LHSVR - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	7203 - $120 - 3 860 - 53,58%
Level 2:	3601 - $95 - 1 921 - 53,36%
Level 3:	4502 - $75 - 2 251 - 50,00%
Level 4:	1801 - $55 - 900 - 49,97%
Luxury :	900 - $350 - 450 - 50,00%
Total Capacity :	18007
Team Popularity :	50,00%
Farm
Farm Level 1:	2000 - $55 - 1 412 - 70,59%
Farm Level 2:	1000 - $45 - 461 - 46,12%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	9 382 - 52,10%
Average Income per Game	$1,522,052
Year to Date Revenue	$62,404,137
Farm
Home Games Left	0
Average Attendance - %	1 873 - 62,44%
Average Income per Game	$146,626
Year to Date Revenue	$6,011,677
Expense
Pro Players Total Salaries	$77,596,625
Pro Players Total Average Salaries	$77,596,625
Farm Players Total Salaries	$1,976,688
Farm Players Total Average Salaries	$1,978,471
Coaches Total Salaries	$4,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,933,404
Farm Year To Date Expenses	$1,976,640
Pro Salary Cap Per Days	$663,219
Pro Salary Cap To Date	$76,933,404
Farm Salary Cap Per Days	$17,056
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$663,219
Pro Estimated Expenses	$663,219
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,040
Farm Estimated Expenses	$0
Estimated Season Expenses	$663,219
Estimated Season Salary Cap	$77,596,623
Estimate Under Maximum Salary Cap of $80,000,000	$2,403,377
Estimate Over Minimum Salary Cap of $56,000,000	$21,596,623
Current Bank Account	$232,865,257
Projected Bank Account	$232,202,038

Pro Players Salaries
Filip Forsberg (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$59,829
-Salary Average :	$7,000,000
-Salary Average Remaining :	$59,829
Sami Vatanen (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$55,556
-Salary Average :	$6,500,000
-Salary Average Remaining :	$55,556
Ryan Ellis (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$51,282
-Salary Average :	$6,000,000
-Salary Average Remaining :	$51,282
Matthew Boldy (1 Way Contract)	$6,000,000 (6)
-Salary Remaining :	$51,282
-Salary Average :	$6,000,000
-Salary Average Remaining :	$51,282
Ondrej Palat (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$51,282
-Salary Average :	$6,000,000
-Salary Average Remaining :	$51,282
Ryan Johansen (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$47,009
-Salary Average :	$5,500,000
-Salary Average Remaining :	$47,009
Nikolaj Ehlers (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$47,009
-Salary Average :	$5,500,000
-Salary Average Remaining :	$47,009
Sergei Bobrovsky (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Derek Stepan (1 Way Contract)	$4,510,000 (2)
-Salary Remaining :	$38,547
-Salary Average :	$4,510,000
-Salary Average Remaining :	$38,547
Kevin Shattenkirk (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$38,462
-Salary Average :	$4,500,000
-Salary Average Remaining :	$38,462
Gabriel Vilardi (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$30,769
-Salary Average :	$3,600,000
-Salary Average Remaining :	$30,769
Chris Tierney (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$27,778
-Salary Average :	$3,250,000
-Salary Average Remaining :	$27,778
Anthony Beauvillier (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$20,513
-Salary Average :	$2,400,000
-Salary Average Remaining :	$20,513
Joel Armia (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$18,803
-Salary Average :	$2,200,000
-Salary Average Remaining :	$18,803
Ben Chiarot (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Nicolas Hague (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$14,957
-Salary Average :	$1,750,000
-Salary Average Remaining :	$14,957
Casey Desmith (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$10,684
-Salary Average :	$1,250,000
-Salary Average Remaining :	$10,684
Brett Kulak (1 Way Contract)	$1,150,000 (1)
-Salary Remaining :	$9,829
-Salary Average :	$1,150,000
-Salary Average Remaining :	$9,829
Leo Carlsson	$950,000 (3)
-Salary Remaining :	$8,120
-Salary Average :	$950,000
-Salary Average Remaining :	$8,120
Nathan Bastian (1 Way Contract)	$875,000 (2)
-Salary Remaining :	$7,479
-Salary Average :	$875,000
-Salary Average Remaining :	$7,479
Pavel Dorofeyev	$874,125 (1)
-Salary Remaining :	$7,471
-Salary Average :	$874,125
-Salary Average Remaining :	$7,471
Egor Zamula	$787,500 (1)
-Salary Remaining :	$6,731
-Salary Average :	$787,500
-Salary Average Remaining :	$6,731
Total Pro Players	22
Salary Commitment
Year 24 : $77,596,625
Year 25 : $57,435,000
Year 26 : $35,950,000
Year 27 : $24,000,000
Salary Average Commitment
Year 24 : $77,596,625
Year 25 : $57,435,000
Year 26 : $35,950,000
Year 27 : $24,000,000
Salary Cap with 1 Way Contract
Year 24 : $77,596,625
Year 25 : $57,435,000
Year 26 : $35,950,000
Year 27 : $24,000,000

Farm Players Salaries
Jiri Kulich	$91,833 (3)
Salary Remaining :	$0
Salary Average :	$91,833
Salary Average Remaining :	$0
Alexander Holtz	$89,417 (2)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Nikita Chibrikov	$87,583 (3)
Salary Remaining :	$0
Salary Average :	$87,583
Salary Average Remaining :	$0
Ty Smith	$87,413 (1)
Salary Remaining :	$0
Salary Average :	$87,413
Salary Average Remaining :	$0
Sebastian Cossa	$86,333 (3)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
Ryan O'Rourke	$85,583 (2)
Salary Remaining :	$0
Salary Average :	$85,583
Salary Average Remaining :	$0
Matthew Seminoff	$85,000 (3)
Salary Remaining :	$0
Salary Average :	$85,000
Salary Average Remaining :	$0
Ilya Nikolaev	$83,667 (2)
Salary Remaining :	$0
Salary Average :	$83,667
Salary Average Remaining :	$0
Samu Tuomaala	$83,083 (3)
Salary Remaining :	$0
Salary Average :	$83,083
Salary Average Remaining :	$0
Danil Gushchin	$82,833 (2)
Salary Remaining :	$0
Salary Average :	$82,833
Salary Average Remaining :	$0
Stanislav Svozil	$82,500 (3)
Salary Remaining :	$0
Salary Average :	$82,500
Salary Average Remaining :	$0
Sasha Pastujov	$82,500 (3)
Salary Remaining :	$0
Salary Average :	$82,500
Salary Average Remaining :	$0
Zack Ostapchuk	$82,500 (3)
Salary Remaining :	$0
Salary Average :	$82,500
Salary Average Remaining :	$0
Tyler Tullio	$82,333 (2)
Salary Remaining :	$0
Salary Average :	$82,333
Salary Average Remaining :	$0
Tuukka Tieksola	$82,333 (2)
Salary Remaining :	$0
Salary Average :	$82,333
Salary Average Remaining :	$0
William Villeneuve	$81,778 (2)
Salary Remaining :	$0
Salary Average :	$81,778
Salary Average Remaining :	$0
Dustin Tokarski	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jacob Moverare	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,200
Salary Average Remaining :	$0
Tobias Bjornfot	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Daniil Miromanov	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Colin Blackwell	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Greg McKegg	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Austin Czarnik	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Taylor Fedun	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 24 : $1,976,689
Year 25 : $1,501,776
Year 26 : $681,332
Year 27 : $0
Salary Average Commitment
Year 24 : $1,978,471
Year 25 : $1,504,859
Year 26 : $681,332
Year 27 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7887 - $70 - 7 887 - 100,00%
Level 2:	3943 - $45 - 3 943 - 100,00%
Level 3:	4929 - $35 - 4 929 - 100,00%
Level 4:	1972 - $28 - 1 972 - 100,00%
Luxury :	986 - $170 - 986 - 100,00%
Total Capacity :	19717
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	19 717 - 100,00%
Average Income per Game	$1,676,065
Year to Date Revenue	$68,718,665
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$126,650
Year to Date Revenue	$5,192,650
Expense
Pro Players Total Salaries	$80,692,500
Pro Players Total Average Salaries	$79,880,000
Farm Players Total Salaries	$1,993,257
Farm Players Total Average Salaries	$1,987,007
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,634,452
Farm Year To Date Expenses	$1,993,228
Pro Salary Cap Per Days	$682,735
Pro Salary Cap To Date	$78,572,447
Farm Salary Cap Per Days	$17,129
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$689,679
Pro Estimated Expenses	$689,679
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,183
Farm Estimated Expenses	$0
Estimated Season Expenses	$689,679
Estimated Season Salary Cap	$79,255,182
Estimate Under Maximum Salary Cap of $80,000,000	$744,818
Estimate Over Minimum Salary Cap of $56,000,000	$23,255,182
Current Bank Account	$246,108,296
Projected Bank Account	$245,418,617

Pro Players Salaries
Matthew Tkachuk (1 Way Contract)	$9,000,000 (7)
-Salary Remaining :	$76,923
-Salary Average :	$9,000,000
-Salary Average Remaining :	$76,923
Nikita Kucherov (1 Way Contract)	$8,500,000 (5)
-Salary Remaining :	$72,650
-Salary Average :	$8,500,000
-Salary Average Remaining :	$72,650
Mark Scheifele (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$64,103
-Salary Average :	$7,500,000
-Salary Average Remaining :	$64,103
Seth Jones (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$59,829
-Salary Average :	$7,000,000
-Salary Average Remaining :	$59,829
Robert Thomas (1 Way Contract)	$6,500,000 (6)
-Salary Remaining :	$55,556
-Salary Average :	$6,500,000
-Salary Average Remaining :	$55,556
Ivan Provorov (1 Way Contract)	$6,000,000 (7)
-Salary Remaining :	$51,282
-Salary Average :	$6,000,000
-Salary Average Remaining :	$51,282
Valeri Nichushkin (1 Way Contract)	$5,000,000 (6)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Tristan Jarry (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Jake Gardiner (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Brandon Montour (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$29,915
-Salary Average :	$3,500,000
-Salary Average Remaining :	$29,915
Sam Bennett (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$29,915
-Salary Average :	$3,500,000
-Salary Average Remaining :	$29,915
Mason Marchment (1 Way Contract)	$2,600,000 (2)
-Salary Remaining :	$22,222
-Salary Average :	$2,600,000
-Salary Average Remaining :	$22,222
Jake Muzzin (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Alexander Kerfoot (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Jordan Greenway (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Juuso Valimaki (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$12,821
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Ukko-Pekka Luukkonen	$925,000 (1)
-Salary Remaining :	$7,906
-Salary Average :	$837,500
-Salary Average Remaining :	$7,158
Mattias Janmark (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$7,692
-Salary Average :	$900,000
-Salary Average Remaining :	$7,692
Carl Grundstrom (1 Way Contract)	$892,500 (1)
-Salary Remaining :	$7,628
-Salary Average :	$892,500
-Salary Average Remaining :	$7,628
Erik Gustafsson (1 Way Contract)	$825,000 (2)
-Salary Remaining :	$7,051
-Salary Average :	$825,000
-Salary Average Remaining :	$7,051
Mathieu Olivier (1 Way Contract)	$775,000 (3)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Philipp Kurashev (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Total Pro Players	22
Salary Commitment
Year 24 : $80,692,500
Year 25 : $72,100,000
Year 26 : $57,275,000
Year 27 : $54,500,000
Salary Average Commitment
Year 24 : $79,880,000
Year 25 : $71,375,000
Year 26 : $57,275,000
Year 27 : $54,500,000
Salary Cap with 1 Way Contract
Year 24 : $79,880,000
Year 25 : $71,375,000
Year 26 : $57,275,000
Year 27 : $54,500,000

Farm Players Salaries
Wyatt Kaiser	$91,667 (2)
Salary Remaining :	$0
Salary Average :	$91,667
Salary Average Remaining :	$0
Nils Aman	$88,375 (1)
Salary Remaining :	$0
Salary Average :	$88,375
Salary Average Remaining :	$0
Ville Heinola	$86,333 (1)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
Lassi Thomson	$86,333 (1)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
Samuel Poulin	$86,333 (1)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
Oskar Back	$85,383 (1)
Salary Remaining :	$0
Salary Average :	$85,383
Salary Average Remaining :	$0
Brandon Coe	$85,083 (2)
Salary Remaining :	$0
Salary Average :	$85,083
Salary Average Remaining :	$0
Daemon Hunt	$82,833 (2)
Salary Remaining :	$0
Salary Average :	$82,833
Salary Average Remaining :	$0
Leevi Merilainen	$82,000 (3)
Salary Remaining :	$0
Salary Average :	$82,000
Salary Average Remaining :	$0
Nathan Legare	$78,917 (1)
Salary Remaining :	$0
Salary Average :	$78,917
Salary Average Remaining :	$0
Wyatt Kalynuk	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Brandon Bussi	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Fredrik Olofsson	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Spencer Smallman	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
MacKenzie Entwistle	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Zack MacEwen	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Will Butcher	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Denis Gurianov	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Mackenzie MacEachern	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Matt Kiersted	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Max McCormick	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Reese Johnson	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Connor Mackey	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Gerald Mayhew	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Cam Morrison	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 24 : $1,993,257
Year 25 : $574,083
Year 26 : $82,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,987,007
Year 25 : $574,083
Year 26 : $82,000
Year 27 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	7660 - $75 - 4 323 - 56,44%
Level 2:	3830 - $55 - 2 128 - 55,57%
Level 3:	4788 - $30 - 2 694 - 56,27%
Level 4:	1914 - $20 - 1 083 - 56,61%
Luxury :	958 - $120 - 539 - 56,23%
Total Capacity :	19150
Team Popularity :	50,00%
Farm
Farm Level 1:	5000 - $40 - 4 871 - 97,43%
Farm Level 2:	3000 - $25 - 2 204 - 73,46%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	10 768 - 56,23%
Average Income per Game	$906,533
Year to Date Revenue	$37,167,870
Farm
Home Games Left	0
Average Attendance - %	7 075 - 88,44%
Average Income per Game	$372,427
Year to Date Revenue	$15,269,512
Expense
Pro Players Total Salaries	$67,318,333
Pro Players Total Average Salaries	$65,805,833
Farm Players Total Salaries	$1,975,492
Farm Players Total Average Salaries	$1,971,076
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$725,000
Pro Year To Date Expenses	$77,329,146
Farm Year To Date Expenses	$1,950,685
Pro Salary Cap Per Days	$555,028
Pro Salary Cap To Date	$74,295,371
Farm Salary Cap Per Days	$16,992
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$575,370
Pro Estimated Expenses	$575,370
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,030
Farm Estimated Expenses	$0
Estimated Season Expenses	$575,370
Estimated Season Salary Cap	$75,575,399
Estimate Under Maximum Salary Cap of $80,000,000	$4,424,601
Estimate Over Minimum Salary Cap of $56,000,000	$19,575,399
Current Bank Account	$196,702,636
Projected Bank Account	$196,127,266

Pro Players Salaries
Rasmus Dahlin (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$68,376
-Salary Average :	$8,000,000
-Salary Average Remaining :	$68,376
Pierre-Luc Dubois (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$49,145
-Salary Average :	$5,750,000
-Salary Average Remaining :	$49,145
Andrew Mangiapane (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$41,026
-Salary Average :	$4,800,000
-Salary Average Remaining :	$41,026
Tyler Bertuzzi (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$40,598
-Salary Average :	$4,750,000
-Salary Average Remaining :	$40,598
Drake Batherson (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$40,598
-Salary Average :	$4,750,000
-Salary Average Remaining :	$40,598
Phillip Danault (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$38,462
-Salary Average :	$4,500,000
-Salary Average Remaining :	$38,462
Vladislav Namestnikov (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$36,325
-Salary Average :	$2,750,000
-Salary Average Remaining :	$23,504
Rickard Rakell (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Brady Skjei (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Owen Tippett (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$32,051
-Salary Average :	$3,750,000
-Salary Average Remaining :	$32,051
Kevin Hayes (1 Way Contract)	$3,700,000 (2)
-Salary Remaining :	$31,624
-Salary Average :	$3,700,000
-Salary Average Remaining :	$31,624
Cameron Talbot (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Scott Mayfield (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Derek Forbort (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$12,821
-Salary Average :	$1,500,000
-Salary Average Remaining :	$12,821
Zemgus Girgensons (1 Way Contract)	$1,400,000 (2)
-Salary Remaining :	$11,966
-Salary Average :	$1,400,000
-Salary Average Remaining :	$11,966
Jimmy Vesey (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Kevin Lankinen (1 Way Contract)	$875,000 (2)
-Salary Remaining :	$7,479
-Salary Average :	$875,000
-Salary Average Remaining :	$7,479
Caedan Bankier (1 Way Contract)	$867,500 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$7,415
-Salary Average :	$867,500
-Salary Average Remaining :	$7,415
Peyton Krebs	$863,333 (1)
-Salary Remaining :	$7,379
-Salary Average :	$863,333
-Salary Average Remaining :	$7,379
Dylan Samberg (1 Way Contract)	$837,500 (2)
-Salary Remaining :	$7,158
-Salary Average :	$837,500
-Salary Average Remaining :	$7,158
Joseph Veleno (1 Way Contract)	$825,000 (1)
-Salary Remaining :	$7,051
-Salary Average :	$825,000
-Salary Average Remaining :	$7,051
Pierre-Olivier Joseph (1 Way Contract)	$825,000 (1)
-Salary Remaining :	$7,051
-Salary Average :	$825,000
-Salary Average Remaining :	$7,051
Sam Malinski (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Parker Kelly	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$762,500
-Salary Average Remaining :	$6,517
Total Pro Players	24
Salary Commitment
Year 24 : $67,318,333
Year 25 : $61,530,000
Year 26 : $33,667,500
Year 27 : $24,050,000
Salary Average Commitment
Year 24 : $65,805,833
Year 25 : $60,030,000
Year 26 : $33,667,500
Year 27 : $24,050,000
Salary Cap with 1 Way Contract
Year 24 : $64,938,333
Year 25 : $59,162,500
Year 26 : $32,800,000
Year 27 : $24,050,000

Farm Players Salaries
Mads Sogaard	$92,500 (1)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Matt Stienburg	$89,875 (2)
Salary Remaining :	$0
Salary Average :	$89,875
Salary Average Remaining :	$0
Shakir Mukhamadullin	$89,417 (2)
Salary Remaining :	$0
Salary Average :	$89,417
Salary Average Remaining :	$0
Joel Blomqvist	$88,667 (3)
Salary Remaining :	$0
Salary Average :	$88,667
Salary Average Remaining :	$0
Tomas Suchanek	$87,000 (3)
Salary Remaining :	$0
Salary Average :	$87,000
Salary Average Remaining :	$0
Yan Kuznetsov	$87,000 (2)
Salary Remaining :	$0
Salary Average :	$87,000
Salary Average Remaining :	$0
Bogdan Trineyev	$85,917 (3)
Salary Remaining :	$0
Salary Average :	$85,917
Salary Average Remaining :	$0
Henri Nikkanen	$85,917 (2)
Salary Remaining :	$0
Salary Average :	$85,917
Salary Average Remaining :	$0
Danila Klimovich	$85,583 (2)
Salary Remaining :	$0
Salary Average :	$88,667
Salary Average Remaining :	$0
Zach Dean	$85,250 (3)
Salary Remaining :	$0
Salary Average :	$85,250
Salary Average Remaining :	$0
Gianni Fairbrother	$84,833 (1)
Salary Remaining :	$0
Salary Average :	$84,833
Salary Average Remaining :	$0
Ozzy Wiesblatt	$83,533 (2)
Salary Remaining :	$0
Salary Average :	$83,533
Salary Average Remaining :	$0
Lucas Johansen	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Adam Clendening	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Charles Hudon	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Michael Eyssimont	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Jean-Sebastien Dea	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Nicolas Beaudin	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Will Bitten	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Mikhail Maltsev	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Glenn Gawdin	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Joel Kiviranta	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Alec Regula	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Matthew Peca	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 24 : $1,975,492
Year 25 : $945,659
Year 26 : $346,834
Year 27 : $0
Salary Average Commitment
Year 24 : $1,971,076
Year 25 : $948,743
Year 26 : $346,834
Year 27 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	7026 - $200 - 3 513 - 50,00%
Level 2:	3513 - $120 - 1 756 - 49,99%
Level 3:	4391 - $75 - 2 196 - 50,01%
Level 4:	1757 - $45 - 940 - 53,49%
Luxury :	878 - $300 - 474 - 54,04%
Total Capacity :	17565
Team Popularity :	50,00%
Farm
Farm Level 1:	2000 - $35 - 1 968 - 98,42%
Farm Level 2:	1000 - $15 - 998 - 99,78%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	8 879 - 50,55%
Average Income per Game	$1,881,336
Year to Date Revenue	$77,134,792
Farm
Home Games Left	0
Average Attendance - %	2 966 - 98,87%
Average Income per Game	$124,953
Year to Date Revenue	$5,123,084
Expense
Pro Players Total Salaries	$72,013,333
Pro Players Total Average Salaries	$69,888,333
Farm Players Total Salaries	$1,843,360
Farm Players Total Average Salaries	$1,838,360
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,400,000
Pro Year To Date Expenses	$71,553,587
Farm Year To Date Expenses	$1,997,342
Pro Salary Cap Per Days	$597,336
Pro Salary Cap To Date	$70,437,552
Farm Salary Cap Per Days	$15,848
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$615,499
Pro Estimated Expenses	$615,499
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,891
Farm Estimated Expenses	$0
Estimated Season Expenses	$615,499
Estimated Season Salary Cap	$77,434,888
Estimate Under Maximum Salary Cap of $80,000,000	$2,565,112
Estimate Over Minimum Salary Cap of $56,000,000	$21,434,888
Current Bank Account	$281,127,181
Projected Bank Account	$280,511,682

Pro Players Salaries
Steven Stamkos (1 Way Contract)	$10,500,000 (4)
-Salary Remaining :	$89,744
-Salary Average :	$10,500,000
-Salary Average Remaining :	$89,744
William Nylander (1 Way Contract)	$8,950,000 (7)
-Salary Remaining :	$76,496
-Salary Average :	$8,950,000
-Salary Average Remaining :	$76,496
Kevin Fiala (1 Way Contract)	$6,500,000 (6)
-Salary Remaining :	$55,556
-Salary Average :	$6,500,000
-Salary Average Remaining :	$55,556
Jaden Schwartz (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$51,282
-Salary Average :	$6,000,000
-Salary Average Remaining :	$51,282
Brent Burns (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Josh Norris (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$36,325
-Salary Average :	$2,125,000
-Salary Average Remaining :	$18,162
Noah Dobson (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Brendan Gallagher (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$27,778
-Salary Average :	$3,250,000
-Salary Average Remaining :	$27,778
Filip Hronek (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$25,641
-Salary Average :	$3,000,000
-Salary Average Remaining :	$25,641
Michael Bunting (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Christian Dvorak (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Josh Manson (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$20,513
-Salary Average :	$2,400,000
-Salary Average Remaining :	$20,513
Nicolas Roy (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Alexandre Texier (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$14,957
-Salary Average :	$1,750,000
-Salary Average Remaining :	$14,957
Sean Walker (1 Way Contract)	$1,650,000 (1)
-Salary Remaining :	$14,103
-Salary Average :	$1,650,000
-Salary Average Remaining :	$14,103
Martin Jones (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$10,684
-Salary Average :	$1,250,000
-Salary Average Remaining :	$10,684
Danton Heinen (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$10,256
-Salary Average :	$1,200,000
-Salary Average Remaining :	$10,256
Logan Thompson (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Juraj Slafkovsky	$950,000 (2)
-Salary Remaining :	$8,120
-Salary Average :	$950,000
-Salary Average Remaining :	$8,120
Kirill Marchenko	$925,000 (1)
-Salary Remaining :	$7,906
-Salary Average :	$925,000
-Salary Average Remaining :	$7,906
Kaiden Guhle	$863,333 (2)
-Salary Remaining :	$7,379
-Salary Average :	$863,333
-Salary Average Remaining :	$7,379
Ryan Donato (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
John Ludvig	$775,000 (2)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Total Pro Players	23
Salary Commitment
Year 24 : $72,013,333
Year 25 : $51,538,333
Year 26 : $34,450,000
Year 27 : $25,950,000
Salary Average Commitment
Year 24 : $69,888,333
Year 25 : $49,413,333
Year 26 : $34,450,000
Year 27 : $25,950,000
Salary Cap with 1 Way Contract
Year 24 : $69,888,333
Year 25 : $49,413,333
Year 26 : $34,450,000
Year 27 : $25,950,000

Farm Players Salaries
Ivan Miroshnichenko	$95,000 (3)
Salary Remaining :	$0
Salary Average :	$95,000
Salary Average Remaining :	$0
Spencer Knight	$92,500 (1)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Arthur Kaliyev	$89,417 (1)
Salary Remaining :	$0
Salary Average :	$89,417
Salary Average Remaining :	$0
Alex Turcotte	$89,417 (1)
Salary Remaining :	$0
Salary Average :	$89,417
Salary Average Remaining :	$0
Christian Kyrou	$87,833 (3)
Salary Remaining :	$0
Salary Average :	$87,833
Salary Average Remaining :	$0
Matthew Poitras	$87,000 (3)
Salary Remaining :	$0
Salary Average :	$87,000
Salary Average Remaining :	$0
Ethan Cardwell	$86,750 (3)
Salary Remaining :	$0
Salary Average :	$86,750
Salary Average Remaining :	$0
Maxim Groshev	$86,750 (3)
Salary Remaining :	$0
Salary Average :	$86,750
Salary Average Remaining :	$0
Maxim Cajkovic	$85,083 (1)
Salary Remaining :	$0
Salary Average :	$85,083
Salary Average Remaining :	$0
Graeme Clarke	$85,083 (1)
Salary Remaining :	$0
Salary Average :	$85,083
Salary Average Remaining :	$0
Josh Bloom	$83,667 (3)
Salary Remaining :	$0
Salary Average :	$83,667
Salary Average Remaining :	$0
Arber Xhekaj	$82,833 (1)
Salary Remaining :	$0
Salary Average :	$82,833
Salary Average Remaining :	$0
Wade Allison	$82,500 (1)
Salary Remaining :	$0
Salary Average :	$78,750
Salary Average Remaining :	$0
Gage Goncalves	$82,000 (1)
Salary Remaining :	$0
Salary Average :	$82,000
Salary Average Remaining :	$0
Mikhail Abramov	$80,944 (1)
Salary Remaining :	$0
Salary Average :	$80,944
Salary Average Remaining :	$0
Jack Finley	$79,750 (2)
Salary Remaining :	$0
Salary Average :	$79,750
Salary Average Remaining :	$0
Lukas Cormier	$79,333 (2)
Salary Remaining :	$0
Salary Average :	$79,333
Salary Average Remaining :	$0
Trent Miner	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Ian Mitchell	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Robin Salo	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Ivan Prosvetov	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Cam Dineen	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 24 : $1,843,360
Year 25 : $763,583
Year 26 : $527,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,838,360
Year 25 : $763,583
Year 26 : $527,000
Year 27 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	8515 - $130 - 4 268 - 50,12%
Level 2:	4258 - $90 - 2 131 - 50,05%
Level 3:	5322 - $75 - 2 661 - 50,00%
Level 4:	2129 - $50 - 1 064 - 49,98%
Luxury :	1064 - $350 - 532 - 50,00%
Total Capacity :	21288
Team Popularity :	50,00%
Farm
Farm Level 1:	2000 - $30 - 1 993 - 99,65%
Farm Level 2:	1000 - $20 - 986 - 98,59%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	10 656 - 50,06%
Average Income per Game	$1,766,579
Year to Date Revenue	$72,429,732
Farm
Home Games Left	0
Average Attendance - %	2 979 - 99,30%
Average Income per Game	$118,466
Year to Date Revenue	$4,857,103
Expense
Pro Players Total Salaries	$81,475,000
Pro Players Total Average Salaries	$78,383,333
Farm Players Total Salaries	$1,862,333
Farm Players Total Average Salaries	$1,863,583
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$725,000
Pro Year To Date Expenses	$80,778,688
Farm Year To Date Expenses	$1,862,380
Pro Salary Cap Per Days	$669,943
Pro Salary Cap To Date	$77,713,388
Farm Salary Cap Per Days	$16,065
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$696,368
Pro Estimated Expenses	$696,368
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,055
Farm Estimated Expenses	$0
Estimated Season Expenses	$696,368
Estimated Season Salary Cap	$79,108,331
Estimate Under Maximum Salary Cap of $80,000,000	$891,669
Estimate Over Minimum Salary Cap of $56,000,000	$23,108,331
Current Bank Account	$255,074,783
Projected Bank Account	$254,378,415

Pro Players Salaries
Jamie Benn (1 Way Contract)	$8,500,000 (2)
-Salary Remaining :	$72,650
-Salary Average :	$8,500,000
-Salary Average Remaining :	$72,650
Roman Josi (1 Way Contract)	$8,500,000 (5)
-Salary Remaining :	$72,650
-Salary Average :	$8,500,000
-Salary Average Remaining :	$72,650
Jack Eichel (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$68,376
-Salary Average :	$8,000,000
-Salary Average Remaining :	$68,376
Cam Atkinson (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$59,829
-Salary Average :	$7,000,000
-Salary Average Remaining :	$59,829
Aaron Ekblad (1 Way Contract)	$7,000,000 (6)
-Salary Remaining :	$59,829
-Salary Average :	$7,000,000
-Salary Average Remaining :	$59,829
Adrian Kempe (1 Way Contract)	$6,250,000 (7)
-Salary Remaining :	$53,419
-Salary Average :	$6,250,000
-Salary Average Remaining :	$53,419
Nico Hischier (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$38,462
-Salary Average :	$4,500,000
-Salary Average Remaining :	$38,462
Marco Scandella (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$36,325
-Salary Average :	$2,125,000
-Salary Average Remaining :	$18,162
Tom Wilson (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Jordan Staal (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$32,479
-Salary Average :	$2,850,000
-Salary Average Remaining :	$24,359
Scott Laughton (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Semyon Varlamov (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Nino Niederreiter (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Brett Pesce (1 Way Contract)	$2,350,000 (1)
-Salary Remaining :	$20,085
-Salary Average :	$2,350,000
-Salary Average Remaining :	$20,085
Adam Pelech (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Nick Foligno (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$14,957
-Salary Average :	$1,750,000
-Salary Average Remaining :	$14,957
Adin Hill (1 Way Contract)	$1,675,000 (2)
-Salary Remaining :	$14,316
-Salary Average :	$1,675,000
-Salary Average Remaining :	$14,316
Jacob Middleton (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Nick Bjugstad (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$7,692
-Salary Average :	$900,000
-Salary Average Remaining :	$7,692
Jake Walman (1 Way Contract)	$875,000 (1)
-Salary Remaining :	$7,479
-Salary Average :	$875,000
-Salary Average Remaining :	$7,479
Tomas Nosek (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$7,265
-Salary Average :	$850,000
-Salary Average Remaining :	$7,265
Taylor Raddysh	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$758,333
-Salary Average Remaining :	$6,481
Total Pro Players	22
Salary Commitment
Year 24 : $81,475,000
Year 25 : $64,075,000
Year 26 : $43,250,000
Year 27 : $36,750,000
Salary Average Commitment
Year 24 : $78,383,333
Year 25 : $64,075,000
Year 26 : $43,250,000
Year 27 : $36,750,000
Salary Cap with 1 Way Contract
Year 24 : $78,383,333
Year 25 : $64,075,000
Year 26 : $43,250,000
Year 27 : $36,750,000

Farm Players Salaries
Jack Drury	$92,500 (1)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Fabian Lysell	$86,333 (3)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
Zayde Wisdom	$79,750 (1)
Salary Remaining :	$0
Salary Average :	$79,750
Salary Average Remaining :	$0
Jimmy Schuldt	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Brendan Lemieux	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Luke Philp	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Christian Wolanin	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
William Carrier	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Ryan Lomberg	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Dakota Mermis	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Nick Seeler	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Laurent Dauphin	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Parker Wotherspoon	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Josh Jacobs	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Anton Forsberg	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Brendan Perlini	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Akil Thomas	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Zac Jones	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$81,250
Salary Average Remaining :	$0
Fredrik Karlstrom	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Scott Reedy	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Radim Zohorna	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Jake Lucchini	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Matt Villalta	$76,250 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Alex Green	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 24 : $1,862,333
Year 25 : $326,333
Year 26 : $86,333
Year 27 : $0
Salary Average Commitment
Year 24 : $1,863,583
Year 25 : $322,583
Year 26 : $86,333
Year 27 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7564 - $125 - 3 908 - 51,66%
Level 2:	3782 - $90 - 1 940 - 51,30%
Level 3:	4728 - $55 - 2 440 - 51,60%
Level 4:	1890 - $45 - 963 - 50,97%
Luxury :	946 - $225 - 495 - 52,34%
Total Capacity :	18910
Team Popularity :	50,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	9 746 - 51,54%
Average Income per Game	$1,418,443
Year to Date Revenue	$58,156,154
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$126,650
Year to Date Revenue	$5,192,650
Expense
Pro Players Total Salaries	$55,877,500
Pro Players Total Average Salaries	$55,852,500
Farm Players Total Salaries	$2,070,292
Farm Players Total Average Salaries	$2,071,292
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,375,000
Pro Year To Date Expenses	$58,834,484
Farm Year To Date Expenses	$2,061,574
Pro Salary Cap Per Days	$469,252
Pro Salary Cap To Date	$57,659,567
Farm Salary Cap Per Days	$17,856
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$477,585
Pro Estimated Expenses	$477,585
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,847
Farm Estimated Expenses	$0
Estimated Season Expenses	$477,585
Estimated Season Salary Cap	$63,503,819
Estimate Under Maximum Salary Cap of $80,000,000	$16,496,181
Estimate Over Minimum Salary Cap of $56,000,000	$7,503,819
Current Bank Account	$244,373,837
Projected Bank Account	$243,896,252

Pro Players Salaries
David Pastrnak (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$57,692
-Salary Average :	$6,750,000
-Salary Average Remaining :	$57,692
Reilly Smith (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$51,282
-Salary Average :	$6,000,000
-Salary Average Remaining :	$51,282
Joel Eriksson Ek (1 Way Contract)	$5,500,000 (6)
-Salary Remaining :	$47,009
-Salary Average :	$5,500,000
-Salary Average Remaining :	$47,009
Jaccob Slavin (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$38,462
-Salary Average :	$4,500,000
-Salary Average Remaining :	$38,462
Darcy Kuemper (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$38,462
-Salary Average :	$4,500,000
-Salary Average Remaining :	$38,462
Mikael Backlund (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$36,325
-Salary Average :	$4,250,000
-Salary Average Remaining :	$36,325
Joel Farabee (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Oscar Klefbom (1 Way Contract)	$3,900,000 (2)
-Salary Remaining :	$33,333
-Salary Average :	$3,900,000
-Salary Average Remaining :	$33,333
Jack Roslovic (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$23,504
-Salary Average :	$2,750,000
-Salary Average Remaining :	$23,504
Martin Fehervary (1 Way Contract)	$1,675,000 (3)
-Salary Remaining :	$14,316
-Salary Average :	$1,675,000
-Salary Average Remaining :	$14,316
Brian Dumoulin (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$12,821
-Salary Average :	$1,500,000
-Salary Average Remaining :	$12,821
Michael McLeod (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Filip Zadina (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$8,120
-Salary Average :	$950,000
-Salary Average Remaining :	$8,120
Logan Cooley	$950,000 (3)
-Salary Remaining :	$8,120
-Salary Average :	$950,000
-Salary Average Remaining :	$8,120
Cole Perfetti	$894,167 (1)
-Salary Remaining :	$7,642
-Salary Average :	$894,167
-Salary Average Remaining :	$7,642
Dawson Mercer	$894,167 (1)
-Salary Remaining :	$7,642
-Salary Average :	$894,167
-Salary Average Remaining :	$7,642
Janis Moser	$886,667 (1)
-Salary Remaining :	$7,578
-Salary Average :	$886,667
-Salary Average Remaining :	$7,578
Moritz Seider	$863,333 (1)
-Salary Remaining :	$7,379
-Salary Average :	$863,333
-Salary Average Remaining :	$7,379
Noah Cates (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$7,265
-Salary Average :	$850,000
-Salary Average Remaining :	$7,265
Jake Neighbours	$835,833 (2)
-Salary Remaining :	$7,144
-Salary Average :	$835,833
-Salary Average Remaining :	$7,144
Will Cuylle	$828,333 (2)
-Salary Remaining :	$7,080
-Salary Average :	$828,333
-Salary Average Remaining :	$7,080
Carson Soucy (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Joseph Woll	$800,000 (1)
-Salary Remaining :	$6,838
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Total Pro Players	23
Salary Commitment
Year 24 : $55,877,500
Year 25 : $35,439,166
Year 26 : $23,875,000
Year 27 : $10,000,000
Salary Average Commitment
Year 24 : $55,852,500
Year 25 : $35,439,166
Year 26 : $23,875,000
Year 27 : $10,000,000
Salary Cap with 1 Way Contract
Year 24 : $54,902,500
Year 25 : $35,439,166
Year 26 : $23,875,000
Year 27 : $10,000,000

Farm Players Salaries
Drew Commesso	$92,500 (3)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Jonatan Berggren	$92,500 (1)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Drew Helleson	$92,500 (2)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Layton Ahac	$89,750 (1)
Salary Remaining :	$0
Salary Average :	$89,750
Salary Average Remaining :	$0
Jacob Perreault	$89,417 (1)
Salary Remaining :	$0
Salary Average :	$89,417
Salary Average Remaining :	$0
Mavrik Bourque	$89,417 (2)
Salary Remaining :	$0
Salary Average :	$89,417
Salary Average Remaining :	$0
Blake McLaughlin	$88,375 (1)
Salary Remaining :	$0
Salary Average :	$88,375
Salary Average Remaining :	$0
Jayden Grubbe	$86,750 (3)
Salary Remaining :	$0
Salary Average :	$86,750
Salary Average Remaining :	$0
Brayden Tracey	$86,333 (1)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
Michael Milne	$86,167 (2)
Salary Remaining :	$0
Salary Average :	$86,167
Salary Average Remaining :	$0
William Trudeau	$85,667 (2)
Salary Remaining :	$0
Salary Average :	$85,667
Salary Average Remaining :	$0
Juuso Parssinen	$85,083 (1)
Salary Remaining :	$0
Salary Average :	$85,083
Salary Average Remaining :	$0
Akira Schmid	$85,083 (1)
Salary Remaining :	$0
Salary Average :	$85,083
Salary Average Remaining :	$0
Helge Grans	$84,750 (2)
Salary Remaining :	$0
Salary Average :	$87,000
Salary Average Remaining :	$0
Joshua Roy	$83,500 (3)
Salary Remaining :	$0
Salary Average :	$83,500
Salary Average Remaining :	$0
Tyler Madden	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Sampo Ranta	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Olivier Rodrigue	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Gustav Lindstrom	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Logan Brown	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Andreas Englund	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Michael Amadio	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Gemel Smith	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Corey Schueneman	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Brandon Davidson	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 24 : $2,070,292
Year 25 : $933,751
Year 26 : $262,750
Year 27 : $0
Salary Average Commitment
Year 24 : $2,071,292
Year 25 : $936,001
Year 26 : $262,750
Year 27 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	7402 - $200 - 3 701 - 50,00%
Level 2:	3701 - $150 - 1 850 - 49,99%
Level 3:	4627 - $80 - 2 314 - 50,01%
Level 4:	1851 - $50 - 926 - 50,03%
Luxury :	925 - $300 - 487 - 52,66%
Total Capacity :	18506
Team Popularity :	50,00%
Farm
Farm Level 1:	5000 - $40 - 4 898 - 97,96%
Farm Level 2:	3000 - $25 - 2 198 - 73,25%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	9 278 - 50,14%
Average Income per Game	$2,078,933
Year to Date Revenue	$85,236,233
Farm
Home Games Left	0
Average Attendance - %	7 095 - 88,69%
Average Income per Game	$373,770
Year to Date Revenue	$15,324,559
Expense
Pro Players Total Salaries	$86,025,000
Pro Players Total Average Salaries	$82,762,500
Farm Players Total Salaries	$1,743,625
Farm Players Total Average Salaries	$1,741,125
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,362,900
Farm Year To Date Expenses	$1,854,279
Pro Salary Cap Per Days	$700,107
Pro Salary Cap To Date	$78,313,395
Farm Salary Cap Per Days	$15,010
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$735,256
Pro Estimated Expenses	$735,256
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,031
Farm Estimated Expenses	$0
Estimated Season Expenses	$735,256
Estimated Season Salary Cap	$79,013,502
Estimate Under Maximum Salary Cap of $80,000,000	$986,498
Estimate Over Minimum Salary Cap of $56,000,000	$23,013,502
Current Bank Account	$315,698,610
Projected Bank Account	$314,963,354

Pro Players Salaries
Auston Matthews (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$76,923
-Salary Average :	$9,000,000
-Salary Average Remaining :	$76,923
Patrick Kane (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$64,103
-Salary Average :	$7,500,000
-Salary Average Remaining :	$64,103
Artemi Panarin (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$64,103
-Salary Average :	$7,500,000
-Salary Average Remaining :	$64,103
Jared Spurgeon (1 Way Contract)	$6,575,000 (4)
-Salary Remaining :	$56,197
-Salary Average :	$6,575,000
-Salary Average Remaining :	$56,197
T.J. Brodie (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$55,556
-Salary Average :	$3,250,000
-Salary Average Remaining :	$27,778
Tyler Myers (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$51,282
-Salary Average :	$6,000,000
-Salary Average Remaining :	$51,282
Justin Faulk (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$47,009
-Salary Average :	$5,500,000
-Salary Average Remaining :	$47,009
Juuse Saros (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Brayden Schenn (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$38,462
-Salary Average :	$4,500,000
-Salary Average Remaining :	$38,462
Viktor Arvidsson (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$38,462
-Salary Average :	$4,500,000
-Salary Average Remaining :	$38,462
Cody Ceci (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$32,479
-Salary Average :	$3,800,000
-Salary Average Remaining :	$32,479
Anders Lee (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$27,778
-Salary Average :	$3,250,000
-Salary Average Remaining :	$27,778
Calvin de Haan (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$25,641
-Salary Average :	$3,000,000
-Salary Average Remaining :	$25,641
Chandler Stephenson (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$23,504
-Salary Average :	$2,750,000
-Salary Average Remaining :	$23,504
Tanner Jeannot (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Conor Garland (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$12,821
-Salary Average :	$1,500,000
-Salary Average Remaining :	$12,821
Vitek Vanecek (1 Way Contract)	$1,400,000 (1)
-Salary Remaining :	$11,966
-Salary Average :	$1,400,000
-Salary Average Remaining :	$11,966
Dakota Joshua (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Devin Shore (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$7,692
-Salary Average :	$900,000
-Salary Average Remaining :	$7,692
Ross Colton (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$7,692
-Salary Average :	$900,000
-Salary Average Remaining :	$7,692
Cayden Primeau (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$7,265
-Salary Average :	$850,000
-Salary Average Remaining :	$7,265
Drew O'Connor (1 Way Contract)	$825,000 (2)
-Salary Remaining :	$7,051
-Salary Average :	$825,000
-Salary Average Remaining :	$7,051
Johnathan Kovacevic (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$762,500
-Salary Average Remaining :	$6,517
Total Pro Players	23
Salary Commitment
Year 24 : $86,025,000
Year 25 : $57,900,000
Year 26 : $23,575,000
Year 27 : $19,075,000
Salary Average Commitment
Year 24 : $82,762,500
Year 25 : $57,800,000
Year 26 : $23,575,000
Year 27 : $19,075,000
Salary Cap with 1 Way Contract
Year 24 : $81,912,500
Year 25 : $56,950,000
Year 26 : $23,575,000
Year 27 : $19,075,000

Farm Players Salaries
Luca Del Bel Belluz	$89,167 (4)
Salary Remaining :	$0
Salary Average :	$89,167
Salary Average Remaining :	$0
Adam Ginning	$88,375 (1)
Salary Remaining :	$0
Salary Average :	$88,375
Salary Average Remaining :	$0
Justus Annunen	$88,083 (1)
Salary Remaining :	$0
Salary Average :	$88,083
Salary Average Remaining :	$0
Matthew Maggio	$87,000 (3)
Salary Remaining :	$0
Salary Average :	$87,000
Salary Average Remaining :	$0
Victor Soderstrom	$86,333 (1)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
Cross Hanas	$85,917 (2)
Salary Remaining :	$0
Salary Average :	$85,917
Salary Average Remaining :	$0
Samuel Fagemo	$78,750 (1)
Salary Remaining :	$0
Salary Average :	$78,750
Salary Average Remaining :	$0
Austin Wagner	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Travis Boyd	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jarred Tinordi	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Brendan Gaunce	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Clark Bishop	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Kyle Capobianco	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Joshua Ho-Sang	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Riley Stillman	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Jalen Chatfield	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Shane Bowers	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Pontus Holmberg	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Markus Niemelainen	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Tarmo Reunanen	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Riley Nash	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Serron Noel	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 24 : $1,743,625
Year 25 : $491,417
Year 26 : $173,000
Year 27 : $86,000
Salary Average Commitment
Year 24 : $1,741,125
Year 25 : $494,584
Year 26 : $176,167
Year 27 : $89,167

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7050 - $70 - 4 335 - 61,50%
Level 2:	3525 - $50 - 2 121 - 60,16%
Level 3:	4406 - $30 - 2 657 - 60,31%
Level 4:	1763 - $20 - 1 068 - 60,55%
Luxury :	881 - $135 - 538 - 61,06%
Total Capacity :	17625
Team Popularity :	50,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	10 719 - 60,82%
Average Income per Game	$868,971
Year to Date Revenue	$35,627,805
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$126,650
Year to Date Revenue	$5,192,650
Expense
Pro Players Total Salaries	$70,513,755
Pro Players Total Average Salaries	$70,213,755
Farm Players Total Salaries	$1,761,249
Farm Players Total Average Salaries	$1,764,999
Coaches Total Salaries	$4,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$69,666,024
Farm Year To Date Expenses	$1,761,228
Pro Salary Cap Per Days	$600,118
Pro Salary Cap To Date	$69,368,600
Farm Salary Cap Per Days	$15,216
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$602,682
Pro Estimated Expenses	$602,682
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,183
Farm Estimated Expenses	$0
Estimated Season Expenses	$602,682
Estimated Season Salary Cap	$71,968,718
Estimate Under Maximum Salary Cap of $80,000,000	$8,031,282
Estimate Over Minimum Salary Cap of $56,000,000	$15,968,718
Current Bank Account	$190,139,491
Projected Bank Account	$189,536,809

Pro Players Salaries
Cam Fowler (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$59,829
-Salary Average :	$7,000,000
-Salary Average Remaining :	$59,829
Tuukka Rask (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$57,692
-Salary Average :	$6,750,000
-Salary Average Remaining :	$57,692
Nicklas Backstrom (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$51,282
-Salary Average :	$6,000,000
-Salary Average Remaining :	$51,282
Colton Parayko (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$47,009
-Salary Average :	$5,500,000
-Salary Average Remaining :	$47,009
Mats Zuccarello (1 Way Contract)	$5,000,005 (1)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,005
-Salary Average Remaining :	$42,735
Chris Kreider (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Ryan Strome (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Nick Schmaltz (1 Way Contract)	$5,000,000 (6)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Cole Caufield (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$32,051
-Salary Average :	$3,750,000
-Salary Average Remaining :	$32,051
Bryan Rust (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$29,915
-Salary Average :	$3,500,000
-Salary Average Remaining :	$29,915
Anthony Duclair (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Oskar Sundqvist (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$19,231
-Salary Average :	$2,250,000
-Salary Average Remaining :	$19,231
Dante Fabbro (1 Way Contract)	$2,225,000 (5)
-Salary Remaining :	$19,017
-Salary Average :	$2,225,000
-Salary Average Remaining :	$19,017
Casey Cizikas (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
William Borgen (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$12,821
-Salary Average :	$1,500,000
-Salary Average Remaining :	$12,821
Eetu Luostarinen (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$12,821
-Salary Average :	$1,200,000
-Salary Average Remaining :	$10,256
Henri Jokiharju (1 Way Contract)	$1,400,000 (2)
-Salary Remaining :	$11,966
-Salary Average :	$1,400,000
-Salary Average Remaining :	$11,966
Kaapo Kahkonen (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$10,256
-Salary Average :	$1,200,000
-Salary Average Remaining :	$10,256
Owen Power	$916,667 (2)
-Salary Remaining :	$7,835
-Salary Average :	$916,667
-Salary Average Remaining :	$7,835
Jack McBain	$883,750 (1)
-Salary Remaining :	$7,553
-Salary Average :	$883,750
-Salary Average Remaining :	$7,553
Thomas Harley	$863,333 (1)
-Salary Remaining :	$7,379
-Salary Average :	$863,333
-Salary Average Remaining :	$7,379
Craig Smith (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Total Pro Players	22
Salary Commitment
Year 24 : $70,513,755
Year 25 : $50,541,667
Year 26 : $31,225,000
Year 27 : $26,225,000
Salary Average Commitment
Year 24 : $70,213,755
Year 25 : $52,541,667
Year 26 : $31,225,000
Year 27 : $26,225,000
Salary Cap with 1 Way Contract
Year 24 : $70,213,755
Year 25 : $52,541,667
Year 26 : $31,225,000
Year 27 : $26,225,000

Farm Players Salaries
Lukas Reichel	$92,500 (1)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Thomas Bordeleau	$91,667 (2)
Salary Remaining :	$0
Salary Average :	$91,667
Salary Average Remaining :	$0
Karl Henriksson	$87,000 (2)
Salary Remaining :	$0
Salary Average :	$87,000
Salary Average Remaining :	$0
Jayden Struble	$86,750 (2)
Salary Remaining :	$0
Salary Average :	$86,750
Salary Average Remaining :	$0
Tyler Boucher	$86,333 (3)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
Samuel Knazko	$84,750 (2)
Salary Remaining :	$0
Salary Average :	$84,750
Salary Average Remaining :	$0
Angus Crookshank	$83,833 (1)
Salary Remaining :	$0
Salary Average :	$83,833
Salary Average Remaining :	$0
Jakub Brabenec	$82,833 (3)
Salary Remaining :	$0
Salary Average :	$82,833
Salary Average Remaining :	$0
Mason Millman	$81,833 (1)
Salary Remaining :	$0
Salary Average :	$81,833
Salary Average Remaining :	$0
Andy Welinski	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Joe Snively	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Dryden Hunt	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Josh Dunne	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Kevin Rooney	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Robert Bortuzzo	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Noah Juulsen	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Cooper Marody	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Jack Studnicka	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Louis Domingue	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jordan Harris	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$83,750
Salary Average Remaining :	$0
Malcolm Subban	$76,250 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Nolan Stevens	$55,000 (2)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 24 : $1,761,249
Year 25 : $906,833
Year 26 : $169,166
Year 27 : $0
Salary Average Commitment
Year 24 : $1,764,999
Year 25 : $890,583
Year 26 : $169,166
Year 27 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6870 - $100 - 4 116 - 59,91%
Level 2:	3435 - $80 - 1 950 - 56,78%
Level 3:	4294 - $60 - 2 407 - 56,05%
Level 4:	1717 - $40 - 961 - 56,00%
Luxury :	858 - $300 - 474 - 55,19%
Total Capacity :	17174
Team Popularity :	50,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 99,99%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	9 908 - 57,69%
Average Income per Game	$1,329,873
Year to Date Revenue	$54,524,792
Farm
Home Games Left	0
Average Attendance - %	3 000 - 99,99%
Average Income per Game	$126,635
Year to Date Revenue	$5,192,024
Expense
Pro Players Total Salaries	$74,938,333
Pro Players Total Average Salaries	$69,994,167
Farm Players Total Salaries	$1,833,661
Farm Players Total Average Salaries	$1,831,161
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,297,884
Farm Year To Date Expenses	$1,833,612
Pro Salary Cap Per Days	$591,189
Pro Salary Cap To Date	$68,577,924
Farm Salary Cap Per Days	$15,786
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$640,499
Pro Estimated Expenses	$640,499
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,807
Farm Estimated Expenses	$0
Estimated Season Expenses	$640,499
Estimated Season Salary Cap	$69,169,113
Estimate Under Maximum Salary Cap of $80,000,000	$10,830,887
Estimate Over Minimum Salary Cap of $56,000,000	$13,169,113
Current Bank Account	$232,721,343
Projected Bank Account	$232,080,844

Pro Players Salaries
Jake Guentzel (1 Way Contract)	$9,000,000 (7)
-Salary Remaining :	$76,923
-Salary Average :	$9,000,000
-Salary Average Remaining :	$76,923
Brayden Point (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$59,829
-Salary Average :	$7,000,000
-Salary Average Remaining :	$59,829
Brock Boeser (1 Way Contract)	$5,650,000 (2)
-Salary Remaining :	$48,291
-Salary Average :	$5,650,000
-Salary Average Remaining :	$48,291
Andrei Kuzmenko	$5,500,000 (2)
-Salary Remaining :	$47,009
-Salary Average :	$950,000
-Salary Average Remaining :	$8,120
T.J. Oshie (1 Way Contract)	$5,300,000 (1)
-Salary Remaining :	$45,299
-Salary Average :	$5,300,000
-Salary Average Remaining :	$45,299
Michael Del Zotto (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Rasmus Andersson (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$38,462
-Salary Average :	$4,500,000
-Salary Average Remaining :	$38,462
Michael Matheson (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Elvis Merzlikins (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$32,051
-Salary Average :	$3,750,000
-Salary Average Remaining :	$32,051
Anthony Mantha (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$27,778
-Salary Average :	$3,250,000
-Salary Average Remaining :	$27,778
Dominik Kubalik (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$25,641
-Salary Average :	$3,000,000
-Salary Average Remaining :	$25,641
Mikey Anderson (1 Way Contract)	$3,000,000 (7)
-Salary Remaining :	$25,641
-Salary Average :	$3,000,000
-Salary Average Remaining :	$25,641
Adam Lowry (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$25,641
-Salary Average :	$3,000,000
-Salary Average Remaining :	$25,641
Erik Haula (1 Way Contract)	$2,375,000 (1)
-Salary Remaining :	$20,299
-Salary Average :	$2,375,000
-Salary Average Remaining :	$20,299
Connor Ingram (1 Way Contract)	$1,900,000 (3)
-Salary Remaining :	$16,239
-Salary Average :	$1,900,000
-Salary Average Remaining :	$16,239
Sean Durzi (1 Way Contract)	$1,800,000 (1)
-Salary Remaining :	$15,385
-Salary Average :	$1,400,000
-Salary Average Remaining :	$11,966
Colin Miller (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$11,111
-Salary Average :	$1,300,000
-Salary Average Remaining :	$11,111
Frederick Gaudreau (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$10,256
-Salary Average :	$1,200,000
-Salary Average Remaining :	$10,256
Evan Rodrigues (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Jackson Lacombe	$925,000 (2)
-Salary Remaining :	$7,906
-Salary Average :	$925,000
-Salary Average Remaining :	$7,906
Jack Quinn	$863,333 (2)
-Salary Remaining :	$7,379
-Salary Average :	$894,167
-Salary Average Remaining :	$7,642
Alexander Alexeyev (1 Way Contract)	$825,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$7,051
-Salary Average :	$825,000
-Salary Average Remaining :	$7,051
Steven Lorentz (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$6,838
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Total Pro Players	23
Salary Commitment
Year 24 : $74,938,333
Year 25 : $45,213,333
Year 26 : $29,150,000
Year 27 : $12,000,000
Salary Average Commitment
Year 24 : $69,994,167
Year 25 : $40,694,167
Year 26 : $29,150,000
Year 27 : $12,000,000
Salary Cap with 1 Way Contract
Year 24 : $69,169,168
Year 25 : $39,869,168
Year 26 : $29,150,000
Year 27 : $12,000,000

Farm Players Salaries
Ryan Johnson	$92,500 (2)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Xavier Bourgault	$92,500 (2)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Jacob Bernard-Docker	$92,500 (1)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Reid Schaefer	$91,833 (4)
Salary Remaining :	$0
Salary Average :	$91,833
Salary Average Remaining :	$0
Calle Clang	$87,833 (3)
Salary Remaining :	$0
Salary Average :	$87,833
Salary Average Remaining :	$0
Raphael Lavoie	$87,413 (1)
Salary Remaining :	$0
Salary Average :	$87,413
Salary Average Remaining :	$0
Oskar Pettersson	$86,500 (4)
Salary Remaining :	$0
Salary Average :	$86,500
Salary Average Remaining :	$0
Hugo Alnefelt	$85,083 (1)
Salary Remaining :	$0
Salary Average :	$85,083
Salary Average Remaining :	$0
Matthew Phillips	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jujhar Khaira	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Joseph Blandisi	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Louie Belpedio	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
A.J. Greer	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Hudson Fasching	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Nate Schnarr	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Josh Brook	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Oskar Steen	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Egor Sokolov	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Tyce Thompson	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jake Wise	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Colton White	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Ethan Prow	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Wyatt Newpower	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 24 : $1,833,661
Year 25 : $910,000
Year 26 : $260,000
Year 27 : $172,167
Salary Average Commitment
Year 24 : $1,831,161
Year 25 : $916,166
Year 26 : $266,166
Year 27 : $178,333

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	7716 - $125 - 7 716 - 100,00%
Level 2:	3858 - $100 - 3 858 - 100,00%
Level 3:	4822 - $75 - 4 822 - 100,00%
Level 4:	1929 - $40 - 1 929 - 100,00%
Luxury :	964 - $300 - 964 - 100,00%
Total Capacity :	19289
Team Popularity :	50,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $20 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	19 289 - 100,00%
Average Income per Game	$3,096,682
Year to Date Revenue	$126,963,962
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$134,100
Year to Date Revenue	$5,498,100
Expense
Pro Players Total Salaries	$75,715,000
Pro Players Total Average Salaries	$76,370,834
Farm Players Total Salaries	$1,791,328
Farm Players Total Average Salaries	$1,789,662
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,902,365
Farm Year To Date Expenses	$1,781,920
Pro Salary Cap Per Days	$646,118
Pro Salary Cap To Date	$74,534,078
Farm Salary Cap Per Days	$15,428
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$647,137
Pro Estimated Expenses	$647,137
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,442
Farm Estimated Expenses	$0
Estimated Season Expenses	$647,137
Estimated Season Salary Cap	$75,180,196
Estimate Under Maximum Salary Cap of $80,000,000	$4,819,804
Estimate Over Minimum Salary Cap of $56,000,000	$19,180,196
Current Bank Account	$372,931,141
Projected Bank Account	$372,284,004

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$10,500,000 (7)
-Salary Remaining :	$89,744
-Salary Average :	$10,500,000
-Salary Average Remaining :	$89,744
Oliver Ekman-Larsson (1 Way Contract)	$8,250,000 (4)
-Salary Remaining :	$70,513
-Salary Average :	$8,250,000
-Salary Average Remaining :	$70,513
Sean Monahan (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$57,692
-Salary Average :	$6,750,000
-Salary Average Remaining :	$57,692
Jason Robertson (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$55,556
-Salary Average :	$7,125,000
-Salary Average Remaining :	$60,897
Mark Stone (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$51,282
-Salary Average :	$6,000,000
-Salary Average Remaining :	$51,282
Mattias Ekholm (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$49,145
-Salary Average :	$5,750,000
-Salary Average Remaining :	$49,145
Jacob Trouba (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$47,009
-Salary Average :	$5,500,000
-Salary Average Remaining :	$47,009
Brandon Saad (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$29,915
-Salary Average :	$3,500,000
-Salary Average Remaining :	$29,915
Andrew Copp (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$29,915
-Salary Average :	$3,500,000
-Salary Average Remaining :	$29,915
Alexandar Georgiev (1 Way Contract)	$3,400,000 (2)
-Salary Remaining :	$29,060
-Salary Average :	$3,400,000
-Salary Average Remaining :	$29,060
Anthony Cirelli (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$25,641
-Salary Average :	$3,000,000
-Salary Average Remaining :	$25,641
Ryan Lindgren (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Jake Bean (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$14,957
-Salary Average :	$1,750,000
-Salary Average Remaining :	$14,957
Eeli Tolvanen	$1,450,000 (1)
-Salary Remaining :	$12,393
-Salary Average :	$1,450,000
-Salary Average Remaining :	$12,393
Dan Vladar (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$10,256
-Salary Average :	$1,200,000
-Salary Average Remaining :	$10,256
Morgan Barron (1 Way Contract)	$925,000 (3)
-Salary Remaining :	$7,906
-Salary Average :	$925,000
-Salary Average Remaining :	$7,906
Dmitri Voronkov	$925,000 (2)
-Salary Remaining :	$7,906
-Salary Average :	$925,000
-Salary Average Remaining :	$7,906
Connor Zary	$863,333 (2)
-Salary Remaining :	$7,379
-Salary Average :	$894,167
-Salary Average Remaining :	$7,642
Logan Stankoven	$814,167 (3)
-Salary Remaining :	$6,959
-Salary Average :	$814,167
-Salary Average Remaining :	$6,959
Sam Lafferty (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Kevin Bahl	$787,500 (1)
-Salary Remaining :	$6,731
-Salary Average :	$787,500
-Salary Average Remaining :	$6,731
Jaret Anderson-Dolan (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Brayden Pachal	$775,000 (2)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Total Pro Players	23
Salary Commitment
Year 24 : $75,715,000
Year 25 : $61,152,500
Year 26 : $41,739,167
Year 27 : $18,750,000
Salary Average Commitment
Year 24 : $76,370,834
Year 25 : $60,308,334
Year 26 : $40,864,167
Year 27 : $18,750,000
Salary Cap with 1 Way Contract
Year 24 : $75,595,832
Year 25 : $60,308,334
Year 26 : $40,864,167
Year 27 : $18,750,000

Farm Players Salaries
Jesper Wallstedt	$92,500 (2)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Brad Lambert	$91,833 (4)
Salary Remaining :	$0
Salary Average :	$91,833
Salary Average Remaining :	$0
Emil Andrae	$90,333 (3)
Salary Remaining :	$0
Salary Average :	$90,333
Salary Average Remaining :	$0
Adam Beckman	$89,417 (1)
Salary Remaining :	$0
Salary Average :	$89,417
Salary Average Remaining :	$0
Rasmus Kupari	$87,413 (1)
Salary Remaining :	$0
Salary Average :	$87,413
Salary Average Remaining :	$0
Maxwell Crozier	$86,750 (1)
Salary Remaining :	$0
Salary Average :	$86,750
Salary Average Remaining :	$0
Ethan Del Mastro	$85,583 (3)
Salary Remaining :	$0
Salary Average :	$85,583
Salary Average Remaining :	$0
Daniil Chayka	$82,500 (3)
Salary Remaining :	$0
Salary Average :	$82,500
Salary Average Remaining :	$0
Vinni Lettieri	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Martin Frk	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Brett Ritchie	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jacob MacDonald	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Kurtis MacDermid	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Dominic Toninato	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Adam Gaudette	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jacob Larsson	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Boris Katchouk	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$75,833
Salary Average Remaining :	$0
Libor Hajek	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Chris Driedger	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Emil Bemstrom	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Walker Duehr	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Connor Carrick	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 24 : $1,791,329
Year 25 : $904,583
Year 26 : $347,083
Year 27 : $88,667
Salary Average Commitment
Year 24 : $1,789,662
Year 25 : $907,749
Year 26 : $350,249
Year 27 : $91,833

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	7817 - $53 - 4 321 - 55,28%
Level 2:	3909 - $32 - 2 192 - 56,07%
Level 3:	4886 - $17 - 2 707 - 55,41%
Level 4:	1954 - $11 - 1 059 - 54,22%
Luxury :	977 - $115 - 539 - 55,12%
Total Capacity :	19543
Team Popularity :	50,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	10 818 - 55,36%
Average Income per Game	$623,969
Year to Date Revenue	$25,582,715
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$126,647
Year to Date Revenue	$5,192,546
Expense
Pro Players Total Salaries	$68,644,167
Pro Players Total Average Salaries	$68,644,167
Farm Players Total Salaries	$1,963,334
Farm Players Total Average Salaries	$1,957,501
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$67,448,482
Farm Year To Date Expenses	$1,963,300
Pro Salary Cap Per Days	$586,702
Pro Salary Cap To Date	$67,448,482
Farm Salary Cap Per Days	$16,875
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$586,702
Pro Estimated Expenses	$586,702
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,925
Farm Estimated Expenses	$0
Estimated Season Expenses	$586,702
Estimated Season Salary Cap	$68,035,184
Estimate Under Maximum Salary Cap of $80,000,000	$11,964,816
Estimate Over Minimum Salary Cap of $56,000,000	$12,035,184
Current Bank Account	$168,873,644
Projected Bank Account	$168,286,942

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$11,000,000 (6)
-Salary Remaining :	$94,017
-Salary Average :	$11,000,000
-Salary Average Remaining :	$94,017
Cale Makar (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$76,923
-Salary Average :	$9,000,000
-Salary Average Remaining :	$76,923
Quinn Hughes (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$59,829
-Salary Average :	$7,000,000
-Salary Average Remaining :	$59,829
Jesper Bratt (1 Way Contract)	$6,875,000 (7)
-Salary Remaining :	$58,761
-Salary Average :	$6,875,000
-Salary Average Remaining :	$58,761
Elias Lindholm (1 Way Contract)	$5,850,000 (1)
-Salary Remaining :	$50,000
-Salary Average :	$5,850,000
-Salary Average Remaining :	$50,000
Miro Heiskanen (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Ryan Murray (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$29,915
-Salary Average :	$3,500,000
-Salary Average Remaining :	$29,915
Trevor Zegras (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$27,778
-Salary Average :	$3,250,000
-Salary Average Remaining :	$27,778
Jeremy Swayman (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Joonas Korpisalo (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Nick Jensen (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Pius Suter (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$12,821
-Salary Average :	$1,500,000
-Salary Average Remaining :	$12,821
Marcus Johansson (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$12,821
-Salary Average :	$1,500,000
-Salary Average Remaining :	$12,821
Barrett Hayton (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$10,684
-Salary Average :	$1,250,000
-Salary Average Remaining :	$10,684
Jan Rutta (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$8,120
-Salary Average :	$950,000
-Salary Average Remaining :	$8,120
Zach Benson	$950,000 (3)
-Salary Remaining :	$8,120
-Salary Average :	$950,000
-Salary Average Remaining :	$8,120
Anton Lundell	$925,000 (1)
-Salary Remaining :	$7,906
-Salary Average :	$925,000
-Salary Average Remaining :	$7,906
Seth Jarvis	$894,167 (1)
-Salary Remaining :	$7,642
-Salary Average :	$894,167
-Salary Average Remaining :	$7,642
Noah Gregor (1 Way Contract)	$850,000 (2)
-Salary Remaining :	$7,265
-Salary Average :	$850,000
-Salary Average Remaining :	$7,265
Tyler Motte (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Matt Benning (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Zach Aston-Reese (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Total Pro Players	22
Salary Commitment
Year 24 : $68,644,167
Year 25 : $38,925,000
Year 26 : $34,825,000
Year 27 : $33,875,000
Salary Average Commitment
Year 24 : $68,644,167
Year 25 : $38,925,000
Year 26 : $34,825,000
Year 27 : $33,875,000
Salary Cap with 1 Way Contract
Year 24 : $68,644,167
Year 25 : $38,925,000
Year 26 : $34,825,000
Year 27 : $33,875,000

Farm Players Salaries
Jakub Dobes	$92,500 (2)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Curtis Hall	$92,500 (1)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Fedor Svechkov	$92,500 (3)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Joakim Kemell	$91,833 (4)
Salary Remaining :	$0
Salary Average :	$91,833
Salary Average Remaining :	$0
Tristan Luneau	$89,667 (4)
Salary Remaining :	$0
Salary Average :	$89,667
Salary Average Remaining :	$0
Chaz Lucius	$89,417 (3)
Salary Remaining :	$0
Salary Average :	$89,417
Salary Average Remaining :	$0
Viktor Neuchev	$87,000 (3)
Salary Remaining :	$0
Salary Average :	$87,000
Salary Average Remaining :	$0
Jakob Pelletier	$86,333 (1)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
Hendrix Lapierre	$86,333 (2)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
Jakub Demek	$85,168 (3)
Salary Remaining :	$0
Salary Average :	$85,168
Salary Average Remaining :	$0
Simon Lundmark	$85,083 (1)
Salary Remaining :	$0
Salary Average :	$85,083
Salary Average Remaining :	$0
Jakub Zboril	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Adam Cracknell	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Gustav Olofsson	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Gage Quinney	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Joe Hicketts	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Rourke Chartier	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jonas Rondbjerg	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$76,667
Salary Average Remaining :	$0
Mark Friedman	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Maxime Lajoie	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Dennis Cholowski	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Felix Sandstrom	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Cory Conacher	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Matthew Strome	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 24 : $1,963,334
Year 25 : $863,085
Year 26 : $529,252
Year 27 : $175,167
Salary Average Commitment
Year 24 : $1,957,501
Year 25 : $868,585
Year 26 : $535,585
Year 27 : $181,500

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	7464 - $75 - 7 464 - 100,00%
Level 2:	3732 - $60 - 3 732 - 100,00%
Level 3:	4665 - $42 - 4 665 - 100,00%
Level 4:	1866 - $30 - 1 866 - 100,00%
Luxury :	933 - $180 - 933 - 100,00%
Total Capacity :	18660
Team Popularity :	90,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	18 660 - 100,00%
Average Income per Game	$1,793,319
Year to Date Revenue	$73,526,079
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$126,650
Year to Date Revenue	$5,192,650
Expense
Pro Players Total Salaries	$77,403,750
Pro Players Total Average Salaries	$75,903,750
Farm Players Total Salaries	$1,893,333
Farm Players Total Average Salaries	$1,901,166
Coaches Total Salaries	$300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,875,000
Pro Year To Date Expenses	$77,784,529
Farm Year To Date Expenses	$1,881,328
Pro Salary Cap Per Days	$642,126
Pro Salary Cap To Date	$75,528,910
Farm Salary Cap Per Days	$16,389
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$661,571
Pro Estimated Expenses	$661,571
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,322
Farm Estimated Expenses	$0
Estimated Season Expenses	$661,571
Estimated Season Salary Cap	$78,046,036
Estimate Under Maximum Salary Cap of $80,000,000	$1,953,964
Estimate Over Minimum Salary Cap of $56,000,000	$22,046,036
Current Bank Account	$255,292,245
Projected Bank Account	$254,630,674

Pro Players Salaries
Mika Zibanejad (1 Way Contract)	$10,000,000 (6)
-Salary Remaining :	$85,470
-Salary Average :	$8,500,000
-Salary Average Remaining :	$72,650
Aleksander Barkov (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$68,376
-Salary Average :	$8,000,000
-Salary Average Remaining :	$68,376
Brandon Hagel (1 Way Contract)	$6,500,000 (6)
-Salary Remaining :	$55,556
-Salary Average :	$6,500,000
-Salary Average Remaining :	$55,556
Matt Duchene (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$53,419
-Salary Average :	$6,250,000
-Salary Average Remaining :	$53,419
Tyson Barrie (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$47,009
-Salary Average :	$5,500,000
-Salary Average Remaining :	$47,009
John Gibson (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Tyler Toffoli (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Evan Bouchard (1 Way Contract)	$4,300,000 (2)
-Salary Remaining :	$36,752
-Salary Average :	$4,300,000
-Salary Average Remaining :	$36,752
John Marino (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Max Domi (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Olli Maatta (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$25,641
-Salary Average :	$3,000,000
-Salary Average Remaining :	$25,641
Jonathan Drouin (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$25,641
-Salary Average :	$3,000,000
-Salary Average Remaining :	$25,641
Adam Henrique (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Andrew Peeke (1 Way Contract)	$2,250,000 (3)
-Salary Remaining :	$19,231
-Salary Average :	$2,250,000
-Salary Average Remaining :	$19,231
Cam York (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$12,821
-Salary Average :	$1,500,000
-Salary Average Remaining :	$12,821
Brett Howden (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$7,692
-Salary Average :	$900,000
-Salary Average Remaining :	$7,692
Alex Nedeljkovic (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$7,265
-Salary Average :	$850,000
-Salary Average Remaining :	$7,265
Logan Stanley (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$7,265
-Salary Average :	$850,000
-Salary Average Remaining :	$7,265
Alexei Toropchenko	$826,875 (1)
-Salary Remaining :	$7,067
-Salary Average :	$826,875
-Salary Average Remaining :	$7,067
Fabian Zetterlund	$826,875 (1)
-Salary Remaining :	$7,067
-Salary Average :	$826,875
-Salary Average Remaining :	$7,067
Michael McCarron (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Luke Kunin (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Keegan Kolesar (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Total Pro Players	23
Salary Commitment
Year 24 : $77,403,750
Year 25 : $57,275,000
Year 26 : $38,500,000
Year 27 : $19,250,000
Salary Average Commitment
Year 24 : $75,903,750
Year 25 : $55,775,000
Year 26 : $38,000,000
Year 27 : $19,000,000
Salary Cap with 1 Way Contract
Year 24 : $75,128,752
Year 25 : $55,000,000
Year 26 : $38,000,000
Year 27 : $19,000,000

Farm Players Salaries
Mackie Samoskevich	$92,500 (2)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Henry Thrun	$91,250 (1)
Salary Remaining :	$0
Salary Average :	$91,250
Salary Average Remaining :	$0
Zachary Bolduc	$86,333 (3)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
William Dufour	$85,917 (2)
Salary Remaining :	$0
Salary Average :	$85,917
Salary Average Remaining :	$0
Jean-Luc Foudy	$84,750 (2)
Salary Remaining :	$0
Salary Average :	$87,833
Salary Average Remaining :	$0
Ivan Ivan	$84,500 (2)
Salary Remaining :	$0
Salary Average :	$84,500
Salary Average Remaining :	$0
Anttoni Honka	$83,667 (2)
Salary Remaining :	$0
Salary Average :	$83,667
Salary Average Remaining :	$0
Donovan Sebrango	$82,833 (2)
Salary Remaining :	$0
Salary Average :	$85,083
Salary Average Remaining :	$0
Jan Mysak	$82,833 (2)
Salary Remaining :	$0
Salary Average :	$82,833
Salary Average Remaining :	$0
Jan Jenik	$78,750 (1)
Salary Remaining :	$0
Salary Average :	$78,750
Salary Average Remaining :	$0
Conor Timmins	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$81,250
Salary Average Remaining :	$0
Patrick Brown	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Cameron Hughes	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Beck Malenstyn	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Frederic Allard	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Alexander True	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Michael Dipietro	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Aleksi Heponiemi	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Charlie Lindgren	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Philip Kemp	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Valtteri Puustinen	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Carson Meyer	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Max Gildon	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Cavan Fitzgerald	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 24 : $1,893,333
Year 25 : $1,078,333
Year 26 : $86,333
Year 27 : $0
Salary Average Commitment
Year 24 : $1,901,166
Year 25 : $1,079,916
Year 26 : $86,333
Year 27 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6318 - $500 - 6 002 - 95,00%
Level 2:	3159 - $320 - 3 001 - 95,00%
Level 3:	3948 - $200 - 3 751 - 95,01%
Level 4:	1580 - $120 - 1 501 - 95,00%
Luxury :	790 - $999 - 750 - 94,94%
Total Capacity :	15795
Team Popularity :	60,00%
Farm
Farm Level 1:	2000 - $40 - 2 000 - 100,00%
Farm Level 2:	1000 - $20 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	15 005 - 95,00%
Average Income per Game	$8,404,926
Year to Date Revenue	$344,601,966
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$149,000
Year to Date Revenue	$6,109,000
Expense
Pro Players Total Salaries	$68,115,833
Pro Players Total Average Salaries	$65,678,333
Farm Players Total Salaries	$1,708,166
Farm Players Total Average Salaries	$1,700,666
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$75,622,067
Farm Year To Date Expenses	$1,681,140
Pro Salary Cap Per Days	$546,182
Pro Salary Cap To Date	$71,011,171
Farm Salary Cap Per Days	$14,661
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$582,187
Pro Estimated Expenses	$582,187
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,726
Farm Estimated Expenses	$0
Estimated Season Expenses	$582,187
Estimated Season Salary Cap	$73,557,353
Estimate Under Maximum Salary Cap of $80,000,000	$6,442,647
Estimate Over Minimum Salary Cap of $56,000,000	$17,557,353
Current Bank Account	$793,895,778
Projected Bank Account	$793,313,591

Pro Players Salaries
Gabriel Landeskog (1 Way Contract)	$8,500,000 (4)
-Salary Remaining :	$72,650
-Salary Average :	$7,775,000
-Salary Average Remaining :	$66,453
James van Riemsdyk (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$61,966
-Salary Average :	$7,250,000
-Salary Average Remaining :	$61,966
Dylan Cozens (1 Way Contract)	$6,100,000 (7)
-Salary Remaining :	$52,137
-Salary Average :	$6,100,000
-Salary Average Remaining :	$52,137
Hampus Lindholm (1 Way Contract)	$5,850,000 (5)
-Salary Remaining :	$50,000
-Salary Average :	$5,850,000
-Salary Average Remaining :	$50,000
Alex Killorn (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Alex Tuch (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$40,598
-Salary Average :	$4,750,000
-Salary Average Remaining :	$40,598
Alexander Wennberg (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Matt Murray (1 Way Contract)	$3,500,000 (2)
-1 Way Contract Salary Cap :	$750,000
-1 Way Contract Salary Cap Remaining :	$6,410
-Salary Remaining :	$29,915
-Salary Average :	$1,750,000
-Salary Average Remaining :	$14,957
Mackenzie Blackwood (1 Way Contract)	$3,125,000 (4)
-Salary Remaining :	$26,709
-Salary Average :	$3,125,000
-Salary Average Remaining :	$26,709
Filip Chytil (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Alex Iafallo (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Justin Holl (1 Way Contract)	$2,400,000 (3)
-Salary Remaining :	$20,513
-Salary Average :	$2,400,000
-Salary Average Remaining :	$20,513
Jamie Drysdale (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Anthony Stolarz (1 Way Contract)	$1,262,500 (4)
-Salary Remaining :	$10,791
-Salary Average :	$1,262,500
-Salary Average Remaining :	$10,791
Teddy Blueger (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$10,684
-Salary Average :	$1,250,000
-Salary Average Remaining :	$10,684
Timothy Liljegren (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$10,256
-Salary Average :	$1,200,000
-Salary Average Remaining :	$10,256
Jeremy Lauzon (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Cole Sillinger	$925,000 (1)
-Salary Remaining :	$7,906
-Salary Average :	$925,000
-Salary Average Remaining :	$7,906
Jake Sanderson	$925,000 (2)
-Salary Remaining :	$7,906
-Salary Average :	$925,000
-Salary Average Remaining :	$7,906
Isac Lundestrom (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$7,692
-Salary Average :	$900,000
-Salary Average Remaining :	$7,692
Matias Maccelli	$853,333 (1)
-Salary Remaining :	$7,293
-Salary Average :	$853,333
-Salary Average Remaining :	$7,293
Klim Kostin (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Nick Perbix	$775,000 (2)
-Salary Remaining :	$6,624
-Salary Average :	$812,500
-Salary Average Remaining :	$6,944
Bobby McMann (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Total Pro Players	24
Salary Commitment
Year 24 : $68,115,833
Year 25 : $60,537,500
Year 26 : $45,862,500
Year 27 : $22,337,500
Salary Average Commitment
Year 24 : $65,678,333
Year 25 : $58,775,000
Year 26 : $47,012,500
Year 27 : $24,112,500
Salary Cap with 1 Way Contract
Year 24 : $63,903,332
Year 25 : $57,000,000
Year 26 : $47,012,500
Year 27 : $24,112,500

Farm Players Salaries
William Stromgren	$90,083 (3)
Salary Remaining :	$0
Salary Average :	$90,083
Salary Average Remaining :	$0
Ville Ottavainen	$86,750 (3)
Salary Remaining :	$0
Salary Average :	$86,750
Salary Average Remaining :	$0
Trevor Kuntar	$86,750 (2)
Salary Remaining :	$0
Salary Average :	$86,750
Salary Average Remaining :	$0
Noel Gunler	$86,250 (2)
Salary Remaining :	$0
Salary Average :	$86,250
Salary Average Remaining :	$0
Dylan Garand	$82,833 (2)
Salary Remaining :	$0
Salary Average :	$82,833
Salary Average Remaining :	$0
Samuel Helenius	$80,583 (3)
Salary Remaining :	$0
Salary Average :	$80,583
Salary Average Remaining :	$0
Matthew Robertson	$79,750 (1)
Salary Remaining :	$0
Salary Average :	$79,750
Salary Average Remaining :	$0
Guillaume Brisebois	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Phillip Di Giuseppe	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Brian Pinho	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Dylan Sikura	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Madison Bowey	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Kevin Stenlund	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Steven Santini	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Collin Delia	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Riley Tufte	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Mac Hollowell	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Brad Malone	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Filip Hallander	$76,417 (1)
Salary Remaining :	$0
Salary Average :	$76,417
Salary Average Remaining :	$0
Nick Cousins	$76,250 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Cole Bardreau	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Seth Helgeson	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 24 : $1,708,166
Year 25 : $513,249
Year 26 : $257,416
Year 27 : $0
Salary Average Commitment
Year 24 : $1,700,666
Year 25 : $513,249
Year 26 : $257,416
Year 27 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	6118 - $180 - 6 118 - 100,00%
Level 2:	3059 - $110 - 3 059 - 100,00%
Level 3:	3824 - $70 - 3 824 - 100,00%
Level 4:	1528 - $50 - 1 528 - 100,00%
Luxury :	765 - $250 - 765 - 100,00%
Total Capacity :	15294
Team Popularity :	75,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	15 294 - 100,00%
Average Income per Game	$2,939,859
Year to Date Revenue	$120,534,219
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$126,650
Year to Date Revenue	$5,192,650
Expense
Pro Players Total Salaries	$79,525,000
Pro Players Total Average Salaries	$76,662,500
Farm Players Total Salaries	$1,812,291
Farm Players Total Average Salaries	$1,811,041
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$78,845,316
Farm Year To Date Expenses	$1,812,268
Pro Salary Cap Per Days	$648,397
Pro Salary Cap To Date	$75,214,052
Farm Salary Cap Per Days	$15,612
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$679,701
Pro Estimated Expenses	$679,701
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,623
Farm Estimated Expenses	$0
Estimated Season Expenses	$679,701
Estimated Season Salary Cap	$75,862,449
Estimate Under Maximum Salary Cap of $80,000,000	$4,137,551
Estimate Over Minimum Salary Cap of $56,000,000	$19,862,449
Current Bank Account	$384,228,730
Projected Bank Account	$383,549,029

Pro Players Salaries
John Carlson (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$68,376
-Salary Average :	$8,000,000
-Salary Average Remaining :	$68,376
Jack Hughes (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$68,376
-Salary Average :	$8,000,000
-Salary Average Remaining :	$68,376
Alex DeBrincat (1 Way Contract)	$7,875,000 (4)
-Salary Remaining :	$67,308
-Salary Average :	$7,875,000
-Salary Average Remaining :	$67,308
Vincent Trocheck (1 Way Contract)	$6,625,000 (4)
-Salary Remaining :	$56,624
-Salary Average :	$6,625,000
-Salary Average Remaining :	$56,624
Taylor Hall (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$55,556
-Salary Average :	$6,500,000
-Salary Average Remaining :	$55,556
Connor Hellebuyck (1 Way Contract)	$5,700,000 (1)
-Salary Remaining :	$48,718
-Salary Average :	$2,850,000
-Salary Average Remaining :	$24,359
Jakub Voracek (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$36,325
-Salary Average :	$4,250,000
-Salary Average Remaining :	$36,325
David Perron (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Brady Tkachuk (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Brandon Carlo (1 Way Contract)	$4,000,000 (6)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Dmitri Orlov (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$32,051
-Salary Average :	$3,750,000
-Salary Average Remaining :	$32,051
Samuel Girard (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$29,915
-Salary Average :	$3,500,000
-Salary Average Remaining :	$29,915
Nate Schmidt (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$23,504
-Salary Average :	$2,750,000
-Salary Average Remaining :	$23,504
Connor Brown (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Sean Kuraly (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$11,111
-Salary Average :	$1,300,000
-Salary Average Remaining :	$11,111
Brock Faber	$925,000 (2)
-Salary Remaining :	$7,906
-Salary Average :	$925,000
-Salary Average Remaining :	$7,906
Rafael Harvey-Pinard (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$7,692
-Salary Average :	$900,000
-Salary Average Remaining :	$7,692
Christian Fischer (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$7,692
-Salary Average :	$900,000
-Salary Average Remaining :	$7,692
Alex Laferriere	$875,000 (2)
-Salary Remaining :	$7,479
-Salary Average :	$875,000
-Salary Average Remaining :	$7,479
Luke Glendening (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Rem Pitlick (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Laurent Brossoit (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Vincent Desharnais	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$762,500
-Salary Average Remaining :	$6,517
Total Pro Players	23
Salary Commitment
Year 24 : $79,525,000
Year 25 : $60,700,000
Year 26 : $38,000,000
Year 27 : $38,000,000
Salary Average Commitment
Year 24 : $76,662,500
Year 25 : $60,700,000
Year 26 : $38,000,000
Year 27 : $38,000,000
Salary Cap with 1 Way Contract
Year 24 : $75,862,500
Year 25 : $60,700,000
Year 26 : $38,000,000
Year 27 : $38,000,000

Farm Players Salaries
Domenick Fensore	$92,500 (2)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Andre Lee	$88,375 (1)
Salary Remaining :	$0
Salary Average :	$88,375
Salary Average Remaining :	$0
Philip Broberg	$86,333 (1)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
Eemil Viro	$82,833 (2)
Salary Remaining :	$0
Salary Average :	$82,833
Salary Average Remaining :	$0
Martin Chromiak	$82,000 (2)
Salary Remaining :	$0
Salary Average :	$82,000
Salary Average Remaining :	$0
Michal Teply	$82,000 (1)
Salary Remaining :	$0
Salary Average :	$82,000
Salary Average Remaining :	$0
James Hamblin	$80,750 (1)
Salary Remaining :	$0
Salary Average :	$80,750
Salary Average Remaining :	$0
Olli Juolevi	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Kevin Connauton	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Tyler Wotherspoon	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Victor Mete	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Henrik Borgstrom	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Brandon Gignac	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Givani Smith	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Chris Wagner	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Adam Ruzicka	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Philippe Myers	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Ben Meyers	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Kevin Mandolese	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Emilio Pettersen	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Michael Pezzetta	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Joey Daccord	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Hunter Jones	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 24 : $1,812,291
Year 25 : $567,333
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,811,041
Year 25 : $567,333
Year 26 : $0
Year 27 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	7292 - $500 - 3 646 - 50,00%
Level 2:	3646 - $320 - 1 823 - 50,00%
Level 3:	4558 - $200 - 2 279 - 50,00%
Level 4:	1822 - $120 - 911 - 50,00%
Luxury :	912 - $999 - 456 - 50,00%
Total Capacity :	18230
Team Popularity :	50,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	9 115 - 50,00%
Average Income per Game	$5,106,266
Year to Date Revenue	$209,356,906
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$126,650
Year to Date Revenue	$5,192,650
Expense
Pro Players Total Salaries	$74,683,334
Pro Players Total Average Salaries	$74,720,834
Farm Players Total Salaries	$1,892,183
Farm Players Total Average Salaries	$1,889,683
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,283,333
Pro Year To Date Expenses	$74,045,004
Farm Year To Date Expenses	$1,892,192
Pro Salary Cap Per Days	$632,016
Pro Salary Cap To Date	$73,313,856
Farm Salary Cap Per Days	$16,290
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$638,319
Pro Estimated Expenses	$638,319
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,312
Farm Estimated Expenses	$0
Estimated Season Expenses	$638,319
Estimated Season Salary Cap	$76,229,205
Estimate Under Maximum Salary Cap of $80,000,000	$3,770,795
Estimate Over Minimum Salary Cap of $56,000,000	$20,229,205
Current Bank Account	$525,715,665
Projected Bank Account	$525,077,346

Pro Players Salaries
Jonathan Toews (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$85,470
-Salary Average :	$10,000,000
-Salary Average Remaining :	$85,470
Erik Karlsson (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$68,376
-Salary Average :	$8,000,000
-Salary Average Remaining :	$68,376
Thomas Chabot (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$55,556
-Salary Average :	$6,500,000
-Salary Average Remaining :	$55,556
Phil Kessel (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$53,419
-Salary Average :	$6,250,000
-Salary Average Remaining :	$53,419
William Karlsson (1 Way Contract)	$5,550,000 (1)
-Salary Remaining :	$47,436
-Salary Average :	$5,550,000
-Salary Average Remaining :	$47,436
Carter Verhaeghe (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$38,462
-Salary Average :	$4,500,000
-Salary Average Remaining :	$38,462
Shayne Gostisbehere (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$38,462
-Salary Average :	$4,500,000
-Salary Average Remaining :	$38,462
Damon Severson (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Jake DeBrusk (1 Way Contract)	$3,650,000 (1)
-Salary Remaining :	$31,197
-Salary Average :	$3,650,000
-Salary Average Remaining :	$31,197
Connor Murphy (1 Way Contract)	$3,400,000 (3)
-Salary Remaining :	$29,060
-Salary Average :	$3,400,000
-Salary Average Remaining :	$29,060
Frank Vatrano (1 Way Contract)	$2,250,000 (3)
-Salary Remaining :	$19,231
-Salary Average :	$2,250,000
-Salary Average Remaining :	$19,231
Ivan Barbashev (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Pyotr Kochetkov (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Alexandre Carrier (1 Way Contract)	$1,750,000 (5)
-Salary Remaining :	$14,957
-Salary Average :	$1,750,000
-Salary Average Remaining :	$14,957
Tanner Pearson (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$14,957
-Salary Average :	$1,750,000
-Salary Average Remaining :	$14,957
Nikita Zadorov (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$12,821
-Salary Average :	$1,500,000
-Salary Average Remaining :	$12,821
Noel Acciari (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$10,256
-Salary Average :	$1,200,000
-Salary Average Remaining :	$10,256
Adam Fantilli	$950,000 (3)
-Salary Remaining :	$8,120
-Salary Average :	$950,000
-Salary Average Remaining :	$8,120
Oliver Wahlstrom (1 Way Contract)	$925,000 (1)
-Salary Remaining :	$7,906
-Salary Average :	$925,000
-Salary Average Remaining :	$7,906
Wyatt Johnston	$894,167 (2)
-Salary Remaining :	$7,642
-Salary Average :	$894,167
-Salary Average Remaining :	$7,642
Aliaksei Protas	$789,167 (1)
-Salary Remaining :	$6,745
-Salary Average :	$789,167
-Salary Average Remaining :	$6,745
Lukas Dostal	$775,000 (2)
-Salary Remaining :	$6,624
-Salary Average :	$812,500
-Salary Average Remaining :	$6,944
Jesper Boqvist	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Nathan Walker (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Total Pro Players	24
Salary Commitment
Year 24 : $74,683,334
Year 25 : $57,819,167
Year 26 : $37,850,000
Year 27 : $10,250,000
Salary Average Commitment
Year 24 : $74,720,834
Year 25 : $57,781,667
Year 26 : $37,850,000
Year 27 : $10,250,000
Salary Cap with 1 Way Contract
Year 24 : $73,945,832
Year 25 : $57,006,668
Year 26 : $37,850,000
Year 27 : $10,250,000

Farm Players Salaries
Ivan Morozov	$92,500 (1)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Spencer Stastney	$92,500 (1)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Kevin Korchinski	$91,833 (3)
Salary Remaining :	$0
Salary Average :	$91,833
Salary Average Remaining :	$0
Sean Farrell	$89,750 (2)
Salary Remaining :	$0
Salary Average :	$89,750
Salary Average Remaining :	$0
Emil Heineman	$89,750 (3)
Salary Remaining :	$0
Salary Average :	$89,750
Salary Average Remaining :	$0
Daniil Misyul	$86,750 (2)
Salary Remaining :	$0
Salary Average :	$86,750
Salary Average Remaining :	$0
Cole Schwindt	$85,583 (1)
Salary Remaining :	$0
Salary Average :	$85,583
Salary Average Remaining :	$0
Simon Johansson	$85,500 (1)
Salary Remaining :	$0
Salary Average :	$85,500
Salary Average Remaining :	$0
Marc Del Gaizo	$85,383 (1)
Salary Remaining :	$0
Salary Average :	$85,383
Salary Average Remaining :	$0
Isaiah Saville	$84,967 (1)
Salary Remaining :	$0
Salary Average :	$84,967
Salary Average Remaining :	$0
Vladislav Kolyachonok	$78,917 (1)
Salary Remaining :	$0
Salary Average :	$78,917
Salary Average Remaining :	$0
Jared McIsaac	$78,750 (1)
Salary Remaining :	$0
Salary Average :	$78,750
Salary Average Remaining :	$0
Eetu Makiniemi	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Liam Foudy	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Paul Cotter	$77,500 (3)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jonathan Gruden	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Alex Lyon	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Dmitri Samorukov	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Kieffer Bellows	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Axel Jonsson-Fjallby	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
T.J. Tynan	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Lucas Condotta	$76,250 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Tanner Laczynski	$76,250 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 24 : $1,892,183
Year 25 : $513,083
Year 26 : $259,083
Year 27 : $0
Salary Average Commitment
Year 24 : $1,889,683
Year 25 : $513,083
Year 26 : $259,083
Year 27 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	7637 - $130 - 7 637 - 100,00%
Level 2:	3818 - $90 - 3 818 - 100,00%
Level 3:	4773 - $75 - 4 773 - 100,00%
Level 4:	1909 - $50 - 1 909 - 100,00%
Luxury :	955 - $350 - 955 - 100,00%
Total Capacity :	19092
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	19 092 - 100,00%
Average Income per Game	$3,164,916
Year to Date Revenue	$129,761,556
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$126,650
Year to Date Revenue	$5,192,650
Expense
Pro Players Total Salaries	$83,027,500
Pro Players Total Average Salaries	$83,027,500
Farm Players Total Salaries	$2,737,833
Farm Players Total Average Salaries	$2,736,583
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,052,856
Farm Year To Date Expenses	$2,101,490
Pro Salary Cap Per Days	$709,637
Pro Salary Cap To Date	$75,955,848
Farm Salary Cap Per Days	$23,591
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$709,637
Pro Estimated Expenses	$709,637
Farm Remaining Season Days	0
Farm Expenses Per Days	$23,602
Farm Estimated Expenses	$0
Estimated Season Expenses	$709,637
Estimated Season Salary Cap	$76,665,485
Estimate Under Maximum Salary Cap of $80,000,000	$3,334,515
Estimate Over Minimum Salary Cap of $56,000,000	$20,665,485
Current Bank Account	$384,545,752
Projected Bank Account	$383,836,115

Pro Players Salaries
Sidney Crosby (1 Way Contract)	$10,000,000 (3)
-Salary Remaining :	$85,470
-Salary Average :	$10,000,000
-Salary Average Remaining :	$85,470
Tim Stutzle (1 Way Contract)	$8,350,000 (7)
-Salary Remaining :	$71,368
-Salary Average :	$8,350,000
-Salary Average Remaining :	$71,368
Roope Hintz (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$68,376
-Salary Average :	$8,000,000
-Salary Average Remaining :	$68,376
Mitchell Marner (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$55,556
-Salary Average :	$6,500,000
-Salary Average Remaining :	$55,556
Marc Staal (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$53,419
-Salary Average :	$6,250,000
-Salary Average Remaining :	$53,419
Andrei Vasilevskiy (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$51,282
-Salary Average :	$6,000,000
-Salary Average Remaining :	$51,282
Shea Theodore (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$51,282
-Salary Average :	$6,000,000
-Salary Average Remaining :	$51,282
Josh Morrissey (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$49,145
-Salary Average :	$5,750,000
-Salary Average Remaining :	$49,145
Ryan O'Reilly (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Travis Konecny (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Jakob Chychrun (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$38,462
-Salary Average :	$4,500,000
-Salary Average Remaining :	$38,462
Mario Ferraro (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Ryan McLeod (1 Way Contract)	$1,100,000 (3)
-Salary Remaining :	$9,402
-Salary Average :	$1,100,000
-Salary Average Remaining :	$9,402
Marc-Edouard Vlasic (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Braden Schneider	$925,000 (1)
-Salary Remaining :	$7,906
-Salary Average :	$925,000
-Salary Average Remaining :	$7,906
Devon Levi	$925,000 (2)
-Salary Remaining :	$7,906
-Salary Average :	$925,000
-Salary Average Remaining :	$7,906
Alex Vlasic	$916,667 (1)
-Salary Remaining :	$7,835
-Salary Average :	$916,667
-Salary Average Remaining :	$7,835
Connor McMichael	$863,333 (1)
-Salary Remaining :	$7,379
-Salary Average :	$863,333
-Salary Average Remaining :	$7,379
Jesse Puljujarvi (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Mitchell Chaffee	$800,000 (3)
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Luke Evangelista	$797,500 (2)
-Salary Remaining :	$6,816
-Salary Average :	$797,500
-Salary Average Remaining :	$6,816
Brett Leason	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Kiefer Sherwood (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Total Pro Players	23
Salary Commitment
Year 24 : $83,027,500
Year 25 : $54,497,500
Year 26 : $52,000,000
Year 27 : $22,350,000
Salary Average Commitment
Year 24 : $83,027,500
Year 25 : $54,497,500
Year 26 : $52,000,000
Year 27 : $22,350,000
Salary Cap with 1 Way Contract
Year 24 : $83,027,500
Year 25 : $54,497,500
Year 26 : $52,000,000
Year 27 : $22,350,000

Farm Players Salaries
Bobby Brink	$925,000 (2)
Salary Remaining :	$0
Salary Average :	$925,000
Salary Average Remaining :	$0
Elmer Soderblom	$87,833 (2)
Salary Remaining :	$0
Salary Average :	$87,833
Salary Average Remaining :	$0
Emil Lilleberg	$87,000 (2)
Salary Remaining :	$0
Salary Average :	$87,000
Salary Average Remaining :	$0
Roni Hirvonen	$85,667 (3)
Salary Remaining :	$0
Salary Average :	$85,667
Salary Average Remaining :	$0
Francesco Pinelli	$84,500 (3)
Salary Remaining :	$0
Salary Average :	$84,500
Salary Average Remaining :	$0
James Malatesta	$84,167 (3)
Salary Remaining :	$0
Salary Average :	$84,167
Salary Average Remaining :	$0
Jack Thompson	$82,833 (2)
Salary Remaining :	$0
Salary Average :	$82,833
Salary Average Remaining :	$0
Dustin Wolf	$81,333 (1)
Salary Remaining :	$0
Salary Average :	$81,333
Salary Average Remaining :	$0
Vasiliy Ponomarev	$79,500 (2)
Salary Remaining :	$0
Salary Average :	$79,500
Salary Average Remaining :	$0
Timothy Gettinger	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Trevor Carrick	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Jaycob Megna	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Michael Sgarbossa	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Matt Luff	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Gabriel Carlsson	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jakub Lauko	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$78,750
Salary Average Remaining :	$0
Rasmus Asplund	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Chase Priskie	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Calen Addison	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Matt Tomkins	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jett Woo	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Cole Koepke	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Ryan Reaves	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Gabriel Dumont	$55,000 (2)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 24 : $2,737,833
Year 25 : $896,500
Year 26 : $254,334
Year 27 : $0
Salary Average Commitment
Year 24 : $2,736,583
Year 25 : $895,250
Year 26 : $254,334
Year 27 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	7528 - $90 - 4 126 - 54,81%
Level 2:	3764 - $65 - 2 027 - 53,85%
Level 3:	4705 - $45 - 2 509 - 53,32%
Level 4:	1882 - $30 - 1 012 - 53,76%
Luxury :	940 - $175 - 525 - 55,84%
Total Capacity :	18819
Team Popularity :	50,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	10 198 - 54,19%
Average Income per Game	$1,099,882
Year to Date Revenue	$45,095,156
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$126,650
Year to Date Revenue	$5,192,650
Expense
Pro Players Total Salaries	$72,547,500
Pro Players Total Average Salaries	$72,547,500
Farm Players Total Salaries	$2,036,118
Farm Players Total Average Salaries	$2,036,118
Coaches Total Salaries	$3,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,000,000
Pro Year To Date Expenses	$71,927,424
Farm Year To Date Expenses	$2,036,148
Pro Salary Cap Per Days	$611,517
Pro Salary Cap To Date	$70,935,972
Farm Salary Cap Per Days	$17,553
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$620,064
Pro Estimated Expenses	$620,064
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,553
Farm Estimated Expenses	$0
Estimated Season Expenses	$620,064
Estimated Season Salary Cap	$72,547,489
Estimate Under Maximum Salary Cap of $80,000,000	$7,452,511
Estimate Over Minimum Salary Cap of $56,000,000	$16,547,489
Current Bank Account	$202,077,236
Projected Bank Account	$201,457,172

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$85,470
-Salary Average :	$10,000,000
-Salary Average Remaining :	$85,470
Morgan Rielly (1 Way Contract)	$7,250,000 (5)
-Salary Remaining :	$61,966
-Salary Average :	$7,250,000
-Salary Average Remaining :	$61,966
Darnell Nurse (1 Way Contract)	$6,750,000 (5)
-Salary Remaining :	$57,692
-Salary Average :	$6,750,000
-Salary Average Remaining :	$57,692
Jonas Brodin (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$51,282
-Salary Average :	$6,000,000
-Salary Average Remaining :	$51,282
Igor Shesterkin (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$47,009
-Salary Average :	$5,500,000
-Salary Average Remaining :	$47,009
Nazem Kadri (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Jeff Skinner (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Jared McCann (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$38,462
-Salary Average :	$4,500,000
-Salary Average Remaining :	$38,462
Zach Hyman (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Alexis Lafreniere (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$23,504
-Salary Average :	$2,750,000
-Salary Average Remaining :	$23,504
Gustav Forsling (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$19,231
-Salary Average :	$2,250,000
-Salary Average Remaining :	$19,231
Trent Frederic (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Daniel Sprong (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Ryan Poehling (1 Way Contract)	$1,400,000 (3)
-Salary Remaining :	$11,966
-Salary Average :	$1,400,000
-Salary Average Remaining :	$11,966
Rasmus Sandin (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$10,256
-Salary Average :	$1,200,000
-Salary Average Remaining :	$10,256
Antti Raanta (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Simon Benoit (1 Way Contract)	$1,000,000 (3)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Shane Pinto (1 Way Contract)	$875,000 (1)
-Salary Remaining :	$7,479
-Salary Average :	$875,000
-Salary Average Remaining :	$7,479
Ridly Greig	$863,333 (2)
-Salary Remaining :	$7,379
-Salary Average :	$863,333
-Salary Average Remaining :	$7,379
Samuel Ersson	$859,167 (2)
-Salary Remaining :	$7,343
-Salary Average :	$859,167
-Salary Average Remaining :	$7,343
Joey Anderson (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Samuel Blais (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Declan Chisholm	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Total Pro Players	23
Salary Commitment
Year 24 : $72,547,500
Year 25 : $62,872,500
Year 26 : $47,400,000
Year 27 : $39,500,000
Salary Average Commitment
Year 24 : $72,547,500
Year 25 : $62,872,500
Year 26 : $47,400,000
Year 27 : $39,500,000
Salary Cap with 1 Way Contract
Year 24 : $71,547,500
Year 25 : $62,872,500
Year 26 : $47,400,000
Year 27 : $39,500,000

Farm Players Salaries
Vasily Podkolzin	$92,500 (1)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Isak Rosen	$89,417 (3)
Salary Remaining :	$0
Salary Average :	$89,417
Salary Average Remaining :	$0
Simon Edvinsson	$89,417 (3)
Salary Remaining :	$0
Salary Average :	$89,417
Salary Average Remaining :	$0
Joshua Lopina	$87,833 (2)
Salary Remaining :	$0
Salary Average :	$87,833
Salary Average Remaining :	$0
Chase Stillman	$86,333 (3)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
Jachym Kondelik	$85,500 (1)
Salary Remaining :	$0
Salary Average :	$85,500
Salary Average Remaining :	$0
Justin Sourdif	$84,700 (2)
Salary Remaining :	$0
Salary Average :	$84,700
Salary Average Remaining :	$0
Pavel Novak	$84,667 (2)
Salary Remaining :	$0
Salary Average :	$84,667
Salary Average Remaining :	$0
Brett Harrison	$83,667 (3)
Salary Remaining :	$0
Salary Average :	$83,667
Salary Average Remaining :	$0
Albert Johansson	$82,000 (1)
Salary Remaining :	$0
Salary Average :	$82,000
Salary Average Remaining :	$0
Vincent Iorio	$81,417 (3)
Salary Remaining :	$0
Salary Average :	$81,417
Salary Average Remaining :	$0
Tristen Robins	$79,750 (2)
Salary Remaining :	$0
Salary Average :	$79,750
Salary Average Remaining :	$0
Artemi Kniazev	$78,917 (1)
Salary Remaining :	$0
Salary Average :	$78,917
Salary Average Remaining :	$0
Nicolas Meloche	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Mark Pysyk	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Kyle Burroughs	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Chase De Leo	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Evgeny Svechnikov	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Aaron Dell	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Isaac Ratcliffe	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Gabriel Fortier	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Semyon Der-Arguchintsev	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jake Christiansen	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Robert Mastrosimone	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Riley Barber	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 24 : $2,036,118
Year 25 : $922,201
Year 26 : $430,251
Year 27 : $0
Salary Average Commitment
Year 24 : $2,036,118
Year 25 : $922,201
Year 26 : $430,251
Year 27 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	7456 - $500 - 2 982 - 39,99%
Level 2:	3728 - $320 - 1 491 - 39,99%
Level 3:	4660 - $200 - 1 864 - 40,00%
Level 4:	1865 - $120 - 746 - 40,00%
Luxury :	932 - $999 - 373 - 40,02%
Total Capacity :	18641
Team Popularity :	90,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	7 456 - 40,00%
Average Income per Game	$4,176,570
Year to Date Revenue	$171,239,370
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$126,649
Year to Date Revenue	$5,192,598
Expense
Pro Players Total Salaries	$82,731,663
Pro Players Total Average Salaries	$79,912,497
Farm Players Total Salaries	$1,739,333
Farm Players Total Average Salaries	$1,735,583
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,125,000
Pro Year To Date Expenses	$74,271,207
Farm Year To Date Expenses	$1,826,280
Pro Salary Cap Per Days	$676,175
Pro Salary Cap To Date	$71,366,520
Farm Salary Cap Per Days	$14,962
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$707,108
Pro Estimated Expenses	$707,108
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,994
Farm Estimated Expenses	$0
Estimated Season Expenses	$707,108
Estimated Season Salary Cap	$74,167,695
Estimate Under Maximum Salary Cap of $80,000,000	$5,832,305
Estimate Over Minimum Salary Cap of $56,000,000	$18,167,695
Current Bank Account	$449,555,836
Projected Bank Account	$448,848,728

Pro Players Salaries
Erik Johnson (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$59,829
-Salary Average :	$7,000,000
-Salary Average Remaining :	$59,829
John Klingberg (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$59,829
-Salary Average :	$7,000,000
-Salary Average Remaining :	$59,829
Anze Kopitar (1 Way Contract)	$6,850,000 (3)
-Salary Remaining :	$58,547
-Salary Average :	$6,850,000
-Salary Average Remaining :	$58,547
Jordan Kyrou (1 Way Contract)	$6,750,000 (6)
-Salary Remaining :	$57,692
-Salary Average :	$6,750,000
-Salary Average Remaining :	$57,692
Teuvo Teravainen (1 Way Contract)	$6,625,000 (4)
-Salary Remaining :	$56,624
-Salary Average :	$6,625,000
-Salary Average Remaining :	$56,624
Mike Hoffman (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$49,145
-Salary Average :	$2,875,000
-Salary Average Remaining :	$24,573
Kyle Okposo (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$47,009
-Salary Average :	$5,500,000
-Salary Average Remaining :	$47,009
Troy Terry (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Josh Bailey (1 Way Contract)	$3,750,500 (1)
-Salary Remaining :	$32,056
-Salary Average :	$3,750,500
-Salary Average Remaining :	$32,056
Thatcher Demko (1 Way Contract)	$3,750,000 (4)
-Salary Remaining :	$32,051
-Salary Average :	$3,750,000
-Salary Average Remaining :	$32,051
Jakob Silfverberg (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$29,915
-Salary Average :	$3,500,000
-Salary Average Remaining :	$29,915
Ryan Graves (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$25,641
-Salary Average :	$3,000,000
-Salary Average Remaining :	$25,641
Jean-Gabriel Pageau (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$25,641
-Salary Average :	$3,000,000
-Salary Average Remaining :	$25,641
Travis Hamonic (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$23,932
-Salary Average :	$2,800,000
-Salary Average Remaining :	$23,932
Philipp Grubauer (1 Way Contract)	$2,250,000 (3)
-Salary Remaining :	$19,231
-Salary Average :	$2,250,000
-Salary Average Remaining :	$19,231
Justin Brazeau (1 Way Contract)	$1,850,000 (4)
-Salary Remaining :	$15,812
-Salary Average :	$1,850,000
-Salary Average Remaining :	$15,812
Nico Sturm (1 Way Contract)	$1,550,000 (3)
-Salary Remaining :	$13,248
-Salary Average :	$1,550,000
-Salary Average Remaining :	$13,248
Trevor van Riemsdyk (1 Way Contract)	$1,550,000 (2)
-Salary Remaining :	$13,248
-Salary Average :	$1,550,000
-Salary Average Remaining :	$13,248
Pavel Mintyukov	$918,333 (3)
-Salary Remaining :	$7,849
-Salary Average :	$918,333
-Salary Average Remaining :	$7,849
David Jiricek	$918,333 (3)
-Salary Remaining :	$7,849
-Salary Average :	$918,333
-Salary Average Remaining :	$7,849
Cody Glass	$917,831 (1)
-Salary Remaining :	$7,845
-Salary Average :	$917,831
-Salary Average Remaining :	$7,845
Marco Rossi	$863,333 (2)
-Salary Remaining :	$7,379
-Salary Average :	$894,167
-Salary Average Remaining :	$7,642
Brandt Clarke	$863,333 (3)
-Salary Remaining :	$7,379
-Salary Average :	$863,333
-Salary Average Remaining :	$7,379
Cale Fleury (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$6,624
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Total Pro Players	24
Salary Commitment
Year 24 : $82,731,663
Year 25 : $69,563,332
Year 26 : $47,324,999
Year 27 : $30,975,000
Salary Average Commitment
Year 24 : $79,912,497
Year 25 : $69,569,166
Year 26 : $47,324,999
Year 27 : $30,975,000
Salary Cap with 1 Way Contract
Year 24 : $79,112,496
Year 25 : $68,769,168
Year 26 : $47,324,999
Year 27 : $30,975,000

Farm Players Salaries
Marco Kasper	$91,833 (4)
Salary Remaining :	$0
Salary Average :	$91,833
Salary Average Remaining :	$0
Erik Kallgren	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Eric Comrie	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Andrew Agozzino	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Rocco Grimaldi	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Brett Seney	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jackson Cates	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Matthew Highmore	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Daniel O'Regan	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Travis Dermott	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Colin White	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Riley Sutter	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jack Rathbone	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jakub Galvas	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Grant Hutton	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jack St. Ivany	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Calvin Pickard	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Darren Raddysh	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Kristian Vesalainen	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Arttu Ruotsalainen	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Jack Dugan	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Kristian Reichel	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Dan Renouf	$55,000 (2)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Mike Vecchione	$55,000 (2)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 24 : $1,739,333
Year 25 : $896,167
Year 26 : $88,667
Year 27 : $88,667
Salary Average Commitment
Year 24 : $1,735,583
Year 25 : $899,333
Year 26 : $91,833
Year 27 : $91,833

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amerant Bank Arena
Level 1:	7700 - $80 - 4 346 - 56,44%
Level 2:	3850 - $63 - 2 112 - 54,86%
Level 3:	4813 - $38 - 2 621 - 54,45%
Level 4:	1925 - $27 - 1 049 - 54,50%
Luxury :	962 - $170 - 537 - 55,83%
Total Capacity :	19250
Team Popularity :	50,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	10 664 - 55,40%
Average Income per Game	$1,042,885
Year to Date Revenue	$42,758,287
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$126,650
Year to Date Revenue	$5,192,650
Expense
Pro Players Total Salaries	$81,465,000
Pro Players Total Average Salaries	$79,427,500
Farm Players Total Salaries	$1,905,917
Farm Players Total Average Salaries	$1,909,000
Coaches Total Salaries	$3,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,000,000)
Pro Year To Date Expenses	$79,928,551
Farm Year To Date Expenses	$1,839,765
Pro Salary Cap Per Days	$672,244
Pro Salary Cap To Date	$77,133,588
Farm Salary Cap Per Days	$16,457
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$696,282
Pro Estimated Expenses	$696,282
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,430
Farm Estimated Expenses	$0
Estimated Season Expenses	$696,282
Estimated Season Salary Cap	$75,805,832
Estimate Under Maximum Salary Cap of $80,000,000	$4,194,168
Estimate Over Minimum Salary Cap of $56,000,000	$19,805,832
Current Bank Account	$188,319,628
Projected Bank Account	$187,623,346

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,000,000 (3)
-Salary Remaining :	$102,564
-Salary Average :	$12,000,000
-Salary Average Remaining :	$102,564
Sam Reinhart (1 Way Contract)	$7,265,000 (6)
-Salary Remaining :	$62,094
-Salary Average :	$7,265,000
-Salary Average Remaining :	$62,094
Nick Suzuki (1 Way Contract)	$7,250,000 (6)
-Salary Remaining :	$61,966
-Salary Average :	$7,250,000
-Salary Average Remaining :	$61,966
Rasmus Ristolainen (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$59,829
-Salary Average :	$7,000,000
-Salary Average Remaining :	$59,829
Kristopher Letang (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$55,556
-Salary Average :	$4,500,000
-Salary Average Remaining :	$38,462
David Savard (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$53,419
-Salary Average :	$6,250,000
-Salary Average Remaining :	$53,419
Ilya Sorokin (1 Way Contract)	$6,250,000 (6)
-Salary Remaining :	$53,419
-Salary Average :	$6,250,000
-Salary Average Remaining :	$53,419
Boone Jenner (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Blake Coleman (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
K'Andre Miller (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$29,915
-Salary Average :	$3,500,000
-Salary Average Remaining :	$29,915
Lawson Crouse (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$22,222
-Salary Average :	$2,600,000
-Salary Average Remaining :	$22,222
Brandon Tanev (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$19,231
-Salary Average :	$2,250,000
-Salary Average Remaining :	$19,231
Brayden McNabb (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Alexander Romanov (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$11,111
-Salary Average :	$1,300,000
-Salary Average Remaining :	$11,111
Jonathan Quick (1 Way Contract)	$1,275,000 (1)
-Salary Remaining :	$10,897
-Salary Average :	$1,275,000
-Salary Average Remaining :	$10,897
Kaapo Kakko (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Brock McGinn (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Lucas Raymond	$925,000 (1)
-Salary Remaining :	$7,906
-Salary Average :	$925,000
-Salary Average Remaining :	$7,906
Jake Evans (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$7,692
-Salary Average :	$900,000
-Salary Average Remaining :	$7,692
Oliver Kylington (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$7,265
-Salary Average :	$850,000
-Salary Average Remaining :	$7,265
Connor Dewar	$800,000 (1)
-Salary Remaining :	$6,838
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Josh Mahura (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Brandon Duhaime	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$762,500
-Salary Average Remaining :	$6,517
Total Pro Players	23
Salary Commitment
Year 24 : $81,465,000
Year 25 : $57,815,000
Year 26 : $44,765,000
Year 27 : $32,765,000
Salary Average Commitment
Year 24 : $79,427,500
Year 25 : $57,815,000
Year 26 : $44,765,000
Year 27 : $32,765,000
Salary Cap with 1 Way Contract
Year 24 : $78,652,500
Year 25 : $57,815,000
Year 26 : $44,765,000
Year 27 : $32,765,000

Farm Players Salaries
John Beecher	$92,500 (2)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Roby Jarventie	$89,417 (2)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Logan Mailloux	$87,500 (3)
Salary Remaining :	$0
Salary Average :	$87,500
Salary Average Remaining :	$0
Antti Tuomisto	$86,750 (2)
Salary Remaining :	$0
Salary Average :	$86,750
Salary Average Remaining :	$0
Ryan Suzuki	$86,333 (1)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
Mattias Norlinder	$85,917 (1)
Salary Remaining :	$0
Salary Average :	$85,917
Salary Average Remaining :	$0
Hunter Skinner	$85,083 (1)
Salary Remaining :	$0
Salary Average :	$85,083
Salary Average Remaining :	$0
Arvid Soderblom	$85,000 (2)
Salary Remaining :	$0
Salary Average :	$85,000
Salary Average Remaining :	$0
Dennis Hildeby	$84,333 (2)
Salary Remaining :	$0
Salary Average :	$84,333
Salary Average Remaining :	$0
Jamieson Rees	$83,917 (1)
Salary Remaining :	$0
Salary Average :	$83,917
Salary Average Remaining :	$0
Riley Kidney	$83,667 (3)
Salary Remaining :	$0
Salary Average :	$83,667
Salary Average Remaining :	$0
Alex Steeves	$83,417 (1)
Salary Remaining :	$0
Salary Average :	$83,417
Salary Average Remaining :	$0
Carter Mazur	$82,583 (3)
Salary Remaining :	$0
Salary Average :	$82,583
Salary Average Remaining :	$0
Nick Blankenburg	$82,500 (1)
Salary Remaining :	$0
Salary Average :	$82,500
Salary Average Remaining :	$0
Colton Dach	$82,500 (3)
Salary Remaining :	$0
Salary Average :	$82,500
Salary Average Remaining :	$0
Jordan Spence	$82,000 (1)
Salary Remaining :	$0
Salary Average :	$82,000
Salary Average Remaining :	$0
Jacob Peterson	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Joey Keane	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Brett Murray	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Marian Studenic	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Mitchell Vande Sompel	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Sam Anas	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Taro Hirose	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 24 : $1,905,917
Year 25 : $774,250
Year 26 : $336,250
Year 27 : $0
Salary Average Commitment
Year 24 : $1,909,000
Year 25 : $777,333
Year 26 : $336,250
Year 27 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	7355 - $160 - 3 819 - 51,92%
Level 2:	3677 - $75 - 1 987 - 54,03%
Level 3:	4597 - $50 - 2 451 - 53,31%
Level 4:	1839 - $40 - 957 - 52,05%
Luxury :	919 - $225 - 496 - 54,01%
Total Capacity :	18387
Team Popularity :	50,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	9 710 - 52,81%
Average Income per Game	$1,538,400
Year to Date Revenue	$63,074,396
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$126,650
Year to Date Revenue	$5,192,650
Expense
Pro Players Total Salaries	$80,818,292
Pro Players Total Average Salaries	$79,043,292
Farm Players Total Salaries	$2,023,691
Farm Players Total Average Salaries	$2,019,941
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,010,058
Farm Year To Date Expenses	$2,023,736
Pro Salary Cap Per Days	$675,584
Pro Salary Cap To Date	$77,368,807
Farm Salary Cap Per Days	$17,413
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$690,755
Pro Estimated Expenses	$690,755
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,446
Farm Estimated Expenses	$0
Estimated Season Expenses	$690,755
Estimated Season Salary Cap	$78,044,391
Estimate Under Maximum Salary Cap of $80,000,000	$1,955,609
Estimate Over Minimum Salary Cap of $56,000,000	$22,044,391
Current Bank Account	$233,295,019
Projected Bank Account	$232,604,264

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$68,376
-Salary Average :	$8,000,000
-Salary Average Remaining :	$68,376
Tage Thompson (1 Way Contract)	$7,000,000 (7)
-Salary Remaining :	$59,829
-Salary Average :	$7,000,000
-Salary Average Remaining :	$59,829
Mathew Barzal (1 Way Contract)	$6,875,000 (7)
-Salary Remaining :	$58,761
-Salary Average :	$6,875,000
-Salary Average Remaining :	$58,761
Torey Krug (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$51,282
-Salary Average :	$6,000,000
-Salary Average Remaining :	$51,282
Linus Ullmark (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$47,009
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Sam Gagner (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$42,735
-Salary Average :	$3,500,000
-Salary Average Remaining :	$29,915
Ryan Pulock (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Brock Nelson (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Josh Anderson (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Charlie Coyle (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$29,915
-Salary Average :	$3,500,000
-Salary Average Remaining :	$29,915
Jakub Vrana (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$29,915
-Salary Average :	$3,500,000
-Salary Average Remaining :	$29,915
Alexander Edler (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$25,641
-Salary Average :	$3,000,000
-Salary Average Remaining :	$25,641
Jamie Oleksiak (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$25,641
-Salary Average :	$3,000,000
-Salary Average Remaining :	$25,641
Jason Zucker (1 Way Contract)	$2,950,000 (1)
-Salary Remaining :	$25,214
-Salary Average :	$2,950,000
-Salary Average Remaining :	$25,214
Stuart Skinner (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Mathieu Joseph (1 Way Contract)	$2,300,000 (3)
-Salary Remaining :	$19,658
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Matt Grzelcyk (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Caleb Jones (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$10,684
-Salary Average :	$1,250,000
-Salary Average Remaining :	$10,684
Jesper Fast (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Erik Brannstrom (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$7,692
-Salary Average :	$900,000
-Salary Average Remaining :	$7,692
Quinton Byfield	$894,167 (1)
-Salary Remaining :	$7,642
-Salary Average :	$894,167
-Salary Average Remaining :	$7,642
Nils Hoglander	$874,125 (1)
-Salary Remaining :	$7,471
-Salary Average :	$874,125
-Salary Average Remaining :	$7,471
Mark Kastelic (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$6,624
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Total Pro Players	23
Salary Commitment
Year 24 : $80,818,292
Year 25 : $56,200,000
Year 26 : $51,575,000
Year 27 : $18,875,000
Salary Average Commitment
Year 24 : $79,043,292
Year 25 : $55,175,000
Year 26 : $51,375,000
Year 27 : $18,875,000
Salary Cap with 1 Way Contract
Year 24 : $79,043,292
Year 25 : $55,175,000
Year 26 : $51,375,000
Year 27 : $18,875,000

Farm Players Salaries
Mason Lohrei	$92,500 (2)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Shane Wright	$91,833 (4)
Salary Remaining :	$0
Salary Average :	$91,833
Salary Average Remaining :	$0
Grigori Denisenko	$87,413 (1)
Salary Remaining :	$0
Salary Average :	$87,413
Salary Average Remaining :	$0
Nolan Foote	$86,333 (1)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
Ryder Korczak	$85,917 (3)
Salary Remaining :	$0
Salary Average :	$85,917
Salary Average Remaining :	$0
Nico Daws	$85,083 (1)
Salary Remaining :	$0
Salary Average :	$85,083
Salary Average Remaining :	$0
Olen Zellweger	$84,417 (3)
Salary Remaining :	$0
Salary Average :	$84,417
Salary Average Remaining :	$0
Thomas Milic	$84,167 (3)
Salary Remaining :	$0
Salary Average :	$84,167
Salary Average Remaining :	$0
Tyson Hinds	$82,944 (3)
Salary Remaining :	$0
Salary Average :	$82,944
Salary Average Remaining :	$0
Luke Henman	$79,167 (1)
Salary Remaining :	$0
Salary Average :	$79,167
Salary Average Remaining :	$0
Dillon Hamaliuk	$78,917 (1)
Salary Remaining :	$0
Salary Average :	$78,917
Salary Average Remaining :	$0
Alexander Nylander	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Anthony Richard	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Julien Gauthier	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Tyler Benson	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Joel Teasdale	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Callan Foote	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Reilly Walsh	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Kale Clague	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Sean Day	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Martin Kaut	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Benoit-Olivier Groulx	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Peter Abbandonato	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Calvin Petersen	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Calle Rosen	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 24 : $2,023,691
Year 25 : $596,112
Year 26 : $426,112
Year 27 : $88,667
Salary Average Commitment
Year 24 : $2,019,941
Year 25 : $599,278
Year 26 : $429,278
Year 27 : $91,833

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6845 - $100 - 6 845 - 100,00%
Level 2:	3423 - $90 - 3 423 - 100,00%
Level 3:	4278 - $70 - 4 278 - 100,00%
Level 4:	1711 - $30 - 1 711 - 100,00%
Luxury :	856 - $150 - 856 - 100,00%
Total Capacity :	17113
Team Popularity :	60,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	17 113 - 100,00%
Average Income per Game	$2,192,922
Year to Date Revenue	$89,909,802
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$126,650
Year to Date Revenue	$5,192,650
Expense
Pro Players Total Salaries	$82,503,333
Pro Players Total Average Salaries	$79,878,333
Farm Players Total Salaries	$1,801,917
Farm Players Total Average Salaries	$1,800,667
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($50,000)
Pro Year To Date Expenses	$81,818,084
Farm Year To Date Expenses	$1,799,940
Pro Salary Cap Per Days	$682,721
Pro Salary Cap To Date	$79,215,508
Farm Salary Cap Per Days	$15,523
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$705,157
Pro Estimated Expenses	$705,157
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,534
Farm Estimated Expenses	$0
Estimated Season Expenses	$705,157
Estimated Season Salary Cap	$79,848,229
Estimate Under Maximum Salary Cap of $80,000,000	$151,771
Estimate Over Minimum Salary Cap of $56,000,000	$23,848,229
Current Bank Account	$291,169,818
Projected Bank Account	$290,464,661

Pro Players Salaries
Alexander Ovechkin (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$85,470
-Salary Average :	$10,000,000
-Salary Average Remaining :	$85,470
Brad Marchand (1 Way Contract)	$8,250,000 (3)
-Salary Remaining :	$70,513
-Salary Average :	$8,250,000
-Salary Average Remaining :	$70,513
Ryan Getzlaf (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$64,103
-Salary Average :	$5,600,000
-Salary Average Remaining :	$47,863
Andrei Svechnikov (1 Way Contract)	$7,000,000 (7)
-Salary Remaining :	$59,829
-Salary Average :	$7,000,000
-Salary Average Remaining :	$59,829
Evgeny Kuznetsov (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$49,573
-Salary Average :	$5,800,000
-Salary Average Remaining :	$49,573
Ryan McDonagh (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$49,145
-Salary Average :	$5,750,000
-Salary Average Remaining :	$49,145
Adam Larsson (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$47,009
-Salary Average :	$5,500,000
-Salary Average Remaining :	$47,009
Devon Toews (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Martin Necas (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Marc-Andre Fleury (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$29,915
-Salary Average :	$3,500,000
-Salary Average Remaining :	$29,915
Kirby Dach (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$25,641
-Salary Average :	$3,000,000
-Salary Average Remaining :	$25,641
Kyle Palmieri (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$23,504
-Salary Average :	$2,750,000
-Salary Average Remaining :	$23,504
Ryan Hartman (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Jake McCabe (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$19,231
-Salary Average :	$2,250,000
-Salary Average Remaining :	$19,231
Calle Jarnkrok (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Alex Goligoski (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Brenden Dillon (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$12,821
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Petr Mrazek (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Ty Emberson	$853,333 (1)
-Salary Remaining :	$7,293
-Salary Average :	$853,333
-Salary Average Remaining :	$7,293
Derek Ryan (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Curtis Lazar (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Vincent Hinostroza (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Total Pro Players	22
Salary Commitment
Year 24 : $82,503,333
Year 25 : $23,750,000
Year 26 : $18,250,000
Year 27 : $7,000,000
Salary Average Commitment
Year 24 : $79,878,333
Year 25 : $23,750,000
Year 26 : $18,250,000
Year 27 : $7,000,000
Salary Cap with 1 Way Contract
Year 24 : $79,878,333
Year 25 : $23,750,000
Year 26 : $18,250,000
Year 27 : $7,000,000

Farm Players Salaries
Ruslan Iskhakov	$85,500 (1)
Salary Remaining :	$0
Salary Average :	$85,500
Salary Average Remaining :	$0
Curtis Douglas	$83,750 (1)
Salary Remaining :	$0
Salary Average :	$83,750
Salary Average Remaining :	$0
Alexander Pashin	$82,667 (2)
Salary Remaining :	$0
Salary Average :	$82,667
Salary Average Remaining :	$0
Devin Cooley	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Danick Martel	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Zac Dalpe	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Ben Harpur	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Dysin Mayo	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Justin Dowling	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Sam Carrick	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Curtis McKenzie	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Stefan Noesen	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Derrick Pouliot	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Justin Bailey	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Josh Brown	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Spencer Martin	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Roland McKeown	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Mason Shaw	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jonah Gadjovich	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jake Leschyshyn	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Cameron Crotty	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
David Farrance	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Cameron Gaunce	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 24 : $1,801,917
Year 25 : $237,667
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,800,667
Year 25 : $237,667
Year 26 : $0
Year 27 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7202 - $90 - 4 387 - 60,91%
Level 2:	3601 - $65 - 2 142 - 59,47%
Level 3:	4502 - $35 - 2 769 - 61,50%
Level 4:	1801 - $25 - 1 098 - 60,98%
Luxury :	900 - $160 - 550 - 61,09%
Total Capacity :	18006
Team Popularity :	50,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	10 945 - 60,78%
Average Income per Game	$1,112,013
Year to Date Revenue	$45,592,538
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$126,650
Year to Date Revenue	$5,192,650
Expense
Pro Players Total Salaries	$81,085,833
Pro Players Total Average Salaries	$79,085,833
Farm Players Total Salaries	$1,793,584
Farm Players Total Average Salaries	$1,789,834
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,000,000)
Pro Year To Date Expenses	$80,198,531
Farm Year To Date Expenses	$1,787,664
Pro Salary Cap Per Days	$675,947
Pro Salary Cap To Date	$78,215,627
Farm Salary Cap Per Days	$15,430
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$693,041
Pro Estimated Expenses	$693,041
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,462
Farm Estimated Expenses	$0
Estimated Season Expenses	$693,041
Estimated Season Salary Cap	$76,891,574
Estimate Under Maximum Salary Cap of $80,000,000	$3,108,426
Estimate Over Minimum Salary Cap of $56,000,000	$20,891,574
Current Bank Account	$195,155,768
Projected Bank Account	$194,462,727

Pro Players Salaries
Adam Fox (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$72,650
-Salary Average :	$6,500,000
-Salary Average Remaining :	$55,556
Kyle Connor (1 Way Contract)	$8,500,000 (7)
-Salary Remaining :	$72,650
-Salary Average :	$8,500,000
-Salary Average Remaining :	$72,650
Claude Giroux (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$68,376
-Salary Average :	$8,000,000
-Salary Average Remaining :	$68,376
Victor Hedman (1 Way Contract)	$7,150,000 (1)
-Salary Remaining :	$61,111
-Salary Average :	$7,150,000
-Salary Average Remaining :	$61,111
Drew Doughty (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$59,829
-Salary Average :	$7,000,000
-Salary Average Remaining :	$59,829
Patrice Bergeron (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$55,556
-Salary Average :	$6,500,000
-Salary Average Remaining :	$55,556
Joe Pavelski (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$51,282
-Salary Average :	$6,000,000
-Salary Average Remaining :	$51,282
Pavel Buchnevich (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$40,598
-Salary Average :	$4,750,000
-Salary Average Remaining :	$40,598
Evander Kane (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Charlie McAvoy (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Frederik Andersen (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$29,915
-Salary Average :	$3,500,000
-Salary Average Remaining :	$29,915
Colton Sissons (1 Way Contract)	$2,250,000 (6)
-Salary Remaining :	$19,231
-Salary Average :	$2,250,000
-Salary Average Remaining :	$19,231
Adam Boqvist (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Ilya Samsonov (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$12,821
-Salary Average :	$1,500,000
-Salary Average Remaining :	$12,821
Marcus Foligno (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$10,684
-Salary Average :	$1,250,000
-Salary Average Remaining :	$10,684
Conor Sheary (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Luke Hughes	$925,000 (3)
-Salary Remaining :	$7,906
-Salary Average :	$925,000
-Salary Average Remaining :	$7,906
Logan O'Connor (1 Way Contract)	$900,000 (3)
-Salary Remaining :	$7,692
-Salary Average :	$900,000
-Salary Average Remaining :	$7,692
Matty Beniers	$897,500 (2)
-Salary Remaining :	$7,671
-Salary Average :	$897,500
-Salary Average Remaining :	$7,671
William Eklund	$863,333 (3)
-Salary Remaining :	$7,379
-Salary Average :	$863,333
-Salary Average Remaining :	$7,379
Joel Edmundson (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Alex Barre-Boulet (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Total Pro Players	22
Salary Commitment
Year 24 : $81,085,833
Year 25 : $50,085,833
Year 26 : $38,688,333
Year 27 : $19,250,000
Salary Average Commitment
Year 24 : $79,085,833
Year 25 : $48,085,833
Year 26 : $36,688,333
Year 27 : $17,250,000
Salary Cap with 1 Way Contract
Year 24 : $79,085,833
Year 25 : $48,085,833
Year 26 : $36,688,333
Year 27 : $17,250,000

Farm Players Salaries
Isaak Phillips	$85,917 (1)
Salary Remaining :	$0
Salary Average :	$85,917
Salary Average Remaining :	$0
Artem Grushnikov	$81,417 (3)
Salary Remaining :	$0
Salary Average :	$81,417
Salary Average Remaining :	$0
Pheonix Copley	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Cole Cassels	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Joel Hanley	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Kyle Clifford	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Sean Malone	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Josh Leivo	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Scott Harrington	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Seth Griffith	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Byron Froese	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Kyle Rau	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Liam O'Brien	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Clay Stevenson	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Paul LaDue	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Nic Petan	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Anton Blidh	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Jansen Harkins	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
William Lagesson	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Casey Fitzgerald	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Trey Fix-Wolansky	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Chad Ruhwedel	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Turner Elson	$76,250 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 24 : $1,793,584
Year 25 : $468,917
Year 26 : $81,417
Year 27 : $0
Salary Average Commitment
Year 24 : $1,789,834
Year 25 : $468,917
Year 26 : $81,417
Year 27 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	8000 - $90 - 4 271 - 53,39%
Level 2:	4000 - $53 - 2 168 - 54,20%
Level 3:	5000 - $29 - 2 714 - 54,28%
Level 4:	2000 - $19 - 1 086 - 54,30%
Luxury :	1000 - $180 - 535 - 53,55%
Total Capacity :	20000
Team Popularity :	50,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 99,98%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	10 775 - 53,87%
Average Income per Game	$1,035,607
Year to Date Revenue	$42,459,876
Farm
Home Games Left	0
Average Attendance - %	3 000 - 99,98%
Average Income per Game	$126,625
Year to Date Revenue	$5,191,607
Expense
Pro Players Total Salaries	$81,769,167
Pro Players Total Average Salaries	$79,669,167
Farm Players Total Salaries	$1,810,251
Farm Players Total Average Salaries	$1,809,001
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($2,500,000)
Pro Year To Date Expenses	$79,327,587
Farm Year To Date Expenses	$1,801,584
Pro Salary Cap Per Days	$680,933
Pro Salary Cap To Date	$76,989,093
Farm Salary Cap Per Days	$15,595
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$698,882
Pro Estimated Expenses	$698,882
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,606
Farm Estimated Expenses	$0
Estimated Season Expenses	$698,882
Estimated Season Salary Cap	$75,170,026
Estimate Under Maximum Salary Cap of $80,000,000	$4,829,974
Estimate Over Minimum Salary Cap of $56,000,000	$19,170,026
Current Bank Account	$191,940,070
Projected Bank Account	$191,241,188

Pro Players Salaries
Sean Couturier (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$68,376
-Salary Average :	$8,000,000
-Salary Average Remaining :	$68,376
Evgeni Malkin (1 Way Contract)	$7,800,000 (1)
-Salary Remaining :	$66,667
-Salary Average :	$7,800,000
-Salary Average Remaining :	$66,667
Jonathan Huberdeau (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$64,103
-Salary Average :	$7,500,000
-Salary Average Remaining :	$64,103
Clayton Keller (1 Way Contract)	$7,500,000 (6)
-Salary Remaining :	$64,103
-Salary Average :	$7,500,000
-Salary Average Remaining :	$64,103
Alec Martinez (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$57,692
-Salary Average :	$6,750,000
-Salary Average Remaining :	$57,692
Tyler Johnson (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$55,556
-Salary Average :	$6,500,000
-Salary Average Remaining :	$55,556
Neal Pionk (1 Way Contract)	$5,750,000 (4)
-Salary Remaining :	$49,145
-Salary Average :	$5,750,000
-Salary Average Remaining :	$49,145
Mackenzie Weegar (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Mikhail Sergachev (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Ben Bishop (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$42,735
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Yegor Sharangovich (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Kailer Yamamoto (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Barclay Goodrow (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Erik Gudbranson (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Morgan Frost (1 Way Contract)	$1,600,000 (2)
-Salary Remaining :	$13,675
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Jesperi Kotkaniemi (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$9,402
-Salary Average :	$1,100,000
-Salary Average Remaining :	$9,402
Karel Vejmelka (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Kent Johnson	$925,000 (2)
-Salary Remaining :	$7,906
-Salary Average :	$925,000
-Salary Average Remaining :	$7,906
Ilya Lyubushkin (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$7,692
-Salary Average :	$900,000
-Salary Average Remaining :	$7,692
Dylan Guenther	$894,167 (2)
-Salary Remaining :	$7,642
-Salary Average :	$894,167
-Salary Average Remaining :	$7,642
Jesse Ylonen (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Haydn Fleury (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Total Pro Players	22
Salary Commitment
Year 24 : $81,769,167
Year 25 : $51,219,167
Year 26 : $35,750,000
Year 27 : $28,750,000
Salary Average Commitment
Year 24 : $79,669,167
Year 25 : $50,819,167
Year 26 : $35,750,000
Year 27 : $28,750,000
Salary Cap with 1 Way Contract
Year 24 : $79,669,167
Year 25 : $50,819,167
Year 26 : $35,750,000
Year 27 : $28,750,000

Farm Players Salaries
Simon Nemec	$91,833 (3)
Salary Remaining :	$0
Salary Average :	$91,833
Salary Average Remaining :	$0
Alex Beaucage	$87,833 (1)
Salary Remaining :	$0
Salary Average :	$87,833
Salary Average Remaining :	$0
Aleksandr Kisakov	$85,917 (2)
Salary Remaining :	$0
Salary Average :	$85,917
Salary Average Remaining :	$0
Topi Niemela	$85,667 (2)
Salary Remaining :	$0
Salary Average :	$85,667
Salary Average Remaining :	$0
Aatu Raty	$83,667 (2)
Salary Remaining :	$0
Salary Average :	$83,667
Salary Average Remaining :	$0
Nikita Okhotiuk	$78,917 (1)
Salary Remaining :	$0
Salary Average :	$78,917
Salary Average Remaining :	$0
Kaedan Korczak	$78,917 (1)
Salary Remaining :	$0
Salary Average :	$78,917
Salary Average Remaining :	$0
Oscar Dansk	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Kole Lind	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Tyler Pitlick	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Andrew Poturalski	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Drake Caggiula	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
John Hayden	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Max Jones	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Samuel Bolduc	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Maxime Comtois	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Ville Husso	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
William Lockwood	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Scott Perunovich	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Dennis Gilbert	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Uvis Balinskis	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Sheldon Dries	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Gabriel Bourque	$55,000 (2)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 24 : $1,810,251
Year 25 : $712,084
Year 26 : $91,833
Year 27 : $0
Salary Average Commitment
Year 24 : $1,809,001
Year 25 : $712,084
Year 26 : $91,833
Year 27 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	7628 - $80 - 4 307 - 56,46%
Level 2:	3814 - $53 - 2 195 - 57,56%
Level 3:	4768 - $33 - 2 679 - 56,18%
Level 4:	1906 - $23 - 1 071 - 56,18%
Luxury :	954 - $175 - 530 - 55,59%
Total Capacity :	19070
Team Popularity :	50,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	10 782 - 56,54%
Average Income per Game	$993,437
Year to Date Revenue	$40,730,903
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$126,650
Year to Date Revenue	$5,192,650
Expense
Pro Players Total Salaries	$60,357,499
Pro Players Total Average Salaries	$60,419,167
Farm Players Total Salaries	$1,993,806
Farm Players Total Average Salaries	$1,996,306
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,333,333
Pro Year To Date Expenses	$59,824,522
Farm Year To Date Expenses	$1,993,808
Pro Salary Cap Per Days	$516,403
Pro Salary Cap To Date	$59,885,654
Farm Salary Cap Per Days	$17,210
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$515,876
Pro Estimated Expenses	$515,876
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,188
Farm Estimated Expenses	$0
Estimated Season Expenses	$515,876
Estimated Season Salary Cap	$64,735,390
Estimate Under Maximum Salary Cap of $80,000,000	$15,264,610
Estimate Over Minimum Salary Cap of $56,000,000	$8,735,390
Current Bank Account	$213,944,738
Projected Bank Account	$213,428,862

Pro Players Salaries
Bo Horvat (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$76,923
-Salary Average :	$9,000,000
-Salary Average Remaining :	$76,923
Alex Pietrangelo (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$72,650
-Salary Average :	$8,500,000
-Salary Average Remaining :	$72,650
Matt Dumba (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Casey Mittelstadt (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$40,598
-Salary Average :	$4,750,000
-Salary Average Remaining :	$40,598
Artturi Lehkonen (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Jordan Eberle (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Jake Oettinger (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$32,479
-Salary Average :	$3,800,000
-Salary Average Remaining :	$32,479
Bowen Byram (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$27,778
-Salary Average :	$3,250,000
-Salary Average Remaining :	$27,778
Artem Zub (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$23,504
-Salary Average :	$2,750,000
-Salary Average Remaining :	$23,504
Jason Dickinson (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Ian Cole (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Michael Rasmussen (1 Way Contract)	$1,900,000 (2)
-Salary Remaining :	$16,239
-Salary Average :	$1,900,000
-Salary Average Remaining :	$16,239
Nic Dowd (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$10,256
-Salary Average :	$1,200,000
-Salary Average Remaining :	$10,256
Samuel Montembeault (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Connor Bedard	$950,000 (3)
-Salary Remaining :	$8,120
-Salary Average :	$950,000
-Salary Average Remaining :	$8,120
Nils Lundkvist	$925,000 (1)
-Salary Remaining :	$7,906
-Salary Average :	$925,000
-Salary Average Remaining :	$7,906
Yegor Chinakhov	$925,000 (1)
-Salary Remaining :	$7,906
-Salary Average :	$925,000
-Salary Average Remaining :	$7,906
Justin Barron	$925,000 (1)
-Salary Remaining :	$7,906
-Salary Average :	$925,000
-Salary Average Remaining :	$7,906
Cole Smith (1 Way Contract)	$900,000 (3)
-Salary Remaining :	$7,692
-Salary Average :	$900,000
-Salary Average Remaining :	$7,692
Tyson Foerster	$863,333 (2)
-Salary Remaining :	$7,379
-Salary Average :	$894,167
-Salary Average Remaining :	$7,642
Simon Holmstrom	$863,333 (1)
-Salary Remaining :	$7,379
-Salary Average :	$863,333
-Salary Average Remaining :	$7,379
JJ Peterka	$855,833 (2)
-Salary Remaining :	$7,315
-Salary Average :	$886,667
-Salary Average Remaining :	$7,578
Total Pro Players	22
Salary Commitment
Year 24 : $60,357,499
Year 25 : $45,769,166
Year 26 : $35,100,000
Year 27 : $24,750,000
Salary Average Commitment
Year 24 : $60,419,167
Year 25 : $45,830,834
Year 26 : $35,100,000
Year 27 : $24,750,000
Salary Cap with 1 Way Contract
Year 24 : $60,419,167
Year 25 : $45,830,834
Year 26 : $35,100,000
Year 27 : $24,750,000

Farm Players Salaries
Yaroslav Askarov	$92,500 (2)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Matthew Coronato	$92,500 (2)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Brendan Brisson	$92,500 (2)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Josh Doan	$92,500 (3)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Matej Blumel	$92,500 (1)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
William Wallinder	$92,500 (3)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Mike Benning	$91,667 (3)
Salary Remaining :	$0
Salary Average :	$91,667
Salary Average Remaining :	$0
Ryker Evans	$89,750 (2)
Salary Remaining :	$0
Salary Average :	$89,750
Salary Average Remaining :	$0
Daniel Torgersson	$86,750 (2)
Salary Remaining :	$0
Salary Average :	$86,750
Salary Average Remaining :	$0
Carson Lambos	$86,333 (3)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
Oskar Olausson	$86,333 (3)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
Ryan Winterton	$82,833 (3)
Salary Remaining :	$0
Salary Average :	$82,833
Salary Average Remaining :	$0
Nikita Alexandrov	$81,667 (1)
Salary Remaining :	$0
Salary Average :	$81,667
Salary Average Remaining :	$0
Dmitri Kuzmin	$79,556 (3)
Salary Remaining :	$0
Salary Average :	$79,556
Salary Average Remaining :	$0
Egor Afanasyev	$78,917 (1)
Salary Remaining :	$0
Salary Average :	$78,917
Salary Average Remaining :	$0
Jiri Patera	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Ronnie Attard	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$80,000
Salary Average Remaining :	$0
Lias Andersson	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Nicholas Merkley	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Mark Jankowski	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Connor Clifton	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Lane Pederson	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Dylan McIlrath	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Michael Mersch	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 24 : $1,993,806
Year 25 : $1,303,222
Year 26 : $611,722
Year 27 : $0
Salary Average Commitment
Year 24 : $1,996,306
Year 25 : $1,300,722
Year 26 : $611,722
Year 27 : $0

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	7429 - $100 - 7 429 - 100,00%
Level 2:	3714 - $60 - 3 714 - 100,00%
Level 3:	4643 - $35 - 4 643 - 100,00%
Level 4:	1857 - $25 - 1 857 - 100,00%
Luxury :	929 - $200 - 929 - 100,00%
Total Capacity :	18572
Team Popularity :	60,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	18 572 - 100,00%
Average Income per Game	$2,027,100
Year to Date Revenue	$83,111,100
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$126,650
Year to Date Revenue	$5,192,650
Expense
Pro Players Total Salaries	$63,069,167
Pro Players Total Average Salaries	$61,194,167
Farm Players Total Salaries	$1,988,499
Farm Players Total Average Salaries	$1,985,999
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,000,000
Pro Year To Date Expenses	$64,128,391
Farm Year To Date Expenses	$1,988,472
Pro Salary Cap Per Days	$516,189
Pro Salary Cap To Date	$62,229,481
Farm Salary Cap Per Days	$17,121
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$539,053
Pro Estimated Expenses	$539,053
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,142
Farm Estimated Expenses	$0
Estimated Season Expenses	$539,053
Estimated Season Salary Cap	$65,745,670
Estimate Under Maximum Salary Cap of $80,000,000	$14,254,330
Estimate Over Minimum Salary Cap of $56,000,000	$9,745,670
Current Bank Account	$292,671,714
Projected Bank Account	$292,132,661

Pro Players Salaries
Ryan Nugent-Hopkins (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$64,103
-Salary Average :	$7,500,000
-Salary Average Remaining :	$64,103
J.T. Miller (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$59,829
-Salary Average :	$7,000,000
-Salary Average Remaining :	$59,829
Sebastian Aho (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Jacob Markstrom (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Ryan Suter (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$36,325
-Salary Average :	$4,250,000
-Salary Average Remaining :	$36,325
Victor Olofsson (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Gustav Nyquist (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$32,051
-Salary Average :	$1,875,000
-Salary Average Remaining :	$16,026
Thomas Novak (1 Way Contract)	$2,825,000 (4)
-Salary Remaining :	$24,145
-Salary Average :	$2,825,000
-Salary Average Remaining :	$24,145
Matt Roy (1 Way Contract)	$2,750,000 (6)
-Salary Remaining :	$23,504
-Salary Average :	$2,750,000
-Salary Average Remaining :	$23,504
Tony DeAngelo (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$22,222
-Salary Average :	$2,600,000
-Salary Average Remaining :	$22,222
Filip Gustavsson (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Ilya Mikheyev (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Dylan DeMelo (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Trevor Moore (1 Way Contract)	$1,875,000 (2)
-Salary Remaining :	$16,026
-Salary Average :	$1,875,000
-Salary Average Remaining :	$16,026
Morgan Geekie (1 Way Contract)	$1,400,000 (2)
-Salary Remaining :	$11,966
-Salary Average :	$1,400,000
-Salary Average Remaining :	$11,966
Blake Lizotte (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$10,684
-Salary Average :	$1,250,000
-Salary Average Remaining :	$10,684
Justin Schultz (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$10,256
-Salary Average :	$1,200,000
-Salary Average Remaining :	$10,256
Dmitry Kulikov (1 Way Contract)	$1,150,000 (4)
-Salary Remaining :	$9,829
-Salary Average :	$1,150,000
-Salary Average Remaining :	$9,829
Marcus Pettersson (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Matthew Knies	$925,000 (2)
-Salary Remaining :	$7,906
-Salary Average :	$925,000
-Salary Average Remaining :	$7,906
Eric Robinson (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$7,692
-Salary Average :	$900,000
-Salary Average Remaining :	$7,692
Mason Mctavish	$894,167 (2)
-Salary Remaining :	$7,642
-Salary Average :	$894,167
-Salary Average Remaining :	$7,642
Urho Vaakanainen (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Total Pro Players	23
Salary Commitment
Year 24 : $63,069,167
Year 25 : $43,219,167
Year 26 : $29,725,000
Year 27 : $21,225,000
Salary Average Commitment
Year 24 : $61,194,167
Year 25 : $43,219,167
Year 26 : $29,725,000
Year 27 : $21,225,000
Salary Cap with 1 Way Contract
Year 24 : $60,394,168
Year 25 : $43,219,167
Year 26 : $29,725,000
Year 27 : $21,225,000

Farm Players Salaries
Carter Savoie	$92,500 (2)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Dylan Holloway	$92,500 (1)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
John Farinacci	$91,000 (2)
Salary Remaining :	$0
Salary Average :	$91,000
Salary Average Remaining :	$0
Antti Saarela	$89,625 (2)
Salary Remaining :	$0
Salary Average :	$89,625
Salary Average Remaining :	$0
Ryder Rolston	$89,500 (3)
Salary Remaining :	$0
Salary Average :	$89,500
Salary Average Remaining :	$0
Linus Karlsson	$88,375 (1)
Salary Remaining :	$0
Salary Average :	$88,375
Salary Average Remaining :	$0
Erik Portillo	$87,500 (2)
Salary Remaining :	$0
Salary Average :	$87,500
Salary Average Remaining :	$0
Brett Berard	$86,750 (3)
Salary Remaining :	$0
Salary Average :	$86,750
Salary Average Remaining :	$0
Brennan Othmann	$86,333 (3)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
David Spacek	$86,250 (3)
Salary Remaining :	$0
Salary Average :	$86,250
Salary Average Remaining :	$0
Adam Sykora	$83,833 (4)
Salary Remaining :	$0
Salary Average :	$83,833
Salary Average Remaining :	$0
Elliot Desnoyers	$82,500 (2)
Salary Remaining :	$0
Salary Average :	$82,500
Salary Average Remaining :	$0
Ronan Seeley	$81,000 (2)
Salary Remaining :	$0
Salary Average :	$81,000
Salary Average Remaining :	$0
Jonny Brodzinski	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Ben Jones	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jeremy Davies	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jordan Gross	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Dylan Coghlan	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Xavier Ouellet	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Garrett Pilon	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Lucas Carlsson	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Otto Koivula	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
John Leonard	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jet Greaves	$75,833 (1)
Salary Remaining :	$0
Salary Average :	$75,833
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 24 : $1,988,499
Year 25 : $1,108,625
Year 26 : $429,500
Year 27 : $80,667
Salary Average Commitment
Year 24 : $1,985,999
Year 25 : $1,111,791
Year 26 : $432,666
Year 27 : $83,833

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	7025 - $100 - 3 983 - 56,70%
Level 2:	3512 - $60 - 2 015 - 57,39%
Level 3:	4391 - $35 - 2 602 - 59,26%
Level 4:	1756 - $25 - 1 018 - 57,98%
Luxury :	878 - $200 - 498 - 56,75%
Total Capacity :	17562
Team Popularity :	50,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	10 117 - 57,61%
Average Income per Game	$1,095,800
Year to Date Revenue	$44,927,813
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$126,650
Year to Date Revenue	$5,192,650
Expense
Pro Players Total Salaries	$62,450,000
Pro Players Total Average Salaries	$62,450,000
Farm Players Total Salaries	$1,865,611
Farm Players Total Average Salaries	$1,873,111
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,875,000
Pro Year To Date Expenses	$56,661,143
Farm Year To Date Expenses	$1,792,536
Pro Salary Cap Per Days	$527,137
Pro Salary Cap To Date	$55,882,915
Farm Salary Cap Per Days	$16,148
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$533,761
Pro Estimated Expenses	$533,761
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,083
Farm Estimated Expenses	$0
Estimated Season Expenses	$533,761
Estimated Season Salary Cap	$59,285,052
Estimate Under Maximum Salary Cap of $80,000,000	$20,714,948
Estimate Over Minimum Salary Cap of $56,000,000	$3,285,052
Current Bank Account	$222,518,097
Projected Bank Account	$221,984,336

Pro Players Salaries
Vladimir Tarasenko (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$55,556
-Salary Average :	$6,500,000
-Salary Average Remaining :	$55,556
Vince Dunn (1 Way Contract)	$5,500,000 (5)
-Salary Remaining :	$47,009
-Salary Average :	$5,500,000
-Salary Average Remaining :	$47,009
Andre Burakovsky (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$38,462
-Salary Average :	$4,500,000
-Salary Average Remaining :	$38,462
Dylan Strome (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Jeff Petry (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
J.T. Compher (1 Way Contract)	$4,000,000 (5)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Lars Eller (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$32,051
-Salary Average :	$3,750,000
-Salary Average Remaining :	$32,051
Patrik Laine (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$29,915
-Salary Average :	$3,500,000
-Salary Average Remaining :	$29,915
Jordan Binnington (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$29,915
-Salary Average :	$3,500,000
-Salary Average Remaining :	$29,915
Alex Newhook (1 Way Contract)	$2,850,000 (4)
-Salary Remaining :	$24,359
-Salary Average :	$2,850,000
-Salary Average Remaining :	$24,359
Travis Sanheim (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$23,932
-Salary Average :	$2,800,000
-Salary Average Remaining :	$23,932
Oliver Bjorkstrand (1 Way Contract)	$2,500,000 (5)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Tyson Jost (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Yakov Trenin (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Mattias Samuelsson (1 Way Contract)	$2,000,000 (6)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Zach Whitecloud (1 Way Contract)	$1,750,000 (4)
-Salary Remaining :	$14,957
-Salary Average :	$1,750,000
-Salary Average Remaining :	$14,957
Pierre Engvall (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$14,957
-Salary Average :	$1,750,000
-Salary Average Remaining :	$14,957
Jani Hakanpaa (1 Way Contract)	$1,450,000 (2)
-Salary Remaining :	$12,393
-Salary Average :	$1,450,000
-Salary Average Remaining :	$12,393
Sam Steel (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Sebastian Aho D (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Nicolas Aube-Kubel	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Adam Erne (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Joel Hofer (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Total Pro Players	23
Salary Commitment
Year 24 : $62,450,000
Year 25 : $41,400,000
Year 26 : $31,100,000
Year 27 : $24,600,000
Salary Average Commitment
Year 24 : $62,450,000
Year 25 : $41,400,000
Year 26 : $31,100,000
Year 27 : $24,600,000
Salary Cap with 1 Way Contract
Year 24 : $61,675,000
Year 25 : $41,400,000
Year 26 : $31,100,000
Year 27 : $24,600,000

Farm Players Salaries
Nathan Gaucher	$91,833 (4)
Salary Remaining :	$0
Salary Average :	$91,833
Salary Average Remaining :	$0
Tyler Kleven	$91,667 (2)
Salary Remaining :	$0
Salary Average :	$91,667
Salary Average Remaining :	$0
Leo Loof	$86,750 (3)
Salary Remaining :	$0
Salary Average :	$86,750
Salary Average Remaining :	$0
Zachary L'Heureux	$86,333 (3)
Salary Remaining :	$0
Salary Average :	$86,333
Salary Average Remaining :	$0
Lucas Edmonds	$86,167 (2)
Salary Remaining :	$0
Salary Average :	$86,167
Salary Average Remaining :	$0
Michael Vukojevic	$85,083 (1)
Salary Remaining :	$0
Salary Average :	$85,083
Salary Average Remaining :	$0
Mikko Kokkonen	$84,667 (2)
Salary Remaining :	$0
Salary Average :	$84,667
Salary Average Remaining :	$0
Nolan Allan	$82,500 (3)
Salary Remaining :	$0
Salary Average :	$82,500
Salary Average Remaining :	$0
Jeremie Poirier	$82,333 (2)
Salary Remaining :	$0
Salary Average :	$82,333
Salary Average Remaining :	$0
Nicholas Robertson	$79,667 (1)
Salary Remaining :	$0
Salary Average :	$79,667
Salary Average Remaining :	$0
Arturs Silovs	$78,611 (1)
Salary Remaining :	$0
Salary Average :	$78,611
Salary Average Remaining :	$0
Daniil Tarasov	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$86,250
Salary Average Remaining :	$0
Jasper Weatherby	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Riley Damiani	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Ben King	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
David Gustafsson	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Ryan Merkley	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Dylan Gambrell	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Arnaud Durandeau	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Dillon Heatherington	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Robert Hagg	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Alex Belzile	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Ryan Carpenter	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 24 : $1,865,611
Year 25 : $939,084
Year 26 : $344,250
Year 27 : $88,667
Salary Average Commitment
Year 24 : $1,873,111
Year 25 : $933,500
Year 26 : $347,416
Year 27 : $91,833

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	7413 - $100 - 4 165 - 56,18%
Level 2:	3706 - $60 - 2 112 - 56,98%
Level 3:	4633 - $35 - 2 739 - 59,12%
Level 4:	1853 - $25 - 1 066 - 57,51%
Luxury :	927 - $200 - 508 - 54,84%
Total Capacity :	18532
Team Popularity :	50,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	10 590 - 57,14%
Average Income per Game	$1,143,404
Year to Date Revenue	$46,879,572
Farm
Home Games Left	0
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$126,650
Year to Date Revenue	$5,192,650
Expense
Pro Players Total Salaries	$80,269,167
Pro Players Total Average Salaries	$80,269,167
Farm Players Total Salaries	$1,716,250
Farm Players Total Average Salaries	$1,712,500
Coaches Total Salaries	$4,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,291,620
Farm Year To Date Expenses	$1,745,612
Pro Salary Cap Per Days	$679,224
Pro Salary Cap To Date	$79,127,532
Farm Salary Cap Per Days	$14,763
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$686,061
Pro Estimated Expenses	$686,061
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,795
Farm Estimated Expenses	$0
Estimated Season Expenses	$686,061
Estimated Season Salary Cap	$79,806,756
Estimate Under Maximum Salary Cap of $80,000,000	$193,244
Estimate Over Minimum Salary Cap of $56,000,000	$23,806,756
Current Bank Account	$202,451,311
Projected Bank Account	$201,765,250

Pro Players Salaries
Tyler Seguin (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$76,923
-Salary Average :	$9,000,000
-Salary Average Remaining :	$76,923
Dylan Larkin (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$68,376
-Salary Average :	$8,000,000
-Salary Average Remaining :	$68,376
Johnny Gaudreau (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$59,829
-Salary Average :	$7,000,000
-Salary Average Remaining :	$59,829
Jack Johnson (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$49,145
-Salary Average :	$5,750,000
-Salary Average Remaining :	$49,145
Tomas Hertl (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$47,009
-Salary Average :	$5,500,000
-Salary Average Remaining :	$47,009
Evgeny Dadonov (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$47,009
-Salary Average :	$5,500,000
-Salary Average Remaining :	$47,009
Nick Leddy (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$42,735
-Salary Average :	$5,000,000
-Salary Average Remaining :	$42,735
Robin Lehner (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$38,462
-Salary Average :	$4,500,000
-Salary Average Remaining :	$38,462
Jonathan Marchessault (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$38,462
-Salary Average :	$4,500,000
-Salary Average Remaining :	$38,462
Dougie Hamilton (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$38,462
-Salary Average :	$4,500,000
-Salary Average Remaining :	$38,462
Pavel Zacha (1 Way Contract)	$4,250,000 (4)
-Salary Remaining :	$36,325
-Salary Average :	$4,250,000
-Salary Average Remaining :	$36,325
Yanni Gourde (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$34,188
-Salary Average :	$4,000,000
-Salary Average Remaining :	$34,188
Chris Tanev (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$21,368
-Salary Average :	$2,500,000
-Salary Average Remaining :	$21,368
Jonas Siegenthaler (1 Way Contract)	$2,000,000 (6)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Derek Grant (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Ty Dellandrea (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Jake Allen (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Radek Faksa (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Jordan Oesterle (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Philip Tomasino	$894,167 (1)
-Salary Remaining :	$7,642
-Salary Average :	$894,167
-Salary Average Remaining :	$7,642
Matt Nieto (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Jacob Bryson (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Jordan Martinook	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Total Pro Players	23
Salary Commitment
Year 24 : $80,269,167
Year 25 : $54,550,000
Year 26 : $36,750,000
Year 27 : $21,250,000
Salary Average Commitment
Year 24 : $80,269,167
Year 25 : $54,550,000
Year 26 : $36,750,000
Year 27 : $21,250,000
Salary Cap with 1 Way Contract
Year 24 : $79,469,168
Year 25 : $53,750,000
Year 26 : $36,750,000
Year 27 : $21,250,000

Farm Players Salaries
Cole Guttman	$95,000 (1)
Salary Remaining :	$0
Salary Average :	$95,000
Salary Average Remaining :	$0
Corson Ceulemans	$92,500 (3)
Salary Remaining :	$0
Salary Average :	$92,500
Salary Average Remaining :	$0
Anders Bjork	$80,000 (1)
Salary Remaining :	$0
Salary Average :	$80,000
Salary Average Remaining :	$0
Jaxson Stauber	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Gavin Bayreuther	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Garrett Wilson	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Steven Kampfer	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Chris Terry	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jeffrey Truchon-Viel	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Brad Hunt	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Logan Shaw	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Robbie Russo	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Zachary Fucale	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Tanner Kero	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Mitchell Stephens	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Nick DeSimone	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Karson Kuhlman	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Joona Koppanen	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Josiah Slavin	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Aaron Ness	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Tucker Poolman	$76,250 (1)
Salary Remaining :	$0
Salary Average :	$76,250
Salary Average Remaining :	$0
Joel L'Esperance	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 24 : $1,716,250
Year 25 : $247,500
Year 26 : $92,500
Year 27 : $0
Salary Average Commitment
Year 24 : $1,712,500
Year 25 : $247,500
Year 26 : $92,500
Year 27 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7182 - $500 - 3 591 - 50,00%
Level 2:	3590 - $320 - 1 795 - 50,00%
Level 3:	4489 - $200 - 2 244 - 49,99%
Level 4:	1795 - $120 - 898 - 50,03%
Luxury :	898 - $999 - 449 - 50,00%
Total Capacity :	17954
Team Popularity :	90,00%
Farm
Farm Level 1:	2000 - $200 - 379 - 18,93%
Farm Level 2:	1000 - $150 - 137 - 13,70%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	8 977 - 50,00%
Average Income per Game	$5,028,766
Year to Date Revenue	$206,179,406
Farm
Home Games Left	0
Average Attendance - %	516 - 17,19%
Average Income per Game	$143,445
Year to Date Revenue	$5,881,252
Expense
Pro Players Total Salaries	$82,250,000
Pro Players Total Average Salaries	$74,625,000
Farm Players Total Salaries	$1,822,000
Farm Players Total Average Salaries	$1,822,000
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,100,000
Pro Year To Date Expenses	$78,666,011
Farm Year To Date Expenses	$1,822,012
Pro Salary Cap Per Days	$637,821
Pro Salary Cap To Date	$73,248,311
Farm Salary Cap Per Days	$15,707
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$702,991
Pro Estimated Expenses	$702,991
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,707
Farm Estimated Expenses	$0
Estimated Season Expenses	$702,991
Estimated Season Salary Cap	$79,986,132
Estimate Under Maximum Salary Cap of $80,000,000	$13,868
Estimate Over Minimum Salary Cap of $56,000,000	$23,986,132
Current Bank Account	$526,363,651
Projected Bank Account	$525,660,660

Pro Players Salaries
John Tavares (1 Way Contract)	$9,250,000 (3)
-Salary Remaining :	$79,060
-Salary Average :	$9,250,000
-Salary Average Remaining :	$79,060
Blake Wheeler (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$57,692
-Salary Average :	$3,750,000
-Salary Average Remaining :	$32,051
Mikael Granlund (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$57,692
-Salary Average :	$6,750,000
-Salary Average Remaining :	$57,692
Elias Pettersson (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$55,556
-Salary Average :	$6,500,000
-Salary Average Remaining :	$55,556
Timo Meier (1 Way Contract)	$6,250,000 (7)
-Salary Remaining :	$53,419
-Salary Average :	$6,250,000
-Salary Average Remaining :	$53,419
Zach Werenski (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$51,282
-Salary Average :	$6,000,000
-Salary Average Remaining :	$51,282
Logan Couture (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$49,145
-Salary Average :	$5,750,000
-Salary Average Remaining :	$49,145
Noah Hanifin (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$49,145
-Salary Average :	$3,125,000
-Salary Average Remaining :	$26,709
James Neal (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$49,145
-Salary Average :	$5,750,000
-Salary Average Remaining :	$49,145
Braden Holtby (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$34,188
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Erik Cernak (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$25,641
-Salary Average :	$3,000,000
-Salary Average Remaining :	$25,641
Esa Lindell (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$25,641
-Salary Average :	$3,000,000
-Salary Average Remaining :	$25,641
Kasperi Kapanen (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$25,641
-Salary Average :	$3,000,000
-Salary Average Remaining :	$25,641
Vladislav Gavrikov (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$19,231
-Salary Average :	$2,250,000
-Salary Average Remaining :	$19,231
Andrew Cogliano (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$17,094
-Salary Average :	$2,000,000
-Salary Average Remaining :	$17,094
Jack Campbell (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Ethan Bear (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Radko Gudas (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$8,547
-Salary Average :	$1,000,000
-Salary Average Remaining :	$8,547
Nick Bonino (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$7,692
-Salary Average :	$900,000
-Salary Average Remaining :	$7,692
David Kampf (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$6,838
-Salary Average :	$800,000
-Salary Average Remaining :	$6,838
Nick Paul (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Trevor Lewis (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$6,624
-Salary Average :	$775,000
-Salary Average Remaining :	$6,624
Total Pro Players	22
Salary Commitment
Year 24 : $82,250,000
Year 25 : $59,500,000
Year 26 : $39,750,000
Year 27 : $19,000,000
Salary Average Commitment
Year 24 : $74,625,000
Year 25 : $54,875,000
Year 26 : $37,125,000
Year 27 : $19,000,000
Salary Cap with 1 Way Contract
Year 24 : $74,625,000
Year 25 : $54,875,000
Year 26 : $37,125,000
Year 27 : $19,000,000

Farm Players Salaries
Noel Hoefenmayer	$84,500 (1)
Salary Remaining :	$0
Salary Average :	$84,500
Salary Average Remaining :	$0
Matthew Murray	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Ross Johnston	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Niko Mikkola	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Mitch Reinke	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Alex Petrovic	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jayson Megna	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Brogan Rafferty	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Rhett Gardner	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Cole Schneider	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Nathan Beaulieu	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Sheldon Rempal	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
C.J. Smith	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Jonas Johansson	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Adam Brooks	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Justin Kirkland	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Zach Sanford	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Damien Giroux	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Ben Gleason	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Kyle MacLean	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Xavier Parent	$77,500 (2)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Matt Martin	$77,500 (1)
Salary Remaining :	$0
Salary Average :	$77,500
Salary Average Remaining :	$0
Keaton Thompson	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Carsen Twarynski	$55,000 (1)
Salary Remaining :	$0
Salary Average :	$55,000
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 24 : $1,822,000
Year 25 : $542,500
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,822,000
Year 25 : $542,500
Year 26 : $0
Year 27 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $80,000,000 Available Cap Space	Over Minimum of $56,000,000	Pro Players	Farm Players	Total Players
Avalanche	$232,865,257	$77,596,623	$2,403,377	$21,596,623	22	24	46
Blackhawks	$246,108,296	$79,255,182	$744,818	$23,255,182	22	25	47
Blues	$196,702,636	$75,575,399	$4,424,601	$19,575,399	24	24	48
Bruins	$281,127,181	$77,434,888	$2,565,112	$21,434,888	23	22	45
Canadiens	$255,074,783	$79,108,331	$891,669	$23,108,331	22	24	46
Canucks	$244,373,837	$63,503,819	$16,496,181	$7,503,819	23	25	48
Capitals	$315,698,610	$79,013,502	$986,498	$23,013,502	23	22	45
Devils	$190,139,491	$71,968,718	$8,031,282	$15,968,718	22	22	44
Ducks	$232,721,343	$69,169,113	$10,830,887	$13,169,113	23	23	46
Flames	$372,931,141	$75,180,196	$4,819,804	$19,180,196	23	22	45
Flyers	$168,873,644	$68,035,184	$11,964,816	$12,035,184	22	24	46
Hurricanes	$255,292,245	$78,046,036	$1,953,964	$22,046,036	23	24	47
Islanders	$793,895,778	$73,557,353	$6,442,647	$17,557,353	24	22	46
Jets	$384,228,730	$75,862,449	$4,137,551	$19,862,449	23	23	46
Kings	$525,715,665	$76,229,205	$3,770,795	$20,229,205	24	23	47
Lightning	$384,545,752	$76,665,485	$3,334,515	$20,665,485	23	24	47
Maple Leafs	$202,077,236	$72,547,489	$7,452,511	$16,547,489	23	25	48
Oilers	$449,555,836	$74,167,695	$5,832,305	$18,167,695	24	24	48
Panthers	$188,319,628	$75,805,832	$4,194,168	$19,805,832	23	23	46
Penguins	$233,295,019	$78,044,391	$1,955,609	$22,044,391	23	25	48
Predators	$291,169,818	$79,848,229	$151,771	$23,848,229	22	23	45
Rangers	$195,155,768	$76,891,574	$3,108,426	$20,891,574	22	23	45
Red Wings	$191,940,070	$75,170,026	$4,829,974	$19,170,026	22	23	45
Sabres	$213,944,738	$64,735,390	$15,264,610	$8,735,390	22	24	46
Senateurs	$292,671,714	$65,745,670	$14,254,330	$9,745,670	23	24	47
Sharks	$222,518,097	$59,285,052	$20,714,948	$3,285,052	23	23	46
Stars	$202,451,311	$79,806,756	$193,244	$23,806,756	23	22	45
Wild	$526,363,651	$79,986,132	$13,868	$23,986,132	22	24	46

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 - %