LHSVR - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	7203 - $120 - 0 - 0,00%
Level 2:	3601 - $95 - 0 - 0,00%
Level 3:	4502 - $75 - 0 - 0,00%
Level 4:	1801 - $55 - 0 - 0,00%
Luxury :	900 - $350 - 0 - 0,00%
Total Capacity :	18007
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $55 - 0 - 0,00%
Farm Level 2:	1000 - $45 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,403,333
Pro Players Total Average Salaries	$74,603,333
Farm Players Total Salaries	$1,922,443
Farm Players Total Average Salaries	$1,925,526
Coaches Total Salaries	$4,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$74,603,333
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$232,872,603
Projected Bank Account	$232,872,603

Pro Players Salaries
Filip Forsberg (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Sami Vatanen (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Ryan Ellis (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Ondrej Palat (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Matthew Boldy (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Ryan Johansen (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Nikolaj Ehlers (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Sergei Bobrovsky (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Derek Stepan (1 Way Contract)	$4,510,000 (1)
-Salary Remaining :	$4,510,000
-Salary Average :	$4,510,000
-Salary Average Remaining :	$4,510,000
Gabriel Vilardi (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
Ben Chiarot (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Anthony Beauvillier (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Nicolas Hague (1 Way Contract)	$2,700,000 (1)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Joel Armia (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Brett Kulak (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Egor Zamula (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Casey Desmith (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Leo Carlsson	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Jiri Kulich	$918,333 (2)
-Salary Remaining :	$918,333
-Salary Average :	$918,333
-Salary Average Remaining :	$918,333
Nathan Bastian (1 Way Contract)	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Pavel Dorofeyev (1 Way Contract)	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Jacob Moverare (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Chris Tierney (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 25 : $74,403,333
Year 26 : $49,793,333
Year 27 : $26,500,000
Year 28 : $13,000,000
Salary Average Commitment
Year 25 : $74,603,333
Year 26 : $49,593,333
Year 27 : $26,500,000
Year 28 : $13,000,000
Salary Cap with 1 Way Contract
Year 25 : $73,828,336
Year 26 : $48,818,332
Year 27 : $26,500,000
Year 28 : $13,000,000

Farm Players Salaries
Gavin Brindley	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Luca Cagnoni	$89,500 (3)
Salary Remaining :	$89,500
Salary Average :	$89,500
Salary Average Remaining :	$89,500
Alexander Holtz	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nikita Chibrikov	$87,583 (2)
Salary Remaining :	$87,583
Salary Average :	$87,583
Salary Average Remaining :	$87,583
Simon Robertsson	$86,750 (3)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Sebastian Cossa	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Gleb Trikozov	$86,250 (3)
Salary Remaining :	$86,250
Salary Average :	$86,250
Salary Average Remaining :	$86,250
Ryan O'Rourke	$85,583 (1)
Salary Remaining :	$85,583
Salary Average :	$85,583
Salary Average Remaining :	$85,583
Matthew Seminoff	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ilya Nikolaev	$83,667 (1)
Salary Remaining :	$83,667
Salary Average :	$83,667
Salary Average Remaining :	$83,667
Samu Tuomaala	$83,083 (2)
Salary Remaining :	$83,083
Salary Average :	$83,083
Salary Average Remaining :	$83,083
Danil Gushchin	$82,833 (1)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Sasha Pastujov	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Zack Ostapchuk	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Stanislav Svozil	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Tyler Tullio	$82,333 (1)
Salary Remaining :	$82,333
Salary Average :	$82,333
Salary Average Remaining :	$82,333
Tuukka Tieksola	$82,333 (1)
Salary Remaining :	$82,333
Salary Average :	$82,333
Salary Average Remaining :	$82,333
William Villeneuve	$81,778 (1)
Salary Remaining :	$81,778
Salary Average :	$81,778
Salary Average Remaining :	$81,778
Daniil Miromanov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tobias Bjornfot	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ty Smith	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Greg McKegg	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Austin Czarnik	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dustin Tokarski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Colin Blackwell	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Taylor Fedun	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 25 : $1,922,443
Year 26 : $946,999
Year 27 : $357,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,925,526
Year 26 : $946,999
Year 27 : $357,500
Year 28 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7887 - $70 - 0 - 0,00%
Level 2:	3943 - $45 - 0 - 0,00%
Level 3:	4929 - $35 - 0 - 0,00%
Level 4:	1972 - $28 - 0 - 0,00%
Luxury :	986 - $170 - 0 - 0,00%
Total Capacity :	19717
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,741,667
Pro Players Total Average Salaries	$78,741,667
Farm Players Total Salaries	$1,784,916
Farm Players Total Average Salaries	$1,784,916
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$78,741,667
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$262,668,684
Projected Bank Account	$262,668,684

Pro Players Salaries
Matthew Tkachuk (1 Way Contract)	$9,000,000 (6)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Nikita Kucherov (1 Way Contract)	$8,500,000 (4)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Mark Scheifele (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Seth Jones (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Robert Thomas (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Ivan Provorov (1 Way Contract)	$6,000,000 (6)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Valeri Nichushkin (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Tristan Jarry (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Ukko-Pekka Luukkonen (1 Way Contract)	$3,750,000 (5)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Sam Bennett (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Brandon Montour (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Mason Marchment (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,600,000
Jordan Greenway (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Alexander Kerfoot (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Juuso Valimaki (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Philipp Kurashev (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Wyatt Kaiser	$916,667 (1)
-Salary Remaining :	$916,667
-Salary Average :	$916,667
-Salary Average Remaining :	$916,667
Mattias Janmark (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Erik Gustafsson (1 Way Contract)	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Oskar Back	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Mathieu Olivier (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Carl Grundstrom (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 25 : $78,741,667
Year 26 : $62,225,000
Year 27 : $58,250,000
Year 28 : $50,750,000
Salary Average Commitment
Year 25 : $78,741,667
Year 26 : $62,225,000
Year 27 : $58,250,000
Year 28 : $50,750,000
Salary Cap with 1 Way Contract
Year 25 : $78,741,667
Year 26 : $62,225,000
Year 27 : $58,250,000
Year 28 : $50,750,000

Farm Players Salaries
Konsta Helenius	$97,500 (4)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Brandon Coe	$85,083 (1)
Salary Remaining :	$85,083
Salary Average :	$85,083
Salary Average Remaining :	$85,083
Dylan Roobroeck	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Daemon Hunt	$82,833 (1)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Leevi Merilainen	$82,000 (2)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Ville Heinola	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Nils Aman	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Fredrik Olofsson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Connor Mackey	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Reese Johnson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Max McCormick	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matt Kiersted	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mackenzie MacEachern	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Will Butcher	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Zack MacEwen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
MacKenzie Entwistle	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lassi Thomson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brandon Bussi	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nathan Legare	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Samuel Poulin	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gerald Mayhew	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Wyatt Kalynuk	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Cam Morrison	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Spencer Smallman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Denis Gurianov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 25 : $1,784,916
Year 26 : $728,750
Year 27 : $94,250
Year 28 : $94,250
Salary Average Commitment
Year 25 : $1,784,916
Year 26 : $732,000
Year 27 : $97,500
Year 28 : $97,500

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	7660 - $75 - 0 - 0,00%
Level 2:	3830 - $55 - 0 - 0,00%
Level 3:	4788 - $30 - 0 - 0,00%
Level 4:	1914 - $20 - 0 - 0,00%
Luxury :	958 - $120 - 0 - 0,00%
Total Capacity :	19150
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - $40 - 0 - 0,00%
Farm Level 2:	3000 - $25 - 0 - 0,00%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,280,000
Pro Players Total Average Salaries	$65,280,000
Farm Players Total Salaries	$1,742,159
Farm Players Total Average Salaries	$1,745,243
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$65,280,000
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$196,110,236
Projected Bank Account	$196,110,236

Pro Players Salaries
Rasmus Dahlin (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Pierre-Luc Dubois (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Andrew Mangiapane (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$4,800,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Tyler Bertuzzi (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Drake Batherson (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Phillip Danault (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Vladislav Namestnikov (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Rickard Rakell (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Brady Skjei (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Owen Tippett (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Kevin Hayes (1 Way Contract)	$3,700,000 (1)
-Salary Remaining :	$3,700,000
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,700,000
Cameron Talbot (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Scott Mayfield (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Zemgus Girgensons (1 Way Contract)	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Peyton Krebs (1 Way Contract)	$1,225,000 (2)
-Salary Remaining :	$1,225,000
-Salary Average :	$1,225,000
-Salary Average Remaining :	$1,225,000
Joseph Veleno (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Kevin Lankinen (1 Way Contract)	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Caedan Bankier (1 Way Contract)	$867,500 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$867,500
-Salary Average :	$867,500
-Salary Average Remaining :	$867,500
Dylan Samberg (1 Way Contract)	$837,500 (1)
-Salary Remaining :	$837,500
-Salary Average :	$837,500
-Salary Average Remaining :	$837,500
Parker Kelly (1 Way Contract)	$825,000 (2)
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Michael Eyssimont (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Sam Malinski (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Jimmy Vesey (1 Way Contract)	$0 (0)
Pierre-Olivier Joseph (1 Way Contract)	$0 (0)
Derek Forbort (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 25 : $65,280,000
Year 26 : $35,717,500
Year 27 : $24,050,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $65,280,000
Year 26 : $35,717,500
Year 27 : $24,050,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $64,412,500
Year 26 : $34,850,000
Year 27 : $24,050,000
Year 28 : $8,000,000

Farm Players Salaries
Filip Bystedt	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Matt Stienburg	$89,875 (1)
Salary Remaining :	$89,875
Salary Average :	$89,875
Salary Average Remaining :	$89,875
Shakir Mukhamadullin	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Nikke Kokko	$89,167 (3)
Salary Remaining :	$89,167
Salary Average :	$89,167
Salary Average Remaining :	$89,167
Joel Blomqvist	$88,667 (2)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Tomas Suchanek	$87,000 (2)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Yan Kuznetsov	$87,000 (1)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Marek Alscher	$86,500 (3)
Salary Remaining :	$86,500
Salary Average :	$86,500
Salary Average Remaining :	$86,500
Bogdan Trineyev	$85,917 (2)
Salary Remaining :	$85,917
Salary Average :	$85,917
Salary Average Remaining :	$85,917
Henri Nikkanen	$85,917 (1)
Salary Remaining :	$85,917
Salary Average :	$85,917
Salary Average Remaining :	$85,917
Danila Klimovich	$85,583 (1)
Salary Remaining :	$85,583
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Zach Dean	$85,250 (2)
Salary Remaining :	$85,250
Salary Average :	$85,250
Salary Average Remaining :	$85,250
Ozzy Wiesblatt	$83,533 (1)
Salary Remaining :	$83,533
Salary Average :	$83,533
Salary Average Remaining :	$83,533
Justin Robidas	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Elias Salomonsson	$81,500 (3)
Salary Remaining :	$81,500
Salary Average :	$81,500
Salary Average Remaining :	$81,500
Alec Regula	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lucas Johansen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joel Kiviranta	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nicolas Beaudin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mads Sogaard	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Peca	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Gianni Fairbrother	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Glenn Gawdin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mikhail Maltsev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Will Bitten	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jean-Sebastien Dea	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Charles Hudon	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Clendening	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 25 : $1,742,159
Year 26 : $933,334
Year 27 : $349,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,745,243
Year 26 : $933,334
Year 27 : $349,000
Year 28 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	7026 - $200 - 0 - 0,00%
Level 2:	3513 - $120 - 0 - 0,00%
Level 3:	4391 - $75 - 0 - 0,00%
Level 4:	1757 - $45 - 0 - 0,00%
Luxury :	878 - $300 - 0 - 0,00%
Total Capacity :	17565
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,138,333
Pro Players Total Average Salaries	$82,138,333
Farm Players Total Salaries	$1,553,333
Farm Players Total Average Salaries	$1,553,333
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$82,138,333
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$280,495,791
Projected Bank Account	$280,495,791

Pro Players Salaries
Steven Stamkos (1 Way Contract)	$10,500,000 (3)
-Salary Remaining :	$10,500,000
-Salary Average :	$10,500,000
-Salary Average Remaining :	$10,500,000
William Nylander (1 Way Contract)	$8,950,000 (6)
-Salary Remaining :	$8,950,000
-Salary Average :	$8,950,000
-Salary Average Remaining :	$8,950,000
Kevin Fiala (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Filip Hronek (1 Way Contract)	$6,250,000 (7)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Jaden Schwartz (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Logan Thompson (1 Way Contract)	$5,850,000 (7)
-Salary Remaining :	$5,850,000
-Salary Average :	$5,850,000
-Salary Average Remaining :	$5,850,000
Brent Burns (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Josh Norris (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Noah Dobson (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Kirill Marchenko (1 Way Contract)	$3,850,000 (3)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Brendan Gallagher (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Sean Walker (1 Way Contract)	$2,600,000 (4)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,600,000
Michael Bunting (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Christian Dvorak (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Alexandre Texier (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Spencer Knight (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Danton Heinen (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Juraj Slafkovsky	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Lane Hutson	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Kaiden Guhle	$863,333 (1)
-Salary Remaining :	$863,333
-Salary Average :	$863,333
-Salary Average Remaining :	$863,333
Arthur Kaliyev (1 Way Contract)	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Ryan Donato (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Alex Turcotte (1 Way Contract)	$775,000 (2)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Arber Xhekaj	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Nicolas Roy (1 Way Contract)	$0 (0)
Josh Manson (1 Way Contract)	$0 (0)
Total Pro Players	26
Salary Commitment
Year 25 : $82,138,333
Year 26 : $59,225,000
Year 27 : $45,450,000
Year 28 : $30,150,000
Salary Average Commitment
Year 25 : $82,138,333
Year 26 : $59,225,000
Year 27 : $45,450,000
Year 28 : $30,150,000
Salary Cap with 1 Way Contract
Year 25 : $82,138,333
Year 26 : $59,225,000
Year 27 : $45,450,000
Year 28 : $30,150,000

Farm Players Salaries
Ivan Miroshnichenko	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Bradly Nadeau	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Luke Tuch	$91,250 (2)
Salary Remaining :	$91,250
Salary Average :	$91,250
Salary Average Remaining :	$91,250
Christian Kyrou	$87,833 (2)
Salary Remaining :	$87,833
Salary Average :	$87,833
Salary Average Remaining :	$87,833
Matthew Poitras	$87,000 (2)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Maxim Groshev	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Ethan Cardwell	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Florian Xhekaj	$86,667 (3)
Salary Remaining :	$86,667
Salary Average :	$86,667
Salary Average Remaining :	$86,667
Josh Bloom	$83,667 (2)
Salary Remaining :	$83,667
Salary Average :	$83,667
Salary Average Remaining :	$83,667
Jack Finley	$79,750 (1)
Salary Remaining :	$79,750
Salary Average :	$79,750
Salary Average Remaining :	$79,750
Lukas Cormier	$79,333 (1)
Salary Remaining :	$79,333
Salary Average :	$79,333
Salary Average Remaining :	$79,333
Ian Mitchell	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gage Goncalves	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Graeme Clarke	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Trent Miner	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ivan Prosvetov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
John Ludvig	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cam Dineen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Robin Salo	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Maxim Cajkovic	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mikhail Abramov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Wade Allison	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 25 : $1,553,333
Year 26 : $874,250
Year 27 : $178,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,553,333
Year 26 : $874,250
Year 27 : $178,500
Year 28 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	8515 - $130 - 0 - 0,00%
Level 2:	4258 - $90 - 0 - 0,00%
Level 3:	5322 - $75 - 0 - 0,00%
Level 4:	2129 - $50 - 0 - 0,00%
Luxury :	1064 - $350 - 0 - 0,00%
Total Capacity :	21288
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $30 - 0 - 0,00%
Farm Level 2:	1000 - $20 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,850,000
Pro Players Total Average Salaries	$64,850,000
Farm Players Total Salaries	$1,297,833
Farm Players Total Average Salaries	$1,294,083
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$64,850,000
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$276,809,292
Projected Bank Account	$276,809,292

Pro Players Salaries
Jamie Benn (1 Way Contract)	$8,500,000 (1)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Roman Josi (1 Way Contract)	$8,500,000 (4)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Jack Eichel (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Cam Atkinson (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Aaron Ekblad (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Adrian Kempe (1 Way Contract)	$6,250,000 (6)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Nico Hischier (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Tom Wilson (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Scott Laughton (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Semyon Varlamov (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Nick Foligno (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Adin Hill (1 Way Contract)	$1,675,000 (1)
-Salary Remaining :	$1,675,000
-Salary Average :	$1,675,000
-Salary Average Remaining :	$1,675,000
Jacob Middleton (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Nick Bjugstad (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Jack Drury (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Nino Niederreiter (1 Way Contract)	$0 (0)
Adam Pelech (1 Way Contract)	$0 (0)
Tomas Nosek (1 Way Contract)	$0 (0)
William Carrier	$0 (0)
Brett Pesce (1 Way Contract)	$0 (0)
Jake Walman (1 Way Contract)	$0 (0)
Taylor Raddysh	$0 (0)
Jordan Staal (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 25 : $64,850,000
Year 26 : $43,250,000
Year 27 : $36,750,000
Year 28 : $29,750,000
Salary Average Commitment
Year 25 : $64,850,000
Year 26 : $43,250,000
Year 27 : $36,750,000
Year 28 : $29,750,000
Salary Cap with 1 Way Contract
Year 25 : $64,850,000
Year 26 : $43,250,000
Year 27 : $36,750,000
Year 28 : $29,750,000

Farm Players Salaries
Anton Wahlberg	$86,500 (4)
Salary Remaining :	$86,500
Salary Average :	$86,500
Salary Average Remaining :	$86,500
Fabian Lysell	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Zac Jones	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$81,250
Salary Average Remaining :	$81,250
Matt Villalta	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Laurent Dauphin	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Parker Wotherspoon	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brendan Lemieux	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josh Jacobs	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Akil Thomas	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Christian Wolanin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Lomberg	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Fredrik Karlstrom	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Scott Reedy	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Luke Philp	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jake Lucchini	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Green	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Zayde Wisdom	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Brendan Perlini	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dakota Mermis	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nick Seeler	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Anton Forsberg	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Radim Zohorna	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jimmy Schuldt	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 25 : $1,297,833
Year 26 : $479,666
Year 27 : $83,333
Year 28 : $83,333
Salary Average Commitment
Year 25 : $1,294,083
Year 26 : $482,833
Year 27 : $86,500
Year 28 : $86,500

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7564 - $125 - 0 - 0,00%
Level 2:	3782 - $90 - 0 - 0,00%
Level 3:	4728 - $55 - 0 - 0,00%
Level 4:	1890 - $45 - 0 - 0,00%
Luxury :	946 - $225 - 0 - 0,00%
Total Capacity :	18910
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,239,166
Pro Players Total Average Salaries	$72,239,166
Farm Players Total Salaries	$1,951,668
Farm Players Total Average Salaries	$1,952,001
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$72,239,166
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$245,271,555
Projected Bank Account	$245,271,555

Pro Players Salaries
David Pastrnak (1 Way Contract)	$11,000,000 (7)
-Salary Remaining :	$11,000,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$11,000,000
Moritz Seider (1 Way Contract)	$8,550,000 (7)
-Salary Remaining :	$8,550,000
-Salary Average :	$8,550,000
-Salary Average Remaining :	$8,550,000
Reilly Smith (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Joel Eriksson Ek (1 Way Contract)	$5,500,000 (5)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Darcy Kuemper (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Jaccob Slavin (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Dawson Mercer (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Joel Farabee (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Oscar Klefbom (1 Way Contract)	$3,900,000 (1)
-Salary Remaining :	$3,900,000
-Salary Average :	$3,900,000
-Salary Average Remaining :	$3,900,000
Joseph Woll (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Janis Moser (1 Way Contract)	$3,375,000 (2)
-Salary Remaining :	$3,375,000
-Salary Average :	$3,375,000
-Salary Average Remaining :	$3,375,000
Jack Roslovic (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Cole Perfetti (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Martin Fehervary (1 Way Contract)	$1,675,000 (2)
-Salary Remaining :	$1,675,000
-Salary Average :	$1,675,000
-Salary Average Remaining :	$1,675,000
Logan Cooley	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Will Smith	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Drew Helleson	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Noah Cates (1 Way Contract)	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Jake Neighbours	$835,833 (1)
-Salary Remaining :	$835,833
-Salary Average :	$835,833
-Salary Average Remaining :	$835,833
Will Cuylle	$828,333 (1)
-Salary Remaining :	$828,333
-Salary Average :	$828,333
-Salary Average Remaining :	$828,333
Jonatan Berggren (1 Way Contract)	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Michael McLeod (1 Way Contract)	$0 (0)
Filip Zadina (1 Way Contract)	$0 (0)
Carson Soucy (1 Way Contract)	$0 (0)
Mikael Backlund (1 Way Contract)	$0 (0)
Brian Dumoulin (1 Way Contract)	$0 (0)
Total Pro Players	26
Salary Commitment
Year 25 : $72,239,166
Year 26 : $58,000,000
Year 27 : $38,000,000
Year 28 : $28,550,000
Salary Average Commitment
Year 25 : $72,239,166
Year 26 : $58,000,000
Year 27 : $38,000,000
Year 28 : $28,550,000
Salary Cap with 1 Way Contract
Year 25 : $72,239,166
Year 26 : $58,000,000
Year 27 : $38,000,000
Year 28 : $28,550,000

Farm Players Salaries
Artyom Levshunov	$97,500 (3)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Stephen Halliday	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Drew Commesso	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Sam Colangelo	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Charles-Alexis Legault	$91,583 (3)
Salary Remaining :	$91,583
Salary Average :	$91,583
Salary Average Remaining :	$91,583
Adam Engstrom	$89,667 (3)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Helge Grans	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$84,750
Salary Average Remaining :	$84,750
Mavrik Bourque	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Jakub Dvorak	$87,000 (4)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Jayden Grubbe	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Michael Milne	$86,167 (1)
Salary Remaining :	$86,167
Salary Average :	$86,167
Salary Average Remaining :	$86,167
William Trudeau	$85,667 (1)
Salary Remaining :	$85,667
Salary Average :	$85,667
Salary Average Remaining :	$85,667
Joshua Roy	$83,500 (2)
Salary Remaining :	$83,500
Salary Average :	$83,500
Salary Average Remaining :	$83,500
Logan Brown	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Juuso Parssinen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Akira Schmid	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Corey Schueneman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Olivier Rodrigue	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tyler Madden	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Andreas Englund	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jacob Perreault	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gemel Smith	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Brayden Tracey	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Sampo Ranta	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Gustav Lindstrom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Amadio	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Layton Ahac	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Blake McLaughlin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brandon Davidson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 25 : $1,951,668
Year 26 : $978,000
Year 27 : $362,750
Year 28 : $84,000
Salary Average Commitment
Year 25 : $1,952,001
Year 26 : $976,000
Year 27 : $365,750
Year 28 : $87,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	7402 - $200 - 0 - 0,00%
Level 2:	3701 - $150 - 0 - 0,00%
Level 3:	4627 - $80 - 0 - 0,00%
Level 4:	1851 - $50 - 0 - 0,00%
Luxury :	925 - $300 - 0 - 0,00%
Total Capacity :	18506
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - $40 - 0 - 0,00%
Farm Level 2:	3000 - $25 - 0 - 0,00%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,700,000
Pro Players Total Average Salaries	$84,637,500
Farm Players Total Salaries	$1,612,167
Farm Players Total Average Salaries	$1,612,167
Coaches Total Salaries	$4,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$84,637,500
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$342,714,198
Projected Bank Account	$342,714,198

Pro Players Salaries
Auston Matthews (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Patrick Kane (1 Way Contract)	$7,500,000 (2)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Artemi Panarin (1 Way Contract)	$7,500,000 (3)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Jared Spurgeon (1 Way Contract)	$6,575,000 (3)
-Salary Remaining :	$6,575,000
-Salary Average :	$6,575,000
-Salary Average Remaining :	$6,575,000
Chandler Stephenson (1 Way Contract)	$6,250,000 (7)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Justin Faulk (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Juuse Saros (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Conor Garland (1 Way Contract)	$4,950,000 (6)
-Salary Remaining :	$4,950,000
-Salary Average :	$4,950,000
-Salary Average Remaining :	$4,950,000
Brayden Schenn (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Viktor Arvidsson (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Cody Ceci (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$3,800,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,800,000
Tyler Myers (1 Way Contract)	$3,800,000 (3)
-Salary Remaining :	$3,800,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,800,000
T.J. Brodie (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Anders Lee (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Calvin de Haan (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Tanner Jeannot (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Dakota Joshua (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Cayden Primeau (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$950,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Drew O'Connor (1 Way Contract)	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Justus Annunen (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$837,500
-Salary Average Remaining :	$837,500
Devin Shore (1 Way Contract)	$0 (0)
Ross Colton (1 Way Contract)	$0 (0)
Johnathan Kovacevic (1 Way Contract)	$0 (0)
Jalen Chatfield	$0 (0)
Vitek Vanecek (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 25 : $84,700,000
Year 26 : $46,950,000
Year 27 : $34,075,000
Year 28 : $11,200,000
Salary Average Commitment
Year 25 : $84,637,500
Year 26 : $46,912,500
Year 27 : $34,075,000
Year 28 : $11,200,000
Salary Cap with 1 Way Contract
Year 25 : $83,787,500
Year 26 : $46,912,500
Year 27 : $34,075,000
Year 28 : $11,200,000

Farm Players Salaries
Alexei Kolosov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Matthew Maggio	$87,000 (2)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Miko Matikka	$87,000 (3)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Luca Del Bel Belluz	$86,000 (3)
Salary Remaining :	$86,000
Salary Average :	$86,000
Salary Average Remaining :	$86,000
Cross Hanas	$85,917 (1)
Salary Remaining :	$85,917
Salary Average :	$85,917
Salary Average Remaining :	$85,917
Adam Ginning	$78,750 (2)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Riley Stillman	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Travis Boyd	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jarred Tinordi	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brendan Gaunce	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Clark Bishop	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kyle Capobianco	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Victor Soderstrom	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Shane Bowers	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Samuel Fagemo	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Markus Niemelainen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Pontus Holmberg	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Riley Nash	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Austin Wagner	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Joshua Ho-Sang	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Tarmo Reunanen	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Serron Noel	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 25 : $1,612,167
Year 26 : $896,250
Year 27 : $173,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,612,167
Year 26 : $896,250
Year 27 : $173,000
Year 28 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7050 - $70 - 0 - 0,00%
Level 2:	3525 - $50 - 0 - 0,00%
Level 3:	4406 - $30 - 0 - 0,00%
Level 4:	1763 - $20 - 0 - 0,00%
Luxury :	881 - $135 - 0 - 0,00%
Total Capacity :	17625
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,029,167
Pro Players Total Average Salaries	$61,866,667
Farm Players Total Salaries	$1,522,249
Farm Players Total Average Salaries	$1,522,249
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$61,866,667
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$190,281,526
Projected Bank Account	$190,281,526

Pro Players Salaries
Cam Fowler (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Tuukka Rask (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Colton Parayko (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Chris Kreider (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Ryan Strome (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Nick Schmaltz (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Nicklas Backstrom (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Cole Caufield (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Thomas Harley (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Anthony Duclair (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Eetu Luostarinen (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Dante Fabbro (1 Way Contract)	$2,225,000 (4)
-Salary Remaining :	$2,225,000
-Salary Average :	$2,225,000
-Salary Average Remaining :	$2,225,000
Jack McBain (1 Way Contract)	$1,600,000 (1)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
William Borgen (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Henri Jokiharju (1 Way Contract)	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Jordan Harris	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$837,500
-Salary Average Remaining :	$837,500
Owen Power	$916,667 (1)
-Salary Remaining :	$916,667
-Salary Average :	$916,667
-Salary Average Remaining :	$916,667
Lukas Reichel (1 Way Contract)	$887,500 (2)
-Salary Remaining :	$887,500
-Salary Average :	$887,500
-Salary Average Remaining :	$887,500
Oskar Sundqvist (1 Way Contract)	$0 (0)
Bryan Rust (1 Way Contract)	$0 (0)
Mats Zuccarello (1 Way Contract)	$0 (0)
Casey Cizikas (1 Way Contract)	$0 (0)
Kaapo Kahkonen (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 25 : $60,029,167
Year 26 : $38,112,500
Year 27 : $28,725,000
Year 28 : $12,225,000
Salary Average Commitment
Year 25 : $61,866,667
Year 26 : $38,112,500
Year 27 : $28,725,000
Year 28 : $12,225,000
Salary Cap with 1 Way Contract
Year 25 : $61,866,667
Year 26 : $38,112,500
Year 27 : $28,725,000
Year 28 : $12,225,000

Farm Players Salaries
Dalibor Dvorsky	$91,833 (4)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Thomas Bordeleau	$91,667 (1)
Salary Remaining :	$91,667
Salary Average :	$91,667
Salary Average Remaining :	$91,667
Sean Behrens (Out of Payroll)	$90,583 (3)
Salary Remaining :	$90,583
Salary Average :	$90,583
Salary Average Remaining :	$90,583
Liam Ohgren	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Karl Henriksson	$87,000 (1)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Jayden Struble	$86,750 (1)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Tyler Boucher	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Owen Beck	$85,333 (3)
Salary Remaining :	$85,333
Salary Average :	$85,333
Salary Average Remaining :	$85,333
Samuel Knazko	$84,750 (1)
Salary Remaining :	$84,750
Salary Average :	$84,750
Salary Average Remaining :	$84,750
Jakub Brabenec	$82,833 (2)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Alexander Suzdalev	$81,500 (3)
Salary Remaining :	$81,500
Salary Average :	$81,500
Salary Average Remaining :	$81,500
Ville Koivunen	$80,583 (3)
Salary Remaining :	$80,583
Salary Average :	$80,583
Salary Average Remaining :	$80,583
Jack Studnicka	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dryden Hunt	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josh Dunne	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Noah Juulsen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Malcolm Subban	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Angus Crookshank	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nolan Stevens	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Joe Snively	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Cooper Marody	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mason Millman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Andy Welinski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kevin Rooney	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Louis Domingue	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 25 : $1,612,832
Year 26 : $684,499
Year 27 : $515,333
Year 28 : $88,667
Salary Average Commitment
Year 25 : $1,612,832
Year 26 : $687,665
Year 27 : $518,499
Year 28 : $91,833

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6870 - $100 - 0 - 0,00%
Level 2:	3435 - $80 - 0 - 0,00%
Level 3:	4294 - $60 - 0 - 0,00%
Level 4:	1717 - $40 - 0 - 0,00%
Luxury :	858 - $300 - 0 - 0,00%
Total Capacity :	17174
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,713,333
Pro Players Total Average Salaries	$58,194,167
Farm Players Total Salaries	$1,688,000
Farm Players Total Average Salaries	$1,688,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$58,194,167
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$236,713,897
Projected Bank Account	$236,713,897

Pro Players Salaries
Brayden Point (1 Way Contract)	$9,500,000 (6)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Jake Guentzel (1 Way Contract)	$9,000,000 (6)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Brock Boeser (1 Way Contract)	$5,650,000 (1)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Andrei Kuzmenko	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Sean Durzi (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Rasmus Andersson (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Michael Matheson (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Elvis Merzlikins (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Dominik Kubalik (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Mikey Anderson (1 Way Contract)	$3,000,000 (6)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Adam Lowry (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Connor Ingram (1 Way Contract)	$1,900,000 (2)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Colin Miller (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Evan Rodrigues (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Jackson Lacombe	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Jack Quinn	$863,333 (1)
-Salary Remaining :	$863,333
-Salary Average :	$894,167
-Salary Average Remaining :	$894,167
Alexander Alexeyev (1 Way Contract)	$825,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Jacob Bernard-Docker	$0 (0)
Steven Lorentz (1 Way Contract)	$0 (0)
Frederick Gaudreau (1 Way Contract)	$0 (0)
Anthony Mantha (1 Way Contract)	$0 (0)
Erik Haula (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 25 : $62,713,333
Year 26 : $43,650,000
Year 27 : $26,500,000
Year 28 : $26,500,000
Salary Average Commitment
Year 25 : $58,194,167
Year 26 : $43,650,000
Year 27 : $26,500,000
Year 28 : $26,500,000
Salary Cap with 1 Way Contract
Year 25 : $57,369,168
Year 26 : $43,650,000
Year 27 : $26,500,000
Year 28 : $26,500,000

Farm Players Salaries
Ryan Johnson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Xavier Bourgault	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Reid Schaefer	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Calle Clang	$87,833 (2)
Salary Remaining :	$87,833
Salary Average :	$87,833
Salary Average Remaining :	$87,833
Noah Warren	$86,500 (3)
Salary Remaining :	$86,500
Salary Average :	$86,500
Salary Average Remaining :	$86,500
Carl Lindbom	$84,000 (2)
Salary Remaining :	$84,000
Salary Average :	$84,000
Salary Average Remaining :	$84,000
Oskar Pettersson	$83,500 (3)
Salary Remaining :	$83,500
Salary Average :	$83,500
Salary Average Remaining :	$83,500
Oskar Steen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jujhar Khaira	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joseph Blandisi	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Louie Belpedio	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Hudson Fasching	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Phillips	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nate Schnarr	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Egor Sokolov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Raphael Lavoie	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tyce Thompson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Colton White	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ethan Prow	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Wyatt Newpower	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Jake Wise	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Hugo Alnefelt	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Josh Brook	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
A.J. Greer	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 25 : $1,688,000
Year 26 : $430,500
Year 27 : $258,667
Year 28 : $0
Salary Average Commitment
Year 25 : $1,688,000
Year 26 : $430,500
Year 27 : $258,667
Year 28 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	7716 - $125 - 0 - 0,00%
Level 2:	3858 - $100 - 0 - 0,00%
Level 3:	4822 - $75 - 0 - 0,00%
Level 4:	1929 - $40 - 0 - 0,00%
Luxury :	964 - $300 - 0 - 0,00%
Total Capacity :	19289
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $20 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,352,500
Pro Players Total Average Salaries	$69,508,334
Farm Players Total Salaries	$1,612,750
Farm Players Total Average Salaries	$1,612,750
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$69,508,334
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$372,670,862
Projected Bank Account	$372,670,862

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$10,500,000 (6)
-Salary Remaining :	$10,500,000
-Salary Average :	$10,500,000
-Salary Average Remaining :	$10,500,000
Oliver Ekman-Larsson (1 Way Contract)	$8,250,000 (3)
-Salary Remaining :	$8,250,000
-Salary Average :	$8,250,000
-Salary Average Remaining :	$8,250,000
Jason Robertson (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
-Salary Average :	$7,125,000
-Salary Average Remaining :	$7,125,000
Mark Stone (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Mattias Ekholm (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Jacob Trouba (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Sean Monahan (1 Way Contract)	$5,500,000 (5)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Andrew Copp (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Alexandar Georgiev (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$3,400,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,400,000
Anthony Cirelli (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Eeli Tolvanen (1 Way Contract)	$2,475,000 (2)
-Salary Remaining :	$2,475,000
-Salary Average :	$2,475,000
-Salary Average Remaining :	$2,475,000
Jake Bean (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Dan Vladar (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Kevin Bahl (1 Way Contract)	$1,050,000 (1)
-Salary Remaining :	$1,050,000
-Salary Average :	$1,050,000
-Salary Average Remaining :	$1,050,000
Frank Nazar	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Morgan Barron (1 Way Contract)	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Dmitri Voronkov	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Connor Zary	$863,333 (1)
-Salary Remaining :	$863,333
-Salary Average :	$894,167
-Salary Average Remaining :	$894,167
Logan Stankoven	$814,167 (2)
-Salary Remaining :	$814,167
-Salary Average :	$814,167
-Salary Average Remaining :	$814,167
Ryan Lindgren (1 Way Contract)	$0 (0)
Sam Lafferty (1 Way Contract)	$0 (0)
Brandon Saad (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 25 : $70,352,500
Year 26 : $50,664,167
Year 27 : $25,200,000
Year 28 : $16,000,000
Salary Average Commitment
Year 25 : $69,508,334
Year 26 : $49,789,167
Year 27 : $25,200,000
Year 28 : $16,000,000
Salary Cap with 1 Way Contract
Year 25 : $69,508,334
Year 26 : $49,789,167
Year 27 : $25,200,000
Year 28 : $16,000,000

Farm Players Salaries
Jesper Wallstedt	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Emil Andrae	$90,333 (2)
Salary Remaining :	$90,333
Salary Average :	$90,333
Salary Average Remaining :	$90,333
Brad Lambert	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Ethan Del Mastro	$85,583 (2)
Salary Remaining :	$85,583
Salary Average :	$85,583
Salary Average Remaining :	$85,583
James Malatesta	$84,167 (2)
Salary Remaining :	$84,167
Salary Average :	$84,167
Salary Average Remaining :	$84,167
Daniil Chayka	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Calle Odelius	$81,500 (3)
Salary Remaining :	$81,500
Salary Average :	$81,500
Salary Average Remaining :	$81,500
Adam Gaudette	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Martin Frk	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jacob MacDonald	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dominic Toninato	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Vinni Lettieri	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jacob Larsson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Boris Katchouk	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jaret Anderson-Dolan	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Rasmus Kupari	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Beckman	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Walker Duehr	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brayden Pachal	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Connor Carrick	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Libor Hajek	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Chris Driedger	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Emil Bemstrom	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kurtis MacDermid	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brett Ritchie	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Maxwell Crozier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 25 : $1,612,750
Year 26 : $667,750
Year 27 : $170,167
Year 28 : $0
Salary Average Commitment
Year 25 : $1,612,750
Year 26 : $667,750
Year 27 : $170,167
Year 28 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xfinity Mobile Arena
Level 1:	7817 - $53 - 0 - 0,00%
Level 2:	3909 - $32 - 0 - 0,00%
Level 3:	4886 - $17 - 0 - 0,00%
Level 4:	1954 - $11 - 0 - 0,00%
Luxury :	977 - $115 - 0 - 0,00%
Total Capacity :	19543
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,245,000
Pro Players Total Average Salaries	$64,600,000
Farm Players Total Salaries	$1,481,751
Farm Players Total Average Salaries	$1,480,918
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$64,600,000
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$168,270,017
Projected Bank Account	$168,270,017

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$11,000,000 (5)
-Salary Remaining :	$11,000,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$11,000,000
Cale Makar (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Miro Heiskanen (1 Way Contract)	$7,450,000 (5)
-Salary Remaining :	$7,450,000
-Salary Average :	$7,450,000
-Salary Average Remaining :	$7,450,000
Seth Jarvis (1 Way Contract)	$7,000,000 (7)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Quinn Hughes (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Jesper Bratt (1 Way Contract)	$6,875,000 (6)
-Salary Remaining :	$6,875,000
-Salary Average :	$6,875,000
-Salary Average Remaining :	$6,875,000
Anton Lundell (1 Way Contract)	$5,000,000 (6)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Ryan Murray (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Trevor Zegras (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Barrett Hayton (1 Way Contract)	$1,420,000 (2)
-Salary Remaining :	$1,420,000
-Salary Average :	$1,775,000
-Salary Average Remaining :	$1,775,000
Cutter Gauthier	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Zach Benson	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Noah Gregor (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Pius Suter (1 Way Contract)	$0 (0)
Elias Lindholm (1 Way Contract)	$0 (0)
Jeremy Swayman (1 Way Contract)	$0 (0)
Jan Rutta (1 Way Contract)	$0 (0)
Tyler Motte (1 Way Contract)	$0 (0)
Matt Benning (1 Way Contract)	$0 (0)
Nick Jensen (1 Way Contract)	$0 (0)
Joonas Korpisalo (1 Way Contract)	$0 (0)
Marcus Johansson (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 25 : $64,245,000
Year 26 : $57,355,000
Year 27 : $54,275,000
Year 28 : $46,325,000
Salary Average Commitment
Year 25 : $64,600,000
Year 26 : $57,000,000
Year 27 : $54,275,000
Year 28 : $46,325,000
Salary Cap with 1 Way Contract
Year 25 : $64,600,000
Year 26 : $57,000,000
Year 27 : $54,275,000
Year 28 : $46,325,000

Farm Players Salaries
Jakub Dobes	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Fedor Svechkov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Samuel Honzek	$91,833 (4)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Chaz Lucius	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Joakim Kemell	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Viktor Neuchev	$87,000 (2)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Tristan Luneau	$86,500 (3)
Salary Remaining :	$86,500
Salary Average :	$86,500
Salary Average Remaining :	$86,500
Hendrix Lapierre	$86,333 (1)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Jakub Demek	$85,168 (2)
Salary Remaining :	$85,168
Salary Average :	$85,168
Salary Average Remaining :	$85,168
Jake Chiasson	$84,333 (2)
Salary Remaining :	$84,333
Salary Average :	$84,333
Salary Average Remaining :	$84,333
Dennis Cholowski	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gage Quinney	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joe Hicketts	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mark Friedman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jakob Pelletier	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jonas Rondbjerg	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$76,667
Salary Average Remaining :	$76,667
Felix Sandstrom	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Maxime Lajoie	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Matthew Strome	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Curtis Hall	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jakub Zboril	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Rourke Chartier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Simon Lundmark	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gustav Olofsson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Cracknell	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 25 : $1,481,751
Year 26 : $934,752
Year 27 : $341,334
Year 28 : $88,667
Salary Average Commitment
Year 25 : $1,480,918
Year 26 : $937,918
Year 27 : $344,500
Year 28 : $91,833

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Lenovo Center
Level 1:	7464 - $75 - 0 - 0,00%
Level 2:	3732 - $60 - 0 - 0,00%
Level 3:	4665 - $42 - 0 - 0,00%
Level 4:	1866 - $30 - 0 - 0,00%
Luxury :	933 - $180 - 0 - 0,00%
Total Capacity :	18660
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,119,167
Pro Players Total Average Salaries	$77,619,167
Farm Players Total Salaries	$1,376,083
Farm Players Total Average Salaries	$1,377,666
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$77,619,167
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$259,994,309
Projected Bank Account	$259,994,309

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$10,000,000 (6)
-Salary Remaining :	$10,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Mika Zibanejad (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$10,000,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Brandon Hagel (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
John Gibson (1 Way Contract)	$6,400,000 (4)
-Salary Remaining :	$6,400,000
-Salary Average :	$6,400,000
-Salary Average Remaining :	$6,400,000
Matt Duchene (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Tyson Barrie (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Tyler Toffoli (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Evan Bouchard (1 Way Contract)	$4,300,000 (1)
-Salary Remaining :	$4,300,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$4,300,000
John Marino (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Max Domi (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Olli Maatta (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Adam Henrique (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Andrew Peeke (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Cam York (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Fabian Zetterlund (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Alexei Toropchenko (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Henry Thrun (1 Way Contract)	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Jackson Blake	$905,833 (2)
-Salary Remaining :	$905,833
-Salary Average :	$905,833
-Salary Average Remaining :	$905,833
Brett Howden (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Zachary Bolduc	$863,334 (2)
-Salary Remaining :	$863,334
-Salary Average :	$863,334
-Salary Average Remaining :	$863,334
Michael McCarron (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Keegan Kolesar (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Alex Nedeljkovic (1 Way Contract)	$0 (0)
Jonathan Drouin (1 Way Contract)	$0 (0)
Beck Malenstyn	$0 (0)
Luke Kunin (1 Way Contract)	$0 (0)
Charlie Lindgren	$0 (0)
Logan Stanley (1 Way Contract)	$0 (0)
Total Pro Players	28
Salary Commitment
Year 25 : $79,119,167
Year 26 : $57,594,167
Year 27 : $35,650,000
Year 28 : $29,650,000
Salary Average Commitment
Year 25 : $77,619,167
Year 26 : $57,094,167
Year 27 : $35,400,000
Year 28 : $31,400,000
Salary Cap with 1 Way Contract
Year 25 : $77,619,167
Year 26 : $57,094,167
Year 27 : $35,400,000
Year 28 : $31,400,000

Farm Players Salaries
Otto Stenberg	$95,000 (4)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Mackie Samoskevich	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Julian Lutz	$92,333 (3)
Salary Remaining :	$92,333
Salary Average :	$92,333
Salary Average Remaining :	$92,333
Dylan Peterson	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
William Dufour	$85,917 (1)
Salary Remaining :	$85,917
Salary Average :	$85,917
Salary Average Remaining :	$85,917
Conor Timmins	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$81,250
Salary Average Remaining :	$81,250
Jean-Luc Foudy	$84,750 (1)
Salary Remaining :	$84,750
Salary Average :	$87,833
Salary Average Remaining :	$87,833
Ivan Ivan	$84,500 (1)
Salary Remaining :	$84,500
Salary Average :	$84,500
Salary Average Remaining :	$84,500
Anttoni Honka	$83,667 (1)
Salary Remaining :	$83,667
Salary Average :	$83,667
Salary Average Remaining :	$83,667
Donovan Sebrango	$82,833 (1)
Salary Remaining :	$82,833
Salary Average :	$85,083
Salary Average Remaining :	$85,083
Jan Mysak	$82,833 (1)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Cameron Hughes	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Dipietro	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Philip Kemp	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Valtteri Puustinen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Max Gildon	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Cavan Fitzgerald	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Jan Jenik	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Aleksi Heponiemi	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alexander True	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Frederic Allard	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Patrick Brown	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Carson Meyer	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 25 : $1,376,083
Year 26 : $270,916
Year 27 : $184,166
Year 28 : $91,833
Salary Average Commitment
Year 25 : $1,377,666
Year 26 : $274,083
Year 27 : $187,333
Year 28 : $95,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6318 - $500 - 0 - 0,00%
Level 2:	3159 - $320 - 0 - 0,00%
Level 3:	3948 - $200 - 0 - 0,00%
Level 4:	1580 - $120 - 0 - 0,00%
Luxury :	790 - $999 - 0 - 0,00%
Total Capacity :	15795
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $40 - 0 - 0,00%
Farm Level 2:	1000 - $20 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,012,500
Pro Players Total Average Salaries	$71,000,000
Farm Players Total Salaries	$1,605,416
Farm Players Total Average Salaries	$1,605,416
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,333,333
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$71,000,000
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$791,584,865
Projected Bank Account	$791,584,865

Pro Players Salaries
Gabriel Landeskog (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$8,000,000
-Salary Average :	$7,775,000
-Salary Average Remaining :	$7,775,000
James van Riemsdyk (1 Way Contract)	$7,250,000 (2)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Dylan Cozens (1 Way Contract)	$6,100,000 (6)
-Salary Remaining :	$6,100,000
-Salary Average :	$6,100,000
-Salary Average Remaining :	$6,100,000
Hampus Lindholm (1 Way Contract)	$5,850,000 (4)
-Salary Remaining :	$5,850,000
-Salary Average :	$5,850,000
-Salary Average Remaining :	$5,850,000
Alex Killorn (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Alex Tuch (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Alexander Wennberg (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Matias Maccelli (1 Way Contract)	$3,425,000 (3)
-Salary Remaining :	$3,425,000
-Salary Average :	$3,425,000
-Salary Average Remaining :	$3,425,000
Mackenzie Blackwood (1 Way Contract)	$3,125,000 (3)
-Salary Remaining :	$3,125,000
-Salary Average :	$3,125,000
-Salary Average Remaining :	$3,125,000
Filip Chytil (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Alex Iafallo (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Justin Holl (1 Way Contract)	$2,400,000 (2)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Cole Sillinger (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Timothy Liljegren (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Jamie Drysdale (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Jeremy Lauzon (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Teddy Blueger (1 Way Contract)	$1,800,000 (2)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
Isac Lundestrom (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Anthony Stolarz (1 Way Contract)	$1,262,500 (3)
-Salary Remaining :	$1,262,500
-Salary Average :	$1,262,500
-Salary Average Remaining :	$1,262,500
Kevin Stenlund (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Jake Sanderson	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Nick Perbix	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$812,500
-Salary Average Remaining :	$812,500
Klim Kostin (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Bobby McMann (1 Way Contract)	$0 (0)
Total Pro Players	24
Salary Commitment
Year 25 : $71,012,500
Year 26 : $58,337,500
Year 27 : $27,762,500
Year 28 : $13,950,000
Salary Average Commitment
Year 25 : $71,000,000
Year 26 : $59,487,500
Year 27 : $29,537,500
Year 28 : $13,950,000
Salary Cap with 1 Way Contract
Year 25 : $69,225,008
Year 26 : $58,487,500
Year 27 : $29,537,500
Year 28 : $13,950,000

Farm Players Salaries
Nate Danielson	$91,833 (4)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
William Stromgren	$90,083 (2)
Salary Remaining :	$90,083
Salary Average :	$90,083
Salary Average Remaining :	$90,083
Noah Ostlund	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Ville Ottavainen	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Trevor Kuntar	$86,750 (1)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Noel Gunler	$86,250 (1)
Salary Remaining :	$86,250
Salary Average :	$86,250
Salary Average Remaining :	$86,250
Dylan Garand	$82,833 (1)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Fraser Minten	$81,667 (3)
Salary Remaining :	$81,667
Salary Average :	$81,667
Salary Average Remaining :	$81,667
Samuel Helenius	$80,583 (2)
Salary Remaining :	$80,583
Salary Average :	$80,583
Salary Average Remaining :	$80,583
Guillaume Brisebois	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Phillip Di Giuseppe	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brian Pinho	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cole Bardreau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Madison Bowey	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Robertson	$77,500 (3)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Steven Santini	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Riley Tufte	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Filip Hallander	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mac Hollowell	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Collin Delia	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Dylan Sikura	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Seth Helgeson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nick Cousins	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 25 : $1,605,416
Year 26 : $903,917
Year 27 : $336,501
Year 28 : $88,667
Salary Average Commitment
Year 25 : $1,605,416
Year 26 : $907,083
Year 27 : $339,667
Year 28 : $91,833

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	6118 - $180 - 0 - 0,00%
Level 2:	3059 - $110 - 0 - 0,00%
Level 3:	3824 - $70 - 0 - 0,00%
Level 4:	1528 - $50 - 0 - 0,00%
Luxury :	765 - $250 - 0 - 0,00%
Total Capacity :	15294
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,824,125
Pro Players Total Average Salaries	$71,824,125
Farm Players Total Salaries	$1,615,500
Farm Players Total Average Salaries	$1,615,500
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$71,824,125
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$422,638,123
Projected Bank Account	$422,638,123

Pro Players Salaries
John Carlson (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Jack Hughes (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Alex DeBrincat (1 Way Contract)	$7,875,000 (3)
-Salary Remaining :	$7,875,000
-Salary Average :	$7,875,000
-Salary Average Remaining :	$7,875,000
Connor Hellebuyck (1 Way Contract)	$7,500,000 (7)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Vincent Trocheck (1 Way Contract)	$6,625,000 (3)
-Salary Remaining :	$6,625,000
-Salary Average :	$6,625,000
-Salary Average Remaining :	$6,625,000
Taylor Hall (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
David Perron (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Brandon Carlo (1 Way Contract)	$4,000,000 (5)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Dmitri Orlov (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Samuel Girard (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Connor Brown (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Nate Schmidt (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Sean Kuraly (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Brock Faber	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Christian Fischer (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Rafael Harvey-Pinard (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Alex Laferriere	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Philip Broberg	$874,125 (1)
-Salary Remaining :	$874,125
-Salary Average :	$874,125
-Salary Average Remaining :	$874,125
Luke Glendening (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Laurent Brossoit (1 Way Contract)	$0 (0)
Brady Tkachuk (1 Way Contract)	$0 (0)
Vincent Desharnais	$0 (0)
Joey Daccord	$0 (0)
Total Pro Players	23
Salary Commitment
Year 25 : $71,824,125
Year 26 : $48,250,000
Year 27 : $48,250,000
Year 28 : $22,250,000
Salary Average Commitment
Year 25 : $71,824,125
Year 26 : $48,250,000
Year 27 : $48,250,000
Year 28 : $22,250,000
Salary Cap with 1 Way Contract
Year 25 : $70,924,125
Year 26 : $48,250,000
Year 27 : $48,250,000
Year 28 : $22,250,000

Farm Players Salaries
Shai Buium	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Domenick Fensore	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Felix Unger Sorum	$83,167 (4)
Salary Remaining :	$83,167
Salary Average :	$83,167
Salary Average Remaining :	$83,167
Eemil Viro	$82,833 (1)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Martin Chromiak	$82,000 (1)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Chris Wagner	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Philippe Myers	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kevin Connauton	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brandon Gignac	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Givani Smith	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Ruzicka	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Rem Pitlick	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ben Meyers	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
James Hamblin	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Emilio Pettersen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Michael Pezzetta	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kevin Mandolese	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Michal Teply	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Olli Juolevi	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Henrik Borgstrom	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Victor Mete	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Tyler Wotherspoon	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Andre Lee	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Hunter Jones	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 25 : $1,615,500
Year 26 : $405,333
Year 27 : $172,833
Year 28 : $80,333
Salary Average Commitment
Year 25 : $1,615,500
Year 26 : $408,167
Year 27 : $175,667
Year 28 : $83,167

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	7292 - $500 - 0 - 0,00%
Level 2:	3646 - $320 - 0 - 0,00%
Level 3:	4558 - $200 - 0 - 0,00%
Level 4:	1822 - $120 - 0 - 0,00%
Luxury :	912 - $999 - 0 - 0,00%
Total Capacity :	18230
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,019,167
Pro Players Total Average Salaries	$61,981,667
Farm Players Total Salaries	$1,121,139
Farm Players Total Average Salaries	$1,123,639
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$61,981,667
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$545,486,098
Projected Bank Account	$545,486,098

Pro Players Salaries
Jonathan Toews (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$10,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Erik Karlsson (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Thomas Chabot (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Phil Kessel (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Shayne Gostisbehere (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Carter Verhaeghe (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Damon Severson (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Connor Murphy (1 Way Contract)	$3,400,000 (2)
-Salary Remaining :	$3,400,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,400,000
Aliaksei Protas (1 Way Contract)	$3,375,000 (5)
-Salary Remaining :	$3,375,000
-Salary Average :	$3,375,000
-Salary Average Remaining :	$3,375,000
Frank Vatrano (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Pyotr Kochetkov (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Alexandre Carrier (1 Way Contract)	$1,750,000 (4)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Noel Acciari (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Adam Fantilli	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Wyatt Johnston	$894,167 (1)
-Salary Remaining :	$894,167
-Salary Average :	$894,167
-Salary Average Remaining :	$894,167
Lukas Dostal	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$812,500
-Salary Average Remaining :	$812,500
Spencer Stastney (1 Way Contract)	$825,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Nathan Walker (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Jake DeBrusk (1 Way Contract)	$0 (0)
Ivan Barbashev (1 Way Contract)	$0 (0)
Jesper Boqvist	$0 (0)
William Karlsson (1 Way Contract)	$0 (0)
Oliver Wahlstrom (1 Way Contract)	$0 (0)
Tanner Pearson (1 Way Contract)	$0 (0)
Alex Lyon	$0 (0)
Nikita Zadorov (1 Way Contract)	$0 (0)
Total Pro Players	26
Salary Commitment
Year 25 : $62,019,167
Year 26 : $42,050,000
Year 27 : $13,625,000
Year 28 : $11,625,000
Salary Average Commitment
Year 25 : $61,981,667
Year 26 : $42,050,000
Year 27 : $13,625,000
Year 28 : $11,625,000
Salary Cap with 1 Way Contract
Year 25 : $60,381,668
Year 26 : $41,225,000
Year 27 : $13,625,000
Year 28 : $11,625,000

Farm Players Salaries
Kevin Korchinski	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Sean Farrell	$89,750 (1)
Salary Remaining :	$89,750
Salary Average :	$89,750
Salary Average Remaining :	$89,750
Emil Heineman	$89,750 (2)
Salary Remaining :	$89,750
Salary Average :	$89,750
Salary Average Remaining :	$89,750
Daniil Misyul	$86,750 (1)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Fabian Wagner	$83,056 (3)
Salary Remaining :	$83,056
Salary Average :	$83,056
Salary Average Remaining :	$83,056
Marshall Warren	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Marc Del Gaizo	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Paul Cotter	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kieffer Bellows	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Liam Foudy	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cole Schwindt	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Vladislav Kolyachonok	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jonathan Gruden	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Eetu Makiniemi	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Axel Jonsson-Fjallby	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dmitri Samorukov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Isaiah Saville	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tanner Laczynski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jared McIsaac	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ivan Morozov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Simon Johansson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lucas Condotta	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
T.J. Tynan	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 25 : $1,121,139
Year 26 : $739,639
Year 27 : $83,056
Year 28 : $0
Salary Average Commitment
Year 25 : $1,123,639
Year 26 : $737,139
Year 27 : $83,056
Year 28 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Benchmark International Arena
Level 1:	7637 - $130 - 0 - 0,00%
Level 2:	3818 - $90 - 0 - 0,00%
Level 3:	4773 - $75 - 0 - 0,00%
Level 4:	1909 - $50 - 0 - 0,00%
Luxury :	955 - $350 - 0 - 0,00%
Total Capacity :	19092
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,185,833
Pro Players Total Average Salaries	$75,185,833
Farm Players Total Salaries	$1,090,500
Farm Players Total Average Salaries	$1,089,250
Coaches Total Salaries	$5,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$75,185,833
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$399,637,093
Projected Bank Account	$399,637,093

Pro Players Salaries
Mitchell Marner (1 Way Contract)	$11,500,000 (7)
-Salary Remaining :	$11,500,000
-Salary Average :	$11,500,000
-Salary Average Remaining :	$11,500,000
Sidney Crosby (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$10,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Tim Stutzle (1 Way Contract)	$8,350,000 (6)
-Salary Remaining :	$8,350,000
-Salary Average :	$8,350,000
-Salary Average Remaining :	$8,350,000
Roope Hintz (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Shea Theodore (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Josh Morrissey (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Ryan O'Reilly (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Travis Konecny (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Alex Vlasic (1 Way Contract)	$3,600,000 (6)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
Connor McMichael (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Mario Ferraro (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Braden Schneider (1 Way Contract)	$1,760,000 (2)
-Salary Remaining :	$1,760,000
-Salary Average :	$1,760,000
-Salary Average Remaining :	$1,760,000
Ryan McLeod (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Bobby Brink	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Elmer Soderblom	$878,333 (1)
-Salary Remaining :	$878,333
-Salary Average :	$878,333
-Salary Average Remaining :	$878,333
Dustin Wolf (1 Way Contract)	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Mitchell Chaffee (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Luke Evangelista	$797,500 (1)
-Salary Remaining :	$797,500
-Salary Average :	$797,500
-Salary Average Remaining :	$797,500
Kiefer Sherwood (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Andrei Vasilevskiy (1 Way Contract)	$0 (0)
Brett Leason	$0 (0)
Jesse Puljujarvi (1 Way Contract)	$0 (0)
Jakob Chychrun (1 Way Contract)	$0 (0)
Marc-Edouard Vlasic (1 Way Contract)	$0 (0)
Total Pro Players	24
Salary Commitment
Year 25 : $75,185,833
Year 26 : $71,810,000
Year 27 : $37,450,000
Year 28 : $37,450,000
Salary Average Commitment
Year 25 : $75,185,833
Year 26 : $71,810,000
Year 27 : $37,450,000
Year 28 : $37,450,000
Salary Cap with 1 Way Contract
Year 25 : $75,185,833
Year 26 : $71,810,000
Year 27 : $37,450,000
Year 28 : $37,450,000

Farm Players Salaries
Devon Levi	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Emil Lilleberg	$87,000 (1)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Roni Hirvonen	$85,667 (2)
Salary Remaining :	$85,667
Salary Average :	$85,667
Salary Average Remaining :	$85,667
Francesco Pinelli	$84,500 (2)
Salary Remaining :	$84,500
Salary Average :	$84,500
Salary Average Remaining :	$84,500
Isaiah George	$83,833 (3)
Salary Remaining :	$83,833
Salary Average :	$83,833
Salary Average Remaining :	$83,833
Jakub Lauko	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Vasiliy Ponomarev	$79,500 (1)
Salary Remaining :	$79,500
Salary Average :	$79,500
Salary Average Remaining :	$79,500
Matt Tomkins	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matt Luff	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Rasmus Asplund	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Calen Addison	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jett Woo	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Trevor Carrick	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Gabriel Dumont	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Chase Priskie	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Timothy Gettinger	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gabriel Carlsson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cole Koepke	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Sgarbossa	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jaycob Megna	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryan Reaves	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	21
Salary Commitment
Year 25 : $1,090,500
Year 26 : $331,500
Year 27 : $83,833
Year 28 : $0
Salary Average Commitment
Year 25 : $1,089,250
Year 26 : $331,500
Year 27 : $83,833
Year 28 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	7528 - $90 - 0 - 0,00%
Level 2:	3764 - $65 - 0 - 0,00%
Level 3:	4705 - $45 - 0 - 0,00%
Level 4:	1882 - $30 - 0 - 0,00%
Luxury :	940 - $175 - 0 - 0,00%
Total Capacity :	18819
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,366,667
Pro Players Total Average Salaries	$77,366,667
Farm Players Total Salaries	$2,018,369
Farm Players Total Average Salaries	$2,018,369
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$77,366,667
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$201,819,569
Projected Bank Account	$201,819,569

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$10,000,000 (4)
-Salary Remaining :	$10,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Morgan Rielly (1 Way Contract)	$7,250,000 (4)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Darnell Nurse (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Gustav Forsling (1 Way Contract)	$6,525,000 (7)
-Salary Remaining :	$6,525,000
-Salary Average :	$6,525,000
-Salary Average Remaining :	$6,525,000
Jonas Brodin (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Igor Shesterkin (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Jeff Skinner (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Nazem Kadri (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Jared McCann (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Zach Hyman (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Alexis Lafreniere (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Shane Pinto (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Trent Frederic (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Ryan Poehling (1 Way Contract)	$1,400,000 (2)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Samuel Blais (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Simon Benoit (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Vasily Podkolzin (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Simon Edvinsson	$894,167 (2)
-Salary Remaining :	$894,167
-Salary Average :	$894,167
-Salary Average Remaining :	$894,167
Ridly Greig	$863,333 (1)
-Salary Remaining :	$863,333
-Salary Average :	$863,333
-Salary Average Remaining :	$863,333
Samuel Ersson	$859,167 (1)
-Salary Remaining :	$859,167
-Salary Average :	$859,167
-Salary Average Remaining :	$859,167
Joey Anderson (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Declan Chisholm (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Daniel Sprong (1 Way Contract)	$0 (0)
Rasmus Sandin (1 Way Contract)	$0 (0)
Antti Raanta (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 25 : $76,366,667
Year 26 : $61,119,167
Year 27 : $46,025,000
Year 28 : $30,525,000
Salary Average Commitment
Year 25 : $77,366,667
Year 26 : $60,119,167
Year 27 : $46,025,000
Year 28 : $30,525,000
Salary Cap with 1 Way Contract
Year 25 : $76,591,664
Year 26 : $60,119,167
Year 27 : $46,025,000
Year 28 : $30,525,000

Farm Players Salaries
Nico Myatovic	$89,667 (3)
Salary Remaining :	$89,667
Salary Average :	$89,667
Salary Average Remaining :	$89,667
Isak Rosen	$89,417 (2)
Salary Remaining :	$89,417
Salary Average :	$89,417
Salary Average Remaining :	$89,417
Jani Nyman	$89,167 (3)
Salary Remaining :	$89,167
Salary Average :	$89,167
Salary Average Remaining :	$89,167
David Goyette	$89,167 (3)
Salary Remaining :	$89,167
Salary Average :	$89,167
Salary Average Remaining :	$89,167
Maveric Lamoureux	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Conor Geekie	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Joshua Lopina	$87,833 (1)
Salary Remaining :	$87,833
Salary Average :	$87,833
Salary Average Remaining :	$87,833
Tristan Lennox	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Justin Ertel	$86,750 (3)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Hunter Haight	$86,583 (3)
Salary Remaining :	$86,583
Salary Average :	$86,583
Salary Average Remaining :	$86,583
Chase Stillman	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Justin Sourdif	$84,700 (1)
Salary Remaining :	$84,700
Salary Average :	$84,700
Salary Average Remaining :	$84,700
Pavel Novak	$84,667 (1)
Salary Remaining :	$84,667
Salary Average :	$84,667
Salary Average Remaining :	$84,667
Brett Harrison	$83,667 (2)
Salary Remaining :	$83,667
Salary Average :	$83,667
Salary Average Remaining :	$83,667
Angus Booth	$82,667 (3)
Salary Remaining :	$82,667
Salary Average :	$82,667
Salary Average Remaining :	$82,667
Vincent Iorio	$81,417 (2)
Salary Remaining :	$81,417
Salary Average :	$81,417
Salary Average Remaining :	$81,417
Tristen Robins	$79,750 (1)
Salary Remaining :	$79,750
Salary Average :	$79,750
Salary Average Remaining :	$79,750
Jake Christiansen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kyle Burroughs	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Chase De Leo	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Semyon Der-Arguchintsev	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Albert Johansson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Isaac Ratcliffe	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Nicolas Meloche	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Riley Barber	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Artemi Kniazev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gabriel Fortier	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Evgeny Svechnikov	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jachym Kondelik	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Robert Mastrosimone	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mark Pysyk	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	31
Salary Commitment
Year 25 : $2,018,369
Year 26 : $1,128,919
Year 27 : $701,335
Year 28 : $0
Salary Average Commitment
Year 25 : $2,018,369
Year 26 : $1,128,919
Year 27 : $701,335
Year 28 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	7456 - $500 - 0 - 0,00%
Level 2:	3728 - $320 - 0 - 0,00%
Level 3:	4660 - $200 - 0 - 0,00%
Level 4:	1865 - $120 - 0 - 0,00%
Luxury :	932 - $999 - 0 - 0,00%
Total Capacity :	18641
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,481,666
Pro Players Total Average Salaries	$70,487,500
Farm Players Total Salaries	$1,600,333
Farm Players Total Average Salaries	$1,600,333
Coaches Total Salaries	$1,150,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$70,487,500
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$461,369,881
Projected Bank Account	$461,369,881

Pro Players Salaries
Erik Johnson (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
John Klingberg (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Anze Kopitar (1 Way Contract)	$6,850,000 (2)
-Salary Remaining :	$6,850,000
-Salary Average :	$6,850,000
-Salary Average Remaining :	$6,850,000
Jordan Kyrou (1 Way Contract)	$6,750,000 (5)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Teuvo Teravainen (1 Way Contract)	$6,625,000 (3)
-Salary Remaining :	$6,625,000
-Salary Average :	$6,625,000
-Salary Average Remaining :	$6,625,000
Kyle Okposo (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Troy Terry (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Thatcher Demko (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Jakob Silfverberg (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jean-Gabriel Pageau (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Ryan Graves (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Philipp Grubauer (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Justin Brazeau (1 Way Contract)	$1,850,000 (3)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Trevor van Riemsdyk (1 Way Contract)	$1,550,000 (1)
-Salary Remaining :	$1,550,000
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,550,000
Nico Sturm (1 Way Contract)	$1,550,000 (2)
-Salary Remaining :	$1,550,000
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,550,000
Matvei Michkov	$950,000 (3)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Pavel Mintyukov	$918,333 (2)
-Salary Remaining :	$918,333
-Salary Average :	$918,333
-Salary Average Remaining :	$918,333
Marco Kasper	$886,667 (3)
-Salary Remaining :	$886,667
-Salary Average :	$886,667
-Salary Average Remaining :	$886,667
Marco Rossi	$863,333 (1)
-Salary Remaining :	$863,333
-Salary Average :	$894,167
-Salary Average Remaining :	$894,167
Brandt Clarke	$863,333 (2)
-Salary Remaining :	$863,333
-Salary Average :	$863,333
-Salary Average Remaining :	$863,333
Cale Fleury (1 Way Contract)	$825,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$825,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Cody Glass	$0 (0)
Calvin Pickard	$0 (0)
Travis Hamonic (1 Way Contract)	$0 (0)
Total Pro Players	24
Salary Commitment
Year 25 : $70,481,666
Year 26 : $48,243,333
Year 27 : $32,811,667
Year 28 : $18,750,000
Salary Average Commitment
Year 25 : $70,487,500
Year 26 : $48,243,333
Year 27 : $32,811,667
Year 28 : $18,750,000
Salary Cap with 1 Way Contract
Year 25 : $69,687,504
Year 26 : $48,243,333
Year 27 : $32,811,667
Year 28 : $18,750,000

Farm Players Salaries
Jonathan Lekkerimaki	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
David Jiricek	$91,833 (2)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Jagger Firkus	$89,167 (3)
Salary Remaining :	$89,167
Salary Average :	$89,167
Salary Average Remaining :	$89,167
Darren Raddysh	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Eric Comrie	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brett Seney	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jackson Cates	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matthew Highmore	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Daniel O'Regan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Travis Dermott	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Colin White	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Andrew Agozzino	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Rocco Grimaldi	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Riley Sutter	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jack Rathbone	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jakub Galvas	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Grant Hutton	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jack St. Ivany	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mike Vecchione	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Kristian Reichel	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Dan Renouf	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Erik Kallgren	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Arttu Ruotsalainen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jack Dugan	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kristian Vesalainen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 25 : $1,600,333
Year 26 : $505,333
Year 27 : $181,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,600,333
Year 26 : $505,333
Year 27 : $181,000
Year 28 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amerant Bank Arena
Level 1:	7700 - $80 - 0 - 0,00%
Level 2:	3850 - $63 - 0 - 0,00%
Level 3:	4813 - $38 - 0 - 0,00%
Level 4:	1925 - $27 - 0 - 0,00%
Luxury :	962 - $170 - 0 - 0,00%
Total Capacity :	19250
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,865,000
Pro Players Total Average Salaries	$78,865,000
Farm Players Total Salaries	$1,706,751
Farm Players Total Average Salaries	$1,709,834
Coaches Total Salaries	$3,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$78,865,000
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$190,715,222
Projected Bank Account	$190,715,222

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,000,000 (2)
-Salary Remaining :	$12,000,000
-Salary Average :	$12,000,000
-Salary Average Remaining :	$12,000,000
Sam Reinhart (1 Way Contract)	$7,265,000 (5)
-Salary Remaining :	$7,265,000
-Salary Average :	$7,265,000
-Salary Average Remaining :	$7,265,000
Nick Suzuki (1 Way Contract)	$7,250,000 (5)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Lucas Raymond (1 Way Contract)	$7,075,000 (7)
-Salary Remaining :	$7,075,000
-Salary Average :	$7,075,000
-Salary Average Remaining :	$7,075,000
Rasmus Ristolainen (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Ilya Sorokin (1 Way Contract)	$6,250,000 (5)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Boone Jenner (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Blake Coleman (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Lawson Crouse (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
K'Andre Miller (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jake Evans (1 Way Contract)	$2,850,000 (5)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Kaapo Kakko (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Brandon Tanev (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Brayden McNabb (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Alexander Romanov (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Brandon Duhaime (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Connor Dewar (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Jordan Spence (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Arvid Soderblom	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Nick Blankenburg (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Brock McGinn (1 Way Contract)	$0 (0)
Josh Mahura (1 Way Contract)	$0 (0)
Oliver Kylington (1 Way Contract)	$0 (0)
Jonathan Quick (1 Way Contract)	$0 (0)
David Savard (1 Way Contract)	$0 (0)
Kristopher Letang (1 Way Contract)	$0 (0)
Total Pro Players	26
Salary Commitment
Year 25 : $78,865,000
Year 26 : $60,565,000
Year 27 : $46,690,000
Year 28 : $37,690,000
Salary Average Commitment
Year 25 : $78,865,000
Year 26 : $60,565,000
Year 27 : $46,690,000
Year 28 : $37,690,000
Salary Cap with 1 Way Contract
Year 25 : $78,090,000
Year 26 : $59,790,000
Year 27 : $46,690,000
Year 28 : $37,690,000

Farm Players Salaries
Oliver Kapanen	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
John Beecher	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Scott Morrow	$91,667 (2)
Salary Remaining :	$91,667
Salary Average :	$91,667
Salary Average Remaining :	$91,667
Paul Ludwinski	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Roby Jarventie	$89,417 (1)
Salary Remaining :	$89,417
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Logan Mailloux	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Antti Tuomisto	$86,750 (1)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Samuel Savoie	$84,667 (3)
Salary Remaining :	$84,667
Salary Average :	$84,667
Salary Average Remaining :	$84,667
Dennis Hildeby	$84,333 (1)
Salary Remaining :	$84,333
Salary Average :	$84,333
Salary Average Remaining :	$84,333
Olivier Nadeau	$83,667 (2)
Salary Remaining :	$83,667
Salary Average :	$83,667
Salary Average Remaining :	$83,667
Riley Kidney	$83,667 (2)
Salary Remaining :	$83,667
Salary Average :	$83,667
Salary Average Remaining :	$83,667
Carter Mazur	$82,583 (2)
Salary Remaining :	$82,583
Salary Average :	$82,583
Salary Average Remaining :	$82,583
Colton Dach	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Hunter Skinner	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brett Murray	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Suzuki	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jacob Peterson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mattias Norlinder	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Steeves	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Sam Anas	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Taro Hirose	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Joey Keane	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jamieson Rees	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Marian Studenic	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mitchell Vande Sompel	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 25 : $1,706,751
Year 26 : $933,751
Year 27 : $267,167
Year 28 : $0
Salary Average Commitment
Year 25 : $1,709,834
Year 26 : $933,751
Year 27 : $267,167
Year 28 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	7355 - $160 - 0 - 0,00%
Level 2:	3677 - $75 - 0 - 0,00%
Level 3:	4597 - $50 - 0 - 0,00%
Level 4:	1839 - $40 - 0 - 0,00%
Luxury :	919 - $225 - 0 - 0,00%
Total Capacity :	18387
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,168,333
Pro Players Total Average Salaries	$78,143,333
Farm Players Total Salaries	$1,636,911
Farm Players Total Average Salaries	$1,640,661
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$78,143,333
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$236,000,974
Projected Bank Account	$236,000,974

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Tage Thompson (1 Way Contract)	$7,000,000 (6)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Mathew Barzal (1 Way Contract)	$6,875,000 (6)
-Salary Remaining :	$6,875,000
-Salary Average :	$6,875,000
-Salary Average Remaining :	$6,875,000
Quinton Byfield (1 Way Contract)	$6,250,000 (5)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Linus Ullmark (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Torey Krug (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Josh Anderson (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Brock Nelson (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Ryan Pulock (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Jason Zucker (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Charlie Coyle (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jamie Oleksiak (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Stuart Skinner (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Mathieu Joseph (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Caleb Jones (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Erik Brannstrom (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Nils Hoglander (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Mason Lohrei	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Shane Wright	$886,666 (3)
-Salary Remaining :	$886,666
-Salary Average :	$886,666
-Salary Average Remaining :	$886,666
Olen Zellweger	$844,167 (2)
-Salary Remaining :	$844,167
-Salary Average :	$844,167
-Salary Average Remaining :	$844,167
Mark Kastelic (1 Way Contract)	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Benoit-Olivier Groulx (1 Way Contract)	$812,500 (3)
-Salary Remaining :	$812,500
-Salary Average :	$812,500
-Salary Average Remaining :	$812,500
Jakub Vrana (1 Way Contract)	$0 (0)
Matt Grzelcyk (1 Way Contract)	$0 (0)
Total Pro Players	24
Salary Commitment
Year 25 : $79,168,333
Year 26 : $71,618,333
Year 27 : $32,324,166
Year 28 : $20,125,000
Salary Average Commitment
Year 25 : $78,143,333
Year 26 : $71,418,333
Year 27 : $32,324,166
Year 28 : $20,125,000
Salary Cap with 1 Way Contract
Year 25 : $78,143,333
Year 26 : $71,418,333
Year 27 : $32,324,166
Year 28 : $20,125,000

Farm Players Salaries
Lian Bichsel	$91,833 (3)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Gavin Hayes	$86,500 (3)
Salary Remaining :	$86,500
Salary Average :	$86,500
Salary Average Remaining :	$86,500
Yegor Sidorov	$86,500 (3)
Salary Remaining :	$86,500
Salary Average :	$86,500
Salary Average Remaining :	$86,500
Ryder Korczak	$85,917 (2)
Salary Remaining :	$85,917
Salary Average :	$85,917
Salary Average Remaining :	$85,917
Talyn Boyko	$85,383 (1)
Salary Remaining :	$85,383
Salary Average :	$85,383
Salary Average Remaining :	$85,383
Thomas Milic	$84,167 (2)
Salary Remaining :	$84,167
Salary Average :	$84,167
Salary Average Remaining :	$84,167
Ty Nelson	$83,667 (3)
Salary Remaining :	$83,667
Salary Average :	$83,667
Salary Average Remaining :	$83,667
Tyson Hinds	$82,944 (2)
Salary Remaining :	$82,944
Salary Average :	$82,944
Salary Average Remaining :	$82,944
Kale Clague	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joel Teasdale	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Julien Gauthier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alexander Nylander	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Callan Foote	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nico Daws	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$81,250
Salary Average Remaining :	$81,250
Grigori Denisenko	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nolan Foote	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tyler Benson	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Reilly Walsh	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Sean Day	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Martin Kaut	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Luke Henman	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Peter Abbandonato	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Dillon Hamaliuk	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Anthony Richard	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Calvin Petersen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Calle Rosen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 25 : $1,636,911
Year 26 : $841,528
Year 27 : $348,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,640,661
Year 26 : $837,778
Year 27 : $348,500
Year 28 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6845 - $100 - 0 - 0,00%
Level 2:	3423 - $90 - 0 - 0,00%
Level 3:	4278 - $70 - 0 - 0,00%
Level 4:	1711 - $30 - 0 - 0,00%
Luxury :	856 - $150 - 0 - 0,00%
Total Capacity :	17113
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,350,000
Pro Players Total Average Salaries	$53,350,000
Farm Players Total Salaries	$844,667
Farm Players Total Average Salaries	$844,667
Coaches Total Salaries	$2,150,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$53,350,000
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$306,686,131
Projected Bank Account	$306,686,131

Pro Players Salaries
Brad Marchand (1 Way Contract)	$8,250,000 (2)
-Salary Remaining :	$8,250,000
-Salary Average :	$8,250,000
-Salary Average Remaining :	$8,250,000
Evgeny Kuznetsov (1 Way Contract)	$7,800,000 (2)
-Salary Remaining :	$7,800,000
-Salary Average :	$7,800,000
-Salary Average Remaining :	$7,800,000
Devon Toews (1 Way Contract)	$7,250,000 (6)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Andrei Svechnikov (1 Way Contract)	$7,000,000 (6)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Martin Necas (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Adam Larsson (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Ryan Hartman (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Kirby Dach (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Kyle Palmieri (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Ty Emberson (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Sam Carrick (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Vincent Hinostroza (1 Way Contract)	$0 (0)
Ryan McDonagh (1 Way Contract)	$0 (0)
Petr Mrazek (1 Way Contract)	$0 (0)
Brenden Dillon (1 Way Contract)	$0 (0)
Calle Jarnkrok (1 Way Contract)	$0 (0)
Curtis Lazar (1 Way Contract)	$0 (0)
Jake McCabe (1 Way Contract)	$0 (0)
Alexander Ovechkin (1 Way Contract)	$0 (0)
Total Pro Players	19
Salary Commitment
Year 25 : $53,350,000
Year 26 : $40,400,000
Year 27 : $17,750,000
Year 28 : $14,250,000
Salary Average Commitment
Year 25 : $53,350,000
Year 26 : $40,400,000
Year 27 : $17,750,000
Year 28 : $14,250,000
Salary Cap with 1 Way Contract
Year 25 : $52,500,000
Year 26 : $39,550,000
Year 27 : $17,750,000
Year 28 : $14,250,000

Farm Players Salaries
Aleksanteri Kaskimaki	$87,000 (3)
Salary Remaining :	$87,000
Salary Average :	$87,000
Salary Average Remaining :	$87,000
Alexander Pashin	$82,667 (1)
Salary Remaining :	$82,667
Salary Average :	$82,667
Salary Average Remaining :	$82,667
Devin Cooley	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ruslan Iskhakov	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Curtis Douglas	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dysin Mayo	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jake Leschyshyn	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jonah Gadjovich	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mason Shaw	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Justin Dowling	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Curtis McKenzie	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Derrick Pouliot	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ben Harpur	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Stefan Noesen	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Roland McKeown	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Danick Martel	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Josh Brown	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Justin Bailey	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Spencer Martin	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cameron Crotty	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
David Farrance	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cameron Gaunce	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 25 : $844,667
Year 26 : $319,500
Year 27 : $87,000
Year 28 : $0
Salary Average Commitment
Year 25 : $844,667
Year 26 : $319,500
Year 27 : $87,000
Year 28 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7202 - $90 - 0 - 0,00%
Level 2:	3601 - $65 - 0 - 0,00%
Level 3:	4502 - $35 - 0 - 0,00%
Level 4:	1801 - $25 - 0 - 0,00%
Luxury :	900 - $160 - 0 - 0,00%
Total Capacity :	18006
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,247,499
Pro Players Total Average Salaries	$62,247,499
Farm Players Total Salaries	$1,050,250
Farm Players Total Average Salaries	$1,050,250
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$62,247,499
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$203,783,835
Projected Bank Account	$203,783,835

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Kyle Connor (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Adam Fox (1 Way Contract)	$8,500,000 (5)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Claude Giroux (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Drew Doughty (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Pavel Buchnevich (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Evander Kane (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Frederik Andersen (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Colton Sissons (1 Way Contract)	$2,250,000 (5)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Ilya Samsonov (1 Way Contract)	$1,800,000 (1)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
Macklin Celebrini	$975,000 (3)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Luke Hughes	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Logan O'Connor (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Matty Beniers	$897,500 (1)
-Salary Remaining :	$897,500
-Salary Average :	$897,500
-Salary Average Remaining :	$897,500
Denton Mateychuk	$886,666 (3)
-Salary Remaining :	$886,666
-Salary Average :	$886,666
-Salary Average Remaining :	$886,666
William Eklund	$863,333 (2)
-Salary Remaining :	$863,333
-Salary Average :	$863,333
-Salary Average Remaining :	$863,333
Alex Barre-Boulet (1 Way Contract)	$0 (0)
Adam Boqvist (1 Way Contract)	$0 (0)
Conor Sheary (1 Way Contract)	$0 (0)
Joel Edmundson (1 Way Contract)	$0 (0)
Marcus Foligno (1 Way Contract)	$0 (0)
Victor Hedman (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 25 : $62,247,499
Year 26 : $49,049,999
Year 27 : $29,611,666
Year 28 : $27,750,000
Salary Average Commitment
Year 25 : $62,247,499
Year 26 : $49,049,999
Year 27 : $29,611,666
Year 28 : $27,750,000
Salary Cap with 1 Way Contract
Year 25 : $62,247,499
Year 26 : $49,049,999
Year 27 : $29,611,666
Year 28 : $27,750,000

Farm Players Salaries
Michael Buchinger	$83,833 (3)
Salary Remaining :	$83,833
Salary Average :	$83,833
Salary Average Remaining :	$83,833
Artem Grushnikov	$81,417 (2)
Salary Remaining :	$81,417
Salary Average :	$81,417
Salary Average Remaining :	$81,417
Pheonix Copley	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Anton Blidh	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kyle Rau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Clay Stevenson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nic Petan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jansen Harkins	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
William Lagesson	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Casey Fitzgerald	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Trey Fix-Wolansky	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Isaak Phillips	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Seth Griffith	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Byron Froese	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Sean Malone	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Josh Leivo	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Scott Harrington	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Paul LaDue	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Turner Elson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cole Cassels	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Liam O'Brien	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joel Hanley	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 25 : $1,050,250
Year 26 : $320,250
Year 27 : $83,833
Year 28 : $0
Salary Average Commitment
Year 25 : $1,050,250
Year 26 : $320,250
Year 27 : $83,833
Year 28 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	8000 - $90 - 0 - 0,00%
Level 2:	4000 - $53 - 0 - 0,00%
Level 3:	5000 - $29 - 0 - 0,00%
Level 4:	2000 - $19 - 0 - 0,00%
Luxury :	1000 - $180 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,762,500
Pro Players Total Average Salaries	$78,362,500
Farm Players Total Salaries	$1,561,418
Farm Players Total Average Salaries	$1,561,418
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$78,362,500
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$193,551,405
Projected Bank Account	$193,551,405

Pro Players Salaries
Mikhail Sergachev (1 Way Contract)	$8,500,000 (7)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Sean Couturier (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Clayton Keller (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Jonathan Huberdeau (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Alec Martinez (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Evgeni Malkin (1 Way Contract)	$6,100,000 (1)
-Salary Remaining :	$6,100,000
-Salary Average :	$6,100,000
-Salary Average Remaining :	$6,100,000
Neal Pionk (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Mackenzie Weegar (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Tyler Johnson (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Karel Vejmelka (1 Way Contract)	$3,750,000 (5)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Yegor Sharangovich (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Kailer Yamamoto (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Morgan Frost (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Barclay Goodrow (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Erik Gudbranson (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Kent Johnson	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Simon Nemec	$918,333 (2)
-Salary Remaining :	$918,333
-Salary Average :	$918,333
-Salary Average Remaining :	$918,333
Dylan Guenther	$894,167 (1)
-Salary Remaining :	$894,167
-Salary Average :	$894,167
-Salary Average Remaining :	$894,167
Uvis Balinskis	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Jesperi Kotkaniemi (1 Way Contract)	$0 (0)
Haydn Fleury (1 Way Contract)	$0 (0)
Ilya Lyubushkin (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 25 : $78,762,500
Year 26 : $48,918,333
Year 27 : $41,000,000
Year 28 : $27,250,000
Salary Average Commitment
Year 25 : $78,362,500
Year 26 : $48,918,333
Year 27 : $41,000,000
Year 28 : $27,250,000
Salary Cap with 1 Way Contract
Year 25 : $78,362,500
Year 26 : $48,918,333
Year 27 : $41,000,000
Year 28 : $27,250,000

Farm Players Salaries
Marat Khusnutdinov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Matthew Savoie	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Aleksandr Kisakov	$85,917 (1)
Salary Remaining :	$85,917
Salary Average :	$85,917
Salary Average Remaining :	$85,917
Topi Niemela	$85,667 (1)
Salary Remaining :	$85,667
Salary Average :	$85,667
Salary Average Remaining :	$85,667
Aatu Raty	$83,667 (1)
Salary Remaining :	$83,667
Salary Average :	$83,667
Salary Average Remaining :	$83,667
Kaedan Korczak	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Andrew Poturalski	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Sheldon Dries	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Drake Caggiula	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Max Jones	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kole Lind	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Maxime Comtois	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jesse Ylonen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nikita Okhotiuk	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ville Husso	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Samuel Bolduc	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
William Lockwood	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Scott Perunovich	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gabriel Bourque	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Oscar Dansk	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Alex Beaucage	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
John Hayden	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dennis Gilbert	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyler Pitlick	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 25 : $1,561,418
Year 26 : $498,667
Year 27 : $88,667
Year 28 : $0
Salary Average Commitment
Year 25 : $1,561,418
Year 26 : $498,667
Year 27 : $88,667
Year 28 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	7628 - $80 - 0 - 0,00%
Level 2:	3814 - $53 - 0 - 0,00%
Level 3:	4768 - $33 - 0 - 0,00%
Level 4:	1906 - $23 - 0 - 0,00%
Luxury :	954 - $175 - 0 - 0,00%
Total Capacity :	19070
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,366,666
Pro Players Total Average Salaries	$51,428,334
Farm Players Total Salaries	$1,807,804
Farm Players Total Average Salaries	$1,805,304
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$51,428,334
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$215,058,124
Projected Bank Account	$215,058,124

Pro Players Salaries
Bo Horvat (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Alex Pietrangelo (1 Way Contract)	$8,500,000 (2)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Matt Dumba (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Casey Mittelstadt (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Artturi Lehkonen (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Jake Oettinger (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$3,800,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,800,000
Bowen Byram (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Jason Dickinson (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Michael Rasmussen (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Nils Lundkvist (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Connor Bedard	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Matthew Coronato	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Josh Doan	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Cole Smith (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Ryker Evans	$897,500 (1)
-Salary Remaining :	$897,500
-Salary Average :	$897,500
-Salary Average Remaining :	$897,500
Tyson Foerster	$863,333 (1)
-Salary Remaining :	$863,333
-Salary Average :	$894,167
-Salary Average Remaining :	$894,167
JJ Peterka	$855,833 (1)
-Salary Remaining :	$855,833
-Salary Average :	$886,667
-Salary Average Remaining :	$886,667
Mark Jankowski (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Yegor Chinakhov (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Justin Barron	$0 (0)
Artem Zub (1 Way Contract)	$0 (0)
Samuel Montembeault (1 Way Contract)	$0 (0)
Nic Dowd (1 Way Contract)	$0 (0)
Jordan Eberle (1 Way Contract)	$0 (0)
Simon Holmstrom	$0 (0)
Ian Cole (1 Way Contract)	$0 (0)
Total Pro Players	26
Salary Commitment
Year 25 : $51,366,666
Year 26 : $38,075,000
Year 27 : $24,750,000
Year 28 : $9,000,000
Salary Average Commitment
Year 25 : $51,428,334
Year 26 : $38,075,000
Year 27 : $24,750,000
Year 28 : $9,000,000
Salary Cap with 1 Way Contract
Year 25 : $51,428,334
Year 26 : $38,075,000
Year 27 : $24,750,000
Year 28 : $9,000,000

Farm Players Salaries
Seamus Casey	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Hunter Brzustewicz	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Yaroslav Askarov	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Brendan Brisson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tristan Broz	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
William Wallinder	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Eduard Sale	$91,833 (4)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Mike Benning	$91,667 (2)
Salary Remaining :	$91,667
Salary Average :	$91,667
Salary Average Remaining :	$91,667
Daniel Torgersson	$86,750 (1)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Oskar Olausson	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Carson Lambos	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Coulson Pitre	$85,833 (3)
Salary Remaining :	$85,833
Salary Average :	$85,833
Salary Average Remaining :	$85,833
Elias Pettersson	$83,833 (3)
Salary Remaining :	$83,833
Salary Average :	$83,833
Salary Average Remaining :	$83,833
Ryan Winterton	$82,833 (2)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Ronnie Attard	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Matyas Sapovaliv	$80,333 (3)
Salary Remaining :	$80,333
Salary Average :	$80,333
Salary Average Remaining :	$80,333
Dmitri Kuzmin	$79,556 (2)
Salary Remaining :	$79,556
Salary Average :	$79,556
Salary Average Remaining :	$79,556
Jiri Patera	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matej Blumel	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nikita Alexandrov	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Connor Clifton	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Egor Afanasyev	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lias Andersson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nicholas Merkley	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lane Pederson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dylan McIlrath	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 25 : $1,807,804
Year 26 : $1,217,888
Year 27 : $621,166
Year 28 : $88,667
Salary Average Commitment
Year 25 : $1,805,304
Year 26 : $1,221,054
Year 27 : $624,332
Year 28 : $91,833

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	7429 - $100 - 0 - 0,00%
Level 2:	3714 - $60 - 0 - 0,00%
Level 3:	4643 - $35 - 0 - 0,00%
Level 4:	1857 - $25 - 0 - 0,00%
Luxury :	929 - $200 - 0 - 0,00%
Total Capacity :	18572
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,069,167
Pro Players Total Average Salaries	$61,069,167
Farm Players Total Salaries	$2,033,708
Farm Players Total Average Salaries	$2,033,708
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$61,069,167
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$298,196,819
Projected Bank Account	$298,196,819

Pro Players Salaries
Sebastian Aho (1 Way Contract)	$9,750,000 (7)
-Salary Remaining :	$9,750,000
-Salary Average :	$9,750,000
-Salary Average Remaining :	$9,750,000
Ryan Nugent-Hopkins (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
J.T. Miller (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Jacob Markstrom (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Victor Olofsson (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Marcus Pettersson (1 Way Contract)	$4,000,000 (6)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Thomas Novak (1 Way Contract)	$2,825,000 (3)
-Salary Remaining :	$2,825,000
-Salary Average :	$2,825,000
-Salary Average Remaining :	$2,825,000
Matt Roy (1 Way Contract)	$2,750,000 (5)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Filip Gustavsson (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Ilya Mikheyev (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Ryan Suter (1 Way Contract)	$2,225,000 (1)
-Salary Remaining :	$2,225,000
-Salary Average :	$2,225,000
-Salary Average Remaining :	$2,225,000
Dylan DeMelo (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Trevor Moore (1 Way Contract)	$1,875,000 (1)
-Salary Remaining :	$1,875,000
-Salary Average :	$1,875,000
-Salary Average Remaining :	$1,875,000
Morgan Geekie (1 Way Contract)	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Dmitry Kulikov (1 Way Contract)	$1,150,000 (3)
-Salary Remaining :	$1,150,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,150,000
Urho Vaakanainen (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Matthew Knies	$925,000 (1)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Eric Robinson (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Mason Mctavish	$894,167 (1)
-Salary Remaining :	$894,167
-Salary Average :	$894,167
-Salary Average Remaining :	$894,167
Dylan Holloway (1 Way Contract)	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Tony DeAngelo (1 Way Contract)	$0 (0)
Blake Lizotte (1 Way Contract)	$0 (0)
Gustav Nyquist (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 25 : $61,069,167
Year 26 : $43,475,000
Year 27 : $34,975,000
Year 28 : $31,000,000
Salary Average Commitment
Year 25 : $61,069,167
Year 26 : $43,475,000
Year 27 : $34,975,000
Year 28 : $31,000,000
Salary Cap with 1 Way Contract
Year 25 : $61,069,167
Year 26 : $43,475,000
Year 27 : $34,975,000
Year 28 : $31,000,000

Farm Players Salaries
Rutger Mcgroarty	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jack Peart	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Carter Savoie	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Landon Slaggert	$91,250 (2)
Salary Remaining :	$91,250
Salary Average :	$91,250
Salary Average Remaining :	$91,250
John Farinacci	$91,000 (1)
Salary Remaining :	$91,000
Salary Average :	$91,000
Salary Average Remaining :	$91,000
Antti Saarela	$89,625 (1)
Salary Remaining :	$89,625
Salary Average :	$89,625
Salary Average Remaining :	$89,625
Ryder Rolston	$89,500 (2)
Salary Remaining :	$89,500
Salary Average :	$89,500
Salary Average Remaining :	$89,500
Erik Portillo	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Dylan Duke	$86,750 (3)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Brett Berard	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Brennan Othmann	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
David Spacek	$86,250 (2)
Salary Remaining :	$86,250
Salary Average :	$86,250
Salary Average Remaining :	$86,250
Sandis Vilmanis	$85,500 (3)
Salary Remaining :	$85,500
Salary Average :	$85,500
Salary Average Remaining :	$85,500
Jack Thompson	$82,833 (1)
Salary Remaining :	$82,833
Salary Average :	$82,833
Salary Average Remaining :	$82,833
Elliot Desnoyers	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Jet Greaves	$81,250 (2)
Salary Remaining :	$81,250
Salary Average :	$81,250
Salary Average Remaining :	$81,250
Ronan Seeley	$81,000 (1)
Salary Remaining :	$81,000
Salary Average :	$81,000
Salary Average Remaining :	$81,000
Adam Sykora	$80,667 (3)
Salary Remaining :	$80,667
Salary Average :	$80,667
Salary Average Remaining :	$80,667
Linus Karlsson	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lucas Carlsson	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Garrett Pilon	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dylan Coghlan	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jeremy Davies	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Xavier Ouellet	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
John Leonard	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Otto Koivula	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jonny Brodzinski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jordan Gross	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ben Jones	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 25 : $2,033,708
Year 26 : $1,194,250
Year 27 : $440,417
Year 28 : $0
Salary Average Commitment
Year 25 : $2,033,708
Year 26 : $1,194,250
Year 27 : $440,417
Year 28 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	7025 - $100 - 0 - 0,00%
Level 2:	3512 - $60 - 0 - 0,00%
Level 3:	4391 - $35 - 0 - 0,00%
Level 4:	1756 - $25 - 0 - 0,00%
Luxury :	878 - $200 - 0 - 0,00%
Total Capacity :	17562
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$52,910,000
Pro Players Total Average Salaries	$52,822,500
Farm Players Total Salaries	$1,941,694
Farm Players Total Average Salaries	$1,941,694
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$52,822,500
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$222,601,503
Projected Bank Account	$222,601,503

Pro Players Salaries
Patrik Laine (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Vladimir Tarasenko (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Vince Dunn (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Andre Burakovsky (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
J.T. Compher (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Dylan Strome (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Alex Newhook (1 Way Contract)	$2,850,000 (3)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Travis Sanheim (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
Oliver Bjorkstrand (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Sam Steel (1 Way Contract)	$2,100,000 (3)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Mattias Samuelsson (1 Way Contract)	$2,000,000 (5)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Yakov Trenin (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Zach Whitecloud (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Jani Hakanpaa (1 Way Contract)	$1,450,000 (1)
-Salary Remaining :	$1,450,000
-Salary Average :	$1,450,000
-Salary Average Remaining :	$1,450,000
Daniil Tarasov	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$862,500
-Salary Average Remaining :	$862,500
Nicholas Robertson (1 Way Contract)	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
David Gustafsson (1 Way Contract)	$835,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$835,000
-Salary Average :	$835,000
-Salary Average Remaining :	$835,000
Sebastian Aho D (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Joel Hofer (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Pierre Engvall (1 Way Contract)	$0 (0)
Adam Erne (1 Way Contract)	$0 (0)
Tyson Jost (1 Way Contract)	$0 (0)
Jordan Binnington (1 Way Contract)	$0 (0)
Lars Eller (1 Way Contract)	$0 (0)
Jeff Petry (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 25 : $52,910,000
Year 26 : $40,785,000
Year 27 : $26,700,000
Year 28 : $14,000,000
Salary Average Commitment
Year 25 : $52,822,500
Year 26 : $40,785,000
Year 27 : $26,700,000
Year 28 : $14,000,000
Salary Cap with 1 Way Contract
Year 25 : $51,987,500
Year 26 : $39,950,000
Year 27 : $26,700,000
Year 28 : $14,000,000

Farm Players Salaries
David Reinbacher	$91,833 (4)
Salary Remaining :	$91,833
Salary Average :	$91,833
Salary Average Remaining :	$91,833
Tyler Kleven	$91,667 (1)
Salary Remaining :	$91,667
Salary Average :	$91,667
Salary Average Remaining :	$91,667
Kasper Halttunen	$90,833 (4)
Salary Remaining :	$90,833
Salary Average :	$90,833
Salary Average Remaining :	$90,833
Nathan Gaucher	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Nikita Grebenkin	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Isaac Belliveau	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Leo Loof	$86,750 (2)
Salary Remaining :	$86,750
Salary Average :	$86,750
Salary Average Remaining :	$86,750
Ondrej Becher	$86,500 (3)
Salary Remaining :	$86,500
Salary Average :	$86,500
Salary Average Remaining :	$86,500
Zachary L'Heureux	$86,333 (2)
Salary Remaining :	$86,333
Salary Average :	$86,333
Salary Average Remaining :	$86,333
Lucas Edmonds	$86,167 (1)
Salary Remaining :	$86,167
Salary Average :	$86,167
Salary Average Remaining :	$86,167
Sergei Murashov	$86,111 (3)
Salary Remaining :	$86,111
Salary Average :	$86,111
Salary Average Remaining :	$86,111
Jordan Dumais	$86,000 (3)
Salary Remaining :	$86,000
Salary Average :	$86,000
Salary Average Remaining :	$86,000
Mikko Kokkonen	$84,667 (1)
Salary Remaining :	$84,667
Salary Average :	$84,667
Salary Average Remaining :	$84,667
Bryce Mcconnell-Barker	$83,833 (3)
Salary Remaining :	$83,833
Salary Average :	$83,833
Salary Average Remaining :	$83,833
Nolan Allan	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Jeremie Poirier	$82,333 (1)
Salary Remaining :	$82,333
Salary Average :	$82,333
Salary Average Remaining :	$82,333
Dylan Gambrell	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Belzile	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Arturs Silovs	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Robert Hagg	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Merkley	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dillon Heatherington	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Ryan Carpenter	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Ben King	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Nicolas Aube-Kubel	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Arnaud Durandeau	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jasper Weatherby	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Vukojevic	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Riley Damiani	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 25 : $1,941,694
Year 26 : $1,038,028
Year 27 : $607,445
Year 28 : $176,334
Salary Average Commitment
Year 25 : $1,941,694
Year 26 : $1,044,360
Year 27 : $613,777
Year 28 : $182,666

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	7413 - $100 - 0 - 0,00%
Level 2:	3706 - $60 - 0 - 0,00%
Level 3:	4633 - $35 - 0 - 0,00%
Level 4:	1853 - $25 - 0 - 0,00%
Luxury :	927 - $200 - 0 - 0,00%
Total Capacity :	18532
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,762,500
Pro Players Total Average Salaries	$66,762,500
Farm Players Total Salaries	$1,479,884
Farm Players Total Average Salaries	$1,479,884
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$66,762,500
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$201,750,455
Projected Bank Account	$201,750,455

Pro Players Salaries
Tyler Seguin (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Tomas Hertl (1 Way Contract)	$8,137,500 (6)
-Salary Remaining :	$8,137,500
-Salary Average :	$8,137,500
-Salary Average Remaining :	$8,137,500
Dylan Larkin (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Johnny Gaudreau (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Evgeny Dadonov (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Nick Leddy (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Robin Lehner (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Pavel Zacha (1 Way Contract)	$4,250,000 (3)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Yanni Gourde (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Jack Johnson (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Chris Tanev (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Jonas Siegenthaler (1 Way Contract)	$2,000,000 (5)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Ty Dellandrea (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Jake Allen (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Philip Tomasino (1 Way Contract)	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Matt Nieto (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Dougie Hamilton (1 Way Contract)	$0 (0)
Derek Grant (1 Way Contract)	$0 (0)
Jacob Bryson (1 Way Contract)	$0 (0)
Jordan Oesterle (1 Way Contract)	$0 (0)
Jonathan Marchessault (1 Way Contract)	$0 (0)
Radek Faksa (1 Way Contract)	$0 (0)
Jordan Martinook	$0 (0)
Total Pro Players	23
Salary Commitment
Year 25 : $66,762,500
Year 26 : $44,887,500
Year 27 : $29,387,500
Year 28 : $25,137,500
Salary Average Commitment
Year 25 : $66,762,500
Year 26 : $44,887,500
Year 27 : $29,387,500
Year 28 : $25,137,500
Salary Cap with 1 Way Contract
Year 25 : $65,962,500
Year 26 : $44,887,500
Year 27 : $29,387,500
Year 28 : $25,137,500

Farm Players Salaries
Artem Duda	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Cam Lund	$94,167 (3)
Salary Remaining :	$94,167
Salary Average :	$94,167
Salary Average Remaining :	$94,167
Corson Ceulemans	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Owen Pickering	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Filip Mesar	$88,667 (3)
Salary Remaining :	$88,667
Salary Average :	$88,667
Salary Average Remaining :	$88,667
Aleksi Heimosalmi	$80,883 (2)
Salary Remaining :	$80,883
Salary Average :	$80,883
Salary Average Remaining :	$80,883
Jaxson Stauber	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mitchell Stephens	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brad Hunt	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Anders Bjork	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gavin Bayreuther	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tanner Kero	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nick DeSimone	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joona Koppanen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Cole Guttman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josiah Slavin	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joel L'Esperance	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Chris Terry	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Aaron Ness	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Zachary Fucale	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Karson Kuhlman	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Robbie Russo	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Logan Shaw	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jeffrey Truchon-Viel	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Garrett Wilson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 25 : $1,479,884
Year 26 : $617,384
Year 27 : $366,501
Year 28 : $0
Salary Average Commitment
Year 25 : $1,479,884
Year 26 : $617,384
Year 27 : $366,501
Year 28 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Grand Casino Arena
Level 1:	7182 - $500 - 0 - 0,00%
Level 2:	3590 - $320 - 0 - 0,00%
Level 3:	4489 - $200 - 0 - 0,00%
Level 4:	1795 - $120 - 0 - 0,00%
Luxury :	898 - $999 - 0 - 0,00%
Total Capacity :	17954
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $200 - 0 - 0,00%
Farm Level 2:	1000 - $150 - 0 - 0,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,675,000
Pro Players Total Average Salaries	$69,675,000
Farm Players Total Salaries	$830,000
Farm Players Total Average Salaries	$830,000
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,155,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$69,675,000
Estimate Under Maximum Salary Cap of $105,600,000	$0
Estimate Over Minimum Salary Cap of $65,000,000	$0
Current Bank Account	$556,639,266
Projected Bank Account	$556,639,266

Pro Players Salaries
John Tavares (1 Way Contract)	$9,250,000 (2)
-Salary Remaining :	$9,250,000
-Salary Average :	$9,250,000
-Salary Average Remaining :	$9,250,000
Mikael Granlund (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Elias Pettersson (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Timo Meier (1 Way Contract)	$6,250,000 (6)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Zach Werenski (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Logan Couture (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Noah Hanifin (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Esa Lindell (1 Way Contract)	$5,250,000 (5)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Braden Holtby (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Nick Paul (1 Way Contract)	$3,150,000 (5)
-Salary Remaining :	$3,150,000
-Salary Average :	$3,150,000
-Salary Average Remaining :	$3,150,000
Erik Cernak (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Kasperi Kapanen (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Vladislav Gavrikov (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Jonas Johansson (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Jack Campbell (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Niko Mikkola	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Ethan Bear (1 Way Contract)	$0 (0)
Radko Gudas (1 Way Contract)	$0 (0)
David Kampf (1 Way Contract)	$0 (0)
Trevor Lewis (1 Way Contract)	$0 (0)
Total Pro Players	20
Salary Commitment
Year 25 : $69,675,000
Year 26 : $49,150,000
Year 27 : $27,400,000
Year 28 : $14,650,000
Salary Average Commitment
Year 25 : $69,675,000
Year 26 : $49,150,000
Year 27 : $27,400,000
Year 28 : $14,650,000
Salary Cap with 1 Way Contract
Year 25 : $69,675,000
Year 26 : $49,150,000
Year 27 : $27,400,000
Year 28 : $14,650,000

Farm Players Salaries
Matthew Murray	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Zach Sanford	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alex Petrovic	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brogan Rafferty	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Sheldon Rempal	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Xavier Parent	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Justin Kirkland	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Adam Brooks	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ben Gleason	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kyle MacLean	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
C.J. Smith	$55,000 (1)
Salary Remaining :	$55,000
Salary Average :	$55,000
Salary Average Remaining :	$55,000
Keaton Thompson	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Carsen Twarynski	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Damien Giroux	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ross Johnston	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cole Schneider	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Rhett Gardner	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Noel Hoefenmayer	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jayson Megna	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mitch Reinke	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 25 : $830,000
Year 26 : $77,500
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $830,000
Year 26 : $77,500
Year 27 : $0
Year 28 : $0

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %