LSSH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 6 000 - 100,00%
Level 2:	5000 - $60 - 5 000 - 100,00%
Level 3:	2000 - $40 - 2 000 - 100,00%
Level 4:	4000 - $30 - 3 923 - 98,06%
Luxury :	1000 - $210 - 991 - 99,07%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 796 - 89,78%
Farm Level 2:	1000 - $15 - 866 - 86,60%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 913 - 99,52%
Average Income per Game	$1,945,519
Year to Date Revenue	$23,346,229
Farm
Home Games Left	0
Average Attendance - %	2 662 - 88,72%
Average Income per Game	$112,999
Year to Date Revenue	$338,997
Expense
Pro Players Total Salaries	$65,055,000
Farm Players Total Salaries	$2,224,819
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($571,052)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$99,817,492
Projected Bank Account	$99,817,492

Pro Players Salaries
Adam Fox (Out of Payroll)	$9,500,000 (6)
-Salary Remaining :	$0
Victor Hedman (Out of Payroll)	$8,000,000 (4)
-Salary Remaining :	$0
Alexander Ovechkin (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$0
Kristopher Letang (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$0
Trevor Zegras (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$0
Tyler Toffoli (1 Way Contract)	$5,880,000 (2)
-Salary Remaining :	$0
Sam Bennett (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$0
Jake Debrusk (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$0
Kirill Marchenko (1 Way Contract)	$3,750,000 (4)
-Salary Remaining :	$0
Lawson Crouse (1 Way Contract)	$3,700,000 (2)
-Salary Remaining :	$0
Jonas Brodin (1 Way Contract)	$3,700,000 (2)
-Salary Remaining :	$0
Andrew Mangiapane (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$0
Erik Gustafsson (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$0
Alexander Romanov (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$0
Samuel Montembeault (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Brett Howden (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$0
Noah Juulsen (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$0
Joseph Veleno	$1,000,000 (1)
-Salary Remaining :	$0
Alex Lyon	$950,000 (1)
-Salary Remaining :	$0
Connor Bedard	$950,000 (2)
-Salary Remaining :	$0
Matvei Michkov	$950,000 (3)
-Salary Remaining :	$0
Noah Gregor	$800,000 (1)
-Salary Remaining :	$0
Filip Zadina (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 25 : $82,555,000
Year 26 : $52,930,000
Year 27 : $32,200,000
Year 28 : $25,250,000
Salary Average Commitment
Year 25 : $82,555,000
Year 26 : $52,930,000
Year 27 : $32,200,000
Year 28 : $25,250,000
Salary Cap with 1 Way Contract
Year 25 : $81,780,000
Year 26 : $52,930,000
Year 27 : $32,200,000
Year 28 : $25,250,000

Farm Players Salaries
Brad Lambert	$95,000 (2)
Salary Remaining :	$0
Collin Graf	$94,167 (3)
Salary Remaining :	$0
Jesper Wallstedt	$92,500 (1)
Salary Remaining :	$0
Nico Myatovic	$89,667 (3)
Salary Remaining :	$0
Tristan Luneau	$89,667 (2)
Salary Remaining :	$0
Nikolai Kovalenko	$89,650 (1)
Salary Remaining :	$0
Luca Cagnoni	$89,500 (3)
Salary Remaining :	$0
Joel Blomqvist	$88,667 (2)
Salary Remaining :	$0
Lucas Edmonds	$86,167 (1)
Salary Remaining :	$0
Joshua Roy	$85,667 (2)
Salary Remaining :	$0
Francesco Arcuri	$84,167 (2)
Salary Remaining :	$0
Simon Johansson	$77,500 (1)
Salary Remaining :	$0
Jeremy Roy	$77,500 (1)
Salary Remaining :	$0
Jan Jenik	$77,500 (2)
Salary Remaining :	$0
Nail Yakupov	$77,500 (1)
Salary Remaining :	$0
Blade Jenkins	$77,500 (2)
Salary Remaining :	$0
Brandon Coe	$77,500 (2)
Salary Remaining :	$0
Jiri Sekac	$77,500 (1)
Salary Remaining :	$0
Tyler Lewington	$77,500 (1)
Salary Remaining :	$0
J.C. Lipon	$77,500 (1)
Salary Remaining :	$0
William Reilly	$77,500 (1)
Salary Remaining :	$0
Trey Fix-Wolansky	$77,500 (2)
Salary Remaining :	$0
Victor Soderstrom	$77,500 (1)
Salary Remaining :	$0
David Tendeck	$77,500 (2)
Salary Remaining :	$0
Matej Pekar	$77,500 (1)
Salary Remaining :	$0
Michal Teply	$77,500 (1)
Salary Remaining :	$0
Mitchell Stephens	$77,500 (2)
Salary Remaining :	$0
Jake Wise	$0 (0)
Salary Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 25 : $2,224,819
Year 26 : $1,181,502
Year 27 : $273,334
Year 28 : $0
Salary Average Commitment
Year 25 : $2,224,819
Year 26 : $1,181,502
Year 27 : $273,334
Year 28 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 6 000 - 100,00%
Level 2:	5000 - $60 - 5 000 - 100,00%
Level 3:	2000 - $35 - 2 000 - 100,00%
Level 4:	4000 - $20 - 4 000 - 100,00%
Luxury :	1000 - $200 - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 883 - 94,15%
Farm Level 2:	1000 - $15 - 955 - 95,50%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18 000 - 100,00%
Average Income per Game	$1,862,500
Year to Date Revenue	$5,587,500
Farm
Home Games Left	0
Average Attendance - %	2 838 - 94,60%
Average Income per Game	$119,543
Year to Date Revenue	$239,086
Expense
Pro Players Total Salaries	$81,566,667
Farm Players Total Salaries	$2,103,571
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$56,788,754
Projected Bank Account	$56,788,754

Pro Players Salaries
Patrick Kane (1 Way Contract)	$12,000,000 (2)
-Salary Remaining :	$0
Mathew Barzal (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$0
Ryan Nugent-Hopkins (1 Way Contract)	$6,675,000 (4)
-Salary Remaining :	$0
John Gibson (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$0
Andrei Kuzmenko	$5,500,000 (1)
-Salary Remaining :	$0
Ryan Graves (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$0
Anthony Beauvillier (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$0
Josh Morrissey (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Brady Skjei (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$0
Brandon Montour (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$0
Alexis Lafreniere (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$0
Anders Lee (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$0
Robert Thomas (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$0
Cody Ceci (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$0
Daniel Vladar (1 Way Contract)	$2,250,000 (3)
-Salary Remaining :	$0
Morgan Frost (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$0
Alexandre Texier (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Pheonix Copley (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
-Salary Remaining :	$0
Jesper Boqvist (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$0
Jack McBain (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$0
Kyle Burroughs (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$0
Mason Lohrei	$925,000 (1)
-Salary Remaining :	$0
John-Jason Peterka	$866,667 (1)
-Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 25 : $81,566,667
Year 26 : $50,675,000
Year 27 : $33,175,000
Year 28 : $6,675,000
Salary Average Commitment
Year 25 : $81,566,667
Year 26 : $50,675,000
Year 27 : $33,175,000
Year 28 : $6,675,000
Salary Cap with 1 Way Contract
Year 25 : $80,416,667
Year 26 : $50,675,000
Year 27 : $33,175,000
Year 28 : $6,675,000

Farm Players Salaries
Michael Brandsegg-Nygård	$97,500 (4)
Salary Remaining :	$0
Axel Sandin Pellikka	$95,000 (4)
Salary Remaining :	$0
Oliver Moore	$94,167 (4)
Salary Remaining :	$0
Zachary Bolduc	$92,500 (2)
Salary Remaining :	$0
Julian Lutz	$92,333 (3)
Salary Remaining :	$0
Carter Mazur	$90,583 (2)
Salary Remaining :	$0
Ethan Samson	$87,667 (2)
Salary Remaining :	$0
Dominik Badinka	$86,905 (4)
Salary Remaining :	$0
Daniil Misyul	$86,750 (1)
Salary Remaining :	$0
Kyle Masters	$86,500 (2)
Salary Remaining :	$0
Matyas Sapovaliv	$86,000 (3)
Salary Remaining :	$0
Angus Booth	$85,250 (3)
Salary Remaining :	$0
Jack Thompson	$85,083 (1)
Salary Remaining :	$0
Tanner Dickinson	$84,833 (1)
Salary Remaining :	$0
Cole Reinhardt	$77,500 (2)
Salary Remaining :	$0
Eetu Makiniemi	$77,500 (2)
Salary Remaining :	$0
Joona Koppanen	$77,500 (2)
Salary Remaining :	$0
Jesse Ylonen	$77,500 (1)
Salary Remaining :	$0
Lukas Rousek	$77,500 (1)
Salary Remaining :	$0
Colton White	$77,500 (2)
Salary Remaining :	$0
Brett Murray	$77,500 (2)
Salary Remaining :	$0
Ryan McGregor	$77,500 (1)
Salary Remaining :	$0
Jackson Dorrington	$77,500 (1)
Salary Remaining :	$0
Jake Schmaltz	$77,500 (1)
Salary Remaining :	$0
Kieffer Bellows	$77,500 (1)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 25 : $2,103,571
Year 26 : $1,381,905
Year 27 : $637,155
Year 28 : $373,572
Salary Average Commitment
Year 25 : $2,103,571
Year 26 : $1,381,905
Year 27 : $637,155
Year 28 : $373,572

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $200 - 3 698 - 61,63%
Level 2:	5000 - $100 - 3 636 - 72,71%
Level 3:	2000 - $75 - 1 337 - 66,85%
Level 4:	4000 - $50 - 2 536 - 63,41%
Luxury :	1000 - $200 - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 897 - 94,87%
Farm Level 2:	1000 - $15 - 924 - 92,37%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	12 207 - 67,82%
Average Income per Game	$2,280,065
Year to Date Revenue	$11,400,326
Farm
Home Games Left	0
Average Attendance - %	2 821 - 94,03%
Average Income per Game	$119,590
Year to Date Revenue	$717,540
Expense
Pro Players Total Salaries	$94,197,500
Farm Players Total Salaries	$1,940,331
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($4,746,264)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$422,972,714
Projected Bank Account	$422,972,714

Pro Players Salaries
Jake Sanderson	$8,000,000 (8)
-Salary Remaining :	$0
Cole Caufield (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$0
Brady Tkachuk (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$0
Elias Pettersson (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$0
Juuse Saros (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$0
Alexander DeBrincat (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$0
Sean Durzi (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$0
Rasmus Dahlin (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$0
Tj Brodie (1 Way Contract)	$5,900,000 (1)
-Salary Remaining :	$0
Adam Henrique (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$0
Brett Pesce (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Bowen Byram (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Scott Mayfield (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$0
Casey Mittelstadt (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$0
Michael Bunting (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Spencer Knight (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$0
Ryan Donato (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$0
Jake Evans (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$0
Juraj Slafkovsky	$950,000 (1)
-Salary Remaining :	$0
Lane Hutson	$950,000 (2)
-Salary Remaining :	$0
Tyson Foerster	$925,000 (1)
-Salary Remaining :	$0
David Rittich (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$0
Emil Heineman	$897,500 (1)
-Salary Remaining :	$0
Michael Pezzetta (1 Way Contract)	$825,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 25 : $94,197,500
Year 26 : $68,300,000
Year 27 : $51,350,000
Year 28 : $33,250,000
Salary Average Commitment
Year 25 : $94,197,500
Year 26 : $68,300,000
Year 27 : $51,350,000
Year 28 : $33,250,000
Salary Cap with 1 Way Contract
Year 25 : $93,372,496
Year 26 : $68,300,000
Year 27 : $51,350,000
Year 28 : $33,250,000

Farm Players Salaries
Bradly Nadeau	$95,000 (3)
Salary Remaining :	$0
Matthew Savoie	$95,000 (2)
Salary Remaining :	$0
Ryan Johnson	$92,500 (1)
Salary Remaining :	$0
Chase Stillman	$92,500 (2)
Salary Remaining :	$0
Josh Doan	$92,500 (2)
Salary Remaining :	$0
Eemil Viro	$85,083 (1)
Salary Remaining :	$0
Dylan Garand	$85,083 (1)
Salary Remaining :	$0
William Cuylle	$85,083 (1)
Salary Remaining :	$0
Donovan Sebrango	$85,083 (1)
Salary Remaining :	$0
Jalen Chatfield	$85,000 (2)
Salary Remaining :	$0
Dennis Hildeby	$84,333 (1)
Salary Remaining :	$0
Matvey Petrov	$84,333 (2)
Salary Remaining :	$0
Lukas Cormier	$81,333 (1)
Salary Remaining :	$0
Gage Goncalves	$80,000 (2)
Salary Remaining :	$0
Brady Keeper	$80,000 (1)
Salary Remaining :	$0
Brandon Biro	$80,000 (2)
Salary Remaining :	$0
Mason Primeau	$80,000 (2)
Salary Remaining :	$0
Bokondji Imama	$80,000 (2)
Salary Remaining :	$0
Carson Meyer	$80,000 (2)
Salary Remaining :	$0
Jonny Brodzinski	$80,000 (2)
Salary Remaining :	$0
Jonas Rondbjerg	$80,000 (2)
Salary Remaining :	$0
Gabriel Dumont	$80,000 (2)
Salary Remaining :	$0
Louis Belpedio	$77,500 (2)
Salary Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 25 : $1,940,331
Year 26 : $1,261,833
Year 27 : $95,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,940,331
Year 26 : $1,261,833
Year 27 : $95,000
Year 28 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Savvis Center
Level 1:	6000 - $85 - 6 000 - 100,00%
Level 2:	5000 - $48 - 5 000 - 100,00%
Level 3:	2000 - $28 - 2 000 - 100,00%
Level 4:	4000 - $20 - 4 000 - 100,00%
Luxury :	1000 - $190 - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18 000 - 100,00%
Average Income per Game	$1,603,240
Year to Date Revenue	$12,825,920
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$88,700,000
Farm Players Total Salaries	$1,133,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$97,697,834
Projected Bank Account	$97,697,834

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$10,000,000 (7)
-Salary Remaining :	$0
Kirill Kaprizov	$9,000,000 (2)
-Salary Remaining :	$0
Zach Werenski (1 Way Contract)	$8,500,000 (7)
-Salary Remaining :	$0
Timo Meier (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$0
Claude Giroux (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$0
Pavel Zacha (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$0
Jakob Chychrun (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$0
Phillip Danault (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$0
Vladimir Tarasenko (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$0
Noah Dobson	$4,000,000 (2)
-Salary Remaining :	$0
Max Domi (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$0
Marc-Andre Fleury (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$0
Yegor Sharangovich (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$0
Artem Zub (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$0
Adin Hill (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$0
Nils Hoglander (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
John (Jack) Roslovic	$1,800,000 (2)
-Salary Remaining :	$0
Sam Steel (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
Ryan Suter (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Brandt Clarke	$925,000 (1)
-Salary Remaining :	$0
Luke Glendening (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$0
Connor Carrick (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
Johnathan Kovacevic	$775,000 (1)
-Salary Remaining :	$0
Vinni Lettieri	$775,000 (1)
-Salary Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 25 : $88,700,000
Year 26 : $72,050,000
Year 27 : $47,750,000
Year 28 : $31,500,000
Salary Average Commitment
Year 25 : $88,700,000
Year 26 : $72,050,000
Year 27 : $47,750,000
Year 28 : $31,500,000
Salary Cap with 1 Way Contract
Year 25 : $86,925,000
Year 26 : $72,050,000
Year 27 : $47,750,000
Year 28 : $31,500,000

Farm Players Salaries
Alex Formenton	$295,500 (1)
Salary Remaining :	$0
Nikita Chibrikov	$87,583 (2)
Salary Remaining :	$0
Riley Kidney	$85,917 (2)
Salary Remaining :	$0
Bogdan Trineyev	$85,917 (1)
Salary Remaining :	$0
Aatu Raty	$85,917 (1)
Salary Remaining :	$0
Garin Bjorklund	$84,333 (1)
Salary Remaining :	$0
Jack Matier	$83,833 (2)
Salary Remaining :	$0
Tyler Inamoto	$77,500 (2)
Salary Remaining :	$0
William Lockwood	$77,500 (2)
Salary Remaining :	$0
Jeffrey Viel	$77,500 (1)
Salary Remaining :	$0
Jonathan Aspirot	$77,500 (1)
Salary Remaining :	$0
Patrick Khodorenko	$77,500 (1)
Salary Remaining :	$0
Glenn Gawdin	$77,500 (1)
Salary Remaining :	$0
Otto Koivula	$77,500 (1)
Salary Remaining :	$0
Christian Krygier	$77,500 (2)
Salary Remaining :	$0
Total Farm Players	15
Salary Commitment
Year 25 : $1,429,000
Year 26 : $489,833
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,429,000
Year 26 : $489,833
Year 27 : $0
Year 28 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	6000 - $100 - 6 000 - 100,00%
Level 2:	5000 - $60 - 5 000 - 100,00%
Level 3:	2000 - $35 - 2 000 - 100,00%
Level 4:	4000 - $20 - 4 000 - 100,00%
Luxury :	1000 - $200 - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 805 - 90,23%
Farm Level 2:	1000 - $15 - 963 - 96,30%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18 000 - 100,00%
Average Income per Game	$1,862,500
Year to Date Revenue	$5,587,500
Farm
Home Games Left	0
Average Attendance - %	2 768 - 92,25%
Average Income per Game	$115,628
Year to Date Revenue	$231,255
Expense
Pro Players Total Salaries	$115,316,667
Farm Players Total Salaries	$1,947,125
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($6,799,737)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$82,968,200
Projected Bank Account	$82,968,200

Pro Players Salaries
Sidney Crosby (1 Way Contract)	$12,000,000 (1)
-Salary Remaining :	$0
Igor Shesterkin (1 Way Contract)	$10,000,000 (8)
-Salary Remaining :	$0
Nikita Kucherov (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$0
Alex Pietrangelo (1 Way Contract)	$9,300,000 (1)
-Salary Remaining :	$0
Mikhail Sergachev (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$0
Dougie Hamilton (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$0
David Pastrnak (1 Way Contract)	$7,350,000 (1)
-Salary Remaining :	$0
Mark Stone (1 Way Contract)	$7,200,000 (1)
-Salary Remaining :	$0
Seth Jones (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$0
Seth Jarvis	$6,000,000 (6)
-Salary Remaining :	$0
Anthony Cirelli (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$0
Carter Verhaeghe (1 Way Contract)	$4,166,667 (1)
-Salary Remaining :	$0
Erik Haula (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Nicholas Paul (1 Way Contract)	$3,100,000 (2)
-Salary Remaining :	$0
Jacob Middleton	$2,500,000 (1)
-Salary Remaining :	$0
Dylan Demelo (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$0
Kaapo Kakko (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$0
Sonny Milano (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$0
Casey DeSmith (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Adam Fantilli	$950,000 (2)
-Salary Remaining :	$0
Luke Hughes	$925,000 (1)
-Salary Remaining :	$0
Marco Rossi	$925,000 (1)
-Salary Remaining :	$0
William Eklund	$925,000 (2)
-Salary Remaining :	$0
Troy Stecher (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$0
Colin White (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 25 : $115,316,667
Year 26 : $58,750,000
Year 27 : $46,500,000
Year 28 : $37,000,000
Salary Average Commitment
Year 25 : $115,316,667
Year 26 : $58,750,000
Year 27 : $46,500,000
Year 28 : $37,000,000
Salary Cap with 1 Way Contract
Year 25 : $115,316,667
Year 26 : $58,750,000
Year 27 : $46,500,000
Year 28 : $37,000,000

Farm Players Salaries
David Jiricek	$95,000 (1)
Salary Remaining :	$0
Will Smith	$95,000 (3)
Salary Remaining :	$0
Marco Kasper	$95,000 (2)
Salary Remaining :	$0
Braden Schneider	$92,500 (1)
Salary Remaining :	$0
Sebastian Cossa	$92,500 (2)
Salary Remaining :	$0
Tyler Kleven	$91,667 (1)
Salary Remaining :	$0
Antti Saarela	$89,625 (1)
Salary Remaining :	$0
Maxim Groshev	$86,750 (2)
Salary Remaining :	$0
Eetu Liukas	$86,750 (2)
Salary Remaining :	$0
Tyson Hinds	$84,833 (2)
Salary Remaining :	$0
John St. Ivany	$80,000 (2)
Salary Remaining :	$0
Jake Massie	$80,000 (2)
Salary Remaining :	$0
Jake Leschyshyn	$80,000 (2)
Salary Remaining :	$0
Andre Lee	$80,000 (2)
Salary Remaining :	$0
Brendan Lemieux	$80,000 (2)
Salary Remaining :	$0
Cole Bardreau	$80,000 (2)
Salary Remaining :	$0
Gabriel Fortier	$80,000 (1)
Salary Remaining :	$0
Kasimir Kaskisuo	$80,000 (1)
Salary Remaining :	$0
Kaedan Korczak	$80,000 (2)
Salary Remaining :	$0
Henrik Tikkanen	$80,000 (2)
Salary Remaining :	$0
Nathan Smith	$80,000 (2)
Salary Remaining :	$0
Skyler Brind'Amour	$80,000 (2)
Salary Remaining :	$0
Michael Houser	$77,500 (2)
Salary Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 25 : $1,947,125
Year 26 : $1,418,333
Year 27 : $95,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,947,125
Year 26 : $1,418,333
Year 27 : $95,000
Year 28 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	6000 - $95 - 0 - 0,00%
Level 2:	5000 - $55 - 0 - 0,00%
Level 3:	2000 - $30 - 0 - 0,00%
Level 4:	4000 - $15 - 0 - 0,00%
Luxury :	1000 - $190 - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,683,333
Farm Players Total Salaries	$798,667
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,714,474
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$423,293,788
Projected Bank Account	$423,293,788

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$0
Thatcher Demko (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$0
Brayden Schenn (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$0
Evgeny Kuznetsov (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$0
Erik Gudbranson (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$0
Pierre-Luc Dubois (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$0
Daniel Sprong (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$0
Vitek Vanecek (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$0
Warren Foegele (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Calle Jarnkrok (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$0
Cole Sillinger (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Stefan Noesen (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Brendan Smith (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$0
Connor Clifton (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$0
Chad Ruhwedel (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$0
Evgenii Dadonov (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Dylan Coghlan	$955,000 (1)
-Salary Remaining :	$0
Travis Boyd (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$0
Leo Carlsson	$950,000 (2)
-Salary Remaining :	$0
Cutter Gauthier	$950,000 (2)
-Salary Remaining :	$0
Jiri Patera	$900,000 (1)
-Salary Remaining :	$0
Jordan Oesterle (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$0
Ethan Del Mastro	$878,333 (2)
-Salary Remaining :	$0
Nils Aman	$850,000 (2)
-Salary Remaining :	$0
Drake Caggiula	$850,000 (1)
-Salary Remaining :	$0
Angus Crookshank	$800,000 (2)
-Salary Remaining :	$0
Cameron Hughes	$800,000 (2)
-Salary Remaining :	$0
Isaak Phillips	$800,000 (2)
-Salary Remaining :	$0
Alex Stalock (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$0
Total Pro Players	29
Salary Commitment
Year 25 : $67,683,333
Year 26 : $37,428,333
Year 27 : $9,250,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $67,683,333
Year 26 : $37,428,333
Year 27 : $9,250,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $67,683,333
Year 26 : $37,428,333
Year 27 : $9,250,000
Year 28 : $6,000,000

Farm Players Salaries
Lucas Carlsson	$85,000 (1)
Salary Remaining :	$0
Ilya Nikolaev	$83,667 (1)
Salary Remaining :	$0
Nick Leivermann	$80,000 (2)
Salary Remaining :	$0
Kale Howarth	$80,000 (2)
Salary Remaining :	$0
Daniel Walcott	$80,000 (2)
Salary Remaining :	$0
Mitchell Vande Sompel	$80,000 (2)
Salary Remaining :	$0
Graham McPhee	$77,500 (1)
Salary Remaining :	$0
Alex Kannok-Leipert	$77,500 (1)
Salary Remaining :	$0
Hunter Drew	$77,500 (1)
Salary Remaining :	$0
Connor Mcclennon	$77,500 (2)
Salary Remaining :	$0
Total Farm Players	10
Salary Commitment
Year 25 : $798,667
Year 26 : $397,500
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $798,667
Year 26 : $397,500
Year 27 : $0
Year 28 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 0 - 0,00%
Level 2:	5000 - $60 - 0 - 0,00%
Level 3:	2000 - $35 - 0 - 0,00%
Level 4:	4000 - $20 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,975,000
Farm Players Total Salaries	$1,691,917
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$421,717,985
Projected Bank Account	$421,717,985

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$10,000,000 (3)
-Salary Remaining :	$0
John Carlson (1 Way Contract)	$9,250,000 (2)
-Salary Remaining :	$0
Charlie McAvoy (1 Way Contract)	$8,500,000 (8)
-Salary Remaining :	$0
Mikael Backlund (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$0
Mattias Ekholm (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$0
Dylan Cozens (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$0
Viktor Arvidsson (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$0
Alexandar Georgiev (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$0
Drake Batherson (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Ondrej Palat (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$0
Ivan Fedotov	$3,275,000 (2)
-Salary Remaining :	$0
Oliver Kylington (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$0
Vladislav Namestnikov (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$0
Jackson Lacombe (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$0
Trevor Lewis (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$0
Sam Lafferty (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$0
Ryan Poehling	$950,000 (1)
-Salary Remaining :	$0
Kiefer Sherwood (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$0
Morgan Barron	$900,000 (1)
-Salary Remaining :	$0
Nils Lundkvist	$850,000 (2)
-Salary Remaining :	$0
Cole Smith	$800,000 (1)
-Salary Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 25 : $77,975,000
Year 26 : $60,875,000
Year 27 : $24,500,000
Year 28 : $8,500,000
Salary Average Commitment
Year 25 : $77,975,000
Year 26 : $60,875,000
Year 27 : $24,500,000
Year 28 : $8,500,000
Salary Cap with 1 Way Contract
Year 25 : $77,975,000
Year 26 : $60,875,000
Year 27 : $24,500,000
Year 28 : $8,500,000

Farm Players Salaries
Yaroslav Askarov	$92,500 (1)
Salary Remaining :	$0
Aleksei Kolosov	$92,500 (2)
Salary Remaining :	$0
Bobby Brink	$90,000 (2)
Salary Remaining :	$0
Sheldon Dries	$90,000 (1)
Salary Remaining :	$0
Evan Nause	$88,667 (2)
Salary Remaining :	$0
Gannon Laroque	$86,750 (2)
Salary Remaining :	$0
Maxwell Crozier	$86,750 (1)
Salary Remaining :	$0
Artem Guryev	$86,000 (2)
Salary Remaining :	$0
Evan Vierling	$85,000 (2)
Salary Remaining :	$0
Jimmy Huntington	$85,000 (2)
Salary Remaining :	$0
Jeremy Davies	$85,000 (1)
Salary Remaining :	$0
Felix Sandstrom	$85,000 (1)
Salary Remaining :	$0
Zachary Jones	$81,250 (1)
Salary Remaining :	$0
Logan Cockerill	$80,000 (1)
Salary Remaining :	$0
Hunter Skinner	$80,000 (2)
Salary Remaining :	$0
Austin Strand	$80,000 (1)
Salary Remaining :	$0
Austin Rueschhoff	$80,000 (1)
Salary Remaining :	$0
Josh Jacobs	$80,000 (1)
Salary Remaining :	$0
Brandon Baddock	$80,000 (1)
Salary Remaining :	$0
John Ludvig	$77,500 (1)
Salary Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 25 : $1,691,917
Year 26 : $693,917
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,691,917
Year 26 : $693,917
Year 27 : $0
Year 28 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	6000 - $100 - 0 - 0,00%
Level 2:	5000 - $60 - 0 - 0,00%
Level 3:	2000 - $35 - 0 - 0,00%
Level 4:	4000 - $20 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,494,167
Farm Players Total Salaries	$692,084
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$67,675,324
Projected Bank Account	$67,675,324

Pro Players Salaries
Jason Robertson (1 Way Contract)	$9,000,000 (6)
-Salary Remaining :	$0
Drew Doughty (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$0
Steven Stamkos (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$0
J.T. Miller (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$0
Mika Zibanejad (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$0
Morgan Rielly (1 Way Contract)	$7,900,000 (2)
-Salary Remaining :	$0
Darcy Kuemper (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$0
Tyler Myers (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$0
K'Andre Miller (1 Way Contract)	$3,200,000 (1)
-Salary Remaining :	$0
Anton Lundell (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$0
Frederick Gaudreau (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$0
Brayden McNabb (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$0
Connor Ingram (1 Way Contract)	$2,100,000 (3)
-Salary Remaining :	$0
Nikita Zadorov (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$0
Trent Frederic	$2,000,000 (2)
-Salary Remaining :	$0
Nick Seeler (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$0
Mikael Pyyhtia	$897,500 (1)
-Salary Remaining :	$0
Rory Kerins	$846,667 (1)
-Salary Remaining :	$0
Darren Raddysh	$800,000 (2)
-Salary Remaining :	$0
Michael McCarron (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$0
Tyler Motte (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$0
Eric Robinson	$800,000 (2)
-Salary Remaining :	$0
Corey Perry (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$0
Mark Jankowski (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$0
Martin Pospisil	$775,000 (2)
-Salary Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 25 : $85,494,167
Year 26 : $66,950,000
Year 27 : $45,850,000
Year 28 : $20,000,000
Salary Average Commitment
Year 25 : $85,494,167
Year 26 : $66,950,000
Year 27 : $45,850,000
Year 28 : $20,000,000
Salary Cap with 1 Way Contract
Year 25 : $85,494,167
Year 26 : $66,950,000
Year 27 : $45,850,000
Year 28 : $20,000,000

Farm Players Salaries
Kevin Korchinski	$95,000 (2)
Salary Remaining :	$0
Calvin Pickard	$90,000 (1)
Salary Remaining :	$0
Ethan Cardwell	$86,750 (2)
Salary Remaining :	$0
Trevor Kuntar	$86,750 (1)
Salary Remaining :	$0
Henri Nikkanen	$85,917 (1)
Salary Remaining :	$0
Jake Chiasson	$84,333 (2)
Salary Remaining :	$0
Jaydon Dureau	$84,167 (1)
Salary Remaining :	$0
Luke Henman	$79,167 (1)
Salary Remaining :	$0
Erik Portillo	$0 (0)
Salary Remaining :	$0
Calle Sjalin	$0 (0)
Salary Remaining :	$0
Tanner Kaspick	$0 (0)
Salary Remaining :	$0
Keaton Middleton	$0 (0)
Salary Remaining :	$0
Ivan Morozov	$0 (0)
Salary Remaining :	$0
Hugh McGing	$0 (0)
Salary Remaining :	$0
Mikhail Abramov	$0 (0)
Salary Remaining :	$0
Mitchell Hoelscher	$0 (0)
Salary Remaining :	$0
Nate Clurman	$0 (0)
Salary Remaining :	$0
Carsen Twarynski	$0 (0)
Salary Remaining :	$0
Total Farm Players	18
Salary Commitment
Year 25 : $692,084
Year 26 : $266,083
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $683,667
Year 26 : $266,083
Year 27 : $0
Year 28 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	6000 - $110 - 5 744 - 95,73%
Level 2:	5000 - $65 - 5 000 - 100,00%
Level 3:	2000 - $40 - 2 000 - 100,00%
Level 4:	4000 - $25 - 4 000 - 100,00%
Luxury :	1000 - $225 - 930 - 92,99%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 909 - 95,47%
Farm Level 2:	1000 - $15 - 978 - 97,80%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 674 - 98,19%
Average Income per Game	$2,005,637
Year to Date Revenue	$18,050,732
Farm
Home Games Left	0
Average Attendance - %	2 887 - 96,24%
Average Income per Game	$121,430
Year to Date Revenue	$728,581
Expense
Pro Players Total Salaries	$80,534,167
Farm Players Total Salaries	$2,386,750
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($4,257,738)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$427,934,047
Projected Bank Account	$427,934,047

