2M4B - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7000 - $76 - 0 - 0.00%
Level 2:	6000 - $45 - 0 - 0.00%
Level 3:	3000 - $26 - 0 - 0.00%
Level 4:	4000 - $19 - 0 - 0.00%
Luxury :	1500 - $180 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $150 - 0 - 0.00%
Farm Level 2:	1000 - $60 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,150,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$138,785,551
Projected Bank Account	$138,785,551

Pro Players Salaries
Auston Matthews	$13,250,000 (5)
Clayton Keller	$8,100,000 (8)
Alex Pietrangelo	$8,000,000 (2)
Teuvo Teravainen	$7,500,000 (3)
Jakob Chychrun	$6,750,000 (1)
Ivan Provorov	$5,600,000 (2)
Chandler Stephenson	$5,100,000 (4)
Joel Farabee	$4,500,000 (2)
Sergei Bobrovsky	$4,250,000 (1)
Cole Perfetti	$3,000,000 (2)
Scott Laughton	$3,000,000 (2)
Alex Newhook	$3,000,000 (3)
Dmitry Kulikov	$2,400,000 (1)
Alex Vlasic	$2,300,000 (2)
Barrett Hayton	$2,000,000 (2)
Oliver Wahlstrom	$1,500,000 (1)
Matt Nieto	$1,300,000 (2)
Kevin Labanc	$1,000,000 (2)
JJ Peterka	$1,000,000 (1)
Chad Ruhwedel	$900,000 (1)
Nick Seeler	$900,000 (1)
Malcolm Subban	$800,000 (2)
Total Pro Players	22
Salary Commitment
Year 24 : $86,150,000
Year 25 : $68,450,000
Year 26 : $36,950,000
Year 27 : $26,450,000
Salary Average Commitment
Year 24 : $86,100,000
Year 25 : $68,450,000
Year 26 : $36,950,000
Year 27 : $26,450,000
Salary Cap with 1 Way Contract
Year 24 : $86,150,000
Year 25 : $68,450,000
Year 26 : $36,950,000
Year 27 : $26,450,000

Farm Players Salaries
Luke Hughes	$150,000 (2)
Jaret Anderson-Dolan	$120,000 (2)
Pavel Cajan	$90,000 (2)
Cameron Gaunce	$90,000 (1)
Tyler Benson	$85,000 (1)
Louie Belpedio	$80,000 (1)
Justin Dowling	$80,000 (2)
Robbie Russo	$75,000 (2)
Joona Koppanen	$75,000 (1)
Jimmy Schuldt	$75,000 (2)
Jacob Doty	$75,000 (1)
Roland McKeown	$75,000 (2)
Trevor Carrick	$75,000 (2)
Parker Gahagen	$75,000 (1)
Tanner Fritz	$75,000 (1)
Jayce Hawryluk	$75,000 (1)
Mike O'Leary	$75,000 (1)
Cameron Wright	$75,000 (1)
Cory Conacher	$75,000 (1)
James Malatesta	$75,000 (2)
Ryan Schmelzer	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 24 : $1,745,000
Year 25 : $815,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,745,000
Year 25 : $815,000
Year 26 : $0
Year 27 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $74 - 0 - 0.00%
Level 2:	5000 - $44 - 0 - 0.00%
Level 3:	3000 - $25 - 0 - 0.00%
Level 4:	4000 - $14 - 0 - 0.00%
Luxury :	1000 - $182 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,450,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,985,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$8,985,000
Estimate Under Maximum Salary Cap of $83,500,000	$74,515,000
Estimate Over Minimum Salary Cap of $61,700,000	-$52,715,000
Current Bank Account	$101,726,586
Projected Bank Account	$101,726,586

Pro Players Salaries
Nikita Zadorov	$6,500,000 (5)
Justin Faulk	$6,000,000 (3)
Jamie Benn	$6,000,000 (3)
Michael Bunting	$4,250,000 (2)
Jack Roslovic	$4,000,000 (1)
Zach Sanford	$3,000,000 (2)
Matt Grzelcyk	$2,750,000 (2)
Brendan Lemieux	$2,750,000 (1)
Ryan Donato	$2,500,000 (2)
Calen Addison	$2,100,000 (1)
Jack Campbell	$2,000,000 (3)
Cole Sillinger	$2,000,000 (2)
Pierre Engvall	$2,000,000 (3)
Mark Jankowski	$1,900,000 (4)
Ukko-Pekka Luukkonen	$1,500,000 (1)
Tyson Jost	$1,300,000 (3)
Joe Veleno	$1,250,000 (1)
Egor Zamula	$1,000,000 (1)
Jakub Lauko	$1,000,000 (1)
Matthew Knies	$1,000,000 (2)
Jacob Bryson	$900,000 (1)
Connor Carrick	$750,000 (2)
Total Pro Players	22
Salary Commitment
Year 24 : $56,450,000
Year 25 : $41,950,000
Year 26 : $25,700,000
Year 27 : $8,400,000
Salary Average Commitment
Year 24 : $51,050,000
Year 25 : $36,550,000
Year 26 : $20,300,000
Year 27 : $8,400,000
Salary Cap with 1 Way Contract
Year 24 : $56,450,000
Year 25 : $41,950,000
Year 26 : $25,700,000
Year 27 : $8,400,000

Farm Players Salaries
Georgii Merkulov	$150,000 (1)
Jakob Pelletier	$120,000 (1)
Zack Bolduc	$120,000 (2)
Hendrix Lapierre	$120,000 (2)
Matt Luff	$100,000 (1)
Lias Andersson	$100,000 (1)
Matthew Poitras	$100,000 (2)
Givani Smith	$90,000 (2)
Sean Day	$90,000 (1)
Brady Keeper	$90,000 (1)
Scott Reedy	$85,000 (3)
Markus Niemelainen	$85,000 (1)
Ben Gleason	$85,000 (3)
Joe Hicketts	$80,000 (3)
Ben Harpur	$80,000 (2)
Adam Scheel	$75,000 (1)
Ethan De Jong	$75,000 (1)
Mark Rassell	$75,000 (1)
Jack Lafontaine	$75,000 (1)
Total Farm Players	19
Salary Commitment
Year 24 : $1,795,000
Year 25 : $760,000
Year 26 : $250,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,795,000
Year 25 : $760,000
Year 26 : $250,000
Year 27 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $42 - 0 - 0.00%
Level 3:	4000 - $26 - 0 - 0.00%
Level 4:	5000 - $15 - 0 - 0.00%
Luxury :	2000 - $194 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,100,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$66,003,038
Projected Bank Account	$66,003,038

Pro Players Salaries
Jack Eichel	$9,500,000 (7)
Brent Burns	$8,000,000 (1)
Tage Thompson	$8,000,000 (7)
Johnny Gaudreau	$7,850,000 (2)
Anze Kopitar	$7,000,000 (2)
Troy Terry	$6,500,000 (3)
Hampus Lindholm	$5,750,000 (3)
Valeri Nichushkin	$5,250,000 (1)
Jean-Gabriel Pageau	$5,150,000 (1)
Ryan Graves	$4,250,000 (1)
Samuel Montembeault	$3,150,000 (3)
Timothy Liljegren	$2,750,000 (2)
Mattias Samuelsson	$2,500,000 (1)
Jakob Silfverberg	$2,300,000 (3)
Pheonix Copley	$2,100,000 (3)
Dylan Demelo	$2,000,000 (1)
Shane Pinto	$1,750,000 (1)
Logan O'Connor	$1,500,000 (1)
Michael Carcone	$1,000,000 (1)
Bobby McMann	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 24 : $87,100,000
Year 25 : $54,900,000
Year 26 : $37,300,000
Year 27 : $17,500,000
Salary Average Commitment
Year 24 : $87,100,000
Year 25 : $54,900,000
Year 26 : $37,300,000
Year 27 : $17,500,000
Salary Cap with 1 Way Contract
Year 24 : $87,100,000
Year 25 : $54,900,000
Year 26 : $37,300,000
Year 27 : $17,500,000

Farm Players Salaries
Matt Martin	$135,000 (1)
Connor MacKey	$100,000 (1)
Jake Bischoff	$100,000 (1)
Liam O'Brien	$100,000 (3)
Max Willman	$95,000 (2)
Nick Caamano	$95,000 (2)
Anton Blidh	$95,000 (2)
Brandon Baddock	$95,000 (2)
Joel Teasdale	$95,000 (2)
Maxime Lajoie	$95,000 (2)
Louis Domingue	$95,000 (1)
Scott Sabourin	$95,000 (2)
Jordan Gross	$95,000 (2)
Hunter Shepard	$90,000 (1)
Kyle Criscuolo	$85,000 (2)
Gage Quinney	$85,000 (2)
Peter Abbandonato	$80,000 (1)
Callahan Burke	$80,000 (1)
Jeffrey Truchon-Viel	$77,500 (1)
Gabriel Bourque	$77,500 (1)
Taylor Ward	$77,500 (1)
Jack Ahcan	$75,000 (1)
Tory Dello	$75,000 (1)
Corey Andonovski	$75,000 (1)
Austin Rueschhoff	$75,000 (1)
Hardy Haman Aktell	$75,000 (1)
Total Farm Players	26
Salary Commitment
Year 24 : $2,317,500
Year 25 : $1,030,000
Year 26 : $100,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,317,500
Year 25 : $1,030,000
Year 26 : $100,000
Year 27 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7200 - $100 - 0 - 0.00%
Level 2:	6200 - $60 - 0 - 0.00%
Level 3:	3200 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	3400 - $200 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$75,300,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,475,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$4,475,000
Estimate Under Maximum Salary Cap of $83,500,000	$79,025,000
Estimate Over Minimum Salary Cap of $61,700,000	-$57,225,000
Current Bank Account	$39,370,000
Projected Bank Account	$39,370,000

Pro Players Salaries
Anders Lee	$6,400,000 (1)
J.T. Compher	$6,000,000 (5)
Darcy Kuemper	$5,500,000 (3)
Mason Marchment	$5,500,000 (5)
Rickard Rakell	$5,000,000 (3)
Nick Bjugstad	$4,800,000 (4)
Nino Niederreiter	$4,500,000 (3)
Niko Mikkola	$3,500,000 (4)
Jakub Vrana	$3,500,000 (2)
Justin Holl	$3,250,000 (2)
David Savard	$3,000,000 (1)
Daniel Sprong	$3,000,000 (3)
Andrew Peeke	$2,750,000 (3)
Karel Vejmelka	$2,600,000 (1)
Eeli Tolvanen	$2,400,000 (1)
Frederick Gaudreau	$2,250,000 (3)
Caleb Jones	$2,200,000 (2)
Andreas Athanasiou	$2,000,000 (3)
Alexandre Texier	$1,700,000 (2)
Jarred Tinordi	$1,500,000 (1)
Kaapo Kahkonen	$1,500,000 (1)
Jacob Bernard-Docker	$1,500,000 (2)
Drew O'Connor	$950,000 (2)
Total Pro Players	23
Salary Commitment
Year 24 : $75,300,000
Year 25 : $57,900,000
Year 26 : $44,800,000
Year 27 : $19,800,000
Salary Average Commitment
Year 24 : $75,300,000
Year 25 : $57,900,000
Year 26 : $44,800,000
Year 27 : $19,800,000
Salary Cap with 1 Way Contract
Year 24 : $75,300,000
Year 25 : $57,900,000
Year 26 : $44,800,000
Year 27 : $19,800,000

Farm Players Salaries
Peyton Krebs	$200,000 (2)
Yaniv Perets	$150,000 (1)
Maksymilian Szuber	$150,000 (2)
Sebastian Aho D	$150,000 (1)
Ivan Ivan	$150,000 (2)
Alexander Nylander	$150,000 (3)
Uvis Balinskis	$125,000 (2)
Mark Friedman	$125,000 (2)
Rasmus Asplund	$120,000 (1)
Klim Kostin	$120,000 (1)
Ian Mitchell	$120,000 (2)
Jesper Boqvist	$110,000 (1)
Liam Foudy	$100,000 (1)
Logan Nijhoff	$100,000 (2)
Georgi Romanov	$100,000 (1)
Adam Gaudette	$100,000 (1)
Julien Gauthier	$95,000 (1)
Tate Singleton	$75,000 (1)
Michael Sgarbossa	$75,000 (1)
Xavier Ouellet	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 24 : $2,390,000
Year 25 : $1,120,000
Year 26 : $150,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,390,000
Year 25 : $1,120,000
Year 26 : $150,000
Year 27 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Boston Garden
Level 1:	6000 - $75 - 0 - 0.00%
Level 2:	5000 - $43 - 0 - 0.00%
Level 3:	3000 - $27 - 0 - 0.00%
Level 4:	4000 - $16 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$88,950,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$71,951,398
Projected Bank Account	$71,951,398

Pro Players Salaries
Brayden Point	$9,500,000 (7)
Mattias Ekholm	$7,600,000 (3)
Mats Zuccarello	$7,500,000 (1)
Vince Dunn	$7,350,000 (4)
Ryan Nugent-Hopkins	$7,000,000 (4)
Jonathan Marchessault	$6,200,000 (1)
Vincent Trocheck	$6,000,000 (1)
Alex Killorn	$5,500,000 (4)
Jesper Bratt	$4,500,000 (2)
Brayden McNabb	$4,000,000 (1)
Cam Talbot	$3,500,000 (1)
Ian Cole	$3,500,000 (2)
Jamie Oleksiak	$3,500,000 (3)
Erik Haula	$3,125,000 (3)
Tom Wilson	$2,675,000 (1)
Colin Miller	$1,750,000 (2)
Casey DeSmith	$1,500,000 (1)
Daniil Miromanov	$1,300,000 (1)
Jansen Harkins	$1,250,000 (1)
Nick Bonino	$900,000 (1)
Mason Shaw	$800,000 (2)
Total Pro Players	21
Salary Commitment
Year 24 : $88,950,000
Year 25 : $54,125,000
Year 26 : $43,575,000
Year 27 : $29,350,000
Salary Average Commitment
Year 24 : $91,625,000
Year 25 : $54,125,000
Year 26 : $43,575,000
Year 27 : $29,350,000
Salary Cap with 1 Way Contract
Year 24 : $88,950,000
Year 25 : $54,125,000
Year 26 : $43,575,000
Year 27 : $29,350,000

Farm Players Salaries
Collin Graf	$150,000 (2)
Sammy Walker	$150,000 (1)
Jake Livingstone	$150,000 (1)
Cole McWard	$150,000 (1)
Filip Roos	$125,000 (1)
Waltteri Merela	$120,000 (1)
Pierrick Dube	$100,000 (1)
John Leonard	$100,000 (2)
Jordan Oesterle	$95,000 (1)
Jaxson Stauber	$92,500 (2)
Nicolas Deslauriers	$90,000 (1)
Lane Pederson	$90,000 (1)
Valtteri Puustinen	$90,000 (2)
Mac Hollowell	$85,000 (1)
Jiri Smejkal	$85,000 (2)
Ken Appleby	$75,000 (1)
Jack St. Ivany	$75,000 (1)
Hugh McGing	$75,000 (1)
Ilya Solovyov	$75,000 (1)
Stefan Matteau (Out of Payroll)	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 24 : $2,047,500
Year 25 : $517,500
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $2,047,500
Year 25 : $517,500
Year 26 : $0
Year 27 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	7000 - $74 - 0 - 0.00%
Level 2:	6000 - $42 - 0 - 0.00%
Level 3:	4000 - $27 - 0 - 0.00%
Level 4:	5000 - $18 - 0 - 0.00%
Luxury :	2000 - $134 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,350,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$108,327,393
Projected Bank Account	$108,327,393

Pro Players Salaries
Connor McDavid	$13,250,000 (7)
Brandon Hagel	$7,100,000 (8)
Brandon Montour	$6,500,000 (5)
Joel Eriksson Ek	$6,250,000 (4)
Claude Giroux	$6,000,000 (3)
Tyler Toffoli	$5,900,000 (2)
Jonas Brodin	$5,650,000 (2)
Mikael Backlund	$5,250,000 (1)
Samuel Girard	$5,000,000 (3)
Erik Cernak	$4,500,000 (4)
Nick Paul	$3,050,000 (3)
David Perron	$2,600,000 (2)
Vitek Vanecek	$2,500,000 (3)
Alexandar Georgiev	$2,400,000 (1)
Adam Larsson	$2,000,000 (1)
Michael McCarron	$1,500,000 (4)
Corey Perry	$1,500,000 (2)
William Carrier	$1,400,000 (1)
Justin Danforth	$1,000,000 (3)
Dennis Gilbert	$1,000,000 (3)
Total Pro Players	20
Salary Commitment
Year 24 : $84,350,000
Year 25 : $73,300,000
Year 26 : $57,650,000
Year 27 : $39,100,000
Salary Average Commitment
Year 24 : $88,950,000
Year 25 : $75,900,000
Year 26 : $57,650,000
Year 27 : $39,100,000
Salary Cap with 1 Way Contract
Year 24 : $84,350,000
Year 25 : $73,300,000
Year 26 : $57,650,000
Year 27 : $39,100,000

Farm Players Salaries
Clay Stevenson	$150,000 (1)
Christoffer Sedoff	$150,000 (2)
Tristen Nielsen	$150,000 (1)
Owen Sillinger	$150,000 (1)
Marcus Bjork	$125,000 (1)
Santtu Kinnunen	$125,000 (2)
Brayden Tracey	$100,000 (3)
Felix Robert	$100,000 (1)
Garrett Pilon	$100,000 (1)
Alex Belzile	$100,000 (2)
Zack Macewen	$100,000 (1)
Felix Sandstrom	$95,000 (3)
Victor Mete	$95,000 (1)
Zack Hayes	$95,000 (1)
Colton White	$95,000 (3)
Kristian Reichel	$90,000 (1)
Mitchell Fossier	$90,000 (2)
Cole Koepke	$90,000 (1)
Curtis McKenzie	$90,000 (3)
Linus Karlsson	$80,000 (1)
Damien Giroux	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 24 : $2,245,000
Year 25 : $845,000
Year 26 : $380,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,245,000
Year 25 : $845,000
Year 26 : $380,000
Year 27 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $74 - 0 - 0.00%
Level 2:	5000 - $42 - 0 - 0.00%
Level 3:	3000 - $23 - 0 - 0.00%
Level 4:	4000 - $14 - 0 - 0.00%
Luxury :	1000 - $185 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $147 - 0 - 0.00%
Farm Level 2:	1000 - $56 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,550,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$916,666
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$916,666
Estimate Under Maximum Salary Cap of $83,500,000	$82,583,334
Estimate Over Minimum Salary Cap of $61,700,000	-$60,783,334
Current Bank Account	$75,285,604
Projected Bank Account	$75,285,604

Pro Players Salaries
Erik Karlsson	$10,100,000 (3)
Rasmus Dahlin	$9,250,000 (3)
Nico Hischier	$7,500,000 (5)
Noah Hanifin	$5,750,000 (4)
Charlie Lindgren	$5,100,000 (2)
Anthony Mantha	$4,750,000 (4)
Pavel Zacha	$4,750,000 (3)
Jason Zucker	$4,500,000 (2)
Drake Batherson	$4,200,000 (1)
Artem Zub	$3,500,000 (2)
Blake Wheeler	$3,125,000 (1)
Vladislav Namestnikov	$3,000,000 (1)
Rasmus Ristolainen	$3,000,000 (2)
Ryan Lindgren	$3,000,000 (1)
Sonny Milano	$2,500,000 (3)
Dan Vladar	$2,200,000 (2)
Filip Zadina	$1,825,000 (1)
Sam Steel	$1,500,000 (2)
Connor Bedard	$1,500,000 (2)
Jordan Harris	$1,300,000 (2)
Wyatt Johnston	$1,200,000 (1)
Alexander Barabanov	$1,100,000 (2)
Justus Annunen	$900,000 (2)
Total Pro Players	23
Salary Commitment
Year 24 : $85,550,000
Year 25 : $68,600,000
Year 26 : $44,000,000
Year 27 : $18,000,000
Salary Average Commitment
Year 24 : $85,550,000
Year 25 : $69,200,000
Year 26 : $44,600,000
Year 27 : $18,000,000
Salary Cap with 1 Way Contract
Year 24 : $85,550,000
Year 25 : $69,200,000
Year 26 : $44,600,000
Year 27 : $18,000,000

Farm Players Salaries
Sammy Blais	$175,000 (1)
Vasily Podkolzin	$160,000 (3)
Akito Hirose	$150,000 (1)
Max Sasson	$150,000 (1)
Arshdeep Bains	$150,000 (1)
Sam Poulin	$120,000 (2)
Kole Lind	$120,000 (2)
Simon Holmstrom	$120,000 (1)
Kurtis MacDermid	$110,000 (3)
Chase Priskie	$95,000 (3)
Gustav Olofsson	$95,000 (2)
Nico Daws	$90,000 (2)
Gabriel Fortier	$85,000 (3)
Ashton Sautner	$85,000 (2)
Drake Caggiula	$85,000 (1)
Cole Reinhardt	$85,000 (3)
Anthony Richard	$85,000 (3)
Aaron Ness	$85,000 (1)
Vinni Lettieri	$85,000 (2)
Riley Damiani	$80,000 (3)
Nikolas Brouillard	$80,000 (2)
Matt Villalta	$80,000 (1)
Aku Raty	$75,000 (2)
Total Farm Players	23
Salary Commitment
Year 24 : $2,445,000
Year 25 : $1,450,000
Year 26 : $700,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,445,000
Year 25 : $1,450,000
Year 26 : $700,000
Year 27 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $79 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	3000 - $25 - 0 - 0.00%
Level 4:	4000 - $16 - 0 - 0.00%
Luxury :	1000 - $220 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,500,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$9,100,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$9,100,000
Estimate Under Maximum Salary Cap of $83,500,000	$74,400,000
Estimate Over Minimum Salary Cap of $61,700,000	-$52,600,000
Current Bank Account	$97,585,857
Projected Bank Account	$97,585,857

Pro Players Salaries
Alex Ovechkin	$9,500,000 (2)
Evgeni Malkin	$9,000,000 (2)
Bo Horvat	$7,500,000 (4)
Patrik Laine	$7,400,000 (1)
Ilya Sorokin	$7,000,000 (3)
Victor Hedman	$5,250,000 (1)
Sean Couturier	$5,000,000 (2)
Colton Parayko	$5,000,000 (3)
Travis Sanheim	$4,750,000 (2)
Matias Maccelli	$3,500,000 (2)
Travis Konecny	$2,750,000 (1)
Braden Schneider	$2,000,000 (2)
Jason Dickinson	$1,850,000 (2)
Kailer Yamamoto	$1,500,000 (3)
Colin Blackwell	$1,150,000 (1)
Patrick Maroon	$1,000,000 (2)
Tyson Barrie	$1,000,000 (1)
Curtis Lazar	$1,000,000 (1)
Kyle Capobianco	$800,000 (2)
Michael Pezzetta	$800,000 (1)
Alex Nedeljkovic	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 24 : $78,500,000
Year 25 : $58,400,000
Year 26 : $21,000,000
Year 27 : $7,500,000
Salary Average Commitment
Year 24 : $90,027,000
Year 25 : $61,177,000
Year 26 : $21,000,000
Year 27 : $7,500,000
Salary Cap with 1 Way Contract
Year 24 : $78,500,000
Year 25 : $58,400,000
Year 26 : $21,000,000
Year 27 : $7,500,000

Farm Players Salaries
Ruslan Iskhakov	$100,000 (1)
Isaac Ratcliffe	$100,000 (1)
Robin Salo	$100,000 (2)
Graeme Clarke	$90,000 (2)
Cam Dineen	$90,000 (2)
Dmitri Voronkov	$80,000 (1)
Eetu Makiniemi	$75,000 (2)
Jeff Kubiak	$75,000 (1)
Brandon Biro	$75,000 (2)
Zach Solow	$75,000 (1)
Blake Hillman	$75,000 (1)
Brian Pinho	$75,000 (1)
Grant Hutton	$75,000 (1)
Cole Bardreau	$75,000 (1)
Jiri Patera	$75,000 (2)
Cameron Hebig	$75,000 (1)
Mitchell Mclain	$75,000 (1)
Vincent Arseneau	$75,000 (2)
Marc Johnstone	$75,000 (2)
Wyatt Newpower	$75,000 (1)
Emil Lilleberg	$75,000 (2)
Alex Whelan	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 24 : $1,760,000
Year 25 : $730,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,760,000
Year 25 : $730,000
Year 26 : $0
Year 27 : $0

