Two Minutes For Boarding

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 - 2,000 - 100.00%
Farm Level 2:	1000 - $60 - 1,000 - 100.00%
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 - %	3,000 - 100.00%
Average Income per Game	$504,000
Year to Date Revenue	$2,520,000
Expense
Pro Players Total Salaries	$87,600,000
Farm Players Total Salaries	$1,715,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$812,400
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$129,737,787
Projected Bank Account	$129,737,787

Pro Players Salaries
Auston Matthews	$13,250,000 (4)
Jakob Chychrun	$8,500,000 (4)
Sergei Bobrovsky	$8,500,000 (2)
Clayton Keller	$8,100,000 (7)
Teuvo Teravainen	$7,500,000 (2)
Ivan Provorov	$5,600,000 (1)
Chandler Stephenson	$5,100,000 (3)
Joel Farabee	$4,500,000 (1)
JJ Peterka	$4,250,000 (1)
Alex Newhook	$3,000,000 (2)
Scott Laughton	$3,000,000 (1)
Cole Perfetti	$3,000,000 (1)
Nick Seeler	$2,700,000 (3)
Alex Vlasic	$2,300,000 (1)
Barrett Hayton	$2,000,000 (1)
Luke Hughes	$1,500,000 (1)
Calvin Pickard	$1,500,000 (1)
Matt Nieto	$1,300,000 (1)
Kevin Labanc	$1,000,000 (1)
Jayden Struble	$1,000,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $87,600,000
Year 26 : $56,650,000
Year 27 : $37,650,000
Year 28 : $29,850,000
Salary Average Commitment
Year 25 : $87,600,000
Year 26 : $56,650,000
Year 27 : $37,650,000
Year 28 : $29,850,000
Salary Cap with 1 Way Contract
Year 25 : $87,600,000
Year 26 : $56,650,000
Year 27 : $37,650,000
Year 28 : $29,850,000

Farm Players Salaries
Fabian Lysell	$120,000 (2)
Jaret Anderson-Dolan	$120,000 (1)
Olivier Rodrigue	$90,000 (1)
Pavel Cajan	$90,000 (1)
Malcolm Subban	$80,000 (1)
Colton Huard	$80,000 (1)
Benjamin Zloty	$80,000 (2)
Justin Dowling	$80,000 (1)
Roland McKeown	$75,000 (1)
Joona Koppanen	$75,000 (1)
Jimmy Schuldt	$75,000 (1)
Robbie Russo	$75,000 (1)
Trevor Carrick	$75,000 (1)
Graham Slaggert	$75,000 (1)
Mike O'Leary	$75,000 (1)
Cameron Wright	$75,000 (1)
James Malatesta	$75,000 (1)
Easton Brodzinski	$75,000 (1)
Joey Larson	$75,000 (2)
Tyson Empey	$75,000 (1)
CJ Suess	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $1,715,000
Year 26 : $275,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,715,000
Year 26 : $275,000
Year 27 : $0
Year 28 : $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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,500,000
Farm Players Total Salaries	$1,970,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,753,100
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$113,999,832
Projected Bank Account	$113,999,832

Pro Players Salaries
Alec Martinez	$10,000,000 (1)
Gustav Nyquist	$6,000,000 (1)
Ukko-Pekka Luukkonen	$5,250,000 (4)
Michael Bunting	$4,250,000 (1)
Evan Rodrigues	$3,100,000 (1)
Zach Sanford	$3,000,000 (1)
Radek Faksa	$3,000,000 (1)
Nicolas Hague	$2,700,000 (1)
Erik Gustafsson	$2,500,000 (1)
Vitek Vanecek	$2,500,000 (2)
Joe Veleno	$2,000,000 (2)
Egor Zamula	$1,950,000 (2)
Mark Jankowski	$1,900,000 (3)
Parker Wotherspoon	$1,750,000 (3)
Daniil Miromanov	$1,750,000 (2)
Kaedan Korczak	$1,650,000 (3)
Jakub Lauko	$1,400,000 (2)
Georgii Merkulov	$1,200,000 (2)
Hendrix Lapierre	$1,200,000 (1)
Jakob Pelletier	$1,200,000 (2)
Zack Bolduc	$1,200,000 (1)
Tanner Pearson	$1,000,000 (2)
Matthew Knies	$1,000,000 (1)
Total Pro Players	23
Salary Commitment
Year 25 : $61,500,000
Year 26 : $23,550,000
Year 27 : $10,550,000
Year 28 : $5,250,000
Salary Average Commitment
Year 25 : $61,500,000
Year 26 : $23,550,000
Year 27 : $10,550,000
Year 28 : $5,250,000
Salary Cap with 1 Way Contract
Year 25 : $61,500,000
Year 26 : $23,550,000
Year 27 : $10,550,000
Year 28 : $5,250,000

Farm Players Salaries
Matt Luff	$120,000 (2)
Owen Pickering	$120,000 (2)
Matthew Wood	$120,000 (2)
Colton Dach	$100,000 (2)
Jani Nyman	$100,000 (2)
Calen Addison	$100,000 (2)
Matthew Poitras	$100,000 (1)
Travis Mitchell	$100,000 (1)
Logan Brown	$100,000 (1)
Julien Gauthier	$95,000 (2)
Ethan Del Mastro	$90,000 (2)
Givani Smith	$90,000 (1)
Ben Gleason	$85,000 (2)
Jack Lafontaine	$85,000 (1)
Scott Reedy	$85,000 (2)
Adam Scheel	$85,000 (1)
Justin Pearson	$85,000 (1)
Joe Hicketts	$80,000 (2)
Ben Harpur	$80,000 (1)
Patrick Giles	$75,000 (1)
Riley Duran	$75,000 (2)
Total Farm Players	21
Salary Commitment
Year 25 : $1,970,000
Year 26 : $1,170,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,970,000
Year 26 : $1,170,000
Year 27 : $0
Year 28 : $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 - $25 - 0 - 0.00%
Level 4:	5000 - $15 - 0 - 0.00%
Luxury :	2000 - $170 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,555 - 77.73%
Farm Level 2:	1000 - $100 - 838 - 83.80%
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 - %	2,393 - 79.76%
Average Income per Game	$552,627
Year to Date Revenue	$1,657,880
Expense
Pro Players Total Salaries	$80,950,000
Farm Players Total Salaries	$2,017,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,010,213
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$47,048,429
Projected Bank Account	$47,048,429

Pro Players Salaries
Jack Eichel	$9,500,000 (6)
Tage Thompson	$8,000,000 (6)
Valeri Nichushkin	$7,050,000 (5)
Shane Pinto	$5,500,000 (5)
Dylan Demelo	$5,250,000 (4)
Dmitry Orlov	$5,200,000 (2)
Ryan Hartman	$5,000,000 (2)
Philipp Grubauer	$5,000,000 (1)
Dmitri Voronkov	$4,250,000 (3)
Ross Colton	$4,000,000 (3)
Marcus Foligno	$4,000,000 (4)
Samuel Montembeault	$3,150,000 (2)
Mattias Samuelsson	$3,000,000 (1)
Matt Grzelcyk	$2,750,000 (1)
Pheonix Copley	$2,100,000 (2)
Morgan Barron	$1,800,000 (4)
Jack Drury	$1,550,000 (1)
Connor Zary	$1,200,000 (1)
Brett Leason	$1,000,000 (1)
Ty Emberson	$900,000 (1)
Declan Chisholm	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 25 : $80,950,000
Year 26 : $64,800,000
Year 27 : $49,350,000
Year 28 : $41,100,000
Salary Average Commitment
Year 25 : $80,950,000
Year 26 : $64,800,000
Year 27 : $49,350,000
Year 28 : $41,100,000
Salary Cap with 1 Way Contract
Year 25 : $80,950,000
Year 26 : $64,800,000
Year 27 : $49,350,000
Year 28 : $41,100,000

Farm Players Salaries
Dylan Anhorn	$150,000 (1)
Louis Domingue	$115,000 (2)
Scott Morrow	$100,000 (2)
Drew Helleson	$100,000 (1)
Dustin Tokarski	$95,000 (2)
Anton Blidh	$95,000 (1)
Brandon Baddock	$95,000 (1)
Joel Teasdale	$95,000 (1)
Laurent Dauphin	$95,000 (3)
Maxime Lajoie	$95,000 (1)
Max Willman	$95,000 (1)
Jason Polin	$95,000 (3)
Dillon Heatherington	$90,000 (2)
Kyle Criscuolo	$85,000 (1)
Gage Quinney	$85,000 (1)
Kevin Gravel	$80,000 (1)
Taylor Ward	$77,500 (3)
Corey Andonovski	$75,000 (3)
Lucas Vanroboys	$75,000 (1)
Matthew Barbolini	$75,000 (1)
Blake Hillman	$75,000 (2)
Adam Wilsby	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 25 : $2,017,500
Year 26 : $817,500
Year 27 : $342,500
Year 28 : $0
Salary Average Commitment
Year 25 : $2,017,500
Year 26 : $817,500
Year 27 : $342,500
Year 28 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	7200 - $78 - 0 - 0.00%
Level 2:	6200 - $48 - 0 - 0.00%
Level 3:	3200 - $29 - 0 - 0.00%
Level 4:	4000 - $18 - 0 - 0.00%
Luxury :	3400 - $400 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $185 - 1,709 - 85.43%
Farm Level 2:	1000 - $90 - 1,000 - 100.00%
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 - %	2,709 - 90.29%
Average Income per Game	$568,545
Year to Date Revenue	$1,705,634
Expense
Pro Players Total Salaries	$80,050,000
Farm Players Total Salaries	$2,540,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,975,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$28,806,912
Projected Bank Account	$28,806,912

Pro Players Salaries
Marcus Pettersson	$7,800,000 (4)
Anders Lee	$6,500,000 (3)
Nikita Zadorov	$6,500,000 (4)
J.T. Compher	$6,000,000 (4)
Mason Marchment	$5,500,000 (4)
Karel Vejmelka	$5,000,000 (5)
Nick Bjugstad	$4,800,000 (3)
Eeli Tolvanen	$4,200,000 (3)
Anthony Duclair	$4,150,000 (3)
Jakub Vrana	$3,500,000 (1)
Justin Holl	$3,250,000 (1)
Daniel Sprong	$3,000,000 (2)
Andrew Peeke	$2,750,000 (2)
Pierre-Oliver Joseph	$2,500,000 (3)
Frederick Gaudreau	$2,250,000 (2)
Caleb Jones	$2,200,000 (1)
Peyton Krebs	$2,000,000 (1)
Samuel Ersson	$1,750,000 (2)
Alexandre Texier	$1,700,000 (1)
Jacob Bernard-Docker	$1,500,000 (1)
Uvis Balinskis	$1,250,000 (1)
Patrick Maroon	$1,000,000 (1)
Drew O'Connor	$950,000 (1)
Total Pro Players	23
Salary Commitment
Year 25 : $80,050,000
Year 26 : $62,700,000
Year 27 : $52,950,000
Year 28 : $30,800,000
Salary Average Commitment
Year 25 : $80,050,000
Year 26 : $62,700,000
Year 27 : $52,950,000
Year 28 : $30,800,000
Salary Cap with 1 Way Contract
Year 25 : $80,050,000
Year 26 : $62,700,000
Year 27 : $52,950,000
Year 28 : $30,800,000

Farm Players Salaries
Andreas Athanasiou	$200,000 (2)
Yaroslav Askarov	$150,000 (2)
Riley Fiddler-Schultz	$150,000 (2)
Cole Clayton	$150,000 (1)
Ivan Ivan	$150,000 (1)
Maksymilian Szuber	$150,000 (1)
Chase Bradley	$150,000 (2)
Djibril Toure	$150,000 (2)
Alexander Nylander	$150,000 (2)
Mark Friedman	$125,000 (1)
Noah Ostlund	$120,000 (2)
Ian Mitchell	$120,000 (1)
Logan Nijhoff	$100,000 (1)
Georgi Romanov	$100,000 (1)
Rasmus Asplund	$100,000 (3)
Liam Foudy	$100,000 (3)
Tyson Kozak	$75,000 (2)
Reece Vitelli	$75,000 (1)
Jacob Doty	$75,000 (1)
Nick Swaney	$75,000 (1)
Charles Martin	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $2,540,000
Year 26 : $1,345,000
Year 27 : $200,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,540,000
Year 26 : $1,345,000
Year 27 : $200,000
Year 28 : $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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,825,000
Farm Players Total Salaries	$2,352,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,635,225
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$38,771,470
Projected Bank Account	$38,771,470

