NSHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	HONDA Center
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$37,528,888
Farm Players Total Salaries	$2,386,400
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
Pro 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	$43,145,000
Projected Bank Account	$43,145,000

Pro Players Salaries
Phil Di Giuseppe (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Markus Granlund (1 Way Contract)	$4,569,000 (1)
-Salary Remaining :	$4,569,000
Sean Couturier (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Kaapo Kahkonen	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Warren Foegele	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Cody Glass	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Sean Durzi	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Marcus Johansson	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Joe Veleno	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Josh Mahura	$1,388,889 (2)
-Salary Remaining :	$1,388,889
Richard Panik	$1,115,000 (1)
-Salary Remaining :	$1,115,000
Jake Christiansen	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Brayden McNabb	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Christian Djoos	$901,000 (3)
-Salary Remaining :	$901,000
Gustav Lindstrom	$900,000 (2)
-Salary Remaining :	$900,000
Adam Ruzicka	$900,000 (1)
-Salary Remaining :	$900,000
Devin Shore	$750,000 (3)
-Salary Remaining :	$750,000
Egor Zamula	$650,000 (3)
-Salary Remaining :	$650,000
Matt Grzelcyk	$625,000 (2)
-Salary Remaining :	$625,000
Karel Vejmelka	$624,999 (1)
-Salary Remaining :	$624,999
Ryan Poehling	$575,000 (3)
-Salary Remaining :	$575,000
Carl Grundstrom	$500,000 (3)
-Salary Remaining :	$500,000
VALTTERI OJANTAKANEN (1 Way Contract)	$315,000 (1)
-1 Way Contract Salary Cap :	$315,000
-Salary Remaining :	$315,000
ALEX PETERS (1 Way Contract)	$280,000 (1)
-1 Way Contract Salary Cap :	$280,000
-Salary Remaining :	$280,000
NIKO HOVINEN (1 Way Contract)	$280,000 (1)
-1 Way Contract Salary Cap :	$280,000
-Salary Remaining :	$280,000
KASPERI OJANTAKANEN (1 Way Contract)	$255,000 (1)
-1 Way Contract Salary Cap :	$255,000
-Salary Remaining :	$255,000
Total Pro Players	26
Salary Commitment
Year 25 : $37,528,888
Year 26 : $24,089,889
Year 27 : $5,126,000
Year 28 : $0
Salary Average Commitment
Year 25 : $37,528,888
Year 26 : $24,089,889
Year 27 : $5,126,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $37,528,888
Year 26 : $24,089,889
Year 27 : $5,126,000
Year 28 : $0

Farm Players Salaries
Connor Ingram	$237,500 (2)
Salary Remaining :	$237,500
Anton Slepyshev	$180,000 (2)
Salary Remaining :	$180,000
Nico Sturm	$157,500 (3)
Salary Remaining :	$157,500
Josh Jooris	$155,900 (1)
Salary Remaining :	$155,900
Pontus Aberg	$155,500 (2)
Salary Remaining :	$155,500
Madison Bowey	$125,000 (3)
Salary Remaining :	$125,000
Matt Puempel	$125,000 (3)
Salary Remaining :	$125,000
Patrik Nemeth	$111,500 (2)
Salary Remaining :	$111,500
Michal Jordan	$111,500 (1)
Salary Remaining :	$111,500
Nathan Beaulieu	$110,000 (1)
Salary Remaining :	$110,000
Ryan Carpenter	$85,000 (1)
Salary Remaining :	$85,000
Justin Dowling	$77,500 (1)
Salary Remaining :	$77,500
Kyle Rau	$65,500 (2)
Salary Remaining :	$65,500
Christopher Gibson	$65,000 (2)
Salary Remaining :	$65,000
Daniel Carr	$61,500 (2)
Salary Remaining :	$61,500
Kevin Roy	$57,500 (2)
Salary Remaining :	$57,500
Josh Leivo	$57,500 (2)
Salary Remaining :	$57,500
Jordan Weal	$57,500 (2)
Salary Remaining :	$57,500
Jiri Smejkal	$57,500 (1)
Salary Remaining :	$57,500
Garnet Hathaway	$57,500 (2)
Salary Remaining :	$57,500
Kevin Czuczman	$55,000 (1)
Salary Remaining :	$55,000
Martin Marincin	$55,000 (2)
Salary Remaining :	$55,000
Petteri Lindbohm	$55,000 (3)
Salary Remaining :	$55,000
Christian Wolanin	$55,000 (3)
Salary Remaining :	$55,000
Seth Helgeson	$55,000 (1)
Salary Remaining :	$55,000
Total Farm Players	25
Salary Commitment
Year 25 : $2,386,400
Year 26 : $1,679,000
Year 27 : $517,500
Year 28 : $0
Salary Average Commitment
Year 25 : $2,386,400
Year 26 : $1,679,000
Year 27 : $517,500
Year 28 : $0

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,689,000
Farm Players Total Salaries	$1,332,800
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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$71,872,323
Projected Bank Account	$71,872,323

Pro Players Salaries
David Pastrnak (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$8,000,000
Erik Gudbranson (1 Way Contract)	$7,525,000 (2)
-Salary Remaining :	$7,525,000
Esa Lindell (1 Way Contract)	$6,900,000 (1)
-Salary Remaining :	$6,900,000
Elias Lindholm (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$5,250,000
Adam Larsson (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Jason Zucker (1 Way Contract)	$4,900,000 (1)
-Salary Remaining :	$4,900,000
Mark Scheifele (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Charlie McAvoy (1 Way Contract)	$4,350,000 (2)
-Salary Remaining :	$4,350,000
Klas Dahlbeck (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Connor Clifton (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$3,100,000
J.T. Miller (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Jake Oettinger (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Magnus Paajarvi (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Jamie Benn (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Philip Larsen	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Colton Sissons	$1,400,000 (3)
-Salary Remaining :	$1,400,000
Filip Gustavsson	$1,400,000 (4)
-Salary Remaining :	$1,400,000
Nick Foligno (1 Way Contract)	$1,325,000 (1)
-1 Way Contract Salary Cap :	$1,325,000
-Salary Remaining :	$1,325,000
David Perron (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Jordan Staal (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Mikael Backlund (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$950,000
-Salary Remaining :	$950,000
Jack Johnson (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$850,000
-Salary Remaining :	$850,000
Morgan Barron	$800,000 (1)
-Salary Remaining :	$800,000
Vladimir Sobotka (1 Way Contract)	$705,000 (1)
-1 Way Contract Salary Cap :	$705,000
-Salary Remaining :	$705,000
Brad Hunt (1 Way Contract)	$680,000 (1)
-1 Way Contract Salary Cap :	$680,000
-Salary Remaining :	$680,000
T.J. Brennan (1 Way Contract)	$640,000 (1)
-1 Way Contract Salary Cap :	$640,000
-Salary Remaining :	$640,000
Joe Hicketts	$624,000 (1)
-Salary Remaining :	$624,000
Pierre-Edouard Bellemare (1 Way Contract)	$590,000 (1)
-1 Way Contract Salary Cap :	$590,000
-Salary Remaining :	$590,000
Mikey Eyssimont	$500,000 (1)
-Salary Remaining :	$500,000
Lawson Crouse	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	30
Salary Commitment
Year 25 : $79,689,000
Year 26 : $35,075,000
Year 27 : $19,900,000
Year 28 : $9,400,000
Salary Average Commitment
Year 25 : $79,689,000
Year 26 : $35,075,000
Year 27 : $19,900,000
Year 28 : $9,400,000
Salary Cap with 1 Way Contract
Year 25 : $79,689,000
Year 26 : $35,075,000
Year 27 : $19,900,000
Year 28 : $9,400,000

Farm Players Salaries
Lucas Lessio	$159,000 (1)
Salary Remaining :	$159,000
Patrick Brown	$136,500 (2)
Salary Remaining :	$136,500
Lucas Johansen	$100,000 (2)
Salary Remaining :	$100,000
Andrej Sustr	$98,000 (1)
Salary Remaining :	$98,000
Par Lindholm	$95,000 (2)
Salary Remaining :	$95,000
Brock Nelson	$95,000 (2)
Salary Remaining :	$95,000
Scott Morrow	$90,000 (3)
Salary Remaining :	$90,000
Niklas Svedberg	$75,000 (2)
Salary Remaining :	$75,000
Laurent Dauphin	$75,000 (3)
Salary Remaining :	$75,000
Dylan Demelo	$72,000 (1)
Salary Remaining :	$72,000
Spencer Foo	$62,500 (2)
Salary Remaining :	$62,500
Hunter Miska	$62,400 (1)
Salary Remaining :	$62,400
Jayce Hawryluk	$62,400 (1)
Salary Remaining :	$62,400
Daniil Miromanov	$50,000 (2)
Salary Remaining :	$50,000
Brendan Leipsic	$50,000 (2)
Salary Remaining :	$50,000
A.J. Greer	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	16
Salary Commitment
Year 25 : $1,332,800
Year 26 : $829,000
Year 27 : $165,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,332,800
Year 26 : $829,000
Year 27 : $165,000
Year 28 : $0

California Golden Seals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Oakland Arena
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,039,561
Farm Players Total Salaries	$1,405,300
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
Pro 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	$40,071,863
Projected Bank Account	$40,071,863

Pro Players Salaries
Nils Hoglander (1 Way Contract)	$5,150,000 (3)
-Salary Remaining :	$5,150,000
Nicolas Hague (1 Way Contract)	$4,100,000 (3)
-Salary Remaining :	$4,100,000
Jamie Drysdale (1 Way Contract)	$4,100,000 (4)
-Salary Remaining :	$4,100,000
K'Andre Miller (1 Way Contract)	$4,100,000 (3)
-Salary Remaining :	$4,100,000
Barrett Hayton (1 Way Contract)	$3,600,000 (4)
-Salary Remaining :	$3,600,000
Dawson Mercer (1 Way Contract)	$3,600,000 (4)
-Salary Remaining :	$3,600,000
Isac Lundestrom (1 Way Contract)	$3,600,000 (4)
-Salary Remaining :	$3,600,000
Jakob Chychrun (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Kevin Lankinen (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$3,100,000
Ryan Hartman (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Pavel Buchnevich (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Mark Jankowski (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Evander Kane (1 Way Contract)	$2,775,000 (2)
-Salary Remaining :	$2,775,000
Luke Kunin	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Jake Sanderson	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Patrick Kane (1 Way Contract)	$1,300,000 (1)
-1 Way Contract Salary Cap :	$1,300,000
-Salary Remaining :	$1,300,000
Arthur Kaliyev	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Rafael Harvey-Pinard	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Mark Katic (1 Way Contract)	$1,229,999 (1)
-1 Way Contract Salary Cap :	$1,229,999
-Salary Remaining :	$1,229,999
TJ Brodie (1 Way Contract)	$1,229,999 (1)
-1 Way Contract Salary Cap :	$1,229,999
-Salary Remaining :	$1,229,999
Ryan Stanton (1 Way Contract)	$1,229,999 (1)
-1 Way Contract Salary Cap :	$1,229,999
-Salary Remaining :	$1,229,999
Christian Folin	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Marian Studenic	$869,565 (1)
-Salary Remaining :	$869,565
Ukko-Pekka Luukkonen	$800,000 (2)
-Salary Remaining :	$800,000
James van Riemsdyk (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$775,000
-Salary Remaining :	$775,000
Jake Virtanen	$750,000 (1)
-Salary Remaining :	$750,000
Michael Raffl (1 Way Contract)	$701,000 (1)
-1 Way Contract Salary Cap :	$701,000
-Salary Remaining :	$701,000
Teemu Hartikainen (1 Way Contract)	$701,000 (1)
-1 Way Contract Salary Cap :	$701,000
-Salary Remaining :	$701,000
Brandon Kozun (1 Way Contract)	$701,000 (1)
-1 Way Contract Salary Cap :	$701,000
-Salary Remaining :	$701,000
Jacob Larsson	$624,999 (2)
-Salary Remaining :	$624,999
Nick Shore	$500,000 (1)
-Salary Remaining :	$500,000
Trent Frederic	$500,000 (2)
-Salary Remaining :	$500,000
JENS LOOKE (1 Way Contract)	$301,000 (1)
-1 Way Contract Salary Cap :	$301,000
-Salary Remaining :	$301,000
JESSE KIISKINEN (1 Way Contract)	$301,000 (1)
-1 Way Contract Salary Cap :	$301,000
-Salary Remaining :	$301,000
Total Pro Players	34
Salary Commitment
Year 25 : $66,039,561
Year 26 : $48,449,999
Year 27 : $31,350,000
Year 28 : $14,900,000
Salary Average Commitment
Year 25 : $66,039,561
Year 26 : $48,449,999
Year 27 : $31,350,000
Year 28 : $14,900,000
Salary Cap with 1 Way Contract
Year 25 : $66,039,561
Year 26 : $48,449,999
Year 27 : $31,350,000
Year 28 : $14,900,000

Farm Players Salaries
Antoine Bibeau	$120,000 (1)
Salary Remaining :	$120,000
Matt Tomkins	$110,000 (1)
Salary Remaining :	$110,000
Taylor Leier	$105,000 (1)
Salary Remaining :	$105,000
Marcus Hogberg	$100,000 (3)
Salary Remaining :	$100,000
Nikita Okhotyuk	$90,000 (2)
Salary Remaining :	$90,000
Jacob Lucchini	$75,100 (3)
Salary Remaining :	$75,100
Ethen Frank	$75,100 (2)
Salary Remaining :	$75,100
Petter Granberg	$70,500 (3)
Salary Remaining :	$70,500
Taylor Beck	$70,100 (1)
Salary Remaining :	$70,100
Henrik Borgstrom	$65,000 (1)
Salary Remaining :	$65,000
Keegan Lowe	$62,500 (1)
Salary Remaining :	$62,500
Jake Middleton	$62,400 (1)
Salary Remaining :	$62,400
Jake Livingstone	$62,400 (4)
Salary Remaining :	$62,400
J.C. Beaudin	$62,400 (2)
Salary Remaining :	$62,400
Hayden Hodgson	$62,400 (1)
Salary Remaining :	$62,400
Mathieu Olivier	$62,400 (2)
Salary Remaining :	$62,400
Oskar Lindblom	$50,000 (1)
Salary Remaining :	$50,000
Max Willman	$50,000 (1)
Salary Remaining :	$50,000
Jordan Gross	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	19
Salary Commitment
Year 25 : $1,405,300
Year 26 : $597,900
Year 27 : $308,000
Year 28 : $62,400
Salary Average Commitment
Year 25 : $1,405,300
Year 26 : $597,900
Year 27 : $308,000
Year 28 : $62,400

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,160,000
Farm Players Total Salaries	$1,460,000
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
Pro 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	$73,628,087
Projected Bank Account	$73,628,087

Pro Players Salaries
Martin Necas (1 Way Contract)	$7,310,000 (4)
-Salary Remaining :	$7,310,000
Rasmus Dahlin (1 Way Contract)	$6,300,000 (2)
-Salary Remaining :	$6,300,000
Evgeni Malkin (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Nikolaj Ehlers (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Ryan Johansen (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Stuart Skinner (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Janne Kuokkanen (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Scott Laughton (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Philippe Myers (1 Way Contract)	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Ryan Dzingel (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Dakota Mermis	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Blake Coleman	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Jakob Silfverberg	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Alex Newhook	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Philip Broberg	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Yakov Trenin	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Dylan Holloway	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Kaedan Korczak	$800,000 (3)
-Salary Remaining :	$800,000
Drew Helleson	$800,000 (3)
-Salary Remaining :	$800,000
Brock Faber	$700,000 (2)
-Salary Remaining :	$700,000
Sam Montembeault	$500,000 (1)
-Salary Remaining :	$500,000
Dakota Joshua	$500,000 (2)
-Salary Remaining :	$500,000
BRANDON BUSSI (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
JOHN LETHEMON (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
RYAN LASCH (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
Total Pro Players	25
Salary Commitment
Year 25 : $55,160,000
Year 26 : $40,910,000
Year 27 : $19,160,000
Year 28 : $14,810,000
Salary Average Commitment
Year 25 : $55,160,000
Year 26 : $40,910,000
Year 27 : $19,160,000
Year 28 : $14,810,000
Salary Cap with 1 Way Contract
Year 25 : $55,160,000
Year 26 : $40,910,000
Year 27 : $19,160,000
Year 28 : $14,810,000

Farm Players Salaries
Torey Krug	$200,000 (1)
Salary Remaining :	$200,000
Alex Turcotte	$175,000 (3)
Salary Remaining :	$175,000
Ty Smith	$100,000 (3)
Salary Remaining :	$100,000
Samuel Fagemo	$80,000 (3)
Salary Remaining :	$80,000
Vladislav Kolyachonok	$70,000 (3)
Salary Remaining :	$70,000
Joona Luoto	$65,000 (2)
Salary Remaining :	$65,000
Robin Salo	$60,000 (1)
Salary Remaining :	$60,000
Jack Ahcan	$60,000 (4)
Salary Remaining :	$60,000
Rourke Chartier	$50,000 (2)
Salary Remaining :	$50,000
Roland McKeown	$50,000 (2)
Salary Remaining :	$50,000
Peter Cehlarik	$50,000 (2)
Salary Remaining :	$50,000
Nikita Scherbak	$50,000 (2)
Salary Remaining :	$50,000
Taro Hirose	$50,000 (1)
Salary Remaining :	$50,000
Mikhail Maltsev	$50,000 (2)
Salary Remaining :	$50,000
Lias Andersson	$50,000 (4)
Salary Remaining :	$50,000
Josh Dunne	$50,000 (4)
Salary Remaining :	$50,000
Jalen Chatfield	$50,000 (2)
Salary Remaining :	$50,000
Jakub Galvas	$50,000 (3)
Salary Remaining :	$50,000
Brett Seney	$50,000 (2)
Salary Remaining :	$50,000
Brett Murray	$50,000 (4)
Salary Remaining :	$50,000
Nic Petan	$50,000 (3)
Salary Remaining :	$50,000
Total Farm Players	21
Salary Commitment
Year 25 : $1,460,000
Year 26 : $1,150,000
Year 27 : $735,000
Year 28 : $210,000
Salary Average Commitment
Year 25 : $1,460,000
Year 26 : $1,150,000
Year 27 : $735,000
Year 28 : $210,000

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,335,000
Farm Players Total Salaries	$1,513,000
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
Pro 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	$73,370,689
Projected Bank Account	$73,370,689

Pro Players Salaries
Brayden Point (1 Way Contract)	$8,527,000 (4)
-Salary Remaining :	$8,527,000
Nick Schmaltz (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Steven Stamkos (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$4,750,000
Mitch Marner (1 Way Contract)	$4,600,000 (1)
-Salary Remaining :	$4,600,000
Mikael Granlund (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Jordan Binnington (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$3,600,000
William Karlsson (1 Way Contract)	$3,450,000 (1)
-Salary Remaining :	$3,450,000
Ivan Provorov (1 Way Contract)	$3,400,000 (4)
-Salary Remaining :	$3,400,000
Juuse Saros (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$3,250,000
Rasmus Ristolainen (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Jacob Trouba (1 Way Contract)	$3,150,000 (2)
-Salary Remaining :	$3,150,000
Steve Santini (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
DAVID TOMASEK (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$2,000,000
-Salary Remaining :	$2,000,000
Brandon Tanev	$1,550,000 (2)
-Salary Remaining :	$1,550,000
Jonathan Marchessault	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Vince Dunn	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Tomas Popperle (1 Way Contract)	$1,300,000 (1)
-1 Way Contract Salary Cap :	$1,300,000
-Salary Remaining :	$1,300,000
Cam Talbot (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$1,250,000
-Salary Remaining :	$1,250,000
JJ Peterka	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Connor Zary	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Andy Miele (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$750,000
-Salary Remaining :	$750,000
Tyson Jost	$700,000 (2)
-Salary Remaining :	$700,000
LENNI HAMEENAHO (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$600,000
-Salary Remaining :	$600,000
MATTEUS WARD (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$600,000
-Salary Remaining :	$600,000
Urho Vaakanainen	$600,000 (3)
-Salary Remaining :	$600,000
Noah Cates	$500,000 (3)
-Salary Remaining :	$500,000
LUKAS KANAK (1 Way Contract)	$258,000 (1)
-1 Way Contract Salary Cap :	$258,000
-Salary Remaining :	$258,000
Total Pro Players	27
Salary Commitment
Year 25 : $64,335,000
Year 26 : $41,177,000
Year 27 : $25,277,000
Year 28 : $18,427,000
Salary Average Commitment
Year 25 : $64,335,000
Year 26 : $41,177,000
Year 27 : $25,277,000
Year 28 : $18,427,000
Salary Cap with 1 Way Contract
Year 25 : $64,335,000
Year 26 : $41,177,000
Year 27 : $25,277,000
Year 28 : $18,427,000

Farm Players Salaries
Victor Soderstrom	$150,000 (2)
Salary Remaining :	$150,000
Jacob MacDonald	$150,000 (1)
Salary Remaining :	$150,000
Aleksi Heponiemi	$150,000 (3)
Salary Remaining :	$150,000
Max Lajoie	$100,000 (2)
Salary Remaining :	$100,000
Alex Vlasic	$90,000 (1)
Salary Remaining :	$90,000
Jonas Rondbjerg	$80,000 (2)
Salary Remaining :	$80,000
Emil Bemstrom	$80,000 (1)
Salary Remaining :	$80,000
Arttu Ruotsalainen	$70,000 (1)
Salary Remaining :	$70,000
Cedric Paquette	$67,500 (1)
Salary Remaining :	$67,500
Michael Carcone	$65,000 (4)
Salary Remaining :	$65,000
Joel Kiviranta	$65,000 (4)
Salary Remaining :	$65,000
Tyler Motte	$65,000 (2)
Salary Remaining :	$65,000
Sonny Milano	$57,500 (3)
Salary Remaining :	$57,500
Brandon Duhaime	$56,000 (4)
Salary Remaining :	$56,000
Nick Merkley	$56,000 (4)
Salary Remaining :	$56,000
Evgeny Svechnikov	$56,000 (4)
Salary Remaining :	$56,000
Kale Clague	$55,000 (2)
Salary Remaining :	$55,000
Connor Carrick	$50,000 (1)
Salary Remaining :	$50,000
Alex Grant	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	19
Salary Commitment
Year 25 : $1,513,000
Year 26 : $955,500
Year 27 : $505,500
Year 28 : $298,000
Salary Average Commitment
Year 25 : $1,513,000
Year 26 : $955,500
Year 27 : $505,500
Year 28 : $298,000

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,180,000
Farm Players Total Salaries	$2,157,500
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
Pro 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	$77,015,475
Projected Bank Account	$77,015,475

Pro Players Salaries
Danton Heinen (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Alex Wennberg (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Jason Robertson (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Nathan MacKinnon (1 Way Contract)	$5,800,000 (4)
-Salary Remaining :	$5,800,000
Adam Fox	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Robert Thomas (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Anton Lundell (1 Way Contract)	$4,680,000 (2)
-1 Way Contract Salary Cap :	$4,680,000
-Salary Remaining :	$4,680,000
Tony DeAngelo (1 Way Contract)	$4,300,000 (1)
-Salary Remaining :	$4,300,000
Shea Theodore (1 Way Contract)	$4,300,000 (1)
-Salary Remaining :	$4,300,000
Max Domi (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$3,250,000
John Gibson (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Trevor Carrick (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
William Nylander (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Brett Howden	$2,800,000 (4)
-Salary Remaining :	$2,800,000
Logan O'Connor (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Anders Lindback (1 Way Contract)	$2,200,000 (2)
-1 Way Contract Salary Cap :	$2,200,000
-Salary Remaining :	$2,200,000
Alex Lyon (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Oscar Lindberg (1 Way Contract)	$1,800,000 (2)
-1 Way Contract Salary Cap :	$1,800,000
-Salary Remaining :	$1,800,000
Troy Stecher	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Pavel Zacha	$1,000,000 (3)
-Salary Remaining :	$1,000,000
William Lockwood	$750,000 (1)
-Salary Remaining :	$750,000
Ronnie Attard	$700,000 (1)
-Salary Remaining :	$700,000
Boris Katchouk	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	23
Salary Commitment
Year 25 : $78,180,000
Year 26 : $57,830,000
Year 27 : $26,850,000
Year 28 : $16,600,000
Salary Average Commitment
Year 25 : $78,180,000
Year 26 : $57,830,000
Year 27 : $26,850,000
Year 28 : $16,600,000
Salary Cap with 1 Way Contract
Year 25 : $78,180,000
Year 26 : $57,830,000
Year 27 : $26,850,000
Year 28 : $16,600,000

Farm Players Salaries
Zach Fucale	$190,000 (2)
Salary Remaining :	$190,000
Brandt Clarke	$175,000 (3)
Salary Remaining :	$175,000
Cole Perfetti	$175,000 (3)
Salary Remaining :	$175,000
Philipp Grubauer	$136,500 (2)
Salary Remaining :	$136,500
Luca Del Bel Belluz	$100,000 (3)
Salary Remaining :	$100,000
Shane Pinto	$100,000 (2)
Salary Remaining :	$100,000
Ryker Evans	$100,000 (3)
Salary Remaining :	$100,000
Rasmus Kupari	$100,000 (2)
Salary Remaining :	$100,000
David Gustafsson	$90,000 (3)
Salary Remaining :	$90,000
Joona Koppanen	$80,000 (1)
Salary Remaining :	$80,000
Nikita Tryamkin	$75,000 (3)
Salary Remaining :	$75,000
Dean Kukan	$75,000 (2)
Salary Remaining :	$75,000
Anders Bjork	$75,000 (3)
Salary Remaining :	$75,000
Jakub Lauko	$70,000 (2)
Salary Remaining :	$70,000
Leevi Merilainen	$70,000 (3)
Salary Remaining :	$70,000
Gavin Bayreuther	$63,000 (2)
Salary Remaining :	$63,000
Andrew Poturalski	$63,000 (2)
Salary Remaining :	$63,000
Nick Caamano	$60,000 (3)
Salary Remaining :	$60,000
Jiri Patera	$60,000 (3)
Salary Remaining :	$60,000
Lawrence Pilut	$50,000 (1)
Salary Remaining :	$50,000
Jasper Weatherby	$50,000 (4)
Salary Remaining :	$50,000
Trevor Murphy	$50,000 (1)
Salary Remaining :	$50,000
Danick Martel	$50,000 (3)
Salary Remaining :	$50,000
Brennan Menell	$50,000 (1)
Salary Remaining :	$50,000
Blake Hillman	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	25
Salary Commitment
Year 25 : $2,157,500
Year 26 : $1,877,500
Year 27 : $1,080,000
Year 28 : $50,000
Salary Average Commitment
Year 25 : $2,157,500
Year 26 : $1,877,500
Year 27 : $1,080,000
Year 28 : $50,000

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,133,667
Farm Players Total Salaries	$2,671,643
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
Pro 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	$96,646,449
Projected Bank Account	$96,646,449

Pro Players Salaries
Chris Tierney (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Sean Monahan (1 Way Contract)	$5,550,000 (2)
-Salary Remaining :	$5,550,000
Anthony Beauvillier (1 Way Contract)	$5,166,667 (1)
-Salary Remaining :	$5,166,667
Carter Verhaeghe (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Dominik Kubalik (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Valeri Nichushkin (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Bryan Rust (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Vincent Trocheck (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Nino Niederreiter (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Hampus Lindholm (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Matt Dumba (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$3,250,000
John Carlson (1 Way Contract)	$3,067,000 (1)
-Salary Remaining :	$3,067,000
Zach Werenski (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
J.J. Moser (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Curtis Lazar (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Mackenzie Blackwood (1 Way Contract)	$2,760,000 (1)
-Salary Remaining :	$2,760,000
Semyon Varlamov (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Conor Garland	$1,670,000 (4)
-Salary Remaining :	$1,670,000
Jonathan Drouin	$1,670,000 (3)
-Salary Remaining :	$1,670,000
Riley Stillman	$1,450,000 (2)
-Salary Remaining :	$1,450,000
Jeremy Smith (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Total Pro Players	21
Salary Commitment
Year 25 : $72,133,667
Year 26 : $57,040,000
Year 27 : $29,790,000
Year 28 : $13,670,000
Salary Average Commitment
Year 25 : $72,133,667
Year 26 : $57,040,000
Year 27 : $29,790,000
Year 28 : $13,670,000
Salary Cap with 1 Way Contract
Year 25 : $72,133,667
Year 26 : $57,040,000
Year 27 : $29,790,000
Year 28 : $13,670,000

Farm Players Salaries
Filip Zadina	$175,000 (2)
Salary Remaining :	$175,000
Frank Nazar	$175,000 (3)
Salary Remaining :	$175,000
Mark Arcobello	$150,000 (2)
Salary Remaining :	$150,000
Vasily Podkolzin	$150,000 (3)
Salary Remaining :	$150,000
Lars Eller	$150,000 (2)
Salary Remaining :	$150,000
Collin Delia	$107,143 (2)
Salary Remaining :	$107,143
Brett Leason	$100,000 (2)
Salary Remaining :	$100,000
Jakob Pelletier	$100,000 (3)
Salary Remaining :	$100,000
Olen Zellweger	$100,000 (3)
Salary Remaining :	$100,000
Adam Beckman	$90,000 (3)
Salary Remaining :	$90,000
Sam Colangelo	$90,000 (3)
Salary Remaining :	$90,000
Will Cuylle	$80,000 (3)
Salary Remaining :	$80,000
Roman Will	$75,000 (2)
Salary Remaining :	$75,000
Xavier Ouellet	$75,000 (3)
Salary Remaining :	$75,000
Tim Heed	$75,000 (2)
Salary Remaining :	$75,000
Mackenzie MacEachern	$66,500 (2)
Salary Remaining :	$66,500
Cole Bardreau	$66,500 (2)
Salary Remaining :	$66,500
Brock McGinn	$66,500 (2)
Salary Remaining :	$66,500
Sammy Blais	$65,000 (4)
Salary Remaining :	$65,000
Nick Seeler	$62,500 (1)
Salary Remaining :	$62,500
Sean Kuraly	$62,500 (1)
Salary Remaining :	$62,500
Calle Rosen	$60,000 (1)
Salary Remaining :	$60,000
Chris Kreider	$60,000 (1)
Salary Remaining :	$60,000
Matthew Peca	$60,000 (1)
Salary Remaining :	$60,000
Dan Renouf	$60,000 (2)
Salary Remaining :	$60,000
Mikko Lehtonen	$60,000 (2)
Salary Remaining :	$60,000
Jaycob Megna	$60,000 (1)
Salary Remaining :	$60,000
Jon Merrill	$60,000 (1)
Salary Remaining :	$60,000
Matt O'Connor	$60,000 (1)
Salary Remaining :	$60,000
Eric Robinson	$60,000 (3)
Salary Remaining :	$60,000
Chris Wagner	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	31
Salary Commitment
Year 25 : $2,671,643
Year 26 : $2,136,643
Year 27 : $985,000
Year 28 : $65,000
Salary Average Commitment
Year 25 : $2,671,643
Year 26 : $2,136,643
Year 27 : $985,000
Year 28 : $65,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,301,441
Farm Players Total Salaries	$2,743,500
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
Pro 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	$63,296,309
Projected Bank Account	$63,296,309

Pro Players Salaries
Dylan Larkin (1 Way Contract)	$5,944,444 (1)
-Salary Remaining :	$5,944,444
Marcus Foligno (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Matt Duchene (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Tyler Toffoli (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Kevin Hayes (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Mark Stone (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
John Marino (1 Way Contract)	$3,870,000 (1)
-Salary Remaining :	$3,870,000
Mikhail Sergachev (1 Way Contract)	$3,870,000 (2)
-Salary Remaining :	$3,870,000
Moritz Seider (1 Way Contract)	$3,690,000 (1)
-1 Way Contract Salary Cap :	$3,690,000
-Salary Remaining :	$3,690,000
Brent Burns (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Aliaksei Protas (1 Way Contract)	$3,600,000 (4)
-1 Way Contract Salary Cap :	$3,600,000
-Salary Remaining :	$3,600,000
Zach Aston-Reese	$2,183,999 (2)
-Salary Remaining :	$2,183,999
Dmitrij Jaskin	$2,183,999 (2)
-Salary Remaining :	$2,183,999
Morgan Rielly (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Cory Conacher (1 Way Contract)	$1,693,999 (1)
-Salary Remaining :	$1,693,999
Thatcher Demko	$1,650,000 (1)
-Salary Remaining :	$1,650,000
Jyrki Jokipakka (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Stefan Noesen (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Blake Lizotte	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Pyotr Kochetkov	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Lukas Dostal	$800,000 (2)
-Salary Remaining :	$800,000
Shane Gersich	$750,000 (4)
-Salary Remaining :	$750,000
Artem Zub	$750,000 (4)
-Salary Remaining :	$750,000
Travis Sanheim	$750,000 (4)
-Salary Remaining :	$750,000
ARVID HOLM (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
OSKARI SALMINEN (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
TIM JUEL (1 Way Contract)	$350,000 (1)
-1 Way Contract Salary Cap :	$350,000
-Salary Remaining :	$350,000
JAKUB MALEK (1 Way Contract)	$350,000 (1)
-1 Way Contract Salary Cap :	$350,000
-Salary Remaining :	$350,000
MATT VILLALTA (1 Way Contract)	$265,000 (1)
-1 Way Contract Salary Cap :	$265,000
-Salary Remaining :	$265,000
ADAM AHMAN (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
MASI HARKONEN (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
Total Pro Players	31
Salary Commitment
Year 25 : $70,301,441
Year 26 : $44,387,998
Year 27 : $5,850,000
Year 28 : $5,850,000
Salary Average Commitment
Year 25 : $70,301,441
Year 26 : $44,387,998
Year 27 : $5,850,000
Year 28 : $5,850,000
Salary Cap with 1 Way Contract
Year 25 : $70,301,441
Year 26 : $44,387,998
Year 27 : $5,850,000
Year 28 : $5,850,000

Farm Players Salaries
William Eklund	$200,000 (3)
Salary Remaining :	$200,000
Matty Beniers	$200,000 (1)
Salary Remaining :	$200,000
Quinton Byfield	$200,000 (2)
Salary Remaining :	$200,000
Lucas Raymond	$175,000 (2)
Salary Remaining :	$175,000
Simon Edvinsson	$175,000 (3)
Salary Remaining :	$175,000
Carson Soucy	$150,000 (3)
Salary Remaining :	$150,000
Mattias Ekholm	$127,500 (1)
Salary Remaining :	$127,500
Calvin de Haan	$127,500 (1)
Salary Remaining :	$127,500
Sami Vatanen	$127,500 (1)
Salary Remaining :	$127,500
Michael Sgarbossa	$125,000 (1)
Salary Remaining :	$125,000
Matt Nieto	$106,000 (1)
Salary Remaining :	$106,000
Darren Raddysh	$100,000 (1)
Salary Remaining :	$100,000
Jordan Harris	$80,000 (1)
Salary Remaining :	$80,000
Mikael Pyyhtia	$70,000 (2)
Salary Remaining :	$70,000
Zac Jones	$70,000 (2)
Salary Remaining :	$70,000
Brendan Gaunce	$70,000 (1)
Salary Remaining :	$70,000
Vladislav Kamenev	$70,000 (1)
Salary Remaining :	$70,000
Michael Bunting	$62,500 (4)
Salary Remaining :	$62,500
Radim Zohorna	$62,500 (4)
Salary Remaining :	$62,500
Tyler Graovac	$62,500 (1)
Salary Remaining :	$62,500
Clark Bishop	$62,500 (4)
Salary Remaining :	$62,500
Alex Laferriere	$60,000 (3)
Salary Remaining :	$60,000
Dmitri Voronkov	$60,000 (2)
Salary Remaining :	$60,000
Mason Appleton	$50,000 (2)
Salary Remaining :	$50,000
Austin Wagner	$50,000 (3)
Salary Remaining :	$50,000
Anton Blidh	$50,000 (1)
Salary Remaining :	$50,000
Josef Korenar	$50,000 (3)
Salary Remaining :	$50,000
Total Farm Players	27
Salary Commitment
Year 25 : $2,743,500
Year 26 : $1,497,500
Year 27 : $872,500
Year 28 : $187,500
Salary Average Commitment
Year 25 : $2,743,500
Year 26 : $1,497,500
Year 27 : $872,500
Year 28 : $187,500

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,743,783
Farm Players Total Salaries	$2,798,000
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
Pro 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	$100,035,379
Projected Bank Account	$100,035,379

Pro Players Salaries
Timo Meier (1 Way Contract)	$10,434,780 (1)
-Salary Remaining :	$10,434,780
Nico Hischier (1 Way Contract)	$7,685,000 (3)
-Salary Remaining :	$7,685,000
Brady Tkachuk (1 Way Contract)	$7,450,000 (4)
-Salary Remaining :	$7,450,000
Pierre-Luc Dubois (1 Way Contract)	$7,315,000 (2)
-Salary Remaining :	$7,315,000
Adam Gaudette (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Boone Jenner (1 Way Contract)	$5,125,000 (2)
-Salary Remaining :	$5,125,000
Alexandar Georgiev (1 Way Contract)	$5,125,000 (3)
-Salary Remaining :	$5,125,000
Samuel Girard (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Teddy Blueger (1 Way Contract)	$2,985,000 (2)
-Salary Remaining :	$2,985,000
Troy Terry (1 Way Contract)	$2,965,000 (2)
-Salary Remaining :	$2,965,000
Phillip Danault (1 Way Contract)	$2,699,000 (1)
-Salary Remaining :	$2,699,000
Marcus Pettersson (1 Way Contract)	$2,595,000 (3)
-Salary Remaining :	$2,595,000
Noah Gregor (1 Way Contract)	$2,405,000 (3)
-Salary Remaining :	$2,405,000
Neal Pionk	$2,195,000 (4)
-Salary Remaining :	$2,195,000
MICHAL KOVARCIK (1 Way Contract)	$1,989,000 (1)
-1 Way Contract Salary Cap :	$1,989,000
-Salary Remaining :	$1,989,000
Michael Kesselring	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Alexander Romanov	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Noah Dobson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Antti Raanta (1 Way Contract)	$998,000 (1)
-1 Way Contract Salary Cap :	$998,000
-Salary Remaining :	$998,000
Troy Grosenick (1 Way Contract)	$998,000 (1)
-1 Way Contract Salary Cap :	$998,000
-Salary Remaining :	$998,000
Spencer Machacek (1 Way Contract)	$805,000 (1)
-1 Way Contract Salary Cap :	$805,000
-Salary Remaining :	$805,000
Philipp Kurashev	$600,000 (2)
-Salary Remaining :	$600,000
Maxim Mamin	$550,000 (1)
-Salary Remaining :	$550,000
Samuel Ersson	$500,000 (1)
-Salary Remaining :	$500,000
Jujhar Khaira	$500,000 (1)
-Salary Remaining :	$500,000
MAX LINDROTH (1 Way Contract)	$295,000 (1)
-1 Way Contract Salary Cap :	$295,000
-Salary Remaining :	$295,000
MATIAS MANTYKIVI (1 Way Contract)	$265,000 (1)
-1 Way Contract Salary Cap :	$265,000
-Salary Remaining :	$265,000
TEEMU TURUNEN (1 Way Contract)	$265,000 (1)
-1 Way Contract Salary Cap :	$265,000
-Salary Remaining :	$265,000
Total Pro Players	28
Salary Commitment
Year 25 : $78,743,783
Year 26 : $52,945,000
Year 27 : $27,455,000
Year 28 : $9,645,000
Salary Average Commitment
Year 25 : $78,743,783
Year 26 : $52,945,000
Year 27 : $27,455,000
Year 28 : $9,645,000
Salary Cap with 1 Way Contract
Year 25 : $78,743,783
Year 26 : $52,945,000
Year 27 : $27,455,000
Year 28 : $9,645,000

Farm Players Salaries
Tomas Jurco	$219,500 (1)
Salary Remaining :	$219,500
Jordan Martinook	$198,500 (1)
Salary Remaining :	$198,500
Joel Armia	$185,100 (1)
Salary Remaining :	$185,100
Kirby Dach	$175,000 (1)
Salary Remaining :	$175,000
Michael McCarron	$169,500 (2)
Salary Remaining :	$169,500
Eric O'Dell	$155,900 (1)
Salary Remaining :	$155,900
Scott Harrington	$149,900 (2)
Salary Remaining :	$149,900
Noel Acciari	$149,900 (1)
Salary Remaining :	$149,900
Brandon Davidson	$119,900 (2)
Salary Remaining :	$119,900
Josh Brown	$105,300 (1)
Salary Remaining :	$105,300
Wyatt Johnston	$100,000 (2)
Salary Remaining :	$100,000
Antti Suomela	$99,800 (2)
Salary Remaining :	$99,800
Carl Dahlstrom	$99,800 (2)
Salary Remaining :	$99,800
Luke Johnson	$99,800 (2)
Salary Remaining :	$99,800
Scott Mayfield	$92,500 (1)
Salary Remaining :	$92,500
Kevin Rooney	$92,500 (1)
Salary Remaining :	$92,500
Joel Hofer	$90,000 (2)
Salary Remaining :	$90,000
Nate Schmidt	$89,900 (2)
Salary Remaining :	$89,900
Andy Welinski	$77,700 (2)
Salary Remaining :	$77,700
Nicolas Deslauriers	$77,500 (1)
Salary Remaining :	$77,500
Emil Lilleberg	$70,000 (3)
Salary Remaining :	$70,000
Waltteri Merela	$69,500 (2)
Salary Remaining :	$69,500
Scott Reedy	$60,000 (1)
Salary Remaining :	$60,000
Grant Hutton	$50,500 (1)
Salary Remaining :	$50,500
Total Farm Players	24
Salary Commitment
Year 25 : $2,798,000
Year 26 : $1,235,800
Year 27 : $70,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,798,000
Year 26 : $1,235,800
Year 27 : $70,000
Year 28 : $0

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBantT Center
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,289,098
Farm Players Total Salaries	$2,190,900
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
Pro 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	$57,666,760
Projected Bank Account	$57,666,760

Pro Players Salaries
Mathew Barzal (1 Way Contract)	$13,067,000 (1)
-Salary Remaining :	$13,067,000
Anthony Duclair (1 Way Contract)	$4,200,000 (4)
-Salary Remaining :	$4,200,000
Jake Debrusk (1 Way Contract)	$3,940,000 (1)
-Salary Remaining :	$3,940,000
Tanner Pearson (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$3,000,000
-Salary Remaining :	$3,000,000
Brandon Montour (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jared McCann	$2,650,000 (4)
-Salary Remaining :	$2,650,000
Alex Tuch	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Alex Pietrangelo (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,250,000
Jaccob Slavin	$2,100,000 (2)
-Salary Remaining :	$2,100,000
Jeremy Swayman (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Morgan Geekie	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Gustav Forsling	$1,750,000 (4)
-Salary Remaining :	$1,750,000
Alex Nedeljkovic	$1,700,000 (4)
-Salary Remaining :	$1,700,000
Nic Dowd (1 Way Contract)	$1,559,999 (1)
-1 Way Contract Salary Cap :	$1,559,999
-Salary Remaining :	$1,559,999
Andreas Athanasiou	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Jonathan Quick (1 Way Contract)	$1,364,999 (1)
-1 Way Contract Salary Cap :	$1,364,999
-Salary Remaining :	$1,364,999
Devon Toews	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Reese Johnson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jeremy Lauzon (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
MacKenzie Entwistle	$800,000 (1)
-Salary Remaining :	$800,000
Mathieu Joseph	$800,000 (1)
-Salary Remaining :	$800,000
Dylan Gambrell	$800,000 (1)
-Salary Remaining :	$800,000
Mike Hardman	$750,000 (3)
-Salary Remaining :	$750,000
Parker Kelly	$750,000 (3)
-Salary Remaining :	$750,000
Dylan Samberg	$700,000 (3)
-Salary Remaining :	$700,000
Jhonas Enroth (1 Way Contract)	$600,000 (1)
-Salary Remaining :	$600,000
Ryan Suter (1 Way Contract)	$501,000 (1)
-1 Way Contract Salary Cap :	$501,000
-Salary Remaining :	$501,000
Jaromir Jagr (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
ALEXANDER STEEVES (1 Way Contract)	$255,100 (1)
-1 Way Contract Salary Cap :	$255,100
-Salary Remaining :	$255,100
PATRIK KARLKVIST (1 Way Contract)	$251,000 (1)
-1 Way Contract Salary Cap :	$251,000
-Salary Remaining :	$251,000
Total Pro Players	30
Salary Commitment
Year 25 : $58,289,098
Year 26 : $28,850,000
Year 27 : $21,500,000
Year 28 : $12,800,000
Salary Average Commitment
Year 25 : $58,289,098
Year 26 : $28,850,000
Year 27 : $21,500,000
Year 28 : $12,800,000
Salary Cap with 1 Way Contract
Year 25 : $58,289,098
Year 26 : $28,850,000
Year 27 : $21,500,000
Year 28 : $12,800,000

Farm Players Salaries
William Carrier	$218,400 (1)
Salary Remaining :	$218,400
Josh Anderson	$218,000 (1)
Salary Remaining :	$218,000
Owen Power	$200,000 (2)
Salary Remaining :	$200,000
Scott Wilson	$156,000 (1)
Salary Remaining :	$156,000
Ryan Spooner	$156,000 (1)
Salary Remaining :	$156,000
Travis Boyd	$150,000 (2)
Salary Remaining :	$150,000
Kristian Reichel	$125,000 (2)
Salary Remaining :	$125,000
Kaiden Guhle	$125,000 (3)
Salary Remaining :	$125,000
Dennis Gilbert	$120,000 (1)
Salary Remaining :	$120,000
Barclay Goodrow	$110,000 (1)
Salary Remaining :	$110,000
Marc Gatcomb	$75,000 (4)
Salary Remaining :	$75,000
Byron Froese	$75,000 (1)
Salary Remaining :	$75,000
Alexander True	$70,000 (1)
Salary Remaining :	$70,000
Pavol Regenda	$65,000 (4)
Salary Remaining :	$65,000
Vincent Desharnais	$65,000 (4)
Salary Remaining :	$65,000
Brendan Lemieux	$62,500 (1)
Salary Remaining :	$62,500
Marc Del Gaizo	$50,000 (3)
Salary Remaining :	$50,000
Mirco Mueller	$50,000 (3)
Salary Remaining :	$50,000
Sam Malinski	$50,000 (3)
Salary Remaining :	$50,000
Joey Daccord	$50,000 (3)
Salary Remaining :	$50,000
Total Farm Players	20
Salary Commitment
Year 25 : $2,190,900
Year 26 : $1,005,000
Year 27 : $530,000
Year 28 : $205,000
Salary Average Commitment
Year 25 : $2,190,900
Year 26 : $1,005,000
Year 27 : $530,000
Year 28 : $205,000

Hamilton Mustangs

Arena Capacity - Ticket Price Attendance - %
Arena Name	FirstOntario Centre
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,689,033
Farm Players Total Salaries	$2,284,356
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
Pro 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	$80,142,681
Projected Bank Account	$80,142,681

Pro Players Salaries
Auston Matthews (1 Way Contract)	$7,837,033 (2)
-Salary Remaining :	$7,837,033
Dougie Hamilton (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Quinn Hughes (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Miro Heiskanen (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Matt Murray (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$5,750,000
Roope Hintz (1 Way Contract)	$4,810,000 (4)
-Salary Remaining :	$4,810,000
Joel Farabee (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Cam Fowler (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Frederik Andersen (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Kevin Fiala (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jack Roslovic (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Casey Mittelstadt (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$3,100,000
Daniel Brickley (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Eeli Tolvanen (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Yegor Sharangovich (1 Way Contract)	$2,350,000 (3)
-Salary Remaining :	$2,350,000
Luke Schenn (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,250,000
Nick Cousins	$1,995,000 (3)
-Salary Remaining :	$1,995,000
Jordan Eberle	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Jonathon Blum (1 Way Contract)	$1,267,000 (1)
-Salary Remaining :	$1,267,000
Tyler Myers (1 Way Contract)	$1,225,000 (1)
-Salary Remaining :	$1,225,000
Michael Hutchinson (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$1,200,000
-Salary Remaining :	$1,200,000
Jordan Schroeder	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Alex Iafallo	$500,000 (1)
-Salary Remaining :	$500,000
JONAS ARNTZEN (1 Way Contract)	$255,000 (1)
-1 Way Contract Salary Cap :	$255,000
-Salary Remaining :	$255,000
Total Pro Players	24
Salary Commitment
Year 25 : $80,689,033
Year 26 : $60,042,033
Year 27 : $31,505,000
Year 28 : $21,310,000
Salary Average Commitment
Year 25 : $80,689,033
Year 26 : $60,042,033
Year 27 : $31,505,000
Year 28 : $21,310,000
Salary Cap with 1 Way Contract
Year 25 : $80,689,033
Year 26 : $60,042,033
Year 27 : $31,505,000
Year 28 : $21,310,000

Farm Players Salaries
Oskar Steen	$225,000 (2)
Salary Remaining :	$225,000
Joe Snively	$225,000 (1)
Salary Remaining :	$225,000
Beck Malenstyn	$220,000 (2)
Salary Remaining :	$220,000
Denis Malgin	$220,000 (2)
Salary Remaining :	$220,000
Luke Hughes	$175,000 (2)
Salary Remaining :	$175,000
Gabriel Dumont	$150,000 (1)
Salary Remaining :	$150,000
David Rundblad	$122,000 (1)
Salary Remaining :	$122,000
Lane Hutson	$100,000 (3)
Salary Remaining :	$100,000
Matthew Knies	$90,000 (3)
Salary Remaining :	$90,000
Joey Anderson	$80,000 (1)
Salary Remaining :	$80,000
Mattias Janmark	$72,000 (1)
Salary Remaining :	$72,000
Dustin Wolf	$70,000 (3)
Salary Remaining :	$70,000
Otto Koivula	$62,400 (4)
Salary Remaining :	$62,400
Filip Roos	$62,400 (4)
Salary Remaining :	$62,400
Mark Friedman	$55,556 (2)
Salary Remaining :	$55,556
Libor Hajek	$55,000 (3)
Salary Remaining :	$55,000
Juha Jaaska	$50,000 (1)
Salary Remaining :	$50,000
Drew O'Connor	$50,000 (1)
Salary Remaining :	$50,000
Nikolai Kovalenko	$50,000 (3)
Salary Remaining :	$50,000
Christoffer Ehn	$50,000 (3)
Salary Remaining :	$50,000
Bryce Kindopp	$50,000 (1)
Salary Remaining :	$50,000
Brandon Biro	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	22
Salary Commitment
Year 25 : $2,284,356
Year 26 : $1,435,356
Year 27 : $539,800
Year 28 : $124,800
Salary Average Commitment
Year 25 : $2,284,356
Year 26 : $1,435,356
Year 27 : $539,800
Year 28 : $124,800

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,924,689
Farm Players Total Salaries	$2,369,499
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
Pro 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	$202,249,386
Projected Bank Account	$202,249,386

Pro Players Salaries
Tyler Seguin (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$10,000,000
Nikita Kucherov (1 Way Contract)	$10,000,000 (3)
-Salary Remaining :	$10,000,000
Charlie Coyle (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$10,000,000
Brayden Schenn (1 Way Contract)	$8,800,000 (2)
-Salary Remaining :	$8,800,000
Justin Faulk (1 Way Contract)	$5,005,000 (1)
-Salary Remaining :	$5,005,000
Colton Parayko (1 Way Contract)	$5,005,000 (1)
-Salary Remaining :	$5,005,000
Lucas Wallmark (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Filip Hronek (1 Way Contract)	$4,670,000 (2)
-Salary Remaining :	$4,670,000
Zemgus Girgensons (1 Way Contract)	$3,548,500 (2)
-Salary Remaining :	$3,548,500
Drake Batherson (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Joonas Korpisalo (1 Way Contract)	$3,235,400 (2)
-Salary Remaining :	$3,235,400
Ivan Fedotov	$2,456,789 (1)
-Salary Remaining :	$2,456,789
John Ramage (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Andrei Kuzmenko	$1,810,000 (4)
-Salary Remaining :	$1,810,000
Andreas Johnsson	$1,810,000 (3)
-Salary Remaining :	$1,810,000
Will Butcher	$1,810,000 (3)
-Salary Remaining :	$1,810,000
Joel Hanley	$1,784,000 (1)
-Salary Remaining :	$1,784,000
Drew Doughty	$1,010,000 (1)
-Salary Remaining :	$1,010,000
Drake Caggiula	$625,000 (2)
-Salary Remaining :	$625,000
Corban Knight	$555,000 (2)
-Salary Remaining :	$555,000
Sasha Chmelevski	$500,000 (3)
-Salary Remaining :	$500,000
Total Pro Players	21
Salary Commitment
Year 25 : $82,924,689
Year 26 : $55,663,900
Year 27 : $20,930,000
Year 28 : $1,810,000
Salary Average Commitment
Year 25 : $82,924,689
Year 26 : $55,663,900
Year 27 : $20,930,000
Year 28 : $1,810,000
Salary Cap with 1 Way Contract
Year 25 : $82,924,689
Year 26 : $55,663,900
Year 27 : $20,930,000
Year 28 : $1,810,000

Farm Players Salaries
Joakim Nordstrom	$219,800 (2)
Salary Remaining :	$219,800
Austin Watson	$219,600 (2)
Salary Remaining :	$219,600
Jake Dotchin	$178,400 (2)
Salary Remaining :	$178,400
Dylan Guenther	$175,000 (2)
Salary Remaining :	$175,000
Tomas Tatar	$157,000 (1)
Salary Remaining :	$157,000
Mike Hoffman	$125,000 (1)
Salary Remaining :	$125,000
Victor Rask	$107,143 (1)
Salary Remaining :	$107,143
Joni Ortio	$105,000 (1)
Salary Remaining :	$105,000
Joel Edmundson	$101,000 (3)
Salary Remaining :	$101,000
Georgi Romanov	$101,000 (1)
Salary Remaining :	$101,000
Dylan McIlrath	$101,000 (2)
Salary Remaining :	$101,000
Magnus Hellberg	$77,500 (2)
Salary Remaining :	$77,500
Jake Bischoff	$75,000 (3)
Salary Remaining :	$75,000
Keegan Kolesar	$68,500 (1)
Salary Remaining :	$68,500
Jean-Sebastien Dea	$62,500 (2)
Salary Remaining :	$62,500
Nikolay Goldobin	$62,500 (4)
Salary Remaining :	$62,500
Arber Xhekaj	$60,000 (2)
Salary Remaining :	$60,000
Sergey Kalinin	$56,500 (1)
Salary Remaining :	$56,500
Sam Lafferty	$56,000 (3)
Salary Remaining :	$56,000
Mason Morelli	$55,556 (2)
Salary Remaining :	$55,556
Zach Boychuk	$55,000 (1)
Salary Remaining :	$55,000
Hardy Haman Aktell	$50,500 (1)
Salary Remaining :	$50,500
Michael Eyssimont	$50,000 (2)
Salary Remaining :	$50,000
Andreas Englund	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	24
Salary Commitment
Year 25 : $2,369,499
Year 26 : $1,493,856
Year 27 : $294,500
Year 28 : $62,500
Salary Average Commitment
Year 25 : $2,369,499
Year 26 : $1,493,856
Year 27 : $294,500
Year 28 : $62,500

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,874,756
Farm Players Total Salaries	$1,755,500
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
Pro 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	$59,365,465
Projected Bank Account	$59,365,465

Pro Players Salaries
Olli Maatta (1 Way Contract)	$7,250,000 (1)
-Salary Remaining :	$7,250,000
Josh Norris (1 Way Contract)	$6,775,000 (3)
-Salary Remaining :	$6,775,000
Andrei Svechnikov (1 Way Contract)	$6,291,689 (4)
-Salary Remaining :	$6,291,689
Adam Pelech (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$6,250,000
Alex DeBrincat (1 Way Contract)	$6,000,067 (2)
-Salary Remaining :	$6,000,067
Erik Cernak (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Bo Horvat (1 Way Contract)	$5,550,000 (2)
-Salary Remaining :	$5,550,000
Louie Belpedio (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Adrian Kempe (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$4,750,000
Jesper Boqvist (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Ilya Samsonov (1 Way Contract)	$2,225,000 (3)
-Salary Remaining :	$2,225,000
Linden Vey (1 Way Contract)	$1,850,000 (2)
-Salary Remaining :	$1,850,000
Filip Chlapik	$1,550,000 (1)
-Salary Remaining :	$1,550,000
Roman Josi	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Ilya Mikheyev	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Gustav Nyquist	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Ivan Barbashev (1 Way Contract)	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Justus Annunen	$900,000 (2)
-Salary Remaining :	$900,000
Nick Perbix	$700,000 (2)
-Salary Remaining :	$700,000
Henri Jokiharju	$600,000 (3)
-Salary Remaining :	$600,000
Nicolas Aube-Kubel	$600,000 (4)
-Salary Remaining :	$600,000
ANTTI KALAPUDAS (1 Way Contract)	$275,000 (1)
-1 Way Contract Salary Cap :	$275,000
-Salary Remaining :	$275,000
PETTERI RIMPINEN (1 Way Contract)	$258,000 (1)
-1 Way Contract Salary Cap :	$258,000
-Salary Remaining :	$258,000
Total Pro Players	23
Salary Commitment
Year 25 : $71,874,756
Year 26 : $52,741,756
Year 27 : $30,241,689
Year 28 : $11,641,689
Salary Average Commitment
Year 25 : $71,874,756
Year 26 : $52,741,756
Year 27 : $30,241,689
Year 28 : $11,641,689
Salary Cap with 1 Way Contract
Year 25 : $71,874,756
Year 26 : $52,741,756
Year 27 : $30,241,689
Year 28 : $11,641,689

Farm Players Salaries
Spencer Martin	$191,000 (3)
Salary Remaining :	$191,000
Philip Samuelsson	$160,000 (1)
Salary Remaining :	$160,000
Jack Campbell	$136,500 (2)
Salary Remaining :	$136,500
Dennis Cholowski	$100,000 (1)
Salary Remaining :	$100,000
Isaiah George	$90,000 (3)
Salary Remaining :	$90,000
Julien Gauthier	$85,000 (1)
Salary Remaining :	$85,000
Mitchell Chaffee	$75,000 (2)
Salary Remaining :	$75,000
Nils Aman	$70,000 (2)
Salary Remaining :	$70,000
Gage Goncalves	$70,000 (3)
Salary Remaining :	$70,000
Andrej Nestrasil	$67,500 (1)
Salary Remaining :	$67,500
James Hamblin	$65,000 (2)
Salary Remaining :	$65,000
Jack St. Ivany	$60,000 (2)
Salary Remaining :	$60,000
Justin Bailey	$57,500 (3)
Salary Remaining :	$57,500
Juho Lammikko	$55,000 (1)
Salary Remaining :	$55,000
Nicolas Meloche	$55,000 (2)
Salary Remaining :	$55,000
Michael Dal Colle	$55,000 (2)
Salary Remaining :	$55,000
Casey Fitzgerald	$55,000 (1)
Salary Remaining :	$55,000
Carsen Twarynski	$55,000 (2)
Salary Remaining :	$55,000
Mitchell Stephens	$52,500 (1)
Salary Remaining :	$52,500
Corey Schueneman	$50,500 (2)
Salary Remaining :	$50,500
Nelson Nogier	$50,000 (1)
Salary Remaining :	$50,000
Mikhail Vorobyov	$50,000 (2)
Salary Remaining :	$50,000
Cole Smith	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	23
Salary Commitment
Year 25 : $1,755,500
Year 26 : $1,130,500
Year 27 : $408,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,755,500
Year 26 : $1,130,500
Year 27 : $408,500
Year 28 : $0

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,937,745
Farm Players Total Salaries	$1,025,700
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
Pro 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	$70,504,535
Projected Bank Account	$70,504,535

Pro Players Salaries
Brandon Saad (1 Way Contract)	$10,500,000 (1)
-Salary Remaining :	$10,500,000
Trevor Zegras (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$9,000,000
Anthony Cirelli (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$9,000,000
Ryan O'Reilly (1 Way Contract)	$8,750,000 (1)
-Salary Remaining :	$8,750,000
Gabriel Landeskog (1 Way Contract)	$7,220,746 (1)
-Salary Remaining :	$7,220,746
Victor Hedman (1 Way Contract)	$5,550,000 (1)
-Salary Remaining :	$5,550,000
Andrew Mangiapane (1 Way Contract)	$3,550,000 (1)
-Salary Remaining :	$3,550,000
Sam Bennett (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Mason Marchment (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Nikita Nesterov (1 Way Contract)	$3,125,000 (1)
-Salary Remaining :	$3,125,000
Andrei Vasilevskiy (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Brett Pesce (1 Way Contract)	$2,650,000 (2)
-Salary Remaining :	$2,650,000
Anthony Stolarz (1 Way Contract)	$2,550,000 (3)
-Salary Remaining :	$2,550,000
Brett Lernout (1 Way Contract)	$2,550,000 (2)
-Salary Remaining :	$2,550,000
Nick Blankenburg	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Jamie Oleksiak	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Mike Matheson	$1,267,000 (2)
-Salary Remaining :	$1,267,000
Tyler Bertuzzi	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Caleb Jones	$624,999 (2)
-Salary Remaining :	$624,999
Wade Allison	$600,000 (2)
-Salary Remaining :	$600,000
Miles Wood	$550,000 (2)
-Salary Remaining :	$550,000
Brad Marchand (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Cal O'Reilly (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Alex Ovechkin (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$500,000
Mats Zuccarello (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Jeff Petry (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Korbinian Holzer (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Leo Komarov (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Linus Omark (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Milan Lucic (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Ryan Reaves (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
NIKLAS RUBIN (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
MIROSLAV SVOBODA (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
TOMI KARHUNEN (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
Total Pro Players	34
Salary Commitment
Year 25 : $87,937,745
Year 26 : $30,291,999
Year 27 : $6,050,000
Year 28 : $3,500,000
Salary Average Commitment
Year 25 : $87,937,745
Year 26 : $30,291,999
Year 27 : $6,050,000
Year 28 : $3,500,000
Salary Cap with 1 Way Contract
Year 25 : $87,937,745
Year 26 : $30,291,999
Year 27 : $6,050,000
Year 28 : $3,500,000

Farm Players Salaries
Garret Sparks	$95,000 (1)
Salary Remaining :	$95,000
Alex Barre-Boulet	$70,000 (2)
Salary Remaining :	$70,000
Ryan Lomberg	$55,600 (2)
Salary Remaining :	$55,600
Logan Brown	$55,100 (1)
Salary Remaining :	$55,100
William Lagesson	$50,000 (1)
Salary Remaining :	$50,000
Jake Walman	$50,000 (2)
Salary Remaining :	$50,000
Andreas Borgman	$50,000 (1)
Salary Remaining :	$50,000
Brandon Baddock	$50,000 (1)
Salary Remaining :	$50,000
Christian Jaros	$50,000 (2)
Salary Remaining :	$50,000
Frederik Gauthier	$50,000 (1)
Salary Remaining :	$50,000
Hudson Fasching	$50,000 (2)
Salary Remaining :	$50,000
Johan Larsson	$50,000 (1)
Salary Remaining :	$50,000
Jesper Froden	$50,000 (1)
Salary Remaining :	$50,000
Vinni Lettieri	$50,000 (1)
Salary Remaining :	$50,000
Dustin Tokarski	$50,000 (1)
Salary Remaining :	$50,000
Kyle Burroughs	$50,000 (2)
Salary Remaining :	$50,000
Matthew Highmore	$50,000 (2)
Salary Remaining :	$50,000
Mitch Reinke	$50,000 (1)
Salary Remaining :	$50,000
John Quenneville	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	19
Salary Commitment
Year 25 : $1,025,700
Year 26 : $425,600
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,025,700
Year 26 : $425,600
Year 27 : $0
Year 28 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	5940 - $93 - 0 - 0.00%
Level 2:	4860 - $55 - 0 - 0.00%
Level 3:	1980 - $33 - 0 - 0.00%
Level 4:	3960 - $22 - 0 - 0.00%
Luxury :	1260 - $175 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,601,000
Farm Players Total Salaries	$1,111,500
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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$86,034,928
Projected Bank Account	$86,034,928

Pro Players Salaries
Filip Forsberg (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Jack Eichel (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Seth Jones (1 Way Contract)	$6,850,000 (3)
-Salary Remaining :	$6,850,000
Nazem Kadri (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$5,750,000
Sebastian Aho (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$5,750,000
Matthew Tkachuk (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$5,750,000
Christian Dvorak (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Igor Shesterkin (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Ryan Murray (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Rasmus Sandin (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Adam Boqvist (1 Way Contract)	$3,825,000 (1)
-Salary Remaining :	$3,825,000
John Tavares (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Nico Daws (1 Way Contract)	$3,500,000 (4)
-1 Way Contract Salary Cap :	$3,500,000
-Salary Remaining :	$3,500,000
Jesse Puljujarvi (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Darcy Kuemper (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Bowen Byram	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Kent Johnson	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Travis Hamonic	$1,220,000 (1)
-Salary Remaining :	$1,220,000
Jake Neighbours	$900,000 (1)
-Salary Remaining :	$900,000
Dryden Hunt	$660,000 (4)
-Salary Remaining :	$660,000
Nick Paul	$560,000 (2)
-Salary Remaining :	$560,000
Justin Florek (1 Way Contract)	$525,000 (1)
-1 Way Contract Salary Cap :	$525,000
-Salary Remaining :	$525,000
Kaspars Daugavins (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Ryan McDonagh	$500,000 (1)
-Salary Remaining :	$500,000
Steve Kampfer (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Damien Brunner (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Luke Adam (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
NICLAS WESTERHOLM (1 Way Contract)	$261,000 (1)
-1 Way Contract Salary Cap :	$261,000
-Salary Remaining :	$261,000
Total Pro Players	28
Salary Commitment
Year 25 : $83,601,000
Year 26 : $58,570,000
Year 27 : $25,760,000
Year 28 : $13,160,000
Salary Average Commitment
Year 25 : $83,601,000
Year 26 : $58,570,000
Year 27 : $25,760,000
Year 28 : $13,160,000
Salary Cap with 1 Way Contract
Year 25 : $83,601,000
Year 26 : $58,570,000
Year 27 : $25,760,000
Year 28 : $13,160,000

Farm Players Salaries
Pavel Mintyukov	$150,000 (2)
Salary Remaining :	$150,000
Yegor Chinakhov	$100,000 (2)
Salary Remaining :	$100,000
Nick Robertson	$100,000 (2)
Salary Remaining :	$100,000
Mavrik Bourque	$100,000 (3)
Salary Remaining :	$100,000
Jakub Dobes	$70,000 (3)
Salary Remaining :	$70,000
Tim Berni	$67,500 (4)
Salary Remaining :	$67,500
Liam Foudy	$61,000 (4)
Salary Remaining :	$61,000
Justin Kloos	$55,000 (2)
Salary Remaining :	$55,000
Milos Kelemen	$52,500 (4)
Salary Remaining :	$52,500
Cole Guttman	$52,500 (3)
Salary Remaining :	$52,500
Matt Luff	$52,000 (1)
Salary Remaining :	$52,000
Olli Juolevi	$51,000 (2)
Salary Remaining :	$51,000
Victor Mete	$50,000 (2)
Salary Remaining :	$50,000
Keaton Middleton	$50,000 (2)
Salary Remaining :	$50,000
Dmytro Timashov	$50,000 (1)
Salary Remaining :	$50,000
Akito Hirose	$50,000 (3)
Salary Remaining :	$50,000
Total Farm Players	16
Salary Commitment
Year 25 : $1,111,500
Year 26 : $1,009,500
Year 27 : $453,500
Year 28 : $181,000
Salary Average Commitment
Year 25 : $1,111,500
Year 26 : $1,009,500
Year 27 : $453,500
Year 28 : $181,000

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$95,176,667
Farm Players Total Salaries	$1,272,300
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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$166,257,871
Projected Bank Account	$166,257,871

Pro Players Salaries
Mika Zibanejad (1 Way Contract)	$13,000,000 (2)
-Salary Remaining :	$13,000,000
Patrik Laine (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$10,000,000
Clayton Keller (1 Way Contract)	$7,366,667 (3)
-Salary Remaining :	$7,366,667
Mikko Rantanen (1 Way Contract)	$5,910,000 (1)
-Salary Remaining :	$5,910,000
Filip Chytil (1 Way Contract)	$5,910,000 (4)
-Salary Remaining :	$5,910,000
Gabriel Vilardi (1 Way Contract)	$5,910,000 (4)
-Salary Remaining :	$5,910,000
Tage Thompson (1 Way Contract)	$5,910,000 (2)
-Salary Remaining :	$5,910,000
Martin Jones (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
Sami Niku (1 Way Contract)	$4,900,000 (1)
-Salary Remaining :	$4,900,000
Dylan Strome	$4,900,000 (1)
-Salary Remaining :	$4,900,000
Evan Bouchard (1 Way Contract)	$3,825,000 (1)
-Salary Remaining :	$3,825,000
Brian Dumoulin (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Brady Skjei (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Nikita Zadorov (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Matvei Michkov	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Alexis Lafreniere	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Tomas Hertl	$1,670,000 (2)
-Salary Remaining :	$1,670,000
Derrick Pouliot	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Jimmy Vesey	$625,000 (1)
-Salary Remaining :	$625,000
Rem Pitlick	$624,000 (2)
-Salary Remaining :	$624,000
HUNTER SHEPARD (1 Way Contract)	$259,000 (1)
-1 Way Contract Salary Cap :	$259,000
-Salary Remaining :	$259,000
JACOB JOHANSSON (1 Way Contract)	$259,000 (1)
-1 Way Contract Salary Cap :	$259,000
-Salary Remaining :	$259,000
JOEL LASSINANTTI (1 Way Contract)	$258,000 (1)
-1 Way Contract Salary Cap :	$258,000
-Salary Remaining :	$258,000
JUHA JATKOLA (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
Total Pro Players	25
Salary Commitment
Year 25 : $95,176,667
Year 26 : $60,990,667
Year 27 : $25,186,667
Year 28 : $11,820,000
Salary Average Commitment
Year 25 : $95,176,667
Year 26 : $60,990,667
Year 27 : $25,186,667
Year 28 : $11,820,000
Salary Cap with 1 Way Contract
Year 25 : $95,176,667
Year 26 : $60,990,667
Year 27 : $25,186,667
Year 28 : $11,820,000

Farm Players Salaries
Andrey Makarov	$62,500 (1)
Salary Remaining :	$62,500
Ryan Sproul	$62,500 (1)
Salary Remaining :	$62,500
Ben Hutton	$62,500 (1)
Salary Remaining :	$62,500
Daniel Catenacci	$62,500 (1)
Salary Remaining :	$62,500
Radim Simek	$62,500 (1)
Salary Remaining :	$62,500
Mike Vecchione	$62,500 (1)
Salary Remaining :	$62,500
Seth Griffith	$62,500 (1)
Salary Remaining :	$62,500
Brady Keeper	$62,400 (1)
Salary Remaining :	$62,400
Joel L'Esperance	$62,400 (1)
Salary Remaining :	$62,400
Oskar Back	$60,000 (3)
Salary Remaining :	$60,000
Ronalds Kenins	$50,000 (1)
Salary Remaining :	$50,000
Gustav Olofsson	$50,000 (3)
Salary Remaining :	$50,000
Tyler Lewington	$50,000 (1)
Salary Remaining :	$50,000
Ben Jones	$50,000 (1)
Salary Remaining :	$50,000
Ben Meyers	$50,000 (1)
Salary Remaining :	$50,000
Tye Felhaber	$50,000 (1)
Salary Remaining :	$50,000
Joachim Blichfeld	$50,000 (1)
Salary Remaining :	$50,000
Jimmy Schuldt	$50,000 (1)
Salary Remaining :	$50,000
Joseph Cramarossa	$50,000 (2)
Salary Remaining :	$50,000
Uvis Balinskis	$50,000 (2)
Salary Remaining :	$50,000
Nicholas Abruzzese	$50,000 (1)
Salary Remaining :	$50,000
Noah Philp	$50,000 (1)
Salary Remaining :	$50,000
Andrei Mironov	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	23
Salary Commitment
Year 25 : $1,272,300
Year 26 : $210,000
Year 27 : $110,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,272,300
Year 26 : $210,000
Year 27 : $110,000
Year 28 : $0

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,243,996
Farm Players Total Salaries	$1,376,750
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
Pro 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	$48,950,000
Projected Bank Account	$48,950,000

Pro Players Salaries
Shayne Gostisbehere (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Viktor Arvidsson (1 Way Contract)	$5,005,000 (1)
-Salary Remaining :	$5,005,000
Nick Bjugstad (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Artemi Panarin (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Conor Sheary (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Evan Rodrigues (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
J.T. Compher (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Vladislav Namestnikov (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$2,600,000
Chris Driedger	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Robert Hagg (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Anton Forsberg (1 Way Contract)	$2,050,000 (3)
-1 Way Contract Salary Cap :	$2,050,000
-Salary Remaining :	$2,050,000
Anders Lee (1 Way Contract)	$1,650,000 (2)
-1 Way Contract Salary Cap :	$1,650,000
-Salary Remaining :	$1,650,000
Kenny Agostino (1 Way Contract)	$1,600,000 (3)
-1 Way Contract Salary Cap :	$1,600,000
-Salary Remaining :	$1,600,000
Anton Lander	$1,569,999 (1)
-Salary Remaining :	$1,569,999
Will Borgen	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Connor Brown	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Brenden Dillon	$1,274,999 (1)
-Salary Remaining :	$1,274,999
Eric Gelinas	$1,274,999 (1)
-Salary Remaining :	$1,274,999
Jonas Johansson	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Ryan Donato	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Matt Roy	$1,150,000 (2)
-Salary Remaining :	$1,150,000
Daniel Sprong (1 Way Contract)	$1,123,000 (1)
-Salary Remaining :	$1,123,000
Noah Juulsen	$624,999 (2)
-Salary Remaining :	$624,999
Alexander Volkov	$575,000 (2)
-Salary Remaining :	$575,000
Jake Evans	$575,000 (2)
-Salary Remaining :	$575,000
Felix Sandstrom	$500,000 (1)
-Salary Remaining :	$500,000
PATRIK BARTOSAK (1 Way Contract)	$315,000 (1)
-1 Way Contract Salary Cap :	$315,000
-Salary Remaining :	$315,000
JAMI KRANNILA (1 Way Contract)	$252,000 (1)
-1 Way Contract Salary Cap :	$252,000
-Salary Remaining :	$252,000
RICKARD HUGG (1 Way Contract)	$252,000 (1)
-1 Way Contract Salary Cap :	$252,000
-Salary Remaining :	$252,000
JACK MALONE (1 Way Contract)	$251,000 (1)
-1 Way Contract Salary Cap :	$251,000
-Salary Remaining :	$251,000
VIGGO GUSTAFSSON (1 Way Contract)	$251,000 (1)
-1 Way Contract Salary Cap :	$251,000
-Salary Remaining :	$251,000
Total Pro Players	31
Salary Commitment
Year 25 : $56,243,996
Year 26 : $15,774,999
Year 27 : $3,650,000
Year 28 : $0
Salary Average Commitment
Year 25 : $56,243,996
Year 26 : $15,774,999
Year 27 : $3,650,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $56,243,996
Year 26 : $15,774,999
Year 27 : $3,650,000
Year 28 : $0

Farm Players Salaries
Adin Hill	$135,000 (2)
Salary Remaining :	$135,000
Nathan Walker	$125,000 (3)
Salary Remaining :	$125,000
Cayden Primeau	$90,000 (3)
Salary Remaining :	$90,000
Nikita Alexandrov	$90,000 (1)
Salary Remaining :	$90,000
Josh Manson	$60,000 (1)
Salary Remaining :	$60,000
Jason Polin	$56,700 (1)
Salary Remaining :	$56,700
Matej Blumel	$56,700 (1)
Salary Remaining :	$56,700
Jan Jenik	$56,500 (3)
Salary Remaining :	$56,500
Brogan Rafferty	$51,500 (3)
Salary Remaining :	$51,500
Rodrigo Abols	$51,500 (3)
Salary Remaining :	$51,500
Jakob Lilja	$51,100 (3)
Salary Remaining :	$51,100
Brady Austin	$51,100 (3)
Salary Remaining :	$51,100
Jani Hakanpaa	$50,500 (3)
Salary Remaining :	$50,500
Patrick Russell	$50,500 (3)
Salary Remaining :	$50,500
Lukas Sedlak	$50,500 (3)
Salary Remaining :	$50,500
Iiro Pakarinen	$50,150 (3)
Salary Remaining :	$50,150
Mattias Norlinder	$50,000 (3)
Salary Remaining :	$50,000
Nikolas Matinpalo	$50,000 (3)
Salary Remaining :	$50,000
Shane Bowers	$50,000 (2)
Salary Remaining :	$50,000
Hunter Drew	$50,000 (3)
Salary Remaining :	$50,000
Dmitri Samorukov	$50,000 (2)
Salary Remaining :	$50,000
Zachary Hayes	$50,000 (3)
Salary Remaining :	$50,000
Total Farm Players	22
Salary Commitment
Year 25 : $1,376,750
Year 26 : $1,113,350
Year 27 : $878,350
Year 28 : $0
Salary Average Commitment
Year 25 : $1,376,750
Year 26 : $1,113,350
Year 27 : $878,350
Year 28 : $0

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,319,766
Farm Players Total Salaries	$1,009,100
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
Pro 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	$146,911,288
Projected Bank Account	$146,911,288

Pro Players Salaries
Brock Boeser (1 Way Contract)	$8,280,333 (1)
-Salary Remaining :	$8,280,333
Elias Pettersson (1 Way Contract)	$6,650,000 (3)
-Salary Remaining :	$6,650,000
Connor McDavid (1 Way Contract)	$5,333,333 (1)
-Salary Remaining :	$5,333,333
Jeff Skinner (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$4,100,000
Ville Husso (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Evgenii Dadonov (1 Way Contract)	$3,650,500 (1)
-Salary Remaining :	$3,650,500
Dmitry Kulikov (1 Way Contract)	$3,005,000 (1)
-Salary Remaining :	$3,005,000
Brendan Gallagher (1 Way Contract)	$2,950,000 (1)
-Salary Remaining :	$2,950,000
Vinnie Hinostroza (1 Way Contract)	$2,900,000 (1)
-Salary Remaining :	$2,900,000
Colin Miller (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Vitek Vanecek	$2,250,000 (1)
-Salary Remaining :	$2,250,000
Jake Bean	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Haydn Fleury	$1,950,000 (2)
-Salary Remaining :	$1,950,000
Jakub Zboril	$1,935,000 (2)
-Salary Remaining :	$1,935,000
Nick Leddy (1 Way Contract)	$1,850,000 (2)
-Salary Remaining :	$1,850,000
Michael Rasmussen	$1,850,000 (3)
-Salary Remaining :	$1,850,000
Andrei Loktionov (1 Way Contract)	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Nikita Zaitsev (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Keith Kinkaid (1 Way Contract)	$1,250,000 (2)
-1 Way Contract Salary Cap :	$1,250,000
-Salary Remaining :	$1,250,000
Lance Bouma (1 Way Contract)	$1,150,000 (1)
-1 Way Contract Salary Cap :	$1,150,000
-Salary Remaining :	$1,150,000
Brett Connolly	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Stephane Da Costa (1 Way Contract)	$955,000 (1)
-1 Way Contract Salary Cap :	$955,000
-Salary Remaining :	$955,000
Nicklas Backstrom (1 Way Contract)	$875,000 (1)
-Salary Remaining :	$875,000
Jake Leschyshyn	$800,000 (4)
-Salary Remaining :	$800,000
ATRO LEPPANEN (1 Way Contract)	$510,000 (1)
-1 Way Contract Salary Cap :	$510,000
-Salary Remaining :	$510,000
JAAKKO RISSANEN (1 Way Contract)	$500,500 (1)
-1 Way Contract Salary Cap :	$500,500
-Salary Remaining :	$500,500
Mark Giordano (1 Way Contract)	$500,100 (1)
-1 Way Contract Salary Cap :	$500,100
-Salary Remaining :	$500,100
LUKAS ELVENES (1 Way Contract)	$350,000 (1)
-1 Way Contract Salary Cap :	$350,000
-Salary Remaining :	$350,000
JONATHAN ANG (1 Way Contract)	$300,000 (1)
-1 Way Contract Salary Cap :	$300,000
-Salary Remaining :	$300,000
VILJAMI MARJALA (1 Way Contract)	$275,000 (1)
-1 Way Contract Salary Cap :	$275,000
-Salary Remaining :	$275,000
Total Pro Players	30
Salary Commitment
Year 25 : $67,319,766
Year 26 : $29,935,000
Year 27 : $15,300,000
Year 28 : $800,000
Salary Average Commitment
Year 25 : $67,319,766
Year 26 : $29,935,000
Year 27 : $15,300,000
Year 28 : $800,000
Salary Cap with 1 Way Contract
Year 25 : $67,319,766
Year 26 : $29,935,000
Year 27 : $15,300,000
Year 28 : $800,000

Farm Players Salaries
Connor Mackey	$166,700 (1)
Salary Remaining :	$166,700
Michael Pezzetta	$95,000 (2)
Salary Remaining :	$95,000
Justin Holl	$95,000 (1)
Salary Remaining :	$95,000
Yanni Gourde	$90,000 (1)
Salary Remaining :	$90,000
Gaetan Haas	$85,000 (2)
Salary Remaining :	$85,000
Ryan Winterton	$80,000 (2)
Salary Remaining :	$80,000
Cale Fleury	$62,400 (4)
Salary Remaining :	$62,400
Tim Gettinger	$60,000 (2)
Salary Remaining :	$60,000
Samuel Bolduc	$60,000 (1)
Salary Remaining :	$60,000
Nathan Bastian	$60,000 (1)
Salary Remaining :	$60,000
Erik Kallgren	$55,000 (2)
Salary Remaining :	$55,000
Riley Tufte	$50,000 (3)
Salary Remaining :	$50,000
Isaak Phillips	$50,000 (1)
Salary Remaining :	$50,000
Guillaume Brisebois (Out of Payroll)	$50,000 (3)
Salary Remaining :	$50,000
Total Farm Players	14
Salary Commitment
Year 25 : $1,059,100
Year 26 : $537,400
Year 27 : $162,400
Year 28 : $62,400
Salary Average Commitment
Year 25 : $1,059,100
Year 26 : $537,400
Year 27 : $162,400
Year 28 : $62,400

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,555,715
Farm Players Total Salaries	$1,778,500
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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$139,563,771
Projected Bank Account	$139,563,771

Pro Players Salaries
Jordan Kyrou (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$7,500,000
Kasperi Kapanen (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$7,500,000
Connor Hellebuyck (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Jake Guentzel (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$5,250,000
Jack Hughes (1 Way Contract)	$4,680,000 (1)
-Salary Remaining :	$4,680,000
Seth Jarvis (1 Way Contract)	$4,680,000 (2)
-Salary Remaining :	$4,680,000
Matt Boldy (1 Way Contract)	$4,680,000 (1)
-Salary Remaining :	$4,680,000
Josh Morrissey (1 Way Contract)	$4,285,715 (3)
-Salary Remaining :	$4,285,715
Ryan Nugent-Hopkins (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Petr Mrazek (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$3,600,000
Martin Fehervary (1 Way Contract)	$3,480,000 (1)
-Salary Remaining :	$3,480,000
Brandon Carlo (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Marco Rossi	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Joel Eriksson Ek	$1,350,000 (2)
-Salary Remaining :	$1,350,000
Vladislav Gavrikov	$1,350,000 (1)
-Salary Remaining :	$1,350,000
Jiri Kulich	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Jonas Siegenthaler	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Tom Kuhnhackl	$850,000 (1)
-Salary Remaining :	$850,000
Calen Addison	$700,000 (1)
-Salary Remaining :	$700,000
Nick Ritchie	$550,000 (2)
-Salary Remaining :	$550,000
Juuso Valimaki	$500,000 (3)
-Salary Remaining :	$500,000
Rasmus Asplund	$500,000 (2)
-Salary Remaining :	$500,000
Dominic Toninato	$500,000 (2)
-Salary Remaining :	$500,000
EETU PELTOLA (1 Way Contract)	$275,000 (1)
-1 Way Contract Salary Cap :	$275,000
-Salary Remaining :	$275,000
STEFANOS LEKKAS (1 Way Contract)	$275,000 (1)
-1 Way Contract Salary Cap :	$275,000
-Salary Remaining :	$275,000
NICLAS ALMARI (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
Total Pro Players	26
Salary Commitment
Year 25 : $70,555,715
Year 26 : $25,965,715
Year 27 : $14,785,715
Year 28 : $0
Salary Average Commitment
Year 25 : $70,555,715
Year 26 : $25,965,715
Year 27 : $14,785,715
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $70,555,715
Year 26 : $25,965,715
Year 27 : $14,785,715
Year 28 : $0

Farm Players Salaries
Matt Coronato	$150,000 (3)
Salary Remaining :	$150,000
Reto Berra	$105,000 (1)
Salary Remaining :	$105,000
Bobby Brink	$100,000 (2)
Salary Remaining :	$100,000
Ridly Greig	$100,000 (2)
Salary Remaining :	$100,000
Joe Morrow	$95,000 (1)
Salary Remaining :	$95,000
Axel Jonsson-Fjallby	$80,000 (1)
Salary Remaining :	$80,000
Kirill Marchenko	$80,000 (3)
Salary Remaining :	$80,000
Nick DeSimone	$80,000 (3)
Salary Remaining :	$80,000
Dennis Rasmussen	$75,000 (1)
Salary Remaining :	$75,000
Martin Frk	$70,000 (1)
Salary Remaining :	$70,000
Jack Studnicka	$70,000 (2)
Salary Remaining :	$70,000
Tomas Nosek	$70,000 (2)
Salary Remaining :	$70,000
Kyle Criscuolo	$67,500 (1)
Salary Remaining :	$67,500
Ashton Sautner	$65,000 (1)
Salary Remaining :	$65,000
Paul LaDue	$65,000 (1)
Salary Remaining :	$65,000
Ethan Prow	$65,000 (1)
Salary Remaining :	$65,000
Kris Letang	$65,000 (1)
Salary Remaining :	$65,000
Trey Fix-Wolansky	$60,000 (2)
Salary Remaining :	$60,000
Jack Rathbone	$60,000 (1)
Salary Remaining :	$60,000
Dominik Simon	$56,000 (1)
Salary Remaining :	$56,000
Juuso Riikola	$50,000 (2)
Salary Remaining :	$50,000
Greg McKegg	$50,000 (1)
Salary Remaining :	$50,000
Oskar Sundqvist	$50,000 (2)
Salary Remaining :	$50,000
Anthony Angello	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	24
Salary Commitment
Year 25 : $1,778,500
Year 26 : $810,000
Year 27 : $310,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,778,500
Year 26 : $810,000
Year 27 : $310,000
Year 28 : $0

Quebec Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Videotron Centre
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$15,396,929
Farm Players Total Salaries	$1,539,056
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
Pro 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	$173,397,915
Projected Bank Account	$173,397,915

Pro Players Salaries
Marco Kasper	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Louis Domingue	$1,360,000 (2)
-Salary Remaining :	$1,360,000
Joakim Ryan	$1,071,427 (1)
-Salary Remaining :	$1,071,427
Cal Petersen	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Benoit-Olivier Groulx	$900,000 (2)
-Salary Remaining :	$900,000
Luke Glendening	$750,000 (2)
-Salary Remaining :	$750,000
Alexander Radulov	$750,000 (2)
-Salary Remaining :	$750,000
Pierre-Olivier Joseph	$650,000 (2)
-Salary Remaining :	$650,000
Mason Shaw	$600,000 (2)
-Salary Remaining :	$600,000
John Hayden	$560,000 (2)
-Salary Remaining :	$560,000
Olle Lycksell	$505,000 (4)
-Salary Remaining :	$505,000
John Leonard	$500,500 (2)
-Salary Remaining :	$500,500
Nathan Smith	$500,001 (3)
-Salary Remaining :	$500,001
Max Comtois	$500,001 (3)
-Salary Remaining :	$500,001
Nikolai Knyzhov	$500,000 (2)
-Salary Remaining :	$500,000
Mike Amadio	$500,000 (2)
-Salary Remaining :	$500,000
Radko Gudas (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Roman Cervenka	$500,000 (2)
-Salary Remaining :	$500,000
Kevin Connauton (1 Way Contract)	$500,000 (2)
-Salary Remaining :	$500,000
Slava Voynov (1 Way Contract)	$500,000 (2)
-Salary Remaining :	$500,000
Billy Sweezey	$500,000 (2)
-Salary Remaining :	$500,000
Aaron Dell (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Total Pro Players	22
Salary Commitment
Year 25 : $15,396,929
Year 26 : $14,325,502
Year 27 : $4,255,002
Year 28 : $505,000
Salary Average Commitment
Year 25 : $15,396,929
Year 26 : $14,325,502
Year 27 : $4,255,002
Year 28 : $505,000
Salary Cap with 1 Way Contract
Year 25 : $15,396,929
Year 26 : $14,325,502
Year 27 : $4,255,002
Year 28 : $505,000

Farm Players Salaries
Kasimir Kaskisuo	$61,500 (3)
Salary Remaining :	$61,500
Dylan Sikura	$56,000 (2)
Salary Remaining :	$56,000
Remi Elie	$56,000 (2)
Salary Remaining :	$56,000
Landon Bow	$55,556 (2)
Salary Remaining :	$55,556
Mason Geertsen	$55,000 (1)
Salary Remaining :	$55,000
Sebastian Aho	$55,000 (1)
Salary Remaining :	$55,000
Kristian Vesalainen	$50,000 (3)
Salary Remaining :	$50,000
Kole Lind	$50,000 (3)
Salary Remaining :	$50,000
Josiah Slavin	$50,000 (3)
Salary Remaining :	$50,000
C.J. Smith	$50,000 (1)
Salary Remaining :	$50,000
Chase Priskie	$50,000 (1)
Salary Remaining :	$50,000
Dillon Heatherington	$50,000 (1)
Salary Remaining :	$50,000
Dominic Turgeon	$50,000 (2)
Salary Remaining :	$50,000
Austin Poganski	$50,000 (1)
Salary Remaining :	$50,000
Ian McCoshen	$50,000 (2)
Salary Remaining :	$50,000
Fredrik Olofsson	$50,000 (2)
Salary Remaining :	$50,000
Giovanni Fiore	$50,000 (2)
Salary Remaining :	$50,000
Hunter Shinkaruk	$50,000 (1)
Salary Remaining :	$50,000
Justin Kirkland	$50,000 (3)
Salary Remaining :	$50,000
Jeremy Davies	$50,000 (2)
Salary Remaining :	$50,000
Josh Jacobs	$50,000 (1)
Salary Remaining :	$50,000
Max Veronneau	$50,000 (1)
Salary Remaining :	$50,000
Nicholas Baptiste	$50,000 (3)
Salary Remaining :	$50,000
Otto Leskinen	$50,000 (2)
Salary Remaining :	$50,000
Ryan Kuffner	$50,000 (1)
Salary Remaining :	$50,000
Sean Malone	$50,000 (1)
Salary Remaining :	$50,000
Sheldon Rempal	$50,000 (1)
Salary Remaining :	$50,000
Vladimir Tkachev	$50,000 (1)
Salary Remaining :	$50,000
Wyatt Kalynuk	$50,000 (2)
Salary Remaining :	$50,000
Anthony Richard	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	30
Salary Commitment
Year 25 : $1,539,056
Year 26 : $879,056
Year 27 : $311,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,539,056
Year 26 : $879,056
Year 27 : $311,500
Year 28 : $0

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$25,458,999
Farm Players Total Salaries	$1,462,400
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
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$47,500,000
Projected Bank Account	$47,500,000

Pro Players Salaries
Ondrej Palat (1 Way Contract)	$5,067,000 (1)
-Salary Remaining :	$5,067,000
Kiefer Sherwood	$2,184,000 (3)
-Salary Remaining :	$2,184,000
Rickard Rakell	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Kyle Palmieri (1 Way Contract)	$1,693,999 (1)
-Salary Remaining :	$1,693,999
Linus Ullmark	$1,267,000 (2)
-Salary Remaining :	$1,267,000
Noah Hanifin	$1,067,000 (1)
-Salary Remaining :	$1,067,000
Nicolas Roy	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Anze Kopitar (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$950,000
Ryan McLeod	$900,000 (2)
-Salary Remaining :	$900,000
Daniil Tarasov	$800,000 (1)
-Salary Remaining :	$800,000
Alexander Alexeyev	$800,000 (1)
-Salary Remaining :	$800,000
Justin Brazeau	$650,000 (2)
-Salary Remaining :	$650,000
Damon Severson	$630,000 (3)
-Salary Remaining :	$630,000
Trevor Moore	$600,000 (3)
-Salary Remaining :	$600,000
Conor Timmins	$600,000 (2)
-Salary Remaining :	$600,000
Ben Chiarot	$500,000 (2)
-Salary Remaining :	$500,000
Corey Perry (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$500,000
Bobby McMann	$500,000 (2)
-Salary Remaining :	$500,000
Brett Kulak	$500,000 (2)
-Salary Remaining :	$500,000
Alex Killorn (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$500,000
Frank Vatrano	$500,000 (2)
-Salary Remaining :	$500,000
Ian Cole (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Trevor van Riemsdyk	$500,000 (2)
-Salary Remaining :	$500,000
Ivan Prosvetov	$500,000 (3)
-Salary Remaining :	$500,000
MARKUS RUUSU (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
KARI PIIROINEN (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
SAMI RAJANIEMI (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
Total Pro Players	27
Salary Commitment
Year 25 : $25,458,999
Year 26 : $10,331,000
Year 27 : $3,914,000
Year 28 : $0
Salary Average Commitment
Year 25 : $25,458,999
Year 26 : $10,331,000
Year 27 : $3,914,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $25,458,999
Year 26 : $10,331,000
Year 27 : $3,914,000
Year 28 : $0

Farm Players Salaries
Reilly Smith	$170,000 (1)
Salary Remaining :	$170,000
Parker Wotherspoon	$152,500 (2)
Salary Remaining :	$152,500
Adam Henrique	$150,000 (1)
Salary Remaining :	$150,000
Tyler Pitlick	$150,000 (1)
Salary Remaining :	$150,000
Mark Kastelic	$80,000 (2)
Salary Remaining :	$80,000
Taylor Raddysh	$74,900 (2)
Salary Remaining :	$74,900
Julius Honka	$62,500 (4)
Salary Remaining :	$62,500
John Gilmour	$62,500 (1)
Salary Remaining :	$62,500
Scott Perunovich	$60,000 (2)
Salary Remaining :	$60,000
Pontus Holmberg	$50,000 (1)
Salary Remaining :	$50,000
Mike Reilly	$50,000 (3)
Salary Remaining :	$50,000
Michael Kapla	$50,000 (1)
Salary Remaining :	$50,000
Jonathan Gruden	$50,000 (1)
Salary Remaining :	$50,000
Jere Innala	$50,000 (1)
Salary Remaining :	$50,000
Garrett Pilon	$50,000 (1)
Salary Remaining :	$50,000
Ben Thomas	$50,000 (1)
Salary Remaining :	$50,000
Anton Lindholm	$50,000 (1)
Salary Remaining :	$50,000
Alex Belzile	$50,000 (2)
Salary Remaining :	$50,000
Walker Duehr	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	19
Salary Commitment
Year 25 : $1,462,400
Year 26 : $579,900
Year 27 : $112,500
Year 28 : $62,500
Salary Average Commitment
Year 25 : $1,462,400
Year 26 : $579,900
Year 27 : $112,500
Year 28 : $62,500

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,425,000
Farm Players Total Salaries	$3,012,500
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
Pro 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	$53,727,623
Projected Bank Account	$53,727,623

Pro Players Salaries
Alexandre Carrier (1 Way Contract)	$8,500,000 (1)
-Salary Remaining :	$8,500,000
Philip Tomasino (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Leon Draisaitl (1 Way Contract)	$6,200,000 (4)
-Salary Remaining :	$6,200,000
Evgeny Kuznetsov (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Thomas Chabot (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Oliver Bjorkstrand (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Kirill Kaprizov (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Jonathan Huberdeau (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Elvis Merzlikins (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
James Reimer (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Calvin Pickard (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Mikhail Grigorenko (1 Way Contract)	$2,500,000 (1)
-1 Way Contract Salary Cap :	$2,500,000
-Salary Remaining :	$2,500,000
Calle Jarnkrok (1 Way Contract)	$2,150,000 (1)
-1 Way Contract Salary Cap :	$2,150,000
-Salary Remaining :	$2,150,000
Tim Stutzle	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Darnell Nurse (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Mario Ferraro	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Kevin Bahl	$1,750,000 (4)
-Salary Remaining :	$1,750,000
Dylan Cozens	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Dante Fabbro	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Andrew Peeke	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Juuso Parssinen	$800,000 (1)
-Salary Remaining :	$800,000
Matias Maccelli	$700,000 (1)
-Salary Remaining :	$700,000
Travis Dermott	$500,000 (1)
-Salary Remaining :	$500,000
JOEL NYSTROM (1 Way Contract)	$275,000 (1)
-1 Way Contract Salary Cap :	$275,000
-Salary Remaining :	$275,000
LARS BRYGGMAN (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
Total Pro Players	25
Salary Commitment
Year 25 : $70,425,000
Year 26 : $33,150,000
Year 27 : $15,900,000
Year 28 : $7,950,000
Salary Average Commitment
Year 25 : $70,425,000
Year 26 : $33,150,000
Year 27 : $15,900,000
Year 28 : $7,950,000
Salary Cap with 1 Way Contract
Year 25 : $70,425,000
Year 26 : $33,150,000
Year 27 : $15,900,000
Year 28 : $7,950,000

Farm Players Salaries
Cole Koepke	$200,000 (1)
Salary Remaining :	$200,000
Miikka Salomaki	$200,000 (1)
Salary Remaining :	$200,000
Maxim Tsyplakov	$200,000 (1)
Salary Remaining :	$200,000
Scott Wedgewood	$185,000 (1)
Salary Remaining :	$185,000
David Rittich	$185,000 (1)
Salary Remaining :	$185,000
Cole Sillinger	$175,000 (3)
Salary Remaining :	$175,000
Juraj Slafkovsky	$175,000 (3)
Salary Remaining :	$175,000
Sven Andrighetto	$150,000 (2)
Salary Remaining :	$150,000
Justin Danforth	$100,000 (1)
Salary Remaining :	$100,000
Alexey Marchenko	$100,000 (2)
Salary Remaining :	$100,000
Jordan Oesterle	$100,000 (2)
Salary Remaining :	$100,000
Mathias Brome	$100,000 (2)
Salary Remaining :	$100,000
Luke Evangelista	$100,000 (2)
Salary Remaining :	$100,000
Jayden Struble	$80,000 (2)
Salary Remaining :	$80,000
Albert Johansson	$80,000 (3)
Salary Remaining :	$80,000
Joel Blomqvist	$80,000 (3)
Salary Remaining :	$80,000
Andrew Agozzino	$75,000 (1)
Salary Remaining :	$75,000
Kevin Gravel	$75,000 (2)
Salary Remaining :	$75,000
Jordan Spence	$70,000 (2)
Salary Remaining :	$70,000
Henry Thrun	$70,000 (2)
Salary Remaining :	$70,000
Niko Mikkola	$62,500 (4)
Salary Remaining :	$62,500
Sheldon Dries	$62,500 (2)
Salary Remaining :	$62,500
Jacob De La Rose	$62,500 (3)
Salary Remaining :	$62,500
Steven Lorentz	$62,500 (4)
Salary Remaining :	$62,500
Ty Rattie	$62,500 (1)
Salary Remaining :	$62,500
Markus Niemelainen	$50,000 (1)
Salary Remaining :	$50,000
Jansen Harkins	$50,000 (1)
Salary Remaining :	$50,000
Tommy Novak	$50,000 (1)
Salary Remaining :	$50,000
Blake Speers	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	29
Salary Commitment
Year 25 : $3,012,500
Year 26 : $1,605,000
Year 27 : $697,500
Year 28 : $125,000
Salary Average Commitment
Year 25 : $3,012,500
Year 26 : $1,605,000
Year 27 : $697,500
Year 28 : $125,000

St Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,784,307
Farm Players Total Salaries	$2,219,530
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
Pro 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	$48,432,820
Projected Bank Account	$48,432,820

Pro Players Salaries
Kyle Connor (1 Way Contract)	$13,067,000 (1)
-Salary Remaining :	$13,067,000
Taylor Hall (1 Way Contract)	$7,805,372 (2)
-Salary Remaining :	$7,805,372
Vladimir Tarasenko (1 Way Contract)	$4,300,000 (2)
-Salary Remaining :	$4,300,000
Sidney Crosby (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Jake Allen (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Rasmus Andersson (1 Way Contract)	$3,031,000 (4)
-Salary Remaining :	$3,031,000
Dmitry Orlov (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$2,800,000
MacKenzie Weegar (1 Way Contract)	$2,800,000 (3)
-Salary Remaining :	$2,800,000
Braden Schneider (1 Way Contract)	$2,703,000 (4)
-Salary Remaining :	$2,703,000
Eetu Luostarinen	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Brett Bulmer	$1,550,000 (2)
-Salary Remaining :	$1,550,000
Marcus Kruger	$1,456,789 (2)
-Salary Remaining :	$1,456,789
Casey DeSmith	$1,364,000 (2)
-Salary Remaining :	$1,364,000
Kevin Stenlund	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Zach Bogosian	$762,146 (1)
-Salary Remaining :	$762,146
Owen Tippett	$750,000 (4)
-Salary Remaining :	$750,000
Linus Hogberg	$700,000 (3)
-Salary Remaining :	$700,000
Simon Benoit	$700,000 (3)
-Salary Remaining :	$700,000
Austin Czarnik	$625,000 (1)
-Salary Remaining :	$625,000
Jonny Brodzinski	$550,000 (1)
-Salary Remaining :	$550,000
Carson McMillan (1 Way Contract)	$520,000 (1)
-Salary Remaining :	$520,000
PATRICK CURRY (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$500,000
Total Pro Players	22
Salary Commitment
Year 25 : $56,784,307
Year 26 : $35,960,161
Year 27 : $13,184,000
Year 28 : $6,484,000
Salary Average Commitment
Year 25 : $56,784,307
Year 26 : $35,960,161
Year 27 : $13,184,000
Year 28 : $6,484,000
Salary Cap with 1 Way Contract
Year 25 : $56,784,307
Year 26 : $35,960,161
Year 27 : $13,184,000
Year 28 : $6,484,000

Farm Players Salaries
Mason McTavish	$175,000 (2)
Salary Remaining :	$175,000
Jack Quinn	$125,000 (3)
Salary Remaining :	$125,000
Zack Bolduc	$125,000 (3)
Salary Remaining :	$125,000
Justin Barron	$100,000 (2)
Salary Remaining :	$100,000
Lassi Thomson	$100,000 (2)
Salary Remaining :	$100,000
Zack MacEwen	$100,000 (1)
Salary Remaining :	$100,000
Simon Holmstrom	$100,000 (1)
Salary Remaining :	$100,000
Pavel Dorofeyev	$100,000 (2)
Salary Remaining :	$100,000
Mads Sogaard	$90,000 (2)
Salary Remaining :	$90,000
Nolan Foote	$90,000 (3)
Salary Remaining :	$90,000
Ryan Johnson	$90,000 (2)
Salary Remaining :	$90,000
Jackson LaCombe	$80,000 (3)
Salary Remaining :	$80,000
Valentin Zykov	$74,000 (1)
Salary Remaining :	$74,000
Jan Rutta	$70,000 (2)
Salary Remaining :	$70,000
Devin Cooley	$70,000 (2)
Salary Remaining :	$70,000
Igor Ozhiganov	$62,500 (1)
Salary Remaining :	$62,500
Artemi Kniazev	$60,000 (2)
Salary Remaining :	$60,000
David Kase	$52,500 (1)
Salary Remaining :	$52,500
Maxime Lagace	$52,000 (1)
Salary Remaining :	$52,000
Liam O'Brien	$52,000 (2)
Salary Remaining :	$52,000
Danny O'Regan	$51,000 (1)
Salary Remaining :	$51,000
Aleksi Saarela	$50,500 (1)
Salary Remaining :	$50,500
Marcus Sorensen	$50,010 (1)
Salary Remaining :	$50,010
Brett Ritchie	$50,010 (1)
Salary Remaining :	$50,010
Matt Tennyson	$50,010 (1)
Salary Remaining :	$50,010
Lane Pederson	$50,000 (1)
Salary Remaining :	$50,000
Lean Bergmann	$50,000 (4)
Salary Remaining :	$50,000
Lukas Rousek	$50,000 (3)
Salary Remaining :	$50,000
Ben Harpur	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	29
Salary Commitment
Year 25 : $2,219,530
Year 26 : $1,427,000
Year 27 : $520,000
Year 28 : $50,000
Salary Average Commitment
Year 25 : $2,219,530
Year 26 : $1,427,000
Year 27 : $520,000
Year 28 : $50,000

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Center
Level 1:	6040 - $100 - 0 - 0.00%
Level 2:	4960 - $60 - 0 - 0.00%
Level 3:	2080 - $35 - 0 - 0.00%
Level 4:	4060 - $25 - 0 - 0.00%
Luxury :	1360 - $200 - 0 - 0.00%
Total Capacity :	18500
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,246,667
Farm Players Total Salaries	$2,298,700
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
Pro 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	$101,223,592
Projected Bank Account	$101,223,592

Pro Players Salaries
Brandon Hagel (1 Way Contract)	$6,666,667 (3)
-Salary Remaining :	$6,666,667
Nail Yakupov (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Alex Galchenyuk (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Sam Reinhart (1 Way Contract)	$5,750,000 (4)
-Salary Remaining :	$5,750,000
Robby Fabbri (1 Way Contract)	$5,750,000 (4)
-Salary Remaining :	$5,750,000
Aaron Ekblad (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$5,500,000
Jesperi Kotkaniemi (1 Way Contract)	$4,710,000 (1)
-Salary Remaining :	$4,710,000
Ilya Sorokin (1 Way Contract)	$4,600,000 (3)
-Salary Remaining :	$4,600,000
Timothy Liljegren (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Spencer Knight (1 Way Contract)	$4,000,000 (4)
-1 Way Contract Salary Cap :	$4,000,000
-Salary Remaining :	$4,000,000
Zach Hyman (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Jonas Brodin (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Denis Gurianov (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Andrew Copp (1 Way Contract)	$2,600,000 (3)
-Salary Remaining :	$2,600,000
Eric Comrie	$2,250,000 (4)
-Salary Remaining :	$2,250,000
Ondrej Kase	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Andre Burakovsky	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Cody Ceci	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Jakub Vrana	$1,250,000 (4)
-Salary Remaining :	$1,250,000
Matt Kessel	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Lucas Carlsson	$800,000 (2)
-Salary Remaining :	$800,000
Ty Emberson	$600,000 (3)
-Salary Remaining :	$600,000
CHARLES-EDOUARD D'ASTOUS (Out of Payroll)	$305,000 (1)
-1 Way Contract Salary Cap :	$305,000
-Salary Remaining :	$305,000
SIMON HJALMARSSON (1 Way Contract)	$300,000 (1)
-1 Way Contract Salary Cap :	$300,000
-Salary Remaining :	$300,000
MATYAS KANTNER (1 Way Contract)	$280,000 (1)
-1 Way Contract Salary Cap :	$280,000
-Salary Remaining :	$280,000
ANTON LEVTCHI (1 Way Contract)	$280,000 (1)
-1 Way Contract Salary Cap :	$280,000
-Salary Remaining :	$280,000
DANIEL GAZDA (1 Way Contract)	$260,000 (1)
-1 Way Contract Salary Cap :	$260,000
-Salary Remaining :	$260,000
FREDERIC ALLARD (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
Total Pro Players	28
Salary Commitment
Year 25 : $78,551,667
Year 26 : $51,966,667
Year 27 : $46,916,667
Year 28 : $26,500,000
Salary Average Commitment
Year 25 : $78,551,667
Year 26 : $51,966,667
Year 27 : $46,916,667
Year 28 : $26,500,000
Salary Cap with 1 Way Contract
Year 25 : $78,551,667
Year 26 : $51,966,667
Year 27 : $46,916,667
Year 28 : $26,500,000

Farm Players Salaries
Nikolai Prokhorkin	$175,000 (3)
Salary Remaining :	$175,000
Colin Blackwell	$160,000 (2)
Salary Remaining :	$160,000
Tanner Kero	$160,000 (2)
Salary Remaining :	$160,000
Sean Walker	$160,000 (3)
Salary Remaining :	$160,000
Saku Maenalanen	$150,000 (3)
Salary Remaining :	$150,000
Erik Haula	$150,000 (2)
Salary Remaining :	$150,000
Mike Zalewski	$130,000 (1)
Salary Remaining :	$130,000
Jacob Markstrom	$125,000 (1)
Salary Remaining :	$125,000
Tim Erixon	$120,000 (2)
Salary Remaining :	$120,000
Mark Pysyk	$110,000 (2)
Salary Remaining :	$110,000
Fredrik Claesson	$110,000 (1)
Salary Remaining :	$110,000
Charles Hudon	$90,000 (1)
Salary Remaining :	$90,000
Matt Benning	$80,000 (1)
Salary Remaining :	$80,000
Kevin Labanc	$80,000 (3)
Salary Remaining :	$80,000
Julian Melchiori	$80,000 (2)
Salary Remaining :	$80,000
Josh Teves	$80,000 (3)
Salary Remaining :	$80,000
Colton White	$61,200 (1)
Salary Remaining :	$61,200
Alexey Toropchenko	$60,000 (1)
Salary Remaining :	$60,000
Martin Pospisil	$60,000 (3)
Salary Remaining :	$60,000
Marek Langhamer	$57,500 (2)
Salary Remaining :	$57,500
Kyle MacLean	$50,000 (3)
Salary Remaining :	$50,000
Victor Ejdsell	$50,000 (3)
Salary Remaining :	$50,000
Total Farm Players	22
Salary Commitment
Year 25 : $2,298,700
Year 26 : $1,642,500
Year 27 : $805,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,298,700
Year 26 : $1,642,500
Year 27 : $805,000
Year 28 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,315,445
Farm Players Total Salaries	$1,861,200
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
Pro 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	$52,137,252
Projected Bank Account	$52,137,252

Pro Players Salaries
Cale Makar (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$9,000,000
Erik Karlsson (1 Way Contract)	$8,067,000 (1)
-Salary Remaining :	$8,067,000
Aleksander Barkov (1 Way Contract)	$6,494,445 (4)
-Salary Remaining :	$6,494,445
Marko Dano (1 Way Contract)	$6,100,000 (2)
-Salary Remaining :	$6,100,000
Kailer Yamamoto (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Thomas Harley (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$4,750,000
Teuvo Teravainen (1 Way Contract)	$3,005,000 (1)
-Salary Remaining :	$3,005,000
Laurent Brossoit (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Cole Caufield	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Oliver Wahlstrom	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Casey Cizikas (1 Way Contract)	$1,650,000 (2)
-1 Way Contract Salary Cap :	$1,650,000
-Salary Remaining :	$1,650,000
Ryan Lindgren	$1,430,000 (2)
-Salary Remaining :	$1,430,000
Chris Tanev (1 Way Contract)	$1,345,000 (2)
-1 Way Contract Salary Cap :	$1,345,000
-Salary Remaining :	$1,345,000
Charlie Lindgren	$1,267,000 (2)
-Salary Remaining :	$1,267,000
Chad Billins (1 Way Contract)	$1,067,000 (1)
-1 Way Contract Salary Cap :	$1,067,000
-Salary Remaining :	$1,067,000
David Warsofsky (1 Way Contract)	$1,067,000 (2)
-1 Way Contract Salary Cap :	$1,067,000
-Salary Remaining :	$1,067,000
Chay Genoway (1 Way Contract)	$1,067,000 (1)
-1 Way Contract Salary Cap :	$1,067,000
-Salary Remaining :	$1,067,000
Rudolfs Balcers	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Ilya Lyubushkin	$950,000 (2)
-Salary Remaining :	$950,000
Mikey Anderson	$800,000 (1)
-Salary Remaining :	$800,000
Joseph Woll	$800,000 (1)
-Salary Remaining :	$800,000
Connor Dewar	$700,000 (1)
-Salary Remaining :	$700,000
Chandler Stephenson	$625,000 (2)
-Salary Remaining :	$625,000
David Kampf	$625,000 (3)
-Salary Remaining :	$625,000
Valtteri Puustinen	$600,000 (2)
-Salary Remaining :	$600,000
Mark Olver (1 Way Contract)	$567,000 (2)
-1 Way Contract Salary Cap :	$567,000
-Salary Remaining :	$567,000
Adam Erne	$500,000 (1)
-Salary Remaining :	$500,000
Jordan Greenway	$500,000 (1)
-Salary Remaining :	$500,000
Colin White	$500,000 (1)
-Salary Remaining :	$500,000
Max Crozier	$500,000 (3)
-Salary Remaining :	$500,000
HENRIK TOMMERNES (1 Way Contract)	$305,000 (1)
-1 Way Contract Salary Cap :	$305,000
-Salary Remaining :	$305,000
JUHA METSOLA (1 Way Contract)	$267,000 (1)
-1 Way Contract Salary Cap :	$267,000
-Salary Remaining :	$267,000
NOA VALI (1 Way Contract)	$267,000 (1)
-1 Way Contract Salary Cap :	$267,000
-Salary Remaining :	$267,000
JONATHAN PUDAS (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
NIKITA NOVIKOV (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
Total Pro Players	35
Salary Commitment
Year 25 : $68,315,445
Year 26 : $42,970,445
Year 27 : $27,369,445
Year 28 : $11,244,445
Salary Average Commitment
Year 25 : $68,315,445
Year 26 : $42,970,445
Year 27 : $27,369,445
Year 28 : $11,244,445
Salary Cap with 1 Way Contract
Year 25 : $68,315,445
Year 26 : $42,970,445
Year 27 : $27,369,445
Year 28 : $11,244,445

Farm Players Salaries
Logan Cooley	$200,000 (3)
Salary Remaining :	$200,000
Marek Mazanec	$136,400 (1)
Salary Remaining :	$136,400
Danil Yurtaykin	$129,000 (1)
Salary Remaining :	$129,000
Ben Gleason	$106,700 (1)
Salary Remaining :	$106,700
Nicolas Beaudin	$106,700 (1)
Salary Remaining :	$106,700
Filip Hallander	$100,000 (1)
Salary Remaining :	$100,000
Tyler Benson	$90,000 (1)
Salary Remaining :	$90,000
Matthew Phillips	$90,000 (2)
Salary Remaining :	$90,000
Oscar Fantenberg	$80,000 (2)
Salary Remaining :	$80,000
Max Sasson	$70,000 (3)
Salary Remaining :	$70,000
Angus Crookshank	$56,700 (1)
Salary Remaining :	$56,700
Cameron Hillis	$56,700 (1)
Salary Remaining :	$56,700
Cole Reinhardt	$56,700 (1)
Salary Remaining :	$56,700
Egor Sokolov	$56,700 (1)
Salary Remaining :	$56,700
Aidan McDonough	$56,700 (1)
Salary Remaining :	$56,700
Grigori Denisenko	$56,700 (1)
Salary Remaining :	$56,700
Patrick Giles	$56,700 (1)
Salary Remaining :	$56,700
Viktor Lodin	$55,500 (3)
Salary Remaining :	$55,500
Gabriel Fortier	$50,000 (2)
Salary Remaining :	$50,000
Joey Keane	$50,000 (2)
Salary Remaining :	$50,000
Magnus Chrona	$50,000 (2)
Salary Remaining :	$50,000
Nick Cicek	$50,000 (1)
Salary Remaining :	$50,000
Sampo Ranta	$50,000 (2)
Salary Remaining :	$50,000
Jonah Gadjovich	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	24
Salary Commitment
Year 25 : $1,861,200
Year 26 : $695,500
Year 27 : $325,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,861,200
Year 26 : $695,500
Year 27 : $325,500
Year 28 : $0

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$30,934,000
Farm Players Total Salaries	$1,264,600
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
Pro 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	$42,548,000
Projected Bank Account	$42,548,000

Pro Players Salaries
Tobias Rieder (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Alex Kerfoot (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$3,100,000
Dillon Dube (1 Way Contract)	$2,330,000 (2)
-Salary Remaining :	$2,330,000
Jake McCabe (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Tristan Jarry	$1,875,000 (2)
-Salary Remaining :	$1,875,000
Brendan Perlini	$1,670,000 (4)
-Salary Remaining :	$1,670,000
Ryan Strome	$1,670,000 (2)
-Salary Remaining :	$1,670,000
Pius Suter	$1,670,000 (4)
-Salary Remaining :	$1,670,000
Alex Petrovic	$1,220,000 (1)
-Salary Remaining :	$1,220,000
Logan Stanley	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Ian Mitchell (1 Way Contract)	$1,173,000 (1)
-Salary Remaining :	$1,173,000
Joseph Blandisi	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Jack Drury	$900,000 (2)
-Salary Remaining :	$900,000
Jesse Ylonen	$800,000 (1)
-Salary Remaining :	$800,000
Zach Whitecloud	$750,000 (1)
-Salary Remaining :	$750,000
Anthony Mantha	$750,000 (3)
-Salary Remaining :	$750,000
Zane McIntyre	$625,000 (1)
-Salary Remaining :	$625,000
Andrew MacWilliam (1 Way Contract)	$601,000 (1)
-Salary Remaining :	$601,000
Paul Cotter	$600,000 (1)
-Salary Remaining :	$600,000
Tanner Jeannot	$500,000 (1)
-Salary Remaining :	$500,000
Trevor Lewis (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$500,000
Derek Forbort	$500,000 (1)
-Salary Remaining :	$500,000
Claude Giroux (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$500,000
Jaxson Stauber	$500,000 (3)
-Salary Remaining :	$500,000
JAN-MIKAEL JARVINEN (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
LARS JOHANSSON (1 Way Contract)	$250,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$250,000
Total Pro Players	26
Salary Commitment
Year 25 : $30,934,000
Year 26 : $16,665,000
Year 27 : $8,690,000
Year 28 : $3,340,000
Salary Average Commitment
Year 25 : $30,934,000
Year 26 : $16,665,000
Year 27 : $8,690,000
Year 28 : $3,340,000
Salary Cap with 1 Way Contract
Year 25 : $30,934,000
Year 26 : $16,665,000
Year 27 : $8,690,000
Year 28 : $3,340,000

Farm Players Salaries
Tye Kartye	$100,000 (2)
Salary Remaining :	$100,000
Jacob Peterson	$80,000 (1)
Salary Remaining :	$80,000
Akil Thomas	$70,000 (1)
Salary Remaining :	$70,000
Oscar Dansk	$65,100 (1)
Salary Remaining :	$65,100
Edward Pasquale	$60,100 (1)
Salary Remaining :	$60,100
Kurtis MacDermid	$60,100 (1)
Salary Remaining :	$60,100
Tom Wilson	$58,500 (2)
Salary Remaining :	$58,500
Rocco Grimaldi	$55,100 (1)
Salary Remaining :	$55,100
Joel Kellman	$55,100 (1)
Salary Remaining :	$55,100
Logan Shaw	$55,100 (1)
Salary Remaining :	$55,100
Michael Callahan	$55,100 (1)
Salary Remaining :	$55,100
Roman Lyubimov	$50,100 (1)
Salary Remaining :	$50,100
Zack Mitchell	$50,100 (1)
Salary Remaining :	$50,100
Curtis McKenzie	$50,100 (1)
Salary Remaining :	$50,100
Pheonix Copley	$50,100 (1)
Salary Remaining :	$50,100
Ryan Graves	$50,000 (1)
Salary Remaining :	$50,000
Ryan Shea	$50,000 (1)
Salary Remaining :	$50,000
Johnathan Kovacevic	$50,000 (1)
Salary Remaining :	$50,000
Tyler Tucker	$50,000 (1)
Salary Remaining :	$50,000
Jack McBain	$50,000 (3)
Salary Remaining :	$50,000
Isaac Ratcliffe	$50,000 (3)
Salary Remaining :	$50,000
Brayden Pachal	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	22
Salary Commitment
Year 25 : $1,264,600
Year 26 : $308,500
Year 27 : $100,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,264,600
Year 26 : $308,500
Year 27 : $100,000
Year 28 : $0

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T Mobile Arena
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,270,200
Farm Players Total Salaries	$1,478,056
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
Pro 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	$152,824,443
Projected Bank Account	$152,824,443

Pro Players Salaries
Ryan Pulock (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Nick Suzuki (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$6,500,000
Oliver Ekman-Larsson (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
John Klingberg (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Alexandre Texier (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Jesper Bratt (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Victor Olofsson (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Mattias Samuelsson (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Connor Murphy (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Travis Konecny (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Jaret Anderson-Dolan (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Vitali Kravtsov	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Logan Thompson	$1,430,000 (1)
-Salary Remaining :	$1,430,000
Cameron Gaunce (1 Way Contract)	$1,067,000 (2)
-1 Way Contract Salary Cap :	$1,067,000
-Salary Remaining :	$1,067,000
Oliver Kylington	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Dominik Kahun	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Simon Despres	$873,200 (1)
-Salary Remaining :	$873,200
Arvid Soderblom	$800,000 (1)
-Salary Remaining :	$800,000
Dysin Mayo	$750,000 (1)
-Salary Remaining :	$750,000
Mac Hollowell	$600,000 (1)
-Salary Remaining :	$600,000
Zach Sanford (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$500,000
Morgan Frost	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	22
Salary Commitment
Year 25 : $57,270,200
Year 26 : $28,567,000
Year 27 : $27,500,000
Year 28 : $19,500,000
Salary Average Commitment
Year 25 : $57,270,200
Year 26 : $28,567,000
Year 27 : $27,500,000
Year 28 : $19,500,000
Salary Cap with 1 Way Contract
Year 25 : $57,270,200
Year 26 : $28,567,000
Year 27 : $27,500,000
Year 28 : $19,500,000

Farm Players Salaries
Brandon McMillan	$110,000 (1)
Salary Remaining :	$110,000
Dan Vladar	$100,000 (4)
Salary Remaining :	$100,000
Collin Graf	$100,000 (2)
Salary Remaining :	$100,000
Martin Kaut	$100,000 (1)
Salary Remaining :	$100,000
Nils Lundkvist	$80,000 (1)
Salary Remaining :	$80,000
Alex Nylander	$74,000 (1)
Salary Remaining :	$74,000
Brandon Gignac	$65,500 (2)
Salary Remaining :	$65,500
Jason Dickinson	$63,000 (4)
Salary Remaining :	$63,000
Patrick Sieloff	$62,500 (2)
Salary Remaining :	$62,500
Alexander Barabanov	$62,500 (2)
Salary Remaining :	$62,500
Spencer Stastney	$60,000 (2)
Salary Remaining :	$60,000
Ethan Bear	$55,556 (3)
Salary Remaining :	$55,556
Max Jones	$55,000 (2)
Salary Remaining :	$55,000
Jacob Moverare	$50,000 (4)
Salary Remaining :	$50,000
Glenn Gawdin	$50,000 (1)
Salary Remaining :	$50,000
Matt Kiersted	$50,000 (2)
Salary Remaining :	$50,000
Dylan Coghlan	$50,000 (3)
Salary Remaining :	$50,000
Cooper Marody	$50,000 (1)
Salary Remaining :	$50,000
Sammy Walker	$50,000 (4)
Salary Remaining :	$50,000
Tanner Laczynski	$50,000 (1)
Salary Remaining :	$50,000
Jeffrey Viel	$50,000 (1)
Salary Remaining :	$50,000
Bokondji Imama	$50,000 (1)
Salary Remaining :	$50,000
Karson Kuhlman	$40,000 (1)
Salary Remaining :	$40,000
Total Farm Players	23
Salary Commitment
Year 25 : $1,478,056
Year 26 : $824,056
Year 27 : $368,556
Year 28 : $263,000
Salary Average Commitment
Year 25 : $1,478,056
Year 26 : $824,056
Year 27 : $368,556
Year 28 : $263,000

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	5940 - $100 - 0 - 0.00%
Level 2:	4860 - $60 - 0 - 0.00%
Level 3:	1980 - $35 - 0 - 0.00%
Level 4:	3960 - $25 - 0 - 0.00%
Luxury :	1260 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$31,455,063
Farm Players Total Salaries	$2,193,137
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
Pro 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	$41,711,465
Projected Bank Account	$41,711,465

Pro Players Salaries
Radek Faksa (1 Way Contract)	$4,253,400 (2)
-Salary Remaining :	$4,253,400
Jaden Schwartz (1 Way Contract)	$3,535,000 (1)
-Salary Remaining :	$3,535,000
Jean-Gabriel Pageau (1 Way Contract)	$2,982,000 (2)
-Salary Remaining :	$2,982,000
Sam Steel (1 Way Contract)	$2,175,000 (1)
-Salary Remaining :	$2,175,000
Malcolm Subban (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Adam Lowry	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Frederick Gaudreau	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Erik Brannstrom	$1,300,000 (4)
-Salary Remaining :	$1,300,000
Nikita Gusev	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Jared Spurgeon (1 Way Contract)	$1,234,500 (1)
-Salary Remaining :	$1,234,500
Nick Jensen	$1,230,000 (1)
-Salary Remaining :	$1,230,000
Jarred Tinordi (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$1,000,000
Erik Gustafsson	$959,360 (1)
-Salary Remaining :	$959,360
Ross Colton	$950,000 (1)
-Salary Remaining :	$950,000
Gabriel Carlsson	$909,200 (1)
-Salary Remaining :	$909,200
Akira Schmid	$700,000 (1)
-Salary Remaining :	$700,000
Jonathan Dahlen	$681,818 (2)
-Salary Remaining :	$681,818
Fabian Zetterlund	$600,000 (2)
-Salary Remaining :	$600,000
Connor Bunnaman	$575,000 (2)
-Salary Remaining :	$575,000
Jacob Bryson	$540,000 (2)
-Salary Remaining :	$540,000
Artturi Lehkonen	$500,000 (3)
-Salary Remaining :	$500,000
JAKOB STENQVIST (1 Way Contract)	$320,000 (1)
-1 Way Contract Salary Cap :	$320,000
-Salary Remaining :	$320,000
DOMINIK PAVLAT (1 Way Contract)	$259,785 (1)
-1 Way Contract Salary Cap :	$259,785
-Salary Remaining :	$259,785
Total Pro Players	23
Salary Commitment
Year 25 : $31,455,063
Year 26 : $16,182,218
Year 27 : $4,550,000
Year 28 : $1,300,000
Salary Average Commitment
Year 25 : $31,455,063
Year 26 : $16,182,218
Year 27 : $4,550,000
Year 28 : $1,300,000
Salary Cap with 1 Way Contract
Year 25 : $31,455,063
Year 26 : $16,182,218
Year 27 : $4,550,000
Year 28 : $1,300,000

Farm Players Salaries
Klim Kostin	$175,000 (2)
Salary Remaining :	$175,000
Ross Johnston	$175,000 (1)
Salary Remaining :	$175,000
Tyler Wotherspoon (Out of Payroll)	$172,190 (1)
Salary Remaining :	$172,190
Kristers Gudlevskis	$158,090 (3)
Salary Remaining :	$158,090
Cam York	$125,000 (2)
Salary Remaining :	$125,000
Riley Damiani	$100,000 (2)
Salary Remaining :	$100,000
Nikita Soshnikov	$94,975 (3)
Salary Remaining :	$94,975
Kyle Capobianco	$91,000 (2)
Salary Remaining :	$91,000
Marcus Bjork	$81,200 (2)
Salary Remaining :	$81,200
Jacob Bernard-Docker	$80,000 (3)
Salary Remaining :	$80,000
Alec Regula	$70,000 (3)
Salary Remaining :	$70,000
Jet Greaves	$70,000 (2)
Salary Remaining :	$70,000
Victor Antipin	$69,900 (1)
Salary Remaining :	$69,900
Kieffer Bellows	$68,200 (2)
Salary Remaining :	$68,200
Cam Dineen	$68,182 (2)
Salary Remaining :	$68,182
Zach Senyshyn	$67,500 (1)
Salary Remaining :	$67,500
Austin Strand	$65,000 (1)
Salary Remaining :	$65,000
Lukas Vejdemo	$63,090 (2)
Salary Remaining :	$63,090
Rhett Gardner	$63,000 (4)
Salary Remaining :	$63,000
CJ Suess	$62,500 (2)
Salary Remaining :	$62,500
Linus Karlsson	$60,000 (3)
Salary Remaining :	$60,000
Declan Chisholm	$60,000 (2)
Salary Remaining :	$60,000
Tyce Thompson	$60,000 (3)
Salary Remaining :	$60,000
Adam Ginning	$60,000 (3)
Salary Remaining :	$60,000
Alexandre Fortin	$55,500 (1)
Salary Remaining :	$55,500
Kevin Mandolese	$50,000 (2)
Salary Remaining :	$50,000
Marc McLaughlin	$50,000 (3)
Salary Remaining :	$50,000
Pierre Engvall	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	28
Salary Commitment
Year 25 : $2,365,327
Year 26 : $1,760,237
Year 27 : $696,065
Year 28 : $63,000
Salary Average Commitment
Year 25 : $2,365,327
Year 26 : $1,760,237
Year 27 : $696,065
Year 28 : $63,000

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 - %