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	7000 - $70 - 0 - 0.00%
Level 2:	6000 - $30 - 0 - 0.00%
Level 3:	3000 - $25 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1500 - $160 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,050,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,750,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$4,750,000
Estimate Under Maximum Salary Cap of $83,500,000	$78,750,000
Estimate Over Minimum Salary Cap of $61,700,000	-$56,950,000
Current Bank Account	$85,015,940
Projected Bank Account	$85,015,940

Pro Players Salaries
Jason Robertson	$9,500,000 (5)
Mathew Barzal	$9,150,000 (8)
Timo Meier	$8,650,000 (5)
Alex Debrincat	$7,750,000 (2)
Evan Bouchard	$5,500,000 (4)
Vladislav Gavrikov	$4,500,000 (4)
John Carlson	$4,300,000 (1)
Ryan Johansen	$4,000,000 (1)
Morgan Geekie	$3,000,000 (3)
Nick Foligno	$2,900,000 (2)
Oliver Ekman-Larsson	$2,800,000 (1)
Jake Walman	$2,750,000 (2)
Joonas Korpisalo	$2,750,000 (1)
Connor Clifton	$2,500,000 (4)
Jordan Staal	$2,500,000 (2)
Kevin Lankinen	$2,300,000 (1)
Alexis Lafreniere	$2,000,000 (1)
Kirby Dach	$1,900,000 (1)
Jack Drury	$1,550,000 (2)
Paul Cotter	$1,000,000 (2)
Marc Staal	$1,000,000 (1)
Noah Juulsen	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 24 : $83,050,000
Year 25 : $61,250,000
Year 26 : $42,800,000
Year 27 : $39,800,000
Salary Average Commitment
Year 24 : $89,850,000
Year 25 : $63,750,000
Year 26 : $42,800,000
Year 27 : $39,800,000
Salary Cap with 1 Way Contract
Year 24 : $83,050,000
Year 25 : $61,250,000
Year 26 : $42,800,000
Year 27 : $39,800,000

Farm Players Salaries
Spencer Knight	$200,000 (2)
Robert Hagg	$200,000 (1)
Kaedan Korczak	$165,000 (4)
Simon Edvinsson	$150,000 (2)
Simon Nemec	$150,000 (2)
Thomas Bordeleau	$150,000 (3)
Samuel Fagemo	$100,000 (2)
Jeremy Davies	$100,000 (1)
Jake Christiansen	$100,000 (2)
Ivan Prosvetov	$95,000 (1)
Dominic Toninato	$91,000 (1)
Benoit-Olivier Groulx	$90,000 (3)
Jonas Rondbjerg	$90,000 (2)
Adam Raska	$90,000 (3)
Bokondji Imama	$87,853 (1)
Guillaume Brisebois	$87,500 (2)
Samuel Laberge	$80,000 (1)
Taro Hirose	$80,000 (1)
Matej Blumel	$75,000 (1)
Total Farm Players	19
Salary Commitment
Year 24 : $2,181,352
Year 25 : $1,372,500
Year 26 : $495,000
Year 27 : $165,000
Salary Average Commitment
Year 24 : $2,181,352
Year 25 : $1,372,500
Year 26 : $495,000
Year 27 : $165,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - $88 - 0 - 0.00%
Level 2:	6000 - $49 - 0 - 0.00%
Level 3:	4000 - $29 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	2000 - $199 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $199 - 0 - 0.00%
Farm Level 2:	1000 - $99 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,050,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$173,807,805
Projected Bank Account	$173,807,805

Pro Players Salaries
Sebastian Aho	$9,750,000 (8)
Mika Zibanejad	$9,000,000 (3)
Miro Heiskanen	$8,750,000 (4)
Kyle Connor	$8,550,000 (6)
Moritz Seider	$8,000,000 (5)
Darnell Nurse	$7,000,000 (2)
Lucas Raymond	$7,000,000 (5)
Jake Oettinger	$5,500,000 (2)
Alexander Romanov	$3,000,000 (3)
Kevin Hayes	$2,500,000 (2)
Joel Hofer	$2,000,000 (2)
Gabriel Vilardi	$1,850,000 (1)
Jake Evans	$1,700,000 (1)
Dylan Guenther	$1,500,000 (1)
Jeff Carter	$1,250,000 (1)
Zach Parise	$1,250,000 (1)
Brendan Smith	$1,250,000 (2)
Connor Zary	$1,200,000 (2)
Robert Bortuzzo	$1,000,000 (1)
Oskar Sundqvist	$1,000,000 (1)
Total Pro Players	20
Salary Commitment
Year 24 : $83,050,000
Year 25 : $73,500,000
Year 26 : $54,050,000
Year 27 : $42,050,000
Salary Average Commitment
Year 24 : $83,050,000
Year 25 : $73,500,000
Year 26 : $54,050,000
Year 27 : $42,050,000
Salary Cap with 1 Way Contract
Year 24 : $83,050,000
Year 25 : $73,500,000
Year 26 : $54,050,000
Year 27 : $42,050,000

Farm Players Salaries
Akira Schmid	$100,000 (2)
Magnus Hellberg	$95,000 (1)
Fredrik Olofsson	$80,000 (1)
Samuel Ersson	$75,000 (1)
Logan Day	$75,000 (1)
Tye Felhaber	$75,000 (1)
Dan Renouf	$75,000 (1)
Brennan Saulnier	$75,000 (1)
Mike Vecchione	$75,000 (1)
Paul Ladue	$75,000 (1)
Josh Healey	$75,000 (1)
Riley McKay	$75,000 (1)
Peter Holland	$75,000 (1)
Colin Theisen	$75,000 (1)
Jack Becker	$75,000 (1)
Sam Jardine	$75,000 (1)
Maxence Guenette	$75,000 (2)
Tarun Fizer	$75,000 (2)
Avery Hayes	$75,000 (2)
Jaxsen Wiebe	$75,000 (2)
Alex Gallant	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 24 : $1,625,000
Year 25 : $400,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,625,000
Year 25 : $400,000
Year 26 : $0
Year 27 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - $65 - 0 - 0.00%
Level 2:	6000 - $30 - 0 - 0.00%
Level 3:	4000 - $20 - 0 - 0.00%
Level 4:	5000 - $10 - 0 - 0.00%
Luxury :	2000 - $75 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,250,500
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$137,643,112
Projected Bank Account	$137,643,112

Pro Players Salaries
Adam Fox	$9,000,500 (5)
Kristopher Letang	$8,500,000 (1)
Chris Kreider	$8,000,000 (3)
Dylan Larkin	$6,750,000 (1)
Adam Henrique	$5,750,000 (4)
Nikita Kucherov	$4,800,000 (1)
Vladimir Tarasenko	$4,700,000 (5)
Nick Jensen	$4,250,000 (2)
Semyon Varlamov	$4,000,000 (3)
Trent Frederic	$4,000,000 (5)
Blake Coleman	$3,800,000 (2)
David Kampf	$3,500,000 (1)
Thomas Harley	$3,000,000 (1)
Zach Whitecloud	$2,750,000 (4)
Kyle Okposo	$2,500,000 (1)
Nico Sturm	$2,000,000 (2)
Trevor Moore	$2,000,000 (2)
Darren Raddysh	$1,500,000 (2)
Morgan Barron	$1,500,000 (1)
Ilya Lyubushkin	$1,300,000 (1)
Connor Ingram	$850,000 (1)
Kiefer Sherwood	$800,000 (2)
Total Pro Players	22
Salary Commitment
Year 24 : $85,250,500
Year 25 : $52,550,500
Year 26 : $38,200,500
Year 27 : $26,200,500
Salary Average Commitment
Year 24 : $90,050,500
Year 25 : $52,550,500
Year 26 : $38,200,500
Year 27 : $26,200,500
Salary Cap with 1 Way Contract
Year 24 : $85,250,500
Year 25 : $52,550,500
Year 26 : $38,200,500
Year 27 : $26,200,500

Farm Players Salaries
Pavel Dorofeyev	$180,000 (2)
Pavel Mintyukov	$150,000 (2)
Patrick Brown	$125,000 (5)
Artem Anisimov	$125,000 (2)
Jack Quinn	$120,000 (1)
Ivan Miroshnichenko	$120,000 (2)
Lukas Reichel	$120,000 (2)
Riley Tufte	$120,000 (3)
Matt Murray	$100,000 (2)
Kevin Connauton	$100,000 (1)
Matt Tomkins	$100,000 (1)
Tanner Kero	$100,000 (1)
Jacob MacDonald	$100,000 (3)
Trey Fix-Wolansky	$100,000 (3)
Philippe Myers	$100,000 (1)
Riley Nash	$90,000 (2)
Ryan Winterton	$90,000 (2)
Jacob Moverare	$90,000 (1)
Greg McKegg	$90,000 (2)
Mason Geertsen	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 24 : $2,195,000
Year 25 : $1,510,000
Year 26 : $445,000
Year 27 : $125,000
Salary Average Commitment
Year 24 : $2,195,000
Year 25 : $1,510,000
Year 26 : $445,000
Year 27 : $125,000

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $72 - 0 - 0.00%
Level 2:	5000 - $43 - 0 - 0.00%
Level 3:	3000 - $25 - 0 - 0.00%
Level 4:	4000 - $16 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $125 - 0 - 0.00%
Farm Level 2:	1000 - $59 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,975,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$187,026,129
Projected Bank Account	$187,026,129

Pro Players Salaries
David Pastrnak	$11,250,000 (7)
Roope Hintz	$8,450,000 (8)
Andrew Mangiapane	$5,800,000 (4)
Brady Skjei	$5,500,000 (3)
Jared McCann	$5,000,000 (3)
Alexander Kerfoot	$4,350,000 (4)
Filip Chytil	$4,250,000 (2)
Thatcher Demko	$4,200,000 (4)
Brandon Carlo	$4,000,000 (3)
Kasperi Kapanen	$3,400,000 (2)
Fabian Zetterlund	$2,350,000 (2)
Urho Vaakanainen	$1,750,000 (2)
Austin Watson	$1,650,000 (1)
Ryan McLeod	$1,300,000 (1)
Johnathan Kovacevic	$1,300,000 (1)
Andreas Englund	$1,250,000 (2)
Nick Cousins	$1,250,000 (1)
Tyson Foerster	$1,200,000 (1)
Haydn Fleury	$1,000,000 (1)
Joseph Woll	$925,000 (1)
Jesse Puljujarvi	$900,000 (1)
Scott Perunovich	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 24 : $71,975,000
Year 25 : $62,300,000
Year 26 : $49,300,000
Year 27 : $34,800,000
Salary Average Commitment
Year 24 : $71,975,000
Year 25 : $61,550,000
Year 26 : $48,550,000
Year 27 : $34,050,000
Salary Cap with 1 Way Contract
Year 24 : $71,975,000
Year 25 : $61,550,000
Year 26 : $48,550,000
Year 27 : $34,050,000

Farm Players Salaries
Zach Dean	$120,000 (2)
Mack Guzda	$100,000 (1)
Lucas Johansen	$100,000 (1)
Libor Hajek	$97,500 (1)
Seth Griffith	$92,000 (1)
Chris Terry	$92,000 (1)
Max McCormick	$92,000 (1)
Jujhar Khaira	$90,000 (1)
Austin Czarnik	$90,000 (1)
Adam Klapka	$87,500 (1)
Vinnie Hinostroza	$85,000 (2)
Mason Jobst	$82,500 (1)
Brandon Scanlin	$82,500 (3)
Keaton Middleton	$82,000 (2)
Kevin Gravel	$80,000 (2)
Alex Petrovic	$80,000 (1)
Ben McCartney	$80,000 (2)
William Lagesson	$78,500 (1)
Mackenzie MacEachern	$77,500 (1)
David Gust	$77,000 (1)
Keith Kinkaid	$75,000 (1)
Arturs Silovs	$75,000 (2)
Total Farm Players	22
Salary Commitment
Year 24 : $1,916,000
Year 25 : $604,500
Year 26 : $82,500
Year 27 : $0
Salary Average Commitment
Year 24 : $2,654,000
Year 25 : $1,342,500
Year 26 : $82,500
Year 27 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Union Center
Level 1:	6000 - $75 - 0 - 0.00%
Level 2:	5000 - $47 - 0 - 0.00%
Level 3:	3000 - $26 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1000 - $192 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,875,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$71,204,238
Projected Bank Account	$71,204,238

Pro Players Salaries
Roman Josi	$11,000,000 (5)
Seth Jones	$8,750,000 (4)
Nazem Kadri	$8,500,000 (3)
Brayden Schenn	$7,000,000 (1)
Jaden Schwartz	$5,650,000 (2)
Phillip Danault	$5,500,000 (3)
Gustav Nyquist	$5,000,000 (1)
Philipp Grubauer	$5,000,000 (2)
Christian Dvorak	$4,425,000 (2)
Ryan Suter	$3,650,000 (2)
Tyler Myers	$3,500,000 (1)
Erik Gudbranson	$3,500,000 (3)
Ondrej Palat	$3,300,000 (3)
Anthony Beauvillier	$3,000,000 (5)
Mason Appleton	$2,100,000 (3)
Marcus Johansson	$2,000,000 (1)
Nick Perbix	$1,500,000 (2)
Joey Anderson	$1,250,000 (4)
Mattias Janmark	$1,250,000 (1)
Spencer Martin	$1,000,000 (1)
Total Pro Players	20
Salary Commitment
Year 24 : $86,875,000
Year 25 : $67,125,000
Year 26 : $46,900,000
Year 27 : $24,000,000
Salary Average Commitment
Year 24 : $86,875,000
Year 25 : $67,125,000
Year 26 : $46,900,000
Year 27 : $24,000,000
Salary Cap with 1 Way Contract
Year 24 : $86,875,000
Year 25 : $67,125,000
Year 26 : $46,900,000
Year 27 : $24,000,000

Farm Players Salaries
Nikita Tolopilo	$150,000 (1)
Landon Slaggert	$90,000 (2)
Jimmy Oligny	$80,000 (2)
Donald Busdeker	$80,000 (1)
Fredrik Karlstrom	$80,000 (1)
Jeremy McKenna	$80,000 (1)
Josh Dunne	$80,000 (1)
Steven Santini	$80,000 (2)
Turner Elson	$80,000 (2)
Robbie Payne	$80,000 (2)
Tobie Paquette-Bisson	$80,000 (1)
Colton Poolman	$80,000 (2)
Kyle MacLean	$75,000 (1)
Erik Kallgren	$75,000 (1)
Samuel Asselin	$75,000 (1)
Jonathan Aspirot	$75,000 (1)
James Hamblin	$75,000 (1)
Bobby Trivigno	$75,000 (1)
Dennis Cesana	$75,000 (1)
Mark Duarte	$75,000 (2)
Total Farm Players	20
Salary Commitment
Year 24 : $1,640,000
Year 25 : $565,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,640,000
Year 25 : $565,000
Year 26 : $0
Year 27 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T Mobile Arena
Level 1:	6000 - $60 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $18 - 0 - 0.00%
Luxury :	1000 - $190 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,597,500
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$93,346,827
Projected Bank Account	$93,346,827

Pro Players Salaries
William Nylander	$9,500,000 (5)
Andrei Kuzmenko	$8,500,000 (3)
Joe Pavelski	$7,000,000 (1)
Morgan Rielly	$6,800,000 (2)
Viktor Arvidsson	$5,750,000 (1)
Tristan Jarry	$5,500,000 (3)
Brad Marchand	$5,110,000 (1)
Ryan Hartman	$5,000,000 (3)
Boone Jenner	$4,500,000 (4)
Lawson Crouse	$4,300,000 (3)
John Tavares	$3,875,000 (1)
Bowen Byram	$3,500,000 (1)
Jared Spurgeon	$3,062,500 (2)
Luke Schenn	$2,100,000 (1)
Christopher Tanev	$2,100,000 (1)
Jonas Johansson	$2,000,000 (2)
Marco Rossi	$1,500,000 (1)
A.J. Greer	$1,000,000 (1)
Matt Benning	$850,000 (1)
Travis Hamonic	$850,000 (1)
Brayden Pachal	$800,000 (1)
Total Pro Players	21
Salary Commitment
Year 24 : $83,597,500
Year 25 : $49,162,500
Year 26 : $37,300,000
Year 27 : $14,000,000
Salary Average Commitment
Year 24 : $97,695,000
Year 25 : $52,225,000
Year 26 : $37,300,000
Year 27 : $14,000,000
Salary Cap with 1 Way Contract
Year 24 : $83,597,500
Year 25 : $49,162,500
Year 26 : $37,300,000
Year 27 : $14,000,000

Farm Players Salaries
Graham Slaggert	$150,000 (1)
Logan Stankoven	$100,000 (2)
Nick Cicek	$100,000 (1)
Andrew Agozzino	$90,000 (1)
Lucas Carlsson	$90,000 (1)
Brendan Perlini	$90,000 (2)
Brandon Gignac	$80,000 (2)
Tyce Thompson	$80,000 (1)
Declan Carlile	$80,000 (1)
Daniel Walcott	$75,000 (1)
Evan Polei	$75,000 (1)
Jordan Papirny	$75,000 (1)
Alexander True	$75,000 (1)
Chris Driedger	$75,000 (1)
Brenden Miller	$75,000 (2)
Tommy Miller	$75,000 (1)
Matteo Pietroniro	$75,000 (1)
Casey Dornbach	$75,000 (1)
Gerald Mayhew	$75,000 (1)
Total Farm Players	19
Salary Commitment
Year 24 : $1,610,000
Year 25 : $345,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,610,000
Year 25 : $345,000
Year 26 : $0
Year 27 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $75 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	3000 - $30 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $205 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,900,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$67,810,103
Projected Bank Account	$67,810,103

Pro Players Salaries
Thomas Chabot	$8,000,000 (6)
Jack Hughes	$8,000,000 (5)
Nick Schmaltz	$7,100,000 (3)
Jeff Skinner	$7,000,000 (3)
Jordan Binnington	$6,000,000 (1)
Pyotr Kochetkov	$6,000,000 (4)
Bryan Rust	$6,000,000 (4)
Conor Garland	$4,950,000 (3)
Seth Jarvis	$4,750,000 (1)
Colin White	$4,750,000 (1)
Marcus Pettersson	$4,100,000 (1)
Jan Rutta	$3,000,000 (1)
Jeremy Lauzon	$2,750,000 (3)
Troy Stecher	$2,250,000 (1)
Tyler Johnson	$2,000,000 (1)
Alex Goligoski	$1,500,000 (2)
Adam Fantilli	$1,500,000 (2)
Logan Cooley	$1,500,000 (2)
Brock McGinn	$1,400,000 (2)
Pontus Holmberg	$1,250,000 (1)
Ridly Greig	$1,200,000 (1)
Wyatt Kaiser	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 24 : $85,900,000
Year 25 : $55,700,000
Year 26 : $49,800,000
Year 27 : $28,000,000
Salary Average Commitment
Year 24 : $85,900,000
Year 25 : $55,700,000
Year 26 : $49,800,000
Year 27 : $28,000,000
Salary Cap with 1 Way Contract
Year 24 : $85,900,000
Year 25 : $55,700,000
Year 26 : $49,800,000
Year 27 : $28,000,000

Farm Players Salaries
Walker Duehr	$130,000 (1)
Alex Steeves	$100,000 (1)
Milos Kelemen	$100,000 (1)
Alex Barre-Boulet	$100,000 (1)
Dennis Cholowski	$100,000 (1)
Dysin Mayo	$90,000 (1)
Mike Hardman	$85,000 (1)
Dmitry Osipov	$81,500 (2)
Nikolai Knyzhov	$80,000 (1)
Dylan Wells	$80,000 (2)
Matthew Highmore	$77,500 (2)
Austin Strand	$77,500 (2)
Austin Poganski	$77,500 (2)
Hayden Hodgson	$77,500 (2)
Dominic Franco	$77,500 (2)
Dominik Shine	$77,500 (2)
Devon Levi	$75,000 (1)
Ethen Frank	$75,000 (1)
Tyler Spezia	$75,000 (1)
Alex Kile	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 24 : $1,711,500
Year 25 : $626,500
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,711,500
Year 25 : $626,500
Year 26 : $0
Year 27 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6500 - $100 - 0 - 0.00%
Level 2:	6500 - $60 - 0 - 0.00%
Level 3:	4500 - $30 - 0 - 0.00%
Level 4:	5500 - $15 - 0 - 0.00%
Luxury :	1000 - $220 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,000,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,250,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$5,250,000
Estimate Under Maximum Salary Cap of $83,500,000	$78,250,000
Estimate Over Minimum Salary Cap of $61,700,000	-$56,450,000
Current Bank Account	$102,679,337
Projected Bank Account	$102,679,337

Pro Players Salaries
Matty Beniers	$7,150,000 (7)
Tyler Bertuzzi	$6,500,000 (1)
Max Pacioretty	$6,100,000 (2)
Sean Durzi	$5,500,000 (4)
Yanni Gourde	$5,500,000 (3)
Jacob Middleton	$5,500,000 (4)
Elvis Merzlikins	$5,000,000 (3)
Tomas Tatar	$5,000,000 (1)
Antti Raanta	$4,000,000 (1)
Cody Ceci	$3,900,000 (4)
Nic Dowd	$3,500,000 (3)
Matt Dumba	$3,500,000 (3)
Jesperi Kotkaniemi	$3,100,000 (1)
Stefan Noesen	$3,000,000 (3)
Vincent Desharnais	$2,500,000 (3)
Jake Bean	$1,750,000 (1)
Simon Benoit	$1,350,000 (2)
Philipp Kurashev	$1,250,000 (1)
Adam Ruzicka	$1,200,000 (1)
Cole Smith	$1,000,000 (2)
Kevin Stenlund	$950,000 (2)
Brandon Duhaime	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 24 : $78,000,000
Year 25 : $54,450,000
Year 26 : $45,050,000
Year 27 : $22,050,000
Salary Average Commitment
Year 24 : $86,550,000
Year 25 : $63,000,000
Year 26 : $45,050,000
Year 27 : $22,050,000
Salary Cap with 1 Way Contract
Year 24 : $78,000,000
Year 25 : $54,450,000
Year 26 : $45,050,000
Year 27 : $22,050,000

Farm Players Salaries
Zach Benson	$150,000 (2)
Sam Malinski	$150,000 (1)
Mitchell Chaffee	$125,000 (2)
Jonatan Berggren	$120,000 (1)
Victor Soderstrom	$120,000 (1)
Wade Allison	$95,000 (1)
Lassi Thomson	$95,000 (2)
Dylan McIlrath	$95,000 (2)
Hugo Alnefelt	$90,000 (1)
Jasper Weatherby	$85,000 (2)
Carsen Twarynski	$85,000 (1)
Chase De Leo	$85,000 (2)
Corey Schueneman	$85,000 (1)
Joseph Gambardella	$85,000 (2)
John Stevens	$85,000 (2)
Jackson Cates	$80,000 (2)
William Lockwood	$80,000 (2)
Dryden Hunt	$80,000 (1)
Cale Morris	$75,000 (1)
Marc Del Gaizo	$75,000 (1)
Carson Meyer	$75,000 (1)
Matt Rempe	$75,000 (2)
Brady Lyle	$75,000 (1)
Dakota Mermis	$75,000 (1)
Total Farm Players	24
Salary Commitment
Year 24 : $2,240,000
Year 25 : $1,040,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $2,340,000
Year 25 : $1,040,000
Year 26 : $0
Year 27 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	7000 - $70 - 0 - 0.00%
Level 2:	6000 - $40 - 0 - 0.00%
Level 3:	4000 - $20 - 0 - 0.00%
Level 4:	5000 - $10 - 0 - 0.00%
Luxury :	2000 - $145 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,975,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$274,379,362
Projected Bank Account	$274,379,362

Pro Players Salaries
Cale Makar	$10,000,000 (3)
Zach Werenski	$8,500,000 (6)
Carter Verhaeghe	$8,000,000 (5)
Juuse Saros	$7,750,000 (4)
Ryan O'Reilly	$7,750,000 (2)
Mikael Granlund	$5,900,000 (2)
Brett Pesce	$5,750,000 (4)
Oliver Bjorkstrand	$5,400,000 (2)
Zach Hyman	$4,600,000 (1)
Sam Bennett	$4,425,000 (2)
Jordan Martinook	$3,500,000 (4)
Jonas Siegenthaler	$3,400,000 (4)
Stuart Skinner	$2,600,000 (2)
Brett Kulak	$2,400,000 (4)
Cal Clutterbuck	$1,950,000 (1)
Derek Ryan	$1,750,000 (1)
Tyler Motte	$1,200,000 (1)
Kyle Burroughs	$1,200,000 (2)
Phillip Di Giuseppe	$1,100,000 (2)
Beck Malenstyn	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 24 : $87,975,000
Year 25 : $77,675,000
Year 26 : $49,300,000
Year 27 : $39,300,000
Salary Average Commitment
Year 24 : $87,975,000
Year 25 : $77,675,000
Year 26 : $49,300,000
Year 27 : $39,300,000
Salary Cap with 1 Way Contract
Year 24 : $87,975,000
Year 25 : $77,675,000
Year 26 : $49,300,000
Year 27 : $39,300,000

Farm Players Salaries
Connor McMichael	$195,000 (2)
Ryan McAllister	$150,000 (2)
Luka Profaca	$150,000 (1)
Jet Greaves	$150,000 (1)
Kevin Korchinski	$120,000 (2)
Isak Rosen	$120,000 (2)
Zack Ostapchuk	$100,000 (2)
Vincent Sevigny	$100,000 (1)
Joseph Duszak	$95,000 (2)
Adam Brooks	$90,000 (1)
Joe Snively	$90,000 (1)
Garrett Wilson	$80,000 (1)
Billy Sweezey	$75,000 (1)
Andy Welinski	$75,000 (1)
Dillon Heatherington	$75,000 (1)
Zach Sawchenko	$75,000 (2)
Kyle Rau	$75,000 (1)
Brett Sutter	$75,000 (1)
Tyler Angle	$75,000 (1)
Jake Lucchini	$75,000 (1)
Nate Sucese	$75,000 (1)
Taylor Fedun	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 24 : $2,190,000
Year 25 : $855,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $2,190,000
Year 25 : $855,000
Year 26 : $0
Year 27 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $42 - 0 - 0.00%
Level 3:	3000 - $26 - 0 - 0.00%
Level 4:	4000 - $16 - 0 - 0.00%
Luxury :	1500 - $160 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,350,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$85,478,771
Projected Bank Account	$85,478,771

Pro Players Salaries
Jordan Kyrou	$8,100,000 (7)
Ryan Strome	$7,500,000 (2)
Jordan Eberle	$6,250,000 (2)
John Klingberg	$6,200,000 (3)
Brock Boeser	$6,000,000 (3)
Shayne Gostisbehere	$5,000,000 (3)
Charlie Coyle	$5,000,000 (1)
Jeremy Swayman	$4,850,000 (4)
Brian Dumoulin	$4,100,000 (2)
Ilya Mikheyev	$3,200,000 (3)
Adin Hill	$3,000,000 (1)
Justin Schultz	$2,500,000 (1)
Conor Sheary	$2,500,000 (3)
Martin Fehervary	$2,500,000 (2)
Colton Sissons	$2,300,000 (2)
Jamie Drysdale	$2,000,000 (2)
Aliaksei Protas	$2,000,000 (2)
Nathan Bastian	$1,350,000 (1)
Jake Neighbours	$1,200,000 (1)
Alex Laferriere	$800,000 (2)
Total Pro Players	20
Salary Commitment
Year 24 : $76,350,000
Year 25 : $63,300,000
Year 26 : $35,850,000
Year 27 : $12,950,000
Salary Average Commitment
Year 24 : $76,850,000
Year 25 : $63,300,000
Year 26 : $35,850,000
Year 27 : $12,950,000
Salary Cap with 1 Way Contract
Year 24 : $76,350,000
Year 25 : $63,300,000
Year 26 : $35,850,000
Year 27 : $12,950,000

Farm Players Salaries
Kent Johnson	$150,000 (1)
Alexander Holtz	$150,000 (1)
Olen Zellweger	$100,000 (2)
Jackson Lacombe	$100,000 (2)
Gage Goncalves	$100,000 (2)
John Beecher	$100,000 (2)
Josh Doan	$100,000 (2)
Aatu Raty	$100,000 (1)
Philip Broberg	$100,000 (1)
Ronnie Attard	$95,000 (3)
Strauss Mann	$90,000 (1)
Nikita Alexandrov	$90,000 (1)
Adam Beckman	$90,000 (1)
Jack Rathbone	$80,000 (3)
Olle Lycksell	$80,000 (2)
Aidan Mcdonough	$75,000 (1)
Troy Grosenick	$75,000 (1)
Zach Jordan	$75,000 (1)
Zach Metsa	$75,000 (1)
Jacob Murray	$75,000 (2)
Philip Tomasino	$0 (0)
Total Farm Players	21
Salary Commitment
Year 24 : $1,900,000
Year 25 : $830,000
Year 26 : $175,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,900,000
Year 25 : $830,000
Year 26 : $175,000
Year 27 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	7000 - $120 - 0 - 0.00%
Level 2:	6500 - $80 - 0 - 0.00%
Level 3:	2000 - $25 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	4000 - $250 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$67,600,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,600,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$6,600,000
Estimate Under Maximum Salary Cap of $83,500,000	$76,900,000
Estimate Over Minimum Salary Cap of $61,700,000	-$55,100,000
Current Bank Account	$51,450,000
Projected Bank Account	$51,450,000

Pro Players Salaries
Ryan McDonagh	$8,750,000 (1)
Brendan Gallagher	$6,375,000 (1)
Taylor Hall	$6,000,000 (2)
Evander Kane	$5,250,000 (2)
Dmitry Orlov	$5,200,000 (3)
Noel Acciari	$4,000,000 (1)
Tomas Nosek	$4,000,000 (1)
Carson Soucy	$3,800,000 (4)
Dominik Kubalik	$3,500,000 (4)
Henri Jokiharju	$2,500,000 (2)
Nils Lundkvist	$2,250,000 (3)
Mackenzie Blackwood	$2,125,000 (1)
T.J. Oshie	$2,000,000 (1)
Scott Wedgewood	$1,700,000 (1)
Luke Kunin	$1,700,000 (2)
Zemgus Girgensons	$1,600,000 (3)
Brett Howden	$1,500,000 (1)
Conor Timmins	$1,250,000 (2)
Steven Lorentz	$1,250,000 (1)
Brett Leason	$1,000,000 (2)
Mathieu Olivier	$950,000 (1)
Dakota Joshua	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 24 : $67,600,000
Year 25 : $34,050,000
Year 26 : $16,350,000
Year 27 : $7,300,000
Salary Average Commitment
Year 24 : $67,595,000
Year 25 : $34,050,000
Year 26 : $16,350,000
Year 27 : $7,300,000
Salary Cap with 1 Way Contract
Year 24 : $67,600,000
Year 25 : $34,050,000
Year 26 : $16,350,000
Year 27 : $7,300,000

Farm Players Salaries
Max Comtois	$250,000 (1)
Justin Barron	$195,000 (3)
Magnus Chrona	$150,000 (1)
Parker Ford	$150,000 (1)
Wyatt Aamodt	$150,000 (2)
Travis Mitchell	$150,000 (1)
Justin Pearson	$150,000 (1)
Aidan Fulp	$150,000 (1)
Valtteri Pulli	$150,000 (2)
Marc Gatcomb	$150,000 (1)
Riley Bezeau	$150,000 (2)
Chase Wheatcroft	$150,000 (2)
Brendan Furry	$150,000 (1)
Cameron Butler	$120,000 (2)
Jordan Spence	$120,000 (1)
Max Jones	$120,000 (3)
Ty Smith	$120,000 (1)
Emil Bemstrom	$100,000 (1)
Jason Polin	$95,000 (1)
Jagger Joshua	$95,000 (1)
Jacob Larsson	$90,000 (1)
Brandon Bussi	$82,500 (3)
Steven Fogarty	$75,000 (2)
Luke Philp	$75,000 (2)
Brendan Gaunce	$75,000 (2)
Total Farm Players	25
Salary Commitment
Year 24 : $3,262,500
Year 25 : $1,342,500
Year 26 : $397,500
Year 27 : $0
Salary Average Commitment
Year 24 : $3,262,500
Year 25 : $1,342,500
Year 26 : $397,500
Year 27 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	7200 - $120 - 0 - 0.00%
Level 2:	6200 - $80 - 0 - 0.00%
Level 3:	3200 - $45 - 0 - 0.00%
Level 4:	5200 - $30 - 0 - 0.00%
Luxury :	2200 - $250 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$88,325,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$145,203,527
Projected Bank Account	$145,203,527

Pro Players Salaries
Connor Hellebuyck	$8,750,000 (4)
Jake Guentzel	$8,500,000 (4)
Dougie Hamilton	$7,000,000 (1)
Filip Forsberg	$7,000,000 (2)
Elias Lindholm	$6,250,000 (5)
Rasmus Andersson	$6,000,000 (3)
Mikhail Sergachev	$6,000,000 (1)
William Karlsson	$5,750,000 (1)
Ryan Pulock	$5,500,000 (1)
Jake Debrusk	$5,200,000 (3)
Cam Atkinson	$4,750,000 (3)
Connor Murphy	$3,000,000 (2)
Morgan Frost	$2,600,000 (1)
Keegan Kolesar	$1,850,000 (3)
Connor Dewar	$1,700,000 (3)
Joel Armia	$1,500,000 (2)
Eric Robinson	$1,500,000 (1)
Alex Lyon	$1,250,000 (2)
Andrew Cogliano	$1,150,000 (1)
Marc-Edouard Vlasic	$1,125,000 (1)
Tanner Pearson	$1,000,000 (1)
Craig Smith	$950,000 (2)
Total Pro Players	22
Salary Commitment
Year 24 : $88,325,000
Year 25 : $56,700,000
Year 26 : $43,000,000
Year 27 : $23,500,000
Salary Average Commitment
Year 24 : $90,900,000
Year 25 : $58,150,000
Year 26 : $42,950,000
Year 27 : $23,450,000
Salary Cap with 1 Way Contract
Year 24 : $88,325,000
Year 25 : $56,700,000
Year 26 : $43,000,000
Year 27 : $23,500,000

Farm Players Salaries
Isaac Poulter	$150,000 (2)
Ondrej Pavel	$150,000 (1)
Arvid Soderblom	$120,000 (1)
Adam Ginning	$100,000 (1)
Sam Gagner	$97,500 (1)
Chris Wagner	$97,500 (2)
Marco Scandella	$97,500 (1)
Ross Johnston	$97,500 (2)
Jayson Megna	$95,000 (2)
Travis Boyd	$95,000 (2)
Zac Jones	$92,500 (1)
Nathan Walker	$92,500 (1)
Michael Mersch	$90,000 (2)
Ben Meyers	$90,000 (2)
Matt Irwin	$90,000 (1)
Nic Petan	$85,000 (1)
Parker Wotherspoon	$85,000 (1)
Brett Seney	$80,000 (1)
Brad Hunt	$80,000 (1)
Nikita Nesterenko	$75,000 (1)
Nick Swaney	$75,000 (1)
Ryan Shea	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 24 : $2,110,000
Year 25 : $715,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $2,110,000
Year 25 : $715,000
Year 26 : $0
Year 27 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotia Bank Arena
Level 1:	7750 - $62 - 0 - 0.00%
Level 2:	6750 - $29 - 0 - 0.00%
Level 3:	3250 - $21 - 0 - 0.00%
Level 4:	4250 - $15 - 0 - 0.00%
Luxury :	2000 - $108 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,925,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$9,300,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$9,300,000
Estimate Under Maximum Salary Cap of $83,500,000	$74,200,000
Estimate Over Minimum Salary Cap of $61,700,000	-$52,400,000
Current Bank Account	$109,085,546
Projected Bank Account	$109,085,546

Pro Players Salaries
Jonathan Huberdeau	$9,400,000 (3)
Nick Leddy	$6,700,000 (3)
John Gibson	$6,625,000 (1)
Andrew Copp	$4,750,000 (3)
Victor Olofsson	$4,400,000 (2)
Derek Forbort	$4,250,000 (4)
Ross Colton	$4,000,000 (4)
Evgeny Kuznetsov	$3,000,000 (2)
Alexandre Carrier	$2,850,000 (4)
Pierre-Olivier Joseph	$2,500,000 (4)
Erik Johnson	$2,000,000 (2)
Michael Eyssimont	$1,850,000 (4)
Nate Schmidt	$1,750,000 (1)
Cody Glass	$1,500,000 (1)
Matthew Murray	$1,500,000 (2)
Ty Dellandrea	$1,400,000 (1)
Mackenzie Entwistle	$1,250,000 (1)
Rasmus Kupari	$1,200,000 (2)
Mike Hoffman	$1,000,000 (2)
Evgenii Dadonov	$1,000,000 (2)
Total Pro Players	20
Salary Commitment
Year 24 : $62,925,000
Year 25 : $50,400,000
Year 26 : $36,300,000
Year 27 : $15,450,000
Salary Average Commitment
Year 24 : $62,925,000
Year 25 : $50,400,000
Year 26 : $36,300,000
Year 27 : $15,450,000
Salary Cap with 1 Way Contract
Year 24 : $62,925,000
Year 25 : $50,400,000
Year 26 : $36,300,000
Year 27 : $15,450,000

Farm Players Salaries
Oskar Lindblom	$200,000 (1)
William Eklund	$150,000 (2)
Hunter McDonald	$150,000 (2)
Cole Krygier	$150,000 (1)
Cole Clayton	$150,000 (2)
Aaron Dell	$130,000 (2)
Tony DeAngelo	$125,000 (1)
Nolan Foote	$100,000 (1)
Cal Petersen	$100,000 (3)
Adam Erne	$100,000 (3)
Egor Afanasyev	$100,000 (1)
Jan Jenik	$90,000 (1)
Josh Brown	$90,000 (1)
Jack Studnicka	$90,000 (1)
Cole Schwindt	$90,000 (1)
Joel Hanley	$90,000 (2)
Justin Bailey	$90,000 (2)
Calle Rosen	$85,000 (1)
Nathan Todd	$80,000 (1)
Mason Morelli	$75,000 (1)
Jonny Brodzinski	$75,000 (1)
Josh Currie	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 24 : $2,385,000
Year 25 : $960,000
Year 26 : $200,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,385,000
Year 25 : $960,000
Year 26 : $200,000
Year 27 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	6000 - $45 - 0 - 0.00%
Level 3:	5000 - $20 - 0 - 0.00%
Level 4:	5000 - $18 - 0 - 0.00%
Luxury :	2000 - $150 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,650,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$85,987,431
Projected Bank Account	$85,987,431

Pro Players Salaries
Leon Draisaitl	$10,500,000 (6)
Aleksander Barkov	$9,700,000 (2)
Quinn Hughes	$8,500,000 (3)
Alex Tuch	$7,500,000 (6)
Matt Boldy	$7,450,000 (7)
Igor Shesterkin	$7,000,000 (4)
Esa Lindell	$5,500,000 (2)
Artturi Lehkonen	$4,750,000 (4)
Anthony Cirelli	$4,500,000 (1)
Ivan Barbashev	$4,300,000 (4)
Mikey Anderson	$4,150,000 (8)
William Borgen	$2,700,000 (3)
Michael Amadio	$1,900,000 (5)
Noah Cates	$1,650,000 (1)
Luke Glendening	$1,500,000 (1)
Anthony Stolarz	$1,500,000 (1)
Cam York	$1,500,000 (1)
Dylan Holloway	$1,200,000 (1)
Carl Grundstrom	$1,000,000 (1)
Mark Giordano	$850,000 (1)
Total Pro Players	20
Salary Commitment
Year 24 : $87,650,000
Year 25 : $73,950,000
Year 26 : $58,750,000
Year 27 : $47,550,000
Salary Average Commitment
Year 24 : $87,650,000
Year 25 : $73,950,000
Year 26 : $58,750,000
Year 27 : $47,550,000
Salary Cap with 1 Way Contract
Year 24 : $87,650,000
Year 25 : $73,950,000
Year 26 : $58,750,000
Year 27 : $47,550,000

Farm Players Salaries
Hunter McKown	$150,000 (1)
Eric Comrie	$140,000 (1)
Joel Kiviranta	$125,000 (2)
Mackie Samoskevich	$120,000 (2)
Samuel Bolduc	$100,000 (1)
Ryan Johnson	$100,000 (2)
Grigori Denisenko	$100,000 (1)
Tyler Kleven	$100,000 (1)
Karson Kuhlman	$100,000 (1)
Ty Emberson	$90,000 (1)
John Ludvig	$90,000 (1)
Ben Jones	$82,500 (2)
Egor Sokolov	$80,000 (2)
Rocco Grimaldi	$80,000 (2)
Henry Thrun	$80,000 (1)
Elmer Soderblom	$75,000 (1)
Marian Studenic	$75,000 (1)
Kyle Marino	$75,000 (1)
Ian McKinnon	$75,000 (1)
Keaton Mastrodonato	$75,000 (1)
Garret Sparks	$75,000 (1)
Declan Chisholm	$75,000 (1)
Ludovic Waeber	$75,000 (1)
Total Farm Players	23
Salary Commitment
Year 24 : $2,137,500
Year 25 : $587,500
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $2,137,500
Year 25 : $587,500
Year 26 : $0
Year 27 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Pacific Coliseum
Level 1:	7000 - $65 - 0 - 0.00%
Level 2:	6000 - $35 - 0 - 0.00%
Level 3:	4000 - $25 - 0 - 0.00%
Level 4:	5000 - $15 - 0 - 0.00%
Luxury :	2000 - $130 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $150 - 0 - 0.00%
Farm Level 2:	1000 - $75 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,325,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,700,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$2,700,000
Estimate Under Maximum Salary Cap of $83,500,000	$80,800,000
Estimate Over Minimum Salary Cap of $61,700,000	-$59,000,000
Current Bank Account	$86,712,474
Projected Bank Account	$86,712,474

Pro Players Salaries
Mikko Rantanen	$9,500,000 (2)
Cam Fowler	$8,500,000 (4)
Nikolaj Ehlers	$7,000,000 (5)
Dylan Strome	$6,500,000 (4)
Jeff Petry	$6,250,000 (1)
Sean Walker	$5,500,000 (4)
Mackenzie Weegar	$5,000,000 (1)
Ilya Samsonov	$3,500,000 (2)
Eetu Luostarinen	$3,000,000 (3)
Jake Allen	$3,000,000 (1)
Kevin Shattenkirk	$2,800,000 (1)
Nicolas Hague	$2,700,000 (2)
Kaapo Kakko	$2,500,000 (2)
Dante Fabbro	$2,500,000 (1)
Ryan Poehling	$1,900,000 (2)
Juraj Slafkovsky	$1,500,000 (1)
Isac Lundestrom	$1,200,000 (1)
David Rittich	$1,000,000 (1)
Denis Gurianov	$1,000,000 (1)
Boris Katchouk	$1,000,000 (1)
Justin Kirkland	$900,000 (1)
Nick Abruzzese	$800,000 (2)
Lukas Rousek	$775,000 (2)
Total Pro Players	23
Salary Commitment
Year 24 : $78,325,000
Year 25 : $52,175,000
Year 26 : $30,500,000
Year 27 : $27,500,000
Salary Average Commitment
Year 24 : $69,775,000
Year 25 : $43,625,000
Year 26 : $30,500,000
Year 27 : $27,500,000
Salary Cap with 1 Way Contract
Year 24 : $78,325,000
Year 25 : $52,175,000
Year 26 : $30,500,000
Year 27 : $27,500,000

Farm Players Salaries
Kyle McDonald	$150,000 (2)
Raphael Lavoie	$120,000 (1)
Oskari Salminen	$120,000 (3)
Cooper Marody	$100,000 (1)
Will Butcher	$95,000 (1)
Peetro Seppala	$90,000 (1)
Jean-Luc Foudy	$90,000 (1)
Mattias Norlinder	$90,000 (2)
Mikhail Maltsev	$90,000 (1)
Nikolas Matinpalo	$80,000 (1)
Timothy Gettinger	$75,000 (1)
Spencer Stastney	$75,000 (1)
Dustin Wolf	$75,000 (1)
Cedric Pare	$75,000 (1)
Philip Kemp	$75,000 (1)
Carson Golder	$75,000 (2)
Colton Young	$75,000 (1)
Ryan Hofer	$75,000 (2)
Cameron Hughes	$75,000 (1)
Total Farm Players	19
Salary Commitment
Year 24 : $1,700,000
Year 25 : $510,000
Year 26 : $120,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,700,000
Year 25 : $510,000
Year 26 : $120,000
Year 27 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $40 - 0 - 0.00%
Level 3:	3000 - $27 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1500 - $170 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,450,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$75,394,212
Projected Bank Account	$75,394,212

Pro Players Salaries
Devon Toews	$8,500,000 (5)
J.T. Miller	$8,200,000 (3)
Nick Suzuki	$7,500,000 (6)
Kevin Fiala	$7,500,000 (7)
Andrei Svechnikov	$6,900,000 (2)
Jacob Markstrom	$6,500,000 (2)
Charlie McAvoy	$6,250,000 (1)
Jacob Trouba	$6,200,000 (3)
Neal Pionk	$5,500,000 (1)
Matt Duchene	$4,000,000 (1)
Calle Jarnkrok	$3,300,000 (1)
Martin Jones	$2,900,000 (3)
Jani Hakanpaa	$2,750,000 (3)
Casey Cizikas	$2,400,000 (2)
Sam Lafferty	$2,300,000 (4)
Warren Foegele	$2,000,000 (4)
Alexei Toropchenko	$1,500,000 (3)
Nicolas Aube-Kubel	$1,250,000 (2)
Jon Merrill	$1,200,000 (1)
Josh Mahura	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 24 : $87,450,000
Year 25 : $66,400,000
Year 26 : $49,350,000
Year 27 : $27,800,000
Salary Average Commitment
Year 24 : $89,550,000
Year 25 : $66,400,000
Year 26 : $49,350,000
Year 27 : $27,800,000
Salary Cap with 1 Way Contract
Year 24 : $87,450,000
Year 25 : $66,400,000
Year 26 : $49,350,000
Year 27 : $27,800,000

Farm Players Salaries
Daniil Tarasov	$200,000 (2)
Andrew Poturalski	$180,000 (3)
Zac Dalpe	$150,000 (1)
Cole Guttman	$150,000 (2)
Calvin Pickard	$150,000 (2)
Mark Kastelic	$125,000 (3)
Byron Froese	$125,000 (1)
Charles Hudon	$120,000 (2)
Akil Thomas	$100,000 (1)
Matthew Peca	$100,000 (2)
Rem Pitlick	$100,000 (2)
Jonah Gadjovich	$100,000 (3)
Jayden Struble	$100,000 (2)
Dylan Coghlan	$95,000 (3)
Adam Cracknell	$90,000 (1)
Alec Regula	$90,000 (1)
Mason Lohrei	$90,000 (2)
Jacob Peterson	$85,000 (2)
John Hayden	$80,000 (2)
Christian Wolanin	$75,000 (1)
Michael Kesselring	$75,000 (1)
Matthew Kessel	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 24 : $2,455,000
Year 25 : $1,675,000
Year 26 : $500,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,455,000
Year 25 : $1,675,000
Year 26 : $500,000
Year 27 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $80 - 0 - 0.00%
Level 3:	3000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,300,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$97,654,173
Projected Bank Account	$97,654,173

Pro Players Salaries
Sidney Crosby	$10,500,000 (1)
Artemi Panarin	$10,100,000 (3)
Andrei Vasilevskiy	$8,300,000 (1)
Gustav Forsling	$7,500,000 (5)
Brock Nelson	$6,500,000 (3)
Jaccob Slavin	$5,750,000 (4)
Sean Monahan	$5,750,000 (4)
Yegor Sharangovich	$5,000,000 (2)
Anthony Duclair	$3,500,000 (1)
Scott Mayfield	$3,500,000 (3)
Evan Rodrigues	$3,100,000 (2)
Radek Faksa	$3,000,000 (2)
Anton Forsberg	$2,750,000 (2)
Erik Gustafsson	$2,500,000 (2)
Garnet Hathaway	$2,500,000 (3)
Trevor Van Riemsdyk	$1,500,000 (2)
Blake Lizotte	$1,500,000 (1)
Christian Fischer	$1,300,000 (1)
Rafael Harvey-Pinard	$1,000,000 (3)
Nikita Zaitsev	$900,000 (1)
Gustav Lindstrom	$850,000 (1)
Total Pro Players	21
Salary Commitment
Year 24 : $87,300,000
Year 25 : $60,450,000
Year 26 : $42,600,000
Year 27 : $19,000,000
Salary Average Commitment
Year 24 : $88,800,000
Year 25 : $61,950,000
Year 26 : $42,600,000
Year 27 : $19,000,000
Salary Cap with 1 Way Contract
Year 24 : $87,300,000
Year 25 : $60,450,000
Year 26 : $42,600,000
Year 27 : $19,000,000

Farm Players Salaries
Zach Aston-Reese	$200,000 (3)
Kevin Conley	$150,000 (2)
Rhett Gardner	$150,000 (3)
Cale Fleury	$100,000 (2)
Nicolas Beaudin	$100,000 (2)
Cal O'Reilly	$100,000 (2)
Steven Kampfer	$100,000 (2)
Collin Delia	$100,000 (1)
Brandon Halverson	$90,000 (1)
Devin Shore	$90,000 (2)
Mark Pysyk	$90,000 (2)
Kyle Clifford	$90,000 (2)
Brogan Rafferty	$85,000 (1)
Hunter Drew	$80,000 (2)
Dalton Smith	$80,000 (1)
Ryan Wagner	$80,000 (2)
Nick Jones	$80,000 (1)
Cole Schneider	$80,000 (2)
Logan Shaw	$75,000 (1)
Ben Berard	$75,000 (1)
Alex-Olivier Voyer	$75,000 (3)
Total Farm Players	21
Salary Commitment
Year 24 : $2,070,000
Year 25 : $1,485,000
Year 26 : $425,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,070,000
Year 25 : $1,485,000
Year 26 : $425,000
Year 27 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $75 - 0 - 0.00%
Level 2:	5000 - $43 - 0 - 0.00%
Level 3:	3000 - $25 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1000 - $198 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,550,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$75,722,757
Projected Bank Account	$75,722,757

Pro Players Salaries
Mark Stone	$11,800,000 (4)
Mark Scheifele	$10,000,000 (6)
Cole Caufield	$7,850,000 (8)
Pierre-Luc Dubois	$6,750,000 (2)
Petr Mrazek	$5,500,000 (2)
Max Domi	$5,200,000 (2)
Michael Matheson	$4,800,000 (2)
Ben Chiarot	$4,000,000 (1)
Nicolas Roy	$4,000,000 (5)
Josh Manson	$4,000,000 (1)
K'Andre Miller	$3,800,000 (1)
Owen Tippett	$3,500,000 (1)
Mathieu Joseph	$3,200,000 (4)
Yegor Chinakhov	$2,200,000 (2)
Pierre-Edouard Bellemare	$1,900,000 (1)
Taylor Raddysh	$1,750,000 (1)
Owen Power	$1,500,000 (1)
Dylan Gambrell	$1,400,000 (2)
Kaiden Guhle	$1,200,000 (1)
Cayden Primeau	$1,200,000 (1)
Total Pro Players	20
Salary Commitment
Year 24 : $85,550,000
Year 25 : $60,700,000
Year 26 : $34,850,000
Year 27 : $34,850,000
Salary Average Commitment
Year 24 : $74,930,000
Year 25 : $52,080,000
Year 26 : $26,230,000
Year 27 : $26,230,000
Salary Cap with 1 Way Contract
Year 24 : $85,550,000
Year 25 : $62,700,000
Year 26 : $36,850,000
Year 27 : $36,850,000

Farm Players Salaries
Travis Dermott	$190,000 (2)
Kieffer Bellows	$150,000 (1)
Michael DiPietro	$100,000 (2)
Jesse Ylonen	$100,000 (3)
Zane McIntyre	$95,000 (1)
Cameron Hillis	$95,000 (2)
Casey Fitzgerald	$95,000 (3)
Isaak Phillips	$95,000 (1)
Anders Bjork	$95,000 (1)
Nick Wolff	$90,000 (1)
Jalen Luypen	$90,000 (2)
Radim Simek	$90,000 (2)
Matt Donovan	$90,000 (3)
Daniel D'Amato	$90,000 (2)
Philippe Maillet	$90,000 (2)
Patrik Koch	$90,000 (2)
Jonathan Gruden	$80,000 (1)
Arnaud Durandeau	$80,000 (2)
Roman Ahcan	$75,000 (1)
Martin Pospisil	$75,000 (1)
Joshua Roy	$75,000 (2)
Total Farm Players	21
Salary Commitment
Year 24 : $2,030,000
Year 25 : $1,275,000
Year 26 : $285,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,030,000
Year 25 : $1,275,000
Year 26 : $285,000
Year 27 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7000 - $78 - 0 - 0.00%
Level 2:	6000 - $46 - 0 - 0.00%
Level 3:	3000 - $28 - 0 - 0.00%
Level 4:	4000 - $17 - 0 - 0.00%
Luxury :	1500 - $190 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $22 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,200,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$68,322,413
Projected Bank Account	$68,322,413

Pro Players Salaries
Matthew Tkachuk	$11,100,000 (7)
Nathan MacKinnon	$10,000,000 (2)
Kirill Kaprizov	$9,000,000 (2)
Adrian Kempe	$7,700,000 (5)
Aaron Ekblad	$7,500,000 (4)
Frederik Andersen	$5,500,000 (2)
Adam Pelech	$5,300,000 (3)
Damon Severson	$4,500,000 (3)
Dylan Cozens	$4,500,000 (1)
Jake McCabe	$4,000,000 (1)
Adam Lowry	$3,500,000 (2)
Jesper Fast	$3,000,000 (1)
Mario Ferraro	$2,750,000 (1)
Mason McTavish	$1,500,000 (1)
Logan Thompson	$1,500,000 (1)
Nils Hoglander	$1,300,000 (1)
Sam Carrick	$1,100,000 (2)
Mike Reilly	$1,100,000 (1)
Hudson Fasching	$800,000 (3)
Trevor Lewis	$800,000 (1)
Nils Aman	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 24 : $87,200,000
Year 25 : $66,000,000
Year 26 : $36,900,000
Year 27 : $26,300,000
Salary Average Commitment
Year 24 : $87,200,000
Year 25 : $66,000,000
Year 26 : $36,900,000
Year 27 : $26,300,000
Salary Cap with 1 Way Contract
Year 24 : $87,200,000
Year 25 : $66,000,000
Year 26 : $36,900,000
Year 27 : $26,300,000

Farm Players Salaries
Arthur Kaliyev	$160,000 (2)
Derrick Pouliot	$90,000 (2)
Gavin Bayreuther	$90,000 (2)
William Bitten	$90,000 (2)
Jeff Malot	$90,000 (3)
Michael Hutchinson	$80,000 (2)
Mitch Reinke	$80,000 (3)
Joel L'Esperance	$80,000 (1)
Gabriel Dumont	$80,000 (1)
Ben Kraws	$80,000 (1)
Tyler Wotherspoon	$80,000 (2)
Sheldon Rempal	$80,000 (2)
Sean Farrell	$80,000 (1)
Rourke Chartier	$80,000 (2)
Mikael Pyyhtia	$80,000 (2)
Kale Clague	$80,000 (1)
Mitchell Stephens	$75,000 (3)
Glenn Gawdin	$75,000 (3)
Jarid Lukosevicius	$75,000 (1)
Joey Abate	$75,000 (1)
Ethan Frisch	$75,000 (2)
Total Farm Players	21
Salary Commitment
Year 24 : $1,775,000
Year 25 : $1,225,000
Year 26 : $320,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,775,000
Year 25 : $1,225,000
Year 26 : $320,000
Year 27 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Key Bank Arena
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $42 - 0 - 0.00%
Level 3:	3000 - $25 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1500 - $170 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,237,500
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$235,925,488
Projected Bank Account	$235,925,488

Pro Players Salaries
Mitchell Marner	$11,000,000 (6)
Drew Doughty	$9,500,000 (1)
Logan Couture	$8,500,000 (1)
Steven Stamkos	$8,000,000 (5)
Filip Hronek	$7,250,000 (8)
Robert Thomas	$7,000,000 (1)
Patrick Kane	$5,112,500 (1)
Brandon Saad	$4,500,000 (2)
John Marino	$4,000,000 (1)
Alexander Wennberg	$3,700,000 (5)
Brenden Dillon	$3,500,000 (2)
Marcus Foligno	$3,500,000 (1)
Laurent Brossoit	$2,900,000 (3)
Dylan Samberg	$2,000,000 (3)
Tomas Hertl	$1,875,000 (2)
Joey Daccord	$1,500,000 (1)
Will Cuylle	$1,000,000 (2)
Jaycob Megna	$900,000 (1)
Kevin Rooney	$750,000 (1)
Ryan Carpenter	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 24 : $87,237,500
Year 25 : $45,725,000
Year 26 : $34,850,000
Year 27 : $29,950,000
Salary Average Commitment
Year 24 : $97,975,000
Year 25 : $51,350,000
Year 26 : $34,850,000
Year 27 : $29,950,000
Salary Cap with 1 Way Contract
Year 24 : $87,237,500
Year 25 : $45,725,000
Year 26 : $34,850,000
Year 27 : $29,950,000

Farm Players Salaries
Ben Hutton	$190,000 (1)
Sheldon Dries	$175,000 (2)
Brett Murray	$175,000 (2)
Joe Carroll	$150,000 (2)
Radim Zohorna	$150,000 (3)
Riley Stillman	$135,000 (1)
Bobby Brink	$125,000 (1)
TJ Tynan	$120,000 (1)
Matt Coronato	$120,000 (2)
Marat Khusnutdinov	$120,000 (2)
Ville Heinola	$120,000 (1)
Marc McLaughlin	$100,000 (2)
Reese Johnson	$100,000 (1)
Wyatt Kalynuk	$100,000 (1)
Nathan Smith	$80,000 (2)
Michael Houser	$80,000 (1)
Dustin Tokarski	$80,000 (1)
Tyler Tucker	$75,000 (1)
Matthew Phillips	$75,000 (1)
Maxwell Crozier	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 24 : $2,345,000
Year 25 : $1,070,000
Year 26 : $150,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,345,000
Year 25 : $1,070,000
Year 26 : $150,000
Year 27 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Center
Level 1:	8000 - $60 - 0 - 0.00%
Level 2:	5500 - $35 - 0 - 0.00%
Level 3:	4000 - $19 - 0 - 0.00%
Level 4:	4500 - $12 - 0 - 0.00%
Luxury :	2000 - $150 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,150,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,250,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$5,250,000
Estimate Under Maximum Salary Cap of $83,500,000	$78,250,000
Estimate Over Minimum Salary Cap of $61,700,000	-$56,450,000
Current Bank Account	$108,590,411
Projected Bank Account	$108,590,411

Pro Players Salaries
Nicklas Backstrom	$8,500,000 (1)
Josh Anderson	$5,500,000 (2)
Thomas Novak	$4,500,000 (4)
Connor Brown	$3,900,000 (1)
Michael Rasmussen	$3,200,000 (4)
Pius Suter	$3,000,000 (2)
Robby Fabbri	$3,000,000 (2)
Adam Boqvist	$3,000,000 (3)
Miles Wood	$2,500,000 (5)
Lukas Dostal	$2,250,000 (2)
Tanner Jeannot	$2,100,000 (4)
Zach Bogosian	$2,100,000 (2)
Jack Johnson	$2,000,000 (2)
Erik Brannstrom	$2,000,000 (3)
Nick Blankenburg	$2,000,000 (3)
Juuso Valimaki	$2,000,000 (3)
Alex Stalock	$1,500,000 (1)
Tye Kartye	$1,500,000 (1)
Leo Carlsson	$1,500,000 (2)
Logan Stanley	$1,250,000 (1)
Luke Evangelista	$1,000,000 (1)
Brendan Brisson	$1,000,000 (2)
Josh Melnick	$850,000 (1)
Total Pro Players	23
Salary Commitment
Year 24 : $60,150,000
Year 25 : $41,650,000
Year 26 : $21,300,000
Year 27 : $12,300,000
Salary Average Commitment
Year 24 : $60,150,000
Year 25 : $41,650,000
Year 26 : $21,300,000
Year 27 : $12,300,000
Salary Cap with 1 Way Contract
Year 24 : $60,150,000
Year 25 : $41,650,000
Year 26 : $21,300,000
Year 27 : $12,300,000

Farm Players Salaries
Max Ellis	$150,000 (1)
Dino Kambeitz	$150,000 (1)
Ville Petman	$150,000 (1)
Pavol Regenda	$150,000 (1)
Tobias Bjornfot	$150,000 (2)
Lucas Condotta	$120,000 (2)
Brian Halonen	$120,000 (2)
Wyatt Bongiovanni	$100,000 (2)
Jett Jones	$100,000 (2)
Wilmer Skoog	$100,000 (1)
Jacob Gaucher	$100,000 (2)
Marshall Rifai	$100,000 (1)
Dmitri Samorukov	$90,000 (1)
Daemon Hunt	$90,000 (2)
Taylor Gauthier	$80,000 (1)
Kyle Betts	$80,000 (1)
Jake Gaudet	$80,000 (1)
Tyson Feist	$80,000 (2)
Ethan Prow	$80,000 (1)
Luke Cavallin	$80,000 (2)
Total Farm Players	20
Salary Commitment
Year 24 : $2,150,000
Year 25 : $940,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $2,150,000
Year 25 : $940,000
Year 26 : $0
Year 27 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Arena
Level 1:	6000 - $75 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $25 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,850,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$66,406,250
Projected Bank Account	$66,406,250

Pro Players Salaries
Elias Pettersson	$7,750,000 (2)
Sam Reinhart	$7,000,000 (4)
Shea Theodore	$6,250,000 (6)
Pavel Buchnevich	$6,250,000 (2)
Barclay Goodrow	$5,000,000 (1)
Reilly Smith	$5,000,000 (2)
Linus Ullmark	$4,600,000 (1)
TJ Brodie	$4,000,000 (2)
Lars Eller	$4,000,000 (2)
Alec Martinez	$4,000,000 (1)
Filip Gustavsson	$3,500,000 (1)
Matt Roy	$3,000,000 (1)
Frank Vatrano	$3,000,000 (1)
Radko Gudas	$3,000,000 (3)
Brandon Tanev	$3,000,000 (1)
Calvin De Haan	$2,500,000 (1)
Jimmy Vesey	$2,100,000 (3)
Yakov Trenin	$2,000,000 (3)
Jack McBain	$1,500,000 (2)
Ryan Reaves	$1,200,000 (1)
Alexander Alexeyev	$1,200,000 (1)
Kirill Marchenko	$1,000,000 (1)
Total Pro Players	22
Salary Commitment
Year 24 : $80,850,000
Year 25 : $48,850,000
Year 26 : $20,350,000
Year 27 : $13,250,000
Salary Average Commitment
Year 24 : $80,850,000
Year 25 : $48,850,000
Year 26 : $20,350,000
Year 27 : $13,250,000
Salary Cap with 1 Way Contract
Year 24 : $80,850,000
Year 25 : $48,850,000
Year 26 : $20,350,000
Year 27 : $13,250,000

Farm Players Salaries
David Jiricek	$150,000 (2)
Tristan Allard	$150,000 (2)
Shawn Element	$150,000 (1)
Ryan Sandelin	$150,000 (1)
Ty Glover	$150,000 (1)
Milan Lucic	$100,000 (1)
Ryker Evans	$100,000 (2)
Artemi Kniazev	$100,000 (1)
Santeri Hatakka	$100,000 (1)
Alex Limoges	$90,000 (2)
Oskar Steen	$85,000 (2)
Josiah Slavin	$80,000 (2)
Anthony Angello	$80,000 (1)
Bryce Kindopp	$80,000 (2)
Griffin Mendel	$80,000 (1)
Matt Kiersted	$80,000 (1)
Jimmy Huntington	$80,000 (1)
Devin Cooley	$75,000 (1)
Angus Crookshank	$75,000 (1)
Mitchell Weeks	$75,000 (2)
Total Farm Players	20
Salary Commitment
Year 24 : $2,030,000
Year 25 : $810,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $2,030,000
Year 25 : $810,000
Year 26 : $0
Year 27 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $88 - 0 - 0.00%
Level 2:	5000 - $52 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $18 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,850,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,675,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$5,675,000
Estimate Under Maximum Salary Cap of $83,500,000	$77,825,000
Estimate Over Minimum Salary Cap of $61,700,000	-$56,025,000
Current Bank Account	$78,550,935
Projected Bank Account	$78,550,935

Pro Players Salaries
Tyler Seguin	$6,500,000 (3)
Quinton Byfield	$6,250,000 (5)
Josh Norris	$6,000,000 (1)
Marc-Andre Fleury	$6,000,000 (1)
Dawson Mercer	$5,000,000 (5)
Anton Lundell	$5,000,000 (5)
Trevor Zegras	$4,750,000 (1)
Jonathan Quick	$4,250,000 (1)
J.J. Moser	$4,250,000 (5)
Alex Iafallo	$4,000,000 (2)
Jordan Greenway	$3,100,000 (2)
Chris Tierney	$3,000,000 (1)
James Van Riemsdyk	$3,000,000 (2)
Jonathan Drouin	$3,000,000 (1)
Olli Maatta	$2,500,000 (2)
Parker Kelly	$2,000,000 (1)
David Gustafsson	$1,750,000 (1)
Kevin Bahl	$1,750,000 (2)
Jalen Chatfield	$1,750,000 (1)
Arber Xhekaj	$1,500,000 (1)
Jake Sanderson	$1,500,000 (1)
Brock Faber	$1,000,000 (2)
Total Pro Players	22
Salary Commitment
Year 24 : $77,850,000
Year 25 : $42,350,000
Year 26 : $27,000,000
Year 27 : $20,500,000
Salary Average Commitment
Year 24 : $77,850,000
Year 25 : $42,350,000
Year 26 : $27,000,000
Year 27 : $20,500,000
Salary Cap with 1 Way Contract
Year 24 : $77,850,000
Year 25 : $42,350,000
Year 26 : $27,000,000
Year 27 : $20,500,000

Farm Players Salaries
Alex Turcotte	$150,000 (3)
Brandt Clarke	$150,000 (2)
Jakub Zboril	$150,000 (1)
Nikita Okhotiuk	$125,000 (3)
Drew Callin	$100,000 (1)
Justin Richards	$100,000 (2)
Nick Desimone	$100,000 (2)
Oscar Dansk	$100,000 (2)
Brad Malone	$100,000 (2)
Jake Leschyshyn	$100,000 (1)
CJ Suess	$100,000 (1)
Clark Bishop	$100,000 (1)
Bradley Marek	$75,000 (2)
Montana Onyebuchi	$75,000 (1)
Olivier Galipeau	$75,000 (1)
Seth Helgeson	$75,000 (1)
Joseph Blandisi	$75,000 (1)
Navrin Mutter	$75,000 (2)
Juuso Parssinen	$75,000 (1)
Ivan Fedotov	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 24 : $1,975,000
Year 25 : $975,000
Year 26 : $275,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,975,000
Year 25 : $975,000
Year 26 : $275,000
Year 27 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $70 - 0 - 0.00%
Level 2:	5000 - $40 - 0 - 0.00%
Level 3:	3000 - $22 - 0 - 0.00%
Level 4:	4000 - $12 - 0 - 0.00%
Luxury :	1000 - $177 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,800,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $83,500,000	$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000	-$61,700,000
Current Bank Account	$89,071,431
Projected Bank Account	$89,071,431

Pro Players Salaries
Tim Stutzle	$10,000,000 (7)
Brady Tkachuk	$8,500,000 (6)
Josh Morrissey	$8,000,000 (4)
Martin Necas	$6,100,000 (2)
Noah Dobson	$6,000,000 (3)
Andre Burakovsky	$5,500,000 (3)
Casey Mittelstadt	$5,250,000 (2)
Ville Husso	$5,000,000 (3)
Kyle Palmieri	$4,500,000 (1)
Joel Edmundson	$4,000,000 (1)
Torey Krug	$3,800,000 (3)
Rasmus Sandin	$3,500,000 (2)
James Reimer	$3,200,000 (2)
Danton Heinen	$3,000,000 (3)
Teddy Blueger	$2,700,000 (4)
Sean Kuraly	$2,500,000 (3)
Ethan Bear	$2,100,000 (1)
Noah Gregor	$1,500,000 (1)
Tyler Pitlick	$950,000 (1)
Ryan Lomberg	$950,000 (2)
Justin Brazeau	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 24 : $87,800,000
Year 25 : $74,000,000
Year 26 : $55,000,000
Year 27 : $29,200,000
Salary Average Commitment
Year 24 : $87,800,000
Year 25 : $74,000,000
Year 26 : $55,000,000
Year 27 : $29,200,000
Salary Cap with 1 Way Contract
Year 24 : $87,800,000
Year 25 : $74,000,000
Year 26 : $55,000,000
Year 27 : $29,200,000

Farm Players Salaries
Mads Sogaard	$100,000 (2)
Roby Jarventie	$100,000 (2)
Nicholas Robertson	$100,000 (1)
Otto Koivula	$90,000 (1)
Cameron Crotty	$80,000 (1)
Kasimir Kaskisuo	$75,000 (1)
Louis Crevier	$75,000 (2)
Adam Edstrom	$75,000 (2)
Jermaine Loewen	$75,000 (1)
Axel Jonsson-Fjallby	$75,000 (1)
Vladislav Kolyachonok	$0 (0)
Reilly Walsh	$0 (0)
Shane Bowers	$0 (0)
Total Farm Players	13
Salary Commitment
Year 24 : $845,000
Year 25 : $350,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $845,000
Year 25 : $350,000
Year 26 : $0
Year 27 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $83,500,000 Available Cap Space	Over Minimum of $61,700,000	Pro Players	Farm Players	Total Players
Avalanche	$138,785,551	$0	$83,500,000	-$61,700,000	22	21	43
Blackhawks	$101,726,586	$8,985,000	$74,515,000	-$52,715,000	22	19	41
Blue Jackets	$66,003,038	$0	$83,500,000	-$61,700,000	20	26	46
Blues	$39,370,000	$4,475,000	$79,025,000	-$57,225,000	23	20	43
Bruins	$71,951,398	$0	$83,500,000	-$61,700,000	21	20	41
Canadiens	$108,327,393	$0	$83,500,000	-$61,700,000	20	21	41
Canucks	$75,285,604	$916,666	$82,583,334	-$60,783,334	23	23	46
Capitals	$97,585,857	$9,100,000	$74,400,000	-$52,600,000	21	22	43
Coyotes	$85,015,940	$4,750,000	$78,750,000	-$56,950,000	22	19	41
Devils	$173,807,805	$0	$83,500,000	-$61,700,000	20	21	41
Ducks	$137,643,112	$0	$83,500,000	-$61,700,000	22	20	42
Flames	$187,026,129	$0	$83,500,000	-$61,700,000	22	22	44
Flyers	$71,204,238	$0	$83,500,000	-$61,700,000	20	20	40
Golden Knights	$93,346,827	$0	$83,500,000	-$61,700,000	21	19	40
Hurricanes	$67,810,103	$0	$83,500,000	-$61,700,000	22	20	42
Islanders	$102,679,337	$5,250,000	$78,250,000	-$56,450,000	22	24	46
Jets	$274,379,362	$0	$83,500,000	-$61,700,000	20	22	42
Kings	$85,478,771	$0	$83,500,000	-$61,700,000	20	21	41
Kraken	$51,450,000	$6,600,000	$76,900,000	-$55,100,000	22	25	47
Lightning	$145,203,527	$0	$83,500,000	-$61,700,000	22	22	44
Maple Leafs	$109,085,546	$9,300,000	$74,200,000	-$52,400,000	20	22	42
Oilers	$85,987,431	$0	$83,500,000	-$61,700,000	20	23	43
Panthers	$86,712,474	$2,700,000	$80,800,000	-$59,000,000	23	19	42
Penguins	$75,394,212	$0	$83,500,000	-$61,700,000	20	22	42
Predators	$97,654,173	$0	$83,500,000	-$61,700,000	21	21	42
Rangers	$75,722,757	$0	$83,500,000	-$61,700,000	20	21	41
Red Wings	$68,322,413	$0	$83,500,000	-$61,700,000	21	21	42
Sabres	$235,925,488	$0	$83,500,000	-$61,700,000	20	20	40
Senators	$108,590,411	$5,250,000	$78,250,000	-$56,450,000	23	20	43
Sharks	$66,406,250	$0	$83,500,000	-$61,700,000	22	20	42
Stars	$78,550,935	$5,675,000	$77,825,000	-$56,025,000	22	20	42
Wild	$89,071,431	$0	$83,500,000	-$61,700,000	21	13	34

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %