NSHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	5940 - $92 - 0 - 0.00%
Level 2:	4860 - $52 - 0 - 0.00%
Level 3:	1980 - $32 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $187 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $34 - 0 - 0.00%
Farm Level 2:	1000 - $14 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,590,998
Farm Players Total Salaries	$1,726,200
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$46,560,916
Projected Bank Account	$46,560,916

Pro Players Salaries
Erik Gudbranson (1 Way Contract)	$7,525,000 (3)
-Salary Remaining :	$7,525,000
Esa Lindell (1 Way Contract)	$6,900,000 (2)
-Salary Remaining :	$6,900,000
David Pastrnak (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Filip Gustavsson	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Elias Lindholm (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$5,250,000
Jason Zucker (1 Way Contract)	$4,900,000 (2)
-Salary Remaining :	$4,900,000
Mark Scheifele (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Charlie McAvoy (1 Way Contract)	$4,350,000 (3)
-Salary Remaining :	$4,350,000
Logan Couture (1 Way Contract)	$3,900,000 (2)
-Salary Remaining :	$3,900,000
Magnus Paajarvi (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jake Oettinger (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Jamie Benn (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Marcus Kruger (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Philip Larsen	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Nick Foligno (1 Way Contract)	$1,325,000 (2)
-Salary Remaining :	$1,325,000
Riley Nash (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Anze Kopitar (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$950,000
-Salary Remaining :	$950,000
Mikael Backlund (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$950,000
-Salary Remaining :	$950,000
Noel Acciari	$925,000 (1)
-Salary Remaining :	$925,000
Dylan Demelo	$720,000 (2)
-Salary Remaining :	$720,000
Vladimir Sobotka (1 Way Contract)	$705,000 (2)
-1 Way Contract Salary Cap :	$705,000
-Salary Remaining :	$705,000
MATT VILLALTA (1 Way Contract)	$681,000 (1)
-1 Way Contract Salary Cap :	$681,000
-Salary Remaining :	$681,000
Brad Hunt (1 Way Contract)	$680,000 (2)
-1 Way Contract Salary Cap :	$680,000
-Salary Remaining :	$680,000
T.J. Brennan (1 Way Contract)	$640,000 (2)
-1 Way Contract Salary Cap :	$640,000
-Salary Remaining :	$640,000
Ryan Hartman	$624,999 (1)
-Salary Remaining :	$624,999
Connor Clifton	$624,999 (1)
-Salary Remaining :	$624,999
Pierre-Edouard Bellemare (1 Way Contract)	$590,000 (2)
-1 Way Contract Salary Cap :	$590,000
-Salary Remaining :	$590,000
Joe Hicketts	$500,000 (1)
-Salary Remaining :	$500,000
Adin Hill	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	29
Salary Commitment
Year 24 : $74,590,998
Year 25 : $55,835,000
Year 26 : $14,875,000
Year 27 : $3,000,000
Salary Average Commitment
Year 24 : $74,590,998
Year 25 : $55,835,000
Year 26 : $14,875,000
Year 27 : $3,000,000
Salary Cap with 1 Way Contract
Year 24 : $74,590,998
Year 25 : $55,835,000
Year 26 : $14,875,000
Year 27 : $3,000,000

Farm Players Salaries
Lucas Lessio	$159,000 (2)
Salary Remaining :	$159,000
Patrick Brown	$136,500 (3)
Salary Remaining :	$136,500
Matt Tomkins	$110,000 (2)
Salary Remaining :	$110,000
Noah Hanifin	$106,700 (2)
Salary Remaining :	$106,700
Lucas Johansen	$100,000 (3)
Salary Remaining :	$100,000
Richard Panik	$98,500 (1)
Salary Remaining :	$98,500
Andrej Sustr	$98,000 (2)
Salary Remaining :	$98,000
Par Lindholm	$95,000 (3)
Salary Remaining :	$95,000
Logan Stanley	$90,000 (1)
Salary Remaining :	$90,000
Jesper Fast	$90,000 (1)
Salary Remaining :	$90,000
Cameron Gaunce	$85,000 (1)
Salary Remaining :	$85,000
Brandon Tanev	$78,000 (1)
Salary Remaining :	$78,000
Andrej Nestrasil	$67,500 (2)
Salary Remaining :	$67,500
Landon Ferraro	$57,000 (1)
Salary Remaining :	$57,000
Jack Campbell	$55,000 (1)
Salary Remaining :	$55,000
Pontus Aberg	$50,000 (1)
Salary Remaining :	$50,000
Daniel Brickley	$50,000 (1)
Salary Remaining :	$50,000
Brendan Leipsic	$50,000 (3)
Salary Remaining :	$50,000
Jayce Hawryluk	$50,000 (1)
Salary Remaining :	$50,000
Daniil Miromanov	$50,000 (3)
Salary Remaining :	$50,000
A.J. Greer	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	21
Salary Commitment
Year 24 : $1,726,200
Year 25 : $1,022,700
Year 26 : $431,500
Year 27 : $0
Salary Average Commitment
Year 24 : $1,726,200
Year 25 : $1,022,700
Year 26 : $431,500
Year 27 : $0

California Golden Seals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Oakland Arena
Level 1:	5940 - $93 - 0 - 0.00%
Level 2:	4860 - $52 - 0 - 0.00%
Level 3:	1980 - $32 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $188 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,381,334
Farm Players Total Salaries	$1,812,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$27,351,576
Projected Bank Account	$27,351,576

Pro Players Salaries
Brayden Point (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$7,500,000
Aleksander Barkov (1 Way Contract)	$6,483,334 (1)
-Salary Remaining :	$6,483,334
Nils Hoglander (1 Way Contract)	$5,150,000 (4)
-Salary Remaining :	$5,150,000
K'Andre Miller (1 Way Contract)	$4,100,000 (4)
-Salary Remaining :	$4,100,000
Nicolas Hague (1 Way Contract)	$4,100,000 (4)
-Salary Remaining :	$4,100,000
Samuel Girard (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Jakob Chychrun (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Kevin Lankinen (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Anthony Stolarz (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$3,000,000
-Salary Remaining :	$3,000,000
Sven Andrighetto	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Rafael Harvey-Pinard	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Barrett Hayton	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Dawson Mercer	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Arthur Kaliyev	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Daniel Sprong (1 Way Contract)	$1,123,000 (2)
-Salary Remaining :	$1,123,000
Darnell Nurse	$900,000 (1)
-Salary Remaining :	$900,000
Isac Lundestrom	$900,000 (1)
-Salary Remaining :	$900,000
Ukko-Pekka Luukkonen	$800,000 (3)
-Salary Remaining :	$800,000
Jake Virtanen	$750,000 (2)
-Salary Remaining :	$750,000
Marek Schwarz (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$750,000
-Salary Remaining :	$750,000
Zach Whitecloud	$750,000 (2)
-Salary Remaining :	$750,000
Jakub Vrana	$650,000 (1)
-Salary Remaining :	$650,000
Keegan Lowe	$625,000 (2)
-Salary Remaining :	$625,000
Christian Fischer	$500,000 (2)
-Salary Remaining :	$500,000
Jesper Froden	$0 (0)
Jacob Lucchini	$0 (0)
Total Pro Players	26
Salary Commitment
Year 24 : $55,381,334
Year 25 : $27,398,000
Year 26 : $14,150,000
Year 27 : $13,350,000
Salary Average Commitment
Year 24 : $55,381,334
Year 25 : $27,398,000
Year 26 : $14,150,000
Year 27 : $13,350,000
Salary Cap with 1 Way Contract
Year 24 : $55,381,334
Year 25 : $27,398,000
Year 26 : $14,150,000
Year 27 : $13,350,000

Farm Players Salaries
Nikolai Prokhorkin	$200,000 (1)
Salary Remaining :	$200,000
Jamie Drysdale	$175,000 (1)
Salary Remaining :	$175,000
Scott Wedgewood	$150,000 (1)
Salary Remaining :	$150,000
Jake Sanderson	$150,000 (3)
Salary Remaining :	$150,000
Ilya Lyubushkin	$95,000 (3)
Salary Remaining :	$95,000
Erik Haula	$90,000 (1)
Salary Remaining :	$90,000
Casey Cizikas	$75,000 (1)
Salary Remaining :	$75,000
Paul Postma	$75,000 (1)
Salary Remaining :	$75,000
Gaetan Haas	$75,000 (1)
Salary Remaining :	$75,000
Eric O'Dell	$75,000 (1)
Salary Remaining :	$75,000
Phil Varone	$65,000 (1)
Salary Remaining :	$65,000
Henrik Borgstrom	$65,000 (2)
Salary Remaining :	$65,000
Jacob Larsson	$62,500 (3)
Salary Remaining :	$62,500
Marian Studenic	$60,000 (1)
Salary Remaining :	$60,000
Jordan Gross	$50,000 (2)
Salary Remaining :	$50,000
Petteri Lindbohm	$50,000 (1)
Salary Remaining :	$50,000
Pontus Holmberg	$50,000 (2)
Salary Remaining :	$50,000
J.C. Beaudin	$50,000 (1)
Salary Remaining :	$50,000
Jake Middleton	$50,000 (1)
Salary Remaining :	$50,000
Max Willman	$50,000 (2)
Salary Remaining :	$50,000
Hayden Hodgson	$50,000 (1)
Salary Remaining :	$50,000
Mathieu Olivier	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	22
Salary Commitment
Year 24 : $1,812,500
Year 25 : $522,500
Year 26 : $307,500
Year 27 : $0
Salary Average Commitment
Year 24 : $1,812,500
Year 25 : $522,500
Year 26 : $307,500
Year 27 : $0

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	5940 - $93 - 0 - 0.00%
Level 2:	4860 - $52 - 0 - 0.00%
Level 3:	1980 - $32 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $188 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$50,085,000
Farm Players Total Salaries	$1,374,800
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$26,415,293
Projected Bank Account	$26,415,293

Pro Players Salaries
Rasmus Dahlin (1 Way Contract)	$6,300,000 (3)
-Salary Remaining :	$6,300,000
Evander Kane (1 Way Contract)	$5,825,000 (1)
-Salary Remaining :	$5,825,000
Martin Necas (1 Way Contract)	$4,260,000 (1)
-Salary Remaining :	$4,260,000
Janne Kuokkanen (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$3,250,000
Thatcher Demko (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Ryan Pulock (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
J.T. Compher (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Nikolaj Ehlers (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Alex Kerfoot (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Philippe Myers (1 Way Contract)	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Torey Krug	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Dakota Mermis	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Reilly Smith	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Blake Coleman	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Isaac Ratcliffe	$700,000 (1)
-Salary Remaining :	$700,000
Brock Faber	$700,000 (3)
-Salary Remaining :	$700,000
Stuart Skinner	$700,000 (1)
-Salary Remaining :	$700,000
Carson McMillan (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$500,000
Brett Seney	$500,000 (1)
-Salary Remaining :	$500,000
Derek Ryan (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Sam Montembeault	$500,000 (2)
-Salary Remaining :	$500,000
Matt Martin (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Antti Suomela	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	23
Salary Commitment
Year 24 : $50,085,000
Year 25 : $23,850,000
Year 26 : $10,250,000
Year 27 : $0
Salary Average Commitment
Year 24 : $50,085,000
Year 25 : $23,850,000
Year 26 : $10,250,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $50,085,000
Year 25 : $23,850,000
Year 26 : $10,250,000
Year 27 : $0

Farm Players Salaries
Alex Newhook	$150,000 (3)
Salary Remaining :	$150,000
Ryan Reaves	$80,000 (1)
Salary Remaining :	$80,000
Joona Luoto	$65,000 (3)
Salary Remaining :	$65,000
T.J. Tynan	$62,900 (1)
Salary Remaining :	$62,900
Robin Salo	$60,000 (2)
Salary Remaining :	$60,000
Kurtis MacDermid	$56,900 (1)
Salary Remaining :	$56,900
Zach Fucale	$50,000 (1)
Salary Remaining :	$50,000
Josh Teves	$50,000 (1)
Salary Remaining :	$50,000
Jake Bischoff	$50,000 (1)
Salary Remaining :	$50,000
Nikita Scherbak	$50,000 (1)
Salary Remaining :	$50,000
Roland McKeown	$50,000 (1)
Salary Remaining :	$50,000
Peter Cehlarik	$50,000 (1)
Salary Remaining :	$50,000
Nic Petan	$50,000 (1)
Salary Remaining :	$50,000
Rourke Chartier	$50,000 (1)
Salary Remaining :	$50,000
Kiefer Sherwood	$50,000 (1)
Salary Remaining :	$50,000
Edward Pasquale	$50,000 (1)
Salary Remaining :	$50,000
Saku Maenalanen	$50,000 (1)
Salary Remaining :	$50,000
Taro Hirose	$50,000 (2)
Salary Remaining :	$50,000
Dakota Joshua	$50,000 (1)
Salary Remaining :	$50,000
Jalen Chatfield	$50,000 (1)
Salary Remaining :	$50,000
Mikhail Maltsev	$50,000 (3)
Salary Remaining :	$50,000
Jack Ahcan	$50,000 (1)
Salary Remaining :	$50,000
Jakub Galvas	$50,000 (4)
Salary Remaining :	$50,000
Carl Dahlstrom	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	24
Salary Commitment
Year 24 : $1,374,800
Year 25 : $425,000
Year 26 : $315,000
Year 27 : $50,000
Salary Average Commitment
Year 24 : $1,374,800
Year 25 : $425,000
Year 26 : $315,000
Year 27 : $50,000

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	5940 - $93 - 0 - 0.00%
Level 2:	4860 - $52 - 0 - 0.00%
Level 3:	1980 - $32 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $188 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,294,672
Farm Players Total Salaries	$2,541,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$79,393,137
Projected Bank Account	$79,393,137

Pro Players Salaries
Mika Zibanejad (1 Way Contract)	$11,328,600 (1)
-Salary Remaining :	$11,328,600
Nikita Kucherov (1 Way Contract)	$5,100,000 (1)
-Salary Remaining :	$5,100,000
Mitch Marner (1 Way Contract)	$4,600,000 (2)
-Salary Remaining :	$4,600,000
Jordan Binnington (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$3,600,000
Nick Schmaltz (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
William Karlsson (1 Way Contract)	$3,450,000 (2)
-Salary Remaining :	$3,450,000
Matt Duchene (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Rasmus Ristolainen (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Jacob Trouba (1 Way Contract)	$3,150,000 (3)
-Salary Remaining :	$3,150,000
Vladislav Namestnikov (1 Way Contract)	$2,600,000 (2)
-Salary Remaining :	$2,600,000
Ivan Provorov	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Mikael Granlund	$1,937,500 (1)
-Salary Remaining :	$1,937,500
Vince Dunn	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Jonathan Marchessault	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Alex Tuch	$1,428,572 (1)
-Salary Remaining :	$1,428,572
Cam Talbot (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$1,250,000
JJ Peterka	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Jonathan Quick (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Oliver Kylington	$900,000 (1)
-Salary Remaining :	$900,000
Tyson Jost	$700,000 (3)
-Salary Remaining :	$700,000
Nikita Zaitsev	$500,000 (1)
-Salary Remaining :	$500,000
Ryan Dzingel	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	22
Salary Commitment
Year 24 : $58,294,672
Year 25 : $25,100,000
Year 26 : $4,850,000
Year 27 : $0
Salary Average Commitment
Year 24 : $58,294,672
Year 25 : $25,100,000
Year 26 : $4,850,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $58,294,672
Year 25 : $25,100,000
Year 26 : $4,850,000
Year 27 : $0

Farm Players Salaries
Quinton Byfield	$200,000 (3)
Salary Remaining :	$200,000
Parker Wotherspoon	$152,500 (3)
Salary Remaining :	$152,500
Jacob MacDonald	$150,000 (2)
Salary Remaining :	$150,000
Roman Josi	$150,000 (2)
Salary Remaining :	$150,000
TJ Brodie	$150,000 (1)
Salary Remaining :	$150,000
Jacob Markstrom	$125,000 (2)
Salary Remaining :	$125,000
Evgeny Svechnikov	$125,000 (1)
Salary Remaining :	$125,000
Max Lajoie	$100,000 (3)
Salary Remaining :	$100,000
Nick Merkley	$100,000 (1)
Salary Remaining :	$100,000
Dan Vladar	$100,000 (1)
Salary Remaining :	$100,000
Connor Zary	$100,000 (3)
Salary Remaining :	$100,000
Alex Vlasic	$90,000 (2)
Salary Remaining :	$90,000
Brandon Duhaime	$90,000 (1)
Salary Remaining :	$90,000
Jonas Rondbjerg	$80,000 (3)
Salary Remaining :	$80,000
Emil Bemstrom	$80,000 (2)
Salary Remaining :	$80,000
Spencer Martin	$70,000 (1)
Salary Remaining :	$70,000
Michael Carcone	$70,000 (1)
Salary Remaining :	$70,000
Arttu Ruotsalainen	$70,000 (2)
Salary Remaining :	$70,000
Cedric Paquette	$67,500 (2)
Salary Remaining :	$67,500
Tyler Motte	$65,000 (3)
Salary Remaining :	$65,000
Jordan Weal	$63,500 (1)
Salary Remaining :	$63,500
Urho Vaakanainen	$60,000 (4)
Salary Remaining :	$60,000
Wade Allison	$60,000 (3)
Salary Remaining :	$60,000
Joel Kiviranta	$60,000 (1)
Salary Remaining :	$60,000
Sonny Milano	$57,500 (4)
Salary Remaining :	$57,500
Kale Clague	$55,000 (3)
Salary Remaining :	$55,000
Joel Kellman	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	27
Salary Commitment
Year 24 : $2,541,000
Year 25 : $1,662,500
Year 26 : $930,000
Year 27 : $117,500
Salary Average Commitment
Year 24 : $2,541,000
Year 25 : $1,662,500
Year 26 : $930,000
Year 27 : $117,500

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	5940 - $93 - 0 - 0.00%
Level 2:	4860 - $52 - 0 - 0.00%
Level 3:	1980 - $32 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $188 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,167,000
Farm Players Total Salaries	$1,686,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$54,725,883
Projected Bank Account	$54,725,883

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$13,000,000 (1)
-Salary Remaining :	$13,000,000
Danton Heinen (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Alex Wennberg (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Jason Robertson (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Adam Fox (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Tony DeAngelo (1 Way Contract)	$4,300,000 (2)
-Salary Remaining :	$4,300,000
Shea Theodore (1 Way Contract)	$4,300,000 (2)
-Salary Remaining :	$4,300,000
Max Domi (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$3,250,000
John Gibson (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$3,200,000
Evan Rodrigues (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Trevor Carrick (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
William Nylander (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Logan O'Connor (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Michael McLeod	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Anton Lundell	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Troy Stecher	$1,400,000 (3)
-Salary Remaining :	$1,400,000
Linus Ullmark	$1,267,000 (3)
-Salary Remaining :	$1,267,000
Pavel Zacha	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Robert Thomas	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Brett Howden	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Morgan Frost	$900,000 (1)
-Salary Remaining :	$900,000
Nikita Tryamkin	$750,000 (4)
-Salary Remaining :	$750,000
Dean Kukan	$750,000 (3)
-Salary Remaining :	$750,000
Tomas Popperle (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$750,000
-Salary Remaining :	$750,000
Total Pro Players	24
Salary Commitment
Year 24 : $77,167,000
Year 25 : $56,017,000
Year 26 : $32,617,000
Year 27 : $11,000,000
Salary Average Commitment
Year 24 : $77,167,000
Year 25 : $56,017,000
Year 26 : $32,617,000
Year 27 : $11,000,000
Salary Cap with 1 Way Contract
Year 24 : $77,167,000
Year 25 : $56,017,000
Year 26 : $32,617,000
Year 27 : $11,000,000

Farm Players Salaries
Joe Veleno	$150,000 (3)
Salary Remaining :	$150,000
Rasmus Kupari	$100,000 (3)
Salary Remaining :	$100,000
Boris Katchouk	$90,000 (1)
Salary Remaining :	$90,000
Jack Drury	$90,000 (3)
Salary Remaining :	$90,000
Joona Koppanen	$80,000 (2)
Salary Remaining :	$80,000
William Lockwood	$75,000 (2)
Salary Remaining :	$75,000
Anders Bjork	$75,000 (4)
Salary Remaining :	$75,000
Ronnie Attard	$70,000 (2)
Salary Remaining :	$70,000
Connor Dewar	$70,000 (2)
Salary Remaining :	$70,000
Jakub Lauko	$70,000 (3)
Salary Remaining :	$70,000
Gavin Bayreuther	$63,000 (3)
Salary Remaining :	$63,000
Andrew Poturalski	$63,000 (3)
Salary Remaining :	$63,000
Mac Hollowell	$60,000 (2)
Salary Remaining :	$60,000
Jiri Patera	$60,000 (4)
Salary Remaining :	$60,000
Nick Caamano	$60,000 (4)
Salary Remaining :	$60,000
Josh Leivo	$60,000 (1)
Salary Remaining :	$60,000
Christian Wolanin	$50,000 (1)
Salary Remaining :	$50,000
Blake Hillman	$50,000 (2)
Salary Remaining :	$50,000
Brennan Menell	$50,000 (2)
Salary Remaining :	$50,000
Pheonix Copley	$50,000 (1)
Salary Remaining :	$50,000
Danick Martel	$50,000 (4)
Salary Remaining :	$50,000
Brogan Rafferty	$50,000 (1)
Salary Remaining :	$50,000
Justin Kloos	$50,000 (1)
Salary Remaining :	$50,000
Trevor Murphy	$50,000 (2)
Salary Remaining :	$50,000
Lawrence Pilut	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	25
Salary Commitment
Year 24 : $1,686,000
Year 25 : $1,336,000
Year 26 : $781,000
Year 27 : $245,000
Salary Average Commitment
Year 24 : $1,686,000
Year 25 : $1,336,000
Year 26 : $781,000
Year 27 : $245,000

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	5940 - $102 - 0 - 0.00%
Level 2:	4860 - $58 - 0 - 0.00%
Level 3:	1980 - $36 - 0 - 0.00%
Level 4:	3960 - $28 - 0 - 0.00%
Luxury :	1260 - $194 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $38 - 0 - 0.00%
Farm Level 2:	1000 - $14 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,228,094
Farm Players Total Salaries	$2,011,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$88,586,885
Projected Bank Account	$88,586,885

Pro Players Salaries
Carter Verhaeghe (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$9,500,000
Chris Tierney (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Anthony Beauvillier (1 Way Contract)	$5,166,667 (2)
-Salary Remaining :	$5,166,667
Valeri Nichushkin (1 Way Contract)	$4,200,000 (4)
-Salary Remaining :	$4,200,000
Vincent Trocheck (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Jeff Skinner (1 Way Contract)	$3,890,000 (1)
-Salary Remaining :	$3,890,000
John Tavares (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Hampus Lindholm (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Zach Hyman (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Matt Dumba (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$3,250,000
Connor Murphy (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Marcus Foligno (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Zach Werenski (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Mackenzie Blackwood (1 Way Contract)	$2,760,000 (2)
-Salary Remaining :	$2,760,000
Jonathan Drouin	$1,670,000 (4)
-Salary Remaining :	$1,670,000
Ryan Strome	$1,670,000 (3)
-Salary Remaining :	$1,670,000
Max Pacioretty (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Riley Stillman	$1,450,000 (3)
-Salary Remaining :	$1,450,000
Collin Delia	$1,071,427 (3)
-Salary Remaining :	$1,071,427
Ross Colton	$950,000 (2)
-Salary Remaining :	$950,000
J.J. Moser	$600,000 (1)
-Salary Remaining :	$600,000
Jeremy Smith (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Total Pro Players	22
Salary Commitment
Year 24 : $69,228,094
Year 25 : $48,988,094
Year 26 : $30,811,427
Year 27 : $9,120,000
Salary Average Commitment
Year 24 : $69,228,094
Year 25 : $48,988,094
Year 26 : $30,811,427
Year 27 : $9,120,000
Salary Cap with 1 Way Contract
Year 24 : $69,228,094
Year 25 : $48,988,094
Year 26 : $30,811,427
Year 27 : $9,120,000

Farm Players Salaries
Filip Zadina	$175,000 (3)
Salary Remaining :	$175,000
Jonas Johansson	$133,000 (1)
Salary Remaining :	$133,000
Johnathan Kovacevic	$100,000 (1)
Salary Remaining :	$100,000
Pavel Dorofeyev	$100,000 (3)
Salary Remaining :	$100,000
Brett Leason	$100,000 (3)
Salary Remaining :	$100,000
Sam Carrick	$100,000 (1)
Salary Remaining :	$100,000
Jared Spurgeon	$75,000 (1)
Salary Remaining :	$75,000
Mark Arcobello	$75,000 (1)
Salary Remaining :	$75,000
Sammy Blais	$69,000 (1)
Salary Remaining :	$69,000
Brock McGinn	$66,500 (3)
Salary Remaining :	$66,500
Cole Bardreau	$66,500 (3)
Salary Remaining :	$66,500
Mackenzie MacEachern	$66,500 (3)
Salary Remaining :	$66,500
Nick Seeler	$62,500 (2)
Salary Remaining :	$62,500
Sean Kuraly	$62,500 (2)
Salary Remaining :	$62,500
Trevor Moore	$60,000 (4)
Salary Remaining :	$60,000
Matthew Peca	$60,000 (2)
Salary Remaining :	$60,000
Mikko Lehtonen	$60,000 (3)
Salary Remaining :	$60,000
Jon Merrill	$60,000 (2)
Salary Remaining :	$60,000
Jaycob Megna	$60,000 (2)
Salary Remaining :	$60,000
Eric Robinson	$60,000 (4)
Salary Remaining :	$60,000
Chris Kreider	$60,000 (2)
Salary Remaining :	$60,000
Fabian Zetterlund	$60,000 (3)
Salary Remaining :	$60,000
Dan Renouf	$60,000 (3)
Salary Remaining :	$60,000
Matt O'Connor	$60,000 (2)
Salary Remaining :	$60,000
Calle Rosen	$60,000 (2)
Salary Remaining :	$60,000
Chris Wagner	$50,000 (2)
Salary Remaining :	$50,000
Dustin Tokarski	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	27
Salary Commitment
Year 24 : $2,011,500
Year 25 : $1,459,500
Year 26 : $874,500
Year 27 : $120,000
Salary Average Commitment
Year 24 : $2,011,500
Year 25 : $1,459,500
Year 26 : $874,500
Year 27 : $120,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	5940 - $93 - 0 - 0.00%
Level 2:	4860 - $52 - 0 - 0.00%
Level 3:	1980 - $32 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $188 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$48,888,441
Farm Players Total Salaries	$3,593,900
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$69,822,949
Projected Bank Account	$69,822,949

Pro Players Salaries
Dylan Larkin (1 Way Contract)	$5,944,444 (2)
-Salary Remaining :	$5,944,444
Sebastian Aho (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$5,750,000
Mikhail Sergachev (1 Way Contract)	$3,870,000 (3)
-Salary Remaining :	$3,870,000
John Marino (1 Way Contract)	$3,870,000 (2)
-Salary Remaining :	$3,870,000
Jack Roslovic (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Artemi Panarin (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Carter Hart (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Morgan Rielly (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Cory Conacher (1 Way Contract)	$1,693,999 (2)
-1 Way Contract Salary Cap :	$1,693,999
-Salary Remaining :	$1,693,999
Calvin de Haan	$1,274,999 (2)
-Salary Remaining :	$1,274,999
Sami Vatanen	$1,274,999 (2)
-Salary Remaining :	$1,274,999
Moritz Seider	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Matt Nieto	$1,060,000 (2)
-Salary Remaining :	$1,060,000
Pyotr Kochetkov	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Blake Lizotte	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Joseph Blandisi	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Nicolas Roy	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Stefan Noesen (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$1,000,000
Jack Johnson (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$1,000,000
Shane Gersich	$950,000 (1)
-Salary Remaining :	$950,000
Drake Batherson	$900,000 (1)
-Salary Remaining :	$900,000
Adrian Kempe	$900,000 (1)
-Salary Remaining :	$900,000
Artem Zub	$850,000 (1)
-Salary Remaining :	$850,000
Alexander Radulov (1 Way Contract)	$550,000 (1)
-1 Way Contract Salary Cap :	$550,000
-Salary Remaining :	$550,000
Jordan Greenway	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	25
Salary Commitment
Year 24 : $48,888,441
Year 25 : $42,488,441
Year 26 : $15,620,000
Year 27 : $1,000,000
Salary Average Commitment
Year 24 : $48,888,441
Year 25 : $42,488,441
Year 26 : $15,620,000
Year 27 : $1,000,000
Salary Cap with 1 Way Contract
Year 24 : $48,888,441
Year 25 : $42,488,441
Year 26 : $15,620,000
Year 27 : $1,000,000

Farm Players Salaries
Nikita Gusev	$226,000 (1)
Salary Remaining :	$226,000
Josh Anderson	$218,000 (2)
Salary Remaining :	$218,000
Matty Beniers	$200,000 (2)
Salary Remaining :	$200,000
Brandon Davidson	$178,500 (1)
Salary Remaining :	$178,500
Xavier Ouellet	$178,500 (1)
Salary Remaining :	$178,500
Stephane Da Costa	$169,400 (1)
Salary Remaining :	$169,400
Alex Killorn	$161,500 (1)
Salary Remaining :	$161,500
James van Riemsdyk	$161,500 (1)
Salary Remaining :	$161,500
Michal Repik	$161,500 (1)
Salary Remaining :	$161,500
Carson Soucy	$150,000 (4)
Salary Remaining :	$150,000
Radim Zohorna	$133,000 (1)
Salary Remaining :	$133,000
Chris Tanev	$127,500 (1)
Salary Remaining :	$127,500
Brenden Dillon	$127,500 (2)
Salary Remaining :	$127,500
Mattias Ekholm	$127,500 (2)
Salary Remaining :	$127,500
Niklas Svedberg	$121,000 (1)
Salary Remaining :	$121,000
Darren Raddysh	$100,000 (2)
Salary Remaining :	$100,000
Marcus Hogberg	$100,000 (4)
Salary Remaining :	$100,000
Cal Petersen	$100,000 (4)
Salary Remaining :	$100,000
Jordan Harris	$80,000 (2)
Salary Remaining :	$80,000
Nils Lundkvist	$80,000 (2)
Salary Remaining :	$80,000
Brendan Gaunce	$70,000 (2)
Salary Remaining :	$70,000
Vladislav Kamenev	$70,000 (2)
Salary Remaining :	$70,000
Zac Jones	$70,000 (3)
Salary Remaining :	$70,000
Tyler Graovac	$62,500 (2)
Salary Remaining :	$62,500
Aliaksei Protas	$60,000 (3)
Salary Remaining :	$60,000
Dmitri Voronkov	$60,000 (3)
Salary Remaining :	$60,000
Clark Bishop	$50,000 (1)
Salary Remaining :	$50,000
Mason Appleton	$50,000 (3)
Salary Remaining :	$50,000
Austin Wagner	$50,000 (4)
Salary Remaining :	$50,000
Michael Bunting	$50,000 (1)
Salary Remaining :	$50,000
Anton Blidh	$50,000 (2)
Salary Remaining :	$50,000
Josef Korenar	$50,000 (4)
Salary Remaining :	$50,000
Total Farm Players	32
Salary Commitment
Year 24 : $3,593,900
Year 25 : $1,875,500
Year 26 : $690,000
Year 27 : $450,000
Salary Average Commitment
Year 24 : $3,593,900
Year 25 : $1,875,500
Year 26 : $690,000
Year 27 : $450,000

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	5940 - $101 - 0 - 0.00%
Level 2:	4860 - $55 - 0 - 0.00%
Level 3:	1980 - $33 - 0 - 0.00%
Level 4:	3960 - $26 - 0 - 0.00%
Luxury :	1260 - $194 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $37 - 0 - 0.00%
Farm Level 2:	1000 - $16 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,244,007
Farm Players Total Salaries	$2,442,100
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$97,325,692
Projected Bank Account	$97,325,692

Pro Players Salaries
Nico Hischier (1 Way Contract)	$10,500,000 (1)
-Salary Remaining :	$10,500,000
Timo Meier (1 Way Contract)	$10,434,780 (2)
-Salary Remaining :	$10,434,780
Brayden Schenn (1 Way Contract)	$8,510,556 (1)
-1 Way Contract Salary Cap :	$8,510,556
-Salary Remaining :	$8,510,556
Pierre-Luc Dubois (1 Way Contract)	$7,315,000 (3)
-Salary Remaining :	$7,315,000
Adam Gaudette (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Brady Tkachuk (1 Way Contract)	$4,710,000 (1)
-Salary Remaining :	$4,710,000
Alexandar Georgiev (1 Way Contract)	$4,175,000 (1)
-Salary Remaining :	$4,175,000
Brayden McNabb (1 Way Contract)	$3,549,000 (1)
-Salary Remaining :	$3,549,000
Teuvo Teravainen (1 Way Contract)	$3,005,000 (2)
-Salary Remaining :	$3,005,000
Brady Skjei (1 Way Contract)	$2,995,000 (1)
-Salary Remaining :	$2,995,000
Dmitry Kulikov (1 Way Contract)	$2,875,001 (1)
-Salary Remaining :	$2,875,001
Marcus Pettersson (1 Way Contract)	$2,495,000 (1)
-Salary Remaining :	$2,495,000
Jake McCabe (1 Way Contract)	$2,375,000 (1)
-Salary Remaining :	$2,375,000
Jordan Staal (1 Way Contract)	$2,085,000 (1)
-Salary Remaining :	$2,085,000
Nick Leddy (1 Way Contract)	$1,978,000 (1)
-1 Way Contract Salary Cap :	$1,978,000
-Salary Remaining :	$1,978,000
Kirby Dach	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Anders Lindback (1 Way Contract)	$1,295,000 (1)
-1 Way Contract Salary Cap :	$1,295,000
-Salary Remaining :	$1,295,000
Alexander Romanov	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Scott Mayfield	$925,000 (2)
-Salary Remaining :	$925,000
Ryan McLeod	$900,000 (3)
-Salary Remaining :	$900,000
Spencer Machacek (1 Way Contract)	$805,000 (2)
-1 Way Contract Salary Cap :	$805,000
-Salary Remaining :	$805,000
Mikey Anderson	$800,000 (2)
-Salary Remaining :	$800,000
Noah Gregor	$800,000 (1)
-Salary Remaining :	$800,000
Troy Terry	$700,000 (1)
-Salary Remaining :	$700,000
Colton Sissons	$666,666 (1)
-Salary Remaining :	$666,666
Philipp Kurashev	$600,000 (3)
-Salary Remaining :	$600,000
Alex Lyon	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	27
Salary Commitment
Year 24 : $83,244,007
Year 25 : $33,034,783
Year 26 : $14,315,000
Year 27 : $0
Salary Average Commitment
Year 24 : $78,534,007
Year 25 : $33,034,783
Year 26 : $14,315,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $83,244,007
Year 25 : $33,034,783
Year 26 : $14,315,000
Year 27 : $0

Farm Players Salaries
Tomas Jurco	$219,500 (2)
Salary Remaining :	$219,500
Jordan Martinook	$198,500 (2)
Salary Remaining :	$198,500
Tristan Jarry	$187,500 (3)
Salary Remaining :	$187,500
Joel Armia	$185,100 (2)
Salary Remaining :	$185,100
Michael McCarron	$169,500 (3)
Salary Remaining :	$169,500
Josh Brown	$105,300 (2)
Salary Remaining :	$105,300
Wyatt Johnston	$100,000 (3)
Salary Remaining :	$100,000
Michael Kesselring	$100,000 (3)
Salary Remaining :	$100,000
Noah Dobson	$100,000 (2)
Salary Remaining :	$100,000
Petter Granberg	$99,800 (1)
Salary Remaining :	$99,800
Andy Welinski	$92,900 (1)
Salary Remaining :	$92,900
Kevin Rooney	$92,500 (2)
Salary Remaining :	$92,500
Gustav Lindstrom	$90,000 (3)
Salary Remaining :	$90,000
Joel Hofer	$90,000 (3)
Salary Remaining :	$90,000
Nicolas Deslauriers	$77,500 (2)
Salary Remaining :	$77,500
Gregory Hofmann	$75,100 (1)
Salary Remaining :	$75,100
Waltteri Merela	$69,500 (3)
Salary Remaining :	$69,500
Josh Currie	$62,900 (1)
Salary Remaining :	$62,900
Markus Hannikainen	$61,000 (1)
Salary Remaining :	$61,000
Scott Reedy	$60,000 (2)
Salary Remaining :	$60,000
Linden Vey	$55,000 (1)
Salary Remaining :	$55,000
Grant Hutton	$50,500 (2)
Salary Remaining :	$50,500
Jujhar Khaira	$50,000 (2)
Salary Remaining :	$50,000
Samuel Ersson	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	24
Salary Commitment
Year 24 : $2,442,100
Year 25 : $1,995,400
Year 26 : $806,500
Year 27 : $0
Salary Average Commitment
Year 24 : $2,442,100
Year 25 : $1,995,400
Year 26 : $806,500
Year 27 : $0

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBandT Center
Level 1:	5940 - $93 - 0 - 0.00%
Level 2:	4860 - $52 - 0 - 0.00%
Level 3:	1980 - $32 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $188 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,571,997
Farm Players Total Salaries	$2,189,100
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$49,995,840
Projected Bank Account	$49,995,840

Pro Players Salaries
Mathew Barzal (1 Way Contract)	$13,067,000 (2)
-Salary Remaining :	$13,067,000
Anthony Duclair (1 Way Contract)	$4,995,000 (1)
-Salary Remaining :	$4,995,000
Jake Debrusk (1 Way Contract)	$3,940,000 (2)
-Salary Remaining :	$3,940,000
Brent Burns (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$3,600,000
Riley Sheahan (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Jared McCann (1 Way Contract)	$3,520,000 (1)
-Salary Remaining :	$3,520,000
Tyler Toffoli (1 Way Contract)	$3,350,000 (1)
-Salary Remaining :	$3,350,000
Brandon Montour (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
MacKenzie Weegar (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Sam Malinski (1 Way Contract)	$2,825,000 (1)
-1 Way Contract Salary Cap :	$2,825,000
-Salary Remaining :	$2,825,000
Andrew Copp (1 Way Contract)	$2,600,000 (4)
-Salary Remaining :	$2,600,000
Chris Driedger	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Gustav Forsling	$2,250,000 (1)
-Salary Remaining :	$2,250,000
Jaccob Slavin	$2,100,000 (3)
-Salary Remaining :	$2,100,000
Andreas Athanasiou	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Travis Hamonic	$1,274,999 (1)
-Salary Remaining :	$1,274,999
Jeremy Lauzon (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Aaron Dell (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$1,000,000
Mike Hardman	$750,000 (4)
-Salary Remaining :	$750,000
Anthony Mantha	$750,000 (4)
-Salary Remaining :	$750,000
Mathieu Joseph	$700,000 (1)
-Salary Remaining :	$700,000
William Carrier	$624,999 (1)
-Salary Remaining :	$624,999
Karel Vejmelka	$624,999 (2)
-Salary Remaining :	$624,999
Total Pro Players	23
Salary Commitment
Year 24 : $62,571,997
Year 25 : $35,431,999
Year 26 : $13,200,000
Year 27 : $5,600,000
Salary Average Commitment
Year 24 : $61,935,331
Year 25 : $35,431,999
Year 26 : $13,200,000
Year 27 : $5,600,000
Salary Cap with 1 Way Contract
Year 24 : $62,571,997
Year 25 : $35,431,999
Year 26 : $13,200,000
Year 27 : $5,600,000

Farm Players Salaries
Vincent Desharnais	$229,000 (1)
Salary Remaining :	$229,000
Miikka Salomaki	$225,000 (1)
Salary Remaining :	$225,000
Owen Power	$200,000 (3)
Salary Remaining :	$200,000
Kristian Reichel	$125,000 (3)
Salary Remaining :	$125,000
Dennis Gilbert	$120,000 (2)
Salary Remaining :	$120,000
Teemu Hartikainen	$100,000 (1)
Salary Remaining :	$100,000
Christian Djoos	$90,100 (4)
Salary Remaining :	$90,100
Parker Kelly	$90,000 (1)
Salary Remaining :	$90,000
Frederick Gaudreau	$85,000 (1)
Salary Remaining :	$85,000
Mark Kastelic	$80,000 (3)
Salary Remaining :	$80,000
Linus Hogberg	$80,000 (1)
Salary Remaining :	$80,000
Joey Anderson	$80,000 (2)
Salary Remaining :	$80,000
Travis Sanheim	$80,000 (1)
Salary Remaining :	$80,000
Alexander True	$70,000 (2)
Salary Remaining :	$70,000
Ryan Spooner	$62,500 (1)
Salary Remaining :	$62,500
Brendan Lemieux	$62,500 (2)
Salary Remaining :	$62,500
Tomas Nosek	$60,000 (1)
Salary Remaining :	$60,000
Gemel Smith	$50,000 (1)
Salary Remaining :	$50,000
Joey Daccord	$50,000 (4)
Salary Remaining :	$50,000
Patrick Maroon	$50,000 (1)
Salary Remaining :	$50,000
Christoffer Ehn	$50,000 (4)
Salary Remaining :	$50,000
Victor Ejdsell	$50,000 (4)
Salary Remaining :	$50,000
Brayden Pachal	$50,000 (3)
Salary Remaining :	$50,000
Mirco Mueller	$50,000 (4)
Salary Remaining :	$50,000
Total Farm Players	24
Salary Commitment
Year 24 : $2,189,100
Year 25 : $1,077,600
Year 26 : $745,100
Year 27 : $290,100
Salary Average Commitment
Year 24 : $2,189,100
Year 25 : $1,077,600
Year 26 : $745,100
Year 27 : $290,100

Hamilton Mustangs

Arena Capacity - Ticket Price Attendance - %
Arena Name	FirstOntario Centre
Level 1:	5940 - $93 - 0 - 0.00%
Level 2:	4860 - $52 - 0 - 0.00%
Level 3:	1980 - $32 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $188 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,036,773
Farm Players Total Salaries	$2,367,400
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$40,683,749
Projected Bank Account	$40,683,749

Pro Players Salaries
Auston Matthews (1 Way Contract)	$7,837,033 (3)
-Salary Remaining :	$7,837,033
Cam Fowler (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Roope Hintz (1 Way Contract)	$6,521,740 (1)
-Salary Remaining :	$6,521,740
Matt Murray (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$5,750,000
Joel Farabee (1 Way Contract)	$4,710,000 (1)
-Salary Remaining :	$4,710,000
Frederik Andersen (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Kevin Fiala (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Quinn Hughes (1 Way Contract)	$3,825,000 (1)
-Salary Remaining :	$3,825,000
Miro Heiskanen (1 Way Contract)	$3,825,000 (1)
-Salary Remaining :	$3,825,000
Juuse Saros (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$3,250,000
Casey Mittelstadt (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$3,100,000
Eeli Tolvanen (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$2,750,000
Yegor Sharangovich (1 Way Contract)	$2,350,000 (4)
-Salary Remaining :	$2,350,000
Michael Hutchinson (1 Way Contract)	$2,300,000 (1)
-1 Way Contract Salary Cap :	$2,300,000
-Salary Remaining :	$2,300,000
Antti Raanta (1 Way Contract)	$2,300,000 (1)
-1 Way Contract Salary Cap :	$2,300,000
-Salary Remaining :	$2,300,000
Nick Cousins	$1,995,000 (4)
-Salary Remaining :	$1,995,000
Jordan Eberle	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Warren Foegele	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Ryan Donato	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Ian Mitchell (1 Way Contract)	$1,173,000 (2)
-Salary Remaining :	$1,173,000
Nathan Walker (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$1,000,000
Martin Frk (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$1,000,000
Marcus Sorensen (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$1,000,000
Connor Carrick (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$1,000,000
Jordan Schroeder	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Jyrki Jokipakka	$900,000 (1)
-Salary Remaining :	$900,000
Henri Jokiharju	$600,000 (4)
-Salary Remaining :	$600,000
Total Pro Players	27
Salary Commitment
Year 24 : $78,036,773
Year 25 : $40,905,033
Year 26 : $27,632,033
Year 27 : $14,045,000
Salary Average Commitment
Year 24 : $78,036,773
Year 25 : $40,905,033
Year 26 : $27,632,033
Year 27 : $14,045,000
Salary Cap with 1 Way Contract
Year 24 : $78,036,773
Year 25 : $40,905,033
Year 26 : $27,632,033
Year 27 : $14,045,000

Farm Players Salaries
Connor Ingram	$237,500 (3)
Salary Remaining :	$237,500
Oskar Steen	$225,000 (3)
Salary Remaining :	$225,000
Joe Snively	$225,000 (2)
Salary Remaining :	$225,000
Beck Malenstyn	$220,000 (3)
Salary Remaining :	$220,000
Denis Malgin	$220,000 (3)
Salary Remaining :	$220,000
Luke Hughes	$175,000 (3)
Salary Remaining :	$175,000
Mark Friedman	$133,000 (1)
Salary Remaining :	$133,000
Filip Roos	$125,000 (1)
Salary Remaining :	$125,000
Otto Koivula	$99,900 (1)
Salary Remaining :	$99,900
Tyler Wotherspoon	$90,000 (1)
Salary Remaining :	$90,000
Oscar Fantenberg	$90,000 (1)
Salary Remaining :	$90,000
Joakim Nygard	$75,000 (1)
Salary Remaining :	$75,000
Mattias Janmark	$72,000 (2)
Salary Remaining :	$72,000
Gabriel Dumont	$65,000 (1)
Salary Remaining :	$65,000
Paul Cotter	$60,000 (2)
Salary Remaining :	$60,000
Libor Hajek	$55,000 (4)
Salary Remaining :	$55,000
Carl Grundstrom	$50,000 (4)
Salary Remaining :	$50,000
Andrei Mironov	$50,000 (1)
Salary Remaining :	$50,000
Alex Iafallo	$50,000 (2)
Salary Remaining :	$50,000
Adam Erne	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	20
Salary Commitment
Year 24 : $2,367,400
Year 25 : $1,639,500
Year 26 : $1,182,500
Year 27 : $105,000
Salary Average Commitment
Year 24 : $2,367,400
Year 25 : $1,639,500
Year 26 : $1,182,500
Year 27 : $105,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	5940 - $91 - 0 - 0.00%
Level 2:	4860 - $50 - 0 - 0.00%
Level 3:	1980 - $31 - 0 - 0.00%
Level 4:	3960 - $24 - 0 - 0.00%
Luxury :	1260 - $187 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $42 - 0 - 0.00%
Farm Level 2:	1000 - $18 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,831,899
Farm Players Total Salaries	$3,541,143
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$185,467,057
Projected Bank Account	$185,467,057

Pro Players Salaries
Charlie Coyle (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$10,000,000
Alex Pietrangelo (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Justin Faulk (1 Way Contract)	$5,005,000 (2)
-Salary Remaining :	$5,005,000
Viktor Arvidsson (1 Way Contract)	$5,005,000 (2)
-Salary Remaining :	$5,005,000
Colton Parayko (1 Way Contract)	$5,005,000 (2)
-Salary Remaining :	$5,005,000
Markus Granlund (1 Way Contract)	$4,569,000 (2)
-Salary Remaining :	$4,569,000
Steven Stamkos (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Zemgus Girgensons (1 Way Contract)	$3,548,500 (3)
-Salary Remaining :	$3,548,500
Jaden Schwartz (1 Way Contract)	$3,535,000 (2)
-Salary Remaining :	$3,535,000
Andrei Kuzmenko (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Joonas Korpisalo (1 Way Contract)	$3,235,400 (3)
-Salary Remaining :	$3,235,400
Victor Olofsson (1 Way Contract)	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Martin Jones (1 Way Contract)	$3,005,000 (1)
-Salary Remaining :	$3,005,000
Lucas Wallmark (1 Way Contract)	$2,760,000 (1)
-Salary Remaining :	$2,760,000
John Ramage (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Alex Petrovic (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Andreas Johnsson	$1,810,000 (4)
-Salary Remaining :	$1,810,000
Will Butcher	$1,810,000 (4)
-Salary Remaining :	$1,810,000
Kyle Palmieri (1 Way Contract)	$1,693,999 (2)
-1 Way Contract Salary Cap :	$1,693,999
-Salary Remaining :	$1,693,999
Adam Henrique	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Conor Garland (1 Way Contract)	$1,350,000 (1)
-Salary Remaining :	$1,350,000
Mark Olver (1 Way Contract)	$550,000 (1)
-1 Way Contract Salary Cap :	$550,000
-Salary Remaining :	$550,000
Total Pro Players	22
Salary Commitment
Year 24 : $75,831,899
Year 25 : $48,716,899
Year 26 : $10,403,900
Year 27 : $3,620,000
Salary Average Commitment
Year 24 : $75,831,899
Year 25 : $48,716,899
Year 26 : $10,403,900
Year 27 : $3,620,000
Salary Cap with 1 Way Contract
Year 24 : $75,831,899
Year 25 : $48,716,899
Year 26 : $10,403,900
Year 27 : $3,620,000

Farm Players Salaries
Joakim Nordstrom	$219,800 (3)
Salary Remaining :	$219,800
Austin Watson	$219,600 (3)
Salary Remaining :	$219,600
Jaxson Stauber	$217,800 (1)
Salary Remaining :	$217,800
Scott Wilson	$201,000 (1)
Salary Remaining :	$201,000
Jake Dotchin	$178,400 (3)
Salary Remaining :	$178,400
Joel Hanley	$178,400 (2)
Salary Remaining :	$178,400
Dylan Guenther	$175,000 (3)
Salary Remaining :	$175,000
Corban Knight	$161,000 (1)
Salary Remaining :	$161,000
Tomas Tatar	$157,000 (2)
Salary Remaining :	$157,000
Tyler Pitlick	$150,000 (2)
Salary Remaining :	$150,000
Radko Gudas	$127,000 (1)
Salary Remaining :	$127,000
Mike Hoffman	$125,000 (2)
Salary Remaining :	$125,000
Victor Rask	$107,143 (2)
Salary Remaining :	$107,143
Joni Ortio	$105,000 (2)
Salary Remaining :	$105,000
Garnet Hathaway	$101,000 (1)
Salary Remaining :	$101,000
Dylan McIlrath	$101,000 (3)
Salary Remaining :	$101,000
Drew Doughty	$101,000 (2)
Salary Remaining :	$101,000
Sasha Chmelevski	$100,000 (1)
Salary Remaining :	$100,000
Keegan Kolesar	$68,500 (2)
Salary Remaining :	$68,500
Antoine Bibeau	$68,500 (1)
Salary Remaining :	$68,500
Damon Severson	$63,000 (4)
Salary Remaining :	$63,000
John Gilmour	$62,500 (2)
Salary Remaining :	$62,500
Jean-Sebastien Dea	$62,500 (3)
Salary Remaining :	$62,500
Austin Czarnik	$62,500 (2)
Salary Remaining :	$62,500
Arber Xhekaj	$60,000 (3)
Salary Remaining :	$60,000
Julian Melchiori	$57,000 (1)
Salary Remaining :	$57,000
Sergey Kalinin	$56,500 (2)
Salary Remaining :	$56,500
Zach Boychuk	$55,000 (2)
Salary Remaining :	$55,000
Julius Honka	$50,000 (1)
Salary Remaining :	$50,000
Felix Sandstrom	$50,000 (2)
Salary Remaining :	$50,000
Nikolay Goldobin	$50,000 (1)
Salary Remaining :	$50,000
Andreas Englund	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	32
Salary Commitment
Year 24 : $3,541,143
Year 25 : $2,407,843
Year 26 : $1,079,300
Year 27 : $63,000
Salary Average Commitment
Year 24 : $3,541,143
Year 25 : $2,407,843
Year 26 : $1,079,300
Year 27 : $63,000

Minnesota North Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	5940 - $89 - 0 - 0.00%
Level 2:	4860 - $45 - 0 - 0.00%
Level 3:	1980 - $29 - 0 - 0.00%
Level 4:	3960 - $21 - 0 - 0.00%
Luxury :	1260 - $187 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $12 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$34,727,959
Farm Players Total Salaries	$3,294,217
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$11,986,286
Projected Bank Account	$11,986,286

Pro Players Salaries
Radek Faksa (1 Way Contract)	$4,253,400 (3)
-Salary Remaining :	$4,253,400
John Klingberg (1 Way Contract)	$3,700,000 (1)
-Salary Remaining :	$3,700,000
Erik Karlsson (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Dominik Kubalik (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Erik Brannstrom (1 Way Contract)	$2,550,000 (1)
-Salary Remaining :	$2,550,000
Sam Steel (1 Way Contract)	$2,175,000 (2)
-Salary Remaining :	$2,175,000
Oscar Lindberg	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Gustav Nyquist	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Artturi Lehkonen	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Eric Gelinas	$1,274,999 (2)
-Salary Remaining :	$1,274,999
Kieffer Bellows	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Tanner Jeannot	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jonathan Dahlen	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Erik Gustafsson	$959,360 (2)
-Salary Remaining :	$959,360
Alexander Volkov	$900,000 (1)
-Salary Remaining :	$900,000
Simon Despres	$873,200 (2)
-Salary Remaining :	$873,200
Kyle Clifford	$812,000 (1)
-Salary Remaining :	$812,000
Tom Wilson	$585,000 (3)
-Salary Remaining :	$585,000
Connor Bunnaman	$575,000 (3)
-Salary Remaining :	$575,000
Louis Domingue	$570,000 (1)
-Salary Remaining :	$570,000
Kevin Mandolese	$500,000 (3)
-Salary Remaining :	$500,000
Total Pro Players	21
Salary Commitment
Year 24 : $34,727,959
Year 25 : $11,195,959
Year 26 : $5,913,400
Year 27 : $0
Salary Average Commitment
Year 24 : $34,727,959
Year 25 : $11,195,959
Year 26 : $5,913,400
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $34,727,959
Year 25 : $11,195,959
Year 26 : $5,913,400
Year 27 : $0

Farm Players Salaries
Ross Johnston	$175,000 (2)
Salary Remaining :	$175,000
Klim Kostin	$175,000 (3)
Salary Remaining :	$175,000
Anton Lander	$157,000 (2)
Salary Remaining :	$157,000
Craig Smith	$156,995 (1)
Salary Remaining :	$156,995
Yakov Trenin	$140,000 (2)
Salary Remaining :	$140,000
Derek Forbort	$129,876 (1)
Salary Remaining :	$129,876
Ben Chiarot	$129,876 (1)
Salary Remaining :	$129,876
Michael Sgarbossa	$129,800 (1)
Salary Remaining :	$129,800
Danil Yurtaykin	$129,000 (2)
Salary Remaining :	$129,000
Cam York	$125,000 (3)
Salary Remaining :	$125,000
Riley Damiani	$100,000 (3)
Salary Remaining :	$100,000
Dennis Cholowski	$100,000 (2)
Salary Remaining :	$100,000
Kevin Gravel	$100,000 (1)
Salary Remaining :	$100,000
Logan Shaw	$98,500 (1)
Salary Remaining :	$98,500
Kristers Gudlevskis	$83,300 (1)
Salary Remaining :	$83,300
Marcus Bjork	$81,200 (3)
Salary Remaining :	$81,200
Joonas Rask	$75,000 (1)
Salary Remaining :	$75,000
Jet Greaves	$70,000 (3)
Salary Remaining :	$70,000
Akira Schmid	$70,000 (2)
Salary Remaining :	$70,000
Victor Antipin	$69,900 (2)
Salary Remaining :	$69,900
Zach Senyshyn	$67,500 (2)
Salary Remaining :	$67,500
Austin Strand	$65,000 (2)
Salary Remaining :	$65,000
CJ Suess	$62,500 (3)
Salary Remaining :	$62,500
Jordan Schmaltz	$62,200 (1)
Salary Remaining :	$62,200
Kyle Capobianco	$60,000 (1)
Salary Remaining :	$60,000
Declan Chisholm	$60,000 (3)
Salary Remaining :	$60,000
Mason Shaw	$60,000 (3)
Salary Remaining :	$60,000
Alexandre Fortin	$55,500 (2)
Salary Remaining :	$55,500
Givani Smith	$52,500 (1)
Salary Remaining :	$52,500
Hunter Miska	$52,000 (1)
Salary Remaining :	$52,000
Nikita Soshnikov	$51,500 (1)
Salary Remaining :	$51,500
Rhett Gardner	$50,070 (1)
Salary Remaining :	$50,070
Lukas Vejdemo	$50,000 (1)
Salary Remaining :	$50,000
Ryan MacInnis	$50,000 (1)
Salary Remaining :	$50,000
Ben Gleason	$50,000 (1)
Salary Remaining :	$50,000
Ian Cole	$50,000 (1)
Salary Remaining :	$50,000
Olli Juolevi	$50,000 (1)
Salary Remaining :	$50,000
Carson Meyer	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	38
Salary Commitment
Year 24 : $3,294,217
Year 25 : $1,762,600
Year 26 : $733,700
Year 27 : $0
Salary Average Commitment
Year 24 : $3,294,217
Year 25 : $1,762,600
Year 26 : $733,700
Year 27 : $0

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	5940 - $92 - 0 - 0.00%
Level 2:	4860 - $51 - 0 - 0.00%
Level 3:	1980 - $30 - 0 - 0.00%
Level 4:	3960 - $23 - 0 - 0.00%
Luxury :	1260 - $186 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $32 - 0 - 0.00%
Farm Level 2:	1000 - $13 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,504,567
Farm Players Total Salaries	$2,113,400
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$68,947,677
Projected Bank Account	$68,947,677

Pro Players Salaries
Jonathan Huberdeau (1 Way Contract)	$7,950,000 (1)
-Salary Remaining :	$7,950,000
Josh Norris (1 Way Contract)	$6,775,000 (4)
-Salary Remaining :	$6,775,000
Alex DeBrincat (1 Way Contract)	$6,000,067 (3)
-Salary Remaining :	$6,000,067
Dougie Hamilton (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$5,750,000
Bo Horvat (1 Way Contract)	$5,550,000 (3)
-Salary Remaining :	$5,550,000
Sean Monahan (1 Way Contract)	$5,550,000 (3)
-Salary Remaining :	$5,550,000
Tobias Rieder (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Andrei Svechnikov (1 Way Contract)	$3,825,000 (1)
-Salary Remaining :	$3,825,000
Klas Dahlbeck (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Nikita Nesterov (1 Way Contract)	$3,125,000 (2)
-Salary Remaining :	$3,125,000
Tanner Pearson (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Slava Voynov (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Ilya Samsonov (1 Way Contract)	$2,225,000 (4)
-Salary Remaining :	$2,225,000
Troy Grosenick (1 Way Contract)	$2,064,500 (1)
-1 Way Contract Salary Cap :	$2,064,500
-Salary Remaining :	$2,064,500
Brian Dumoulin	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Jhonas Enroth (1 Way Contract)	$1,900,000 (1)
-1 Way Contract Salary Cap :	$1,900,000
-Salary Remaining :	$1,900,000
Cody Ceci	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Dominik Kahun	$1,650,000 (1)
-Salary Remaining :	$1,650,000
Ilya Mikheyev	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Matt Roy	$1,150,000 (3)
-Salary Remaining :	$1,150,000
Nicolas Aube-Kubel	$690,000 (1)
-Salary Remaining :	$690,000
Dylan Gambrell	$600,000 (1)
-Salary Remaining :	$600,000
Kaapo Kahkonen	$550,000 (1)
-Salary Remaining :	$550,000
Total Pro Players	23
Salary Commitment
Year 24 : $73,504,567
Year 25 : $40,325,067
Year 26 : $28,500,067
Year 27 : $9,000,000
Salary Average Commitment
Year 24 : $73,504,567
Year 25 : $40,325,067
Year 26 : $28,500,067
Year 27 : $9,000,000
Salary Cap with 1 Way Contract
Year 24 : $73,504,567
Year 25 : $40,325,067
Year 26 : $28,500,067
Year 27 : $9,000,000

Farm Players Salaries
Scott Harrington	$178,400 (1)
Salary Remaining :	$178,400
Philip Samuelsson	$160,000 (2)
Salary Remaining :	$160,000
David Rittich	$125,000 (1)
Salary Remaining :	$125,000
Colin Blackwell	$125,000 (1)
Salary Remaining :	$125,000
Justus Annunen	$90,000 (3)
Salary Remaining :	$90,000
Benoit-Olivier Groulx	$90,000 (3)
Salary Remaining :	$90,000
Nikita Okhotyuk	$90,000 (3)
Salary Remaining :	$90,000
Julien Gauthier	$85,000 (2)
Salary Remaining :	$85,000
MacKenzie Entwistle	$80,000 (2)
Salary Remaining :	$80,000
Mitchell Chaffee	$75,000 (3)
Salary Remaining :	$75,000
Cam Dineen	$70,000 (1)
Salary Remaining :	$70,000
Mikael Pyyhtia	$70,000 (3)
Salary Remaining :	$70,000
Nils Aman	$70,000 (3)
Salary Remaining :	$70,000
Justin Brazeau	$65,000 (3)
Salary Remaining :	$65,000
James Hamblin	$65,000 (3)
Salary Remaining :	$65,000
Tim Heed	$65,000 (1)
Salary Remaining :	$65,000
Jesper Boqvist	$60,000 (1)
Salary Remaining :	$60,000
Jack St. Ivany	$60,000 (3)
Salary Remaining :	$60,000
Nicolas Meloche	$60,000 (1)
Salary Remaining :	$60,000
Tucker Poolman	$57,500 (1)
Salary Remaining :	$57,500
Michael Dal Colle	$55,000 (1)
Salary Remaining :	$55,000
Carsen Twarynski	$55,000 (3)
Salary Remaining :	$55,000
Casey Fitzgerald	$55,000 (2)
Salary Remaining :	$55,000
Juho Lammikko	$55,000 (2)
Salary Remaining :	$55,000
Mitchell Stephens	$52,500 (2)
Salary Remaining :	$52,500
Matt Kiersted	$50,000 (3)
Salary Remaining :	$50,000
Mikhail Vorobyov	$50,000 (3)
Salary Remaining :	$50,000
Total Farm Players	27
Salary Commitment
Year 24 : $2,113,400
Year 25 : $1,317,500
Year 26 : $830,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,113,500
Year 25 : $1,317,500
Year 26 : $830,000
Year 27 : $0

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	5940 - $93 - 0 - 0.00%
Level 2:	4860 - $52 - 0 - 0.00%
Level 3:	1980 - $32 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $188 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,197,744
Farm Players Total Salaries	$1,432,230
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$64,666,982
Projected Bank Account	$64,666,982

Pro Players Salaries
Brandon Saad (1 Way Contract)	$10,500,000 (2)
-Salary Remaining :	$10,500,000
Anthony Cirelli (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$9,000,000
Ryan O'Reilly (1 Way Contract)	$8,750,000 (2)
-Salary Remaining :	$8,750,000
Gabriel Landeskog (1 Way Contract)	$7,220,746 (2)
-Salary Remaining :	$7,220,746
Victor Hedman (1 Way Contract)	$5,550,000 (2)
-Salary Remaining :	$5,550,000
Ondrej Kase (1 Way Contract)	$3,630,000 (1)
-Salary Remaining :	$3,630,000
Nick Bjugstad (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$3,600,000
Andrew Mangiapane (1 Way Contract)	$3,550,000 (2)
-Salary Remaining :	$3,550,000
Mason Marchment (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Brendan Perlini (1 Way Contract)	$3,130,000 (1)
-Salary Remaining :	$3,130,000
Sam Bennett (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Andrei Vasilevskiy (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Brett Pesce (1 Way Contract)	$2,650,000 (3)
-Salary Remaining :	$2,650,000
Brett Lernout (1 Way Contract)	$2,550,000 (3)
-Salary Remaining :	$2,550,000
Laurent Brossoit (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$2,500,000
-Salary Remaining :	$2,500,000
Jamie Oleksiak	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Mike Matheson	$1,267,000 (3)
-Salary Remaining :	$1,267,000
Tyler Bertuzzi	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Nick Blankenburg	$800,000 (1)
-Salary Remaining :	$800,000
Derrick Pouliot	$750,000 (1)
-Salary Remaining :	$750,000
Malcolm Subban	$750,000 (1)
-Salary Remaining :	$750,000
Zach Aston-Reese	$624,999 (1)
-Salary Remaining :	$624,999
Adam Pelech	$624,999 (1)
-Salary Remaining :	$624,999
T.J. Oshie (1 Way Contract)	$550,000 (1)
-1 Way Contract Salary Cap :	$550,000
-Salary Remaining :	$550,000
Linus Omark (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Mats Zuccarello (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Nick Shore	$500,000 (2)
-Salary Remaining :	$500,000
Milan Lucic (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Brad Marchand (1 Way Contract)	$500,000 (3)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Alex Ovechkin (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Total Pro Players	30
Salary Commitment
Year 24 : $83,197,744
Year 25 : $69,337,746
Year 26 : $22,467,000
Year 27 : $0
Salary Average Commitment
Year 24 : $83,197,744
Year 25 : $69,337,746
Year 26 : $22,467,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $83,197,744
Year 25 : $69,337,746
Year 26 : $22,467,000
Year 27 : $0

Farm Players Salaries
Logan Brown	$150,000 (1)
Salary Remaining :	$150,000
Paul LaDue	$127,030 (1)
Salary Remaining :	$127,030
Jake Christiansen	$100,000 (3)
Salary Remaining :	$100,000
Anders Lee	$98,500 (1)
Salary Remaining :	$98,500
Garret Sparks	$95,000 (2)
Salary Remaining :	$95,000
Alex Barre-Boulet	$70,000 (3)
Salary Remaining :	$70,000
Jared Coreau	$62,500 (1)
Salary Remaining :	$62,500
Caleb Jones	$62,500 (3)
Salary Remaining :	$62,500
Jason Dickinson	$60,000 (1)
Salary Remaining :	$60,000
Ryan Lomberg	$55,600 (3)
Salary Remaining :	$55,600
Matthew Highmore	$51,000 (1)
Salary Remaining :	$51,000
Kyle Burroughs	$50,100 (1)
Salary Remaining :	$50,100
Andreas Borgman	$50,000 (2)
Salary Remaining :	$50,000
Vinni Lettieri	$50,000 (2)
Salary Remaining :	$50,000
Johan Larsson	$50,000 (2)
Salary Remaining :	$50,000
Hudson Fasching	$50,000 (1)
Salary Remaining :	$50,000
Frederik Gauthier	$50,000 (2)
Salary Remaining :	$50,000
John Quenneville	$50,000 (1)
Salary Remaining :	$50,000
William Lagesson	$50,000 (2)
Salary Remaining :	$50,000
Christian Jaros	$50,000 (3)
Salary Remaining :	$50,000
Jake Walman	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	21
Salary Commitment
Year 24 : $1,432,230
Year 25 : $683,100
Year 26 : $338,100
Year 27 : $0
Salary Average Commitment
Year 24 : $1,432,230
Year 25 : $683,100
Year 26 : $338,100
Year 27 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	5940 - $93 - 0 - 0.00%
Level 2:	4860 - $52 - 0 - 0.00%
Level 3:	1980 - $32 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $188 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2250 - $35 - 0 - 0.00%
Farm Level 2:	1250 - $16 - 0 - 0.00%
Farm Total Capacity :	3500
Income
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,110,000
Farm Players Total Salaries	$1,690,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$79,792,055
Projected Bank Account	$79,792,055

Pro Players Salaries
Tyler Seguin (1 Way Contract)	$8,250,000 (1)
-Salary Remaining :	$8,250,000
Filip Forsberg (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Jack Eichel (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Seth Jones (1 Way Contract)	$6,850,000 (4)
-Salary Remaining :	$6,850,000
Matthew Tkachuk (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$5,750,000
Ryan Murray (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Igor Shesterkin (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Christian Dvorak (1 Way Contract)	$3,830,000 (1)
-Salary Remaining :	$3,830,000
Adam Boqvist (1 Way Contract)	$3,825,000 (2)
-Salary Remaining :	$3,825,000
Mark Stone (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Petr Mrazek (1 Way Contract)	$3,565,000 (1)
-Salary Remaining :	$3,565,000
Adam Lowry	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Bowen Byram	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Jesse Puljujarvi	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Lucas Raymond	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Owen Tippett	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Ryan McDonagh (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Rudolfs Balcers	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Rasmus Sandin	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Erik Gustafsson (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$900,000
-Salary Remaining :	$900,000
Devin Shore	$750,000 (4)
-Salary Remaining :	$750,000
Mark Giordano (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$600,000
-Salary Remaining :	$600,000
Jacob Bryson	$540,000 (3)
-Salary Remaining :	$540,000
Nikolay Kulemin (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Trevor Lewis (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Total Pro Players	25
Salary Commitment
Year 24 : $75,110,000
Year 25 : $47,465,000
Year 26 : $31,640,000
Year 27 : $11,600,000
Salary Average Commitment
Year 24 : $74,553,388
Year 25 : $46,925,000
Year 26 : $31,640,000
Year 27 : $11,600,000
Salary Cap with 1 Way Contract
Year 24 : $75,110,000
Year 25 : $47,465,000
Year 26 : $31,640,000
Year 27 : $11,600,000

Farm Players Salaries
Pavel Mintyukov	$150,000 (3)
Salary Remaining :	$150,000
Josh Jooris	$145,000 (1)
Salary Remaining :	$145,000
Simon Holmstrom	$100,000 (2)
Salary Remaining :	$100,000
Nick Robertson	$100,000 (3)
Salary Remaining :	$100,000
Yegor Chinakhov	$100,000 (3)
Salary Remaining :	$100,000
Justin Barron	$100,000 (3)
Salary Remaining :	$100,000
Jake Neighbours	$90,000 (2)
Salary Remaining :	$90,000
Tom Kuhnhackl	$85,000 (1)
Salary Remaining :	$85,000
Lukas Dostal	$80,000 (3)
Salary Remaining :	$80,000
Nico Daws	$70,000 (1)
Salary Remaining :	$70,000
Martin Marincin	$60,000 (1)
Salary Remaining :	$60,000
Nick Paul	$56,000 (3)
Salary Remaining :	$56,000
Cole Guttman	$52,500 (4)
Salary Remaining :	$52,500
Matt Luff	$52,000 (2)
Salary Remaining :	$52,000
Akito Hirose	$50,000 (4)
Salary Remaining :	$50,000
Ivan Prosvetov	$50,000 (4)
Salary Remaining :	$50,000
Victor Mete	$50,000 (3)
Salary Remaining :	$50,000
Mike Reilly	$50,000 (1)
Salary Remaining :	$50,000
Brett Ritchie	$50,000 (1)
Salary Remaining :	$50,000
Justin Schultz	$50,000 (1)
Salary Remaining :	$50,000
Dryden Hunt	$50,000 (1)
Salary Remaining :	$50,000
Dmytro Timashov	$50,000 (2)
Salary Remaining :	$50,000
Anton Slepyshev	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	23
Salary Commitment
Year 24 : $1,690,500
Year 25 : $1,080,500
Year 26 : $788,500
Year 27 : $152,500
Salary Average Commitment
Year 24 : $1,690,500
Year 25 : $1,080,500
Year 26 : $788,500
Year 27 : $152,500

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	5940 - $93 - 0 - 0.00%
Level 2:	4860 - $52 - 0 - 0.00%
Level 3:	1980 - $32 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $188 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,601,667
Farm Players Total Salaries	$1,615,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$159,616,222
Projected Bank Account	$159,616,222

Pro Players Salaries
Patrik Laine (1 Way Contract)	$10,000,000 (3)
-Salary Remaining :	$10,000,000
Clayton Keller (1 Way Contract)	$7,366,667 (4)
-Salary Remaining :	$7,366,667
Mikko Rantanen (1 Way Contract)	$7,100,000 (1)
-Salary Remaining :	$7,100,000
Semyon Varlamov (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Sergei Bobrovsky (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Calvin Pickard (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Dylan Strome	$4,900,000 (2)
-Salary Remaining :	$4,900,000
Sami Niku (1 Way Contract)	$4,900,000 (2)
-Salary Remaining :	$4,900,000
Gabriel Vilardi (1 Way Contract)	$4,710,000 (1)
-Salary Remaining :	$4,710,000
Kevin Hayes (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Evan Bouchard (1 Way Contract)	$3,825,000 (2)
-Salary Remaining :	$3,825,000
Filip Chytil (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Oliver Ekman-Larsson (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Louie Belpedio (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Nikita Zadorov (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Oliver Wahlstrom	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Tomas Hertl	$1,670,000 (3)
-Salary Remaining :	$1,670,000
Ryan Lindgren	$1,430,000 (3)
-Salary Remaining :	$1,430,000
Tage Thompson	$900,000 (1)
-Salary Remaining :	$900,000
Rem Pitlick	$800,000 (1)
-Salary Remaining :	$800,000
Frank Vatrano	$500,000 (3)
-Salary Remaining :	$500,000
Trent Frederic	$500,000 (3)
-Salary Remaining :	$500,000
Total Pro Players	22
Salary Commitment
Year 24 : $81,601,667
Year 25 : $38,841,667
Year 26 : $23,466,667
Year 27 : $9,366,667
Salary Average Commitment
Year 24 : $81,736,667
Year 25 : $38,841,667
Year 26 : $23,466,667
Year 27 : $9,366,667
Salary Cap with 1 Way Contract
Year 24 : $81,601,667
Year 25 : $38,841,667
Year 26 : $23,466,667
Year 27 : $9,366,667

Farm Players Salaries
Logan Thompson	$143,000 (2)
Salary Remaining :	$143,000
Seth Griffith	$62,500 (2)
Salary Remaining :	$62,500
Daniel Catenacci	$62,500 (2)
Salary Remaining :	$62,500
Jimmy Vesey	$62,500 (2)
Salary Remaining :	$62,500
Zane McIntyre	$62,500 (2)
Salary Remaining :	$62,500
Mike Vecchione	$62,500 (2)
Salary Remaining :	$62,500
Ryan Sproul	$62,500 (2)
Salary Remaining :	$62,500
Ben Hutton	$62,500 (2)
Salary Remaining :	$62,500
Andrey Makarov	$62,500 (2)
Salary Remaining :	$62,500
Radim Simek	$62,500 (2)
Salary Remaining :	$62,500
Lance Bouma	$60,000 (1)
Salary Remaining :	$60,000
Ronalds Kenins	$50,000 (2)
Salary Remaining :	$50,000
Uvis Balinskis	$50,000 (3)
Salary Remaining :	$50,000
Luke Adam	$50,000 (1)
Salary Remaining :	$50,000
Philippe Cornet	$50,000 (1)
Salary Remaining :	$50,000
Bogdan Kiselevich	$50,000 (1)
Salary Remaining :	$50,000
Daniel Carr	$50,000 (1)
Salary Remaining :	$50,000
Brady Keeper	$50,000 (1)
Salary Remaining :	$50,000
Andrew MacWilliam	$50,000 (1)
Salary Remaining :	$50,000
Rocco Grimaldi	$50,000 (1)
Salary Remaining :	$50,000
Stefan Matteau	$50,000 (3)
Salary Remaining :	$50,000
Jonny Brodzinski	$50,000 (1)
Salary Remaining :	$50,000
Gustav Olofsson	$50,000 (4)
Salary Remaining :	$50,000
David Warsofsky	$50,000 (1)
Salary Remaining :	$50,000
Justin Florek	$50,000 (1)
Salary Remaining :	$50,000
Libor Sulak	$50,000 (1)
Salary Remaining :	$50,000
Joel L'Esperance	$50,000 (1)
Salary Remaining :	$50,000
Joseph Cramarossa	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	28
Salary Commitment
Year 24 : $1,615,500
Year 25 : $905,500
Year 26 : $150,000
Year 27 : $50,000
Salary Average Commitment
Year 24 : $1,615,500
Year 25 : $905,500
Year 26 : $150,000
Year 27 : $50,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	5940 - $93 - 0 - 0.00%
Level 2:	4860 - $52 - 0 - 0.00%
Level 3:	1980 - $32 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $188 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,139,666
Farm Players Total Salaries	$1,454,200
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$127,565,107
Projected Bank Account	$127,565,107

Pro Players Salaries
Brock Boeser (1 Way Contract)	$8,280,333 (2)
-Salary Remaining :	$8,280,333
Elias Pettersson (1 Way Contract)	$6,650,000 (4)
-Salary Remaining :	$6,650,000
Vladimir Tarasenko (1 Way Contract)	$5,500,500 (1)
-Salary Remaining :	$5,500,500
Connor McDavid (1 Way Contract)	$5,333,333 (2)
-Salary Remaining :	$5,333,333
Tyson Barrie (1 Way Contract)	$5,005,000 (1)
-Salary Remaining :	$5,005,000
Adam Larsson (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
J.T. Miller (1 Way Contract)	$4,850,000 (1)
-Salary Remaining :	$4,850,000
Evgenii Dadonov (1 Way Contract)	$3,650,500 (2)
-Salary Remaining :	$3,650,500
Brendan Gallagher (1 Way Contract)	$2,950,000 (2)
-Salary Remaining :	$2,950,000
Philipp Grubauer	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Colin Miller (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Jeremy Swayman (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Jake Bean	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Haydn Fleury	$1,950,000 (3)
-Salary Remaining :	$1,950,000
Olli Maatta	$1,935,000 (1)
-Salary Remaining :	$1,935,000
Jakub Zboril	$1,935,000 (3)
-Salary Remaining :	$1,935,000
Michael Rasmussen	$1,850,000 (4)
-Salary Remaining :	$1,850,000
Luke Schenn	$1,350,000 (1)
-Salary Remaining :	$1,350,000
Damien Brunner (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$900,000
-Salary Remaining :	$900,000
Patrick Kane (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$800,000
Morgan Geekie	$800,000 (1)
-Salary Remaining :	$800,000
Nathan Bastian	$600,000 (2)
-Salary Remaining :	$600,000
Lars Eller (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$600,000
-Salary Remaining :	$600,000
Jake Leschyshyn	$600,000 (1)
-Salary Remaining :	$600,000
Luke Glendening (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$600,000
-Salary Remaining :	$600,000
Total Pro Players	25
Salary Commitment
Year 24 : $70,139,666
Year 25 : $44,699,166
Year 26 : $16,385,000
Year 27 : $12,500,000
Salary Average Commitment
Year 24 : $70,139,666
Year 25 : $44,699,166
Year 26 : $16,385,000
Year 27 : $12,500,000
Salary Cap with 1 Way Contract
Year 24 : $70,139,666
Year 25 : $44,699,166
Year 26 : $16,385,000
Year 27 : $12,500,000

Farm Players Salaries
Connor Mackey	$166,700 (2)
Salary Remaining :	$166,700
Thomas Harley	$125,000 (1)
Salary Remaining :	$125,000
Riley Tufte	$100,000 (1)
Salary Remaining :	$100,000
Michael Pezzetta	$95,000 (3)
Salary Remaining :	$95,000
Oscar Dansk	$95,000 (1)
Salary Remaining :	$95,000
Nikita Alexandrov	$90,000 (2)
Salary Remaining :	$90,000
Yanni Gourde	$90,000 (2)
Salary Remaining :	$90,000
Ryan Winterton	$80,000 (3)
Salary Remaining :	$80,000
Nate Schmidt	$70,000 (1)
Salary Remaining :	$70,000
Guillaume Brisebois	$70,000 (1)
Salary Remaining :	$70,000
Jack McBain	$70,000 (1)
Salary Remaining :	$70,000
Taylor Raddysh	$70,000 (1)
Salary Remaining :	$70,000
Tim Gettinger	$60,000 (3)
Salary Remaining :	$60,000
Samuel Bolduc	$60,000 (2)
Salary Remaining :	$60,000
Kevin Roy	$57,500 (1)
Salary Remaining :	$57,500
Erik Kallgren	$55,000 (3)
Salary Remaining :	$55,000
Sam Lafferty	$50,000 (1)
Salary Remaining :	$50,000
Isaak Phillips	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	18
Salary Commitment
Year 24 : $1,454,200
Year 25 : $746,700
Year 26 : $290,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,454,200
Year 25 : $746,700
Year 26 : $290,000
Year 27 : $0

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	5940 - $93 - 0 - 0.00%
Level 2:	4860 - $52 - 0 - 0.00%
Level 3:	1980 - $32 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $188 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,910,715
Farm Players Total Salaries	$1,894,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$104,000,086
Projected Bank Account	$104,000,086

Pro Players Salaries
Kasperi Kapanen (1 Way Contract)	$7,500,000 (2)
-Salary Remaining :	$7,500,000
Jake Guentzel (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$5,250,000
Josh Morrissey (1 Way Contract)	$4,285,715 (4)
-Salary Remaining :	$4,285,715
Marc-Andre Fleury (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Dmitry Orlov (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Nino Niederreiter (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$3,600,000
Ryan Nugent-Hopkins (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$3,600,000
Evgeni Malkin (1 Way Contract)	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Brandon Carlo (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jack Hughes	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Anton Khudobin (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$1,750,000
-Salary Remaining :	$1,750,000
Andre Burakovsky	$1,750,000 (4)
-Salary Remaining :	$1,750,000
Bryan Rust	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Matt Boldy	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Joel Eriksson Ek	$1,350,000 (3)
-Salary Remaining :	$1,350,000
Vladislav Gavrikov	$1,350,000 (2)
-Salary Remaining :	$1,350,000
Jonas Siegenthaler	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Andrei Loktionov	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Reto Berra (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$850,000
Martin Fehervary	$700,000 (1)
-Salary Remaining :	$700,000
Jordan Kyrou	$700,000 (1)
-Salary Remaining :	$700,000
Steve Kampfer (1 Way Contract)	$650,000 (1)
-1 Way Contract Salary Cap :	$650,000
-Salary Remaining :	$650,000
Matt Grzelcyk	$625,000 (3)
-Salary Remaining :	$625,000
Rasmus Asplund	$500,000 (3)
-Salary Remaining :	$500,000
Nick Ritchie	$500,000 (1)
-Salary Remaining :	$500,000
Brandon Yip (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Total Pro Players	26
Salary Commitment
Year 24 : $56,910,715
Year 25 : $34,010,715
Year 26 : $8,510,715
Year 27 : $6,035,715
Salary Average Commitment
Year 24 : $56,910,715
Year 25 : $34,010,715
Year 26 : $8,510,715
Year 27 : $6,035,715
Salary Cap with 1 Way Contract
Year 24 : $56,910,715
Year 25 : $34,010,715
Year 26 : $8,510,715
Year 27 : $6,035,715

Farm Players Salaries
Cody Glass	$175,000 (2)
Salary Remaining :	$175,000
Seth Jarvis	$150,000 (1)
Salary Remaining :	$150,000
Joe Morrow	$95,000 (2)
Salary Remaining :	$95,000
Adam Ruzicka	$90,000 (2)
Salary Remaining :	$90,000
Ryan Poehling	$90,000 (1)
Salary Remaining :	$90,000
Jesse Ylonen	$80,000 (2)
Salary Remaining :	$80,000
Nick DeSimone	$80,000 (4)
Salary Remaining :	$80,000
Daniil Tarasov	$80,000 (2)
Salary Remaining :	$80,000
Axel Jonsson-Fjallby	$80,000 (2)
Salary Remaining :	$80,000
Calen Addison	$70,000 (2)
Salary Remaining :	$70,000
Jack Studnicka	$70,000 (3)
Salary Remaining :	$70,000
Tyler Johnson	$70,000 (2)
Salary Remaining :	$70,000
Drake Caggiula	$62,500 (3)
Salary Remaining :	$62,500
Trey Fix-Wolansky	$60,000 (3)
Salary Remaining :	$60,000
Jack Rathbone	$60,000 (2)
Salary Remaining :	$60,000
Drew O'Connor	$60,000 (1)
Salary Remaining :	$60,000
Scott Perunovich	$60,000 (3)
Salary Remaining :	$60,000
Dominik Simon	$56,000 (2)
Salary Remaining :	$56,000
Christopher Gibson	$55,000 (1)
Salary Remaining :	$55,000
Michal Jordan	$50,500 (1)
Salary Remaining :	$50,500
Dominic Toninato	$50,000 (3)
Salary Remaining :	$50,000
Mathias Brome	$50,000 (1)
Salary Remaining :	$50,000
Oskar Sundqvist	$50,000 (3)
Salary Remaining :	$50,000
Juuso Valimaki	$50,000 (4)
Salary Remaining :	$50,000
Anthony Angello	$50,000 (1)
Salary Remaining :	$50,000
Juuso Riikola	$50,000 (3)
Salary Remaining :	$50,000
Total Farm Players	26
Salary Commitment
Year 24 : $1,894,000
Year 25 : $1,388,500
Year 26 : $532,500
Year 27 : $130,000
Salary Average Commitment
Year 24 : $2,434,000
Year 25 : $1,928,500
Year 26 : $1,072,500
Year 27 : $130,000

Quebec Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Videotron Centre
Level 1:	5940 - $93 - 0 - 0.00%
Level 2:	4860 - $52 - 0 - 0.00%
Level 3:	1980 - $32 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $188 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$16,863,928
Farm Players Total Salaries	$1,361,556
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$120,045,042
Projected Bank Account	$120,045,042

Pro Players Salaries
Pius Suter (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Joakim Ryan	$1,071,427 (2)
-Salary Remaining :	$1,071,427
Curtis Lazar	$850,000 (1)
-Salary Remaining :	$850,000
Will Borgen	$750,000 (1)
-Salary Remaining :	$750,000
Adam Brooks	$682,000 (1)
-Salary Remaining :	$682,000
Noah Juulsen	$624,999 (3)
-Salary Remaining :	$624,999
Kasimir Kaskisuo	$615,000 (4)
-Salary Remaining :	$615,000
Remi Elie	$560,000 (3)
-Salary Remaining :	$560,000
John Hayden	$560,000 (3)
-Salary Remaining :	$560,000
Sebastian Aho	$550,000 (2)
-Salary Remaining :	$550,000
Mason Geertsen	$550,000 (2)
-Salary Remaining :	$550,000
Maxim Mamin	$550,000 (2)
-Salary Remaining :	$550,000
Mikhail Grigorenko	$500,500 (1)
-Salary Remaining :	$500,500
Kole Lind	$500,001 (4)
-Salary Remaining :	$500,001
Max Comtois	$500,001 (4)
-Salary Remaining :	$500,001
BRANDON BUSSI (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Mike Amadio	$500,000 (3)
-Salary Remaining :	$500,000
Corey Schueneman	$500,000 (1)
-Salary Remaining :	$500,000
Billy Sweezey	$500,000 (3)
-Salary Remaining :	$500,000
Bobby McMann	$500,000 (3)
-Salary Remaining :	$500,000
Fredrik Olofsson	$500,000 (3)
-Salary Remaining :	$500,000
Ian McCoshen	$500,000 (3)
-Salary Remaining :	$500,000
ALES STEZKA (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Landon Bow	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	24
Salary Commitment
Year 24 : $16,863,928
Year 25 : $8,581,428
Year 26 : $5,860,001
Year 27 : $1,615,002
Salary Average Commitment
Year 24 : $16,863,928
Year 25 : $8,581,428
Year 26 : $5,860,001
Year 27 : $1,615,002
Salary Cap with 1 Way Contract
Year 24 : $16,863,928
Year 25 : $8,581,428
Year 26 : $5,860,001
Year 27 : $1,615,002

Farm Players Salaries
Dylan Sikura	$56,000 (3)
Salary Remaining :	$56,000
Nicklas Jensen	$55,556 (1)
Salary Remaining :	$55,556
Kristian Vesalainen	$50,000 (4)
Salary Remaining :	$50,000
Nathan Smith	$50,000 (4)
Salary Remaining :	$50,000
Josiah Slavin	$50,000 (4)
Salary Remaining :	$50,000
Josh Ho-Sang	$50,000 (1)
Salary Remaining :	$50,000
Anthony Richard	$50,000 (3)
Salary Remaining :	$50,000
Dillon Heatherington	$50,000 (2)
Salary Remaining :	$50,000
Dominic Turgeon	$50,000 (3)
Salary Remaining :	$50,000
Giovanni Fiore	$50,000 (3)
Salary Remaining :	$50,000
Hunter Shinkaruk	$50,000 (2)
Salary Remaining :	$50,000
Nelson Nogier	$50,000 (2)
Salary Remaining :	$50,000
Nicholas Baptiste	$50,000 (4)
Salary Remaining :	$50,000
Sean Malone	$50,000 (2)
Salary Remaining :	$50,000
Justin Kirkland	$50,000 (4)
Salary Remaining :	$50,000
Josh Jacobs	$50,000 (2)
Salary Remaining :	$50,000
Vladimir Tkachev	$50,000 (2)
Salary Remaining :	$50,000
Max Veronneau	$50,000 (2)
Salary Remaining :	$50,000
Ryan Kuffner	$50,000 (2)
Salary Remaining :	$50,000
Sheldon Rempal	$50,000 (2)
Salary Remaining :	$50,000
Otto Leskinen	$50,000 (3)
Salary Remaining :	$50,000
Austin Poganski	$50,000 (2)
Salary Remaining :	$50,000
Jeremy Davies	$50,000 (3)
Salary Remaining :	$50,000
Wyatt Kalynuk	$50,000 (3)
Salary Remaining :	$50,000
Chase Priskie	$50,000 (2)
Salary Remaining :	$50,000
Cole Smith	$50,000 (3)
Salary Remaining :	$50,000
C.J. Smith	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	27
Salary Commitment
Year 24 : $1,361,556
Year 25 : $1,256,000
Year 26 : $656,000
Year 27 : $250,000
Salary Average Commitment
Year 24 : $1,361,556
Year 25 : $1,256,000
Year 26 : $656,000
Year 27 : $250,000

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	5940 - $101 - 0 - 0.00%
Level 2:	4860 - $55 - 0 - 0.00%
Level 3:	1980 - $33 - 0 - 0.00%
Level 4:	3960 - $26 - 0 - 0.00%
Luxury :	1260 - $194 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$88,237,706
Farm Players Total Salaries	$2,494,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$60,680,764
Projected Bank Account	$60,680,764

Pro Players Salaries
Alexandre Carrier (1 Way Contract)	$8,500,000 (2)
-Salary Remaining :	$8,500,000
Connor Hellebuyck (1 Way Contract)	$7,950,000 (1)
-1 Way Contract Salary Cap :	$7,950,000
-Salary Remaining :	$7,950,000
Taylor Hall (1 Way Contract)	$6,764,706 (1)
-Salary Remaining :	$6,764,706
Shayne Gostisbehere (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Leon Draisaitl (1 Way Contract)	$6,285,000 (1)
-Salary Remaining :	$6,285,000
Thomas Chabot (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Oliver Bjorkstrand (1 Way Contract)	$4,200,000 (4)
-Salary Remaining :	$4,200,000
Elvis Merzlikins (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Andrew Peeke (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Kevin Bahl (1 Way Contract)	$4,000,000 (1)
-1 Way Contract Salary Cap :	$4,000,000
-Salary Remaining :	$4,000,000
Mario Ferraro (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Sean Couturier (1 Way Contract)	$3,800,000 (3)
-Salary Remaining :	$3,800,000
Kirill Kaprizov (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$3,600,000
Ryan Johansen (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$3,600,000
James Reimer (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Rickard Rakell	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Calle Jarnkrok	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Tim Stutzle	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Alex Nedeljkovic (1 Way Contract)	$1,913,000 (1)
-Salary Remaining :	$1,913,000
Dylan Cozens	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Tyler Myers (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Dante Fabbro	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Spencer Foo	$625,000 (3)
-Salary Remaining :	$625,000
Pierre Engvall	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	24
Salary Commitment
Year 24 : $88,237,706
Year 25 : $45,325,000
Year 26 : $10,125,000
Year 27 : $4,200,000
Salary Average Commitment
Year 24 : $88,237,706
Year 25 : $45,325,000
Year 26 : $10,125,000
Year 27 : $4,200,000
Salary Cap with 1 Way Contract
Year 24 : $88,237,706
Year 25 : $45,325,000
Year 26 : $10,125,000
Year 27 : $4,200,000

Farm Players Salaries
Ryan Shea	$220,000 (1)
Salary Remaining :	$220,000
Alexey Marchenko	$170,000 (1)
Salary Remaining :	$170,000
Trevor van Riemsdyk	$170,000 (1)
Salary Remaining :	$170,000
Tanner Kero	$160,000 (1)
Salary Remaining :	$160,000
Jakob Silfverberg	$160,000 (2)
Salary Remaining :	$160,000
Magnus Hellberg	$147,000 (1)
Salary Remaining :	$147,000
Marek Mazanec	$147,000 (1)
Salary Remaining :	$147,000
Philip Tomasino	$125,000 (1)
Salary Remaining :	$125,000
Alex Formenton	$90,000 (1)
Salary Remaining :	$90,000
Morgan Barron	$80,000 (2)
Salary Remaining :	$80,000
Jayden Struble	$80,000 (3)
Salary Remaining :	$80,000
Juuso Parssinen	$80,000 (2)
Salary Remaining :	$80,000
Henry Thrun	$70,000 (3)
Salary Remaining :	$70,000
Matias Maccelli	$70,000 (2)
Salary Remaining :	$70,000
Jacob De La Rose	$62,500 (4)
Salary Remaining :	$62,500
Kenny Agostino	$62,500 (1)
Salary Remaining :	$62,500
Jani Hakanpaa	$62,500 (1)
Salary Remaining :	$62,500
Ty Rattie	$62,500 (2)
Salary Remaining :	$62,500
Patrik Nemeth	$62,500 (1)
Salary Remaining :	$62,500
Sheldon Dries	$62,500 (3)
Salary Remaining :	$62,500
Niko Mikkola	$50,000 (1)
Salary Remaining :	$50,000
Travis Dermott	$50,000 (2)
Salary Remaining :	$50,000
Tommy Novak	$50,000 (2)
Salary Remaining :	$50,000
Markus Niemelainen	$50,000 (2)
Salary Remaining :	$50,000
Steven Lorentz	$50,000 (1)
Salary Remaining :	$50,000
Blake Speers	$50,000 (2)
Salary Remaining :	$50,000
Jansen Harkins	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	27
Salary Commitment
Year 24 : $2,494,000
Year 25 : $977,500
Year 26 : $275,000
Year 27 : $62,500
Salary Average Commitment
Year 24 : $2,494,000
Year 25 : $977,500
Year 26 : $275,000
Year 27 : $62,500

St Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	5940 - $93 - 0 - 0.00%
Level 2:	4860 - $52 - 0 - 0.00%
Level 3:	1980 - $32 - 0 - 0.00%
Level 4:	3960 - $24 - 0 - 0.00%
Luxury :	1260 - $188 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,058,740
Farm Players Total Salaries	$1,550,106
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$69,586,047
Projected Bank Account	$69,586,047

Pro Players Salaries
Kyle Connor (1 Way Contract)	$13,067,000 (2)
-Salary Remaining :	$13,067,000
Phil Di Giuseppe (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Rasmus Andersson (1 Way Contract)	$6,521,740 (1)
-Salary Remaining :	$6,521,740
Keith Kinkaid (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Sidney Crosby (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Evgeny Kuznetsov (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Jake Allen (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Conor Sheary (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Christian Folin (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$2,600,000
Boone Jenner	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Robert Hagg (1 Way Contract)	$2,300,000 (3)
-Salary Remaining :	$2,300,000
Connor Brown	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Brock Nelson	$1,070,000 (1)
-Salary Remaining :	$1,070,000
Nicklas Backstrom (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Braden Schneider	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Taylor Leier	$900,000 (1)
-Salary Remaining :	$900,000
Eetu Luostarinen	$900,000 (1)
-Salary Remaining :	$900,000
Simon Benoit	$800,000 (1)
-Salary Remaining :	$800,000
Laurent Dauphin	$800,000 (1)
-Salary Remaining :	$800,000
Ryan Graves	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	20
Salary Commitment
Year 24 : $61,058,740
Year 25 : $35,167,000
Year 26 : $14,300,000
Year 27 : $0
Salary Average Commitment
Year 24 : $61,058,740
Year 25 : $35,167,000
Year 26 : $14,300,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $61,058,740
Year 25 : $35,167,000
Year 26 : $14,300,000
Year 27 : $0

Farm Players Salaries
Mason McTavish	$175,000 (3)
Salary Remaining :	$175,000
Zack MacEwen	$100,000 (2)
Salary Remaining :	$100,000
Kevin Stenlund	$100,000 (2)
Salary Remaining :	$100,000
Lassi Thomson	$100,000 (3)
Salary Remaining :	$100,000
Mads Sogaard	$90,000 (3)
Salary Remaining :	$90,000
Ryan Johnson	$90,000 (3)
Salary Remaining :	$90,000
Valentin Zykov	$74,000 (2)
Salary Remaining :	$74,000
Jan Rutta	$70,000 (3)
Salary Remaining :	$70,000
Devin Cooley	$70,000 (3)
Salary Remaining :	$70,000
Igor Ozhiganov	$62,500 (2)
Salary Remaining :	$62,500
Artemi Kniazev	$60,000 (3)
Salary Remaining :	$60,000
Ryan Murphy	$55,556 (1)
Salary Remaining :	$55,556
David Kase	$52,500 (2)
Salary Remaining :	$52,500
Aleksi Saarela	$50,500 (2)
Salary Remaining :	$50,500
Matt Puempel	$50,010 (1)
Salary Remaining :	$50,010
Greg McKegg	$50,010 (1)
Salary Remaining :	$50,010
Chad Ruhwedel	$50,010 (2)
Salary Remaining :	$50,010
Matt Tennyson	$50,010 (2)
Salary Remaining :	$50,010
Andrew Agozzino	$50,010 (1)
Salary Remaining :	$50,010
Lane Pederson	$50,000 (2)
Salary Remaining :	$50,000
Walker Duehr	$50,000 (3)
Salary Remaining :	$50,000
Roman Will	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	22
Salary Commitment
Year 24 : $1,550,106
Year 25 : $1,294,520
Year 26 : $705,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,550,106
Year 25 : $1,294,520
Year 26 : $705,000
Year 27 : $0

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Center
Level 1:	6040 - $93 - 0 - 0.00%
Level 2:	4960 - $52 - 0 - 0.00%
Level 3:	2080 - $32 - 0 - 0.00%
Level 4:	4060 - $25 - 0 - 0.00%
Luxury :	1360 - $188 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	5
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,326,667
Farm Players Total Salaries	$2,818,700
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$66,638,433
Projected Bank Account	$66,638,433

Pro Players Salaries
Brandon Hagel (1 Way Contract)	$6,666,667 (4)
-Salary Remaining :	$6,666,667
Marko Dano (1 Way Contract)	$6,100,000 (3)
-Salary Remaining :	$6,100,000
Nail Yakupov (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Erik Cernak (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Alex Galchenyuk (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Jesperi Kotkaniemi (1 Way Contract)	$4,710,000 (2)
-1 Way Contract Salary Cap :	$4,710,000
-Salary Remaining :	$4,710,000
Aaron Ekblad (1 Way Contract)	$4,600,000 (1)
-Salary Remaining :	$4,600,000
Ilya Sorokin (1 Way Contract)	$4,600,000 (4)
-Salary Remaining :	$4,600,000
Mark Jankowski (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jean-Gabriel Pageau (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Casey DeSmith (1 Way Contract)	$3,750,000 (1)
-1 Way Contract Salary Cap :	$3,750,000
-Salary Remaining :	$3,750,000
Travis Konecny (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Sam Reinhart (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Jonas Brodin (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Denis Gurianov (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Neal Pionk	$1,650,000 (1)
-Salary Remaining :	$1,650,000
Marcus Johansson	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Travis Boyd	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Brett Connolly	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Jeff Petry (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$950,000
-Salary Remaining :	$950,000
Eric Comrie	$900,000 (1)
-Salary Remaining :	$900,000
Nick Perbix	$700,000 (3)
-Salary Remaining :	$700,000
Brett Kulak	$500,000 (3)
-Salary Remaining :	$500,000
Total Pro Players	23
Salary Commitment
Year 24 : $77,326,667
Year 25 : $54,476,667
Year 26 : $23,066,667
Year 27 : $11,266,667
Salary Average Commitment
Year 24 : $77,326,667
Year 25 : $54,476,667
Year 26 : $23,066,667
Year 27 : $11,266,667
Salary Cap with 1 Way Contract
Year 24 : $77,326,667
Year 25 : $54,476,667
Year 26 : $23,066,667
Year 27 : $11,266,667

Farm Players Salaries
Brett Bulmer	$210,000 (1)
Salary Remaining :	$210,000
Spencer Knight	$175,000 (1)
Salary Remaining :	$175,000
Dmitrij Jaskin	$160,000 (1)
Salary Remaining :	$160,000
Justin Danforth	$160,000 (1)
Salary Remaining :	$160,000
Kyle MacLean	$150,000 (1)
Salary Remaining :	$150,000
Nic Dowd	$150,000 (1)
Salary Remaining :	$150,000
Tim Erixon	$130,000 (1)
Salary Remaining :	$130,000
Mike Zalewski	$130,000 (2)
Salary Remaining :	$130,000
Matt Kessel	$125,000 (3)
Salary Remaining :	$125,000
Teddy Blueger	$120,000 (1)
Salary Remaining :	$120,000
Ryan Stanton	$120,000 (1)
Salary Remaining :	$120,000
Nathan Beaulieu	$110,000 (2)
Salary Remaining :	$110,000
Fredrik Claesson (Out of Payroll)	$110,000 (2)
Salary Remaining :	$110,000
Brandon McMillan	$110,000 (2)
Salary Remaining :	$110,000
Tye Kartye	$100,000 (3)
Salary Remaining :	$100,000
Lucas Carlsson	$90,000 (1)
Salary Remaining :	$90,000
Matthew Phillips	$90,000 (3)
Salary Remaining :	$90,000
Tyler Benson	$90,000 (2)
Salary Remaining :	$90,000
Charles Hudon	$90,000 (2)
Salary Remaining :	$90,000
Alex Grant	$90,000 (1)
Salary Remaining :	$90,000
Matt Benning	$80,000 (2)
Salary Remaining :	$80,000
Mattias Samuelsson	$80,000 (1)
Salary Remaining :	$80,000
Jacob Peterson	$80,000 (2)
Salary Remaining :	$80,000
Colton White	$61,200 (2)
Salary Remaining :	$61,200
Alexei Toropchenko	$60,000 (2)
Salary Remaining :	$60,000
Marek Langhamer	$57,500 (3)
Salary Remaining :	$57,500
Total Farm Players	26
Salary Commitment
Year 24 : $2,928,700
Year 25 : $1,293,700
Year 26 : $372,500
Year 27 : $0
Salary Average Commitment
Year 24 : $2,928,700
Year 25 : $1,293,700
Year 26 : $372,500
Year 27 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	5940 - $93 - 0 - 0.00%
Level 2:	4860 - $52 - 0 - 0.00%
Level 3:	1980 - $32 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $188 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,574,000
Farm Players Total Salaries	$1,699,600
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$58,758,613
Projected Bank Account	$58,758,613

Pro Players Salaries
Cale Makar (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$9,000,000
Robby Fabbri (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Filip Hronek (1 Way Contract)	$4,670,000 (3)
-Salary Remaining :	$4,670,000
Phillip Danault (Out of Payroll)	$4,067,000 (1)
-Salary Remaining :	$4,067,000
Ville Husso (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Kailer Yamamoto (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Vitek Vanecek (1 Way Contract)	$3,267,000 (1)
-Salary Remaining :	$3,267,000
John Carlson (1 Way Contract)	$3,067,000 (2)
-Salary Remaining :	$3,067,000
Vinnie Hinostroza	$2,067,000 (1)
-Salary Remaining :	$2,067,000
Luke Kunin	$1,900,000 (3)
-Salary Remaining :	$1,900,000
Kris Letang (1 Way Contract)	$1,670,000 (1)
-1 Way Contract Salary Cap :	$1,670,000
-Salary Remaining :	$1,670,000
Claude Giroux (1 Way Contract)	$1,670,000 (1)
-1 Way Contract Salary Cap :	$1,670,000
-Salary Remaining :	$1,670,000
David Savard (1 Way Contract)	$1,670,000 (2)
-1 Way Contract Salary Cap :	$1,670,000
-Salary Remaining :	$1,670,000
Filip Chlapik	$1,550,000 (2)
-Salary Remaining :	$1,550,000
Jonathon Blum (1 Way Contract)	$1,267,000 (2)
-1 Way Contract Salary Cap :	$1,267,000
-Salary Remaining :	$1,267,000
Charlie Lindgren	$1,267,000 (3)
-Salary Remaining :	$1,267,000
Timothy Liljegren	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Roman Cervenka (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$1,250,000
-Salary Remaining :	$1,250,000
Zach Bogosian (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$1,000,000
David Perron (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$1,000,000
Ryan Suter (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$1,000,000
Alec Martinez (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$1,000,000
Joseph Woll	$800,000 (2)
-Salary Remaining :	$800,000
Sam Gagner	$750,000 (1)
-Salary Remaining :	$750,000
David Kampf	$625,000 (4)
-Salary Remaining :	$625,000
Josh Manson	$600,000 (2)
-Salary Remaining :	$600,000
Valtteri Puustinen	$600,000 (3)
-Salary Remaining :	$600,000
Blake Wheeler (1 Way Contract)	$567,000 (1)
-1 Way Contract Salary Cap :	$567,000
-Salary Remaining :	$567,000
Cam Atkinson (1 Way Contract)	$567,000 (1)
-1 Way Contract Salary Cap :	$567,000
-Salary Remaining :	$567,000
Miles Wood	$500,000 (1)
-Salary Remaining :	$500,000
Kevin Labanc	$500,000 (1)
-Salary Remaining :	$500,000
HUNTER SHEPARD (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Nikolai Knyzhov	$500,000 (3)
-Salary Remaining :	$500,000
Ivan Barbashev	$500,000 (1)
-Salary Remaining :	$500,000
Cale Fleury	$500,000 (1)
-Salary Remaining :	$500,000
CLAY STEVENSON (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Total Pro Players	36
Salary Commitment
Year 24 : $65,641,000
Year 25 : $22,516,000
Year 26 : $13,562,000
Year 27 : $4,625,000
Salary Average Commitment
Year 24 : $65,641,000
Year 25 : $22,516,000
Year 26 : $13,562,000
Year 27 : $4,625,000
Salary Cap with 1 Way Contract
Year 24 : $65,641,000
Year 25 : $22,516,000
Year 26 : $13,562,000
Year 27 : $4,625,000

Farm Players Salaries
Scott Laughton	$206,700 (1)
Salary Remaining :	$206,700
Cole Caufield	$175,000 (2)
Salary Remaining :	$175,000
Trevor Zegras	$175,000 (1)
Salary Remaining :	$175,000
Devon Toews	$126,700 (3)
Salary Remaining :	$126,700
Joel Edmundson	$126,700 (1)
Salary Remaining :	$126,700
Alex Nylander	$74,000 (2)
Salary Remaining :	$74,000
Josh Mahura	$70,000 (1)
Salary Remaining :	$70,000
Jake Livingstone	$67,000 (1)
Salary Remaining :	$67,000
David Rundblad	$67,000 (1)
Salary Remaining :	$67,000
Hardy Haman Aktell	$67,000 (1)
Salary Remaining :	$67,000
Alexander Barabanov	$62,500 (3)
Salary Remaining :	$62,500
Justin Holl	$62,500 (1)
Salary Remaining :	$62,500
Chandler Stephenson	$62,500 (3)
Salary Remaining :	$62,500
Mark Pysyk	$57,000 (1)
Salary Remaining :	$57,000
Ben Thomas	$50,000 (1)
Salary Remaining :	$50,000
Jasper Weatherby	$50,000 (1)
Salary Remaining :	$50,000
Mikey Eyssimont	$50,000 (2)
Salary Remaining :	$50,000
Oskar Lindblom	$50,000 (2)
Salary Remaining :	$50,000
Colin White	$50,000 (2)
Salary Remaining :	$50,000
Magnus Chrona	$50,000 (3)
Salary Remaining :	$50,000
Total Farm Players	20
Salary Commitment
Year 24 : $1,699,600
Year 25 : $700,700
Year 26 : $301,700
Year 27 : $0
Salary Average Commitment
Year 24 : $1,699,600
Year 25 : $700,700
Year 26 : $301,700
Year 27 : $0

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T Mobile Arena
Level 1:	5940 - $93 - 0 - 0.00%
Level 2:	4860 - $52 - 0 - 0.00%
Level 3:	1980 - $32 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $188 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$44,122,501
Farm Players Total Salaries	$2,117,505
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$44,169,900
Projected Bank Account	$44,169,900

Pro Players Salaries
Jesper Bratt (1 Way Contract)	$8,500,001 (1)
-Salary Remaining :	$8,500,001
Nazem Kadri (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$6,750,000
Ondrej Palat (1 Way Contract)	$5,067,000 (2)
-Salary Remaining :	$5,067,000
Nick Suzuki (1 Way Contract)	$3,825,000 (1)
-Salary Remaining :	$3,825,000
Jaret Anderson-Dolan (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Gabriel Bourque (1 Way Contract)	$2,650,000 (1)
-Salary Remaining :	$2,650,000
Darcy Kuemper (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Dillon Dube (1 Way Contract)	$2,330,000 (3)
-Salary Remaining :	$2,330,000
Steve Santini	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Gabriel Carlsson	$900,000 (1)
-Salary Remaining :	$900,000
Jake Evans	$850,000 (1)
-Salary Remaining :	$850,000
Reese Johnson	$800,000 (1)
-Salary Remaining :	$800,000
Noah Cates	$800,000 (1)
-Salary Remaining :	$800,000
Arvid Soderblom	$800,000 (2)
-Salary Remaining :	$800,000
Dysin Mayo	$750,000 (2)
-Salary Remaining :	$750,000
Cal Foote	$700,000 (3)
-Salary Remaining :	$700,000
Pierre-Olivier Joseph	$650,000 (3)
-Salary Remaining :	$650,000
Conor Timmins	$600,000 (3)
-Salary Remaining :	$600,000
John Leonard	$500,500 (3)
-Salary Remaining :	$500,500
Zach Sanford	$500,000 (2)
-Salary Remaining :	$500,000
Jimmy Schuldt	$0 (0)
Justin Bailey	$0 (0)
Total Pro Players	22
Salary Commitment
Year 24 : $44,122,501
Year 25 : $14,647,500
Year 26 : $4,780,500
Year 27 : $0
Salary Average Commitment
Year 24 : $44,122,501
Year 25 : $14,647,500
Year 26 : $4,780,500
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $44,122,501
Year 25 : $14,647,500
Year 26 : $4,780,500
Year 27 : $0

Farm Players Salaries
Pavel Buchnevich	$250,000 (1)
Salary Remaining :	$250,000
Vitali Kravtsov	$150,000 (2)
Salary Remaining :	$150,000
Maxime Lagace	$100,000 (1)
Salary Remaining :	$100,000
Martin Kaut	$100,000 (2)
Salary Remaining :	$100,000
Collin Graf	$100,000 (3)
Salary Remaining :	$100,000
Egor Zamula	$90,000 (1)
Salary Remaining :	$90,000
Jacob Moverare	$90,000 (1)
Salary Remaining :	$90,000
Alexander Alexeyev	$80,000 (2)
Salary Remaining :	$80,000
Sean Durzi	$80,000 (1)
Salary Remaining :	$80,000
Alexandre Texier	$70,000 (1)
Salary Remaining :	$70,000
Ethan Bear	$70,000 (1)
Salary Remaining :	$70,000
Patrick Sieloff	$62,500 (3)
Salary Remaining :	$62,500
Spencer Stastney	$60,000 (3)
Salary Remaining :	$60,000
Dylan Samberg	$60,000 (1)
Salary Remaining :	$60,000
Max Jones	$55,000 (3)
Salary Remaining :	$55,000
Nico Sturm	$50,005 (1)
Salary Remaining :	$50,005
Mason Morelli	$50,001 (1)
Salary Remaining :	$50,001
Anton Forsberg	$50,000 (1)
Salary Remaining :	$50,000
Sean Walker	$50,000 (1)
Salary Remaining :	$50,000
Karson Kuhlman	$50,000 (1)
Salary Remaining :	$50,000
Dylan Coghlan	$50,000 (1)
Salary Remaining :	$50,000
Glenn Gawdin	$50,000 (2)
Salary Remaining :	$50,000
Jeffrey Viel	$50,000 (2)
Salary Remaining :	$50,000
Cooper Marody	$50,000 (2)
Salary Remaining :	$50,000
Madison Bowey	$50,000 (1)
Salary Remaining :	$50,000
Lawson Crouse	$50,000 (2)
Salary Remaining :	$50,000
Tanner Laczynski	$50,000 (2)
Salary Remaining :	$50,000
Bokondji Imama	$50,000 (2)
Salary Remaining :	$50,000
Luke Johnson	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	29
Salary Commitment
Year 24 : $2,117,506
Year 25 : $907,500
Year 26 : $277,500
Year 27 : $0
Salary Average Commitment
Year 24 : $2,117,506
Year 25 : $907,500
Year 26 : $277,500
Year 27 : $0

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 - %