Pro Players Salaries
Tomas Hertl (1 Way Contract)	$8,400,000 (4)
-Salary Remaining :	$0
Patrik Laine (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$0
Jacob Markstrom (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$0
Kevin Fiala (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$0
Bo Horvat (1 Way Contract)	$7,200,000 (1)
-Salary Remaining :	$0
Brock Nelson (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$0
Neal Pionk (1 Way Contract)	$5,875,000 (2)
-Salary Remaining :	$0
Bryan Rust (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$0
Gustav Nyquist (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$0
Barclay Goodrow (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Mario Ferraro (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$0
Scott Wedgewood	$2,000,000 (2)
-Salary Remaining :	$0
Michael Anderson	$2,000,000 (1)
-Salary Remaining :	$0
Paul Cotter (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$0
Ty Emberson	$1,000,000 (2)
-Salary Remaining :	$0
Marco Scandella (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Tye Kartye	$859,167 (1)
-Salary Remaining :	$0
Kurtis Macdermid	$800,000 (2)
-Salary Remaining :	$0
Yegor Zamula	$800,000 (1)
-Salary Remaining :	$0
Reese Johnson	$800,000 (1)
-Salary Remaining :	$0
Derek Ryan (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$0
Jack Johnson (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 25 : $80,534,167
Year 26 : $60,825,000
Year 27 : $47,900,000
Year 28 : $27,900,000
Salary Average Commitment
Year 25 : $80,534,167
Year 26 : $60,825,000
Year 27 : $47,900,000
Year 28 : $27,900,000
Salary Cap with 1 Way Contract
Year 25 : $80,534,167
Year 26 : $60,825,000
Year 27 : $47,900,000
Year 28 : $27,900,000

Farm Players Salaries
Connor Mackey	$95,000 (1)
Salary Remaining :	$0
Oscar Eklind	$95,000 (1)
Salary Remaining :	$0
Mikulas Hovorka	$95,000 (2)
Salary Remaining :	$0
Fabian Lysell	$92,500 (1)
Salary Remaining :	$0
Drew Helleson	$92,500 (1)
Salary Remaining :	$0
David Goyette	$92,333 (3)
Salary Remaining :	$0
Rocco Grimaldi	$90,000 (1)
Salary Remaining :	$0
Ozzy Wiesblatt	$89,750 (1)
Salary Remaining :	$0
Luke Krys	$87,000 (2)
Salary Remaining :	$0
Oliver Okuliar	$87,000 (1)
Salary Remaining :	$0
Dylan Wendt	$87,000 (2)
Salary Remaining :	$0
Noel Gunler	$86,250 (1)
Salary Remaining :	$0
Chase Wheatcroft	$86,250 (2)
Salary Remaining :	$0
Arturs Silovs	$85,000 (2)
Salary Remaining :	$0
Ian Mitchell	$85,000 (1)
Salary Remaining :	$0
Remi Poirier	$83,667 (1)
Salary Remaining :	$0
Ross Johnston	$80,000 (2)
Salary Remaining :	$0
Akira Schmid	$80,000 (2)
Salary Remaining :	$0
Jack Ahcan	$80,000 (2)
Salary Remaining :	$0
Ryan Shea	$80,000 (2)
Salary Remaining :	$0
Calle Rosen	$80,000 (2)
Salary Remaining :	$0
Tyler Wotherspoon	$80,000 (2)
Salary Remaining :	$0
Michael Sgarbossa	$80,000 (2)
Salary Remaining :	$0
Andrew Agozzino	$80,000 (2)
Salary Remaining :	$0
Brett Seney	$80,000 (2)
Salary Remaining :	$0
Zane McIntyre	$80,000 (1)
Salary Remaining :	$0
Brendan Gaunce	$80,000 (1)
Salary Remaining :	$0
Ondrej Becher	$77,500 (1)
Salary Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 25 : $2,386,750
Year 26 : $1,252,583
Year 27 : $92,333
Year 28 : $0
Salary Average Commitment
Year 25 : $2,386,750
Year 26 : $1,252,583
Year 27 : $92,333
Year 28 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	6000 - $125 - 0 - 0,00%
Level 2:	5000 - $80 - 0 - 0,00%
Level 3:	2000 - $70 - 0 - 0,00%
Level 4:	4000 - $60 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,971,667
Farm Players Total Salaries	$485,333
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,875,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$95,872,857
Projected Bank Account	$95,872,857

Pro Players Salaries
Brayden Point (1 Way Contract)	$10,000,000 (8)
-Salary Remaining :	$0
Tyler Seguin (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$0
Tyler Bertuzzi (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$0
Ville Husso (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$0
Mike Reilly (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Jesse Puljujarvi (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$0
Tucker Poolman	$3,200,000 (1)
-Salary Remaining :	$0
Louis Domingue (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$0
Joel Armia (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$0
Mathieu Joseph (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Brenden Dillon (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$0
Tomas Tatar (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$0
Casey Cizikas (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$0
Kevin Connauton (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Jakob Silfverberg (1 Way Contract)	$975,000 (1)
-Salary Remaining :	$0
Chris Tierney (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$0
Robert Bortuzzo (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$0
Adam Edstrom	$846,667 (1)
-Salary Remaining :	$0
Jamieson Rees	$800,000 (2)
-Salary Remaining :	$0
Riley Nash (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$0
Matt Villalta	$800,000 (2)
-Salary Remaining :	$0
Matthew Phillips	$800,000 (2)
-Salary Remaining :	$0
Trevor Carrick	$800,000 (2)
-Salary Remaining :	$0
Philip Kemp	$775,000 (1)
-Salary Remaining :	$0
Garrett Wilson	$775,000 (2)
-Salary Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 25 : $65,971,667
Year 26 : $51,825,000
Year 27 : $22,000,000
Year 28 : $10,000,000
Salary Average Commitment
Year 25 : $65,971,667
Year 26 : $51,825,000
Year 27 : $22,000,000
Year 28 : $10,000,000
Salary Cap with 1 Way Contract
Year 25 : $65,971,667
Year 26 : $51,825,000
Year 27 : $22,000,000
Year 28 : $10,000,000

Farm Players Salaries
Calle Clang	$87,833 (1)
Salary Remaining :	$0
Michael Karow	$80,000 (2)
Salary Remaining :	$0
Jermaine Loewen	$80,000 (2)
Salary Remaining :	$0
Brendan Warren	$80,000 (2)
Salary Remaining :	$0
Jujhar Khaira	$80,000 (2)
Salary Remaining :	$0
Matteo Gennaro	$77,500 (1)
Salary Remaining :	$0
Yan Kuznetsov	$0 (0)
Salary Remaining :	$0
Total Farm Players	7
Salary Commitment
Year 25 : $485,333
Year 26 : $320,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $485,333
Year 26 : $320,000
Year 27 : $0
Year 28 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $130 - 0 - 0,00%
Level 2:	5000 - $100 - 0 - 0,00%
Level 3:	2000 - $70 - 0 - 0,00%
Level 4:	4000 - $50 - 0 - 0,00%
Luxury :	1000 - $210 - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,525,000
Farm Players Total Salaries	$1,611,167
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,226,527
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$421,266,196
Projected Bank Account	$421,266,196

Pro Players Salaries
Jordan Binnington (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$0
Joel Farabee (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$0
Boone Jenner (1 Way Contract)	$4,850,000 (3)
-Salary Remaining :	$0
James VanRiemsdyk (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$0
Kevin Hayes (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$0
Robby Fabbri (1 Way Contract)	$3,800,000 (4)
-Salary Remaining :	$0
Victor Olofsson (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$0
Anthony Duclair (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$0
Radko Gudas (1 Way Contract)	$3,200,000 (1)
-Salary Remaining :	$0
Andrew Peeke (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$0
Dylan Holloway	$2,250,000 (3)
-Salary Remaining :	$0
David Kampf (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$0
Barrett Hayton (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Nick Foligno (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Ethan Bear (1 Way Contract)	$1,900,000 (2)
-Salary Remaining :	$0
Steven Lorentz	$1,050,000 (2)
-Salary Remaining :	$0
Spencer Martin	$950,000 (2)
-Salary Remaining :	$0
Colin Miller (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$0
Tyler Tucker	$800,000 (1)
-Salary Remaining :	$0
Simon Benoit	$775,000 (1)
-Salary Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 25 : $55,525,000
Year 26 : $45,650,000
Year 27 : $28,650,000
Year 28 : $8,800,000
Salary Average Commitment
Year 25 : $55,525,000
Year 26 : $45,650,000
Year 27 : $28,650,000
Year 28 : $8,800,000
Salary Cap with 1 Way Contract
Year 25 : $55,525,000
Year 26 : $45,650,000
Year 27 : $28,650,000
Year 28 : $8,800,000

Farm Players Salaries
Cale Fleury	$180,000 (1)
Salary Remaining :	$0
Eduard Sale	$95,000 (3)
Salary Remaining :	$0
Tyler Boucher	$92,500 (2)
Salary Remaining :	$0
Drew Commesso	$92,500 (2)
Salary Remaining :	$0
Ryker Evans	$89,750 (1)
Salary Remaining :	$0
Magnus Chrona	$86,750 (1)
Salary Remaining :	$0
Topias Vilen	$85,917 (2)
Salary Remaining :	$0
Garrett Pilon	$85,000 (1)
Salary Remaining :	$0
Cole Krygier	$83,750 (1)
Salary Remaining :	$0
Adam Gaudette	$80,000 (2)
Salary Remaining :	$0
Givani Smith	$80,000 (2)
Salary Remaining :	$0
Cedric Pare	$80,000 (2)
Salary Remaining :	$0
Jakob Pelletier	$80,000 (2)
Salary Remaining :	$0
Fredrik Karlstrom	$80,000 (2)
Salary Remaining :	$0
Mason Millman	$80,000 (2)
Salary Remaining :	$0
Samuel Bolduc	$80,000 (1)
Salary Remaining :	$0
Colten Ellis	$80,000 (2)
Salary Remaining :	$0
Adam Erne	$80,000 (2)
Salary Remaining :	$0
Mathias Laferriere	$0 (0)
Salary Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 25 : $1,611,167
Year 26 : $1,005,917
Year 27 : $95,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,611,167
Year 26 : $1,005,917
Year 27 : $95,000
Year 28 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $90 - 0 - 0,00%
Level 2:	5000 - $60 - 0 - 0,00%
Level 3:	2000 - $30 - 0 - 0,00%
Level 4:	4000 - $15 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 779 - 88,96%
Farm Level 2:	1000 - $15 - 947 - 94,68%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	2 726 - 90,87%
Average Income per Game	$113,948
Year to Date Revenue	$455,791
Expense
Pro Players Total Salaries	$72,685,000
Farm Players Total Salaries	$2,104,549
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,118,421
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$110,183,485
Projected Bank Account	$110,183,485

Pro Players Salaries
Roman Josi (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$0
Noah Hanifin (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$0
Kyle Palmieri (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$0
Ryan Strome (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$0
Sean Monahan (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$0
Dawson Mercer (1 Way Contract)	$4,945,000 (4)
-Salary Remaining :	$0
Andreas Athanasiou (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$0
Frank Vatrano (1 Way Contract)	$3,930,000 (2)
-Salary Remaining :	$0
Kevin Lankinen (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$0
Rasmus Sandin (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$0
Jonathan Drouin (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$0
Connor Mcmichael (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$0
Zach Whitecloud (1 Way Contract)	$2,930,000 (2)
-Salary Remaining :	$0
Alexander Kerfoot (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$0
Karel Vejmelka	$2,500,000 (1)
-Salary Remaining :	$0
Mattias Samuelsson (1 Way Contract)	$2,430,000 (1)
-Salary Remaining :	$0
Jean-Gabriel Pageau (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Fabian Zetterlund (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$0
Drew O'Connor (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$50,000
-Salary Remaining :	$0
Kaiden Guhle	$925,000 (1)
-Salary Remaining :	$0
Juuso Parssinen	$850,000 (2)
-Salary Remaining :	$0
Philip Tomasino	$825,000 (2)
-Salary Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 25 : $72,685,000
Year 26 : $58,780,000
Year 27 : $35,945,000
Year 28 : $18,445,000
Salary Average Commitment
Year 25 : $72,685,000
Year 26 : $58,780,000
Year 27 : $35,945,000
Year 28 : $18,445,000
Salary Cap with 1 Way Contract
Year 25 : $71,535,000
Year 26 : $58,780,000
Year 27 : $35,945,000
Year 28 : $18,445,000

Farm Players Salaries
Casey Fitzgerald	$100,000 (1)
Salary Remaining :	$0
Xavier Bourgault	$92,500 (1)
Salary Remaining :	$0
Joe Snively	$91,500 (2)
Salary Remaining :	$0
Jackson Blake	$90,583 (2)
Salary Remaining :	$0
Zac Funk	$90,500 (3)
Salary Remaining :	$0
Michael Kesselring	$90,000 (2)
Salary Remaining :	$0
Olen Zellweger	$89,750 (2)
Salary Remaining :	$0
James Malatesta	$87,083 (2)
Salary Remaining :	$0
Justin Sourdif	$87,000 (1)
Salary Remaining :	$0
Jesper Vikman	$85,800 (2)
Salary Remaining :	$0
Xavier Simoneau	$85,500 (1)
Salary Remaining :	$0
Aleksi Heimosalmi	$85,083 (2)
Salary Remaining :	$0
Tyrel Bauer	$85,000 (1)
Salary Remaining :	$0
Ryan Winterton	$84,667 (1)
Salary Remaining :	$0
Elliot Desnoyers	$84,583 (1)
Salary Remaining :	$0
Peter Diliberatore	$77,500 (2)
Salary Remaining :	$0
Dylan Wells	$77,500 (2)
Salary Remaining :	$0
Tyler Weiss	$77,500 (2)
Salary Remaining :	$0
Jacob Pivonka	$77,500 (1)
Salary Remaining :	$0
Jack Drury	$77,500 (2)
Salary Remaining :	$0
Cameron Crotty	$77,500 (1)
Salary Remaining :	$0
Jack Rathbone	$77,500 (2)
Salary Remaining :	$0
David Gustafsson	$77,500 (2)
Salary Remaining :	$0
Nicholas Caamano	$77,500 (1)
Salary Remaining :	$0
Tyler Angle	$77,500 (1)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 25 : $2,104,549
Year 26 : $1,175,299
Year 27 : $90,500
Year 28 : $0
Salary Average Commitment
Year 25 : $2,104,549
Year 26 : $1,175,299
Year 27 : $90,500
Year 28 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - $100 - 6 000 - 100,00%
Level 2:	5000 - $60 - 5 000 - 100,00%
Level 3:	2000 - $35 - 2 000 - 100,00%
Level 4:	4000 - $25 - 4 000 - 100,00%
Luxury :	1000 - $200 - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 844 - 92,20%
Farm Level 2:	1000 - $15 - 919 - 91,85%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18 000 - 100,00%
Average Income per Game	$1,892,300
Year to Date Revenue	$5,676,900
Farm
Home Games Left	0
Average Attendance - %	2 763 - 92,08%
Average Income per Game	$116,694
Year to Date Revenue	$233,387
Expense
Pro Players Total Salaries	$72,725,000
Farm Players Total Salaries	$2,472,417
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$111,055,976
Projected Bank Account	$111,055,976

Pro Players Salaries
Max Pacioretty (1 Way Contract)	$8,500,000 (1)
-Salary Remaining :	$0
Ryan O'Reilly (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$0
Oliver Bjorkstrand (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$0
Josh Anderson (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$0
Gabriel Vilardi (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$0
Ryan Pulock (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$0
Ian Cole (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Sean Walker (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$0
Alex Nedeljkovic (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Joonas Korpisalo (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$0
Christian Dvorak (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$0
Nikita Zaitsev (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$850,000
-Salary Remaining :	$0
Conor Sheary (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Nico Sturm (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Pavel Dorofeyev	$2,000,000 (2)
-Salary Remaining :	$0
Dmitry Kulikov (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Jaycob Megna	$1,500,000 (2)
-Salary Remaining :	$0
Garnet Hathaway (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$0
Pierre Engvall	$1,200,000 (2)
-Salary Remaining :	$0
Zemgus Girgensons (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$0
Cody Glass (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$0
Arthur Kaliyev (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$0
Matthew Knies	$925,000 (1)
-Salary Remaining :	$0
Brett Kulak (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$0
Haydn Fleury (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 25 : $74,725,000
Year 26 : $33,350,000
Year 27 : $15,000,000
Year 28 : $5,000,000
Salary Average Commitment
Year 25 : $74,725,000
Year 26 : $33,350,000
Year 27 : $15,000,000
Year 28 : $5,000,000
Salary Cap with 1 Way Contract
Year 25 : $72,775,000
Year 26 : $31,400,000
Year 27 : $15,000,000
Year 28 : $5,000,000

