Association Québécoise de Hockey Simulé

Arena Capacity - Ticket Price Attendance - %
Arena Name	Qualcomm Center
Level 1:	7000 - $110 - 0 - 0.00%
Level 2:	6000 - $70 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $28 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$41,275,000
Farm Players Total Salaries	$1,262,500
Coaches Total Salaries	$8,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$202,276,529
Projected Bank Account	$202,276,529

Pro Players Salaries
Dustin Wolf	$7,500,000 (2)
-Salary Remaining :	$7,500,000
Matt Coronato	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Brock Boeser	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Andrew Peeke	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Justin Holl	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Cale Fleury	$1,775,000 (1)
-Salary Remaining :	$1,775,000
Jack Quinn	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Dylan Gambrell	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Paul Cotter	$1,500,000 (1)
-Salary Remaining :	$1,500,000
David Jiricek	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Connor Bedard	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Ilya Solovyov	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Zachary L'Heureux	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Curtis Lazar	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Robert Hagg	$1,000,000 (5)
-Salary Remaining :	$1,000,000
Brendan Brisson	$925,000 (1)
-Salary Remaining :	$925,000
Sebastian Cossa	$850,000 (3)
-Salary Remaining :	$850,000
John Ludvig	$850,000 (1)
-Salary Remaining :	$850,000
Anders Bjork	$800,000 (5)
-Salary Remaining :	$800,000
Filip Zadina	$800,000 (2)
-Salary Remaining :	$800,000
Lassi Thomson	$775,000 (2)
-Salary Remaining :	$775,000
Nolan Foote	$775,000 (2)
-Salary Remaining :	$775,000
Dan Renouf	$775,000 (2)
-Salary Remaining :	$775,000
Anthony Richard	$0 (0)
Kevin Gravel	$0 (0)
John Hayden	$0 (0)
Jeff Carter	$0 (0)
Total Pro Players	27
Salary Commitment
Year 52 : $41,275,000
Year 53 : $34,025,000
Year 54 : $19,150,000
Year 55 : $18,300,000
Salary Average Commitment
Year 52 : $41,275,000
Year 53 : $34,025,000
Year 54 : $19,150,000
Year 55 : $18,300,000
Salary Cap with 1 Way Contract
Year 52 : $41,275,000
Year 53 : $34,025,000
Year 54 : $19,150,000
Year 55 : $18,300,000

Farm Players Salaries
Yan Kuznetsov	$180,000 (3)
Salary Remaining :	$180,000
Isak Rosen	$120,000 (1)
Salary Remaining :	$120,000
Stanislav Svozil	$100,000 (4)
Salary Remaining :	$100,000
Olivier Rodrigue	$80,000 (3)
Salary Remaining :	$80,000
Ales Stezka	$80,000 (3)
Salary Remaining :	$80,000
Matthew Stienburg	$80,000 (3)
Salary Remaining :	$80,000
Jett Luchanko	$80,000 (3)
Salary Remaining :	$80,000
Graeme Clarke	$77,500 (1)
Salary Remaining :	$77,500
Michael McNiven	$77,500 (2)
Salary Remaining :	$77,500
Roby Jarventie	$77,500 (1)
Salary Remaining :	$77,500
Frederik Gauthier	$77,500 (3)
Salary Remaining :	$77,500
Nolan Patrick	$77,500 (4)
Salary Remaining :	$77,500
Josef Korenar	$77,500 (3)
Salary Remaining :	$77,500
Oscar Dansk	$77,500 (4)
Salary Remaining :	$77,500
Denver Barkey	$0 (0)
Salary Remaining :	$0
Ben Kindel	$0 (0)
Salary Remaining :	$0
Brady Martin	$0 (0)
Salary Remaining :	$0
Carson Lambos	$0 (0)
Salary Remaining :	$0
Colten Ellis	$0 (0)
Salary Remaining :	$0
Emmitt Finnie	$0 (0)
Salary Remaining :	$0
Joel Nystrom	$0 (0)
Salary Remaining :	$0
Luca Pinelli	$0 (0)
Salary Remaining :	$0
Michael Benning	$0 (0)
Salary Remaining :	$0
Nate Danielson	$0 (0)
Salary Remaining :	$0
Oliver Bonk	$0 (0)
Salary Remaining :	$0
Sandis Vilmanis	$0 (0)
Salary Remaining :	$0
Simon Lundmark	$0 (0)
Salary Remaining :	$0
Zeev Buium	$0 (0)
Salary Remaining :	$0
Matvei Gridin	$0 (0)
Salary Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 52 : $1,262,500
Year 53 : $987,500
Year 54 : $910,000
Year 55 : $255,000
Salary Average Commitment
Year 52 : $1,262,500
Year 53 : $987,500
Year 54 : $910,000
Year 55 : $255,000

Atlanta Supra

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	7000 - $120 - 0 - 0.00%
Level 2:	6000 - $70 - 0 - 0.00%
Level 3:	3000 - $40 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,050,000
Farm Players Total Salaries	$1,370,000
Coaches Total Salaries	$8,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$105,033,782
Projected Bank Account	$105,033,782

Pro Players Salaries
Nikita Kucherov	$12,000,000 (2)
-Salary Remaining :	$12,000,000
Auston Matthews	$11,800,000 (2)
-Salary Remaining :	$11,800,000
Andrei Vasilevskiy	$9,000,000 (1)
-Salary Remaining :	$9,000,000
Lucas Raymond	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Moritz Seider	$7,500,000 (2)
-Salary Remaining :	$7,500,000
Juraj Slafkovsky	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Erik Cernak	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Evgeni Malkin	$4,750,000 (2)
-Salary Remaining :	$4,750,000
Marcus Pettersson	$3,900,000 (2)
-Salary Remaining :	$3,900,000
Pavel Zacha	$3,700,000 (2)
-Salary Remaining :	$3,700,000
Eetu Luostarinen	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Alexander Romanov	$2,850,000 (1)
-Salary Remaining :	$2,850,000
Andrei Kuzmenko	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Zach Whitecloud	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Noel Acciari	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Calvin Pickard	$1,000,000 (5)
-Salary Remaining :	$1,000,000
Elmer Soderblom	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Alexey Toropchenko	$950,000 (2)
-Salary Remaining :	$950,000
Shakir Mukhamadullin	$950,000 (1)
-Salary Remaining :	$950,000
John Beecher	$925,000 (1)
-Salary Remaining :	$925,000
Vladislav Kolyachonok	$900,000 (2)
-Salary Remaining :	$900,000
Adam Edstrom	$775,000 (1)
-Salary Remaining :	$775,000
Total Pro Players	22
Salary Commitment
Year 52 : $90,050,000
Year 53 : $71,500,000
Year 54 : $18,000,000
Year 55 : $11,000,000
Salary Average Commitment
Year 52 : $90,050,000
Year 53 : $71,500,000
Year 54 : $18,000,000
Year 55 : $11,000,000
Salary Cap with 1 Way Contract
Year 52 : $90,050,000
Year 53 : $71,500,000
Year 54 : $18,000,000
Year 55 : $11,000,000

Farm Players Salaries
Ville Husso	$160,000 (3)
Salary Remaining :	$160,000
Petr Mrazek	$150,000 (5)
Salary Remaining :	$150,000
A.J. Greer	$150,000 (5)
Salary Remaining :	$150,000
Dalibor Dvorsky	$100,000 (4)
Salary Remaining :	$100,000
Marat Khusnutdinov	$92,500 (1)
Salary Remaining :	$92,500
Artemi Kniazev	$85,000 (2)
Salary Remaining :	$85,000
Ty Mueller	$80,000 (4)
Salary Remaining :	$80,000
Skyler Brind'Amour	$80,000 (4)
Salary Remaining :	$80,000
Nikita Prishchepov	$80,000 (4)
Salary Remaining :	$80,000
Nikita Grebenkin	$80,000 (4)
Salary Remaining :	$80,000
Danil Gushchin	$80,000 (4)
Salary Remaining :	$80,000
Vladislav Kamenev	$77,500 (2)
Salary Remaining :	$77,500
Ruslan Iskhakov	$77,500 (1)
Salary Remaining :	$77,500
Linus Karlsson	$77,500 (1)
Salary Remaining :	$77,500
Evgeny Svechnikov	$0 (0)
Salary Remaining :	$0
Zakhar Bardakov	$0 (0)
Salary Remaining :	$0
Total Farm Players	16
Salary Commitment
Year 52 : $1,370,000
Year 53 : $1,122,500
Year 54 : $960,000
Year 55 : $800,000
Salary Average Commitment
Year 52 : $1,370,000
Year 53 : $1,122,500
Year 54 : $960,000
Year 55 : $800,000

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	7000 - $110 - 0 - 0.00%
Level 2:	6000 - $80 - 0 - 0.00%
Level 3:	3000 - $50 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $210 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,975,000
Farm Players Total Salaries	$792,500
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$177,795,632
Projected Bank Account	$177,795,632

Pro Players Salaries
Alex Tuch	$10,000,000 (5)
-Salary Remaining :	$10,000,000
Pierre-Luc Dubois	$8,500,000 (3)
-Salary Remaining :	$8,500,000
Nicolas Hague	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Philipp Grubauer	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Alex Killorn	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Stuart Skinner	$4,650,000 (1)
-Salary Remaining :	$4,650,000
Alexandre Carrier	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Anthony Mantha	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Nicolas Roy	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Mathieu Joseph	$2,950,000 (4)
-Salary Remaining :	$2,950,000
Anthony Beauvillier	$2,750,000 (5)
-Salary Remaining :	$2,750,000
Cayden Primeau	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Vincent Desharnais	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Louis Crevier	$1,800,000 (4)
-Salary Remaining :	$1,800,000
Simon Benoit	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Nicolas Deslauriers	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Joseph Veleno	$900,000 (3)
-Salary Remaining :	$900,000
William Carrier	$800,000 (2)
-Salary Remaining :	$800,000
Pierre-Olivier Joseph	$800,000 (3)
-Salary Remaining :	$800,000
Maxime Lajoie	$775,000 (4)
-Salary Remaining :	$775,000
Samuel Bolduc	$775,000 (4)
-Salary Remaining :	$775,000
Jakob Pelletier	$775,000 (4)
-Salary Remaining :	$775,000
Jesse Puljujarvi	$0 (0)
Lawson Crouse	$0 (0)
Logan Brown	$0 (0)
Total Pro Players	25
Salary Commitment
Year 52 : $66,975,000
Year 53 : $51,075,000
Year 54 : $49,275,000
Year 55 : $24,825,000
Salary Average Commitment
Year 52 : $66,975,000
Year 53 : $51,075,000
Year 54 : $49,275,000
Year 55 : $24,825,000
Salary Cap with 1 Way Contract
Year 52 : $66,975,000
Year 53 : $51,075,000
Year 54 : $49,275,000
Year 55 : $24,825,000

Farm Players Salaries
Evander Kane	$300,000 (3)
Salary Remaining :	$300,000
Jacob Melanson	$90,000 (4)
Salary Remaining :	$90,000
Joshua Roy	$90,000 (1)
Salary Remaining :	$90,000
Kole Lind	$80,000 (3)
Salary Remaining :	$80,000
Max Comtois	$77,500 (4)
Salary Remaining :	$77,500
Samuel Poulin	$77,500 (4)
Salary Remaining :	$77,500
Maxence Guenette	$77,500 (4)
Salary Remaining :	$77,500
Nathan Gaucher	$0 (0)
Salary Remaining :	$0
Matthew Schaefer	$0 (0)
Salary Remaining :	$0
Charle-Edouard D'Astous	$0 (0)
Salary Remaining :	$0
Total Farm Players	10
Salary Commitment
Year 52 : $792,500
Year 53 : $702,500
Year 54 : $702,500
Year 55 : $322,500
Salary Average Commitment
Year 52 : $792,500
Year 53 : $702,500
Year 54 : $702,500
Year 55 : $322,500

Calgary Red Bull

Arena Capacity - Ticket Price Attendance - %
Arena Name	Vodka Red Bull Center
Level 1:	7000 - $110 - 0 - 0.00%
Level 2:	6000 - $75 - 0 - 0.00%
Level 3:	3000 - $50 - 0 - 0.00%
Level 4:	5000 - $35 - 0 - 0.00%
Luxury :	2000 - $195 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $38 - 0 - 0.00%
Farm Level 2:	1000 - $18 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,400,000
Farm Players Total Salaries	$1,797,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$44,184,994
Projected Bank Account	$44,184,994

Pro Players Salaries
Artemi Panarin	$12,000,000 (2)
-Salary Remaining :	$12,000,000
Kyle Connor	$10,000,000 (2)
-Salary Remaining :	$10,000,000
Aleksander Barkov	$10,000,000 (1)
-Salary Remaining :	$10,000,000
Clayton Keller	$7,750,000 (5)
-Salary Remaining :	$7,750,000
Logan Thompson	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Chandler Stephenson	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Brady Skjei	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Rasmus Sandin	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Jacob Middleton	$4,000,000 (5)
-Salary Remaining :	$4,000,000
Shayne Gostisbehere	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Nick Paul	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Brent Burns	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Shane Pinto	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Mason Appleton	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Casey Cizikas	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Anton Forsberg	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Victor Olofsson	$1,850,000 (5)
-Salary Remaining :	$1,850,000
Keegan Kolesar	$1,500,000 (4)
-Salary Remaining :	$1,500,000
David Gustafsson	$850,000 (5)
-Salary Remaining :	$850,000
Scott Mayfield	$0 (0)
Total Pro Players	20
Salary Commitment
Year 52 : $87,400,000
Year 53 : $60,200,000
Year 54 : $35,450,000
Year 55 : $23,450,000
Salary Average Commitment
Year 52 : $87,400,000
Year 53 : $60,200,000
Year 54 : $35,450,000
Year 55 : $23,450,000
Salary Cap with 1 Way Contract
Year 52 : $87,400,000
Year 53 : $60,200,000
Year 54 : $35,450,000
Year 55 : $23,450,000

Farm Players Salaries
Leevi Merilainen	$120,000 (5)
Salary Remaining :	$120,000
Luca Del Bel Belluz	$90,000 (1)
Salary Remaining :	$90,000
Brinson Pasichnuk	$87,500 (5)
Salary Remaining :	$87,500
Jack Thompson	$82,500 (1)
Salary Remaining :	$82,500
Jack Johnson	$80,000 (1)
Salary Remaining :	$80,000
James Sheppard	$80,000 (1)
Salary Remaining :	$80,000
Scott Perunovich	$80,000 (2)
Salary Remaining :	$80,000
Kyle Okposo	$80,000 (1)
Salary Remaining :	$80,000
Alex Chiasson	$80,000 (1)
Salary Remaining :	$80,000
Matt Martin	$80,000 (1)
Salary Remaining :	$80,000
Mike Reilly	$80,000 (3)
Salary Remaining :	$80,000
Jacob Larsson	$80,000 (1)
Salary Remaining :	$80,000
Brandon Halverson	$80,000 (3)
Salary Remaining :	$80,000
Austin Czarnik	$77,500 (1)
Salary Remaining :	$77,500
Kaden Fulcher	$77,500 (1)
Salary Remaining :	$77,500
Patrick Brown	$77,500 (1)
Salary Remaining :	$77,500
Isaak Phillips	$77,500 (3)
Salary Remaining :	$77,500
Mason Morelli	$77,500 (1)
Salary Remaining :	$77,500
Maksim Sushko	$77,500 (1)
Salary Remaining :	$77,500
Justin Dowling	$77,500 (1)
Salary Remaining :	$77,500
Lean Bergmann	$77,500 (1)
Salary Remaining :	$77,500
J.C. Beaudin	$77,500 (1)
Salary Remaining :	$77,500
Maxim Groshev	$0 (0)
Salary Remaining :	$0
Dmitri Simashev	$0 (0)
Salary Remaining :	$0
Alexander Nikishin	$0 (0)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 52 : $1,797,500
Year 53 : $525,000
Year 54 : $445,000
Year 55 : $207,500
Salary Average Commitment
Year 52 : $1,797,500
Year 53 : $525,000
Year 54 : $445,000
Year 55 : $207,500

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Heros Center
Level 1:	7000 - $180 - 0 - 0.00%
Level 2:	6000 - $88 - 0 - 0.00%
Level 3:	3000 - $47 - 0 - 0.00%
Level 4:	5000 - $35 - 0 - 0.00%
Luxury :	2000 - $275 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $80 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$92,000,000
Farm Players Total Salaries	$2,125,000
Coaches Total Salaries	$10,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$51,139,168
Projected Bank Account	$51,139,168

Pro Players Salaries
Sebastian Aho	$9,000,000 (4)
-Salary Remaining :	$9,000,000
Adam Fox	$8,500,000 (5)
-Salary Remaining :	$8,500,000
Tim Stutzle	$8,500,000 (3)
-Salary Remaining :	$8,500,000
Dylan Larkin	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Igor Shesterkin	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Gustav Forsling	$5,750,000 (3)
-Salary Remaining :	$5,750,000
Mikael Granlund	$5,100,000 (2)
-Salary Remaining :	$5,100,000
Anton Lundell	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Phillip Danault	$4,750,000 (4)
-Salary Remaining :	$4,750,000
Simon Edvinsson	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Ridly Greig	$3,250,000 (5)
-Salary Remaining :	$3,250,000
Noah Cates	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jaden Schwartz	$3,000,000 (5)
-Salary Remaining :	$3,000,000
Parker Wotherspoon	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Luke Evangelista	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Lukas Dostal	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Nick Seeler	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Alexander Kerfoot	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Mathieu Olivier	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Dmitry Kulikov	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Alex Pietrangelo	$1,050,000 (2)
-Salary Remaining :	$1,050,000
Gabriel Landeskog	$900,000 (1)
-Salary Remaining :	$900,000
Luke Glendening	$0 (0)
Total Pro Players	23
Salary Commitment
Year 52 : $92,000,000
Year 53 : $66,650,000
Year 54 : $53,250,000
Year 55 : $33,500,000
Salary Average Commitment
Year 52 : $92,000,000
Year 53 : $66,650,000
Year 54 : $53,250,000
Year 55 : $33,500,000
Salary Cap with 1 Way Contract
Year 52 : $92,000,000
Year 53 : $66,650,000
Year 54 : $53,250,000
Year 55 : $33,500,000

Farm Players Salaries
Torey Krug	$225,000 (1)
Salary Remaining :	$225,000
Tanner Jeannot	$200,000 (3)
Salary Remaining :	$200,000
Juha Jaaska	$155,000 (3)
Salary Remaining :	$155,000
Nikita Alexandrov	$107,500 (4)
Salary Remaining :	$107,500
Aku Raty	$107,500 (4)
Salary Remaining :	$107,500
Craig Smith	$95,000 (1)
Salary Remaining :	$95,000
Landon Slaggert	$92,500 (1)
Salary Remaining :	$92,500
Ben Meyers	$92,500 (1)
Salary Remaining :	$92,500
Clay Stevenson	$90,000 (4)
Salary Remaining :	$90,000
Philip Tomasino	$90,000 (5)
Salary Remaining :	$90,000
Kevin Mandolese	$80,000 (4)
Salary Remaining :	$80,000
Samuel Laberge	$80,000 (1)
Salary Remaining :	$80,000
Kyle Capobianco	$80,000 (2)
Salary Remaining :	$80,000
Nathan Smith	$80,000 (2)
Salary Remaining :	$80,000
Cole McWard	$80,000 (4)
Salary Remaining :	$80,000
Aidan McDonough	$80,000 (3)
Salary Remaining :	$80,000
Dysin Mayo	$80,000 (2)
Salary Remaining :	$80,000
Matthew Phillips	$77,500 (3)
Salary Remaining :	$77,500
Tanner Laczynski	$77,500 (3)
Salary Remaining :	$77,500
Alexander Chmelevski	$77,500 (3)
Salary Remaining :	$77,500
Rocco Grimaldi	$77,500 (2)
Salary Remaining :	$77,500
Tristan Broz	$0 (0)
Salary Remaining :	$0
Taylor Makar	$0 (0)
Salary Remaining :	$0
Cole O'Hara	$0 (0)
Salary Remaining :	$0
Felix Unger-Sorum	$0 (0)
Salary Remaining :	$0
Hunter McDonald	$0 (0)
Salary Remaining :	$0
Jack Devine	$0 (0)
Salary Remaining :	$0
Jake Livanavage	$0 (0)
Salary Remaining :	$0
Kai Uchacz	$0 (0)
Salary Remaining :	$0
Shane Lachance	$0 (0)
Salary Remaining :	$0
Stephen Halliday	$0 (0)
Salary Remaining :	$0
Jordan Greenway	$0 (0)
Salary Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 52 : $2,125,000
Year 53 : $1,540,000
Year 54 : $1,222,500
Year 55 : $555,000
Salary Average Commitment
Year 52 : $2,125,000
Year 53 : $1,540,000
Year 54 : $1,222,500
Year 55 : $555,000

Cleveland Bulldogs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jacobs ICE
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $70 - 0 - 0.00%
Level 3:	3000 - $45 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,875,000
Farm Players Total Salaries	$2,233,667
Coaches Total Salaries	$9,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$124,455,452
Projected Bank Account	$124,455,452

Pro Players Salaries
Morgan Rielly	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Justin Faulk	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Jonas Brodin	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Jackson Blake	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Michael Bunting	$4,750,000 (1)
-Salary Remaining :	$4,750,000
Frederik Andersen	$3,800,000 (3)
-Salary Remaining :	$3,800,000
Reilly Smith	$3,750,000 (2)
-Salary Remaining :	$3,750,000
T.J. Brodie	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Thatcher Demko	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Stefan Noesen	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Cam Talbot	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Mattias Samuelsson	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Ondrej Palat	$2,500,000 (5)
-Salary Remaining :	$2,500,000
Michael Amadio	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Evan Rodrigues	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Eric Robinson	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Ryker Evans	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Kevin Hayes	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Jack Drury	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Noah Gregor	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Jake Christiansen	$950,000 (2)
-Salary Remaining :	$950,000
Brad Lambert	$950,000 (1)
-Salary Remaining :	$950,000
Gage Goncalves	$900,000 (1)
-Salary Remaining :	$900,000
Samuel Helenius	$800,000 (3)
-Salary Remaining :	$800,000
Alexander True	$775,000 (1)
-Salary Remaining :	$775,000
Total Pro Players	25
Salary Commitment
Year 52 : $69,875,000
Year 53 : $47,300,000
Year 54 : $26,100,000
Year 55 : $21,500,000
Salary Average Commitment
Year 52 : $69,875,000
Year 53 : $47,300,000
Year 54 : $26,100,000
Year 55 : $21,500,000
Salary Cap with 1 Way Contract
Year 52 : $69,875,000
Year 53 : $47,300,000
Year 54 : $26,100,000
Year 55 : $21,500,000

Farm Players Salaries
Logan Couture	$500,000 (2)
Salary Remaining :	$500,000
Ville Koivunen	$120,000 (3)
Salary Remaining :	$120,000
Kyle Burroughs	$100,000 (1)
Salary Remaining :	$100,000
Rafael Harvey-Pinard	$100,000 (2)
Salary Remaining :	$100,000
Matthew Poitras	$100,000 (2)
Salary Remaining :	$100,000
Jacob Bryson	$90,000 (2)
Salary Remaining :	$90,000
Zac Jones	$90,000 (1)
Salary Remaining :	$90,000
Niklas Kokko	$90,000 (3)
Salary Remaining :	$90,000
Liam Ohgren	$88,667 (1)
Salary Remaining :	$88,667
Ivan Ivan	$85,000 (3)
Salary Remaining :	$85,000
Andre Lee	$80,000 (3)
Salary Remaining :	$80,000
Michael Callahan	$80,000 (2)
Salary Remaining :	$80,000
Jack Ahcan	$80,000 (1)
Salary Remaining :	$80,000
William Lockwood	$80,000 (3)
Salary Remaining :	$80,000
Lane Pederson	$80,000 (3)
Salary Remaining :	$80,000
John Leonard	$80,000 (3)
Salary Remaining :	$80,000
Matt Luff	$80,000 (2)
Salary Remaining :	$80,000
Adam Beckman	$77,500 (2)
Salary Remaining :	$77,500
Trey Fix-Wolansky	$77,500 (2)
Salary Remaining :	$77,500
Hunter Shepard	$77,500 (1)
Salary Remaining :	$77,500
Cal Foote	$77,500 (2)
Salary Remaining :	$77,500
Joachim Blichfeld	$0 (0)
Salary Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 52 : $2,233,667
Year 53 : $1,797,500
Year 54 : $615,000
Year 55 : $0
Salary Average Commitment
Year 52 : $2,233,667
Year 53 : $1,797,500
Year 54 : $615,000
Year 55 : $0

Colorado Zipper

Arena Capacity - Ticket Price Attendance - %
Arena Name	Stomp Center
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $20 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$38,450,000
Farm Players Total Salaries	$1,730,000
Coaches Total Salaries	$10,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$93,342,349
Projected Bank Account	$93,342,349

Pro Players Salaries
Ryan Graves	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Jake Neighbours	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Kirby Dach	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Zack MacEwen	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jamie Drysdale	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Arturs Silovs	$2,800,000 (4)
-Salary Remaining :	$2,800,000
Calvin de Haan	$2,600,000 (3)
-Salary Remaining :	$2,600,000
Michael McLeod	$2,100,000 (4)
-Salary Remaining :	$2,100,000
Matt Rempe	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Adam Klapka	$1,100,000 (4)
-Salary Remaining :	$1,100,000
Austin Watson	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Sam Lafferty	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Nathan Bastian	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Nick DeSimone	$950,000 (2)
-Salary Remaining :	$950,000
Dylan McIlrath	$950,000 (3)
-Salary Remaining :	$950,000
Brendan Smith	$950,000 (2)
-Salary Remaining :	$950,000
Logan Mailloux	$900,000 (1)
-Salary Remaining :	$900,000
Jeff Malott	$900,000 (5)
-Salary Remaining :	$900,000
Matt Dumba	$900,000 (5)
-Salary Remaining :	$900,000
Erik Gustafsson	$900,000 (5)
-Salary Remaining :	$900,000
Jonah Gadjovich	$875,000 (5)
-Salary Remaining :	$875,000
Colton Dach	$800,000 (4)
-Salary Remaining :	$800,000
Riley Damiani	$775,000 (2)
-Salary Remaining :	$775,000
Patrick Maroon	$0 (0)
Nick Ritchie	$0 (0)
Carey Price	$0 (0)
Robin Lehner	$0 (0)
Total Pro Players	27
Salary Commitment
Year 52 : $38,450,000
Year 53 : $37,550,000
Year 54 : $27,125,000
Year 55 : $17,575,000
Salary Average Commitment
Year 52 : $38,450,000
Year 53 : $37,550,000
Year 54 : $27,125,000
Year 55 : $17,575,000
Salary Cap with 1 Way Contract
Year 52 : $38,450,000
Year 53 : $37,550,000
Year 54 : $27,125,000
Year 55 : $17,575,000

Farm Players Salaries
Ville Ottavainen	$300,000 (3)
Salary Remaining :	$300,000
Jack Williams	$300,000 (3)
Salary Remaining :	$300,000
Mason Shaw	$205,000 (2)
Salary Remaining :	$205,000
Zayne Parekh	$120,000 (4)
Salary Remaining :	$120,000
Matthew Wood	$120,000 (3)
Salary Remaining :	$120,000
Maveric Lamoureux	$100,000 (3)
Salary Remaining :	$100,000
Samuel Honzek	$92,500 (4)
Salary Remaining :	$92,500
Vincent Iorio	$90,000 (4)
Salary Remaining :	$90,000
Lukas Cormier	$85,000 (1)
Salary Remaining :	$85,000
Devin Kaplan	$80,000 (1)
Salary Remaining :	$80,000
Matthew Murray	$80,000 (1)
Salary Remaining :	$80,000
Vitali Kravtsov	$80,000 (1)
Salary Remaining :	$80,000
Elliot Desnoyers	$77,500 (4)
Salary Remaining :	$77,500
Sam Dickinson	$0 (0)
Salary Remaining :	$0
Berkly Catton	$0 (0)
Salary Remaining :	$0
Braeden Cootes	$0 (0)
Salary Remaining :	$0
Danila Yurov	$0 (0)
Salary Remaining :	$0
David Reinbacher	$0 (0)
Salary Remaining :	$0
Igor Chernyshov	$0 (0)
Salary Remaining :	$0
Konsta Helenius	$0 (0)
Salary Remaining :	$0
Ludvig Jansson	$0 (0)
Salary Remaining :	$0
Nick Lardis	$0 (0)
Salary Remaining :	$0
Reid Schaefer	$0 (0)
Salary Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 52 : $1,730,000
Year 53 : $1,405,000
Year 54 : $1,200,000
Year 55 : $380,000
Salary Average Commitment
Year 52 : $1,730,000
Year 53 : $1,405,000
Year 54 : $1,200,000
Year 55 : $380,000

Dallas Storm

Arena Capacity - Ticket Price Attendance - %
Arena Name	House of Pain
Level 1:	6500 - $150 - 0 - 0.00%
Level 2:	5500 - $90 - 0 - 0.00%
Level 3:	2500 - $52 - 0 - 0.00%
Level 4:	4000 - $40 - 0 - 0.00%
Luxury :	1500 - $270 - 0 - 0.00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$26,300,000
Farm Players Total Salaries	$600,000
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$129,394,170
Projected Bank Account	$129,394,170

Pro Players Salaries
Frank Nazar	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Otto Koivula	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Wade Allison	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Antti Raanta	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Sami Vatanen	$1,500,000 (2)
-Salary Remaining :	$1,500,000
David Rundblad	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Matt Irwin	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Jake Muzzin	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Mark Giordano	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Nick Robertson	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Rutger McGroarty	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Ryan Leonard	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Sam Rinzel	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Ben Hutton	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Erik Kallgren	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Michael Del Zotto	$0 (0)
Jeff Skinner	$0 (0)
T.J. Oshie	$0 (0)
Michael Bournival	$0 (0)
Derek Grant	$0 (0)
Ryan Ellis	$0 (0)
Alexander Radulov	$0 (0)
Travis Boyd	$0 (0)
Matthew Benning	$0 (0)
Adam Wilcox	$0 (0)
Cam Atkinson	$0 (0)
Aaron Dell	$0 (0)
Total Pro Players	27
Salary Commitment
Year 52 : $26,300,000
Year 53 : $21,100,000
Year 54 : $14,100,000
Year 55 : $8,400,000
Salary Average Commitment
Year 52 : $26,300,000
Year 53 : $21,100,000
Year 54 : $14,100,000
Year 55 : $8,400,000
Salary Cap with 1 Way Contract
Year 52 : $26,300,000
Year 53 : $21,100,000
Year 54 : $14,100,000
Year 55 : $8,400,000

Farm Players Salaries
Thomas Hickey	$150,000 (2)
Salary Remaining :	$150,000
Bobby Sanguinetti	$150,000 (2)
Salary Remaining :	$150,000
Alexander Edler	$150,000 (2)
Salary Remaining :	$150,000
Alex Goligoski	$150,000 (2)
Salary Remaining :	$150,000
Oskar Lindblom	$0 (0)
Salary Remaining :	$0
Tom Willander	$0 (0)
Salary Remaining :	$0
James Hagens	$0 (0)
Salary Remaining :	$0
Carter Yakemchuk	$0 (0)
Salary Remaining :	$0
Arnaud Durandeau	$0 (0)
Salary Remaining :	$0
Blake Wheeler	$0 (0)
Salary Remaining :	$0
Martin Kaut	$0 (0)
Salary Remaining :	$0
Dustin Jeffrey	$0 (0)
Salary Remaining :	$0
Total Farm Players	12
Salary Commitment
Year 52 : $600,000
Year 53 : $600,000
Year 54 : $0
Year 55 : $0
Salary Average Commitment
Year 52 : $600,000
Year 53 : $600,000
Year 54 : $0
Year 55 : $0

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7000 - $130 - 0 - 0.00%
Level 2:	6000 - $90 - 0 - 0.00%
Level 3:	3000 - $50 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $210 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $45 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,850,000
Farm Players Total Salaries	$1,292,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$125,957,457
Projected Bank Account	$125,957,457

Pro Players Salaries
Zach Werenski	$10,500,000 (3)
-Salary Remaining :	$10,500,000
Jordan Kyrou	$7,500,000 (4)
-Salary Remaining :	$7,500,000
Brandon Montour	$6,800,000 (4)
-Salary Remaining :	$6,800,000
Ryan McLeod	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Taylor Hall	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Kent Johnson	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Fabian Zetterlund	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Jake Walman	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Kiefer Sherwood	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jalen Chatfield	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Urho Vaakanainen	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Arber Xhekaj	$1,300,000 (4)
-Salary Remaining :	$1,300,000
Evgenii Dadonov	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Dmitri Voronkov	$925,000 (1)
-Salary Remaining :	$925,000
Kaedan Korczak	$850,000 (2)
-Salary Remaining :	$850,000
Alex Steeves	$775,000 (2)
-Salary Remaining :	$775,000
Pavel Dorofeyev	$0 (0)
Ukko-Pekka Luukkonen	$0 (0)
Corey Perry	$0 (0)
Elias Pettersson	$0 (0)
Connor McMichael	$0 (0)
Lucas Carlsson	$0 (0)
Ilya Samsonov	$0 (0)
Sergei Bobrovsky	$0 (0)
Total Pro Players	24
Salary Commitment
Year 52 : $59,150,000
Year 53 : $43,225,000
Year 54 : $29,600,000
Year 55 : $19,100,000
Salary Average Commitment
Year 52 : $59,150,000
Year 53 : $43,225,000
Year 54 : $29,600,000
Year 55 : $19,100,000
Salary Cap with 1 Way Contract
Year 52 : $59,150,000
Year 53 : $43,225,000
Year 54 : $29,600,000
Year 55 : $19,100,000

Farm Players Salaries
Taylor Raddysh	$170,000 (1)
Salary Remaining :	$170,000
Nils Lundkvist	$120,000 (1)
Salary Remaining :	$120,000
Kale Clague	$90,000 (3)
Salary Remaining :	$90,000
Joona Koppanen	$90,000 (3)
Salary Remaining :	$90,000
Akito Hirose	$90,000 (3)
Salary Remaining :	$90,000
Dylan Coghlan	$90,000 (3)
Salary Remaining :	$90,000
Justin Robidas	$89,500 (2)
Salary Remaining :	$89,500
Liam Foudy	$80,000 (1)
Salary Remaining :	$80,000
Drake Rymsha	$80,000 (3)
Salary Remaining :	$80,000
Otto Leskinen	$80,000 (3)
Salary Remaining :	$80,000
Oskar Steen	$80,000 (3)
Salary Remaining :	$80,000
Linus Hogberg	$77,500 (2)
Salary Remaining :	$77,500
Jacob Perreault	$77,500 (2)
Salary Remaining :	$77,500
Ben McCartney	$77,500 (2)
Salary Remaining :	$77,500
Emil Bemstrom	$0 (0)
Salary Remaining :	$0
Nikolai Knyzhov	$0 (0)
Salary Remaining :	$0
Ethan Bear	$0 (0)
Salary Remaining :	$0
Arthur Kaliyev	$0 (0)
Salary Remaining :	$0
William Stromgren	$0 (0)
Salary Remaining :	$0
Florian Xhekaj	$0 (0)
Salary Remaining :	$0
Jonathan Aspirot	$0 (0)
Salary Remaining :	$0
Michael Carcone	$0 (0)
Salary Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 52 : $1,292,000
Year 53 : $922,000
Year 54 : $600,000
Year 55 : $0
Salary Average Commitment
Year 52 : $1,292,000
Year 53 : $922,000
Year 54 : $600,000
Year 55 : $0

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wayne Gretzky Arena
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $65 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $20 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $65 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$91,550,000
Farm Players Total Salaries	$1,160,000
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$141,666,536
Projected Bank Account	$141,666,536

Pro Players Salaries
Brayden Point	$9,500,000 (5)
-Salary Remaining :	$9,500,000
Tage Thompson	$8,500,000 (4)
-Salary Remaining :	$8,500,000
Andrei Svechnikov	$7,775,000 (2)
-Salary Remaining :	$7,775,000
Dylan Cozens	$7,250,000 (4)
-Salary Remaining :	$7,250,000
Joseph Woll	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Chris Kreider	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Cam Fowler	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Blake Coleman	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Philip Broberg	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Matt Roy	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Mario Ferraro	$4,500,000 (5)
-Salary Remaining :	$4,500,000
Morgan Geekie	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Barrett Hayton	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Dylan DeMelo	$4,000,000 (5)
-Salary Remaining :	$4,000,000
Alexandar Georgiev	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Alex Iafallo	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Cole Perfetti	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Martin Fehervary	$2,350,000 (1)
-Salary Remaining :	$2,350,000
Radek Faksa	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Bo Groulx	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Aleksei Kolosov	$975,000 (3)
-Salary Remaining :	$975,000
Jansen Harkins	$900,000 (3)
-Salary Remaining :	$900,000
Total Pro Players	22
Salary Commitment
Year 52 : $97,550,000
Year 53 : $91,200,000
Year 54 : $54,125,000
Year 55 : $52,250,000
Salary Average Commitment
Year 52 : $97,550,000
Year 53 : $91,200,000
Year 54 : $54,125,000
Year 55 : $52,250,000
Salary Cap with 1 Way Contract
Year 52 : $97,550,000
Year 53 : $91,200,000
Year 54 : $54,125,000
Year 55 : $52,250,000

Farm Players Salaries
Travis Hamonic	$300,000 (2)
Salary Remaining :	$300,000
Nikita Gusev	$300,000 (1)
Salary Remaining :	$300,000
Yaniv Perets	$100,000 (1)
Salary Remaining :	$100,000
Nolan Allan	$100,000 (3)
Salary Remaining :	$100,000
Gustav Lindstrom	$100,000 (1)
Salary Remaining :	$100,000
Scott Morrow	$95,000 (1)
Salary Remaining :	$95,000
Angus Crookshank	$85,000 (4)
Salary Remaining :	$85,000
Lias Andersson	$80,000 (1)
Salary Remaining :	$80,000
Sergey Murashov	$0 (0)
Salary Remaining :	$0
Total Farm Players	9
Salary Commitment
Year 52 : $1,160,000
Year 53 : $485,000
Year 54 : $185,000
Year 55 : $85,000
Salary Average Commitment
Year 52 : $1,160,000
Year 53 : $485,000
Year 54 : $185,000
Year 55 : $85,000

Halifax Thunder

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colt 45 Center
Level 1:	7000 - $250 - 0 - 0.00%
Level 2:	6000 - $175 - 0 - 0.00%
Level 3:	3000 - $150 - 0 - 0.00%
Level 4:	5000 - $100 - 0 - 0.00%
Luxury :	2000 - $325 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $45 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$95,975,000
Farm Players Total Salaries	$3,565,000
Coaches Total Salaries	$9,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$62,650,785
Projected Bank Account	$62,650,785

Pro Players Salaries
Cale Makar	$10,500,000 (2)
-Salary Remaining :	$10,500,000
Jakob Chychrun	$8,750,000 (5)
-Salary Remaining :	$8,750,000
Bo Horvat	$8,500,000 (4)
-Salary Remaining :	$8,500,000
Anze Kopitar	$7,500,000 (1)
-Salary Remaining :	$7,500,000
Dylan Holloway	$7,100,000 (5)
-Salary Remaining :	$7,100,000
Martin Necas	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Dougie Hamilton	$6,500,000 (3)
-Salary Remaining :	$6,500,000
William Eklund	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Brock McGinn	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Ivan Barbashev	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Kyle Palmieri	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Jet Greaves	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Josh Anderson	$3,000,000 (5)
-Salary Remaining :	$3,000,000
Trevor Moore	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Dante Fabbro	$2,000,000 (5)
-Salary Remaining :	$2,000,000
Brett Kulak	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Ryan Suter	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Pyotr Kochetkov	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Cole Smith	$1,200,000 (5)
-Salary Remaining :	$1,200,000
Ty Emberson	$1,150,000 (1)
-Salary Remaining :	$1,150,000
Zemgus Girgensons	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Matt Murray	$950,000 (1)
-Salary Remaining :	$950,000
Tyson Kozak	$950,000 (4)
-Salary Remaining :	$950,000
Justin Kirkland	$775,000 (1)
-Salary Remaining :	$775,000
Total Pro Players	24
Salary Commitment
Year 52 : $95,975,000
Year 53 : $64,000,000
Year 54 : $43,500,000
Year 55 : $37,000,000
Salary Average Commitment
Year 52 : $95,975,000
Year 53 : $64,000,000
Year 54 : $43,500,000
Year 55 : $37,000,000
Salary Cap with 1 Way Contract
Year 52 : $95,975,000
Year 53 : $64,000,000
Year 54 : $43,500,000
Year 55 : $37,000,000

Farm Players Salaries
Marco Scandella	$600,000 (2)
Salary Remaining :	$600,000
Brendan Gallagher	$480,000 (1)
Salary Remaining :	$480,000
Nick Cousins	$400,000 (1)
Salary Remaining :	$400,000
Michael Eyssimont	$320,000 (2)
Salary Remaining :	$320,000
Dominic Toninato	$300,000 (1)
Salary Remaining :	$300,000
Liam O'Brien	$275,000 (2)
Salary Remaining :	$275,000
Brett Leason	$125,000 (2)
Salary Remaining :	$125,000
Ryan Lomberg	$120,000 (4)
Salary Remaining :	$120,000
Philippe Myers	$105,000 (1)
Salary Remaining :	$105,000
Spencer Stastney	$100,000 (4)
Salary Remaining :	$100,000
Ian Moore	$92,500 (4)
Salary Remaining :	$92,500
Frederic Brunet	$85,000 (4)
Salary Remaining :	$85,000
MacKenzie Entwistle	$85,000 (3)
Salary Remaining :	$85,000
Cam Dineen	$82,500 (2)
Salary Remaining :	$82,500
Matthew Robertson	$80,000 (4)
Salary Remaining :	$80,000
Matej Blumel	$80,000 (4)
Salary Remaining :	$80,000
Ben Jones	$80,000 (2)
Salary Remaining :	$80,000
Mackie Samoskevich	$77,500 (1)
Salary Remaining :	$77,500
Brendan Lemieux	$77,500 (3)
Salary Remaining :	$77,500
Jorian Donovan	$0 (0)
Salary Remaining :	$0
Chris Wagner	$0 (0)
Salary Remaining :	$0
Julius Honka	$0 (0)
Salary Remaining :	$0
Kieffer Bellows	$0 (0)
Salary Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 52 : $3,565,000
Year 53 : $2,202,500
Year 54 : $720,000
Year 55 : $557,500
Salary Average Commitment
Year 52 : $3,565,000
Year 53 : $2,202,500
Year 54 : $720,000
Year 55 : $557,500

Hamilton Tigers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Smirnoff Arena
Level 1:	6500 - $100 - 0 - 0.00%
Level 2:	5500 - $80 - 0 - 0.00%
Level 3:	3000 - $60 - 0 - 0.00%
Level 4:	4500 - $40 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,200,000
Farm Players Total Salaries	$1,995,000
Coaches Total Salaries	$4,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$97,874,992
Projected Bank Account	$97,874,992

Pro Players Salaries
Jake Oettinger	$8,500,000 (2)
-Salary Remaining :	$8,500,000
Devon Toews	$6,800,000 (1)
-Salary Remaining :	$6,800,000
Noah Hanifin	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Tyler Bertuzzi	$5,700,000 (4)
-Salary Remaining :	$5,700,000
Casey Mittelstadt	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Joel Edmundson	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Frank Vatrano	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Ben Chiarot	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Samuel Girard	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Warren Foegele	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Jamie Benn	$3,300,000 (4)
-Salary Remaining :	$3,300,000
Adam Henrique	$3,150,000 (3)
-Salary Remaining :	$3,150,000
Ryan Donato	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Oskar Sundqvist	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Justin Danforth	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Jesper Bratt	$0 (0)
J.T. Compher	$0 (0)
Elvis Merzlikins	$0 (0)
Oliver Bjorkstrand	$0 (0)
Tony DeAngelo	$0 (0)
Brayden Pachal	$0 (0)
Total Pro Players	21
Salary Commitment
Year 52 : $63,200,000
Year 53 : $46,100,000
Year 54 : $26,350,000
Year 55 : $14,500,000
Salary Average Commitment
Year 52 : $63,200,000
Year 53 : $46,100,000
Year 54 : $26,350,000
Year 55 : $14,500,000
Salary Cap with 1 Way Contract
Year 52 : $63,200,000
Year 53 : $46,100,000
Year 54 : $26,350,000
Year 55 : $14,500,000

Farm Players Salaries
Collin Delia	$500,000 (2)
Salary Remaining :	$500,000
Nick Leddy	$380,000 (2)
Salary Remaining :	$380,000
Nick Perbix	$210,000 (4)
Salary Remaining :	$210,000
Kailer Yamamoto	$150,000 (4)
Salary Remaining :	$150,000
Adam Werner	$100,000 (3)
Salary Remaining :	$100,000
Rem Pitlick	$100,000 (3)
Salary Remaining :	$100,000
Colin White	$100,000 (3)
Salary Remaining :	$100,000
Adam Gaudette	$100,000 (3)
Salary Remaining :	$100,000
Jaycob Megna	$90,000 (1)
Salary Remaining :	$90,000
Ethen Frank	$90,000 (2)
Salary Remaining :	$90,000
Thomas Bordeleau	$90,000 (2)
Salary Remaining :	$90,000
Curtis McKenzie	$85,000 (1)
Salary Remaining :	$85,000
Kevin Rooney	$0 (0)
Salary Remaining :	$0
Johnny Gaudreau	$0 (0)
Salary Remaining :	$0
Mikhail Maltsev	$0 (0)
Salary Remaining :	$0
Justin Brazeau	$0 (0)
Salary Remaining :	$0
Total Farm Players	16
Salary Commitment
Year 52 : $1,995,000
Year 53 : $1,820,000
Year 54 : $760,000
Year 55 : $360,000
Salary Average Commitment
Year 52 : $1,995,000
Year 53 : $1,820,000
Year 54 : $760,000
Year 55 : $360,000

Houston Supernova

Arena Capacity - Ticket Price Attendance - %
Arena Name	Thunder Dome
Level 1:	6500 - $114 - 0 - 0.00%
Level 2:	5000 - $78 - 0 - 0.00%
Level 3:	2500 - $46 - 0 - 0.00%
Level 4:	4500 - $31 - 0 - 0.00%
Luxury :	1500 - $240 - 0 - 0.00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $65 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$92,350,000
Farm Players Total Salaries	$1,412,500
Coaches Total Salaries	$3,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$100,919,755
Projected Bank Account	$100,919,755

Pro Players Salaries
Leon Draisaitl	$13,500,000 (3)
-Salary Remaining :	$13,500,000
Adrian Kempe	$9,000,000 (5)
-Salary Remaining :	$9,000,000
Jackson LaCombe	$8,300,000 (2)
-Salary Remaining :	$8,300,000
Noah Dobson	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Josh Norris	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Anthony Cirelli	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Ryan Nugent-Hopkins	$5,750,000 (2)
-Salary Remaining :	$5,750,000
Jared McCann	$5,550,000 (2)
-Salary Remaining :	$5,550,000
Vince Dunn	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Samuel Montembeault	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Brayden McNabb	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Jamie Oleksiak	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Ilya Mikheyev	$3,500,000 (5)
-Salary Remaining :	$3,500,000
Josh Manson	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Jake Evans	$2,600,000 (4)
-Salary Remaining :	$2,600,000
Kevin Stenlund	$2,000,000 (5)
-Salary Remaining :	$2,000,000
Dan Vladar	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Connor Dewar	$900,000 (2)
-Salary Remaining :	$900,000
Klim Kostin	$800,000 (5)
-Salary Remaining :	$800,000
Nino Niederreiter	$0 (0)
Total Pro Players	20
Salary Commitment
Year 52 : $92,350,000
Year 53 : $69,600,000
Year 54 : $47,900,000
Year 55 : $25,400,000
Salary Average Commitment
Year 52 : $92,350,000
Year 53 : $69,600,000
Year 54 : $47,900,000
Year 55 : $25,400,000
Salary Cap with 1 Way Contract
Year 52 : $92,350,000
Year 53 : $69,600,000
Year 54 : $47,900,000
Year 55 : $25,400,000

Farm Players Salaries
Bobby McMann	$400,000 (4)
Salary Remaining :	$400,000
Karsen Dorwart	$300,000 (3)
Salary Remaining :	$300,000
Cody Glass	$250,000 (2)
Salary Remaining :	$250,000
Seamus Casey	$120,000 (4)
Salary Remaining :	$120,000
Zack Ostapchuk	$110,000 (4)
Salary Remaining :	$110,000
Adam Huska	$77,500 (2)
Salary Remaining :	$77,500
Robin Salo	$77,500 (2)
Salary Remaining :	$77,500
Chase Pearson	$77,500 (2)
Salary Remaining :	$77,500
Tyson Hinds	$0 (0)
Salary Remaining :	$0
Marshall Warren	$0 (0)
Salary Remaining :	$0
Easton Cowan	$0 (0)
Salary Remaining :	$0
Adam Engstrom	$0 (0)
Salary Remaining :	$0
Jesper Fast	$0 (0)
Salary Remaining :	$0
Adam Clendening	$0 (0)
Salary Remaining :	$0
Aaron Ness	$0 (0)
Salary Remaining :	$0
Total Farm Players	15
Salary Commitment
Year 52 : $1,412,500
Year 53 : $1,412,500
Year 54 : $930,000
Year 55 : $630,000
Salary Average Commitment
Year 52 : $1,412,500
Year 53 : $1,412,500
Year 54 : $930,000
Year 55 : $630,000

London Spartiates

Arena Capacity - Ticket Price Attendance - %
Arena Name	Kingdom Arena
Level 1:	7000 - $150 - 0 - 0.00%
Level 2:	6000 - $80 - 0 - 0.00%
Level 3:	3000 - $70 - 0 - 0.00%
Level 4:	5000 - $50 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $80 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,900,000
Farm Players Total Salaries	$4,183,000
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$66,064,226
Projected Bank Account	$66,064,226

Pro Players Salaries
Connor Hellebuyck	$8,500,000 (3)
-Salary Remaining :	$8,500,000
Matt Duchene	$7,400,000 (3)
-Salary Remaining :	$7,400,000
Josh Morrissey	$7,200,000 (4)
-Salary Remaining :	$7,200,000
Nikolaj Ehlers	$6,200,000 (1)
-Salary Remaining :	$6,200,000
Esa Lindell	$6,000,000 (5)
-Salary Remaining :	$6,000,000
Jared Spurgeon	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Mats Zuccarello	$5,250,000 (2)
-Salary Remaining :	$5,250,000
Owen Tippett	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Adam Larsson	$4,500,000 (5)
-Salary Remaining :	$4,500,000
Anders Lee	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Ryan Hartman	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Jordan Staal	$4,200,000 (4)
-Salary Remaining :	$4,200,000
Cody Ceci	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Nick Jensen	$2,250,000 (2)
-Salary Remaining :	$2,250,000
David Kampf	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Nick Foligno	$1,650,000 (5)
-Salary Remaining :	$1,650,000
Joonas Korpisalo	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Marcus Foligno	$1,500,000 (5)
-Salary Remaining :	$1,500,000
Jeff Petry	$1,050,000 (2)
-Salary Remaining :	$1,050,000
Total Pro Players	19
Salary Commitment
Year 52 : $81,900,000
Year 53 : $63,250,000
Year 54 : $51,450,000
Year 55 : $29,550,000
Salary Average Commitment
Year 52 : $81,900,000
Year 53 : $63,250,000
Year 54 : $51,450,000
Year 55 : $29,550,000
Salary Cap with 1 Way Contract
Year 52 : $81,900,000
Year 53 : $63,250,000
Year 54 : $51,450,000
Year 55 : $29,550,000

Farm Players Salaries
Jonas Johansson	$500,000 (1)
Salary Remaining :	$500,000
Semyon Varlamov	$450,000 (3)
Salary Remaining :	$450,000
Vladimir Tarasenko	$440,000 (2)
Salary Remaining :	$440,000
Calle Jarnkrok	$310,000 (4)
Salary Remaining :	$310,000
Patrick Giles	$300,000 (3)
Salary Remaining :	$300,000
Jan Rutta	$250,000 (1)
Salary Remaining :	$250,000
Colin Miller	$250,000 (3)
Salary Remaining :	$250,000
Pheonix Copley	$250,000 (3)
Salary Remaining :	$250,000
Calvin Petersen	$200,000 (3)
Salary Remaining :	$200,000
Dennis Cholowski	$160,000 (4)
Salary Remaining :	$160,000
Matt Kiersted	$160,000 (1)
Salary Remaining :	$160,000
Vinnie Hinostroza	$133,000 (3)
Salary Remaining :	$133,000
Albert Johansson	$120,000 (4)
Salary Remaining :	$120,000
Oskar Olausson	$90,000 (4)
Salary Remaining :	$90,000
Tyler Pitlick	$90,000 (3)
Salary Remaining :	$90,000
Cameron Hughes	$85,000 (4)
Salary Remaining :	$85,000
William Dufour	$80,000 (3)
Salary Remaining :	$80,000
Michael Milne	$80,000 (4)
Salary Remaining :	$80,000
Ethan Cardwell	$80,000 (1)
Salary Remaining :	$80,000
Josiah Slavin	$77,500 (2)
Salary Remaining :	$77,500
Brett Murray	$77,500 (2)
Salary Remaining :	$77,500
Vitaly Abramov	$0 (0)
Salary Remaining :	$0
Kristian Reichel	$0 (0)
Salary Remaining :	$0
Hunter Haight	$0 (0)
Salary Remaining :	$0
Max Shabanov	$0 (0)
Salary Remaining :	$0
Andrew Poturalski	$0 (0)
Salary Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 52 : $4,183,000
Year 53 : $3,193,000
Year 54 : $2,598,000
Year 55 : $845,000
Salary Average Commitment
Year 52 : $4,183,000
Year 53 : $3,193,000
Year 54 : $2,598,000
Year 55 : $845,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jacobs Center
Level 1:	7000 - $102 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $37 - 0 - 0.00%
Level 4:	5000 - $27 - 0 - 0.00%
Luxury :	2000 - $166 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,375,000
Farm Players Total Salaries	$2,727,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$109,441,084
Projected Bank Account	$109,441,084

Pro Players Salaries
Steven Stamkos	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Drew Doughty	$6,500,000 (3)
-Salary Remaining :	$6,500,000
MacKenzie Weegar	$6,000,000 (2)
-Salary Remaining :	$6,000,000
MacKenzie Blackwood	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Jordan Eberle	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Tyler Toffoli	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Sean Monahan	$4,500,000 (5)
-Salary Remaining :	$4,500,000
Jonathan Drouin	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Cam York	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Mason Marchment	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Tyler Myers	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Andrew Copp	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Rasmus Ristolainen	$3,600,000 (1)
-Salary Remaining :	$3,600,000
David Savard	$3,150,000 (2)
-Salary Remaining :	$3,150,000
Joel Armia	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Nikita Zadorov	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Kaapo Kakko	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Marco Kasper	$2,300,000 (4)
-Salary Remaining :	$2,300,000
Yanni Gourde	$2,250,000 (5)
-Salary Remaining :	$2,250,000
Patrik Laine	$1,750,000 (5)
-Salary Remaining :	$1,750,000
Joel Hofer	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Colin Blackwell	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Tristan Lennox	$875,000 (1)
-Salary Remaining :	$875,000
Total Pro Players	23
Salary Commitment
Year 52 : $84,375,000
Year 53 : $62,900,000
Year 54 : $40,300,000
Year 55 : $24,800,000
Salary Average Commitment
Year 52 : $84,375,000
Year 53 : $62,900,000
Year 54 : $40,300,000
Year 55 : $24,800,000
Salary Cap with 1 Way Contract
Year 52 : $84,375,000
Year 53 : $62,900,000
Year 54 : $40,300,000
Year 55 : $24,800,000

Farm Players Salaries
Fraser Minten	$300,000 (4)
Salary Remaining :	$300,000
Jiri Kulich	$200,000 (4)
Salary Remaining :	$200,000
Ryan Shea	$200,000 (4)
Salary Remaining :	$200,000
Oliver Moore	$120,000 (4)
Salary Remaining :	$120,000
Denton Mateychuk	$120,000 (4)
Salary Remaining :	$120,000
Jonathan Lekkerimaki	$120,000 (4)
Salary Remaining :	$120,000
Luca Cagnoni	$120,000 (4)
Salary Remaining :	$120,000
Noah Ostlund	$110,000 (4)
Salary Remaining :	$110,000
Owen Pickering	$100,000 (4)
Salary Remaining :	$100,000
Carter Hart	$100,000 (1)
Salary Remaining :	$100,000
Oskar Back	$100,000 (4)
Salary Remaining :	$100,000
Joakim Kemell	$97,500 (4)
Salary Remaining :	$97,500
Justin Hryckowian	$90,000 (4)
Salary Remaining :	$90,000
Brennan Othmann	$90,000 (4)
Salary Remaining :	$90,000
Dennis Gilbert	$90,000 (3)
Salary Remaining :	$90,000
Felix Sandstrom	$87,500 (3)
Salary Remaining :	$87,500
David Farrance	$87,500 (2)
Salary Remaining :	$87,500
Austin Wagner	$87,500 (3)
Salary Remaining :	$87,500
Cameron Lund	$87,500 (1)
Salary Remaining :	$87,500
Tyson Jost	$85,000 (5)
Salary Remaining :	$85,000
Tyler Angle	$85,000 (4)
Salary Remaining :	$85,000
Owen Beck	$85,000 (4)
Salary Remaining :	$85,000
Sean Day	$85,000 (5)
Salary Remaining :	$85,000
Ryan Suzuki	$80,000 (4)
Salary Remaining :	$80,000
Markus Niemelainen	$0 (0)
Salary Remaining :	$0
Max Pacioretty	$0 (0)
Salary Remaining :	$0
William Villeneuve	$0 (0)
Salary Remaining :	$0
Alex Bump	$0 (0)
Salary Remaining :	$0
Michael Brandsegg-Nygard	$0 (0)
Salary Remaining :	$0
Isaac Howard	$0 (0)
Salary Remaining :	$0
Hunter Skinner	$0 (0)
Salary Remaining :	$0
Dominic James	$0 (0)
Salary Remaining :	$0
Connor Clattenburg	$0 (0)
Salary Remaining :	$0
Charles-Alexis Legault	$0 (0)
Salary Remaining :	$0
Axel Sandin-Pellikka	$0 (0)
Salary Remaining :	$0
Otto Stenberg	$0 (0)
Salary Remaining :	$0
Total Farm Players	36
Salary Commitment
Year 52 : $2,727,500
Year 53 : $2,540,000
Year 54 : $2,452,500
Year 55 : $2,187,500
Salary Average Commitment
Year 52 : $2,727,500
Year 53 : $2,540,000
Year 54 : $2,452,500
Year 55 : $2,187,500

Miami Heat

Arena Capacity - Ticket Price Attendance - %
Arena Name	Miami Arena
Level 1:	6000 - $145 - 0 - 0.00%
Level 2:	5000 - $105 - 0 - 0.00%
Level 3:	2500 - $65 - 0 - 0.00%
Level 4:	4000 - $53 - 0 - 0.00%
Luxury :	1000 - $282 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	3000 - $35 - 0 - 0.00%
Farm Level 2:	2000 - $15 - 0 - 0.00%
Farm Total Capacity :	5000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,900,000
Farm Players Total Salaries	$972,500
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$114,089,839
Projected Bank Account	$114,089,839

Pro Players Salaries
Jason Robertson	$8,750,000 (3)
-Salary Remaining :	$8,750,000
Wyatt Johnston	$8,400,000 (4)
-Salary Remaining :	$8,400,000
Rasmus Dahlin	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Nick Suzuki	$7,800,000 (1)
-Salary Remaining :	$7,800,000
John Tavares	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Tomas Hertl	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Joel Eriksson Ek	$6,000,000 (5)
-Salary Remaining :	$6,000,000
Charlie Coyle	$6,000,000 (5)
-Salary Remaining :	$6,000,000
K'Andre Miller	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Ryan Pulock	$4,900,000 (3)
-Salary Remaining :	$4,900,000
Alex Vlasic	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Braden Schneider	$3,800,000 (3)
-Salary Remaining :	$3,800,000
Anthony Stolarz	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Casey DeSmith	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Mason McTavish	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Jonathan Toews	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Pius Suter	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Jonas Siegenthaler	$1,050,000 (2)
-Salary Remaining :	$1,050,000
Jeremy Lauzon	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Michael McCarron	$900,000 (3)
-Salary Remaining :	$900,000
Cole Sillinger	$0 (0)
Total Pro Players	21
Salary Commitment
Year 52 : $90,900,000
Year 53 : $68,600,000
Year 54 : $47,750,000
Year 55 : $27,400,000
Salary Average Commitment
Year 52 : $90,900,000
Year 53 : $68,600,000
Year 54 : $47,750,000
Year 55 : $27,400,000
Salary Cap with 1 Way Contract
Year 52 : $90,900,000
Year 53 : $68,600,000
Year 54 : $47,750,000
Year 55 : $27,400,000

Farm Players Salaries
Connor Ingram	$160,000 (2)
Salary Remaining :	$160,000
Ivan Demidov	$120,000 (4)
Salary Remaining :	$120,000
Simon Nemec	$120,000 (1)
Salary Remaining :	$120,000
Ivan Miroshnichenko	$95,000 (1)
Salary Remaining :	$95,000
Filip Hallander	$85,000 (5)
Salary Remaining :	$85,000
Quinn Hutson	$80,000 (4)
Salary Remaining :	$80,000
Jack St. Ivany	$80,000 (1)
Salary Remaining :	$80,000
Reilly Walsh	$77,500 (1)
Salary Remaining :	$77,500
Jeremy Davies	$77,500 (2)
Salary Remaining :	$77,500
Alec Regula	$77,500 (1)
Salary Remaining :	$77,500
Nico Daws	$0 (0)
Salary Remaining :	$0
Oliver Kylington	$0 (0)
Salary Remaining :	$0
Brayden Yager	$0 (0)
Salary Remaining :	$0
Angus Booth	$0 (0)
Salary Remaining :	$0
Total Farm Players	14
Salary Commitment
Year 52 : $972,500
Year 53 : $522,500
Year 54 : $285,000
Year 55 : $285,000
Salary Average Commitment
Year 52 : $972,500
Year 53 : $522,500
Year 54 : $285,000
Year 55 : $285,000

Moncton Wildcats

Arena Capacity - Ticket Price Attendance - %
Arena Name	Moncton Coliseum
Level 1:	7000 - $105 - 0 - 0.00%
Level 2:	5250 - $75 - 0 - 0.00%
Level 3:	4000 - $45 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	1750 - $178 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,775,000
Farm Players Total Salaries	$622,000
Coaches Total Salaries	$4,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$129,662,351
Projected Bank Account	$129,662,351

Pro Players Salaries
Evan Bouchard	$10,000,000 (3)
-Salary Remaining :	$10,000,000
Brock Faber	$8,500,000 (4)
-Salary Remaining :	$8,500,000
Gabriel Vilardi	$7,500,000 (4)
-Salary Remaining :	$7,500,000
Dylan Strome	$7,250,000 (2)
-Salary Remaining :	$7,250,000
Troy Terry	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Dmitry Orlov	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Damon Severson	$6,250,000 (2)
-Salary Remaining :	$6,250,000
Kevin Lankinen	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Morgan Frost	$4,375,000 (3)
-Salary Remaining :	$4,375,000
Carson Soucy	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Brandon Saad	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Lane Hutson	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Zachary Bolduc	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Jakub Dobes	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Hendrix Lapierre	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Fabian Lysell	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Martin Pospisil	$900,000 (1)
-Salary Remaining :	$900,000
Julien Gauthier	$850,000 (1)
-Salary Remaining :	$850,000
Alex Turcotte	$0 (0)
Juuso Parssinen	$0 (0)
William Karlsson	$0 (0)
Joel Farabee	$0 (0)
William Borgen	$0 (0)
Total Pro Players	23
Salary Commitment
Year 52 : $72,775,000
Year 53 : $67,125,000
Year 54 : $33,375,000
Year 55 : $16,000,000
Salary Average Commitment
Year 52 : $72,775,000
Year 53 : $67,125,000
Year 54 : $33,375,000
Year 55 : $16,000,000
Salary Cap with 1 Way Contract
Year 52 : $72,775,000
Year 53 : $67,125,000
Year 54 : $33,375,000
Year 55 : $16,000,000

Farm Players Salaries
Samuel Fagemo	$95,000 (3)
Salary Remaining :	$95,000
Jean-Luc Foudy	$92,500 (1)
Salary Remaining :	$92,500
Kirill Kudryavtsev	$90,000 (3)
Salary Remaining :	$90,000
Mac Hollowell	$90,000 (2)
Salary Remaining :	$90,000
Cole Reinhardt	$90,000 (1)
Salary Remaining :	$90,000
Domenick Fensore	$87,000 (3)
Salary Remaining :	$87,000
Tobias Bjornfot	$77,500 (1)
Salary Remaining :	$77,500
Anders Nilsson	$0 (0)
Salary Remaining :	$0
Topias Vilen	$0 (0)
Salary Remaining :	$0
Marek Alscher	$0 (0)
Salary Remaining :	$0
Jared Davidson	$0 (0)
Salary Remaining :	$0
Anton Frondell	$0 (0)
Salary Remaining :	$0
Tim Berni	$0 (0)
Salary Remaining :	$0
Ty Smith	$0 (0)
Salary Remaining :	$0
Total Farm Players	14
Salary Commitment
Year 52 : $622,000
Year 53 : $362,000
Year 54 : $272,000
Year 55 : $0
Salary Average Commitment
Year 52 : $622,000
Year 53 : $362,000
Year 54 : $272,000
Year 55 : $0

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Molson
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $77 - 0 - 0.00%
Level 3:	3000 - $48 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $130 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$89,000,000
Farm Players Total Salaries	$2,077,500
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$42,867,656
Projected Bank Account	$42,867,656

Pro Players Salaries
Travis Sanheim	$7,000,000 (5)
-Salary Remaining :	$7,000,000
Valeri Nichushkin	$6,500,000 (3)
-Salary Remaining :	$6,500,000
Neal Pionk	$6,500,000 (3)
-Salary Remaining :	$6,500,000
Kevin Fiala	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Timo Meier	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Jonathan Huberdeau	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Darnell Nurse	$5,250,000 (1)
-Salary Remaining :	$5,250,000
Jonathan Marchessault	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Scott Wedgewood	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Teuvo Teravainen	$4,500,000 (5)
-Salary Remaining :	$4,500,000
Adam Lowry	$4,250,000 (5)
-Salary Remaining :	$4,250,000
Jacob Trouba	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Hampus Lindholm	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Brett Howden	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Simon Holmstrom	$3,100,000 (2)
-Salary Remaining :	$3,100,000
Mark Kastelic	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Scott Laughton	$2,500,000 (5)
-Salary Remaining :	$2,500,000
Yakov Trenin	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Jack McBain	$2,250,000 (4)
-Salary Remaining :	$2,250,000
Henri Jokiharju	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Christian Dvorak	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Samuel Ersson	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Alex Laferriere	$950,000 (1)
-Salary Remaining :	$950,000
Troy Stecher	$800,000 (1)
-Salary Remaining :	$800,000
Total Pro Players	24
Salary Commitment
Year 52 : $93,250,000
Year 53 : $78,250,000
Year 54 : $56,500,000
Year 55 : $37,500,000
Salary Average Commitment
Year 52 : $93,250,000
Year 53 : $78,250,000
Year 54 : $56,500,000
Year 55 : $37,500,000
Salary Cap with 1 Way Contract
Year 52 : $93,250,000
Year 53 : $78,250,000
Year 54 : $56,500,000
Year 55 : $37,500,000

Farm Players Salaries
Akira Schmid	$250,000 (4)
Salary Remaining :	$250,000
Vasily Podkolzin	$200,000 (2)
Salary Remaining :	$200,000
Kaapo Kahkonen	$125,000 (1)
Salary Remaining :	$125,000
Pierre Engvall	$100,000 (4)
Salary Remaining :	$100,000
Max Crozier	$100,000 (4)
Salary Remaining :	$100,000
Ryan Winterton	$100,000 (4)
Salary Remaining :	$100,000
Cole Koepke	$100,000 (4)
Salary Remaining :	$100,000
Alexander Alexeyev	$95,000 (2)
Salary Remaining :	$95,000
Mads Sogaard	$90,000 (3)
Salary Remaining :	$90,000
Spencer Martin	$90,000 (3)
Salary Remaining :	$90,000
Trent Miner	$90,000 (3)
Salary Remaining :	$90,000
Marc Gatcomb	$90,000 (2)
Salary Remaining :	$90,000
MacKenzie MacEachern	$85,000 (4)
Salary Remaining :	$85,000
Guillaume Brisebois	$82,500 (4)
Salary Remaining :	$82,500
Nikolay Goldobin	$80,000 (1)
Salary Remaining :	$80,000
Semyon Der-Arguchintsev	$80,000 (4)
Salary Remaining :	$80,000
Brady Keeper	$80,000 (3)
Salary Remaining :	$80,000
Jayden Halbgewachs	$80,000 (3)
Salary Remaining :	$80,000
Nicolas Meloche	$80,000 (3)
Salary Remaining :	$80,000
Austin Strand	$80,000 (3)
Salary Remaining :	$80,000
Aleksanteri Kaskimaki	$0 (0)
Salary Remaining :	$0
Victor Mete	$0 (0)
Salary Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 52 : $2,077,500
Year 53 : $1,872,500
Year 54 : $1,487,500
Year 55 : $897,500
Salary Average Commitment
Year 52 : $2,077,500
Year 53 : $1,872,500
Year 54 : $1,487,500
Year 55 : $897,500

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Aréna Patrick Roy
Level 1:	6000 - $126 - 0 - 0.00%
Level 2:	5250 - $75 - 0 - 0.00%
Level 3:	2250 - $51 - 0 - 0.00%
Level 4:	4000 - $33 - 0 - 0.00%
Luxury :	1500 - $235 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$89,700,000
Farm Players Total Salaries	$3,637,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$158,064,199
Projected Bank Account	$158,064,199

Pro Players Salaries
Luke Hughes	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Logan Cooley	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Dylan Guenther	$7,000,000 (3)
-Salary Remaining :	$7,000,000
JJ Peterka	$6,500,000 (5)
-Salary Remaining :	$6,500,000
Quinton Byfield	$6,250,000 (3)
-Salary Remaining :	$6,250,000
Logan Stankoven	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Trevor Zegras	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Brandt Clarke	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Adam Fantilli	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Michael Stone	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jesperi Kotkaniemi	$3,850,000 (2)
-Salary Remaining :	$3,850,000
Olen Zellweger	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Wyatt Kaiser	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Arvid Soderblom	$2,700,000 (3)
-Salary Remaining :	$2,700,000
Matias Maccelli	$2,500,000 (5)
-Salary Remaining :	$2,500,000
Bobby Brink	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Trevor van Riemsdyk	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Justin Barron	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Devon Levi	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Jonatan Berggren	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Leo Carlsson	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Cutter Gauthier	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Michael Kesselring	$1,100,000 (4)
-Salary Remaining :	$1,100,000
Adam Wilsby	$900,000 (1)
-Salary Remaining :	$900,000
Total Pro Players	24
Salary Commitment
Year 52 : $89,700,000
Year 53 : $82,400,000
Year 54 : $73,550,000
Year 55 : $30,600,000
Salary Average Commitment
Year 52 : $89,700,000
Year 53 : $82,400,000
Year 54 : $73,550,000
Year 55 : $30,600,000
Salary Cap with 1 Way Contract
Year 52 : $89,700,000
Year 53 : $82,400,000
Year 54 : $73,550,000
Year 55 : $30,600,000

Farm Players Salaries
Duncan Keith	$650,000 (1)
Salary Remaining :	$650,000
Peyton Krebs	$400,000 (4)
Salary Remaining :	$400,000
Matt Savoie	$300,000 (4)
Salary Remaining :	$300,000
Tristan Luneau	$135,000 (2)
Salary Remaining :	$135,000
Matt Nieto	$130,000 (1)
Salary Remaining :	$130,000
Ivan Fedotov	$120,000 (1)
Salary Remaining :	$120,000
Gavin Brindley	$120,000 (3)
Salary Remaining :	$120,000
Ville Heinola	$115,000 (3)
Salary Remaining :	$115,000
Aatu Raty	$110,000 (2)
Salary Remaining :	$110,000
Maksymilian Szuber	$100,000 (4)
Salary Remaining :	$100,000
Lukas Reichel	$100,000 (5)
Salary Remaining :	$100,000
Jake Livingstone	$100,000 (4)
Salary Remaining :	$100,000
Lukas Rousek	$100,000 (4)
Salary Remaining :	$100,000
Logan Morrison	$100,000 (4)
Salary Remaining :	$100,000
Sean Farrell	$100,000 (3)
Salary Remaining :	$100,000
Georgii Merkulov	$100,000 (3)
Salary Remaining :	$100,000
Georgi Romanov	$100,000 (3)
Salary Remaining :	$100,000
Matt Villalta	$97,500 (5)
Salary Remaining :	$97,500
Grigori Denisenko	$95,000 (4)
Salary Remaining :	$95,000
Dmitri Samorukov	$92,500 (2)
Salary Remaining :	$92,500
Nikita Tolopilo	$80,000 (1)
Salary Remaining :	$80,000
Donovan Sebrango	$80,000 (1)
Salary Remaining :	$80,000
Elias D Pettersson	$80,000 (1)
Salary Remaining :	$80,000
Bradly Nadeau	$77,500 (1)
Salary Remaining :	$77,500
Viktor Lodin	$77,500 (1)
Salary Remaining :	$77,500
Brendan Perlini	$77,500 (1)
Salary Remaining :	$77,500
Daniil But	$0 (0)
Salary Remaining :	$0
Oscar Fisker-Molgaard	$0 (0)
Salary Remaining :	$0
Xavier Bourgault	$0 (0)
Salary Remaining :	$0
Thomas Milic	$0 (0)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 52 : $3,637,500
Year 53 : $2,265,000
Year 54 : $1,927,500
Year 55 : $1,392,500
Salary Average Commitment
Year 52 : $3,637,500
Year 53 : $2,265,000
Year 54 : $1,927,500
Year 55 : $1,392,500

Nunavut Mystery

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nunavut Dome
Level 1:	6000 - $175 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2250 - $75 - 0 - 0.00%
Level 4:	4000 - $60 - 0 - 0.00%
Luxury :	1250 - $300 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,025,000
Farm Players Total Salaries	$2,095,000
Coaches Total Salaries	$6,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$141,786,225
Projected Bank Account	$141,786,225

Pro Players Salaries
Seth Jarvis	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Bowen Byram	$6,000,000 (4)
-Salary Remaining :	$6,000,000
John Gibson	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Owen Power	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Erik Gudbranson	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Nathan Walker	$5,000,000 (4)
-Salary Remaining :	$5,000,000
David Perron	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Connor Murphy	$4,000,000 (5)
-Salary Remaining :	$4,000,000
Viktor Arvidsson	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Tyson Foerster	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Trevor Lewis	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Ross Johnston	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Sean Walker	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Ross Colton	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Tristan Jarry	$2,000,000 (5)
-Salary Remaining :	$2,000,000
Shane Wright	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Artyom Levshunov	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Lian Bichsel	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Jimmy Snuggerud	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Macklin Celebrini	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Will Smith	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Dennis Hildeby	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Nikita Nesterenko	$775,000 (4)
-Salary Remaining :	$775,000
Zach Sawchenko	$775,000 (2)
-Salary Remaining :	$775,000
Jiri Patera	$775,000 (4)
-Salary Remaining :	$775,000
Total Pro Players	25
Salary Commitment
Year 52 : $74,025,000
Year 53 : $65,025,000
Year 54 : $51,750,000
Year 55 : $40,750,000
Salary Average Commitment
Year 52 : $74,025,000
Year 53 : $65,025,000
Year 54 : $51,750,000
Year 55 : $40,750,000
Salary Cap with 1 Way Contract
Year 52 : $74,025,000
Year 53 : $65,025,000
Year 54 : $51,750,000
Year 55 : $40,750,000

Farm Players Salaries
Shea Weber	$500,000 (1)
Salary Remaining :	$500,000
Jordie Benn	$500,000 (1)
Salary Remaining :	$500,000
Marian Studenic	$150,000 (3)
Salary Remaining :	$150,000
Glenn Gawdin	$150,000 (3)
Salary Remaining :	$150,000
Riley Duran	$120,000 (4)
Salary Remaining :	$120,000
Isaiah George	$120,000 (4)
Salary Remaining :	$120,000
Veini Vehvilainen	$100,000 (1)
Salary Remaining :	$100,000
Sammy Blais	$100,000 (1)
Salary Remaining :	$100,000
Steven Santini	$100,000 (1)
Salary Remaining :	$100,000
Jordan Harris	$100,000 (2)
Salary Remaining :	$100,000
Nikita Tryamkin	$77,500 (2)
Salary Remaining :	$77,500
Pierrick Dube	$77,500 (1)
Salary Remaining :	$77,500
Carl Lindbom	$0 (0)
Salary Remaining :	$0
Beckett Sennecke	$0 (0)
Salary Remaining :	$0
Total Farm Players	14
Salary Commitment
Year 52 : $2,095,000
Year 53 : $717,500
Year 54 : $540,000
Year 55 : $240,000
Salary Average Commitment
Year 52 : $2,095,000
Year 53 : $717,500
Year 54 : $540,000
Year 55 : $240,000

Ottawa Lumberjacks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	7000 - $125 - 0 - 0.00%
Level 2:	6000 - $90 - 0 - 0.00%
Level 3:	3000 - $55 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$94,791,667
Farm Players Total Salaries	$2,730,750
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$117,236,194
Projected Bank Account	$117,236,194

Pro Players Salaries
David Pastrnak	$10,500,000 (1)
-Salary Remaining :	$10,500,000
Mika Zibanejad	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Roman Josi	$8,000,000 (4)
-Salary Remaining :	$8,000,000
J.T. Miller	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Brandon Hagel	$7,750,000 (4)
-Salary Remaining :	$7,750,000
Kirill Marchenko	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Mike Matheson	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Jeremy Swayman	$6,250,000 (1)
-Salary Remaining :	$6,250,000
Aliaksei Protas	$5,250,000 (2)
-Salary Remaining :	$5,250,000
Artturi Lehkonen	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Jean-Gabriel Pageau	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Ian Cole	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Sam Malinski	$3,000,000 (5)
-Salary Remaining :	$3,000,000
Darcy Kuemper	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Filip Chytil	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Dylan Samberg	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Sam Carrick	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Parker Kelly	$1,100,000 (3)
-Salary Remaining :	$1,100,000
Erik Johnson	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Collin Graf	$941,667 (1)
-Salary Remaining :	$941,667
Sam Colangelo	$925,000 (1)
-Salary Remaining :	$925,000
Emil Heineman	$775,000 (1)
-Salary Remaining :	$775,000
Total Pro Players	22
Salary Commitment
Year 52 : $94,791,667
Year 53 : $54,350,000
Year 54 : $46,350,000
Year 55 : $34,250,000
Salary Average Commitment
Year 52 : $94,791,667
Year 53 : $54,350,000
Year 54 : $46,350,000
Year 55 : $34,250,000
Salary Cap with 1 Way Contract
Year 52 : $94,791,667
Year 53 : $54,350,000
Year 54 : $46,350,000
Year 55 : $34,250,000

Farm Players Salaries
Nils Hoglander	$200,000 (3)
Salary Remaining :	$200,000
Tyler Kleven	$200,000 (4)
Salary Remaining :	$200,000
Timothy Liljegren	$200,000 (5)
Salary Remaining :	$200,000
Logan O'Connor	$150,000 (3)
Salary Remaining :	$150,000
Jordan Spence	$125,000 (2)
Salary Remaining :	$125,000
Kevin Korchinski	$120,000 (1)
Salary Remaining :	$120,000
Pavel Mintyukov	$120,000 (1)
Salary Remaining :	$120,000
Alex Formenton	$101,000 (3)
Salary Remaining :	$101,000
Declan Chisholm	$100,000 (2)
Salary Remaining :	$100,000
Josh Mahura	$100,000 (4)
Salary Remaining :	$100,000
Alexander Holtz	$100,000 (3)
Salary Remaining :	$100,000
Alexander Petrovic	$97,500 (1)
Salary Remaining :	$97,500
Ronald Attard	$95,000 (2)
Salary Remaining :	$95,000
Nikita Chibrikov	$92,500 (1)
Salary Remaining :	$92,500
Drew Commesso	$92,500 (4)
Salary Remaining :	$92,500
Carter Mazur	$90,500 (4)
Salary Remaining :	$90,500
Jeffrey Viel	$87,500 (3)
Salary Remaining :	$87,500
Dylan Duke	$86,750 (4)
Salary Remaining :	$86,750
Jack Studnicka	$85,000 (4)
Salary Remaining :	$85,000
Nikita Okhotyuk	$85,000 (2)
Salary Remaining :	$85,000
Joey Anderson	$85,000 (4)
Salary Remaining :	$85,000
Nathan Legare	$80,000 (4)
Salary Remaining :	$80,000
Ben Gleason	$80,000 (4)
Salary Remaining :	$80,000
Riley Stillman	$80,000 (4)
Salary Remaining :	$80,000
Tristen Robins	$77,500 (4)
Salary Remaining :	$77,500
Josh Samanski	$0 (0)
Salary Remaining :	$0
Kenny Connors	$0 (0)
Salary Remaining :	$0
Zach Fucale	$0 (0)
Salary Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 52 : $2,730,750
Year 53 : $2,300,750
Year 54 : $1,895,750
Year 55 : $1,257,250
Salary Average Commitment
Year 52 : $2,730,750
Year 53 : $2,300,750
Year 54 : $1,895,750
Year 55 : $1,257,250

Quebec Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	7000 - $95 - 0 - 0.00%
Level 2:	6000 - $68 - 0 - 0.00%
Level 3:	3000 - $50 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $190 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $45 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$94,675,000
Farm Players Total Salaries	$3,093,110
Coaches Total Salaries	$9,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$84,923,585
Projected Bank Account	$84,923,585

Pro Players Salaries
Matthew Tkachuk	$9,500,000 (1)
-Salary Remaining :	$9,500,000
Sam Reinhart	$8,700,000 (3)
-Salary Remaining :	$8,700,000
Sidney Crosby	$8,700,000 (3)
-Salary Remaining :	$8,700,000
Victor Hedman	$8,500,000 (3)
-Salary Remaining :	$8,500,000
Brady Tkachuk	$8,250,000 (3)
-Salary Remaining :	$8,250,000
Matt Boldy	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Linus Ullmark	$7,600,000 (5)
-Salary Remaining :	$7,600,000
Tom Wilson	$6,500,000 (4)
-Salary Remaining :	$6,500,000
Patrick Kane	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Mattias Ekholm	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Thomas Chabot	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Radko Gudas	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Sam Steel	$2,000,000 (5)
-Salary Remaining :	$2,000,000
Colton Sissons	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Niko Mikkola	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Pavol Regenda	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Oliver Ekman-Larsson	$1,050,000 (2)
-Salary Remaining :	$1,050,000
David Rittich	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Frederick Gaudreau	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Jonny Brodzinski	$950,000 (5)
-Salary Remaining :	$950,000
Joel Kiviranta	$775,000 (1)
-Salary Remaining :	$775,000
Total Pro Players	21
Salary Commitment
Year 52 : $94,675,000
Year 53 : $79,350,000
Year 54 : $64,200,000
Year 55 : $25,050,000
Salary Average Commitment
Year 52 : $94,675,000
Year 53 : $79,350,000
Year 54 : $64,200,000
Year 55 : $25,050,000
Salary Cap with 1 Way Contract
Year 52 : $94,675,000
Year 53 : $79,350,000
Year 54 : $64,200,000
Year 55 : $25,050,000

Farm Players Salaries
Max Sasson	$300,000 (3)
Salary Remaining :	$300,000
Haydn Fleury	$260,000 (4)
Salary Remaining :	$260,000
Jake Bean	$180,000 (1)
Salary Remaining :	$180,000
Jesper Boqvist	$150,000 (4)
Salary Remaining :	$150,000
Juuso Valimaki	$150,000 (2)
Salary Remaining :	$150,000
Tyler Motte	$123,988 (4)
Salary Remaining :	$123,988
Magnus Chrona	$120,000 (1)
Salary Remaining :	$120,000
Danton Heinen	$105,000 (2)
Salary Remaining :	$105,000
Jacob Lucchini	$100,000 (1)
Salary Remaining :	$100,000
Christian Fischer	$99,600 (3)
Salary Remaining :	$99,600
Lucas Johansen	$99,500 (2)
Salary Remaining :	$99,500
Boris Katchouk	$95,000 (2)
Salary Remaining :	$95,000
Louis Domingue	$92,523 (3)
Salary Remaining :	$92,523
Adam Boqvist	$90,000 (4)
Salary Remaining :	$90,000
Conor Sheary	$90,000 (3)
Salary Remaining :	$90,000
Nicolas Aube-Kubel	$85,000 (4)
Salary Remaining :	$85,000
James Malatesta	$82,500 (5)
Salary Remaining :	$82,500
Santeri Hatakka	$80,000 (2)
Salary Remaining :	$80,000
Declan Carlile	$80,000 (3)
Salary Remaining :	$80,000
Marc McLaughlin	$80,000 (4)
Salary Remaining :	$80,000
Zach Dean	$80,000 (3)
Salary Remaining :	$80,000
Eetu Makiniemi	$80,000 (3)
Salary Remaining :	$80,000
James Hamblin	$80,000 (3)
Salary Remaining :	$80,000
Tye Felhaber	$80,000 (1)
Salary Remaining :	$80,000
Isaac Ratcliffe	$77,500 (2)
Salary Remaining :	$77,500
Bokondji Imama	$77,500 (1)
Salary Remaining :	$77,500
Mike Hardman	$77,500 (3)
Salary Remaining :	$77,500
William Lagesson	$77,500 (1)
Salary Remaining :	$77,500
Abram Wiebe	$0 (0)
Salary Remaining :	$0
Bogdan Trineyev	$0 (0)
Salary Remaining :	$0
Curtis Douglas	$0 (0)
Salary Remaining :	$0
Xavier Parent	$0 (0)
Salary Remaining :	$0
Zach Metsa	$0 (0)
Salary Remaining :	$0
Marc-Edouard Vlasic	$0 (0)
Salary Remaining :	$0
Total Farm Players	34
Salary Commitment
Year 52 : $3,093,110
Year 53 : $2,458,110
Year 54 : $1,851,110
Year 55 : $871,488
Salary Average Commitment
Year 52 : $3,093,110
Year 53 : $2,458,110
Year 54 : $1,851,110
Year 55 : $871,488

Regina Pats

Arena Capacity - Ticket Price Attendance - %
Arena Name	Vodka Center
Level 1:	7000 - $140 - 0 - 0.00%
Level 2:	6000 - $90 - 0 - 0.00%
Level 3:	3000 - $50 - 0 - 0.00%
Level 4:	5000 - $40 - 0 - 0.00%
Luxury :	2000 - $220 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$93,875,000
Farm Players Total Salaries	$2,302,500
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$48,343,460
Projected Bank Account	$48,343,460

Pro Players Salaries
Robert Thomas	$10,000,000 (4)
-Salary Remaining :	$10,000,000
Kirill Kaprizov	$10,000,000 (3)
-Salary Remaining :	$10,000,000
Jake Sanderson	$7,650,000 (4)
-Salary Remaining :	$7,650,000
Roope Hintz	$7,500,000 (3)
-Salary Remaining :	$7,500,000
Miro Heiskanen	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Matthew Knies	$6,275,000 (4)
-Salary Remaining :	$6,275,000
Cole Caufield	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Sam Bennett	$5,800,000 (2)
-Salary Remaining :	$5,800,000
Nick Schmaltz	$5,700,000 (2)
-Salary Remaining :	$5,700,000
Filip Hronek	$5,500,000 (5)
-Salary Remaining :	$5,500,000
Vladislav Gavrikov	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Mathew Barzal	$4,900,000 (3)
-Salary Remaining :	$4,900,000
Karel Vejmelka	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Mikey Anderson	$2,600,000 (1)
-Salary Remaining :	$2,600,000
Nick Blankenburg	$1,800,000 (4)
-Salary Remaining :	$1,800,000
Josh Doan	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Tyler Tucker	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Drew Helleson	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Jason Dickinson	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Justus Annunen	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Vitek Vanecek	$900,000 (1)
-Salary Remaining :	$900,000
John Farinacci	$800,000 (4)
-Salary Remaining :	$800,000
Teddy Blueger	$800,000 (2)
-Salary Remaining :	$800,000
Givani Smith	$0 (0)
Total Pro Players	24
Salary Commitment
Year 52 : $97,375,000
Year 53 : $78,625,000
Year 54 : $61,825,000
Year 55 : $39,425,000
Salary Average Commitment
Year 52 : $97,375,000
Year 53 : $78,625,000
Year 54 : $61,825,000
Year 55 : $39,425,000
Salary Cap with 1 Way Contract
Year 52 : $97,375,000
Year 53 : $78,625,000
Year 54 : $61,825,000
Year 55 : $39,425,000

Farm Players Salaries
Dakota Joshua	$230,000 (1)
Salary Remaining :	$230,000
Yaroslav Askarov	$200,000 (4)
Salary Remaining :	$200,000
Alex Newhook	$150,000 (5)
Salary Remaining :	$150,000
Conor Geekie	$120,000 (3)
Salary Remaining :	$120,000
Ryan Greene	$95,000 (4)
Salary Remaining :	$95,000
Connor Zary	$90,000 (1)
Salary Remaining :	$90,000
Oliver Kapanen	$80,000 (4)
Salary Remaining :	$80,000
Daniil Misyul	$80,000 (4)
Salary Remaining :	$80,000
Helge Grans	$80,000 (4)
Salary Remaining :	$80,000
Egor Afanasyev	$80,000 (4)
Salary Remaining :	$80,000
Henry Thrun	$80,000 (4)
Salary Remaining :	$80,000
Nikolai Kovalenko	$80,000 (4)
Salary Remaining :	$80,000
Jack Finley	$80,000 (4)
Salary Remaining :	$80,000
Jakub Skarek	$80,000 (4)
Salary Remaining :	$80,000
Erik Portillo	$80,000 (4)
Salary Remaining :	$80,000
Akil Thomas	$77,500 (1)
Salary Remaining :	$77,500
Victor Soderstrom	$77,500 (3)
Salary Remaining :	$77,500
Daemon Hunt	$77,500 (1)
Salary Remaining :	$77,500
Daniil Tarasov	$77,500 (3)
Salary Remaining :	$77,500
Rasmus Kupari	$77,500 (3)
Salary Remaining :	$77,500
Jacob Bernard-Docker	$77,500 (3)
Salary Remaining :	$77,500
Ryan Johnson	$77,500 (1)
Salary Remaining :	$77,500
Nicholas Abruzzese	$77,500 (2)
Salary Remaining :	$77,500
Brayden Tracey	$77,500 (2)
Salary Remaining :	$77,500
Arseny Gritsyuk	$0 (0)
Salary Remaining :	$0
Ty Murchison	$0 (0)
Salary Remaining :	$0
Trevor Kuntar	$0 (0)
Salary Remaining :	$0
Jaroslav Chmelar	$0 (0)
Salary Remaining :	$0
Harrison Brunicke	$0 (0)
Salary Remaining :	$0
Dylan Garand	$0 (0)
Salary Remaining :	$0
Adam Sykora	$0 (0)
Salary Remaining :	$0
Total Farm Players	31
Salary Commitment
Year 52 : $2,302,500
Year 53 : $1,750,000
Year 54 : $1,595,000
Year 55 : $1,165,000
Salary Average Commitment
Year 52 : $2,302,500
Year 53 : $1,750,000
Year 54 : $1,595,000
Year 55 : $1,165,000

San Jose Rhinos

Arena Capacity - Ticket Price Attendance - %
Arena Name	San Jose Arena
Level 1:	7000 - $145 - 0 - 0.00%
Level 2:	6000 - $115 - 0 - 0.00%
Level 3:	3000 - $90 - 0 - 0.00%
Level 4:	5000 - $75 - 0 - 0.00%
Luxury :	2000 - $250 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $80 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$96,250,000
Farm Players Total Salaries	$622,500
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$36,644,448
Projected Bank Account	$36,644,448

Pro Players Salaries
Mikko Rantanen	$11,000,000 (5)
-Salary Remaining :	$11,000,000
Filip Forsberg	$8,500,000 (2)
-Salary Remaining :	$8,500,000
Charlie McAvoy	$8,500,000 (1)
-Salary Remaining :	$8,500,000
Ryan O'Reilly	$8,000,000 (5)
-Salary Remaining :	$8,000,000
Alex Ovechkin	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Rasmus Andersson	$8,000,000 (5)
-Salary Remaining :	$8,000,000
Jordan Binnington	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Brett Pesce	$5,200,000 (4)
-Salary Remaining :	$5,200,000
Marco Rossi	$5,000,000 (5)
-Salary Remaining :	$5,000,000
J.J. Moser	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Chris Tanev	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jake DeBrusk	$3,750,000 (3)
-Salary Remaining :	$3,750,000
Vladislav Namestnikov	$2,100,000 (2)
-Salary Remaining :	$2,100,000
Alex Lyon	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Jordan Martinook	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Logan Stanley	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Ryan Poehling	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Devin Shore	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Zach Aston-Reese	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Ilya Lyubushkin	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Tomas Nosek	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Phillip Di Giuseppe	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Nikolas Matinpalo	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Mike Smith	$0 (0)
Total Pro Players	24
Salary Commitment
Year 52 : $96,250,000
Year 53 : $76,750,000
Year 54 : $53,950,000
Year 55 : $43,200,000
Salary Average Commitment
Year 52 : $96,250,000
Year 53 : $76,750,000
Year 54 : $53,950,000
Year 55 : $43,200,000
Salary Cap with 1 Way Contract
Year 52 : $96,250,000
Year 53 : $76,750,000
Year 54 : $53,950,000
Year 55 : $43,200,000

Farm Players Salaries
Chris Tierney	$150,000 (1)
Salary Remaining :	$150,000
Ondrej Pavel	$100,000 (1)
Salary Remaining :	$100,000
Cameron Butler	$100,000 (1)
Salary Remaining :	$100,000
Brian Halonen	$100,000 (1)
Salary Remaining :	$100,000
Devin Cooley	$95,000 (1)
Salary Remaining :	$95,000
P.K. Subban	$77,500 (1)
Salary Remaining :	$77,500
Total Farm Players	6
Salary Commitment
Year 52 : $622,500
Year 53 : $0
Year 54 : $0
Year 55 : $0
Salary Average Commitment
Year 52 : $622,500
Year 53 : $0
Year 54 : $0
Year 55 : $0

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Skank-A-Feller Center
Level 1:	7000 - $110 - 0 - 0.00%
Level 2:	6000 - $75 - 0 - 0.00%
Level 3:	3000 - $50 - 0 - 0.00%
Level 4:	5000 - $35 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$98,850,000
Farm Players Total Salaries	$2,055,000
Coaches Total Salaries	$10,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$70,272,174
Projected Bank Account	$70,272,174

Pro Players Salaries
Jack Eichel	$10,000,000 (3)
-Salary Remaining :	$10,000,000
Mitch Marner	$9,500,000 (5)
-Salary Remaining :	$9,500,000
Jake Guentzel	$9,000,000 (5)
-Salary Remaining :	$9,000,000
Ilya Sorokin	$8,000,000 (4)
-Salary Remaining :	$8,000,000
Mikhail Sergachev	$7,800,000 (5)
-Salary Remaining :	$7,800,000
Vincent Trocheck	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Shea Theodore	$6,800,000 (4)
-Salary Remaining :	$6,800,000
Jaccob Slavin	$6,200,000 (1)
-Salary Remaining :	$6,200,000
Thomas Harley	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Boone Jenner	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Alexis Lafreniere	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Dawson Mercer	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Kevin Bahl	$3,400,000 (3)
-Salary Remaining :	$3,400,000
Beck Malenstyn	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Nico Sturm	$1,700,000 (3)
-Salary Remaining :	$1,700,000
Charlie Lindgren	$1,500,000 (5)
-Salary Remaining :	$1,500,000
Pontus Holmberg	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Morgan Barron	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Steven Lorentz	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Mavrik Bourque	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Mason Lohrei	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Isac Lundestrom	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Jayden Struble	$900,000 (1)
-Salary Remaining :	$900,000
Total Pro Players	23
Salary Commitment
Year 52 : $98,850,000
Year 53 : $86,600,000
Year 54 : $77,400,000
Year 55 : $51,800,000
Salary Average Commitment
Year 52 : $98,850,000
Year 53 : $86,600,000
Year 54 : $77,400,000
Year 55 : $51,800,000
Salary Cap with 1 Way Contract
Year 52 : $98,850,000
Year 53 : $86,600,000
Year 54 : $77,400,000
Year 55 : $51,800,000

Farm Players Salaries
Derek Forbort	$150,000 (3)
Salary Remaining :	$150,000
Jesper Wallstedt	$120,000 (1)
Salary Remaining :	$120,000
Trent Frederic	$100,000 (5)
Salary Remaining :	$100,000
Erik Brannstrom	$100,000 (4)
Salary Remaining :	$100,000
Robert Bortuzzo	$90,000 (2)
Salary Remaining :	$90,000
Marcus Hogberg	$80,000 (1)
Salary Remaining :	$80,000
Shane Bowers	$80,000 (4)
Salary Remaining :	$80,000
Riley Tufte	$80,000 (5)
Salary Remaining :	$80,000
Sampo Ranta	$80,000 (4)
Salary Remaining :	$80,000
Samuel Knazko	$80,000 (4)
Salary Remaining :	$80,000
Jonathan Gruden	$80,000 (4)
Salary Remaining :	$80,000
Ryan Ufko	$80,000 (4)
Salary Remaining :	$80,000
Dillon Dube	$80,000 (5)
Salary Remaining :	$80,000
Jack LaFontaine	$80,000 (4)
Salary Remaining :	$80,000
Ryan Merkley	$77,500 (2)
Salary Remaining :	$77,500
Jaret Anderson-Dolan	$77,500 (1)
Salary Remaining :	$77,500
Vasiliy Ponomarev	$77,500 (1)
Salary Remaining :	$77,500
Egor Sokolov	$77,500 (2)
Salary Remaining :	$77,500
Raphael Lavoie	$77,500 (1)
Salary Remaining :	$77,500
Calen Addison	$77,500 (3)
Salary Remaining :	$77,500
Alex Barre-Boulet	$77,500 (3)
Salary Remaining :	$77,500
Aleksi Heponiemi	$77,500 (2)
Salary Remaining :	$77,500
Tyce Thompson	$77,500 (2)
Salary Remaining :	$77,500
Nicolas Beaudin	$77,500 (1)
Salary Remaining :	$77,500
Arsenii Sergeev	$0 (0)
Salary Remaining :	$0
Alexei Melnichuk	$0 (0)
Salary Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 52 : $2,055,000
Year 53 : $1,545,000
Year 54 : $1,145,000
Year 55 : $840,000
Salary Average Commitment
Year 52 : $2,055,000
Year 53 : $1,545,000
Year 54 : $1,145,000
Year 55 : $840,000

St-Johns Desperados

Arena Capacity - Ticket Price Attendance - %
Arena Name	Newfie Center
Level 1:	7000 - $85 - 0 - 0.00%
Level 2:	6000 - $55 - 0 - 0.00%
Level 3:	3000 - $30 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	2000 - $160 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,775,000
Farm Players Total Salaries	$1,617,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$95,972,028
Projected Bank Account	$95,972,028

Pro Players Salaries
Jack Hughes	$9,000,000 (1)
-Salary Remaining :	$9,000,000
Quinn Hughes	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Nate Schmidt	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Connor Brown	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Matty Beniers	$4,250,000 (4)
-Salary Remaining :	$4,250,000
Evgeny Kuznetsov	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Andre Burakovsky	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jakob Silfverberg	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Jaxson Stauber	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Emil Andrae	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Noah Juulsen	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Max Jones	$1,250,000 (4)
-Salary Remaining :	$1,250,000
Maxim Tsyplakov	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Nick Bjugstad	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Dylan Wells	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Adam Ruzicka	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Mikael Pyyhtia	$950,000 (3)
-Salary Remaining :	$950,000
Alex Belzile	$950,000 (4)
-Salary Remaining :	$950,000
Brett Berard	$875,000 (4)
-Salary Remaining :	$875,000
Adam Ginning	$850,000 (3)
-Salary Remaining :	$850,000
Rory Kerins	$850,000 (4)
-Salary Remaining :	$850,000
Jaroslav Halak	$800,000 (1)
-Salary Remaining :	$800,000
Dakota Mermis	$0 (0)
Louie Belpedio	$0 (0)
Sebastien Aho	$0 (0)
Total Pro Players	25
Salary Commitment
Year 52 : $58,775,000
Year 53 : $17,675,000
Year 54 : $13,175,000
Year 55 : $11,375,000
Salary Average Commitment
Year 52 : $58,775,000
Year 53 : $17,675,000
Year 54 : $13,175,000
Year 55 : $11,375,000
Salary Cap with 1 Way Contract
Year 52 : $58,775,000
Year 53 : $17,675,000
Year 54 : $13,175,000
Year 55 : $11,375,000

Farm Players Salaries
Egor Chinakhov	$350,000 (2)
Salary Remaining :	$350,000
Jan Jenik	$150,000 (1)
Salary Remaining :	$150,000
Adam Erne	$110,000 (4)
Salary Remaining :	$110,000
Gabe Perreault	$105,000 (4)
Salary Remaining :	$105,000
Jack Rathbone	$100,000 (1)
Salary Remaining :	$100,000
Olle Lycksell	$97,500 (1)
Salary Remaining :	$97,500
Aydar Suniev	$95,000 (4)
Salary Remaining :	$95,000
Oliver Wahlstrom	$95,000 (3)
Salary Remaining :	$95,000
Nils Aman	$95,000 (3)
Salary Remaining :	$95,000
Jani Nyman	$95,000 (4)
Salary Remaining :	$95,000
Arttu Hyry	$87,500 (4)
Salary Remaining :	$87,500
Jacob Quillan	$80,000 (4)
Salary Remaining :	$80,000
Ozzy Wiesblatt	$80,000 (4)
Salary Remaining :	$80,000
Justin Sourdif	$77,500 (1)
Salary Remaining :	$77,500
Dylan Ferguson	$0 (0)
Salary Remaining :	$0
Matthew Highmore	$0 (0)
Salary Remaining :	$0
Adam Raska	$0 (0)
Salary Remaining :	$0
Jonas Rondbjerg	$0 (0)
Salary Remaining :	$0
Drake Caggiula	$0 (0)
Salary Remaining :	$0
Sacha Boisvert	$0 (0)
Salary Remaining :	$0
Theo Lindstein	$0 (0)
Salary Remaining :	$0
Lenni Hameenaho	$0 (0)
Salary Remaining :	$0
Artur Akhtyamov	$0 (0)
Salary Remaining :	$0
Avery Hayes	$0 (0)
Salary Remaining :	$0
Braeden Bowman	$0 (0)
Salary Remaining :	$0
Cole Hutson	$0 (0)
Salary Remaining :	$0
Elias Salomonsson	$0 (0)
Salary Remaining :	$0
Ilya Protas	$0 (0)
Salary Remaining :	$0
Jacob Fowler	$0 (0)
Salary Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 52 : $1,617,500
Year 53 : $1,192,500
Year 54 : $842,500
Year 55 : $652,500
Salary Average Commitment
Year 52 : $1,617,500
Year 53 : $1,192,500
Year 54 : $842,500
Year 55 : $652,500

St-Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $65 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,025,000
Farm Players Total Salaries	$1,779,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$31,825,483
Projected Bank Account	$31,825,483

Pro Players Salaries
Nathan MacKinnon	$13,000,000 (3)
-Salary Remaining :	$13,000,000
Mark Stone	$9,250,000 (4)
-Salary Remaining :	$9,250,000
Elias Lindholm	$7,750,000 (4)
-Salary Remaining :	$7,750,000
Travis Konecny	$6,600,000 (1)
-Salary Remaining :	$6,600,000
Filip Gustavsson	$6,400,000 (3)
-Salary Remaining :	$6,400,000
Ivan Provorov	$6,000,000 (5)
-Salary Remaining :	$6,000,000
Juuse Saros	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Ryan McDonagh	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Aaron Ekblad	$5,250,000 (1)
-Salary Remaining :	$5,250,000
Conor Garland	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Claude Giroux	$4,300,000 (4)
-Salary Remaining :	$4,300,000
Kaiden Guhle	$3,750,000 (4)
-Salary Remaining :	$3,750,000
Jacob Gaucher	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Nic Dowd	$2,250,000 (3)
-Salary Remaining :	$2,250,000
Damien Giroux	$800,000 (4)
-Salary Remaining :	$800,000
Hunter Drew	$800,000 (4)
-Salary Remaining :	$800,000
Nick Cicek	$800,000 (4)
-Salary Remaining :	$800,000
Arshdeep Bains	$800,000 (1)
-Salary Remaining :	$800,000
Carson Meyer	$775,000 (1)
-Salary Remaining :	$775,000
Cal Clutterbuck	$0 (0)
Total Pro Players	20
Salary Commitment
Year 52 : $87,025,000
Year 53 : $62,600,000
Year 54 : $58,100,000
Year 55 : $33,450,000
Salary Average Commitment
Year 52 : $87,025,000
Year 53 : $62,600,000
Year 54 : $58,100,000
Year 55 : $33,450,000
Salary Cap with 1 Way Contract
Year 52 : $87,025,000
Year 53 : $62,600,000
Year 54 : $58,100,000
Year 55 : $33,450,000

Farm Players Salaries
Eeli Tolvanen	$190,000 (2)
Salary Remaining :	$190,000
Conor Timmins	$130,000 (2)
Salary Remaining :	$130,000
Emil Lilleberg	$125,000 (5)
Salary Remaining :	$125,000
Philipp Kurashev	$120,000 (1)
Salary Remaining :	$120,000
Sean Kuraly	$120,000 (5)
Salary Remaining :	$120,000
Tye Kartye	$120,000 (4)
Salary Remaining :	$120,000
James Reimer	$110,000 (3)
Salary Remaining :	$110,000
Ty Dellandrea	$100,000 (2)
Salary Remaining :	$100,000
Egor Zamula	$100,000 (2)
Salary Remaining :	$100,000
Fedor Svechkov	$100,000 (4)
Salary Remaining :	$100,000
Cole Schwindt	$84,000 (2)
Salary Remaining :	$84,000
Jakub Lauko	$80,000 (4)
Salary Remaining :	$80,000
Ryan Johansen	$80,000 (3)
Salary Remaining :	$80,000
Victor Mancini	$80,000 (4)
Salary Remaining :	$80,000
Kyle MacLean	$80,000 (2)
Salary Remaining :	$80,000
Carl Grundstrom	$80,000 (4)
Salary Remaining :	$80,000
Ethan Del Mastro	$80,000 (1)
Salary Remaining :	$80,000
Danil Zhilkin	$0 (0)
Salary Remaining :	$0
Drew Fortescue	$0 (0)
Salary Remaining :	$0
Clark Bishop	$0 (0)
Salary Remaining :	$0
Laurent Brossoit	$0 (0)
Salary Remaining :	$0
Total Farm Players	21
Salary Commitment
Year 52 : $1,779,000
Year 53 : $1,579,000
Year 54 : $895,000
Year 55 : $705,000
Salary Average Commitment
Year 52 : $1,779,000
Year 53 : $1,579,000
Year 54 : $895,000
Year 55 : $705,000

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Eagle Palace
Level 1:	6500 - $125 - 0 - 0.00%
Level 2:	5500 - $80 - 0 - 0.00%
Level 3:	3000 - $65 - 0 - 0.00%
Level 4:	5000 - $50 - 0 - 0.00%
Luxury :	1500 - $250 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $45 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$44,820,000
Farm Players Total Salaries	$1,350,000
Coaches Total Salaries	$7,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$106,924,085
Projected Bank Account	$106,924,085

Pro Players Salaries
Ryan Strome	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Brandon Carlo	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Matt Grzelcyk	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Anthony Duclair	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Olli Maatta	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Robby Fabbri	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Tim Washe	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Alexandre Texier	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Eric Comrie	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Michael Rasmussen	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Connor Clifton	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Blake Lizotte	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Kasperi Kapanen	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Jordan Oesterle	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Jon Merrill	$995,000 (3)
-Salary Remaining :	$995,000
Daniil Miromanov	$900,000 (2)
-Salary Remaining :	$900,000
Miles Wood	$900,000 (3)
-Salary Remaining :	$900,000
Sam Morton	$900,000 (4)
-Salary Remaining :	$900,000
Mitchell Chaffee	$800,000 (2)
-Salary Remaining :	$800,000
Ryan Reaves	$775,000 (1)
-Salary Remaining :	$775,000
Thomas Novak	$0 (0)
Marc-Andre Fleury	$0 (0)
Alec Martinez	$0 (0)
Jonathan Quick	$0 (0)
Dryden Hunt	$0 (0)
Yegor Sharangovich	$0 (0)
Total Pro Players	26
Salary Commitment
Year 52 : $44,820,000
Year 53 : $27,495,000
Year 54 : $23,295,000
Year 55 : $11,900,000
Salary Average Commitment
Year 52 : $44,820,000
Year 53 : $27,495,000
Year 54 : $23,295,000
Year 55 : $11,900,000
Salary Cap with 1 Way Contract
Year 52 : $44,820,000
Year 53 : $27,495,000
Year 54 : $23,295,000
Year 55 : $11,900,000

Farm Players Salaries
Joel Blomqvist	$97,500 (3)
Salary Remaining :	$97,500
Michael Dipietro	$90,000 (4)
Salary Remaining :	$90,000
Jesse Ylonen	$90,000 (3)
Salary Remaining :	$90,000
Chase Bradley	$90,000 (4)
Salary Remaining :	$90,000
Alexander Nylander	$90,000 (3)
Salary Remaining :	$90,000
Mattias Norlinder	$90,000 (1)
Salary Remaining :	$90,000
Hunter McKown	$90,000 (4)
Salary Remaining :	$90,000
Hugo Alnefelt	$85,000 (2)
Salary Remaining :	$85,000
Matthew Kessel	$80,000 (3)
Salary Remaining :	$80,000
Filip Roos	$80,000 (4)
Salary Remaining :	$80,000
Lucas Condotta	$80,000 (4)
Salary Remaining :	$80,000
Jacob Moverare	$77,500 (2)
Salary Remaining :	$77,500
Brandon Gignac	$77,500 (1)
Salary Remaining :	$77,500
Fredrik Karlstrom	$77,500 (2)
Salary Remaining :	$77,500
Justin Richards	$77,500 (1)
Salary Remaining :	$77,500
German Rubtsov	$77,500 (1)
Salary Remaining :	$77,500
David Spacek	$0 (0)
Salary Remaining :	$0
Ryan Tverberg	$0 (0)
Salary Remaining :	$0
Marc Staal	$0 (0)
Salary Remaining :	$0
Andreas Athanasiou	$0 (0)
Salary Remaining :	$0
Valtteri Puustinen	$0 (0)
Salary Remaining :	$0
Caleb Jones	$0 (0)
Salary Remaining :	$0
Tyler Benson	$0 (0)
Salary Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 52 : $1,350,000
Year 53 : $1,027,500
Year 54 : $787,500
Year 55 : $430,000
Salary Average Commitment
Year 52 : $1,350,000
Year 53 : $1,027,500
Year 54 : $787,500
Year 55 : $430,000

Vancouver Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - $145 - 0 - 0.00%
Level 2:	6000 - $115 - 0 - 0.00%
Level 3:	3000 - $90 - 0 - 0.00%
Level 4:	5000 - $75 - 0 - 0.00%
Luxury :	2000 - $250 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $80 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$88,850,000
Farm Players Total Salaries	$3,342,900
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$86,384,981
Projected Bank Account	$86,384,981

Pro Players Salaries
Erik Karlsson	$8,500,000 (1)
-Salary Remaining :	$8,500,000
Nico Hischier	$7,500,000 (2)
-Salary Remaining :	$7,500,000
Zach Hyman	$7,100,000 (5)
-Salary Remaining :	$7,100,000
Carter Verhaeghe	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Alex DeBrincat	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Nazem Kadri	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Seth Jones	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Jacob Markstrom	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Bryan Rust	$5,200,000 (1)
-Salary Remaining :	$5,200,000
Adam Pelech	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Jake McCabe	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Jason Zucker	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Ryan Lindgren	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Mikael Backlund	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Brian Dumoulin	$3,000,000 (5)
-Salary Remaining :	$3,000,000
Alex Nedeljkovic	$2,800,000 (4)
-Salary Remaining :	$2,800,000
Garnet Hathaway	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Mark Jankowski	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Brandon Duhaime	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Barclay Goodrow	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Total Pro Players	20
Salary Commitment
Year 52 : $88,850,000
Year 53 : $63,150,000
Year 54 : $45,400,000
Year 55 : $29,900,000
Salary Average Commitment
Year 52 : $88,850,000
Year 53 : $63,150,000
Year 54 : $45,400,000
Year 55 : $29,900,000
Salary Cap with 1 Way Contract
Year 52 : $88,850,000
Year 53 : $63,150,000
Year 54 : $45,400,000
Year 55 : $29,900,000

Farm Players Salaries
John Marino	$450,000 (5)
Salary Remaining :	$450,000
Andrew Mangiapane	$300,000 (1)
Salary Remaining :	$300,000
Uvis Balinskis	$175,100 (1)
Salary Remaining :	$175,100
Sonny Milano	$150,000 (2)
Salary Remaining :	$150,000
Lars Eller	$150,000 (2)
Salary Remaining :	$150,000
Josh Brown	$130,100 (3)
Salary Remaining :	$130,100
Ian Mitchell	$100,000 (2)
Salary Remaining :	$100,000
Matt Tomkins	$100,000 (2)
Salary Remaining :	$100,000
Philip Kemp	$95,100 (2)
Salary Remaining :	$95,100
Noah Philp	$85,100 (3)
Salary Remaining :	$85,100
Nathan Clurman	$85,100 (3)
Salary Remaining :	$85,100
Parker Ford	$85,100 (3)
Salary Remaining :	$85,100
Taylor Ward	$85,100 (3)
Salary Remaining :	$85,100
Wyatt Aamodt	$85,100 (3)
Salary Remaining :	$85,100
Daniel Sprong	$85,100 (3)
Salary Remaining :	$85,100
Cameron Crotty	$85,000 (4)
Salary Remaining :	$85,000
Brendan Gaunce	$82,000 (3)
Salary Remaining :	$82,000
Connor Mackey	$80,000 (4)
Salary Remaining :	$80,000
Victor Ostman	$80,000 (4)
Salary Remaining :	$80,000
Josh Dunne	$80,000 (5)
Salary Remaining :	$80,000
Jason Polin	$77,500 (1)
Salary Remaining :	$77,500
Reese Johnson	$77,500 (3)
Salary Remaining :	$77,500
Olle Eriksson Ek	$77,500 (4)
Salary Remaining :	$77,500
Zachary Hayes	$77,500 (2)
Salary Remaining :	$77,500
Keaton Middleton	$77,500 (3)
Salary Remaining :	$77,500
Cameron Hillis	$77,500 (2)
Salary Remaining :	$77,500
Brandon Biro	$77,500 (2)
Salary Remaining :	$77,500
Walker Duehr	$77,500 (2)
Salary Remaining :	$77,500
Cole Guttman	$77,500 (4)
Salary Remaining :	$77,500
Rhett Gardner	$77,500 (1)
Salary Remaining :	$77,500
Noah Laba	$0 (0)
Salary Remaining :	$0
Total Farm Players	31
Salary Commitment
Year 52 : $3,342,900
Year 53 : $2,712,800
Year 54 : $1,807,700
Year 55 : $930,000
Salary Average Commitment
Year 52 : $3,342,900
Year 53 : $2,712,800
Year 54 : $1,807,700
Year 55 : $930,000

Washington Budweiser

Arena Capacity - Ticket Price Attendance - %
Arena Name	Washington Arena
Level 1:	7000 - $130 - 0 - 0.00%
Level 2:	6000 - $100 - 0 - 0.00%
Level 3:	3000 - $75 - 0 - 0.00%
Level 4:	5000 - $55 - 0 - 0.00%
Luxury :	2000 - $230 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $65 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$100,500,000
Farm Players Total Salaries	$1,632,500
Coaches Total Salaries	$9,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$55,861,442
Projected Bank Account	$55,861,442

Pro Players Salaries
Connor McDavid	$13,000,000 (1)
-Salary Remaining :	$13,000,000
William Nylander	$10,000,000 (1)
-Salary Remaining :	$10,000,000
Mark Scheifele	$9,600,000 (5)
-Salary Remaining :	$9,600,000
John Carlson	$7,700,000 (4)
-Salary Remaining :	$7,700,000
Darren Raddysh	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Colton Parayko	$6,300,000 (3)
-Salary Remaining :	$6,300,000
Rickard Rakell	$5,750,000 (2)
-Salary Remaining :	$5,750,000
Drake Batherson	$5,200,000 (1)
-Salary Remaining :	$5,200,000
Alexander Wennberg	$4,750,000 (5)
-Salary Remaining :	$4,750,000
Artem Zub	$4,600,000 (3)
-Salary Remaining :	$4,600,000
Spencer Knight	$4,500,000 (5)
-Salary Remaining :	$4,500,000
Adin Hill	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Sean Couturier	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Tyler Seguin	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Will Cuylle	$2,800,000 (4)
-Salary Remaining :	$2,800,000
Johnathan Kovacevic	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Drew O'Connor	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Luke Schenn	$1,500,000 (3)
-Salary Remaining :	$1,500,000
James van Riemsdyk	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Matvei Michkov	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Total Pro Players	20
Salary Commitment
Year 52 : $100,500,000
Year 53 : $64,500,000
Year 54 : $52,250,000
Year 55 : $29,350,000
Salary Average Commitment
Year 52 : $100,500,000
Year 53 : $64,500,000
Year 54 : $52,250,000
Year 55 : $29,350,000
Salary Cap with 1 Way Contract
Year 52 : $100,500,000
Year 53 : $64,500,000
Year 54 : $52,250,000
Year 55 : $29,350,000

Farm Players Salaries
Gustav Nyquist	$400,000 (1)
Salary Remaining :	$400,000
John Klingberg	$300,000 (1)
Salary Remaining :	$300,000
Jakub Vrana	$150,000 (1)
Salary Remaining :	$150,000
Zach Benson	$110,000 (1)
Salary Remaining :	$110,000
Joel Hanley	$105,000 (1)
Salary Remaining :	$105,000
Jonathan Dahlen	$90,000 (2)
Salary Remaining :	$90,000
Derek Ryan	$90,000 (1)
Salary Remaining :	$90,000
Mitchell Stephens	$77,500 (3)
Salary Remaining :	$77,500
Blake Hillman	$77,500 (1)
Salary Remaining :	$77,500
Brett Seney	$77,500 (2)
Salary Remaining :	$77,500
Max Veronneau	$77,500 (1)
Salary Remaining :	$77,500
Mikhail Vorobyev	$77,500 (1)
Salary Remaining :	$77,500
Ivan Prosvetov	$0 (0)
Salary Remaining :	$0
Kevin Labanc	$0 (0)
Salary Remaining :	$0
Kurtis MacDermid	$0 (0)
Salary Remaining :	$0
Jasper Weatherby	$0 (0)
Salary Remaining :	$0
Brandon Bussi	$0 (0)
Salary Remaining :	$0
Total Farm Players	17
Salary Commitment
Year 52 : $1,632,500
Year 53 : $245,000
Year 54 : $77,500
Year 55 : $0
Salary Average Commitment
Year 52 : $1,632,500
Year 53 : $245,000
Year 54 : $77,500
Year 55 : $0

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Winnipeg Arena
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $20 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,575,000
Farm Players Total Salaries	$120,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $102,000,000	$0
Estimate Over Minimum Salary Cap of $73,000,000	$0
Current Bank Account	$92,223,325
Projected Bank Account	$92,223,325

Pro Players Salaries
Brock Nelson	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Pavel Buchnevich	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Joey Daccord	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Brad Marchand	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Brayden Schenn	$5,500,000 (4)
-Salary Remaining :	$5,500,000
Kris Letang	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Brenden Dillon	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Sean Durzi	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Jack Roslovic	$3,500,000 (5)
-Salary Remaining :	$3,500,000
Max Domi	$3,250,000 (3)
-Salary Remaining :	$3,250,000
Brandon Tanev	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Luke Kunin	$2,100,000 (2)
-Salary Remaining :	$2,100,000
Tanner Pearson	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Tyson Barrie	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Erik Haula	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Zach Bogosian	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Mattias Janmark	$1,100,000 (5)
-Salary Remaining :	$1,100,000
Jake Allen	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Marcus Johansson	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Rodrigo Abols	$950,000 (4)
-Salary Remaining :	$950,000
Hunter Brzustewicz	$950,000 (4)
-Salary Remaining :	$950,000
Marc Del Gaizo	$850,000 (1)
-Salary Remaining :	$850,000
Andreas Englund	$775,000 (1)
-Salary Remaining :	$775,000
Aaron Palushaj	$0 (0)
Total Pro Players	24
Salary Commitment
Year 52 : $64,575,000
Year 53 : $55,900,000
Year 54 : $31,500,000
Year 55 : $18,000,000
Salary Average Commitment
Year 52 : $64,575,000
Year 53 : $55,900,000
Year 54 : $31,500,000
Year 55 : $18,000,000
Salary Cap with 1 Way Contract
Year 52 : $64,575,000
Year 53 : $55,900,000
Year 54 : $31,500,000
Year 55 : $18,000,000

Farm Players Salaries
Calum Ritchie	$120,000 (4)
Salary Remaining :	$120,000
Michael Pezzetta	$0 (0)
Salary Remaining :	$0
Adam Almquist	$0 (0)
Salary Remaining :	$0
Total Farm Players	3
Salary Commitment
Year 52 : $120,000
Year 53 : $120,000
Year 54 : $120,000
Year 55 : $120,000
Salary Average Commitment
Year 52 : $120,000
Year 53 : $120,000
Year 54 : $120,000
Year 55 : $120,000

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 - %