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 - 0 - 0.00%
Farm Level 2:	1000 - $60 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$88,100,000
Farm Players Total Salaries	$2,765,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$129,737,787
Projected Bank Account	$129,737,787

Pro Players Salaries
Auston Matthews	$13,250,000 (3)
Sergei Bobrovsky	$8,500,000 (1)
Jakob Chychrun	$8,500,000 (3)
Clayton Keller	$8,100,000 (6)
JJ Peterka	$7,700,000 (5)
Teuvo Teravainen	$7,500,000 (1)
Chandler Stephenson	$5,100,000 (2)
Alex Vlasic	$5,000,000 (5)
Joel Farabee	$4,500,000 (1)
Cole Perfetti	$3,000,000 (1)
Barrett Hayton	$3,000,000 (1)
Alex Newhook	$3,000,000 (1)
Brian Dumoulin	$2,900,000 (2)
Nick Seeler	$2,700,000 (2)
Radek Faksa	$2,150,000 (3)
Jonas Johansson	$1,750,000 (2)
Jayden Struble	$1,450,000 (2)
Luke Hughes	$0 (0)
Total Pro Players	18
Salary Commitment
Year 26 : $88,100,000
Year 27 : $58,600,000
Year 28 : $44,700,000
Year 29 : $20,800,000
Salary Average Commitment
Year 26 : $88,100,000
Year 27 : $58,600,000
Year 28 : $44,700,000
Year 29 : $20,800,000
Salary Cap with 1 Way Contract
Year 26 : $88,100,000
Year 27 : $58,600,000
Year 28 : $44,700,000
Year 29 : $20,800,000

Farm Players Salaries
Gabriel Landeskog	$800,000 (3)
Matt Savoie	$150,000 (2)
Fabian Lysell	$120,000 (1)
Tom Willander	$120,000 (2)
Filip Hallander	$120,000 (2)
Carson Lambos	$120,000 (2)
Joakim Kemell	$120,000 (2)
Jaret Anderson-Dolan	$100,000 (2)
Olivier Rodrigue	$95,000 (3)
James Malatesta	$90,000 (2)
Colton Huard	$90,000 (2)
Ryan Ufko	$90,000 (2)
Justin Robidas	$85,000 (2)
Daniel Walcott	$85,000 (1)
Hayden Hodgson	$85,000 (1)
Jackson Cates	$85,000 (1)
Dalton Smith	$85,000 (1)
Graham Slaggert	$85,000 (2)
Topias Vilen	$85,000 (2)
Benjamin Zloty	$80,000 (1)
Joey Larson	$75,000 (1)
Robbie Russo	$0 (0)
Tyson Empey	$0 (0)
Justin Dowling	$0 (0)
Trevor Carrick	$0 (0)
Jimmy Schuldt	$0 (0)
Roland McKeown	$0 (0)
Total Farm Players	27
Salary Commitment
Year 26 : $2,765,000
Year 27 : $2,150,000
Year 28 : $895,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,765,000
Year 27 : $2,150,000
Year 28 : $895,000
Year 29 : $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	$61,700,000
Farm Players Total Salaries	$2,920,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$113,999,832
Projected Bank Account	$113,999,832

Pro Players Salaries
Matthew Knies	$8,000,000 (7)
Aaron Ekblad	$7,500,000 (2)
Ryan Strome	$6,000,000 (2)
Ukko-Pekka Luukkonen	$5,250,000 (3)
Uvis Balinskis	$5,000,000 (1)
Nicolas Hague	$3,500,000 (3)
Zack Bolduc	$3,500,000 (3)
Matt Dumba	$3,500,000 (1)
Danton Heinen	$3,000,000 (1)
Nils Hoglander	$2,500,000 (2)
Joe Veleno	$2,000,000 (1)
Mark Jankowski	$1,900,000 (2)
Isac Lundestrom	$1,750,000 (1)
Daniil Miromanov	$1,750,000 (1)
Kaedan Korczak	$1,650,000 (2)
Hendrix Lapierre	$1,500,000 (3)
Georgii Merkulov	$1,200,000 (1)
Jakob Pelletier	$1,200,000 (1)
Tanner Pearson	$1,000,000 (1)
Total Pro Players	19
Salary Commitment
Year 26 : $61,700,000
Year 27 : $41,300,000
Year 28 : $21,750,000
Year 29 : $8,000,000
Salary Average Commitment
Year 26 : $61,700,000
Year 27 : $41,300,000
Year 28 : $21,750,000
Year 29 : $8,000,000
Salary Cap with 1 Way Contract
Year 26 : $61,700,000
Year 27 : $41,300,000
Year 28 : $21,750,000
Year 29 : $8,000,000

Farm Players Salaries
Carter Hart	$300,000 (1)
Dillon Dube	$225,000 (1)
Yegor Zamula	$195,000 (1)
Anton Frondell	$150,000 (2)
Matthew Poitras	$125,000 (2)
Matt Luff	$120,000 (1)
Owen Pickering	$120,000 (1)
Matthew Wood	$120,000 (1)
Simon Zajicek	$110,000 (1)
Domenic Divincentiis	$110,000 (2)
Colton Dach	$100,000 (1)
Travis Mitchell	$100,000 (2)
Calen Addison	$100,000 (1)
Jani Nyman	$100,000 (1)
Julien Gauthier	$95,000 (1)
Ethan Del Mastro	$90,000 (1)
Daniel Laatsch	$90,000 (1)
Sean Day	$90,000 (1)
Ty Mueller	$85,000 (2)
Taylor Makar	$85,000 (1)
Patrick Giles	$85,000 (3)
Scott Reedy	$85,000 (1)
Ben Gleason	$85,000 (1)
Joe Hicketts	$80,000 (1)
Riley Duran	$75,000 (1)
Jack Lafontaine	$0 (0)
Total Farm Players	26
Salary Commitment
Year 26 : $2,920,000
Year 27 : $655,000
Year 28 : $85,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,920,000
Year 27 : $655,000
Year 28 : $85,000
Year 29 : $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 - 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	$93,450,000
Farm Players Total Salaries	$2,220,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$47,048,429
Projected Bank Account	$47,048,429

Pro Players Salaries
Jack Eichel	$9,500,000 (5)
Tage Thompson	$8,000,000 (5)
Valeri Nichushkin	$7,050,000 (4)
Mattias Samuelsson	$6,750,000 (7)
Shane Pinto	$5,500,000 (4)
Dylan Demelo	$5,250,000 (3)
Dmitry Orlov	$5,200,000 (1)
Ryan Hartman	$5,000,000 (1)
Morgan Rielly	$5,000,000 (3)
Dmitri Voronkov	$4,250,000 (2)
Ross Colton	$4,000,000 (2)
Philipp Grubauer	$4,000,000 (3)
Marcus Foligno	$4,000,000 (3)
Samuel Montembeault	$3,150,000 (1)
Connor Zary	$3,000,000 (1)
Jack Drury	$2,750,000 (5)
Teddy Blueger	$2,700,000 (2)
Pheonix Copley	$2,100,000 (1)
Morgan Barron	$1,800,000 (3)
Ty Emberson	$1,350,000 (2)
Declan Chisholm	$1,200,000 (3)
Michael Pezzetta	$950,000 (2)
Brett Leason	$950,000 (1)
Total Pro Players	23
Salary Commitment
Year 26 : $93,450,000
Year 27 : $74,050,000
Year 28 : $60,800,000
Year 29 : $39,550,000
Salary Average Commitment
Year 26 : $93,450,000
Year 27 : $74,050,000
Year 28 : $60,800,000
Year 29 : $39,550,000
Salary Cap with 1 Way Contract
Year 26 : $93,450,000
Year 27 : $74,050,000
Year 28 : $60,800,000
Year 29 : $39,550,000

Farm Players Salaries
Joe Arntsen	$150,000 (2)
Damien Carfagna	$150,000 (2)
Landen Hookey	$150,000 (2)
Adam Wilsby	$140,000 (3)
Drew Helleson	$130,000 (2)
Daniil But	$120,000 (2)
Louis Domingue	$115,000 (1)
Scott Morrow	$100,000 (1)
Matthew Peca	$100,000 (2)
Will Butcher	$97,500 (2)
Travis Boyd	$95,000 (2)
Dustin Tokarski	$95,000 (1)
Justin Pearson	$95,000 (2)
Jason Polin	$95,000 (2)
Laurent Dauphin	$95,000 (2)
Dylan Duke	$85,000 (2)
Ronan Seeley	$85,000 (1)
Matthew Barbolini	$85,000 (1)
Lucas Vanroboys	$85,000 (1)
Taylor Ward	$77,500 (2)
Blake Hillman	$75,000 (1)
Kevin Gravel	$0 (0)
Dylan Anhorn	$0 (0)
Total Farm Players	23
Salary Commitment
Year 26 : $2,220,000
Year 27 : $1,580,000
Year 28 : $140,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,220,000
Year 27 : $1,580,000
Year 28 : $140,000
Year 29 : $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 - 0 - 0.00%
Farm Level 2:	1000 - $90 - 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	$87,500,000
Farm Players Total Salaries	$2,405,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$28,806,912
Projected Bank Account	$28,806,912

Pro Players Salaries
Pierre-Luc Dubois	$10,600,000 (6)
Marcus Pettersson	$7,800,000 (3)
Anders Lee	$6,500,000 (2)
Nikita Zadorov	$6,500,000 (3)
J.T. Compher	$6,000,000 (3)
Karel Vejmelka	$5,000,000 (4)
Nick Bjugstad	$4,800,000 (2)
Eeli Tolvanen	$4,200,000 (2)
Olli Maatta	$4,200,000 (4)
Anthony Duclair	$4,150,000 (2)
Drew O'Connor	$4,000,000 (3)
Yegor Sharangovich	$4,000,000 (2)
Peyton Krebs	$3,500,000 (4)
Ryan Lindgren	$3,250,000 (2)
Alexandre Texier	$3,000,000 (4)
Jesperi Kotkaniemi	$3,000,000 (2)
Andrew Peeke	$2,750,000 (1)
Jacob Bernard-Docker	$2,500,000 (3)
Samuel Ersson	$1,750,000 (1)
Total Pro Players	19
Salary Commitment
Year 26 : $87,500,000
Year 27 : $83,000,000
Year 28 : $53,100,000
Year 29 : $26,300,000
Salary Average Commitment
Year 26 : $87,500,000
Year 27 : $83,000,000
Year 28 : $53,100,000
Year 29 : $26,300,000
Salary Cap with 1 Way Contract
Year 26 : $87,500,000
Year 27 : $83,000,000
Year 28 : $53,100,000
Year 29 : $26,300,000

Farm Players Salaries
Alexander Nylander	$150,000 (1)
Yaroslav Askarov	$150,000 (1)
Riley Fiddler-Schultz	$150,000 (1)
Chase Bradley	$150,000 (1)
Djibril Toure	$150,000 (1)
Ben Kindel	$120,000 (2)
Noah Ostlund	$120,000 (1)
Jonathan Lekkerimaki	$120,000 (1)
Jackson Dorrington	$100,000 (2)
Blake Smith	$100,000 (2)
Ivan Ivan	$100,000 (2)
Liam Foudy	$100,000 (2)
Ethan Bear	$100,000 (3)
Tyler Kopff	$90,000 (2)
Kai Schwindt	$90,000 (2)
Caleb Macdonald	$90,000 (2)
Owen Say	$90,000 (1)
Rhett Parsons	$90,000 (2)
Maksymilian Szuber	$90,000 (3)
Chris Terry	$90,000 (2)
Callum Tung	$90,000 (2)
Tyson Kozak	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 26 : $2,405,000
Year 27 : $1,250,000
Year 28 : $190,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,405,000
Year 27 : $1,250,000
Year 28 : $190,000
Year 29 : $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	$91,850,000
Farm Players Total Salaries	$2,195,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$38,771,470
Projected Bank Account	$38,771,470

Pro Players Salaries
Brayden Point	$9,500,000 (5)
Mattias Ekholm	$7,600,000 (1)
Pavel Buchnevich	$7,250,000 (2)
Dan Vladar	$7,000,000 (4)
Ryan McDonagh	$6,500,000 (2)
Logan Stankoven	$6,500,000 (8)
Jean-Gabriel Pageau	$6,000,000 (3)
Blake Coleman	$6,000,000 (3)
Alex Killorn	$5,500,000 (2)
Connor Murphy	$5,000,000 (4)
Oliver Ekman-Larsson	$3,750,000 (1)
Noah Cates	$3,550,000 (2)
Parker Kelly	$3,250,000 (4)
Marcus Johansson	$2,750,000 (2)
Charlie Lindgren	$2,500,000 (2)
Corey Perry	$2,250,000 (1)
Nathan Bastian	$1,750,000 (2)
Matt Grzelcyk	$1,500,000 (1)
Tomas Nosek	$1,250,000 (1)
Jacob Bryson	$1,250,000 (2)
Brayden Pachal	$1,200,000 (1)
Total Pro Players	21
Salary Commitment
Year 26 : $91,850,000
Year 27 : $74,300,000
Year 28 : $43,250,000
Year 29 : $31,250,000
Salary Average Commitment
Year 26 : $91,850,000
Year 27 : $74,300,000
Year 28 : $43,250,000
Year 29 : $31,250,000
Salary Cap with 1 Way Contract
Year 26 : $91,850,000
Year 27 : $74,300,000
Year 28 : $43,250,000
Year 29 : $31,250,000

Farm Players Salaries
Collin Graf	$500,000 (5)
Arthur Kaliyev	$175,000 (3)
Cole McWard	$175,000 (3)
John Leonard	$125,000 (2)
Pierrick Dube	$120,000 (2)
Lane Pederson	$100,000 (1)
Sammy Walker	$100,000 (1)
Ville Koivunen	$100,000 (1)
Cameron Lund	$100,000 (1)
Easton Cowan	$100,000 (2)
Jake Livingstone	$100,000 (1)
Hunter Brzustewicz	$90,000 (2)
Valtteri Puustinen	$90,000 (1)
Jack St. Ivany	$90,000 (1)
Luca Cagnoni	$80,000 (1)
Ethan Cardwell	$75,000 (1)
Rory Kerins	$75,000 (1)
Total Farm Players	17
Salary Commitment
Year 26 : $2,195,000
Year 27 : $1,285,000
Year 28 : $850,000
Year 29 : $500,000
Salary Average Commitment
Year 26 : $2,195,000
Year 27 : $1,285,000
Year 28 : $850,000
Year 29 : $500,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $42 - 0 - 0.00%
Level 3:	4000 - $26 - 0 - 0.00%
Level 4:	5000 - $18 - 0 - 0.00%
Luxury :	2000 - $134 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$96,800,000
Farm Players Total Salaries	$2,493,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$90,932,127
Projected Bank Account	$90,932,127

Pro Players Salaries
Connor McDavid	$13,250,000 (5)
Brandon Hagel	$7,100,000 (6)
Mikael Granlund	$7,000,000 (4)
Brandon Montour	$6,500,000 (3)
Joel Eriksson Ek	$6,250,000 (2)
Claude Giroux	$6,000,000 (1)
Michael Matheson	$6,000,000 (5)
Jonas Brodin	$6,000,000 (4)
Jonathan Marchessault	$5,750,000 (3)
Darcy Kuemper	$5,500,000 (1)
Adam Larsson	$5,250,000 (4)
Erik Cernak	$4,500,000 (2)
Brenden Dillon	$3,500,000 (3)
Yanni Gourde	$2,750,000 (1)
Brandon Duhaime	$2,500,000 (3)
Sam Carrick	$2,000,000 (4)
Max Domi	$1,700,000 (1)
Ville Husso	$1,500,000 (2)
Michael McCarron	$1,500,000 (2)
Cole Koepke	$1,250,000 (3)
Justin Danforth	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 26 : $96,800,000
Year 27 : $79,850,000
Year 28 : $66,100,000
Year 29 : $46,600,000
Salary Average Commitment
Year 26 : $96,800,000
Year 27 : $79,850,000
Year 28 : $66,100,000
Year 29 : $46,600,000
Salary Cap with 1 Way Contract
Year 26 : $96,800,000
Year 27 : $79,850,000
Year 28 : $66,100,000
Year 29 : $46,600,000

Farm Players Salaries
Clay Stevenson	$150,000 (3)
Akira Schmid	$150,000 (2)
Alexandre Doucet	$150,000 (1)
Christoffer Sedoff	$150,000 (3)
Gabe Klassen	$125,000 (2)
Carter King	$125,000 (1)
Garrett Pilon	$120,000 (3)
Alex Belzile	$120,000 (4)
Zack Macewen	$120,000 (3)
Owen Sillinger	$120,000 (3)
Zack Hayes	$120,000 (3)
Dennis Gilbert	$100,000 (1)
Sammy Blais	$100,000 (3)
Elias Salomonsson	$100,000 (2)
Tristen Nielsen	$100,000 (1)
Tobie Paquette-Bisson	$95,000 (3)
Colton White	$95,000 (1)
Oasiz Wiesblatt	$95,000 (2)
Lucas Johansen	$95,000 (3)
Curtis McKenzie	$90,000 (1)
Nate Clurman	$88,500 (4)
Aidan Mcdonough	$85,000 (2)
Total Farm Players	22
Salary Commitment
Year 26 : $2,493,500
Year 27 : $1,833,500
Year 28 : $1,278,500
Year 29 : $208,500
Salary Average Commitment
Year 26 : $2,493,500
Year 27 : $1,833,500
Year 28 : $1,278,500
Year 29 : $208,500

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 - 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	$99,900,000
Farm Players Total Salaries	$3,110,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$62,526,985
Projected Bank Account	$62,526,985

Pro Players Salaries
Connor Bedard	$13,750,000 (7)
Erik Karlsson	$10,100,000 (1)
Rasmus Dahlin	$9,250,000 (1)
Charlie Coyle	$8,500,000 (1)
Jake Guentzel	$8,500,000 (2)
Wyatt Johnston	$8,400,000 (4)
Nico Hischier	$7,500,000 (3)
Drake Batherson	$7,300,000 (4)
Noah Hanifin	$5,750,000 (2)
Kevin Lankinen	$5,000,000 (1)
Anthony Mantha	$4,750,000 (2)
Artem Zub	$4,600,000 (2)
Jordan Spence	$2,500,000 (4)
Vasily Podkolzin	$1,600,000 (1)
Justus Annunen	$1,400,000 (2)
Michael Carcone	$1,000,000 (2)
Total Pro Players	16
Salary Commitment
Year 26 : $99,900,000
Year 27 : $65,450,000
Year 28 : $39,450,000
Year 29 : $31,950,000
Salary Average Commitment
Year 26 : $99,900,000
Year 27 : $65,450,000
Year 28 : $39,450,000
Year 29 : $31,950,000
Salary Cap with 1 Way Contract
Year 26 : $99,900,000
Year 27 : $65,450,000
Year 28 : $39,450,000
Year 29 : $31,950,000

Farm Players Salaries
Phillip Di Giuseppe	$160,000 (3)
Victor Ostman	$150,000 (1)
Lian Bichsel	$150,000 (2)
Karsen Dorwart	$150,000 (1)
Max Sasson	$150,000 (1)
Jonathan Toews	$130,000 (1)
Sam Poulin	$120,000 (2)
Linus Karlsson	$120,000 (1)
Kurtis MacDermid	$110,000 (1)
Samuel Helenius	$100,000 (1)
Justin Kirkland	$100,000 (1)
Sam Rinzel	$100,000 (1)
Arshdeep Bains	$100,000 (3)
Wojciech Stachowiak	$95,000 (2)
Kole Lind	$90,000 (3)
MacKenzie MacEachern	$90,000 (2)
Gustav Olofsson	$90,000 (3)
Lenni Hameenaho	$90,000 (2)
Leevi Merilainen	$90,000 (1)
Scott Harrington	$85,000 (2)
Cole Reinhardt	$85,000 (1)
Ashton Sautner	$85,000 (2)
Arsenii Sergeev	$85,000 (2)
Nikolas Brouillard	$85,000 (2)
Vinni Lettieri	$85,000 (2)
Kyle Criscuolo	$85,000 (2)
Emmitt Finnie	$85,000 (2)
Will Zmolek	$85,000 (2)
Anthony Richard	$85,000 (1)
Chase Pauls	$75,000 (1)
Total Farm Players	30
Salary Commitment
Year 26 : $3,110,000
Year 27 : $1,665,000
Year 28 : $440,000
Year 29 : $0
Salary Average Commitment
Year 26 : $3,110,000
Year 27 : $1,665,000
Year 28 : $440,000
Year 29 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $79 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	3000 - $25 - 0 - 0.00%
Level 4:	4000 - $16 - 0 - 0.00%
Luxury :	1000 - $220 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$88,350,000
Farm Players Total Salaries	$815,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$101,189,556
Projected Bank Account	$101,189,556

Pro Players Salaries
Alex Ovechkin	$13,500,000 (2)
Victor Hedman	$10,000,000 (1)
Travis Konecny	$8,600,000 (4)
Evgeni Malkin	$8,000,000 (2)
Bo Horvat	$7,500,000 (2)
Travis Sanheim	$7,400,000 (5)
Ilya Sorokin	$7,000,000 (1)
Troy Terry	$6,500,000 (1)
Colton Parayko	$5,000,000 (1)
Sean Couturier	$4,500,000 (4)
Nate Schmidt	$3,000,000 (3)
Matias Maccelli	$2,900,000 (2)
David Rittich	$1,250,000 (1)
Nico Sturm	$1,200,000 (4)
Gustav Nyquist	$1,100,000 (1)
Brandon Saad	$900,000 (1)
Kaapo Kakko	$0 (0)
Braden Schneider	$0 (0)
Emil Lilleberg	$0 (0)
Total Pro Players	19
Salary Commitment
Year 26 : $88,350,000
Year 27 : $56,600,000
Year 28 : $24,700,000
Year 29 : $21,700,000
Salary Average Commitment
Year 26 : $88,350,000
Year 27 : $56,600,000
Year 28 : $24,700,000
Year 29 : $21,700,000
Salary Cap with 1 Way Contract
Year 26 : $88,350,000
Year 27 : $56,600,000
Year 28 : $24,700,000
Year 29 : $21,700,000

Farm Players Salaries
Jimmy Snuggerud	$120,000 (1)
Luca Del Bel Belluz	$100,000 (1)
Isaac Ratcliffe	$100,000 (1)
Graeme Clarke	$90,000 (1)
Jiri Patera	$85,000 (1)
Keaton Mastrodonato	$80,000 (1)
Ryan Sandelin	$80,000 (1)
Mitchell Mclain	$80,000 (1)
Hunter McKown	$80,000 (1)
Simon Mack	$0 (0)
John Gormley	$0 (0)
Vincent Arseneau	$0 (0)
Total Farm Players	12
Salary Commitment
Year 26 : $815,000
Year 27 : $0
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $815,000
Year 27 : $0
Year 28 : $0
Year 29 : $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	$102,040,000
Farm Players Total Salaries	$2,875,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$64,008,842
Projected Bank Account	$64,008,842

Pro Players Salaries
Jason Robertson	$9,500,000 (3)
Adam Fantilli	$9,300,000 (6)
Mathew Barzal	$9,150,000 (6)
Timo Meier	$8,650,000 (3)
Alexis Lafreniere	$7,200,000 (6)
Spencer Knight	$6,500,000 (6)
Simon Edvinsson	$6,500,000 (7)
Vincent Trocheck	$6,400,000 (4)
Brayden McNabb	$6,015,000 (4)
Evan Bouchard	$5,500,000 (2)
Mackenzie Blackwood	$5,250,000 (4)
Vladislav Gavrikov	$4,500,000 (2)
Nic Dowd	$3,500,000 (1)
Morgan Geekie	$3,000,000 (1)
Andrew Copp	$2,375,000 (1)
Conor Timmins	$1,950,000 (4)
Joel Hanley	$1,950,000 (4)
Joel Kiviranta	$1,600,000 (4)
Eric Robinson	$1,200,000 (1)
Paul Cotter	$1,100,000 (1)
Andreas Englund	$900,000 (2)
Total Pro Players	21
Salary Commitment
Year 26 : $102,040,000
Year 27 : $90,865,000
Year 28 : $79,965,000
Year 29 : $61,815,000
Salary Average Commitment
Year 26 : $102,040,000
Year 27 : $90,865,000
Year 28 : $79,965,000
Year 29 : $61,815,000
Salary Cap with 1 Way Contract
Year 26 : $102,040,000
Year 27 : $90,865,000
Year 28 : $79,965,000
Year 29 : $61,815,000

Farm Players Salaries
Jake Christiansen	$170,000 (3)
Thomas Bordeleau	$150,000 (1)
Simon Nemec	$150,000 (1)
Cutter Gauthier	$150,000 (1)
Mackenzie Entwistle	$125,000 (1)
Conor Geekie	$120,000 (1)
Brad Lambert	$120,000 (2)
Konsta Helenius	$120,000 (2)
Jeremy Davies	$100,000 (2)
Felix Unger Sorum	$100,000 (2)
Jonas Rondbjerg	$100,000 (4)
Guillaume Brisebois	$100,000 (4)
Fraser Minten	$100,000 (1)
Samuel Fagemo	$100,000 (3)
Dominic Toninato	$100,000 (2)
Matej Blumel	$100,000 (1)
Bokondji Imama	$100,000 (2)
Ivan Prosvetov	$95,000 (1)
Benoit-Olivier Groulx	$90,000 (1)
Danil Gushchin	$90,000 (1)
Carl Lindbom	$85,000 (2)
Ryan Tverberg	$85,000 (1)
Jacob Melanson	$85,000 (2)
Derek Daschke	$85,000 (2)
Hunter Skinner	$85,000 (1)
Gabriel Carriere	$85,000 (3)
Vyacheslav Buteyets	$85,000 (1)
Total Farm Players	27
Salary Commitment
Year 26 : $2,875,000
Year 27 : $1,450,000
Year 28 : $555,000
Year 29 : $200,000
Salary Average Commitment
Year 26 : $2,875,000
Year 27 : $1,450,000
Year 28 : $555,000
Year 29 : $200,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - $65 - 0 - 0.00%
Level 2:	6000 - $37 - 0 - 0.00%
Level 3:	4000 - $20 - 0 - 0.00%
Level 4:	5000 - $17 - 0 - 0.00%
Luxury :	2000 - $165 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $199 - 0 - 0.00%
Farm Level 2:	1000 - $99 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$96,050,000
Farm Players Total Salaries	$1,342,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$149,022,417
Projected Bank Account	$149,022,417

Pro Players Salaries
Sebastian Aho	$9,750,000 (6)
Miro Heiskanen	$8,750,000 (2)
Kyle Connor	$8,550,000 (4)
Moritz Seider	$8,000,000 (3)
Jake Oettinger	$7,500,000 (5)
Dylan Guenther	$7,250,000 (7)
Gabriel Vilardi	$7,000,000 (4)
Lucas Raymond	$7,000,000 (3)
Taylor Hall	$4,750,000 (4)
Brent Burns	$4,500,000 (1)
Joel Hofer	$4,250,000 (2)
Nick Foligno	$3,750,000 (2)
Justin Faulk	$3,000,000 (1)
Alexander Romanov	$3,000,000 (1)
Jake Evans	$2,850,000 (3)
James Van Riemsdyk	$1,750,000 (1)
Connor Dewar	$1,700,000 (1)
David Perron	$1,500,000 (1)
Rutger McGroarty	$1,200,000 (1)
Mark Senden	$0 (0)
Total Pro Players	20
Salary Commitment
Year 26 : $96,050,000
Year 27 : $79,400,000
Year 28 : $62,650,000
Year 29 : $44,800,000
Salary Average Commitment
Year 26 : $96,050,000
Year 27 : $79,400,000
Year 28 : $62,650,000
Year 29 : $44,800,000
Salary Cap with 1 Way Contract
Year 26 : $96,050,000
Year 27 : $79,400,000
Year 28 : $62,650,000
Year 29 : $44,800,000

Farm Players Salaries
Beckett Sennecke	$150,000 (2)
Artyom Levshunov	$150,000 (1)
Gabe Perreault	$120,000 (2)
Avery Hayes	$100,000 (2)
Ken Appleby	$85,000 (1)
David Silye	$85,000 (1)
Tarun Fizer	$85,000 (1)
Maxence Guenette	$85,000 (1)
Riley McKay	$85,000 (1)
Hugh McGing	$85,000 (1)
Tye Felhaber	$85,000 (1)
Turner Ottenbreit	$77,500 (1)
William Rousseau	$75,000 (1)
Harrison Scott	$75,000 (1)
Anthony Vincent	$0 (0)
Total Farm Players	15
Salary Commitment
Year 26 : $1,342,500
Year 27 : $370,000
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $1,342,500
Year 27 : $370,000
Year 28 : $0
Year 29 : $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 - 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	$104,725,000
Farm Players Total Salaries	$2,432,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$108,107,949
Projected Bank Account	$108,107,949

Pro Players Salaries
Nikita Kucherov	$13,000,000 (4)
Matthew Tkachuk	$11,100,000 (5)
Connor Hellebuyck	$8,750,000 (2)
Dylan Larkin	$8,700,000 (4)
Darren Raddysh	$8,500,000 (3)
Thomas Harley	$8,000,000 (4)
Pavel Dorofeyev	$8,000,000 (2)
Elias Lindholm	$6,250,000 (3)
Adam Pelech	$5,300,000 (1)
Vladimir Tarasenko	$4,700,000 (3)
Jack Quinn	$3,375,000 (1)
Sam Steel	$3,000,000 (6)
Ilya Lyubushkin	$3,000,000 (4)
Zach Whitecloud	$2,750,000 (2)
Colin Blackwell	$2,500,000 (2)
Lars Eller	$1,500,000 (2)
Nathan Walker	$1,200,000 (1)
Noah Philp	$1,200,000 (3)
Justin Holl	$1,000,000 (2)
Jordan Greenway	$1,000,000 (1)
Frederik Andersen	$1,000,000 (1)
Ilya Solovyov	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 26 : $104,725,000
Year 27 : $91,950,000
Year 28 : $67,450,000
Year 29 : $46,800,000
Salary Average Commitment
Year 26 : $104,675,000
Year 27 : $91,900,000
Year 28 : $67,400,000
Year 29 : $46,800,000
Salary Cap with 1 Way Contract
Year 26 : $104,725,000
Year 27 : $91,950,000
Year 28 : $67,450,000
Year 29 : $46,800,000

Farm Players Salaries
Trey Taylor	$150,000 (1)
Milo Roelens	$150,000 (1)
Ivan Miroshnichenko	$120,000 (2)
Pavel Mintyukov	$120,000 (1)
Xavier Bourgault	$120,000 (2)
Danila Yurov	$120,000 (2)
Riley Tufte	$120,000 (1)
Brennan Othmann	$120,000 (1)
Ryan Winterton	$112,500 (2)
Reese Johnson	$100,000 (2)
Travis Dermott	$100,000 (2)
Philippe Myers	$100,000 (2)
Trey Fix-Wolansky	$100,000 (1)
Ryan Reaves	$100,000 (1)
Reid Schaefer	$100,000 (2)
Matt Murray	$100,000 (1)
Dennis Hildeby	$100,000 (1)
Danny Zhilkin	$90,000 (2)
Colten Ellis	$85,000 (1)
Artur Akhtyamov	$85,000 (1)
Xavier Parent	$85,000 (1)
Kevin Connauton	$80,000 (1)
Colin Felix	$75,000 (1)
Mark Liwiski	$0 (0)
Total Farm Players	24
Salary Commitment
Year 26 : $2,432,500
Year 27 : $962,500
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $2,432,500
Year 27 : $962,500
Year 28 : $0
Year 29 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $95 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	3000 - $55 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $275 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $125 - 0 - 0.00%
Farm Level 2:	1000 - $59 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$95,900,000
Farm Players Total Salaries	$2,273,500
Coaches Total Salaries	$250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$174,211,812
Projected Bank Account	$174,211,812

Pro Players Salaries
David Pastrnak	$11,250,000 (5)
Roope Hintz	$8,450,000 (6)
Neal Pionk	$7,000,000 (4)
Thatcher Demko	$6,500,000 (2)
Rasmus Andersson	$6,000,000 (6)
Brady Skjei	$5,500,000 (1)
Ryan McLeod	$5,300,000 (4)
Jared McCann	$5,000,000 (6)
Alexander Kerfoot	$4,350,000 (2)
Pius Suter	$4,000,000 (2)
Brandon Carlo	$4,000,000 (1)
Tyson Foerster	$4,000,000 (2)
Johnathan Kovacevic	$4,000,000 (4)
Fabian Zetterlund	$4,000,000 (5)
Joseph Woll	$3,650,000 (2)
Brandon Tanev	$2,650,000 (2)
Reilly Smith	$2,500,000 (1)
Filip Chytil	$2,000,000 (1)
A.J. Greer	$1,750,000 (3)
Urho Vaakanainen	$1,600,000 (4)
Adam Klapka	$1,250,000 (2)
Scott Perunovich	$1,150,000 (1)
Total Pro Players	22
Salary Commitment
Year 26 : $95,900,000
Year 27 : $85,500,000
Year 28 : $59,100,000
Year 29 : $57,350,000
Salary Average Commitment
Year 26 : $93,600,000
Year 27 : $78,450,000
Year 28 : $54,350,000
Year 29 : $52,600,000
Salary Cap with 1 Way Contract
Year 26 : $95,900,000
Year 27 : $80,750,000
Year 28 : $54,350,000
Year 29 : $52,600,000

Farm Players Salaries
Arturs Silovs	$140,000 (2)
Josh Mahura	$130,000 (1)
Otto Stenberg	$120,000 (2)
Calum Ritchie	$120,000 (2)
Denton Mateychuk	$120,000 (1)
Alex Petrovic	$100,000 (1)
Emil Andrae	$100,000 (1)
Joel Blomqvist	$100,000 (1)
Clark Bishop	$98,500 (3)
Jan Jenik	$97,500 (2)
Zach Dean	$95,000 (2)
Seth Griffith	$95,000 (1)
Nicolas Deslauriers	$92,500 (1)
Hunter McDonald	$92,500 (2)
Vinnie Hinostroza	$92,500 (1)
Alexei Kolosov	$90,000 (1)
Ryan Greene	$90,000 (2)
Ben McCartney	$87,500 (2)
Trevor Kuntar	$85,000 (1)
Ty Murchison	$85,000 (2)
Brandon Scanlin	$82,500 (1)
Kai Uchacz	$80,000 (1)
Colin White	$80,000 (1)
Total Farm Players	23
Salary Commitment
Year 26 : $2,273,500
Year 27 : $1,026,000
Year 28 : $98,500
Year 29 : $0
Salary Average Commitment
Year 26 : $2,273,500
Year 27 : $1,026,000
Year 28 : $98,500
Year 29 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Union Center
Level 1:	6000 - $75 - 0 - 0.00%
Level 2:	5000 - $47 - 0 - 0.00%
Level 3:	3000 - $26 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1000 - $192 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$95,500,000
Farm Players Total Salaries	$1,590,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$44,056,740
Projected Bank Account	$44,056,740

Pro Players Salaries
Roman Josi	$11,000,000 (3)
Seth Jones	$8,750,000 (2)
Nazem Kadri	$8,500,000 (1)
Frank Vatrano	$7,150,000 (3)
Brayden Schenn	$6,450,000 (3)
Viktor Arvidsson	$6,000,000 (3)
Phillip Danault	$5,500,000 (1)
Jaden Schwartz	$5,250,000 (2)
Oliver Bjorkstrand	$5,250,000 (4)
Dmitry Kulikov	$5,000,000 (2)
Nick Perbix	$4,500,000 (4)
Scott Wedgewood	$4,000,000 (3)
Erik Gudbranson	$3,500,000 (1)
Ondrej Palat	$3,300,000 (1)
Alex Iafallo	$3,000,000 (2)
Anthony Beauvillier	$3,000,000 (3)
Mason Appleton	$2,100,000 (1)
Kevin Rooney	$1,750,000 (1)
Mattias Janmark	$1,500,000 (2)
Jordan Harris	$0 (0)
Total Pro Players	20
Salary Commitment
Year 26 : $95,500,000
Year 27 : $70,850,000
Year 28 : $47,350,000
Year 29 : $9,750,000
Salary Average Commitment
Year 26 : $95,500,000
Year 27 : $70,850,000
Year 28 : $47,350,000
Year 29 : $9,750,000
Salary Cap with 1 Way Contract
Year 26 : $95,500,000
Year 27 : $70,850,000
Year 28 : $47,350,000
Year 29 : $9,750,000

Farm Players Salaries
Devin Cooley	$150,000 (1)
Nikita Tolopilo	$150,000 (1)
Joey Anderson	$125,000 (2)
Samuel Honzek	$120,000 (2)
Landon Slaggert	$90,000 (1)
Daniel Carr	$85,000 (1)
Jimmy Huntington	$85,000 (1)
Dylan Wendt	$85,000 (1)
Mark Duarte	$85,000 (1)
Josh Dunne	$80,000 (1)
Mikael Diotte	$80,000 (1)
Jack Thompson	$80,000 (1)
James Hamblin	$75,000 (1)
Vyacheslav Peksa	$75,000 (1)
Kaleb Lawrence	$75,000 (1)
Braeden Bowman	$75,000 (1)
Daylan Kuefler	$75,000 (1)
Dennis Cesana	$0 (0)
Jonathan Aspirot	$0 (0)
Total Farm Players	19
Salary Commitment
Year 26 : $1,590,000
Year 27 : $245,000
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $1,590,000
Year 27 : $245,000
Year 28 : $0
Year 29 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T Mobile Arena
Level 1:	6000 - $107 - 0 - 0.00%
Level 2:	5000 - $82 - 0 - 0.00%
Level 3:	2000 - $67 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $263 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$101,300,000
Farm Players Total Salaries	$1,472,500
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$80,719,890
Projected Bank Account	$80,719,890

Pro Players Salaries
Alex Debrincat	$10,250,000 (7)
William Nylander	$9,500,000 (3)
John Tavares	$8,500,000 (2)
Cam Fowler	$8,500,000 (2)
Patrick Kane	$8,400,000 (3)
Linus Ullmark	$8,250,000 (2)
Brad Marchand	$7,500,000 (1)
Marco Rossi	$5,900,000 (4)
Bowen Byram	$5,750,000 (1)
Boone Jenner	$4,500,000 (2)
Derek Forbort	$4,250,000 (2)
Jared Spurgeon	$3,500,000 (7)
Jeff Petry	$2,750,000 (2)
Sean Kuraly	$2,500,000 (1)
Keegan Kolesar	$1,850,000 (1)
Jamie Oleksiak	$1,750,000 (1)
Curtis Lazar	$1,300,000 (3)
Kevin Hayes	$1,300,000 (2)
Robby Fabbri	$1,250,000 (1)
Calle Jarnkrok	$1,000,000 (4)
Tristan Jarry	$1,000,000 (1)
Erik Gustafsson	$975,000 (1)
Jansen Harkins	$825,000 (2)
Total Pro Players	23
Salary Commitment
Year 26 : $101,300,000
Year 27 : $78,725,000
Year 28 : $39,850,000
Year 29 : $20,650,000
Salary Average Commitment
Year 26 : $101,300,000
Year 27 : $78,725,000
Year 28 : $39,850,000
Year 29 : $20,650,000
Salary Cap with 1 Way Contract
Year 26 : $101,300,000
Year 27 : $78,725,000
Year 28 : $39,850,000
Year 29 : $20,650,000

Farm Players Salaries
Patrick Brown	$125,000 (3)
Liam O'Brien	$100,000 (1)
Nick Cicek	$92,500 (2)
Tommy Miller	$92,500 (2)
Hunter Shepard	$87,500 (1)
Dennis Cholowski	$87,500 (2)
Logan Brown	$85,000 (2)
Dylan Gambrell	$85,000 (2)
Joseph Labate	$85,000 (2)
Dylan Garand	$85,000 (1)
Jaroslav Chmelar	$85,000 (2)
Yaniv Perets	$77,500 (1)
Declan Carlile	$77,500 (1)
Matteo Pietroniro	$77,500 (1)
Christian Wolanin	$77,500 (1)
Cooper Marody	$77,500 (1)
Nikita Grebenkin	$75,000 (1)
Lucas Carlsson	$0 (0)
Total Farm Players	18
Salary Commitment
Year 26 : $1,472,500
Year 27 : $737,500
Year 28 : $125,000
Year 29 : $0
Salary Average Commitment
Year 26 : $1,472,500
Year 27 : $737,500
Year 28 : $125,000
Year 29 : $0

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 - 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	$95,705,000
Farm Players Total Salaries	$2,200,000
Coaches Total Salaries	$250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$42,025,533
Projected Bank Account	$42,025,533

Pro Players Salaries
Logan Cooley	$10,000,000 (8)
John Carlson	$10,000,000 (1)
Jack Hughes	$8,000,000 (3)
Thomas Chabot	$8,000,000 (4)
Seth Jarvis	$7,430,000 (7)
Nick Schmaltz	$7,100,000 (1)
Jordan Binnington	$6,000,000 (3)
Bryan Rust	$6,000,000 (2)
Christopher Tanev	$6,000,000 (3)
Pyotr Kochetkov	$6,000,000 (2)
Jordan Staal	$3,800,000 (2)
Ridly Greig	$3,250,000 (3)
Mathieu Joseph	$3,200,000 (2)
Jeremy Lauzon	$2,750,000 (1)
Frederick Gaudreau	$2,250,000 (1)
Alex Steeves	$1,625,000 (2)
Wyatt Kaiser	$1,500,000 (1)
Spencer Stastney	$1,000,000 (1)
Emil Heineman	$1,000,000 (1)
Ben Hutton	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 26 : $95,705,000
Year 27 : $69,305,000
Year 28 : $48,680,000
Year 29 : $25,430,000
Salary Average Commitment
Year 26 : $95,705,000
Year 27 : $69,305,000
Year 28 : $48,680,000
Year 29 : $25,430,000
Salary Cap with 1 Way Contract
Year 26 : $95,705,000
Year 27 : $69,305,000
Year 28 : $48,680,000
Year 29 : $25,430,000

Farm Players Salaries
Kailer Yamamoto	$150,000 (1)
Devon Levi	$110,000 (2)
Ian Mitchell	$100,000 (2)
Erik Portillo	$95,000 (2)
Alexander Nikishin	$90,000 (1)
Mike Hardman	$87,500 (1)
Walker Duehr	$87,500 (2)
Carson Meyer	$85,000 (1)
Callahan Burke	$85,000 (1)
Dmitry Osipov	$85,000 (1)
Mason Geertsen	$85,000 (1)
Lucas Condotta	$85,000 (1)
Mason Shaw	$85,000 (1)
Nikolai Knyzhov	$85,000 (1)
Georgi Romanov	$85,000 (2)
Gerald Mayhew	$85,000 (1)
Cole Clayton	$85,000 (1)
Cameron Butler	$85,000 (1)
Samuel Laberge	$85,000 (1)
Austin Strand	$85,000 (2)
Drew Callin	$75,000 (1)
Jagger Joshua	$75,000 (1)
Dysin Mayo	$75,000 (1)
Jack Becker	$75,000 (1)
Boris Katchouk	$75,000 (1)
Total Farm Players	25
Salary Commitment
Year 26 : $2,200,000
Year 27 : $562,500
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $2,200,000
Year 27 : $562,500
Year 28 : $0
Year 29 : $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 - 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	$89,650,000
Farm Players Total Salaries	$2,812,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$96,988,189
Projected Bank Account	$96,988,189

Pro Players Salaries
Chris Kreider	$8,000,000 (1)
Matty Beniers	$7,150,000 (5)
Casey Mittelstadt	$6,000,000 (4)
Tyler Bertuzzi	$6,000,000 (2)
Sean Durzi	$5,500,000 (2)
Andre Burakovsky	$5,500,000 (1)
Mason Marchment	$5,500,000 (3)
Elvis Merzlikins	$5,000,000 (1)
Sam Malinski	$4,500,000 (4)
J.J. Moser	$4,250,000 (3)
Joel Edmundson	$4,000,000 (2)
Jason Dickinson	$4,000,000 (2)
Cody Ceci	$3,900,000 (2)
Anton Forsberg	$3,850,000 (2)
William Carrier	$3,000,000 (2)
Stefan Noesen	$3,000,000 (1)
Vincent Desharnais	$2,500,000 (1)
Ethen Frank	$2,000,000 (2)
Jonatan Berggren	$1,750,000 (3)
Macklin Celebrini	$1,500,000 (1)
James Reimer	$1,500,000 (1)
Juuso Parssinen	$1,250,000 (1)
Total Pro Players	22
Salary Commitment
Year 26 : $89,650,000
Year 27 : $61,400,000
Year 28 : $29,150,000
Year 29 : $17,650,000
Salary Average Commitment
Year 26 : $89,650,000
Year 27 : $61,400,000
Year 28 : $29,150,000
Year 29 : $17,650,000
Salary Cap with 1 Way Contract
Year 26 : $89,650,000
Year 27 : $61,400,000
Year 28 : $29,150,000
Year 29 : $17,650,000

Farm Players Salaries
Zach Benson	$750,000 (7)
Dominik Shine	$150,000 (4)
Kaapo Kahkonen	$150,000 (2)
Matthew Schaefer	$150,000 (2)
Porter Martone	$150,000 (2)
Maveric Lamoureux	$120,000 (1)
Cole Hutson	$120,000 (2)
Sloan Stanick	$100,000 (2)
Liam Mclinskey	$100,000 (1)
Michal Kunc	$100,000 (1)
Marc Del Gaizo	$100,000 (1)
Matt Rempe	$97,500 (2)
Riese Gaber	$95,000 (1)
Wyatt Newpower	$95,000 (2)
Lassi Thomson	$95,000 (1)
Isaiah George	$90,000 (1)
Elias Pettersson D	$90,000 (1)
Sean Farrell	$90,000 (3)
Jack Devine	$85,000 (2)
Joey Abate	$85,000 (2)
Jakub Skarek	$0 (0)
Total Farm Players	21
Salary Commitment
Year 26 : $2,812,500
Year 27 : $2,022,500
Year 28 : $990,000
Year 29 : $900,000
Salary Average Commitment
Year 26 : $2,812,500
Year 27 : $2,022,500
Year 28 : $990,000
Year 29 : $900,000

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	$97,100,000
Farm Players Total Salaries	$2,855,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$257,593,261
Projected Bank Account	$257,593,261

Pro Players Salaries
Cale Makar	$10,000,000 (8)
Zach Werenski	$8,500,000 (4)
Carter Verhaeghe	$8,000,000 (3)
Juuse Saros	$7,750,000 (2)
Sam Bennett	$7,400,000 (5)
Ryan Nugent-Hopkins	$7,000,000 (2)
Zach Hyman	$6,900,000 (4)
Connor McMichael	$6,300,000 (7)
Jamie Benn	$6,000,000 (1)
Christian Dvorak	$5,150,000 (5)
Jet Greaves	$5,000,000 (3)
Jonas Siegenthaler	$3,400,000 (2)
Logan O'Connor	$3,000,000 (3)
Connor Clifton	$2,500,000 (2)
Brett Kulak	$2,400,000 (2)
Ryker Evans	$2,050,000 (1)
Beck Malenstyn	$1,750,000 (3)
Zemgus Girgensons	$1,600,000 (1)
Pontus Holmberg	$1,300,000 (1)
Henry Thrun	$1,100,000 (1)
Kyle Burroughs	$0 (0)
Total Pro Players	21
Salary Commitment
Year 26 : $97,100,000
Year 27 : $89,050,000
Year 28 : $66,000,000
Year 29 : $48,250,000
Salary Average Commitment
Year 26 : $91,700,000
Year 27 : $85,050,000
Year 28 : $62,000,000
Year 29 : $44,250,000
Salary Cap with 1 Way Contract
Year 26 : $97,100,000
Year 27 : $85,050,000
Year 28 : $62,000,000
Year 29 : $44,250,000

Farm Players Salaries
Atley Calvert	$150,000 (1)
Ivan Demidov	$150,000 (2)
Anri Ravinskis	$150,000 (2)
Mikulas Hovorka	$150,000 (1)
Luke Krys	$150,000 (1)
Jack Williams	$150,000 (1)
Tim Washe	$140,000 (2)
Ryan McAllister	$125,000 (2)
Arttu Hyry	$125,000 (2)
Zack Ostapchuk	$125,000 (2)
Max Jones	$120,000 (1)
Isak Rosen	$120,000 (2)
Kevin Korchinski	$120,000 (1)
Owen Beck	$120,000 (1)
Connor Ungar	$100,000 (1)
Josh Brown	$95,000 (2)
Jake Lucchini	$90,000 (1)
Cam Thiesing	$85,000 (2)
Zach Sawchenko	$85,000 (2)
John Prokop	$85,000 (2)
Stephen Halliday	$85,000 (1)
Charles Alexis Legault	$85,000 (2)
Tyler Angle	$85,000 (1)
Mike Benning	$85,000 (1)
Carter Mazur	$80,000 (1)
Total Farm Players	25
Salary Commitment
Year 26 : $2,855,000
Year 27 : $1,370,000
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $2,855,000
Year 27 : $1,370,000
Year 28 : $0
Year 29 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $42 - 0 - 0.00%
Level 3:	3000 - $26 - 0 - 0.00%
Level 4:	4000 - $16 - 0 - 0.00%
Luxury :	1500 - $160 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,375,000
Farm Players Total Salaries	$1,645,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$84,455,649
Projected Bank Account	$84,455,649

Pro Players Salaries
Jordan Kyrou	$8,100,000 (5)
Josh Doan	$6,950,000 (7)
Adin Hill	$6,250,000 (3)
Brock Boeser	$6,000,000 (1)
Aliaksei Protas	$6,000,000 (2)
Kent Johnson	$5,800,000 (4)
Alex Laferriere	$5,500,000 (4)
Jordan Eberle	$5,500,000 (2)
Shayne Gostisbehere	$5,000,000 (1)
Jeremy Swayman	$4,850,000 (2)
Jake Neighbours	$4,750,000 (4)
Gage Goncalves	$3,300,000 (3)
Nick Blankenburg	$2,000,000 (1)
Frank Nazar	$1,500,000 (1)
John Beecher	$1,100,000 (3)
Philip Tomasino	$1,100,000 (3)
Oliver Kapanen	$900,000 (1)
Kyle MacLean	$775,000 (1)
Philip Broberg	$0 (0)
Jamie Drysdale	$0 (0)
Jackson Lacombe	$0 (0)
Martin Fehervary	$0 (0)
Total Pro Players	22
Salary Commitment
Year 26 : $75,375,000
Year 27 : $59,200,000
Year 28 : $42,850,000
Year 29 : $31,100,000
Salary Average Commitment
Year 26 : $75,375,000
Year 27 : $59,200,000
Year 28 : $42,850,000
Year 29 : $31,100,000
Salary Cap with 1 Way Contract
Year 26 : $75,375,000
Year 27 : $59,200,000
Year 28 : $42,850,000
Year 29 : $31,100,000

Farm Players Salaries
Alexander Holtz	$150,000 (2)
Oliver Wahlstrom	$125,000 (2)
Nate Danielson	$120,000 (2)
Sam Colangelo	$100,000 (1)
Donovan Sebrango	$100,000 (1)
Aatu Raty	$100,000 (2)
Ronnie Attard	$95,000 (1)
Adam Beckman	$95,000 (2)
Hunter Haight	$90,000 (2)
Nikita Alexandrov	$90,000 (2)
Tyson Hinds	$85,000 (2)
Zach Metsa	$85,000 (2)
Kenny Connors	$85,000 (2)
Jake Murray	$85,000 (1)
Ville Ottavainen	$80,000 (1)
Michael Milne	$80,000 (1)
Jack Rathbone	$80,000 (1)
Jakub Dobes	$0 (0)
Olle Lycksell	$0 (0)
Olen Zellweger	$0 (0)
Total Farm Players	20
Salary Commitment
Year 26 : $1,645,000
Year 27 : $1,025,000
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $1,645,000
Year 27 : $1,025,000
Year 28 : $0
Year 29 : $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 - 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	$78,020,000
Farm Players Total Salaries	$3,952,500
Coaches Total Salaries	$250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$83,322,425
Projected Bank Account	$83,322,425

Pro Players Salaries
Ivan Provorov	$12,500,000 (3)
Tyler Toffoli	$11,000,000 (2)
Kristopher Letang	$7,500,000 (1)
Jeff Skinner	$7,000,000 (1)
John Klingberg	$6,200,000 (1)
Jonathan Drouin	$4,500,000 (2)
Andrew Mangiapane	$4,250,000 (2)
Henri Jokiharju	$3,000,000 (2)
Eetu Luostarinen	$3,000,000 (1)
Kirby Dach	$2,750,000 (2)
Kasperi Kapanen	$2,500,000 (2)
Sam Lafferty	$2,300,000 (2)
Nils Lundkvist	$2,250,000 (1)
Daniil Tarasov	$2,000,000 (3)
Justin Barron	$1,950,000 (1)
Ty Dellandrea	$1,620,000 (3)
Jesper Boqvist	$1,500,000 (3)
Raphael Lavoie	$1,200,000 (2)
Marc Gatcomb	$1,000,000 (2)
Total Pro Players	19
Salary Commitment
Year 26 : $78,020,000
Year 27 : $50,120,000
Year 28 : $17,620,000
Year 29 : $0
Salary Average Commitment
Year 26 : $79,570,000
Year 27 : $51,670,000
Year 28 : $17,620,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $78,020,000
Year 27 : $50,120,000
Year 28 : $17,620,000
Year 29 : $0

Farm Players Salaries
Evander Kane	$525,000 (1)
Laurent Brossoit	$290,000 (2)
Pierre-Olivier Joseph	$250,000 (2)
Atro Leppanen	$180,000 (2)
Riley Bezeau	$150,000 (1)
Berkly Catton	$150,000 (2)
Ben Steeves	$150,000 (1)
Nikita Prishchepov	$150,000 (1)
Quinn Hutson	$150,000 (1)
Magnus Chrona	$150,000 (5)
Gleb Veremyev	$150,000 (2)
Luke Haymes	$150,000 (2)
Michael Misa	$150,000 (2)
Viliam Kmec	$150,000 (2)
Wyatt Aamodt	$100,000 (4)
Chase Wheatcroft	$100,000 (3)
Parker Ford	$100,000 (3)
Martin Frk	$100,000 (1)
Drew Commesso	$100,000 (1)
Brendan Gaunce	$100,000 (2)
Nolan Allan	$90,000 (1)
Aidan Fulp	$90,000 (1)
Ian Moore	$90,000 (1)
Denver Barkey	$85,000 (2)
David Spacek	$85,000 (2)
Drew Fortescue	$85,000 (2)
Brandon Bussi	$82,500 (1)
Total Farm Players	27
Salary Commitment
Year 26 : $3,952,500
Year 27 : $2,275,000
Year 28 : $450,000
Year 29 : $250,000
Salary Average Commitment
Year 26 : $3,952,500
Year 27 : $2,275,000
Year 28 : $450,000
Year 29 : $250,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	7200 - $120 - 0 - 0.00%
Level 2:	6200 - $80 - 0 - 0.00%
Level 3:	3200 - $45 - 0 - 0.00%
Level 4:	5200 - $30 - 0 - 0.00%
Luxury :	2200 - $400 - 0 - 0.00%
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 - %	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	$74,800,000
Farm Players Total Salaries	$2,517,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$172,534,294
Projected Bank Account	$172,534,294

Pro Players Salaries
Mikhail Sergachev	$8,500,000 (5)
John Marino	$8,100,000 (3)
Ryan Pulock	$6,150,000 (3)
Adam Henrique	$5,750,000 (2)
Morgan Frost	$5,750,000 (5)
Mats Zuccarello	$5,600,000 (4)
William Karlsson	$5,600,000 (4)
Jake Debrusk	$5,200,000 (1)
Trent Frederic	$4,000,000 (3)
Ryan Shea	$4,000,000 (3)
Carson Soucy	$3,800,000 (2)
Simon Holmstrom	$3,250,000 (1)
Luke Schenn	$3,000,000 (3)
Victor Olofsson	$2,300,000 (2)
Arvid Soderblom	$1,825,000 (1)
Carl Grundstrom	$1,000,000 (2)
Zac Jones	$975,000 (1)
Total Pro Players	17
Salary Commitment
Year 26 : $74,800,000
Year 27 : $63,550,000
Year 28 : $50,700,000
Year 29 : $25,450,000
Salary Average Commitment
Year 26 : $74,800,000
Year 27 : $63,550,000
Year 28 : $50,700,000
Year 29 : $25,450,000
Salary Cap with 1 Way Contract
Year 26 : $74,800,000
Year 27 : $63,550,000
Year 28 : $50,700,000
Year 29 : $25,450,000

Farm Players Salaries
Michal Postava	$150,000 (1)
Isaac Poulter	$150,000 (1)
Jared Wright	$150,000 (2)
Josh Samanski	$150,000 (1)
Ben Hemmerling	$150,000 (2)
Ryan Leonard	$150,000 (1)
TJ Tynan	$125,000 (3)
Igor Chernyshov	$120,000 (2)
Lukas Reichel	$120,000 (1)
Ben Meyers	$100,000 (2)
Ross Johnston	$100,000 (2)
Nikita Nesterenko	$95,000 (2)
Justin Hryckowian	$95,000 (2)
Louie Belpedio	$90,000 (1)
Jaycob Megna	$90,000 (1)
Ryan Schmelzer	$90,000 (1)
Cooper Black	$87,500 (2)
Adam Ginning	$87,500 (1)
Jack Ahcan	$85,000 (2)
Cameron Hughes	$85,000 (1)
Chris Wagner	$85,000 (1)
Brett Seney	$85,000 (1)
Corey Schueneman	$77,500 (1)
Total Farm Players	23
Salary Commitment
Year 26 : $2,517,500
Year 27 : $1,107,500
Year 28 : $125,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,517,500
Year 27 : $1,107,500
Year 28 : $125,000
Year 29 : $0

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 - 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	$55,125,000
Farm Players Total Salaries	$3,702,500
Coaches Total Salaries	$250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$113,553,791
Projected Bank Account	$113,553,791

Pro Players Salaries
Nick Leddy	$6,700,000 (1)
William Eklund	$5,600,000 (3)
Patrik Laine	$4,900,000 (1)
Cole Sillinger	$4,625,000 (3)
Maxim Tsyplakov	$4,000,000 (3)
Tony DeAngelo	$4,000,000 (1)
Ivan Fedotov	$3,500,000 (1)
Haydn Fleury	$3,500,000 (2)
Nick Paul	$3,050,000 (1)
Brendan Gallagher	$3,000,000 (1)
Timothy Liljegren	$2,750,000 (2)
Adam Gaudette	$2,750,000 (1)
Vitek Vanecek	$2,500,000 (1)
Conor Sheary	$2,500,000 (1)
Jonny Brodzinski	$1,750,000 (2)
Total Pro Players	15
Salary Commitment
Year 26 : $55,125,000
Year 27 : $22,225,000
Year 28 : $14,225,000
Year 29 : $0
Salary Average Commitment
Year 26 : $55,125,000
Year 27 : $22,225,000
Year 28 : $14,225,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $55,125,000
Year 27 : $22,225,000
Year 28 : $14,225,000
Year 29 : $0

Farm Players Salaries
Charle-Edouard D'Astous	$545,000 (2)
Zach Aston-Reese	$200,000 (1)
Alex Barre-Boulet	$170,000 (3)
Matthew Robertson	$160,000 (2)
Dominic James	$150,000 (1)
Jacob Quillan	$150,000 (1)
Bradly Nadeau	$120,000 (2)
Cayden Primeau	$120,000 (1)
Sam Morton	$110,000 (2)
Jake Bean	$110,000 (2)
Kyle Capobianco	$100,000 (2)
Jacob MacDonald	$100,000 (1)
Nolan Foote	$100,000 (2)
Matthew Kessel	$100,000 (2)
Pavol Regenda	$100,000 (1)
Rodrigo Abols	$100,000 (1)
Matvei Gridin	$100,000 (2)
Austin Watson	$100,000 (1)
Tyson Gross	$100,000 (1)
Trent Miner	$97,500 (2)
Oskar Back	$95,000 (4)
Keaton Middleton	$90,000 (1)
Jack Studnicka	$90,000 (1)
Cam Dineen	$90,000 (1)
Egor Afanasyev	$90,000 (2)
William Villeneuve	$90,000 (1)
Curtis Douglas	$85,000 (1)
Thomas Milic	$85,000 (2)
Jackson Blake	$80,000 (1)
Kirill Kudryavtsev	$75,000 (1)
Marshall Rifai	$0 (0)
Total Farm Players	31
Salary Commitment
Year 26 : $3,702,500
Year 27 : $1,982,500
Year 28 : $265,000
Year 29 : $95,000
Salary Average Commitment
Year 26 : $3,702,500
Year 27 : $1,982,500
Year 28 : $265,000
Year 29 : $95,000

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	6000 - $45 - 0 - 0.00%
Level 3:	5000 - $20 - 0 - 0.00%
Level 4:	5000 - $18 - 0 - 0.00%
Luxury :	2000 - $150 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$105,425,000
Farm Players Total Salaries	$1,920,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$77,623,167
Projected Bank Account	$77,623,167

Pro Players Salaries
Leon Draisaitl	$10,500,000 (4)
Quinn Hughes	$8,500,000 (1)
Dylan Holloway	$8,100,000 (7)
Anthony Cirelli	$7,800,000 (7)
Alex Tuch	$7,500,000 (4)
Matt Boldy	$7,450,000 (5)
Filip Gustavsson	$6,850,000 (5)
Esa Lindell	$6,000,000 (5)
Adam Lowry	$6,000,000 (1)
Artturi Lehkonen	$4,750,000 (2)
Ivan Barbashev	$4,300,000 (2)
Mikey Anderson	$4,150,000 (6)
Hampus Lindholm	$2,875,000 (1)
Cam York	$2,700,000 (1)
Josh Anderson	$2,700,000 (2)
Evgenii Dadonov	$2,000,000 (1)
Michael Amadio	$1,900,000 (3)
Petr Mrazek	$1,500,000 (2)
Ryan Carpenter	$1,500,000 (1)
Colton Sissons	$1,500,000 (2)
Mitchell Chaffee	$1,500,000 (1)
Elmer Soderblom	$1,350,000 (2)
Colin Miller	$1,000,000 (2)
Travis Hamonic	$1,000,000 (2)
Eric Comrie	$1,000,000 (1)
Brendan Smith	$1,000,000 (1)
Total Pro Players	26
Salary Commitment
Year 26 : $105,425,000
Year 27 : $78,350,000
Year 28 : $60,250,000
Year 29 : $58,350,000
Salary Average Commitment
Year 26 : $105,425,000
Year 27 : $78,350,000
Year 28 : $60,250,000
Year 29 : $58,350,000
Salary Cap with 1 Way Contract
Year 26 : $105,425,000
Year 27 : $78,350,000
Year 28 : $60,250,000
Year 29 : $58,350,000

Farm Players Salaries
Mackie Samoskevich	$225,000 (2)
Jayson Megna	$150,000 (1)
Lukas Gustafsson	$150,000 (2)
Tyler Kleven	$150,000 (1)
Tyson Jost	$130,000 (1)
Brandon Halverson	$100,000 (2)
Samuel Bolduc	$100,000 (2)
Austin Poganski	$100,000 (1)
Ryan Johnson	$100,000 (2)
Gavin Brindley	$100,000 (2)
Simon Lundmark	$100,000 (1)
Yan Kuznetsov	$90,000 (1)
Ben Jones	$90,000 (4)
John Farinacci	$85,000 (2)
Garrett Wilson	$85,000 (1)
Marc Johnstone	$85,000 (1)
Brett Berard	$80,000 (1)
Vincent Sevigny	$0 (0)
Aaron Ness	$0 (0)
Total Farm Players	19
Salary Commitment
Year 26 : $1,920,000
Year 27 : $950,000
Year 28 : $90,000
Year 29 : $90,000
Salary Average Commitment
Year 26 : $1,920,000
Year 27 : $950,000
Year 28 : $90,000
Year 29 : $90,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amerant Bank Arena
Level 1:	7000 - $74 - 0 - 0.00%
Level 2:	6000 - $44 - 0 - 0.00%
Level 3:	4000 - $24 - 0 - 0.00%
Level 4:	5000 - $14 - 0 - 0.00%
Luxury :	2000 - $174 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $150 - 0 - 0.00%
Farm Level 2:	1000 - $75 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$96,625,000
Farm Players Total Salaries	$2,490,000
Coaches Total Salaries	$250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$84,399,550
Projected Bank Account	$84,399,550

Pro Players Salaries
Kirill Kaprizov	$15,000,000 (7)
Matt Duchene	$11,250,000 (3)
Mackenzie Weegar	$8,000,000 (4)
Juraj Slafkovsky	$7,600,000 (7)
Dylan Strome	$6,500,000 (2)
Jason Zucker	$6,000,000 (4)
Jake Walman	$6,000,000 (5)
Dustin Wolf	$5,000,000 (1)
Conor Garland	$4,950,000 (1)
Mario Ferraro	$4,200,000 (4)
Alex Lyon	$4,000,000 (4)
Rasmus Ristolainen	$3,500,000 (3)
Luke Evangelista	$3,250,000 (2)
Ilya Mikheyev	$3,200,000 (1)
Bobby Brink	$3,000,000 (1)
Kevin Stenlund	$2,500,000 (3)
Parker Wotherspoon	$1,750,000 (2)
Tyler Tucker	$925,000 (1)
Total Pro Players	18
Salary Commitment
Year 26 : $96,625,000
Year 27 : $79,550,000
Year 28 : $68,050,000
Year 29 : $50,800,000
Salary Average Commitment
Year 26 : $96,625,000
Year 27 : $79,550,000
Year 28 : $68,050,000
Year 29 : $50,800,000
Salary Cap with 1 Way Contract
Year 26 : $96,625,000
Year 27 : $79,550,000
Year 28 : $68,050,000
Year 29 : $50,800,000

Farm Players Salaries
Marat Khusnutdinov	$200,000 (1)
Cameron Hebig	$150,000 (2)
Nick Desimone	$150,000 (2)
Kyle McDonald	$150,000 (1)
Cal Foote	$120,000 (2)
Max Shabanov	$120,000 (1)
Ryan Suzuki	$120,000 (1)
Nicolas Aube-Kubel	$120,000 (1)
Marcus Hogberg	$100,000 (1)
Matt Kiersted	$100,000 (1)
Rem Pitlick	$100,000 (1)
Adam Erne	$100,000 (1)
Lleyton Roed	$100,000 (1)
William Lagesson	$90,000 (1)
Jean-Luc Foudy	$90,000 (1)
Adam Engstrom	$90,000 (2)
Nick Abruzzese	$85,000 (2)
Matt Villalta	$85,000 (1)
Carson Golder	$85,000 (1)
Scott Sabourin	$85,000 (1)
Ryan Hofer	$85,000 (1)
Cedric Pare	$85,000 (2)
Nikolas Matinpalo	$80,000 (1)
Total Farm Players	23
Salary Commitment
Year 26 : $2,490,000
Year 27 : $680,000
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $2,490,000
Year 27 : $680,000
Year 28 : $0
Year 29 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $40 - 0 - 0.00%
Level 3:	3000 - $27 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1500 - $170 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	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	$2,345,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$63,804,589
Projected Bank Account	$63,804,589

Pro Players Salaries
Filip Forsberg	$11,250,000 (6)
Charlie McAvoy	$9,500,000 (4)
Devon Toews	$8,500,000 (3)
J.T. Miller	$8,200,000 (1)
Kevin Fiala	$7,500,000 (5)
Nick Suzuki	$7,500,000 (4)
Vince Dunn	$7,350,000 (2)
Brock Nelson	$6,500,000 (1)
Jacob Trouba	$6,200,000 (1)
Jacob Markstrom	$4,500,000 (2)
Jordan Martinook	$3,500,000 (2)
Joonas Korpisalo	$3,000,000 (2)
Michael Kesselring	$3,000,000 (1)
Connor Brown	$2,750,000 (2)
Joel Armia	$2,500,000 (3)
Warren Foegele	$2,000,000 (2)
Alexei Toropchenko	$1,500,000 (1)
Mark Kastelic	$1,250,000 (1)
Michael Bunting	$850,000 (1)
Total Pro Players	19
Salary Commitment
Year 26 : $97,350,000
Year 27 : $69,850,000
Year 28 : $46,750,000
Year 29 : $35,750,000
Salary Average Commitment
Year 26 : $97,350,000
Year 27 : $69,850,000
Year 28 : $46,750,000
Year 29 : $35,750,000
Salary Cap with 1 Way Contract
Year 26 : $97,350,000
Year 27 : $69,850,000
Year 28 : $46,750,000
Year 29 : $35,750,000

Farm Players Salaries
Mason Lohrei	$160,000 (1)
Cole Guttman	$150,000 (1)
Akil Thomas	$150,000 (2)
Braden Hache	$150,000 (1)
Alec Regula	$140,000 (3)
John Hayden	$125,000 (2)
Michael Callahan	$120,000 (2)
David Tomasek	$100,000 (3)
Jonah Gadjovich	$100,000 (1)
Cal Petersen	$100,000 (1)
Dylan Coghlan	$95,000 (1)
Joona Koppanen	$95,000 (3)
Parker Gahagen	$95,000 (1)
Jakub Rychlovsky	$95,000 (1)
Oscar Eklind	$85,000 (1)
Joe Fleming	$85,000 (2)
Alex Bump	$85,000 (2)
Justin Nachbaur	$85,000 (1)
Nolan Renwick	$85,000 (1)
Alex Kannok Leipert	$85,000 (1)
Charlie Wright	$85,000 (2)
Victor Mancini	$75,000 (1)
Gabriel Seger	$0 (0)
Total Farm Players	23
Salary Commitment
Year 26 : $2,345,000
Year 27 : $985,000
Year 28 : $335,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,345,000
Year 27 : $985,000
Year 28 : $335,000
Year 29 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	3000 - $50 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $300 - 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	$106,500,000
Farm Players Total Salaries	$1,935,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$95,103,954
Projected Bank Account	$95,103,954

Pro Players Salaries
Sidney Crosby	$10,500,000 (2)
Artemi Panarin	$10,100,000 (1)
Andrei Vasilevskiy	$10,000,000 (4)
Andrei Svechnikov	$9,500,000 (8)
Gustav Forsling	$7,500,000 (3)
Bobby McMann	$6,500,000 (3)
Jaccob Slavin	$5,750,000 (2)
Sean Monahan	$5,750,000 (2)
Kiefer Sherwood	$5,500,000 (3)
Ryan Donato	$3,500,000 (4)
Scott Mayfield	$3,500,000 (1)
Jack Roslovic	$3,500,000 (2)
Scott Laughton	$3,000,000 (3)
Connor Ingram	$2,750,000 (1)
William Borgen	$2,700,000 (1)
Trevor Van Riemsdyk	$2,500,000 (2)
Sonny Milano	$1,900,000 (1)
Michael Eyssimont	$1,850,000 (2)
Blake Lizotte	$1,850,000 (1)
Philipp Kurashev	$1,750,000 (1)
Calvin Pickard	$1,500,000 (3)
Nick Jensen	$1,500,000 (2)
Andrei Kuzmenko	$1,500,000 (1)
Troy Stecher	$1,250,000 (1)
Caleb Jones	$850,000 (2)
Total Pro Players	25
Salary Commitment
Year 26 : $106,500,000
Year 27 : $79,200,000
Year 28 : $47,000,000
Year 29 : $23,000,000
Salary Average Commitment
Year 26 : $107,100,000
Year 27 : $79,200,000
Year 28 : $47,000,000
Year 29 : $23,000,000
Salary Cap with 1 Way Contract
Year 26 : $106,500,000
Year 27 : $79,200,000
Year 28 : $47,000,000
Year 29 : $23,000,000

Farm Players Salaries
Matthew Highmore	$150,000 (3)
Jordan Oesterle	$100,000 (1)
Sean Chisholm	$100,000 (1)
Ryan Gagnier	$100,000 (1)
Cale Fleury	$100,000 (1)
Calle Rosen	$100,000 (3)
Jarred Tinordi	$100,000 (3)
Dylan McIlrath	$100,000 (3)
Rafael Harvey-Pinard	$100,000 (1)
Logan Shaw	$100,000 (2)
Givani Smith	$95,000 (2)
Andrew Agozzino	$95,000 (1)
Yanick Turcotte	$95,000 (2)
Neil Shea	$90,000 (1)
Matt Benning	$85,000 (2)
Sebastian Aho D	$85,000 (2)
Hunter Drew	$85,000 (1)
Jeffrey Truchon-Viel	$85,000 (1)
Skyler Brind'Amour	$85,000 (1)
Matt Tomkins	$85,000 (3)
Kevin Conley	$0 (0)
Total Farm Players	21
Salary Commitment
Year 26 : $1,935,000
Year 27 : $995,000
Year 28 : $535,000
Year 29 : $0
Salary Average Commitment
Year 26 : $1,935,000
Year 27 : $995,000
Year 28 : $535,000
Year 29 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $125 - 0 - 0.00%
Level 2:	5000 - $85 - 0 - 0.00%
Level 3:	3000 - $50 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $325 - 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	$99,400,000
Farm Players Total Salaries	$2,290,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$60,935,044
Projected Bank Account	$60,935,044

Pro Players Salaries
Mark Stone	$11,800,000 (2)
Mika Zibanejad	$9,000,000 (7)
Owen Power	$8,350,000 (6)
Mark Scheifele	$8,000,000 (4)
Cole Caufield	$7,850,000 (6)
K'Andre Miller	$7,500,000 (8)
Owen Tippett	$7,250,000 (8)
Darnell Nurse	$6,000,000 (5)
Kaiden Guhle	$5,500,000 (5)
John Gibson	$5,000,000 (4)
Nicolas Roy	$4,000,000 (3)
Yegor Chinakhov	$3,500,000 (1)
Alexandre Carrier	$2,850,000 (2)
Noel Acciari	$2,550,000 (2)
Jonathan Huberdeau	$2,350,000 (1)
Ryan Graves	$2,000,000 (1)
Steven Lorentz	$1,900,000 (3)
David Gustafsson	$1,750,000 (1)
Martin Pospisil	$1,250,000 (1)
Ryan Lomberg	$1,000,000 (4)
Alexandar Georgiev	$0 (0)
Total Pro Players	21
Salary Commitment
Year 26 : $99,400,000
Year 27 : $87,050,000
Year 28 : $69,850,000
Year 29 : $63,950,000
Salary Average Commitment
Year 26 : $90,780,000
Year 27 : $79,930,000
Year 28 : $73,350,000
Year 29 : $67,450,000
Salary Cap with 1 Way Contract
Year 26 : $99,400,000
Year 27 : $88,550,000
Year 28 : $71,350,000
Year 29 : $65,450,000

Farm Players Salaries
Jeremy Brodeur	$150,000 (2)
Michael DiPietro	$150,000 (3)
Will Smith	$150,000 (1)
Sacha Boisvert	$120,000 (2)
Logan Mailloux	$100,000 (1)
Billy Sweezey	$95,000 (1)
Casey Fitzgerald	$95,000 (1)
Connor MacKey	$95,000 (1)
Isaak Phillips	$95,000 (1)
Jonathan Gruden	$95,000 (2)
Alex Gallant	$95,000 (1)
Tate Singleton	$95,000 (1)
Joshua Roy	$90,000 (3)
Brendan Furry	$90,000 (2)
Jalen Luypen	$90,000 (2)
Cole Krygier	$90,000 (2)
Florian Xhekaj	$90,000 (2)
Daniel D'Amato	$90,000 (2)
Arnaud Durandeau	$85,000 (1)
Jared Davidson	$85,000 (1)
Noah Laba	$85,000 (2)
Cole O'Hara	$85,000 (1)
Roman Ahcan	$75,000 (1)
Total Farm Players	23
Salary Commitment
Year 26 : $2,290,000
Year 27 : $1,140,000
Year 28 : $240,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,290,000
Year 27 : $1,140,000
Year 28 : $240,000
Year 29 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7000 - $84 - 0 - 0.00%
Level 2:	6000 - $51 - 0 - 0.00%
Level 3:	3000 - $33 - 0 - 0.00%
Level 4:	4000 - $19 - 0 - 0.00%
Luxury :	1500 - $210 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $60 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 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	$94,651,000
Farm Players Total Salaries	$2,245,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$52,757,954
Projected Bank Account	$52,757,954

Pro Players Salaries
Nathan MacKinnon	$14,500,000 (7)
Mikko Rantanen	$12,000,000 (7)
Adam Fox	$9,000,500 (3)
Adrian Kempe	$7,700,000 (3)
Mason McTavish	$7,000,000 (6)
Dylan Cozens	$7,000,000 (6)
Logan Thompson	$6,000,000 (4)
Trevor Moore	$5,800,000 (5)
Jake McCabe	$4,600,000 (3)
Damon Severson	$4,500,000 (1)
Nino Niederreiter	$4,500,000 (1)
Dante Fabbro	$3,750,000 (3)
Brett Howden	$3,100,000 (4)
Taylor Raddysh	$2,200,000 (4)
Tanner Laczynski	$1,200,000 (2)
Luke Glendening	$1,000,500 (2)
Jujhar Khaira	$800,000 (1)
Total Pro Players	17
Salary Commitment
Year 26 : $94,651,000
Year 27 : $84,851,000
Year 28 : $82,650,500
Year 29 : $57,600,000
Salary Average Commitment
Year 26 : $94,651,000
Year 27 : $84,851,000
Year 28 : $82,650,500
Year 29 : $57,600,000
Salary Cap with 1 Way Contract
Year 26 : $94,651,000
Year 27 : $84,851,000
Year 28 : $82,650,500
Year 29 : $57,600,000

Farm Players Salaries
Marco Kasper	$150,000 (1)
Sam Dickinson	$150,000 (2)
Jesper Wallstedt	$120,000 (2)
Albert Johansson	$120,000 (2)
Tyler Motte	$120,000 (2)
Dryden Hunt	$110,000 (1)
Brian Pinho	$110,000 (2)
Tristan Luneau	$100,000 (1)
Juho Lammikko	$95,000 (1)
Gavin Bayreuther	$90,000 (1)
Jaxson Stauber	$90,000 (3)
Jeff Malott	$90,000 (1)
Mikael Pyyhtia	$85,000 (3)
Ethan Frisch	$85,000 (1)
Sheldon Rempal	$85,000 (1)
Ben Kraws	$85,000 (1)
Mike Reilly	$85,000 (2)
Nils Aman	$85,000 (3)
Kale Clague	$80,000 (1)
Hudson Fasching	$80,000 (1)
Chas Sharpe	$80,000 (1)
Glenn Gawdin	$75,000 (1)
Mitchell Stephens	$75,000 (1)
Derrick Pouliot	$0 (0)
Total Farm Players	24
Salary Commitment
Year 26 : $2,245,000
Year 27 : $965,000
Year 28 : $260,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,245,000
Year 27 : $965,000
Year 28 : $260,000
Year 29 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Key Bank Arena
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $42 - 0 - 0.00%
Level 3:	3000 - $25 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1500 - $400 - 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	$104,025,000
Farm Players Total Salaries	$2,052,500
Coaches Total Salaries	$250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$238,848,967
Projected Bank Account	$238,848,967

Pro Players Salaries
Mitch Marner	$11,000,000 (4)
Robert Thomas	$10,100,000 (7)
Drew Doughty	$10,000,000 (1)
Tomas Hertl	$9,000,000 (3)
Steven Stamkos	$8,000,000 (3)
Filip Hronek	$7,250,000 (6)
Mikael Backlund	$6,500,000 (1)
Joey Daccord	$5,750,000 (3)
Jacob Middleton	$5,500,000 (2)
Rickard Rakell	$5,000,000 (1)
Will Cuylle	$4,350,000 (2)
Alexander Wennberg	$3,700,000 (3)
Matt Coronato	$3,500,000 (1)
Alex Nedeljkovic	$3,000,000 (2)
Dylan Samberg	$2,000,000 (1)
Barclay Goodrow	$1,750,000 (1)
Zach Bogosian	$1,675,000 (2)
Shane Wright	$1,500,000 (1)
Simon Benoit	$1,400,000 (1)
Ville Heinola	$1,200,000 (1)
Lane Hutson	$1,000,000 (1)
Luke Kunin	$850,000 (1)
Total Pro Players	22
Salary Commitment
Year 26 : $104,025,000
Year 27 : $69,325,000
Year 28 : $54,800,000
Year 29 : $28,350,000
Salary Average Commitment
Year 26 : $104,025,000
Year 27 : $69,325,000
Year 28 : $54,800,000
Year 29 : $28,350,000
Salary Cap with 1 Way Contract
Year 26 : $104,025,000
Year 27 : $69,325,000
Year 28 : $54,800,000
Year 29 : $28,350,000

Farm Players Salaries
Ryan Fanti	$150,000 (1)
Viking Gustafsson-Nyberg	$150,000 (2)
Dalibor Dvorsky	$150,000 (2)
Matthew Murray	$150,000 (2)
Philip Kemp	$120,000 (2)
Marc McLaughlin	$100,000 (1)
Nick Lardis	$100,000 (2)
Matthew Phillips	$100,000 (1)
Roman Kinal	$100,000 (1)
Nathan Legare	$90,000 (1)
Shawn Element	$85,000 (1)
Jacob Doty	$85,000 (2)
Nathan Smith	$85,000 (1)
Brandon Baddock	$85,000 (1)
Ben Berard	$85,000 (1)
Reece Vitelli	$85,000 (1)
Kevin Lombardi	$85,000 (1)
Abram Wiebe	$85,000 (2)
Joel Nystrom	$85,000 (1)
Maxwell Crozier	$77,500 (2)
Sheldon Dries	$0 (0)
Riley Stillman	$0 (0)
Spencer Martin	$0 (0)
Ian McKinnon	$0 (0)
Total Farm Players	24
Salary Commitment
Year 26 : $2,052,500
Year 27 : $917,500
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $2,052,500
Year 27 : $917,500
Year 28 : $0
Year 29 : $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	$81,800,000
Farm Players Total Salaries	$2,680,000
Coaches Total Salaries	$250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$106,312,517
Projected Bank Account	$106,312,517

Pro Players Salaries
Leo Carlsson	$13,100,000 (7)
Dougie Hamilton	$10,500,000 (3)
Vladislav Namestnikov	$6,500,000 (1)
Lukas Dostal	$6,250,000 (5)
Brett Pesce	$5,750,000 (2)
Thomas Novak	$4,500,000 (2)
Jake Allen	$4,000,000 (3)
Mathieu Olivier	$4,000,000 (2)
Niko Mikkola	$3,500,000 (2)
Dakota Joshua	$3,250,000 (3)
Michael Rasmussen	$3,200,000 (2)
Adam Boqvist	$3,000,000 (1)
Oskar Sundqvist	$3,000,000 (1)
Miles Wood	$2,500,000 (3)
Tanner Jeannot	$2,100,000 (2)
Juuso Valimaki	$2,000,000 (1)
Logan Stanley	$1,500,000 (1)
Tye Kartye	$1,350,000 (2)
Jacob Moverare	$900,000 (1)
Nico Daws	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 26 : $81,800,000
Year 27 : $64,000,000
Year 28 : $39,600,000
Year 29 : $19,350,000
Salary Average Commitment
Year 26 : $81,800,000
Year 27 : $64,000,000
Year 28 : $39,600,000
Year 29 : $19,350,000
Salary Cap with 1 Way Contract
Year 26 : $81,800,000
Year 27 : $64,000,000
Year 28 : $39,600,000
Year 29 : $19,350,000

Farm Players Salaries
Zayne Parekh	$150,000 (2)
Daemon Hunt	$150,000 (3)
Oliver Moore	$150,000 (1)
Zeev Buium	$150,000 (2)
Jiri Kulich	$120,000 (1)
Fedor Svechkov	$120,000 (1)
Axel Sandin-Pellikka	$120,000 (2)
Brian Halonen	$120,000 (1)
Wyatt Bongiovanni	$100,000 (1)
Jacob Gaucher	$100,000 (1)
Brendan Brisson	$100,000 (1)
Wilmer Skoog	$100,000 (1)
Jett Jones	$100,000 (1)
Dino Kambeitz	$100,000 (1)
Helge Grans	$100,000 (1)
Oscar Fisker Molgaard	$100,000 (2)
Adam Sykora	$100,000 (2)
William Stromgren	$100,000 (2)
Tobias Bjornfot	$90,000 (4)
Sam Stevens	$85,000 (1)
Tyson Feist	$85,000 (1)
Will MacKinnon	$85,000 (1)
Jack Millar	$85,000 (1)
Shane Lachance	$85,000 (2)
Luke Cavallin	$85,000 (1)
Total Farm Players	25
Salary Commitment
Year 26 : $2,680,000
Year 27 : $1,045,000
Year 28 : $240,000
Year 29 : $90,000
Salary Average Commitment
Year 26 : $2,680,000
Year 27 : $1,045,000
Year 28 : $240,000
Year 29 : $90,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
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 - %	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	$97,625,000
Farm Players Total Salaries	$1,260,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$80,675,738
Projected Bank Account	$80,675,738

Pro Players Salaries
Anze Kopitar	$12,000,000 (1)
Elias Pettersson	$8,000,000 (3)
Kirill Marchenko	$8,000,000 (4)
Tom Wilson	$7,350,000 (4)
Igor Shesterkin	$7,000,000 (2)
Sam Reinhart	$7,000,000 (2)
Shea Theodore	$6,250,000 (4)
Matt Roy	$5,750,000 (4)
Sean Walker	$5,500,000 (2)
Samuel Girard	$5,000,000 (1)
Lawson Crouse	$4,300,000 (6)
Ryan Poehling	$3,750,000 (4)
Jack McBain	$3,500,000 (1)
Erik Haula	$3,125,000 (1)
Radko Gudas	$3,000,000 (1)
Jonathan Quick	$2,750,000 (1)
Yakov Trenin	$2,000,000 (1)
Noah Juulsen	$1,750,000 (2)
Cole Smith	$1,600,000 (6)
Total Pro Players	19
Salary Commitment
Year 26 : $97,625,000
Year 27 : $67,200,000
Year 28 : $45,950,000
Year 29 : $37,950,000
Salary Average Commitment
Year 26 : $97,625,000
Year 27 : $66,250,000
Year 28 : $45,000,000
Year 29 : $37,000,000
Salary Cap with 1 Way Contract
Year 26 : $97,625,000
Year 27 : $66,250,000
Year 28 : $45,000,000
Year 29 : $37,000,000

Farm Players Salaries
Tristan Allard	$150,000 (1)
Liam Ohgren	$120,000 (1)
Zachary L'Heureux	$120,000 (1)
Mavrik Bourque	$120,000 (1)
Alexander Alexeyev	$120,000 (2)
Owen Flores	$100,000 (2)
Jackson Parsons	$100,000 (2)
Seamus Casey	$100,000 (1)
Angus Crookshank	$90,000 (2)
Josiah Slavin	$85,000 (1)
C.J. Smith	$80,000 (1)
Sam Sedley	$75,000 (1)
Mitchell Weeks	$0 (0)
Carter Wilkie	$0 (0)
Total Farm Players	14
Salary Commitment
Year 26 : $1,260,000
Year 27 : $410,000
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $1,260,000
Year 27 : $410,000
Year 28 : $0
Year 29 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $88 - 0 - 0.00%
Level 2:	5000 - $52 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $18 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$95,200,000
Farm Players Total Salaries	$2,660,000
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
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$59,915,965
Projected Bank Account	$59,915,965

Pro Players Salaries
Jesper Bratt	$9,650,000 (8)
Jake Sanderson	$9,000,000 (7)
Brock Faber	$9,000,000 (8)
Nikolaj Ehlers	$7,000,000 (3)
Trevor Zegras	$6,500,000 (4)
Quinton Byfield	$6,250,000 (3)
Josh Norris	$5,800,000 (6)
Kevin Bahl	$5,500,000 (7)
Dawson Mercer	$5,000,000 (3)
Anton Lundell	$5,000,000 (3)
Pavel Zacha	$4,750,000 (1)
Ian Cole	$4,000,000 (2)
Anthony Stolarz	$4,000,000 (1)
Jalen Chatfield	$3,250,000 (2)
Garnet Hathaway	$2,500,000 (1)
Cody Glass	$2,000,000 (2)
Arber Xhekaj	$1,500,000 (1)
Alex Turcotte	$1,500,000 (1)
Matvei Michkov	$1,500,000 (1)
Casey DeSmith	$1,500,000 (1)
Total Pro Players	20
Salary Commitment
Year 26 : $95,200,000
Year 27 : $77,950,000
Year 28 : $68,700,000
Year 29 : $45,450,000
Salary Average Commitment
Year 26 : $95,200,000
Year 27 : $77,950,000
Year 28 : $68,700,000
Year 29 : $45,450,000
Salary Cap with 1 Way Contract
Year 26 : $95,200,000
Year 27 : $77,950,000
Year 28 : $68,700,000
Year 29 : $45,450,000

Farm Players Salaries
Brandt Clarke	$625,000 (7)
David Jiricek	$150,000 (2)
Shakir Mukhamadullin	$120,000 (1)
Anton Blidh	$100,000 (2)
Jake Leschyshyn	$100,000 (1)
Nikita Chibrikov	$100,000 (2)
Justin Bailey	$100,000 (1)
Tyler Pitlick	$100,000 (1)
Jack Finley	$100,000 (1)
Ozzy Wiesblatt	$100,000 (1)
Dakota Mermis	$95,000 (1)
Josh Jacobs	$90,000 (2)
Steven Santini	$90,000 (2)
Riley Mercer	$90,000 (2)
Isak Posch	$90,000 (1)
Matt Stienburg	$90,000 (1)
Justin Sourdif	$90,000 (1)
Vincent Iorio	$90,000 (1)
Zakhar Bardakov	$85,000 (1)
Arseny Gritsyuk	$85,000 (1)
Maxim Groshev	$85,000 (1)
Navrin Mutter	$85,000 (1)
Bradley Marek	$0 (0)
Montana Onyebuchi	$0 (0)
Total Farm Players	24
Salary Commitment
Year 26 : $2,660,000
Year 27 : $1,245,000
Year 28 : $625,000
Year 29 : $625,000
Salary Average Commitment
Year 26 : $2,660,000
Year 27 : $1,245,000
Year 28 : $625,000
Year 29 : $625,000

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $70 - 0 - 0.00%
Level 2:	5000 - $40 - 0 - 0.00%
Level 3:	3000 - $22 - 0 - 0.00%
Level 4:	4000 - $12 - 0 - 0.00%
Luxury :	1000 - $177 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 0 - 0.00%
Farm Level 2:	1000 - $100 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$101,999,995
Farm Players Total Salaries	$1,300,000
Coaches Total Salaries	$250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$48,580,085
Projected Bank Account	$48,580,085

Pro Players Salaries
Martin Necas	$11,500,000 (8)
Tim Stutzle	$10,000,000 (5)
Ryan O'Reilly	$8,750,000 (4)
Brady Tkachuk	$8,500,000 (4)
Josh Morrissey	$8,000,000 (2)
Tyler Myers	$8,000,000 (1)
Tyler Seguin	$6,500,000 (1)
Noah Dobson	$6,000,000 (1)
Rasmus Sandin	$5,750,000 (4)
Kyle Palmieri	$4,900,000 (2)
Cam Talbot	$3,880,000 (1)
Josh Manson	$3,000,000 (2)
Evan Rodrigues	$2,800,000 (4)
Stuart Skinner	$2,600,000 (1)
Casey Cizikas	$2,500,000 (2)
David Kampf	$2,500,000 (3)
Nicholas Robertson	$2,000,000 (1)
Justin Brazeau	$1,500,000 (1)
Ben Chiarot	$1,419,995 (1)
Nick Cousins	$1,000,000 (3)
Cole Schwindt	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 26 : $101,999,995
Year 27 : $69,200,000
Year 28 : $50,800,000
Year 29 : $47,300,000
Salary Average Commitment
Year 26 : $101,999,995
Year 27 : $69,200,000
Year 28 : $50,800,000
Year 29 : $47,300,000
Salary Cap with 1 Way Contract
Year 26 : $101,999,995
Year 27 : $69,200,000
Year 28 : $50,800,000
Year 29 : $47,300,000

Farm Players Salaries
Louis Crevier	$200,000 (2)
Mads Sogaard	$100,000 (1)
Roby Jarventie	$100,000 (1)
Noah Gregor	$100,000 (4)
Vladislav Kolyachonok	$100,000 (1)
Shane Bowers	$100,000 (1)
Domenick Fensore	$90,000 (1)
Artur Cholach	$85,000 (1)
Dalton Bancroft	$85,000 (1)
Andre Lee	$85,000 (1)
Zachary Okabe	$85,000 (1)
Adam Edstrom	$85,000 (1)
Cameron Crotty	$85,000 (1)
Kyle Marino	$0 (0)
Total Farm Players	14
Salary Commitment
Year 26 : $1,300,000
Year 27 : $300,000
Year 28 : $100,000
Year 29 : $100,000
Salary Average Commitment
Year 26 : $1,300,000
Year 27 : $300,000
Year 28 : $100,000
Year 29 : $100,000

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %