Fédération de Hockey Simulé du Web

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	8333 - $87 - 0 - 0.00%
Level 2:	6944 - $65 - 0 - 0.00%
Level 3:	2778 - $54 - 0 - 0.00%
Level 4:	5556 - $32 - 0 - 0.00%
Luxury :	1389 - $175 - 0 - 0.00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,680,000
Pro Players Total Average Salaries	$64,680,000
Farm Players Total Salaries	$1,519,900
Farm Players Total Average Salaries	$1,519,900
Coaches Total Salaries	$7,280,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,416,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$35,061,455
Projected Bank Account	$35,061,455

Pro Players Salaries
Lucas Raymond (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Rasmus Ristolainen (1 Way Contract)	$7,200,000 (4)
-Salary Remaining :	$7,200,000
Ivan Provorov (1 Way Contract)	$6,300,000 (2)
-Salary Remaining :	$6,300,000
Roope Hintz (1 Way Contract)	$5,200,000 (2)
-Salary Remaining :	$5,200,000
Adam Larsson (1 Way Contract)	$5,200,000 (1)
-Salary Remaining :	$5,200,000
Ryan Johansen (1 Way Contract)	$5,180,000 (1)
-Salary Remaining :	$5,180,000
Tim Stutzle (1 Way Contract)	$5,100,000 (2)
-Salary Remaining :	$5,100,000
Linus Ullmark (1 Way Contract)	$3,400,000 (2)
-Salary Remaining :	$3,400,000
Joonas Korpisalo (1 Way Contract)	$3,300,000 (1)
-1 Way Contract Salary Cap :	$33,000
-Salary Remaining :	$3,300,000
Colin Miller (1 Way Contract)	$2,150,000 (2)
-Salary Remaining :	$2,150,000
Samuel Girard (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Liam Foudy	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Brandon Tanev	$1,150,000 (2)
-Salary Remaining :	$1,150,000
Blake Lizotte (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Tyler Pitlick	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Cal Foote	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Sam Lafferty (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$950,000
Peyton Krebs	$900,000 (1)
-Salary Remaining :	$900,000
Cutter Gauthier	$900,000 (3)
-Salary Remaining :	$900,000
Wyatt Johnston	$900,000 (1)
-Salary Remaining :	$900,000
Spencer Knight	$900,000 (2)
-Salary Remaining :	$900,000
Will Cuylle	$600,000 (2)
-Salary Remaining :	$600,000
Dmitry Voronkov	$600,000 (1)
-Salary Remaining :	$600,000
Total Pro Players	23
Salary Commitment
Year 24 : $64,680,000
Year 25 : $41,850,000
Year 26 : $16,100,000
Year 27 : $7,200,000
Salary Average Commitment
Year 24 : $64,680,000
Year 25 : $41,850,000
Year 26 : $16,100,000
Year 27 : $7,200,000
Salary Cap with 1 Way Contract
Year 24 : $61,413,000
Year 25 : $41,850,000
Year 26 : $16,100,000
Year 27 : $7,200,000

Farm Players Salaries
Matt Dumba	$176,000 (2)
Salary Remaining :	$176,000
Chris Tierney	$110,000 (2)
Salary Remaining :	$110,000
Calvin Pickard	$100,000 (2)
Salary Remaining :	$100,000
Nick Blankenburg	$100,000 (2)
Salary Remaining :	$100,000
Mikko Lehtonen	$99,000 (3)
Salary Remaining :	$99,000
Casey DeSmith	$96,100 (1)
Salary Remaining :	$96,100
Steven Lorentz	$95,600 (1)
Salary Remaining :	$95,600
Joe Colborne	$95,600 (1)
Salary Remaining :	$95,600
Adam Henrique	$95,100 (1)
Salary Remaining :	$95,100
Cody Hodgson	$95,000 (1)
Salary Remaining :	$95,000
Tobias Bjornfot	$90,000 (1)
Salary Remaining :	$90,000
Karson Kulhman	$90,000 (1)
Salary Remaining :	$90,000
Jansen Harkins	$87,500 (2)
Salary Remaining :	$87,500
Jacob Bernard-Docker	$80,000 (1)
Salary Remaining :	$80,000
Andrew Ladd	$55,000 (1)
Salary Remaining :	$55,000
Jakob Silfverberg	$55,000 (1)
Salary Remaining :	$55,000
Total Farm Players	16
Salary Commitment
Year 24 : $1,519,900
Year 25 : $672,500
Year 26 : $99,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,519,900
Year 25 : $672,500
Year 26 : $99,000
Year 27 : $0

Boston

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	8333 - $100 - 0 - 0.00%
Level 2:	6944 - $70 - 0 - 0.00%
Level 3:	2778 - $50 - 0 - 0.00%
Level 4:	5556 - $40 - 0 - 0.00%
Luxury :	1389 - $175 - 0 - 0.00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,802,500
Pro Players Total Average Salaries	$70,802,500
Farm Players Total Salaries	$1,606,800
Farm Players Total Average Salaries	$1,606,800
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,227,800
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$16,660,396
Projected Bank Account	$16,660,396

Pro Players Salaries
Jack Hughes (1 Way Contract)	$7,900,000 (3)
-Salary Remaining :	$7,900,000
Josh Morrissey (1 Way Contract)	$6,200,000 (4)
-Salary Remaining :	$6,200,000
Johnny Gaudreau (1 Way Contract)	$5,880,000 (2)
-Salary Remaining :	$5,880,000
Ryan Nugent-Hopkins (1 Way Contract)	$5,300,000 (1)
-Salary Remaining :	$5,300,000
Thomas Chabot (1 Way Contract)	$5,050,000 (1)
-Salary Remaining :	$5,050,000
Bo Horvat (1 Way Contract)	$4,612,500 (2)
-Salary Remaining :	$4,612,500
Matt Grzelcyk (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Colin White (1 Way Contract)	$3,700,000 (1)
-Salary Remaining :	$3,700,000
Jake Oettinger (1 Way Contract)	$2,850,000 (3)
-Salary Remaining :	$2,850,000
Nico Sturm (1 Way Contract)	$2,800,000 (4)
-Salary Remaining :	$2,800,000
John Carlson (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Artturi Lehkonen (1 Way Contract)	$2,170,000 (1)
-Salary Remaining :	$2,170,000
Caleb Jones	$1,450,000 (2)
-Salary Remaining :	$1,450,000
Jakub Vrana (1 Way Contract)	$1,400,000 (1)
-1 Way Contract Salary Cap :	$14,000
-Salary Remaining :	$1,400,000
T.J. Galiardi	$1,350,000 (3)
-Salary Remaining :	$1,350,000
Chris Tanev (1 Way Contract)	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Austin Wagner (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$11,000
-Salary Remaining :	$1,100,000
Nick Bjugstad (1 Way Contract)	$1,050,000 (1)
-1 Way Contract Salary Cap :	$10,500
-Salary Remaining :	$1,050,000
Mikael Granlund (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Trevor van Riemsdyk	$950,000 (3)
-Salary Remaining :	$950,000
Egor Zamula	$950,000 (2)
-Salary Remaining :	$950,000
Melker Karlsson	$900,000 (3)
-Salary Remaining :	$900,000
Mason McTavish	$900,000 (1)
-Salary Remaining :	$900,000
Leo Carlsson	$900,000 (3)
-Salary Remaining :	$900,000
Tuukka Rask (1 Way Contract)	$900,000 (3)
-Salary Remaining :	$900,000
Blake Coleman (1 Way Contract)	$890,000 (2)
-1 Way Contract Salary Cap :	$8,900
-Salary Remaining :	$890,000
Logan Shaw	$800,000 (1)
-Salary Remaining :	$800,000
Pavel Buchnevich (1 Way Contract)	$750,000 (4)
-Salary Remaining :	$750,000
Chris Kreider (1 Way Contract)	$550,000 (3)
-Salary Remaining :	$550,000
Louis Domingue	$500,000 (1)
-Salary Remaining :	$500,000
Nathan Beaulieu	$0 (0)
Total Pro Players	31
Salary Commitment
Year 24 : $70,802,500
Year 25 : $46,632,500
Year 26 : $31,750,000
Year 27 : $9,750,000
Salary Average Commitment
Year 24 : $70,802,500
Year 25 : $46,632,500
Year 26 : $31,750,000
Year 27 : $9,750,000
Salary Cap with 1 Way Contract
Year 24 : $66,406,900
Year 25 : $44,662,400
Year 26 : $31,750,000
Year 27 : $9,750,000

Farm Players Salaries
Jalen Chatfield	$180,000 (1)
Salary Remaining :	$180,000
Evan Rodrigues	$165,100 (2)
Salary Remaining :	$165,100
Joshua Leivo	$164,000 (2)
Salary Remaining :	$164,000
Colin Blackwell	$130,000 (2)
Salary Remaining :	$130,000
Dmitrij Jaskin	$105,000 (1)
Salary Remaining :	$105,000
Evander Kane	$100,000 (3)
Salary Remaining :	$100,000
Jake McCabe	$92,500 (3)
Salary Remaining :	$92,500
Jiri Sekac	$90,000 (3)
Salary Remaining :	$90,000
Nikita Tryamkin	$90,000 (4)
Salary Remaining :	$90,000
Michal Kempny	$90,000 (3)
Salary Remaining :	$90,000
Anthony Mantha	$75,000 (4)
Salary Remaining :	$75,000
Boo Nieves	$75,000 (1)
Salary Remaining :	$75,000
Travis Hamonic	$75,000 (3)
Salary Remaining :	$75,000
Joe Morrow	$65,000 (3)
Salary Remaining :	$65,000
Braden Holtby	$60,000 (2)
Salary Remaining :	$60,000
Michael Chaput	$50,200 (1)
Salary Remaining :	$50,200
Total Farm Players	16
Salary Commitment
Year 24 : $1,606,800
Year 25 : $1,196,600
Year 26 : $677,500
Year 27 : $165,000
Salary Average Commitment
Year 24 : $1,606,800
Year 25 : $1,196,600
Year 26 : $677,500
Year 27 : $165,000

Buffalo

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6500 - $125 - 0 - 0.00%
Level 2:	5000 - $80 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1200 - $220 - 0 - 0.00%
Total Capacity :	18700
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,759,000
Pro Players Total Average Salaries	$63,759,000
Farm Players Total Salaries	$1,942,500
Farm Players Total Average Salaries	$1,942,500
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,152,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$10,226,859
Projected Bank Account	$10,226,859

Pro Players Salaries
Cam Fowler (1 Way Contract)	$7,004,000 (1)
-Salary Remaining :	$7,004,000
Filip Chytil (1 Way Contract)	$6,700,000 (4)
-Salary Remaining :	$6,700,000
Colton Sissons (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Ryan Ellis (1 Way Contract)	$5,275,000 (1)
-Salary Remaining :	$5,275,000
Kevin Fiala (1 Way Contract)	$5,150,000 (1)
-Salary Remaining :	$5,150,000
Alex Galchenyuk (1 Way Contract)	$4,505,000 (2)
-Salary Remaining :	$4,505,000
Tanner Jeannot	$4,400,000 (2)
-Salary Remaining :	$4,400,000
Filip Hronek (1 Way Contract)	$3,900,000 (1)
-Salary Remaining :	$3,900,000
Rem Pitlick (1 Way Contract)	$2,900,000 (2)
-Salary Remaining :	$2,900,000
Josh Norris (1 Way Contract)	$2,900,000 (2)
-Salary Remaining :	$2,900,000
Denis Gurianov (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$2,600,000
Phillip Danault (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Stuart Skinner (1 Way Contract)	$2,400,000 (3)
-Salary Remaining :	$2,400,000
Gabriel Vilardi (1 Way Contract)	$2,100,000 (3)
-Salary Remaining :	$2,100,000
Ilya Lyubushkin	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Brady Skjei (1 Way Contract)	$1,275,000 (2)
-Salary Remaining :	$1,275,000
Dylan DeMelo (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Oliver Bjorkstrand (1 Way Contract)	$700,000 (4)
-Salary Remaining :	$700,000
Lucas Wallmark (1 Way Contract)	$600,000 (1)
-Salary Remaining :	$600,000
Guillaume Latendresse	$550,000 (2)
-Salary Remaining :	$550,000
Derek Meech	$0 (0)
Total Pro Players	21
Salary Commitment
Year 24 : $63,759,000
Year 25 : $35,430,000
Year 26 : $17,900,000
Year 27 : $7,400,000
Salary Average Commitment
Year 24 : $63,759,000
Year 25 : $35,430,000
Year 26 : $17,900,000
Year 27 : $7,400,000
Salary Cap with 1 Way Contract
Year 24 : $63,759,000
Year 25 : $35,430,000
Year 26 : $17,900,000
Year 27 : $7,400,000

Farm Players Salaries
Erik Gustafsson	$200,000 (2)
Salary Remaining :	$200,000
Kevin Hayes	$180,000 (1)
Salary Remaining :	$180,000
Justin Abdelkader	$150,000 (1)
Salary Remaining :	$150,000
Thomas Greiss	$130,000 (1)
Salary Remaining :	$130,000
Sven Baertschi	$125,000 (2)
Salary Remaining :	$125,000
Malcom Subban	$115,000 (2)
Salary Remaining :	$115,000
AJ Greer	$110,000 (4)
Salary Remaining :	$110,000
Max Willman	$97,500 (2)
Salary Remaining :	$97,500
Zack Kassian	$95,000 (1)
Salary Remaining :	$95,000
Chris Driedger	$92,500 (1)
Salary Remaining :	$92,500
Zach Benson	$90,000 (3)
Salary Remaining :	$90,000
Martin Frk	$80,000 (2)
Salary Remaining :	$80,000
Cam York	$80,000 (2)
Salary Remaining :	$80,000
Brendan Guhle	$77,500 (3)
Salary Remaining :	$77,500
Lucas Lessio	$77,500 (2)
Salary Remaining :	$77,500
Miikka Salomaki	$77,500 (2)
Salary Remaining :	$77,500
Adam Ginning	$60,000 (1)
Salary Remaining :	$60,000
Josh Jooris	$55,000 (2)
Salary Remaining :	$55,000
Connor Murphy	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	19
Salary Commitment
Year 24 : $1,942,500
Year 25 : $1,235,000
Year 26 : $277,500
Year 27 : $110,000
Salary Average Commitment
Year 24 : $1,942,500
Year 25 : $1,235,000
Year 26 : $277,500
Year 27 : $110,000

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8333 - $80 - 0 - 0.00%
Level 2:	6944 - $75 - 0 - 0.00%
Level 3:	2778 - $60 - 0 - 0.00%
Level 4:	5556 - $45 - 0 - 0.00%
Luxury :	1389 - $200 - 0 - 0.00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,595,000
Pro Players Total Average Salaries	$60,595,000
Farm Players Total Salaries	$2,012,500
Farm Players Total Average Salaries	$1,965,000
Coaches Total Salaries	$5,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$25,551,553
Projected Bank Account	$25,551,553

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$8,300,000 (1)
-Salary Remaining :	$8,300,000
Yegor Sharangovich (1 Way Contract)	$7,850,000 (2)
-Salary Remaining :	$7,850,000
Radek Faksa (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$6,250,000
John Klingberg (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$5,800,000
Brett Pesce (1 Way Contract)	$5,800,000 (4)
-Salary Remaining :	$5,800,000
Pavel Zacha (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Owen Tippett	$4,100,000 (4)
-Salary Remaining :	$4,100,000
Igor Shesterkin (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$3,800,000
John Marino (1 Way Contract)	$3,700,000 (1)
-Salary Remaining :	$3,700,000
Ryan Poehling (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Jake Bean (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Michael Bournival	$1,050,000 (3)
-Salary Remaining :	$1,050,000
Alexis Lafreniere	$900,000 (1)
-Salary Remaining :	$900,000
Cole Caufield	$900,000 (1)
-Salary Remaining :	$900,000
Sean Couturier (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$850,000
Martin Fehervary	$800,000 (1)
-Salary Remaining :	$800,000
Mikael Backlund (1 Way Contract)	$585,000 (1)
-Salary Remaining :	$585,000
Sergei Bobrovsky (1 Way Contract)	$510,000 (1)
-Salary Remaining :	$510,000
Total Pro Players	18
Salary Commitment
Year 24 : $60,595,000
Year 25 : $19,900,000
Year 26 : $10,950,000
Year 27 : $9,900,000
Salary Average Commitment
Year 24 : $60,595,000
Year 25 : $19,900,000
Year 26 : $10,950,000
Year 27 : $9,900,000
Salary Cap with 1 Way Contract
Year 24 : $60,595,000
Year 25 : $19,900,000
Year 26 : $10,950,000
Year 27 : $9,900,000

Farm Players Salaries
Paul Byron	$175,000 (3)
Salary Remaining :	$175,000
Mathieu Perreault	$175,000 (3)
Salary Remaining :	$175,000
Boris Katchouk	$120,000 (2)
Salary Remaining :	$120,000
Kevin Lankinen	$120,000 (3)
Salary Remaining :	$120,000
Jordan Szwarz	$115,000 (1)
Salary Remaining :	$115,000
Nicolas Deslauriers	$115,000 (3)
Salary Remaining :	$115,000
Mitchell Stephens	$110,000 (1)
Salary Remaining :	$110,000
Josef Korenar	$110,000 (2)
Salary Remaining :	$110,000
Jani Hakanpaa	$100,000 (1)
Salary Remaining :	$100,000
Christian Djoos	$97,500 (3)
Salary Remaining :	$97,500
Noah Juulsen	$95,000 (1)
Salary Remaining :	$95,000
Jake Middleton	$90,000 (4)
Salary Remaining :	$90,000
Braden Schneider	$90,000 (2)
Salary Remaining :	$90,000
Michael Dal Colle	$90,000 (4)
Salary Remaining :	$90,000
Juho Lammikko	$80,000 (4)
Salary Remaining :	$80,000
Rourke Chartier	$80,000 (1)
Salary Remaining :	$80,000
Jakub Lauko	$70,000 (1)
Salary Remaining :	$70,000
Justin Sourdif	$70,000 (2)
Salary Remaining :	$70,000
Alexander Nikishin	$60,000 (2)
Salary Remaining :	$60,000
Martin Pospisil	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	20
Salary Commitment
Year 24 : $2,012,500
Year 25 : $1,392,500
Year 26 : $942,500
Year 27 : $260,000
Salary Average Commitment
Year 24 : $1,965,000
Year 25 : $1,345,000
Year 26 : $895,000
Year 27 : $260,000

Colorado

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6500 - $87 - 0 - 0.00%
Level 2:	5000 - $56 - 0 - 0.00%
Level 3:	2000 - $43 - 0 - 0.00%
Level 4:	4000 - $32 - 0 - 0.00%
Luxury :	1000 - $175 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,350,000
Pro Players Total Average Salaries	$66,350,000
Farm Players Total Salaries	$1,962,500
Farm Players Total Average Salaries	$1,962,500
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$37,860,876
Projected Bank Account	$37,860,876

Pro Players Salaries
Tage Thompson (1 Way Contract)	$7,300,000 (2)
-Salary Remaining :	$7,300,000
Miro Heiskanen (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Casey Mittelstadt (1 Way Contract)	$5,200,000 (2)
-Salary Remaining :	$5,200,000
Alex DeBrincat (1 Way Contract)	$5,100,000 (3)
-Salary Remaining :	$5,100,000
Nikolaj Ehlers (1 Way Contract)	$4,900,000 (1)
-Salary Remaining :	$4,900,000
Jonathan Drouin (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Kirill Marchenko	$4,150,000 (4)
-Salary Remaining :	$4,150,000
Eetu Luostarinen (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$4,100,000
Jeremy Swayman (1 Way Contract)	$3,700,000 (2)
-Salary Remaining :	$3,700,000
Sean Durzi (1 Way Contract)	$3,450,000 (2)
-Salary Remaining :	$3,450,000
Pyotr Kochetkov	$2,550,000 (4)
-Salary Remaining :	$2,550,000
Andrew Peeke (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Tom Novak (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Alexandre Texier (1 Way Contract)	$1,700,000 (3)
-Salary Remaining :	$1,700,000
Valeri Nichushkin	$1,600,000 (3)
-Salary Remaining :	$1,600,000
Joey Anderson (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Jesse Ylonen	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Jesper Boqvist (1 Way Contract)	$975,000 (3)
-Salary Remaining :	$975,000
Will Borgen	$975,000 (1)
-Salary Remaining :	$975,000
Riley Stillman	$950,000 (1)
-Salary Remaining :	$950,000
Ridly Greig	$800,000 (2)
-Salary Remaining :	$800,000
Josh Doan	$700,000 (2)
-Salary Remaining :	$700,000
Jordan Spence	$600,000 (1)
-Salary Remaining :	$600,000
Total Pro Players	23
Salary Commitment
Year 24 : $66,350,000
Year 25 : $56,725,000
Year 26 : $20,275,000
Year 27 : $6,700,000
Salary Average Commitment
Year 24 : $66,350,000
Year 25 : $56,725,000
Year 26 : $20,275,000
Year 27 : $6,700,000
Salary Cap with 1 Way Contract
Year 24 : $66,350,000
Year 25 : $56,725,000
Year 26 : $20,275,000
Year 27 : $6,700,000

Farm Players Salaries
Frederik Andersen	$150,000 (1)
Salary Remaining :	$150,000
Jesper Fast	$120,000 (2)
Salary Remaining :	$120,000
Cory Schneider	$115,000 (3)
Salary Remaining :	$115,000
Ilya Mikheyev	$105,000 (1)
Salary Remaining :	$105,000
MacKenzie Entwistle	$97,500 (1)
Salary Remaining :	$97,500
Matt Read	$97,500 (1)
Salary Remaining :	$97,500
Alexander Barabanov	$97,500 (2)
Salary Remaining :	$97,500
Cody Bass	$95,000 (1)
Salary Remaining :	$95,000
Charlie Lindgren	$92,500 (2)
Salary Remaining :	$92,500
Conor Timmins	$85,000 (3)
Salary Remaining :	$85,000
Dylan Gambrell	$85,000 (2)
Salary Remaining :	$85,000
Cody Franson	$85,000 (2)
Salary Remaining :	$85,000
Jacob Larsson	$85,000 (2)
Salary Remaining :	$85,000
Lucas Carlsson	$80,000 (3)
Salary Remaining :	$80,000
Nils Lundkvist	$80,000 (1)
Salary Remaining :	$80,000
Marcus Pettersson	$75,000 (1)
Salary Remaining :	$75,000
Matthew Phillips	$75,000 (2)
Salary Remaining :	$75,000
Klim Kostin	$75,000 (3)
Salary Remaining :	$75,000
Tyler Benson	$67,500 (2)
Salary Remaining :	$67,500
Declan Chisholm	$50,000 (1)
Salary Remaining :	$50,000
Gage Goncalves	$50,000 (1)
Salary Remaining :	$50,000
Nikolai Kovalenko	$50,000 (1)
Salary Remaining :	$50,000
Cole Reinhardt	$50,000 (1)
Salary Remaining :	$50,000
Valtteri Filppula	$0 (0)
Salary Remaining :	$0
Antti Suomela	$0 (0)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 24 : $1,962,500
Year 25 : $1,062,500
Year 26 : $355,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,962,500
Year 25 : $1,062,500
Year 26 : $355,000
Year 27 : $0

Columbus

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	8333 - $80 - 0 - 0.00%
Level 2:	6944 - $50 - 0 - 0.00%
Level 3:	2778 - $40 - 0 - 0.00%
Level 4:	5556 - $30 - 0 - 0.00%
Luxury :	1389 - $180 - 0 - 0.00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,520,000
Pro Players Total Average Salaries	$62,520,000
Farm Players Total Salaries	$2,264,000
Farm Players Total Average Salaries	$2,264,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$419,601
Projected Bank Account	$419,601

Pro Players Salaries
Clayton Keller (1 Way Contract)	$7,100,000 (2)
-Salary Remaining :	$7,100,000
Timo Meier (1 Way Contract)	$5,900,000 (1)
-Salary Remaining :	$5,900,000
Mikhail Sergachev (1 Way Contract)	$5,450,000 (1)
-Salary Remaining :	$5,450,000
Jake Guentzel (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$5,400,000
Luke Kunin (1 Way Contract)	$5,400,000 (3)
-Salary Remaining :	$5,400,000
Oliver Ekman-Larsson (1 Way Contract)	$4,650,000 (3)
-Salary Remaining :	$4,650,000
Barrett Hayton	$4,400,000 (2)
-Salary Remaining :	$4,400,000
John Gibson (1 Way Contract)	$4,300,000 (2)
-Salary Remaining :	$4,300,000
Nicolas Hague (1 Way Contract)	$3,100,000 (2)
-Salary Remaining :	$3,100,000
Daniel Sprong (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Jonathan Toews (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Noah Gregor	$1,600,000 (3)
-Salary Remaining :	$1,600,000
Alexandre Carrier (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Jordan Staal (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Vincent Trocheck (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Nick Leddy (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Joseph Woll	$1,150,000 (3)
-Salary Remaining :	$1,150,000
Brendan Lemieux (1 Way Contract)	$975,000 (1)
-Salary Remaining :	$975,000
Tomas Hertl (1 Way Contract)	$875,000 (1)
-Salary Remaining :	$875,000
Jordan Harris	$750,000 (2)
-Salary Remaining :	$750,000
Jeff Skinner (1 Way Contract)	$720,000 (1)
-Salary Remaining :	$720,000
Total Pro Players	21
Salary Commitment
Year 24 : $62,520,000
Year 25 : $45,600,000
Year 26 : $17,800,000
Year 27 : $0
Salary Average Commitment
Year 24 : $62,520,000
Year 25 : $45,600,000
Year 26 : $17,800,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $62,520,000
Year 25 : $45,600,000
Year 26 : $17,800,000
Year 27 : $0

Farm Players Salaries
Ryan Kesler	$195,500 (1)
Salary Remaining :	$195,500
Charles Hudon	$195,000 (3)
Salary Remaining :	$195,000
Josh Manson	$190,000 (3)
Salary Remaining :	$190,000
Matthew Benning	$180,000 (3)
Salary Remaining :	$180,000
Brandon Sutter	$155,000 (3)
Salary Remaining :	$155,000
Brenden Dillon	$130,000 (1)
Salary Remaining :	$130,000
Derick Brassard	$121,000 (1)
Salary Remaining :	$121,000
Jeff Petry	$120,000 (2)
Salary Remaining :	$120,000
Dylan Samberg	$110,000 (1)
Salary Remaining :	$110,000
Colin Wilson	$110,000 (1)
Salary Remaining :	$110,000
Nick Cousins	$100,000 (1)
Salary Remaining :	$100,000
Michael Stone	$95,000 (1)
Salary Remaining :	$95,000
Oscar Lindberg	$90,000 (1)
Salary Remaining :	$90,000
Tomas Tatar	$90,000 (1)
Salary Remaining :	$90,000
Adin Hill	$85,000 (1)
Salary Remaining :	$85,000
Chris Wagner	$85,000 (1)
Salary Remaining :	$85,000
Andreas Englund	$82,500 (2)
Salary Remaining :	$82,500
Cory Conacher	$80,000 (1)
Salary Remaining :	$80,000
Chad Johnson	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	19
Salary Commitment
Year 24 : $2,264,000
Year 25 : $922,500
Year 26 : $720,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,264,000
Year 25 : $922,500
Year 26 : $720,000
Year 27 : $0

Dallas

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	8333 - $125 - 0 - 0.00%
Level 2:	6944 - $80 - 0 - 0.00%
Level 3:	2778 - $60 - 0 - 0.00%
Level 4:	5556 - $45 - 0 - 0.00%
Luxury :	1389 - $220 - 0 - 0.00%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,692,000
Pro Players Total Average Salaries	$69,692,000
Farm Players Total Salaries	$1,605,100
Farm Players Total Average Salaries	$1,605,100
Coaches Total Salaries	$4,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$27,391,223
Projected Bank Account	$27,391,223

Pro Players Salaries
William Nylander (1 Way Contract)	$7,200,000 (1)
-Salary Remaining :	$7,200,000
Owen Power	$6,100,000 (4)
-Salary Remaining :	$6,100,000
Kailer Yamamoto (1 Way Contract)	$5,950,000 (1)
-Salary Remaining :	$5,950,000
Robert Thomas (1 Way Contract)	$5,800,000 (2)
-Salary Remaining :	$5,800,000
Mathew Barzal (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$4,800,000
Teuvo Teravainen (1 Way Contract)	$4,700,000 (4)
-Salary Remaining :	$4,700,000
Jaccob Slavin (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Erik Karlsson (1 Way Contract)	$3,850,000 (2)
-Salary Remaining :	$3,850,000
Thatcher Demko (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Joel Edmundson (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Cam Atkinson (1 Way Contract)	$2,651,000 (1)
-Salary Remaining :	$2,651,000
Michael McLeod (1 Way Contract)	$2,400,000 (3)
-Salary Remaining :	$2,400,000
Fabian Zetterlund	$2,100,000 (2)
-Salary Remaining :	$2,100,000
Joel Hofer	$1,400,000 (3)
-Salary Remaining :	$1,400,000
Nic Dowd	$1,310,000 (2)
-Salary Remaining :	$1,310,000
Oscar Fantenberg	$1,281,000 (1)
-Salary Remaining :	$1,281,000
Rick Nash	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Sami Niku (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Radim Simek	$1,050,000 (3)
-Salary Remaining :	$1,050,000
Frederick Gaudreau (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Michal Neuvirth (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$950,000
Tyler Johnson (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$950,000
Matias Maccelli	$800,000 (1)
-Salary Remaining :	$800,000
John Beecher	$800,000 (1)
-Salary Remaining :	$800,000
Mattias Samuelsson	$800,000 (1)
-Salary Remaining :	$800,000
Gabriel Carlsson	$750,000 (2)
-Salary Remaining :	$750,000
Total Pro Players	26
Salary Commitment
Year 24 : $69,692,000
Year 25 : $36,960,000
Year 26 : $20,150,000
Year 27 : $10,800,000
Salary Average Commitment
Year 24 : $69,692,000
Year 25 : $36,960,000
Year 26 : $20,150,000
Year 27 : $10,800,000
Salary Cap with 1 Way Contract
Year 24 : $69,692,000
Year 25 : $36,960,000
Year 26 : $20,150,000
Year 27 : $10,800,000

Farm Players Salaries
Ian Cole	$170,000 (1)
Salary Remaining :	$170,000
Conor Sheary	$160,000 (2)
Salary Remaining :	$160,000
Riley Nash	$121,000 (1)
Salary Remaining :	$121,000
Brian Gibbons	$121,000 (1)
Salary Remaining :	$121,000
Alex Goligoski	$120,000 (1)
Salary Remaining :	$120,000
Matt Keetley	$110,000 (1)
Salary Remaining :	$110,000
Marc-Andre Cliche	$110,000 (1)
Salary Remaining :	$110,000
Darcy Kuemper	$98,100 (1)
Salary Remaining :	$98,100
Kyle Rau	$95,000 (1)
Salary Remaining :	$95,000
Niklas Hjalmarsson	$90,000 (1)
Salary Remaining :	$90,000
Cole Smith	$85,000 (1)
Salary Remaining :	$85,000
Benoit-Olivier Groulx	$80,000 (2)
Salary Remaining :	$80,000
Dennis Cholowski	$75,000 (1)
Salary Remaining :	$75,000
Austin Watson	$65,000 (3)
Salary Remaining :	$65,000
Cole Schwindt	$60,000 (1)
Salary Remaining :	$60,000
Matt Martin	$55,000 (2)
Salary Remaining :	$55,000
Scott Wilson	$50,000 (2)
Salary Remaining :	$50,000
Leo Komarov	$0 (0)
Salary Remaining :	$0
Gavin Bayreuther	$0 (0)
Salary Remaining :	$0
Cal Clutterbuck	$0 (0)
Salary Remaining :	$0
Cody Goloubef	$0 (0)
Salary Remaining :	$0
Anton Stralman	$0 (0)
Salary Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 24 : $1,665,100
Year 25 : $410,000
Year 26 : $65,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,665,100
Year 25 : $410,000
Year 26 : $65,000
Year 27 : $0

Detroit

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $125 - 0 - 0.00%
Level 2:	5000 - $80 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $45 - 0 - 0.00%
Luxury :	1000 - $220 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $38 - 0 - 0.00%
Farm Level 2:	1000 - $18 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,185,000
Pro Players Total Average Salaries	$68,185,000
Farm Players Total Salaries	$1,610,000
Farm Players Total Average Salaries	$1,610,000
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,582,500
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$135,283
Projected Bank Account	$135,283

Pro Players Salaries
Bryan Rust (1 Way Contract)	$7,660,000 (2)
-Salary Remaining :	$7,660,000
Darnell Nurse (1 Way Contract)	$7,100,000 (4)
-Salary Remaining :	$7,100,000
Matt Duchene (1 Way Contract)	$6,600,000 (2)
-Salary Remaining :	$6,600,000
Henri Jokiharju	$4,450,000 (3)
-Salary Remaining :	$4,450,000
Mason Shaw	$3,800,000 (4)
-Salary Remaining :	$3,800,000
Steven Stamkos (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Dante Fabbro (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$3,600,000
Connor Dewar	$2,700,000 (3)
-Salary Remaining :	$2,700,000
Bobby McMann (1 Way Contract)	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Aleksi Heponiemi	$1,950,000 (3)
-Salary Remaining :	$1,950,000
Brett Leason	$1,900,000 (3)
-Salary Remaining :	$1,900,000
Jordan Greenway	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Justin Holl	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Jesse Puljujarvi (1 Way Contract)	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Liam O'Brien	$1,550,000 (3)
-Salary Remaining :	$1,550,000
Dakota Joshua (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Dustin Byfuglien	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Connor Mackey	$1,400,000 (3)
-Salary Remaining :	$1,400,000
Brent Seabrook	$1,350,000 (2)
-Salary Remaining :	$1,350,000
Erik Gudbranson	$1,350,000 (3)
-Salary Remaining :	$1,350,000
Beck Malenstyn (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$12,000
-Salary Remaining :	$1,200,000
Vitek Vanecek (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Tristan Jarry (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Alec Regula	$950,000 (4)
-Salary Remaining :	$950,000
Keegan Kolesar (1 Way Contract)	$925,000 (1)
-Salary Remaining :	$925,000
Adam Boqvist	$900,000 (1)
-Salary Remaining :	$900,000
Arber Xhekaj	$700,000 (1)
-Salary Remaining :	$700,000
Cayden Primeau	$700,000 (4)
-Salary Remaining :	$700,000
Markus Granlund (1 Way Contract)	$600,000 (3)
-1 Way Contract Salary Cap :	$6,000
-Salary Remaining :	$600,000
Total Pro Players	29
Salary Commitment
Year 24 : $68,185,000
Year 25 : $53,610,000
Year 26 : $31,700,000
Year 27 : $12,550,000
Salary Average Commitment
Year 24 : $68,185,000
Year 25 : $53,610,000
Year 26 : $31,700,000
Year 27 : $12,550,000
Salary Cap with 1 Way Contract
Year 24 : $66,403,000
Year 25 : $53,016,000
Year 26 : $31,106,000
Year 27 : $12,550,000

Farm Players Salaries
Denis Malgin	$230,000 (2)
Salary Remaining :	$230,000
MacKenzie Weegar	$180,000 (1)
Salary Remaining :	$180,000
Michael McCarron	$155,000 (2)
Salary Remaining :	$155,000
Zach Parise	$150,000 (1)
Salary Remaining :	$150,000
Eric Robinson	$115,000 (2)
Salary Remaining :	$115,000
Rob Schremp	$115,000 (1)
Salary Remaining :	$115,000
Ryan Lomberg	$115,000 (2)
Salary Remaining :	$115,000
Robin Lehner	$110,000 (1)
Salary Remaining :	$110,000
Connor Zary	$90,000 (2)
Salary Remaining :	$90,000
John Quenneville	$87,500 (2)
Salary Remaining :	$87,500
Joseph Blandisi	$85,000 (2)
Salary Remaining :	$85,000
Riley Tufte	$77,500 (2)
Salary Remaining :	$77,500
Daniil Tarasov	$50,000 (1)
Salary Remaining :	$50,000
Trevor Carrick	$50,000 (2)
Salary Remaining :	$50,000
Kevin Connauton	$0 (0)
Salary Remaining :	$0
Pierre-Edouard Bellemare	$0 (0)
Salary Remaining :	$0
Ryan White	$0 (0)
Salary Remaining :	$0
Total Farm Players	17
Salary Commitment
Year 24 : $1,610,000
Year 25 : $1,005,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,610,000
Year 25 : $1,005,000
Year 26 : $0
Year 27 : $0

Edmonton

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $125 - 0 - 0.00%
Level 2:	5100 - $80 - 0 - 0.00%
Level 3:	2778 - $60 - 0 - 0.00%
Level 4:	5556 - $45 - 0 - 0.00%
Luxury :	1000 - $220 - 0 - 0.00%
Total Capacity :	20434
Farm
Farm Level 1:	2000 - $45 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,260,000
Pro Players Total Average Salaries	$55,260,000
Farm Players Total Salaries	$2,041,300
Farm Players Total Average Salaries	$2,041,300
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$11,110,276
Projected Bank Account	$11,110,276

Pro Players Salaries
Dylan Larkin (1 Way Contract)	$7,900,000 (2)
-Salary Remaining :	$7,900,000
Jordan Kyrou (1 Way Contract)	$6,200,000 (2)
-Salary Remaining :	$6,200,000
Brandon Montour (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Devon Toews (1 Way Contract)	$5,900,000 (3)
-Salary Remaining :	$5,900,000
Adam Pelech (1 Way Contract)	$4,900,000 (4)
-Salary Remaining :	$4,900,000
Jake Virtanen (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Vince Dunn (1 Way Contract)	$3,900,000 (2)
-Salary Remaining :	$3,900,000
Anze Kopitar (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Matt Murray (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Marcus Foligno	$1,900,000 (3)
-Salary Remaining :	$1,900,000
Evgeny Svechnikov (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Logan Stanley (1 Way Contract)	$1,000,000 (3)
-Salary Remaining :	$1,000,000
David Krejci	$950,000 (2)
-Salary Remaining :	$950,000
Logan Cooley	$900,000 (2)
-Salary Remaining :	$900,000
Dylan Sikura	$900,000 (3)
-Salary Remaining :	$900,000
Marco Rossi	$900,000 (2)
-Salary Remaining :	$900,000
Juuse Saros (1 Way Contract)	$750,000 (2)
-Salary Remaining :	$750,000
Anthony Stolarz (1 Way Contract)	$650,000 (3)
-1 Way Contract Salary Cap :	$6,500
-Salary Remaining :	$650,000
Ben Chiarot (1 Way Contract)	$610,000 (1)
-Salary Remaining :	$610,000
Rudolfs Balcers (1 Way Contract)	$600,000 (2)
-Salary Remaining :	$600,000
Samuel Blais (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$500,000
Semyon Varlamov (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 24 : $55,260,000
Year 25 : $54,150,000
Year 26 : $21,250,000
Year 27 : $4,900,000
Salary Average Commitment
Year 24 : $55,260,000
Year 25 : $54,150,000
Year 26 : $21,250,000
Year 27 : $4,900,000
Salary Cap with 1 Way Contract
Year 24 : $54,616,500
Year 25 : $53,506,500
Year 26 : $20,606,500
Year 27 : $4,900,000

Farm Players Salaries
Morgan Barron	$215,000 (2)
Salary Remaining :	$215,000
Eeli Tolvanen	$200,000 (3)
Salary Remaining :	$200,000
Tye Kartye	$160,000 (1)
Salary Remaining :	$160,000
Miles Wood	$125,000 (1)
Salary Remaining :	$125,000
Kale Clague	$120,000 (3)
Salary Remaining :	$120,000
Madison Bowey	$115,000 (3)
Salary Remaining :	$115,000
Loui Eriksson	$95,000 (2)
Salary Remaining :	$95,000
Tyler Graovac	$92,500 (2)
Salary Remaining :	$92,500
Alexander Holtz	$90,000 (2)
Salary Remaining :	$90,000
Justin Barron	$90,000 (2)
Salary Remaining :	$90,000
Macklin Celebrini	$90,000 (3)
Salary Remaining :	$90,000
Jonathan Bernier	$86,300 (2)
Salary Remaining :	$86,300
John Hayden	$80,000 (3)
Salary Remaining :	$80,000
Kevin Rooney	$80,000 (2)
Salary Remaining :	$80,000
Dominic Tonatino	$67,500 (1)
Salary Remaining :	$67,500
Victor Rask	$65,000 (3)
Salary Remaining :	$65,000
Jujhar Khaira	$65,000 (3)
Salary Remaining :	$65,000
Valentin Zykov	$55,000 (1)
Salary Remaining :	$55,000
Keith Aulie	$50,000 (1)
Salary Remaining :	$50,000
Henry Thrun	$50,000 (1)
Salary Remaining :	$50,000
Adam Wilsby	$50,000 (1)
Salary Remaining :	$50,000
Mikkel Boedker	$0 (0)
Salary Remaining :	$0
Adam McQuaid	$0 (0)
Salary Remaining :	$0
Garnet Hathaway	$0 (0)
Salary Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 24 : $2,041,300
Year 25 : $1,483,800
Year 26 : $735,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,041,300
Year 25 : $1,483,800
Year 26 : $735,000
Year 27 : $0

Floride

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5100 - $75 - 0 - 0.00%
Level 3:	2778 - $55 - 0 - 0.00%
Level 4:	5556 - $45 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	20434
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,200,000
Pro Players Total Average Salaries	$65,200,000
Farm Players Total Salaries	$2,530,000
Farm Players Total Average Salaries	$2,530,000
Coaches Total Salaries	$9,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$3,810,388
Projected Bank Account	$3,810,388

Pro Players Salaries
Kyle Connor (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$7,500,000
Anthony Cirelli (1 Way Contract)	$6,800,000 (1)
-Salary Remaining :	$6,800,000
Shea Theodore (1 Way Contract)	$6,400,000 (1)
-Salary Remaining :	$6,400,000
Brandon Carlo (1 Way Contract)	$6,300,000 (2)
-Salary Remaining :	$6,300,000
Nick Paul (1 Way Contract)	$5,800,000 (4)
-Salary Remaining :	$5,800,000
Nico Hischier (1 Way Contract)	$5,400,000 (1)
-Salary Remaining :	$5,400,000
Sam Bennett (1 Way Contract)	$5,200,000 (1)
-Salary Remaining :	$5,200,000
Jaden Schwartz (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Nicklas Backstrom (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Mathieu Joseph (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Al Montoya (1 Way Contract)	$1,350,000 (2)
-Salary Remaining :	$1,350,000
Logan Couture (1 Way Contract)	$1,150,000 (1)
-Salary Remaining :	$1,150,000
Josh Mahura	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Logan Thompson	$950,000 (1)
-Salary Remaining :	$950,000
Niklaus Perbix	$950,000 (1)
-Salary Remaining :	$950,000
Jake Sanderson	$900,000 (2)
-Salary Remaining :	$900,000
Philip Broberg	$900,000 (1)
-Salary Remaining :	$900,000
Seth Jarvis	$900,000 (1)
-Salary Remaining :	$900,000
Juraj Slafkovsky	$900,000 (1)
-Salary Remaining :	$900,000
Sean Kuraly (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$8,500
-Salary Remaining :	$850,000
Jake Neighbours	$800,000 (2)
-Salary Remaining :	$800,000
Brayden McNabb (1 Way Contract)	$550,000 (2)
-Salary Remaining :	$550,000
Michael Amadio (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$5,000
-Salary Remaining :	$500,000
Total Pro Players	23
Salary Commitment
Year 24 : $65,200,000
Year 25 : $19,900,000
Year 26 : $5,800,000
Year 27 : $5,800,000
Salary Average Commitment
Year 24 : $65,200,000
Year 25 : $19,900,000
Year 26 : $5,800,000
Year 27 : $5,800,000
Salary Cap with 1 Way Contract
Year 24 : $63,863,500
Year 25 : $19,900,000
Year 26 : $5,800,000
Year 27 : $5,800,000

Farm Players Salaries
Calvin De Haan	$200,000 (1)
Salary Remaining :	$200,000
Patrick Kane	$195,000 (1)
Salary Remaining :	$195,000
Marc-Andre Fleury	$190,000 (1)
Salary Remaining :	$190,000
Alexander Edler	$190,000 (1)
Salary Remaining :	$190,000
Brayden Schenn	$185,000 (1)
Salary Remaining :	$185,000
Jason Zucker	$180,000 (1)
Salary Remaining :	$180,000
Jimmy Vesey	$180,000 (1)
Salary Remaining :	$180,000
Trevor Daley	$160,000 (1)
Salary Remaining :	$160,000
Artem Zub	$140,000 (1)
Salary Remaining :	$140,000
Ryan Spooner	$135,000 (1)
Salary Remaining :	$135,000
Yanni Gourde	$135,000 (1)
Salary Remaining :	$135,000
Mike Condon	$100,000 (1)
Salary Remaining :	$100,000
Radim Zohorna	$87,500 (1)
Salary Remaining :	$87,500
Nikolai Knyzhov	$80,000 (3)
Salary Remaining :	$80,000
Jack Drury	$80,000 (1)
Salary Remaining :	$80,000
Mike Reilly	$72,500 (1)
Salary Remaining :	$72,500
Ben Meyers	$70,000 (1)
Salary Remaining :	$70,000
Albert Johansson	$50,000 (1)
Salary Remaining :	$50,000
Adam Klapka	$50,000 (2)
Salary Remaining :	$50,000
Justin Brazeau	$50,000 (1)
Salary Remaining :	$50,000
Reilly Smith	$0 (0)
Salary Remaining :	$0
Taylor Beck	$0 (0)
Salary Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 24 : $2,530,000
Year 25 : $130,000
Year 26 : $80,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,530,000
Year 25 : $130,000
Year 26 : $80,000
Year 27 : $0

Los Angeles

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $95 - 0 - 0.00%
Level 2:	5000 - $62 - 0 - 0.00%
Level 3:	2000 - $52 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,400,000
Pro Players Total Average Salaries	$60,400,000
Farm Players Total Salaries	$1,927,500
Farm Players Total Average Salaries	$1,927,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$20,052,489
Projected Bank Account	$20,052,489

Pro Players Salaries
Taylor Hall (1 Way Contract)	$8,750,000 (1)
-Salary Remaining :	$8,750,000
Adam Fox (1 Way Contract)	$5,650,000 (1)
-Salary Remaining :	$5,650,000
Alex Formenton	$5,300,000 (4)
-Salary Remaining :	$5,300,000
Charlie Coyle (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Victor Hedman (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Jared Spurgeon (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$4,100,000
Troy Terry (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Dominik Kubalik (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Ryan Murray (1 Way Contract)	$2,400,000 (2)
-1 Way Contract Salary Cap :	$24,000
-Salary Remaining :	$2,400,000
Jonathan Kovacevic	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Juuso Valimaki	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Calvin Petersen (1 Way Contract)	$1,700,000 (2)
-1 Way Contract Salary Cap :	$17,000
-Salary Remaining :	$1,700,000
Pius Suter (1 Way Contract)	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Olli Maatta (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Justin Pogge	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Antti Raanta	$1,000,000 (1)
-Salary Remaining :	$1,000,000
William Carrier (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Vladislav Gavrikov (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$9,500
-Salary Remaining :	$950,000
Connor McMichael	$900,000 (1)
-Salary Remaining :	$900,000
Nils Hoglander	$900,000 (1)
-Salary Remaining :	$900,000
Kaapo Kakko	$900,000 (1)
-Salary Remaining :	$900,000
Kent Johnson	$900,000 (2)
-Salary Remaining :	$900,000
Pavel Dorofeyev	$800,000 (1)
-Salary Remaining :	$800,000
Lane Hutson	$800,000 (2)
-Salary Remaining :	$800,000
Tyler Motte (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$7,500
-Salary Remaining :	$750,000
Total Pro Players	25
Salary Commitment
Year 24 : $60,400,000
Year 25 : $21,600,000
Year 26 : $5,300,000
Year 27 : $5,300,000
Salary Average Commitment
Year 24 : $60,400,000
Year 25 : $21,600,000
Year 26 : $5,300,000
Year 27 : $5,300,000
Salary Cap with 1 Way Contract
Year 24 : $54,658,000
Year 25 : $16,600,500
Year 26 : $5,300,000
Year 27 : $5,300,000

Farm Players Salaries
Travis Dermott	$170,000 (2)
Salary Remaining :	$170,000
Maxim Tsyplakov	$160,000 (1)
Salary Remaining :	$160,000
Nick Spaling	$150,000 (1)
Salary Remaining :	$150,000
Chandler Stephenson	$140,000 (1)
Salary Remaining :	$140,000
Nail Yakupov	$130,000 (1)
Salary Remaining :	$130,000
Carl Grundstrom	$125,000 (1)
Salary Remaining :	$125,000
Max Domi	$120,000 (2)
Salary Remaining :	$120,000
Jacob De La Rose	$105,000 (3)
Salary Remaining :	$105,000
Spencer Martin	$92,500 (2)
Salary Remaining :	$92,500
Matvei Michkov	$90,000 (3)
Salary Remaining :	$90,000
Laurent Dauphin	$90,000 (3)
Salary Remaining :	$90,000
Olli Juolevi	$85,000 (2)
Salary Remaining :	$85,000
Fedor Svechkov	$80,000 (3)
Salary Remaining :	$80,000
Marat Khusnutdinov	$80,000 (2)
Salary Remaining :	$80,000
Zac Jones	$70,000 (1)
Salary Remaining :	$70,000
Colin Graf	$70,000 (3)
Salary Remaining :	$70,000
Tyler Kleven	$70,000 (2)
Salary Remaining :	$70,000
Jacob Christiansen	$50,000 (1)
Salary Remaining :	$50,000
Justus Annunen	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	19
Salary Commitment
Year 24 : $1,927,500
Year 25 : $1,052,500
Year 26 : $435,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,927,500
Year 25 : $1,052,500
Year 26 : $435,000
Year 27 : $0

Minnesota

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $80 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2720 - $50 - 0 - 0.00%
Level 4:	5480 - $30 - 0 - 0.00%
Luxury :	1000 - $175 - 0 - 0.00%
Total Capacity :	20200
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,936,200
Pro Players Total Average Salaries	$63,936,200
Farm Players Total Salaries	$1,600,000
Farm Players Total Average Salaries	$1,600,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,260,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$17,647,756
Projected Bank Account	$17,647,756

Pro Players Salaries
Brock Boeser (1 Way Contract)	$8,300,000 (2)
-Salary Remaining :	$8,300,000
Travis Sanheim (1 Way Contract)	$6,700,000 (1)
-Salary Remaining :	$6,700,000
Alexander Wennberg (1 Way Contract)	$6,400,000 (4)
-Salary Remaining :	$6,400,000
Sidney Crosby (1 Way Contract)	$4,911,200 (1)
-Salary Remaining :	$4,911,200
Gabriel Landeskog (1 Way Contract)	$4,725,000 (1)
-Salary Remaining :	$4,725,000
Brady Tkachuk (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Brandon Hagel	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Matt Roy (1 Way Contract)	$3,400,000 (4)
-Salary Remaining :	$3,400,000
Alexander Nylander (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Alexandar Georgiyev (1 Way Contract)	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Danton Heinen (1 Way Contract)	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Erik Cernak (1 Way Contract)	$2,600,000 (2)
-Salary Remaining :	$2,600,000
T.J. Brodie (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Nicolas Meloche (1 Way Contract)	$1,400,000 (3)
-Salary Remaining :	$1,400,000
Ondrej Kase (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Adam Fantilli	$900,000 (2)
-Salary Remaining :	$900,000
Zachary Bolduc	$900,000 (3)
-Salary Remaining :	$900,000
John Peterka	$900,000 (1)
-Salary Remaining :	$900,000
Jayson Megna	$700,000 (1)
-Salary Remaining :	$700,000
Matt Irwin (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$5,000
-Salary Remaining :	$500,000
Philipp Grubauer (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$500,000
Emil Martinsen Lilleberg	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	22
Salary Commitment
Year 24 : $63,936,200
Year 25 : $25,900,000
Year 26 : $12,100,000
Year 27 : $9,800,000
Salary Average Commitment
Year 24 : $63,936,200
Year 25 : $25,900,000
Year 26 : $12,100,000
Year 27 : $9,800,000
Salary Cap with 1 Way Contract
Year 24 : $63,441,200
Year 25 : $25,900,000
Year 26 : $12,100,000
Year 27 : $9,800,000

Farm Players Salaries
Connor Clifton	$115,000 (3)
Salary Remaining :	$115,000
Jonathan Dahlen	$110,000 (2)
Salary Remaining :	$110,000
Kevin Labanc	$97,500 (1)
Salary Remaining :	$97,500
Nico Daws	$95,000 (2)
Salary Remaining :	$95,000
Dysin Mayo	$95,000 (2)
Salary Remaining :	$95,000
Christian Fischer	$92,500 (1)
Salary Remaining :	$92,500
Alexander True	$85,000 (1)
Salary Remaining :	$85,000
Michael Frolik	$85,000 (1)
Salary Remaining :	$85,000
Nick Bonino	$85,000 (1)
Salary Remaining :	$85,000
Carl Hagelin	$85,000 (1)
Salary Remaining :	$85,000
Lawrence Pilut	$82,500 (1)
Salary Remaining :	$82,500
Joakim Nygard	$82,500 (1)
Salary Remaining :	$82,500
Michael Bunting	$82,500 (1)
Salary Remaining :	$82,500
Tarmo Reunanen	$75,000 (1)
Salary Remaining :	$75,000
Brendan Smith	$72,500 (1)
Salary Remaining :	$72,500
Riku Helenius	$70,000 (1)
Salary Remaining :	$70,000
Emil Andrae	$70,000 (2)
Salary Remaining :	$70,000
Matthew Robertson	$70,000 (2)
Salary Remaining :	$70,000
Linus Karlsson	$50,000 (1)
Salary Remaining :	$50,000
Patrik Berglund	$0 (0)
Salary Remaining :	$0
Devin Setoguchi	$0 (0)
Salary Remaining :	$0
Mike Santorelli	$0 (0)
Salary Remaining :	$0
Derek Grant	$0 (0)
Salary Remaining :	$0
Wayne Simmonds	$0 (0)
Salary Remaining :	$0
Kevin Gravel	$0 (0)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 24 : $1,600,000
Year 25 : $555,000
Year 26 : $115,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,600,000
Year 25 : $555,000
Year 26 : $115,000
Year 27 : $0

Montreal

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6415 - $105 - 0 - 0.00%
Level 2:	5870 - $80 - 0 - 0.00%
Level 3:	2778 - $60 - 0 - 0.00%
Level 4:	5556 - $45 - 0 - 0.00%
Luxury :	1145 - $220 - 0 - 0.00%
Total Capacity :	21764
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,600,000
Pro Players Total Average Salaries	$61,600,000
Farm Players Total Salaries	$1,875,000
Farm Players Total Average Salaries	$1,835,000
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$24,262,632
Projected Bank Account	$24,262,632

Pro Players Salaries
Sami Vatanen (1 Way Contract)	$7,400,000 (2)
-Salary Remaining :	$7,400,000
Nick Suzuki (1 Way Contract)	$6,700,000 (2)
-Salary Remaining :	$6,700,000
Matthew Boldy	$6,400,000 (4)
-Salary Remaining :	$6,400,000
Noah Cates (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$5,400,000
Hampus Lindholm (1 Way Contract)	$5,200,000 (3)
-Salary Remaining :	$5,200,000
Nikita Zaitsev (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Philipp Kurashev	$3,900,000 (4)
-Salary Remaining :	$3,900,000
Torey Krug (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Mackenzie Blackwood (1 Way Contract)	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Logan O'Connor (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$2,100,000
Stephen Johns (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Ben Bishop	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Ryan Donato (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Kiefer Sherwood (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Danny DeKeyser (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$1,250,000
William Smith	$900,000 (3)
-Salary Remaining :	$900,000
Mirco Mueller (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$9,000
-Salary Remaining :	$900,000
Alexander Ovechkin (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$900,000
Victor Olofsson (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$9,000
-Salary Remaining :	$900,000
Gustav Nyqvist (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$900,000
Simon Holmstrom	$800,000 (1)
-Salary Remaining :	$800,000
Sean Walker (1 Way Contract)	$650,000 (1)
-1 Way Contract Salary Cap :	$6,500
-Salary Remaining :	$650,000
Mason Marchment (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$6,000
-Salary Remaining :	$600,000
Alex Laferriere	$500,000 (2)
-Salary Remaining :	$500,000
Dustin Wolf	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	25
Salary Commitment
Year 24 : $62,600,000
Year 25 : $41,500,000
Year 26 : $16,400,000
Year 27 : $10,300,000
Salary Average Commitment
Year 24 : $61,600,000
Year 25 : $41,500,000
Year 26 : $16,400,000
Year 27 : $10,300,000
Salary Cap with 1 Way Contract
Year 24 : $58,580,500
Year 25 : $41,500,000
Year 26 : $16,400,000
Year 27 : $10,300,000

Farm Players Salaries
Andrei Loktionov	$135,000 (2)
Salary Remaining :	$135,000
Sebastian Aho (D)	$100,000 (1)
Salary Remaining :	$100,000
Casey Fitzgerald	$100,000 (2)
Salary Remaining :	$100,000
Luca Sbisa	$100,000 (1)
Salary Remaining :	$100,000
Byron Froese	$97,500 (1)
Salary Remaining :	$97,500
Parker Wotherspoon	$92,500 (1)
Salary Remaining :	$92,500
Tyler Ennis	$90,000 (1)
Salary Remaining :	$90,000
Fredrik Olofsson	$90,000 (1)
Salary Remaining :	$90,000
Jack Quinn	$90,000 (2)
Salary Remaining :	$90,000
Ondrej Pavelec	$90,000 (1)
Salary Remaining :	$90,000
Oskar Olausson	$90,000 (1)
Salary Remaining :	$90,000
Libor Hajek	$87,500 (1)
Salary Remaining :	$87,500
Dillon Heatherington	$80,000 (1)
Salary Remaining :	$80,000
Cam Talbot	$75,000 (1)
Salary Remaining :	$75,000
Phil Kessel	$75,000 (1)
Salary Remaining :	$75,000
Kyle Turris	$75,000 (1)
Salary Remaining :	$75,000
Alexander Steen	$75,000 (1)
Salary Remaining :	$75,000
Mike Hoffman	$75,000 (1)
Salary Remaining :	$75,000
Shane Bowers	$70,000 (2)
Salary Remaining :	$70,000
Alex Barré-Boulet	$70,000 (1)
Salary Remaining :	$70,000
Zack MacEwen	$67,500 (1)
Salary Remaining :	$67,500
Dryden Hunt	$50,000 (1)
Salary Remaining :	$50,000
Marcus Kruger	$0 (0)
Salary Remaining :	$0
Travis Zajac	$0 (0)
Salary Remaining :	$0
Craig Smith	$0 (0)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 24 : $1,875,000
Year 25 : $395,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,835,000
Year 25 : $395,000
Year 26 : $0
Year 27 : $0

New Jersey

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $75 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $25 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1000 - $170 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - $30 - 0 - 0.00%
Farm Level 2:	3000 - $15 - 0 - 0.00%
Farm Total Capacity :	6000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$45,460,000
Pro Players Total Average Salaries	$45,460,000
Farm Players Total Salaries	$370,000
Farm Players Total Average Salaries	$370,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$14,917,493
Projected Bank Account	$14,917,493

Pro Players Salaries
Nikita Kucherov (1 Way Contract)	$7,900,000 (3)
-Salary Remaining :	$7,900,000
Nazem Kadri (1 Way Contract)	$4,520,000 (1)
-Salary Remaining :	$4,520,000
Tyler Bertuzzi (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$3,100,000
Axel Jonsson-Fjallby	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Max Pacioretty (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Jake Evans (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Kevin Stenlund	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Jack Roslovic (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Drew Doughty (1 Way Contract)	$1,990,000 (1)
-Salary Remaining :	$1,990,000
Mark Kastelic	$1,800,000 (3)
-Salary Remaining :	$1,800,000
Mario Ferraro (1 Way Contract)	$1,150,000 (1)
-Salary Remaining :	$1,150,000
Shea Weber (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Brett Howden (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Jeremy Lauzon (1 Way Contract)	$925,000 (1)
-Salary Remaining :	$925,000
Carter Hart	$925,000 (1)
-Salary Remaining :	$925,000
Jamie Oleksiak (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$900,000
Carson Soucy (1 Way Contract)	$875,000 (3)
-Salary Remaining :	$875,000
Alex Nedeljkovic (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$850,000
J.T. Compher (1 Way Contract)	$850,000 (3)
-Salary Remaining :	$850,000
Christian Jaros (1 Way Contract)	$825,000 (4)
-1 Way Contract Salary Cap :	$8,250
-Salary Remaining :	$825,000
Jake Gardiner	$700,000 (1)
-Salary Remaining :	$700,000
Benn Ferriero	$700,000 (3)
-Salary Remaining :	$700,000
Stefan Elliott	$700,000 (3)
-Salary Remaining :	$700,000
Matt Nieto (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$6,000
-Salary Remaining :	$600,000
Beau Bennett (1 Way Contract)	$600,000 (1)
-Salary Remaining :	$600,000
Brock Nelson (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$6,000
-Salary Remaining :	$600,000
Total Pro Players	26
Salary Commitment
Year 24 : $45,460,000
Year 25 : $22,050,000
Year 26 : $16,750,000
Year 27 : $825,000
Salary Average Commitment
Year 24 : $45,460,000
Year 25 : $22,050,000
Year 26 : $16,750,000
Year 27 : $825,000
Salary Cap with 1 Way Contract
Year 24 : $43,455,250
Year 25 : $21,233,250
Year 26 : $15,933,250
Year 27 : $8,250

Farm Players Salaries
Wade Allison	$120,000 (3)
Salary Remaining :	$120,000
Tyler Bozak	$100,000 (2)
Salary Remaining :	$100,000
Tyson Jost	$100,000 (1)
Salary Remaining :	$100,000
Evgenii Dadonov	$50,000 (1)
Salary Remaining :	$50,000
Craig Anderson	$0 (0)
Salary Remaining :	$0
Jakub Jerabek	$0 (0)
Salary Remaining :	$0
Joakim Ryan	$0 (0)
Salary Remaining :	$0
Tanner Pearson	$0 (0)
Salary Remaining :	$0
Ron Hainsey	$0 (0)
Salary Remaining :	$0
Chad Ruhwedel	$0 (0)
Salary Remaining :	$0
Ryan Dzingel	$0 (0)
Salary Remaining :	$0
Brian Lashoff	$0 (0)
Salary Remaining :	$0
Clarke MacArthur	$0 (0)
Salary Remaining :	$0
Jiri Tlusty	$0 (0)
Salary Remaining :	$0
Kyle Okposo	$0 (0)
Salary Remaining :	$0
Tom Kuhnhackl	$0 (0)
Salary Remaining :	$0
Marc-Andre Bourdon	$0 (0)
Salary Remaining :	$0
Marc Methot	$0 (0)
Salary Remaining :	$0
Total Farm Players	18
Salary Commitment
Year 24 : $370,000
Year 25 : $220,000
Year 26 : $120,000
Year 27 : $0
Salary Average Commitment
Year 24 : $370,000
Year 25 : $220,000
Year 26 : $120,000
Year 27 : $0

NYIslanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $93 - 0 - 0.00%
Level 2:	5000 - $72 - 0 - 0.00%
Level 3:	2720 - $42 - 0 - 0.00%
Level 4:	5480 - $26 - 0 - 0.00%
Luxury :	1000 - $193 - 0 - 0.00%
Total Capacity :	20200
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,505,000
Pro Players Total Average Salaries	$70,505,000
Farm Players Total Salaries	$1,367,500
Farm Players Total Average Salaries	$1,367,500
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$22,835,280
Projected Bank Account	$22,835,280

Pro Players Salaries
Connor McDavid (1 Way Contract)	$8,500,000 (1)
-Salary Remaining :	$8,500,000
Dylan Cozens	$7,200,000 (4)
-Salary Remaining :	$7,200,000
Nick Schmaltz (1 Way Contract)	$6,100,000 (1)
-Salary Remaining :	$6,100,000
Cale Makar (1 Way Contract)	$5,900,000 (1)
-Salary Remaining :	$5,900,000
Cody Ceci (1 Way Contract)	$5,800,000 (2)
-Salary Remaining :	$5,800,000
Charles McAvoy (1 Way Contract)	$5,700,000 (3)
-Salary Remaining :	$5,700,000
Ryan McLeod	$5,100,000 (4)
-Salary Remaining :	$5,100,000
Andreas Athanasiou (1 Way Contract)	$3,700,000 (3)
-Salary Remaining :	$3,700,000
Elvis Merzlikins (1 Way Contract)	$3,375,000 (3)
-Salary Remaining :	$3,375,000
Darren Raddysh (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Dmitry Orlov (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Brent Burns (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Dmitry Kulikov	$1,650,000 (2)
-Salary Remaining :	$1,650,000
Jamie Benn	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Filip Gustavsson (1 Way Contract)	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Scott Laughton (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Evgeny Kuznetsov (1 Way Contract)	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Michael Anderson	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Erik Haula (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$900,000
William Eklund	$900,000 (1)
-Salary Remaining :	$900,000
Tyler Toffoli (1 Way Contract)	$880,000 (1)
-Salary Remaining :	$880,000
Kevin Shattenkirk (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$800,000
Janne Kuokkanen	$750,000 (1)
-Salary Remaining :	$750,000
Alex Vlasic	$700,000 (1)
-Salary Remaining :	$700,000
Total Pro Players	24
Salary Commitment
Year 24 : $70,505,000
Year 25 : $36,025,000
Year 26 : $27,575,000
Year 27 : $12,300,000
Salary Average Commitment
Year 24 : $70,505,000
Year 25 : $36,025,000
Year 26 : $27,575,000
Year 27 : $12,300,000
Salary Cap with 1 Way Contract
Year 24 : $70,505,000
Year 25 : $36,025,000
Year 26 : $27,575,000
Year 27 : $12,300,000

Farm Players Salaries
Michael Del Zotto	$175,000 (1)
Salary Remaining :	$175,000
Klas Dahlbeck	$150,000 (1)
Salary Remaining :	$150,000
Tomas Jurco	$97,500 (1)
Salary Remaining :	$97,500
Sam Steel	$95,000 (1)
Salary Remaining :	$95,000
Trent Frederic	$95,000 (1)
Salary Remaining :	$95,000
Vasili Podkolzin	$90,000 (1)
Salary Remaining :	$90,000
Alex Turcotte	$90,000 (1)
Salary Remaining :	$90,000
Akira Schmid	$85,000 (2)
Salary Remaining :	$85,000
Nicolas Petan	$85,000 (3)
Salary Remaining :	$85,000
Bobby Brink	$80,000 (1)
Salary Remaining :	$80,000
Arvid Soderblom	$75,000 (2)
Salary Remaining :	$75,000
Max Jones	$75,000 (2)
Salary Remaining :	$75,000
Jack Studnicka	$75,000 (2)
Salary Remaining :	$75,000
Marc Del Gaizo	$50,000 (1)
Salary Remaining :	$50,000
Scott Harrington	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	15
Salary Commitment
Year 24 : $1,367,500
Year 25 : $445,000
Year 26 : $85,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,367,500
Year 25 : $445,000
Year 26 : $85,000
Year 27 : $0

NYRangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - $125 - 0 - 0.00%
Level 2:	6000 - $80 - 0 - 0.00%
Level 3:	2778 - $60 - 0 - 0.00%
Level 4:	5556 - $45 - 0 - 0.00%
Luxury :	1389 - $220 - 0 - 0.00%
Total Capacity :	22723
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,910,000
Pro Players Total Average Salaries	$68,910,000
Farm Players Total Salaries	$1,350,000
Farm Players Total Average Salaries	$1,350,000
Coaches Total Salaries	$7,375,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$1,796,717
Projected Bank Account	$1,796,717

Pro Players Salaries
Jack Eichel (1 Way Contract)	$7,800,000 (1)
-Salary Remaining :	$7,800,000
Noah Hanifin (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Shayne Gostisbehere (1 Way Contract)	$5,900,000 (1)
-Salary Remaining :	$5,900,000
Jack McBain	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Brandon Saad (1 Way Contract)	$4,160,000 (1)
-Salary Remaining :	$4,160,000
Anthony Beauvillier (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$4,100,000
Andrei Vasilevskiy (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Mark Scheifele (1 Way Contract)	$3,550,000 (1)
-Salary Remaining :	$3,550,000
Kyle Palmieri (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Alex Pietrangelo (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Alex Tuch (1 Way Contract)	$3,100,000 (1)
-Salary Remaining :	$3,100,000
Ville Husso (1 Way Contract)	$2,550,000 (3)
-Salary Remaining :	$2,550,000
Barclay Goodrow (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Rickard Rakell (1 Way Contract)	$2,250,000 (3)
-Salary Remaining :	$2,250,000
Roman Josi (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Ryan Strome	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Nikita Zadorov (1 Way Contract)	$1,100,000 (4)
-Salary Remaining :	$1,100,000
Joel Kiviranta (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Oskar Lindblom (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Thomas Harley	$900,000 (1)
-Salary Remaining :	$900,000
Dennis Gilbert	$750,000 (3)
-Salary Remaining :	$750,000
Daniel Brickley	$750,000 (3)
-Salary Remaining :	$750,000
Mark Alt	$750,000 (3)
-Salary Remaining :	$750,000
Andrej Meszaros	$750,000 (3)
-Salary Remaining :	$750,000
Cody Glass (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	25
Salary Commitment
Year 24 : $68,910,000
Year 25 : $31,500,000
Year 26 : $15,900,000
Year 27 : $5,600,000
Salary Average Commitment
Year 24 : $68,910,000
Year 25 : $31,500,000
Year 26 : $15,900,000
Year 27 : $5,600,000
Salary Cap with 1 Way Contract
Year 24 : $68,910,000
Year 25 : $31,500,000
Year 26 : $15,900,000
Year 27 : $5,600,000

Farm Players Salaries
Noel Acciari	$162,500 (2)
Salary Remaining :	$162,500
Martin Marincin	$97,500 (2)
Salary Remaining :	$97,500
Richard Panik	$97,500 (2)
Salary Remaining :	$97,500
Zack Smith	$95,000 (1)
Salary Remaining :	$95,000
Nikolay Kulemin	$95,000 (3)
Salary Remaining :	$95,000
Nathan Walker	$92,500 (3)
Salary Remaining :	$92,500
Brandt Clarke	$90,000 (2)
Salary Remaining :	$90,000
Tyson Foerster	$90,000 (2)
Salary Remaining :	$90,000
Andy Greene	$90,000 (3)
Salary Remaining :	$90,000
Travis Boyd	$87,500 (3)
Salary Remaining :	$87,500
Samuel Montembeault	$87,500 (1)
Salary Remaining :	$87,500
Anders Nilsson	$65,000 (1)
Salary Remaining :	$65,000
Carl Soderberg	$50,000 (1)
Salary Remaining :	$50,000
Jannik Hansen	$50,000 (1)
Salary Remaining :	$50,000
Mark Arcobello	$50,000 (1)
Salary Remaining :	$50,000
Sheldon Dries	$50,000 (1)
Salary Remaining :	$50,000
Steven Kampfer	$0 (0)
Salary Remaining :	$0
Stefan Noesen	$0 (0)
Salary Remaining :	$0
Michael Sauer	$0 (0)
Salary Remaining :	$0
Juuso Riikola	$0 (0)
Salary Remaining :	$0
Jakub Kindl	$0 (0)
Salary Remaining :	$0
Viktor Stalberg	$0 (0)
Salary Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 24 : $1,350,000
Year 25 : $902,500
Year 26 : $365,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,350,000
Year 25 : $902,500
Year 26 : $365,000
Year 27 : $0

Philadelphie

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	7033 - $80 - 0 - 0.00%
Level 2:	6944 - $54 - 0 - 0.00%
Level 3:	2778 - $40 - 0 - 0.00%
Level 4:	5556 - $36 - 0 - 0.00%
Luxury :	1389 - $165 - 0 - 0.00%
Total Capacity :	23700
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,075,000
Pro Players Total Average Salaries	$67,075,000
Farm Players Total Salaries	$2,160,000
Farm Players Total Average Salaries	$2,160,000
Coaches Total Salaries	$2,827,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$18,339,769
Projected Bank Account	$18,339,769

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$7,200,000 (1)
-Salary Remaining :	$7,200,000
Morgan Rielly (1 Way Contract)	$7,200,000 (2)
-Salary Remaining :	$7,200,000
Dawson Mercer	$6,900,000 (3)
-Salary Remaining :	$6,900,000
Nathan MacKinnon (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Janis Moser	$5,600,000 (3)
-Salary Remaining :	$5,600,000
Trevor Zegras	$5,350,000 (4)
-Salary Remaining :	$5,350,000
Damon Severson (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Ryan Graves (1 Way Contract)	$4,600,000 (3)
-Salary Remaining :	$4,600,000
Pierre-Luc Dubois (1 Way Contract)	$4,425,000 (2)
-Salary Remaining :	$4,425,000
Shane Pinto	$3,700,000 (4)
-Salary Remaining :	$3,700,000
Alexander Romanov (1 Way Contract)	$2,600,000 (3)
-Salary Remaining :	$2,600,000
Petr Mrazek	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Jason Spezza	$1,650,000 (2)
-Salary Remaining :	$1,650,000
Anton Lundell	$900,000 (2)
-Salary Remaining :	$900,000
Bowen Byram	$900,000 (1)
-Salary Remaining :	$900,000
Isac Lundestrom	$900,000 (1)
-Salary Remaining :	$900,000
Julien Gauthier	$750,000 (1)
-Salary Remaining :	$750,000
Zach Hyman (1 Way Contract)	$650,000 (1)
-Salary Remaining :	$650,000
Brandon Davidson	$500,000 (2)
-Salary Remaining :	$500,000
Martin Jones (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$5,000
-Salary Remaining :	$500,000
Mike Smith (1 Way Contract)	$0 (0)
Total Pro Players	21
Salary Commitment
Year 24 : $67,075,000
Year 25 : $50,175,000
Year 26 : $33,750,000
Year 27 : $9,050,000
Salary Average Commitment
Year 24 : $67,075,000
Year 25 : $50,175,000
Year 26 : $33,750,000
Year 27 : $9,050,000
Salary Cap with 1 Way Contract
Year 24 : $66,580,000
Year 25 : $50,175,000
Year 26 : $33,750,000
Year 27 : $9,050,000

Farm Players Salaries
Jason Garrison	$175,000 (1)
Salary Remaining :	$175,000
Joe Pavelski	$157,500 (1)
Salary Remaining :	$157,500
Alex Stalock	$155,000 (2)
Salary Remaining :	$155,000
Nate Schmidt	$145,000 (2)
Salary Remaining :	$145,000
Nils Aman	$140,000 (2)
Salary Remaining :	$140,000
Michael Hutchinson	$137,500 (1)
Salary Remaining :	$137,500
Nikita Gusev	$137,500 (1)
Salary Remaining :	$137,500
Urho Vaakanainen	$115,000 (2)
Salary Remaining :	$115,000
Pontus Holmberg	$105,000 (2)
Salary Remaining :	$105,000
Robby Fabbri	$100,000 (1)
Salary Remaining :	$100,000
Markus Nutivaara	$95,000 (1)
Salary Remaining :	$95,000
Brendan Gaunce	$92,500 (1)
Salary Remaining :	$92,500
Niko Mikkola	$90,000 (1)
Salary Remaining :	$90,000
Jesper Wallstedt	$90,000 (3)
Salary Remaining :	$90,000
Mackie Samoskevich	$80,000 (3)
Salary Remaining :	$80,000
Kyle Capobianco	$70,000 (1)
Salary Remaining :	$70,000
Rasmus Asplund	$65,000 (1)
Salary Remaining :	$65,000
Paul Cotter	$60,000 (1)
Salary Remaining :	$60,000
Miika Wiikman	$50,000 (1)
Salary Remaining :	$50,000
Zakhar Bardakov	$50,000 (2)
Salary Remaining :	$50,000
Alex Steeves	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	21
Salary Commitment
Year 24 : $2,160,000
Year 25 : $880,000
Year 26 : $170,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,160,000
Year 25 : $880,000
Year 26 : $170,000
Year 27 : $0

Pittsburgh

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	7360 - $75 - 0 - 0.00%
Level 2:	5750 - $63 - 0 - 0.00%
Level 3:	2600 - $40 - 0 - 0.00%
Level 4:	4800 - $33 - 0 - 0.00%
Luxury :	1125 - $177 - 0 - 0.00%
Total Capacity :	21635
Farm
Farm Level 1:	2000 - $47 - 0 - 0.00%
Farm Level 2:	1000 - $28 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,650,000
Pro Players Total Average Salaries	$63,650,000
Farm Players Total Salaries	$1,631,000
Farm Players Total Average Salaries	$1,601,000
Coaches Total Salaries	$7,226,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,631,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$8,107,299
Projected Bank Account	$8,107,299

Pro Players Salaries
Filip Forsberg (1 Way Contract)	$9,300,000 (4)
-Salary Remaining :	$9,300,000
Mark Stone (1 Way Contract)	$8,250,000 (3)
-Salary Remaining :	$8,250,000
Noah Dobson (1 Way Contract)	$7,900,000 (4)
-Salary Remaining :	$7,900,000
Dougie Hamilton (1 Way Contract)	$5,400,000 (1)
-Salary Remaining :	$5,400,000
Tony DeAngelo	$5,050,000 (1)
-Salary Remaining :	$5,050,000
Jacob Trouba (1 Way Contract)	$4,400,000 (3)
-Salary Remaining :	$4,400,000
Jonathan Huberdeau (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Michael Rasmussen	$2,900,000 (4)
-Salary Remaining :	$2,900,000
Karel Vejmelka (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$2,100,000
Carter Verhaeghe (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Vladimir Tarasenko (1 Way Contract)	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Nino Niederreiter (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Scott Mayfield (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Alex Killorn (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Alec Martinez (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Eric Comrie	$975,000 (1)
-Salary Remaining :	$975,000
Kasperi Kapanen (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$900,000
Zemgus Girgensons (1 Way Contract)	$825,000 (3)
-Salary Remaining :	$825,000
Nick Ritchie (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$7,500
-Salary Remaining :	$750,000
Joe Veleno	$700,000 (1)
-Salary Remaining :	$700,000
Mats Zuccarello (1 Way Contract)	$600,000 (2)
-Salary Remaining :	$600,000
Erik Johnson (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$500,000
Paul Stastny	$500,000 (1)
-Salary Remaining :	$500,000
Luke Schenn (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$5,000
-Salary Remaining :	$500,000
James Van Riemsdyk (1 Way Contract)	$0 (0)
Alan Quine (1 Way Contract)	$0 (0)
Total Pro Players	26
Salary Commitment
Year 24 : $63,650,000
Year 25 : $44,575,000
Year 26 : $38,075,000
Year 27 : $20,100,000
Salary Average Commitment
Year 24 : $63,650,000
Year 25 : $44,575,000
Year 26 : $38,075,000
Year 27 : $20,100,000
Salary Cap with 1 Way Contract
Year 24 : $62,412,500
Year 25 : $44,575,000
Year 26 : $38,075,000
Year 27 : $20,100,000

Farm Players Salaries
Derek Ryan	$161,000 (2)
Salary Remaining :	$161,000
Ryan Getzlaf	$160,000 (2)
Salary Remaining :	$160,000
Jakub Voracek	$120,000 (3)
Salary Remaining :	$120,000
Ian McCoshen	$120,000 (1)
Salary Remaining :	$120,000
Robert Bortuzzo	$100,000 (2)
Salary Remaining :	$100,000
Adam Erne	$100,000 (4)
Salary Remaining :	$100,000
Lukas Sedlak	$100,000 (2)
Salary Remaining :	$100,000
Jason Demers	$100,000 (2)
Salary Remaining :	$100,000
Dustin Brown	$100,000 (1)
Salary Remaining :	$100,000
Louis Belpedio	$95,000 (1)
Salary Remaining :	$95,000
Connor Bedard	$90,000 (3)
Salary Remaining :	$90,000
Ian Mitchell	$85,000 (3)
Salary Remaining :	$85,000
Daniel Vladar	$80,000 (3)
Salary Remaining :	$80,000
Matthew Knies	$80,000 (3)
Salary Remaining :	$80,000
Brendan Leipsic	$80,000 (3)
Salary Remaining :	$80,000
Felix Sandstrom	$60,000 (2)
Salary Remaining :	$60,000
Shane Prince	$0 (0)
Salary Remaining :	$0
Josh Gorges	$0 (0)
Salary Remaining :	$0
Total Farm Players	18
Salary Commitment
Year 24 : $1,631,000
Year 25 : $1,316,000
Year 26 : $635,000
Year 27 : $100,000
Salary Average Commitment
Year 24 : $1,601,000
Year 25 : $1,286,000
Year 26 : $605,000
Year 27 : $100,000

San Jose

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8333 - $125 - 0 - 0.00%
Level 2:	6944 - $80 - 0 - 0.00%
Level 3:	2778 - $60 - 0 - 0.00%
Level 4:	5556 - $45 - 0 - 0.00%
Luxury :	1000 - $220 - 0 - 0.00%
Total Capacity :	24611
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,915,000
Pro Players Total Average Salaries	$63,915,000
Farm Players Total Salaries	$1,920,000
Farm Players Total Average Salaries	$1,920,000
Coaches Total Salaries	$6,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$45,330,516
Projected Bank Account	$45,330,516

Pro Players Salaries
Brayden Point (1 Way Contract)	$9,400,000 (1)
-Salary Remaining :	$9,400,000
Patrik Laine (1 Way Contract)	$7,800,000 (1)
-Salary Remaining :	$7,800,000
Zach Werenski (1 Way Contract)	$6,600,000 (3)
-Salary Remaining :	$6,600,000
Moritz Seider (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$6,500,000
Ivan Barbashev (1 Way Contract)	$4,840,000 (1)
-Salary Remaining :	$4,840,000
Jesper Bratt (1 Way Contract)	$4,600,000 (1)
-Salary Remaining :	$4,600,000
Jordan Binnington (1 Way Contract)	$4,400,000 (3)
-Salary Remaining :	$4,400,000
Warren Foegele (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Nikolay Goldobin (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Rasmus Andersson	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Kris Letang (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Nick Merkley (1 Way Contract)	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Jake Walman (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Viktor Arvidsson	$950,000 (2)
-Salary Remaining :	$950,000
Jack Campbell (1 Way Contract)	$925,000 (1)
-Salary Remaining :	$925,000
Dylan Guenther	$900,000 (2)
-Salary Remaining :	$900,000
Rasmus Sandin	$900,000 (1)
-Salary Remaining :	$900,000
Parker Kelly (1 Way Contract)	$850,000 (2)
-Salary Remaining :	$850,000
Jordan Eberle (1 Way Contract)	$750,000 (1)
-Salary Remaining :	$750,000
Tobias Rieder (1 Way Contract)	$600,000 (1)
-Salary Remaining :	$600,000
Nathan Bastian	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	21
Salary Commitment
Year 24 : $63,915,000
Year 25 : $20,200,000
Year 26 : $17,500,000
Year 27 : $0
Salary Average Commitment
Year 24 : $63,915,000
Year 25 : $20,200,000
Year 26 : $17,500,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $63,915,000
Year 25 : $20,200,000
Year 26 : $17,500,000
Year 27 : $0

Farm Players Salaries
Matthew Peca	$175,000 (3)
Salary Remaining :	$175,000
Keith Yandle	$170,000 (2)
Salary Remaining :	$170,000
Calle Rosen	$135,000 (3)
Salary Remaining :	$135,000
Ryan Suter	$115,000 (1)
Salary Remaining :	$115,000
Dominik Simon	$105,000 (2)
Salary Remaining :	$105,000
Jakob Markstrom	$100,000 (1)
Salary Remaining :	$100,000
Zach Aston-Reese	$95,000 (4)
Salary Remaining :	$95,000
Connor Ingram	$95,000 (2)
Salary Remaining :	$95,000
Saku Maenalanen	$95,000 (2)
Salary Remaining :	$95,000
Michael Pezzetta	$92,500 (1)
Salary Remaining :	$92,500
Michael Eyssimont	$92,500 (1)
Salary Remaining :	$92,500
Cole Koepke	$90,000 (3)
Salary Remaining :	$90,000
Nick Robertson	$90,000 (2)
Salary Remaining :	$90,000
Brian Flynn	$85,000 (1)
Salary Remaining :	$85,000
Jack Johnson	$80,000 (1)
Salary Remaining :	$80,000
Michael Grabner	$75,000 (1)
Salary Remaining :	$75,000
Sergei Kalinin	$75,000 (1)
Salary Remaining :	$75,000
Nikita Nesterov	$55,000 (1)
Salary Remaining :	$55,000
David Rundblad	$50,000 (1)
Salary Remaining :	$50,000
Justin Schultz	$50,000 (1)
Salary Remaining :	$50,000
Sam Carrick	$0 (0)
Salary Remaining :	$0
Drew Larman	$0 (0)
Salary Remaining :	$0
Nikita Filatov	$0 (0)
Salary Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 24 : $1,920,000
Year 25 : $1,050,000
Year 26 : $495,000
Year 27 : $95,000
Salary Average Commitment
Year 24 : $1,920,000
Year 25 : $1,050,000
Year 26 : $495,000
Year 27 : $95,000

Seattle

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	7250 - $80 - 0 - 0.00%
Level 2:	6000 - $50 - 0 - 0.00%
Level 3:	2778 - $32 - 0 - 0.00%
Level 4:	4500 - $25 - 0 - 0.00%
Luxury :	1050 - $145 - 0 - 0.00%
Total Capacity :	21578
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,767,000
Pro Players Total Average Salaries	$60,767,000
Farm Players Total Salaries	$2,101,250
Farm Players Total Average Salaries	$2,101,250
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,605,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$378,632
Projected Bank Account	$378,632

Pro Players Salaries
Auston Matthews (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$8,500,000
Rasmus Dahlin	$6,400,000 (4)
-Salary Remaining :	$6,400,000
Colton Parayko (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Tom Wilson (1 Way Contract)	$5,350,000 (3)
-Salary Remaining :	$5,350,000
Travis Konecny (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$4,100,000
Claude Giroux (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$3,600,000
Tyson Barrie (1 Way Contract)	$3,150,000 (3)
-Salary Remaining :	$3,150,000
Adrian Kempe (1 Way Contract)	$3,100,000 (2)
-Salary Remaining :	$3,100,000
Ilya Sorokin	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Joel Farabee	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Calle Jarnkrok (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Ryan McDonagh (1 Way Contract)	$2,050,000 (3)
-Salary Remaining :	$2,050,000
Drake Batherson (1 Way Contract)	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Philippe Myers (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Carey Price (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Brock McGinn (1 Way Contract)	$1,100,000 (3)
-Salary Remaining :	$1,100,000
Zach Bogosian (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$10,000
-Salary Remaining :	$1,000,000
Jordan Weal (1 Way Contract)	$890,000 (2)
-Salary Remaining :	$890,000
Nicolas Aube-Kubel (1 Way Contract)	$850,000 (4)
-1 Way Contract Salary Cap :	$8,500
-Salary Remaining :	$850,000
Zach Whitecloud (1 Way Contract)	$825,000 (1)
-Salary Remaining :	$825,000
John Tavares (1 Way Contract)	$650,000 (3)
-Salary Remaining :	$650,000
Mattias Janmark (1 Way Contract)	$550,000 (2)
-1 Way Contract Salary Cap :	$5,500
-Salary Remaining :	$550,000
Peter Holland (1 Way Contract)	$501,000 (1)
-Salary Remaining :	$501,000
Cedric Paquette (1 Way Contract)	$501,000 (2)
-Salary Remaining :	$501,000
Total Pro Players	24
Salary Commitment
Year 24 : $60,767,000
Year 25 : $42,941,000
Year 26 : $30,550,000
Year 27 : $9,750,000
Salary Average Commitment
Year 24 : $60,767,000
Year 25 : $42,941,000
Year 26 : $30,550,000
Year 27 : $9,750,000
Salary Cap with 1 Way Contract
Year 24 : $58,391,000
Year 25 : $41,555,000
Year 26 : $29,708,500
Year 27 : $8,908,500

Farm Players Salaries
Mark Giordano	$200,000 (3)
Salary Remaining :	$200,000
Artemi Panarin	$200,000 (3)
Salary Remaining :	$200,000
Brendan Gallagher	$200,000 (1)
Salary Remaining :	$200,000
Boone Jenner	$182,600 (1)
Salary Remaining :	$182,600
Ukko-Pekka Luukkonen	$140,000 (2)
Salary Remaining :	$140,000
Kevan Miller	$131,000 (1)
Salary Remaining :	$131,000
Vinnie Hinostroza	$120,000 (2)
Salary Remaining :	$120,000
Mikhail Grigorenko	$110,000 (2)
Salary Remaining :	$110,000
Patrik Nemeth	$100,000 (1)
Salary Remaining :	$100,000
Adam Lowry	$100,000 (1)
Salary Remaining :	$100,000
Phillip Di Giuseppe	$95,000 (3)
Salary Remaining :	$95,000
Pierre-Olivier Joseph	$90,000 (2)
Salary Remaining :	$90,000
Cole Perfetti	$90,000 (2)
Salary Remaining :	$90,000
Matty Beniers	$90,000 (3)
Salary Remaining :	$90,000
Kurtis Macdermid	$80,000 (2)
Salary Remaining :	$80,000
Frederik Gauthier	$72,500 (3)
Salary Remaining :	$72,500
Steve Mason	$50,150 (1)
Salary Remaining :	$50,150
Alexey Marchenko	$50,000 (2)
Salary Remaining :	$50,000
Brett Bellemore	$0 (0)
Salary Remaining :	$0
Connor Carrick	$0 (0)
Salary Remaining :	$0
Freddie Hamilton	$0 (0)
Salary Remaining :	$0
Total Farm Players	21
Salary Commitment
Year 24 : $2,101,250
Year 25 : $1,337,500
Year 26 : $657,500
Year 27 : $0
Salary Average Commitment
Year 24 : $2,101,250
Year 25 : $1,337,500
Year 26 : $657,500
Year 27 : $0

St. Louis

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6400 - $88 - 0 - 0.00%
Level 2:	6944 - $62 - 0 - 0.00%
Level 3:	2778 - $39 - 0 - 0.00%
Level 4:	5556 - $30 - 0 - 0.00%
Luxury :	1389 - $120 - 0 - 0.00%
Total Capacity :	23067
Farm
Farm Level 1:	2000 - $42 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,100,000
Pro Players Total Average Salaries	$58,800,000
Farm Players Total Salaries	$1,187,500
Farm Players Total Average Salaries	$1,137,500
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$17,592,797
Projected Bank Account	$17,592,797

Pro Players Salaries
William Karlsson (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$5,800,000
Christian Dvorak (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Jonas Brodin (1 Way Contract)	$4,900,000 (2)
-Salary Remaining :	$4,900,000
Haydn Fleury (1 Way Contract)	$4,300,000 (2)
-Salary Remaining :	$4,300,000
Maxime Comtois (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Matthew Tkachuk (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Ryan Lindgren (1 Way Contract)	$3,900,000 (1)
-Salary Remaining :	$3,900,000
Morgan Geekie (1 Way Contract)	$3,800,000 (3)
-Salary Remaining :	$3,800,000
Oskar Sundqvist (1 Way Contract)	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Andre Burakovsky (1 Way Contract)	$2,700,000 (2)
-Salary Remaining :	$2,700,000
David Savard (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Ilya Samsonov (1 Way Contract)	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Patrice Bergeron	$1,650,000 (1)
-Salary Remaining :	$1,650,000
Laurent Brossoit (1 Way Contract)	$1,450,000 (1)
-Salary Remaining :	$1,450,000
Nick Jensen	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Johan Larsson (1 Way Contract)	$1,300,000 (1)
-1 Way Contract Salary Cap :	$13,000
-Salary Remaining :	$1,300,000
Justin Danforth	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Blake Wheeler	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Aliaksei Protas	$800,000 (1)
-Salary Remaining :	$800,000
Jackson LaCombe	$800,000 (1)
-Salary Remaining :	$800,000
Brock Faber	$800,000 (2)
-Salary Remaining :	$800,000
Gemel Smith	$700,000 (1)
-Salary Remaining :	$700,000
Andrew Shaw	$650,000 (1)
-Salary Remaining :	$650,000
Taylor Leier (1 Way Contract)	$550,000 (1)
-Salary Remaining :	$550,000
Mikko Koskinen	$0 (0)
Total Pro Players	25
Salary Commitment
Year 24 : $59,100,000
Year 25 : $18,400,000
Year 26 : $3,800,000
Year 27 : $0
Salary Average Commitment
Year 24 : $58,800,000
Year 25 : $18,400,000
Year 26 : $3,800,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $57,513,000
Year 25 : $18,400,000
Year 26 : $3,800,000
Year 27 : $0

Farm Players Salaries
Mike Richards	$180,000 (1)
Salary Remaining :	$180,000
Brendan Perlini	$95,000 (1)
Salary Remaining :	$95,000
Tyler Lewington	$85,000 (3)
Salary Remaining :	$85,000
Frederic Allard	$85,000 (3)
Salary Remaining :	$85,000
Derrick Pouliot	$85,000 (1)
Salary Remaining :	$85,000
Anders Lindback	$80,000 (1)
Salary Remaining :	$80,000
Luke Evangelista	$80,000 (2)
Salary Remaining :	$80,000
Gabriel Bourque	$75,000 (1)
Salary Remaining :	$75,000
Drake Caggiula	$72,500 (1)
Salary Remaining :	$72,500
Sam Gagner	$70,000 (1)
Salary Remaining :	$70,000
Mason Lohrei	$70,000 (1)
Salary Remaining :	$70,000
Jayce Hawryluk	$60,000 (1)
Salary Remaining :	$60,000
Scott Wedgewood	$50,000 (1)
Salary Remaining :	$50,000
Mark Pysyk	$50,000 (1)
Salary Remaining :	$50,000
Brett Ritchie	$50,000 (1)
Salary Remaining :	$50,000
Martin Hanzal	$0 (0)
Salary Remaining :	$0
Jordan Schroeder	$0 (0)
Salary Remaining :	$0
Dylan McIlrath	$0 (0)
Salary Remaining :	$0
Bryan Little	$0 (0)
Salary Remaining :	$0
Pat Maroon	$0 (0)
Salary Remaining :	$0
Marco Scandella	$0 (0)
Salary Remaining :	$0
Nathan Gerbe	$0 (0)
Salary Remaining :	$0
Darren Archibald	$0 (0)
Salary Remaining :	$0
Dave Bolland	$0 (0)
Salary Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 24 : $1,187,500
Year 25 : $250,000
Year 26 : $170,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,137,500
Year 25 : $220,000
Year 26 : $170,000
Year 27 : $0

Tampa Bay

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $80 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2720 - $50 - 0 - 0.00%
Level 4:	5480 - $22 - 0 - 0.00%
Luxury :	1000 - $184 - 0 - 0.00%
Total Capacity :	20200
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,200,000
Pro Players Total Average Salaries	$73,200,000
Farm Players Total Salaries	$825,000
Farm Players Total Average Salaries	$825,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,520,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$7,805,763
Projected Bank Account	$7,805,763

Pro Players Salaries
Evan Bouchard (1 Way Contract)	$6,800,000 (3)
-Salary Remaining :	$6,800,000
Sean Monahan (1 Way Contract)	$6,300,000 (4)
-Salary Remaining :	$6,300,000
Elias Pettersson (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Mikko Rantanen (1 Way Contract)	$5,900,000 (2)
-Salary Remaining :	$5,900,000
David Pastrnak (1 Way Contract)	$5,600,000 (1)
-Salary Remaining :	$5,600,000
Evgeni Malkin (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Mike Matheson (1 Way Contract)	$4,900,000 (3)
-Salary Remaining :	$4,900,000
Anthony Duclair (1 Way Contract)	$4,900,000 (1)
-Salary Remaining :	$4,900,000
Josh Anderson (1 Way Contract)	$4,300,000 (3)
-Salary Remaining :	$4,300,000
Will Butcher (1 Way Contract)	$3,900,000 (4)
-Salary Remaining :	$3,900,000
Erik Brannstrom (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$3,200,000
Lawson Crouse (1 Way Contract)	$2,950,000 (2)
-Salary Remaining :	$2,950,000
Kaedan Korczak	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Jesperi Kotkaniemi	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Nicklas Bergfors	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Filip Zadina	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Adam Ruzicka (1 Way Contract)	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Anders Bjork	$1,150,000 (3)
-Salary Remaining :	$1,150,000
Kieffer Bellows	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Samuel Morin (1 Way Contract)	$950,000 (4)
-Salary Remaining :	$950,000
Lukas Dostal	$500,000 (1)
-Salary Remaining :	$500,000
Ryan Miller	$0 (0)
Total Pro Players	22
Salary Commitment
Year 24 : $73,200,000
Year 25 : $52,750,000
Year 26 : $38,700,000
Year 27 : $17,150,000
Salary Average Commitment
Year 24 : $73,200,000
Year 25 : $52,750,000
Year 26 : $38,700,000
Year 27 : $17,150,000
Salary Cap with 1 Way Contract
Year 24 : $73,200,000
Year 25 : $52,750,000
Year 26 : $38,700,000
Year 27 : $17,150,000

Farm Players Salaries
Cale Fleury	$125,000 (2)
Salary Remaining :	$125,000
Olen Zellweger	$90,000 (3)
Salary Remaining :	$90,000
Alex Newhook	$90,000 (2)
Salary Remaining :	$90,000
Ben Jones	$80,000 (3)
Salary Remaining :	$80,000
Damien Giroux	$80,000 (4)
Salary Remaining :	$80,000
Ryan Johnson	$70,000 (1)
Salary Remaining :	$70,000
Justin Bailey	$70,000 (1)
Salary Remaining :	$70,000
Samuel Ersson	$60,000 (1)
Salary Remaining :	$60,000
Corey Crawford	$60,000 (1)
Salary Remaining :	$60,000
Oliver Kapanen	$50,000 (3)
Salary Remaining :	$50,000
Landon Slaggert	$50,000 (2)
Salary Remaining :	$50,000
Trevor Lewis	$0 (0)
Salary Remaining :	$0
Anders Lee	$0 (0)
Salary Remaining :	$0
Mark Barberio	$0 (0)
Salary Remaining :	$0
Rocco Grimaldi	$0 (0)
Salary Remaining :	$0
Dylan Olsen	$0 (0)
Salary Remaining :	$0
Chris Wideman	$0 (0)
Salary Remaining :	$0
David Desharnais	$0 (0)
Salary Remaining :	$0
Pontus Aberg	$0 (0)
Salary Remaining :	$0
Dustin Tokarski	$0 (0)
Salary Remaining :	$0
James Reimer	$0 (0)
Salary Remaining :	$0
Jori Lehtera	$0 (0)
Salary Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 24 : $825,000
Year 25 : $565,000
Year 26 : $300,000
Year 27 : $80,000
Salary Average Commitment
Year 24 : $825,000
Year 25 : $565,000
Year 26 : $300,000
Year 27 : $80,000

Utah

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $75 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $25 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1000 - $170 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - $30 - 0 - 0.00%
Farm Level 2:	3000 - $15 - 0 - 0.00%
Farm Total Capacity :	6000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,776,000
Pro Players Total Average Salaries	$57,776,000
Farm Players Total Salaries	$1,851,000
Farm Players Total Average Salaries	$1,851,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,751,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$16,250,000
Projected Bank Account	$16,250,000

Pro Players Salaries
Jonathan Marchessault (1 Way Contract)	$8,101,000 (1)
-Salary Remaining :	$8,101,000
Elias Lindholm (1 Way Contract)	$6,700,000 (4)
-Salary Remaining :	$6,700,000
Ryan Pulock (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Oscar Klefbom (1 Way Contract)	$3,900,000 (3)
-Salary Remaining :	$3,900,000
Tyler Seguin (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Jared McCann (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Sonny Milano (1 Way Contract)	$2,775,000 (1)
-Salary Remaining :	$2,775,000
Joel Armia (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Oliver Kylington (1 Way Contract)	$2,200,000 (2)
-1 Way Contract Salary Cap :	$22,000
-Salary Remaining :	$2,200,000
Alex Iafallo	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Taylor Raddysh	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Mattias Ekholm (1 Way Contract)	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Esa Lindell (1 Way Contract)	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Alexei Toropchenko (1 Way Contract)	$1,600,000 (4)
-Salary Remaining :	$1,600,000
Brad Marchand (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Tyler Myers	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Brian Dumoulin	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Vladislav Namestnikov	$1,250,000 (2)
-Salary Remaining :	$1,250,000
J.T. Miller (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Maxim Mamin	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Ryan Hartman	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Keith Kinkaid	$950,000 (1)
-Salary Remaining :	$950,000
Vladislav Kamenev (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$950,000
Dillon Dube (1 Way Contract)	$950,000 (4)
-Salary Remaining :	$950,000
Total Pro Players	24
Salary Commitment
Year 24 : $57,776,000
Year 25 : $32,550,000
Year 26 : $16,900,000
Year 27 : $9,250,000
Salary Average Commitment
Year 24 : $57,776,000
Year 25 : $32,550,000
Year 26 : $16,900,000
Year 27 : $9,250,000
Salary Cap with 1 Way Contract
Year 24 : $55,598,000
Year 25 : $30,372,000
Year 26 : $16,900,000
Year 27 : $9,250,000

Farm Players Salaries
Frank Vatrano	$135,000 (3)
Salary Remaining :	$135,000
Devin Shore	$131,000 (1)
Salary Remaining :	$131,000
Rasmus Kupari	$130,000 (2)
Salary Remaining :	$130,000
Nikolai Prokhorkin	$125,000 (3)
Salary Remaining :	$125,000
Brandon Pirri	$120,000 (1)
Salary Remaining :	$120,000
Derek Stepan	$120,000 (1)
Salary Remaining :	$120,000
Magnus Hellberg	$120,000 (3)
Salary Remaining :	$120,000
Calen Addison	$120,000 (1)
Salary Remaining :	$120,000
Lars Eller	$120,000 (1)
Salary Remaining :	$120,000
Ben Hutton	$110,000 (3)
Salary Remaining :	$110,000
Jordan Martinook	$100,000 (3)
Salary Remaining :	$100,000
Jhonas Enroth	$95,000 (1)
Salary Remaining :	$95,000
Wyatt Kalynuk	$95,000 (1)
Salary Remaining :	$95,000
Morgan Frost	$90,000 (1)
Salary Remaining :	$90,000
Sven Andrighetto	$75,000 (1)
Salary Remaining :	$75,000
Jan Rutta	$65,000 (1)
Salary Remaining :	$65,000
Jakub Dobes	$50,000 (2)
Salary Remaining :	$50,000
Jet Greaves	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	18
Salary Commitment
Year 24 : $1,851,000
Year 25 : $820,000
Year 26 : $590,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,851,000
Year 25 : $820,000
Year 26 : $590,000
Year 27 : $0

Vancouver

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	8333 - $115 - 0 - 0.00%
Level 2:	6944 - $75 - 0 - 0.00%
Level 3:	2778 - $55 - 0 - 0.00%
Level 4:	5556 - $40 - 0 - 0.00%
Luxury :	1289 - $200 - 0 - 0.00%
Total Capacity :	24900
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,800,000
Pro Players Total Average Salaries	$66,800,000
Farm Players Total Salaries	$1,368,900
Farm Players Total Average Salaries	$1,368,900
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$2,182,861
Projected Bank Account	$2,182,861

Pro Players Salaries
Quinn Hughes (1 Way Contract)	$7,200,000 (4)
-Salary Remaining :	$7,200,000
Jason Robertson (1 Way Contract)	$6,900,000 (2)
-Salary Remaining :	$6,900,000
Aaron Ekblad (1 Way Contract)	$6,400,000 (1)
-Salary Remaining :	$6,400,000
Mitchell Marner (1 Way Contract)	$6,150,000 (1)
-Salary Remaining :	$6,150,000
Jakob Chychrun	$5,650,000 (1)
-Salary Remaining :	$5,650,000
Leon Draisaitl (1 Way Contract)	$4,700,000 (1)
-Salary Remaining :	$4,700,000
Dylan Strome (1 Way Contract)	$3,700,000 (2)
-Salary Remaining :	$3,700,000
Andrew Mangiapane (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Connor Hellebuyck (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Conor Garland (1 Way Contract)	$3,100,000 (1)
-Salary Remaining :	$3,100,000
Gustav Forsling (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Mason Appleton (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Mika Zibanejad (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Jakub Zboril (1 Way Contract)	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Yakov Trenin (1 Way Contract)	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Ross Colton (1 Way Contract)	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Brett Kulak (1 Way Contract)	$950,000 (3)
-Salary Remaining :	$950,000
Anton Forsberg	$950,000 (2)
-Salary Remaining :	$950,000
Jeff Carter (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$900,000
Derek Forbort (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$900,000
Andrew Copp (1 Way Contract)	$600,000 (1)
-Salary Remaining :	$600,000
Matt Halischuk	$550,000 (2)
-Salary Remaining :	$550,000
Alexander Kerfoot (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	23
Salary Commitment
Year 24 : $66,800,000
Year 25 : $28,200,000
Year 26 : $9,900,000
Year 27 : $7,200,000
Salary Average Commitment
Year 24 : $66,800,000
Year 25 : $28,200,000
Year 26 : $9,900,000
Year 27 : $7,200,000
Salary Cap with 1 Way Contract
Year 24 : $66,800,000
Year 25 : $28,200,000
Year 26 : $9,900,000
Year 27 : $7,200,000

Farm Players Salaries
Brandon Duhaime	$105,000 (2)
Salary Remaining :	$105,000
Oscar Moller	$98,900 (1)
Salary Remaining :	$98,900
Jordan Oesterle	$97,500 (2)
Salary Remaining :	$97,500
Cameron Gaunce	$97,500 (1)
Salary Remaining :	$97,500
Jeff Schultz	$97,500 (2)
Salary Remaining :	$97,500
Cody Eakin	$95,000 (2)
Salary Remaining :	$95,000
Tomas Nosek	$90,000 (1)
Salary Remaining :	$90,000
Artem Anisimov	$90,000 (1)
Salary Remaining :	$90,000
John Moore	$85,000 (2)
Salary Remaining :	$85,000
Nick Foligno	$75,000 (1)
Salary Remaining :	$75,000
Jonathan Quick	$75,000 (2)
Salary Remaining :	$75,000
Scott Darling	$75,000 (2)
Salary Remaining :	$75,000
Maxime Talbot	$70,000 (2)
Salary Remaining :	$70,000
Nick Shore	$57,500 (2)
Salary Remaining :	$57,500
Vladimir Sobotka	$55,000 (2)
Salary Remaining :	$55,000
Josh Archibald	$55,000 (2)
Salary Remaining :	$55,000
Casey Nelson	$50,000 (2)
Salary Remaining :	$50,000
Matt Hunwick	$0 (0)
Salary Remaining :	$0
Nicolas Kerdiles	$0 (0)
Salary Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 24 : $1,368,900
Year 25 : $917,500
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,368,900
Year 25 : $917,500
Year 26 : $0
Year 27 : $0

Washington

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	7333 - $75 - 0 - 0.00%
Level 2:	6944 - $59 - 0 - 0.00%
Level 3:	2778 - $36 - 0 - 0.00%
Level 4:	5556 - $29 - 0 - 0.00%
Luxury :	1089 - $160 - 0 - 0.00%
Total Capacity :	23700
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,532,000
Pro Players Total Average Salaries	$65,532,000
Farm Players Total Salaries	$1,758,100
Farm Players Total Average Salaries	$1,758,100
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$2,336,357
Projected Bank Account	$2,336,357

Pro Players Salaries
Sebastian Aho (1 Way Contract)	$7,700,000 (1)
-Salary Remaining :	$7,700,000
Andrei Svechnikov (1 Way Contract)	$6,600,000 (1)
-Salary Remaining :	$6,600,000
K'Andre Miller	$5,600,000 (3)
-Salary Remaining :	$5,600,000
Martin Necas (1 Way Contract)	$5,248,000 (1)
-Salary Remaining :	$5,248,000
Justin Faulk (1 Way Contract)	$4,700,000 (2)
-Salary Remaining :	$4,700,000
Neal Pionk (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Andrei Kuzmenko (1 Way Contract)	$4,484,000 (1)
-Salary Remaining :	$4,484,000
David Kampf (1 Way Contract)	$3,900,000 (3)
-Salary Remaining :	$3,900,000
Pheonix Copley (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Ondrej Palat (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Jean Gabriel Pageau (1 Way Contract)	$2,400,000 (2)
-Salary Remaining :	$2,400,000
Pierre Engvall (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Nicolas Roy (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Gregory Hofmann (1 Way Contract)	$1,600,000 (3)
-1 Way Contract Salary Cap :	$16,000
-Salary Remaining :	$1,600,000
Kevin Poulin (1 Way Contract)	$1,050,000 (1)
-1 Way Contract Salary Cap :	$10,500
-Salary Remaining :	$1,050,000
Jacob Bryson	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Dominik Kahun	$950,000 (1)
-Salary Remaining :	$950,000
Adam Gaudette (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$9,500
-Salary Remaining :	$950,000
Dylan Holloway	$900,000 (2)
-Salary Remaining :	$900,000
Kevin Bahl	$800,000 (1)
-Salary Remaining :	$800,000
Aaron Dell	$750,000 (1)
-Salary Remaining :	$750,000
Jayden Struble	$700,000 (2)
-Salary Remaining :	$700,000
Curtis Lazar (1 Way Contract)	$550,000 (1)
-Salary Remaining :	$550,000
Total Pro Players	23
Salary Commitment
Year 24 : $65,532,000
Year 25 : $30,050,000
Year 26 : $16,600,000
Year 27 : $0
Salary Average Commitment
Year 24 : $65,532,000
Year 25 : $30,050,000
Year 26 : $16,600,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $61,968,000
Year 25 : $27,525,500
Year 26 : $15,016,000
Year 27 : $0

Farm Players Salaries
Jaroslav Halak	$200,100 (1)
Salary Remaining :	$200,100
Alexander Burmistrov	$155,000 (1)
Salary Remaining :	$155,000
Casey Cizikas	$150,200 (1)
Salary Remaining :	$150,200
Marcus Johansson	$115,000 (2)
Salary Remaining :	$115,000
Luke Glendening	$110,200 (1)
Salary Remaining :	$110,200
Igor Ozhiganov	$110,000 (1)
Salary Remaining :	$110,000
Robert Hagg	$95,000 (1)
Salary Remaining :	$95,000
Jon Gillies	$95,000 (2)
Salary Remaining :	$95,000
Radko Gudas	$95,000 (1)
Salary Remaining :	$95,000
Jake Dotchin	$95,000 (2)
Salary Remaining :	$95,000
Tanner Kero	$75,000 (1)
Salary Remaining :	$75,000
Micheal Ferland	$75,000 (1)
Salary Remaining :	$75,000
Filip Chlapik	$75,000 (1)
Salary Remaining :	$75,000
Nick Seeler	$72,500 (1)
Salary Remaining :	$72,500
J.T. Brown	$70,100 (1)
Salary Remaining :	$70,100
Brett Connolly	$65,000 (1)
Salary Remaining :	$65,000
Max Veronneau	$55,000 (2)
Salary Remaining :	$55,000
Max Sasson	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	18
Salary Commitment
Year 24 : $1,758,100
Year 25 : $360,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,758,100
Year 25 : $360,000
Year 26 : $0
Year 27 : $0

Winnipeg

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - $87 - 0 - 0.00%
Level 2:	6000 - $65 - 0 - 0.00%
Level 3:	2778 - $54 - 0 - 0.00%
Level 4:	4000 - $32 - 0 - 0.00%
Luxury :	1389 - $175 - 0 - 0.00%
Total Capacity :	20167
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,450,000
Pro Players Total Average Salaries	$56,450,000
Farm Players Total Salaries	$1,242,500
Farm Players Total Average Salaries	$1,242,500
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,300,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$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 $65,000,000	$0
Estimate Over Minimum Salary Cap of $45,000,000	$0
Current Bank Account	$45,814,764
Projected Bank Account	$45,814,764

Pro Players Salaries
Seth Jones (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$7,500,000
Jake DeBrusk (1 Way Contract)	$6,200,000 (2)
-Salary Remaining :	$6,200,000
Sam Reinhart (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Mark Jankowski (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$4,800,000
Teddy Blueger (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Ryan O'Reilly (1 Way Contract)	$3,850,000 (3)
-Salary Remaining :	$3,850,000
Timothy Liljegren (1 Way Contract)	$3,800,000 (3)
-Salary Remaining :	$3,800,000
Troy Stecher (1 Way Contract)	$2,800,000 (3)
-Salary Remaining :	$2,800,000
Joel Eriksson Ek	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Emil Bemstrom (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Joonas Donskoi	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Marc-Edouard Vlasic (1 Way Contract)	$1,350,000 (1)
-Salary Remaining :	$1,350,000
Jonas Siegenthaler (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Andreas Johnson (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Kaiden Guhle	$900,000 (2)
-Salary Remaining :	$900,000
Matt Calvert	$750,000 (2)
-Salary Remaining :	$750,000
Connor Brown (1 Way Contract)	$750,000 (1)
-Salary Remaining :	$750,000
Ben Harpur	$750,000 (2)
-Salary Remaining :	$750,000
Jason Dickinson (1 Way Contract)	$750,000 (1)
-Salary Remaining :	$750,000
David Perron (1 Way Contract)	$750,000 (1)
-Salary Remaining :	$750,000
Garrett Wilson	$550,000 (3)
-Salary Remaining :	$550,000
Carter Hutton (1 Way Contract)	$550,000 (2)
-Salary Remaining :	$550,000
Casey Borer	$500,000 (1)
-Salary Remaining :	$500,000
Jordie Benn	$500,000 (2)
-Salary Remaining :	$500,000
TJ Oshie (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$500,000
Marc Staal	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	26
Salary Commitment
Year 24 : $56,450,000
Year 25 : $43,050,000
Year 26 : $27,300,000
Year 27 : $16,300,000
Salary Average Commitment
Year 24 : $56,450,000
Year 25 : $43,050,000
Year 26 : $27,300,000
Year 27 : $16,300,000
Salary Cap with 1 Way Contract
Year 24 : $56,450,000
Year 25 : $43,050,000
Year 26 : $27,300,000
Year 27 : $16,300,000

Farm Players Salaries
Austin Czarnik	$135,000 (1)
Salary Remaining :	$135,000
Ethan Bear	$125,000 (1)
Salary Remaining :	$125,000
Kari Lehtonen	$97,500 (1)
Salary Remaining :	$97,500
Corey Perry	$95,000 (2)
Salary Remaining :	$95,000
Josh Bailey	$95,000 (2)
Salary Remaining :	$95,000
Mike Green	$95,000 (2)
Salary Remaining :	$95,000
Cole Sillinger	$90,000 (2)
Salary Remaining :	$90,000
Duncan Siemens	$87,500 (3)
Salary Remaining :	$87,500
Deryk Engelland	$85,000 (2)
Salary Remaining :	$85,000
Devan Dubnyk	$85,000 (2)
Salary Remaining :	$85,000
Anton Slepyshev	$77,500 (2)
Salary Remaining :	$77,500
Alex Chiasson	$75,000 (1)
Salary Remaining :	$75,000
Jon Merrill	$50,000 (2)
Salary Remaining :	$50,000
Andrew Cogliano	$50,000 (1)
Salary Remaining :	$50,000
James Neal	$0 (0)
Salary Remaining :	$0
Darren Helm	$0 (0)
Salary Remaining :	$0
Benoit Pouliot	$0 (0)
Salary Remaining :	$0
Andrej Sekera	$0 (0)
Salary Remaining :	$0
Paul Carey	$0 (0)
Salary Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 24 : $1,242,500
Year 25 : $760,000
Year 26 : $87,500
Year 27 : $0
Salary Average Commitment
Year 24 : $1,242,500
Year 25 : $760,000
Year 26 : $87,500
Year 27 : $0

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 - %