Farm Players Salaries
Nathan Gaucher	$95,000 (2)
Salary Remaining :	$0
Connor Zary	$92,500 (1)
Salary Remaining :	$0
Domenick Fensore	$92,500 (1)
Salary Remaining :	$0
Fedor Svechkov	$92,500 (2)
Salary Remaining :	$0
Jacob Perreault	$92,500 (1)
Salary Remaining :	$0
Devin Shore	$90,000 (1)
Salary Remaining :	$0
Sebastian Aho.	$90,000 (2)
Salary Remaining :	$0
Urho Vaakanainen	$90,000 (2)
Salary Remaining :	$0
Jean-Luc Foudy	$87,833 (1)
Salary Remaining :	$0
Vincent Iorio	$87,583 (2)
Salary Remaining :	$0
William Dufour	$85,917 (1)
Salary Remaining :	$0
Topi Niemela	$85,667 (1)
Salary Remaining :	$0
Vyacheslav Peksa	$85,167 (2)
Salary Remaining :	$0
Jan Mysak	$85,083 (1)
Salary Remaining :	$0
Vadim Zherenko	$84,667 (1)
Salary Remaining :	$0
Maximus Wanner	$84,667 (2)
Salary Remaining :	$0
Tyler Tullio	$84,333 (1)
Salary Remaining :	$0
Martin Chromiak	$83,833 (1)
Salary Remaining :	$0
Alexander Pashin	$82,667 (1)
Salary Remaining :	$0
Samuel Walker	$80,000 (2)
Salary Remaining :	$0
Vasily Podkolzin	$80,000 (2)
Salary Remaining :	$0
Hunter Jones	$80,000 (1)
Salary Remaining :	$0
Mathias Emilio Pettersen	$80,000 (1)
Salary Remaining :	$0
Declan Chisholm	$80,000 (1)
Salary Remaining :	$0
Jacob Ingham	$80,000 (2)
Salary Remaining :	$0
Scott Sabourin	$80,000 (2)
Salary Remaining :	$0
Keith Petruzzelli	$80,000 (2)
Salary Remaining :	$0
Curtis Douglas	$80,000 (2)
Salary Remaining :	$0
Albert Johansson	$80,000 (2)
Salary Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 25 : $2,472,417
Year 26 : $1,184,917
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,472,417
Year 26 : $1,184,917
Year 27 : $0
Year 28 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $100 - 6 000 - 100,00%
Level 2:	5000 - $70 - 4 810 - 96,19%
Level 3:	2000 - $35 - 2 000 - 100,00%
Level 4:	4000 - $25 - 4 000 - 100,00%
Luxury :	1000 - $190 - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 953 - 97,63%
Farm Level 2:	1000 - $15 - 960 - 95,98%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 810 - 98,94%
Average Income per Game	$1,932,031
Year to Date Revenue	$3,864,062
Farm
Home Games Left	0
Average Attendance - %	2 912 - 97,08%
Average Income per Game	$123,273
Year to Date Revenue	$493,093
Expense
Pro Players Total Salaries	$88,275,000
Farm Players Total Salaries	$2,269,249
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$122,269,003
Projected Bank Account	$122,269,003

Pro Players Salaries
Cale Makar (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$0
Jack Hughes (1 Way Contract)	$8,000,000 (8)
-Salary Remaining :	$0
Brent Burns (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$0
Jordan Kyrou (1 Way Contract)	$6,500,000 (6)
-Salary Remaining :	$0
Brad Marchand (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$0
Lucas Raymond (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$0
Ukko-Pekka Luukkonen (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$0
Jake Oettinger (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$0
Rickard Rakell (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$0
David Savard (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$0
Ross Colton (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$0
Alex Vlasic (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Adrian Kempe (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$0
Jonas Siegenthaler	$3,000,000 (2)
-Salary Remaining :	$0
Jamie Drysdale (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$0
Evan Rodrigues (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$0
Nicolas Hague (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$0
Tanner Pearson (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$0
Dylan Samberg	$1,400,000 (1)
-Salary Remaining :	$0
Calen Addison (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$0
Scott Perunovich (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$0
Jordan Staal (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Logan Cooley	$950,000 (2)
-Salary Remaining :	$0
Wyatt Johnston	$925,000 (1)
-Salary Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 25 : $88,275,000
Year 26 : $56,450,000
Year 27 : $38,000,000
Year 28 : $34,500,000
Salary Average Commitment
Year 25 : $88,275,000
Year 26 : $56,450,000
Year 27 : $38,000,000
Year 28 : $34,500,000
Salary Cap with 1 Way Contract
Year 25 : $88,275,000
Year 26 : $56,450,000
Year 27 : $38,000,000
Year 28 : $34,500,000

Farm Players Salaries
Grigori Denisenko	$97,500 (1)
Salary Remaining :	$0
Jonas Johansson	$97,500 (1)
Salary Remaining :	$0
Oskar Olausson	$92,500 (2)
Salary Remaining :	$0
Ville Heinola	$92,500 (1)
Salary Remaining :	$0
Chaz Lucius	$92,500 (2)
Salary Remaining :	$0
Corson Ceulemans	$92,500 (2)
Salary Remaining :	$0
Kevin Mandolese	$90,000 (2)
Salary Remaining :	$0
Matthew Highmore	$90,000 (2)
Salary Remaining :	$0
Ty Smith	$90,000 (1)
Salary Remaining :	$0
Akil Thomas	$87,500 (1)
Salary Remaining :	$0
Matthew Poitras	$87,000 (2)
Salary Remaining :	$0
Helge Grans	$87,000 (1)
Salary Remaining :	$0
Sasha Pastujov	$87,000 (2)
Salary Remaining :	$0
James Stefan	$87,000 (3)
Salary Remaining :	$0
Danil Gushchin	$85,083 (1)
Salary Remaining :	$0
Reilly Walsh	$85,000 (1)
Salary Remaining :	$0
Noel Hoefenmayer	$85,000 (1)
Salary Remaining :	$0
Jaret Anderson-Dolan	$85,000 (2)
Salary Remaining :	$0
Mitchell Chaffee	$85,000 (2)
Salary Remaining :	$0
Vladislav Kolyachonok	$85,000 (2)
Salary Remaining :	$0
Jeremie Poirier	$84,333 (1)
Salary Remaining :	$0
Ronan Seeley	$82,333 (1)
Salary Remaining :	$0
Dmitry Kuzmin	$82,000 (2)
Salary Remaining :	$0
Tanner Laczynski	$80,000 (2)
Salary Remaining :	$0
Ryan Suzuki	$80,000 (2)
Salary Remaining :	$0
Ilya Solovyov	$80,000 (2)
Salary Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 25 : $2,269,249
Year 26 : $1,295,500
Year 27 : $87,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,269,249
Year 26 : $1,295,500
Year 27 : $87,000
Year 28 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - $110 - 5 355 - 89,24%
Level 2:	5000 - $55 - 5 000 - 100,00%
Level 3:	2000 - $35 - 2 000 - 100,00%
Level 4:	4000 - $20 - 4 000 - 100,00%
Luxury :	1000 - $210 - 931 - 93,13%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 286 - 96,03%
Average Income per Game	$1,802,294
Year to Date Revenue	$5,406,882
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$91,625,000
Farm Players Total Salaries	$1,477,833
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($377,632)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$111,079,817
Projected Bank Account	$111,079,817

Pro Players Salaries
Auston Matthews (1 Way Contract)	$11,000,000 (6)
-Salary Remaining :	$0
Aleksander Barkov (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$0
Owen Power (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$0
Matthew Boldy (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$0
Jonathan Audy-Marchessault (1 Way Contract)	$6,300,000 (2)
-Salary Remaining :	$0
Owen Tippett (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$0
Marcus Pettersson (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$0
Linus Ullmark (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$0
Reilly Smith (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$0
Michael Matheson (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$0
Jake McCabe (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$0
Erik Cernak (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$0
Nick Leddy (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$0
Scott Laughton (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$0
Laurent Brossoit (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$0
Luke Schenn (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$0
Carl Grundstrom	$1,500,000 (2)
-Salary Remaining :	$0
Klim Kostin (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$0
Kevin Labanc (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
Mason McTavish	$925,000 (1)
-Salary Remaining :	$0
Nicolas Aube-Kubel	$900,000 (2)
-Salary Remaining :	$0
Joel Kiviranta (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$0
Robert Hagg (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 25 : $91,625,000
Year 26 : $73,350,000
Year 27 : $47,000,000
Year 28 : $43,000,000
Salary Average Commitment
Year 25 : $99,725,000
Year 26 : $81,450,000
Year 27 : $47,000,000
Year 28 : $43,000,000
Salary Cap with 1 Way Contract
Year 25 : $89,875,000
Year 26 : $71,600,000
Year 27 : $47,000,000
Year 28 : $43,000,000

Farm Players Salaries
Zachary L'Heureux	$92,500 (2)
Salary Remaining :	$0
Cam Morrison	$92,500 (2)
Salary Remaining :	$0
Chase Priskie	$90,000 (1)
Salary Remaining :	$0
Carl Lindbom	$84,000 (2)
Salary Remaining :	$0
Matt Rempe	$83,833 (1)
Salary Remaining :	$0
Maxime Lajoie	$80,000 (1)
Salary Remaining :	$0
Greg McKegg	$80,000 (1)
Salary Remaining :	$0
Axel Jonsson-Fjallby	$80,000 (2)
Salary Remaining :	$0
Egor Sokolov	$80,000 (1)
Salary Remaining :	$0
Aaron Ness	$80,000 (2)
Salary Remaining :	$0
Stefan Matteau	$80,000 (1)
Salary Remaining :	$0
Andrew Poturalski	$80,000 (2)
Salary Remaining :	$0
Jansen Harkins	$80,000 (2)
Salary Remaining :	$0
Olivier Rodrigue	$80,000 (1)
Salary Remaining :	$0
Brogan Rafferty	$80,000 (2)
Salary Remaining :	$0
Troy Grosenick	$80,000 (2)
Salary Remaining :	$0
T.J. Tynan	$77,500 (1)
Salary Remaining :	$0
Cole Coskey	$77,500 (1)
Salary Remaining :	$0
Ty Ronning	$0 (0)
Salary Remaining :	$0
Mattias Norlinder	$0 (0)
Salary Remaining :	$0
Mikhail Maltsev	$0 (0)
Salary Remaining :	$0
Total Farm Players	21
Salary Commitment
Year 25 : $1,477,833
Year 26 : $749,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,477,833
Year 26 : $749,000
Year 27 : $0
Year 28 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - $110 - 0 - 0,00%
Level 2:	5000 - $80 - 0 - 0,00%
Level 3:	2000 - $50 - 0 - 0,00%
Level 4:	4000 - $35 - 0 - 0,00%
Luxury :	1000 - $230 - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$52,681,250
Farm Players Total Salaries	$825,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$571,052
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$83,138,397
Projected Bank Account	$83,138,397

Pro Players Salaries
Ilya Sorokin (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$0
Clayton Keller (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$0
Tom Wilson (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$0
Brendan Gallagher (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$0
Jaccob Slavin (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$0
Cam Fowler (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$0
Ryan McLeod (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$0
Alexey Toropchenko	$1,500,000 (2)
-Salary Remaining :	$0
Ryan Lindgren (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$0
Kevin Bahl	$1,050,000 (1)
-Salary Remaining :	$0
Nathan Walker	$950,000 (1)
-Salary Remaining :	$0
Cole Perfetti	$925,000 (1)
-Salary Remaining :	$0
Phillip Di Giuseppe	$900,000 (1)
-Salary Remaining :	$0
Joel Hofer	$900,000 (1)
-Salary Remaining :	$0
Aku Raty	$896,250 (1)
-Salary Remaining :	$0
Logan Stankoven	$859,167 (2)
-Salary Remaining :	$0
Jordan Spence	$825,833 (1)
-Salary Remaining :	$0
Malcolm Subban (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
Mark Pysyk (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$0
Dominic Toninato	$800,000 (2)
-Salary Remaining :	$0
Tyler Pitlick (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$0
Matt Martin	$800,000 (1)
-Salary Remaining :	$0
Patrick Maroon (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$0
Timothy Gettinger	$800,000 (1)
-Salary Remaining :	$0
Martin Frk	$775,000 (2)
-Salary Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 25 : $52,681,250
Year 26 : $30,734,167
Year 27 : $19,000,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $52,681,250
Year 26 : $30,734,167
Year 27 : $19,000,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $51,881,248
Year 26 : $30,734,167
Year 27 : $19,000,000
Year 28 : $8,000,000

Farm Players Salaries
Jakub Dobes	$92,500 (1)
Salary Remaining :	$0
Emil Martinsen Lilleberg	$87,000 (1)
Salary Remaining :	$0
Will Cranley	$84,167 (1)
Salary Remaining :	$0
Luke Prokop	$81,333 (1)
Salary Remaining :	$0
Kevin Gravel	$80,000 (1)
Salary Remaining :	$0
Matthew Peca	$80,000 (1)
Salary Remaining :	$0
Gavin Hain	$80,000 (2)
Salary Remaining :	$0
Santeri Hatakka	$80,000 (2)
Salary Remaining :	$0
Radim Zohorna	$80,000 (1)
Salary Remaining :	$0
Christian Wolanin	$80,000 (2)
Salary Remaining :	$0
Nicolas Meloche	$0 (0)
Salary Remaining :	$0
Dmitri Samorukov	$0 (0)
Salary Remaining :	$0
Seth Barton	$0 (0)
Salary Remaining :	$0
Michael Callahan	$0 (0)
Salary Remaining :	$0
Nikita Okhotyuk	$0 (0)
Salary Remaining :	$0
Thimo Nickl	$0 (0)
Salary Remaining :	$0
Shane Bowers	$0 (0)
Salary Remaining :	$0
Total Farm Players	17
Salary Commitment
Year 25 : $825,000
Year 26 : $240,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $825,000
Year 26 : $240,000
Year 27 : $0
Year 28 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $95 - 6 000 - 100,00%
Level 2:	5000 - $60 - 5 000 - 100,00%
Level 3:	2000 - $35 - 2 000 - 100,00%
Level 4:	4000 - $20 - 4 000 - 100,00%
Luxury :	1000 - $200 - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 929 - 96,44%
Farm Level 2:	1000 - $15 - 952 - 95,18%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18 000 - 100,00%
Average Income per Game	$1,817,800
Year to Date Revenue	$19,995,800
Farm
Home Games Left	0
Average Attendance - %	2 881 - 96,02%
Average Income per Game	$121,860
Year to Date Revenue	$609,298
Expense
Pro Players Total Salaries	$74,945,000
Farm Players Total Salaries	$2,237,667
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$86,092,803
Projected Bank Account	$86,092,803

Pro Players Salaries
Anze Kopitar (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$0
Gabriel Landeskog (1 Way Contract)	$8,500,000 (1)
-Salary Remaining :	$0
Nikolaj Ehlers (1 Way Contract)	$6,500,000 (6)
-Salary Remaining :	$0
Brandon Carlo (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$0
Filip Hronek (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$0
William Karlsson (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$0
Matias Maccelli (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$0
Jake Walman (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$0
Philipp Grubauer (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$0
Brandon Saad (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$0
Gustav Forsling (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$0
Jason Zucker (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Simeon Varlamov (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Noel Acciari (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Pius Suter (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Jan Rutta (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Logan O'Connor (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$0
Nick Bjugstad (Out of Payroll)	$1,500,000 (1)
-Salary Remaining :	$0
Jimmy Vesey (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$0
Tomas Nosek (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Victor Mancini	$870,000 (2)
-Salary Remaining :	$0
Vincent Desharnais	$800,000 (1)
-Salary Remaining :	$0
Michael Carcone	$775,000 (1)
-Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 25 : $76,445,000
Year 26 : $45,870,000
Year 27 : $28,000,000
Year 28 : $11,500,000
Salary Average Commitment
Year 25 : $76,445,000
Year 26 : $45,870,000
Year 27 : $28,000,000
Year 28 : $11,500,000
Salary Cap with 1 Way Contract
Year 25 : $76,445,000
Year 26 : $45,870,000
Year 27 : $28,000,000
Year 28 : $11,500,000

Farm Players Salaries
Sam Carrick	$100,000 (2)
Salary Remaining :	$0
Michael Hutchinson	$95,000 (1)
Salary Remaining :	$0
Hunter Mcdonald	$95,000 (2)
Salary Remaining :	$0
Joshua Mahura	$95,000 (1)
Salary Remaining :	$0
Mackie Samoskevich	$92,500 (1)
Salary Remaining :	$0
Roby Jarventie	$92,500 (1)
Salary Remaining :	$0
Andreas Englund	$90,000 (2)
Salary Remaining :	$0
Matthew Kessel	$90,000 (2)
Salary Remaining :	$0
Hunter Haight	$89,750 (3)
Salary Remaining :	$0
Gavin Hayes	$89,667 (3)
Salary Remaining :	$0
Aleksanteri Kaskimaki	$87,000 (3)
Salary Remaining :	$0
Antti Tuomisto	$86,750 (1)
Salary Remaining :	$0
Caedan Bankier	$86,750 (2)
Salary Remaining :	$0
Jackson Edward	$86,000 (3)
Salary Remaining :	$0
Samuel Helenius	$85,083 (1)
Salary Remaining :	$0
Gage Alexander	$81,000 (1)
Salary Remaining :	$0
Nikita Prishchepov	$80,667 (3)
Salary Remaining :	$0
Matt Tomkins	$80,000 (1)
Salary Remaining :	$0
Maxwell Willman	$80,000 (2)
Salary Remaining :	$0
Justin Dowling	$80,000 (1)
Salary Remaining :	$0
Dalton Smith	$80,000 (1)
Salary Remaining :	$0
Maxence Guenette	$80,000 (2)
Salary Remaining :	$0
MacKenzie MacEachern	$80,000 (2)
Salary Remaining :	$0
A.J. Greer	$80,000 (2)
Salary Remaining :	$0
Alexander Campbell	$77,500 (1)
Salary Remaining :	$0
John Leonard	$77,500 (1)
Salary Remaining :	$0
Oskari Laaksonen	$0 (0)
Salary Remaining :	$0
Robin Salo	$0 (0)
Salary Remaining :	$0
Tuukka Tieksola	$0 (0)
Salary Remaining :	$0
Keean Washkurak	$0 (0)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 25 : $2,237,667
Year 26 : $1,214,834
Year 27 : $433,084
Year 28 : $0
Salary Average Commitment
Year 25 : $2,237,667
Year 26 : $1,214,834
Year 27 : $433,084
Year 28 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - $100 - 0 - 0,00%
Level 2:	5000 - $60 - 0 - 0,00%
Level 3:	2000 - $35 - 0 - 0,00%
Level 4:	4000 - $25 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 945 - 97,23%
Farm Level 2:	1000 - $15 - 984 - 98,42%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	2 929 - 97,62%
Average Income per Game	$123,404
Year to Date Revenue	$1,851,065
Expense
Pro Players Total Salaries	$84,850,000
Farm Players Total Salaries	$2,878,778
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$452,051,210
Projected Bank Account	$452,051,210

Pro Players Salaries
William Nylander (1 Way Contract)	$12,000,000 (6)
-Salary Remaining :	$0
Jeff Skinner (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$0
Artturi Lehkonen (1 Way Contract)	$6,250,000 (5)
-Salary Remaining :	$0
Damon Severson (1 Way Contract)	$6,250,000 (4)
-Salary Remaining :	$0
Mike Hoffman (1 Way Contract)	$6,000,000 (3)
-1 Way Contract Salary Cap :	$4,850,000
-Salary Remaining :	$0
Nazem Kadri (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$0
Conor Garland (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$0
Andre Burakovsky (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$0
Evander Kane (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$0
Dillon Dube (1 Way Contract)	$4,000,000 (3)
-1 Way Contract Salary Cap :	$2,850,000
-Salary Remaining :	$0
Jeff Petry (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$0
Trevor Van Riemdyk (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$0
Quinton Byfield (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Ilya Samsonov (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$0
Derek Forbort (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$0
Nicolas Roy (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$0
Vincent Hinostroza (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$0
Kasperi Kapanen (1 Way Contract)	$2,000,000 (3)
-1 Way Contract Salary Cap :	$850,000
-Salary Remaining :	$0
Nick Ritchie (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$850,000
-Salary Remaining :	$0
Jake Bean (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$0
Max Jones (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
-Salary Remaining :	$0
Blake Lizotte (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$0
Jeremy Lauzon (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$0
Devon Levi	$925,000 (1)
-Salary Remaining :	$0
Dennis Cholowski	$850,000 (1)
-Salary Remaining :	$0
Simon Holmstrom (1 Way Contract)	$850,000 (2)
-Salary Remaining :	$0
Tyson Jost (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
Total Pro Players	27
Salary Commitment
Year 25 : $94,850,000
Year 26 : $81,150,000
Year 27 : $63,500,000
Year 28 : $39,250,000
Salary Average Commitment
Year 25 : $94,850,000
Year 26 : $81,150,000
Year 27 : $63,500,000
Year 28 : $39,250,000
Salary Cap with 1 Way Contract
Year 25 : $88,325,000
Year 26 : $77,700,000
Year 27 : $60,050,000
Year 28 : $39,250,000

Farm Players Salaries
Stian Solberg	$97,500 (4)
Salary Remaining :	$0
Ivan Miroshnichenko	$95,000 (2)
Salary Remaining :	$0
Mason Shaw	$95,000 (1)
Salary Remaining :	$0
Filip Bystedt	$95,000 (3)
Salary Remaining :	$0
Simon Nemec	$95,000 (2)
Salary Remaining :	$0
William Wallinder	$92,500 (2)
Salary Remaining :	$0
Carson Lambos	$92,500 (2)
Salary Remaining :	$0
Shakir Mukhamadullin	$92,500 (1)
Salary Remaining :	$0
Sam Colangelo	$92,500 (1)
Salary Remaining :	$0
Zach Dean	$91,417 (2)
Salary Remaining :	$0
Kale Clague	$90,000 (1)
Salary Remaining :	$0
Alex Barre-Boulet	$90,000 (1)
Salary Remaining :	$0
Sean Farrell	$89,750 (1)
Salary Remaining :	$0
Alexander Suzdalev	$87,833 (3)
Salary Remaining :	$0
Fraser Minten	$87,500 (3)
Salary Remaining :	$0
Colton Dach	$87,000 (2)
Salary Remaining :	$0
Matthew Maggio	$87,000 (2)
Salary Remaining :	$0
Elias Salomonsson	$87,000 (3)
Salary Remaining :	$0
Yegor Sidorov	$86,500 (3)
Salary Remaining :	$0
Gleb Trikozov	$86,250 (3)
Salary Remaining :	$0
Sergey Murashov	$86,111 (3)
Salary Remaining :	$0
Aleksandr Kisakov	$85,917 (1)
Salary Remaining :	$0
Coulson Pitre	$85,833 (3)
Salary Remaining :	$0
Tyson Kozak	$85,000 (1)
Salary Remaining :	$0
Mikko Kokkonen	$84,667 (1)
Salary Remaining :	$0
Ty Voit	$83,500 (2)
Salary Remaining :	$0
Jimmy Schuldt	$80,000 (1)
Salary Remaining :	$0
Jon Gillies	$80,000 (2)
Salary Remaining :	$0
Dysin Mayo	$80,000 (1)
Salary Remaining :	$0
Jasper Weatherby	$77,500 (2)
Salary Remaining :	$0
Wade Allison	$77,500 (1)
Salary Remaining :	$0
Samuel Poulin	$77,500 (2)
Salary Remaining :	$0
Riley Stillman	$77,500 (1)
Salary Remaining :	$0
Mads Sogaard	$77,500 (2)
Salary Remaining :	$0
Total Farm Players	34
Salary Commitment
Year 25 : $2,956,278
Year 26 : $1,835,944
Year 27 : $799,527
Year 28 : $97,500
Salary Average Commitment
Year 25 : $2,956,278
Year 26 : $1,835,944
Year 27 : $799,527
Year 28 : $97,500

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - $180 - 0 - 0,00%
Level 2:	5000 - $131 - 0 - 0,00%
Level 3:	2000 - $110 - 0 - 0,00%
Level 4:	4000 - $90 - 0 - 0,00%
Luxury :	1000 - $250 - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,727,500
Farm Players Total Salaries	$820,334
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$5,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$106,538,749
Projected Bank Account	$106,538,749

Pro Players Salaries
Connor McDavid (1 Way Contract)	$13,000,000 (2)
-Salary Remaining :	$0
Jonathan Huberdeau (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$0
Taylor Hall (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$0
Frederik Andersen (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$0
Hampus Lindholm (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$0
Tyson Barrie (1 Way Contract)	$5,700,000 (3)
-Salary Remaining :	$0
Kevin Stenlund (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$0
Joshua Brown (1 Way Contract)	$1,275,000 (1)
-Salary Remaining :	$0
Joel Daccord (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$0
Jarred Tinordi (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$0
Cayden Primeau	$950,000 (2)
-Salary Remaining :	$0
Brennan Othmann	$925,000 (2)
-Salary Remaining :	$0
John Farinacci	$910,000 (1)
-Salary Remaining :	$0
Ty Dellandrea	$900,000 (1)
-Salary Remaining :	$0
Nolan Foote	$900,000 (2)
-Salary Remaining :	$0
Justin Barron	$900,000 (2)
-Salary Remaining :	$0
Peyton Krebs	$900,000 (2)
-Salary Remaining :	$0
Jayden Struble	$867,500 (1)
-Salary Remaining :	$0
Michael Eyssimont (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$0
Colton Poolman	$800,000 (2)
-Salary Remaining :	$0
Kyle Capobianco	$800,000 (1)
-Salary Remaining :	$0
Liam Foudy	$800,000 (2)
-Salary Remaining :	$0
Adam Beckman	$800,000 (2)
-Salary Remaining :	$0
Dylan Gambrell	$800,000 (2)
-Salary Remaining :	$0
Nathan Legare	$800,000 (2)
-Salary Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 25 : $66,727,500
Year 26 : $43,075,000
Year 27 : $19,200,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $66,727,500
Year 26 : $43,075,000
Year 27 : $19,200,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $66,727,500
Year 26 : $43,075,000
Year 27 : $19,200,000
Year 28 : $6,000,000

Farm Players Salaries
Artem Grushnikov	$85,917 (2)
Salary Remaining :	$0
Talyn Boyko	$85,083 (1)
Salary Remaining :	$0
Lucas Ciona	$84,917 (2)
Salary Remaining :	$0
Raivis Ansons	$84,417 (1)
Salary Remaining :	$0
Michael Dipietro	$80,000 (2)
Salary Remaining :	$0
Samuel Houde	$80,000 (2)
Salary Remaining :	$0
Alexander True	$80,000 (1)
Salary Remaining :	$0
Blake Hillman	$80,000 (2)
Salary Remaining :	$0
Matthew Strome	$80,000 (2)
Salary Remaining :	$0
Isaac Ratcliffe	$80,000 (2)
Salary Remaining :	$0
Total Farm Players	10
Salary Commitment
Year 25 : $820,334
Year 26 : $570,834
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $820,334
Year 26 : $570,834
Year 27 : $0
Year 28 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - $75 - 6 000 - 100,00%
Level 2:	5000 - $60 - 5 000 - 100,00%
Level 3:	2000 - $40 - 2 000 - 100,00%
Level 4:	4000 - $20 - 4 000 - 100,00%
Luxury :	1000 - $145 - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 837 - 91,85%
Farm Level 2:	1000 - $15 - 847 - 84,65%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18 000 - 100,00%
Average Income per Game	$1,571,950
Year to Date Revenue	$7,859,750
Farm
Home Games Left	0
Average Attendance - %	2 684 - 89,45%
Average Income per Game	$114,719
Year to Date Revenue	$229,438
Expense
Pro Players Total Salaries	$96,625,000
Farm Players Total Salaries	$1,149,667
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($1,159,210)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$58,224,870
Projected Bank Account	$58,224,870

Pro Players Salaries
Mitchell Marner (1 Way Contract)	$11,000,000 (3)
-Salary Remaining :	$0
Tim Stuetzle (1 Way Contract)	$8,300,000 (7)
-Salary Remaining :	$0
Connor Hellebuyck (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$0
Quintin Hughes	$7,850,000 (1)
-Salary Remaining :	$0
Jamie Benn (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$0
Matthew Beniers (1 Way Contract)	$7,000,000 (7)
-Salary Remaining :	$0
Elias Lindholm (1 Way Contract)	$7,000,000 (6)
-Salary Remaining :	$0
Andrew Copp (1 Way Contract)	$5,625,000 (3)
-Salary Remaining :	$0
Zach Hyman (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$0
Teuvo Teravainen (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$0
Adam Boqvist (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$0
Matthew Grzelcyk (1 Way Contract)	$3,350,000 (2)
-Salary Remaining :	$0
Josh Manson (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Brock McGinn (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$0
Ben Chiarot (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$0
Jason Dickinson (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$0
Michael Amadio (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$0
Jordan Harris (1 Way Contract)	$1,400,000 (1)
-Salary Remaining :	$0
Daniil Tarasov	$1,050,000 (2)
-Salary Remaining :	$0
Jordan Greenway (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Parker Wotherspoon (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$0
Dakota Joshua	$850,000 (1)
-Salary Remaining :	$0
Pierre-Olivier Joseph (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 25 : $96,625,000
Year 26 : $65,775,000
Year 27 : $43,925,000
Year 28 : $22,300,000
Salary Average Commitment
Year 25 : $96,625,000
Year 26 : $65,775,000
Year 27 : $43,925,000
Year 28 : $22,300,000
Salary Cap with 1 Way Contract
Year 25 : $96,625,000
Year 26 : $65,775,000
Year 27 : $43,925,000
Year 28 : $22,300,000

Farm Players Salaries
Dylan Guenther	$92,500 (1)
Salary Remaining :	$0
Elias Pettersson.	$87,000 (3)
Salary Remaining :	$0
Ville Ottavainen	$86,750 (2)
Salary Remaining :	$0
Lukas Svejkovsky	$85,917 (1)
Salary Remaining :	$0
Devin Cooley	$80,000 (2)
Salary Remaining :	$0
Wyatte Wylie	$80,000 (2)
Salary Remaining :	$0
Alexander Alexeyev	$80,000 (1)
Salary Remaining :	$0
Spencer Smallman	$80,000 (2)
Salary Remaining :	$0
Lias Andersson	$80,000 (1)
Salary Remaining :	$0
Adam Ginning	$80,000 (2)
Salary Remaining :	$0
Anthony Richard	$80,000 (2)
Salary Remaining :	$0
John Hayden	$80,000 (2)
Salary Remaining :	$0
Thomas Bordeleau	$80,000 (2)
Salary Remaining :	$0
Nicholas Abruzzese	$77,500 (1)
Salary Remaining :	$0
Total Farm Players	14
Salary Commitment
Year 25 : $1,149,667
Year 26 : $733,750
Year 27 : $87,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,149,667
Year 26 : $733,750
Year 27 : $87,000
Year 28 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $100 - 6 000 - 100,00%
Level 2:	5000 - $60 - 5 000 - 100,00%
Level 3:	2000 - $35 - 2 000 - 100,00%
Level 4:	4000 - $20 - 4 000 - 100,00%
Luxury :	1000 - $200 - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18 000 - 100,00%
Average Income per Game	$1,862,500
Year to Date Revenue	$11,175,000
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,401,000
Farm Players Total Salaries	$1,616,084
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$104,288,813
Projected Bank Account	$104,288,813

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$12,500,000 (3)
-Salary Remaining :	$0
Ryan McDonagh (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$0
Tristan Jarry (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$0
Alex Killorn (1 Way Contract)	$5,985,000 (1)
-Salary Remaining :	$0
David Perron (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$0
Ivan Barbashev (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$0
Charlie Coyle (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$0
Anthony Deangelo (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$0
Yanni Gourde (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$0
Anton Forsberg	$3,790,000 (2)
-Salary Remaining :	$0
Jamie Oleksiak (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$0
Travis Sanheim (1 Way Contract)	$3,700,000 (2)
-Salary Remaining :	$0
Travis Hamonic (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$0
Erik Brannstrom (1 Way Contract)	$2,926,000 (1)
-Salary Remaining :	$0
Nick Cousins (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$0
Jesper Fast (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$0
Matthew Nieto (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$0
Julien Gauthier (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$0
Oskar Lindblom (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$0
Ridly Greig	$925,000 (1)
-Salary Remaining :	$0
Logan Brown	$850,000 (1)
-Salary Remaining :	$0
Ben Hutton (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 25 : $85,401,000
Year 26 : $62,765,000
Year 27 : $30,500,000
Year 28 : $9,000,000
Salary Average Commitment
Year 25 : $85,401,000
Year 26 : $62,765,000
Year 27 : $30,500,000
Year 28 : $9,000,000
Salary Cap with 1 Way Contract
Year 25 : $85,401,000
Year 26 : $62,765,000
Year 27 : $30,500,000
Year 28 : $9,000,000

Farm Players Salaries
Isak Rosen	$92,500 (2)
Salary Remaining :	$0
Zack Ostapchuk	$87,000 (2)
Salary Remaining :	$0
Brett Berard	$86,750 (2)
Salary Remaining :	$0
Daniel Torgersson	$86,750 (1)
Salary Remaining :	$0
Jakub Brabenec	$84,667 (2)
Salary Remaining :	$0
Judd Caulfield	$83,750 (1)
Salary Remaining :	$0
Philippe Daoust	$82,167 (1)
Salary Remaining :	$0
Gianni Fairbrother	$80,000 (2)
Salary Remaining :	$0
Nicolas Beaudin	$80,000 (1)
Salary Remaining :	$0
Jack Lafontaine	$77,500 (1)
Salary Remaining :	$0
Cole Cassels	$77,500 (1)
Salary Remaining :	$0
Roland McKeown	$77,500 (1)
Salary Remaining :	$0
Brandon Gignac	$77,500 (1)
Salary Remaining :	$0
Travis Barron	$77,500 (2)
Salary Remaining :	$0
Guillaume Brisebois	$77,500 (1)
Salary Remaining :	$0
Gustav Olofsson	$77,500 (2)
Salary Remaining :	$0
Dylan Ferguson	$77,500 (1)
Salary Remaining :	$0
Ethan Keppen	$77,500 (2)
Salary Remaining :	$0
Reece Newkirk	$77,500 (2)
Salary Remaining :	$0
Markus Niemelainen	$77,500 (1)
Salary Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 25 : $1,616,084
Year 26 : $740,917
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,616,084
Year 26 : $740,917
Year 27 : $0
Year 28 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	6000 - $95 - 6 000 - 100,00%
Level 2:	5000 - $55 - 5 000 - 100,00%
Level 3:	2000 - $35 - 2 000 - 100,00%
Level 4:	4000 - $20 - 4 000 - 100,00%
Luxury :	1000 - $175 - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 917 - 95,86%
Farm Level 2:	1000 - $15 - 979 - 97,94%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18 000 - 100,00%
Average Income per Game	$1,743,300
Year to Date Revenue	$6,973,200
Farm
Home Games Left	0
Average Attendance - %	2 897 - 96,55%
Average Income per Game	$121,866
Year to Date Revenue	$1,218,664
Expense
Pro Players Total Salaries	$94,600,000
Farm Players Total Salaries	$2,558,081
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($1,818,158)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$400,360,544
Projected Bank Account	$400,360,544

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$9,250,000 (1)
-Salary Remaining :	$0
Miro Heiskanen (1 Way Contract)	$8,450,000 (1)
-Salary Remaining :	$0
Roope Hintz (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$0
Kyle Connor (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$0
Martin Necas (1 Way Contract)	$6,500,000 (6)
-Salary Remaining :	$0
Travis Konecny (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$0
Matt Duchene (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$0
Joel Eriksson Ek (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$0
Alex Tuch (1 Way Contract)	$4,700,000 (2)
-Salary Remaining :	$0
John Marino (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$0
Mats Zuccarello-Aasen (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$0
MacKenzie Weegar (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$0
Adam Larsson (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$0
Filip Gustavsson (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$0
Shane Pinto	$2,200,000 (1)
-Salary Remaining :	$0
Nic Dowd (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$0
Alexandre Carrier (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Beck Malenstyn (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$0
Lukas Reichel (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$50,000
-Salary Remaining :	$0
Lukas Dostal	$950,000 (1)
-Salary Remaining :	$0
Brock Faber	$925,000 (1)
-Salary Remaining :	$0
Martin Fehervary	$925,000 (1)
-Salary Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 25 : $94,600,000
Year 26 : $61,200,000
Year 27 : $52,000,000
Year 28 : $29,000,000
Salary Average Commitment
Year 25 : $94,600,000
Year 26 : $61,200,000
Year 27 : $52,000,000
Year 28 : $29,000,000
Salary Cap with 1 Way Contract
Year 25 : $93,450,000
Year 26 : $60,050,000
Year 27 : $52,000,000
Year 28 : $29,000,000

Farm Players Salaries
Samuel Honzek	$95,000 (3)
Salary Remaining :	$0
Rutger Mcgroarty	$95,000 (3)
Salary Remaining :	$0
Jonathan Lekkerimaki	$95,000 (3)
Salary Remaining :	$0
Joakim Kemell	$95,000 (3)
Salary Remaining :	$0
Jiri Kulich	$95,000 (3)
Salary Remaining :	$0
Frank Nazar	$95,000 (2)
Salary Remaining :	$0
Alexander Holtz	$92,500 (1)
Salary Remaining :	$0
Dmitri Voronkov	$92,500 (1)
Salary Remaining :	$0
Brendan Brisson	$92,500 (1)
Salary Remaining :	$0
Vladislav Firstov	$92,500 (1)
Salary Remaining :	$0
Wyatt Kaiser	$91,667 (1)
Salary Remaining :	$0
William Stromgren	$90,083 (2)
Salary Remaining :	$0
Anton Wahlberg	$89,667 (3)
Salary Remaining :	$0
Nikita Nesterenko	$87,413 (1)
Salary Remaining :	$0
Josh Filmon	$87,000 (3)
Salary Remaining :	$0
Stanislav Svozil	$87,000 (2)
Salary Remaining :	$0
Francesco Pinelli	$86,750 (2)
Salary Remaining :	$0
Ryder Korczak	$85,917 (1)
Salary Remaining :	$0
Henrik Rybinski	$85,917 (1)
Salary Remaining :	$0
Ryan Tverberg	$85,167 (2)
Salary Remaining :	$0
Ronald Attard	$85,000 (1)
Salary Remaining :	$0
Artemi Kniazev	$85,000 (1)
Salary Remaining :	$0
Trent Miner	$85,000 (2)
Salary Remaining :	$0
Pavel Novak	$84,667 (1)
Salary Remaining :	$0
Vasiliy Ponomarev	$81,833 (1)
Salary Remaining :	$0
Nikolai Knyzhov	$80,000 (1)
Salary Remaining :	$0
Alexander Nylander	$80,000 (2)
Salary Remaining :	$0
Aaron Dell	$80,000 (1)
Salary Remaining :	$0
Lucas Johansen	$80,000 (1)
Salary Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 25 : $2,558,081
Year 26 : $1,260,667
Year 27 : $651,667
Year 28 : $0
Salary Average Commitment
Year 25 : $2,548,168
Year 26 : $1,260,667
Year 27 : $651,667
Year 28 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veterans Memorial Colis
Level 1:	6000 - $94 - 0 - 0,00%
Level 2:	5000 - $68 - 0 - 0,00%
Level 3:	2000 - $40 - 0 - 0,00%
Level 4:	4000 - $30 - 0 - 0,00%
Luxury :	1000 - $197 - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 957 - 97,83%
Farm Level 2:	1000 - $15 - 971 - 97,09%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	2 927 - 97,58%
Average Income per Game	$123,734
Year to Date Revenue	$1,361,069
Expense
Pro Players Total Salaries	$63,343,333
Farm Players Total Salaries	$2,851,999
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,375,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$109,145,656
Projected Bank Account	$109,145,656

Pro Players Salaries
Jack Eichel (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$0
Nick Suzuki (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$0
Logan Couture (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$0
Elvis Merzlikins (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$0
Mathew Dumba (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$0
Charlie Lindgren (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$0
William Borgen (1 Way Contract)	$2,700,000 (1)
-Salary Remaining :	$0
Noah Cates	$2,625,000 (1)
-Salary Remaining :	$0
Tanner Jeannot (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$0
Juuso Valimaki (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Rasmus Ristolainen (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Morgan Geekie (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$0
Oskar Sundqvist (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$0
Travis Dermott (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$0
Calvin De Haan (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Danton Heinen (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$0
Elmer Soderblom	$878,333 (1)
-Salary Remaining :	$0
Isaac Belliveau	$875,000 (2)
-Salary Remaining :	$0
Jake Furlong	$870,833 (3)
-Salary Remaining :	$0
Josh Bloom	$859,167 (2)
-Salary Remaining :	$0
Mark Kastelic	$835,000 (1)
-Salary Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 25 : $63,343,333
Year 26 : $40,605,000
Year 27 : $22,370,833
Year 28 : $12,000,000
Salary Average Commitment
Year 25 : $63,343,333
Year 26 : $40,605,000
Year 27 : $22,370,833
Year 28 : $12,000,000
Salary Cap with 1 Way Contract
Year 25 : $63,343,333
Year 26 : $40,605,000
Year 27 : $22,370,833
Year 28 : $12,000,000

Farm Players Salaries
Shane Wright	$95,000 (2)
Salary Remaining :	$0
Matthew Wood	$95,000 (4)
Salary Remaining :	$0
Denton Mateychuk	$95,000 (3)
Salary Remaining :	$0
Dalibor Dvorsky	$95,000 (3)
Salary Remaining :	$0
Simon Edvinsson	$92,500 (2)
Salary Remaining :	$0
Oliver Kapanen	$92,500 (3)
Salary Remaining :	$0
Marat Khusnutdinov	$92,500 (1)
Salary Remaining :	$0
Luca Del Bel Belluz	$92,333 (3)
Salary Remaining :	$0
Harrison Brunicke	$87,500 (3)
Salary Remaining :	$0
Daniil Chayka	$87,000 (2)
Salary Remaining :	$0
Ty Mueller	$87,000 (3)
Salary Remaining :	$0
Jayden Grubbe	$86,750 (2)
Salary Remaining :	$0
Ty Nelson	$86,750 (3)
Salary Remaining :	$0
Carter Gylander	$85,500 (2)
Salary Remaining :	$0
Aatu Jamsen	$85,250 (2)
Salary Remaining :	$0
Leevi Merilainen	$83,833 (1)
Salary Remaining :	$0
Luke Evangelista	$82,583 (1)
Salary Remaining :	$0
Lassi Thomson	$80,000 (1)
Salary Remaining :	$0
Steven Santini	$80,000 (1)
Salary Remaining :	$0
Xavier Ouellet	$80,000 (1)
Salary Remaining :	$0
Dakota Mermis	$80,000 (1)
Salary Remaining :	$0
Tanner Kero	$80,000 (1)
Salary Remaining :	$0
Collin Delia	$77,500 (1)
Salary Remaining :	$0
Rasmus Asplund	$77,500 (2)
Salary Remaining :	$0
Aidan Mcdonough	$77,500 (2)
Salary Remaining :	$0
Adam Ruzicka	$77,500 (1)
Salary Remaining :	$0
Samuel Blais	$77,500 (1)
Salary Remaining :	$0
Cameron Berg	$77,500 (1)
Salary Remaining :	$0
Damien Giroux	$77,500 (2)
Salary Remaining :	$0
Brayden Tracey	$77,500 (2)
Salary Remaining :	$0
Curtis Hall	$77,500 (2)
Salary Remaining :	$0
Jay O'Brien	$77,500 (2)
Salary Remaining :	$0
Zachary Emond	$77,500 (2)
Salary Remaining :	$0
Zac Dalpe	$77,500 (1)
Salary Remaining :	$0
Total Farm Players	34
Salary Commitment
Year 25 : $2,851,999
Year 26 : $1,805,583
Year 27 : $731,083
Year 28 : $95,000
Salary Average Commitment
Year 25 : $2,851,999
Year 26 : $1,805,583
Year 27 : $731,083
Year 28 : $95,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gaylord Entertainment Center
Level 1:	6000 - $100 - 6 000 - 100,00%
Level 2:	5000 - $60 - 5 000 - 100,00%
Level 3:	2000 - $35 - 2 000 - 100,00%
Level 4:	4000 - $20 - 4 000 - 100,00%
Luxury :	1000 - $200 - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18 000 - 100,00%
Average Income per Game	$1,862,500
Year to Date Revenue	$5,587,500
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,384,167
Farm Players Total Salaries	$812,667
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$69,660,408
Projected Bank Account	$69,660,408

Pro Players Salaries
Andrei Vasilevskiy (1 Way Contract)	$10,000,000 (3)
-Salary Remaining :	$0
Torey Krug (1 Way Contract)	$8,500,000 (1)
-Salary Remaining :	$0
Esa Lindell (1 Way Contract)	$7,250,000 (2)
-Salary Remaining :	$0
Nico Hischier (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$0
Vincent Trocheck (1 Way Contract)	$6,200,000 (4)
-Salary Remaining :	$0
Anthony Mantha (1 Way Contract)	$5,700,000 (3)
-Salary Remaining :	$0
Phil Kessel (1 Way Contract)	$5,000,001 (1)
-Salary Remaining :	$0
Mikael Granlund (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$0
Lars Eller (1 Way Contract)	$4,300,000 (2)
-Salary Remaining :	$0
Matt Roy (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$0
Timothy Liljegren	$3,000,000 (3)
-Salary Remaining :	$0
Sean Kuraly	$2,000,000 (2)
-Salary Remaining :	$0
Antti Raanta (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$850,000
-Salary Remaining :	$0
Nate Schmidt (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$0
Samuel Ersson (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$0
Nate Danielson	$950,000 (3)
-Salary Remaining :	$0
Samuel Fagemo	$900,000 (2)
-Salary Remaining :	$0
Cross Hanas	$859,167 (1)
-Salary Remaining :	$0
Seth Griffith	$825,000 (1)
-Salary Remaining :	$0
Zach Aston-Reese (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$0
Nick Desimone	$775,000 (2)
-Salary Remaining :	$0
Ryan Carpenter (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$0
Sheldon Rempal	$775,000 (1)
-Salary Remaining :	$0
Adam Raska	$775,000 (2)
-Salary Remaining :	$0
Will Butcher (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 25 : $80,384,168
Year 26 : $54,375,000
Year 27 : $29,350,000
Year 28 : $9,700,000
Salary Average Commitment
Year 25 : $80,384,168
Year 26 : $54,375,000
Year 27 : $29,350,000
Year 28 : $9,700,000
Salary Cap with 1 Way Contract
Year 25 : $78,459,168
Year 26 : $54,375,000
Year 27 : $29,350,000
Year 28 : $9,700,000

Farm Players Salaries
Artyom Levshunov	$97,500 (3)
Salary Remaining :	$0
Nikita Novikov	$86,750 (2)
Salary Remaining :	$0
Zachary Uens	$85,917 (1)
Salary Remaining :	$0
Magnus Hellberg	$77,500 (2)
Salary Remaining :	$0
Serron Noel	$77,500 (2)
Salary Remaining :	$0
Blake Murray	$77,500 (2)
Salary Remaining :	$0
Mitch Reinke	$77,500 (1)
Salary Remaining :	$0
Stelio Mattheos	$77,500 (1)
Salary Remaining :	$0
Brian Pinho	$77,500 (2)
Salary Remaining :	$0
Byron Froese	$77,500 (1)
Salary Remaining :	$0
Total Farm Players	10
Salary Commitment
Year 25 : $812,667
Year 26 : $494,250
Year 27 : $97,500
Year 28 : $0
Salary Average Commitment
Year 25 : $812,667
Year 26 : $494,250
Year 27 : $97,500
Year 28 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $175 - 0 - 0,00%
Level 2:	5000 - $105 - 0 - 0,00%
Level 3:	2000 - $75 - 0 - 0,00%
Level 4:	4000 - $55 - 0 - 0,00%
Luxury :	1000 - $275 - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,310,000
Farm Players Total Salaries	$1,447,917
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,060,527
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$31,154,159
Projected Bank Account	$31,154,159

Pro Players Salaries
Tage Thompson (1 Way Contract)	$9,000,000 (7)
-Salary Remaining :	$0
Sam Reinhart (1 Way Contract)	$8,500,000 (8)
-Salary Remaining :	$0
Sean Couturier (1 Way Contract)	$8,250,000 (3)
-Salary Remaining :	$0
Jared Spurgeon (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$0
Vince Dunn (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$0
Dylan Larkin (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$0
Jordan Eberle (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$0
Ryan Johansen (1 Way Contract)	$4,300,000 (1)
-Salary Remaining :	$0
Thomas Harley (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$0
Jeremy Swayman (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$0
Kirby Dach (1 Way Contract)	$3,200,000 (1)
-Salary Remaining :	$0
Luke Kunin (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$0
Michael Rasmussen (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$0
James Reimer (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$0
Arber Xhekaj (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$0
Mavrik Bourque	$925,000 (1)
-Salary Remaining :	$0
Jonah Gadjovich	$925,000 (2)
-Salary Remaining :	$0
Jack Quinn	$925,000 (1)
-Salary Remaining :	$0
Valtteri Puustinen	$925,000 (2)
-Salary Remaining :	$0
Tobias Bjornfot	$925,000 (2)
-Salary Remaining :	$0
Tristen Robins	$859,167 (1)
-Salary Remaining :	$0
Daemon Hunt	$850,833 (1)
-Salary Remaining :	$0
Dennis Gilbert	$800,000 (1)
-Salary Remaining :	$0
Philip Broberg	$800,000 (2)
-Salary Remaining :	$0
Michael McLeod (1 Way Contract)	$775,000 (8)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 25 : $81,310,000
Year 26 : $52,900,000
Year 27 : $37,025,000
Year 28 : $25,275,000
Salary Average Commitment
Year 25 : $81,310,000
Year 26 : $52,900,000
Year 27 : $37,025,000
Year 28 : $25,275,000
Salary Cap with 1 Way Contract
Year 25 : $80,535,000
Year 26 : $52,125,000
Year 27 : $36,250,000
Year 28 : $24,500,000

Farm Players Salaries
Santtu Kinnunen	$92,500 (1)
Salary Remaining :	$0
Riley Damiani	$92,500 (1)
Salary Remaining :	$0
Matthew Robertson	$92,500 (2)
Salary Remaining :	$0
Marc Del Gaizo	$92,500 (2)
Salary Remaining :	$0
John Adams	$92,500 (2)
Salary Remaining :	$0
Jacob Peterson	$92,500 (1)
Salary Remaining :	$0
Mac Hollowell	$92,500 (2)
Salary Remaining :	$0
Ben Jones	$92,500 (2)
Salary Remaining :	$0
Devante Stephens	$92,500 (2)
Salary Remaining :	$0
Dawson Barteaux	$92,500 (2)
Salary Remaining :	$0
Alexander Chmelevski	$92,500 (1)
Salary Remaining :	$0
Michael Benning	$91,667 (1)
Salary Remaining :	$0
Adam Brooks	$90,000 (1)
Salary Remaining :	$0
Roman Schmidt	$85,083 (2)
Salary Remaining :	$0
Anttoni Honka	$83,667 (1)
Salary Remaining :	$0
Ivan Prosvetov	$80,000 (1)
Salary Remaining :	$0
Total Farm Players	16
Salary Commitment
Year 25 : $1,447,917
Year 26 : $732,583
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,447,917
Year 26 : $732,583
Year 27 : $0
Year 28 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 0 - 0,00%
Level 2:	5000 - $60 - 0 - 0,00%
Level 3:	2000 - $35 - 0 - 0,00%
Level 4:	4000 - $20 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 785 - 89,27%
Farm Level 2:	1000 - $15 - 925 - 92,53%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	2 711 - 90,36%
Average Income per Game	$113,786
Year to Date Revenue	$341,359
Expense
Pro Players Total Salaries	$64,300,000
Farm Players Total Salaries	$2,462,791
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($318,421)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$75,791,223
Projected Bank Account	$75,791,223

Pro Players Salaries
Jacob Trouba (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$0
Jaden Schwartz (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$0
Dmitry Orlov (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$0
J.T. Compher (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$0
Connor Murphy (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$0
Shayne Gostisbehere (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$0
Trevor Moore (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$0
Brian Dumoulin (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$0
Stuart Skinner (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Colton Sissons (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Philipp Kurashev (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$0
Marcus Foligno (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Anthony Stolarz	$2,500,000 (2)
-Salary Remaining :	$0
Theodor Blueger (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Carson Soucy (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$0
Isac Lundestrom (1 Way Contract)	$1,400,000 (1)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$0
Zach Bogosian (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$0
Mattias Janmark (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Tyler Johnson (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Macklin Celebrini	$975,000 (3)
-Salary Remaining :	$0
Alex Laferriere	$875,000 (1)
-Salary Remaining :	$0
Nicolas Deslauriers (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
Martin Has	$0 (0)
Total Pro Players	23
Salary Commitment
Year 25 : $64,300,000
Year 26 : $51,475,000
Year 27 : $8,975,000
Year 28 : $3,000,000
Salary Average Commitment
Year 25 : $64,300,000
Year 26 : $51,475,000
Year 27 : $8,975,000
Year 28 : $3,000,000
Salary Cap with 1 Way Contract
Year 25 : $62,350,000
Year 26 : $51,475,000
Year 27 : $8,975,000
Year 28 : $3,000,000

Farm Players Salaries
Ryan Leonard	$95,000 (4)
Salary Remaining :	$0
Reid Schaefer	$95,000 (3)
Salary Remaining :	$0
Rodwin Dionicio	$95,000 (3)
Salary Remaining :	$0
Jagger Firkus	$92,333 (3)
Salary Remaining :	$0
Charles-Alexis Legault	$91,583 (3)
Salary Remaining :	$0
Emil Andrae	$90,333 (2)
Salary Remaining :	$0
Matthew Stienburg	$89,875 (1)
Salary Remaining :	$0
Noah Warren	$89,667 (3)
Salary Remaining :	$0
Antonio Stranges	$89,333 (2)
Salary Remaining :	$0
David Spacek	$86,250 (3)
Salary Remaining :	$0
Kim Nousiainen	$85,917 (1)
Salary Remaining :	$0
Olivier Nadeau	$85,917 (2)
Salary Remaining :	$0
Domenic Divincentiis	$85,833 (3)
Salary Remaining :	$0
Hugo Ollas	$85,500 (2)
Salary Remaining :	$0
Kaleb Lawrence	$85,250 (3)
Salary Remaining :	$0
Justin Robidas	$82,500 (2)
Salary Remaining :	$0
William Trudeau	$80,000 (2)
Salary Remaining :	$0
Logan Shaw	$80,000 (2)
Salary Remaining :	$0
Jacob Moverare	$80,000 (1)
Salary Remaining :	$0
Max McCormick	$80,000 (2)
Salary Remaining :	$0
Charles Hudon	$80,000 (2)
Salary Remaining :	$0
Tyce Thompson	$80,000 (2)
Salary Remaining :	$0
Alec Regula	$80,000 (1)
Salary Remaining :	$0
Ben Mccartney	$80,000 (2)
Salary Remaining :	$0
Layton Ahac	$80,000 (2)
Salary Remaining :	$0
Jakov Novak	$80,000 (2)
Salary Remaining :	$0
Brandon Halverson	$80,000 (2)
Salary Remaining :	$0
Dryden Hunt	$80,000 (2)
Salary Remaining :	$0
Jake Bischoff	$77,500 (2)
Salary Remaining :	$0
Leon Gawanke	$0 (0)
Salary Remaining :	$0
Chase Pearson	$0 (0)
Salary Remaining :	$0
Oskar Steen	$0 (0)
Salary Remaining :	$0
Jordy Bellerive	$0 (0)
Salary Remaining :	$0
David Cotton	$0 (0)
Salary Remaining :	$0
Total Farm Players	34
Salary Commitment
Year 25 : $2,462,791
Year 26 : $2,126,999
Year 27 : $815,916
Year 28 : $95,000
Salary Average Commitment
Year 25 : $2,462,791
Year 26 : $2,126,999
Year 27 : $815,916
Year 28 : $95,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	6000 - $100 - 0 - 0,00%
Level 2:	5000 - $60 - 0 - 0,00%
Level 3:	2000 - $35 - 0 - 0,00%
Level 4:	4000 - $20 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 852 - 92,60%
Farm Level 2:	1000 - $15 - 888 - 88,83%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	2 740 - 91,34%
Average Income per Game	$116,436
Year to Date Revenue	$349,309
Expense
Pro Players Total Salaries	$75,125,000
Farm Players Total Salaries	$2,236,585
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$87,901,850
Projected Bank Account	$87,901,850

Pro Players Salaries
Moritz Seider	$8,250,000 (8)
-Salary Remaining :	$0
Dylan Strome (1 Way Contract)	$8,250,000 (7)
-Salary Remaining :	$0
Filip Forsberg (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$0
Pavel Buchnevich (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$0
Shea Theodore (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$0
Alexander Wennberg (1 Way Contract)	$4,150,000 (2)
-Salary Remaining :	$0
Cameron Talbot (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Henri Jokiharju (1 Way Contract)	$3,100,000 (2)
-Salary Remaining :	$0
Ilya Lyubushkin (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$0
Olli Maatta (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$0
Filip Chytil (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$0
MacKenzie Blackwood (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$0
Kaapo Kahkonen (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$0
Jonathan Quick (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$0
Jordan Martinook (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Logan Stanley (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Nathan Bastian (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$0
Aliaksei Protas (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$0
Marcus Johansson (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$0
Sam Gagner (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Yegor Chinakhov	$1,000,000 (1)
-Salary Remaining :	$0
Nicholas Robertson (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$0
Rasmus Kupari	$900,000 (1)
-Salary Remaining :	$0
Benoit-Olivier Groulx	$775,000 (2)
-Salary Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 25 : $75,125,000
Year 26 : $52,525,000
Year 27 : $34,500,000
Year 28 : $16,500,000
Salary Average Commitment
Year 25 : $75,125,000
Year 26 : $52,525,000
Year 27 : $34,500,000
Year 28 : $16,500,000
Salary Cap with 1 Way Contract
Year 25 : $75,125,000
Year 26 : $52,525,000
Year 27 : $34,500,000
Year 28 : $16,500,000

Farm Players Salaries
Henry Thrun	$200,000 (3)
Salary Remaining :	$0
Zach Benson	$95,000 (2)
Salary Remaining :	$0
Maxim Tsyplakov	$95,000 (1)
Salary Remaining :	$0
Pavel Mintyukov	$95,000 (3)
Salary Remaining :	$0
Raphael Lavoie	$95,000 (1)
Salary Remaining :	$0
Hendrix Lapierre	$92,500 (1)
Salary Remaining :	$0
Graeme Clarke	$90,000 (2)
Salary Remaining :	$0
Samu Tuomaala	$89,250 (2)
Salary Remaining :	$0
Leo Loof	$86,750 (2)
Salary Remaining :	$0
Danny Zhilkin	$86,000 (3)
Salary Remaining :	$0
Roni Hirvonen	$85,667 (1)
Salary Remaining :	$0
Jakub Demek	$85,168 (2)
Salary Remaining :	$0
Artur Akhtyamov	$85,167 (2)
Salary Remaining :	$0
Isaiah Saville	$85,000 (2)
Salary Remaining :	$0
William Villeneuve	$83,500 (1)
Salary Remaining :	$0
Zayde Wisdom	$82,583 (1)
Salary Remaining :	$0
Rhett Gardner	$80,000 (2)
Salary Remaining :	$0
Austin Poganski	$80,000 (2)
Salary Remaining :	$0
Kole Lind	$80,000 (1)
Salary Remaining :	$0
Jacob Christiansen	$77,500 (2)
Salary Remaining :	$0
Matej Blumel	$77,500 (2)
Salary Remaining :	$0
Blake McLaughlin	$77,500 (2)
Salary Remaining :	$0
Adam Wilsby	$77,500 (2)
Salary Remaining :	$0
Oskar Back	$77,500 (2)
Salary Remaining :	$0
Linus Karlsson	$77,500 (2)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 25 : $2,236,585
Year 26 : $1,622,335
Year 27 : $381,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,236,585
Year 26 : $1,622,335
Year 27 : $381,000
Year 28 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	6000 - $98 - 6 000 - 100,00%
Level 2:	5000 - $60 - 5 000 - 100,00%
Level 3:	2000 - $38 - 2 000 - 100,00%
Level 4:	4000 - $22 - 4 000 - 100,00%
Luxury :	1000 - $185 - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18 000 - 100,00%
Average Income per Game	$1,843,130
Year to Date Revenue	$18,431,300
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,750,000
Farm Players Total Salaries	$1,580,416
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($1,500,000)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$62,386,642
Projected Bank Account	$62,386,642

Pro Players Salaries
John Tavares (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$0
Thomas Chabot (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$0
Mark Scheifele (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$0
Brandon Hagel (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$0
Troy Terry (1 Way Contract)	$6,000,000 (6)
-Salary Remaining :	$0
Colton Parayko (1 Way Contract)	$5,700,000 (3)
-Salary Remaining :	$0
Chandler Stephenson (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$0
Darnell Nurse (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$0
Samuel Girard (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$0
Brock Boeser (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$0
Alex Newhook (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$0
Joel Edmundson (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$0
Adam Lowry (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Jake Allen (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Marc-Edouard Vlasic (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$0
William Carrier (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$0
Curtis Lazar (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$0
Kailer Yamamoto (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$0
Austin Watson (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$0
Dustin Wolf	$850,000 (2)
-Salary Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 25 : $85,750,000
Year 26 : $70,600,000
Year 27 : $43,700,000
Year 28 : $28,000,000
Salary Average Commitment
Year 25 : $85,750,000
Year 26 : $70,600,000
Year 27 : $43,700,000
Year 28 : $28,000,000
Salary Cap with 1 Way Contract
Year 25 : $85,750,000
Year 26 : $70,600,000
Year 27 : $43,700,000
Year 28 : $28,000,000

Farm Players Salaries
Joshua Lopina	$87,833 (1)
Salary Remaining :	$0
Victor Mete	$85,000 (1)
Salary Remaining :	$0
Jack Finley	$82,583 (1)
Salary Remaining :	$0
Evan Cormier	$80,000 (2)
Salary Remaining :	$0
Keith Kinkaid	$80,000 (2)
Salary Remaining :	$0
Cam Dineen	$80,000 (1)
Salary Remaining :	$0
Brett Stapley	$77,500 (1)
Salary Remaining :	$0
Yannick Weber	$77,500 (1)
Salary Remaining :	$0
Derrick Pouliot	$77,500 (2)
Salary Remaining :	$0
Ostap Safin	$77,500 (1)
Salary Remaining :	$0
Brandon Kruse	$77,500 (2)
Salary Remaining :	$0
Joseph Gambardella	$77,500 (2)
Salary Remaining :	$0
Chase De Leo	$77,500 (1)
Salary Remaining :	$0
Olle Eriksson Ek	$77,500 (1)
Salary Remaining :	$0
Otto Somppi	$77,500 (1)
Salary Remaining :	$0
Jack Gorniak	$77,500 (2)
Salary Remaining :	$0
Robbie Stucker	$77,500 (2)
Salary Remaining :	$0
Spencer Stastney	$77,500 (2)
Salary Remaining :	$0
Stanislav Demin	$77,500 (2)
Salary Remaining :	$0
Alexander Petrovic	$77,500 (2)
Salary Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 25 : $1,580,416
Year 26 : $780,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,580,416
Year 26 : $780,000
Year 27 : $0
Year 28 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavillion
Level 1:	6000 - $110 - 0 - 0,00%
Level 2:	5000 - $75 - 0 - 0,00%
Level 3:	2000 - $50 - 0 - 0,00%
Level 4:	4000 - $35 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,505,000
Farm Players Total Salaries	$1,703,417
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$5,107,211
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$130,804,973
Projected Bank Account	$130,804,973

Pro Players Salaries
Devon Toews (1 Way Contract)	$9,500,000 (5)
-Salary Remaining :	$0
Nicklas Backstrom (1 Way Contract)	$9,250,000 (1)
-1 Way Contract Salary Cap :	$8,100,000
-Salary Remaining :	$0
Jack Campbell (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$0
Cam Atkinson (1 Way Contract)	$5,900,000 (2)
-Salary Remaining :	$0
Oliver Ekman-Larsson (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$0
Ryan Hartman (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$0
Evan Bouchard (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$0
Jesperi Kotkaniemi (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$0
Matthew Benning (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$0
Jacob Bryson (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$850,000
-Salary Remaining :	$0
Niko Mikkola (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$0
Mason Appleton (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$0
Rafael Harvey-Pinard	$2,000,000 (2)
-Salary Remaining :	$0
Pyotr Kochetkov	$2,000,000 (3)
-Salary Remaining :	$0
Jonathon Merrill (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$0
Craig Smith (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Brandon Duhaime	$950,000 (1)
-Salary Remaining :	$0
Oliver Wahlstrom (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$0
Brett Leason (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$0
Keegan Kolesar (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$0
Jacob Bernard-Docker	$805,000 (1)
-Salary Remaining :	$0
Zack Macewen	$800,000 (2)
-Salary Remaining :	$0
Colin Blackwell	$800,000 (1)
-Salary Remaining :	$0
Jonatan Berggren (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
Pontus Holmberg	$800,000 (1)
-Salary Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 25 : $70,755,000
Year 26 : $41,300,000
Year 27 : $26,000,000
Year 28 : $21,000,000
Salary Average Commitment
Year 25 : $70,755,000
Year 26 : $41,300,000
Year 27 : $26,000,000
Year 28 : $21,000,000
Salary Cap with 1 Way Contract
Year 25 : $67,655,000
Year 26 : $40,500,000
Year 27 : $26,000,000
Year 28 : $21,000,000

Farm Players Salaries
Eric Comrie	$200,000 (2)
Salary Remaining :	$0
Maveric Lamoureux	$95,000 (3)
Salary Remaining :	$0
Matthew Coronato	$92,500 (1)
Salary Remaining :	$0
Logan Mailloux	$89,750 (2)
Salary Remaining :	$0
Ryan O'Rourke	$88,667 (1)
Salary Remaining :	$0
Nolan Allan	$87,000 (2)
Salary Remaining :	$0
Michael Milne	$86,167 (1)
Salary Remaining :	$0
Jacob Melanson	$84,333 (2)
Salary Remaining :	$0
Gerald Mayhew	$80,000 (1)
Salary Remaining :	$0
Mason Geertsen	$80,000 (2)
Salary Remaining :	$0
Dillon Heatherington	$80,000 (1)
Salary Remaining :	$0
Jayson Megna	$80,000 (1)
Salary Remaining :	$0
Riley Sutter	$80,000 (1)
Salary Remaining :	$0
Ken Appleby	$80,000 (1)
Salary Remaining :	$0
Alex Beaucage	$80,000 (2)
Salary Remaining :	$0
Cole Schwindt	$80,000 (2)
Salary Remaining :	$0
Louis Crevier	$80,000 (2)
Salary Remaining :	$0
Jakub Skarek	$80,000 (1)
Salary Remaining :	$0
Gustav Lindstrom	$80,000 (1)
Salary Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 25 : $1,703,417
Year 26 : $876,083
Year 27 : $95,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,703,417
Year 26 : $876,083
Year 27 : $95,000
Year 28 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $105 - 6 000 - 100,00%
Level 2:	5000 - $64 - 5 000 - 100,00%
Level 3:	2000 - $39 - 2 000 - 100,00%
Level 4:	4000 - $26 - 4 000 - 100,00%
Luxury :	1000 - $198 - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $12 - 0 - 0,00%
Farm Level 2:	1000 - $5 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18 000 - 100,00%
Average Income per Game	$1,981,700
Year to Date Revenue	$7,926,800
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$91,425,000
Farm Players Total Salaries	$1,358,750
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($4,000,000)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$93,417,396
Projected Bank Account	$93,417,396

Pro Players Salaries
Aaron Ekblad (1 Way Contract)	$9,000,000 (6)
-Salary Remaining :	$0
Matthew Tkachuk (1 Way Contract)	$9,000,000 (6)
-Salary Remaining :	$0
Sebastian Aho (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$0
Sergei Bobrovsky (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$0
Andrei Svechnikov (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$0
Evgeni Malkin (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$0
Ivan Provorov (1 Way Contract)	$6,250,000 (4)
-Salary Remaining :	$0
John Klingberg (1 Way Contract)	$6,100,000 (2)
-Salary Remaining :	$0
Justin Faulk (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$0
Jared McCann (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$0
Jesper Bratt (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$0
Alex Iafallo (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$0
Nicklaus Perbix	$1,125,000 (1)
-Salary Remaining :	$0
Parker Kelly (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$0
Erik Johnson (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Calvin Petersen (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$0
Connor Dewar (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$0
Hudson Fasching	$800,000 (1)
-Salary Remaining :	$0
Cole Guttman	$775,000 (2)
-Salary Remaining :	$0
Joseph Woll	$775,000 (1)
-Salary Remaining :	$0
MacKenzie Entwistle	$775,000 (2)
-Salary Remaining :	$0
Cole Koepke	$775,000 (2)
-Salary Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 25 : $91,425,000
Year 26 : $70,475,000
Year 27 : $46,750,000
Year 28 : $24,250,000
Salary Average Commitment
Year 25 : $91,425,000
Year 26 : $70,475,000
Year 27 : $46,750,000
Year 28 : $24,250,000
Salary Cap with 1 Way Contract
Year 25 : $91,425,000
Year 26 : $70,475,000
Year 27 : $46,750,000
Year 28 : $24,250,000

Farm Players Salaries
Owen Pickering	$95,000 (3)
Salary Remaining :	$0
Oscar Dansk	$95,000 (1)
Salary Remaining :	$0
Lane Pederson	$82,500 (1)
Salary Remaining :	$0
Olle Lycksell	$78,750 (1)
Salary Remaining :	$0
Justus Annunen	$77,500 (2)
Salary Remaining :	$0
Cole Schneider	$77,500 (1)
Salary Remaining :	$0
Anton Blidh	$77,500 (2)
Salary Remaining :	$0
Austin Osmanski	$77,500 (1)
Salary Remaining :	$0
Ethan Prow	$77,500 (1)
Salary Remaining :	$0
Joe Hicketts	$77,500 (1)
Salary Remaining :	$0
Alexander Barabanov	$77,500 (1)
Salary Remaining :	$0
Alexander Green	$77,500 (1)
Salary Remaining :	$0
Nick Swaney	$77,500 (2)
Salary Remaining :	$0
Robert Mastrosimone	$77,500 (2)
Salary Remaining :	$0
Simon Lundmark	$77,500 (2)
Salary Remaining :	$0
Xavier Bernard	$77,500 (2)
Salary Remaining :	$0
Riley Tufte	$77,500 (1)
Salary Remaining :	$0
Total Farm Players	17
Salary Commitment
Year 25 : $1,358,750
Year 26 : $560,000
Year 27 : $95,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,358,750
Year 26 : $560,000
Year 27 : $95,000
Year 28 : $0

Utah

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $80 - 0 - 0,00%
Level 2:	5000 - $70 - 0 - 0,00%
Level 3:	2000 - $30 - 0 - 0,00%
Level 4:	4000 - $20 - 0 - 0,00%
Luxury :	1000 - $300 - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,447,500
Farm Players Total Salaries	$1,380,583
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$126,039,039
Projected Bank Account	$126,039,039

Pro Players Salaries
Joshua Norris (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$0
Chris Kreider (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$0
Matthew Murray (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$0
Jakub Vrana (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$0
Rasmus Andersson (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$0
Ilya Mikheyev (1 Way Contract)	$4,900,000 (2)
-Salary Remaining :	$0
Radek Faksa (1 Way Contract)	$3,650,000 (2)
-Salary Remaining :	$0
Chris Driedger	$3,500,000 (1)
-Salary Remaining :	$0
Nino Niederreiter (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$0
Eeli Tolvanen (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$0
Caleb Jones (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Miles Wood (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Eetu Luostarinen (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$0
Conor Timmins (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$0
Petr Mrazek (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$0
Dante Fabbro (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Ben Harpur	$1,200,000 (1)
-Salary Remaining :	$0
William Lagesson	$1,000,000 (1)
-Salary Remaining :	$0
Ryan Reaves (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Kent Johnson (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$0
Jake Neighbours	$897,500 (1)
-Salary Remaining :	$0
Phillipe Myers (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
Christian Fischer	$800,000 (2)
-Salary Remaining :	$0
Callan Foote	$800,000 (1)
-Salary Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 25 : $71,247,500
Year 26 : $50,600,000
Year 27 : $26,500,000
Year 28 : $15,000,000
Salary Average Commitment
Year 25 : $71,247,500
Year 26 : $50,600,000
Year 27 : $26,500,000
Year 28 : $15,000,000
Salary Cap with 1 Way Contract
Year 25 : $70,447,504
Year 26 : $49,800,000
Year 27 : $26,500,000
Year 28 : $15,000,000

Farm Players Salaries
Brett Harrison	$85,917 (2)
Salary Remaining :	$0
Ville Koivunen	$85,083 (2)
Salary Remaining :	$0
Ryan Mast	$85,000 (2)
Salary Remaining :	$0
Ole Julian Bjorgvik-Holm	$84,583 (1)
Salary Remaining :	$0
Mitchell Gibson	$80,000 (2)
Salary Remaining :	$0
Luke Philp	$80,000 (1)
Salary Remaining :	$0
Boris Katchouk	$80,000 (2)
Salary Remaining :	$0
Taylor Raddysh	$80,000 (2)
Salary Remaining :	$0
Jack Studnicka	$80,000 (2)
Salary Remaining :	$0
Jacob Larsson	$80,000 (1)
Salary Remaining :	$0
Emil Bemstrom	$80,000 (2)
Salary Remaining :	$0
Joseph Cecconi	$80,000 (1)
Salary Remaining :	$0
Jakub Lauko	$80,000 (1)
Salary Remaining :	$0
Greg Meireles	$80,000 (2)
Salary Remaining :	$0
Jonathan Gruden	$80,000 (2)
Salary Remaining :	$0
Tyler Madden	$80,000 (2)
Salary Remaining :	$0
Dustin Tokarski	$80,000 (1)
Salary Remaining :	$0
Arvid Holm	$0 (0)
Salary Remaining :	$0
Maxwell Gildon	$0 (0)
Salary Remaining :	$0
Eric Hjorth	$0 (0)
Salary Remaining :	$0
Carson Focht	$0 (0)
Salary Remaining :	$0
Matthew Hellickson	$0 (0)
Salary Remaining :	$0
Martin Kaut	$0 (0)
Salary Remaining :	$0
Ruslan Iskhakov	$0 (0)
Salary Remaining :	$0
Aleksi Heponiemi	$0 (0)
Salary Remaining :	$0
William Bitten	$0 (0)
Salary Remaining :	$0
Kristian Vesalainen	$0 (0)
Salary Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 25 : $1,380,583
Year 26 : $896,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,380,583
Year 26 : $896,000
Year 27 : $0
Year 28 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $85 - 0 - 0,00%
Level 2:	5000 - $70 - 0 - 0,00%
Level 3:	2000 - $45 - 0 - 0,00%
Level 4:	4000 - $30 - 0 - 0,00%
Luxury :	1000 - $160 - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 941 - 97,07%
Farm Level 2:	1000 - $15 - 977 - 97,69%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	2 918 - 97,28%
Average Income per Game	$123,076
Year to Date Revenue	$984,607
Expense
Pro Players Total Salaries	$71,669,167
Farm Players Total Salaries	$1,987,334
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$500,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$91,955,915
Projected Bank Account	$91,955,915

Pro Players Salaries
Jake Guentzel (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$0
Alec Martinez (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$0
Mason Marchment	$6,550,000 (4)
-Salary Remaining :	$0
Valeri Nichushkin (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$0
Adam Pelech (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$0
Nick Schmaltz (1 Way Contract)	$5,850,000 (2)
-Salary Remaining :	$0
Blake Coleman (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$0
Brandon Tanev (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$0
Janis Moser (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$0
Thomas Novak (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$0
Vladislav Gavrikov (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$0
Chris Tanev (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$0
Cameron York	$1,600,000 (1)
-Salary Remaining :	$0
Yakov Trenin (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$0
Connor Brown (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Arvid Soderblom	$962,500 (2)
-Salary Remaining :	$0
Danila Klimovich	$886,667 (1)
-Salary Remaining :	$0
Jakub Dvorak	$870,000 (3)
-Salary Remaining :	$0
Jett Woo	$800,000 (1)
-Salary Remaining :	$0
Brandon Hickey	$775,000 (1)
-Salary Remaining :	$0
Logan Thompson	$775,000 (1)
-Salary Remaining :	$0
Mark Friedman (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
Scott Harrington (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 25 : $71,669,167
Year 26 : $52,032,500
Year 27 : $40,170,000
Year 28 : $33,550,000
Salary Average Commitment
Year 25 : $71,669,167
Year 26 : $52,032,500
Year 27 : $40,170,000
Year 28 : $33,550,000
Salary Cap with 1 Way Contract
Year 25 : $70,119,168
Year 26 : $50,482,500
Year 27 : $40,170,000
Year 28 : $33,550,000

Farm Players Salaries
Seamus Casey	$95,000 (3)
Salary Remaining :	$0
John Beecher	$92,500 (1)
Salary Remaining :	$0
Ryder Rolston	$89,500 (2)
Salary Remaining :	$0
Samuel Hlavaj	$87,500 (2)
Salary Remaining :	$0
Justin Hryckowian	$87,000 (2)
Salary Remaining :	$0
Logan Morrison	$87,000 (2)
Salary Remaining :	$0
Samuel Knazko	$87,000 (1)
Salary Remaining :	$0
Tristan Lennox	$86,750 (2)
Salary Remaining :	$0
Jalen Luypen	$85,917 (1)
Salary Remaining :	$0
Nicolas Daws	$85,000 (2)
Salary Remaining :	$0
Joseph Anderson	$82,500 (1)
Salary Remaining :	$0
Nikita Alexandrov	$82,500 (2)
Salary Remaining :	$0
Arshdeep Bains	$81,667 (1)
Salary Remaining :	$0
Justin Kirkland	$80,000 (2)
Salary Remaining :	$0
Alex Turcotte	$80,000 (2)
Salary Remaining :	$0
Cole McWard	$77,500 (1)
Salary Remaining :	$0
Anders Bjork	$77,500 (2)
Salary Remaining :	$0
Justin Bailey	$77,500 (2)
Salary Remaining :	$0
Laurent Dauphin	$77,500 (2)
Salary Remaining :	$0
Dylan McIlrath	$77,500 (2)
Salary Remaining :	$0
Carter Savoie	$77,500 (2)
Salary Remaining :	$0
Scott Reedy	$77,500 (2)
Salary Remaining :	$0
Brayden Pachal	$77,500 (1)
Salary Remaining :	$0
Artur Cholach	$77,500 (1)
Salary Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 25 : $1,987,334
Year 26 : $1,325,250
Year 27 : $95,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,987,334
Year 26 : $1,325,250
Year 27 : $95,000
Year 28 : $0

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

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 - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %