CHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Chiefs Center
Level 1:	8500 - $100 - 0 - 0.00%
Level 2:	5000 - $80 - 0 - 0.00%
Level 3:	4500 - $48 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $175 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$46,950,000
Farm Players Total Salaries	$1,821,000
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$223,621,505
Projected Bank Account	$223,621,505

Pro Players Salaries
Cole Schneider	$4,500,000 (2)
Antoine Roussel	$3,950,000 (1)
Ryan Lomberg	$3,500,000 (2)
Gerald Mayhew	$3,000,000 (2)
Alexander Volkov	$2,800,000 (1)
Gabriel Dumont	$2,000,000 (2)
Jason Spezza	$2,000,000 (1)
Carter Camper	$1,900,000 (2)
Dominic Toninato	$1,500,000 (2)
Brandon Davidson	$1,000,000 (1)
Anders Lindback	$1,000,000 (1)
Matthew Martin	$975,000 (2)
Sam Gagner	$950,000 (1)
Kenny Agostino	$950,000 (1)
Arthur Kaliyev	$925,000 (3)
Alex Turcotte	$925,000 (3)
Blade Jenkins	$925,000 (3)
Brandon Coe	$925,000 (3)
Alec Regula	$925,000 (3)
Declan Chisholm	$925,000 (3)
Albin Grewe	$925,000 (3)
Gabriel Fortier	$925,000 (3)
Isaak Phillips	$925,000 (3)
Jack Quinn	$925,000 (3)
Jett Woo	$925,000 (3)
Mason Millman	$925,000 (3)
Sampo Ranta	$925,000 (3)
Josiah Didier	$750,000 (2)
Filip Kral	$750,000 (2)
Jonas Rondbjerg	$750,000 (2)
Angus Crookshank	$750,000 (2)
Hugh McGing	$750,000 (2)
Mathias Brome	$575,000 (1)
Ryan Jones	$575,000 (1)
Connor Ingram	$0 (0)
Total Pro Players	35
Salary Commitment
Year 2035 : $46,950,000
Year 2036 : $33,150,000
Year 2037 : $12,025,000
Year 2038 : $0
Salary Average Commitment
Year 2035 : $30,775,000
Year 2036 : $18,125,000
Year 2037 : $0
Year 2038 : $0
Salary Cap with 1 Way Contract
Year 2035 : $46,950,000
Year 2036 : $33,150,000
Year 2037 : $12,025,000
Year 2038 : $0

Farm Players Salaries
Michael Bunting	$150,000 (2)
Mikkel Boedker	$150,000 (2)
Byron Froese	$130,000 (1)
Klas Dahlbeck	$100,000 (1)
Kristers Gudlevskis	$100,000 (1)
Juho Lammikko	$99,000 (1)
Robbie Russo	$97,500 (1)
Matt Frattin	$95,000 (1)
John Gilmour	$95,000 (1)
Vitali Kravtsov	$92,500 (2)
Austin Poganski	$89,000 (2)
Josh Currie	$85,000 (1)
Brendan Woods	$85,000 (2)
Stefan Leblanc	$85,000 (1)
Charlie Lindgren	$80,000 (1)
Yegor Rykov	$75,000 (1)
Jacob Bryson	$75,000 (1)
Otto Somppi	$70,000 (1)
Fredrik Claesson	$68,000 (2)
Jesse Gabrielle	$0 (0)
Linus Olund	$0 (0)
Shane Starrett	$0 (0)
Total Farm Players	22
Salary Commitment
Year 2035 : $1,821,000
Year 2036 : $634,500
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,524,500
Year 2036 : $510,500
Year 2037 : $0
Year 2038 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	The United Center
Level 1:	8000 - $120 - 0 - 0.00%
Level 2:	5000 - $80 - 0 - 0.00%
Level 3:	4000 - $50 - 0 - 0.00%
Level 4:	3000 - $35 - 0 - 0.00%
Luxury :	2000 - $150 - 0 - 0.00%
Total Capacity :	22000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,375,000
Farm Players Total Salaries	$745,000
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$134,240,196
Projected Bank Account	$134,240,196

Pro Players Salaries
Johnny Gaudreau	$9,900,000 (6)
Andrei Vasilevskiy	$9,000,000 (4)
Erik Karlsson	$9,000,000 (4)
Gabriel Landeskog	$7,000,000 (1)
Jakub Voracek	$6,500,000 (2)
Brendan Gallagher	$6,200,000 (3)
Aaron Ekblad	$5,500,000 (1)
Nate Schmidt	$4,500,000 (1)
Joshua Morrissey	$4,400,000 (4)
Kevin Fiala	$4,250,000 (1)
Duncan Keith	$3,750,000 (2)
Brayden McNabb	$3,500,000 (4)
Alexander Kerfoot	$2,900,000 (4)
Derek Grant	$2,000,000 (5)
Nic Dowd	$1,500,000 (4)
Laurent Brossoit	$975,000 (1)
Nicholas Caamano	$925,000 (1)
Vladislav Kolyachonok	$925,000 (3)
Evan Barratt	$750,000 (2)
Scott Reedy	$750,000 (2)
Giorgio Estephan	$575,000 (1)
Felix Sandstrom	$575,000 (1)
Mackenzie MacEachern	$0 (0)
Glenn Gawdin	$0 (0)
Chase Priskie	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2035 : $85,375,000
Year 2036 : $61,075,000
Year 2037 : $49,325,000
Year 2038 : $42,200,000
Salary Average Commitment
Year 2035 : $75,550,000
Year 2036 : $55,000,000
Year 2037 : $41,400,000
Year 2038 : $35,200,000
Salary Cap with 1 Way Contract
Year 2035 : $85,375,000
Year 2036 : $61,075,000
Year 2037 : $49,325,000
Year 2038 : $42,200,000

Farm Players Salaries
Riley Sheahan	$150,000 (3)
Mikhail Berdin	$92,500 (1)
Luke Green	$92,500 (1)
Garrett Pilon	$92,500 (1)
Boris Katchouk	$92,500 (1)
Rem Pitlick	$75,000 (1)
Jermaine Loewen	$75,000 (1)
Eetu Tuulola	$75,000 (1)
Taylor Leier	$0 (0)
Matteo Gennaro	$0 (0)
Rinat Valiev	$0 (0)
Joe Hicketts	$0 (0)
Cameron Hughes	$0 (0)
Clark Bishop	$0 (0)
Austin Wagner	$0 (0)
Aleksi Saarela	$0 (0)
Total Farm Players	16
Salary Commitment
Year 2035 : $745,000
Year 2036 : $150,000
Year 2037 : $150,000
Year 2038 : $0
Salary Average Commitment
Year 2035 : $380,000
Year 2036 : $150,000
Year 2037 : $150,000
Year 2038 : $0

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	Blue Ice Arena
Level 1:	8000 - $105 - 0 - 0.00%
Level 2:	7000 - $85 - 0 - 0.00%
Level 3:	4000 - $60 - 0 - 0.00%
Level 4:	2000 - $50 - 0 - 0.00%
Luxury :	2000 - $180 - 0 - 0.00%
Total Capacity :	23000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$95,800,000
Farm Players Total Salaries	$750,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$152,448,041
Projected Bank Account	$152,448,041

Pro Players Salaries
Jack Eichel	$12,500,000 (5)
Drew Doughty	$9,500,000 (1)
Tuukka Rask	$9,000,000 (3)
Claude Giroux	$7,500,000 (3)
Shayne Gostisbehere	$7,000,000 (1)
Zach Werenski	$7,000,000 (2)
Jeff Petry	$6,500,000 (2)
Shea Weber	$5,000,000 (2)
Nick Foligno	$5,000,000 (2)
Markus Granlund	$4,500,000 (3)
Mats Zuccarello	$4,000,000 (2)
Nick Ritchie	$3,000,000 (4)
Brandon Sutter	$2,300,000 (3)
Slava Voynov	$2,000,000 (1)
Morgan Klimchuk	$2,000,000 (4)
Carl Grundstrom	$1,975,000 (5)
David Backes	$1,900,000 (1)
Brendan Lemieux	$1,750,000 (3)
Josh Norris	$925,000 (2)
Ilya Samsonov	$925,000 (1)
Oscar Dansk	$775,000 (1)
Oskari Laaksonen	$750,000 (2)
Brennan Menell	$0 (0)
Anders Bjork	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2035 : $95,800,000
Year 2036 : $73,700,000
Year 2037 : $44,525,000
Year 2038 : $19,475,000
Salary Average Commitment
Year 2035 : $82,700,000
Year 2036 : $62,450,000
Year 2037 : $40,125,000
Year 2038 : $16,575,000
Salary Cap with 1 Way Contract
Year 2035 : $95,800,000
Year 2036 : $73,700,000
Year 2037 : $44,525,000
Year 2038 : $19,475,000

Farm Players Salaries
Joshua Ho-Sang	$150,000 (5)
John Quenneville	$97,500 (3)
Ivan Prosvetov	$92,500 (2)
Oliver Wahlstrom	$92,500 (2)
Jeremy Bracco	$92,500 (2)
Antoine Morand	$92,500 (2)
David Quenneville	$75,000 (1)
T.J. Tynan	$57,500 (3)
Lucas Carlsson	$0 (0)
Joel L'Esperance	$0 (0)
Ty Ronning	$0 (0)
Michael Pezzetta	$0 (0)
Jake Walman	$0 (0)
Saku Maenalanen	$0 (0)
Tobias Geisser	$0 (0)
Hudson Fasching	$0 (0)
Adam Mascherin	$0 (0)
Alex Dostie	$0 (0)
Adam Ollas Mattsson	$0 (0)
Total Farm Players	19
Salary Commitment
Year 2035 : $750,000
Year 2036 : $675,000
Year 2037 : $305,000
Year 2038 : $150,000
Salary Average Commitment
Year 2035 : $349,500
Year 2036 : $349,500
Year 2037 : $257,000
Year 2038 : $102,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Anheuser-Busch Center
Level 1:	8000 - $99 - 0 - 0.00%
Level 2:	7000 - $78 - 0 - 0.00%
Level 3:	4000 - $65 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	2000 - $199 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$94,975,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$277,909,410
Projected Bank Account	$277,909,410

Pro Players Salaries
Alexander Ovechkin	$10,000,000 (3)
Jamie Benn	$8,600,000 (2)
Dylan Larkin	$7,500,000 (3)
Max Pacioretty	$7,200,000 (2)
Ryan Suter	$6,500,000 (1)
Tyson Barrie	$6,100,000 (4)
Morgan Rielly	$6,000,000 (4)
Jonathan Audy-Marchessault	$6,000,000 (2)
Nick Schmaltz	$5,000,000 (3)
Andy Greene	$4,500,000 (1)
Christopher Tanev	$4,500,000 (1)
Juuse Saros	$4,000,000 (3)
Boone Jenner	$4,000,000 (3)
Craig Smith	$3,500,000 (1)
Nathan Beaulieu	$2,000,000 (2)
Radko Gudas	$1,750,000 (4)
Curtis Lazar	$1,500,000 (1)
Michael Raffl	$1,100,000 (2)
Drake Caggiula	$900,000 (5)
Noel Hoefenmayer	$750,000 (2)
Jack Badini	$750,000 (2)
Tarmo Reunanen	$750,000 (2)
Anton Slepyshev	$750,000 (4)
Markus Niemelainen	$750,000 (2)
Olivier LeBlanc	$575,000 (1)
Lane Pederson	$0 (0)
Keegan Kolesar	$0 (0)
Total Pro Players	27
Salary Commitment
Year 2035 : $94,975,000
Year 2036 : $73,900,000
Year 2037 : $46,000,000
Year 2038 : $15,500,000
Salary Average Commitment
Year 2035 : $80,585,000
Year 2036 : $61,585,000
Year 2037 : $39,885,000
Year 2038 : $16,460,000
Salary Cap with 1 Way Contract
Year 2035 : $94,975,000
Year 2036 : $73,900,000
Year 2037 : $46,000,000
Year 2038 : $15,500,000

Farm Players Salaries
Rhett Gardner	$0 (0)
Michael Eyssimont	$0 (0)
Vinni Lettieri	$0 (0)
Teemu Kivihalme	$0 (0)
Jonathan Ang	$0 (0)
Sam Vigneault	$0 (0)
Roland McKeown	$0 (0)
Gabriel Fontaine	$0 (0)
Kurtis MacDermid	$0 (0)
Carsen Twarynski	$0 (0)
Dennis Yan	$0 (0)
Gavin Bayreuther	$0 (0)
Evan McEneny	$0 (0)
Total Farm Players	13
Salary Commitment
Year 2035 : $0
Year 2036 : $0
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $0
Year 2036 : $0
Year 2037 : $0
Year 2038 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	7000 - $20 - 0 - 0.00%
Luxury :	2000 - $150 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$92,474,999
Farm Players Total Salaries	$1,689,500
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$24,119,298
Projected Bank Account	$24,119,298

Pro Players Salaries
Connor McDavid	$12,000,000 (2)
Sebastian Aho	$8,500,000 (1)
Matthew Tkachuk	$7,200,000 (5)
Thomas Chabot	$6,000,000 (1)
William Karlsson	$6,000,000 (5)
Ryan Ellis	$5,500,000 (4)
Reilly Smith	$5,500,000 (1)
Mackenzie Weegar	$5,000,000 (5)
Jacob Markstrom	$4,800,000 (2)
Jakob Silfverberg	$4,050,000 (3)
Jean-Gabriel Pageau	$4,000,000 (1)
Brandon Tanev	$3,500,000 (3)
Anthony Cirelli	$3,000,000 (3)
Zemgus Girgensons	$2,500,000 (3)
Zdeno Chara	$2,000,000 (1)
Antti Raanta	$1,999,999 (3)
Tyson Foerster	$925,000 (3)
Pavel Dorofeyev	$925,000 (3)
Tomas Nosek	$900,000 (2)
Morgan Barron	$750,000 (2)
John Marino	$750,000 (1)
John Leonard	$750,000 (2)
Rafael Harvey-Pinard	$750,000 (2)
Wyatt Newpower	$575,000 (1)
Brady Lyle	$575,000 (1)
Cam Lee	$575,000 (1)
Connor Mackey	$575,000 (1)
Radim Zohorna	$575,000 (1)
Jack Ahcan	$575,000 (1)
Patrick Khodorenko	$575,000 (1)
Pavel Gogolev	$575,000 (1)
Tanner Laczynski	$575,000 (1)
Ryan Pulock	$0 (0)
Warren Foegele	$0 (0)
Kailer Yamamoto	$0 (0)
Total Pro Players	35
Salary Commitment
Year 2035 : $92,474,999
Year 2036 : $60,549,999
Year 2037 : $40,599,999
Year 2038 : $23,700,000
Salary Average Commitment
Year 2035 : $72,849,999
Year 2036 : $47,924,999
Year 2037 : $31,524,999
Year 2038 : $20,700,000
Salary Cap with 1 Way Contract
Year 2035 : $92,474,999
Year 2036 : $60,549,999
Year 2037 : $40,599,999
Year 2038 : $23,700,000

Farm Players Salaries
Trevor Lewis	$155,000 (1)
Brian Gibbons	$99,500 (1)
Brad Hunt	$95,000 (1)
Pavel Shen	$92,500 (2)
Josef Korenar	$92,500 (1)
Logan Brown	$92,500 (1)
Lucas Elvenes	$92,500 (2)
Mason Marchment	$90,000 (2)
Jordan Gross	$90,000 (2)
Jalen Chatfield	$90,000 (2)
Eric Robinson	$90,000 (1)
Steven Fogarty	$90,000 (2)
Tanner Kero	$90,000 (2)
Brogan Rafferty	$90,000 (2)
Frederick Gaudreau	$90,000 (2)
Gemel Smith	$90,000 (2)
Christopher Wagner	$85,000 (1)
Veini Vehvilainen	$75,000 (1)
Ville Husso	$0 (0)
Nolan Stevens	$0 (0)
Steven Lorentz	$0 (0)
Victor Ejdsell	$0 (0)
Connor Clifton	$0 (0)
Total Farm Players	23
Salary Commitment
Year 2035 : $1,689,500
Year 2036 : $905,000
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,359,500
Year 2036 : $720,000
Year 2037 : $0
Year 2038 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	9000 - $130 - 0 - 0.00%
Level 2:	6500 - $100 - 0 - 0.00%
Level 3:	4500 - $75 - 0 - 0.00%
Level 4:	3000 - $55 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
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	$747,500
Coaches Total Salaries	$6,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$108,427,861
Projected Bank Account	$108,427,861

Pro Players Salaries
Sidney Crosby	$10,000,000 (2)
Anze Kopitar	$9,000,000 (4)
Bo Horvat	$9,000,000 (5)
John Carlson	$8,800,000 (3)
Jonathan Huberdeau	$8,500,000 (5)
Anders Lee	$6,600,000 (3)
Pierre-Luc Dubois	$5,000,000 (2)
Kevin Shattenkirk	$4,000,000 (6)
Pavel Francouz	$2,700,000 (2)
Cody Ceci	$2,600,000 (3)
Cameron Talbot	$2,600,000 (3)
Conor Sheary	$2,400,000 (3)
Jordan Martinook	$2,000,000 (4)
Mattias Janmark	$1,900,000 (4)
Brett Kulak	$1,800,000 (3)
Johan Larsson	$1,600,000 (3)
Jamie Oleksiak	$1,400,000 (4)
Phil Tomasino	$925,000 (3)
Cale Makar	$925,000 (2)
Mikko Kokkonen	$575,000 (1)
Ostap Safin	$575,000 (1)
Jack Dugan	$575,000 (1)
Peter DiLiberatore	$575,000 (1)
Dmitry Zavgorodniy	$575,000 (1)
Andrei Altybarmakyan	$575,000 (1)
Ryan McGregor	$575,000 (1)
Tyler Tucker	$575,000 (1)
Zayde Wisdom	$575,000 (1)
Cameron Hillis	$575,000 (1)
Total Pro Players	29
Salary Commitment
Year 2035 : $87,500,000
Year 2036 : $81,750,000
Year 2037 : $63,125,000
Year 2038 : $35,800,000
Salary Average Commitment
Year 2035 : $69,615,000
Year 2036 : $69,615,000
Year 2037 : $56,340,000
Year 2038 : $29,340,000
Salary Cap with 1 Way Contract
Year 2035 : $87,500,000
Year 2036 : $81,750,000
Year 2037 : $63,125,000
Year 2038 : $35,800,000

Farm Players Salaries
Devin Shore	$100,000 (5)
Drake Rymsha	$92,500 (1)
Mason Shaw	$92,500 (1)
Ivan Chekhovich	$92,500 (2)
Nick Henry	$92,500 (2)
Michael Anderson	$92,500 (2)
Tyler Steenbergen	$92,500 (1)
Chase Pearson	$92,500 (1)
Christoffer Ehn	$0 (0)
Alexey Lipanov	$0 (0)
Brady Vail	$0 (0)
Dominik Simon	$0 (0)
Henri Ikonen	$0 (0)
Ian McCoshen	$0 (0)
Emil Johansson	$0 (0)
Kasimir Kaskisuo	$0 (0)
Ludwig Bystrom	$0 (0)
Guillaume Brisebois	$0 (0)
Jean-Christophe Beaudin	$0 (0)
Klim Kostin	$0 (0)
Trevor Murphy	$0 (0)
Joni Tuulola	$0 (0)
Sergey Zborovskiy	$0 (0)
Ryan Culkin	$0 (0)
Ryan Olsen	$0 (0)
AJ Greer	$0 (0)
Total Farm Players	26
Salary Commitment
Year 2035 : $747,500
Year 2036 : $377,500
Year 2037 : $100,000
Year 2038 : $100,000
Salary Average Commitment
Year 2035 : $472,000
Year 2036 : $242,000
Year 2037 : $242,000
Year 2038 : $242,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	10000 - $100 - 0 - 0.00%
Level 2:	7000 - $80 - 0 - 0.00%
Level 3:	4000 - $50 - 0 - 0.00%
Level 4:	2000 - $45 - 0 - 0.00%
Luxury :	2000 - $175 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,500,000
Farm Players Total Salaries	$1,760,000
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$289,939,157
Projected Bank Account	$289,939,157

Pro Players Salaries
Brad Marchand	$10,000,000 (3)
Jake Guentzel	$7,500,000 (3)
Ryan O'Reilly	$7,500,000 (3)
Anthony Mantha	$6,500,000 (4)
Ryan Nugent-Hopkins	$6,500,000 (3)
Seth Jones	$6,250,000 (2)
Neal Pionk	$5,000,000 (2)
Roope Hintz	$4,750,000 (3)
Mattias Ekholm	$4,500,000 (1)
Brett Pesce	$4,000,000 (2)
Kevin Hayes	$4,000,000 (1)
Adam Lowry	$2,000,000 (2)
Josh Archibald	$1,200,000 (3)
Luke Evangelista	$925,000 (3)
Dylan Cozens	$925,000 (3)
Curtis Hall	$925,000 (3)
Damien Giroux	$925,000 (3)
Ryan Suzuki	$925,000 (3)
Donovan Sebrango	$925,000 (3)
Riley Damiani	$925,000 (3)
Michael Vukojevic	$925,000 (3)
Jamieson Rees	$925,000 (3)
Markus Phillips	$750,000 (2)
Cole Reinhardt	$750,000 (2)
Chad Yetman	$750,000 (2)
Tyce Thompson	$750,000 (2)
Olle Eriksson-Ek	$750,000 (2)
Emilio Pettersen	$575,000 (1)
David Cotton	$575,000 (1)
Carson Meyer	$575,000 (1)
Anthony Duclair	$0 (0)
Philippe Myers	$0 (0)
Marcus Pettersson	$0 (0)
Total Pro Players	33
Salary Commitment
Year 2035 : $83,500,000
Year 2036 : $73,275,000
Year 2037 : $52,275,000
Year 2038 : $6,500,000
Salary Average Commitment
Year 2035 : $46,175,000
Year 2036 : $37,675,000
Year 2037 : $23,850,000
Year 2038 : $2,000,000
Salary Cap with 1 Way Contract
Year 2035 : $83,500,000
Year 2036 : $73,275,000
Year 2037 : $52,275,000
Year 2038 : $6,500,000

Farm Players Salaries
Thatcher Demko	$475,000 (3)
Luke Glendening	$175,000 (1)
Alex Alexeyev	$92,500 (2)
Cody Glass	$92,500 (2)
Connor Dewar	$92,500 (2)
Conor Timmins	$92,500 (2)
Isaac Ratcliffe	$92,500 (2)
Joel Farabee	$92,500 (2)
Isac Lundestrom	$92,500 (1)
Simon Holmstrom	$92,500 (2)
Otto Koivula	$92,500 (1)
Rasmus Asplund	$92,500 (1)
Troy Terry	$92,500 (1)
Tyler Benson	$92,500 (1)
Jordan Greenway	$0 (0)
Mitchell Stephens	$0 (0)
Jacob Larsson	$0 (0)
Ross Colton	$0 (0)
Sean Day	$0 (0)
Alexandre Carrier	$0 (0)
Joey Daccord	$0 (0)
Total Farm Players	21
Salary Commitment
Year 2035 : $1,760,000
Year 2036 : $1,122,500
Year 2037 : $475,000
Year 2038 : $0
Salary Average Commitment
Year 2035 : $637,500
Year 2036 : $175,000
Year 2037 : $175,000
Year 2038 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Cormster Arena
Level 1:	10000 - $150 - 0 - 0.00%
Level 2:	7500 - $100 - 0 - 0.00%
Level 3:	3275 - $75 - 0 - 0.00%
Level 4:	2275 - $50 - 0 - 0.00%
Luxury :	1950 - $200 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,150,000
Farm Players Total Salaries	$865,000
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$30,356,843
Projected Bank Account	$30,356,843

Pro Players Salaries
Oliver Bjorkstrand	$5,700,000 (5)
Derek Stepan	$5,500,000 (1)
Vincent Trocheck	$5,250,000 (1)
Nazem Kadri	$5,000,000 (4)
Joshua Bailey	$5,000,000 (2)
Jordan Staal	$5,000,000 (1)
David Savard	$4,650,000 (1)
Brandon Saad	$4,450,000 (2)
Keith Yandle	$4,300,000 (2)
Dmitry Orlov	$4,100,000 (3)
Alex Iafallo	$4,000,000 (3)
Tristan Jarry	$3,500,000 (1)
Blake Comeau	$3,000,000 (1)
Luca Sbisa	$3,000,000 (1)
Patrik Nemeth	$2,750,000 (2)
Olli Maatta	$2,000,000 (2)
Valeri Nichushkin	$1,875,000 (3)
Martin Frk	$1,000,000 (1)
Reilly Walsh	$750,000 (2)
Cole Hults	$750,000 (2)
Igor Bobkov	$575,000 (2)
Total Pro Players	21
Salary Commitment
Year 2035 : $72,150,000
Year 2036 : $41,250,000
Year 2037 : $20,675,000
Year 2038 : $10,700,000
Salary Average Commitment
Year 2035 : $68,825,000
Year 2036 : $38,925,000
Year 2037 : $18,650,000
Year 2038 : $8,275,000
Salary Cap with 1 Way Contract
Year 2035 : $72,150,000
Year 2036 : $41,250,000
Year 2037 : $20,675,000
Year 2038 : $10,700,000

Farm Players Salaries
Will Butcher	$325,000 (3)
Riley Nash	$200,000 (3)
Carson Soucy	$190,000 (3)
Brett Ritchie	$150,000 (1)
Joseph Woll	$0 (0)
Jake Massie	$0 (0)
Ashton Sautner	$0 (0)
Casey Fitzgerald	$0 (0)
Damir Sharipzianov	$0 (0)
Dan Renouf	$0 (0)
Colton White	$0 (0)
Brent Pedersen	$0 (0)
Jesper Lindgren	$0 (0)
Chaz Reddekopp	$0 (0)
Jakub Skarek	$0 (0)
Joseph Blandisi	$0 (0)
Josh Brown	$0 (0)
Connor Bunnaman	$0 (0)
MacKenzie Entwistle	$0 (0)
Igor Shvyrev	$0 (0)
Nikita Korostelev	$0 (0)
Marek Langhamer	$0 (0)
Adam Brooks	$0 (0)
Total Farm Players	23
Salary Commitment
Year 2035 : $865,000
Year 2036 : $715,000
Year 2037 : $715,000
Year 2038 : $0
Salary Average Commitment
Year 2035 : $745,000
Year 2036 : $595,000
Year 2037 : $595,000
Year 2038 : $0

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - $95 - 0 - 0.00%
Level 2:	7000 - $80 - 0 - 0.00%
Level 3:	4000 - $65 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,900,000
Farm Players Total Salaries	$370,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$196,603,239
Projected Bank Account	$196,603,239

Pro Players Salaries
Mark Stone	$9,000,000 (4)
Mike Hoffman	$7,200,000 (2)
Patrick Maroon	$5,000,000 (1)
Dominik Kubalik	$5,000,000 (4)
Jake Muzzin	$5,000,000 (4)
Elvis Merzlikins	$4,000,000 (4)
Oscar Klefbom	$4,000,000 (3)
Ondrej Kase	$3,800,000 (2)
Brock Nelson	$3,600,000 (1)
Josh Anderson	$3,100,000 (1)
Frank Vatrano	$3,000,000 (1)
Miles Wood	$2,500,000 (2)
Ben Hutton	$2,500,000 (1)
William Carrier	$1,500,000 (2)
Dylan Sikura	$1,000,000 (1)
Nils Hoglander	$925,000 (3)
Cole Schwindt	$925,000 (3)
Carl Dahlstrom	$850,000 (1)
Luke Johnson	$0 (0)
Nikita Tryamkin	$0 (0)
Cristoval Nieves	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2035 : $62,900,000
Year 2036 : $43,850,000
Year 2037 : $28,850,000
Year 2038 : $23,000,000
Salary Average Commitment
Year 2035 : $46,585,000
Year 2036 : $30,235,000
Year 2037 : $18,000,000
Year 2038 : $14,000,000
Salary Cap with 1 Way Contract
Year 2035 : $62,900,000
Year 2036 : $43,850,000
Year 2037 : $28,850,000
Year 2038 : $23,000,000

Farm Players Salaries
Oleg Sosunov	$92,500 (1)
Max Jones	$92,500 (1)
Martin Kaut	$92,500 (1)
Moritz Seider	$92,500 (2)
Evan Cowley	$0 (0)
Reid Duke	$0 (0)
Niklas Hansson	$0 (0)
Joonas Lyytinen	$0 (0)
David Pope	$0 (0)
Jan Kostalek	$0 (0)
Deven Sideroff	$0 (0)
Dillon Heatherington	$0 (0)
Dominik Masin	$0 (0)
Dakota Joshua	$0 (0)
Brandon Baddock	$0 (0)
Brett Lernout	$0 (0)
Total Farm Players	16
Salary Commitment
Year 2035 : $370,000
Year 2036 : $92,500
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $172,500
Year 2036 : $0
Year 2037 : $0
Year 2038 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Devils Hometown
Level 1:	6000 - $120 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $22 - 0 - 0.00%
Luxury :	1000 - $230 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,950,000
Farm Players Total Salaries	$610,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	($7,631,660)
Projected Bank Account	($7,631,660)

Pro Players Salaries
Oliver Ekman-Larsson	$8,000,000 (2)
Ryan McDonagh	$7,000,000 (1)
Adam Henrique	$6,000,000 (2)
Ondrej Palat	$5,500,000 (4)
Mikael Backlund	$5,000,000 (1)
John Gibson	$5,000,000 (4)
Corey Perry	$4,750,000 (1)
Josh Manson	$4,500,000 (3)
Jakub Vrana	$4,500,000 (3)
Kyle Turris	$4,000,000 (5)
Jesper Bratt	$3,750,000 (5)
Jake Allen	$3,700,000 (2)
Jonas Brodin	$3,500,000 (1)
Bryan Rust	$3,500,000 (1)
Nick Bonino	$2,250,000 (3)
Justin Holl	$2,000,000 (1)
Carl Hagelin	$2,000,000 (3)
Slater Koekkoek	$1,100,000 (2)
Nikolay Goldobin	$975,000 (2)
David Gustafsson	$925,000 (2)
Landon Bow	$0 (0)
Eamon McAdam	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2035 : $77,950,000
Year 2036 : $52,200,000
Year 2037 : $31,500,000
Year 2038 : $18,250,000
Salary Average Commitment
Year 2035 : $71,050,000
Year 2036 : $46,950,000
Year 2037 : $24,775,000
Year 2038 : $14,700,000
Salary Cap with 1 Way Contract
Year 2035 : $77,950,000
Year 2036 : $52,200,000
Year 2037 : $31,500,000
Year 2038 : $18,250,000

Farm Players Salaries
Tim Schaller	$200,000 (3)
Nicolas Deslauriers	$150,000 (1)
Logan Stanley	$92,500 (1)
Arnaud Durandeau	$92,500 (2)
Andrew Peeke	$75,000 (1)
Michael Spacek	$0 (0)
Derrick Pouliot	$0 (0)
Brandon Gignac	$0 (0)
Total Farm Players	8
Salary Commitment
Year 2035 : $610,000
Year 2036 : $292,500
Year 2037 : $200,000
Year 2038 : $0
Salary Average Commitment
Year 2035 : $407,500
Year 2036 : $200,000
Year 2037 : $200,000
Year 2038 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	10000 - $120 - 0 - 0.00%
Level 2:	6000 - $75 - 0 - 0.00%
Level 3:	4000 - $50 - 0 - 0.00%
Level 4:	3000 - $30 - 0 - 0.00%
Luxury :	2000 - $230 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,720,000
Farm Players Total Salaries	$200,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$138,569,244
Projected Bank Account	$138,569,244

Pro Players Salaries
Alex DeBrincat	$7,700,000 (7)
Mikhail Sergachev	$6,600,000 (6)
David Perron	$6,500,000 (2)
Matthew Dumba	$6,500,000 (1)
Timo Meier	$5,000,000 (4)
Jake DeBrusk	$4,000,000 (5)
Anthony Beauvillier	$3,500,000 (1)
Nick Holden	$2,500,000 (3)
Cody Eakin	$2,250,000 (1)
Alex Biega	$1,500,000 (1)
Luke Kunin	$1,020,000 (1)
Antoine Waked	$950,000 (1)
Carson Focht	$925,000 (3)
Graeme Clarke	$925,000 (3)
Hunter Skinner	$925,000 (3)
Henri Jokiharju	$925,000 (1)
Jonathan Gruden	$925,000 (3)
Curtis Douglas	$750,000 (3)
Tyler Wall	$750,000 (2)
Kaapo Kahkonen	$575,000 (1)
Johan Sodergran	$0 (1)
Steven Santini	$0 (0)
Jeremy Davies	$0 (0)
Emile Poirier	$0 (0)
Liam O'Brien	$0 (0)
Yakov Trenin	$0 (0)
Total Pro Players	26
Salary Commitment
Year 2035 : $54,720,000
Year 2036 : $37,500,000
Year 2037 : $30,250,000
Year 2038 : $23,300,000
Salary Average Commitment
Year 2035 : $35,020,000
Year 2036 : $18,150,000
Year 2037 : $12,650,000
Year 2038 : $10,150,000
Salary Cap with 1 Way Contract
Year 2035 : $54,720,000
Year 2036 : $37,500,000
Year 2037 : $30,250,000
Year 2038 : $23,300,000

Farm Players Salaries
Louis Domingue	$200,000 (1)
Samuel Laberge	$0 (0)
Kevin Ekman-Larsson	$0 (0)
Remi Elie	$0 (0)
Mason Geertsen	$0 (0)
Jack Dougherty	$0 (0)
Gustav Olofsson	$0 (0)
Eetu Luostarinen	$0 (0)
Total Farm Players	8
Salary Commitment
Year 2035 : $200,000
Year 2036 : $0
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $121,000
Year 2036 : $0
Year 2037 : $0
Year 2038 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Seb Center
Level 1:	8000 - $95 - 0 - 0.00%
Level 2:	6000 - $75 - 0 - 0.00%
Level 3:	5000 - $30 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,750,000
Farm Players Total Salaries	$507,500
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$217,878,620
Projected Bank Account	$217,878,620

Pro Players Salaries
Blake Wheeler	$7,000,000 (2)
Cam Atkinson	$6,250,000 (4)
Robin Lehner	$6,000,000 (3)
Yanni Gourde	$6,000,000 (2)
Jason Zucker	$4,000,000 (1)
Erik Gudbranson	$3,500,000 (1)
Travis Hamonic	$3,500,000 (2)
Jonathan Bernier	$2,700,000 (1)
Zach Aston-Reese	$2,200,000 (4)
David Kampf	$2,000,000 (2)
Marcus Sorensen	$2,000,000 (1)
Jujhar Khaira	$1,750,000 (5)
Joakim Nordstrom	$1,500,000 (1)
Christian Wolanin	$975,000 (3)
Joey Anderson	$925,000 (1)
Michael Kesselring	$925,000 (3)
Aidan Dudas	$925,000 (3)
Julius Honka	$750,000 (4)
Harri Sateri	$700,000 (1)
Matt Filipe	$575,000 (1)
Wade Allison	$575,000 (1)
Oskar Lindblom	$0 (0)
Frederik Gauthier	$0 (0)
Caleb Jones	$0 (0)
Nathan Bastian	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2035 : $54,750,000
Year 2036 : $38,275,000
Year 2037 : $19,775,000
Year 2038 : $10,950,000
Salary Average Commitment
Year 2035 : $50,250,000
Year 2036 : $35,565,000
Year 2037 : $17,065,000
Year 2038 : $11,090,000
Salary Cap with 1 Way Contract
Year 2035 : $54,750,000
Year 2036 : $38,275,000
Year 2037 : $19,775,000
Year 2038 : $10,950,000

Farm Players Salaries
Nate Schnarr	$92,500 (2)
Michael Rasmussen	$92,500 (1)
Jakub Lauko	$92,500 (2)
Joel Hanley	$57,500 (1)
Kole Sherwood	$57,500 (1)
Chad Ruhwedel	$57,500 (1)
Colby Sissons	$57,500 (1)
Ryan MacInnis	$0 (0)
Michael DalColle	$0 (0)
Rasmus Andersson	$0 (0)
Gilles Senn	$0 (0)
Adam Werner	$0 (0)
Samuel Morin	$0 (0)
Valentin Zykov	$0 (0)
Ryan Fitzgerald	$0 (0)
Sebastiann Aho	$0 (0)
Adam Huska	$0 (0)
Evgeny Svechnikov	$0 (0)
Total Farm Players	18
Salary Commitment
Year 2035 : $507,500
Year 2036 : $185,000
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $305,000
Year 2036 : $0
Year 2037 : $0
Year 2038 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philadelphia Coliseum
Level 1:	9000 - $150 - 0 - 0.00%
Level 2:	7000 - $100 - 0 - 0.00%
Level 3:	4000 - $75 - 0 - 0.00%
Level 4:	3000 - $50 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,900,000
Farm Players Total Salaries	$817,500
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$245,205,057
Projected Bank Account	$245,205,057

Pro Players Salaries
Auston Matthews	$12,000,000 (3)
Kyle Okposo	$6,700,000 (2)
Clayton Keller	$6,500,000 (7)
Alex Galchenyuk	$5,650,000 (3)
Jonathan Drouin	$5,000,000 (4)
Ryan Murray	$2,500,000 (3)
Anthony Bitetto	$2,000,000 (1)
Carter Hutton	$2,000,000 (2)
Zac Jones	$925,000 (3)
Alex Grant	$575,000 (1)
Chris Driedger	$575,000 (1)
Sergei Mozyakin	$575,000 (1)
Matt Moulson	$575,000 (1)
Konstantin Barulin	$575,000 (1)
Cory Conacher	$575,000 (1)
Ilya Lyubushkin	$575,000 (1)
Justin Dowling	$575,000 (1)
Aaron Ness	$575,000 (1)
Justin Bailey	$575,000 (1)
Buddy Robinson	$575,000 (1)
Cameron Gaunce	$575,000 (1)
Matt Irwin	$575,000 (1)
Peter Holland	$575,000 (1)
Quinton Howden	$575,000 (1)
Nikita Scherbak	$0 (0)
Alex Schoenborn	$0 (0)
Total Pro Players	26
Salary Commitment
Year 2035 : $51,900,000
Year 2036 : $41,275,000
Year 2037 : $32,575,000
Year 2038 : $11,500,000
Salary Average Commitment
Year 2035 : $47,450,000
Year 2036 : $36,825,000
Year 2037 : $26,225,000
Year 2038 : $5,575,000
Salary Cap with 1 Way Contract
Year 2035 : $51,900,000
Year 2036 : $41,275,000
Year 2037 : $32,575,000
Year 2038 : $11,500,000

Farm Players Salaries
Olli Juolevi	$200,000 (2)
Michael McLeod	$150,000 (1)
Mathieu Olivier	$65,000 (1)
Joni Ortio	$57,500 (1)
Stanislav Galimov	$57,500 (1)
Andy Andreoff	$57,500 (1)
Nikolai Kulemin	$57,500 (1)
Cameron Hebig	$57,500 (1)
Kale Kessy	$57,500 (1)
Dmitri Kugryshev	$57,500 (1)
Total Farm Players	10
Salary Commitment
Year 2035 : $817,500
Year 2036 : $200,000
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $594,100
Year 2036 : $63,300
Year 2037 : $0
Year 2038 : $0

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,400,000
Farm Players Total Salaries	$2,012,500
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	($26,925,614)
Projected Bank Account	($26,925,614)

Pro Players Salaries
Martin Jones	$9,000,000 (3)
Joe Pavelski	$7,200,000 (1)
Tomas Tatar	$6,500,000 (2)
Jonathan Quick	$6,500,000 (1)
Tyler Myers	$4,500,000 (2)
Ryan Lindgren	$4,000,000 (5)
Nino Niederreiter	$4,000,000 (2)
Travis Zajac	$3,500,000 (1)
Jack Johnson	$3,000,000 (1)
Marco Scandella	$3,000,000 (2)
Joel Edmundson	$2,500,000 (1)
Danton Heinen	$2,500,000 (2)
Ilya Mikheyev	$2,500,000 (3)
Ivan Barbashev	$2,500,000 (1)
Joel Eriksson-Ek	$2,500,000 (2)
Brett Connolly	$1,900,000 (2)
Jake Virtanen	$1,750,000 (1)
Jason Dickinson	$1,500,000 (1)
Sean Walker	$925,000 (2)
Maxime Comtois	$925,000 (1)
Alexander Holtz	$925,000 (3)
Jean-Luc Foudy	$925,000 (3)
James Reimer	$850,000 (1)
Pierre Engvall	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2035 : $73,400,000
Year 2036 : $43,175,000
Year 2037 : $17,350,000
Year 2038 : $4,000,000
Salary Average Commitment
Year 2035 : $64,950,000
Year 2036 : $36,250,000
Year 2037 : $9,575,000
Year 2038 : $575,000
Salary Cap with 1 Way Contract
Year 2035 : $73,400,000
Year 2036 : $43,175,000
Year 2037 : $17,350,000
Year 2038 : $4,000,000

Farm Players Salaries
Ryan Dzingel	$400,000 (1)
Brendan Perlini	$250,000 (1)
Jack Roslovic	$150,000 (1)
Nicolas Roy	$150,000 (3)
Tucker Poolman	$100,000 (2)
Matt Tomkins	$92,500 (1)
Givani Smith	$92,500 (1)
Daniel Sprong	$92,500 (1)
Casey Mittelstadt	$92,500 (1)
Henrik Borgstrom	$92,500 (1)
Eric Comrie	$92,500 (1)
Jordan Kyrou	$92,500 (1)
Cooper Marody	$80,000 (1)
Jakob Stukel	$80,000 (1)
Anthony Richard	$80,000 (2)
Blake Lizotte	$75,000 (1)
Travis Dermott	$0 (0)
Trent Frederic	$0 (0)
Taro Hirose	$0 (0)
Total Farm Players	19
Salary Commitment
Year 2035 : $2,012,500
Year 2036 : $330,000
Year 2037 : $150,000
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,547,500
Year 2036 : $237,500
Year 2037 : $57,500
Year 2038 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jul's Center
Level 1:	8500 - $90 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	3500 - $60 - 0 - 0.00%
Level 4:	5000 - $40 - 0 - 0.00%
Luxury :	2000 - $150 - 0 - 0.00%
Total Capacity :	24000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,350,000
Farm Players Total Salaries	$2,109,500
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$209,863,547
Projected Bank Account	$209,863,547

Pro Players Salaries
Mitchell Marner	$10,500,000 (2)
Mika Zibanejad	$10,000,000 (5)
Victor Hedman	$9,000,000 (3)
Patrice Bergeron	$7,700,000 (2)
Charlie McAvoy	$6,500,000 (6)
Mark Giordano	$6,500,000 (2)
Dougie Hamilton	$6,250,000 (1)
Evander Kane	$6,000,000 (1)
Jake McCabe	$4,500,000 (4)
Pavel Buchnevich	$4,500,000 (5)
Ryan Graves	$3,750,000 (5)
Zach Hyman	$3,500,000 (2)
Michael Grabner	$2,000,000 (2)
Noel Acciari	$1,750,000 (1)
Alex Nedeljkovic	$975,000 (2)
Elias Pettersson	$925,000 (1)
Grigori Denisenko	$925,000 (3)
Erik Brannstrom	$925,000 (1)
Jason Robertson	$925,000 (2)
Liam Foudy	$925,000 (3)
Calen Addison	$925,000 (3)
Dakota Mermis	$800,000 (1)
Kirill Kaprizov	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 2035 : $90,350,000
Year 2036 : $73,125,000
Year 2037 : $41,025,000
Year 2038 : $29,250,000
Salary Average Commitment
Year 2035 : $78,150,000
Year 2036 : $62,200,000
Year 2037 : $31,525,000
Year 2038 : $23,325,000
Salary Cap with 1 Way Contract
Year 2035 : $90,350,000
Year 2036 : $73,125,000
Year 2037 : $41,025,000
Year 2038 : $29,250,000

Farm Players Salaries
Andrew Copp	$375,000 (4)
Greg Pateryn	$200,000 (5)
Matthew Nieto	$200,000 (4)
Mario Kempe	$97,000 (1)
Ukko-Pekka Luukkonen	$92,500 (2)
Martin Necas	$92,500 (1)
Adam Boqvist	$92,500 (2)
Gabriel Bourque	$85,000 (1)
Logan Shaw	$85,000 (2)
Jake Oettinger	$75,000 (1)
Jared Coreau	$70,000 (1)
Jean-Francois Berube	$70,000 (1)
Jordan Szwarz	$57,500 (1)
Cody Franson	$57,500 (1)
Taylor Beck	$57,500 (1)
Sam Carrick	$57,500 (2)
Dylan McIlrath	$57,500 (2)
Patrice Cormier	$57,500 (1)
Matt Bartkowski	$57,500 (1)
Maxim Lamarche	$57,500 (1)
Austin Czarnik	$57,500 (1)
Brandon Dubinsky	$57,500 (2)
Total Farm Players	22
Salary Commitment
Year 2035 : $2,109,500
Year 2036 : $1,217,500
Year 2037 : $775,000
Year 2038 : $775,000
Salary Average Commitment
Year 2035 : $1,632,000
Year 2036 : $832,500
Year 2037 : $575,000
Year 2038 : $575,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Budweiser Arena
Level 1:	7000 - $150 - 0 - 0.00%
Level 2:	6000 - $100 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	5000 - $50 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,850,000
Farm Players Total Salaries	$75,000
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	($15,186,113)
Projected Bank Account	($15,186,113)

Pro Players Salaries
Evgeni Malkin	$10,500,000 (2)
Phil Kessel	$9,000,000 (1)
Darnell Nurse	$7,500,000 (5)
Taylor Hall	$6,000,000 (1)
Jordan Eberle	$5,100,000 (7)
Erik Johnson	$5,000,000 (4)
Sami Vatanen	$4,500,000 (2)
Philipp Grubauer	$4,000,000 (1)
Frans Nielsen	$4,000,000 (1)
Adam Erne	$2,000,000 (2)
Jesperi Kotkaniemi	$925,000 (1)
Kaapo Kakko	$925,000 (2)
Egor Sokolov	$925,000 (3)
Jack Hughes	$925,000 (2)
Connor McMichael	$925,000 (3)
Rasmus Dahlin	$925,000 (1)
Samuel Fagemo	$925,000 (3)
Cole Caufield	$925,000 (3)
Andrei Svechnikov	$925,000 (1)
Matt Luff	$800,000 (1)
Brayden Burke	$800,000 (2)
Justin Almeida	$750,000 (2)
Wyatt Kalynuk	$575,000 (1)
Trevor Moore	$0 (0)
Nail Yakupov	$0 (0)
Jakub Zboril	$0 (0)
Total Pro Players	26
Salary Commitment
Year 2035 : $68,850,000
Year 2036 : $41,700,000
Year 2037 : $21,300,000
Year 2038 : $17,600,000
Salary Average Commitment
Year 2035 : $54,073,000
Year 2036 : $28,773,000
Year 2037 : $12,500,000
Year 2038 : $12,500,000
Salary Cap with 1 Way Contract
Year 2035 : $68,850,000
Year 2036 : $41,700,000
Year 2037 : $21,300,000
Year 2038 : $17,600,000

Farm Players Salaries
Aleksi Heponiemi	$75,000 (1)
Michael Joly	$0 (0)
Anthony Greco	$0 (0)
Christopher Brown	$0 (0)
Chase DeLeo	$0 (0)
Colby Williams	$0 (0)
Ben Gleason	$0 (0)
Fabian Zetterlund	$0 (0)
Jordan Subban	$0 (0)
Michael Carcone	$0 (0)
Sam Miletic	$0 (0)
Petrus Palmu	$0 (0)
Nelson Nogier	$0 (0)
Mac Hollowell	$0 (0)
Reid Gardiner	$0 (0)
Jayden Halbgewachs	$0 (0)
Maxim Mamin	$0 (0)
Rudolfs Balcers	$0 (0)
Sean Durzi	$0 (0)
Mitch Reinke	$0 (0)
Nic Petan	$0 (0)
Total Farm Players	21
Salary Commitment
Year 2035 : $75,000
Year 2036 : $0
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $0
Year 2036 : $0
Year 2037 : $0
Year 2038 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	8250 - $100 - 0 - 0.00%
Level 2:	6750 - $65 - 0 - 0.00%
Level 3:	3750 - $51 - 0 - 0.00%
Level 4:	4250 - $35 - 0 - 0.00%
Luxury :	2000 - $205 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$30,950,000
Farm Players Total Salaries	$745,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$179,514,658
Projected Bank Account	$179,514,658

Pro Players Salaries
Rickard Rakell	$6,500,000 (4)
Frederik Andersen	$6,000,000 (3)
Matt Murray	$5,750,000 (3)
Jaroslav Halak	$3,500,000 (2)
Cal Petersen	$3,000,000 (5)
Dominik Kahun	$1,000,000 (2)
Gabriel Vilardi	$925,000 (2)
Juuso Valimaki	$925,000 (1)
Mattias Samuelsson	$925,000 (3)
Ryan Poehling	$925,000 (2)
Jeremy Swayman	$750,000 (2)
Dylan Samberg	$750,000 (2)
Madison Bowey	$0 (0)
Sami Niku	$0 (0)
Lucas Wallmark	$0 (0)
Julien Gauthier	$0 (0)
Trevor Carrick	$0 (0)
Colton Sissons	$0 (0)
Total Pro Players	18
Salary Commitment
Year 2035 : $30,950,000
Year 2036 : $30,025,000
Year 2037 : $22,175,000
Year 2038 : $9,500,000
Salary Average Commitment
Year 2035 : $23,975,000
Year 2036 : $23,400,000
Year 2037 : $18,150,000
Year 2038 : $7,400,000
Salary Cap with 1 Way Contract
Year 2035 : $30,950,000
Year 2036 : $30,025,000
Year 2037 : $22,175,000
Year 2038 : $9,500,000

Farm Players Salaries
Justin Abdelkader	$410,000 (1)
Mark Jankowski	$150,000 (2)
Josh Brook	$92,500 (2)
Shane Bowers	$92,500 (2)
Will Bitten	$0 (0)
Alexandre Ranger	$0 (0)
Alexey Toropchenko	$0 (0)
Brett Murray	$0 (0)
Andrew Sturtz	$0 (0)
Dominic Turgeon	$0 (0)
Brandon Hickey	$0 (0)
Charles Hudon	$0 (0)
Joseph Cecconi	$0 (0)
Nicolas Aube-Kubel	$0 (0)
Stelio Mattheos	$0 (0)
Jansen Harkins	$0 (0)
Paul Bittner	$0 (0)
Jack Kopacka	$0 (0)
Noah Juulsen	$0 (0)
Parker Wotherspoon	$0 (0)
Nick Ebert	$0 (0)
Nikita Popugaev	$0 (0)
Adam Ruzicka	$0 (0)
Total Farm Players	23
Salary Commitment
Year 2035 : $745,000
Year 2036 : $335,000
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $685,000
Year 2036 : $275,000
Year 2037 : $0
Year 2038 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Sundown Center
Level 1:	10000 - $100 - 0 - 0.00%
Level 2:	5000 - $80 - 0 - 0.00%
Level 3:	3000 - $50 - 0 - 0.00%
Level 4:	5000 - $40 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$88,750,000
Farm Players Total Salaries	$1,550,000
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$101,711,536
Projected Bank Account	$101,711,536

Pro Players Salaries
John Tavares	$9,500,000 (2)
Nathan MacKinnon	$9,000,000 (1)
Jonathan Toews	$8,500,000 (1)
Roman Josi	$8,200,000 (2)
Carey Price	$8,000,000 (4)
Torey Krug	$7,000,000 (5)
Filip Forsberg	$6,500,000 (4)
Kyle Palmieri	$5,000,000 (4)
Noah Hanifin	$4,500,000 (4)
Michael Matheson	$4,000,000 (1)
Danny DeKeyser	$3,500,000 (4)
Victor Olofsson	$3,500,000 (1)
Robert Bortuzzo	$2,500,000 (2)
Pierre-Edouard Bellemare	$2,000,000 (1)
Barclay Goodrow	$2,000,000 (2)
Ryan O'Rourke	$925,000 (3)
Jan Mysak	$925,000 (3)
Anton Khudobin	$850,000 (2)
Brian Boyle	$850,000 (1)
Luka Burzan	$750,000 (2)
Mark Kastelic	$750,000 (2)
Vincent Hinostroza	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2035 : $88,750,000
Year 2036 : $60,900,000
Year 2037 : $36,350,000
Year 2038 : $34,500,000
Salary Average Commitment
Year 2035 : $77,836,500
Year 2036 : $53,411,500
Year 2037 : $31,575,000
Year 2038 : $31,575,000
Salary Cap with 1 Way Contract
Year 2035 : $88,750,000
Year 2036 : $60,900,000
Year 2037 : $36,350,000
Year 2038 : $34,500,000

Farm Players Salaries
Jake Evans	$200,000 (3)
Victor Mete	$200,000 (3)
Jake Gardiner	$100,000 (2)
Ryan McLeod	$92,500 (2)
Taylor Raddysh	$92,500 (1)
Jake Leschyshyn	$92,500 (2)
Jan Drozg	$92,500 (2)
Kristian Vesalainen	$92,500 (1)
Kole Lind	$92,500 (1)
Trey Fix-Wolansky	$92,500 (2)
Jonathan Dahlen	$92,500 (1)
Filip Gustavsson	$92,500 (1)
Christian Folin	$85,000 (2)
Johnathan Kovacevic	$75,000 (1)
Zachary Sawchenko	$57,500 (2)
Mitchell VandeSompel	$0 (0)
Manuel Wiederer	$0 (0)
Nick Merkley	$0 (0)
Joona Koppanen	$0 (0)
Juuso Riikola	$0 (0)
Lukas Vejdemo	$0 (0)
Jayce Hawryluk	$0 (0)
Matthew Phillips	$0 (0)
Jacob Middleton	$0 (0)
Max Veronneau	$0 (0)
Andreas Borgman	$0 (0)
Total Farm Players	26
Salary Commitment
Year 2035 : $1,550,000
Year 2036 : $1,012,500
Year 2037 : $400,000
Year 2038 : $0
Salary Average Commitment
Year 2035 : $645,000
Year 2036 : $357,500
Year 2037 : $115,000
Year 2038 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bolts Center
Level 1:	10000 - $95 - 0 - 0.00%
Level 2:	6000 - $70 - 0 - 0.00%
Level 3:	3000 - $60 - 0 - 0.00%
Level 4:	4000 - $40 - 0 - 0.00%
Luxury :	2000 - $150 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,675,000
Farm Players Total Salaries	$932,500
Coaches Total Salaries	$2,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$169,783,099
Projected Bank Account	$169,783,099

Pro Players Salaries
John Klingberg	$10,000,000 (5)
Tyler Bertuzzi	$5,000,000 (4)
Charlie Coyle	$5,000,000 (3)
Chris Wideman	$5,000,000 (4)
Linus Ullmark	$4,000,000 (5)
Connor Murphy	$3,500,000 (3)
Joonas Donskoi	$3,500,000 (1)
Denis Gurianov	$3,000,000 (1)
Artturi Lehkonen	$2,500,000 (2)
Andreas Johnsson	$2,000,000 (2)
Tyson Jost	$2,000,000 (3)
Michael DiPietro	$925,000 (2)
Dennis Cholowski	$925,000 (1)
Brady Tkachuk	$925,000 (1)
Akil Thomas	$925,000 (3)
Jan Jenik	$925,000 (3)
Jesse Ylonen	$925,000 (3)
Kaedan Korczak	$925,000 (3)
Nick Robertson	$925,000 (3)
Raphael Lavoie	$925,000 (3)
Samuel Bolduc	$925,000 (3)
Sam Steel	$925,000 (1)
Dylan Gambrell	$0 (0)
Matt Benning	$0 (0)
Mathieu Joseph	$0 (0)
Brandon Montour	$0 (0)
Total Pro Players	26
Salary Commitment
Year 2035 : $55,675,000
Year 2036 : $46,400,000
Year 2037 : $40,975,000
Year 2038 : $24,000,000
Salary Average Commitment
Year 2035 : $35,380,000
Year 2036 : $27,155,000
Year 2037 : $23,955,000
Year 2038 : $13,650,000
Salary Cap with 1 Way Contract
Year 2035 : $55,675,000
Year 2036 : $46,400,000
Year 2037 : $40,975,000
Year 2038 : $24,000,000

Farm Players Salaries
Tage Thompson	$200,000 (2)
Vitaly Abramov	$92,500 (1)
Rasmus Sandin	$92,500 (1)
Pascal Laberge	$92,500 (1)
Keaton Middleton	$92,500 (1)
Kale Clague	$92,500 (1)
Martin Fehervary	$92,500 (2)
Gustav Lindstrom	$92,500 (2)
Linus Omark	$85,000 (1)
Tyler Parsons	$0 (0)
Sean Malone	$0 (0)
Oliver Kylington	$0 (0)
Gabriel Carlsson	$0 (0)
Dmytro Timashov	$0 (0)
Adam Helewka	$0 (0)
Total Farm Players	15
Salary Commitment
Year 2035 : $932,500
Year 2036 : $385,000
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $482,500
Year 2036 : $110,000
Year 2037 : $0
Year 2038 : $0

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleat Center
Level 1:	7000 - $150 - 0 - 0.00%
Level 2:	6000 - $95 - 0 - 0.00%
Level 3:	5000 - $70 - 0 - 0.00%
Level 4:	5000 - $60 - 0 - 0.00%
Luxury :	2000 - $170 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$40,070,000
Farm Players Total Salaries	$225,000
Coaches Total Salaries	$6,080,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$246,597,652
Projected Bank Account	$246,597,652

Pro Players Salaries
Sergei Bobrovsky	$8,500,000 (4)
Alec Martinez	$6,000,000 (1)
Derick Brassard	$5,500,000 (1)
Mikko Koskinen	$3,500,000 (4)
Patrik Berglund	$3,000,000 (2)
Pheonix Copley	$2,000,000 (3)
Mathieu Perreault	$1,900,000 (1)
Michael DelZotto	$1,900,000 (1)
Garnet Hathaway	$1,900,000 (1)
Andrej Sekera	$1,620,000 (1)
Alexis Lafreniere	$925,000 (3)
Nolan Foote	$925,000 (3)
Rocco Grimaldi	$900,000 (2)
Darren Raddysh	$750,000 (2)
Ross Johnston	$750,000 (2)
Frederic Allard	$0 (0)
Kiefer Sherwood	$0 (0)
Brett Seney	$0 (0)
Lukas Jasek	$0 (0)
Michael Prapavessis	$0 (0)
Adam Musil	$0 (0)
Aaron Luchuk	$0 (0)
Adam Johnson	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2035 : $40,070,000
Year 2036 : $21,250,000
Year 2037 : $15,850,000
Year 2038 : $12,000,000
Salary Average Commitment
Year 2035 : $37,012,500
Year 2036 : $18,192,500
Year 2037 : $12,742,500
Year 2038 : $12,000,000
Salary Cap with 1 Way Contract
Year 2035 : $40,070,000
Year 2036 : $21,250,000
Year 2037 : $15,850,000
Year 2038 : $12,000,000

Farm Players Salaries
Garret Sparks	$150,000 (3)
Jonathan Davidsson	$75,000 (1)
Antoine Bibeau	$0 (0)
Travis Barron	$0 (0)
Vili Saarijarvi	$0 (0)
Jeffrey Truchon-Viel	$0 (0)
Total Farm Players	6
Salary Commitment
Year 2035 : $225,000
Year 2036 : $150,000
Year 2037 : $150,000
Year 2038 : $0
Salary Average Commitment
Year 2035 : $104,500
Year 2036 : $104,500
Year 2037 : $104,500
Year 2038 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - $100 - 0 - 0.00%
Level 2:	6000 - $75 - 0 - 0.00%
Level 3:	5000 - $50 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	2000 - $175 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,500,000
Farm Players Total Salaries	$855,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$155,646,283
Projected Bank Account	$155,646,283

Pro Players Salaries
Braden Holtby	$8,000,000 (3)
Erik Gustafsson	$6,500,000 (4)
Brent Seabrook	$6,000,000 (1)
Anton Stralman	$5,000,000 (1)
Bobby Ryan	$4,000,000 (2)
Vince Dunn	$4,000,000 (4)
Troy Stecher	$3,750,000 (2)
Pavel Datsyuk	$3,000,000 (2)
Brendan Leipsic	$1,000,000 (3)
Thomas Harley	$925,000 (3)
Nicolas Hague	$925,000 (1)
Benoit-Olivier Groulx	$925,000 (3)
Dominik Bokk	$925,000 (3)
Hunter Jones	$925,000 (3)
Matej Pekar	$925,000 (3)
Tim Stutzle	$925,000 (3)
Trevor Zegras	$925,000 (3)
Joel Teasdale	$750,000 (2)
Jesper Boqvist	$750,000 (1)
Will Lockwood	$750,000 (2)
Max Gildon	$575,000 (1)
Jake Christiansen	$575,000 (1)
Mikko Lehtonen	$575,000 (1)
Tyler Angle	$575,000 (1)
Josh Dunne	$575,000 (1)
Declan McDonnell	$575,000 (1)
Brinson Pasichnuk	$575,000 (1)
Arttu Ruotsalainen	$575,000 (1)
Thomas Schemitsch	$0 (0)
Alexandar Georgiev	$0 (0)
Dysin Mayo	$0 (0)
Mikhail Vorobyev	$0 (0)
Total Pro Players	32
Salary Commitment
Year 2035 : $55,500,000
Year 2036 : $38,225,000
Year 2037 : $25,975,000
Year 2038 : $10,500,000
Salary Average Commitment
Year 2035 : $32,150,000
Year 2036 : $20,575,000
Year 2037 : $13,000,000
Year 2038 : $4,000,000
Salary Cap with 1 Way Contract
Year 2035 : $55,500,000
Year 2036 : $38,225,000
Year 2037 : $25,975,000
Year 2038 : $10,500,000

Farm Players Salaries
Samuel Blais	$150,000 (2)
Ty Dellandrea	$92,500 (1)
Riley Sutter	$92,500 (2)
Dmitri Samorukov	$92,500 (2)
Evan Bouchard	$92,500 (2)
Morgan Frost	$92,500 (2)
Brett Leason	$92,500 (2)
Oskar Steen	$75,000 (1)
Riley Tufte	$75,000 (1)
Matthew Spencer	$0 (0)
Lias Andersson	$0 (0)
Skyler McKenzie	$0 (0)
Graham Knott	$0 (0)
Francis Perron	$0 (0)
Eric Cornel	$0 (0)
Kerby Rychel	$0 (0)
Dylan Sadowy	$0 (0)
Timothy Liljegren	$0 (0)
Chris Bigras	$0 (0)
Total Farm Players	19
Salary Commitment
Year 2035 : $855,000
Year 2036 : $612,500
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $207,500
Year 2036 : $150,000
Year 2037 : $0
Year 2038 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Synergy Center
Level 1:	7999 - $150 - 0 - 0.00%
Level 2:	6000 - $100 - 0 - 0.00%
Level 3:	4001 - $75 - 0 - 0.00%
Level 4:	5000 - $50 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,370,000
Farm Players Total Salaries	$92,500
Coaches Total Salaries	$50,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$52,834,456
Projected Bank Account	$52,834,456

Pro Players Salaries
Tyler Seguin	$10,000,000 (3)
Evgeny Kuznetsov	$8,500,000 (1)
Vladimir Tarasenko	$8,000,000 (1)
Jeff Skinner	$7,000,000 (3)
Simeon Varlamov	$6,000,000 (4)
Marc-Andre Fleury	$6,000,000 (2)
Dylan Strome	$4,000,000 (4)
Tyler Toffoli	$4,000,000 (2)
Christian Dvorak	$3,750,000 (2)
Nick Bjugstad	$3,500,000 (2)
Brandon Carlo	$3,000,000 (4)
Robert Hagg	$3,000,000 (2)
Derek Forbort	$2,800,000 (2)
Brock McGinn	$2,500,000 (2)
Jonas Johansson	$2,000,000 (3)
Sam Bennett	$2,000,000 (2)
Maxime Lajoie	$1,250,000 (2)
Michael McCarron	$1,120,000 (1)
John Ludvig	$925,000 (3)
Tobias Bjornfot	$925,000 (2)
Miro Heiskanen	$925,000 (1)
Ville Heinola	$925,000 (3)
K'Andre Miller	$925,000 (3)
Maksim Sushko	$750,000 (1)
Ilya Sorokin	$575,000 (1)
Sonny Milano	$0 (0)
Jake Dotchin	$0 (0)
Mike Amadio	$0 (0)
Andreas Englund	$0 (0)
Total Pro Players	29
Salary Commitment
Year 2035 : $84,370,000
Year 2036 : $64,500,000
Year 2037 : $34,775,000
Year 2038 : $13,000,000
Salary Average Commitment
Year 2035 : $66,745,000
Year 2036 : $48,550,000
Year 2037 : $22,925,000
Year 2038 : $8,575,000
Salary Cap with 1 Way Contract
Year 2035 : $84,370,000
Year 2036 : $64,500,000
Year 2037 : $34,775,000
Year 2038 : $13,000,000

Farm Players Salaries
Noah Gregor	$92,500 (2)
Michael McNiven	$0 (0)
Tyler Moy	$0 (0)
Simon Bourque	$0 (0)
Lucas Johansen	$0 (0)
Gabriel Gagne	$0 (0)
Danick Martel	$0 (0)
Brett Pollock	$0 (0)
Total Farm Players	8
Salary Commitment
Year 2035 : $92,500
Year 2036 : $92,500
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $0
Year 2036 : $0
Year 2037 : $0
Year 2038 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Polar Coke Arena
Level 1:	8500 - $125 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	3500 - $55 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	2000 - $225 - 0 - 0.00%
Total Capacity :	23000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,900,000
Farm Players Total Salaries	$462,500
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$88,522,773
Projected Bank Account	$88,522,773

Pro Players Salaries
Steven Stamkos	$8,000,000 (5)
Connor Hellebuyck	$7,500,000 (2)
J.T. Miller	$7,500,000 (7)
Evgeny Dadonov	$7,250,000 (3)
Ivan Provorov	$6,500,000 (4)
Nick Leddy	$6,000,000 (1)
Alex Tuch	$4,000,000 (1)
Erik Cernak	$3,000,000 (3)
Mirco Mueller	$3,000,000 (2)
Jimmy Vesey	$2,750,000 (2)
Brandon Pirri	$2,500,000 (1)
Loui Eriksson	$2,500,000 (2)
Oscar Lindberg	$2,000,000 (1)
Ryan Carpenter	$1,500,000 (2)
Jesse Puljujarvi	$1,000,000 (1)
Wyatte Wylie	$925,000 (3)
Aliaksei Protas	$925,000 (3)
Shane Pinto	$925,000 (3)
Victor Soderstrom	$925,000 (3)
Lukas Dostal	$925,000 (3)
Michael Krutil	$925,000 (3)
Nikita Okhotyuk	$925,000 (3)
Ole Bjorgvik-Holm	$925,000 (3)
Jake Bean	$925,000 (1)
Miles Gendron	$575,000 (1)
Phil DiGiuseppe	$0 (0)
Dennis Gilbert	$0 (0)
Dan Vladar	$0 (0)
Christian Djoos	$0 (0)
Total Pro Players	29
Salary Commitment
Year 2035 : $73,900,000
Year 2036 : $56,900,000
Year 2037 : $39,650,000
Year 2038 : $22,000,000
Salary Average Commitment
Year 2035 : $56,525,000
Year 2036 : $39,650,000
Year 2037 : $24,575,000
Year 2038 : $20,500,000
Salary Cap with 1 Way Contract
Year 2035 : $73,900,000
Year 2036 : $56,900,000
Year 2037 : $39,650,000
Year 2038 : $22,000,000

Farm Players Salaries
Nicolas Beaudin	$92,500 (2)
Martin Pospisil	$92,500 (2)
Kody Clark	$92,500 (2)
Cliff Pu	$92,500 (1)
Barrett Hayton	$92,500 (2)
Samuel Montembeault	$0 (0)
Jean-Sebastien Dea	$0 (0)
Shawn Ouellette-St. Amant	$0 (0)
Jonne Tammela	$0 (0)
Jeremy Roy	$0 (0)
Mikkel Aagaard	$0 (0)
Jake Bischoff	$0 (0)
Kyle Wood	$0 (0)
Kayle Doetzel	$0 (0)
Jan Mandat	$0 (0)
Total Farm Players	15
Salary Commitment
Year 2035 : $462,500
Year 2036 : $370,000
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $57,500
Year 2036 : $0
Year 2037 : $0
Year 2038 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Diet Pepsi Arena
Level 1:	8000 - $105 - 0 - 0.00%
Level 2:	7000 - $75 - 0 - 0.00%
Level 3:	3000 - $60 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $150 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,575,000
Farm Players Total Salaries	$1,545,000
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$135,729,314
Projected Bank Account	$135,729,314

Pro Players Salaries
James vanRiemsdyk	$8,000,000 (3)
Ben Bishop	$8,000,000 (3)
Jared Spurgeon	$6,000,000 (1)
David Krejci	$6,000,000 (3)
Chris Kreider	$5,500,000 (4)
Tom Wilson	$5,500,000 (5)
Alex Goligoski	$5,000,000 (2)
Patric Hornqvist	$5,000,000 (1)
Vladislav Namestnikov	$4,500,000 (5)
Tomas Hertl	$4,500,000 (1)
Ian Cole	$4,250,000 (2)
David Rittich	$3,750,000 (1)
Lars Eller	$3,500,000 (1)
Alexander Edler	$3,500,000 (2)
Scott Laughton	$3,000,000 (4)
Calle Jarnkrok	$2,500,000 (3)
Chandler Stephenson	$1,850,000 (3)
Mark Borowiecki	$1,000,000 (1)
Jacob Moverare	$750,000 (2)
Drew O'Connor	$750,000 (2)
Bryce Kindopp	$575,000 (1)
Jani Hakanpaa	$575,000 (1)
Artem Zub	$575,000 (1)
Andreas Athanasiou	$0 (0)
Marc Michaelis	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2035 : $84,575,000
Year 2036 : $59,100,000
Year 2037 : $44,850,000
Year 2038 : $18,500,000
Salary Average Commitment
Year 2035 : $76,350,000
Year 2036 : $53,600,000
Year 2037 : $39,850,000
Year 2038 : $14,500,000
Salary Cap with 1 Way Contract
Year 2035 : $84,575,000
Year 2036 : $59,100,000
Year 2037 : $44,850,000
Year 2038 : $18,500,000

Farm Players Salaries
Mat Robson	$200,000 (2)
Craig Anderson	$200,000 (2)
Mark Pysyk	$200,000 (2)
Jonathon Merrill	$150,000 (2)
Jakub Kovar	$150,000 (2)
Korbinian Holzer	$100,000 (2)
Troy Grosenick	$100,000 (2)
Nick Caamano	$100,000 (2)
Andrew Cogliano	$100,000 (2)
Sven Baertschi	$85,000 (2)
Adin Hill	$85,000 (1)
Tommy Novak	$75,000 (1)
Sheldon Dries	$0 (0)
Jesse Graham	$0 (0)
Anton Blidh	$0 (0)
Andrei Mironov	$0 (0)
Conner Bleackley	$0 (0)
Denis Malgin	$0 (0)
Connor Carrick	$0 (0)
Filip Chlapik	$0 (0)
Julien Nantel	$0 (0)
Peter Cehlarik	$0 (0)
Jonas Siegenthaler	$0 (0)
Mark Friedman	$0 (0)
Nathan Noel	$0 (0)
Sergey Tolchinsky	$0 (0)
Total Farm Players	26
Salary Commitment
Year 2035 : $1,545,000
Year 2036 : $1,385,000
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,470,000
Year 2036 : $1,385,000
Year 2037 : $0
Year 2038 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	8000 - $150 - 0 - 0.00%
Level 2:	7000 - $110 - 0 - 0.00%
Level 3:	4000 - $80 - 0 - 0.00%
Level 4:	4000 - $55 - 0 - 0.00%
Luxury :	2000 - $250 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,625,000
Farm Players Total Salaries	$2,790,000
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$130,572,132
Projected Bank Account	$130,572,132

Pro Players Salaries
Nicklas Backstrom	$9,000,000 (3)
Justin Faulk	$7,000,000 (6)
Nikolaj Ehlers	$6,000,000 (3)
Hampus Lindholm	$5,500,000 (2)
Conor Garland	$5,000,000 (5)
James Neal	$5,000,000 (1)
Matt Duchene	$4,750,000 (1)
Chris Tierney	$4,500,000 (2)
Travis Sanheim	$3,750,000 (1)
Mike Smith	$3,750,000 (1)
Nikita Zadorov	$3,250,000 (1)
Oskar Sundqvist	$2,900,000 (2)
Brenden Dillon	$2,800,000 (2)
Wayne Simmonds	$2,750,000 (2)
Zack Kassian	$2,750,000 (3)
Zach Bogosian	$2,600,000 (2)
Darren Helm	$1,500,000 (2)
Austin Watson	$1,500,000 (2)
Joe Thornton	$1,250,000 (2)
Adam Gaudette	$1,000,000 (1)
Oscar Fantenberg	$950,000 (1)
Matthew Boldy	$925,000 (3)
Jacob Perreault	$925,000 (3)
Henrik Karlsson	$700,000 (2)
Felix Bibeau	$575,000 (1)
Colin White	$0 (0)
Total Pro Players	26
Salary Commitment
Year 2035 : $80,625,000
Year 2036 : $57,600,000
Year 2037 : $31,600,000
Year 2038 : $12,000,000
Salary Average Commitment
Year 2035 : $67,525,000
Year 2036 : $47,200,000
Year 2037 : $22,825,000
Year 2038 : $10,500,000
Salary Cap with 1 Way Contract
Year 2035 : $80,625,000
Year 2036 : $57,600,000
Year 2037 : $31,600,000
Year 2038 : $12,000,000

Farm Players Salaries
Alexander Nylander	$167,500 (2)
Andrew Ladd	$150,000 (1)
Jan Rutta	$100,000 (1)
Lukas Radil	$95,000 (1)
Colin Miller	$95,000 (2)
Philipp Kurashev	$92,500 (2)
Markus Nutivaara	$90,000 (2)
Kyle Clifford	$80,000 (1)
Xavier Ouellet	$80,000 (2)
Luke Schenn	$80,000 (1)
Egor Korshkov	$75,000 (1)
Alexander Burmistrov	$75,000 (1)
Corban Knight	$70,000 (1)
Jyrki Jokipakka	$70,000 (1)
Jimmy Schuldt	$70,000 (2)
Anton Lindholm	$70,000 (2)
Cody Goloubef	$70,000 (1)
Adam Clendening	$70,000 (1)
Eddie Pasquale	$70,000 (2)
Nikita Soshnikov	$70,000 (1)
Kevin Lankinen	$70,000 (1)
Ryan Reaves	$70,000 (2)
Kevin Poulin	$70,000 (1)
Emil Garipov	$70,000 (1)
Stefan Matteau	$70,000 (1)
Ryan Spooner	$70,000 (1)
Linden Vey	$70,000 (1)
Brian O'Neill	$70,000 (1)
Kaspars Daugavins	$70,000 (1)
Valtteri Filppula	$70,000 (2)
Peter Regin	$70,000 (1)
Jacob DeLaRose	$70,000 (2)
Otto Leskinen	$70,000 (2)
Nathan Gerbe	$70,000 (2)
Jordan Schroeder	$70,000 (1)
Hunter Drew	$0 (0)
Ben Harpur	$0 (0)
Total Farm Players	37
Salary Commitment
Year 2035 : $2,790,000
Year 2036 : $1,085,000
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $2,622,500
Year 2036 : $992,500
Year 2037 : $0
Year 2038 : $0

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Presidential Palace
Level 1:	8000 - $120 - 0 - 0.00%
Level 2:	6000 - $90 - 0 - 0.00%
Level 3:	5000 - $55 - 0 - 0.00%
Level 4:	4000 - $40 - 0 - 0.00%
Luxury :	2000 - $180 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,220,000
Farm Players Total Salaries	$2,336,500
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$227,140,487
Projected Bank Account	$227,140,487

Pro Players Salaries
Artemi Panarin	$10,975,000 (4)
David Pastrnak	$10,350,000 (2)
Alex Pietrangelo	$8,250,000 (4)
Mathew Barzal	$7,550,000 (5)
Logan Couture	$6,500,000 (3)
Viktor Arvidsson	$6,000,000 (2)
Colton Parayko	$6,000,000 (3)
Alexander Radulov	$6,000,000 (1)
Sean Couturier	$4,500,000 (1)
Darcy Kuemper	$4,500,000 (3)
Roman Polak	$1,785,000 (2)
Malcolm Subban	$1,650,000 (2)
Jack Campbell	$1,475,000 (5)
Nick Suzuki	$925,000 (2)
Cole Perfetti	$925,000 (3)
Brayden Tracey	$925,000 (3)
Jarred Tinordi	$910,000 (1)
Total Pro Players	17
Salary Commitment
Year 2035 : $79,220,000
Year 2036 : $67,810,000
Year 2037 : $47,100,000
Year 2038 : $28,250,000
Salary Average Commitment
Year 2035 : $47,995,000
Year 2036 : $36,585,000
Year 2037 : $25,150,000
Year 2038 : $14,650,000
Salary Cap with 1 Way Contract
Year 2035 : $79,220,000
Year 2036 : $67,810,000
Year 2037 : $47,100,000
Year 2038 : $28,250,000

Farm Players Salaries
Carter Verhaeghe	$425,000 (4)
Matt Grzelcyk	$250,000 (3)
Michal Kempny	$245,000 (2)
Dmitry Kulikov	$200,000 (5)
Casey DeSmith	$200,000 (2)
Travis Boyd	$97,500 (3)
Joe Veleno	$92,500 (2)
Dmitry Sokolov	$92,500 (1)
Rasmus Kupari	$92,500 (2)
Matthew Strome	$92,500 (2)
Brendan Guhle	$90,000 (3)
Tyler Pitlick	$87,800 (1)
Joakim Nygard	$82,200 (2)
Artem Anisimov	$78,700 (2)
Nikita Jevpalovs	$77,800 (2)
Chad Krys	$75,000 (1)
Matt Tennyson	$57,500 (2)
Blaine Byron	$0 (0)
Blake Speers	$0 (0)
Callum Booth	$0 (0)
Dryden Hunt	$0 (0)
Kyle Platzer	$0 (0)
Nicholas Baptiste	$0 (0)
Julius Nattinen	$0 (0)
Matthew Highmore	$0 (0)
Ryan Gropp	$0 (0)
Andrew Nielsen	$0 (0)
Total Farm Players	27
Salary Commitment
Year 2035 : $2,336,500
Year 2036 : $2,081,200
Year 2037 : $1,062,500
Year 2038 : $625,000
Salary Average Commitment
Year 2035 : $1,636,000
Year 2036 : $1,490,700
Year 2037 : $749,500
Year 2038 : $312,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Bo Palace
Level 1:	7000 - $150 - 0 - 0.00%
Level 2:	6000 - $100 - 0 - 0.00%
Level 3:	5000 - $75 - 0 - 0.00%
Level 4:	5000 - $50 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$100,675,000
Farm Players Total Salaries	$2,477,500
Coaches Total Salaries	$50,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$133,121,185
Projected Bank Account	$133,121,185

Pro Players Salaries
Patrick Kane	$11,200,000 (1)
Nikita Kucherov	$9,450,000 (2)
Brayden Point	$9,000,000 (5)
Mark Scheifele	$8,400,000 (3)
Leon Draisaitl	$8,000,000 (2)
Teuvo Teravainen	$7,000,000 (4)
Kristopher Letang	$7,000,000 (2)
Brent Burns	$6,500,000 (2)
Igor Shesterkin	$5,250,000 (5)
Jaccob Slavin	$5,000,000 (1)
Phillip Danault	$3,750,000 (1)
Brian Dumoulin	$3,500,000 (2)
Alex Stalock	$3,000,000 (2)
Ethan Bear	$2,500,000 (3)
Devon Toews	$2,000,000 (5)
Layton Ahac	$925,000 (3)
Michal Teply	$925,000 (3)
Alexander Romanov	$925,000 (3)
Ryan Merkley	$925,000 (3)
Robert Thomas	$925,000 (1)
Egor Zamula	$925,000 (3)
Joel Hofer	$925,000 (3)
Ian Mitchell	$750,000 (2)
Adam Fox	$750,000 (1)
Pius Suter	$575,000 (1)
Alexander Barabanov	$575,000 (1)
Filip Chytil	$0 (0)
Vladislav Gavrikov	$0 (0)
Total Pro Players	28
Salary Commitment
Year 2035 : $100,675,000
Year 2036 : $77,900,000
Year 2037 : $39,700,000
Year 2038 : $23,250,000
Salary Average Commitment
Year 2035 : $73,200,000
Year 2036 : $59,800,000
Year 2037 : $22,350,000
Year 2038 : $13,600,000
Salary Cap with 1 Way Contract
Year 2035 : $100,675,000
Year 2036 : $77,900,000
Year 2037 : $39,700,000
Year 2038 : $23,250,000

Farm Players Salaries
Jeremy Lauzon	$210,000 (2)
Justin Schultz	$200,000 (2)
Jordy Bellerive	$200,000 (2)
Sasha Chmelevski	$200,000 (2)
Joel Kiviranta	$200,000 (6)
Nico Sturm	$200,000 (1)
Radim Simek	$100,000 (2)
Bode Wilde	$92,500 (2)
Axel Jonsson-Fjallby	$92,500 (1)
Emil Bemstrom	$92,500 (2)
Jack Studnicka	$92,500 (2)
Jaret Anderson-Dolan	$92,500 (2)
Joey Keane	$92,500 (2)
Dillon Dube	$92,500 (1)
Alexandre Texier	$92,500 (2)
Mario Ferraro	$75,000 (1)
Bobby Nardella	$75,000 (2)
Joachim Blichfeld	$75,000 (1)
Lean Bergmann	$75,000 (2)
Alexander True	$70,000 (2)
Zach Whitecloud	$57,500 (1)
Lawrence Pilut	$0 (0)
Shane Gersich	$0 (0)
Alexandre Fortin	$0 (0)
Antti Suomela	$0 (0)
Jakob Forsbacka-Karlsson	$0 (0)
Calle Rosen	$0 (0)
Calvin Thurkauf	$0 (0)
Vladislav Kamenev	$0 (0)
Mason Appleton	$0 (0)
Kyle Capobianco	$0 (0)
David Kase	$0 (0)
Karson Kuhlman	$0 (0)
Total Farm Players	33
Salary Commitment
Year 2035 : $2,477,500
Year 2036 : $1,885,000
Year 2037 : $200,000
Year 2038 : $200,000
Salary Average Commitment
Year 2035 : $1,575,000
Year 2036 : $1,202,500
Year 2037 : $200,000
Year 2038 : $200,000

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	GFS Center
Level 1:	8000 - $125 - 0 - 0.00%
Level 2:	6000 - $100 - 0 - 0.00%
Level 3:	5000 - $76 - 0 - 0.00%
Level 4:	4000 - $60 - 0 - 0.00%
Luxury :	2000 - $225 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,750,000
Farm Players Total Salaries	$1,852,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$147,621,375
Projected Bank Account	$147,621,375

Pro Players Salaries
Mikko Rantanen	$12,500,000 (6)
Petr Mrazek	$7,500,000 (2)
Patrik Laine	$7,500,000 (5)
Anthony Deangelo	$5,500,000 (2)
Rasmus Ristolainen	$5,500,000 (5)
Gustav Nyquist	$5,000,000 (2)
Brady Skjei	$4,500,000 (1)
Elias Lindholm	$4,500,000 (3)
Esa Lindell	$3,500,000 (1)
J.T. Compher	$3,500,000 (4)
Calvin deHaan	$3,500,000 (2)
Joel Armia	$3,000,000 (3)
Marcus Foligno	$3,000,000 (1)
Joonas Korpisalo	$2,500,000 (4)
Radek Faksa	$2,500,000 (3)
Lassi Thomson	$925,000 (3)
Quinn Hughes	$925,000 (2)
Kyle Olson	$750,000 (2)
Patrick Harper	$575,000 (1)
Linus Hogberg	$575,000 (1)
Ryan Hartman	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2035 : $77,750,000
Year 2036 : $65,600,000
Year 2037 : $42,425,000
Year 2038 : $31,500,000
Salary Average Commitment
Year 2035 : $69,850,000
Year 2036 : $58,850,000
Year 2037 : $37,450,000
Year 2038 : $26,650,000
Salary Cap with 1 Way Contract
Year 2035 : $77,750,000
Year 2036 : $65,600,000
Year 2037 : $42,425,000
Year 2038 : $31,500,000

Farm Players Salaries
Leo Komarov	$250,000 (1)
Nate Thompson	$250,000 (1)
Nolan Patrick	$200,000 (2)
Magnus Hellberg	$200,000 (1)
Drake Batherson	$190,000 (2)
Kieffer Bellows	$92,500 (1)
Ben Jones	$92,500 (2)
Cale Fleury	$92,500 (1)
Dylan Coghlan	$92,500 (1)
Alex Formenton	$92,500 (2)
Stuart Skinner	$75,000 (1)
Matthew Villalta	$75,000 (1)
Niclas Almari	$75,000 (1)
Mikhail Maltsev	$75,000 (1)
Robin Kovacs	$0 (0)
Dylan Wells	$0 (0)
Ben Thomas	$0 (0)
Daniel O'Regan	$0 (0)
Sam Lafferty	$0 (0)
Luc Snuggerud	$0 (0)
Riley Stillman	$0 (0)
Morgan Geekie	$0 (0)
Zach Senyshyn	$0 (0)
Spencer Watson	$0 (0)
Teddy Blueger	$0 (0)
Tyler Motte	$0 (0)
Nicolas Meloche	$0 (0)
Jonah Gadjovich	$0 (0)
Ryan Donato	$0 (0)
Libor Hajek	$0 (0)
Riley Barber	$0 (0)
Total Farm Players	31
Salary Commitment
Year 2035 : $1,852,500
Year 2036 : $575,000
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,120,000
Year 2036 : $247,500
Year 2037 : $0
Year 2038 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	West Coast Arena
Level 1:	6005 - $100 - 0 - 0.00%
Level 2:	5995 - $80 - 0 - 0.00%
Level 3:	5000 - $60 - 0 - 0.00%
Level 4:	6000 - $50 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,399,999
Farm Players Total Salaries	$2,758,000
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$68,866,343
Projected Bank Account	$68,866,343

Pro Players Salaries
Brock Boeser	$7,000,000 (6)
Nico Hischier	$6,500,000 (3)
Pavel Zacha	$5,499,999 (4)
Lawson Crouse	$5,300,000 (3)
Jason Demers	$5,125,000 (2)
Nikita Zaitsev	$5,100,000 (3)
Connor Brown	$4,500,000 (2)
Filip Hronek	$4,500,000 (3)
Adam Larsson	$4,500,000 (3)
Kasperi Kapanen	$3,750,000 (1)
Andrew Mangiapane	$3,725,000 (2)
Zach Sanford	$3,150,000 (2)
Ryan Strome	$3,100,000 (1)
Robby Fabbri	$3,000,000 (1)
Braydon Coburn	$3,000,000 (1)
Christian Fischer	$2,500,000 (2)
Haydn Fleury	$1,750,000 (2)
Alan Quine	$1,250,000 (1)
Anthony Stolarz	$1,100,000 (3)
Noah Dobson	$925,000 (2)
Filip Zadina	$925,000 (1)
Kevin Bahl	$925,000 (3)
Ty Smith	$925,000 (3)
Bowen Byram	$925,000 (3)
Axel Andersson	$925,000 (3)
Hunter Miska	$750,000 (2)
Cameron Crotty	$750,000 (2)
Total Pro Players	27
Salary Commitment
Year 2035 : $81,399,999
Year 2036 : $66,374,999
Year 2037 : $43,199,999
Year 2038 : $12,499,999
Salary Average Commitment
Year 2035 : $53,817,999
Year 2036 : $42,667,999
Year 2037 : $23,092,999
Year 2038 : $6,074,999
Salary Cap with 1 Way Contract
Year 2035 : $81,399,999
Year 2036 : $66,374,999
Year 2037 : $43,199,999
Year 2038 : $12,499,999

Farm Players Salaries
Brandon Manning	$475,000 (2)
Vitek Vanecek	$275,000 (3)
Keith Kinkaid	$260,000 (1)
Janne Kuokkanen	$182,500 (3)
Mikhail Grigorenko	$175,000 (1)
Brett Howden	$92,500 (1)
Leon Gawanke	$92,500 (2)
Marian Studenic	$92,500 (1)
Logan O'Connor	$92,500 (1)
Austin Strand	$76,000 (1)
Curtis McKenzie	$75,000 (1)
Peter Abbandonato	$75,000 (2)
Rodrigo Abols	$75,000 (2)
Alexander Yelesin	$75,000 (2)
Tim Soderlund	$75,000 (1)
Logan Day	$75,000 (1)
Ethan Prow	$72,500 (1)
Ty Lewis	$72,000 (1)
Tyler Graovac	$70,000 (1)
Seth Griffith	$70,000 (1)
Thomas Gregoire	$70,000 (1)
Jack Rodewald	$70,000 (1)
Zachary Fucale	$70,000 (2)
Kevin Stenlund	$0 (0)
Louie Belpedio	$0 (0)
Maxim Letunov	$0 (0)
William Lagesson	$0 (0)
Alex Barre-Boulet	$0 (0)
Ryan Collins	$0 (0)
Total Farm Players	29
Salary Commitment
Year 2035 : $2,758,000
Year 2036 : $1,320,000
Year 2037 : $457,500
Year 2038 : $0
Salary Average Commitment
Year 2035 : $2,222,300
Year 2036 : $929,300
Year 2037 : $159,300
Year 2038 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Coors Light Field
Level 1:	10000 - $150 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	5000 - $50 - 0 - 0.00%
Level 4:	3000 - $25 - 0 - 0.00%
Luxury :	2000 - $300 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	3
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$89,824,900
Farm Players Total Salaries	$1,915,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	$129,723,668
Projected Bank Account	$129,723,668

Pro Players Salaries
Kyle Connor	$7,500,000 (2)
William Nylander	$7,000,000 (2)
Jordan Binnington	$6,750,000 (3)
Max Domi	$6,500,000 (1)
Paul Stastny	$6,000,000 (1)
John Moore	$4,500,000 (2)
Alex Killorn	$4,500,000 (1)
Mackenzie Blackwood	$4,000,000 (2)
Jared McCann	$4,000,000 (4)
Blake Coleman	$3,500,000 (3)
Dylan Demelo	$3,500,000 (3)
Shea Theodore	$3,500,000 (1)
Matt Roy	$3,500,000 (3)
Kevin Labanc	$3,000,000 (2)
Damon Severson	$3,000,000 (1)
Adrian Kempe	$3,000,000 (2)
Aaron Dell	$2,549,900 (1)
Justin Braun	$2,000,000 (2)
Jeff Carter	$2,000,000 (2)
Curtis McElhinney	$2,000,000 (1)
Nick Paul	$1,000,000 (1)
Jared McIsaac	$925,000 (3)
Kirby Dach	$925,000 (2)
Olivier Rodrigue	$925,000 (3)
Quinton Byfield	$925,000 (3)
Tyler Madden	$750,000 (2)
Colton Point	$750,000 (2)
Dante Fabbro	$750,000 (1)
Damien Riat	$575,000 (1)
Total Pro Players	29
Salary Commitment
Year 2035 : $89,824,900
Year 2036 : $59,450,000
Year 2037 : $24,025,000
Year 2038 : $4,000,000
Salary Average Commitment
Year 2035 : $64,298,900
Year 2036 : $41,099,000
Year 2037 : $8,099,000
Year 2038 : $2,100,000
Salary Cap with 1 Way Contract
Year 2035 : $89,824,900
Year 2036 : $59,450,000
Year 2037 : $24,025,000
Year 2038 : $4,000,000

Farm Players Salaries
Gustav Forsling	$400,000 (2)
Pontus Aberg	$200,000 (1)
Kevin Connauton	$200,000 (1)
Paul LaDue	$200,000 (1)
Marcus Hogberg	$100,000 (2)
Cayden Primeau	$92,500 (2)
Cal Foote	$92,500 (1)
Cam Dineen	$92,500 (1)
Kirill Maksimov	$92,500 (2)
German Rubtsov	$92,500 (1)
Owen Tippett	$92,500 (2)
Pierre-Olivier Joseph	$92,500 (2)
Urho Vaakanainen	$92,500 (1)
Tim Gettinger	$75,000 (1)
Josh Wesley	$0 (0)
Justin Kloos	$0 (0)
Giovanni Fiore	$0 (0)
Josh Mahura	$0 (0)
Josh Jacobs	$0 (0)
Collin Delia	$0 (0)
Christian Jaros	$0 (0)
Brandon Crawley	$0 (0)
Axel Holmstrom	$0 (0)
Total Farm Players	23
Salary Commitment
Year 2035 : $1,915,000
Year 2036 : $870,000
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,060,000
Year 2036 : $155,000
Year 2037 : $0
Year 2038 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	North Pole Arena
Level 1:	7500 - $88 - 0 - 0.00%
Level 2:	6000 - $53 - 0 - 0.00%
Level 3:	4500 - $38 - 0 - 0.00%
Level 4:	5000 - $27 - 0 - 0.00%
Luxury :	2000 - $130 - 0 - 0.00%
Total Capacity :	25000
Income
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$88,025,000
Farm Players Total Salaries	$1,605,000
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
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 $85,000,000	$0
Estimate Over Minimum Salary Cap of $4,100,000	$0
Current Bank Account	($3,229,058)
Projected Bank Account	($3,229,058)

Pro Players Salaries
Sean Monahan	$9,000,000 (5)
Aleksander Barkov	$8,900,000 (4)
Brayden Schenn	$7,000,000 (2)
Travis Konecny	$7,000,000 (3)
T.J. Oshie	$6,500,000 (1)
Andre Burakovsky	$6,500,000 (5)
Samuel Girard	$5,300,000 (1)
Jacob Trouba	$5,000,000 (3)
Sam Reinhart	$5,000,000 (1)
Adam Pelech	$5,000,000 (4)
Jakob Chychrun	$4,800,000 (2)
Alexander Wennberg	$3,800,000 (4)
Thomas Greiss	$3,600,000 (1)
Scott Mayfield	$2,500,000 (3)
Tom Kuhnhackl	$1,200,000 (3)
Vadim Shipachev	$1,000,000 (2)
Colin Blackwell	$950,000 (2)
Dawson Barteaux	$925,000 (3)
Carter Hart	$925,000 (1)
Jamie Drysdale	$925,000 (3)
Zack MacEwen	$750,000 (2)
Brandon Hagel	$750,000 (1)
Yegor Sharangovich	$700,000 (2)
Total Pro Players	23
Salary Commitment
Year 2035 : $88,025,000
Year 2036 : $65,950,000
Year 2037 : $50,750,000
Year 2038 : $33,200,000
Salary Average Commitment
Year 2035 : $70,950,000
Year 2036 : $55,050,000
Year 2037 : $39,850,000
Year 2038 : $24,150,000
Salary Cap with 1 Way Contract
Year 2035 : $88,025,000
Year 2036 : $65,950,000
Year 2037 : $50,750,000
Year 2038 : $33,200,000

Farm Players Salaries
Maxime Fortier	$120,000 (1)
Alexandre Alain	$100,000 (1)
Griffin Reinhart	$100,000 (1)
Jeremy Groleau	$95,000 (2)
Joel Kellman	$95,000 (2)
Paul Cotter	$92,500 (2)
Eeli Tolvanen	$92,500 (1)
David Sklenicka	$80,000 (1)
Anton Forsberg	$75,000 (2)
Nick Schneider	$70,000 (1)
John Hayden	$70,000 (1)
Lukas Sedlak	$70,000 (1)
Alex Belzile	$70,000 (1)
Jordan Murray	$70,000 (1)
Nikolai Knyzhov	$70,000 (2)
Kristian Reichel	$70,000 (2)
Connor LaCouvee	$70,000 (1)
Simon Benoit	$65,000 (1)
Beck Malenstyn	$65,000 (1)
Evan Weinger	$65,000 (1)
Felix Girard	$0 (0)
Laurent Dauphin	$0 (0)
Wiley Sherman	$0 (0)
William Borgen	$0 (0)
Devante Stephens	$0 (0)
Anthony Angello	$0 (0)
Total Farm Players	26
Salary Commitment
Year 2035 : $1,605,000
Year 2036 : $497,500
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,477,500
Year 2036 : $405,000
Year 2037 : $0
Year 2038 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $85,000,000 Available Cap Space	Over Minimum of $4,100,000	Pro Players	Farm Players	Total Players
Avalanche	$223,621,505	$43,596,423	$41,403,577	$39,496,423	35	22	57
Blackhawks	$134,240,196	$79,276,782	$5,723,218	$75,176,782	25	16	41
BlueJacket	$152,448,041	$88,957,141	-$3,957,141	$84,857,141	24	19	43
Blues	$277,909,410	$88,191,077	-$3,191,077	$84,091,077	27	13	40
Bruins	$24,119,298	$85,869,641	-$869,641	$81,769,641	35	23	58
Canadiens	$108,427,861	$81,250,000	$3,750,000	$77,150,000	29	26	55
Canucks	$289,939,157	$77,535,718	$7,464,282	$73,435,718	33	21	54
Capitals	$30,356,843	$66,996,423	$18,003,577	$62,896,423	21	23	44
Coyotes	$196,603,239	$58,407,141	$26,592,859	$54,307,141	21	16	37
Devils	($7,631,660)	$72,382,141	$12,617,859	$68,282,141	22	8	30
Ducks	$138,569,244	$50,811,423	$34,188,577	$46,711,423	26	8	34
Flames	$217,878,620	$50,839,282	$34,160,718	$46,739,282	25	18	43
Flyers	$245,205,057	$48,192,859	$36,807,141	$44,092,859	26	10	36
GoldenKnights	($26,925,614)	$68,157,141	$16,842,859	$64,057,141	24	19	43
Hurricanes	$209,863,547	$83,896,423	$1,103,577	$79,796,423	23	22	45
Islanders	($15,186,113)	$63,932,141	$21,067,859	$59,832,141	26	21	47
Jets	$179,514,658	$28,739,282	$56,260,718	$24,639,282	18	23	41
Kings	$101,711,536	$82,410,718	$2,589,282	$78,310,718	22	26	48
Lightning	$169,783,099	$51,698,218	$33,301,782	$47,598,218	26	15	41
MapleLeafs	$246,597,652	$37,207,859	$47,792,141	$33,107,859	23	6	29
Oilers	$155,646,283	$51,535,718	$33,464,282	$47,435,718	32	19	51
Panthers	$52,834,456	$78,343,577	$6,656,423	$74,243,577	29	8	37
Penguins	$88,522,773	$68,621,423	$16,378,577	$64,521,423	29	15	44
Predators	$135,729,314	$78,533,923	$6,466,077	$74,433,923	25	26	51
Rangers	$130,572,132	$74,866,077	$10,133,923	$70,766,077	26	37	63
RedWings	$227,140,487	$73,561,423	$11,438,577	$69,461,423	17	27	44
Sabres	$133,121,185	$93,483,923	-$8,483,923	$89,383,923	28	33	61
Senators	$147,621,375	$72,196,423	$12,803,577	$68,096,423	21	31	52
Sharks	$68,866,343	$75,585,718	$9,414,282	$71,485,718	27	29	56
Stars	$129,723,668	$83,408,832	$1,591,168	$79,308,832	29	23	52
Wild	($3,229,058)	$81,737,500	$3,262,500	$77,637,500	23	26	49

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 - %