NSHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	5940 - $91 - 5,641 - 94.97%
Level 2:	4860 - $50 - 4,563 - 93.89%
Level 3:	1980 - $31 - 1,795 - 90.67%
Level 4:	3960 - $24 - 3,677 - 92.84%
Luxury :	1260 - $186 - 1,118 - 88.71%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $34 - 1,746 - 87.31%
Farm Level 2:	1000 - $15 - 878 - 87.83%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,794 - 93.30%
Average Income per Game	$1,220,879
Year to Date Revenue	$47,614,264
Farm
Home Games Left	0
Average Attendance - %	2,624 - 87.48%
Average Income per Game	$72,449
Year to Date Revenue	$2,825,524
Expense
Pro Players Total Salaries	$81,270,998
Farm Players Total Salaries	$1,755,200
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,688,131
Farm Year To Date Expenses	$1,693,289
Pro Salary Cap To Date	$80,688,131
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$449,011
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,697
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$19,366,466
Projected Bank Account	$19,366,466

Pro Players Salaries
Erik Gudbranson (1 Way Contract)	$7,525,000 (3)
-Salary Remaining :	$0
Esa Lindell (1 Way Contract)	$6,900,000 (2)
-Salary Remaining :	$0
David Pastrnak (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$0
Filip Gustavsson	$6,000,000 (1)
-Salary Remaining :	$0
Elias Lindholm (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$0
Adam Larsson (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$0
Jason Zucker (1 Way Contract)	$4,900,000 (2)
-Salary Remaining :	$0
Mark Scheifele (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$0
Charlie McAvoy (1 Way Contract)	$4,350,000 (3)
-Salary Remaining :	$0
Logan Couture (1 Way Contract)	$3,900,000 (2)
-Salary Remaining :	$0
Magnus Paajarvi (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Jake Oettinger (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$0
Jamie Benn (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$0
Marcus Kruger (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$0
Philip Larsen	$1,900,000 (2)
-Salary Remaining :	$0
Nick Foligno (1 Way Contract)	$1,325,000 (2)
-Salary Remaining :	$0
Riley Nash (1 Way Contract)	$1,250,000 (2)
-1 Way Contract Salary Cap :	$1,250,000
-Salary Remaining :	$0
Alec Martinez (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$0
Mikael Backlund (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$950,000
-Salary Remaining :	$0
Anze Kopitar (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$950,000
-Salary Remaining :	$0
Noel Acciari	$925,000 (1)
-Salary Remaining :	$0
Adam Ruzicka	$900,000 (2)
-Salary Remaining :	$0
Vladimir Sobotka (1 Way Contract)	$705,000 (2)
-1 Way Contract Salary Cap :	$705,000
-Salary Remaining :	$0
MATT VILLALTA (1 Way Contract)	$681,000 (1)
-1 Way Contract Salary Cap :	$681,000
-Salary Remaining :	$0
Brad Hunt (1 Way Contract)	$680,000 (2)
-1 Way Contract Salary Cap :	$680,000
-Salary Remaining :	$0
T.J. Brennan (1 Way Contract)	$640,000 (2)
-1 Way Contract Salary Cap :	$640,000
-Salary Remaining :	$0
Connor Clifton	$624,999 (1)
-Salary Remaining :	$0
Ryan Hartman	$624,999 (1)
-Salary Remaining :	$0
Pierre-Edouard Bellemare (1 Way Contract)	$590,000 (2)
-1 Way Contract Salary Cap :	$590,000
-Salary Remaining :	$0
Joe Hicketts	$500,000 (1)
-Salary Remaining :	$0
HUNTER SHEPARD (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$0
Adin Hill	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	32
Salary Commitment
Year 24 : $81,270,998
Year 25 : $61,015,000
Year 26 : $14,875,000
Year 27 : $3,000,000
Salary Average Commitment
Year 24 : $81,270,998
Year 25 : $61,015,000
Year 26 : $14,875,000
Year 27 : $3,000,000
Salary Cap with 1 Way Contract
Year 24 : $81,270,998
Year 25 : $61,015,000
Year 26 : $14,875,000
Year 27 : $3,000,000

Farm Players Salaries
Lucas Lessio	$159,000 (2)
Salary Remaining :	$0
Patrick Brown	$136,500 (3)
Salary Remaining :	$0
Joel Edmundson	$126,700 (1)
Salary Remaining :	$0
Lucas Johansen	$100,000 (3)
Salary Remaining :	$0
Richard Panik	$98,500 (1)
Salary Remaining :	$0
Andrej Sustr	$98,000 (2)
Salary Remaining :	$0
Par Lindholm	$95,000 (3)
Salary Remaining :	$0
Logan Stanley	$90,000 (1)
Salary Remaining :	$0
Jesper Fast	$90,000 (1)
Salary Remaining :	$0
Cameron Gaunce	$85,000 (1)
Salary Remaining :	$0
Brandon Tanev	$78,000 (1)
Salary Remaining :	$0
Dylan Demelo	$72,000 (2)
Salary Remaining :	$0
Spencer Foo	$62,500 (3)
Salary Remaining :	$0
Landon Ferraro	$57,000 (1)
Salary Remaining :	$0
Jack Campbell	$55,000 (1)
Salary Remaining :	$0
Hunter Miska	$52,000 (1)
Salary Remaining :	$0
Daniel Brickley	$50,000 (1)
Salary Remaining :	$0
Brendan Leipsic	$50,000 (3)
Salary Remaining :	$0
Jayce Hawryluk	$50,000 (1)
Salary Remaining :	$0
Daniil Miromanov	$50,000 (3)
Salary Remaining :	$0
Mikey Eyssimont	$50,000 (2)
Salary Remaining :	$0
A.J. Greer	$50,000 (2)
Salary Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 24 : $1,755,200
Year 25 : $923,000
Year 26 : $494,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,755,200
Year 25 : $923,000
Year 26 : $494,000
Year 27 : $0

California Golden Seals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Oakland Arena
Level 1:	5940 - $93 - 4,833 - 81.36%
Level 2:	4860 - $52 - 3,827 - 78.75%
Level 3:	1980 - $32 - 1,558 - 78.68%
Level 4:	3960 - $25 - 3,004 - 75.85%
Luxury :	1260 - $188 - 1,038 - 82.40%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,515 - 75.74%
Farm Level 2:	1000 - $15 - 760 - 75.95%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,260 - 79.22%
Average Income per Game	$1,075,150
Year to Date Revenue	$41,930,831
Farm
Home Games Left	0
Average Attendance - %	2,274 - 75.81%
Average Income per Game	$64,414
Year to Date Revenue	$2,512,150
Expense
Pro Players Total Salaries	$36,898,000
Farm Players Total Salaries	$1,959,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$44,017,067
Farm Year To Date Expenses	$1,919,698
Pro Salary Cap To Date	$44,017,067
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$203,856
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,826
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$23,544,136
Projected Bank Account	$23,544,136

Pro Players Salaries
Nils Hoglander (1 Way Contract)	$5,150,000 (4)
-Salary Remaining :	$0
K'Andre Miller (1 Way Contract)	$4,100,000 (4)
-Salary Remaining :	$0
Nicolas Hague (1 Way Contract)	$4,100,000 (4)
-Salary Remaining :	$0
Jakob Chychrun (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$0
Kevin Lankinen (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$0
Luke Kunin	$1,900,000 (3)
-Salary Remaining :	$0
Cody Glass	$1,750,000 (2)
-Salary Remaining :	$0
Jake Sanderson	$1,500,000 (3)
-Salary Remaining :	$0
Barrett Hayton	$1,250,000 (1)
-Salary Remaining :	$0
Rafael Harvey-Pinard	$1,250,000 (2)
-Salary Remaining :	$0
Dawson Mercer	$1,250,000 (1)
-Salary Remaining :	$0
Daniel Sprong (1 Way Contract)	$1,123,000 (2)
-Salary Remaining :	$0
Isac Lundestrom	$900,000 (1)
-Salary Remaining :	$0
Ukko-Pekka Luukkonen	$800,000 (3)
-Salary Remaining :	$0
Derrick Pouliot	$750,000 (1)
-Salary Remaining :	$0
Jake Virtanen	$750,000 (2)
-Salary Remaining :	$0
Marek Schwarz (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$750,000
-Salary Remaining :	$0
Jakub Vrana	$650,000 (1)
-Salary Remaining :	$0
Keegan Lowe	$625,000 (2)
-Salary Remaining :	$0
Oskar Lindblom	$500,000 (2)
-Salary Remaining :	$0
Nick Shore	$500,000 (2)
-Salary Remaining :	$0
Christian Fischer	$500,000 (2)
-Salary Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 24 : $36,898,000
Year 25 : $28,048,000
Year 26 : $17,550,000
Year 27 : $13,350,000
Salary Average Commitment
Year 24 : $36,898,000
Year 25 : $28,048,000
Year 26 : $17,550,000
Year 27 : $13,350,000
Salary Cap with 1 Way Contract
Year 24 : $36,898,000
Year 25 : $28,048,000
Year 26 : $17,550,000
Year 27 : $13,350,000

Farm Players Salaries
Nikolai Prokhorkin	$200,000 (1)
Salary Remaining :	$0
Jamie Drysdale	$175,000 (1)
Salary Remaining :	$0
Scott Wedgewood	$150,000 (1)
Salary Remaining :	$0
Arthur Kaliyev	$125,000 (2)
Salary Remaining :	$0
Matt Tomkins	$110,000 (2)
Salary Remaining :	$0
Erik Haula	$90,000 (1)
Salary Remaining :	$0
Nikita Okhotyuk	$90,000 (3)
Salary Remaining :	$0
Casey Cizikas	$75,000 (1)
Salary Remaining :	$0
Paul Postma	$75,000 (1)
Salary Remaining :	$0
Gaetan Haas	$75,000 (1)
Salary Remaining :	$0
Eric O'Dell	$75,000 (1)
Salary Remaining :	$0
Jake Livingstone	$67,000 (1)
Salary Remaining :	$0
Henrik Borgstrom	$65,000 (2)
Salary Remaining :	$0
Phil Varone	$65,000 (1)
Salary Remaining :	$0
Jacob Larsson	$62,500 (3)
Salary Remaining :	$0
Marian Studenic	$60,000 (1)
Salary Remaining :	$0
J.C. Beaudin	$50,000 (1)
Salary Remaining :	$0
Max Willman	$50,000 (2)
Salary Remaining :	$0
Mathieu Olivier	$50,000 (1)
Salary Remaining :	$0
Hayden Hodgson	$50,000 (1)
Salary Remaining :	$0
Jake Middleton	$50,000 (1)
Salary Remaining :	$0
Pontus Holmberg	$50,000 (2)
Salary Remaining :	$0
Jordan Gross	$50,000 (2)
Salary Remaining :	$0
Petteri Lindbohm	$50,000 (1)
Salary Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 24 : $1,959,500
Year 25 : $602,500
Year 26 : $152,500
Year 27 : $0
Salary Average Commitment
Year 24 : $1,959,500
Year 25 : $602,500
Year 26 : $152,500
Year 27 : $0

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	5940 - $93 - 4,812 - 81.01%
Level 2:	4860 - $52 - 3,732 - 76.79%
Level 3:	1980 - $32 - 1,544 - 77.96%
Level 4:	3960 - $25 - 3,046 - 76.91%
Luxury :	1260 - $188 - 1,019 - 80.89%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,543 - 77.14%
Farm Level 2:	1000 - $15 - 747 - 74.71%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,153 - 78.63%
Average Income per Game	$1,064,204
Year to Date Revenue	$41,503,963
Farm
Home Games Left	0
Average Attendance - %	2,290 - 76.33%
Average Income per Game	$65,207
Year to Date Revenue	$2,543,080
Expense
Pro Players Total Salaries	$56,610,000
Farm Players Total Salaries	$1,774,800
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$53,629,271
Farm Year To Date Expenses	$2,043,278
Pro Salary Cap To Date	$53,629,271
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$312,762
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,806
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$15,863,859
Projected Bank Account	$15,863,859

Pro Players Salaries
Rasmus Dahlin (1 Way Contract)	$6,300,000 (3)
-Salary Remaining :	$0
Evander Kane (1 Way Contract)	$5,825,000 (1)
-Salary Remaining :	$0
Martin Necas (1 Way Contract)	$4,260,000 (1)
-Salary Remaining :	$0
Ryan Johansen (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$0
Thatcher Demko (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$0
Janne Kuokkanen (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$0
J.T. Compher (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Nikolaj Ehlers (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$0
Ryan Pulock (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$0
Alex Kerfoot (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$0
Philippe Myers (1 Way Contract)	$2,700,000 (2)
-Salary Remaining :	$0
Torey Krug	$2,000,000 (2)
-Salary Remaining :	$0
Dakota Mermis	$2,000,000 (2)
-Salary Remaining :	$0
Reilly Smith	$1,700,000 (2)
-Salary Remaining :	$0
Jakob Silfverberg	$1,600,000 (2)
-Salary Remaining :	$0
Alex Newhook	$1,500,000 (3)
-Salary Remaining :	$0
Yakov Trenin	$1,400,000 (2)
-Salary Remaining :	$0
Isaac Ratcliffe	$700,000 (1)
-Salary Remaining :	$0
Brock Faber	$700,000 (3)
-Salary Remaining :	$0
Stuart Skinner	$700,000 (1)
-Salary Remaining :	$0
Matt Grzelcyk	$625,000 (3)
-Salary Remaining :	$0
Carson McMillan (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$0
PARKER GAHAGEN (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$0
Derek Ryan (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$0
Matt Martin (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$0
Sam Montembeault	$500,000 (2)
-Salary Remaining :	$0
Total Pro Players	26
Salary Commitment
Year 24 : $56,610,000
Year 25 : $30,875,000
Year 26 : $12,375,000
Year 27 : $0
Salary Average Commitment
Year 24 : $56,610,000
Year 25 : $30,875,000
Year 26 : $12,375,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $56,610,000
Year 25 : $30,875,000
Year 26 : $12,375,000
Year 27 : $0

Farm Players Salaries
Blake Coleman (Out of Payroll)	$1,700,000 (2)
Salary Remaining :	$0
Brett Seney	$500,000 (1)
Salary Remaining :	$0
Ryan Reaves	$80,000 (1)
Salary Remaining :	$0
Joona Luoto	$65,000 (3)
Salary Remaining :	$0
T.J. Tynan	$62,900 (1)
Salary Remaining :	$0
Robin Salo	$60,000 (2)
Salary Remaining :	$0
Kurtis MacDermid	$56,900 (1)
Salary Remaining :	$0
Nic Petan	$50,000 (1)
Salary Remaining :	$0
Carl Dahlstrom	$50,000 (1)
Salary Remaining :	$0
Antti Suomela	$50,000 (1)
Salary Remaining :	$0
Jake Bischoff	$50,000 (1)
Salary Remaining :	$0
Nikita Scherbak	$50,000 (1)
Salary Remaining :	$0
Roland McKeown	$50,000 (1)
Salary Remaining :	$0
Peter Cehlarik	$50,000 (1)
Salary Remaining :	$0
Zach Fucale	$50,000 (1)
Salary Remaining :	$0
Edward Pasquale	$50,000 (1)
Salary Remaining :	$0
Kiefer Sherwood	$50,000 (1)
Salary Remaining :	$0
Rourke Chartier	$50,000 (1)
Salary Remaining :	$0
Saku Maenalanen	$50,000 (1)
Salary Remaining :	$0
Taro Hirose	$50,000 (2)
Salary Remaining :	$0
Dakota Joshua	$50,000 (1)
Salary Remaining :	$0
Jalen Chatfield	$50,000 (1)
Salary Remaining :	$0
Mikhail Maltsev	$50,000 (3)
Salary Remaining :	$0
Jack Ahcan	$50,000 (1)
Salary Remaining :	$0
Jakub Galvas	$50,000 (4)
Salary Remaining :	$0
Josh Teves	$50,000 (1)
Salary Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 24 : $3,474,800
Year 25 : $445,000
Year 26 : $165,000
Year 27 : $50,000
Salary Average Commitment
Year 24 : $3,474,800
Year 25 : $445,000
Year 26 : $165,000
Year 27 : $50,000

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	5940 - $93 - 4,864 - 81.89%
Level 2:	4860 - $52 - 3,838 - 78.96%
Level 3:	1980 - $32 - 1,572 - 79.38%
Level 4:	3960 - $25 - 3,065 - 77.39%
Luxury :	1260 - $188 - 1,036 - 82.20%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,528 - 76.38%
Farm Level 2:	1000 - $15 - 743 - 74.26%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,374 - 79.86%
Average Income per Game	$1,080,679
Year to Date Revenue	$42,146,476
Farm
Home Games Left	0
Average Attendance - %	2,270 - 75.67%
Average Income per Game	$64,601
Year to Date Revenue	$2,519,455
Expense
Pro Players Total Salaries	$77,379,100
Farm Players Total Salaries	$2,421,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$64,772,362
Farm Year To Date Expenses	$2,598,961
Pro Salary Cap To Date	$64,772,362
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$427,509
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,376
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$44,489,230
Projected Bank Account	$44,489,230

Pro Players Salaries
Mika Zibanejad (1 Way Contract)	$11,328,600 (1)
-Salary Remaining :	$0
Brayden Point (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$0
Nazem Kadri (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$0
Vladimir Tarasenko (1 Way Contract)	$5,500,500 (1)
-Salary Remaining :	$0
Nikita Kucherov (1 Way Contract)	$5,100,000 (1)
-Salary Remaining :	$0
Mitch Marner (1 Way Contract)	$4,600,000 (2)
-Salary Remaining :	$0
Jordan Binnington (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$0
Nick Schmaltz (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$0
William Karlsson (1 Way Contract)	$3,450,000 (2)
-Salary Remaining :	$0
Matt Duchene (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$0
Rasmus Ristolainen (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$0
Jacob Trouba (1 Way Contract)	$3,150,000 (3)
-Salary Remaining :	$0
MacKenzie Weegar (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$0
Vladislav Namestnikov (1 Way Contract)	$2,600,000 (2)
-Salary Remaining :	$0
Ivan Provorov	$2,000,000 (1)
-Salary Remaining :	$0
Vince Dunn	$1,750,000 (1)
-Salary Remaining :	$0
Jonathan Marchessault	$1,500,000 (2)
-Salary Remaining :	$0
Cam Talbot (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$0
Jonathan Quick (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$0
Noah Cates	$800,000 (1)
-Salary Remaining :	$0
Connor Dewar	$700,000 (2)
-Salary Remaining :	$0
Tyson Jost	$700,000 (3)
-Salary Remaining :	$0
Urho Vaakanainen	$600,000 (4)
-Salary Remaining :	$0
Nikita Zaitsev	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 24 : $77,379,100
Year 25 : $25,400,000
Year 26 : $4,450,000
Year 27 : $600,000
Salary Average Commitment
Year 24 : $77,379,100
Year 25 : $25,400,000
Year 26 : $4,450,000
Year 27 : $600,000
Salary Cap with 1 Way Contract
Year 24 : $77,379,100
Year 25 : $25,400,000
Year 26 : $4,450,000
Year 27 : $600,000

Farm Players Salaries
Parker Wotherspoon	$152,500 (3)
Salary Remaining :	$0
Victor Soderstrom	$150,000 (3)
Salary Remaining :	$0
Roman Josi	$150,000 (2)
Salary Remaining :	$0
Jacob MacDonald	$150,000 (2)
Salary Remaining :	$0
TJ Brodie	$150,000 (1)
Salary Remaining :	$0
Evgeny Svechnikov	$125,000 (1)
Salary Remaining :	$0
Jacob Markstrom	$125,000 (2)
Salary Remaining :	$0
Connor Zary	$100,000 (3)
Salary Remaining :	$0
Nick Merkley	$100,000 (1)
Salary Remaining :	$0
JJ Peterka	$100,000 (3)
Salary Remaining :	$0
Max Lajoie	$100,000 (3)
Salary Remaining :	$0
Brandon Duhaime	$90,000 (1)
Salary Remaining :	$0
Alex Vlasic	$90,000 (2)
Salary Remaining :	$0
Jonas Rondbjerg	$80,000 (3)
Salary Remaining :	$0
Emil Bemstrom	$80,000 (2)
Salary Remaining :	$0
Spencer Martin	$70,000 (1)
Salary Remaining :	$0
Arttu Ruotsalainen	$70,000 (2)
Salary Remaining :	$0
Michael Carcone	$70,000 (1)
Salary Remaining :	$0
Cedric Paquette	$67,500 (2)
Salary Remaining :	$0
Tyler Motte	$65,000 (3)
Salary Remaining :	$0
Jordan Weal	$63,500 (1)
Salary Remaining :	$0
Joel Kiviranta	$60,000 (1)
Salary Remaining :	$0
Sonny Milano	$57,500 (4)
Salary Remaining :	$0
Kale Clague	$55,000 (3)
Salary Remaining :	$0
Joel Kellman	$50,000 (1)
Salary Remaining :	$0
Ryan Dzingel	$50,000 (1)
Salary Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 24 : $2,421,000
Year 25 : $1,592,500
Year 26 : $860,000
Year 27 : $57,500
Salary Average Commitment
Year 24 : $2,421,000
Year 25 : $1,592,500
Year 26 : $860,000
Year 27 : $57,500

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	5940 - $93 - 4,814 - 81.05%
Level 2:	4860 - $52 - 3,792 - 78.03%
Level 3:	1980 - $32 - 1,550 - 78.27%
Level 4:	3960 - $25 - 3,040 - 76.76%
Luxury :	1260 - $188 - 1,026 - 81.46%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,518 - 75.91%
Farm Level 2:	1000 - $15 - 749 - 74.87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,222 - 79.01%
Average Income per Game	$1,069,448
Year to Date Revenue	$41,708,486
Farm
Home Games Left	0
Average Attendance - %	2,267 - 75.56%
Average Income per Game	$64,365
Year to Date Revenue	$2,510,225
Expense
Pro Players Total Salaries	$74,667,000
Farm Players Total Salaries	$1,866,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$75,586,882
Farm Year To Date Expenses	$1,846,637
Pro Salary Cap To Date	$75,586,882
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$412,525
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,309
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$18,590,776
Projected Bank Account	$18,590,776

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$13,000,000 (1)
-Salary Remaining :	$0
Danton Heinen (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$0
Alex Wennberg (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$0
Jason Robertson (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$0
Adam Fox (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$0
Tony DeAngelo (1 Way Contract)	$4,300,000 (2)
-Salary Remaining :	$0
Shea Theodore (1 Way Contract)	$4,300,000 (2)
-Salary Remaining :	$0
Max Domi (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$0
John Gibson (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$0
Evan Rodrigues (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Trevor Carrick (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$0
William Nylander (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$0
Logan O'Connor (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$0
Troy Stecher	$1,400,000 (3)
-Salary Remaining :	$0
Linus Ullmark	$1,267,000 (3)
-Salary Remaining :	$0
Pavel Zacha	$1,000,000 (4)
-Salary Remaining :	$0
Robert Thomas	$1,000,000 (1)
-Salary Remaining :	$0
Brett Howden	$1,000,000 (1)
-Salary Remaining :	$0
Morgan Frost	$900,000 (1)
-Salary Remaining :	$0
Nikita Tryamkin	$750,000 (4)
-Salary Remaining :	$0
Dean Kukan	$750,000 (3)
-Salary Remaining :	$0
Tomas Popperle (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$750,000
-Salary Remaining :	$0
Jasper Weatherby	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 24 : $74,667,000
Year 25 : $54,517,000
Year 26 : $32,617,000
Year 27 : $11,000,000
Salary Average Commitment
Year 24 : $74,667,000
Year 25 : $54,517,000
Year 26 : $32,617,000
Year 27 : $11,000,000
Salary Cap with 1 Way Contract
Year 24 : $74,667,000
Year 25 : $54,517,000
Year 26 : $32,617,000
Year 27 : $11,000,000

Farm Players Salaries
Anton Lundell	$150,000 (1)
Salary Remaining :	$0
Joe Veleno	$150,000 (3)
Salary Remaining :	$0
Rasmus Kupari	$100,000 (3)
Salary Remaining :	$0
Shane Pinto	$100,000 (3)
Salary Remaining :	$0
Boris Katchouk	$90,000 (1)
Salary Remaining :	$0
Jack Drury	$90,000 (3)
Salary Remaining :	$0
Joona Koppanen	$80,000 (2)
Salary Remaining :	$0
Anders Bjork	$75,000 (4)
Salary Remaining :	$0
William Lockwood	$75,000 (2)
Salary Remaining :	$0
Ronnie Attard	$70,000 (2)
Salary Remaining :	$0
Jakub Lauko	$70,000 (3)
Salary Remaining :	$0
Gavin Bayreuther	$63,000 (3)
Salary Remaining :	$0
Andrew Poturalski	$63,000 (3)
Salary Remaining :	$0
Mac Hollowell	$60,000 (2)
Salary Remaining :	$0
Jiri Patera	$60,000 (4)
Salary Remaining :	$0
Nick Caamano	$60,000 (4)
Salary Remaining :	$0
Josh Leivo	$60,000 (1)
Salary Remaining :	$0
Christian Wolanin	$50,000 (1)
Salary Remaining :	$0
Blake Hillman	$50,000 (2)
Salary Remaining :	$0
Brennan Menell	$50,000 (2)
Salary Remaining :	$0
Pheonix Copley	$50,000 (1)
Salary Remaining :	$0
Danick Martel	$50,000 (4)
Salary Remaining :	$0
Brogan Rafferty	$50,000 (1)
Salary Remaining :	$0
Justin Kloos	$50,000 (1)
Salary Remaining :	$0
Trevor Murphy	$50,000 (2)
Salary Remaining :	$0
Lawrence Pilut	$50,000 (2)
Salary Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 24 : $1,866,000
Year 25 : $1,366,000
Year 26 : $881,000
Year 27 : $245,000
Salary Average Commitment
Year 24 : $1,866,000
Year 25 : $1,366,000
Year 26 : $881,000
Year 27 : $245,000

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	5940 - $92 - 5,488 - 92.39%
Level 2:	4860 - $52 - 3,776 - 77.70%
Level 3:	1980 - $34 - 1,467 - 74.08%
Level 4:	3960 - $25 - 3,032 - 76.58%
Luxury :	1260 - $177 - 1,160 - 92.09%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $32 - 1,751 - 87.53%
Farm Level 2:	1000 - $11 - 877 - 87.75%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,924 - 82.91%
Average Income per Game	$1,153,216
Year to Date Revenue	$44,975,408
Farm
Home Games Left	0
Average Attendance - %	2,628 - 87.60%
Average Income per Game	$68,421
Year to Date Revenue	$2,668,432
Expense
Pro Players Total Salaries	$78,865,094
Farm Players Total Salaries	$1,861,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$71,855,101
Farm Year To Date Expenses	$1,955,532
Pro Salary Cap To Date	$71,855,101
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$435,719
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,285
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$66,271,838
Projected Bank Account	$66,271,838

Pro Players Salaries
Carter Verhaeghe (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$0
Chris Tierney (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$0
Phil Di Giuseppe (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$0
Sean Monahan (1 Way Contract)	$5,550,000 (3)
-Salary Remaining :	$0
Anthony Beauvillier (1 Way Contract)	$5,166,667 (2)
-Salary Remaining :	$0
Valeri Nichushkin (1 Way Contract)	$4,200,000 (4)
-Salary Remaining :	$0
Vincent Trocheck (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$0
Jeff Skinner (1 Way Contract)	$3,890,000 (1)
-Salary Remaining :	$0
Hampus Lindholm (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$0
Zach Hyman (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$0
Matt Dumba (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$0
John Carlson (1 Way Contract)	$3,067,000 (2)
-Salary Remaining :	$0
Marcus Foligno (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$0
Zach Werenski (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$0
Mackenzie Blackwood (1 Way Contract)	$2,760,000 (2)
-Salary Remaining :	$0
Ryan Strome	$1,670,000 (3)
-Salary Remaining :	$0
David Savard (1 Way Contract)	$1,670,000 (2)
-1 Way Contract Salary Cap :	$1,670,000
-Salary Remaining :	$0
Jonathan Drouin	$1,670,000 (4)
-Salary Remaining :	$0
Riley Stillman	$1,450,000 (3)
-Salary Remaining :	$0
Collin Delia	$1,071,427 (3)
-Salary Remaining :	$0
Ross Colton	$950,000 (2)
-Salary Remaining :	$0
Darnell Nurse	$900,000 (1)
-Salary Remaining :	$0
J.J. Moser	$600,000 (1)
-Salary Remaining :	$0
Jeremy Smith (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 24 : $78,865,094
Year 25 : $60,975,094
Year 26 : $43,361,427
Year 27 : $9,120,000
Salary Average Commitment
Year 24 : $78,865,094
Year 25 : $60,975,094
Year 26 : $43,361,427
Year 27 : $9,120,000
Salary Cap with 1 Way Contract
Year 24 : $78,865,094
Year 25 : $60,975,094
Year 26 : $43,361,427
Year 27 : $9,120,000

Farm Players Salaries
Filip Zadina	$175,000 (3)
Salary Remaining :	$0
Jonas Johansson	$133,000 (1)
Salary Remaining :	$0
Sam Carrick	$100,000 (1)
Salary Remaining :	$0
Johnathan Kovacevic	$100,000 (1)
Salary Remaining :	$0
Brett Leason	$100,000 (3)
Salary Remaining :	$0
Mark Arcobello	$75,000 (1)
Salary Remaining :	$0
Jared Spurgeon	$75,000 (1)
Salary Remaining :	$0
Sammy Blais	$69,000 (1)
Salary Remaining :	$0
Mackenzie MacEachern	$66,500 (3)
Salary Remaining :	$0
Brock McGinn	$66,500 (3)
Salary Remaining :	$0
Cole Bardreau	$66,500 (3)
Salary Remaining :	$0
Nick Seeler	$62,500 (2)
Salary Remaining :	$0
Sean Kuraly	$62,500 (2)
Salary Remaining :	$0
Eric Robinson	$60,000 (4)
Salary Remaining :	$0
Calle Rosen	$60,000 (2)
Salary Remaining :	$0
Dan Renouf	$60,000 (3)
Salary Remaining :	$0
Chris Kreider	$60,000 (2)
Salary Remaining :	$0
Trevor Moore	$60,000 (4)
Salary Remaining :	$0
Jaycob Megna	$60,000 (2)
Salary Remaining :	$0
Fabian Zetterlund	$60,000 (3)
Salary Remaining :	$0
Matthew Peca	$60,000 (2)
Salary Remaining :	$0
Matt O'Connor	$60,000 (2)
Salary Remaining :	$0
Mikko Lehtonen	$60,000 (3)
Salary Remaining :	$0
Jon Merrill	$60,000 (2)
Salary Remaining :	$0
Chris Wagner	$50,000 (2)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 24 : $1,861,500
Year 25 : $1,309,500
Year 26 : $774,500
Year 27 : $120,000
Salary Average Commitment
Year 24 : $1,861,500
Year 25 : $1,309,500
Year 26 : $774,500
Year 27 : $120,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	5940 - $93 - 4,762 - 80.17%
Level 2:	4860 - $52 - 3,846 - 79.13%
Level 3:	1980 - $32 - 1,544 - 77.96%
Level 4:	3960 - $25 - 3,064 - 77.36%
Luxury :	1260 - $188 - 1,010 - 80.13%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,519 - 75.97%
Farm Level 2:	1000 - $15 - 758 - 75.79%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,225 - 79.03%
Average Income per Game	$1,064,123
Year to Date Revenue	$41,500,787
Farm
Home Games Left	0
Average Attendance - %	2,277 - 75.91%
Average Income per Game	$64,548
Year to Date Revenue	$2,517,385
Expense
Pro Players Total Salaries	$45,502,438
Farm Players Total Salaries	$6,498,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$55,534,751
Farm Year To Date Expenses	$5,648,394
Pro Salary Cap To Date	$55,534,751
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$251,395
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$35,901
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$34,821,532
Projected Bank Account	$34,821,532

Pro Players Salaries
Dylan Larkin (1 Way Contract)	$5,944,444 (2)
-Salary Remaining :	$0
Mikhail Sergachev (1 Way Contract)	$3,870,000 (3)
-Salary Remaining :	$0
John Marino (1 Way Contract)	$3,870,000 (2)
-Salary Remaining :	$0
Brent Burns (1 Way Contract)	$3,600,000 (2)
-1 Way Contract Salary Cap :	$3,600,000
-Salary Remaining :	$0
Chris Driedger	$2,500,000 (3)
-Salary Remaining :	$0
Morgan Rielly (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$0
Lucas Raymond	$1,750,000 (3)
-Salary Remaining :	$0
Cory Conacher (1 Way Contract)	$1,693,999 (2)
-Salary Remaining :	$0
Stephane Da Costa	$1,693,999 (1)
-Salary Remaining :	$0
James van Riemsdyk	$1,614,999 (1)
-Salary Remaining :	$0
Logan Thompson	$1,430,000 (2)
-Salary Remaining :	$0
Sami Vatanen	$1,274,999 (2)
-Salary Remaining :	$0
Calvin de Haan	$1,274,999 (2)
-Salary Remaining :	$0
Moritz Seider	$1,250,000 (1)
-Salary Remaining :	$0
Matt Nieto	$1,060,000 (2)
-Salary Remaining :	$0
Blake Lizotte	$1,000,000 (2)
-Salary Remaining :	$0
Pyotr Kochetkov	$1,000,000 (2)
-Salary Remaining :	$0
Joseph Blandisi	$1,000,000 (4)
-Salary Remaining :	$0
Nicolas Roy	$1,000,000 (2)
-Salary Remaining :	$0
Stefan Noesen (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$0
Jack Johnson (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$0
Shane Gersich	$950,000 (1)
-Salary Remaining :	$0
Adrian Kempe	$900,000 (1)
-Salary Remaining :	$0
Artem Zub	$850,000 (1)
-Salary Remaining :	$0
Travis Sanheim	$800,000 (1)
-Salary Remaining :	$0
Karel Vejmelka	$624,999 (2)
-Salary Remaining :	$0
Alexander Radulov (1 Way Contract)	$550,000 (1)
-1 Way Contract Salary Cap :	$550,000
-Salary Remaining :	$0
Total Pro Players	27
Salary Commitment
Year 24 : $45,502,438
Year 25 : $35,893,440
Year 26 : $11,120,000
Year 27 : $1,000,000
Salary Average Commitment
Year 24 : $45,502,438
Year 25 : $35,893,440
Year 26 : $11,120,000
Year 27 : $1,000,000
Salary Cap with 1 Way Contract
Year 24 : $45,502,438
Year 25 : $35,893,440
Year 26 : $11,120,000
Year 27 : $1,000,000

Farm Players Salaries
Nikita Gusev	$226,000 (1)
Salary Remaining :	$0
Matty Beniers	$200,000 (2)
Salary Remaining :	$0
Quinton Byfield	$200,000 (3)
Salary Remaining :	$0
Xavier Ouellet	$178,500 (1)
Salary Remaining :	$0
Alex Killorn	$161,500 (1)
Salary Remaining :	$0
Michal Repik	$161,500 (1)
Salary Remaining :	$0
Carson Soucy	$150,000 (4)
Salary Remaining :	$0
Radim Zohorna	$133,000 (1)
Salary Remaining :	$0
Brenden Dillon	$127,500 (2)
Salary Remaining :	$0
Mattias Ekholm	$127,500 (2)
Salary Remaining :	$0
Marcus Hogberg	$100,000 (4)
Salary Remaining :	$0
Cal Petersen	$100,000 (4)
Salary Remaining :	$0
Darren Raddysh	$100,000 (2)
Salary Remaining :	$0
Lukas Dostal	$80,000 (3)
Salary Remaining :	$0
Jordan Harris	$80,000 (2)
Salary Remaining :	$0
Nils Lundkvist	$80,000 (2)
Salary Remaining :	$0
Vladislav Kamenev	$70,000 (2)
Salary Remaining :	$0
Zac Jones	$70,000 (3)
Salary Remaining :	$0
Brendan Gaunce	$70,000 (2)
Salary Remaining :	$0
Tyler Graovac	$62,500 (2)
Salary Remaining :	$0
Aliaksei Protas	$60,000 (3)
Salary Remaining :	$0
Dmitri Voronkov	$60,000 (3)
Salary Remaining :	$0
Josef Korenar	$50,000 (4)
Salary Remaining :	$0
Mason Appleton	$50,000 (3)
Salary Remaining :	$0
Clark Bishop	$50,000 (1)
Salary Remaining :	$0
Austin Wagner	$50,000 (4)
Salary Remaining :	$0
Anton Blidh	$50,000 (2)
Salary Remaining :	$0
Michael Bunting	$50,000 (1)
Salary Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 24 : $2,898,000
Year 25 : $1,937,500
Year 26 : $970,000
Year 27 : $450,000
Salary Average Commitment
Year 24 : $2,898,000
Year 25 : $1,937,500
Year 26 : $970,000
Year 27 : $450,000

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	5940 - $92 - 5,007 - 84.29%
Level 2:	4860 - $51 - 4,303 - 88.54%
Level 3:	1980 - $31 - 1,865 - 94.21%
Level 4:	3960 - $24 - 3,676 - 92.84%
Luxury :	1260 - $186 - 1,104 - 87.65%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $36 - 1,474 - 73.68%
Farm Level 2:	1000 - $15 - 756 - 75.57%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,956 - 88.65%
Average Income per Game	$1,159,743
Year to Date Revenue	$45,229,959
Farm
Home Games Left	0
Average Attendance - %	2,229 - 74.31%
Average Income per Game	$64,442
Year to Date Revenue	$2,513,250
Expense
Pro Players Total Salaries	$80,526,007
Farm Players Total Salaries	$2,717,100
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,833,941
Farm Year To Date Expenses	$2,697,594
Pro Salary Cap To Date	$81,833,941
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$444,895
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,012
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$64,389,491
Projected Bank Account	$64,389,491

Pro Players Salaries
Nico Hischier (1 Way Contract)	$10,500,000 (1)
-Salary Remaining :	$0
Timo Meier (1 Way Contract)	$10,434,780 (2)
-Salary Remaining :	$0
Brayden Schenn (1 Way Contract)	$8,510,556 (1)
-Salary Remaining :	$0
Pierre-Luc Dubois (1 Way Contract)	$7,315,000 (3)
-Salary Remaining :	$0
Adam Gaudette (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$0
Brady Tkachuk (1 Way Contract)	$4,710,000 (1)
-Salary Remaining :	$0
Alexandar Georgiev (1 Way Contract)	$4,175,000 (1)
-Salary Remaining :	$0
Brayden McNabb (1 Way Contract)	$3,549,000 (1)
-Salary Remaining :	$0
Samuel Girard (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$0
Brady Skjei (1 Way Contract)	$2,995,000 (1)
-Salary Remaining :	$0
Dmitry Kulikov (1 Way Contract)	$2,875,001 (1)
-Salary Remaining :	$0
Marcus Pettersson (1 Way Contract)	$2,495,000 (1)
-Salary Remaining :	$0
Jake McCabe (1 Way Contract)	$2,375,000 (1)
-Salary Remaining :	$0
Vinnie Hinostroza (Out of Payroll)	$2,067,000 (1)
-Salary Remaining :	$0
Scott Laughton	$2,067,000 (1)
-Salary Remaining :	$0
Nick Leddy (1 Way Contract)	$1,978,000 (1)
-1 Way Contract Salary Cap :	$1,978,000
-Salary Remaining :	$0
Tristan Jarry	$1,875,000 (3)
-Salary Remaining :	$0
Neal Pionk	$1,650,000 (1)
-Salary Remaining :	$0
Spencer Machacek (1 Way Contract)	$805,000 (2)
-1 Way Contract Salary Cap :	$805,000
-Salary Remaining :	$0
Noah Gregor	$800,000 (1)
-Salary Remaining :	$0
Troy Terry	$700,000 (1)
-Salary Remaining :	$0
Colton Sissons	$666,666 (1)
-Salary Remaining :	$0
Linden Vey	$550,000 (1)
-Salary Remaining :	$0
CLAY STEVENSON (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 24 : $82,593,007
Year 25 : $29,429,783
Year 26 : $14,690,000
Year 27 : $0
Salary Average Commitment
Year 24 : $77,883,007
Year 25 : $29,429,783
Year 26 : $14,690,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $82,593,007
Year 25 : $29,429,783
Year 26 : $14,690,000
Year 27 : $0

Farm Players Salaries
Tomas Jurco	$219,500 (2)
Salary Remaining :	$0
Jordan Martinook	$198,500 (2)
Salary Remaining :	$0
Joel Armia	$185,100 (2)
Salary Remaining :	$0
Kirby Dach	$175,000 (2)
Salary Remaining :	$0
Michael McCarron	$169,500 (3)
Salary Remaining :	$0
Josh Brown	$105,300 (2)
Salary Remaining :	$0
Wyatt Johnston	$100,000 (3)
Salary Remaining :	$0
Michael Kesselring	$100,000 (3)
Salary Remaining :	$0
Alexander Romanov	$100,000 (2)
Salary Remaining :	$0
Noah Dobson	$100,000 (2)
Salary Remaining :	$0
Petter Granberg	$99,800 (1)
Salary Remaining :	$0
Andy Welinski	$92,900 (1)
Salary Remaining :	$0
Kevin Rooney	$92,500 (2)
Salary Remaining :	$0
Scott Mayfield	$92,500 (2)
Salary Remaining :	$0
Joel Hofer	$90,000 (3)
Salary Remaining :	$0
Ryan McLeod	$90,000 (3)
Salary Remaining :	$0
Gustav Lindstrom	$90,000 (3)
Salary Remaining :	$0
Nicolas Deslauriers	$77,500 (2)
Salary Remaining :	$0
Gregory Hofmann	$75,100 (1)
Salary Remaining :	$0
Waltteri Merela	$69,500 (3)
Salary Remaining :	$0
Josh Currie	$62,900 (1)
Salary Remaining :	$0
Markus Hannikainen	$61,000 (1)
Salary Remaining :	$0
Philipp Kurashev	$60,000 (3)
Salary Remaining :	$0
Scott Reedy	$60,000 (2)
Salary Remaining :	$0
Grant Hutton	$50,500 (2)
Salary Remaining :	$0
Jujhar Khaira	$50,000 (2)
Salary Remaining :	$0
Samuel Ersson	$50,000 (2)
Salary Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 24 : $2,717,100
Year 25 : $2,325,400
Year 26 : $769,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,717,100
Year 25 : $2,325,400
Year 26 : $769,000
Year 27 : $0

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBandT Center
Level 1:	5940 - $93 - 4,793 - 80.69%
Level 2:	4860 - $52 - 3,804 - 78.27%
Level 3:	1980 - $32 - 1,562 - 78.91%
Level 4:	3960 - $25 - 3,072 - 77.58%
Luxury :	1260 - $188 - 1,026 - 81.41%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,519 - 75.96%
Farm Level 2:	1000 - $15 - 757 - 75.70%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,257 - 79.21%
Average Income per Game	$1,069,168
Year to Date Revenue	$41,697,543
Farm
Home Games Left	0
Average Attendance - %	2,276 - 75.87%
Average Income per Game	$64,525
Year to Date Revenue	$2,516,475
Expense
Pro Players Total Salaries	$64,918,000
Farm Players Total Salaries	$7,389,876
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$63,140,153
Farm Year To Date Expenses	$2,895,339
Pro Salary Cap To Date	$63,140,153
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$358,663
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$40,828
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$26,042,406
Projected Bank Account	$26,042,406

Pro Players Salaries
Mathew Barzal (1 Way Contract)	$13,067,000 (2)
-Salary Remaining :	$0
Anthony Duclair (1 Way Contract)	$4,995,000 (1)
-Salary Remaining :	$0
Jake Debrusk (1 Way Contract)	$3,940,000 (2)
-Salary Remaining :	$0
Klas Dahlbeck (1 Way Contract)	$3,800,000 (1)
-1 Way Contract Salary Cap :	$3,800,000
-Salary Remaining :	$0
Jared McCann (1 Way Contract)	$3,520,000 (1)
-Salary Remaining :	$0
Tyler Toffoli (1 Way Contract)	$3,350,000 (1)
-Salary Remaining :	$0
Tanner Pearson (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Brandon Montour (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$0
Sam Malinski (1 Way Contract)	$2,825,000 (1)
-1 Way Contract Salary Cap :	$2,825,000
-Salary Remaining :	$0
Darcy Kuemper (1 Way Contract)	$2,500,000 (1)
-1 Way Contract Salary Cap :	$2,500,000
-Salary Remaining :	$0
Vincent Desharnais	$2,290,000 (1)
-Salary Remaining :	$0
Gustav Forsling	$2,250,000 (1)
-Salary Remaining :	$0
Josh Anderson	$2,180,000 (2)
-Salary Remaining :	$0
Jaccob Slavin	$2,100,000 (3)
-Salary Remaining :	$0
Jeremy Swayman (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$0
Andreas Athanasiou	$1,500,000 (4)
-Salary Remaining :	$0
Travis Boyd	$1,500,000 (3)
-Salary Remaining :	$0
Jeremy Lauzon (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$0
David Perron (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$0
Aaron Dell (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$0
Christian Djoos	$901,000 (4)
-Salary Remaining :	$0
Mike Hardman	$750,000 (4)
-Salary Remaining :	$0
Anthony Mantha	$750,000 (4)
-Salary Remaining :	$0
Mathieu Joseph	$700,000 (1)
-Salary Remaining :	$0
Joey Daccord	$500,000 (4)
-Salary Remaining :	$0
ISAAC POULTER (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$0
Total Pro Players	26
Salary Commitment
Year 24 : $64,918,000
Year 25 : $36,188,000
Year 26 : $13,001,000
Year 27 : $6,401,000
Salary Average Commitment
Year 24 : $64,281,334
Year 25 : $36,188,000
Year 26 : $13,001,000
Year 27 : $6,401,000
Salary Cap with 1 Way Contract
Year 24 : $64,918,000
Year 25 : $36,188,000
Year 26 : $13,001,000
Year 27 : $6,401,000

Farm Players Salaries
Parker Kelly	$900,000 (1)
Salary Remaining :	$0
Ian Cole	$500,000 (1)
Salary Remaining :	$0
Miikka Salomaki	$225,000 (1)
Salary Remaining :	$0
Owen Power	$200,000 (3)
Salary Remaining :	$0
Dmitrij Jaskin	$160,000 (1)
Salary Remaining :	$0
Derek Forbort	$129,876 (1)
Salary Remaining :	$0
Eric Gelinas	$127,500 (2)
Salary Remaining :	$0
Kristian Reichel	$125,000 (3)
Salary Remaining :	$0
Dennis Gilbert	$120,000 (2)
Salary Remaining :	$0
Teddy Blueger	$120,000 (1)
Salary Remaining :	$0
Teemu Hartikainen	$100,000 (1)
Salary Remaining :	$0
Tom Kuhnhackl	$85,000 (1)
Salary Remaining :	$0
Linus Hogberg	$80,000 (1)
Salary Remaining :	$0
Mark Kastelic	$80,000 (3)
Salary Remaining :	$0
Alexander True	$70,000 (2)
Salary Remaining :	$0
Justin Holl	$62,500 (1)
Salary Remaining :	$0
Ryan Spooner	$62,500 (1)
Salary Remaining :	$0
William Carrier (Out of Payroll)	$62,500 (1)
Salary Remaining :	$0
Brendan Lemieux	$62,500 (2)
Salary Remaining :	$0
Dylan Samberg	$60,000 (1)
Salary Remaining :	$0
Dylan Gambrell	$60,000 (1)
Salary Remaining :	$0
Tomas Nosek	$60,000 (1)
Salary Remaining :	$0
Pat Maroon	$50,000 (1)
Salary Remaining :	$0
Mirco Mueller	$50,000 (4)
Salary Remaining :	$0
Gemel Smith	$50,000 (1)
Salary Remaining :	$0
Anton Slepyshev	$50,000 (1)
Salary Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 24 : $3,652,376
Year 25 : $835,000
Year 26 : $455,000
Year 27 : $50,000
Salary Average Commitment
Year 24 : $3,652,376
Year 25 : $835,000
Year 26 : $455,000
Year 27 : $50,000

Hamilton Mustangs

Arena Capacity - Ticket Price Attendance - %
Arena Name	FirstOntario Centre
Level 1:	5940 - $90 - 5,483 - 92.31%
Level 2:	4860 - $50 - 4,485 - 92.28%
Level 3:	1980 - $30 - 1,847 - 93.30%
Level 4:	3960 - $25 - 3,055 - 77.14%
Luxury :	1260 - $185 - 1,176 - 93.35%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,489 - 74.43%
Farm Level 2:	1000 - $15 - 740 - 73.95%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,047 - 89.15%
Average Income per Game	$1,191,291
Year to Date Revenue	$46,460,360
Farm
Home Games Left	0
Average Attendance - %	2,228 - 74.27%
Average Income per Game	$63,192
Year to Date Revenue	$2,464,485
Expense
Pro Players Total Salaries	$87,453,773
Farm Players Total Salaries	$2,326,900
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,490,792
Farm Year To Date Expenses	$2,163,969
Pro Salary Cap To Date	$81,490,792
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$483,170
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,856
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$9,839,102
Projected Bank Account	$9,839,102

Pro Players Salaries
Auston Matthews (1 Way Contract)	$7,837,033 (3)
-Salary Remaining :	$0
Cam Fowler (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$0
Roope Hintz (1 Way Contract)	$6,521,740 (1)
-Salary Remaining :	$0
Dougie Hamilton (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$0
Matt Murray (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$0
Joel Farabee (1 Way Contract)	$4,710,000 (1)
-Salary Remaining :	$0
Kevin Fiala (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$0
Frederik Andersen (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$0
Quinn Hughes (1 Way Contract)	$3,825,000 (1)
-Salary Remaining :	$0
Miro Heiskanen (1 Way Contract)	$3,825,000 (1)
-Salary Remaining :	$0
Jack Roslovic (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$0
Casey Mittelstadt (1 Way Contract)	$3,100,000 (4)
-Salary Remaining :	$0
Eeli Tolvanen (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$0
Yegor Sharangovich (1 Way Contract)	$2,350,000 (4)
-Salary Remaining :	$0
Michael Hutchinson (1 Way Contract)	$2,300,000 (1)
-1 Way Contract Salary Cap :	$2,300,000
-Salary Remaining :	$0
Antti Raanta (1 Way Contract)	$2,300,000 (1)
-1 Way Contract Salary Cap :	$2,300,000
-Salary Remaining :	$0
Nick Cousins	$1,995,000 (4)
-Salary Remaining :	$0
Jordan Eberle	$1,900,000 (2)
-Salary Remaining :	$0
Brian Dumoulin	$1,900,000 (1)
-Salary Remaining :	$0
Warren Foegele	$1,750,000 (1)
-Salary Remaining :	$0
Jonathon Blum (1 Way Contract)	$1,267,000 (2)
-1 Way Contract Salary Cap :	$1,267,000
-Salary Remaining :	$0
Ryan Donato	$1,200,000 (2)
-Salary Remaining :	$0
Ian Mitchell (1 Way Contract)	$1,173,000 (2)
-Salary Remaining :	$0
Nathan Walker (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$0
Martin Frk (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$0
Marcus Sorensen (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$0
Connor Carrick (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$0
Jordan Schroeder	$1,000,000 (2)
-Salary Remaining :	$0
Jyrki Jokipakka	$900,000 (1)
-Salary Remaining :	$0
Scott Perunovich	$600,000 (3)
-Salary Remaining :	$0
Total Pro Players	30
Salary Commitment
Year 24 : $87,453,773
Year 25 : $42,672,033
Year 26 : $24,382,033
Year 27 : $10,195,000
Salary Average Commitment
Year 24 : $92,853,773
Year 25 : $48,072,033
Year 26 : $29,782,033
Year 27 : $10,195,000
Salary Cap with 1 Way Contract
Year 24 : $87,453,773
Year 25 : $42,672,033
Year 26 : $24,382,033
Year 27 : $10,195,000

Farm Players Salaries
Oskar Steen	$225,000 (3)
Salary Remaining :	$0
Joe Snively	$225,000 (2)
Salary Remaining :	$0
Denis Malgin	$220,000 (3)
Salary Remaining :	$0
Beck Malenstyn	$220,000 (3)
Salary Remaining :	$0
Luke Hughes	$175,000 (3)
Salary Remaining :	$0
Mark Friedman	$133,000 (1)
Salary Remaining :	$0
Filip Roos	$125,000 (1)
Salary Remaining :	$0
Otto Koivula	$99,900 (1)
Salary Remaining :	$0
Tyler Wotherspoon	$90,000 (1)
Salary Remaining :	$0
Oscar Fantenberg	$90,000 (1)
Salary Remaining :	$0
Joey Anderson	$80,000 (2)
Salary Remaining :	$0
Joakim Nygard	$75,000 (1)
Salary Remaining :	$0
Mattias Janmark	$72,000 (2)
Salary Remaining :	$0
David Rundblad	$67,000 (1)
Salary Remaining :	$0
Gabriel Dumont	$65,000 (1)
Salary Remaining :	$0
Paul Cotter	$60,000 (2)
Salary Remaining :	$0
Libor Hajek	$55,000 (4)
Salary Remaining :	$0
Andrei Mironov	$50,000 (1)
Salary Remaining :	$0
Alex Lyon	$50,000 (1)
Salary Remaining :	$0
Carl Grundstrom	$50,000 (4)
Salary Remaining :	$0
Christoffer Ehn	$50,000 (4)
Salary Remaining :	$0
Alex Iafallo	$50,000 (2)
Salary Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 24 : $2,326,900
Year 25 : $1,482,000
Year 26 : $995,000
Year 27 : $155,000
Salary Average Commitment
Year 24 : $2,326,900
Year 25 : $1,482,000
Year 26 : $995,000
Year 27 : $155,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	5940 - $92 - 5,504 - 92.66%
Level 2:	4860 - $51 - 4,536 - 93.33%
Level 3:	1980 - $31 - 1,892 - 95.56%
Level 4:	3960 - $23 - 3,809 - 96.19%
Luxury :	1260 - $185 - 1,149 - 91.17%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $32 - 1,768 - 88.40%
Farm Level 2:	1000 - $13 - 908 - 90.81%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,890 - 93.83%
Average Income per Game	$1,219,719
Year to Date Revenue	$47,569,053
Farm
Home Games Left	0
Average Attendance - %	2,676 - 89.20%
Average Income per Game	$72,552
Year to Date Revenue	$2,829,515
Expense
Pro Players Total Salaries	$78,276,899
Farm Players Total Salaries	$3,541,143
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,339,192
Farm Year To Date Expenses	$3,506,956
Pro Salary Cap To Date	$74,339,192
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$432,469
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,564
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$153,744,436
Projected Bank Account	$153,744,436

Pro Players Salaries
Charlie Coyle (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$0
Alex Pietrangelo (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$0
Viktor Arvidsson (1 Way Contract)	$5,005,000 (2)
-Salary Remaining :	$0
Justin Faulk (1 Way Contract)	$5,005,000 (2)
-Salary Remaining :	$0
Colton Parayko (1 Way Contract)	$5,005,000 (2)
-Salary Remaining :	$0
Filip Hronek (1 Way Contract)	$4,670,000 (3)
-Salary Remaining :	$0
Markus Granlund (1 Way Contract)	$4,569,000 (2)
-Salary Remaining :	$0
Steven Stamkos (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$0
Zemgus Girgensons (1 Way Contract)	$3,548,500 (3)
-Salary Remaining :	$0
Jaden Schwartz (1 Way Contract)	$3,535,000 (2)
-Salary Remaining :	$0
Andrei Kuzmenko (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$0
Joonas Korpisalo (1 Way Contract)	$3,235,400 (3)
-Salary Remaining :	$0
Martin Jones (1 Way Contract)	$3,005,000 (1)
-Salary Remaining :	$0
Lucas Wallmark (1 Way Contract)	$2,760,000 (1)
-Salary Remaining :	$0
John Ramage (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$0
Alex Petrovic (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$0
Andreas Johnsson	$1,810,000 (4)
-Salary Remaining :	$0
Will Butcher	$1,810,000 (4)
-Salary Remaining :	$0
Kyle Palmieri (1 Way Contract)	$1,693,999 (2)
-Salary Remaining :	$0
Adam Henrique	$1,500,000 (2)
-Salary Remaining :	$0
Conor Garland (1 Way Contract)	$1,350,000 (1)
-Salary Remaining :	$0
Drake Batherson	$900,000 (1)
-Salary Remaining :	$0
Drake Caggiula	$625,000 (3)
-Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 24 : $78,276,899
Year 25 : $54,011,899
Year 26 : $15,698,900
Year 27 : $3,620,000
Salary Average Commitment
Year 24 : $78,276,899
Year 25 : $54,011,899
Year 26 : $15,698,900
Year 27 : $3,620,000
Salary Cap with 1 Way Contract
Year 24 : $78,276,899
Year 25 : $54,011,899
Year 26 : $15,698,900
Year 27 : $3,620,000

Farm Players Salaries
Joakim Nordstrom	$219,800 (3)
Salary Remaining :	$0
Austin Watson	$219,600 (3)
Salary Remaining :	$0
Jaxson Stauber	$217,800 (1)
Salary Remaining :	$0
Scott Wilson	$201,000 (1)
Salary Remaining :	$0
Jake Dotchin	$178,400 (3)
Salary Remaining :	$0
Joel Hanley	$178,400 (2)
Salary Remaining :	$0
Dylan Guenther	$175,000 (3)
Salary Remaining :	$0
Corban Knight	$161,000 (1)
Salary Remaining :	$0
Tomas Tatar	$157,000 (2)
Salary Remaining :	$0
Tyler Pitlick	$150,000 (2)
Salary Remaining :	$0
Radko Gudas	$127,000 (1)
Salary Remaining :	$0
Mike Hoffman	$125,000 (2)
Salary Remaining :	$0
Victor Rask	$107,143 (2)
Salary Remaining :	$0
Joni Ortio	$105,000 (2)
Salary Remaining :	$0
Garnet Hathaway	$101,000 (1)
Salary Remaining :	$0
Dylan McIlrath	$101,000 (3)
Salary Remaining :	$0
Drew Doughty	$101,000 (2)
Salary Remaining :	$0
Sasha Chmelevski	$100,000 (1)
Salary Remaining :	$0
Keegan Kolesar	$68,500 (2)
Salary Remaining :	$0
Antoine Bibeau	$68,500 (1)
Salary Remaining :	$0
Damon Severson	$63,000 (4)
Salary Remaining :	$0
John Gilmour	$62,500 (2)
Salary Remaining :	$0
Jean-Sebastien Dea	$62,500 (3)
Salary Remaining :	$0
Austin Czarnik	$62,500 (2)
Salary Remaining :	$0
Arber Xhekaj	$60,000 (3)
Salary Remaining :	$0
Julian Melchiori	$57,000 (1)
Salary Remaining :	$0
Sergey Kalinin	$56,500 (2)
Salary Remaining :	$0
Zach Boychuk	$55,000 (2)
Salary Remaining :	$0
Julius Honka	$50,000 (1)
Salary Remaining :	$0
Felix Sandstrom	$50,000 (2)
Salary Remaining :	$0
Nikolay Goldobin	$50,000 (1)
Salary Remaining :	$0
Andreas Englund	$50,000 (2)
Salary Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 24 : $3,541,143
Year 25 : $2,407,843
Year 26 : $1,079,300
Year 27 : $63,000
Salary Average Commitment
Year 24 : $3,541,143
Year 25 : $2,407,843
Year 26 : $1,079,300
Year 27 : $63,000

Minnesota North Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	5940 - $80 - 5,432 - 91.45%
Level 2:	4860 - $30 - 4,431 - 91.16%
Level 3:	1980 - $15 - 1,824 - 92.13%
Level 4:	3960 - $7 - 3,760 - 94.95%
Luxury :	1260 - $160 - 1,165 - 92.47%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $32 - 1,901 - 95.03%
Farm Level 2:	1000 - $16 - 877 - 87.72%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,612 - 92.29%
Average Income per Game	$1,125,043
Year to Date Revenue	$43,876,691
Farm
Home Games Left	0
Average Attendance - %	2,778 - 92.59%
Average Income per Game	$71,865
Year to Date Revenue	$2,802,742
Expense
Pro Players Total Salaries	$36,213,260
Farm Players Total Salaries	$5,693,464
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$36,584,652
Farm Year To Date Expenses	$3,451,578
Pro Salary Cap To Date	$36,584,652
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$200,073
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$31,456
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$15,020,952
Projected Bank Account	$15,020,952

Pro Players Salaries
Radek Faksa (1 Way Contract)	$4,253,400 (3)
-Salary Remaining :	$0
John Klingberg (1 Way Contract)	$3,700,000 (1)
-Salary Remaining :	$0
Erik Karlsson (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$0
Dominik Kubalik (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$0
Erik Brannstrom (1 Way Contract)	$2,550,000 (1)
-Salary Remaining :	$0
Sam Steel (1 Way Contract)	$2,175,000 (2)
-Salary Remaining :	$0
Adam Lowry	$2,000,000 (2)
-Salary Remaining :	$0
Ross Johnston	$1,750,000 (2)
-Salary Remaining :	$0
Artturi Lehkonen	$1,750,000 (1)
-Salary Remaining :	$0
Aleksi Heponiemi (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Mark Katic (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Joachim Blichfeld (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Sammy Walker (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Jarred Tinordi (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$0
Riley Damiani	$1,000,000 (3)
-Salary Remaining :	$0
Erik Gustafsson	$959,360 (2)
-Salary Remaining :	$0
Gabriel Carlsson	$900,000 (1)
-Salary Remaining :	$0
Akira Schmid	$700,000 (2)
-Salary Remaining :	$0
CJ Suess	$625,000 (3)
-Salary Remaining :	$0
Connor Bunnaman	$575,000 (3)
-Salary Remaining :	$0
Givani Smith	$525,000 (1)
-Salary Remaining :	$0
John Leonard	$500,500 (3)
-Salary Remaining :	$0
Pierre Engvall	$500,000 (1)
-Salary Remaining :	$0
Kevin Mandolese	$500,000 (3)
-Salary Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 24 : $36,213,260
Year 25 : $16,038,260
Year 26 : $7,453,900
Year 27 : $0
Salary Average Commitment
Year 24 : $36,213,260
Year 25 : $16,038,260
Year 26 : $7,453,900
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $36,213,260
Year 25 : $16,038,260
Year 26 : $7,453,900
Year 27 : $0

Farm Players Salaries
Connor Ingram	$2,375,000 (3)
Salary Remaining :	$0
Kevin Gravel	$999,999 (1)
Salary Remaining :	$0
Klim Kostin	$175,000 (3)
Salary Remaining :	$0
Anton Lander	$157,000 (2)
Salary Remaining :	$0
Craig Smith	$156,995 (1)
Salary Remaining :	$0
Michael Sgarbossa	$129,800 (1)
Salary Remaining :	$0
Cam York	$125,000 (3)
Salary Remaining :	$0
Jonathan Dahlen	$100,000 (1)
Salary Remaining :	$0
Tanner Jeannot	$100,000 (1)
Salary Remaining :	$0
Kieffer Bellows	$100,000 (1)
Salary Remaining :	$0
Logan Shaw	$98,500 (1)
Salary Remaining :	$0
Kristers Gudlevskis	$83,300 (1)
Salary Remaining :	$0
Marcus Bjork	$81,200 (3)
Salary Remaining :	$0
Alexander Alexeyev	$80,000 (2)
Salary Remaining :	$0
Cam Dineen	$70,000 (1)
Salary Remaining :	$0
Jet Greaves	$70,000 (3)
Salary Remaining :	$0
Victor Antipin	$69,900 (2)
Salary Remaining :	$0
Zach Senyshyn	$67,500 (2)
Salary Remaining :	$0
Austin Strand	$65,000 (2)
Salary Remaining :	$0
Jordan Schmaltz	$62,200 (1)
Salary Remaining :	$0
Kyle Capobianco	$60,000 (1)
Salary Remaining :	$0
Declan Chisholm	$60,000 (3)
Salary Remaining :	$0
Alexandre Fortin	$55,500 (2)
Salary Remaining :	$0
Nikita Soshnikov	$51,500 (1)
Salary Remaining :	$0
Rhett Gardner	$50,070 (1)
Salary Remaining :	$0
Lukas Vejdemo	$50,000 (1)
Salary Remaining :	$0
Ryan MacInnis	$50,000 (1)
Salary Remaining :	$0
Brayden Pachal	$50,000 (3)
Salary Remaining :	$0
Ben Gleason	$50,000 (1)
Salary Remaining :	$0
Carson Meyer	$50,000 (1)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 24 : $5,693,464
Year 25 : $1,293,600
Year 26 : $798,700
Year 27 : $0
Salary Average Commitment
Year 24 : $5,693,464
Year 25 : $1,293,600
Year 26 : $798,700
Year 27 : $0

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	5940 - $92 - 5,645 - 95.03%
Level 2:	4860 - $51 - 4,591 - 94.47%
Level 3:	1980 - $30 - 1,891 - 95.51%
Level 4:	3960 - $23 - 3,768 - 95.14%
Luxury :	1260 - $186 - 1,186 - 94.12%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $32 - 1,899 - 94.96%
Farm Level 2:	1000 - $13 - 946 - 94.63%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,081 - 94.89%
Average Income per Game	$1,240,381
Year to Date Revenue	$48,374,857
Farm
Home Games Left	0
Average Attendance - %	2,845 - 94.85%
Average Income per Game	$73,077
Year to Date Revenue	$2,849,992
Expense
Pro Players Total Salaries	$55,056,566
Farm Players Total Salaries	$7,091,900
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$69,501,450
Farm Year To Date Expenses	$2,743,879
Pro Salary Cap To Date	$69,501,450
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$304,180
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$39,182
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$41,575,107
Projected Bank Account	$41,575,107

Pro Players Salaries
Josh Norris (1 Way Contract)	$6,775,000 (4)
-Salary Remaining :	$0
Marko Dano (1 Way Contract)	$6,100,000 (3)
-Salary Remaining :	$0
Alex DeBrincat (1 Way Contract)	$6,000,067 (3)
-Salary Remaining :	$0
Bo Horvat (1 Way Contract)	$5,550,000 (3)
-Salary Remaining :	$0
Ondrej Palat (1 Way Contract)	$5,067,000 (2)
-Salary Remaining :	$0
Tobias Rieder (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$0
Andrei Svechnikov (1 Way Contract)	$3,825,000 (1)
-1 Way Contract Salary Cap :	$3,825,000
-Salary Remaining :	$0
Ilya Samsonov (1 Way Contract)	$2,225,000 (4)
-Salary Remaining :	$0
Troy Grosenick (1 Way Contract)	$2,064,500 (1)
-1 Way Contract Salary Cap :	$2,064,500
-Salary Remaining :	$0
Jhonas Enroth (1 Way Contract)	$1,900,000 (1)
-1 Way Contract Salary Cap :	$1,900,000
-Salary Remaining :	$0
Tanner Kero	$1,600,000 (1)
-Salary Remaining :	$0
Filip Chlapik	$1,550,000 (2)
-Salary Remaining :	$0
Chris Tanev	$1,274,999 (1)
-Salary Remaining :	$0
Ilya Mikheyev	$1,250,000 (3)
-Salary Remaining :	$0
Jake Evans	$850,000 (1)
-Salary Remaining :	$0
Zach Whitecloud	$750,000 (2)
-Salary Remaining :	$0
Mitchell Chaffee	$750,000 (3)
-Salary Remaining :	$0
Nick Perbix	$700,000 (3)
-Salary Remaining :	$0
Nicolas Aube-Kubel (Out of Payroll)	$690,000 (1)
-Salary Remaining :	$0
Andrej Nestrasil	$675,000 (2)
-Salary Remaining :	$0
Henri Jokiharju	$600,000 (4)
-Salary Remaining :	$0
Kaapo Kahkonen	$550,000 (1)
-Salary Remaining :	$0
Nelson Nogier	$500,000 (2)
-Salary Remaining :	$0
Matt Kiersted	$500,000 (3)
-Salary Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 24 : $55,746,566
Year 25 : $42,992,067
Year 26 : $30,450,067
Year 27 : $9,600,000
Salary Average Commitment
Year 24 : $55,746,566
Year 25 : $42,992,067
Year 26 : $30,450,067
Year 27 : $9,600,000
Salary Cap with 1 Way Contract
Year 24 : $55,746,566
Year 25 : $42,992,067
Year 26 : $30,450,067
Year 27 : $9,600,000

Farm Players Salaries
Tucker Poolman	$575,000 (1)
Salary Remaining :	$0
Mitchell Stephens	$525,000 (2)
Salary Remaining :	$0
Corey Schueneman	$500,000 (1)
Salary Remaining :	$0
Brandon Davidson	$178,500 (1)
Salary Remaining :	$0
Scott Harrington	$178,400 (1)
Salary Remaining :	$0
Philip Samuelsson	$160,000 (2)
Salary Remaining :	$0
Colin Blackwell	$125,000 (1)
Salary Remaining :	$0
Justus Annunen	$90,000 (3)
Salary Remaining :	$0
Julien Gauthier	$85,000 (2)
Salary Remaining :	$0
MacKenzie Entwistle	$80,000 (2)
Salary Remaining :	$0
Nils Aman	$70,000 (3)
Salary Remaining :	$0
Mikael Pyyhtia	$70,000 (3)
Salary Remaining :	$0
James Hamblin	$65,000 (3)
Salary Remaining :	$0
Justin Brazeau	$65,000 (3)
Salary Remaining :	$0
Nicolas Meloche	$60,000 (1)
Salary Remaining :	$0
Jesper Boqvist	$60,000 (1)
Salary Remaining :	$0
Jack St. Ivany	$60,000 (3)
Salary Remaining :	$0
Juho Lammikko	$55,000 (2)
Salary Remaining :	$0
Casey Fitzgerald	$55,000 (2)
Salary Remaining :	$0
Michael Dal Colle	$55,000 (1)
Salary Remaining :	$0
Carsen Twarynski	$55,000 (3)
Salary Remaining :	$0
Mikhail Vorobyov	$50,000 (3)
Salary Remaining :	$0
Cole Smith	$50,000 (3)
Salary Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 24 : $3,266,900
Year 25 : $1,062,500
Year 26 : $575,000
Year 27 : $0
Salary Average Commitment
Year 24 : $3,267,000
Year 25 : $1,062,500
Year 26 : $575,000
Year 27 : $0

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	5940 - $93 - 4,790 - 80.64%
Level 2:	4860 - $52 - 3,899 - 80.22%
Level 3:	1980 - $32 - 1,541 - 77.83%
Level 4:	3960 - $25 - 3,054 - 77.11%
Luxury :	1260 - $188 - 1,017 - 80.70%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,547 - 77.36%
Farm Level 2:	1000 - $15 - 754 - 75.43%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,300 - 79.44%
Average Income per Game	$1,071,171
Year to Date Revenue	$41,775,676
Farm
Home Games Left	0
Average Attendance - %	2,301 - 76.72%
Average Income per Game	$65,466
Year to Date Revenue	$2,553,190
Expense
Pro Players Total Salaries	$83,792,746
Farm Players Total Salaries	$1,723,930
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$82,234,299
Farm Year To Date Expenses	$1,608,683
Pro Salary Cap To Date	$82,234,299
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$462,943
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,524
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$34,193,433
Projected Bank Account	$34,193,433

Pro Players Salaries
Brandon Saad (1 Way Contract)	$10,500,000 (2)
-Salary Remaining :	$0
Anthony Cirelli (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$0
Ryan O'Reilly (1 Way Contract)	$8,750,000 (2)
-Salary Remaining :	$0
Gabriel Landeskog (1 Way Contract)	$7,220,746 (2)
-Salary Remaining :	$0
Victor Hedman (1 Way Contract)	$5,550,000 (2)
-Salary Remaining :	$0
Ondrej Kase (1 Way Contract)	$3,630,000 (1)
-Salary Remaining :	$0
Andrew Mangiapane (1 Way Contract)	$3,550,000 (2)
-Salary Remaining :	$0
Mason Marchment (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$0
Brendan Perlini (1 Way Contract)	$3,130,000 (1)
-Salary Remaining :	$0
Nikita Nesterov (1 Way Contract)	$3,125,000 (2)
-Salary Remaining :	$0
Sam Bennett (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$0
Andrei Vasilevskiy (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$0
Brett Pesce (1 Way Contract)	$2,650,000 (3)
-Salary Remaining :	$0
Brett Lernout (1 Way Contract)	$2,550,000 (3)
-Salary Remaining :	$0
Oscar Lindberg	$2,000,000 (1)
-Salary Remaining :	$0
Jamie Oleksiak	$1,700,000 (2)
-Salary Remaining :	$0
Claude Giroux (1 Way Contract)	$1,670,000 (1)
-1 Way Contract Salary Cap :	$1,670,000
-Salary Remaining :	$0
Max Pacioretty (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$0
Noah Hanifin	$1,067,000 (2)
-Salary Remaining :	$0
Tyler Bertuzzi	$1,000,000 (2)
-Salary Remaining :	$0
Nick Blankenburg	$800,000 (1)
-Salary Remaining :	$0
Malcolm Subban	$750,000 (1)
-Salary Remaining :	$0
Wade Allison	$600,000 (3)
-Salary Remaining :	$0
T.J. Oshie (1 Way Contract)	$550,000 (1)
-1 Way Contract Salary Cap :	$550,000
-Salary Remaining :	$0
Mats Zuccarello (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$0
Linus Omark (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$0
Miles Wood	$500,000 (1)
-Salary Remaining :	$0
Brad Marchand (1 Way Contract)	$500,000 (3)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$0
Alex Ovechkin (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$0
Milan Lucic (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$0
Total Pro Players	30
Salary Commitment
Year 24 : $83,792,746
Year 25 : $67,762,746
Year 26 : $21,800,000
Year 27 : $0
Salary Average Commitment
Year 24 : $83,792,746
Year 25 : $67,762,746
Year 26 : $21,800,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $83,792,746
Year 25 : $67,762,746
Year 26 : $21,800,000
Year 27 : $0

Farm Players Salaries
Trevor Zegras	$175,000 (1)
Salary Remaining :	$0
Logan Brown	$150,000 (1)
Salary Remaining :	$0
Paul LaDue	$127,030 (1)
Salary Remaining :	$0
Mike Matheson	$126,700 (3)
Salary Remaining :	$0
Jake Christiansen	$100,000 (3)
Salary Remaining :	$0
Anders Lee	$98,500 (1)
Salary Remaining :	$0
Garret Sparks	$95,000 (2)
Salary Remaining :	$0
Alex Barre-Boulet	$70,000 (3)
Salary Remaining :	$0
Jared Coreau	$62,500 (1)
Salary Remaining :	$0
Caleb Jones	$62,500 (3)
Salary Remaining :	$0
Ryan Lomberg	$55,600 (3)
Salary Remaining :	$0
Matthew Highmore	$51,000 (1)
Salary Remaining :	$0
Kyle Burroughs	$50,100 (1)
Salary Remaining :	$0
Vinni Lettieri	$50,000 (2)
Salary Remaining :	$0
William Lagesson	$50,000 (2)
Salary Remaining :	$0
Andreas Borgman	$50,000 (2)
Salary Remaining :	$0
Jake Walman	$50,000 (1)
Salary Remaining :	$0
Johan Larsson	$50,000 (2)
Salary Remaining :	$0
Hudson Fasching	$50,000 (1)
Salary Remaining :	$0
Frederik Gauthier	$50,000 (2)
Salary Remaining :	$0
John Quenneville	$50,000 (1)
Salary Remaining :	$0
Christian Jaros	$50,000 (3)
Salary Remaining :	$0
Dustin Tokarski	$50,000 (2)
Salary Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 24 : $1,723,930
Year 25 : $859,800
Year 26 : $464,800
Year 27 : $0
Salary Average Commitment
Year 24 : $1,723,930
Year 25 : $859,800
Year 26 : $464,800
Year 27 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	5940 - $92 - 4,911 - 82.67%
Level 2:	4860 - $55 - 3,927 - 80.80%
Level 3:	1980 - $33 - 1,583 - 79.94%
Level 4:	3960 - $20 - 3,099 - 78.25%
Luxury :	1260 - $190 - 1,024 - 81.24%
Total Capacity :	18000
Farm
Farm Level 1:	2250 - $30 - 1,790 - 79.55%
Farm Level 2:	1250 - $14 - 917 - 73.34%
Farm Total Capacity :	3500
Income
Home Games Left	0
Average Attendance - %	14,542 - 80.79%
Average Income per Game	$1,086,895
Year to Date Revenue	$42,388,914
Farm
Home Games Left	0
Average Attendance - %	2,707 - 77.33%
Average Income per Game	$75,642
Year to Date Revenue	$2,950,022
Expense
Pro Players Total Salaries	$86,084,999
Farm Players Total Salaries	$1,396,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,445,077
Farm Year To Date Expenses	$1,634,307
Pro Salary Cap To Date	$79,445,077
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$475,608
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$7,715
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$45,979,075
Projected Bank Account	$45,979,075

Pro Players Salaries
Tyler Seguin (1 Way Contract)	$8,250,000 (1)
-Salary Remaining :	$0
Filip Forsberg (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$0
Jack Eichel (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$0
Seth Jones (1 Way Contract)	$6,850,000 (4)
-Salary Remaining :	$0
Matthew Tkachuk (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$0
Sebastian Aho (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$0
Ryan Murray (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$0
Igor Shesterkin (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$0
Christian Dvorak (1 Way Contract)	$3,830,000 (1)
-Salary Remaining :	$0
Adam Boqvist (1 Way Contract)	$3,825,000 (2)
-Salary Remaining :	$0
John Tavares (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$0
Evgeny Kuznetsov (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$0
Mark Stone (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$0
Petr Mrazek (1 Way Contract)	$3,565,000 (1)
-Salary Remaining :	$0
Boone Jenner	$2,500,000 (1)
-Salary Remaining :	$0
Bowen Byram	$2,000,000 (2)
-Salary Remaining :	$0
Jesse Puljujarvi	$2,000,000 (1)
-Salary Remaining :	$0
Ryan McDonagh (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Rasmus Sandin	$1,000,000 (1)
-Salary Remaining :	$0
Rudolfs Balcers	$1,000,000 (2)
-Salary Remaining :	$0
Erik Gustafsson (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$900,000
-Salary Remaining :	$0
Devin Shore	$750,000 (4)
-Salary Remaining :	$0
Adam Pelech	$624,999 (1)
-Salary Remaining :	$0
Mark Giordano (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$600,000
-Salary Remaining :	$0
Jacob Bryson	$540,000 (3)
-Salary Remaining :	$0
Trevor Lewis (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$0
Nikolay Kulemin (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$0
Total Pro Players	27
Salary Commitment
Year 24 : $86,084,999
Year 25 : $53,265,000
Year 26 : $35,640,000
Year 27 : $11,600,000
Salary Average Commitment
Year 24 : $85,528,387
Year 25 : $52,725,000
Year 26 : $35,640,000
Year 27 : $11,600,000
Salary Cap with 1 Way Contract
Year 24 : $86,084,999
Year 25 : $53,265,000
Year 26 : $35,640,000
Year 27 : $11,600,000

Farm Players Salaries
Pavel Mintyukov	$150,000 (3)
Salary Remaining :	$0
Josh Jooris	$145,000 (1)
Salary Remaining :	$0
Niklas Svedberg	$121,000 (1)
Salary Remaining :	$0
Nick Robertson	$100,000 (3)
Salary Remaining :	$0
Yegor Chinakhov	$100,000 (3)
Salary Remaining :	$0
Jake Neighbours	$90,000 (2)
Salary Remaining :	$0
Nico Daws	$70,000 (1)
Salary Remaining :	$0
Martin Marincin	$60,000 (1)
Salary Remaining :	$0
Nick Paul	$56,000 (3)
Salary Remaining :	$0
Cole Guttman	$52,500 (4)
Salary Remaining :	$0
Matt Luff	$52,000 (2)
Salary Remaining :	$0
Dmytro Timashov	$50,000 (2)
Salary Remaining :	$0
Dryden Hunt	$50,000 (1)
Salary Remaining :	$0
Justin Schultz	$50,000 (1)
Salary Remaining :	$0
Ivan Prosvetov	$50,000 (4)
Salary Remaining :	$0
Brett Ritchie	$50,000 (1)
Salary Remaining :	$0
Mike Reilly	$50,000 (1)
Salary Remaining :	$0
Akito Hirose	$50,000 (4)
Salary Remaining :	$0
Victor Mete	$50,000 (3)
Salary Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 24 : $1,396,500
Year 25 : $800,500
Year 26 : $608,500
Year 27 : $152,500
Salary Average Commitment
Year 24 : $1,396,500
Year 25 : $800,500
Year 26 : $608,500
Year 27 : $152,500

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	5940 - $93 - 4,869 - 81.97%
Level 2:	4860 - $52 - 3,810 - 78.40%
Level 3:	1980 - $32 - 1,559 - 78.71%
Level 4:	3960 - $25 - 3,070 - 77.52%
Luxury :	1260 - $188 - 1,035 - 82.12%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,525 - 76.27%
Farm Level 2:	1000 - $15 - 749 - 74.91%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,342 - 79.68%
Average Income per Game	$1,079,028
Year to Date Revenue	$42,082,100
Farm
Home Games Left	0
Average Attendance - %	2,274 - 75.82%
Average Income per Game	$64,625
Year to Date Revenue	$2,520,375
Expense
Pro Players Total Salaries	$77,851,667
Farm Players Total Salaries	$1,410,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$77,538,723
Farm Year To Date Expenses	$1,487,831
Pro Salary Cap To Date	$77,538,723
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$430,120
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$7,790
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$128,178,048
Projected Bank Account	$128,178,048

Pro Players Salaries
Patrik Laine (1 Way Contract)	$10,000,000 (3)
-Salary Remaining :	$0
Clayton Keller (1 Way Contract)	$7,366,667 (4)
-Salary Remaining :	$0
Mikko Rantanen (1 Way Contract)	$7,100,000 (1)
-Salary Remaining :	$0
Semyon Varlamov (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$0
Sergei Bobrovsky (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$0
Dylan Strome	$4,900,000 (2)
-Salary Remaining :	$0
Sami Niku (1 Way Contract)	$4,900,000 (2)
-Salary Remaining :	$0
Gabriel Vilardi (1 Way Contract)	$4,710,000 (1)
-Salary Remaining :	$0
Kevin Hayes (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Evan Bouchard (1 Way Contract)	$3,825,000 (2)
-Salary Remaining :	$0
Filip Chytil (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$0
Oliver Ekman-Larsson (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$0
Louie Belpedio (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$0
Nikita Zadorov (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$0
Oliver Wahlstrom	$1,750,000 (2)
-Salary Remaining :	$0
Tomas Hertl	$1,670,000 (3)
-Salary Remaining :	$0
Ryan Lindgren	$1,430,000 (3)
-Salary Remaining :	$0
Tage Thompson	$900,000 (1)
-Salary Remaining :	$0
Rem Pitlick	$800,000 (1)
-Salary Remaining :	$0
Jimmy Vesey	$625,000 (2)
-Salary Remaining :	$0
Ryan Sproul	$625,000 (2)
-Salary Remaining :	$0
Frank Vatrano	$500,000 (3)
-Salary Remaining :	$0
Trent Frederic	$500,000 (3)
-Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 24 : $77,851,667
Year 25 : $40,091,667
Year 26 : $23,466,667
Year 27 : $9,366,667
Salary Average Commitment
Year 24 : $77,986,667
Year 25 : $40,091,667
Year 26 : $23,466,667
Year 27 : $9,366,667
Salary Cap with 1 Way Contract
Year 24 : $77,851,667
Year 25 : $40,091,667
Year 26 : $23,466,667
Year 27 : $9,366,667

Farm Players Salaries
David Rittich	$125,000 (1)
Salary Remaining :	$0
Zane McIntyre	$62,500 (2)
Salary Remaining :	$0
Seth Griffith	$62,500 (2)
Salary Remaining :	$0
Daniel Catenacci (Out of Payroll)	$62,500 (2)
Salary Remaining :	$0
Mike Vecchione	$62,500 (2)
Salary Remaining :	$0
Ben Hutton	$62,500 (2)
Salary Remaining :	$0
Radim Simek	$62,500 (2)
Salary Remaining :	$0
Andrey Makarov	$62,500 (2)
Salary Remaining :	$0
Lance Bouma	$60,000 (1)
Salary Remaining :	$0
Joel L'Esperance	$50,000 (1)
Salary Remaining :	$0
Uvis Balinskis	$50,000 (3)
Salary Remaining :	$0
Luke Adam	$50,000 (1)
Salary Remaining :	$0
Philippe Cornet	$50,000 (1)
Salary Remaining :	$0
Bogdan Kiselevich	$50,000 (1)
Salary Remaining :	$0
Daniel Carr	$50,000 (1)
Salary Remaining :	$0
Brady Keeper	$50,000 (1)
Salary Remaining :	$0
Andrew MacWilliam	$50,000 (1)
Salary Remaining :	$0
Libor Sulak	$50,000 (1)
Salary Remaining :	$0
Jonny Brodzinski	$50,000 (1)
Salary Remaining :	$0
Gustav Olofsson	$50,000 (4)
Salary Remaining :	$0
Stefan Matteau	$50,000 (3)
Salary Remaining :	$0
David Warsofsky	$50,000 (1)
Salary Remaining :	$0
Justin Florek	$50,000 (1)
Salary Remaining :	$0
Rocco Grimaldi	$50,000 (1)
Salary Remaining :	$0
Ronalds Kenins	$50,000 (2)
Salary Remaining :	$0
Joseph Cramarossa	$50,000 (1)
Salary Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 24 : $1,472,500
Year 25 : $637,500
Year 26 : $150,000
Year 27 : $50,000
Salary Average Commitment
Year 24 : $1,472,500
Year 25 : $637,500
Year 26 : $150,000
Year 27 : $50,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	5940 - $93 - 4,962 - 83.53%
Level 2:	4860 - $52 - 3,873 - 79.69%
Level 3:	1980 - $32 - 1,545 - 78.05%
Level 4:	3960 - $25 - 3,024 - 76.36%
Luxury :	1260 - $188 - 1,046 - 83.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,543 - 77.13%
Farm Level 2:	1000 - $15 - 752 - 75.22%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,449 - 80.27%
Average Income per Game	$1,092,740
Year to Date Revenue	$42,616,866
Farm
Home Games Left	0
Average Attendance - %	2,295 - 76.49%
Average Income per Game	$65,273
Year to Date Revenue	$2,545,660
Expense
Pro Players Total Salaries	$79,188,166
Farm Players Total Salaries	$1,989,200
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$75,139,071
Farm Year To Date Expenses	$1,652,788
Pro Salary Cap To Date	$75,139,071
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$437,504
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,990
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$90,955,229
Projected Bank Account	$90,955,229

Pro Players Salaries
Brock Boeser (1 Way Contract)	$8,280,333 (2)
-Salary Remaining :	$0
Connor Hellebuyck (1 Way Contract)	$7,950,000 (1)
-Salary Remaining :	$0
Elias Pettersson (1 Way Contract)	$6,650,000 (4)
-Salary Remaining :	$0
Connor McDavid (1 Way Contract)	$5,333,333 (2)
-Salary Remaining :	$0
Tyson Barrie (1 Way Contract)	$5,005,000 (1)
-Salary Remaining :	$0
J.T. Miller (1 Way Contract)	$4,850,000 (1)
-Salary Remaining :	$0
Phillip Danault (1 Way Contract)	$4,067,000 (1)
-Salary Remaining :	$0
Ville Husso (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$0
Evgenii Dadonov (1 Way Contract)	$3,650,500 (2)
-Salary Remaining :	$0
Vitek Vanecek (1 Way Contract)	$3,267,000 (1)
-Salary Remaining :	$0
Connor Murphy (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$0
Brendan Gallagher (1 Way Contract)	$2,950,000 (2)
-Salary Remaining :	$0
Colin Miller (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$2,500,000
-Salary Remaining :	$0
Philipp Grubauer	$2,500,000 (1)
-Salary Remaining :	$0
Jake Bean	$2,000,000 (4)
-Salary Remaining :	$0
Haydn Fleury	$1,950,000 (3)
-Salary Remaining :	$0
Olli Maatta	$1,935,000 (1)
-Salary Remaining :	$0
Jakub Zboril (Out of Payroll)	$1,935,000 (3)
-Salary Remaining :	$0
Michael Rasmussen	$1,850,000 (4)
-Salary Remaining :	$0
Brett Connolly	$1,100,000 (2)
-Salary Remaining :	$0
Kevin Connauton (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$0
Damien Brunner (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$0
Yanni Gourde	$900,000 (2)
-Salary Remaining :	$0
Patrick Kane (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$0
Josh Mahura	$700,000 (1)
-Salary Remaining :	$0
Lars Eller (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$600,000
-Salary Remaining :	$0
Jake Leschyshyn	$600,000 (1)
-Salary Remaining :	$0
Luke Glendening (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$600,000
-Salary Remaining :	$0
Total Pro Players	28
Salary Commitment
Year 24 : $81,123,166
Year 25 : $43,099,166
Year 26 : $18,385,000
Year 27 : $14,500,000
Salary Average Commitment
Year 24 : $81,123,166
Year 25 : $43,099,166
Year 26 : $18,385,000
Year 27 : $14,500,000
Salary Cap with 1 Way Contract
Year 24 : $81,123,166
Year 25 : $43,099,166
Year 26 : $18,385,000
Year 27 : $14,500,000

Farm Players Salaries
Nathan Bastian	$600,000 (2)
Salary Remaining :	$0
Connor Mackey	$166,700 (2)
Salary Remaining :	$0
Riley Tufte	$100,000 (1)
Salary Remaining :	$0
Michael Pezzetta	$95,000 (3)
Salary Remaining :	$0
Oscar Dansk	$95,000 (1)
Salary Remaining :	$0
Nikita Alexandrov	$90,000 (2)
Salary Remaining :	$0
Ryan Winterton	$80,000 (3)
Salary Remaining :	$0
Nate Schmidt	$70,000 (1)
Salary Remaining :	$0
Taylor Raddysh	$70,000 (1)
Salary Remaining :	$0
Jack McBain	$70,000 (1)
Salary Remaining :	$0
Guillaume Brisebois	$70,000 (1)
Salary Remaining :	$0
Samuel Bolduc	$60,000 (2)
Salary Remaining :	$0
Tim Gettinger	$60,000 (3)
Salary Remaining :	$0
Kevin Roy	$57,500 (1)
Salary Remaining :	$0
Erik Kallgren	$55,000 (3)
Salary Remaining :	$0
Sam Lafferty	$50,000 (1)
Salary Remaining :	$0
Justin Bailey	$50,000 (1)
Salary Remaining :	$0
Liam O'Brien	$50,000 (1)
Salary Remaining :	$0
Isaak Phillips	$50,000 (2)
Salary Remaining :	$0
Cale Fleury	$50,000 (1)
Salary Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 24 : $1,989,200
Year 25 : $716,700
Year 26 : $290,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,989,200
Year 25 : $716,700
Year 26 : $290,000
Year 27 : $0

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	5940 - $93 - 4,819 - 81.13%
Level 2:	4860 - $52 - 3,832 - 78.84%
Level 3:	1980 - $32 - 1,573 - 79.45%
Level 4:	3960 - $25 - 3,097 - 78.22%
Luxury :	1260 - $188 - 1,036 - 82.23%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,544 - 77.21%
Farm Level 2:	1000 - $15 - 749 - 74.91%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,357 - 79.76%
Average Income per Game	$1,076,669
Year to Date Revenue	$41,990,110
Farm
Home Games Left	0
Average Attendance - %	2,293 - 76.44%
Average Income per Game	$65,281
Year to Date Revenue	$2,545,940
Expense
Pro Players Total Salaries	$55,685,715
Farm Players Total Salaries	$1,696,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$55,660,869
Farm Year To Date Expenses	$1,696,513
Pro Salary Cap To Date	$55,660,869
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$307,656
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,373
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$93,136,401
Projected Bank Account	$93,136,401

Pro Players Salaries
Kasperi Kapanen (1 Way Contract)	$7,500,000 (2)
-Salary Remaining :	$0
Jake Guentzel (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$0
Josh Morrissey (1 Way Contract)	$4,285,715 (4)
-Salary Remaining :	$0
Marc-Andre Fleury (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Dmitry Orlov (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$0
Ryan Nugent-Hopkins (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$0
Nino Niederreiter (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$0
Evgeni Malkin (1 Way Contract)	$3,200,000 (1)
-Salary Remaining :	$0
Brandon Carlo (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Jack Hughes	$2,000,000 (1)
-Salary Remaining :	$0
Andre Burakovsky	$1,750,000 (4)
-Salary Remaining :	$0
Anton Khudobin (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$1,750,000
-Salary Remaining :	$0
Bryan Rust	$1,700,000 (1)
-Salary Remaining :	$0
Matt Boldy	$1,500,000 (1)
-Salary Remaining :	$0
Joel Eriksson Ek	$1,350,000 (3)
-Salary Remaining :	$0
Vladislav Gavrikov	$1,350,000 (2)
-Salary Remaining :	$0
Jonas Siegenthaler	$1,200,000 (2)
-Salary Remaining :	$0
Reto Berra (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$0
Jordan Kyrou	$700,000 (1)
-Salary Remaining :	$0
Martin Fehervary	$700,000 (1)
-Salary Remaining :	$0
Steve Kampfer (1 Way Contract)	$650,000 (1)
-1 Way Contract Salary Cap :	$650,000
-Salary Remaining :	$0
Nick Ritchie	$500,000 (1)
-Salary Remaining :	$0
Juuso Valimaki	$500,000 (4)
-Salary Remaining :	$0
Rasmus Asplund	$500,000 (3)
-Salary Remaining :	$0
Brandon Yip (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 24 : $55,685,715
Year 25 : $33,885,715
Year 26 : $8,385,715
Year 27 : $6,535,715
Salary Average Commitment
Year 24 : $55,685,715
Year 25 : $33,885,715
Year 26 : $8,385,715
Year 27 : $6,535,715
Salary Cap with 1 Way Contract
Year 24 : $55,685,715
Year 25 : $33,885,715
Year 26 : $8,385,715
Year 27 : $6,535,715

Farm Players Salaries
Seth Jarvis	$150,000 (1)
Salary Remaining :	$0
Andrei Loktionov	$110,000 (1)
Salary Remaining :	$0
Bobby Brink	$100,000 (3)
Salary Remaining :	$0
Ridly Greig	$100,000 (3)
Salary Remaining :	$0
Joe Morrow	$95,000 (2)
Salary Remaining :	$0
Nick DeSimone	$80,000 (4)
Salary Remaining :	$0
Jesse Ylonen	$80,000 (2)
Salary Remaining :	$0
Axel Jonsson-Fjallby	$80,000 (2)
Salary Remaining :	$0
Calen Addison	$70,000 (2)
Salary Remaining :	$0
Jack Studnicka	$70,000 (3)
Salary Remaining :	$0
Tyler Johnson	$70,000 (2)
Salary Remaining :	$0
Trey Fix-Wolansky	$60,000 (3)
Salary Remaining :	$0
Jack Rathbone	$60,000 (2)
Salary Remaining :	$0
Drew O'Connor	$60,000 (1)
Salary Remaining :	$0
Dominik Simon	$56,000 (2)
Salary Remaining :	$0
Christopher Gibson	$55,000 (1)
Salary Remaining :	$0
Michal Jordan	$50,500 (1)
Salary Remaining :	$0
Oskar Sundqvist	$50,000 (3)
Salary Remaining :	$0
Kevin Czuczman	$50,000 (1)
Salary Remaining :	$0
Jayson Megna	$50,000 (1)
Salary Remaining :	$0
Juuso Riikola	$50,000 (3)
Salary Remaining :	$0
Mathias Brome	$50,000 (1)
Salary Remaining :	$0
Dominic Toninato	$50,000 (3)
Salary Remaining :	$0
Anthony Angello	$50,000 (1)
Salary Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 24 : $1,696,500
Year 25 : $1,071,000
Year 26 : $560,000
Year 27 : $80,000
Salary Average Commitment
Year 24 : $1,696,500
Year 25 : $1,071,000
Year 26 : $560,000
Year 27 : $80,000

Quebec Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Videotron Centre
Level 1:	5940 - $93 - 4,875 - 82.08%
Level 2:	4860 - $52 - 3,819 - 78.59%
Level 3:	1980 - $32 - 1,552 - 78.39%
Level 4:	3960 - $25 - 3,025 - 76.39%
Luxury :	1260 - $188 - 1,038 - 82.40%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,522 - 76.08%
Farm Level 2:	1000 - $15 - 743 - 74.27%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,310 - 79.50%
Average Income per Game	$1,079,460
Year to Date Revenue	$42,098,929
Farm
Home Games Left	0
Average Attendance - %	2,264 - 75.48%
Average Income per Game	$64,397
Year to Date Revenue	$2,511,465
Expense
Pro Players Total Salaries	$18,688,928
Farm Players Total Salaries	$5,513,057
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$17,688,372
Farm Year To Date Expenses	$2,462,950
Pro Salary Cap To Date	$17,688,372
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$103,254
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$30,459
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$148,884,348
Projected Bank Account	$148,884,348

Pro Players Salaries
Pius Suter (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$0
Kris Letang (1 Way Contract)	$1,670,000 (1)
-Salary Remaining :	$0
Joakim Ryan	$1,071,427 (2)
-Salary Remaining :	$0
Nicholas Abruzzese (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$0
Curtis Lazar	$850,000 (1)
-Salary Remaining :	$0
Sean Durzi	$800,000 (1)
-Salary Remaining :	$0
Adam Brooks	$682,000 (1)
-Salary Remaining :	$0
Pierre-Olivier Joseph	$650,000 (3)
-Salary Remaining :	$0
Noah Juulsen	$624,999 (3)
-Salary Remaining :	$0
Mason Shaw	$600,000 (3)
-Salary Remaining :	$0
Louis Domingue	$570,000 (1)
-Salary Remaining :	$0
Remi Elie	$560,000 (3)
-Salary Remaining :	$0
John Hayden	$560,000 (3)
-Salary Remaining :	$0
Maxim Mamin	$550,000 (2)
-Salary Remaining :	$0
Mikhail Grigorenko	$500,500 (1)
-Salary Remaining :	$0
Kole Lind	$500,001 (4)
-Salary Remaining :	$0
Max Comtois	$500,001 (4)
-Salary Remaining :	$0
Austin Poganski	$500,000 (2)
-Salary Remaining :	$0
Mike Amadio	$500,000 (3)
-Salary Remaining :	$0
Nikolai Knyzhov	$500,000 (3)
-Salary Remaining :	$0
Fredrik Olofsson	$500,000 (3)
-Salary Remaining :	$0
ALES STEZKA (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$0
BRANDON BUSSI (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$0
Landon Bow	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 24 : $18,688,928
Year 25 : $7,616,428
Year 26 : $5,495,001
Year 27 : $1,000,002
Salary Average Commitment
Year 24 : $18,688,928
Year 25 : $7,616,428
Year 26 : $5,495,001
Year 27 : $1,000,002
Salary Cap with 1 Way Contract
Year 24 : $18,688,928
Year 25 : $7,616,428
Year 26 : $5,495,001
Year 27 : $1,000,002

Farm Players Salaries
Sven Andrighetto	$2,000,000 (1)
Salary Remaining :	$0
Sebastian Aho	$550,000 (2)
Salary Remaining :	$0
Mason Geertsen	$550,000 (2)
Salary Remaining :	$0
Nathan Smith	$500,001 (4)
Salary Remaining :	$0
Billy Sweezey	$500,000 (3)
Salary Remaining :	$0
Benoit-Olivier Groulx	$90,000 (3)
Salary Remaining :	$0
Kasimir Kaskisuo	$61,500 (4)
Salary Remaining :	$0
Dylan Sikura	$56,000 (3)
Salary Remaining :	$0
Nicklas Jensen	$55,556 (1)
Salary Remaining :	$0
Kristian Vesalainen	$50,000 (4)
Salary Remaining :	$0
Josiah Slavin	$50,000 (4)
Salary Remaining :	$0
Jeremy Davies	$50,000 (3)
Salary Remaining :	$0
Anthony Richard	$50,000 (3)
Salary Remaining :	$0
Bobby McMann	$50,000 (3)
Salary Remaining :	$0
Ian McCoshen	$50,000 (3)
Salary Remaining :	$0
Dillon Heatherington	$50,000 (2)
Salary Remaining :	$0
Dominic Turgeon	$50,000 (3)
Salary Remaining :	$0
Vladimir Tkachev	$50,000 (2)
Salary Remaining :	$0
Giovanni Fiore	$50,000 (3)
Salary Remaining :	$0
Hunter Shinkaruk	$50,000 (2)
Salary Remaining :	$0
Nicholas Baptiste	$50,000 (4)
Salary Remaining :	$0
Wyatt Kalynuk	$50,000 (3)
Salary Remaining :	$0
Sean Malone	$50,000 (2)
Salary Remaining :	$0
Chase Priskie	$50,000 (2)
Salary Remaining :	$0
Josh Ho-Sang	$50,000 (1)
Salary Remaining :	$0
Josh Jacobs	$50,000 (2)
Salary Remaining :	$0
Justin Kirkland	$50,000 (4)
Salary Remaining :	$0
Max Veronneau	$50,000 (2)
Salary Remaining :	$0
Ryan Kuffner	$50,000 (2)
Salary Remaining :	$0
Sheldon Rempal	$50,000 (2)
Salary Remaining :	$0
Otto Leskinen	$50,000 (3)
Salary Remaining :	$0
C.J. Smith	$50,000 (2)
Salary Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 24 : $5,513,057
Year 25 : $1,517,500
Year 26 : $907,500
Year 27 : $311,500
Salary Average Commitment
Year 24 : $5,513,057
Year 25 : $1,517,500
Year 26 : $907,500
Year 27 : $311,500

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	5940 - $92 - 5,397 - 90.86%
Level 2:	4860 - $50 - 4,435 - 91.26%
Level 3:	1980 - $32 - 1,797 - 90.74%
Level 4:	3960 - $24 - 3,554 - 89.74%
Luxury :	1260 - $185 - 1,168 - 92.70%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $31 - 1,919 - 95.93%
Farm Level 2:	1000 - $11 - 964 - 96.42%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,351 - 90.84%
Average Income per Game	$1,192,838
Year to Date Revenue	$46,520,682
Farm
Home Games Left	0
Average Attendance - %	2,883 - 96.09%
Average Income per Game	$69,707
Year to Date Revenue	$2,718,582
Expense
Pro Players Total Salaries	$76,812,706
Farm Players Total Salaries	$1,949,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,573,918
Farm Year To Date Expenses	$2,403,328
Pro Salary Cap To Date	$79,573,918
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$424,380
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,768
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$22,702,776
Projected Bank Account	$22,702,776

Pro Players Salaries
Alexandre Carrier (1 Way Contract)	$8,500,000 (2)
-Salary Remaining :	$0
Taylor Hall (1 Way Contract)	$6,764,706 (1)
-Salary Remaining :	$0
Shayne Gostisbehere (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$0
Leon Draisaitl (1 Way Contract)	$6,285,000 (1)
-Salary Remaining :	$0
Thomas Chabot (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$0
Oliver Bjorkstrand (1 Way Contract)	$4,200,000 (4)
-Salary Remaining :	$0
Elvis Merzlikins (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Andrew Peeke (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Mario Ferraro (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Kevin Bahl (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Sean Couturier (1 Way Contract)	$3,800,000 (3)
-Salary Remaining :	$0
Kirill Kaprizov (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$0
James Reimer (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$0
Tim Stutzle	$2,000,000 (2)
-Salary Remaining :	$0
Rickard Rakell	$2,000,000 (2)
-Salary Remaining :	$0
Alex Nedeljkovic (1 Way Contract)	$1,913,000 (1)
-Salary Remaining :	$0
Dylan Cozens	$1,750,000 (2)
-Salary Remaining :	$0
Dante Fabbro	$1,500,000 (3)
-Salary Remaining :	$0
Tyler Myers (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$0
Philip Tomasino	$1,250,000 (1)
-Salary Remaining :	$0
Juuso Parssinen	$800,000 (2)
-Salary Remaining :	$0
Matias Maccelli	$700,000 (2)
-Salary Remaining :	$0
Travis Dermott	$500,000 (2)
-Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 24 : $76,812,706
Year 25 : $43,100,000
Year 26 : $9,500,000
Year 27 : $4,200,000
Salary Average Commitment
Year 24 : $76,812,706
Year 25 : $43,100,000
Year 26 : $9,500,000
Year 27 : $4,200,000
Salary Cap with 1 Way Contract
Year 24 : $76,812,706
Year 25 : $43,100,000
Year 26 : $9,500,000
Year 27 : $4,200,000

Farm Players Salaries
Ryan Shea	$220,000 (1)
Salary Remaining :	$0
Trevor van Riemsdyk	$170,000 (1)
Salary Remaining :	$0
Alexey Marchenko	$170,000 (1)
Salary Remaining :	$0
Marek Mazanec	$147,000 (1)
Salary Remaining :	$0
Magnus Hellberg	$147,000 (1)
Salary Remaining :	$0
Luke Evangelista	$100,000 (3)
Salary Remaining :	$0
Jayden Struble	$80,000 (3)
Salary Remaining :	$0
Henry Thrun	$70,000 (3)
Salary Remaining :	$0
Jordan Spence	$70,000 (3)
Salary Remaining :	$0
Sheldon Dries	$62,500 (3)
Salary Remaining :	$0
Ty Rattie	$62,500 (2)
Salary Remaining :	$0
Patrik Nemeth	$62,500 (1)
Salary Remaining :	$0
Jacob De La Rose	$62,500 (4)
Salary Remaining :	$0
Jani Hakanpaa	$62,500 (1)
Salary Remaining :	$0
Kenny Agostino	$62,500 (1)
Salary Remaining :	$0
Markus Niemelainen	$50,000 (2)
Salary Remaining :	$0
Barclay Goodrow	$50,000 (1)
Salary Remaining :	$0
Jansen Harkins	$50,000 (2)
Salary Remaining :	$0
Brandon Kozun	$50,000 (1)
Salary Remaining :	$0
Tommy Novak	$50,000 (2)
Salary Remaining :	$0
Niko Mikkola	$50,000 (1)
Salary Remaining :	$0
Steven Lorentz	$50,000 (1)
Salary Remaining :	$0
Blake Speers	$50,000 (2)
Salary Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 24 : $1,949,000
Year 25 : $707,500
Year 26 : $445,000
Year 27 : $62,500
Salary Average Commitment
Year 24 : $1,949,000
Year 25 : $707,500
Year 26 : $445,000
Year 27 : $62,500

St Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	5940 - $93 - 4,820 - 81.15%
Level 2:	4860 - $52 - 3,814 - 78.47%
Level 3:	1980 - $32 - 1,553 - 78.46%
Level 4:	3960 - $24 - 3,665 - 92.55%
Luxury :	1260 - $188 - 1,035 - 82.13%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,503 - 75.17%
Farm Level 2:	1000 - $15 - 739 - 73.86%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,887 - 82.71%
Average Income per Game	$1,086,500
Year to Date Revenue	$42,373,499
Farm
Home Games Left	0
Average Attendance - %	2,242 - 74.74%
Average Income per Game	$63,700
Year to Date Revenue	$2,484,300
Expense
Pro Players Total Salaries	$53,078,840
Farm Players Total Salaries	$1,730,096
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$61,321,123
Farm Year To Date Expenses	$1,610,422
Pro Salary Cap To Date	$61,321,123
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$293,253
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,559
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$39,420,679
Projected Bank Account	$39,420,679

Pro Players Salaries
Kyle Connor (1 Way Contract)	$13,067,000 (2)
-Salary Remaining :	$0
Rasmus Andersson (1 Way Contract)	$6,521,740 (1)
-Salary Remaining :	$0
Keith Kinkaid (1 Way Contract)	$4,000,000 (1)
-1 Way Contract Salary Cap :	$4,000,000
-Salary Remaining :	$0
Sidney Crosby (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$0
Jake Allen (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$0
Conor Sheary (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$0
Christian Folin (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$0
Robert Hagg (1 Way Contract)	$2,300,000 (3)
-Salary Remaining :	$0
Owen Tippett	$1,750,000 (1)
-Salary Remaining :	$0
Connor Brown	$1,500,000 (3)
-Salary Remaining :	$0
Brock Nelson	$1,070,000 (1)
-Salary Remaining :	$0
Lukas Rousek (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$0
Zack MacEwen	$1,000,000 (2)
-Salary Remaining :	$0
Nicklas Backstrom (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$0
Braden Schneider	$1,000,000 (1)
-Salary Remaining :	$0
Ryan Poehling	$900,000 (1)
-Salary Remaining :	$0
Eetu Luostarinen	$900,000 (1)
-Salary Remaining :	$0
Laurent Dauphin	$800,000 (1)
-Salary Remaining :	$0
Simon Benoit	$800,000 (1)
-Salary Remaining :	$0
Mark Pysyk	$570,000 (1)
-Salary Remaining :	$0
Matt Puempel	$500,100 (1)
-Salary Remaining :	$0
Ryan Graves	$500,000 (2)
-Salary Remaining :	$0
Roman Will	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 24 : $53,078,840
Year 25 : $29,167,000
Year 26 : $7,300,000
Year 27 : $0
Salary Average Commitment
Year 24 : $53,078,840
Year 25 : $29,167,000
Year 26 : $7,300,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $53,078,840
Year 25 : $29,167,000
Year 26 : $7,300,000
Year 27 : $0

Farm Players Salaries
Mason McTavish	$175,000 (3)
Salary Remaining :	$0
Simon Holmstrom	$100,000 (2)
Salary Remaining :	$0
Pavel Dorofeyev	$100,000 (3)
Salary Remaining :	$0
Lassi Thomson	$100,000 (3)
Salary Remaining :	$0
Justin Barron	$100,000 (3)
Salary Remaining :	$0
Kevin Stenlund	$100,000 (2)
Salary Remaining :	$0
Mads Sogaard	$90,000 (3)
Salary Remaining :	$0
Ryan Johnson (Out of Payroll)	$90,000 (3)
Salary Remaining :	$0
Taylor Leier	$90,000 (1)
Salary Remaining :	$0
Jackson LaCombe	$80,000 (4)
Salary Remaining :	$0
Valentin Zykov	$74,000 (2)
Salary Remaining :	$0
Jan Rutta	$70,000 (3)
Salary Remaining :	$0
Devin Cooley	$70,000 (3)
Salary Remaining :	$0
Igor Ozhiganov	$62,500 (2)
Salary Remaining :	$0
Artemi Kniazev	$60,000 (3)
Salary Remaining :	$0
Ryan Murphy	$55,556 (1)
Salary Remaining :	$0
David Kase	$52,500 (2)
Salary Remaining :	$0
Aleksi Saarela	$50,500 (2)
Salary Remaining :	$0
Greg McKegg	$50,010 (1)
Salary Remaining :	$0
Chad Ruhwedel	$50,010 (2)
Salary Remaining :	$0
Matt Tennyson	$50,010 (2)
Salary Remaining :	$0
Andrew Agozzino	$50,010 (1)
Salary Remaining :	$0
Lane Pederson	$50,000 (2)
Salary Remaining :	$0
Walker Duehr	$50,000 (3)
Salary Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 24 : $1,820,096
Year 25 : $1,574,520
Year 26 : $985,000
Year 27 : $80,000
Salary Average Commitment
Year 24 : $1,820,096
Year 25 : $1,574,520
Year 26 : $985,000
Year 27 : $80,000

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Center
Level 1:	6040 - $93 - 4,777 - 79.08%
Level 2:	4960 - $52 - 3,826 - 77.13%
Level 3:	2080 - $32 - 1,548 - 74.43%
Level 4:	4060 - $25 - 3,080 - 75.86%
Luxury :	1360 - $188 - 1,042 - 76.65%
Total Capacity :	18500
Farm
Farm Level 1:	2000 - $35 - 1,547 - 77.34%
Farm Level 2:	1000 - $15 - 739 - 73.92%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,273 - 77.15%
Average Income per Game	$1,071,911
Year to Date Revenue	$41,804,523
Farm
Home Games Left	0
Average Attendance - %	2,286 - 76.20%
Average Income per Game	$65,229
Year to Date Revenue	$2,543,920
Expense
Pro Players Total Salaries	$86,301,666
Farm Players Total Salaries	$2,373,700
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$78,891,170
Farm Year To Date Expenses	$2,675,505
Pro Salary Cap To Date	$78,891,170
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$476,805
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,114
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$31,156,534
Projected Bank Account	$31,156,534

Pro Players Salaries
Jonathan Huberdeau (1 Way Contract)	$7,950,000 (1)
-Salary Remaining :	$0
Brandon Hagel (1 Way Contract)	$6,666,667 (4)
-Salary Remaining :	$0
Alex Galchenyuk (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$0
Robby Fabbri (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$0
Nail Yakupov (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$0
Jesperi Kotkaniemi (1 Way Contract)	$4,710,000 (2)
-1 Way Contract Salary Cap :	$4,710,000
-Salary Remaining :	$0
Aaron Ekblad (1 Way Contract)	$4,600,000 (1)
-Salary Remaining :	$0
Ilya Sorokin (1 Way Contract)	$4,600,000 (4)
-Salary Remaining :	$0
Mark Jankowski (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Casey DeSmith (1 Way Contract)	$3,750,000 (1)
-1 Way Contract Salary Cap :	$3,750,000
-Salary Remaining :	$0
Nick Bjugstad (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$0
Artemi Panarin (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$0
Juuse Saros (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$0
Sam Reinhart (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$0
Jonas Brodin (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$0
Denis Gurianov (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Andrew Copp (1 Way Contract)	$2,600,000 (4)
-Salary Remaining :	$0
Steve Santini	$1,900,000 (1)
-Salary Remaining :	$0
Cody Ceci	$1,700,000 (2)
-Salary Remaining :	$0
Marcus Johansson	$1,600,000 (2)
-Salary Remaining :	$0
Travis Hamonic	$1,274,999 (1)
-Salary Remaining :	$0
Timothy Liljegren	$1,250,000 (1)
-Salary Remaining :	$0
Jeff Petry (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$950,000
-Salary Remaining :	$0
Eric Comrie	$900,000 (1)
-Salary Remaining :	$0
Brett Kulak	$500,000 (3)
-Salary Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 24 : $86,301,666
Year 25 : $50,726,667
Year 26 : $20,616,667
Year 27 : $17,116,667
Salary Average Commitment
Year 24 : $86,301,666
Year 25 : $50,726,667
Year 26 : $20,616,667
Year 27 : $17,116,667
Salary Cap with 1 Way Contract
Year 24 : $86,301,666
Year 25 : $50,726,667
Year 26 : $20,616,667
Year 27 : $17,116,667

Farm Players Salaries
Spencer Knight	$175,000 (1)
Salary Remaining :	$0
Justin Danforth	$160,000 (1)
Salary Remaining :	$0
Kyle MacLean	$150,000 (1)
Salary Remaining :	$0
Nic Dowd	$150,000 (1)
Salary Remaining :	$0
Tim Erixon	$130,000 (1)
Salary Remaining :	$0
Mike Zalewski	$130,000 (2)
Salary Remaining :	$0
Matt Kessel	$125,000 (3)
Salary Remaining :	$0
Fredrik Claesson	$110,000 (2)
Salary Remaining :	$0
Nathan Beaulieu	$110,000 (2)
Salary Remaining :	$0
Tye Kartye	$100,000 (3)
Salary Remaining :	$0
Charles Hudon	$90,000 (2)
Salary Remaining :	$0
Matthew Phillips	$90,000 (3)
Salary Remaining :	$0
Alex Grant	$90,000 (1)
Salary Remaining :	$0
Lucas Carlsson	$90,000 (1)
Salary Remaining :	$0
Tyler Benson	$90,000 (2)
Salary Remaining :	$0
Frederick Gaudreau	$85,000 (1)
Salary Remaining :	$0
Matt Benning	$80,000 (2)
Salary Remaining :	$0
Jacob Peterson	$80,000 (2)
Salary Remaining :	$0
Colton White	$61,200 (2)
Salary Remaining :	$0
Josh Manson	$60,000 (2)
Salary Remaining :	$0
Alexei Toropchenko	$60,000 (2)
Salary Remaining :	$0
Marek Langhamer	$57,500 (3)
Salary Remaining :	$0
Kevin Labanc	$50,000 (1)
Salary Remaining :	$0
Victor Ejdsell	$50,000 (4)
Salary Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 24 : $2,373,700
Year 25 : $1,293,700
Year 26 : $422,500
Year 27 : $50,000
Salary Average Commitment
Year 24 : $2,373,700
Year 25 : $1,293,700
Year 26 : $422,500
Year 27 : $50,000

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	5940 - $93 - 4,857 - 81.76%
Level 2:	4860 - $52 - 3,883 - 79.90%
Level 3:	1980 - $32 - 1,566 - 79.11%
Level 4:	3960 - $25 - 3,054 - 77.12%
Luxury :	1260 - $188 - 1,025 - 81.32%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,518 - 75.90%
Farm Level 2:	1000 - $15 - 751 - 75.08%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,385 - 79.92%
Average Income per Game	$1,079,703
Year to Date Revenue	$42,108,428
Farm
Home Games Left	0
Average Attendance - %	2,269 - 75.63%
Average Income per Game	$64,394
Year to Date Revenue	$2,511,350
Expense
Pro Players Total Salaries	$46,747,093
Farm Players Total Salaries	$8,465,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$60,516,218
Farm Year To Date Expenses	$3,607,898
Pro Salary Cap To Date	$60,516,218
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$258,271
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$46,768
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$25,294,495
Projected Bank Account	$25,294,495

Pro Players Salaries
Cale Makar (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$0
Aleksander Barkov (1 Way Contract)	$6,483,334 (1)
-Salary Remaining :	$0
Kailer Yamamoto (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Teuvo Teravainen (1 Way Contract)	$3,005,000 (2)
-Salary Remaining :	$0
Anthony Stolarz (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$3,000,000
-Salary Remaining :	$0
Laurent Brossoit (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$2,500,000
-Salary Remaining :	$0
Jordan Staal (1 Way Contract)	$2,085,000 (1)
-Salary Remaining :	$0
Luke Schenn	$1,350,000 (1)
-Salary Remaining :	$0
Ben Chiarot	$1,298,760 (1)
-Salary Remaining :	$0
Anders Lindback (1 Way Contract)	$1,295,000 (1)
-1 Way Contract Salary Cap :	$1,295,000
-Salary Remaining :	$0
Charlie Lindgren	$1,267,000 (3)
-Salary Remaining :	$0
Devon Toews	$1,267,000 (3)
-Salary Remaining :	$0
Alexander Volkov	$900,000 (1)
-Salary Remaining :	$0
Kyle Clifford	$812,000 (1)
-Salary Remaining :	$0
Joseph Woll	$800,000 (2)
-Salary Remaining :	$0
Morgan Barron	$800,000 (2)
-Salary Remaining :	$0
Morgan Geekie	$800,000 (1)
-Salary Remaining :	$0
Mikey Anderson	$800,000 (2)
-Salary Remaining :	$0
Will Borgen	$750,000 (1)
-Salary Remaining :	$0
Chandler Stephenson	$625,000 (3)
-Salary Remaining :	$0
Zach Aston-Reese	$624,999 (1)
-Salary Remaining :	$0
Valtteri Puustinen	$600,000 (3)
-Salary Remaining :	$0
Blake Wheeler (1 Way Contract)	$567,000 (1)
-1 Way Contract Salary Cap :	$567,000
-Salary Remaining :	$0
Cam Atkinson (1 Way Contract)	$567,000 (1)
-1 Way Contract Salary Cap :	$567,000
-Salary Remaining :	$0
Mark Olver (1 Way Contract)	$550,000 (1)
-1 Way Contract Salary Cap :	$550,000
-Salary Remaining :	$0
Jordan Greenway	$500,000 (2)
-Salary Remaining :	$0
Ivan Barbashev	$500,000 (1)
-Salary Remaining :	$0
Total Pro Players	27
Salary Commitment
Year 24 : $46,747,093
Year 25 : $12,164,000
Year 26 : $3,759,000
Year 27 : $0
Salary Average Commitment
Year 24 : $46,747,093
Year 25 : $12,164,000
Year 26 : $3,759,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $46,747,093
Year 25 : $12,164,000
Year 26 : $3,759,000
Year 27 : $0

Farm Players Salaries
Brett Bulmer	$2,100,000 (1)
Salary Remaining :	$0
Gustav Nyquist	$2,000,000 (1)
Salary Remaining :	$0
Ilya Lyubushkin	$950,000 (3)
Salary Remaining :	$0
Sam Gagner	$750,000 (1)
Salary Remaining :	$0
Adam Erne	$500,000 (2)
Salary Remaining :	$0
Calle Jarnkrok	$200,000 (1)
Salary Remaining :	$0
Cole Caufield	$175,000 (2)
Salary Remaining :	$0
Danil Yurtaykin	$129,000 (2)
Salary Remaining :	$0
Thomas Harley	$125,000 (1)
Salary Remaining :	$0
Ryan Stanton	$120,000 (1)
Salary Remaining :	$0
Dennis Cholowski	$100,000 (2)
Salary Remaining :	$0
Joonas Rask	$75,000 (1)
Salary Remaining :	$0
Alex Nylander	$74,000 (2)
Salary Remaining :	$0
Hardy Haman Aktell	$67,000 (1)
Salary Remaining :	$0
Tim Heed	$65,000 (1)
Salary Remaining :	$0
Alexander Barabanov	$62,500 (3)
Salary Remaining :	$0
David Kampf	$62,500 (4)
Salary Remaining :	$0
Jason Dickinson	$60,000 (1)
Salary Remaining :	$0
Magnus Chrona	$50,000 (3)
Salary Remaining :	$0
Colin White	$50,000 (2)
Salary Remaining :	$0
Pontus Aberg	$50,000 (1)
Salary Remaining :	$0
Ben Thomas	$50,000 (1)
Salary Remaining :	$0
Olli Juolevi	$50,000 (1)
Salary Remaining :	$0
Lawson Crouse	$50,000 (2)
Salary Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 24 : $7,915,000
Year 25 : $898,000
Year 26 : $270,000
Year 27 : $62,500
Salary Average Commitment
Year 24 : $7,915,000
Year 25 : $898,000
Year 26 : $270,000
Year 27 : $62,500

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T Mobile Arena
Level 1:	5940 - $93 - 4,761 - 80.15%
Level 2:	4860 - $52 - 3,854 - 79.29%
Level 3:	1980 - $32 - 1,558 - 78.69%
Level 4:	3960 - $25 - 3,062 - 77.33%
Luxury :	1260 - $188 - 1,017 - 80.74%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,491 - 74.53%
Farm Level 2:	1000 - $15 - 740 - 74.04%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,252 - 79.18%
Average Income per Game	$1,066,499
Year to Date Revenue	$41,593,468
Farm
Home Games Left	0
Average Attendance - %	2,231 - 74.37%
Average Income per Game	$63,276
Year to Date Revenue	$2,467,775
Expense
Pro Players Total Salaries	$58,029,273
Farm Players Total Salaries	$4,517,505
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$52,937,560
Farm Year To Date Expenses	$2,457,774
Pro Salary Cap To Date	$52,937,560
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$320,604
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,959
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$38,343,326
Projected Bank Account	$38,343,326

Pro Players Salaries
Jesper Bratt (1 Way Contract)	$8,500,001 (1)
-Salary Remaining :	$0
Erik Cernak (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$0
Calvin Pickard (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$0
Jean-Gabriel Pageau (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$0
Nick Suzuki (1 Way Contract)	$3,825,000 (1)
-Salary Remaining :	$0
Victor Olofsson (1 Way Contract)	$3,200,000 (1)
-Salary Remaining :	$0
Travis Konecny (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$0
Jaret Anderson-Dolan (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$0
Pavel Buchnevich	$2,500,000 (1)
-Salary Remaining :	$0
Dillon Dube (1 Way Contract)	$2,330,000 (3)
-Salary Remaining :	$0
Mikael Granlund	$1,937,500 (1)
-Salary Remaining :	$0
Dominik Kahun	$1,650,000 (1)
-Salary Remaining :	$0
Alex Tuch	$1,428,572 (1)
-Salary Remaining :	$0
Roman Cervenka (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$1,250,000
-Salary Remaining :	$0
Matt Roy	$1,150,000 (3)
-Salary Remaining :	$0
Ryan Suter (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$0
Zach Bogosian (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$0
Dan Vladar	$1,000,000 (1)
-Salary Remaining :	$0
Oliver Kylington	$900,000 (1)
-Salary Remaining :	$0
Simon Despres	$873,200 (2)
-Salary Remaining :	$0
Reese Johnson	$800,000 (1)
-Salary Remaining :	$0
Daniil Tarasov	$800,000 (2)
-Salary Remaining :	$0
Dysin Mayo	$750,000 (2)
-Salary Remaining :	$0
Alexandre Texier	$700,000 (1)
-Salary Remaining :	$0
Conor Timmins	$600,000 (3)
-Salary Remaining :	$0
Tom Wilson	$585,000 (3)
-Salary Remaining :	$0
Zach Sanford	$500,000 (2)
-Salary Remaining :	$0
Total Pro Players	27
Salary Commitment
Year 24 : $58,029,273
Year 25 : $19,338,200
Year 26 : $4,665,000
Year 27 : $0
Salary Average Commitment
Year 24 : $58,029,273
Year 25 : $19,338,200
Year 26 : $4,665,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $58,029,273
Year 25 : $19,338,200
Year 26 : $4,665,000
Year 27 : $0

Farm Players Salaries
Arvid Soderblom	$800,000 (2)
Salary Remaining :	$0
Vitali Kravtsov	$150,000 (2)
Salary Remaining :	$0
Brandon McMillan	$110,000 (2)
Salary Remaining :	$0
Maxime Lagace	$100,000 (1)
Salary Remaining :	$0
Collin Graf	$100,000 (3)
Salary Remaining :	$0
Martin Kaut	$100,000 (2)
Salary Remaining :	$0
Egor Zamula	$90,000 (1)
Salary Remaining :	$0
Jacob Moverare	$90,000 (1)
Salary Remaining :	$0
Mattias Samuelsson	$80,000 (1)
Salary Remaining :	$0
Ethan Bear	$70,000 (1)
Salary Remaining :	$0
Patrick Sieloff	$62,500 (3)
Salary Remaining :	$0
Spencer Stastney	$60,000 (3)
Salary Remaining :	$0
Max Jones	$55,000 (3)
Salary Remaining :	$0
Nico Sturm	$50,005 (1)
Salary Remaining :	$0
Mason Morelli	$50,001 (1)
Salary Remaining :	$0
Dylan Coghlan	$50,000 (1)
Salary Remaining :	$0
Glenn Gawdin	$50,000 (2)
Salary Remaining :	$0
Luke Johnson	$50,000 (1)
Salary Remaining :	$0
Karson Kuhlman	$50,000 (1)
Salary Remaining :	$0
Jeffrey Viel	$50,000 (2)
Salary Remaining :	$0
Tanner Laczynski	$50,000 (2)
Salary Remaining :	$0
Cooper Marody	$50,000 (2)
Salary Remaining :	$0
Madison Bowey	$50,000 (1)
Salary Remaining :	$0
Anton Forsberg	$50,000 (1)
Salary Remaining :	$0
Bokondji Imama	$50,000 (2)
Salary Remaining :	$0
Sean Walker	$50,000 (1)
Salary Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 24 : $2,517,506
Year 25 : $967,500
Year 26 : $277,500
Year 27 : $0
Salary Average Commitment
Year 24 : $2,517,506
Year 25 : $967,500
Year 26 : $277,500
Year 27 : $0

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %