Bull Shit Hockey League

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,892,300
Year to Date Revenue	$11,353,800
Expense
Pro Players Total Salaries	$128,768,690
Farm Players Total Salaries	$5,921,750
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
Current Bank Account	$53,170,629
Projected Bank Account	$53,170,629

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$11,642,860 (10)
David Pastrnak (1 Way Contract)	$11,250,000 (10)
Brayden Point (1 Way Contract)	$9,500,000 (10)
Sidney Crosby (1 Way Contract)	$8,700,000 (10)
Quinn Hughes (1 Way Contract)	$7,850,000 (10)
Ivan Provorov (1 Way Contract)	$6,750,000 (10)
Esa Lindell (1 Way Contract)	$5,800,000 (10)
Andre Burakovsky (1 Way Contract)	$5,500,000 (10)
-1 Way Contract Salary Cap :	$5,500,000
Teuvo Teravainen (1 Way Contract)	$5,400,000 (6)
JT Compher (1 Way Contract)	$5,100,000 (10)
Josh Bailey (1 Way Contract)	$5,000,000 (10)
-1 Way Contract Salary Cap :	$5,000,000
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (10)
Dylan Strome (1 Way Contract)	$5,000,000 (10)
Juuse Saros (1 Way Contract)	$5,000,000 (8)
Kyle Palmieri (1 Way Contract)	$5,000,000 (8)
Dylan DeMelo	$4,900,000 (8)
Jordan Eberle	$4,750,000 (4)
Alexander Kerfoot	$3,500,000 (4)
Oliver Ekman-Larsson	$3,500,000 (8)
Samuel Montembeault	$3,150,000 (6)
Zach Whitecloud	$2,750,000 (10)
Jeremy Lauzon	$2,000,000 (8)
Jonathan Quick	$875,000 (4)
Eetu Luostarinen	$850,833 (6)
Total Pro Players	24
Salary Commitment
Year 4 : $128,768,690
Year 5 : $128,768,690
Year 6 : $128,768,690
Year 7 : $128,768,690
Salary Average Commitment
Year 4 : $128,768,690
Year 5 : $128,768,690
Year 6 : $128,768,690
Year 7 : $128,768,690
Salary Cap with 1 Way Contract
Year 4 : $128,768,690
Year 5 : $128,768,690
Year 6 : $128,768,690
Year 7 : $128,768,690

Farm Players Salaries
Connor Murphy	$440,000 (8)
Andreas Athanasiou	$425,000 (4)
Alex Iafallo	$400,000 (8)
Alexandre Carrier	$375,000 (6)
Scott Mayfield	$350,000 (10)
Brandon Tanev	$350,000 (10)
Vitek Vanecek	$340,000 (6)
Aliaksei Protas	$337,500 (10)
Adam Lowry	$325,000 (10)
Tanner Jeannot	$266,500 (4)
Sean Kuraly	$225,000 (4)
James van Riemsdyk	$200,000 (4)
Marcus Johansson	$200,000 (4)
Georgii Merkulov	$120,000 (6)
Jesse Puljujarvi	$95,000 (4)
Olli Maatta	$90,000 (4)
Aidan McDonough	$87,000 (6)
Brett Berard	$86,750 (6)
Logan Stankoven	$86,667 (6)
Warren Foegele	$86,333 (6)
Joel Edmundson	$86,167 (6)
Elliot Desnoyers	$82,500 (6)
Jordan Spence	$82,000 (6)
Dylan Samberg	$81,500 (6)
Dustin Wolf	$81,333 (6)
Travis Dermott	$80,000 (2)
Jan Bednar	$77,500 (9)
Isaac Howard	$77,500 (10)
Aleksi Heimosalmi	$77,500 (10)
Topi Niemela	$77,500 (4)
Tristen Robbins	$77,500 (10)
Ty Nelson	$77,500 (10)
Kirill Gerasimyuk	$77,500 (9)
Total Farm Players	33
Salary Commitment
Year 4 : $5,921,750
Year 5 : $5,921,750
Year 6 : $5,841,750
Year 7 : $5,841,750
Salary Average Commitment
Year 4 : $6,055,500
Year 5 : $6,055,500
Year 6 : $5,975,500
Year 7 : $5,975,500

Atlanta Thrashers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,892,300
Year to Date Revenue	$5,676,900
Expense
Pro Players Total Salaries	$121,250,000
Farm Players Total Salaries	$6,256,222
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
Current Bank Account	$6,351,743
Projected Bank Account	$6,351,743

Pro Players Salaries
John Carlson (1 Way Contract)	$8,000,000 (10)
Kevin Fiala (1 Way Contract)	$7,875,000 (10)
Dylan Cozens (1 Way Contract)	$7,100,000 (10)
-1 Way Contract Salary Cap :	$7,100,000
Nazem Kadri (1 Way Contract)	$7,000,000 (10)
Anze Kopitar (1 Way Contract)	$7,000,000 (4)
Claude Giroux (1 Way Contract)	$6,500,000 (6)
Hampus Lindholm (1 Way Contract)	$6,500,000 (10)
John Gibson (1 Way Contract)	$6,400,000 (10)
Brad Marchand (1 Way Contract)	$6,125,000 (10)
Valeri Nichushkin (1 Way Contract)	$6,125,000 (10)
Sean Durzi (1 Way Contract)	$6,000,000 (8)
-1 Way Contract Salary Cap :	$6,000,000
Neal Pionk (1 Way Contract)	$5,875,000 (8)
Pavel Buchnevich (1 Way Contract)	$5,800,000 (8)
Bryan Rust (1 Way Contract)	$5,125,000 (10)
Ivan Barbashev (1 Way Contract)	$5,000,000 (10)
-1 Way Contract Salary Cap :	$5,000,000
Alex Wennberg	$4,900,000 (10)
Pavel Zacha	$4,750,000 (8)
Ryan O'Reilly	$4,500,000 (8)
Jake McCabe	$4,000,000 (8)
Frank Vatrano	$3,650,000 (6)
Charlie Lindgren	$1,100,000 (6)
Josh Brown	$1,000,000 (6)
Mario Ferraro	$925,000 (4)
Total Pro Players	23
Salary Commitment
Year 4 : $121,250,000
Year 5 : $121,250,000
Year 6 : $121,250,000
Year 7 : $121,250,000
Salary Average Commitment
Year 4 : $121,250,000
Year 5 : $121,250,000
Year 6 : $121,250,000
Year 7 : $121,250,000
Salary Cap with 1 Way Contract
Year 4 : $121,250,000
Year 5 : $121,250,000
Year 6 : $121,250,000
Year 7 : $121,250,000

Farm Players Salaries
Artturi Lehkonen	$450,000 (10)
Lawson Crouse	$430,000 (10)
TJ Brodie	$375,000 (4)
Sean Walker	$360,000 (10)
Jonas Siegenthaler	$340,000 (10)
Shayne Gostisbehere	$320,000 (6)
Yegor Sharangovich	$310,000 (4)
Luke Schenn	$275,000 (6)
Alex Nedeljkovic	$250,000 (4)
William Carrier	$200,000 (10)
Erik Gustafsson	$200,000 (4)
Klim Kostin	$200,000 (4)
Jack McBain	$160,000 (4)
Pavol Regenda	$150,000 (2)
Keegan Kolesar	$140,000 (6)
Vladislav Namestnikov	$140,000 (2)
Nic Dowd	$130,000 (6)
Daniil Miromanov	$125,000 (4)
Zach Bogosian	$125,000 (4)
Darren Raddysh	$100,000 (2)
Emil Heineman	$95,000 (6)
Tyler Tucker	$91,250 (4)
Pontus Holmberg	$89,417 (6)
Tye Kartye	$87,000 (6)
Stefan Noesen	$86,500 (6)
Arvid Soderblom	$86,333 (6)
Simon Holmstrom	$83,667 (6)
Matthew Kessel	$80,000 (4)
Andrei Kuzmenko	$79,556 (6)
Michael Carcone	$77,500 (4)
Juuso Parssinen	$77,500 (1)
Vadim Moroz	$77,500 (10)
Beck Malenstyn	$77,500 (4)
Valtteri Puustinen	$77,500 (4)
Lucas Carlsson	$77,500 (2)
Sasha Pastujov	$77,500 (10)
Calvin Pickard	$77,500 (2)
Tyson Jost	$77,500 (2)
Total Farm Players	38
Salary Commitment
Year 4 : $6,256,223
Year 5 : $6,178,723
Year 6 : $5,556,223
Year 7 : $5,556,223
Salary Average Commitment
Year 4 : $6,199,973
Year 5 : $6,122,473
Year 6 : $5,499,973
Year 7 : $5,499,973

California Golden Seals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Oakland Alameda County Coliseum
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,892,300
Year to Date Revenue	$3,784,600
Expense
Pro Players Total Salaries	$91,710,833
Farm Players Total Salaries	$4,196,166
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
Current Bank Account	$77,884,295
Projected Bank Account	$77,884,295

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$9,250,000 (10)
Jake Sanderson (1 Way Contract)	$8,050,000 (10)
Nick Suzuki (1 Way Contract)	$7,875,000 (10)
Jason Robertson (1 Way Contract)	$7,750,000 (8)
Cam Fowler (1 Way Contract)	$6,500,000 (10)
Ryan Pulock (1 Way Contract)	$6,150,000 (10)
Vladislav Gavrikov (1 Way Contract)	$5,875,000 (4)
Brett Pesce (1 Way Contract)	$5,500,000 (10)
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (10)
Jared McCann (1 Way Contract)	$5,000,000 (10)
Ryan Strome (1 Way Contract)	$5,000,000 (10)
Alex Tuch	$4,750,000 (10)
Rasmus Sandin	$4,600,000 (10)
Jake Allen	$3,850,000 (4)
Dylan Guenther	$894,167 (6)
Gustav Nyquist	$891,666 (6)
Joe Pavelski	$775,000 (1)
Mason McTavish	$775,000 (2)
Tyson Foerster	$775,000 (4)
Lucas Raymond	$775,000 (2)
Ryan Suter	$775,000 (2)
Joonas Korpisalo	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 4 : $91,710,833
Year 5 : $90,160,833
Year 6 : $87,835,833
Year 7 : $87,835,833
Salary Average Commitment
Year 4 : $91,698,333
Year 5 : $90,148,333
Year 6 : $87,823,333
Year 7 : $87,823,333
Salary Cap with 1 Way Contract
Year 4 : $91,710,833
Year 5 : $90,160,833
Year 6 : $87,835,833
Year 7 : $87,835,833

Farm Players Salaries
Max Domi	$375,000 (8)
Ivan Fedotov	$327,500 (4)
Jamie Drysdale	$230,000 (6)
Dillon Dube	$230,000 (6)
Yegor Chinakhov	$210,000 (4)
Spencer Knight	$200,000 (8)
Vasily Ponomarev	$190,000 (4)
Sam Steel	$120,000 (2)
Matthew Poitras	$110,000 (4)
Gustav Lindstrom	$95,000 (6)
Yaroslav Askarov	$92,500 (6)
Jiri Kulich	$89,750 (6)
Bradly Nadeau	$89,667 (6)
Daniel Torgersson	$87,000 (4)
William Stromgren	$86,750 (4)
Luca Del Bel Belluz	$86,000 (6)
Jean-Luc Foudy	$84,750 (6)
Alexander Alexeyev	$82,500 (4)
Daniil Chayka	$82,500 (6)
Tyler Tullio	$82,333 (6)
Braden Schneider	$80,583 (6)
Lukas Cormier	$79,333 (6)
Oliver Kapanen	$77,500 (10)
Jagger Firkus	$77,500 (10)
Michael Buchinger	$77,500 (10)
Ryan Poehling	$77,500 (2)
Ayrton Martino	$77,500 (10)
Evan Nause	$77,500 (10)
Olivier Nadeau	$77,500 (10)
Jonathan Lekkerimaki	$77,500 (10)
Cameron Lund	$77,500 (10)
Carter Savoie	$77,500 (10)
Jeremy Poirier	$77,500 (10)
Michael Dipietro	$77,500 (2)
Sean Behrens	$77,500 (10)
Matyas Sapovaliv	$77,500 (10)
Total Farm Players	36
Salary Commitment
Year 4 : $4,196,166
Year 5 : $4,196,166
Year 6 : $3,921,166
Year 7 : $3,921,166
Salary Average Commitment
Year 4 : $4,466,166
Year 5 : $4,466,166
Year 6 : $4,191,166
Year 7 : $4,191,166

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Chicago Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,265,001
Farm Players Total Salaries	$3,066,666
Coaches Total Salaries	$11,000,000
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
Current Bank Account	$107,128,756
Projected Bank Account	$107,128,756

Pro Players Salaries
Andrei Svechnikov (1 Way Contract)	$7,750,000 (10)
Brandon Hagel (1 Way Contract)	$6,500,000 (10)
Trevor Zegras (1 Way Contract)	$5,750,000 (6)
Victor Olofsson	$4,750,000 (4)
Tyson Barrie	$4,500,000 (6)
Noah Dobson	$4,000,000 (6)
Adam Boqvist	$2,600,000 (6)
Stuart Skinner	$2,600,000 (6)
Kailer Yamamoto	$1,600,000 (4)
Antti Raanta	$975,000 (4)
Leo Carlsson	$950,000 (6)
Pavel Mintyukov	$918,333 (6)
Quinton Byfield	$894,167 (6)
Ian Mitchell	$867,500 (4)
Hendrix Lapierre	$863,334 (6)
Marco Rossi	$863,334 (6)
Ruslan Iskhakov	$855,000 (4)
Owen Beck	$853,333 (6)
Pavel Dorofeyev	$825,000 (2)
Samuel Bolduc	$800,000 (4)
Jesse Ylonen	$775,000 (1)
Jack Quinn	$775,000 (4)
Total Pro Players	22
Salary Commitment
Year 4 : $51,265,001
Year 5 : $50,490,001
Year 6 : $49,665,001
Year 7 : $49,665,001
Salary Average Commitment
Year 4 : $51,265,001
Year 5 : $50,490,001
Year 6 : $49,665,001
Year 7 : $49,665,001
Salary Cap with 1 Way Contract
Year 4 : $51,265,001
Year 5 : $50,490,001
Year 6 : $49,665,001
Year 7 : $49,665,001

Farm Players Salaries
Oskar Olausson	$250,000 (2)
Daniil Tarasov	$105,000 (6)
Aatu Raty	$92,500 (6)
Adam Beckman	$89,417 (6)
Jan Jenik	$86,750 (4)
Chase Stillman	$86,333 (6)
Philip Broberg	$86,333 (6)
Zach Dean	$85,250 (6)
Helge Grans	$84,750 (6)
Samu Tuomaala	$83,083 (6)
Olivier Rodrigue	$79,750 (6)
Jacob Perreault	$77,500 (1)
Lias Andersson	$77,500 (2)
Matthew Mania	$77,500 (10)
Antonio Stranges	$77,500 (1)
Adam Ingram	$77,500 (10)
Artem Knaizev	$77,500 (10)
Arytom Duda	$77,500 (10)
Benjamin King	$77,500 (2)
Calle Odelius	$77,500 (10)
Conor Geekie	$77,500 (10)
Chaz Lucius	$77,500 (10)
Jesper Wallstedt	$77,500 (9)
Conor Zary	$77,500 (10)
Denton Mateychuk	$77,500 (10)
Elias Salomonsson	$77,500 (10)
Gleb Trikozov	$77,500 (10)
Hunter Haight	$77,500 (10)
Julian Lutz	$77,500 (10)
Kaper Kulonummi	$77,500 (10)
Otto Salin	$77,500 (10)
Prokhor Poltapov	$77,500 (10)
Sam Rinzel	$77,500 (10)
Seamus Casey	$77,500 (10)
Vladimir Grudinin	$77,500 (10)
Samuel Fagemo	$77,500 (1)
Total Farm Players	36
Salary Commitment
Year 4 : $3,066,666
Year 5 : $2,834,166
Year 6 : $2,429,166
Year 7 : $2,429,166
Salary Average Commitment
Year 4 : $3,416,666
Year 5 : $3,184,166
Year 6 : $2,779,166
Year 7 : $2,779,166

Cincinnati Cyclones

Arena Capacity - Ticket Price Attendance - %
Arena Name	Heritage Bank Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$99,966,666
Farm Players Total Salaries	$3,518,223
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
Current Bank Account	$68,747,887
Projected Bank Account	$68,747,887

Pro Players Salaries
Sebastian Aho (1 Way Contract)	$9,750,000 (10)
Leon Draisaitl (1 Way Contract)	$8,500,000 (10)
Mikhail Sergachev (1 Way Contract)	$8,500,000 (10)
Pierre-Luc Dubois (1 Way Contract)	$8,500,000 (10)
Roope Hintz (1 Way Contract)	$8,450,000 (10)
Ryan Johansen (1 Way Contract)	$8,000,000 (10)
-1 Way Contract Salary Cap :	$8,000,000
Josh Morrissey (1 Way Contract)	$6,250,000 (10)
Philipp Kurashev (1 Way Contract)	$5,500,000 (4)
Adrian Kempe (1 Way Contract)	$5,500,000 (8)
Anthony Mantha	$4,500,000 (8)
Nick Foligno	$4,500,000 (4)
Nino Niederreiter	$4,000,000 (6)
Pius Suter	$3,650,000 (8)
Ilya Samsonov	$3,550,000 (2)
Alex Newhook	$2,900,000 (8)
Vincent Desharnais	$2,000,000 (2)
Kiefer Sherwood	$1,500,000 (2)
Kyle Burroughs	$1,100,000 (2)
Alexander Romanov	$870,000 (6)
Adin Hill	$843,333 (6)
Jake Walman	$828,333 (6)
Will Borgen	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 4 : $99,966,666
Year 5 : $99,191,666
Year 6 : $91,041,666
Year 7 : $91,041,666
Salary Average Commitment
Year 4 : $99,966,666
Year 5 : $99,191,666
Year 6 : $91,041,666
Year 7 : $91,041,666
Salary Cap with 1 Way Contract
Year 4 : $99,966,666
Year 5 : $99,191,666
Year 6 : $91,041,666
Year 7 : $91,041,666

Farm Players Salaries
Calle Jarnkrok	$210,000 (8)
Kevin Lankinen	$200,000 (2)
Jake Bean	$175,000 (4)
Aku Raty	$135,000 (6)
Filip Zadina	$110,000 (2)
Kasperi Kapanen	$100,000 (2)
Robby Fabbri	$92,500 (6)
Josh Mahura	$92,500 (2)
Michael McCarron	$90,000 (2)
Akil Thomas	$87,000 (4)
Luke Kunin	$86,750 (4)
Amadeus Lombardi	$86,750 (6)
Cross Hanas	$85,917 (6)
Graeme Clarke	$85,083 (6)
Dominik Kubalik	$83,750 (4)
Donovan Sebrango	$82,833 (6)
Arshdeep Bains	$81,667 (6)
Artem Grushnikov	$81,417 (6)
Lassi Thomson	$79,556 (6)
Albert Johansson	$77,500 (10)
Alex Doucet	$77,500 (10)
Larry Keenan	$77,500 (10)
Sebastian Cossa	$77,500 (9)
Isaac Poulter	$77,500 (1)
Eemil Viro	$77,500 (10)
Joni Jurmo	$77,500 (10)
Robert Mastrosimone	$77,500 (1)
Shai Buium	$77,500 (10)
Carson Lambos	$77,500 (10)
Fyodor Svechkov	$77,500 (10)
Ryan O'Rourke	$77,500 (10)
Austin Roest	$77,500 (10)
Mats Lindgren	$77,500 (10)
Alexander Rykov	$77,500 (10)
Andrei Loshko	$77,500 (10)
Joey Willis	$77,500 (1)
Cayden Primeau	$77,500 (1)
Cruz Lucius	$77,500 (10)
Total Farm Players	38
Salary Commitment
Year 4 : $3,518,223
Year 5 : $3,208,223
Year 6 : $2,615,723
Year 7 : $2,615,723
Salary Average Commitment
Year 4 : $3,165,723
Year 5 : $2,855,723
Year 6 : $2,353,223
Year 7 : $2,353,223

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,892,300
Year to Date Revenue	$5,676,900
Expense
Pro Players Total Salaries	$129,230,357
Farm Players Total Salaries	$5,380,806
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
Current Bank Account	$44,925,627
Projected Bank Account	$44,925,627

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$11,500,000 (10)
Jonathan Huberdeau (1 Way Contract)	$10,500,000 (10)
Aleksander Barkov (1 Way Contract)	$10,000,000 (10)
Jamie Benn (1 Way Contract)	$9,500,000 (10)
Tage Thompson (1 Way Contract)	$7,142,857 (10)
Anders Lee (1 Way Contract)	$7,000,000 (10)
Tom Wilson (1 Way Contract)	$6,500,000 (10)
Torey Krug (1 Way Contract)	$6,500,000 (10)
Mattias Ekholm (1 Way Contract)	$6,250,000 (8)
Jonas Brodin (1 Way Contract)	$6,000,000 (10)
Josh Anderson (1 Way Contract)	$5,500,000 (10)
-1 Way Contract Salary Cap :	$5,500,000
Oliver Bjorkstrand (1 Way Contract)	$5,400,000 (10)
Tristan Jarry (1 Way Contract)	$5,375,000 (10)
Jason Zucker (1 Way Contract)	$5,000,000 (2)
-1 Way Contract Salary Cap :	$5,000,000
Nikita Zadorov (1 Way Contract)	$5,000,000 (10)
Rickard Rakell (1 Way Contract)	$5,000,000 (10)
Mats Zuccarello	$4,125,000 (4)
Adam Larsson	$4,000,000 (8)
Tyler Myers	$3,000,000 (6)
Nick Bjugstad	$2,100,000 (4)
Niko Mikkola	$1,500,000 (4)
Linus Ullmark	$787,500 (4)
Jonathan Drouin	$775,000 (1)
Ilya Lyubushkin	$775,000 (2)
Total Pro Players	24
Salary Commitment
Year 4 : $129,230,357
Year 5 : $128,455,357
Year 6 : $122,680,357
Year 7 : $122,680,357
Salary Average Commitment
Year 4 : $129,230,357
Year 5 : $128,455,357
Year 6 : $122,680,357
Year 7 : $122,680,357
Salary Cap with 1 Way Contract
Year 4 : $129,230,357
Year 5 : $128,455,357
Year 6 : $122,680,357
Year 7 : $122,680,357

Farm Players Salaries
Mikael Backlund	$450,000 (4)
Christian Dvorak	$445,000 (10)
Viktor Arvidsson	$400,000 (4)
Filip Gustavsson	$375,000 (6)
Joel Armia	$340,000 (8)
Ryan Lindgren	$300,000 (6)
Jordan Staal	$290,000 (8)
Oskar Lindblom	$250,000 (4)
Lars Eller	$245,000 (4)
Teddy Blueger	$180,000 (4)
Conor Sheary	$150,000 (4)
Tomas Tatar	$150,000 (2)
Michael Kesselring	$140,000 (4)
Connor Brown	$100,000 (2)
Kaapo Kahkonen	$100,000 (2)
Elmer Soderblom	$92,500 (6)
John Klingberg	$92,500 (6)
Dawson Mercer	$89,417 (6)
Jansen Harkins	$86,333 (6)
Urho Vaakanainen	$86,000 (4)
Topias Vilen	$85,500 (6)
Calvin de Haan	$80,000 (2)
Patrik Laine	$78,556 (6)
Guillaume Richard	$77,500 (10)
Niko Huuhtanen	$77,500 (10)
Elias Pettersson D	$77,500 (10)
Magnus Hellberg	$77,500 (1)
Cal Petersen	$77,500 (9)
Tobias Bjornfot	$77,500 (4)
Mads Sogaard	$77,500 (1)
Alexander Gordin	$77,500 (10)
Denis Hildeby	$77,500 (9)
Topias Leinonen	$77,500 (9)
Total Farm Players	33
Salary Commitment
Year 4 : $5,380,806
Year 5 : $5,225,806
Year 6 : $4,795,806
Year 7 : $4,795,806
Salary Average Commitment
Year 4 : $5,538,306
Year 5 : $5,383,306
Year 6 : $4,953,306
Year 7 : $4,953,306

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Olympia
Level 1:	6000 - $125 - 4,958 - 82.63%
Level 2:	5000 - $70 - 4,665 - 93.31%
Level 3:	2000 - $45 - 1,670 - 83.49%
Level 4:	4000 - $30 - 3,641 - 91.02%
Luxury :	1000 - $300 - 754 - 75.42%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	15,688 - 87.15%
Average Income per Game	$2,021,814
Year to Date Revenue	$10,109,069
Expense
Pro Players Total Salaries	$150,941,667
Farm Players Total Salaries	$4,406,916
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
Current Bank Account	$18,615,030
Projected Bank Account	$18,615,030

Pro Players Salaries
Tyler Seguin (1 Way Contract)	$9,850,000 (10)
Adam Fox (1 Way Contract)	$9,500,000 (10)
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (10)
Dylan Larkin (1 Way Contract)	$8,700,000 (10)
Sam Reinhart (1 Way Contract)	$8,625,000 (10)
Filip Forsberg (1 Way Contract)	$8,500,000 (10)
Miro Heiskanen (1 Way Contract)	$8,450,000 (10)
Alex DeBrincat (1 Way Contract)	$7,875,000 (8)
Jared Spurgeon (1 Way Contract)	$7,575,000 (10)
Chris Kreider (1 Way Contract)	$6,500,000 (10)
Tyler Toffoli (1 Way Contract)	$6,000,000 (8)
Cam Atkinson (1 Way Contract)	$5,875,000 (10)
-1 Way Contract Salary Cap :	$5,875,000
Matt Roy (1 Way Contract)	$5,750,000 (10)
Casey Mittelstadt (1 Way Contract)	$5,750,000 (6)
Travis Konecny (1 Way Contract)	$5,500,000 (10)
Elvis Merzlikins (1 Way Contract)	$5,400,000 (10)
-1 Way Contract Salary Cap :	$5,400,000
Jakub Vrana (1 Way Contract)	$5,250,000 (6)
-1 Way Contract Salary Cap :	$5,250,000
Jakob Chychrun	$4,600,000 (10)
Sam Bennett	$4,425,000 (8)
Brenden Dillon	$4,000,000 (6)
Barclay Goodrow	$3,641,667 (10)
Cody Ceci	$3,250,000 (8)
Erik Haula	$3,150,000 (6)
Cam Talbot	$2,500,000 (4)
Vince Dunn	$775,000 (4)
Total Pro Players	25
Salary Commitment
Year 4 : $150,941,667
Year 5 : $150,941,667
Year 6 : $150,941,667
Year 7 : $150,941,667
Salary Average Commitment
Year 4 : $150,941,667
Year 5 : $150,941,667
Year 6 : $150,941,667
Year 7 : $150,941,667
Salary Cap with 1 Way Contract
Year 4 : $150,941,667
Year 5 : $150,941,667
Year 6 : $150,941,667
Year 7 : $150,941,667

Farm Players Salaries
Ryan Graves	$450,000 (10)
Nick Jensen	$405,000 (6)
Jalen Chatfield	$300,000 (6)
Patrice Bergeron	$250,000 (2)
Oliver Kylington	$250,000 (4)
Frederick Gaudreau	$210,000 (10)
Ethan Bear	$206,250 (4)
Anthony DeAngelo	$167,500 (2)
Morgan Barron	$135,000 (4)
Anthony Beauvillier	$125,000 (2)
Erik Johnson	$100,000 (2)
Ivan Miroshnichenko	$95,000 (6)
Alec Regula	$91,833 (6)
Philippe Myers	$91,833 (6)
Adam Ruzicka	$90,000 (4)
Jacob Bryson	$90,000 (2)
Philip Tomasino	$86,333 (6)
Cole Schwindt	$85,583 (6)
Nico Daws	$85,083 (6)
Denis Gurianov	$85,000 (2)
Cam Allen	$77,500 (10)
Joseph Woll	$77,500 (1)
Jesse Pulkkinen	$77,500 (10)
Jonathan Toews	$77,500 (1)
Ondrej Kase	$77,500 (10)
William Villeneuve	$77,500 (10)
Nicholas Abruzzese	$77,500 (4)
Cam Dineen	$77,500 (4)
Mason Shaw	$77,500 (2)
Dante Fabbro	$77,500 (2)
Sampo Ranta	$77,500 (1)
Jack Campbell	$77,500 (2)
Alex Nikishin	$77,500 (10)
Total Farm Players	33
Salary Commitment
Year 4 : $4,406,915
Year 5 : $4,174,415
Year 6 : $3,124,415
Year 7 : $3,124,415
Salary Average Commitment
Year 4 : $4,344,415
Year 5 : $4,111,915
Year 6 : $3,061,915
Year 7 : $3,061,915

Hartford Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Civic Center
Level 1:	6000 - $100 - 5,987 - 99.78%
Level 2:	5000 - $60 - 4,982 - 99.65%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,969 - 99.83%
Average Income per Game	$1,888,779
Year to Date Revenue	$13,221,455
Expense
Pro Players Total Salaries	$120,031,333
Farm Players Total Salaries	$3,007,083
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
Current Bank Account	$61,268,426
Projected Bank Account	$61,268,426

Pro Players Salaries
William Nylander (1 Way Contract)	$11,500,000 (10)
Mitchell Marner (1 Way Contract)	$10,893,000 (10)
Matthew Tkachuk (1 Way Contract)	$9,500,000 (10)
Elias Lindholm (1 Way Contract)	$7,750,000 (10)
Morgan Rielly (1 Way Contract)	$7,500,000 (10)
Noah Hanifin (1 Way Contract)	$7,350,000 (10)
Gabriel Landeskog (1 Way Contract)	$7,000,000 (10)
-1 Way Contract Salary Cap :	$7,000,000
Philipp Grubauer (1 Way Contract)	$5,900,000 (10)
-1 Way Contract Salary Cap :	$5,900,000
Nick Schmaltz (1 Way Contract)	$5,850,000 (10)
Andrew Copp (1 Way Contract)	$5,625,000 (10)
Darcy Kuemper (1 Way Contract)	$5,250,000 (10)
Erik Cernak (1 Way Contract)	$5,200,000 (10)
Rasmus Ristolainen (1 Way Contract)	$5,100,000 (10)
Conor Garland	$4,950,000 (10)
Marcus Foligno	$4,000,000 (8)
Boone Jenner	$3,750,000 (8)
Timothy Liljegren	$3,000,000 (4)
Karel Vejmelka	$2,725,000 (6)
Evgeny Dadanov	$2,250,000 (4)
Eeli Tolvanen	$1,450,000 (6)
Jani Hakanpaa	$925,000 (6)
Simon Nemec	$918,333 (6)
Juraj Slafkovsky	$870,000 (2)
Bobby McMann	$775,000 (1)
Total Pro Players	24
Salary Commitment
Year 4 : $120,031,333
Year 5 : $119,256,333
Year 6 : $118,386,333
Year 7 : $118,386,333
Salary Average Commitment
Year 4 : $120,031,333
Year 5 : $119,256,333
Year 6 : $118,386,333
Year 7 : $118,386,333
Salary Cap with 1 Way Contract
Year 4 : $120,031,333
Year 5 : $119,256,333
Year 6 : $118,386,333
Year 7 : $118,386,333

Farm Players Salaries
Serron Noel	$275,000 (6)
Dmitri Samorukov	$140,000 (4)
Tristan Luneau	$125,000 (2)
Jamieson Rees	$125,000 (2)
John Beecher	$92,500 (6)
Lian Bichsel	$91,833 (6)
Alex Beaucage	$87,833 (6)
Cutter Gauthier	$86,500 (6)
Zachary Bolduc	$86,333 (6)
Jakob Pelletier	$86,333 (6)
Ryder Korczak	$85,917 (6)
Justus Annunen	$83,750 (4)
Alex Steeves	$83,417 (6)
Jacob Bernard-Docker	$80,500 (4)
Matthew Robertson	$79,750 (6)
Taylor Hall	$78,917 (6)
Samuel Helenius	$78,500 (2)
Jack Drury	$77,500 (1)
Jaret Anderson-Dolan	$77,500 (2)
Jared McIssac	$77,500 (4)
Ryan Suzuki	$77,500 (2)
Pyotr Kocketkov	$77,500 (9)
Fabian Lysell	$77,500 (10)
Isaac Ratcliffe	$77,500 (2)
Riley Damiani	$77,500 (2)
Nicholad Moldenhauer	$77,500 (10)
Mikko Kikkonen	$77,500 (10)
Ozzy Wiesblatt	$77,500 (10)
Samu Salminen	$77,500 (10)
Erik Portillo	$77,500 (9)
Talyn Boyko	$77,500 (9)
Jakub Skarek	$77,500 (4)
Reilly Walsh	$77,500 (2)
Total Farm Players	33
Salary Commitment
Year 4 : $3,007,083
Year 5 : $2,929,583
Year 6 : $2,213,583
Year 7 : $2,213,583
Salary Average Commitment
Year 4 : $3,187,083
Year 5 : $3,109,583
Year 6 : $2,393,583
Year 7 : $2,393,583

Kansas City Scouts

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,526,025
Farm Players Total Salaries	$3,763,000
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
Current Bank Account	$89,682,933
Projected Bank Account	$89,682,933

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,250,000 (8)
Kyle Connor (1 Way Contract)	$7,142,857 (10)
Troy Terry (1 Way Contract)	$7,000,000 (10)
Brock Boeser (1 Way Contract)	$6,650,000 (6)
Igor Shesterkin (1 Way Contract)	$5,666,667 (8)
Tyler Bertuzzi (1 Way Contract)	$5,500,000 (8)
Rasmus Andersson	$4,550,000 (10)
Mikey Anderson	$4,125,000 (10)
Jack Roslovic	$4,000,000 (4)
Jordan Harris	$3,979,000 (6)
Bowen Byram	$3,850,000 (4)
Jordan Greenway	$3,000,000 (6)
Jayden Struble	$900,833 (6)
Anton Lundell	$900,000 (6)
Shane Pinto	$886,667 (6)
Matias Maccelli	$863,334 (6)
Kaiden Guhle	$863,334 (6)
Brock Faber	$848,333 (6)
Jackson LaCombe	$775,000 (4)
Dan Vladar	$775,000 (1)
Total Pro Players	20
Salary Commitment
Year 4 : $75,526,025
Year 5 : $74,751,025
Year 6 : $74,751,025
Year 7 : $74,751,025
Salary Average Commitment
Year 4 : $75,526,025
Year 5 : $74,751,025
Year 6 : $74,751,025
Year 7 : $74,751,025
Salary Cap with 1 Way Contract
Year 4 : $75,526,025
Year 5 : $74,751,025
Year 6 : $74,751,025
Year 7 : $74,751,025

Farm Players Salaries
Samuel Knazko	$450,000 (6)
William Wallinder	$340,000 (6)
Mason Lohrei	$200,000 (4)
William Dufour	$185,000 (4)
Carter Mazur	$95,000 (6)
Devon Levi	$92,500 (6)
Jakub Dobes	$92,500 (4)
Jackson Blake	$90,583 (6)
Emil Andrae	$90,333 (6)
Roby Jarventie	$89,417 (6)
Marco Kasper	$88,667 (6)
Riley Kidney	$84,500 (6)
Leevi Merilainen	$82,000 (6)
Miko Matikka	$77,500 (10)
Dylan James	$77,500 (10)
Isac Lundestrom	$77,500 (2)
Taylor Raddysh	$77,500 (4)
Dominik Bokk	$77,500 (2)
Rasmus Asplund	$77,500 (2)
Alex Laferriere	$77,500 (2)
Ivan Zhigalov	$77,500 (9)
Dmitri Rashevsky	$77,500 (10)
Dylan Duke	$77,500 (10)
Dylan Holloway	$77,500 (2)
Rutger McGroarty	$77,500 (10)
Nathan Gaucher	$77,500 (10)
Henry Thrun	$77,500 (2)
Ian Moore	$77,500 (10)
Jack Matier	$77,500 (10)
Massimo Rizzo	$77,500 (10)
Roni Hirvonen	$77,500 (10)
Rodion Amirov	$77,500 (10)
Leo Loof	$77,500 (1)
Mackie Saoskevich	$77,500 (10)
Rieger Lorenz	$77,500 (10)
Kasper Simontaival	$77,500 (10)
Total Farm Players	36
Salary Commitment
Year 4 : $3,763,000
Year 5 : $3,685,500
Year 6 : $3,220,500
Year 7 : $3,220,500
Salary Average Commitment
Year 4 : $4,100,500
Year 5 : $4,023,000
Year 6 : $3,558,000
Year 7 : $3,558,000

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $140 - 0 - 0.00%
Level 2:	5000 - $90 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $52 - 0 - 0.00%
Luxury :	1000 - $275 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$111,889,501
Farm Players Total Salaries	$3,675,499
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
Current Bank Account	$46,082,284
Projected Bank Account	$46,082,284

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$9,500,000 (10)
Alex Ovechkin (1 Way Contract)	$9,500,000 (10)
Jesper Bratt (1 Way Contract)	$7,875,000 (10)
Nico Hischier (1 Way Contract)	$7,250,000 (10)
Anthony Cirelli (1 Way Contract)	$6,250,000 (10)
Damon Severson (1 Way Contract)	$6,250,000 (10)
MacKenzie Weegar (1 Way Contract)	$6,250,000 (10)
Jake DeBrusk (1 Way Contract)	$5,500,000 (10)
Charlie Coyle (1 Way Contract)	$5,250,000 (10)
Joel Eriksson Ek (1 Way Contract)	$5,250,000 (10)
Thatcher Demko (1 Way Contract)	$5,000,000 (10)
Mikael Granlund (1 Way Contract)	$5,000,000 (8)
Drake Batherson	$4,975,000 (10)
Michael Matheson	$4,875,000 (10)
Brandon Saad	$4,500,000 (10)
John Marino	$4,400,000 (10)
K'Andre Miller	$3,872,000 (4)
Carson Soucy	$3,250,000 (6)
Mathieu Joseph	$2,950,000 (8)
Marc-Andre Fleury	$2,500,000 (2)
JJ Peterka	$855,834 (6)
Alex Killorn	$836,667 (6)
Total Pro Players	22
Salary Commitment
Year 4 : $111,889,501
Year 5 : $111,889,501
Year 6 : $109,389,501
Year 7 : $109,389,501
Salary Average Commitment
Year 4 : $111,889,501
Year 5 : $111,889,501
Year 6 : $109,389,501
Year 7 : $109,389,501
Salary Cap with 1 Way Contract
Year 4 : $111,889,501
Year 5 : $111,889,501
Year 6 : $109,389,501
Year 7 : $109,389,501

Farm Players Salaries
Nikita Okhotyuk	$400,000 (6)
Alex Formenton	$275,000 (6)
Miles Wood	$250,000 (10)
Scott Wedgewood	$150,000 (4)
Nathan Bastian	$135,000 (4)
Yan Kuznetsov	$87,000 (6)
Ethan Cardwell	$86,750 (6)
Brennan Othmann	$86,333 (6)
Blake Wheeler	$86,250 (6)
Ethan Del Mastro	$85,583 (6)
Tyler Kleven	$84,750 (6)
Joshua Roy	$83,500 (6)
Jack Thompson	$82,833 (6)
Adam Sykora	$77,500 (10)
Ridley Greig	$77,500 (10)
Michael McLeod	$77,500 (2)
Joakim Kemell	$77,500 (10)
Max Comtois	$77,500 (2)
Shakir Mukhamadullin	$77,500 (10)
Rodwin Dionicio	$77,500 (10)
Tyler Brennan	$77,500 (9)
Alexander Prevalov	$77,500 (10)
Red Savage	$77,500 (10)
Benjamin Gaudreau	$77,500 (9)
Martin Chromiak	$77,500 (10)
Gavin Hayes	$77,500 (10)
Isaiah George	$77,500 (10)
Simon Knak	$77,500 (10)
Ronan Seeley	$77,500 (10)
Arseni Gritsyuk	$77,500 (10)
Sandis Vilmanis	$77,500 (10)
Servac Petrovsky	$77,500 (10)
Danila Yurov	$77,500 (10)
Yegor Sidorov	$77,500 (10)
Jan Mysak	$77,500 (1)
Luca Munzenberger	$77,500 (10)
Total Farm Players	36
Salary Commitment
Year 4 : $3,675,499
Year 5 : $3,597,999
Year 6 : $3,442,999
Year 7 : $3,442,999
Salary Average Commitment
Year 4 : $4,025,499
Year 5 : $3,947,999
Year 6 : $3,792,999
Year 7 : $3,792,999

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,584,584
Farm Players Total Salaries	$2,988,334
Coaches Total Salaries	$1,000,001
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
Current Bank Account	$111,340,530
Projected Bank Account	$111,340,530

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$11,600,000 (10)
Jack Eichel (1 Way Contract)	$10,000,000 (10)
Cale Makar (1 Way Contract)	$9,000,000 (10)
Victor Hedman (1 Way Contract)	$7,875,000 (10)
Erik Brannstrom	$2,000,000 (2)
Lane Hutson	$975,000 (4)
Logan Cooley	$950,000 (4)
Kevin Korchinski	$918,333 (6)
Adam Fantilli	$883,750 (4)
Samuel Ersson	$867,500 (6)
Viktor Neuchev	$864,167 (6)
Brandt Clarke	$863,334 (6)
Lukas Dostal	$812,500 (4)
Marat Khusnutdinov	$775,000 (2)
Dmitri Buchelnikov	$775,000 (10)
Noah Ostlund	$775,000 (10)
Oskar Jellvik	$775,000 (10)
Thomas Desruisseaux	$775,000 (1)
Cam York	$775,000 (10)
Christian Humphries	$775,000 (1)
William Nicholl	$775,000 (1)
Filip Mesar	$775,000 (10)
Total Pro Players	22
Salary Commitment
Year 4 : $54,584,584
Year 5 : $52,259,584
Year 6 : $49,484,584
Year 7 : $49,484,584
Salary Average Commitment
Year 4 : $54,709,584
Year 5 : $52,384,584
Year 6 : $49,609,584
Year 7 : $49,609,584
Salary Cap with 1 Way Contract
Year 4 : $54,584,584
Year 5 : $52,259,584
Year 6 : $49,484,584
Year 7 : $49,484,584

Farm Players Salaries
Drew Commesso	$92,500 (6)
Wyatt Kaiser	$91,667 (6)
Joel Blomqvist	$88,667 (6)
Yaniv Perets	$80,500 (4)
Ilya Nabokov	$77,500 (9)
Jakub Fibigr	$77,500 (1)
Kieron Walton	$77,500 (1)
Joonas Vaisanen	$77,500 (1)
Aidan Park	$77,500 (1)
Jack Harvey	$77,500 (10)
Cole Knuble	$77,500 (10)
Denver Barkley	$77,500 (10)
Tomas Galvas	$77,500 (1)
James Reeder	$77,500 (1)
Luca Pinelli	$77,500 (10)
Graham Sward	$77,500 (1)
Nikita Grebyonkin	$77,500 (1)
Bogdan Konyushkov	$77,500 (10)
Luca Cagnoni	$77,500 (10)
Aiden Fink	$77,500 (10)
Daniil Ustinkov	$77,500 (1)
Jake Livanavage	$77,500 (10)
Alexander Zetterberg	$77,500 (1)
Michael Fisher	$77,500 (10)
Simon Forsmark	$77,500 (10)
Anthony Romani	$77,500 (10)
Matvei Korotky	$77,500 (1)
Makar Khanin	$77,500 (1)
Charlie Forslund	$77,500 (1)
Noah Powell	$77,500 (1)
Clarke Caswell	$77,500 (1)
Oskar Vuollet	$77,500 (1)
Raoul Boilard	$77,500 (1)
Riley Patterson	$77,500 (1)
Luke Osburn	$77,500 (1)
Sergei Murashov	$77,500 (1)
Alexi Kolosov	$77,500 (9)
Eric Pohlkamp	$77,500 (10)
Total Farm Players	38
Salary Commitment
Year 4 : $2,988,334
Year 5 : $1,438,334
Year 6 : $1,438,334
Year 7 : $1,438,334
Salary Average Commitment
Year 4 : $2,178,334
Year 5 : $628,334
Year 6 : $628,334
Year 7 : $628,334

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Shark Tank
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$103,399,444
Farm Players Total Salaries	$4,465,935
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
Current Bank Account	$64,370,276
Projected Bank Account	$64,370,276

Pro Players Salaries
Zach Werenski (1 Way Contract)	$9,583,333 (10)
Seth Jones (1 Way Contract)	$9,500,000 (10)
-1 Way Contract Salary Cap :	$9,500,000
Owen Power (1 Way Contract)	$8,350,000 (10)
Tomas Hertl (1 Way Contract)	$8,137,500 (10)
Jacob Trouba	$8,000,000 (4)
Cole Caufield (1 Way Contract)	$7,850,000 (10)
Aaron Ekblad (1 Way Contract)	$7,500,000 (10)
Clayton Keller (1 Way Contract)	$7,150,000 (10)
William Karlsson (1 Way Contract)	$5,900,000 (10)
Josh Manson (1 Way Contract)	$5,800,000 (6)
-1 Way Contract Salary Cap :	$5,800,000
Artem Zub	$4,600,000 (8)
Petr Mrazek	$4,250,000 (4)
Erik Gudbranson	$4,000,000 (8)
Patrick Kane	$4,000,000 (2)
Connor Ingram	$1,950,000 (6)
Fabian Zetterlund	$1,450,000 (4)
Connor Bedard	$950,000 (6)
Dmitri Voronkov	$925,000 (4)
Kirill Marchenko	$925,000 (4)
Matty Beniers	$897,500 (4)
William Eklund	$863,333 (6)
Gabriel Vilardi	$817,778 (6)
Total Pro Players	22
Salary Commitment
Year 4 : $103,399,444
Year 5 : $103,399,444
Year 6 : $99,399,444
Year 7 : $99,399,444
Salary Average Commitment
Year 4 : $103,399,444
Year 5 : $103,399,444
Year 6 : $99,399,444
Year 7 : $99,399,444
Salary Cap with 1 Way Contract
Year 4 : $103,399,444
Year 5 : $103,399,444
Year 6 : $99,399,444
Year 7 : $99,399,444

Farm Players Salaries
Marcus Pettersson	$402,518 (10)
Nick Leddy	$400,000 (8)
Michael Amadio	$260,000 (6)
Kaapo Kakko	$240,000 (2)
Alexandre Texier	$210,000 (4)
Daniel Sprong	$200,000 (2)
Mikael Pyyhtia	$127,500 (2)
Nick Perbix	$112,500 (4)
Mathieu Olivier	$110,000 (4)
Martin Pospisil	$100,000 (4)
Zach Benson	$95,000 (6)
Kent Johnson	$92,500 (6)
Drew O'Connor	$92,500 (4)
Thomas Bordeleau	$91,667 (6)
John Ludvig	$89,417 (6)
Cole Perfetti	$89,417 (6)
Samuel Poulin	$87,500 (4)
David Jiricek	$87,000 (4)
Simon Edvinsson	$84,667 (6)
Olen Zellweger	$84,417 (6)
Shane Wright	$82,833 (6)
Matt Rempe	$82,000 (6)
Ville Heinola	$80,583 (6)
Kaedan Korczak	$78,917 (6)
Ryan Ufko	$77,500 (10)
Ville Koivunen	$77,500 (10)
Paul Cotter	$77,500 (6)
Jet Greaves	$77,500 (6)
Dalyn Wakely	$77,500 (1)
Christian Kyrou	$77,500 (10)
Jake Christiansen	$77,500 (2)
Jordan Dumais	$77,500 (10)
Erik Pahlsson	$77,500 (1)
Trent Frederic	$77,500 (4)
Alex Nylander	$77,500 (2)
Logan Thompson	$77,500 (6)
Caleb Jones	$77,500 (2)
Devin Cooley	$77,500 (2)
Total Farm Players	38
Salary Commitment
Year 4 : $4,465,936
Year 5 : $4,310,936
Year 6 : $3,433,436
Year 7 : $3,433,436
Salary Average Commitment
Year 4 : $4,550,936
Year 5 : $4,398,436
Year 6 : $3,520,936
Year 7 : $3,520,936

Savannah Ghost Pirates

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enmarket Arena
Level 1:	6000 - $110 - 6,000 - 100.00%
Level 2:	5000 - $70 - 5,000 - 100.00%
Level 3:	2000 - $45 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $210 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$2,160,500
Year to Date Revenue	$4,321,000
Expense
Pro Players Total Salaries	$100,862,500
Farm Players Total Salaries	$4,434,054
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
Current Bank Account	$35,627,869
Projected Bank Account	$35,627,869

Pro Players Salaries
Sergei Bobrovsky (1 Way Contract)	$10,000,000 (10)
Devon Toews (1 Way Contract)	$7,250,000 (10)
Evgeni Malkin (1 Way Contract)	$6,100,000 (8)
Kris Letang (1 Way Contract)	$6,100,000 (10)
Nikolaj Ehlers (1 Way Contract)	$6,000,000 (10)
Adam Pelech (1 Way Contract)	$5,750,000 (10)
-1 Way Contract Salary Cap :	$5,750,000
Sean Monahan (1 Way Contract)	$5,500,000 (10)
Samuel Girard (1 Way Contract)	$5,000,000 (10)
-1 Way Contract Salary Cap :	$5,000,000
Vladimir Tarasenko (1 Way Contract)	$5,000,000 (2)
Blake Coleman	$4,900,000 (10)
Jacob Middleton	$4,750,000 (8)
Ben Chiarot	$4,750,000 (8)
Jason Dickinson	$4,250,000 (4)
Trevor Moore	$4,200,000 (10)
Ross Colton	$4,000,000 (8)
Radko Gudas	$4,000,000 (6)
Matt Dumba	$3,750,000 (4)
Yakov Trenin	$3,500,000 (8)
Mason Appleton	$2,166,667 (6)
Troy Stecher	$1,100,000 (2)
Logan O'Connor	$1,050,000 (6)
Morgan Geekie	$886,666 (6)
Alex Lyon	$859,167 (6)
Total Pro Players	23
Salary Commitment
Year 4 : $100,862,500
Year 5 : $100,862,500
Year 6 : $94,762,500
Year 7 : $94,762,500
Salary Average Commitment
Year 4 : $100,862,500
Year 5 : $100,862,500
Year 6 : $94,762,500
Year 7 : $94,762,500
Salary Cap with 1 Way Contract
Year 4 : $100,862,500
Year 5 : $100,862,500
Year 6 : $94,762,500
Year 7 : $94,762,500

Farm Players Salaries
Alex Vlasic	$460,000 (10)
Michael Rasmussen	$320,000 (8)
Semyon Varlamov	$275,000 (8)
Henri Jokiharju	$250,000 (6)
Connor McMichael	$210,000 (4)
Ryan Donato	$200,000 (4)
Simon Benoit	$135,000 (6)
Juuso Valimaki	$110,000 (2)
Nils Hoglander	$110,000 (4)
Conor Timmins	$110,000 (4)
Kevin Bahl	$105,000 (4)
Oliver Wahlstrom	$95,000 (2)
Nils Lundkvist	$92,500 (6)
Jonatan Berggren	$92,500 (6)
Ty Dellandrea	$90,000 (2)
Christian Fischer	$89,167 (6)
Collin Graf	$89,167 (6)
Magnus Chrona	$86,750 (4)
Alex Turcotte	$86,750 (4)
Peyton Krebs	$85,000 (2)
James Malatesta	$84,167 (6)
Emil Martinsen Lilleberg	$83,056 (6)
Joe Veleno	$82,500 (2)
Parker Wotherspoon	$80,000 (2)
Connor Dewar	$80,000 (4)
J.J. Moser	$80,000 (2)
Egor Zamula	$77,500 (2)
Brayden Pachal	$77,500 (4)
Jesper Boqvist	$77,500 (2)
Jordan Tourigny	$77,500 (10)
Dmitri Kuzmin	$77,500 (10)
Victor Soderstrom	$77,500 (1)
Boris Katchouk	$77,500 (6)
Matyas Melovsky	$77,500 (10)
Pierre-Olivier Joseph	$77,500 (1)
Jani Nyman	$77,500 (10)
Noel Gunler	$77,500 (1)
Total Farm Players	37
Salary Commitment
Year 4 : $4,434,057
Year 5 : $4,201,557
Year 6 : $3,424,057
Year 7 : $3,424,057
Salary Average Commitment
Year 4 : $4,394,890
Year 5 : $4,164,890
Year 6 : $3,387,390
Year 7 : $3,387,390

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$101,302,501
Farm Players Total Salaries	$4,371,876
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
Current Bank Account	$59,740,998
Projected Bank Account	$59,740,998

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$12,600,000 (10)
Connor Hellebuyck (1 Way Contract)	$8,500,000 (10)
Josh Norris (1 Way Contract)	$7,950,000 (10)
Dmitry Orlov (1 Way Contract)	$7,750,000 (4)
Sean Couturier (1 Way Contract)	$7,750,000 (10)
Filip Hronek (1 Way Contract)	$7,250,000 (10)
Matt Boldy (1 Way Contract)	$7,000,000 (10)
Jeff Petry (1 Way Contract)	$6,250,000 (8)
Gustav Forsling (1 Way Contract)	$5,750,000 (10)
Shea Theodore (1 Way Contract)	$5,200,000 (10)
Evander Kane (1 Way Contract)	$5,125,000 (8)
Reilly Smith (1 Way Contract)	$5,000,000 (6)
Dakota Joshua	$3,250,000 (8)
Martin Necas	$3,000,000 (4)
Matt Grzelcyk	$2,750,000 (2)
Joel Daccord	$1,200,000 (4)
Seth Jarvis	$894,167 (6)
Wyatt Johnston	$894,167 (6)
Ilya Mikheyev	$841,667 (6)
Luke Evangelista	$797,500 (6)
Arber Xhekaj	$775,000 (2)
Alexis Lafreniere	$775,000 (2)
Total Pro Players	22
Salary Commitment
Year 4 : $101,302,501
Year 5 : $101,302,501
Year 6 : $97,002,501
Year 7 : $97,002,501
Salary Average Commitment
Year 4 : $101,302,501
Year 5 : $101,302,501
Year 6 : $97,002,501
Year 7 : $97,002,501
Salary Cap with 1 Way Contract
Year 4 : $101,302,501
Year 5 : $101,302,501
Year 6 : $97,002,501
Year 7 : $97,002,501

Farm Players Salaries
Filip Chytil	$443,750 (8)
Andrew Peeke	$275,000 (6)
Noah Cates	$262,500 (4)
Rasmus Kupari	$250,000 (8)
David Kampf	$240,000 (8)
Arturs Silovs	$225,000 (8)
Drew Helleson	$92,500 (6)
Vladislav Kolyachonok	$92,500 (6)
Brendan Brisson	$92,500 (6)
Jack Rathbone	$89,625 (4)
Brad Lambert	$88,667 (6)
Zack Ostapchuk	$87,000 (4)
Alexander Kisakov	$85,917 (6)
A.J. Greer	$85,000 (4)
Justin Sourdif	$84,750 (6)
Will Cuylle	$82,833 (6)
Calen Addison	$82,500 (2)
Nikita Alexandrov	$81,667 (6)
Danila Klimovich	$78,917 (6)
Jakub Lauko	$78,750 (4)
David Goyette	$77,500 (10)
Linus Karlsson	$77,500 (1)
Michael Benning	$77,500 (10)
Lukas Reichel	$77,500 (1)
Mavrick Bourque	$77,500 (10)
Francesco Pinelli	$77,500 (10)
Stanislav Yarovoy	$77,500 (10)
Ty Emberson	$77,500 (1)
Ryan Winterton	$77,500 (6)
Tomas Hamara	$77,500 (10)
Angus Crookshank	$77,500 (2)
Maveric Lamoureux	$77,500 (10)
Kocha Delic	$77,500 (10)
Jacob Truscott	$77,500 (10)
Gunnarwolfe Fontaine	$77,500 (10)
Anton Forsberg	$77,500 (1)
Gage Goncalves	$77,500 (2)
Xavier Bourgault	$77,500 (10)
Miguel Tourigny	$77,500 (10)
Total Farm Players	39
Salary Commitment
Year 4 : $4,371,876
Year 5 : $4,061,876
Year 6 : $3,824,376
Year 7 : $3,824,376
Salary Average Commitment
Year 4 : $4,541,043
Year 5 : $4,231,043
Year 6 : $3,993,543
Year 7 : $3,993,543

St Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	BluesTown Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,892,300
Year to Date Revenue	$15,138,400
Expense
Pro Players Total Salaries	$126,915,833
Farm Players Total Salaries	$3,130,000
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
Current Bank Account	$58,229,810
Projected Bank Account	$58,229,810

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$9,000,000 (10)
Alex Pietrangelo (1 Way Contract)	$8,800,000 (10)
Jordan Kyrou (1 Way Contract)	$8,125,000 (10)
Robert Thomas (1 Way Contract)	$8,125,000 (10)
Steven Stamkos (1 Way Contract)	$8,000,000 (8)
Colton Parayko (1 Way Contract)	$6,500,000 (10)
Justin Faulk (1 Way Contract)	$6,500,000 (10)
Brayden Schenn (1 Way Contract)	$6,500,000 (10)
Travis Sanheim (1 Way Contract)	$6,250,000 (10)
Chandler Stephenson (1 Way Contract)	$6,250,000 (10)
Brock Nelson (1 Way Contract)	$6,000,000 (10)
Jordan Binnington (1 Way Contract)	$6,000,000 (10)
T.J. Oshie (1 Way Contract)	$5,750,000 (10)
Vincent Trocheck (1 Way Contract)	$5,625,000 (10)
Jaden Schwartz (1 Way Contract)	$5,500,000 (10)
Jamie Oleksiak	$4,600,000 (10)
Carter Verhaeghe	$4,166,667 (6)
Brandon Carlo	$4,100,000 (10)
David Perron	$4,000,000 (4)
Brayden McNabb	$2,850,000 (6)
Anthony Stolarz	$2,500,000 (4)
Jake Neighbours	$923,333 (6)
Ryan Hartman	$850,833 (6)
Total Pro Players	23
Salary Commitment
Year 4 : $126,915,833
Year 5 : $126,915,833
Year 6 : $126,915,833
Year 7 : $126,915,833
Salary Average Commitment
Year 4 : $126,915,833
Year 5 : $126,915,833
Year 6 : $126,915,833
Year 7 : $126,915,833
Salary Cap with 1 Way Contract
Year 4 : $126,915,833
Year 5 : $126,915,833
Year 6 : $126,915,833
Year 7 : $126,915,833

Farm Players Salaries
Anthony Duclair	$350,000 (8)
Mackenzie Blackwood	$235,000 (4)
Alexey Toropchenko	$125,000 (4)
Josh Doan	$92,500 (6)
Cale Fleury	$80,000 (4)
William Trudeau	$77,500 (10)
Connor Kurth	$77,500 (10)
Max Crozier	$77,500 (10)
Jack Bar	$77,500 (10)
Simon Bourque	$77,500 (10)
Patrik Virta	$77,500 (10)
Kelly Summers	$77,500 (10)
Aidan Thompson	$77,500 (10)
Scott Walford	$77,500 (10)
Jake Richard	$77,500 (10)
Isak Rosen	$77,500 (4)
Logan Brown	$77,500 (2)
Daniil Sobolev	$77,500 (10)
Adam Huska	$77,500 (1)
Aaron Dell	$77,500 (2)
Connor Lockhart	$77,500 (10)
Alex Young	$77,500 (10)
Colton Dach	$77,500 (10)
Tyson Kozak	$77,500 (10)
Zam Plante	$77,500 (10)
Matvei Petrov	$77,500 (10)
Gavin White	$77,500 (4)
Jared Davidson	$77,500 (10)
Bear Hughes	$77,500 (10)
Jake Furlong	$77,500 (10)
Frederic Brunet	$77,500 (10)
Ryan Greene	$77,500 (10)
Jack Peart	$77,500 (10)
Luke Prokop	$77,500 (10)
Total Farm Players	34
Salary Commitment
Year 4 : $3,130,000
Year 5 : $3,052,500
Year 6 : $2,897,500
Year 7 : $2,897,500
Salary Average Commitment
Year 4 : $3,668,750
Year 5 : $3,591,250
Year 6 : $3,436,250
Year 7 : $3,436,250

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Thunderdome
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$134,849,357
Farm Players Total Salaries	$2,938,583
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
Current Bank Account	$32,385,882
Projected Bank Account	$32,385,882

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,500,000 (10)
John Tavares (1 Way Contract)	$11,000,000 (10)
Drew Doughty (1 Way Contract)	$11,000,000 (10)
Johnny Gaudreau (1 Way Contract)	$9,750,000 (10)
Mark Stone (1 Way Contract)	$9,500,000 (10)
Nikita Kucherov (1 Way Contract)	$9,500,000 (10)
Roman Josi (1 Way Contract)	$9,059,000 (10)
Jake Guentzel (1 Way Contract)	$9,000,000 (10)
Brent Burns (1 Way Contract)	$8,000,000 (10)
Brandon Montour (1 Way Contract)	$7,142,857 (10)
Ryan McDonagh (1 Way Contract)	$6,750,000 (10)
Ondrej Palat (1 Way Contract)	$6,000,000 (10)
Jacob Markstrom (1 Way Contract)	$6,000,000 (10)
Chris Tanev	$4,500,000 (10)
Jeff Skinner	$3,000,000 (2)
Matt Duchene	$3,000,000 (2)
Casey Cizikas	$2,500,000 (6)
Max Pacioretty	$2,000,000 (2)
Noel Acciari	$2,000,000 (4)
Sammy Blais	$1,000,000 (1)
Alexandar Georgiev	$860,000 (6)
Thomas Harley	$787,500 (4)
Total Pro Players	22
Salary Commitment
Year 4 : $134,849,357
Year 5 : $133,849,357
Year 6 : $125,849,357
Year 7 : $125,849,357
Salary Average Commitment
Year 4 : $134,849,357
Year 5 : $133,849,357
Year 6 : $125,849,357
Year 7 : $125,849,357
Salary Cap with 1 Way Contract
Year 4 : $134,849,357
Year 5 : $133,849,357
Year 6 : $125,849,357
Year 7 : $125,849,357

Farm Players Salaries
Radek Faksa	$325,000 (2)
Scott Perunovich	$115,000 (2)
Gavin Brindley	$95,000 (6)
Luke Hughes	$92,500 (6)
Alexander Holtz	$91,833 (6)
Sean Farrell	$89,750 (6)
Reid Schaefer	$88,667 (6)
Tyler Boucher	$86,333 (6)
Rem Pitlick	$83,833 (6)
Frank Nazar	$83,833 (6)
Ryker Evans	$80,000 (4)
Ivan Prosvetov	$79,333 (6)
Paul Ludwinski	$77,500 (10)
Ryan McAllister	$77,500 (10)
Alexander Suzdalev	$77,500 (10)
Zion Nybeck	$77,500 (10)
Jakub Stancl	$77,500 (1)
Topi Ronni	$77,500 (10)
Martin Kaut	$77,500 (2)
Jere Innala	$77,500 (1)
Simon Robertson	$77,500 (10)
Dans Locmelis	$77,500 (10)
Jacob Melanson	$77,500 (10)
Nolan Allan	$77,500 (10)
Jimmy Snuggerud	$77,500 (10)
Logan Mailloux	$77,500 (2)
Ryan Chesley	$77,500 (10)
Luke Tuch	$77,500 (10)
Matthew Coronato	$77,500 (10)
Eetu Makiniemi	$77,500 (2)
Mattias Havelid	$77,500 (10)
Noah Warren	$77,500 (10)
Matthew Savoie	$77,500 (10)
Total Farm Players	33
Salary Commitment
Year 4 : $2,938,582
Year 5 : $2,783,582
Year 6 : $2,111,082
Year 7 : $2,111,082
Salary Average Commitment
Year 4 : $3,298,582
Year 5 : $3,143,582
Year 6 : $2,471,082
Year 7 : $2,471,082

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$96,404,309
Farm Players Total Salaries	$2,989,071
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
Current Bank Account	$69,692,694
Projected Bank Account	$69,692,694

Pro Players Salaries
Timo Meier (1 Way Contract)	$8,800,000 (10)
Bo Horvat (1 Way Contract)	$8,500,000 (10)
Mika Zibanejad (1 Way Contract)	$8,500,000 (10)
Tim Stutzle (1 Way Contract)	$8,350,000 (10)
Brady Skjei (1 Way Contract)	$7,000,000 (10)
Adam Henrique (1 Way Contract)	$5,825,000 (10)
Phillip Danault (1 Way Contract)	$5,500,000 (10)
Jonathan Marchessault (1 Way Contract)	$5,500,000 (10)
Jaccob Slavin (1 Way Contract)	$5,300,000 (10)
Yanni Gourde (1 Way Contract)	$5,166,667 (10)
Michael Bunting	$4,500,000 (6)
Mattias Samuelsson	$4,285,714 (10)
Jeremy Swayman	$3,475,000 (2)
Connor Clifton	$3,333,333 (6)
Nicolas Roy	$3,000,000 (10)
Evan Rodrigues	$3,000,000 (8)
Nicolas Hague	$2,294,150 (6)
Moritz Seider	$863,334 (6)
Isaak Phillips	$835,000 (6)
Jake Oettinger	$815,000 (6)
Cole Sillinger	$786,111 (6)
Matthew Knies	$775,000 (2)
Total Pro Players	22
Salary Commitment
Year 4 : $96,404,309
Year 5 : $96,404,309
Year 6 : $92,154,309
Year 7 : $92,154,309
Salary Average Commitment
Year 4 : $96,404,309
Year 5 : $96,404,309
Year 6 : $92,154,309
Year 7 : $92,154,309
Salary Cap with 1 Way Contract
Year 4 : $96,404,309
Year 5 : $96,404,309
Year 6 : $92,154,309
Year 7 : $92,154,309

Farm Players Salaries
Cody Glass	$250,000 (4)
Carl Grundstrom	$130,000 (4)
Brett Leason	$105,000 (2)
Bobby Brink	$92,500 (6)
Filip Kral	$89,625 (4)
Arthur Kaliyev	$89,417 (6)
Calle Clang	$87,833 (6)
Raphael Lavoie	$87,413 (2)
Mattias Norlinder	$85,917 (6)
Akira Schmid	$85,083 (6)
Hugo Alnefelt	$85,033 (6)
Fraser Minten	$81,667 (6)
Logan Stanley	$81,417 (6)
Zac Jones	$81,250 (4)
Brayden Tracey	$80,500 (6)
Semyon Der-Arguchintsev	$80,000 (2)
Yegor Afanasyev	$78,917 (6)
Santeri Hatakka	$77,500 (1)
Zayde Wisdom	$77,500 (2)
Tyler Madden	$77,500 (6)
Mason Beaupit	$77,500 (9)
Grigori Denisenko	$77,500 (4)
Brandon Lisowsky	$77,500 (10)
Corson Ceulemans	$77,500 (10)
David Spacek	$77,500 (10)
Filip Bystedt	$77,500 (10)
Ivan Morozov	$77,500 (10)
Liam Ohgren	$77,500 (4)
Owen Pickering	$77,500 (10)
Tristan Broz	$77,500 (10)
Zachary L'Heureux	$77,500 (10)
Joel Hofer	$77,500 (4)
Taylor Gauthier	$77,500 (1)
Alex Cotton	$77,500 (1)
Total Farm Players	34
Salary Commitment
Year 4 : $2,989,072
Year 5 : $2,756,572
Year 6 : $2,406,659
Year 7 : $2,406,659
Salary Average Commitment
Year 4 : $3,191,572
Year 5 : $2,959,072
Year 6 : $2,609,159
Year 7 : $2,609,159

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$129,736,190
Farm Players Total Salaries	$3,950,833
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
Current Bank Account	$41,167,456
Projected Bank Account	$41,167,456

Pro Players Salaries
Rasmus Dahlin (1 Way Contract)	$11,000,000 (10)
Darnell Nurse (1 Way Contract)	$9,250,000 (10)
Mathew Barzal (1 Way Contract)	$9,150,000 (10)
Dougie Hamilton (1 Way Contract)	$9,000,000 (10)
-1 Way Contract Salary Cap :	$9,000,000
Mark Scheifele (1 Way Contract)	$8,500,000 (10)
Ilya Sorokin (1 Way Contract)	$8,250,000 (10)
Brady Tkachuk (1 Way Contract)	$8,205,714 (10)
J.T. Miller (1 Way Contract)	$8,000,000 (10)
Jack Hughes (1 Way Contract)	$8,000,000 (10)
Thomas Chabot (1 Way Contract)	$8,000,000 (10)
Owen Tippett (1 Way Contract)	$6,200,000 (10)
Zach Hyman (1 Way Contract)	$5,500,000 (10)
Joel Farabee (1 Way Contract)	$5,000,000 (10)
-1 Way Contract Salary Cap :	$5,000,000
Mason Marchment	$4,500,000 (8)
Evan Bouchard	$3,900,000 (4)
Nick Paul	$3,150,000 (10)
Scott Laughton	$3,000,000 (10)
Colton Sissons	$2,857,143 (10)
Martin Fehervary	$2,675,000 (6)
Morgan Frost	$2,100,000 (4)
Trevor van Riemsdyk	$1,000,000 (2)
Ukko-Pekka Luukkonen	$923,333 (6)
Mark Giordano	$800,000 (4)
Andrew Mangiapane	$775,000 (2)
Total Pro Players	24
Salary Commitment
Year 4 : $129,736,190
Year 5 : $129,736,190
Year 6 : $127,961,190
Year 7 : $127,961,190
Salary Average Commitment
Year 4 : $129,736,190
Year 5 : $129,736,190
Year 6 : $127,961,190
Year 7 : $127,961,190
Salary Cap with 1 Way Contract
Year 4 : $129,736,190
Year 5 : $129,736,190
Year 6 : $127,961,190
Year 7 : $127,961,190

Farm Players Salaries
Jesperi Kotkaniemi	$482,000 (10)
Thomas Novak	$350,000 (6)
Frederik Andersen	$340,000 (4)
Kirby Dach	$336,250 (8)
Barrett Hayton	$177,500 (4)
Ryan McLeod	$140,000 (2)
Ty Smith	$95,000 (6)
Sam Colangelo	$92,500 (4)
Justin Barron	$92,500 (6)
Ryan Johnson	$92,500 (4)
Nikita Chibrikov	$87,583 (6)
Scott Morrow	$87,000 (2)
Vincent Iorio	$87,000 (2)
Nolan Foote	$86,333 (6)
Stanislav Svozil	$82,500 (6)
Robin Salo	$80,000 (4)
Nicholas Robertson	$79,667 (6)
Sonny Milano	$77,500 (1)
Liam Foudy	$77,500 (4)
Daniil Gushchin	$77,500 (10)
Carl Lindblom	$77,500 (9)
Danny Zhilkin	$77,500 (10)
Vasily Podkolzin	$77,500 (2)
Emil Bemstrom	$77,500 (2)
Dylan Garand	$77,500 (9)
Francesco Arcuri	$77,500 (10)
Jack Hughes 22	$77,500 (10)
Justin Robidas	$77,500 (10)
Ty Voit	$77,500 (10)
Jack Devine	$77,500 (10)
Thomas Milic	$77,500 (9)
Owen Allard	$77,500 (10)
Total Farm Players	32
Salary Commitment
Year 4 : $3,950,833
Year 5 : $3,873,333
Year 6 : $3,404,333
Year 7 : $3,404,333
Salary Average Commitment
Year 4 : $3,947,083
Year 5 : $3,869,583
Year 6 : $3,400,583
Year 7 : $3,400,583

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

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 - %