne	$90,000 (2)
Salary Remaining :	$90,000
Kaedan Korczak	$90,000 (2)
Salary Remaining :	$90,000
Jansen Harkins	$90,000 (3)
Salary Remaining :	$90,000
Jake Christiansen	$90,000 (2)
Salary Remaining :	$90,000
Ethan Bear	$90,000 (2)
Salary Remaining :	$90,000
Colin White	$80,000 (2)
Salary Remaining :	$80,000
Hunter McKown	$80,000 (1)
Salary Remaining :	$80,000
Brandon Gignac	$70,000 (1)
Salary Remaining :	$70,000
Dysin Mayo	$70,000 (1)
Salary Remaining :	$70,000
Hugh McGing	$70,000 (1)
Salary Remaining :	$70,000
Tim Gettinger	$50,000 (1)
Salary Remaining :	$50,000
Matthew Robertson	$40,000 (1)
Salary Remaining :	$40,000
Ivan Demidov	$40,000 (1)
Salary Remaining :	$40,000
Calum Ritchie	$40,000 (1)
Salary Remaining :	$40,000
Joe Vrbetic	$10,000 (10)
Salary Remaining :	$10,000
Ty Tullio	$10,000 (8)
Salary Remaining :	$10,000
Hunter Skinner	$10,000 (6)
Salary Remaining :	$10,000
Samu Tuomaala	$10,000 (10)
Salary Remaining :	$10,000
Ryan Tverberg	$10,000 (8)
Salary Remaining :	$10,000
Justin Sourdif	$10,000 (7)
Salary Remaining :	$10,000
Ty Taylor	$10,000 (9)
Salary Remaining :	$10,000
Remi Poirier	$10,000 (8)
Salary Remaining :	$10,000
Total Farm Players	26
Salary Commitment
Year 25 : $1,500,000
Year 26 : $920,000
Year 27 : $170,000
Year 28 : $80,000
Salary Average Commitment
Year 25 : $1,500,000
Year 26 : $920,000
Year 27 : $170,000
Year 28 : $80,000

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	8000 - $109 - 0 - 0.00%
Level 2:	4000 - $68 - 0 - 0.00%
Level 3:	5000 - $48 - 0 - 0.00%
Level 4:	2000 - $36 - 0 - 0.00%
Luxury :	1000 - $215 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	133.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,800,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$53,753,358
Projected Bank Account	$53,753,358

Pro Players Salaries
Kyle Connor	$6,900,000 (4)
-Salary Remaining :	$6,900,000
Nick Suzuki	$6,700,000 (2)
-Salary Remaining :	$6,700,000
Adam Fox	$6,500,000 (5)
-Salary Remaining :	$6,500,000
Robert Thomas	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Juuse Saros	$5,600,000 (3)
-Salary Remaining :	$5,600,000
Rasmus Dahlin	$4,900,000 (1)
-Salary Remaining :	$4,900,000
David Pastrnak	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Jesper Bratt	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Dylan DeMelo	$3,900,000 (2)
-Salary Remaining :	$3,900,000
Jeremy Swayman	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Mattias Samuelsson	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Brad Marchand	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Ryan Poehling	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Alex Newhook	$2,000,000 (2)
-Salary Remaining :	$2,000,000
David Kampf	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Noah Juulsen	$1,800,000 (3)
-Salary Remaining :	$1,800,000
Jan Rutta	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Mason McTavish	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Kevin Stenlund	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Tyler Tucker (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Joona Koppanen	$900,000 (2)
-Salary Remaining :	$900,000
Total Pro Players	21
Salary Commitment
Year 25 : $73,800,000
Year 26 : $51,700,000
Year 27 : $20,800,000
Year 28 : $13,400,000
Salary Average Commitment
Year 25 : $73,800,000
Year 26 : $51,700,000
Year 27 : $20,800,000
Year 28 : $13,400,000
Salary Cap with 1 Way Contract
Year 25 : $72,600,000
Year 26 : $50,500,000
Year 27 : $20,800,000
Year 28 : $13,400,000

Farm Players Salaries
Cayden Primeau	$120,000 (2)
Salary Remaining :	$120,000
Elmer Soderblom	$120,000 (1)
Salary Remaining :	$120,000
Michael Callahan	$100,000 (1)
Salary Remaining :	$100,000
Erik Brannstrom	$100,000 (1)
Salary Remaining :	$100,000
Akil Thomas	$90,000 (1)
Salary Remaining :	$90,000
Tobias Bjornfot	$90,000 (1)
Salary Remaining :	$90,000
Felix Sandstrom	$80,000 (1)
Salary Remaining :	$80,000
Michael Pezzetta	$80,000 (1)
Salary Remaining :	$80,000
Marc Gatcomb	$70,000 (2)
Salary Remaining :	$70,000
Ben Jones	$70,000 (1)
Salary Remaining :	$70,000
Roby Jarventie	$70,000 (1)
Salary Remaining :	$70,000
Will Lockwood	$60,000 (1)
Salary Remaining :	$60,000
Santeri Hatakka	$50,000 (1)
Salary Remaining :	$50,000
Mackenzie MacEachern	$50,000 (1)
Salary Remaining :	$50,000
Eetu Makiniemi	$50,000 (1)
Salary Remaining :	$50,000
Garrett Pilon	$10,000 (4)
Salary Remaining :	$10,000
Mathias Emilio Pettersen	$10,000 (5)
Salary Remaining :	$10,000
Logan Cockerill	$10,000 (9)
Salary Remaining :	$10,000
Vadim Zherenko	$10,000 (9)
Salary Remaining :	$10,000
Ilya Nikolaev	$10,000 (8)
Salary Remaining :	$10,000
Phil Kemp	$10,000 (9)
Salary Remaining :	$10,000
Adam Engstrom	$10,000 (10)
Salary Remaining :	$10,000
Ronan Seeley	$10,000 (9)
Salary Remaining :	$10,000
William Villeneuve	$10,000 (9)
Salary Remaining :	$10,000
Daniil Misyul	$10,000 (9)
Salary Remaining :	$10,000
Jakub Brabenec	$10,000 (9)
Salary Remaining :	$10,000
Christian Krygier	$10,000 (9)
Salary Remaining :	$10,000
Florian Xhekaj	$10,000 (9)
Salary Remaining :	$10,000
Total Farm Players	28
Salary Commitment
Year 25 : $1,330,000
Year 26 : $320,000
Year 27 : $130,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $1,330,000
Year 26 : $320,000
Year 27 : $130,000
Year 28 : $130,000

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	8000 - $97 - 0 - 0.00%
Level 2:	4000 - $54 - 0 - 0.00%
Level 3:	5000 - $32 - 0 - 0.00%
Level 4:	2000 - $26 - 0 - 0.00%
Luxury :	1000 - $202 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	96.00%
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,800,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,200,000
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$26,685,767
Projected Bank Account	$26,685,767

Pro Players Salaries
Patrik Laine	$8,800,000 (1)
-Salary Remaining :	$8,800,000
Pierre-Luc Dubois	$5,900,000 (1)
-Salary Remaining :	$5,900,000
Max Pacioretty	$4,400,000 (2)
-Salary Remaining :	$4,400,000
Victor Olofsson	$4,300,000 (3)
-Salary Remaining :	$4,300,000
Anthony Duclair	$3,800,000 (4)
-Salary Remaining :	$3,800,000
Stuart Skinner	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Barrett Hayton	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Tyler Bertuzzi	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Pavel Dorofeyev	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Simon Holmstrom	$3,100,000 (3)
-Salary Remaining :	$3,100,000
Max Domi	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Connor Bedard	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Pavel Mintyukov	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Vasily Podkolzin	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Mathew Dumba	$1,300,000 (4)
-Salary Remaining :	$1,300,000
Trevor Carrick	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Lukas Reichel	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Kevin Korchinski	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Artyom Levshunov	$1,100,000 (3)
-Salary Remaining :	$1,100,000
Ryker Evans	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Leevi Merilainen	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Total Pro Players	21
Salary Commitment
Year 25 : $60,800,000
Year 26 : $35,700,000
Year 27 : $18,100,000
Year 28 : $5,100,000
Salary Average Commitment
Year 25 : $60,800,000
Year 26 : $35,700,000
Year 27 : $18,100,000
Year 28 : $5,100,000
Salary Cap with 1 Way Contract
Year 25 : $60,800,000
Year 26 : $35,700,000
Year 27 : $18,100,000
Year 28 : $5,100,000

Farm Players Salaries
Gabriel Dumont	$120,000 (2)
Salary Remaining :	$120,000
Sam Gagner	$120,000 (2)
Salary Remaining :	$120,000
Aaron Ness	$120,000 (1)
Salary Remaining :	$120,000
Dan Renouf	$120,000 (1)
Salary Remaining :	$120,000
Ashton Sautner	$120,000 (1)
Salary Remaining :	$120,000
Max Willman	$120,000 (2)
Salary Remaining :	$120,000
Kaapo Kahkonen	$120,000 (1)
Salary Remaining :	$120,000
Mason Geertsen	$120,000 (1)
Salary Remaining :	$120,000
Rutger McGroarty	$100,000 (2)
Salary Remaining :	$100,000
Nolan Foote	$90,000 (2)
Salary Remaining :	$90,000
Angus Crookshank	$90,000 (2)
Salary Remaining :	$90,000
Isaak Phillips	$90,000 (2)
Salary Remaining :	$90,000
Kyle MacLean	$80,000 (1)
Salary Remaining :	$80,000
Nikolai Kovalenko	$60,000 (2)
Salary Remaining :	$60,000
Olivier Rodrigue	$50,000 (2)
Salary Remaining :	$50,000
Sam Dickinson	$40,000 (1)
Salary Remaining :	$40,000
Maxim Shabanov	$40,000 (1)
Salary Remaining :	$40,000
Liam Arnsby	$10,000 (9)
Salary Remaining :	$10,000
Jett Luchanko	$10,000 (9)
Salary Remaining :	$10,000
Helge Grans	$10,000 (6)
Salary Remaining :	$10,000
Vyacheslav Buteyets	$10,000 (10)
Salary Remaining :	$10,000
Joni Jurmo	$10,000 (10)
Salary Remaining :	$10,000
Blake McLaughlin	$10,000 (8)
Salary Remaining :	$10,000
Talyn Boyko	$10,000 (10)
Salary Remaining :	$10,000
William Francis	$10,000 (10)
Salary Remaining :	$10,000
Artem Guryev	$10,000 (8)
Salary Remaining :	$10,000
Colton Dach	$10,000 (9)
Salary Remaining :	$10,000
Gavin Hain	$10,000 (10)
Salary Remaining :	$10,000
Hunter McDonald	$10,000 (9)
Salary Remaining :	$10,000
Connor Kelley	$10,000 (10)
Salary Remaining :	$10,000
Connor Kurth	$10,000 (10)
Salary Remaining :	$10,000
Nick Lardis	$10,000 (10)
Salary Remaining :	$10,000
Erik Portillo	$10,000 (5)
Salary Remaining :	$10,000
Will Cranley	$10,000 (6)
Salary Remaining :	$10,000
Carter Savoie	$10,000 (8)
Salary Remaining :	$10,000
Total Farm Players	35
Salary Commitment
Year 25 : $1,780,000
Year 26 : $1,020,000
Year 27 : $180,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $1,770,000
Year 26 : $1,010,000
Year 27 : $170,000
Year 28 : $170,000

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	8000 - $99 - 0 - 0.00%
Level 2:	4000 - $79 - 0 - 0.00%
Level 3:	5000 - $59 - 0 - 0.00%
Level 4:	2000 - $39 - 0 - 0.00%
Luxury :	1000 - $99 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	131.00%
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,800,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$29,521,008
Projected Bank Account	$29,521,008

Pro Players Salaries
Cam Talbot	$8,100,000 (1)
-Salary Remaining :	$8,100,000
Steven Stamkos	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Zach Hyman	$5,700,000 (4)
-Salary Remaining :	$5,700,000
Tomas Hertl	$5,600,000 (1)
-Salary Remaining :	$5,600,000
Darnell Nurse	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Filip Gustavsson	$5,200,000 (1)
-Salary Remaining :	$5,200,000
Jacob Trouba	$5,100,000 (1)
-Salary Remaining :	$5,100,000
Ryan Pulock	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Patrick Kane	$3,900,000 (3)
-Salary Remaining :	$3,900,000
Warren Foegele	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Erik Haula	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Trevor Lewis	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Alexey Toropchenko	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Jonas Brodin	$1,800,000 (3)
-Salary Remaining :	$1,800,000
Travis Hamonic	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Dylan Gambrell	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Brendan Gaunce	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Curtis McKenzie	$900,000 (2)
-Salary Remaining :	$900,000
Andrew Agozzino	$900,000 (2)
-Salary Remaining :	$900,000
Jon Merrill	$600,000 (1)
-Salary Remaining :	$600,000
Total Pro Players	20
Salary Commitment
Year 25 : $66,800,000
Year 26 : $30,500,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Salary Average Commitment
Year 25 : $66,800,000
Year 26 : $30,500,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Salary Cap with 1 Way Contract
Year 25 : $66,800,000
Year 26 : $30,500,000
Year 27 : $13,900,000
Year 28 : $5,700,000

Farm Players Salaries
Ivan Fedotov	$120,000 (2)
Salary Remaining :	$120,000
Mark Friedman	$90,000 (1)
Salary Remaining :	$90,000
Carson Meyer	$80,000 (2)
Salary Remaining :	$80,000
Jonathan Gruden	$80,000 (2)
Salary Remaining :	$80,000
Bokondji Imama	$60,000 (1)
Salary Remaining :	$60,000
William Dufour	$10,000 (7)
Salary Remaining :	$10,000
Xavier Simoneau	$10,000 (7)
Salary Remaining :	$10,000
Colby Ambrosio	$10,000 (9)
Salary Remaining :	$10,000
Patrick Kudla	$10,000 (8)
Salary Remaining :	$10,000
Ben McCartney	$10,000 (6)
Salary Remaining :	$10,000
Andrew Nielsen	$10,000 (9)
Salary Remaining :	$10,000
Cam Berg	$10,000 (9)
Salary Remaining :	$10,000
Jake Massie	$10,000 (5)
Salary Remaining :	$10,000
Kirill Tyutyayev	$10,000 (6)
Salary Remaining :	$10,000
Chaz Reddekopp	$10,000 (3)
Salary Remaining :	$10,000
Michael Karow	$10,000 (7)
Salary Remaining :	$10,000
Connor Lockhart	$10,000 (9)
Salary Remaining :	$10,000
Total Farm Players	17
Salary Commitment
Year 25 : $550,000
Year 26 : $400,000
Year 27 : $120,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $550,000
Year 26 : $400,000
Year 27 : $120,000
Year 28 : $110,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	8000 - $102 - 0 - 0.00%
Level 2:	4000 - $62 - 0 - 0.00%
Level 3:	5000 - $42 - 0 - 0.00%
Level 4:	2000 - $32 - 0 - 0.00%
Luxury :	1000 - $204 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	130.00%
Income
Home Games Left	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,600,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$35,521,220
Projected Bank Account	$35,521,220

Pro Players Salaries
Brady Tkachuk	$6,900,000 (1)
-Salary Remaining :	$6,900,000
Travis Konecny	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Kevin Fiala	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Jordan Kyrou	$5,800,000 (4)
-Salary Remaining :	$5,800,000
Joshua Norris	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Noah Dobson	$4,800,000 (2)
-Salary Remaining :	$4,800,000
Alex Ovechkin	$4,600,000 (1)
-Salary Remaining :	$4,600,000
Noah Hanifin	$4,500,000 (3)
-Salary Remaining :	$4,500,000
K'Andre Miller	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Ryan Hartman	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Adam Pelech	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Owen Power	$3,400,000 (3)
-Salary Remaining :	$3,400,000
Alexandar Georgiev	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Yanni Gourde	$2,800,000 (3)
-Salary Remaining :	$2,800,000
Garnet Hathaway	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Adin Hill	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Alex Killorn	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Ryan Suter	$1,800,000 (3)
-Salary Remaining :	$1,800,000
Mathieu Joseph	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Tomas Nosek (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Zemgus Girgensons (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Egor Zamula (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$900,000
Total Pro Players	22
Salary Commitment
Year 25 : $77,600,000
Year 26 : $45,400,000
Year 27 : $24,300,000
Year 28 : $5,800,000
Salary Average Commitment
Year 25 : $77,600,000
Year 26 : $45,400,000
Year 27 : $24,300,000
Year 28 : $5,800,000
Salary Cap with 1 Way Contract
Year 25 : $75,500,000
Year 26 : $44,200,000
Year 27 : $24,300,000
Year 28 : $5,800,000

Farm Players Salaries
Lane Hutson	$170,000 (3)
Salary Remaining :	$170,000
Colin Blackwell	$120,000 (1)
Salary Remaining :	$120,000
Jordan Oesterle	$120,000 (2)
Salary Remaining :	$120,000
Mike Reilly	$120,000 (2)
Salary Remaining :	$120,000
Pierre Engvall	$120,000 (2)
Salary Remaining :	$120,000
Rafael Harvey-Pinard	$120,000 (1)
Salary Remaining :	$120,000
Daniil Tarasov	$110,000 (1)
Salary Remaining :	$110,000
Jacob MacDonald	$100,000 (2)
Salary Remaining :	$100,000
Collin Delia	$100,000 (1)
Salary Remaining :	$100,000
Rory Kerins	$100,000 (2)
Salary Remaining :	$100,000
Logan Shaw	$100,000 (1)
Salary Remaining :	$100,000
Victor Mancini	$100,000 (2)
Salary Remaining :	$100,000
Karsen Dorwart	$100,000 (2)
Salary Remaining :	$100,000
Jesse Ylonen	$80,000 (2)
Salary Remaining :	$80,000
Corey Schueneman	$80,000 (2)
Salary Remaining :	$80,000
James Malatesta	$80,000 (2)
Salary Remaining :	$80,000
John Leonard	$80,000 (1)
Salary Remaining :	$80,000
Hayden Hodgson	$80,000 (1)
Salary Remaining :	$80,000
Sean Farrell	$80,000 (2)
Salary Remaining :	$80,000
Jackson Cates	$80,000 (2)
Salary Remaining :	$80,000
Jonas Rondbjerg	$80,000 (2)
Salary Remaining :	$80,000
Christian Wolanin	$80,000 (2)
Salary Remaining :	$80,000
Spencer Stastney	$70,000 (2)
Salary Remaining :	$70,000
Magnus Chrona	$70,000 (2)
Salary Remaining :	$70,000
Adam Raska	$60,000 (2)
Salary Remaining :	$60,000
Felix Unger Sorum	$10,000 (10)
Salary Remaining :	$10,000
Sandis Vilmanis	$10,000 (10)
Salary Remaining :	$10,000
Jack Malone	$10,000 (10)
Salary Remaining :	$10,000
Stian Solberg	$10,000 (10)
Salary Remaining :	$10,000
Artur Akhtyamov	$10,000 (10)
Salary Remaining :	$10,000
Max McCue	$10,000 (10)
Salary Remaining :	$10,000
Dans Locmelis	$10,000 (10)
Salary Remaining :	$10,000
Topi Niemela	$10,000 (8)
Salary Remaining :	$10,000
Patrick Moynihan	$10,000 (10)
Salary Remaining :	$10,000
Domenick Fensore	$10,000 (9)
Salary Remaining :	$10,000
Eetu Liukas	$10,000 (9)
Salary Remaining :	$10,000
Viktor Neuchev	$10,000 (9)
Salary Remaining :	$10,000
Alex Young	$10,000 (9)
Salary Remaining :	$10,000
Dylan Peterson	$10,000 (9)
Salary Remaining :	$10,000
Jack Gorniak	$10,000 (9)
Salary Remaining :	$10,000
Alexis Gravel	$10,000 (4)
Salary Remaining :	$10,000
Nikita Pavlychev	$10,000 (7)
Salary Remaining :	$10,000
Total Farm Players	42
Salary Commitment
Year 25 : $2,570,000
Year 26 : $1,860,000
Year 27 : $340,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $2,570,000
Year 26 : $1,860,000
Year 27 : $340,000
Year 28 : $170,000

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	8000 - $102 - 0 - 0.00%
Level 2:	4000 - $62 - 0 - 0.00%
Level 3:	5000 - $42 - 0 - 0.00%
Level 4:	2000 - $32 - 0 - 0.00%
Luxury :	1000 - $202 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	112.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,400,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$12,500,000
Projected Bank Account	$12,500,000

Pro Players Salaries
John Tavares	$6,600,000 (1)
-Salary Remaining :	$6,600,000
Mark Scheifele	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Teuvo Teravainen	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Kris Letang	$4,800,000 (2)
-Salary Remaining :	$4,800,000
Pavel Zacha	$4,600,000 (3)
-Salary Remaining :	$4,600,000
Shea Theodore	$4,300,000 (2)
-Salary Remaining :	$4,300,000
Evan Rodrigues	$4,300,000 (2)
-Salary Remaining :	$4,300,000
Ivan Provorov	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Gabriel Vilardi	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Thomas Chabot	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Drew O'Connor	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Rasmus Sandin	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Anton Forsberg	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Christian Dvorak	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Alex Nedeljkovic	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Curtis Lazar	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Shakir Mukhamadullin	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Matt Savoie	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Ryan Shea	$700,000 (2)
-Salary Remaining :	$700,000
Derek Ryan	$500,000 (2)
-Salary Remaining :	$500,000
Matthew Schaefer	$400,000 (1)
-Salary Remaining :	$400,000
Total Pro Players	21
Salary Commitment
Year 25 : $65,400,000
Year 26 : $39,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $65,400,000
Year 26 : $39,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $65,400,000
Year 26 : $39,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000

Farm Players Salaries
Brogan Rafferty	$200,000 (1)
Salary Remaining :	$200,000
Kyle Clifford	$120,000 (1)
Salary Remaining :	$120,000
Stefan Matteau	$120,000 (1)
Salary Remaining :	$120,000
Joe Gambardella	$120,000 (1)
Salary Remaining :	$120,000
Garrett Wilson	$120,000 (1)
Salary Remaining :	$120,000
Rem Pitlick	$90,000 (2)
Salary Remaining :	$90,000
Trey Fix-Wolansky	$90,000 (2)
Salary Remaining :	$90,000
Ken Appleby	$60,000 (2)
Salary Remaining :	$60,000
Anders Bjork	$60,000 (1)
Salary Remaining :	$60,000
Josh Ho-Sang	$50,000 (1)
Salary Remaining :	$50,000
Cole Bardreau	$50,000 (2)
Salary Remaining :	$50,000
Dillon Heatherington	$50,000 (2)
Salary Remaining :	$50,000
Andy Welinski	$50,000 (2)
Salary Remaining :	$50,000
Brad Hunt	$50,000 (2)
Salary Remaining :	$50,000
C.J. Suess	$50,000 (2)
Salary Remaining :	$50,000
Seth Helgeson	$50,000 (2)
Salary Remaining :	$50,000
Gustav Olofsson	$50,000 (2)
Salary Remaining :	$50,000
Philippe Desrosiers	$10,000 (2)
Salary Remaining :	$10,000
Spencer Smallman	$10,000 (3)
Salary Remaining :	$10,000
Josh Lopina	$10,000 (6)
Salary Remaining :	$10,000
Samuel Jonsson	$10,000 (10)
Salary Remaining :	$10,000
Ty Mueller	$10,000 (9)
Salary Remaining :	$10,000
Ty Young	$10,000 (7)
Salary Remaining :	$10,000
Total Farm Players	23
Salary Commitment
Year 25 : $1,440,000
Year 26 : $650,000
Year 27 : $50,000
Year 28 : $40,000
Salary Average Commitment
Year 25 : $1,440,000
Year 26 : $650,000
Year 27 : $50,000
Year 28 : $40,000

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	8000 - $102 - 0 - 0.00%
Level 2:	4000 - $60 - 0 - 0.00%
Level 3:	5000 - $40 - 0 - 0.00%
Level 4:	2000 - $31 - 0 - 0.00%
Luxury :	1000 - $210 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	114.00%
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,300,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$24,180,036
Projected Bank Account	$24,180,036

Pro Players Salaries
Dylan Strome	$10,000,000 (1)
-Salary Remaining :	$10,000,000
Nathan MacKinnon	$8,300,000 (2)
-Salary Remaining :	$8,300,000
Sam Reinhart	$7,400,000 (3)
-Salary Remaining :	$7,400,000
Josh Morrissey	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Morgan Rielly	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Nikolaj Ehlers	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Logan Thompson	$4,400,000 (5)
-Salary Remaining :	$4,400,000
Brett Pesce	$4,300,000 (1)
-Salary Remaining :	$4,300,000
Aliaksei Protas	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Martin Fehervary	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Ivan Barbashev	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Boone Jenner	$3,200,000 (3)
-Salary Remaining :	$3,200,000
Cole Perfetti	$3,100,000 (2)
-Salary Remaining :	$3,100,000
Andrei Kuzmenko	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Brandon Montour	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Jackson LaCombe	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Urho Vaakanainen (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Ethen Frank	$500,000 (1)
-Salary Remaining :	$500,000
Luke Glendening	$500,000 (3)
-Salary Remaining :	$500,000
Barclay Goodrow	$500,000 (2)
-Salary Remaining :	$500,000
Colten Ellis	$400,000 (1)
-Salary Remaining :	$400,000
Total Pro Players	21
Salary Commitment
Year 25 : $78,300,000
Year 26 : $45,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000
Salary Average Commitment
Year 25 : $78,300,000
Year 26 : $45,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000
Salary Cap with 1 Way Contract
Year 25 : $77,100,000
Year 26 : $45,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000

Farm Players Salaries
Liam O'Brien	$120,000 (1)
Salary Remaining :	$120,000
Calle Rosen	$120,000 (1)
Salary Remaining :	$120,000
Derrick Pouliot	$120,000 (1)
Salary Remaining :	$120,000
Michael Sgarbossa	$120,000 (1)
Salary Remaining :	$120,000
Alexander Petrovic	$120,000 (1)
Salary Remaining :	$120,000
Ross Johnston	$120,000 (1)
Salary Remaining :	$120,000
Vincent Hinostroza	$120,000 (1)
Salary Remaining :	$120,000
Tyler Kleven	$80,000 (1)
Salary Remaining :	$80,000
Hunter Shepard	$80,000 (1)
Salary Remaining :	$80,000
Clay Stevenson	$80,000 (2)
Salary Remaining :	$80,000
Adam Beckman	$70,000 (2)
Salary Remaining :	$70,000
Joe Snively	$70,000 (1)
Salary Remaining :	$70,000
Jacob Perreault	$10,000 (6)
Salary Remaining :	$10,000
Dillon Hamaliuk	$10,000 (6)
Salary Remaining :	$10,000
Danila Klimovich	$10,000 (6)
Salary Remaining :	$10,000
Riley Kidney	$10,000 (8)
Salary Remaining :	$10,000
Jordan Dumais	$10,000 (10)
Salary Remaining :	$10,000
Noah Chadwick	$10,000 (10)
Salary Remaining :	$10,000
Yan Kuznetsov	$10,000 (6)
Salary Remaining :	$10,000
Nathan Clurman	$10,000 (6)
Salary Remaining :	$10,000
Ryan O'Rourke	$10,000 (5)
Salary Remaining :	$10,000
Kieron Walton	$10,000 (10)
Salary Remaining :	$10,000
Joseph Willis	$10,000 (10)
Salary Remaining :	$10,000
Aatu Jamsen	$10,000 (9)
Salary Remaining :	$10,000
Vladimir Nikitin	$10,000 (9)
Salary Remaining :	$10,000
Chase Lang	$10,000 (1)
Salary Remaining :	$10,000
Total Farm Players	26
Salary Commitment
Year 25 : $1,360,000
Year 26 : $280,000
Year 27 : $130,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $1,360,000
Year 26 : $280,000
Year 27 : $130,000
Year 28 : $130,000

Anaheim Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	8000 - $110 - 0 - 0.00%
Level 2:	4000 - $65 - 0 - 0.00%
Level 3:	5000 - $45 - 0 - 0.00%
Level 4:	2000 - $35 - 0 - 0.00%
Luxury :	1000 - $220 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	110.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$46,500,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$9,850,000
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$16,891,773
Projected Bank Account	$16,891,773

Pro Players Salaries
Jeff Skinner	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Nino Niederreiter	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Jonathan Huberdeau	$3,900,000 (4)
-Salary Remaining :	$3,900,000
Jake Allen	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Brandon Tanev	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Oliver Ekman-Larsson	$2,600,000 (2)
-Salary Remaining :	$2,600,000
Jonathan Quick	$2,300,000 (3)
-Salary Remaining :	$2,300,000
Ian Cole	$2,300,000 (1)
-Salary Remaining :	$2,300,000
TJ Brodie	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Teddy Blueger	$2,200,000 (5)
-Salary Remaining :	$2,200,000
Viktor Arvidsson	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Thomas Novak	$2,100,000 (3)
-Salary Remaining :	$2,100,000
Jordan Spence	$2,000,000 (3)
-Salary Remaining :	$2,000,000
William Lagesson	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Maxim Tsyplakov	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Drew Helleson	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Anthony DeAngelo	$1,100,000 (2)
-Salary Remaining :	$1,100,000
John Beecher	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Nikita Nesterenko	$900,000 (1)
-Salary Remaining :	$900,000
Collin Graf	$900,000 (1)
-Salary Remaining :	$900,000
Jack Drury (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$800,000
Total Pro Players	21
Salary Commitment
Year 25 : $46,500,000
Year 26 : $34,800,000
Year 27 : $18,000,000
Year 28 : $6,100,000
Salary Average Commitment
Year 25 : $46,500,000
Year 26 : $34,800,000
Year 27 : $18,000,000
Year 28 : $6,100,000
Salary Cap with 1 Way Contract
Year 25 : $46,500,000
Year 26 : $34,800,000
Year 27 : $18,000,000
Year 28 : $6,100,000

Farm Players Salaries
Arthur Kaliyev	$120,000 (1)
Salary Remaining :	$120,000
Nico Daws	$110,000 (1)
Salary Remaining :	$110,000
Daemon Hunt	$100,000 (1)
Salary Remaining :	$100,000
Benoit-Olivier Groulx	$90,000 (1)
Salary Remaining :	$90,000
Tyson Kozak	$80,000 (2)
Salary Remaining :	$80,000
Brett Berard	$80,000 (2)
Salary Remaining :	$80,000
Jakub Vrana	$80,000 (1)
Salary Remaining :	$80,000
Pavol Regenda	$70,000 (1)
Salary Remaining :	$70,000
Owen Beck	$70,000 (3)
Salary Remaining :	$70,000
Sammy Walker	$70,000 (1)
Salary Remaining :	$70,000
Kieffer Bellows	$70,000 (1)
Salary Remaining :	$70,000
Samuel Johannesson	$10,000 (9)
Salary Remaining :	$10,000
Kirill Kudryavtsev	$10,000 (9)
Salary Remaining :	$10,000
Dru Krebs	$10,000 (9)
Salary Remaining :	$10,000
Koehn Ziemmer	$10,000 (10)
Salary Remaining :	$10,000
Tristan Broz	$10,000 (10)
Salary Remaining :	$10,000
Jackson Edward	$10,000 (9)
Salary Remaining :	$10,000
Hunter Brzustewicz	$10,000 (9)
Salary Remaining :	$10,000
David Goyette	$10,000 (8)
Salary Remaining :	$10,000
Kaleb Lawrence	$10,000 (10)
Salary Remaining :	$10,000
Coulson Pitre	$10,000 (10)
Salary Remaining :	$10,000
Ty Voit	$10,000 (9)
Salary Remaining :	$10,000
Stephen Halliday	$10,000 (9)
Salary Remaining :	$10,000
Trevor Janicke	$10,000 (10)
Salary Remaining :	$10,000
Evan Cormier	$10,000 (4)
Salary Remaining :	$10,000
Blake Hillman	$10,000 (3)
Salary Remaining :	$10,000
Philippe Daoust	$10,000 (6)
Salary Remaining :	$10,000
Reece Newkirk	$10,000 (6)
Salary Remaining :	$10,000
Sam Houde	$10,000 (6)
Salary Remaining :	$10,000
Alex Jefferies	$10,000 (9)
Salary Remaining :	$10,000
Alexis Gendron	$10,000 (9)
Salary Remaining :	$10,000
Quentin Musty	$10,000 (10)
Salary Remaining :	$10,000
Stanislav Svozil	$10,000 (8)
Salary Remaining :	$10,000
Anton Wahlberg	$10,000 (9)
Salary Remaining :	$10,000
Marc-Andre Gaudet	$10,000 (9)
Salary Remaining :	$10,000
Olivier Nadeau	$10,000 (9)
Salary Remaining :	$10,000
Ruslan Khazheyev	$10,000 (9)
Salary Remaining :	$10,000
Total Farm Players	37
Salary Commitment
Year 25 : $1,200,000
Year 26 : $490,000
Year 27 : $330,000
Year 28 : $250,000
Salary Average Commitment
Year 25 : $1,200,000
Year 26 : $490,000
Year 27 : $330,000
Year 28 : $250,000

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	8000 - $100 - 0 - 0.00%
Level 2:	4000 - $60 - 0 - 0.00%
Level 3:	5000 - $40 - 0 - 0.00%
Level 4:	2000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$42,200,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,800,000
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$21,588,400
Projected Bank Account	$21,588,400

Pro Players Salaries
Andrei Svechnikov	$5,600,000 (3)
-Salary Remaining :	$5,600,000
Dylan Cozens	$5,100,000 (2)
-Salary Remaining :	$5,100,000
Frank Vatrano	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Phillip Danault	$4,400,000 (2)
-Salary Remaining :	$4,400,000
Elvis Merzlikins	$3,400,000 (2)
-Salary Remaining :	$3,400,000
Jonas Siegenthaler	$3,100,000 (5)
-Salary Remaining :	$3,100,000
Vincent Desharnais	$2,900,000 (2)
-Salary Remaining :	$2,900,000
Kirby Dach	$2,100,000 (1)
-Salary Remaining :	$2,100,000
Miles Wood	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Jack LaFontaine	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Zachary L'Heureux	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Egor Sokolov	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Adam Edstrom	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Connor Mackey	$800,000 (1)
-Salary Remaining :	$800,000
Vincent Iorio	$800,000 (2)
-Salary Remaining :	$800,000
Ryan Lomberg	$700,000 (1)
-Salary Remaining :	$700,000
Drake Caggiula	$500,000 (1)
-Salary Remaining :	$500,000
Joey Anderson	$500,000 (2)
-Salary Remaining :	$500,000
Ryan Reaves	$500,000 (2)
-Salary Remaining :	$500,000
Nicolas Deslauriers	$500,000 (1)
-Salary Remaining :	$500,000
Zayne Parekh	$400,000 (1)
-Salary Remaining :	$400,000
Jakub Milota (1 Way Contract)	$100,000 (10)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$100,000
Total Pro Players	22
Salary Commitment
Year 25 : $42,200,000
Year 26 : $34,900,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Salary Average Commitment
Year 25 : $42,200,000
Year 26 : $34,900,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Salary Cap with 1 Way Contract
Year 25 : $42,100,000
Year 26 : $34,800,000
Year 27 : $8,700,000
Year 28 : $3,100,000

Farm Players Salaries
Cavan Fitzgerald	$200,000 (1)
Salary Remaining :	$200,000
Danil Gushchin	$100,000 (1)
Salary Remaining :	$100,000
David Gustafsson	$80,000 (2)
Salary Remaining :	$80,000
Walker Duehr	$80,000 (2)
Salary Remaining :	$80,000
Georgi Romanov	$70,000 (1)
Salary Remaining :	$70,000
Isaac Ratcliffe	$70,000 (2)
Salary Remaining :	$70,000
Billy Sweezey	$60,000 (1)
Salary Remaining :	$60,000
Brent Moran	$10,000 (8)
Salary Remaining :	$10,000
Wyatte Wylie	$10,000 (5)
Salary Remaining :	$10,000
Miko Matikka	$10,000 (10)
Salary Remaining :	$10,000
Massimo Rizzo	$10,000 (10)
Salary Remaining :	$10,000
Luke Loheit	$10,000 (9)
Salary Remaining :	$10,000
Chase Bradley	$10,000 (9)
Salary Remaining :	$10,000
Cole Fonstad	$10,000 (6)
Salary Remaining :	$10,000
Arnaud Durandeau	$10,000 (10)
Salary Remaining :	$10,000
Jaydon Dureau	$10,000 (6)
Salary Remaining :	$10,000
Cole Moberg	$10,000 (5)
Salary Remaining :	$10,000
Kale Kessy	$10,000 (8)
Salary Remaining :	$10,000
Jermaine Loewen	$10,000 (5)
Salary Remaining :	$10,000
Justin Vaive	$10,000 (7)
Salary Remaining :	$10,000
Kale Howarth	$10,000 (6)
Salary Remaining :	$10,000
Jordan Sambrook	$10,000 (8)
Salary Remaining :	$10,000
Nick Cicek	$10,000 (10)
Salary Remaining :	$10,000
Zachary Uens	$10,000 (7)
Salary Remaining :	$10,000
Tyler Boucher	$10,000 (8)
Salary Remaining :	$10,000
Leon Muggli	$10,000 (10)
Salary Remaining :	$10,000
Chase McLane	$10,000 (10)
Salary Remaining :	$10,000
Kalle Vaisanen	$10,000 (10)
Salary Remaining :	$10,000
Kenny Connors	$10,000 (10)
Salary Remaining :	$10,000
Isaac Belliveau	$10,000 (9)
Salary Remaining :	$10,000
Total Farm Players	30
Salary Commitment
Year 25 : $890,000
Year 26 : $460,000
Year 27 : $230,000
Year 28 : $230,000
Salary Average Commitment
Year 25 : $890,000
Year 26 : $460,000
Year 27 : $230,000
Year 28 : $230,000

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	8000 - $110 - 0 - 0.00%
Level 2:	4000 - $65 - 0 - 0.00%
Level 3:	5000 - $45 - 0 - 0.00%
Level 4:	2000 - $38 - 0 - 0.00%
Luxury :	1000 - $232 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	110.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,800,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$21,005,271
Projected Bank Account	$21,005,271

Pro Players Salaries
Sam Bennett	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Ryan O'Reilly	$5,900,000 (2)
-Salary Remaining :	$5,900,000
Jakob Chychrun	$5,900,000 (4)
-Salary Remaining :	$5,900,000
Jake Oettinger	$5,700,000 (2)
-Salary Remaining :	$5,700,000
Drew Doughty	$5,200,000 (1)
-Salary Remaining :	$5,200,000
Dylan Holloway	$4,900,000 (4)
-Salary Remaining :	$4,900,000
Cole Caufield	$4,900,000 (3)
-Salary Remaining :	$4,900,000
Quinn Hughes	$4,700,000 (2)
-Salary Remaining :	$4,700,000
Owen Tippett	$4,700,000 (2)
-Salary Remaining :	$4,700,000
Chris Tanev	$3,600,000 (2)
-Salary Remaining :	$3,600,000
Jake Neighbours	$3,100,000 (2)
-Salary Remaining :	$3,100,000
Eeli Tolvanen	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Dylan Samberg	$2,900,000 (2)
-Salary Remaining :	$2,900,000
Jake Evans	$2,600,000 (2)
-Salary Remaining :	$2,600,000
Trevor Zegras	$2,100,000 (1)
-Salary Remaining :	$2,100,000
Nicholas Robertson	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Adam Fantilli	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Kevin Lankinen	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Logan Stankoven	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Adam Wilsby (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Total Pro Players	20
Salary Commitment
Year 25 : $73,800,000
Year 26 : $56,000,000
Year 27 : $17,200,000
Year 28 : $10,800,000
Salary Average Commitment
Year 25 : $73,800,000
Year 26 : $56,000,000
Year 27 : $17,200,000
Year 28 : $10,800,000
Salary Cap with 1 Way Contract
Year 25 : $73,800,000
Year 26 : $56,000,000
Year 27 : $17,200,000
Year 28 : $10,800,000

Farm Players Salaries
Macklin Celebrini	$200,000 (3)
Salary Remaining :	$200,000
Matthew Poitras	$120,000 (2)
Salary Remaining :	$120,000
Jayden Struble	$110,000 (1)
Salary Remaining :	$110,000
Raphael Lavoie	$110,000 (2)
Salary Remaining :	$110,000
Noah Philp	$100,000 (1)
Salary Remaining :	$100,000
Joel Blomqvist	$100,000 (2)
Salary Remaining :	$100,000
Logan Mailloux	$100,000 (2)
Salary Remaining :	$100,000
James Hamblin	$90,000 (2)
Salary Remaining :	$90,000
Roland McKeown	$80,000 (1)
Salary Remaining :	$80,000
Ty Smith	$80,000 (2)
Salary Remaining :	$80,000
Matt Villalta	$80,000 (2)
Salary Remaining :	$80,000
Lukas Rousek	$80,000 (2)
Salary Remaining :	$80,000
Matthew Wood	$70,000 (3)
Salary Remaining :	$70,000
Ronnie Attard	$70,000 (2)
Salary Remaining :	$70,000
Mason Morelli	$60,000 (2)
Salary Remaining :	$60,000
Ryan Carpenter	$60,000 (2)
Salary Remaining :	$60,000
Anton Blidh	$60,000 (2)
Salary Remaining :	$60,000
Tucker Robertson	$10,000 (9)
Salary Remaining :	$10,000
David Drake	$10,000 (8)
Salary Remaining :	$10,000
Jake McGrew	$10,000 (10)
Salary Remaining :	$10,000
Joseph Keane	$10,000 (10)
Salary Remaining :	$10,000
Devante Stephens	$10,000 (2)
Salary Remaining :	$10,000
Charles-Alexis Legault	$10,000 (10)
Salary Remaining :	$10,000
Josiah Didier	$10,000 (1)
Salary Remaining :	$10,000
Artem Grushnikov	$10,000 (8)
Salary Remaining :	$10,000
Cameron Crotty	$10,000 (6)
Salary Remaining :	$10,000
Jeremie Poirier	$10,000 (8)
Salary Remaining :	$10,000
Michael Benning	$10,000 (9)
Salary Remaining :	$10,000
Mike Koster	$10,000 (10)
Salary Remaining :	$10,000
Chase Pietila	$10,000 (10)
Salary Remaining :	$10,000
Alex Beaucage	$10,000 (7)
Salary Remaining :	$10,000
Jake Wise	$10,000 (8)
Salary Remaining :	$10,000
David Reinbacher	$10,000 (9)
Salary Remaining :	$10,000
Ethan Haider	$10,000 (10)
Salary Remaining :	$10,000
Total Farm Players	34
Salary Commitment
Year 25 : $1,740,000
Year 26 : $1,440,000
Year 27 : $420,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $1,740,000
Year 26 : $1,440,000
Year 27 : $420,000
Year 28 : $150,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - $100 - 0 - 0.00%
Level 2:	4000 - $60 - 0 - 0.00%
Level 3:	5000 - $40 - 0 - 0.00%
Level 4:	2000 - $30 - 0 - 0.00%
Luxury :	1000 - $205 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	95.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,100,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$8,744,437
Projected Bank Account	$8,744,437

Pro Players Salaries
Mikko Rantanen	$8,100,000 (4)
-Salary Remaining :	$8,100,000
Pavel Buchnevich	$7,400,000 (1)
-Salary Remaining :	$7,400,000
Roman Josi	$6,900,000 (3)
-Salary Remaining :	$6,900,000
Anze Kopitar	$5,100,000 (3)
-Salary Remaining :	$5,100,000
Filip Hronek	$4,600,000 (1)
-Salary Remaining :	$4,600,000
Casey Mittelstadt	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Tom Wilson	$3,900,000 (2)
-Salary Remaining :	$3,900,000
Mikey Anderson	$3,600,000 (2)
-Salary Remaining :	$3,600,000
J.J. Moser	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Alex Lyon	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Trent Frederic	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Kevin Bahl	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Ville Husso	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Blake Lizotte	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Sean Walker	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Connor Zary	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Parker Wotherspoon	$1,300,000 (3)
-Salary Remaining :	$1,300,000
Carl Grundstrom (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Henry Thrun (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Luke Evangelista	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Mads Sogaard (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$700,000
Total Pro Players	21
Salary Commitment
Year 25 : $71,100,000
Year 26 : $38,800,000
Year 27 : $21,400,000
Year 28 : $8,100,000
Salary Average Commitment
Year 25 : $71,100,000
Year 26 : $38,800,000
Year 27 : $21,400,000
Year 28 : $8,100,000
Salary Cap with 1 Way Contract
Year 25 : $68,000,000
Year 26 : $36,900,000
Year 27 : $21,400,000
Year 28 : $8,100,000

Farm Players Salaries
Lian Bichsel	$110,000 (3)
Salary Remaining :	$110,000
Matt Luff	$100,000 (2)
Salary Remaining :	$100,000
Alex Laferriere	$90,000 (1)
Salary Remaining :	$90,000
Jeff Malott	$90,000 (2)
Salary Remaining :	$90,000
Kevin Mandolese	$90,000 (2)
Salary Remaining :	$90,000
Brennan Othmann	$80,000 (2)
Salary Remaining :	$80,000
Austin Strand	$80,000 (2)
Salary Remaining :	$80,000
Patrick Maroon	$60,000 (1)
Salary Remaining :	$60,000
Tanner Dickinson	$10,000 (8)
Salary Remaining :	$10,000
Michael Buchinger	$10,000 (9)
Salary Remaining :	$10,000
Riley Duran	$10,000 (9)
Salary Remaining :	$10,000
Bryce McConnell-Barker	$10,000 (9)
Salary Remaining :	$10,000
Guillaume Richard	$10,000 (10)
Salary Remaining :	$10,000
Andrei Loshko	$10,000 (10)
Salary Remaining :	$10,000
Trevor Connelly	$10,000 (10)
Salary Remaining :	$10,000
Curtis Douglas	$10,000 (8)
Salary Remaining :	$10,000
Roman Schmidt	$10,000 (8)
Salary Remaining :	$10,000
Tristan Lennox	$10,000 (8)
Salary Remaining :	$10,000
Jackson Dorrington	$10,000 (10)
Salary Remaining :	$10,000
Henri Nikkanen	$10,000 (8)
Salary Remaining :	$10,000
Anthony Romano	$10,000 (9)
Salary Remaining :	$10,000
John Farinacci	$10,000 (8)
Salary Remaining :	$10,000
Luke Reid	$10,000 (10)
Salary Remaining :	$10,000
Kasper Halttunen	$10,000 (9)
Salary Remaining :	$10,000
Total Farm Players	24
Salary Commitment
Year 25 : $860,000
Year 26 : $710,000
Year 27 : $270,000
Year 28 : $160,000
Salary Average Commitment
Year 25 : $860,000
Year 26 : $710,000
Year 27 : $270,000
Year 28 : $160,000

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - $100 - 0 - 0.00%
Level 2:	4000 - $60 - 0 - 0.00%
Level 3:	5000 - $40 - 0 - 0.00%
Level 4:	2000 - $30 - 0 - 0.00%
Luxury :	1000 - $188 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	137.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,200,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$41,268,174
Projected Bank Account	$41,268,174

Pro Players Salaries
Bo Horvat	$6,200,000 (3)
-Salary Remaining :	$6,200,000
Seth Jarvis	$6,200,000 (3)
-Salary Remaining :	$6,200,000
Valeri Nichushkin	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Devon Toews	$5,300,000 (1)
-Salary Remaining :	$5,300,000
Esa Lindell	$5,100,000 (4)
-Salary Remaining :	$5,100,000
Tyler Toffoli	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Mike Matheson	$4,900,000 (3)
-Salary Remaining :	$4,900,000
Brent Burns	$4,800,000 (2)
-Salary Remaining :	$4,800,000
Neal Pionk	$4,300,000 (1)
-Salary Remaining :	$4,300,000
Aleksander Barkov	$4,300,000 (3)
-Salary Remaining :	$4,300,000
Erik Cernak	$3,900,000 (4)
-Salary Remaining :	$3,900,000
Jamie Benn	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Vincent Trocheck	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Ilya Sorokin	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Jakub Dobes	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Nick Foligno	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Marco Kasper	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Beck Malenstyn	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Ridly Greig	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Dmitry Kulikov	$500,000 (3)
-Salary Remaining :	$500,000
Total Pro Players	20
Salary Commitment
Year 25 : $73,200,000
Year 26 : $56,700,000
Year 27 : $46,600,000
Year 28 : $15,000,000
Salary Average Commitment
Year 25 : $72,889,000
Year 26 : $56,389,000
Year 27 : $46,289,000
Year 28 : $15,000,000
Salary Cap with 1 Way Contract
Year 25 : $73,200,000
Year 26 : $56,700,000
Year 27 : $46,600,000
Year 28 : $15,000,000

Farm Players Salaries
Jackson Blake	$100,000 (2)
Salary Remaining :	$100,000
Adam Klapka	$90,000 (1)
Salary Remaining :	$90,000
Mark Kastelic	$90,000 (1)
Salary Remaining :	$90,000
Brett Murray	$90,000 (1)
Salary Remaining :	$90,000
Ethan Cardwell	$80,000 (2)
Salary Remaining :	$80,000
Jeffrey Viel	$80,000 (2)
Salary Remaining :	$80,000
Matt Rempe	$70,000 (1)
Salary Remaining :	$70,000
Maxwell Crozier	$70,000 (2)
Salary Remaining :	$70,000
Devin Cooley	$70,000 (1)
Salary Remaining :	$70,000
Ethan Samson	$10,000 (8)
Salary Remaining :	$10,000
Hank Kempf	$10,000 (10)
Salary Remaining :	$10,000
Bogdan Trineyev	$10,000 (7)
Salary Remaining :	$10,000
Dylan Roobroeck	$10,000 (9)
Salary Remaining :	$10,000
Elias Salomonsson	$10,000 (9)
Salary Remaining :	$10,000
Rudy Guimond	$10,000 (9)
Salary Remaining :	$10,000
Sam Lipkin	$10,000 (9)
Salary Remaining :	$10,000
Noah Laba	$10,000 (10)
Salary Remaining :	$10,000
Jack Finley	$10,000 (7)
Salary Remaining :	$10,000
Eemil Viro	$10,000 (8)
Salary Remaining :	$10,000
Justin Robidas	$10,000 (9)
Salary Remaining :	$10,000
Noah Beck	$10,000 (10)
Salary Remaining :	$10,000
Ole Julian Bjorgvik-Holm	$10,000 (9)
Salary Remaining :	$10,000
Nathan Villeneuve	$10,000 (10)
Salary Remaining :	$10,000
Joel Nystrom	$10,000 (10)
Salary Remaining :	$10,000
Calle Clang	$10,000 (8)
Salary Remaining :	$10,000
Artur Cholach	$10,000 (10)
Salary Remaining :	$10,000
Adam Sykora	$10,000 (8)
Salary Remaining :	$10,000
Josh Bloom	$10,000 (8)
Salary Remaining :	$10,000
Tyrel Bauer	$10,000 (8)
Salary Remaining :	$10,000
Total Farm Players	29
Salary Commitment
Year 25 : $940,000
Year 26 : $530,000
Year 27 : $200,000
Year 28 : $200,000
Salary Average Commitment
Year 25 : $940,000
Year 26 : $530,000
Year 27 : $200,000
Year 28 : $200,000

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $75 - 0 - 0.00%
Level 2:	4000 - $40 - 0 - 0.00%
Level 3:	5000 - $25 - 0 - 0.00%
Level 4:	2000 - $20 - 0 - 0.00%
Luxury :	1000 - $125 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	90.00%
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$41,200,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$41,946,510
Projected Bank Account	$41,946,510

Pro Players Salaries
Matty Beniers	$4,100,000 (3)
-Salary Remaining :	$4,100,000
Connor Murphy	$3,700,000 (3)
-Salary Remaining :	$3,700,000
Ondrej Palat	$3,100,000 (2)
-Salary Remaining :	$3,100,000
Connor Clifton	$2,900,000 (2)
-Salary Remaining :	$2,900,000
Damon Severson	$2,800,000 (3)
-Salary Remaining :	$2,800,000
Pius Suter	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Mason Appleton	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Nico Sturm	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Dante Fabbro	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Nathan Bastian	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Corey Perry	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Nick Cousins	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Emil Lilleberg	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Nate Schmidt	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Vitek Vanecek	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Sebastian Aho2	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Haydn Fleury	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jonny Brodzinski	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Jack Campbell	$800,000 (1)
-Salary Remaining :	$800,000
Tye Kartye (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$800,000
Jack Johnson	$800,000 (1)
-Salary Remaining :	$800,000
Zack Ostapchuk	$800,000 (2)
-Salary Remaining :	$800,000
Dalibor Dvorsky	$400,000 (1)
-Salary Remaining :	$400,000
Total Pro Players	23
Salary Commitment
Year 25 : $41,200,000
Year 26 : $27,100,000
Year 27 : $11,800,000
Year 28 : $0
Salary Average Commitment
Year 25 : $41,200,000
Year 26 : $27,100,000
Year 27 : $11,800,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $41,200,000
Year 26 : $27,100,000
Year 27 : $11,800,000
Year 28 : $0

Farm Players Salaries
Colin Jacobs	$200,000 (1)
Salary Remaining :	$200,000
Cameron Hebig	$200,000 (1)
Salary Remaining :	$200,000
Simon Nemec	$140,000 (2)
Salary Remaining :	$140,000
Kurtis MacDermid	$110,000 (1)
Salary Remaining :	$110,000
Elias Pettersson2	$80,000 (3)
Salary Remaining :	$80,000
Dylan Coghlan	$80,000 (2)
Salary Remaining :	$80,000
Maveric Lamoureux	$80,000 (3)
Salary Remaining :	$80,000
Cale Fleury	$80,000 (2)
Salary Remaining :	$80,000
Justin Bailey	$50,000 (2)
Salary Remaining :	$50,000
Zach Sanford	$50,000 (1)
Salary Remaining :	$50,000
Jagger Firkus	$10,000 (9)
Salary Remaining :	$10,000
Marek Alscher	$10,000 (9)
Salary Remaining :	$10,000
Matyas Sapovaliv	$10,000 (9)
Salary Remaining :	$10,000
Justin Gill	$10,000 (9)
Salary Remaining :	$10,000
Samuel Knazko	$10,000 (7)
Salary Remaining :	$10,000
Zach Bouthillier	$10,000 (7)
Salary Remaining :	$10,000
Carter Mazur	$10,000 (8)
Salary Remaining :	$10,000
Reid Dyck	$10,000 (7)
Salary Remaining :	$10,000
Harrison Brunicke	$10,000 (10)
Salary Remaining :	$10,000
Jesse Pulkkinen	$10,000 (10)
Salary Remaining :	$10,000
Christopher Brown	$10,000 (8)
Salary Remaining :	$10,000
Liam Coughlin	$10,000 (8)
Salary Remaining :	$10,000
Gavin White	$10,000 (8)
Salary Remaining :	$10,000
Luca Pinelli	$10,000 (10)
Salary Remaining :	$10,000
Shane LaChance	$10,000 (10)
Salary Remaining :	$10,000
Aku Koskenvuo	$10,000 (7)
Salary Remaining :	$10,000
Luke Tuch	$10,000 (9)
Salary Remaining :	$10,000
Total Farm Players	27
Salary Commitment
Year 25 : $1,240,000
Year 26 : $680,000
Year 27 : $330,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $1,060,000
Year 26 : $680,000
Year 27 : $330,000
Year 28 : $170,000

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	8000 - $102 - 0 - 0.00%
Level 2:	4000 - $62 - 0 - 0.00%
Level 3:	5000 - $40 - 0 - 0.00%
Level 4:	2000 - $32 - 0 - 0.00%
Luxury :	1000 - $206 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	121.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,500,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$28,115,675
Projected Bank Account	$28,115,675

Pro Players Salaries
Jack Eichel	$7,600,000 (4)
-Salary Remaining :	$7,600,000
Dylan Larkin	$7,300,000 (3)
-Salary Remaining :	$7,300,000
Miro Heiskanen	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Marcus Pettersson	$3,900,000 (1)
-Salary Remaining :	$3,900,000
Sam Montembeault	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Rasmus Ristolainen	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Luke Schenn	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Nick Seeler	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Tristan Jarry	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Cole Sillinger	$3,200,000 (3)
-Salary Remaining :	$3,200,000
Bobby Brink	$2,900,000 (3)
-Salary Remaining :	$2,900,000
Cam York	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Ben Chiarot	$2,700,000 (3)
-Salary Remaining :	$2,700,000
Kiefer Sherwood	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Paul Cotter	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Trevor Moore	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Brandon Duhaime	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Colton Sissons	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Luke Kunin	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Yakov Trenin	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Dylan Guenther	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Brandon Saad (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Jalen Chatfield (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Justus Annunen (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,100,000
Semyon Varlamov	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Total Pro Players	25
Salary Commitment
Year 25 : $71,500,000
Year 26 : $52,000,000
Year 27 : $35,700,000
Year 28 : $11,100,000
Salary Average Commitment
Year 25 : $71,500,000
Year 26 : $52,000,000
Year 27 : $35,700,000
Year 28 : $11,100,000
Salary Cap with 1 Way Contract
Year 25 : $68,000,000
Year 26 : $50,800,000
Year 27 : $35,700,000
Year 28 : $11,100,000

Farm Players Salaries
Brendan Brisson	$110,000 (1)
Salary Remaining :	$110,000
Michael Carcone	$100,000 (2)
Salary Remaining :	$100,000
Matias Maccelli	$90,000 (2)
Salary Remaining :	$90,000
Jani Hakanpaa	$90,000 (2)
Salary Remaining :	$90,000
Zack MacEwen	$90,000 (1)
Salary Remaining :	$90,000
Akito Hirose	$90,000 (1)
Salary Remaining :	$90,000
Joshua Roy	$90,000 (2)
Salary Remaining :	$90,000
Jakub Lauko	$90,000 (2)
Salary Remaining :	$90,000
Anthony Richard	$80,000 (2)
Salary Remaining :	$80,000
Liam Ohgren	$80,000 (3)
Salary Remaining :	$80,000
Nikita Tolopilo	$80,000 (2)
Salary Remaining :	$80,000
Louie Belpedio	$80,000 (1)
Salary Remaining :	$80,000
Malcolm Subban	$80,000 (1)
Salary Remaining :	$80,000
Max Sasson	$80,000 (2)
Salary Remaining :	$80,000
Givani Smith	$80,000 (1)
Salary Remaining :	$80,000
Cole McWard	$70,000 (2)
Salary Remaining :	$70,000
Arshdeep Bains	$60,000 (1)
Salary Remaining :	$60,000
Ryder Korczak	$10,000 (8)
Salary Remaining :	$10,000
Brandon Coe	$10,000 (8)
Salary Remaining :	$10,000
Gavin Brindley	$10,000 (9)
Salary Remaining :	$10,000
Danny Zhilkin	$10,000 (9)
Salary Remaining :	$10,000
Ryan Ufko	$10,000 (9)
Salary Remaining :	$10,000
Fabian Wagner	$10,000 (10)
Salary Remaining :	$10,000
Calle Odelius	$10,000 (10)
Salary Remaining :	$10,000
Corson Ceulemans	$10,000 (8)
Salary Remaining :	$10,000
Niko Huuhtanen	$10,000 (9)
Salary Remaining :	$10,000
Aleksi Heimosalmi	$10,000 (9)
Salary Remaining :	$10,000
Eamon Powell	$10,000 (10)
Salary Remaining :	$10,000
Blake Biondi	$10,000 (10)
Salary Remaining :	$10,000
Brent Johnson	$10,000 (10)
Salary Remaining :	$10,000
Total Farm Players	30
Salary Commitment
Year 25 : $1,570,000
Year 26 : $980,000
Year 27 : $210,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $1,570,000
Year 26 : $980,000
Year 27 : $210,000
Year 28 : $130,000

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - $105 - 0 - 0.00%
Level 2:	4000 - $60 - 0 - 0.00%
Level 3:	5000 - $45 - 0 - 0.00%
Level 4:	2000 - $30 - 0 - 0.00%
Luxury :	1000 - $210 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,200,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$735,000
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$12,900,000
Projected Bank Account	$12,900,000

Pro Players Salaries
Jason Robertson	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Nico Hischier	$6,600,000 (2)
-Salary Remaining :	$6,600,000
Vladimir Tarasenko	$6,200,000 (2)
-Salary Remaining :	$6,200,000
Ryan Nugent-Hopkins	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Jacob Markstrom	$3,900,000 (1)
-Salary Remaining :	$3,900,000
Scott Laughton	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Jamie Oleksiak	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Dougie Hamilton	$3,300,000 (3)
-Salary Remaining :	$3,300,000
Samuel Ersson	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Zach Whitecloud	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Jack Quinn	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Isac Lundestrom	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Marcus Foligno	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Noah Gregor	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Brayden Pachal (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Philip Tomasino (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Jacob Bernard-Docker (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,000,000
Alec Martinez	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Tomas Tatar	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Erik Gustafsson	$900,000 (1)
-Salary Remaining :	$900,000
Tyler Johnson	$800,000 (1)
-Salary Remaining :	$800,000
Total Pro Players	21
Salary Commitment
Year 25 : $57,200,000
Year 26 : $40,400,000
Year 27 : $12,300,000
Year 28 : $3,500,000
Salary Average Commitment
Year 25 : $57,200,000
Year 26 : $40,400,000
Year 27 : $12,300,000
Year 28 : $3,500,000
Salary Cap with 1 Way Contract
Year 25 : $56,200,000
Year 26 : $40,400,000
Year 27 : $12,300,000
Year 28 : $3,500,000

Farm Players Salaries
Ben Kraws	$200,000 (1)
Salary Remaining :	$200,000
Daniil Miromanov	$120,000 (2)
Salary Remaining :	$120,000
Mason Shaw	$80,000 (2)
Salary Remaining :	$80,000
Zach Sawchenko	$70,000 (1)
Salary Remaining :	$70,000
Jakub Skarek	$70,000 (2)
Salary Remaining :	$70,000
Adam Ginning	$70,000 (2)
Salary Remaining :	$70,000
Cole Reinhardt	$70,000 (2)
Salary Remaining :	$70,000
Jake Leschyshyn	$70,000 (2)
Salary Remaining :	$70,000
Callahan Burke	$70,000 (1)
Salary Remaining :	$70,000
Josiah Slavin	$60,000 (2)
Salary Remaining :	$60,000
Carsen Twarynski	$60,000 (1)
Salary Remaining :	$60,000
Scott Reedy	$60,000 (2)
Salary Remaining :	$60,000
Ben Harpur	$50,000 (1)
Salary Remaining :	$50,000
Justin Taylor	$10,000 (2)
Salary Remaining :	$10,000
Julian Lutz	$10,000 (9)
Salary Remaining :	$10,000
Zach Gallant	$10,000 (10)
Salary Remaining :	$10,000
Angus Booth	$10,000 (9)
Salary Remaining :	$10,000
Conner Roulette	$10,000 (9)
Salary Remaining :	$10,000
Tyler Bird	$10,000 (5)
Salary Remaining :	$10,000
Mitch Gibson	$10,000 (8)
Salary Remaining :	$10,000
Jack Dugan	$10,000 (7)
Salary Remaining :	$10,000
Jett Woo	$10,000 (6)
Salary Remaining :	$10,000
Graham McPhee	$10,000 (7)
Salary Remaining :	$10,000
Tyler Inamoto	$10,000 (9)
Salary Remaining :	$10,000
Dalton Smith	$10,000 (7)
Salary Remaining :	$10,000
William Wallinder	$10,000 (8)
Salary Remaining :	$10,000
Amadeus Lombardi	$10,000 (8)
Salary Remaining :	$10,000
Chase Stillman	$10,000 (10)
Salary Remaining :	$10,000
Jayden Grubbe	$10,000 (9)
Salary Remaining :	$10,000
Jake Schmaltz	$10,000 (10)
Salary Remaining :	$10,000
Demetrios Koumontzis	$10,000 (10)
Salary Remaining :	$10,000
Brent Pedersen	$10,000 (8)
Salary Remaining :	$10,000
Total Farm Players	32
Salary Commitment
Year 25 : $1,240,000
Year 26 : $790,000
Year 27 : $180,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $1,240,000
Year 26 : $790,000
Year 27 : $180,000
Year 28 : $180,000

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - $105 - 0 - 0.00%
Level 2:	4000 - $63 - 0 - 0.00%
Level 3:	5000 - $42 - 0 - 0.00%
Level 4:	2000 - $31 - 0 - 0.00%
Luxury :	1000 - $209 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	124.00%
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,100,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$39,098,901
Projected Bank Account	$39,098,901

Pro Players Salaries
Nikita Kucherov	$8,400,000 (2)
-Salary Remaining :	$8,400,000
Adrian Kempe	$6,700,000 (4)
-Salary Remaining :	$6,700,000
Moritz Seider	$6,600,000 (4)
-Salary Remaining :	$6,600,000
Tim Stutzle	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Brandon Hagel	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Nick Schmaltz	$5,900,000 (3)
-Salary Remaining :	$5,900,000
Quinton Byfield	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Sean Durzi	$4,400,000 (2)
-Salary Remaining :	$4,400,000
Oliver Bjorkstrand	$4,100,000 (2)
-Salary Remaining :	$4,100,000
Brady Skjei	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Bowen Byram	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Anton Lundell	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Dmitri Voronkov	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Noah Cates	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Frederik Andersen	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Connor Ingram	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Logan Stanley	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Ty Dellandrea	$1,000,000 (2)
-Salary Remaining :	$1,000,000
William Eklund	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Total Pro Players	19
Salary Commitment
Year 25 : $77,100,000
Year 26 : $62,800,000
Year 27 : $24,700,000
Year 28 : $17,300,000
Salary Average Commitment
Year 25 : $77,100,000
Year 26 : $62,800,000
Year 27 : $24,700,000
Year 28 : $17,300,000
Salary Cap with 1 Way Contract
Year 25 : $77,100,000
Year 26 : $62,800,000
Year 27 : $24,700,000
Year 28 : $17,300,000

Farm Players Salaries
Dennis Gilbert	$120,000 (2)
Salary Remaining :	$120,000
Alex Turcotte	$120,000 (1)
Salary Remaining :	$120,000
Calen Addison	$120,000 (2)
Salary Remaining :	$120,000
Matej Blumel	$120,000 (1)
Salary Remaining :	$120,000
Jani Nyman	$120,000 (3)
Salary Remaining :	$120,000
Emil Heineman	$120,000 (2)
Salary Remaining :	$120,000
Arvid Soderblom	$120,000 (1)
Salary Remaining :	$120,000
Oliver Kylington	$120,000 (2)
Salary Remaining :	$120,000
Mike Hardman	$110,000 (2)
Salary Remaining :	$110,000
P.O Joseph	$100,000 (1)
Salary Remaining :	$100,000
Shane Wright	$100,000 (1)
Salary Remaining :	$100,000
Matthew Knies	$100,000 (1)
Salary Remaining :	$100,000
Yaroslav Askarov	$100,000 (1)
Salary Remaining :	$100,000
Ian Mitchell	$90,000 (2)
Salary Remaining :	$90,000
Nikita Alexandrov	$90,000 (2)
Salary Remaining :	$90,000
Filip Roos	$80,000 (2)
Salary Remaining :	$80,000
Reese Johnson	$80,000 (1)
Salary Remaining :	$80,000
Magnus Hellberg	$80,000 (1)
Salary Remaining :	$80,000
Michael DiPietro	$80,000 (1)
Salary Remaining :	$80,000
Jaxson Stauber	$80,000 (2)
Salary Remaining :	$80,000
Alexandre Fortin	$50,000 (2)
Salary Remaining :	$50,000
Brayden Tracey	$10,000 (6)
Salary Remaining :	$10,000
Mitchell Vande Sompel	$10,000 (5)
Salary Remaining :	$10,000
Ozzy Wiesblatt	$10,000 (6)
Salary Remaining :	$10,000
Carson Lambos	$10,000 (9)
Salary Remaining :	$10,000
Topias Vilen	$10,000 (9)
Salary Remaining :	$10,000
Ville Ottavainen	$10,000 (9)
Salary Remaining :	$10,000
Nikita Novikov	$10,000 (9)
Salary Remaining :	$10,000
Aleksandr Kisakov	$10,000 (9)
Salary Remaining :	$10,000
Cameron Hughes	$10,000 (3)
Salary Remaining :	$10,000
Noel Hoefenmayer	$10,000 (6)
Salary Remaining :	$10,000
Total Farm Players	31
Salary Commitment
Year 25 : $2,200,000
Year 26 : $1,200,000
Year 27 : $220,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $2,200,000
Year 26 : $1,200,000
Year 27 : $220,000
Year 28 : $90,000

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	8000 - $103 - 0 - 0.00%
Level 2:	4000 - $63 - 0 - 0.00%
Level 3:	5000 - $45 - 0 - 0.00%
Level 4:	2000 - $31 - 0 - 0.00%
Luxury :	1000 - $223 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	133.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,900,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$23,130,678
Projected Bank Account	$23,130,678

Pro Players Salaries
William Nylander	$7,200,000 (3)
-Salary Remaining :	$7,200,000
Brayden Point	$7,200,000 (3)
-Salary Remaining :	$7,200,000
Sidney Crosby	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Darcy Kuemper	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Cody Ceci	$4,500,000 (4)
-Salary Remaining :	$4,500,000
David Savard	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Charlie Coyle	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Artemi Panarin	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Mario Ferraro	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Jake Guentzel	$3,400,000 (2)
-Salary Remaining :	$3,400,000
Cam Fowler	$3,100,000 (2)
-Salary Remaining :	$3,100,000
Ilya Lyubushkin	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Joel Hofer	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Alex Pietrangelo	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Drake Batherson	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Ryan McLeod	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Erik Johnson (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Brandon Halverson (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Brock McGinn	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Josh Doan	$900,000 (1)
-Salary Remaining :	$900,000
Aatu Raty	$800,000 (1)
-Salary Remaining :	$800,000
Chris Wagner (1 Way Contract)	$700,000 (2)
-Salary Remaining :	$700,000
Total Pro Players	22
Salary Commitment
Year 25 : $72,900,000
Year 26 : $51,700,000
Year 27 : $29,900,000
Year 28 : $4,500,000
Salary Average Commitment
Year 25 : $72,900,000
Year 26 : $51,700,000
Year 27 : $29,900,000
Year 28 : $4,500,000
Salary Cap with 1 Way Contract
Year 25 : $70,500,000
Year 26 : $49,300,000
Year 27 : $29,900,000
Year 28 : $4,500,000

Farm Players Salaries
Aaron Dell	$120,000 (2)
Salary Remaining :	$120,000
Brendan Smith	$120,000 (2)
Salary Remaining :	$120,000
Joshua Brown	$120,000 (2)
Salary Remaining :	$120,000
Robbie Russo	$120,000 (2)
Salary Remaining :	$120,000
Jason Polin	$110,000 (2)
Salary Remaining :	$110,000
Jaret Anderson-Dolan	$90,000 (1)
Salary Remaining :	$90,000
Dennis Cholowski	$90,000 (1)
Salary Remaining :	$90,000
Ivan Ivan	$80,000 (2)
Salary Remaining :	$80,000
Jeremy Davies	$80,000 (2)
Salary Remaining :	$80,000
Kasimir Kaskisuo	$80,000 (1)
Salary Remaining :	$80,000
Gabe Perreault	$70,000 (3)
Salary Remaining :	$70,000
Rodrigo Abols	$70,000 (2)
Salary Remaining :	$70,000
Tye Felhaber	$70,000 (2)
Salary Remaining :	$70,000
Jere Innala	$70,000 (2)
Salary Remaining :	$70,000
Matt Kiersted	$60,000 (1)
Salary Remaining :	$60,000
Cade Webber	$10,000 (9)
Salary Remaining :	$10,000
Graham Sward	$10,000 (9)
Salary Remaining :	$10,000
Damien Giroux	$10,000 (6)
Salary Remaining :	$10,000
Mason Primeau	$10,000 (6)
Salary Remaining :	$10,000
Tyler Madden	$10,000 (6)
Salary Remaining :	$10,000
Cedric Pare	$10,000 (7)
Salary Remaining :	$10,000
Serron Noel	$10,000 (7)
Salary Remaining :	$10,000
Jalen Luypen	$10,000 (9)
Salary Remaining :	$10,000
Jared Davidson	$10,000 (9)
Salary Remaining :	$10,000
Ryan Hofer	$10,000 (9)
Salary Remaining :	$10,000
Ryder Rolston	$10,000 (9)
Salary Remaining :	$10,000
Justin Janicke	$10,000 (10)
Salary Remaining :	$10,000
Matthew Thiessen	$10,000 (9)
Salary Remaining :	$10,000
Filip Larsson	$10,000 (10)
Salary Remaining :	$10,000
Jakov Novak	$10,000 (9)
Salary Remaining :	$10,000
Total Farm Players	30
Salary Commitment
Year 25 : $1,500,000
Year 26 : $1,180,000
Year 27 : $220,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $1,500,000
Year 26 : $1,180,000
Year 27 : $220,000
Year 28 : $150,000

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	8000 - $102 - 0 - 0.00%
Level 2:	4000 - $62 - 0 - 0.00%
Level 3:	5000 - $39 - 0 - 0.00%
Level 4:	2000 - $30 - 0 - 0.00%
Luxury :	1000 - $210 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	104.00%
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,000,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$7,154,630
Projected Bank Account	$7,154,630

Pro Players Salaries
Filip Forsberg	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Tyler Seguin	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Thomas Harley	$5,700,000 (3)
-Salary Remaining :	$5,700,000
Jared Spurgeon	$4,300,000 (1)
-Salary Remaining :	$4,300,000
Braden Schneider	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Adam Lowry	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Joey Daccord	$3,900,000 (2)
-Salary Remaining :	$3,900,000
Filip Chytil	$3,900,000 (1)
-Salary Remaining :	$3,900,000
Nikita Zadorov	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Conor Garland	$3,800,000 (3)
-Salary Remaining :	$3,800,000
Vince Dunn	$3,700,000 (3)
-Salary Remaining :	$3,700,000
Nick Perbix	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Anthony Beauvillier	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Keegan Kolesar	$2,200,000 (3)
-Salary Remaining :	$2,200,000
Tanner Pearson	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Michael McCarron	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Ilya Mikheyev	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Jiri Kulich	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Joel Kiviranta	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Daniel Sprong	$1,200,000 (1)
-Salary Remaining :	$1,200,000
John Klingberg (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,100,000
Matthew Murray	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Total Pro Players	22
Salary Commitment
Year 25 : $70,000,000
Year 26 : $37,900,000
Year 27 : $25,100,000
Year 28 : $4,000,000
Salary Average Commitment
Year 25 : $70,000,000
Year 26 : $37,900,000
Year 27 : $25,100,000
Year 28 : $4,000,000
Salary Cap with 1 Way Contract
Year 25 : $68,900,000
Year 26 : $36,800,000
Year 27 : $25,100,000
Year 28 : $4,000,000

Farm Players Salaries
Arttu Hyry	$140,000 (1)
Salary Remaining :	$140,000
Justin Hryckowian	$140,000 (1)
Salary Remaining :	$140,000
Riley Tufte	$90,000 (1)
Salary Remaining :	$90,000
Nikita Grebenkin	$80,000 (3)
Salary Remaining :	$80,000
Fabian Lysell	$80,000 (2)
Salary Remaining :	$80,000
Andre Lee	$70,000 (2)
Salary Remaining :	$70,000
Matt Stienburg	$70,000 (1)
Salary Remaining :	$70,000
Mac Hollowell	$60,000 (1)
Salary Remaining :	$60,000
Emmitt Finnie	$40,000 (1)
Salary Remaining :	$40,000
Emmett Croteau	$10,000 (7)
Salary Remaining :	$10,000
Robbie Stucker	$10,000 (8)
Salary Remaining :	$10,000
Riley Sutter	$10,000 (5)
Salary Remaining :	$10,000
Elliot Desnoyers	$10,000 (8)
Salary Remaining :	$10,000
Hunter Drew	$10,000 (5)
Salary Remaining :	$10,000
Jack Becker	$10,000 (7)
Salary Remaining :	$10,000
Antti Tuomisto	$10,000 (9)
Salary Remaining :	$10,000
Nikita Quapp	$10,000 (10)
Salary Remaining :	$10,000
Tyler Muszelik	$10,000 (9)
Salary Remaining :	$10,000
Reid Schaefer	$10,000 (9)
Salary Remaining :	$10,000
Stanislav Demin	$10,000 (9)
Salary Remaining :	$10,000
Noel Nordh	$10,000 (10)
Salary Remaining :	$10,000
Finn Harding	$10,000 (10)
Salary Remaining :	$10,000
Cam Squires	$10,000 (10)
Salary Remaining :	$10,000
Ilya Protas	$10,000 (10)
Salary Remaining :	$10,000
David Edstrom	$10,000 (10)
Salary Remaining :	$10,000
Tomas Hamara	$10,000 (10)
Salary Remaining :	$10,000
Tristan Bertucci	$10,000 (10)
Salary Remaining :	$10,000
Jacob Fowler	$10,000 (9)
Salary Remaining :	$10,000
Total Farm Players	28
Salary Commitment
Year 25 : $960,000
Year 26 : $420,000
Year 27 : $270,000
Year 28 : $190,000
Salary Average Commitment
Year 25 : $960,000
Year 26 : $420,000
Year 27 : $270,000
Year 28 : $190,000

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - $88 - 0 - 0.00%
Level 2:	4000 - $50 - 0 - 0.00%
Level 3:	5000 - $34 - 0 - 0.00%
Level 4:	2000 - $22 - 0 - 0.00%
Luxury :	1000 - $188 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	90.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$43,500,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$10,487,344
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$28,492,558
Projected Bank Account	$28,492,558

Pro Players Salaries
Jeff Petry	$4,900,000 (1)
-Salary Remaining :	$4,900,000
Linus Ullmark	$4,800,000 (3)
-Salary Remaining :	$4,800,000
Alex Iafallo	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Brendan Gallagher	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Nick Leddy	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Brett Kulak	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Jaycob Megna	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Ryan Strome	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Matt Grzelcyk	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Pontus Holmberg	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Jarred Tinordi	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Leo Carlsson	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Connor Brown	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Ryan Donato	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Conor Sheary	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Patrick Brown	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Chad Ruhwedel	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Dominic Toninato	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Samuel Fagemo	$900,000 (3)
-Salary Remaining :	$900,000
Clark Bishop	$600,000 (1)
-Salary Remaining :	$600,000
Tyler Pitlick	$600,000 (1)
-Salary Remaining :	$600,000
Matt Nieto	$500,000 (1)
-Salary Remaining :	$500,000
Carl Lindbom	$400,000 (1)
-Salary Remaining :	$400,000
Total Pro Players	23
Salary Commitment
Year 25 : $43,500,000
Year 26 : $25,300,000
Year 27 : $10,200,000
Year 28 : $0
Salary Average Commitment
Year 25 : $43,500,000
Year 26 : $25,300,000
Year 27 : $10,200,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $43,500,000
Year 26 : $25,300,000
Year 27 : $10,200,000
Year 28 : $0

Farm Players Salaries
Cal Petersen	$120,000 (1)
Salary Remaining :	$120,000
Alexander Holtz	$120,000 (2)
Salary Remaining :	$120,000
Hendrix Lapierre	$120,000 (2)
Salary Remaining :	$120,000
Jesper Wallstedt	$100,000 (2)
Salary Remaining :	$100,000
Ivan Miroshnichenko	$90,000 (2)
Salary Remaining :	$90,000
Kevin Labanc	$90,000 (1)
Salary Remaining :	$90,000
Danila Yurov	$40,000 (1)
Salary Remaining :	$40,000
Arseni Gritsyuk	$40,000 (1)
Salary Remaining :	$40,000
Damian Clara	$10,000 (10)
Salary Remaining :	$10,000
Travis Barron	$10,000 (3)
Salary Remaining :	$10,000
David Noel	$10,000 (9)
Salary Remaining :	$10,000
Reilly Webb	$10,000 (9)
Salary Remaining :	$10,000
Jared Wright	$10,000 (9)
Salary Remaining :	$10,000
Brandon Hickey	$10,000 (3)
Salary Remaining :	$10,000
Nick Swaney	$10,000 (6)
Salary Remaining :	$10,000
Luke Prokop	$10,000 (7)
Salary Remaining :	$10,000
Alex Kannok Leipert	$10,000 (8)
Salary Remaining :	$10,000
Luke Henman	$10,000 (6)
Salary Remaining :	$10,000
Greg Meireles	$10,000 (7)
Salary Remaining :	$10,000
Tristen Robins	$10,000 (8)
Salary Remaining :	$10,000
Matthew Maggio	$10,000 (8)
Salary Remaining :	$10,000
Dmitry Kuzmin	$10,000 (8)
Salary Remaining :	$10,000
Jack Devine	$10,000 (10)
Salary Remaining :	$10,000
Daniil But	$10,000 (10)
Salary Remaining :	$10,000
Mikus Vecvanags	$10,000 (9)
Salary Remaining :	$10,000
Dylan Ferguson	$10,000 (9)
Salary Remaining :	$10,000
Carter Berger	$10,000 (9)
Salary Remaining :	$10,000
Total Farm Players	27
Salary Commitment
Year 25 : $910,000
Year 26 : $620,000
Year 27 : $190,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $910,000
Year 26 : $620,000
Year 27 : $190,000
Year 28 : $170,000

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	8000 - $95 - 0 - 0.00%
Level 2:	4000 - $50 - 0 - 0.00%
Level 3:	5000 - $40 - 0 - 0.00%
Level 4:	2000 - $30 - 0 - 0.00%
Luxury :	1000 - $195 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	97.00%
Income
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,200,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,700,000
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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$11,574,823
Projected Bank Account	$11,574,823

Pro Players Salaries
Matthew Tkachuk	$7,600,000 (1)
-Salary Remaining :	$7,600,000
John Gibson	$6,300,000 (1)
-Salary Remaining :	$6,300,000
Victor Hedman	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Alex Vlasic	$5,000,000 (1)
-Salary Remaining :	$5,000,000
J.T. Compher	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Scott Wedgewood	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Johnathan Kovacevic	$3,400,000 (3)
-Salary Remaining :	$3,400,000
Taylor Raddysh	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Logan O'Connor	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Calle Jarnkrok	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Mathieu Olivier	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Michael Kesselring	$1,800,000 (3)
-Salary Remaining :	$1,800,000
Wyatt Johnston	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Cole Smith	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Yegor Chinakhov	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Conor Timmins	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Connor Dewar	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Adam Boqvist	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Juraj Slafkovsky	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Matt Coronato	$900,000 (2)
-Salary Remaining :	$900,000
Travis Boyd	$800,000 (1)
-Salary Remaining :	$800,000
Rasmus Asplund	$800,000 (1)
-Salary Remaining :	$800,000
Total Pro Players	22
Salary Commitment
Year 25 : $59,200,000
Year 26 : $24,400,000
Year 27 : $16,700,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $59,200,000
Year 26 : $24,400,000
Year 27 : $16,700,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $59,200,000
Year 26 : $24,400,000
Year 27 : $16,700,000
Year 28 : $6,000,000

Farm Players Salaries
Sam Lafferty	$120,000 (1)
Salary Remaining :	$120,000
Alex Alexeyev	$120,000 (2)
Salary Remaining :	$120,000
Jakob Pelletier	$110,000 (2)
Salary Remaining :	$110,000
Akira Schmid	$110,000 (2)
Salary Remaining :	$110,000
Gage Goncalves	$110,000 (1)
Salary Remaining :	$110,000
Gustav Lindstrom	$100,000 (1)
Salary Remaining :	$100,000
Max Jones	$90,000 (1)
Salary Remaining :	$90,000
Axel Jonsson-Fjallby	$90,000 (1)
Salary Remaining :	$90,000
Jack Rathbone	$60,000 (1)
Salary Remaining :	$60,000
Jake Livingstone	$60,000 (1)
Salary Remaining :	$60,000
Nathan Gaucher	$10,000 (8)
Salary Remaining :	$10,000
Parker Bell	$10,000 (10)
Salary Remaining :	$10,000
Lukas Svejkovsky	$10,000 (7)
Salary Remaining :	$10,000
Ty Nelson	$10,000 (9)
Salary Remaining :	$10,000
Nick Capone	$10,000 (10)
Salary Remaining :	$10,000
Quinn Olson	$10,000 (10)
Salary Remaining :	$10,000
Nate Danielson	$10,000 (10)
Salary Remaining :	$10,000
Dominik Badinka	$10,000 (10)
Salary Remaining :	$10,000
Joseph Cecconi	$10,000 (4)
Salary Remaining :	$10,000
Francesco Pinelli	$10,000 (10)
Salary Remaining :	$10,000
Judd Caulfield	$10,000 (8)
Salary Remaining :	$10,000
Henrik Rybinski	$10,000 (8)
Salary Remaining :	$10,000
Samuel Savoie	$10,000 (10)
Salary Remaining :	$10,000
Gavin Hayes	$10,000 (10)
Salary Remaining :	$10,000
Jakub Demek	$10,000 (8)
Salary Remaining :	$10,000
Mason Beaupit	$10,000 (8)
Salary Remaining :	$10,000
Ethan Keppen	$10,000 (8)
Salary Remaining :	$10,000
Ryan Jones	$10,000 (8)
Salary Remaining :	$10,000
Jesper Vikman	$10,000 (6)
Salary Remaining :	$10,000
Total Farm Players	29
Salary Commitment
Year 25 : $1,160,000
Year 26 : $530,000
Year 27 : $190,000
Year 28 : $190,000
Salary Average Commitment
Year 25 : $1,160,000
Year 26 : $530,000
Year 27 : $190,000
Year 28 : $190,000

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	8000 - $108 - 0 - 0.00%
Level 2:	4000 - $63 - 0 - 0.00%
Level 3:	5000 - $46 - 0 - 0.00%
Level 4:	2000 - $34 - 0 - 0.00%
Luxury :	1000 - $213 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	139.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,000,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$39,657,809
Projected Bank Account	$39,657,809

Pro Players Salaries
Auston Matthews	$8,000,000 (4)
-Salary Remaining :	$8,000,000
Clayton Keller	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Matt Boldy	$6,100,000 (3)
-Salary Remaining :	$6,100,000
Carter Verhaeghe	$5,900,000 (2)
-Salary Remaining :	$5,900,000
Zach Werenski	$5,900,000 (3)
-Salary Remaining :	$5,900,000
Colton Parayko	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Matt Duchene	$4,600,000 (1)
-Salary Remaining :	$4,600,000
Joseph Woll	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Mats Zuccarello	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Adam Larsson	$3,700,000 (3)
-Salary Remaining :	$3,700,000
Joel Farabee	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Nicolas Hague	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jack Roslovic	$2,200,000 (3)
-Salary Remaining :	$2,200,000
Casey DeSmith	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Joel Armia	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Anthony Stolarz	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Sam Carrick	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Dan Vladar	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Josh Anderson	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Brayden McNabb	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Cody Glass	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Jesperi Kotkaniemi (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Owen Pickering	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Martin Pospisil (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$800,000
Total Pro Players	24
Salary Commitment
Year 25 : $78,000,000
Year 26 : $53,000,000
Year 27 : $34,600,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $78,000,000
Year 26 : $53,000,000
Year 27 : $34,600,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $78,000,000
Year 26 : $53,000,000
Year 27 : $34,600,000
Year 28 : $8,000,000

Farm Players Salaries
Olen Zellweger	$120,000 (2)
Salary Remaining :	$120,000
Jonatan Berggren	$120,000 (2)
Salary Remaining :	$120,000
Boris Katchouk	$120,000 (1)
Salary Remaining :	$120,000
Nils Lundkvist	$120,000 (2)
Salary Remaining :	$120,000
Juuso Parssinen	$120,000 (1)
Salary Remaining :	$120,000
Arturs Silovs	$110,000 (2)
Salary Remaining :	$110,000
Jacob Moverare	$90,000 (1)
Salary Remaining :	$90,000
Vladislav Kolyachonok	$90,000 (2)
Salary Remaining :	$90,000
Cooper Marody	$80,000 (2)
Salary Remaining :	$80,000
Kale Clague	$80,000 (1)
Salary Remaining :	$80,000
Isaiah George	$70,000 (3)
Salary Remaining :	$70,000
Tanner Laczynski	$70,000 (2)
Salary Remaining :	$70,000
Maxence Guenette	$70,000 (1)
Salary Remaining :	$70,000
Jujhar Khaira	$50,000 (1)
Salary Remaining :	$50,000
Joseph Blandisi	$50,000 (1)
Salary Remaining :	$50,000
Lucas Ciona	$10,000 (10)
Salary Remaining :	$10,000
Henrik Tikkanen	$10,000 (10)
Salary Remaining :	$10,000
Riley Hughes	$10,000 (10)
Salary Remaining :	$10,000
Marshall Warren	$10,000 (10)
Salary Remaining :	$10,000
Jamieson Rees	$10,000 (10)
Salary Remaining :	$10,000
Zayde Wisdom	$10,000 (10)
Salary Remaining :	$10,000
Xavier Bernard	$10,000 (6)
Salary Remaining :	$10,000
Rhett Pitlick	$10,000 (10)
Salary Remaining :	$10,000
Max Wanner	$10,000 (10)
Salary Remaining :	$10,000
Ryan Mast	$10,000 (10)
Salary Remaining :	$10,000
Keean Washkurak	$10,000 (10)
Salary Remaining :	$10,000
Jacob Ingham	$10,000 (8)
Salary Remaining :	$10,000
Total Farm Players	27
Salary Commitment
Year 25 : $1,480,000
Year 26 : $900,000
Year 27 : $190,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,480,000
Year 26 : $900,000
Year 27 : $190,000
Year 28 : $120,000

Utah Hockey Club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	8000 - $111 - 0 - 0.00%
Level 2:	4000 - $68 - 0 - 0.00%
Level 3:	5000 - $46 - 0 - 0.00%
Level 4:	2000 - $36 - 0 - 0.00%
Luxury :	1000 - $230 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	141.00%
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,500,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$41,506,219
Projected Bank Account	$41,506,219

Pro Players Salaries
Hampus Lindholm	$7,800,000 (1)
-Salary Remaining :	$7,800,000
Jack Hughes	$7,400,000 (2)
-Salary Remaining :	$7,400,000
Kyle Palmieri	$6,600,000 (1)
-Salary Remaining :	$6,600,000
Jaccob Slavin	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Chris Kreider	$4,800,000 (1)
-Salary Remaining :	$4,800,000
Aaron Ekblad	$4,200,000 (4)
-Salary Remaining :	$4,200,000
Sebastian Aho	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Jonathan Marchessault	$3,800,000 (3)
-Salary Remaining :	$3,800,000
Niko Mikkola	$3,400,000 (2)
-Salary Remaining :	$3,400,000
Jake Middleton	$3,400,000 (2)
-Salary Remaining :	$3,400,000
Andrei Vasilevskiy	$3,400,000 (2)
-Salary Remaining :	$3,400,000
Dawson Mercer	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Evgeni Malkin	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Jordan Eberle	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Eetu Luostarinen	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Noel Acciari	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Morgan Barron	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Brandt Clarke	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Klim Kostin (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Mason Lohrei	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Keaton Middleton	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Devon Levi	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Easton Cowan	$400,000 (1)
-Salary Remaining :	$400,000
Zakhar Bardakov	$400,000 (1)
-Salary Remaining :	$400,000
Total Pro Players	24
Salary Commitment
Year 25 : $76,500,000
Year 26 : $42,000,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Salary Average Commitment
Year 25 : $76,500,000
Year 26 : $42,000,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Salary Cap with 1 Way Contract
Year 25 : $75,300,000
Year 26 : $42,000,000
Year 27 : $12,000,000
Year 28 : $4,200,000

Farm Players Salaries
Logan Cooley	$180,000 (2)
Salary Remaining :	$180,000
Alexander Nylander	$120,000 (1)
Salary Remaining :	$120,000
Louis Crevier	$110,000 (1)
Salary Remaining :	$110,000
Christian Fischer	$100,000 (1)
Salary Remaining :	$100,000
Milos Kelemen	$100,000 (1)
Salary Remaining :	$100,000
Nikita Chibrikov	$80,000 (2)
Salary Remaining :	$80,000
Lane Pederson	$80,000 (2)
Salary Remaining :	$80,000
Chase De Leo	$70,000 (1)
Salary Remaining :	$70,000
Rhett Gardner	$70,000 (1)
Salary Remaining :	$70,000
Guillaume Brisebois	$60,000 (2)
Salary Remaining :	$60,000
Sergei Murashov	$40,000 (1)
Salary Remaining :	$40,000
Francesco Arcuri	$10,000 (8)
Salary Remaining :	$10,000
Conner Bleackley	$10,000 (2)
Salary Remaining :	$10,000
Philip Svedeback	$10,000 (7)
Salary Remaining :	$10,000
Mike McKee	$10,000 (2)
Salary Remaining :	$10,000
Cameron Whitehead	$10,000 (7)
Salary Remaining :	$10,000
Marcel Marcel	$10,000 (8)
Salary Remaining :	$10,000
Patrick Guay	$10,000 (7)
Salary Remaining :	$10,000
Hugo Ollas	$10,000 (7)
Salary Remaining :	$10,000
Vsevolod Komarov	$10,000 (10)
Salary Remaining :	$10,000
Trevor Kuntar	$10,000 (8)
Salary Remaining :	$10,000
Jack Beck	$10,000 (10)
Salary Remaining :	$10,000
Noah Warren	$10,000 (10)
Salary Remaining :	$10,000
Dylan Duke	$10,000 (9)
Salary Remaining :	$10,000
Jack Matier	$10,000 (10)
Salary Remaining :	$10,000
Roddy Ross	$10,000 (7)
Salary Remaining :	$10,000
Evan Nause	$10,000 (9)
Salary Remaining :	$10,000
Cam Morrison	$10,000 (6)
Salary Remaining :	$10,000
Total Farm Players	28
Salary Commitment
Year 25 : $1,180,000
Year 26 : $570,000
Year 27 : $150,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $1,180,000
Year 26 : $570,000
Year 27 : $150,000
Year 28 : $150,000

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	8000 - $112 - 0 - 0.00%
Level 2:	4000 - $67 - 0 - 0.00%
Level 3:	5000 - $47 - 0 - 0.00%
Level 4:	2000 - $37 - 0 - 0.00%
Luxury :	1000 - $213 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	141.00%
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,600,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$32,030,781
Projected Bank Account	$32,030,781

Pro Players Salaries
Shane Pinto	$11,000,000 (2)
-Salary Remaining :	$11,000,000
Mikael Granlund	$7,200,000 (3)
-Salary Remaining :	$7,200,000
Roope Hintz	$6,500,000 (3)
-Salary Remaining :	$6,500,000
Bryan Rust	$5,200,000 (2)
-Salary Remaining :	$5,200,000
John Carlson	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Gustav Forsling	$4,800,000 (4)
-Salary Remaining :	$4,800,000
Justin Faulk	$4,700,000 (3)
-Salary Remaining :	$4,700,000
Igor Shesterkin	$4,600,000 (2)
-Salary Remaining :	$4,600,000
Alexander Wennberg	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Jean-Gabriel Pageau	$4,300,000 (1)
-Salary Remaining :	$4,300,000
Jake DeBrusk	$3,700,000 (3)
-Salary Remaining :	$3,700,000
Matt Roy	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Anders Lee	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Jake Sanderson	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Ty Emberson	$1,500,000 (2)
-Salary Remaining :	$1,500,000
David Rittich	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Brett Leason	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Brett Howden	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Nils Hoglander	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Joel Edmundson	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Total Pro Players	20
Salary Commitment
Year 25 : $76,600,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000
Salary Average Commitment
Year 25 : $76,600,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000
Salary Cap with 1 Way Contract
Year 25 : $76,600,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000

Farm Players Salaries
Craig Smith	$120,000 (2)
Salary Remaining :	$120,000
Keith Kinkaid	$120,000 (1)
Salary Remaining :	$120,000
Marat Khusnutdinov	$90,000 (1)
Salary Remaining :	$90,000
Jack Thompson	$90,000 (2)
Salary Remaining :	$90,000
Rocco Grimaldi	$80,000 (1)
Salary Remaining :	$80,000
Trent Miner	$80,000 (1)
Salary Remaining :	$80,000
Seth Griffith	$80,000 (1)
Salary Remaining :	$80,000
Jayson Megna	$80,000 (1)
Salary Remaining :	$80,000
Sheldon Dries	$80,000 (1)
Salary Remaining :	$80,000
Albert Johansson	$80,000 (1)
Salary Remaining :	$80,000
Andrew Poturalski	$80,000 (1)
Salary Remaining :	$80,000
Alex Belzile	$80,000 (1)
Salary Remaining :	$80,000
Justin Kirkland	$70,000 (1)
Salary Remaining :	$70,000
Nikita Prishchepov	$70,000 (3)
Salary Remaining :	$70,000
Lucas Johansen	$50,000 (1)
Salary Remaining :	$50,000
Peter DiLiberatore	$10,000 (6)
Salary Remaining :	$10,000
Antonio Stranges	$10,000 (6)
Salary Remaining :	$10,000
Martin Chromiak	$10,000 (6)
Salary Remaining :	$10,000
Alexander Nikishin	$10,000 (10)
Salary Remaining :	$10,000
Brandon Baddock	$10,000 (1)
Salary Remaining :	$10,000
Artem Shlaine	$10,000 (10)
Salary Remaining :	$10,000
Ty Murchison	$10,000 (9)
Salary Remaining :	$10,000
Ayrton Martino	$10,000 (10)
Salary Remaining :	$10,000
Chaz Lucius	$10,000 (7)
Salary Remaining :	$10,000
Dennis Busby	$10,000 (10)
Salary Remaining :	$10,000
Devin Kaplan	$10,000 (10)
Salary Remaining :	$10,000
Carter Gylander	$10,000 (10)
Salary Remaining :	$10,000
Total Farm Players	27
Salary Commitment
Year 25 : $1,370,000
Year 26 : $390,000
Year 27 : $180,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $1,370,000
Year 26 : $390,000
Year 27 : $180,000
Year 28 : $110,000

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $74,000,000 Available Cap Space	Over Minimum of $44,000,000	Pro Players	Farm Players	Total Players
Boston Bruins	$16,873,832	$38,230,766	$35,769,234	-$5,769,234	22	31	53
Buffalo Sabres	$28,492,746	$39,600,000	$34,400,000	-$4,400,000	20	31	51
Detroit Red Wings	$53,913,162	$36,261,539	$37,738,461	-$7,738,461	25	28	53
Florida Panthers	$17,114,710	$37,123,078	$36,876,922	-$6,876,922	21	26	47
Montreal Canadiens	$31,194,888	$32,376,922	$41,623,078	-$11,623,078	20	28	48
Ottawa Senators	$36,393,738	$34,300,000	$39,700,000	-$9,700,000	26	32	58
Tampa Bay Lightning	$40,399,028	$37,984,617	$36,015,383	-$6,015,383	23	32	55
Toronto Maple Leafs	$32,019,789	$37,800,000	$36,200,000	-$6,200,000	20	33	53
Carolina Hurricanes	$38,935,544	$26,330,766	$47,669,234	-$17,669,234	24	32	56
Columbus Blue Jackets	$23,037,820	$38,500,000	$35,500,000	-$5,500,000	23	26	49
New Jersey Devils	$53,753,358	$39,092,305	$34,907,695	-$4,907,695	21	28	49
New York Islanders	$26,685,767	$34,938,461	$39,061,539	-$9,061,539	21	35	56
New York Rangers	$29,521,008	$35,969,234	$38,030,766	-$8,030,766	20	17	37
Philadelphia Flyers	$35,521,220	$40,653,844	$33,346,156	-$3,346,156	22	42	64
Pittsburgh Penguins	$12,500,000	$35,215,383	$38,784,617	-$8,784,617	21	23	44
Washington Capitals	$24,180,036	$44,015,383	$29,984,617	$15,383	21	26	47
Anaheim Ducks	$16,891,773	$34,888,461	$39,111,539	-$9,111,539	21	37	58
Calgary Flames	$21,588,400	$29,469,234	$44,530,766	-$14,530,766	22	30	52
Edmonton Oilers	$21,005,271	$39,738,461	$34,261,539	-$4,261,539	20	34	54
Los Angeles Kings	$8,744,437	$36,615,383	$37,384,617	-$7,384,617	21	24	45
San Jose Sharks	$41,268,174	$39,415,383	$34,584,617	-$4,584,617	20	29	49
Seattle Kraken	$41,946,510	$22,184,617	$51,815,383	-$21,815,383	23	27	50
Vancouver Canucks	$28,115,675	$36,615,383	$37,384,617	-$7,384,617	25	30	55
Vegas Golden Knights	$12,900,000	$30,996,539	$43,003,461	-$13,003,461	21	32	53
Chicago Blackhawks	$39,098,901	$41,515,383	$32,484,617	-$2,484,617	19	31	50
Colorado Avalanche	$23,130,678	$37,961,539	$36,038,461	-$6,038,461	22	30	52
Dallas Stars	$7,154,630	$37,100,000	$36,900,000	-$6,900,000	22	28	50
Minnesota Wild	$28,492,558	$33,910,422	$40,089,578	-$10,089,578	23	27	50
Nashville Predators	$11,574,823	$38,576,922	$35,423,078	-$5,423,078	22	29	51
St. Louis Blues	$39,657,809	$42,000,000	$32,000,000	-$2,000,000	24	27	51
Utah Hockey Club	$41,506,219	$40,546,156	$33,453,844	-$3,453,844	24	28	52
Winnipeg Jets	$32,030,781	$41,246,156	$32,753,844	-$2,753,844	20	27	47

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 - %