Pro Players Salaries
Brayden Point	$9,500,000 (6)
Mattias Ekholm	$7,600,000 (2)
Vince Dunn	$7,350,000 (3)
Marc-Andre Fleury	$7,000,000 (1)
Ryan Nugent-Hopkins	$7,000,000 (3)
Ryan McDonagh	$6,500,000 (3)
Pavel Buchnevich	$6,250,000 (1)
Jean-Gabriel Pageau	$6,000,000 (4)
Alex Killorn	$5,500,000 (3)
Andre Burakovsky	$5,500,000 (2)
Oliver Ekman-Larsson	$3,750,000 (2)
Noah Cates	$3,550,000 (3)
Marcus Johansson	$2,750,000 (3)
Nathan Bastian	$1,750,000 (3)
Casey DeSmith	$1,500,000 (2)
Tomas Nosek	$1,250,000 (2)
Brayden Pachal	$1,200,000 (2)
Jacob Bryson	$1,100,000 (1)
Logan Stankoven	$1,000,000 (1)
Travis Hamonic	$775,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $86,825,000
Year 26 : $70,700,000
Year 27 : $49,900,000
Year 28 : $15,500,000
Salary Average Commitment
Year 25 : $86,825,000
Year 26 : $70,700,000
Year 27 : $49,900,000
Year 28 : $15,500,000
Salary Cap with 1 Way Contract
Year 25 : $86,825,000
Year 26 : $70,700,000
Year 27 : $49,900,000
Year 28 : $15,500,000

Farm Players Salaries
Arthur Kaliyev	$160,000 (1)
Collin Graf	$150,000 (1)
Cole McWard	$150,000 (1)
Filip Roos	$125,000 (1)
Juha Jaaska	$120,000 (1)
Pierrick Dube	$120,000 (3)
Sammy Walker	$100,000 (2)
John Leonard	$100,000 (1)
Lane Pederson	$100,000 (2)
Jake Livingstone	$100,000 (2)
Cameron Lund	$100,000 (2)
Ville Koivunen	$100,000 (2)
Oliver Okuliar	$95,000 (1)
Jaxson Stauber	$92,500 (1)
Jack St. Ivany	$90,000 (2)
Valtteri Puustinen	$90,000 (1)
Mac Hollowell	$90,000 (1)
Hunter Miska	$80,000 (1)
Mason Shaw	$80,000 (1)
Seth Helgeson	$80,000 (1)
Luca Cagnoni	$80,000 (2)
Ethan Cardwell	$75,000 (2)
Rory Kerins	$75,000 (2)
Total Farm Players	23
Salary Commitment
Year 25 : $2,352,500
Year 26 : $940,000
Year 27 : $120,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,352,500
Year 26 : $940,000
Year 27 : $120,000
Year 28 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	7000 - $75 - 7,000 - 100.00%
Level 2:	6000 - $42 - 6,000 - 100.00%
Level 3:	4000 - $26 - 3,673 - 91.83%
Level 4:	5000 - $18 - 4,809 - 96.17%
Luxury :	2000 - $134 - 1,950 - 97.50%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,643 - 82.13%
Farm Level 2:	1000 - $100 - 790 - 78.95%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	23,432 - 97.63%
Average Income per Game	$1,708,492
Year to Date Revenue	$6,833,966
Farm
Home Games Left	0
Average Attendance - %	2,432 - 81.07%
Average Income per Game	$570,430
Year to Date Revenue	$1,140,860
Expense
Pro Players Total Salaries	$98,500,000
Farm Players Total Salaries	$2,277,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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
Current Bank Account	$90,932,127
Projected Bank Account	$90,932,127

Pro Players Salaries
Connor McDavid	$13,250,000 (6)
Brandon Hagel	$7,100,000 (7)
Brandon Montour	$6,500,000 (4)
Joel Eriksson Ek	$6,250,000 (3)
Claude Giroux	$6,000,000 (2)
Tyler Toffoli	$5,900,000 (1)
Jonathan Marchessault	$5,750,000 (4)
Jonas Brodin	$5,650,000 (1)
Darcy Kuemper	$5,500,000 (2)
Adam Larsson	$5,250,000 (5)
Kevin Lankinen	$5,000,000 (2)
Michael Matheson	$4,800,000 (1)
Erik Cernak	$4,500,000 (3)
Blake Coleman	$3,800,000 (1)
Nick Paul	$3,050,000 (2)
Mikael Granlund	$2,950,000 (1)
Marc-Edouard Vlasic	$2,000,000 (1)
Corey Perry	$1,500,000 (1)
Michael McCarron	$1,500,000 (3)
Cole Koepke	$1,250,000 (4)
Justin Danforth	$1,000,000 (2)
Total Pro Players	21
Salary Commitment
Year 25 : $98,500,000
Year 26 : $71,900,000
Year 27 : $51,350,000
Year 28 : $39,100,000
Salary Average Commitment
Year 25 : $98,500,000
Year 26 : $71,900,000
Year 27 : $51,350,000
Year 28 : $39,100,000
Salary Cap with 1 Way Contract
Year 25 : $98,500,000
Year 26 : $71,900,000
Year 27 : $51,350,000
Year 28 : $39,100,000

Farm Players Salaries
Clay Stevenson	$150,000 (1)
Alexandre Doucet	$150,000 (2)
Christoffer Sedoff	$150,000 (1)
Zack Hayes	$120,000 (4)
Garrett Pilon	$120,000 (4)
Owen Sillinger	$120,000 (4)
Zack Macewen	$120,000 (4)
Linus Karlsson	$120,000 (2)
Alex Belzile	$100,000 (1)
Sammy Blais	$100,000 (4)
Tristen Nielsen	$100,000 (2)
Dennis Gilbert	$100,000 (2)
Brayden Tracey	$100,000 (2)
Gabriel Dumont	$97,500 (1)
Tobie Paquette-Bisson	$95,000 (4)
Felix Sandstrom	$95,000 (2)
Lucas Johansen	$95,000 (4)
Colton White	$95,000 (2)
Curtis McKenzie	$90,000 (2)
Aidan Mcdonough	$85,000 (3)
Nate Clurman	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $2,277,500
Year 26 : $1,705,000
Year 27 : $855,000
Year 28 : $770,000
Salary Average Commitment
Year 25 : $2,277,500
Year 26 : $1,705,000
Year 27 : $855,000
Year 28 : $770,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6500 - $73 - 0 - 0.00%
Level 2:	6000 - $44 - 0 - 0.00%
Level 3:	4000 - $23 - 0 - 0.00%
Level 4:	4000 - $19 - 0 - 0.00%
Luxury :	2000 - $194 - 0 - 0.00%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - $200 - 1,744 - 87.20%
Farm Level 2:	1000 - $100 - 812 - 81.23%
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 - %	2,556 - 85.21%
Average Income per Game	$602,047
Year to Date Revenue	$3,612,280
Expense
Pro Players Total Salaries	$95,850,000
Farm Players Total Salaries	$2,315,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$407,790
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$62,526,987
Projected Bank Account	$62,526,987

Pro Players Salaries
Erik Karlsson	$10,100,000 (2)
Rasmus Dahlin	$9,250,000 (2)
Wyatt Johnston	$8,400,000 (5)
Linus Ullmark	$8,250,000 (3)
Nico Hischier	$7,500,000 (4)
Drake Batherson	$7,300,000 (5)
Noah Hanifin	$5,750,000 (3)
Anthony Mantha	$4,750,000 (3)
Pavel Zacha	$4,750,000 (2)
Jason Zucker	$4,500,000 (1)
Artem Zub	$3,500,000 (3)
Ryan Lindgren	$3,250,000 (3)
Simon Holmstrom	$3,250,000 (2)
Rasmus Ristolainen	$3,000,000 (1)
Yanni Gourde	$2,750,000 (2)
Nils Hoglander	$2,200,000 (1)
Vasily Podkolzin	$1,600,000 (2)
Akito Hirose	$1,500,000 (1)
Connor Bedard	$1,500,000 (1)
Michael Carcone	$1,000,000 (3)
Justus Annunen	$900,000 (1)
Gabriel Fortier	$850,000 (2)
Total Pro Players	22
Salary Commitment
Year 25 : $95,850,000
Year 26 : $83,350,000
Year 27 : $50,800,000
Year 28 : $23,200,000
Salary Average Commitment
Year 25 : $95,850,000
Year 26 : $82,250,000
Year 27 : $49,700,000
Year 28 : $23,200,000
Salary Cap with 1 Way Contract
Year 25 : $95,850,000
Year 26 : $82,250,000
Year 27 : $49,700,000
Year 28 : $23,200,000

Farm Players Salaries
Karsen Dorwart	$150,000 (2)
Max Sasson	$150,000 (2)
Arshdeep Bains	$150,000 (1)
Lian Bichsel	$120,000 (1)
Sam Poulin	$120,000 (1)
Kole Lind	$120,000 (1)
Kurtis MacDermid	$110,000 (2)
Sam Rinzel	$100,000 (2)
Samuel Helenius	$100,000 (2)
Justin Kirkland	$100,000 (2)
Gustav Olofsson	$95,000 (1)
Chase Priskie	$95,000 (2)
Leevi Merilainen	$90,000 (2)
Drake Caggiula	$90,000 (2)
Ashton Sautner	$85,000 (1)
Cole Reinhardt	$85,000 (2)
Anthony Richard	$85,000 (2)
Vinni Lettieri	$85,000 (1)
Matt Villalta	$80,000 (1)
Nikolas Brouillard	$80,000 (1)
Connor Hughes	$75,000 (1)
Aku Raty	$75,000 (1)
Chase Pauls	$75,000 (2)
Total Farm Players	23
Salary Commitment
Year 25 : $2,315,000
Year 26 : $1,230,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,315,000
Year 26 : $1,230,000
Year 27 : $0
Year 28 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $79 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	3000 - $25 - 3,000 - 100.00%
Level 4:	4000 - $16 - 4,000 - 100.00%
Luxury :	1000 - $220 - 1,000 - 100.00%
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 - %	19,000 - 100.00%
Average Income per Game	$1,481,200
Year to Date Revenue	$10,368,400
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	$95,750,000
Farm Players Total Salaries	$1,745,000
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
Current Bank Account	$96,745,956
Projected Bank Account	$96,745,956

Pro Players Salaries
Victor Hedman	$10,000,000 (2)
Alex Ovechkin	$9,500,000 (1)
Evgeni Malkin	$9,000,000 (1)
Travis Konecny	$8,600,000 (5)
Bo Horvat	$7,500,000 (3)
Ilya Sorokin	$7,000,000 (2)
Troy Terry	$6,500,000 (2)
Jamie Benn	$6,000,000 (2)
Viktor Arvidsson	$5,000,000 (1)
Colton Parayko	$5,000,000 (2)
Travis Sanheim	$4,750,000 (1)
Matias Maccelli	$3,500,000 (1)
Olli Maatta	$2,500,000 (1)
Kaapo Kakko	$2,500,000 (1)
Braden Schneider	$2,000,000 (1)
Jason Dickinson	$1,850,000 (1)
Derek Ryan	$1,750,000 (1)
David Rittich	$1,250,000 (2)
Michael Pezzetta	$800,000 (1)
Emil Lilleberg	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $95,750,000
Year 26 : $51,850,000
Year 27 : $16,100,000
Year 28 : $8,600,000
Salary Average Commitment
Year 25 : $90,350,000
Year 26 : $46,450,000
Year 27 : $16,100,000
Year 28 : $8,600,000
Salary Cap with 1 Way Contract
Year 25 : $95,750,000
Year 26 : $51,850,000
Year 27 : $16,100,000
Year 28 : $8,600,000

Farm Players Salaries
Jimmy Snuggerud	$120,000 (2)
Luca Del Bel Belluz	$100,000 (2)
Isaac Ratcliffe	$100,000 (1)
Graeme Clarke	$90,000 (1)
Cam Dineen	$90,000 (1)
Ryan Sandelin	$80,000 (2)
Hunter McKown	$80,000 (2)
Simon Mack	$80,000 (1)
Adam McCormick	$80,000 (1)
John Gormley	$80,000 (1)
Ryan Siedem	$80,000 (1)
Keaton Mastrodonato	$80,000 (2)
Stefan Matteau	$80,000 (1)
Mitchell Mclain	$80,000 (2)
Zach Solow	$75,000 (1)
Eetu Makiniemi	$75,000 (1)
Vincent Arseneau	$75,000 (1)
Marc Johnstone	$75,000 (1)
Wyatt Newpower	$75,000 (1)
Jiri Patera	$75,000 (1)
Brandon Biro	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $1,745,000
Year 26 : $540,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,745,000
Year 26 : $540,000
Year 27 : $0
Year 28 : $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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,740,000
Farm Players Total Salaries	$2,102,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,368,763
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$64,008,842
Projected Bank Account	$64,008,842

Pro Players Salaries
Jason Robertson	$9,500,000 (4)
Mathew Barzal	$9,150,000 (7)
Timo Meier	$8,650,000 (4)
Alexis Lafreniere	$7,200,000 (7)
Vincent Trocheck	$6,400,000 (5)
Brayden McNabb	$6,015,000 (5)
Evan Bouchard	$5,500,000 (3)
Vladislav Gavrikov	$4,500,000 (3)
Morgan Geekie	$3,000,000 (2)
Kirby Dach	$2,750,000 (3)
Charlie Lindgren	$2,550,000 (1)
Andrew Copp	$2,375,000 (2)
Spencer Knight	$2,000,000 (1)
Pierre Engvall	$2,000,000 (2)
Isac Lundestrom	$1,750,000 (2)
Adam Fantilli	$1,500,000 (1)
Simon Edvinsson	$1,500,000 (1)
Joel Kiviranta	$1,250,000 (1)
Conor Timmins	$1,250,000 (1)
Paul Cotter	$1,000,000 (1)
Robert Hagg	$1,000,000 (3)
Joel Hanley	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 25 : $81,740,000
Year 26 : $69,790,000
Year 27 : $60,665,000
Year 28 : $46,915,000
Salary Average Commitment
Year 25 : $81,740,000
Year 26 : $69,790,000
Year 27 : $60,665,000
Year 28 : $46,915,000
Salary Cap with 1 Way Contract
Year 25 : $81,740,000
Year 26 : $69,790,000
Year 27 : $60,665,000
Year 28 : $46,915,000

Farm Players Salaries
Thomas Bordeleau	$150,000 (2)
Cutter Gauthier	$150,000 (2)
Simon Nemec	$150,000 (1)
Mackenzie Entwistle	$125,000 (2)
Conor Geekie	$120,000 (2)
Fraser Minten	$100,000 (2)
Dominic Toninato	$100,000 (3)
Matej Blumel	$100,000 (2)
Bokondji Imama	$100,000 (3)
Drew Commesso	$100,000 (2)
Samuel Fagemo	$100,000 (1)
Jeremy Davies	$100,000 (3)
Jake Christiansen	$100,000 (1)
Jonas Rondbjerg	$90,000 (1)
Benoit-Olivier Groulx	$90,000 (2)
Adam Raska	$90,000 (2)
Danil Gushchin	$90,000 (2)
Guillaume Brisebois	$87,500 (1)
Jordan Papirny	$80,000 (1)
Gabriel Carriere	$80,000 (1)
Total Farm Players	20
Salary Commitment
Year 25 : $2,102,500
Year 26 : $1,415,000
Year 27 : $300,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,102,500
Year 26 : $1,415,000
Year 27 : $300,000
Year 28 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - $65 - 7,000 - 100.00%
Level 2:	6000 - $37 - 6,000 - 100.00%
Level 3:	4000 - $20 - 4,000 - 100.00%
Level 4:	5000 - $17 - 4,811 - 96.21%
Luxury :	2000 - $165 - 1,952 - 97.58%
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 - %	23,762 - 99.01%
Average Income per Game	$1,625,129
Year to Date Revenue	$4,875,387
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	$92,300,000
Farm Players Total Salaries	$1,652,500
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
Current Bank Account	$149,022,417
Projected Bank Account	$149,022,417

Pro Players Salaries
Sebastian Aho	$9,750,000 (7)
Miro Heiskanen	$8,750,000 (3)
Kyle Connor	$8,550,000 (5)
Moritz Seider	$8,000,000 (4)
Dylan Guenther	$7,250,000 (8)
Gabriel Vilardi	$7,000,000 (5)
Lucas Raymond	$7,000,000 (4)
Jake Oettinger	$5,500,000 (1)
Brent Burns	$4,500,000 (1)
Anze Kopitar	$3,500,000 (1)
Alexander Romanov	$3,000,000 (2)
James Van Riemsdyk	$3,000,000 (1)
Justin Faulk	$3,000,000 (2)
Taylor Hall	$3,000,000 (1)
Jake Evans	$2,850,000 (4)
David Perron	$2,000,000 (1)
Joel Hofer	$2,000,000 (1)
David Savard	$1,700,000 (1)
Rutger McGroarty	$1,200,000 (2)
Mark Senden	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $92,300,000
Year 26 : $66,350,000
Year 27 : $59,150,000
Year 28 : $50,400,000
Salary Average Commitment
Year 25 : $92,300,000
Year 26 : $66,350,000
Year 27 : $59,150,000
Year 28 : $50,400,000
Salary Cap with 1 Way Contract
Year 25 : $92,300,000
Year 26 : $66,350,000
Year 27 : $59,150,000
Year 28 : $50,400,000

Farm Players Salaries
Artyom Levshunov	$150,000 (2)
Sam Gagner	$120,000 (1)
Akira Schmid	$100,000 (1)
Dan Renouf	$77,500 (2)
Turner Ottenbreit	$77,500 (2)
Griffin Mendel	$77,500 (2)
William Rousseau	$75,000 (2)
Riley McKay	$75,000 (1)
Anthony Angello	$75,000 (1)
Dalton Smith	$75,000 (1)
Hugh McGing	$75,000 (1)
Maxence Guenette	$75,000 (1)
Hardy Haman Aktell	$75,000 (2)
Tarun Fizer	$75,000 (1)
Avery Hayes	$75,000 (1)
Jaxsen Wiebe	$75,000 (1)
David Silye	$75,000 (1)
Anthony Vincent	$75,000 (1)
Harrison Scott	$75,000 (2)
Tye Felhaber	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 25 : $1,652,500
Year 26 : $607,500
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,652,500
Year 26 : $607,500
Year 27 : $0
Year 28 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - $150 - 0 - 0.00%
Level 2:	6000 - $100 - 0 - 0.00%
Level 3:	4000 - $75 - 0 - 0.00%
Level 4:	5000 - $20 - 0 - 0.00%
Luxury :	2000 - $400 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,687 - 84.35%
Farm Level 2:	1000 - $100 - 828 - 82.80%
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 - %	2,515 - 83.83%
Average Income per Game	$588,280
Year to Date Revenue	$1,764,840
Expense
Pro Players Total Salaries	$95,925,000
Farm Players Total Salaries	$2,165,000
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
Current Bank Account	$108,107,946
Projected Bank Account	$108,107,946

Pro Players Salaries
Nikita Kucherov	$13,000,000 (5)
Matthew Tkachuk	$11,100,000 (6)
Dylan Larkin	$8,700,000 (5)
Thomas Harley	$8,000,000 (5)
Chris Kreider	$8,000,000 (2)
Adam Henrique	$5,750,000 (3)
Adam Pelech	$5,300,000 (2)
Vladimir Tarasenko	$4,700,000 (4)
Semyon Varlamov	$4,000,000 (2)
Jack Quinn	$3,375,000 (2)
Ilya Lyubushkin	$3,000,000 (5)
Connor Murphy	$3,000,000 (1)
Jonathan Quick	$2,750,000 (2)
Zach Whitecloud	$2,750,000 (3)
Colin Blackwell	$2,500,000 (3)
Nico Sturm	$2,000,000 (1)
Pavel Dorofeyev	$1,800,000 (1)
Darren Raddysh	$1,500,000 (1)
Sam Steel	$1,500,000 (1)
Noah Philp	$1,200,000 (4)
Sam Carrick	$1,100,000 (1)
Ilya Solovyov	$900,000 (2)
Total Pro Players	22
Salary Commitment
Year 25 : $95,925,000
Year 26 : $85,025,000
Year 27 : $60,700,000
Year 28 : $49,700,000
Salary Average Commitment
Year 25 : $95,925,000
Year 26 : $85,025,000
Year 27 : $60,700,000
Year 28 : $49,700,000
Salary Cap with 1 Way Contract
Year 25 : $95,925,000
Year 26 : $85,025,000
Year 27 : $60,700,000
Year 28 : $49,700,000

Farm Players Salaries
Victor Ostman	$150,000 (1)
Milo Roelens	$150,000 (2)
Pavel Mintyukov	$150,000 (1)
Riley Tufte	$120,000 (2)
Brennan Othmann	$120,000 (2)
Lukas Reichel	$120,000 (1)
Ivan Miroshnichenko	$120,000 (1)
Ryan Reaves	$100,000 (2)
Tyler Johnson	$100,000 (1)
Philippe Myers	$100,000 (1)
Trey Fix-Wolansky	$100,000 (2)
Matt Murray	$100,000 (1)
Reese Johnson	$100,000 (3)
Ryan Winterton	$90,000 (1)
Dennis Hildeby	$80,000 (1)
Kevin Connauton	$80,000 (2)
Zac Dalpe	$80,000 (1)
Madison Bowey	$80,000 (1)
Colin Felix	$75,000 (2)
Mason Geertsen	$75,000 (1)
Mark Liwiski	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $2,165,000
Year 26 : $845,000
Year 27 : $100,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,165,000
Year 26 : $845,000
Year 27 : $100,000
Year 28 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $95 - 5,732 - 95.53%
Level 2:	5000 - $65 - 4,200 - 84.00%
Level 3:	3000 - $55 - 1,904 - 63.48%
Level 4:	4000 - $25 - 3,206 - 80.14%
Luxury :	1000 - $275 - 1,000 - 100.00%
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 - %	16,042 - 84.43%
Average Income per Game	$1,788,344
Year to Date Revenue	$5,365,031
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	$97,050,000
Farm Players Total Salaries	$2,090,500
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
Current Bank Account	$174,211,812
Projected Bank Account	$174,211,812

Pro Players Salaries
David Pastrnak	$11,250,000 (6)
Roope Hintz	$8,450,000 (7)
Neal Pionk	$7,000,000 (5)
Thatcher Demko	$6,500,000 (3)
Rasmus Andersson	$6,000,000 (2)
Brady Skjei	$5,500,000 (2)
Ryan McLeod	$5,300,000 (5)
Jared McCann	$5,000,000 (2)
Alexander Kerfoot	$4,350,000 (3)
Filip Chytil	$4,250,000 (1)
Andrew Mangiapane	$4,250,000 (3)
Brandon Carlo	$4,000,000 (2)
Tyson Foerster	$4,000,000 (3)
Johnathan Kovacevic	$4,000,000 (5)
Joseph Woll	$3,650,000 (3)
Brandon Tanev	$2,650,000 (3)
Fabian Zetterlund	$2,350,000 (1)
Nate Schmidt	$1,750,000 (1)
Urho Vaakanainen	$1,750,000 (1)
A.J. Greer	$1,750,000 (4)
Adam Klapka	$1,250,000 (3)
Scott Perunovich	$1,150,000 (2)
Trevor Lewis	$900,000 (1)
Total Pro Players	23
Salary Commitment
Year 25 : $97,050,000
Year 26 : $86,050,000
Year 27 : $64,400,000
Year 28 : $37,750,000
Salary Average Commitment
Year 25 : $96,300,000
Year 26 : $85,300,000
Year 27 : $63,650,000
Year 28 : $37,750,000
Salary Cap with 1 Way Contract
Year 25 : $97,050,000
Year 26 : $86,050,000
Year 27 : $64,400,000
Year 28 : $37,750,000

Farm Players Salaries
Hunter McDonald	$150,000 (1)
Josh Mahura	$130,000 (2)
Denton Mateychuk	$120,000 (2)
Zach Dean	$120,000 (1)
Joel Blomqvist	$100,000 (2)
Emil Andrae	$100,000 (2)
Clark Bishop	$98,500 (4)
Jan Jenik	$97,500 (3)
Chris Terry	$94,500 (1)
Seth Griffith	$94,500 (1)
Nicolas Deslauriers	$92,500 (2)
Alexei Kolosov	$90,000 (2)
Vinnie Hinostroza	$85,000 (1)
Brandon Scanlin	$82,500 (2)
Keaton Middleton	$82,000 (1)
Mackenzie MacEachern	$80,000 (1)
Alex Petrovic	$80,000 (1)
Kai Uchacz	$80,000 (2)
Ben McCartney	$80,000 (1)
Colin White	$80,000 (2)
Jesse Puljujarvi	$78,500 (1)
Arturs Silovs	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 25 : $2,090,500
Year 26 : $1,071,000
Year 27 : $196,000
Year 28 : $98,500
Salary Average Commitment
Year 25 : $2,828,500
Year 26 : $1,071,000
Year 27 : $196,000
Year 28 : $98,500

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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$93,950,000
Farm Players Total Salaries	$1,745,000
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
Current Bank Account	$44,056,740
Projected Bank Account	$44,056,740

Pro Players Salaries
Roman Josi	$11,000,000 (4)
Seth Jones	$8,750,000 (3)
Nazem Kadri	$8,500,000 (2)
Frank Vatrano	$7,150,000 (4)
Brayden Schenn	$6,450,000 (4)
Jaden Schwartz	$5,650,000 (1)
Phillip Danault	$5,500,000 (2)
Oliver Bjorkstrand	$5,400,000 (1)
Dmitry Kulikov	$5,000,000 (3)
Scott Wedgewood	$4,000,000 (4)
Ryan Suter	$3,650,000 (1)
Erik Gudbranson	$3,500,000 (2)
Ondrej Palat	$3,300,000 (2)
James Reimer	$3,200,000 (1)
Anthony Beauvillier	$3,000,000 (4)
Mason Appleton	$2,100,000 (2)
Taylor Raddysh	$1,750,000 (1)
Kevin Rooney	$1,750,000 (2)
Mattias Janmark	$1,500,000 (3)
Nick Perbix	$1,500,000 (1)
Jordan Harris	$1,300,000 (1)
Total Pro Players	21
Salary Commitment
Year 25 : $93,950,000
Year 26 : $71,500,000
Year 27 : $46,850,000
Year 28 : $31,600,000
Salary Average Commitment
Year 25 : $93,950,000
Year 26 : $71,500,000
Year 27 : $46,850,000
Year 28 : $31,600,000
Salary Cap with 1 Way Contract
Year 25 : $93,950,000
Year 26 : $71,500,000
Year 27 : $46,850,000
Year 28 : $31,600,000

Farm Players Salaries
Nikita Tolopilo	$150,000 (2)
Joey Anderson	$125,000 (3)
Landon Slaggert	$90,000 (1)
Josh Dunne	$80,000 (2)
Mikael Diotte	$80,000 (2)
Jack Thompson	$80,000 (2)
Colton Poolman	$80,000 (1)
Fredrik Karlstrom	$80,000 (1)
Steven Santini	$80,000 (1)
Vyacheslav Peksa	$75,000 (2)
James Hamblin	$75,000 (2)
Jonathan Aspirot	$75,000 (1)
Jimmy Huntington	$75,000 (1)
Samuel Laberge	$75,000 (1)
Dennis Cesana	$75,000 (1)
Mark Duarte	$75,000 (1)
Dylan Wendt	$75,000 (1)
Daylan Kuefler	$75,000 (2)
Kaleb Lawrence	$75,000 (2)
Braeden Bowman	$75,000 (2)
Brennan Saulnier	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $1,745,000
Year 26 : $890,000
Year 27 : $125,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,745,000
Year 26 : $890,000
Year 27 : $125,000
Year 28 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T Mobile Arena
Level 1:	6000 - $107 - 5,675 - 94.58%
Level 2:	5000 - $82 - 4,170 - 83.40%
Level 3:	2000 - $67 - 1,846 - 92.29%
Level 4:	4000 - $45 - 2,412 - 60.31%
Luxury :	1000 - $263 - 1,000 - 100.00%
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 - %	15,103 - 83.90%
Average Income per Game	$1,945,263
Year to Date Revenue	$7,781,053
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	$96,162,500
Farm Players Total Salaries	$1,775,000
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
Current Bank Account	$65,264,212
Projected Bank Account	$65,264,212

Pro Players Salaries
William Nylander	$9,500,000 (4)
John Tavares	$8,500,000 (3)
Patrick Kane	$8,400,000 (4)
Brad Marchand	$7,500,000 (2)
Morgan Rielly	$6,800,000 (1)
Marco Rossi	$5,900,000 (5)
Bowen Byram	$5,750,000 (2)
Tristan Jarry	$5,500,000 (2)
Samuel Girard	$5,000,000 (2)
Boone Jenner	$4,500,000 (3)
Derek Forbort	$4,250,000 (3)
Alex Debrincat	$3,875,000 (1)
Jordan Greenway	$3,100,000 (1)
Jared Spurgeon	$3,062,500 (1)
Jeff Petry	$2,750,000 (3)
Sean Kuraly	$2,500,000 (2)
Jonas Johansson	$2,000,000 (1)
Jamie Oleksiak	$1,750,000 (2)
Joel Armia	$1,500,000 (1)
Curtis Lazar	$1,300,000 (4)
Craig Smith	$950,000 (1)
Kevin Stenlund	$950,000 (1)
Jansen Harkins	$825,000 (3)
Total Pro Players	23
Salary Commitment
Year 25 : $96,162,500
Year 26 : $73,925,000
Year 27 : $45,925,000
Year 28 : $25,100,000
Salary Average Commitment
Year 25 : $109,275,000
Year 26 : $73,925,000
Year 27 : $45,925,000
Year 28 : $25,100,000
Salary Cap with 1 Way Contract
Year 25 : $96,162,500
Year 26 : $73,925,000
Year 27 : $45,925,000
Year 28 : $25,100,000

Farm Players Salaries
Patrick Brown	$125,000 (4)
Christian Fischer	$125,000 (1)
Liam O'Brien	$100,000 (2)
Andrew Agozzino	$90,000 (1)
Hunter Shepard	$87,500 (2)
Joseph Labate	$85,000 (3)
Brandon Gignac	$80,000 (1)
Brogan Rafferty	$77,500 (2)
Cooper Marody	$77,500 (2)
Christian Wolanin	$77,500 (2)
Daniel Walcott	$77,500 (1)
Yaniv Perets	$77,500 (2)
Lucas Carlsson	$77,500 (1)
Gerald Mayhew	$77,500 (1)
Tyce Thompson	$77,500 (2)
Ty Glover	$77,500 (2)
Tommy Miller	$77,500 (1)
Matteo Pietroniro	$77,500 (2)
Casey Dornbach	$77,500 (1)
Declan Carlile	$77,500 (2)
Nikita Grebenkin	$75,000 (2)
Total Farm Players	21
Salary Commitment
Year 25 : $1,775,000
Year 26 : $1,092,500
Year 27 : $210,000
Year 28 : $125,000
Salary Average Commitment
Year 25 : $1,775,000
Year 26 : $1,092,500
Year 27 : $210,000
Year 28 : $125,000

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $80 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $210 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,737 - 86.83%
Farm Level 2:	1000 - $100 - 893 - 89.28%
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 - %	2,629 - 87.65%
Average Income per Game	$611,240
Year to Date Revenue	$3,056,200
Expense
Pro Players Total Salaries	$96,080,000
Farm Players Total Salaries	$1,981,500
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
Current Bank Account	$42,025,533
Projected Bank Account	$42,025,533

Pro Players Salaries
John Carlson	$10,000,000 (2)
Thomas Chabot	$8,000,000 (5)
Jack Hughes	$8,000,000 (4)
Seth Jarvis	$7,430,000 (8)
Nick Schmaltz	$7,100,000 (2)
Jeff Skinner	$7,000,000 (2)
Bryan Rust	$6,000,000 (3)
Christopher Tanev	$6,000,000 (4)
Jordan Binnington	$6,000,000 (4)
Pyotr Kochetkov	$6,000,000 (3)
Conor Garland	$4,950,000 (2)
Ridly Greig	$3,250,000 (4)
Mathieu Joseph	$3,200,000 (3)
Jeremy Lauzon	$2,750,000 (2)
Jordan Staal	$2,500,000 (1)
Wyatt Kaiser	$1,500,000 (2)
Logan Cooley	$1,500,000 (1)
Brendan Smith	$1,250,000 (1)
Alex Steeves	$1,100,000 (1)
Emil Heineman	$1,000,000 (2)
Ben Hutton	$800,000 (2)
Spencer Stastney	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 25 : $96,080,000
Year 26 : $88,980,000
Year 27 : $53,880,000
Year 28 : $38,680,000
Salary Average Commitment
Year 25 : $98,580,000
Year 26 : $88,980,000
Year 27 : $53,880,000
Year 28 : $38,680,000
Salary Cap with 1 Way Contract
Year 25 : $96,080,000
Year 26 : $88,980,000
Year 27 : $53,880,000
Year 28 : $38,680,000

Farm Players Salaries
Brock McGinn	$140,000 (1)
Walker Duehr	$130,000 (1)
Milos Kelemen	$100,000 (1)
Devon Levi	$100,000 (1)
Dennis Cholowski	$97,500 (1)
Erik Portillo	$90,000 (1)
Mike Hardman	$87,500 (1)
Dmitry Osipov	$81,500 (1)
Dylan Wells	$80,000 (1)
Nikolai Knyzhov	$80,000 (1)
Josh Jacobs	$80,000 (1)
Dominic Franco	$77,500 (1)
Austin Strand	$77,500 (1)
Dominik Shine	$77,500 (1)
Hayden Hodgson	$77,500 (1)
Matthew Highmore	$77,500 (1)
Austin Poganski	$77,500 (1)
Dysin Mayo	$75,000 (2)
Ethan Prow	$75,000 (2)
Drew Callin	$75,000 (2)
Jagger Joshua	$75,000 (2)
Boris Katchouk	$75,000 (2)
Jack Becker	$75,000 (2)
Total Farm Players	23
Salary Commitment
Year 25 : $1,981,500
Year 26 : $450,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,981,500
Year 26 : $450,000
Year 27 : $0
Year 28 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
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 - 1,708 - 85.40%
Farm Level 2:	1000 - $100 - 811 - 81.13%
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 - %	2,519 - 83.98%
Average Income per Game	$591,827
Year to Date Revenue	$1,775,480
Expense
Pro Players Total Salaries	$66,625,000
Farm Players Total Salaries	$1,955,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$96,988,189
Projected Bank Account	$96,988,189

Pro Players Salaries
Matty Beniers	$7,150,000 (6)
Tyler Bertuzzi	$6,000,000 (3)
Sean Durzi	$5,500,000 (3)
Casey Mittelstadt	$5,250,000 (1)
Elvis Merzlikins	$5,000,000 (2)
J.J. Moser	$4,250,000 (4)
Joel Edmundson	$4,000,000 (3)
Cody Ceci	$3,900,000 (3)
Matt Dumba	$3,500,000 (2)
Jesperi Kotkaniemi	$3,100,000 (1)
William Carrier	$3,000,000 (3)
Stefan Noesen	$3,000,000 (2)
Anton Forsberg	$2,750,000 (1)
Vincent Desharnais	$2,500,000 (2)
Sam Malinski	$1,750,000 (1)
Macklin Celebrini	$1,500,000 (2)
Mitchell Chaffee	$1,250,000 (1)
Juuso Parssinen	$1,250,000 (2)
Jonatan Berggren	$1,200,000 (1)
Ethen Frank	$775,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $66,625,000
Year 26 : $50,550,000
Year 27 : $33,800,000
Year 28 : $11,400,000
Salary Average Commitment
Year 25 : $66,625,000
Year 26 : $50,550,000
Year 27 : $33,800,000
Year 28 : $11,400,000
Salary Cap with 1 Way Contract
Year 25 : $66,625,000
Year 26 : $50,550,000
Year 27 : $33,800,000
Year 28 : $11,400,000

Farm Players Salaries
Jake Bean	$175,000 (1)
Zach Benson	$150,000 (1)
Kaapo Kahkonen	$150,000 (3)
Maveric Lamoureux	$120,000 (2)
Marc Del Gaizo	$100,000 (2)
Dylan McIlrath	$95,000 (1)
Jakub Skarek	$90,000 (1)
Timothy Gettinger	$90,000 (1)
Anders Bjork	$90,000 (1)
Elias Pettersson D	$90,000 (2)
Isaiah George	$90,000 (2)
John Stevens	$85,000 (1)
Joseph Gambardella	$85,000 (1)
Chase De Leo	$85,000 (1)
Jackson Cates	$80,000 (1)
Sean Farrell	$80,000 (1)
Joey Abate	$75,000 (1)
Matt Rempe	$75,000 (1)
Nikolai Kovalenko	$75,000 (1)
Carson Meyer	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 25 : $1,955,000
Year 26 : $550,000
Year 27 : $150,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,955,000
Year 26 : $550,000
Year 27 : $150,000
Year 28 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	7000 - $72 - 0 - 0.00%
Level 2:	6000 - $42 - 0 - 0.00%
Level 3:	4000 - $20 - 0 - 0.00%
Level 4:	5000 - $10 - 0 - 0.00%
Luxury :	2000 - $149 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $175 - 0 - 0.00%
Farm Level 2:	1000 - $88 - 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	$77,650,000
Farm Players Total Salaries	$2,405,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$996,560
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$257,593,261
Projected Bank Account	$257,593,261

Pro Players Salaries
Cale Makar	$10,000,000 (2)
Zach Werenski	$8,500,000 (5)
Carter Verhaeghe	$8,000,000 (4)
Juuse Saros	$7,750,000 (3)
Zach Hyman	$6,900,000 (5)
Brett Pesce	$5,750,000 (3)
Christian Dvorak	$4,425,000 (1)
Sam Bennett	$4,425,000 (6)
Jonas Siegenthaler	$3,400,000 (3)
Logan O'Connor	$3,000,000 (4)
Brett Kulak	$2,400,000 (3)
Connor McMichael	$1,950,000 (1)
Ryan Poehling	$1,900,000 (1)
Beck Malenstyn	$1,750,000 (4)
Zemgus Girgensons	$1,600,000 (2)
Jet Greaves	$1,500,000 (1)
Pontus Holmberg	$1,300,000 (2)
Kyle Burroughs	$1,200,000 (1)
Henry Thrun	$1,100,000 (2)
Nate Sucese	$800,000 (2)
Total Pro Players	20
Salary Commitment
Year 25 : $77,650,000
Year 26 : $69,650,000
Year 27 : $54,850,000
Year 28 : $35,550,000
Salary Average Commitment
Year 25 : $77,650,000
Year 26 : $66,675,000
Year 27 : $51,875,000
Year 28 : $32,575,000
Salary Cap with 1 Way Contract
Year 25 : $77,650,000
Year 26 : $66,675,000
Year 27 : $51,875,000
Year 28 : $32,575,000

Farm Players Salaries
Brett Brochu	$150,000 (2)
Jack Williams	$150,000 (2)
Ryan McAllister	$150,000 (1)
Tim Washe	$150,000 (1)
Arttu Hyry	$150,000 (1)
Atley Calvert	$150,000 (2)
Luke Krys	$150,000 (1)
Mikulas Hovorka	$150,000 (1)
Owen Beck	$120,000 (2)
Kevin Korchinski	$120,000 (1)
Isak Rosen	$120,000 (1)
Zack Ostapchuk	$100,000 (1)
Josh Brown	$95,000 (1)
Jake Lucchini	$90,000 (2)
Joe Snively	$90,000 (2)
Andy Welinski	$90,000 (1)
Carter Mazur	$80,000 (2)
Zach Sawchenko	$75,000 (1)
Cade Borchardt	$75,000 (1)
Cam Thiesing	$75,000 (1)
John Prokop	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $2,405,000
Year 26 : $830,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,405,000
Year 26 : $830,000
Year 27 : $0
Year 28 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7000 - $75 - 7,000 - 100.00%
Level 2:	6000 - $42 - 6,000 - 100.00%
Level 3:	3000 - $26 - 3,000 - 100.00%
Level 4:	4000 - $16 - 4,000 - 100.00%
Luxury :	1500 - $160 - 1,500 - 100.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,738 - 86.90%
Farm Level 2:	1000 - $100 - 863 - 86.25%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21,500 - 100.00%
Average Income per Game	$1,622,600
Year to Date Revenue	$4,867,800
Farm
Home Games Left	0
Average Attendance - %	2,601 - 86.68%
Average Income per Game	$607,390
Year to Date Revenue	$1,214,780
Expense
Pro Players Total Salaries	$89,000,000
Farm Players Total Salaries	$2,247,500
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
Current Bank Account	$84,455,649
Projected Bank Account	$84,455,649

Pro Players Salaries
Jordan Kyrou	$8,100,000 (6)
Ryan Strome	$7,500,000 (1)
Jordan Eberle	$6,250,000 (1)
Adin Hill	$6,250,000 (4)
John Klingberg	$6,200,000 (2)
Brock Boeser	$6,000,000 (2)
Kent Johnson	$5,800,000 (5)
Shayne Gostisbehere	$5,000,000 (2)
Philip Broberg	$4,900,000 (1)
Jeremy Swayman	$4,850,000 (3)
Jake Neighbours	$4,750,000 (5)
Brian Dumoulin	$4,100,000 (1)
Ilya Mikheyev	$3,200,000 (2)
Martin Fehervary	$2,500,000 (1)
Colton Sissons	$2,300,000 (1)
Aliaksei Protas	$2,000,000 (1)
Jamie Drysdale	$2,000,000 (1)
Colin Miller	$1,750,000 (1)
Philip Tomasino	$1,500,000 (1)
Oliver Wahlstrom	$1,250,000 (3)
John Beecher	$1,000,000 (1)
Jackson Lacombe	$1,000,000 (1)
Alex Laferriere	$800,000 (1)
Total Pro Players	23
Salary Commitment
Year 25 : $89,000,000
Year 26 : $51,400,000
Year 27 : $31,000,000
Year 28 : $24,900,000
Salary Average Commitment
Year 25 : $89,000,000
Year 26 : $51,400,000
Year 27 : $31,000,000
Year 28 : $24,900,000
Salary Cap with 1 Way Contract
Year 25 : $89,000,000
Year 26 : $51,400,000
Year 27 : $31,000,000
Year 28 : $24,900,000

Farm Players Salaries
Jack Campbell	$200,000 (2)
Alexander Holtz	$150,000 (3)
Frank Nazar	$150,000 (2)
Klim Kostin	$120,000 (3)
Gage Goncalves	$100,000 (1)
Josh Doan	$100,000 (1)
Aatu Raty	$100,000 (3)
Donovan Sebrango	$100,000 (2)
Sam Colangelo	$100,000 (2)
Vasily Ponomarev	$100,000 (2)
Olen Zellweger	$100,000 (1)
Ronnie Attard	$95,000 (2)
Adam Beckman	$95,000 (3)
Oliver Kapanen	$90,000 (2)
Nikita Alexandrov	$90,000 (3)
Zach Metsa	$85,000 (3)
Olle Lycksell	$80,000 (1)
Michael Milne	$80,000 (2)
Ville Ottavainen	$80,000 (2)
Jack Rathbone	$80,000 (2)
Michael Houser	$77,500 (3)
Jakub Dobes	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 25 : $2,247,500
Year 26 : $1,792,500
Year 27 : $717,500
Year 28 : $0
Salary Average Commitment
Year 25 : $2,247,500
Year 26 : $1,792,500
Year 27 : $717,500
Year 28 : $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 - $45 - 0 - 0.00%
Level 4:	4500 - $30 - 0 - 0.00%
Luxury :	4000 - $400 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,740 - 87.02%
Farm Level 2:	1000 - $100 - 820 - 81.97%
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 - %	2,560 - 85.33%
Average Income per Game	$602,047
Year to Date Revenue	$1,806,140
Expense
Pro Players Total Salaries	$65,700,000
Farm Players Total Salaries	$3,295,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,500,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$83,322,425
Projected Bank Account	$83,322,425

Pro Players Salaries
Charlie Coyle	$8,500,000 (2)
Max Pacioretty	$6,100,000 (1)
Mackenzie Blackwood	$5,250,000 (5)
Cam Atkinson	$4,750,000 (2)
Carson Soucy	$3,800,000 (3)
Ilya Samsonov	$3,500,000 (1)
Kasperi Kapanen	$3,400,000 (1)
Eetu Luostarinen	$3,000,000 (2)
Connor Clifton	$2,500,000 (3)
Jordan Spence	$2,500,000 (5)
Kevin Hayes	$2,500,000 (1)
Henri Jokiharju	$2,500,000 (1)
Nils Lundkvist	$2,250,000 (2)
Jimmy Vesey	$2,100,000 (2)
Daniil Tarasov	$2,000,000 (1)
Nick Blankenburg	$2,000,000 (2)
Justin Barron	$1,950,000 (2)
Jesper Boqvist	$1,500,000 (1)
Ty Dellandrea	$1,400,000 (1)
Raphael Lavoie	$1,200,000 (3)
Emil Bemstrom	$1,000,000 (2)
Marc Gatcomb	$1,000,000 (3)
Nick Cousins	$1,000,000 (4)
Total Pro Players	23
Salary Commitment
Year 25 : $65,700,000
Year 26 : $42,800,000
Year 27 : $17,250,000
Year 28 : $8,750,000
Salary Average Commitment
Year 25 : $65,700,000
Year 26 : $42,800,000
Year 27 : $17,250,000
Year 28 : $8,750,000
Salary Cap with 1 Way Contract
Year 25 : $65,700,000
Year 26 : $42,800,000
Year 27 : $17,250,000
Year 28 : $8,750,000

Farm Players Salaries
Oliver Kylington	$195,000 (3)
Michael Simpson	$150,000 (2)
Braden Hache	$150,000 (2)
Wyatt Aamodt	$150,000 (1)
Quinn Hutson	$150,000 (2)
Nikita Prishchepov	$150,000 (2)
Ben Steeves	$150,000 (2)
Riley Bezeau	$150,000 (1)
Chase Wheatcroft	$150,000 (1)
Valtteri Pulli	$150,000 (1)
Magnus Chrona	$150,000 (1)
Dylan Gambrell	$140,000 (1)
Cameron Butler	$120,000 (1)
Max Jones	$120,000 (2)
Patrick Guzzo	$120,000 (2)
Alex Swetlikoff	$120,000 (1)
Ty Smith	$120,000 (1)
Martin Frk	$100,000 (2)
Parker Ford	$100,000 (4)
Scott Sabourin	$95,000 (1)
Aidan Fulp	$90,000 (2)
Nolan Allan	$90,000 (2)
Brandon Bussi	$82,500 (2)
Lukas Rousek	$77,500 (1)
Luke Philp	$75,000 (1)
Connor Carrick	$75,000 (1)
Brendan Gaunce	$75,000 (1)
Total Farm Players	27
Salary Commitment
Year 25 : $3,295,000
Year 26 : $1,647,500
Year 27 : $295,000
Year 28 : $100,000
Salary Average Commitment
Year 25 : $3,295,000
Year 26 : $1,647,500
Year 27 : $295,000
Year 28 : $100,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	7200 - $120 - 5,151 - 71.54%
Level 2:	6200 - $80 - 4,164 - 67.17%
Level 3:	3200 - $45 - 2,430 - 75.93%
Level 4:	5200 - $30 - 3,024 - 58.16%
Luxury :	2200 - $400 - 1,059 - 48.13%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $170 - 0 - 0.00%
Farm Level 2:	1000 - $78 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,828 - 65.95%
Average Income per Game	$2,204,838
Year to Date Revenue	$15,433,866
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	$89,500,000
Farm Players Total Salaries	$2,135,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,151,100
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$158,493,743
Projected Bank Account	$158,493,743

Pro Players Salaries
Connor Hellebuyck	$8,750,000 (3)
Jake Guentzel	$8,500,000 (3)
Mikhail Sergachev	$8,500,000 (6)
John Marino	$8,100,000 (4)
Elias Lindholm	$6,250,000 (4)
Ryan Pulock	$6,150,000 (4)
Mats Zuccarello	$5,600,000 (5)
William Karlsson	$5,600,000 (5)
Jake Debrusk	$5,200,000 (2)
Victor Olofsson	$4,400,000 (1)
Trent Frederic	$4,000,000 (4)
Morgan Frost	$3,300,000 (1)
Luke Schenn	$3,000,000 (4)
Keegan Kolesar	$1,850,000 (2)
Arvid Soderblom	$1,825,000 (2)
Connor Dewar	$1,700,000 (2)
Robby Fabbri	$1,500,000 (1)
Nathan Walker	$1,200,000 (2)
Eric Robinson	$1,200,000 (2)
Carl Grundstrom	$1,000,000 (3)
Zac Jones	$975,000 (2)
Ryan Shea	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 25 : $89,500,000
Year 26 : $79,400,000
Year 27 : $65,450,000
Year 28 : $47,200,000
Salary Average Commitment
Year 25 : $89,450,000
Year 26 : $79,350,000
Year 27 : $65,400,000
Year 28 : $47,150,000
Salary Cap with 1 Way Contract
Year 25 : $89,500,000
Year 26 : $79,400,000
Year 27 : $65,450,000
Year 28 : $47,200,000

Farm Players Salaries
Ryan Leonard	$150,000 (2)
Justin Hryckowian	$150,000 (1)
Isaac Poulter	$150,000 (1)
TJ Tynan	$125,000 (4)
Joseph Blandisi	$125,000 (4)
Chad Ruhwedel	$97,500 (2)
Chris Wagner	$97,500 (1)
Ross Johnston	$97,500 (1)
Mason Morelli	$95,000 (2)
Nikita Nesterenko	$95,000 (3)
Grant Hutton	$92,500 (2)
Ben Meyers	$90,000 (1)
Jaycob Megna	$90,000 (2)
Ryan Schmelzer	$90,000 (2)
Louie Belpedio	$90,000 (2)
Adam Ginning	$87,500 (2)
Jack Ahcan	$85,000 (3)
Cameron Hughes	$85,000 (2)
Brett Seney	$85,000 (2)
Cooper Black	$80,000 (1)
Corey Schueneman	$77,500 (2)
Total Farm Players	21
Salary Commitment
Year 25 : $2,135,000
Year 26 : $1,470,000
Year 27 : $430,000
Year 28 : $250,000
Salary Average Commitment
Year 25 : $2,135,000
Year 26 : $1,470,000
Year 27 : $430,000
Year 28 : $250,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotia Bank Arena
Level 1:	7750 - $104 - 0 - 0.00%
Level 2:	6750 - $68 - 0 - 0.00%
Level 3:	3250 - $21 - 0 - 0.00%
Level 4:	4250 - $15 - 0 - 0.00%
Luxury :	2000 - $312 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,759 - 87.94%
Farm Level 2:	1000 - $100 - 872 - 87.17%
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 - %	2,631 - 87.68%
Average Income per Game	$614,507
Year to Date Revenue	$3,687,040
Expense
Pro Players Total Salaries	$69,025,000
Farm Players Total Salaries	$3,060,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$10,137,500
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$110,053,792
Projected Bank Account	$110,053,792

Pro Players Salaries
Andrei Kuzmenko	$8,500,000 (2)
Nick Leddy	$6,700,000 (2)
Sean Walker	$5,500,000 (3)
Max Domi	$5,200,000 (1)
Ville Husso	$5,000,000 (2)
Tomas Tatar	$4,500,000 (1)
Tony DeAngelo	$4,000,000 (2)
Maxim Tsyplakov	$4,000,000 (4)
Haydn Fleury	$3,500,000 (3)
Ivan Fedotov	$3,500,000 (2)
Danton Heinen	$3,000,000 (2)
Timothy Liljegren	$2,750,000 (1)
Adam Gaudette	$2,750,000 (2)
Conor Sheary	$2,500,000 (2)
Noah Juulsen	$1,750,000 (3)
Jonny Brodzinski	$1,750,000 (3)
William Eklund	$1,500,000 (1)
Ryan Lomberg	$950,000 (1)
Cole Schwindt	$900,000 (2)
Kyle MacLean	$775,000 (2)
Total Pro Players	20
Salary Commitment
Year 25 : $69,025,000
Year 26 : $54,125,000
Year 27 : $16,500,000
Year 28 : $4,000,000
Salary Average Commitment
Year 25 : $69,025,000
Year 26 : $54,125,000
Year 27 : $16,500,000
Year 28 : $4,000,000
Salary Cap with 1 Way Contract
Year 25 : $69,025,000
Year 26 : $54,125,000
Year 27 : $16,500,000
Year 28 : $4,000,000

Farm Players Salaries
Zach Aston-Reese	$200,000 (2)
Travis Dermott	$190,000 (1)
Alex Barre-Boulet	$170,000 (4)
Ethan Bear	$150,000 (1)
Matthew Murray	$150,000 (1)
Jacob Quillan	$150,000 (2)
Sebastian Aho D	$150,000 (1)
Sam Morton	$150,000 (1)
Kailer Yamamoto	$150,000 (2)
Cayden Primeau	$120,000 (1)
Michael Sgarbossa	$120,000 (1)
Robert Bortuzzo	$120,000 (2)
Austin Watson	$100,000 (2)
Nolan Foote	$100,000 (3)
Jacob MacDonald	$100,000 (2)
Pavol Regenda	$100,000 (1)
Jayson Megna	$95,000 (1)
Marshall Rifai	$90,000 (1)
Justin Bailey	$90,000 (1)
Oskar Back	$90,000 (1)
Jack Studnicka	$90,000 (2)
Jackson Blake	$80,000 (2)
Kyle Capobianco	$80,000 (1)
Matthew Kessel	$75,000 (1)
Kirill Kudryavtsev	$75,000 (2)
Trent Miner	$75,000 (1)
Total Farm Players	26
Salary Commitment
Year 25 : $3,060,000
Year 26 : $1,335,000
Year 27 : $270,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $3,060,000
Year 26 : $1,335,000
Year 27 : $270,000
Year 28 : $170,000

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $90 - 5,740 - 95.67%
Level 2:	6000 - $45 - 6,000 - 100.00%
Level 3:	5000 - $20 - 3,955 - 79.11%
Level 4:	5000 - $18 - 4,895 - 97.90%
Luxury :	2000 - $150 - 1,963 - 98.13%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,744 - 87.22%
Farm Level 2:	1000 - $100 - 853 - 85.28%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	22,553 - 93.97%
Average Income per Game	$1,747,545
Year to Date Revenue	$5,242,636
Farm
Home Games Left	0
Average Attendance - %	2,597 - 86.57%
Average Income per Game	$607,824
Year to Date Revenue	$3,039,120
Expense
Pro Players Total Salaries	$95,355,000
Farm Players Total Salaries	$2,012,500
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
Current Bank Account	$77,623,167
Projected Bank Account	$77,623,167

Pro Players Salaries
Leon Draisaitl	$10,500,000 (5)
Aleksander Barkov	$9,700,000 (1)
Quinn Hughes	$8,500,000 (2)
Anthony Cirelli	$7,800,000 (8)
Alex Tuch	$7,500,000 (5)
Matt Boldy	$7,450,000 (6)
Filip Gustavsson	$6,850,000 (1)
Esa Lindell	$5,500,000 (1)
Artturi Lehkonen	$4,750,000 (3)
Dylan Holloway	$4,480,000 (1)
Ivan Barbashev	$4,300,000 (3)
Mikey Anderson	$4,150,000 (7)
Hampus Lindholm	$2,875,000 (2)
Cam York	$2,700,000 (2)
William Borgen	$2,700,000 (2)
Michael Amadio	$1,900,000 (4)
Eric Comrie	$1,000,000 (2)
Evgenii Dadonov	$1,000,000 (1)
Elmer Soderblom	$900,000 (1)
Cole Sillinger	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $95,355,000
Year 26 : $66,125,000
Year 27 : $48,350,000
Year 28 : $39,300,000
Salary Average Commitment
Year 25 : $96,555,000
Year 26 : $66,125,000
Year 27 : $48,350,000
Year 28 : $39,300,000
Salary Cap with 1 Way Contract
Year 25 : $95,355,000
Year 26 : $66,125,000
Year 27 : $48,350,000
Year 28 : $39,300,000

Farm Players Salaries
Tyler Kleven	$150,000 (2)
Tyson Jost	$130,000 (2)
Mackie Samoskevich	$120,000 (1)
Phillip Di Giuseppe	$110,000 (1)
Matt Tomkins	$100,000 (1)
Samuel Bolduc	$100,000 (1)
Grigori Denisenko	$100,000 (1)
Ken Appleby	$100,000 (1)
Vincent Sevigny	$100,000 (1)
Ryan Johnson	$100,000 (1)
John Ludvig	$90,000 (1)
John Farinacci	$90,000 (1)
Garrett Wilson	$90,000 (1)
Aaron Ness	$85,000 (1)
Ben Jones	$82,500 (1)
Brett Berard	$80,000 (2)
Rocco Grimaldi	$80,000 (1)
Egor Sokolov	$80,000 (1)
Matt Kopperud	$75,000 (1)
Connor MacEachern	$75,000 (1)
Callahan Burke	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $2,012,500
Year 26 : $360,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,012,500
Year 26 : $360,000
Year 27 : $0
Year 28 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amerant Bank Arena
Level 1:	7000 - $74 - 7,000 - 100.00%
Level 2:	6000 - $44 - 6,000 - 100.00%
Level 3:	4000 - $24 - 3,822 - 95.55%
Level 4:	5000 - $14 - 5,000 - 100.00%
Luxury :	2000 - $174 - 1,972 - 98.62%
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 - %	23,795 - 99.14%
Average Income per Game	$1,801,685
Year to Date Revenue	$10,810,111
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	$97,305,000
Farm Players Total Salaries	$1,865,000
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
Current Bank Account	$84,399,550
Projected Bank Account	$84,399,550

Pro Players Salaries
Matt Duchene	$11,250,000 (4)
Kirill Kaprizov	$9,000,000 (1)
Mackenzie Weegar	$8,000,000 (5)
Juraj Slafkovsky	$7,600,000 (8)
Aaron Ekblad	$7,500,000 (3)
Dylan Strome	$6,500,000 (3)
Jacob Middleton	$5,500,000 (3)
Dustin Wolf	$5,000,000 (2)
Rickard Rakell	$5,000,000 (2)
Patrik Laine	$4,900,000 (2)
Nino Niederreiter	$4,500,000 (2)
Cam Talbot	$3,880,000 (2)
Nic Dowd	$3,500,000 (2)
Niko Mikkola	$3,500,000 (3)
Brett Howden	$3,100,000 (5)
Brandon Saad	$2,250,000 (1)
Brenden Dillon	$1,750,000 (1)
Nick Foligno	$1,450,000 (1)
Jake Walman	$1,375,000 (1)
Ben Chiarot	$1,000,000 (1)
Ryan Carpenter	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 25 : $97,305,000
Year 26 : $79,730,000
Year 27 : $52,950,000
Year 28 : $29,950,000
Salary Average Commitment
Year 25 : $97,305,000
Year 26 : $79,730,000
Year 27 : $52,950,000
Year 28 : $29,950,000
Salary Cap with 1 Way Contract
Year 25 : $97,305,000
Year 26 : $79,730,000
Year 27 : $52,950,000
Year 28 : $29,950,000

Farm Players Salaries
Kyle McDonald	$150,000 (1)
Ryan Suzuki	$120,000 (2)
Adam Erne	$100,000 (2)
Jon Merrill	$100,000 (2)
Jean-Luc Foudy	$90,000 (2)
Matt Benning	$85,000 (1)
Nikolas Matinpalo	$80,000 (2)
Brad Hunt	$80,000 (1)
Nick Abruzzese	$80,000 (1)
Joakim Ryan	$80,000 (1)
Carson Golder	$75,000 (1)
Cedric Pare	$75,000 (1)
Mark Sinclair	$75,000 (1)
Cameron Hebig	$75,000 (1)
Max McCormick	$75,000 (1)
Ryan Hofer	$75,000 (1)
Owen Pederson	$75,000 (2)
Jarred Tinordi	$75,000 (1)
Calle Rosen	$75,000 (1)
Brendan Lemieux	$75,000 (1)
Connor Kelley	$75,000 (2)
Jaxon Castor	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 25 : $1,865,000
Year 26 : $640,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,865,000
Year 26 : $640,000
Year 27 : $0
Year 28 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	7000 - $75 - 7,000 - 100.00%
Level 2:	6000 - $40 - 5,945 - 99.08%
Level 3:	3000 - $27 - 3,000 - 100.00%
Level 4:	4000 - $15 - 4,000 - 100.00%
Luxury :	1500 - $170 - 1,500 - 100.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,727 - 86.36%
Farm Level 2:	1000 - $100 - 847 - 84.66%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21,445 - 99.74%
Average Income per Game	$1,622,320
Year to Date Revenue	$3,244,640
Farm
Home Games Left	0
Average Attendance - %	2,574 - 85.80%
Average Income per Game	$602,160
Year to Date Revenue	$4,215,120
Expense
Pro Players Total Salaries	$99,850,000
Farm Players Total Salaries	$2,020,000
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
Current Bank Account	$61,735,949
Projected Bank Account	$61,735,949

Pro Players Salaries
Charlie McAvoy	$9,500,000 (5)
Devon Toews	$8,500,000 (4)
J.T. Miller	$8,200,000 (2)
Nick Suzuki	$7,500,000 (5)
Kevin Fiala	$7,500,000 (6)
Brock Nelson	$6,500,000 (2)
Jacob Markstrom	$6,500,000 (1)
Jacob Trouba	$6,200,000 (2)
Jonathan Drouin	$4,500,000 (3)
Alex Pietrangelo	$4,000,000 (1)
Filip Forsberg	$3,500,000 (1)
Jordan Martinook	$3,500,000 (3)
Calvin De Haan	$3,500,000 (3)
Michael Kesselring	$3,000,000 (2)
Joonas Korpisalo	$3,000,000 (3)
Jani Hakanpaa	$2,750,000 (2)
Connor Brown	$2,750,000 (3)
Sam Lafferty	$2,300,000 (3)
Warren Foegele	$2,000,000 (3)
Steven Lorentz	$1,900,000 (4)
Alexei Toropchenko	$1,500,000 (2)
Mark Kastelic	$1,250,000 (2)
Total Pro Players	22
Salary Commitment
Year 25 : $99,850,000
Year 26 : $85,850,000
Year 27 : $56,450,000
Year 28 : $34,900,000
Salary Average Commitment
Year 25 : $99,850,000
Year 26 : $85,850,000
Year 27 : $56,450,000
Year 28 : $34,900,000
Salary Cap with 1 Way Contract
Year 25 : $99,850,000
Year 26 : $85,850,000
Year 27 : $56,450,000
Year 28 : $34,900,000

Farm Players Salaries
Andrew Poturalski	$180,000 (2)
Akil Thomas	$150,000 (3)
Cole Guttman	$150,000 (1)
Nicolas Aube-Kubel	$125,000 (1)
Charles Hudon	$120,000 (1)
Matthew Peca	$100,000 (1)
Cal Petersen	$100,000 (2)
Jonah Gadjovich	$100,000 (2)
Parker Gahagen	$95,000 (2)
Dylan Coghlan	$95,000 (2)
Alec Regula	$90,000 (1)
Mason Lohrei	$90,000 (1)
John Hayden	$80,000 (1)
Ales Stezka	$80,000 (1)
Oscar Eklind	$80,000 (1)
Gabriel Seger	$80,000 (1)
Jere Innala	$80,000 (1)
Filip Kral	$75,000 (1)
Michael Callahan	$75,000 (1)
Victor Mancini	$75,000 (2)
Total Farm Players	20
Salary Commitment
Year 25 : $2,020,000
Year 26 : $795,000
Year 27 : $150,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,020,000
Year 26 : $795,000
Year 27 : $150,000
Year 28 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $84 - 6,000 - 100.00%
Level 2:	5000 - $51 - 5,000 - 100.00%
Level 3:	3000 - $33 - 2,929 - 97.64%
Level 4:	4000 - $20 - 3,933 - 98.32%
Luxury :	1000 - $240 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,628 - 81.40%
Farm Level 2:	1000 - $100 - 798 - 79.77%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,862 - 99.27%
Average Income per Game	$1,644,047
Year to Date Revenue	$9,864,281
Farm
Home Games Left	0
Average Attendance - %	2,426 - 80.86%
Average Income per Game	$567,513
Year to Date Revenue	$1,702,540
Expense
Pro Players Total Salaries	$97,100,000
Farm Players Total Salaries	$1,970,000
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
Current Bank Account	$89,218,676
Projected Bank Account	$89,218,676

Pro Players Salaries
Sidney Crosby	$10,500,000 (3)
Artemi Panarin	$10,100,000 (2)
Andrei Vasilevskiy	$10,000,000 (5)
Gustav Forsling	$7,500,000 (4)
Andrei Svechnikov	$6,900,000 (1)
Bobby McMann	$6,500,000 (4)
Sean Monahan	$5,750,000 (3)
Jaccob Slavin	$5,750,000 (3)
Yegor Sharangovich	$5,000,000 (1)
Nick Jensen	$4,250,000 (1)
Scott Mayfield	$3,500,000 (2)
Jack Roslovic	$3,500,000 (3)
Connor Ingram	$2,750,000 (2)
Ryan Donato	$2,500,000 (1)
Garnet Hathaway	$2,500,000 (2)
Sonny Milano	$1,900,000 (2)
Michael Eyssimont	$1,850,000 (3)
Blake Lizotte	$1,850,000 (2)
Philipp Kurashev	$1,750,000 (2)
Trevor Van Riemsdyk	$1,500,000 (1)
Troy Stecher	$1,250,000 (2)
Total Pro Players	21
Salary Commitment
Year 25 : $97,100,000
Year 26 : $76,950,000
Year 27 : $51,350,000
Year 28 : $24,000,000
Salary Average Commitment
Year 25 : $99,200,000
Year 26 : $77,550,000
Year 27 : $51,350,000
Year 28 : $24,000,000
Salary Cap with 1 Way Contract
Year 25 : $97,100,000
Year 26 : $76,950,000
Year 27 : $51,350,000
Year 28 : $24,000,000

Farm Players Salaries
Rhett Gardner	$150,000 (2)
Kevin Conley	$150,000 (1)
Magnus Hellberg	$100,000 (2)
Cal O'Reilly	$100,000 (1)
Jordan Oesterle	$100,000 (2)
Logan Shaw	$100,000 (3)
Collin Delia	$100,000 (2)
Rafael Harvey-Pinard	$100,000 (2)
Ondrej Pavel	$100,000 (1)
Cale Fleury	$100,000 (1)
Tory Dello	$90,000 (1)
Matt Miller	$90,000 (1)
Gustav Lindstrom	$90,000 (1)
Kyle Clifford	$90,000 (1)
Devin Shore	$90,000 (1)
Jake Bischoff	$90,000 (1)
Neil Shea	$90,000 (1)
Jeffrey Truchon-Viel	$85,000 (2)
Hunter Drew	$80,000 (1)
Skyler Brind'Amour	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 25 : $1,970,000
Year 26 : $735,000
Year 27 : $100,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,970,000
Year 26 : $735,000
Year 27 : $100,000
Year 28 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $125 - 5,727 - 95.44%
Level 2:	5000 - $85 - 4,730 - 94.60%
Level 3:	3000 - $50 - 2,713 - 90.42%
Level 4:	4000 - $35 - 3,339 - 83.48%
Luxury :	1000 - $325 - 1,000 - 100.00%
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 - %	17,508 - 92.15%
Average Income per Game	$1,856,750
Year to Date Revenue	$11,140,498
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	$94,400,000
Farm Players Total Salaries	$2,380,000
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
Current Bank Account	$60,935,044
Projected Bank Account	$60,935,044

Pro Players Salaries
Mark Stone	$11,800,000 (3)
Mika Zibanejad	$9,000,000 (2)
Owen Power	$8,350,000 (7)
Mark Scheifele	$8,000,000 (5)
Cole Caufield	$7,850,000 (7)
Pierre-Luc Dubois	$6,750,000 (1)
Kaiden Guhle	$5,500,000 (6)
Owen Tippett	$4,500,000 (1)
K'Andre Miller	$4,250,000 (1)
Nicolas Roy	$4,000,000 (4)
Darnell Nurse	$3,500,000 (1)
Alexandre Carrier	$2,850,000 (3)
Noel Acciari	$2,550,000 (3)
Jonathan Huberdeau	$2,350,000 (2)
Alexandar Georgiev	$2,250,000 (1)
Yegor Chinakhov	$2,200,000 (1)
Ryan Graves	$2,000,000 (2)
David Gustafsson	$1,750,000 (1)
Andreas Englund	$1,250,000 (1)
Martin Pospisil	$1,250,000 (2)
Alex Lyon	$1,250,000 (1)
Rasmus Kupari	$1,200,000 (1)
Total Pro Players	22
Salary Commitment
Year 25 : $94,400,000
Year 26 : $65,500,000
Year 27 : $50,900,000
Year 28 : $33,700,000
Salary Average Commitment
Year 25 : $85,780,000
Year 26 : $56,880,000
Year 27 : $42,280,000
Year 28 : $35,700,000
Salary Cap with 1 Way Contract
Year 25 : $94,400,000
Year 26 : $65,500,000
Year 27 : $50,900,000
Year 28 : $33,700,000

Farm Players Salaries
Kieffer Bellows	$150,000 (1)
Will Smith	$150,000 (2)
Brendan Furry	$150,000 (1)
Cole Krygier	$150,000 (1)
Aaron Dell	$130,000 (1)
Michael DiPietro	$100,000 (1)
Logan Mailloux	$100,000 (2)
Jesse Ylonen	$100,000 (2)
Billy Sweezey	$95,000 (2)
Casey Fitzgerald	$95,000 (2)
Connor MacKey	$95,000 (2)
Isaak Phillips	$95,000 (2)
Travis Boyd	$95,000 (1)
Alex Gallant	$95,000 (2)
Ethan De Jong	$95,000 (2)
Tate Singleton	$95,000 (2)
William Lagesson	$90,000 (1)
Daniel D'Amato	$90,000 (1)
Patrik Koch	$90,000 (1)
Jalen Luypen	$90,000 (1)
Jonathan Gruden	$80,000 (1)
Roman Ahcan	$75,000 (2)
Joshua Roy	$75,000 (1)
Total Farm Players	23
Salary Commitment
Year 25 : $2,380,000
Year 26 : $1,090,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,380,000
Year 26 : $1,090,000
Year 27 : $0
Year 28 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7000 - $84 - 6,988 - 99.83%
Level 2:	6000 - $51 - 6,000 - 100.00%
Level 3:	3000 - $33 - 2,879 - 95.97%
Level 4:	4000 - $19 - 3,944 - 98.61%
Luxury :	1500 - $210 - 1,500 - 100.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $60 - 2,000 - 100.00%
Farm Level 2:	1000 - $30 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21,311 - 99.12%
Average Income per Game	$1,929,116
Year to Date Revenue	$7,716,462
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$210,000
Year to Date Revenue	$1,260,000
Expense
Pro Players Total Salaries	$90,900,500
Farm Players Total Salaries	$2,015,000
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
Current Bank Account	$52,337,954
Projected Bank Account	$52,337,954

Pro Players Salaries
Nathan MacKinnon	$10,000,000 (1)
Mikko Rantanen	$9,500,000 (1)
Adam Fox	$9,000,500 (4)
Adrian Kempe	$7,700,000 (4)
Dylan Cozens	$7,000,000 (7)
Logan Thompson	$6,000,000 (5)
Frederik Andersen	$5,500,000 (1)
Jake McCabe	$4,600,000 (4)
Damon Severson	$4,500,000 (2)
Mario Ferraro	$4,200,000 (5)
Mason McTavish	$4,000,000 (1)
Dante Fabbro	$3,750,000 (4)
Adam Lowry	$3,500,000 (1)
Luke Glendening	$2,500,000 (1)
Trevor Moore	$2,000,000 (1)
Erik Johnson	$2,000,000 (1)
Marco Kasper	$1,500,000 (2)
Tyler Motte	$1,200,000 (3)
Mike Reilly	$850,000 (3)
Hudson Fasching	$800,000 (2)
Kiefer Sherwood	$800,000 (1)
Total Pro Players	21
Salary Commitment
Year 25 : $90,900,500
Year 26 : $51,100,500
Year 27 : $44,300,500
Year 28 : $42,250,500
Salary Average Commitment
Year 25 : $82,350,500
Year 26 : $51,100,500
Year 27 : $44,300,500
Year 28 : $42,250,500
Salary Cap with 1 Way Contract
Year 25 : $90,900,500
Year 26 : $51,100,500
Year 27 : $44,300,500
Year 28 : $42,250,500

Farm Players Salaries
Tyson Barrie	$130,000 (1)
Tanner Laczynski	$120,000 (3)
Dryden Hunt	$110,000 (2)
Brian Pinho	$110,000 (3)
Chris Driedger	$110,000 (2)
Tristan Luneau	$100,000 (2)
Albert Johansson	$100,000 (1)
Mike Vecchione	$95,000 (2)
Derrick Pouliot	$90,000 (1)
Jeff Malot	$90,000 (2)
Mason Jobst	$90,000 (2)
Nils Aman	$85,000 (4)
Jujhar Khaira	$80,000 (2)
Ben Kraws	$80,000 (1)
Kale Clague	$80,000 (2)
William Lockwood	$80,000 (1)
Mikael Pyyhtia	$80,000 (1)
Chas Sharpe	$80,000 (2)
Tyler Wotherspoon	$80,000 (1)
Mitchell Stephens	$75,000 (2)
Glenn Gawdin	$75,000 (2)
Ethan Frisch	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 25 : $2,015,000
Year 26 : $1,300,000
Year 27 : $315,000
Year 28 : $85,000
Salary Average Commitment
Year 25 : $2,015,000
Year 26 : $1,300,000
Year 27 : $315,000
Year 28 : $85,000

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 - $400 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,703 - 85.16%
Farm Level 2:	1000 - $100 - 848 - 84.79%
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 - %	2,551 - 85.03%
Average Income per Game	$595,580
Year to Date Revenue	$4,169,060
Expense
Pro Players Total Salaries	$84,300,000
Farm Players Total Salaries	$2,192,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,312,400
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$234,657,227
Projected Bank Account	$234,657,227

Pro Players Salaries
Mitchell Marner	$11,000,000 (5)
Robert Thomas	$10,100,000 (8)
Drew Doughty	$10,000,000 (2)
Steven Stamkos	$8,000,000 (4)
Filip Hronek	$7,250,000 (7)
Mikael Backlund	$6,500,000 (2)
Joey Daccord	$5,750,000 (4)
Alexander Wennberg	$3,700,000 (4)
Alex Nedeljkovic	$3,500,000 (1)
Bobby Brink	$3,000,000 (2)
Dylan Samberg	$2,000,000 (2)
Tomas Hertl	$1,875,000 (1)
Barclay Goodrow	$1,750,000 (2)
Luke Kunin	$1,700,000 (1)
Shane Wright	$1,500,000 (2)
Simon Benoit	$1,350,000 (1)
Matt Coronato	$1,200,000 (1)
Ville Heinola	$1,200,000 (2)
Will Cuylle	$1,000,000 (1)
Lane Hutson	$1,000,000 (2)
Tyler Tucker	$925,000 (2)
Total Pro Players	21
Salary Commitment
Year 25 : $84,300,000
Year 26 : $73,675,000
Year 27 : $45,800,000
Year 28 : $45,800,000
Salary Average Commitment
Year 25 : $89,925,000
Year 26 : $73,675,000
Year 27 : $45,800,000
Year 28 : $45,800,000
Salary Cap with 1 Way Contract
Year 25 : $84,300,000
Year 26 : $73,675,000
Year 27 : $45,800,000
Year 28 : $45,800,000

Farm Players Salaries
Brett Murray	$175,000 (1)
Sheldon Dries	$175,000 (1)
Spencer Martin	$150,000 (1)
Ryan Fanti	$150,000 (1)
Riley Stillman	$135,000 (1)
Jonathan Lekkerimaki	$120,000 (2)
Philip Kemp	$120,000 (3)
Marat Khusnutdinov	$120,000 (1)
Roman Kinal	$100,000 (1)
Matthew Phillips	$100,000 (2)
Marc McLaughlin	$100,000 (1)
Nathan Legare	$90,000 (1)
Ian Moore	$90,000 (2)
Joey Keane	$90,000 (2)
Kevin Lombardi	$80,000 (1)
Ian McKinnon	$80,000 (1)
Ben Berard	$80,000 (1)
Shawn Element	$80,000 (1)
Nathan Smith	$80,000 (1)
Maxwell Crozier	$77,500 (3)
Total Farm Players	20
Salary Commitment
Year 25 : $2,192,500
Year 26 : $597,500
Year 27 : $197,500
Year 28 : $0
Salary Average Commitment
Year 25 : $2,192,500
Year 26 : $597,500
Year 27 : $197,500
Year 28 : $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	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,700,000
Farm Players Total Salaries	$2,310,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,350,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$106,312,517
Projected Bank Account	$106,312,517

Pro Players Salaries
Dougie Hamilton	$10,500,000 (4)
Vladislav Namestnikov	$6,500,000 (2)
Josh Anderson	$5,500,000 (1)
Thomas Novak	$4,500,000 (3)
Jake Allen	$4,000,000 (4)
Mathieu Olivier	$4,000,000 (3)
TJ Brodie	$4,000,000 (1)
Luke Evangelista	$3,250,000 (3)
Dakota Joshua	$3,250,000 (4)
Michael Rasmussen	$3,200,000 (3)
Adam Boqvist	$3,000,000 (2)
Oskar Sundqvist	$3,000,000 (2)
Miles Wood	$2,500,000 (4)
Lukas Dostal	$2,250,000 (1)
Tanner Jeannot	$2,100,000 (3)
Juuso Valimaki	$2,000,000 (2)
Jack Johnson	$2,000,000 (1)
Erik Brannstrom	$2,000,000 (2)
Logan Stanley	$1,500,000 (2)
Leo Carlsson	$1,500,000 (1)
Tye Kartye	$1,350,000 (3)
Jacob Moverare	$900,000 (1)
Nico Daws	$900,000 (1)
Total Pro Players	23
Salary Commitment
Year 25 : $73,700,000
Year 26 : $56,650,000
Year 27 : $38,650,000
Year 28 : $20,250,000
Salary Average Commitment
Year 25 : $73,700,000
Year 26 : $56,650,000
Year 27 : $38,650,000
Year 28 : $20,250,000
Salary Cap with 1 Way Contract
Year 25 : $73,700,000
Year 26 : $56,650,000
Year 27 : $38,650,000
Year 28 : $20,250,000

Farm Players Salaries
Devin Cooley	$150,000 (2)
Tobias Bjornfot	$150,000 (1)
Oliver Moore	$150,000 (2)
Marcus Hogberg	$120,000 (1)
Lucas Condotta	$120,000 (1)
Brian Halonen	$120,000 (1)
Jiri Kulich	$120,000 (2)
Fedor Svechkov	$120,000 (2)
Wilmer Skoog	$100,000 (2)
Wyatt Bongiovanni	$100,000 (1)
Jacob Gaucher	$100,000 (1)
Brendan Brisson	$100,000 (1)
Dino Kambeitz	$100,000 (2)
Jett Jones	$100,000 (1)
Helge Grans	$100,000 (2)
Daemon Hunt	$90,000 (1)
Luke Cavallin	$80,000 (1)
Will MacKinnon	$80,000 (1)
Jack Millar	$80,000 (1)
Tyson Feist	$80,000 (1)
Sam Stevens	$75,000 (1)
Brett Budgell	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 25 : $2,310,000
Year 26 : $840,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,310,000
Year 26 : $840,000
Year 27 : $0
Year 28 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Arena
Level 1:	6000 - $100 - 5,686 - 94.77%
Level 2:	5000 - $70 - 4,374 - 87.48%
Level 3:	2000 - $45 - 2,000 - 100.00%
Level 4:	4000 - $30 - 2,915 - 72.88%
Luxury :	1000 - $250 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $101 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,975 - 88.75%
Average Income per Game	$1,823,167
Year to Date Revenue	$9,115,834
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	$89,225,000
Farm Players Total Salaries	$1,950,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$40,620
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$80,675,739
Projected Bank Account	$80,675,739

Pro Players Salaries
Tyler Myers	$8,000,000 (2)
Kirill Marchenko	$8,000,000 (5)
Elias Pettersson	$7,750,000 (1)
Tom Wilson	$7,350,000 (5)
Igor Shesterkin	$7,000,000 (3)
Sam Reinhart	$7,000,000 (3)
Shea Theodore	$6,250,000 (5)
Matt Roy	$5,750,000 (5)
Reilly Smith	$5,000,000 (1)
Lawson Crouse	$4,300,000 (2)
Lars Eller	$4,000,000 (1)
Erik Haula	$3,125,000 (2)
Radko Gudas	$3,000,000 (2)
Jan Rutta	$2,500,000 (1)
Calle Jarnkrok	$2,500,000 (1)
Dan Vladar	$2,200,000 (1)
Yakov Trenin	$2,000,000 (2)
Jack McBain	$1,500,000 (1)
Cole Smith	$1,000,000 (1)
Ryker Evans	$1,000,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $89,225,000
Year 26 : $61,775,000
Year 27 : $41,350,000
Year 28 : $27,350,000
Salary Average Commitment
Year 25 : $89,225,000
Year 26 : $61,775,000
Year 27 : $41,350,000
Year 28 : $27,350,000
Salary Cap with 1 Way Contract
Year 25 : $89,225,000
Year 26 : $61,775,000
Year 27 : $41,350,000
Year 28 : $27,350,000

Farm Players Salaries
Tristan Allard	$150,000 (1)
Alexander Alexeyev	$120,000 (1)
Liam Ohgren	$120,000 (2)
Zachary L'Heureux	$120,000 (2)
Mavrik Bourque	$120,000 (2)
Seamus Casey	$100,000 (2)
Santeri Hatakka	$100,000 (1)
Alex Limoges	$90,000 (1)
Daniil Misyul	$90,000 (1)
Angus Crookshank	$90,000 (3)
C.J. Smith	$80,000 (2)
Josiah Slavin	$80,000 (1)
Matt Kiersted	$80,000 (1)
Waltteri Ignatjew	$80,000 (1)
Anthony Callin	$80,000 (1)
Ross Mitton	$75,000 (1)
Mitchell Weeks	$75,000 (1)
Mitchell Russell	$75,000 (1)
Rodrigo Abols	$75,000 (1)
Sam Sedley	$75,000 (2)
Carter Wilkie	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $1,950,000
Year 26 : $705,000
Year 27 : $90,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,950,000
Year 26 : $705,000
Year 27 : $90,000
Year 28 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $88 - 5,944 - 99.07%
Level 2:	5000 - $52 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $18 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
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 - %	17,944 - 99.69%
Average Income per Game	$1,589,154
Year to Date Revenue	$11,124,075
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	$93,900,000
Farm Players Total Salaries	$1,975,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,500,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$59,915,964
Projected Bank Account	$59,915,964

Pro Players Salaries
Jake Sanderson	$9,000,000 (8)
Cam Fowler	$8,500,000 (3)
Nikolaj Ehlers	$7,000,000 (4)
Trevor Zegras	$6,500,000 (5)
Quinton Byfield	$6,250,000 (4)
Josh Norris	$5,800,000 (7)
Petr Mrazek	$5,500,000 (1)
Sean Couturier	$5,000,000 (1)
Dawson Mercer	$5,000,000 (4)
Anton Lundell	$5,000,000 (4)
Anthony Stolarz	$4,000,000 (2)
Alex Iafallo	$4,000,000 (1)
Ian Cole	$3,500,000 (1)
Jalen Chatfield	$3,250,000 (3)
Jesper Bratt	$2,250,000 (1)
Pius Suter	$2,100,000 (1)
Parker Kelly	$2,000,000 (1)
Cody Glass	$2,000,000 (3)
Kevin Bahl	$1,750,000 (1)
Arber Xhekaj	$1,500,000 (2)
Alex Turcotte	$1,500,000 (2)
Matvei Michkov	$1,500,000 (2)
Brock Faber	$1,000,000 (1)
Total Pro Players	23
Salary Commitment
Year 25 : $93,900,000
Year 26 : $66,800,000
Year 27 : $58,300,000
Year 28 : $44,550,000
Salary Average Commitment
Year 25 : $96,677,000
Year 26 : $66,800,000
Year 27 : $58,300,000
Year 28 : $44,550,000
Salary Cap with 1 Way Contract
Year 25 : $93,900,000
Year 26 : $66,800,000
Year 27 : $58,300,000
Year 28 : $44,550,000

Farm Players Salaries
Brandt Clarke	$150,000 (1)
David Jiricek	$150,000 (1)
Shakir Mukhamadullin	$120,000 (2)
Rem Pitlick	$100,000 (1)
Matthew Robertson	$100,000 (1)
Jack Finley	$100,000 (2)
Matt Martin	$100,000 (1)
Ozzy Wiesblatt	$100,000 (2)
Jake Leschyshyn	$100,000 (1)
Nick Desimone	$100,000 (1)
Oscar Dansk	$100,000 (1)
Tyler Pitlick	$100,000 (2)
Dakota Mermis	$95,000 (2)
Matt Stienburg	$90,000 (1)
Carsen Twarynski	$85,000 (1)
Austin Wagner	$85,000 (1)
Montana Onyebuchi	$75,000 (1)
Bradley Marek	$75,000 (1)
Navrin Mutter	$75,000 (1)
Brandon Halverson	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 25 : $1,975,000
Year 26 : $515,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,975,000
Year 26 : $515,000
Year 27 : $0
Year 28 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $70 - 6,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	3000 - $22 - 3,000 - 100.00%
Level 4:	4000 - $12 - 4,000 - 100.00%
Luxury :	1000 - $177 - 1,000 - 100.00%
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 - %	19,000 - 100.00%
Average Income per Game	$1,275,400
Year to Date Revenue	$2,550,800
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$97,350,000
Farm Players Total Salaries	$1,785,000
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
Current Bank Account	$48,580,085
Projected Bank Account	$48,580,085

Pro Players Salaries
Tim Stutzle	$10,000,000 (6)
Brady Tkachuk	$8,500,000 (5)
Josh Morrissey	$8,000,000 (3)
Ryan O'Reilly	$7,750,000 (1)
Kristopher Letang	$7,500,000 (2)
Tyler Seguin	$6,500,000 (2)
Martin Necas	$6,100,000 (1)
Noah Dobson	$6,000,000 (2)
John Gibson	$5,500,000 (1)
Kyle Palmieri	$4,900,000 (3)
Rasmus Sandin	$3,500,000 (1)
Josh Manson	$3,000,000 (3)
Brendan Gallagher	$3,000,000 (2)
Teddy Blueger	$2,700,000 (3)
Stuart Skinner	$2,600,000 (1)
David Kampf	$2,500,000 (4)
Brandon Duhaime	$2,500,000 (4)
Zach Bogosian	$2,100,000 (1)
Nicholas Robertson	$2,000,000 (2)
Justin Brazeau	$1,500,000 (2)
Casey Cizikas	$1,200,000 (1)
Total Pro Players	21
Salary Commitment
Year 25 : $97,350,000
Year 26 : $68,600,000
Year 27 : $42,100,000
Year 28 : $23,500,000
Salary Average Commitment
Year 25 : $97,350,000
Year 26 : $68,600,000
Year 27 : $42,100,000
Year 28 : $23,500,000
Salary Cap with 1 Way Contract
Year 25 : $97,350,000
Year 26 : $68,600,000
Year 27 : $42,100,000
Year 28 : $23,500,000

Farm Players Salaries
Noah Gregor	$150,000 (1)
Shane Bowers	$100,000 (1)
Vladislav Kolyachonok	$100,000 (1)
Roby Jarventie	$100,000 (1)
Mads Sogaard	$100,000 (1)
Domenick Fensore	$90,000 (1)
Axel Jonsson-Fjallby	$80,000 (3)
Artur Cholach	$80,000 (1)
Reilly Walsh	$80,000 (1)
Cameron Crotty	$80,000 (1)
Jake Gaudet	$75,000 (1)
Cole Bardreau	$75,000 (1)
Kyle Marino	$75,000 (1)
Jeremy Brodeur	$75,000 (1)
Adam Edstrom	$75,000 (1)
Colson Gengenbach	$75,000 (1)
Andre Lee	$75,000 (1)
Tristan Ashbrook	$75,000 (1)
Nicholas Zabaneh	$75,000 (1)
Dalton Bancroft	$75,000 (1)
Louis Crevier	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $1,785,000
Year 26 : $80,000
Year 27 : $80,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,785,000
Year 26 : $80,000
Year 27 : $80,000
Year 28 : $0

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %