LNVHV - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	8000 - $85 - 7 468 - 93,35%
Level 2:	6000 - $49 - 5 373 - 89,54%
Level 3:	3000 - $20 - 2 572 - 85,74%
Level 4:	5000 - $12 - 4 611 - 92,23%
Luxury :	1000 - $165 - 990 - 99,03%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $33 - 1 891 - 94,56%
Farm Level 2:	1000 - $16 - 941 - 94,08%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	21 014 - 91,37%
Average Income per Game	$1,682,235
Year to Date Revenue	$30,280,224
Farm
Home Games Left	23
Average Attendance - %	2 832 - 94,40%
Average Income per Game	$115,424
Year to Date Revenue	$2,077,624
Expense
Pro Players Total Salaries	$75,400,000
Farm Players Total Salaries	$4,170,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,903,943
Farm Year To Date Expenses	$1,642,282
Pro Salary Cap To Date	$32,792,040
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,691,397
Farm Estimated Season Revenue	$2,654,742
Pro Remaining Season Days	106
Pro Expenses Per Days	$410,270
Pro Estimated Expenses	$43,488,620
Farm Remaining Season Days	106
Farm Expenses Per Days	$23,081
Farm Estimated Expenses	$2,446,586
Estimated Season Expenses	$45,935,206
Season Salary Cap	$75,400,000
Estimate Under Maximum Salary Cap of $78,000,000	$2,600,000
Estimate Over Minimum Salary Cap of $0	$75,400,000
Current Bank Account	$41,908,396
Projected Bank Account	$37,319,329

Pro Players Salaries
Tyson Barrie	$7,500,000 (1)
Viktor Arvidsson	$7,000,000 (2)
Joonas Korpisalo	$6,750,000 (3)
Nikolaj Ehlers	$6,500,000 (1)
Tyler Toffoli	$6,000,000 (2)
Travis Konecny	$5,500,000 (1)
Ethan Bear	$5,000,000 (2)
Ondrej Palat	$5,000,000 (1)
Alex Killorn	$5,000,000 (1)
Dylan Strome	$4,000,000 (1)
Mario Ferraro	$3,500,000 (2)
Gabriel Carlsson	$3,000,000 (2)
Mathieu Joseph	$3,000,000 (1)
John Hayden (Out of Payroll)	$1,800,000 (1)
J.T. Compher	$1,700,000 (1)
Magnus Paajarvi	$1,200,000 (2)
Shane Prince	$1,150,000 (1)
Connor Ingram	$900,000 (2)
Brandon Tanev	$900,000 (1)
Gustav Lindstrom	$900,000 (1)
Timothy Liljegren	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $77,200,000
Year 17 : $33,350,000
Year 18 : $6,750,000
Year 19 : $0
Salary Average Commitment
Year 16 : $77,200,000
Year 17 : $33,350,000
Year 18 : $6,750,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $77,200,000
Year 17 : $33,350,000
Year 18 : $6,750,000
Year 19 : $0

Farm Players Salaries
Bobby Brink	$900,000 (3)
Jalen Chatfield	$250,000 (3)
Jaycob Megna	$200,000 (2)
Joseph Blandisi	$170,000 (2)
Magnus Hellberg	$160,000 (3)
Andrei Svetlakov	$150,000 (3)
Adam Clendening	$150,000 (3)
Alexander Burmistrov	$130,000 (1)
Griffin Reinhart	$130,000 (1)
Ian McCoshen	$130,000 (1)
Andreas Soderberg	$130,000 (2)
Gerald Mayhew	$130,000 (1)
Kalle Kossila	$120,000 (3)
Tim Wahlgren	$120,000 (3)
Adam Samuelsson	$100,000 (3)
Ian Mitchell	$90,000 (2)
Cal O'Reilly	$80,000 (1)
Benjamin Baumgartner	$75,000 (3)
Servac Petrovsky	$75,000 (3)
Kirill Ustimenko	$75,000 (2)
Brandon Lisowsky	$75,000 (2)
Ruslan Gazizov	$75,000 (2)
Lucas Edmonds	$75,000 (2)
Daniel Kurovsky	$75,000 (1)
Pavel Koltygin	$75,000 (1)
Filip Berglund	$75,000 (1)
David Bernhardt	$75,000 (1)
Marcus Davidsson	$75,000 (1)
Tobias Eder	$70,000 (1)
Kyle Beach	$70,000 (1)
Niklas Lundstrom	$65,000 (1)
Total Farm Players	31
Salary Commitment
Year 16 : $4,170,000
Year 17 : $2,180,000
Year 18 : $1,290,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,170,000
Year 17 : $2,180,000
Year 18 : $1,290,000
Year 19 : $0

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - $85 - 7 509 - 93,87%
Level 2:	6000 - $50 - 5 570 - 92,83%
Level 3:	2000 - $21 - 2 000 - 100,00%
Level 4:	4000 - $14 - 4 000 - 100,00%
Luxury :	1000 - $175 - 843 - 84,30%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $28 - 1 922 - 96,12%
Farm Level 2:	1000 - $11 - 987 - 98,67%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	19 922 - 94,87%
Average Income per Game	$1,673,713
Year to Date Revenue	$30,126,837
Farm
Home Games Left	24
Average Attendance - %	2 909 - 96,97%
Average Income per Game	$96,378
Year to Date Revenue	$1,638,418
Expense
Pro Players Total Salaries	$77,750,000
Farm Players Total Salaries	$3,260,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,881,073
Farm Year To Date Expenses	$1,665,969
Pro Salary Cap To Date	$32,667,571
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,495,403
Farm Estimated Season Revenue	$2,313,061
Pro Remaining Season Days	106
Pro Expenses Per Days	$422,973
Pro Estimated Expenses	$44,835,138
Farm Remaining Season Days	106
Farm Expenses Per Days	$18,162
Farm Estimated Expenses	$1,925,172
Estimated Season Expenses	$46,760,310
Season Salary Cap	$77,750,000
Estimate Under Maximum Salary Cap of $78,000,000	$250,000
Estimate Over Minimum Salary Cap of $0	$77,750,000
Current Bank Account	$15,443,628
Projected Bank Account	$9,491,782

Pro Players Salaries
Ivan Provorov	$8,000,000 (5)
Sean Couturier	$7,500,000 (2)
Sean Bergenheim	$7,500,000 (2)
Yanni Gourde	$7,000,000 (1)
Dougie Hamilton	$6,750,000 (3)
Tristan Jarry	$6,000,000 (3)
Michael Matheson	$6,000,000 (3)
Jared McCann	$5,000,000 (1)
Mats Zuccarello (1 Way Contract)	$5,000,000 (3)
Robert Hagg	$5,000,000 (2)
Cedric Paquette	$3,500,000 (1)
Nick Paul	$2,500,000 (1)
Derek Grant (1 Way Contract)	$1,700,000 (2)
Sean Durzi	$900,000 (1)
Ilya Samsonov	$900,000 (1)
Nick Foligno	$900,000 (1)
Jesperi Kotkaniemi	$900,000 (2)
Kirby Dach	$900,000 (2)
Nick Jensen	$900,000 (1)
Owen Tippett	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,750,000
Year 17 : $56,150,000
Year 18 : $31,750,000
Year 19 : $8,000,000
Salary Average Commitment
Year 16 : $76,750,000
Year 17 : $55,150,000
Year 18 : $30,750,000
Year 19 : $8,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,750,000
Year 17 : $56,150,000
Year 18 : $31,750,000
Year 19 : $8,000,000

Farm Players Salaries
Michael Hutchinson	$250,000 (3)
Connor Brown (Out of Payroll)	$200,000 (1)
Reese Johnson	$200,000 (1)
Chris Tierney	$200,000 (1)
Chris Bigras	$200,000 (3)
Kevin Labanc (Out of Payroll)	$180,000 (1)
Radim Zohorna (Out of Payroll)	$170,000 (1)
Slater Koekkoek (Out of Payroll)	$170,000 (1)
Fredrik Claesson	$150,000 (1)
Justin Dowling	$130,000 (1)
Rocco Grimaldi	$130,000 (2)
Michael Sgarbossa	$130,000 (2)
Glenn Gawdin	$130,000 (2)
Jakob Lilja	$130,000 (1)
Jyrki Jokipakka	$125,000 (1)
Eric Florchuk	$120,000 (2)
Tyler Beskorowany	$120,000 (2)
Jhonas Enroth	$120,000 (1)
Boris Katchouk	$90,000 (1)
Kevin Bahl	$90,000 (3)
Nikolai Glukhov	$90,000 (1)
Ryker Evans	$90,000 (1)
Antti Suomela	$90,000 (1)
Dakota Mermis	$90,000 (1)
Brian Ferlin	$90,000 (1)
Kevin Roy	$80,000 (1)
Timothy Gettinger	$75,000 (1)
Brandon Gignac	$75,000 (1)
Ronald Attard	$75,000 (2)
Raphael Bussieres	$70,000 (1)
Gustav Bouramman	$70,000 (2)
Dennis Yan	$50,000 (2)
Total Farm Players	32
Salary Commitment
Year 16 : $3,980,000
Year 17 : $1,365,000
Year 18 : $540,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,980,000
Year 17 : $1,365,000
Year 18 : $540,000
Year 19 : $0

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - $70 - 7 705 - 96,31%
Level 2:	6000 - $40 - 5 782 - 96,37%
Level 3:	3000 - $20 - 2 640 - 87,99%
Level 4:	5000 - $15 - 4 440 - 88,80%
Luxury :	1500 - $90 - 1 193 - 79,51%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $40 - 1 367 - 68,34%
Farm Level 2:	1000 - $20 - 629 - 62,94%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	21 760 - 92,59%
Average Income per Game	$1,436,209
Year to Date Revenue	$25,851,759
Farm
Home Games Left	23
Average Attendance - %	1 996 - 66,54%
Average Income per Game	$100,216
Year to Date Revenue	$1,803,884
Expense
Pro Players Total Salaries	$78,000,000
Farm Players Total Salaries	$5,592,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,604,303
Farm Year To Date Expenses	$1,857,001
Pro Salary Cap To Date	$32,390,832
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,032,803
Farm Estimated Season Revenue	$2,304,963
Pro Remaining Season Days	106
Pro Expenses Per Days	$424,324
Pro Estimated Expenses	$44,978,344
Farm Remaining Season Days	106
Farm Expenses Per Days	$30,770
Farm Estimated Expenses	$3,261,620
Estimated Season Expenses	$48,239,964
Season Salary Cap	$78,000,000
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$78,000,000
Current Bank Account	$2,552,392
Projected Bank Account	($10,349,806)

Pro Players Salaries
Nathan MacKinnon	$10,500,000 (4)
Carey Price	$9,250,000 (1)
David Pastrnak	$8,000,000 (1)
Elias Pettersson	$8,000,000 (1)
Cale Makar	$6,650,000 (1)
Joel Eriksson Ek	$6,000,000 (1)
Noah Hanifin	$5,400,000 (2)
Chandler Stephenson	$4,500,000 (2)
Blake Coleman	$4,000,000 (2)
Nicolas Roy	$3,000,000 (1)
Jakob Silfverberg	$2,500,000 (1)
Mikhail Grigorenko	$2,000,000 (1)
Travis Boyd	$1,800,000 (1)
Andrew Desjardins	$1,100,000 (2)
Thomas Harley	$900,000 (3)
Cam Fowler	$900,000 (1)
Juuso Valimaki	$900,000 (2)
Brenden Dillon	$900,000 (1)
Philipp Grubauer	$900,000 (1)
Daniel Carr	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $78,000,000
Year 17 : $27,300,000
Year 18 : $11,400,000
Year 19 : $10,500,000
Salary Average Commitment
Year 16 : $76,000,000
Year 17 : $25,300,000
Year 18 : $11,400,000
Year 19 : $10,500,000
Salary Cap with 1 Way Contract
Year 16 : $78,000,000
Year 17 : $27,300,000
Year 18 : $11,400,000
Year 19 : $10,500,000

Farm Players Salaries
David Desharnais	$900,000 (1)
Jordan Szwarz	$800,000 (1)
Sergey Tolchinsky	$200,000 (2)
Sam Lafferty	$200,000 (2)
Dominic Toninato	$172,500 (2)
Steven Lorentz	$170,000 (1)
Vyacheslav Leshchenko	$170,000 (2)
Tomas Nosek	$170,000 (2)
Lukas Sedlak	$170,000 (2)
Sebastian Aho (DEF)	$170,000 (1)
Jacob Peterson	$170,000 (1)
Malcolm Subban	$160,000 (1)
Victor Antipin	$150,000 (3)
Tyler Cuma	$125,000 (1)
Linden Vey	$125,000 (2)
Matt Bartkowski	$125,000 (1)
Dan Sexton	$110,000 (2)
Teemu Pulkkinen	$110,000 (2)
Michal Repik	$110,000 (2)
Seth Griffith	$110,000 (2)
Jaroslav Janus	$105,000 (2)
Danick Paquette	$100,000 (2)
Alexis Binner	$100,000 (2)
Mark Katic	$100,000 (2)
Jordan Schroeder	$90,000 (1)
Sam Malinski	$90,000 (1)
Victor Mete	$90,000 (1)
Joseph Veleno	$90,000 (2)
Kaedan Korczak	$90,000 (3)
Jack Mcbain	$90,000 (2)
Kevin Gravel	$80,000 (1)
Nico Gross	$75,000 (3)
Brent Moran	$75,000 (1)
Total Farm Players	33
Salary Commitment
Year 16 : $5,592,500
Year 17 : $2,547,500
Year 18 : $315,000
Year 19 : $0
Salary Average Commitment
Year 16 : $5,592,500
Year 17 : $2,547,500
Year 18 : $315,000
Year 19 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - $90 - 7 395 - 92,43%
Level 2:	6000 - $60 - 4 301 - 71,68%
Level 3:	3000 - $40 - 1 634 - 54,46%
Level 4:	4000 - $30 - 2 703 - 67,58%
Luxury :	1500 - $170 - 837 - 55,83%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - $40 - 1 353 - 67,66%
Farm Level 2:	1000 - $25 - 501 - 50,08%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	16 870 - 74,98%
Average Income per Game	$1,745,818
Year to Date Revenue	$33,170,543
Farm
Home Games Left	23
Average Attendance - %	1 854 - 61,80%
Average Income per Game	$99,309
Year to Date Revenue	$1,787,569
Expense
Pro Players Total Salaries	$71,340,000
Farm Players Total Salaries	$5,475,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$31,723,018
Farm Year To Date Expenses	$2,054,858
Pro Salary Cap To Date	$31,509,520
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,407,997
Farm Estimated Season Revenue	$2,284,116
Pro Remaining Season Days	106
Pro Expenses Per Days	$388,324
Pro Estimated Expenses	$41,162,344
Farm Remaining Season Days	106
Farm Expenses Per Days	$30,135
Farm Estimated Expenses	$3,194,310
Estimated Season Expenses	$44,356,654
Season Salary Cap	$71,340,000
Estimate Under Maximum Salary Cap of $78,000,000	$6,660,000
Estimate Over Minimum Salary Cap of $0	$71,340,000
Current Bank Account	$59,082,668
Projected Bank Account	$55,418,127

Pro Players Salaries
Evander Kane	$8,500,000 (5)
Sergei Bobrovsky	$7,000,000 (1)
Kyle Turris	$7,000,000 (2)
Ryan Strome	$7,000,000 (2)
Mattias Ekholm	$6,265,000 (3)
Alexander Semin (Out of Payroll)	$6,000,000 (2)
Dmitri Orlov	$5,925,000 (2)
Christian Dvorak	$5,500,000 (1)
Xavier Ouellet	$4,000,000 (2)
Alexander Barabanov	$3,000,000 (1)
Teddy Blueger	$2,500,000 (3)
Scott Wedgewood	$2,375,000 (1)
Brendan Lemieux	$2,350,000 (2)
Maxim Mamin	$2,000,000 (1)
Tom Kuhnhackl	$1,525,000 (3)
Zach Whitecloud	$1,500,000 (1)
Marcus Sorensen	$1,300,000 (3)
Alex Iafallo	$900,000 (1)
Logan Stanley	$900,000 (1)
Jake Bean	$900,000 (1)
Sean Kuraly	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $77,340,000
Year 17 : $52,365,000
Year 18 : $20,090,000
Year 19 : $8,500,000
Salary Average Commitment
Year 16 : $73,840,000
Year 17 : $48,865,000
Year 18 : $16,590,000
Year 19 : $5,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,340,000
Year 17 : $52,365,000
Year 18 : $20,090,000
Year 19 : $8,500,000

Farm Players Salaries
Juuso Parssinen	$900,000 (1)
Jack Campbell	$252,500 (3)
Colin Blackwell	$252,500 (3)
Brock McGinn	$250,000 (2)
Alex Kerfoot	$247,500 (3)
Austin Watson	$242,500 (3)
Jayson Megna	$185,000 (1)
Simon Despres	$167,500 (2)
Leo Komarov	$155,000 (1)
Alexei Marchenko	$152,500 (3)
Brandon Duhaime	$150,000 (2)
Maxime Lagace	$145,000 (2)
Cameron Gaunce	$145,000 (1)
Taylor Fedun	$140,000 (1)
Ryan Murphy	$140,000 (3)
Matt Puempel	$137,500 (3)
Patrick Sieloff	$137,500 (2)
Miikka Salomaki	$137,500 (2)
Carter Rowney	$132,500 (2)
Peter Holland	$130,000 (3)
Luke Adam	$130,000 (1)
Lucas Lessio	$115,000 (2)
Sergey Kalinin	$115,000 (3)
Jakub Jerabek	$115,000 (2)
Tyler Wotherspoon	$110,000 (2)
Mark Borowiecki	$110,000 (2)
Daniel Audette	$110,000 (1)
Jack Rathbone	$90,000 (2)
Benoit-Olivier Groulx	$90,000 (3)
Brayden Pachal	$90,000 (3)
Kole Lind	$75,000 (2)
Grigori Denisenko	$75,000 (3)
Edwin Minney	$50,000 (1)
Total Farm Players	33
Salary Commitment
Year 16 : $5,475,000
Year 17 : $3,660,000
Year 18 : $1,925,000
Year 19 : $0
Salary Average Commitment
Year 16 : $5,475,000
Year 17 : $3,660,000
Year 18 : $1,925,000
Year 19 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - $92 - 6 118 - 76,47%
Level 2:	6000 - $57 - 5 467 - 91,11%
Level 3:	3000 - $26 - 2 422 - 80,72%
Level 4:	5000 - $21 - 4 230 - 84,61%
Luxury :	1500 - $133 - 1 089 - 72,59%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $38 - 1 420 - 70,99%
Farm Level 2:	1000 - $17 - 757 - 75,74%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	19 325 - 82,24%
Average Income per Game	$1,686,321
Year to Date Revenue	$30,353,782
Farm
Home Games Left	23
Average Attendance - %	2 177 - 72,58%
Average Income per Game	$99,579
Year to Date Revenue	$1,792,418
Expense
Pro Players Total Salaries	$70,100,000
Farm Players Total Salaries	$3,165,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$30,189,188
Farm Year To Date Expenses	$1,038,530
Pro Salary Cap To Date	$29,975,669
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,785,388
Farm Estimated Season Revenue	$2,290,312
Pro Remaining Season Days	106
Pro Expenses Per Days	$381,622
Pro Estimated Expenses	$40,451,932
Farm Remaining Season Days	106
Farm Expenses Per Days	$17,649
Farm Estimated Expenses	$1,870,794
Estimated Season Expenses	$42,322,726
Season Salary Cap	$70,100,000
Estimate Under Maximum Salary Cap of $78,000,000	$7,900,000
Estimate Over Minimum Salary Cap of $0	$70,100,000
Current Bank Account	$9,214,900
Projected Bank Account	$7,967,874

Pro Players Salaries
Jack Eichel	$9,650,000 (2)
Jamie Benn	$9,500,000 (1)
Darnell Nurse	$7,000,000 (4)
Brayden Schenn	$6,500,000 (3)
Adam Larsson	$6,500,000 (2)
Jonathan Drouin (Out of Payroll)	$6,500,000 (3)
Mackenzie Blackwood	$6,000,000 (2)
Ty Rattie	$4,500,000 (1)
Carson Soucy	$4,000,000 (2)
Ben Hutton	$2,500,000 (1)
Calvin Pickard	$2,500,000 (2)
Nicolas Aube-Kubel	$1,300,000 (1)
Victor Rask	$1,300,000 (1)
Marko Dano	$1,250,000 (1)
Patrick Russell	$1,200,000 (1)
Joachim Nermark	$1,000,000 (1)
Nick Holden	$900,000 (1)
Jason Zucker	$900,000 (1)
Isac Lundestrom	$900,000 (3)
Morgan Geekie	$900,000 (3)
Valtteri Puustinen (Out of Payroll)	$900,000 (1)
Kaiden Guhle	$900,000 (3)
Shane Pinto	$900,000 (3)
Total Pro Players	23
Salary Commitment
Year 16 : $77,500,000
Year 17 : $52,250,000
Year 18 : $23,600,000
Year 19 : $7,000,000
Salary Average Commitment
Year 16 : $86,200,009
Year 17 : $52,250,000
Year 18 : $23,600,000
Year 19 : $7,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,500,000
Year 17 : $52,250,000
Year 18 : $23,600,000
Year 19 : $7,000,000

Farm Players Salaries
Peter Cehlarik	$1,100,000 (1)
Casey DeSmith	$180,000 (1)
Matt Donovan	$100,000 (1)
Mikael Wikstrand	$100,000 (1)
Nicolas Kerdiles (Out of Payroll)	$100,000 (1)
Shawn Lalonde	$100,000 (1)
Austen Brassard	$90,000 (1)
Luke Philp	$90,000 (1)
Keaton Ellerby	$90,000 (1)
TJ Brennan	$80,000 (1)
Olivier Archambault	$80,000 (1)
Petter Granberg	$80,000 (1)
Keegan Iverson	$80,000 (1)
John Quenneville	$80,000 (1)
Cole Fonstad	$75,000 (3)
Linus Lindstrom	$75,000 (2)
Frederic Allard	$75,000 (2)
Maxime Lajoie	$75,000 (2)
Brandon Halverson	$75,000 (1)
Josh Brook	$75,000 (2)
Jack Kopacka	$75,000 (2)
Eemeli Rasanen	$75,000 (2)
Grant Mismash	$75,000 (2)
Juuso Ikonen	$70,000 (3)
Samuel Kurker	$70,000 (2)
Jake Paterson	$50,000 (2)
Sebastian Collberg	$50,000 (2)
Total Farm Players	27
Salary Commitment
Year 16 : $3,265,000
Year 17 : $840,000
Year 18 : $145,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,265,000
Year 17 : $840,000
Year 18 : $145,000
Year 19 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - $75 - 7 686 - 96,07%
Level 2:	6000 - $55 - 5 480 - 91,33%
Level 3:	3000 - $35 - 1 839 - 61,30%
Level 4:	5000 - $15 - 4 552 - 91,04%
Luxury :	1000 - $100 - 1 000 - 100,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $15 - 2 000 - 99,98%
Farm Level 2:	1000 - $9 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	20 557 - 89,38%
Average Income per Game	$1,599,087
Year to Date Revenue	$28,783,557
Farm
Home Games Left	24
Average Attendance - %	3 000 - 99,99%
Average Income per Game	$58,102
Year to Date Revenue	$987,736
Expense
Pro Players Total Salaries	$77,300,000
Farm Players Total Salaries	$3,150,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,970,292
Farm Year To Date Expenses	$1,471,420
Pro Salary Cap To Date	$32,756,770
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,778,990
Farm Estimated Season Revenue	$1,394,451
Pro Remaining Season Days	106
Pro Expenses Per Days	$420,541
Pro Estimated Expenses	$44,577,346
Farm Remaining Season Days	106
Farm Expenses Per Days	$17,568
Farm Estimated Expenses	$1,862,208
Estimated Season Expenses	$46,439,554
Season Salary Cap	$77,300,000
Estimate Under Maximum Salary Cap of $78,000,000	$700,000
Estimate Over Minimum Salary Cap of $0	$77,300,000
Current Bank Account	$31,859,954
Projected Bank Account	$23,593,841

Pro Players Salaries
Jonathan Toews	$9,650,000 (1)
Jakub Voracek	$8,500,000 (2)
Anthony Cirelli	$8,250,000 (3)
Frederik Andersen	$7,500,000 (2)
John Klingberg	$7,000,000 (4)
Zach Boychuk	$6,500,000 (1)
Alexander Radulov	$6,000,000 (2)
Nicolas Hague	$4,500,000 (3)
Adam Lowry	$4,000,000 (2)
Matt Roy	$3,000,000 (1)
Caleb Jones	$3,000,000 (1)
Trevor Moore	$2,500,000 (2)
Wyatt Johnston	$900,000 (3)
Joel Hofer	$900,000 (3)
Andrew Peeke	$900,000 (1)
Johnathan Kovacevic	$900,000 (1)
Casey Cizikas	$900,000 (1)
Dawson Mercer	$900,000 (1)
Dmitry Zavgorodniy	$750,000 (1)
Albin Grewe	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,300,000
Year 17 : $50,800,000
Year 18 : $21,550,000
Year 19 : $7,000,000
Salary Average Commitment
Year 16 : $73,550,000
Year 17 : $47,450,000
Year 18 : $20,550,000
Year 19 : $6,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,300,000
Year 17 : $50,800,000
Year 18 : $21,550,000
Year 19 : $7,000,000

Farm Players Salaries
Jesper Pettersson (Out of Payroll)	$170,000 (1)
Maxim Letunov	$170,000 (1)
Mark Friedman	$170,000 (1)
Xavier Simoneau	$150,000 (1)
Adam Erne	$130,000 (2)
Marcus Hogberg	$130,000 (1)
Alexander Dergachyov	$130,000 (1)
Brendan Gaunce	$130,000 (1)
Mark McNeill	$120,000 (1)
Dylan Blujus	$120,000 (2)
Juho Lammikko	$120,000 (2)
Oscar Lindberg	$120,000 (2)
Tim Heed	$120,000 (1)
Lucas Carlsson	$110,000 (2)
Ethan Werek	$100,000 (1)
David Musil	$100,000 (1)
Taylor Beck	$100,000 (1)
Morgan Barron	$90,000 (2)
Alexander Alexeyev	$90,000 (3)
Oliver Okuliar	$90,000 (2)
Philipp Kurashev	$90,000 (1)
Jordan Harris (Out of Payroll)	$90,000 (2)
Brandon Whitney	$90,000 (1)
Kyle Capobianco	$90,000 (1)
Simon Fernholm	$90,000 (1)
Aapeli Rasanen	$75,000 (1)
Roby Jarventie	$75,000 (3)
Reilly Walsh	$75,000 (2)
Francesco Lapenna	$75,000 (1)
Dylan Sadowy	$70,000 (1)
Brad Morrison	$70,000 (2)
Robin Kovacs	$60,000 (1)
Total Farm Players	32
Salary Commitment
Year 16 : $3,410,000
Year 17 : $1,180,000
Year 18 : $165,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,410,000
Year 17 : $1,180,000
Year 18 : $165,000
Year 19 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - $100 - 5 635 - 80,51%
Level 2:	5000 - $60 - 4 358 - 87,16%
Level 3:	2000 - $35 - 1 893 - 94,65%
Level 4:	4000 - $20 - 3 995 - 99,88%
Luxury :	1000 - $200 - 726 - 72,60%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $35 - 1 563 - 78,13%
Farm Level 2:	1000 - $15 - 962 - 96,24%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	16 607 - 87,41%
Average Income per Game	$1,607,572
Year to Date Revenue	$28,936,301
Farm
Home Games Left	23
Average Attendance - %	2 525 - 84,17%
Average Income per Game	$102,998
Year to Date Revenue	$1,853,962
Expense
Pro Players Total Salaries	$72,400,000
Farm Players Total Salaries	$2,840,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$31,608,108
Farm Year To Date Expenses	$1,277,886
Pro Salary Cap To Date	$31,394,572
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,974,162
Farm Estimated Season Revenue	$2,368,951
Pro Remaining Season Days	106
Pro Expenses Per Days	$394,054
Pro Estimated Expenses	$41,769,724
Farm Remaining Season Days	106
Farm Expenses Per Days	$15,892
Farm Estimated Expenses	$1,684,552
Estimated Season Expenses	$43,454,276
Season Salary Cap	$72,400,000
Estimate Under Maximum Salary Cap of $78,000,000	$5,600,000
Estimate Over Minimum Salary Cap of $0	$72,400,000
Current Bank Account	$43,873,475
Projected Bank Account	$39,762,312

Pro Players Salaries
Leon Draisaitl	$9,500,000 (1)
Steve Mason	$7,500,000 (1)
Andrei Svechnikov	$7,500,000 (2)
Tyler Ennis	$6,500,000 (2)
TJ Brodie	$6,500,000 (3)
Ryan Graves	$6,500,000 (5)
Conor Sheary	$5,500,000 (2)
Brian Dumoulin	$4,500,000 (1)
Derek Forbort	$3,500,000 (1)
Jason Dickinson	$3,000,000 (1)
Kevin Lankinen	$3,000,000 (1)
Mark Jankowski (Out of Payroll)	$2,000,000 (1)
Tyler Pitlick	$1,700,000 (2)
Ryan Poehling	$900,000 (2)
Robert Thomas	$900,000 (1)
Tim Stutzle	$900,000 (2)
Nicolas Meloche	$900,000 (1)
Isaac Ratcliffe	$900,000 (1)
Gustav Nyquist	$900,000 (1)
Brandon Montour	$900,000 (1)
Matias Maccelli	$900,000 (3)
Total Pro Players	21
Salary Commitment
Year 16 : $74,400,000
Year 17 : $36,900,000
Year 18 : $13,900,000
Year 19 : $6,500,000
Salary Average Commitment
Year 16 : $71,550,000
Year 17 : $34,050,000
Year 18 : $13,400,000
Year 19 : $6,500,000
Salary Cap with 1 Way Contract
Year 16 : $74,400,000
Year 17 : $36,900,000
Year 18 : $13,900,000
Year 19 : $6,500,000

Farm Players Salaries
Mirco Mueller	$180,000 (1)
Scott Harrington	$175,000 (2)
Jeremy Smith	$135,000 (2)
Alexander Petrovic	$130,000 (2)
Ryan Dzingel	$130,000 (2)
Justin Pogge	$125,000 (1)
Nikita Gusev	$120,000 (3)
Connor Dewar	$120,000 (2)
Stuart Percy	$120,000 (3)
Vladimir Sobotka	$105,000 (1)
Nicolas Deschamps	$100,000 (2)
Ben Maxwell (Out of Payroll)	$100,000 (2)
Curtis Valk	$100,000 (1)
Niklas Tikkinen	$100,000 (2)
Geoff Platt	$100,000 (1)
Dennis Gilbert	$100,000 (1)
Dalton Smith	$100,000 (2)
David Warsofsky	$100,000 (2)
Sergey Zborovskiy	$90,000 (2)
Walteri Merela	$90,000 (1)
Emile Poirier	$90,000 (2)
Artem Artemov	$80,000 (2)
Miles Gendron	$80,000 (1)
Ivan Lodnia	$75,000 (3)
Dylan Ferguson	$75,000 (3)
Matt Filipe	$75,000 (1)
Kasper Bjorkqvist	$75,000 (1)
Matej Stransky	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 16 : $2,940,000
Year 17 : $1,840,000
Year 18 : $390,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,930,000
Year 17 : $1,830,000
Year 18 : $390,000
Year 19 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - $82 - 7 365 - 92,06%
Level 2:	5000 - $60 - 4 439 - 88,79%
Level 3:	2000 - $35 - 1 953 - 97,64%
Level 4:	4000 - $22 - 3 807 - 95,18%
Luxury :	1000 - $175 - 854 - 85,37%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $30 - 1 669 - 83,43%
Farm Level 2:	1000 - $15 - 958 - 95,80%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	18 418 - 92,09%
Average Income per Game	$1,619,802
Year to Date Revenue	$29,156,444
Farm
Home Games Left	23
Average Attendance - %	2 627 - 87,55%
Average Income per Game	$105,134
Year to Date Revenue	$1,892,406
Expense
Pro Players Total Salaries	$75,350,000
Farm Players Total Salaries	$3,255,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,116,745
Farm Year To Date Expenses	$1,448,282
Pro Salary Cap To Date	$31,903,256
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,255,456
Farm Estimated Season Revenue	$2,418,074
Pro Remaining Season Days	106
Pro Expenses Per Days	$410,000
Pro Estimated Expenses	$43,460,000
Farm Remaining Season Days	106
Farm Expenses Per Days	$18,135
Farm Estimated Expenses	$1,922,310
Estimated Season Expenses	$45,382,310
Season Salary Cap	$75,350,000
Estimate Under Maximum Salary Cap of $78,000,000	$2,650,000
Estimate Over Minimum Salary Cap of $0	$75,350,000
Current Bank Account	($2,781,224)
Projected Bank Account	($8,490,004)

Pro Players Salaries
Jordan Staal	$8,000,000 (3)
Jonathan Quick	$7,000,000 (1)
Max Domi	$6,500,000 (4)
David Savard	$6,000,000 (3)
Anders Lee	$6,000,000 (4)
Anthony Beauvillier	$5,500,000 (1)
Brady Skjei	$5,000,000 (3)
Danton Heinen	$5,000,000 (2)
Oliver Bjorkstrand	$4,500,000 (1)
Philippe Myers	$4,000,000 (2)
Seth Jones	$3,500,000 (1)
Jordan Martinook	$3,000,000 (1)
Erik Brannstrom	$2,500,000 (1)
Dominik Kubalik	$2,500,000 (1)
Sam Bennett	$2,000,000 (1)
Kyle Palmieri	$900,000 (1)
Cody Glass	$900,000 (2)
Braden Schneider	$900,000 (2)
Anton Lundell	$900,000 (1)
Jakub Skarek	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 16 : $75,350,000
Year 17 : $43,050,000
Year 18 : $32,250,000
Year 19 : $12,500,000
Salary Average Commitment
Year 16 : $73,100,000
Year 17 : $41,050,000
Year 18 : $30,250,000
Year 19 : $12,500,000
Salary Cap with 1 Way Contract
Year 16 : $75,350,000
Year 17 : $43,050,000
Year 18 : $32,250,000
Year 19 : $12,500,000

Farm Players Salaries
Chris Driedger	$300,000 (4)
Ryan Reaves	$250,000 (2)
Denis Gurianov	$180,000 (1)
Nathan Beaulieu	$170,000 (2)
Connor Carrick (Out of Payroll)	$170,000 (2)
Hunter Shinkaruk	$150,000 (1)
Charles Hudon	$150,000 (2)
Parker Kelly	$130,000 (1)
Josh Leivo	$120,000 (3)
Michael Downing	$120,000 (3)
Kirill Kabanov	$100,000 (1)
Mark Arcobello	$100,000 (2)
Chris Bourque	$100,000 (1)
Walker Duehr	$90,000 (1)
Robin Figren	$90,000 (1)
Timo Pielmeier	$90,000 (2)
Chris Wideman	$90,000 (1)
Corban Knight	$90,000 (2)
Simon Hjalmarsson	$90,000 (1)
Albert Yarullin	$90,000 (1)
Linus Arnesson	$80,000 (3)
Ian Scott	$75,000 (2)
Greg Meireles	$75,000 (2)
Ronald Brickey	$75,000 (2)
Artyom Minulin	$75,000 (2)
Ivan Muranov	$75,000 (3)
Ty Lewis	$75,000 (1)
Joni Ikonen	$75,000 (2)
Vladislav Kamenev	$75,000 (1)
Filip Hallander	$75,000 (3)
Total Farm Players	30
Salary Commitment
Year 16 : $3,425,000
Year 17 : $2,165,000
Year 18 : $770,000
Year 19 : $300,000
Salary Average Commitment
Year 16 : $3,425,000
Year 17 : $2,165,000
Year 18 : $770,000
Year 19 : $300,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - $80 - 7 553 - 94,42%
Level 2:	5000 - $55 - 4 987 - 99,74%
Level 3:	2000 - $45 - 1 471 - 73,54%
Level 4:	4000 - $30 - 2 658 - 66,45%
Luxury :	1000 - $150 - 1 000 - 99,98%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 553 - 77,63%
Farm Level 2:	1000 - $15 - 970 - 96,99%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	17 669 - 88,34%
Average Income per Game	$1,691,186
Year to Date Revenue	$30,441,340
Farm
Home Games Left	23
Average Attendance - %	2 523 - 84,09%
Average Income per Game	$102,650
Year to Date Revenue	$1,847,698
Expense
Pro Players Total Salaries	$77,850,000
Farm Players Total Salaries	$2,915,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$33,242,992
Farm Year To Date Expenses	$1,315,701
Pro Salary Cap To Date	$33,029,475
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,897,268
Farm Estimated Season Revenue	$2,360,947
Pro Remaining Season Days	106
Pro Expenses Per Days	$423,514
Pro Estimated Expenses	$44,892,484
Farm Remaining Season Days	106
Farm Expenses Per Days	$16,297
Farm Estimated Expenses	$1,727,482
Estimated Season Expenses	$46,619,966
Season Salary Cap	$77,850,000
Estimate Under Maximum Salary Cap of $78,000,000	$150,000
Estimate Over Minimum Salary Cap of $0	$77,850,000
Current Bank Account	$22,228,557
Projected Bank Account	$16,866,806

Pro Players Salaries
Ryan Johansen	$8,000,000 (2)
Andre Burakowsky	$7,000,000 (2)
Matt Murray	$6,650,000 (1)
Mikhail Sergachev	$6,500,000 (4)
Chris Kreider	$6,500,000 (3)
Joe Pavelski	$6,500,000 (3)
David Perron	$6,000,000 (2)
Jacob Trouba	$6,000,000 (2)
Jussi Jokinen	$5,550,000 (1)
Travis Dermott	$4,000,000 (1)
Alexandre Carrier	$3,000,000 (1)
Andreas Johnsson	$3,000,000 (2)
Ryan Lindgren	$3,000,000 (1)
Lukas Dostal	$900,000 (2)
Klim Kostin	$900,000 (2)
Alexander Romanov	$900,000 (2)
Cam Atkinson	$900,000 (1)
Joakim Nordstrom	$900,000 (1)
Anton Slepyshev	$900,000 (1)
Cameron Morrison	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,850,000
Year 17 : $52,950,000
Year 18 : $19,500,000
Year 19 : $6,500,000
Salary Average Commitment
Year 16 : $75,800,000
Year 17 : $50,450,000
Year 18 : $17,000,000
Year 19 : $6,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,850,000
Year 17 : $52,950,000
Year 18 : $19,500,000
Year 19 : $6,500,000

Farm Players Salaries
Grant Hutton	$170,000 (1)
Mitchell Stephens	$150,000 (1)
Nicholas Merkley	$150,000 (1)
Alex Biega (Out of Payroll)	$130,000 (1)
Drake Caggiula	$130,000 (1)
Cory Conacher	$125,000 (1)
Steven Kampfer	$120,000 (2)
Sami Niku	$120,000 (3)
Mikhail Vorobyev	$120,000 (1)
Patrik Bartosak	$100,000 (1)
Andrej Nestrasil	$100,000 (3)
Connor Hurley	$100,000 (2)
Max Mccormick	$90,000 (2)
Alexandre Picard	$90,000 (2)
Paul Cotter	$90,000 (1)
Niklas Hansson	$90,000 (1)
Eddie Lack (Out of Payroll)	$90,000 (1)
Jordan Weal	$90,000 (3)
Andrej Sustr	$90,000 (1)
Pierre-Olivier Joseph	$90,000 (3)
Scott Kosmachuk	$90,000 (1)
Matt Murphy	$80,000 (1)
Taylor Cammarata	$80,000 (1)
Dryden Hunt	$80,000 (3)
Brandon Hickey	$80,000 (1)
Vladimir Kuznetsov	$75,000 (1)
Ty Smith	$75,000 (2)
Samuel Poulin	$75,000 (2)
Bryce Misley	$75,000 (3)
Ryan Fitzgerald	$50,000 (1)
Keaton Thompson	$50,000 (3)
Total Farm Players	31
Salary Commitment
Year 16 : $3,045,000
Year 17 : $1,155,000
Year 18 : $605,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,115,000
Year 17 : $1,155,000
Year 18 : $605,000
Year 19 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - $90 - 6 938 - 99,12%
Level 2:	5000 - $65 - 3 946 - 78,92%
Level 3:	2000 - $30 - 2 000 - 100,00%
Level 4:	4000 - $20 - 3 972 - 99,30%
Luxury :	1000 - $175 - 815 - 81,47%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $35 - 1 548 - 77,40%
Farm Level 2:	1000 - $15 - 962 - 96,21%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	17 671 - 93,01%
Average Income per Game	$1,674,659
Year to Date Revenue	$30,143,866
Farm
Home Games Left	23
Average Attendance - %	2 510 - 83,67%
Average Income per Game	$102,227
Year to Date Revenue	$1,840,087
Expense
Pro Players Total Salaries	$77,950,000
Farm Players Total Salaries	$3,165,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,225,661
Farm Year To Date Expenses	$1,458,135
Pro Salary Cap To Date	$32,012,162
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,517,162
Farm Estimated Season Revenue	$2,351,222
Pro Remaining Season Days	106
Pro Expenses Per Days	$424,054
Pro Estimated Expenses	$44,949,724
Farm Remaining Season Days	106
Farm Expenses Per Days	$17,649
Farm Estimated Expenses	$1,870,794
Estimated Season Expenses	$46,820,518
Season Salary Cap	$77,950,000
Estimate Under Maximum Salary Cap of $78,000,000	$50,000
Estimate Over Minimum Salary Cap of $0	$77,950,000
Current Bank Account	$15,087,373
Projected Bank Account	$9,135,239

Pro Players Salaries
Nikita Kucherov	$10,000,000 (5)
Erik Karlsson	$9,500,000 (3)
Nicklas Backstrom	$9,500,000 (1)
Mika Zibanejad	$7,000,000 (2)
Joshua Morrissey	$6,750,000 (4)
Ryan Pulock	$6,750,000 (5)
Linus Ullmark	$5,850,000 (2)
Jack Roslovic	$4,500,000 (1)
Erik Gustafsson	$4,500,000 (4)
Tyler Motte	$2,500,000 (1)
Colton Sissons	$2,000,000 (1)
Zack Kassian	$1,500,000 (1)
Phillip Digiuseppe	$1,300,000 (2)
Seth Jarvis	$900,000 (3)
Cameron York	$900,000 (3)
Jake Allen	$900,000 (1)
Lucas Raymond	$900,000 (1)
Jesse Puljujarvi	$900,000 (1)
Kevin Hayes	$900,000 (1)
Martin Fehervary	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $77,950,000
Year 17 : $53,450,000
Year 18 : $39,300,000
Year 19 : $28,000,000
Salary Average Commitment
Year 16 : $73,750,000
Year 17 : $49,250,000
Year 18 : $35,100,000
Year 19 : $24,800,000
Salary Cap with 1 Way Contract
Year 16 : $77,950,000
Year 17 : $53,450,000
Year 18 : $39,300,000
Year 19 : $28,000,000

Farm Players Salaries
Kevin Rooney	$200,000 (3)
Jordan Oesterle	$200,000 (3)
Brad Malone (Out of Payroll)	$170,000 (1)
Vinnie Hinostroza	$150,000 (3)
Linus Soderstrom	$150,000 (3)
Arttu Ruotsalainen	$150,000 (2)
Noah Juulsen	$150,000 (3)
Eric Gelinas	$125,000 (1)
Wiley Sherman	$120,000 (3)
Eric Cornel	$120,000 (2)
Nikolai Prokhorkin	$120,000 (2)
Justin Bailey	$120,000 (3)
Zane McIntyre	$100,000 (2)
Damien Brunner	$100,000 (1)
Nils Hoglander	$90,000 (3)
Adam Ruzicka	$90,000 (2)
Conor Timmins (Out of Payroll)	$90,000 (2)
Edward Pasquale	$90,000 (1)
Ty Emberson	$90,000 (3)
Ludwig Bystrom	$90,000 (1)
Markus Niemelainen	$90,000 (1)
John Ludvig	$90,000 (1)
Daniel Muzito-Bagenda	$90,000 (2)
Zach Gallant	$80,000 (3)
Marc-Olivier Roy	$80,000 (2)
Conner Bleackley	$80,000 (2)
Zack Mitchell	$80,000 (1)
Vitaly Abramov	$75,000 (1)
Chase Pearson	$75,000 (1)
Alex Coulombe	$70,000 (2)
Shane Eiserman	$50,000 (2)
Evan Allen	$50,000 (2)
Total Farm Players	32
Salary Commitment
Year 16 : $3,425,000
Year 17 : $2,440,000
Year 18 : $1,350,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,425,000
Year 17 : $2,440,000
Year 18 : $1,350,000
Year 19 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - $96 - 5 976 - 74,70%
Level 2:	6000 - $66 - 3 907 - 65,11%
Level 3:	3000 - $39 - 1 708 - 56,94%
Level 4:	4000 - $27 - 3 035 - 75,87%
Luxury :	1000 - $186 - 792 - 79,21%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $36 - 1 531 - 76,57%
Farm Level 2:	1000 - $17 - 769 - 76,89%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	15 418 - 70,08%
Average Income per Game	$1,623,498
Year to Date Revenue	$29,222,970
Farm
Home Games Left	23
Average Attendance - %	2 300 - 76,67%
Average Income per Game	$101,617
Year to Date Revenue	$1,829,100
Expense
Pro Players Total Salaries	$77,100,000
Farm Players Total Salaries	$3,455,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$33,137,261
Farm Year To Date Expenses	$1,656,197
Pro Salary Cap To Date	$32,923,803
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,340,462
Farm Estimated Season Revenue	$2,337,183
Pro Remaining Season Days	106
Pro Expenses Per Days	$419,459
Pro Estimated Expenses	$44,462,654
Farm Remaining Season Days	106
Farm Expenses Per Days	$19,216
Farm Estimated Expenses	$2,036,896
Estimated Season Expenses	$46,499,550
Season Salary Cap	$77,100,000
Estimate Under Maximum Salary Cap of $78,000,000	$900,000
Estimate Over Minimum Salary Cap of $0	$77,100,000
Current Bank Account	$36,902,694
Projected Bank Account	$30,080,789

Pro Players Salaries
Tyler Seguin	$9,500,000 (2)
Shea Weber	$8,500,000 (1)
Mikael Granlund	$7,000,000 (1)
Jean Gabriel Pageau	$6,500,000 (3)
Marc Staal	$6,000,000 (1)
Troy Terry	$5,000,000 (2)
Jake DeBrusk	$4,500,000 (2)
Kaapo Kahkonen	$4,000,000 (1)
Ryan Hartman	$4,000,000 (2)
Vitek Vanecek	$3,500,000 (1)
Tanner Jeannot	$3,500,000 (1)
Esa Lindell	$3,500,000 (1)
Joel Armia	$2,750,000 (1)
Nathan Smith	$2,500,000 (2)
Matt Benning	$2,000,000 (1)
Josh Manson	$900,000 (1)
Arber Xhekaj	$900,000 (1)
Frank Vatrano	$900,000 (1)
Kirill Marchenko	$900,000 (2)
Otto Makinen	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $77,100,000
Year 17 : $32,900,000
Year 18 : $6,500,000
Year 19 : $0
Salary Average Commitment
Year 16 : $75,250,000
Year 17 : $31,400,000
Year 18 : $5,500,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $77,100,000
Year 17 : $32,900,000
Year 18 : $6,500,000
Year 19 : $0

Farm Players Salaries
Markus Nutivaara (Out of Payroll)	$350,000 (1)
Rasmus Asplund	$200,000 (2)
Calvin Petersen	$200,000 (3)
Carl Grundstrom	$200,000 (2)
Alan Quine	$200,000 (1)
Ryan Macinnis	$180,000 (2)
Adam Gaudette	$180,000 (1)
Joe Morrow	$165,000 (2)
Samuel Morin	$130,000 (2)
Oliver Kylington	$130,000 (2)
Austin Strand	$130,000 (2)
Jake Walman	$110,000 (1)
Julian Melchiori (Out of Payroll)	$100,000 (2)
Criss de peewee	$100,000 (1)
Liam O'Brien	$100,000 (1)
Yannick Veilleux	$100,000 (2)
Alex Belzile	$90,000 (2)
Jeffrey Viel	$90,000 (1)
Andrew Welinski	$90,000 (1)
Chris Brown	$85,000 (2)
Fredrik Forsberg	$80,000 (1)
Laurent Brossoit	$80,000 (1)
Brandon Mcmillan	$80,000 (1)
Tye McGinn	$80,000 (1)
Sergey Andronov	$80,000 (1)
Tanner Fritz	$80,000 (1)
Kristopher Foucault	$80,000 (1)
Adam Ginning	$75,000 (3)
Eetu Tuulola	$75,000 (1)
Maksim Sushko	$75,000 (1)
Charlie Lindgren	$70,000 (2)
Joseph Cecconi	$70,000 (2)
Joni Tuulola	$50,000 (1)
Total Farm Players	33
Salary Commitment
Year 16 : $3,905,000
Year 17 : $1,925,000
Year 18 : $275,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,905,000
Year 17 : $1,925,000
Year 18 : $275,000
Year 19 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - $88 - 7 361 - 92,01%
Level 2:	5000 - $55 - 4 967 - 99,33%
Level 3:	2000 - $33 - 2 000 - 100,00%
Level 4:	4000 - $18 - 3 990 - 99,75%
Luxury :	1000 - $185 - 766 - 76,59%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 525 - 76,26%
Farm Level 2:	1000 - $15 - 967 - 96,73%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	19 084 - 95,42%
Average Income per Game	$1,728,662
Year to Date Revenue	$31,115,920
Farm
Home Games Left	23
Average Attendance - %	2 493 - 83,09%
Average Income per Game	$101,160
Year to Date Revenue	$1,820,885
Expense
Pro Players Total Salaries	$73,700,000
Farm Players Total Salaries	$2,415,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$31,954,864
Farm Year To Date Expenses	$1,018,864
Pro Salary Cap To Date	$31,741,333
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,759,231
Farm Estimated Season Revenue	$2,326,686
Pro Remaining Season Days	106
Pro Expenses Per Days	$401,081
Pro Estimated Expenses	$42,514,586
Farm Remaining Season Days	106
Farm Expenses Per Days	$13,595
Farm Estimated Expenses	$1,441,070
Estimated Season Expenses	$43,955,656
Season Salary Cap	$73,700,000
Estimate Under Maximum Salary Cap of $78,000,000	$4,300,000
Estimate Over Minimum Salary Cap of $0	$73,700,000
Current Bank Account	$27,699,947
Projected Bank Account	$25,830,208

Pro Players Salaries
Paul Stastny	$8,500,000 (3)
Brad Marchand	$8,250,000 (2)
Quinn Hughes	$7,500,000 (5)
Jaden Schwartz	$7,000,000 (1)
Pavel Buchnevich	$6,500,000 (3)
Nazem Kadri	$6,000,000 (1)
Anthony DeAngelo	$5,500,000 (1)
Nail Yakupov	$5,500,000 (1)
Filip Hronek	$4,000,000 (1)
Max Comtois	$3,000,000 (2)
Louis Domingue	$2,750,000 (1)
Josh Brown	$2,000,000 (1)
K'andre Miller	$900,000 (1)
Jesper Boqvist	$900,000 (1)
Alexey Toropchenko	$900,000 (1)
Trevor Zegras	$900,000 (1)
Mike Reilly	$900,000 (1)
Gabriel Vilardi	$900,000 (2)
Nic Dowd	$900,000 (1)
Filip Gustavsson	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $73,700,000
Year 17 : $35,550,000
Year 18 : $22,500,000
Year 19 : $7,500,000
Salary Average Commitment
Year 16 : $73,100,000
Year 17 : $35,800,000
Year 18 : $23,000,000
Year 19 : $7,500,000
Salary Cap with 1 Way Contract
Year 16 : $73,700,000
Year 17 : $35,550,000
Year 18 : $22,500,000
Year 19 : $7,500,000

Farm Players Salaries
Jakub Zboril	$200,000 (2)
Brendan Perlini	$170,000 (1)
Jordan Schmaltz	$170,000 (1)
Marc McLaughlin	$150,000 (2)
Rob O'Gara	$130,000 (1)
Kiefer Sherwood	$120,000 (2)
Zachary Senyshyn	$120,000 (3)
Criss de jambon	$100,000 (1)
Filip Chlapik	$100,000 (3)
Erik Karlsson (foward)	$100,000 (1)
Peter Regin	$100,000 (1)
Marek Tvrdon (Out of Payroll)	$100,000 (1)
Martin Jones	$100,000 (1)
Mitchell Chaffee (Out of Payroll)	$90,000 (1)
Justin Kea	$90,000 (2)
Marek Langhamer	$90,000 (2)
Kale Clague (Out of Payroll)	$90,000 (1)
Brycen Martin (Out of Payroll)	$80,000 (2)
Tomas Kundratek	$80,000 (1)
Maxwell Gildon	$75,000 (2)
Kirill Slepets	$75,000 (2)
Ivan Chekhovich	$75,000 (2)
Filip Westerlund	$75,000 (2)
Pascal Laberge	$75,000 (1)
Ben Thomas	$70,000 (3)
Jakub Izacky	$50,000 (2)
Joel Mustonen	$50,000 (1)
Ryan Rehill	$50,000 (2)
Total Farm Players	28
Salary Commitment
Year 16 : $2,775,000
Year 17 : $1,420,000
Year 18 : $290,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,775,000
Year 17 : $1,420,000
Year 18 : $290,000
Year 19 : $0

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - $90 - 7 623 - 95,29%
Level 2:	6000 - $60 - 4 454 - 74,23%
Level 3:	3000 - $32 - 2 469 - 82,30%
Level 4:	4000 - $25 - 3 210 - 80,25%
Luxury :	1000 - $188 - 786 - 78,58%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $45 - 1 171 - 58,56%
Farm Level 2:	1000 - $25 - 503 - 50,28%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	18 541 - 84,28%
Average Income per Game	$1,814,785
Year to Date Revenue	$32,666,124
Farm
Home Games Left	23
Average Attendance - %	1 674 - 55,80%
Average Income per Game	$97,263
Year to Date Revenue	$1,750,727
Expense
Pro Players Total Salaries	$77,800,000
Farm Players Total Salaries	$4,895,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$33,273,236
Farm Year To Date Expenses	$1,920,209
Pro Salary Cap To Date	$33,059,722
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,740,047
Farm Estimated Season Revenue	$2,237,040
Pro Remaining Season Days	106
Pro Expenses Per Days	$423,243
Pro Estimated Expenses	$44,863,758
Farm Remaining Season Days	106
Farm Expenses Per Days	$27,000
Farm Estimated Expenses	$2,862,000
Estimated Season Expenses	$47,725,758
Season Salary Cap	$77,800,000
Estimate Under Maximum Salary Cap of $78,000,000	$200,000
Estimate Over Minimum Salary Cap of $0	$77,800,000
Current Bank Account	$9,502,060
Projected Bank Account	$5,753,389

Pro Players Salaries
Corey Perry	$9,500,000 (2)
John Tavares	$9,500,000 (3)
Alexander Ovechkin	$9,000,000 (1)
Patrik Laine	$7,900,000 (2)
Patrice Bergeron	$7,000,000 (2)
Hampus Lindholm	$6,750,000 (4)
John Marino	$5,000,000 (2)
Jeremy Swayman	$5,000,000 (4)
Trent Frederic	$3,500,000 (2)
Jeremy Lauzon	$3,500,000 (2)
Colin Miller	$2,750,000 (1)
William Carrier	$1,500,000 (1)
Damon Severson	$900,000 (1)
Urho Vaakanainen	$900,000 (2)
James Hamblin	$900,000 (1)
Jake Leschyshyn	$900,000 (2)
Jakub Lauko	$900,000 (3)
Karel Vejmelka	$900,000 (1)
Pavel Shen	$750,000 (1)
Akil Thomas	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 16 : $77,800,000
Year 17 : $61,100,000
Year 18 : $22,900,000
Year 19 : $11,750,000
Salary Average Commitment
Year 16 : $77,800,000
Year 17 : $60,600,000
Year 18 : $22,400,000
Year 19 : $11,750,000
Salary Cap with 1 Way Contract
Year 16 : $77,800,000
Year 17 : $61,100,000
Year 18 : $22,900,000
Year 19 : $11,750,000

Farm Players Salaries
Matthew Poitras	$900,000 (3)
Pierre Engvall	$200,000 (1)
Mark Kastelic	$200,000 (2)
Matt Tennyson	$185,000 (2)
Jake Virtanen	$180,000 (1)
Dennis Cholowski	$180,000 (1)
Julien Pelletier	$180,000 (1)
Joona Luoto	$180,000 (1)
Steven Santini	$180,000 (1)
Jesse Blacker	$175,000 (2)
Juuso Riikola	$170,000 (1)
Connor Clifton (Out of Payroll)	$170,000 (2)
Beck Malenstyn	$150,000 (2)
Axel Jonsson Fjällby	$150,000 (2)
Yury Alexandrov	$145,000 (2)
Nicolas Shore	$145,000 (2)
Jakob Forsbacka Karlsson	$130,000 (2)
Oskar Steen	$120,000 (3)
Linus Nyman	$120,000 (3)
Jon Gillies	$100,000 (1)
Mason McDonald	$100,000 (3)
John Beecher	$90,000 (3)
Cam Dineen	$90,000 (1)
Adam Brooks	$90,000 (2)
Casey Fitzgerald	$90,000 (3)
Kasper Puutio	$75,000 (3)
Pavel Gogolev	$75,000 (3)
Samuel Fagemo	$75,000 (3)
Alex Schoenborn	$75,000 (1)
Michael Benning	$75,000 (1)
Liam Foudy	$75,000 (3)
Alex D'orio	$75,000 (2)
Josh Wesley	$70,000 (3)
Timotej Sille	$50,000 (1)
Total Farm Players	34
Salary Commitment
Year 16 : $5,065,000
Year 17 : $2,595,000
Year 18 : $980,000
Year 19 : $0
Salary Average Commitment
Year 16 : $5,080,000
Year 17 : $2,610,000
Year 18 : $980,000
Year 19 : $0

Hockey club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - $83 - 7 562 - 94,52%
Level 2:	5000 - $58 - 4 870 - 97,40%
Level 3:	2000 - $37 - 1 791 - 89,54%
Level 4:	4000 - $22 - 3 919 - 97,98%
Luxury :	1000 - $167 - 915 - 91,53%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $28 - 1 921 - 96,05%
Farm Level 2:	1000 - $14 - 945 - 94,45%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	19 057 - 95,29%
Average Income per Game	$1,751,176
Year to Date Revenue	$31,521,168
Farm
Home Games Left	23
Average Attendance - %	2 866 - 95,52%
Average Income per Game	$98,328
Year to Date Revenue	$1,769,909
Expense
Pro Players Total Salaries	$71,250,000
Farm Players Total Salaries	$3,095,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$33,043,256
Farm Year To Date Expenses	$1,459,639
Pro Salary Cap To Date	$32,829,732
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,277,048
Farm Estimated Season Revenue	$2,261,550
Pro Remaining Season Days	106
Pro Expenses Per Days	$387,838
Pro Estimated Expenses	$41,110,828
Farm Remaining Season Days	106
Farm Expenses Per Days	$17,270
Farm Estimated Expenses	$1,830,620
Estimated Season Expenses	$42,941,448
Season Salary Cap	$71,250,000
Estimate Under Maximum Salary Cap of $78,000,000	$6,750,000
Estimate Over Minimum Salary Cap of $0	$71,250,000
Current Bank Account	$14,010,286
Projected Bank Account	$13,607,436

Pro Players Salaries
Elias Lindholm	$8,000,000 (5)
Neal Pionk	$6,500,000 (4)
Oliver Ekman Larsson	$6,500,000 (2)
Petr Mrazek	$6,250,000 (1)
Teuvo Teravainen	$6,000,000 (1)
Alexander Wennberg (Out of Payroll)	$6,000,000 (4)
Zachary Hyman	$5,500,000 (3)
Bryan Rust	$4,500,000 (1)
Pavel Zacha	$4,500,000 (2)
Haydn Fleury	$4,000,000 (1)
Josh Anderson	$3,500,000 (2)
Artem Zub	$3,500,000 (1)
Chase de Leo	$2,000,000 (1)
Gustav Olofsson	$2,000,000 (2)
Matthew Nieto	$1,800,000 (1)
Michael Carcone	$1,700,000 (1)
Colin White	$1,700,000 (2)
Connor Murphy	$900,000 (1)
Myles Bell	$900,000 (2)
Gabriel Fortier	$750,000 (3)
Ilya Konovalov	$750,000 (3)
Total Pro Players	21
Salary Commitment
Year 16 : $77,250,000
Year 17 : $46,600,000
Year 18 : $27,500,000
Year 19 : $20,500,000
Salary Average Commitment
Year 16 : $77,000,000
Year 17 : $46,350,000
Year 18 : $27,500,000
Year 19 : $20,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,250,000
Year 17 : $46,600,000
Year 18 : $27,500,000
Year 19 : $20,500,000

Farm Players Salaries
Ben Harpur	$180,000 (1)
Jacob Middleton	$170,000 (1)
Daniil Miromanov	$170,000 (1)
Julius Honka	$170,000 (1)
Keith Kinkaid	$150,000 (1)
Jujhar Khaira	$150,000 (1)
Zac Dalpe	$130,000 (2)
Jacob De La Rose (Out of Payroll)	$130,000 (1)
Jack Dougherty	$130,000 (1)
Tomas Jurco	$120,000 (3)
Christoffer Ehn	$120,000 (1)
Austin Czarnik	$120,000 (3)
Logan O'Connor	$110,000 (2)
Marcel Noebels	$110,000 (2)
Deven Sideroff	$100,000 (2)
Gaetan Haas	$90,000 (2)
Christian Folin	$90,000 (2)
Riley Tufte	$90,000 (1)
Nico Sturm	$90,000 (2)
Spencer Stastney	$90,000 (1)
Jansen Harkins	$90,000 (2)
Michael Kesselring	$90,000 (3)
Oscar Dansk	$80,000 (1)
Tobias Geisser	$80,000 (2)
Patrick Giles	$75,000 (3)
Albin Eriksson	$75,000 (3)
Parker Wotherspoon	$75,000 (1)
Gabriel Gagne	$75,000 (1)
German Rubtsov	$75,000 (2)
Total Farm Players	29
Salary Commitment
Year 16 : $3,225,000
Year 17 : $1,445,000
Year 18 : $480,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,215,000
Year 17 : $1,435,000
Year 18 : $480,000
Year 19 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - $85 - 7 518 - 93,97%
Level 2:	6000 - $45 - 5 673 - 94,54%
Level 3:	3000 - $30 - 2 455 - 81,83%
Level 4:	4000 - $20 - 3 992 - 99,79%
Luxury :	1000 - $180 - 816 - 81,64%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $35 - 1 547 - 77,37%
Farm Level 2:	1000 - $15 - 943 - 94,27%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	20 454 - 92,97%
Average Income per Game	$1,720,405
Year to Date Revenue	$30,967,286
Farm
Home Games Left	23
Average Attendance - %	2 490 - 83,01%
Average Income per Game	$101,769
Year to Date Revenue	$1,831,843
Expense
Pro Players Total Salaries	$77,850,000
Farm Players Total Salaries	$3,025,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$33,293,525
Farm Year To Date Expenses	$1,377,347
Pro Salary Cap To Date	$33,080,013
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,569,310
Farm Estimated Season Revenue	$2,340,688
Pro Remaining Season Days	106
Pro Expenses Per Days	$423,514
Pro Estimated Expenses	$44,892,484
Farm Remaining Season Days	106
Farm Expenses Per Days	$16,892
Farm Estimated Expenses	$1,790,552
Estimated Season Expenses	$46,683,036
Season Salary Cap	$77,850,000
Estimate Under Maximum Salary Cap of $78,000,000	$150,000
Estimate Over Minimum Salary Cap of $0	$77,850,000
Current Bank Account	$4,171,310
Projected Bank Account	($601,728)

Pro Players Salaries
Patrick Kane	$10,000,000 (5)
John Gibson	$9,000,000 (3)
Derek Stepan	$8,750,000 (3)
Mark Scheifele	$8,500,000 (1)
Roman Josi	$8,000,000 (2)
Roope Hintz	$6,000,000 (1)
Charlie McAvoy	$5,400,000 (1)
Nick Leddy	$5,000,000 (2)
Lawson Crouse	$3,000,000 (1)
Riley Stillman	$2,500,000 (1)
Travis Hamonic (1 Way Contract)	$2,000,000 (1)
Morgan Klimchuk	$1,700,000 (2)
Ryan Carpenter	$1,300,000 (1)
Chris Wagner	$1,300,000 (2)
Nick Perbix	$900,000 (1)
Darcy Kuemper	$900,000 (1)
Matthew Boldy	$900,000 (2)
William Eklund	$900,000 (3)
Scott Laughton	$900,000 (1)
Barrett Hayton	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,850,000
Year 17 : $46,450,000
Year 18 : $28,650,000
Year 19 : $10,000,000
Salary Average Commitment
Year 16 : $77,100,000
Year 17 : $45,200,000
Year 18 : $27,400,000
Year 19 : $10,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,850,000
Year 17 : $46,450,000
Year 18 : $28,650,000
Year 19 : $10,000,000

Farm Players Salaries
Madison Bowey	$200,000 (2)
Mattias Janmark	$180,000 (1)
Ryan Pilon	$180,000 (1)
Troy Stetcher	$170,000 (2)
Anders Lindback	$160,000 (1)
Mattias Backman	$150,000 (1)
Kurtis MacDermid	$150,000 (2)
Johan Larsson	$150,000 (3)
Tobias Rieder (Out of Payroll)	$130,000 (2)
Martin Marincin (Out of Payroll)	$130,000 (1)
Andrew Agozzino	$130,000 (1)
Nicolas Deslauriers	$130,000 (2)
Ville Husso	$120,000 (3)
Michael Pastujov	$100,000 (3)
Michael Chaput	$100,000 (1)
Curtis Mckenzie	$100,000 (1)
Vyacheslav Osnovin	$100,000 (1)
Patrice Cormier	$95,000 (1)
Calle Andersson	$90,000 (2)
Connor Zary	$90,000 (3)
Quentin Shore	$90,000 (2)
William Knierim (Out of Payroll)	$90,000 (2)
Mike Morrison	$80,000 (1)
Steven Fogarty	$80,000 (1)
Mirko Hoefflin	$80,000 (1)
Dominik Masin	$80,000 (1)
Alexander Nylander	$75,000 (1)
Brendan Warren	$75,000 (1)
Brent Pedersen	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 16 : $3,375,000
Year 17 : $1,510,000
Year 18 : $460,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,355,000
Year 17 : $1,510,000
Year 18 : $460,000
Year 19 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - $90 - 7 423 - 92,79%
Level 2:	6000 - $60 - 4 300 - 71,67%
Level 3:	3000 - $30 - 2 379 - 79,31%
Level 4:	5000 - $20 - 4 344 - 86,89%
Luxury :	1500 - $150 - 1 087 - 72,46%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $35 - 1 562 - 78,11%
Farm Level 2:	1000 - $15 - 959 - 95,87%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	19 534 - 83,12%
Average Income per Game	$1,796,262
Year to Date Revenue	$32,332,709
Farm
Home Games Left	23
Average Attendance - %	2 521 - 84,03%
Average Income per Game	$102,897
Year to Date Revenue	$1,852,151
Expense
Pro Players Total Salaries	$69,350,000
Farm Players Total Salaries	$2,987,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$31,903,400
Farm Year To Date Expenses	$1,262,030
Pro Salary Cap To Date	$31,689,892
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,314,017
Farm Estimated Season Revenue	$2,366,637
Pro Remaining Season Days	106
Pro Expenses Per Days	$377,568
Pro Estimated Expenses	$40,022,208
Farm Remaining Season Days	106
Farm Expenses Per Days	$16,686
Farm Estimated Expenses	$1,768,716
Estimated Season Expenses	$41,790,924
Season Salary Cap	$69,350,000
Estimate Under Maximum Salary Cap of $78,000,000	$8,650,000
Estimate Over Minimum Salary Cap of $0	$69,350,000
Current Bank Account	$55,329,054
Projected Bank Account	$57,218,784

Pro Players Salaries
Max Pacioretty	$8,250,000 (1)
Matt Duchene	$8,000,000 (2)
Morgan Rielly	$8,000,000 (2)
Tomas Hertl	$7,000,000 (1)
Alex Pietrangelo (Out of Payroll)	$7,000,000 (3)
Sam Reinhart	$6,500,000 (1)
Adrian Kempe	$6,000,000 (2)
Mathew Barzal	$6,000,000 (1)
Robin Lehner	$5,500,000 (1)
Calvin de Haan	$3,000,000 (1)
Joel Edmundson	$3,000,000 (1)
Luke Glendening	$1,800,000 (1)
Daniel Vladar	$900,000 (2)
Cal Clutterbuck (Out of Payroll)	$900,000 (1)
Henri Jokiharju	$900,000 (1)
Rasmus Dahlin	$900,000 (2)
Dylan Cozens	$900,000 (2)
Casey Mittelstadt	$900,000 (2)
Barclay Goodrow	$900,000 (1)
Ryan Mcleod	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,250,000
Year 17 : $33,500,000
Year 18 : $7,000,000
Year 19 : $0
Salary Average Commitment
Year 16 : $74,250,000
Year 17 : $32,250,000
Year 18 : $6,250,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $77,250,000
Year 17 : $33,500,000
Year 18 : $7,000,000
Year 19 : $0

Farm Players Salaries
Rem Pitlick	$180,000 (1)
Mikhail Maltsev	$170,000 (2)
Kerby Rychel	$150,000 (1)
Joel Hanley	$132,000 (1)
Brett Connolly	$125,000 (1)
Matt Moulson	$125,000 (1)
Kevin Connauton	$120,000 (2)
Nikita Nesterov	$120,000 (1)
Christopher Wilkie	$110,000 (2)
Joel Kiviranta	$110,000 (1)
Thomas McCollum	$110,000 (1)
Josh Ho-Sang	$90,000 (1)
Gavin Bayreuther	$90,000 (2)
Ben Meyers	$90,000 (1)
David Rittich	$90,000 (2)
Connor Bunnaman	$90,000 (1)
Brandon Manning	$90,000 (2)
Ryan Stanton	$90,000 (1)
Adam Musil	$90,000 (2)
Anton Lander	$80,000 (2)
Andrei Kuzmenko	$80,000 (2)
Brady Lyle	$75,000 (2)
Shane Bowers	$75,000 (2)
Linus Weissbach	$75,000 (1)
Chase Wouters	$75,000 (3)
Griffin Luce	$75,000 (1)
Joel Teasdale	$75,000 (2)
Callum Booth	$75,000 (1)
Kelly Summers	$70,000 (2)
Radovan Bondra	$60,000 (1)
Total Farm Players	30
Salary Commitment
Year 16 : $2,987,000
Year 17 : $1,290,000
Year 18 : $75,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,987,000
Year 17 : $1,290,000
Year 18 : $75,000
Year 19 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	8000 - $80 - 7 653 - 95,66%
Level 2:	6000 - $55 - 5 296 - 88,27%
Level 3:	3000 - $22 - 2 383 - 79,42%
Level 4:	5000 - $18 - 4 154 - 83,07%
Luxury :	1000 - $175 - 822 - 82,16%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $30 - 1 922 - 96,10%
Farm Level 2:	1000 - $15 - 959 - 95,93%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	20 307 - 88,29%
Average Income per Game	$1,730,303
Year to Date Revenue	$31,145,454
Farm
Home Games Left	24
Average Attendance - %	2 881 - 96,04%
Average Income per Game	$107,351
Year to Date Revenue	$1,824,967
Expense
Pro Players Total Salaries	$74,950,000
Farm Players Total Salaries	$3,960,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,822,441
Farm Year To Date Expenses	$1,606,817
Pro Salary Cap To Date	$32,608,906
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,796,969
Farm Estimated Season Revenue	$2,576,424
Pro Remaining Season Days	106
Pro Expenses Per Days	$407,838
Pro Estimated Expenses	$43,230,828
Farm Remaining Season Days	106
Farm Expenses Per Days	$21,946
Farm Estimated Expenses	$2,326,276
Estimated Season Expenses	$45,557,104
Season Salary Cap	$74,950,000
Estimate Under Maximum Salary Cap of $78,000,000	$3,050,000
Estimate Over Minimum Salary Cap of $0	$74,950,000
Current Bank Account	$212,641,724
Projected Bank Account	$209,458,013

Pro Players Salaries
Ilya Kovalchuk	$10,150,000 (1)
Evgeni Malkin	$9,000,000 (1)
William Nylander	$8,750,000 (4)
Andrei Vasilevski	$7,900,000 (2)
Jonathan Marchessault	$6,500,000 (3)
Brandon Carlo	$5,650,000 (2)
Alex Galchenyuk	$5,000,000 (2)
Dante Fabbro (Out of Payroll)	$4,000,000 (2)
Jordan Greenway	$4,000,000 (1)
Vince Dunn	$3,500,000 (1)
Dylan Gambrell	$2,500,000 (1)
Dylan Coghlan	$2,000,000 (2)
Nick Cousins	$2,000,000 (2)
Justin Danforth	$1,700,000 (2)
Stuart Skinner	$900,000 (2)
Marcus Johansson	$900,000 (1)
Nils Lundkvist	$900,000 (2)
Alexandre Texier	$900,000 (1)
Justin Barron	$900,000 (3)
James vanRiemsdyk	$900,000 (1)
Moritz Seider	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $78,950,000
Year 17 : $46,200,000
Year 18 : $16,150,000
Year 19 : $8,750,000
Salary Average Commitment
Year 16 : $78,700,000
Year 17 : $46,200,000
Year 18 : $16,150,000
Year 19 : $8,750,000
Salary Cap with 1 Way Contract
Year 16 : $78,950,000
Year 17 : $46,200,000
Year 18 : $16,150,000
Year 19 : $8,750,000

Farm Players Salaries
Rasmus Kupari	$900,000 (3)
Pontus Aberg (Out of Payroll)	$300,000 (2)
Andrei Mironov	$250,000 (3)
Daniel Sprong	$200,000 (2)
Jarred Tinordi	$180,000 (1)
Nathan Walker	$170,000 (2)
Sami Vatanen	$150,000 (3)
Spencer Martin	$150,000 (3)
Valentin Zykov	$150,000 (1)
Ryan Lomberg	$150,000 (2)
Anthony Richard	$130,000 (2)
Joakim Nygard	$120,000 (1)
Brandon Gormley	$120,000 (3)
Pavel Kraskovsky	$120,000 (1)
Anton Lindholm (Out of Payroll)	$110,000 (1)
Stefan Matteau	$100,000 (2)
Phil Varone	$100,000 (1)
Nick Sorensen	$100,000 (3)
Mason Shaw	$90,000 (2)
Nils Aman	$90,000 (1)
Julius Nattinen	$90,000 (2)
Jeremy Bracco	$80,000 (2)
Brendan Guhle	$75,000 (1)
Felix Sandstrom	$75,000 (1)
James Greenway	$75,000 (1)
Chad Krys	$75,000 (1)
Lias Andersson	$75,000 (2)
Dylan Wells	$75,000 (2)
Vladimir Tkachyov	$70,000 (2)
Total Farm Players	29
Salary Commitment
Year 16 : $4,370,000
Year 17 : $2,390,000
Year 18 : $860,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,370,000
Year 17 : $2,390,000
Year 18 : $860,000
Year 19 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - $90 - 7 277 - 90,96%
Level 2:	6000 - $55 - 5 268 - 87,80%
Level 3:	3000 - $26 - 2 493 - 83,10%
Level 4:	5000 - $19 - 4 301 - 86,02%
Luxury :	1000 - $185 - 772 - 77,19%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $34 - 1 723 - 86,15%
Farm Level 2:	1000 - $14 - 982 - 98,24%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	20 110 - 87,44%
Average Income per Game	$1,776,923
Year to Date Revenue	$31,984,622
Farm
Home Games Left	23
Average Attendance - %	2 705 - 90,18%
Average Income per Game	$107,781
Year to Date Revenue	$1,940,057
Expense
Pro Players Total Salaries	$77,300,000
Farm Players Total Salaries	$2,440,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,837,853
Farm Year To Date Expenses	$1,222,272
Pro Salary Cap To Date	$32,624,316
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,869,239
Farm Estimated Season Revenue	$2,478,962
Pro Remaining Season Days	106
Pro Expenses Per Days	$420,541
Pro Estimated Expenses	$44,577,346
Farm Remaining Season Days	106
Farm Expenses Per Days	$13,730
Farm Estimated Expenses	$1,455,380
Estimated Season Expenses	$46,032,726
Season Salary Cap	$77,300,000
Estimate Under Maximum Salary Cap of $78,000,000	$700,000
Estimate Over Minimum Salary Cap of $0	$77,300,000
Current Bank Account	$39,382,049
Projected Bank Account	$36,697,524

Pro Players Salaries
Claude Giroux	$8,500,000 (3)
Taylor Hall	$8,500,000 (1)
Gabriel Landeskog	$8,500,000 (2)
Tuukka Rask	$7,500,000 (2)
Rickard Rakell	$4,500,000 (4)
Jaccob Slavin	$4,500,000 (2)
Matt Grzelcyk	$4,000,000 (1)
Lars Eller	$4,000,000 (1)
Ilya Mikheyev	$3,500,000 (2)
Erik Gudbranson	$3,500,000 (1)
Brendan Gallagher	$3,000,000 (1)
Jimmy Vesey	$3,000,000 (1)
Brett Kulak	$2,500,000 (1)
Jesper Fast	$2,500,000 (1)
Garnet Hathaway	$2,500,000 (1)
Jacob Bryson	$2,000,000 (1)
Marcus Kruger	$1,200,000 (1)
Sam Steel	$900,000 (1)
Dmitry Kulikov	$900,000 (1)
Evan Rodrigues	$900,000 (1)
Samuel Ersson	$900,000 (2)
Total Pro Players	21
Salary Commitment
Year 16 : $77,300,000
Year 17 : $37,900,000
Year 18 : $13,000,000
Year 19 : $4,500,000
Salary Average Commitment
Year 16 : $76,050,000
Year 17 : $36,650,000
Year 18 : $11,650,000
Year 19 : $3,650,000
Salary Cap with 1 Way Contract
Year 16 : $77,300,000
Year 17 : $37,900,000
Year 18 : $13,000,000
Year 19 : $4,500,000

Farm Players Salaries
Drew O'Connor (Out of Payroll)	$150,000 (2)
Sven Baertschi (Out of Payroll)	$125,000 (1)
Shane Gersich	$120,000 (1)
Ryan Sproul	$110,000 (1)
Joakim Ryan	$105,000 (2)
Viktor Tikhonov	$100,000 (1)
Nicklas Jensen	$100,000 (3)
Keegan Lowe	$100,000 (1)
Max Friberg	$100,000 (3)
Scott Sabourin	$100,000 (3)
Carl Klingberg	$100,000 (3)
Cody Almond	$100,000 (3)
John Armstrong	$95,000 (1)
Andrew Bodnarchuk	$95,000 (2)
Roman Horak	$90,000 (2)
T.J. Tynan (Out of Payroll)	$90,000 (2)
Mattias Tedenby	$90,000 (1)
Chris Terry	$90,000 (1)
Matthew Kessel	$90,000 (1)
Luke Witkowski	$85,000 (2)
Aaron Ness	$85,000 (2)
Christian Thomas	$85,000 (2)
Tomas Vincour	$80,000 (2)
Mikko Vainonen	$80,000 (1)
Patrick McNally	$80,000 (1)
Yann Sauve	$80,000 (1)
Wilhelm Westlund	$80,000 (1)
Veini Vehvilainen	$75,000 (1)
Anton Forsberg	$65,000 (1)
Nikita Serebryakov	$60,000 (1)
Total Farm Players	30
Salary Commitment
Year 16 : $2,805,000
Year 17 : $1,365,000
Year 18 : $500,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,805,000
Year 17 : $1,365,000
Year 18 : $500,000
Year 19 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $150 - 3 783 - 47,29%
Level 2:	5000 - $80 - 3 198 - 63,97%
Level 3:	2000 - $50 - 1 299 - 64,97%
Level 4:	4000 - $40 - 1 964 - 49,09%
Luxury :	1000 - $170 - 825 - 82,49%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $40 - 1 371 - 68,55%
Farm Level 2:	1000 - $25 - 537 - 53,74%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	11 070 - 55,35%
Average Income per Game	$1,594,275
Year to Date Revenue	$30,291,222
Farm
Home Games Left	23
Average Attendance - %	1 908 - 63,61%
Average Income per Game	$101,728
Year to Date Revenue	$1,831,105
Expense
Pro Players Total Salaries	$77,500,000
Farm Players Total Salaries	$3,165,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,698,935
Farm Year To Date Expenses	$1,273,337
Pro Salary Cap To Date	$32,485,399
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,074,047
Farm Estimated Season Revenue	$2,339,745
Pro Remaining Season Days	106
Pro Expenses Per Days	$421,622
Pro Estimated Expenses	$44,691,932
Farm Remaining Season Days	106
Farm Expenses Per Days	$17,651
Farm Estimated Expenses	$1,871,006
Estimated Season Expenses	$46,562,938
Season Salary Cap	$77,500,000
Estimate Under Maximum Salary Cap of $78,000,000	$500,000
Estimate Over Minimum Salary Cap of $0	$77,500,000
Current Bank Account	$7,279,420
Projected Bank Account	($1,869,726)

Pro Players Salaries
J.T. Miller	$9,000,000 (5)
Johnny Gaudreau	$8,500,000 (3)
Dylan Larkin	$8,150,000 (2)
John Carlson	$8,000,000 (2)
Charlie Coyle	$6,750,000 (3)
Joel Farabee	$5,500,000 (4)
Mackenzie Weegar	$5,000,000 (2)
Joshua Norris	$5,000,000 (3)
Travis Sanheim	$4,500,000 (1)
Thatcher Demko	$4,500,000 (1)
Brett Howden	$2,500,000 (1)
Denis Malgin	$2,000,000 (2)
Jacob Larsson	$1,800,000 (1)
Pyotr Kochetkov	$900,000 (2)
Jakub Vrana	$900,000 (1)
Mattias Samuelsson	$900,000 (2)
Mason Mctavish	$900,000 (2)
Noah Dobson	$900,000 (1)
John-jason Peterka	$900,000 (3)
Aliaksei Protas	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $77,500,000
Year 17 : $61,500,000
Year 18 : $35,650,000
Year 19 : $14,500,000
Salary Average Commitment
Year 16 : $73,000,000
Year 17 : $57,000,000
Year 18 : $32,650,000
Year 19 : $11,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,500,000
Year 17 : $61,500,000
Year 18 : $35,650,000
Year 19 : $14,500,000

Farm Players Salaries
Alex Barre-Boulet	$200,000 (2)
Eeli Tolvanen	$200,000 (2)
Niko Mikkola	$200,000 (2)
Jayce Hawryluk	$200,000 (2)
Carsen Twarynski	$180,500 (2)
Nick Seeler	$180,000 (1)
Jonny Brodzinski	$170,000 (1)
Zachary Sawchenko	$160,000 (3)
Jared Coreau	$155,000 (2)
Nikita Scherbak	$150,000 (1)
Brandon Pirri	$125,000 (1)
Jordon Southorn	$100,000 (2)
Justin Azevedo	$100,000 (1)
Rafael Harvey-pinard	$90,000 (1)
Brendan Harms	$90,000 (1)
Oscar Fantenberg	$90,000 (1)
Henrik Borgstrom	$90,000 (1)
Marco Rossi	$90,000 (3)
Brad Hunt	$90,000 (1)
Brendan Mikkelson	$80,000 (1)
Jonas Junland	$80,000 (1)
Marcus Westfalt	$75,000 (3)
Andrei Pribylsky	$75,000 (3)
Austin Pratt	$75,000 (2)
Lars Volden	$70,000 (1)
Connor Rankin	$50,000 (2)
Total Farm Players	26
Salary Commitment
Year 16 : $3,165,500
Year 17 : $1,760,500
Year 18 : $400,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,165,500
Year 17 : $1,760,500
Year 18 : $400,000
Year 19 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - $88 - 7 538 - 94,23%
Level 2:	5000 - $58 - 4 895 - 97,89%
Level 3:	2000 - $35 - 1 859 - 92,93%
Level 4:	4000 - $23 - 3 929 - 98,22%
Luxury :	1000 - $177 - 786 - 78,59%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 558 - 77,91%
Farm Level 2:	1000 - $15 - 944 - 94,45%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	19 006 - 95,03%
Average Income per Game	$1,788,140
Year to Date Revenue	$32,186,520
Farm
Home Games Left	24
Average Attendance - %	2 503 - 83,42%
Average Income per Game	$102,368
Year to Date Revenue	$1,740,253
Expense
Pro Players Total Salaries	$76,700,000
Farm Players Total Salaries	$2,535,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,812,420
Farm Year To Date Expenses	$1,066,681
Pro Salary Cap To Date	$32,598,903
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,127,220
Farm Estimated Season Revenue	$2,456,828
Pro Remaining Season Days	106
Pro Expenses Per Days	$417,297
Pro Estimated Expenses	$44,233,482
Farm Remaining Season Days	106
Farm Expenses Per Days	$14,243
Farm Estimated Expenses	$1,509,758
Estimated Season Expenses	$45,743,240
Season Salary Cap	$76,700,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,300,000
Estimate Over Minimum Salary Cap of $0	$76,700,000
Current Bank Account	$7,947,584
Projected Bank Account	$5,788,392

Pro Players Salaries
Ryan Getzlaf	$9,000,000 (1)
Kris Letang	$8,500,000 (1)
Kirill Kaprizov	$7,900,000 (2)
Vincent Trocheck	$7,000,000 (2)
Jesper Bratt	$6,000,000 (4)
Clayton Keller	$6,000,000 (4)
Brett Pesce	$5,500,000 (3)
Samuel Girard	$4,500,000 (2)
Conor Garland	$4,000,000 (1)
Tomas Tatar	$3,500,000 (1)
Marco Scandella	$2,500,000 (1)
Thomas Novak	$2,500,000 (1)
Kyle Clifford	$1,800,000 (1)
Simon Benoit	$1,700,000 (1)
Frederick Gaudreau	$1,500,000 (1)
Alexander Khokhlachev	$1,200,000 (1)
Alexander Edler	$900,000 (1)
Daniil Tarasov	$900,000 (1)
Andreas Athanasiou	$900,000 (1)
Samuel Montembeault	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $76,700,000
Year 17 : $36,900,000
Year 18 : $17,500,000
Year 19 : $12,000,000
Salary Average Commitment
Year 16 : $76,700,000
Year 17 : $36,900,000
Year 18 : $17,500,000
Year 19 : $12,000,000
Salary Cap with 1 Way Contract
Year 16 : $76,700,000
Year 17 : $36,900,000
Year 18 : $17,500,000
Year 19 : $12,000,000

Farm Players Salaries
Laurent Dauphin	$150,000 (1)
Dustin Tokarski	$150,000 (2)
Par Lindholm	$130,000 (1)
Trevor Carrick	$130,000 (1)
Klas Dahlbeck	$125,000 (1)
JC Lipon	$120,000 (2)
Stefan Noesen	$120,000 (1)
Johan Sundstrom	$110,000 (2)
Jonathan Matsumoto	$100,000 (2)
Corey Trivino	$100,000 (2)
James Sheppard	$100,000 (2)
Tomas Hyka	$100,000 (2)
Kyle Maclean	$90,000 (1)
Mackenzie Entwistle	$90,000 (2)
Linden Rowat (Out of Payroll)	$90,000 (1)
Thomas Schemitsch	$90,000 (3)
Nick Wolff	$80,000 (3)
Antoine Morand	$75,000 (2)
Adam Mascherin	$75,000 (1)
Kasper Kotkansalo	$75,000 (2)
Jett Woo	$75,000 (3)
Luke Green	$75,000 (1)
Tommy Miller	$75,000 (2)
Graham Black	$70,000 (1)
Dominik Uher	$70,000 (1)
Jeremy Roy	$70,000 (3)
Total Farm Players	26
Salary Commitment
Year 16 : $2,535,000
Year 17 : $1,410,000
Year 18 : $315,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,535,000
Year 17 : $1,410,000
Year 18 : $315,000
Year 19 : $0

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - $88 - 7 501 - 93,76%
Level 2:	6000 - $60 - 4 200 - 70,00%
Level 3:	2000 - $38 - 1 726 - 86,32%
Level 4:	4000 - $20 - 3 982 - 99,56%
Luxury :	1000 - $165 - 990 - 99,02%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $30 - 1 900 - 94,99%
Farm Level 2:	1000 - $15 - 957 - 95,66%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	18 400 - 87,62%
Average Income per Game	$1,757,871
Year to Date Revenue	$31,641,681
Farm
Home Games Left	24
Average Attendance - %	2 857 - 95,22%
Average Income per Game	$106,306
Year to Date Revenue	$1,807,198
Expense
Pro Players Total Salaries	$74,750,000
Farm Players Total Salaries	$3,680,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$33,242,426
Farm Year To Date Expenses	$1,584,398
Pro Salary Cap To Date	$33,028,921
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,431,037
Farm Estimated Season Revenue	$2,551,338
Pro Remaining Season Days	106
Pro Expenses Per Days	$406,757
Pro Estimated Expenses	$43,116,242
Farm Remaining Season Days	106
Farm Expenses Per Days	$20,432
Farm Estimated Expenses	$2,165,792
Estimated Season Expenses	$45,282,034
Season Salary Cap	$74,750,000
Estimate Under Maximum Salary Cap of $78,000,000	$3,250,000
Estimate Over Minimum Salary Cap of $0	$74,750,000
Current Bank Account	$13,065,935
Projected Bank Account	$10,766,276

Pro Players Salaries
Auston Matthews	$8,750,000 (1)
Evgeny Kuznetsov	$8,500,000 (4)
Zach Parise	$8,150,000 (1)
Rasmus Ristolainen	$7,000,000 (5)
Tyler Johnson	$6,000,000 (1)
Justin Faulk	$5,750,000 (3)
Reilly Smith	$5,500,000 (2)
Nikita Zadorov	$5,000,000 (3)
Kevin Fiala	$4,500,000 (1)
Ilya Lyubushkin	$3,700,000 (3)
Pius Suter	$3,000,000 (1)
Tucker Poolman (Out of Payroll)	$2,500,000 (1)
Logan Thompson	$2,500,000 (1)
Jackson Cates	$1,000,000 (2)
Antti Raanta	$900,000 (1)
Morgan Frost	$900,000 (2)
Kailer Yamamoto	$900,000 (1)
Kaapo Kakko	$900,000 (2)
Alex Newhook	$900,000 (3)
Brayden McNabb	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $77,250,000
Year 17 : $39,150,000
Year 18 : $30,850,000
Year 19 : $15,500,000
Salary Average Commitment
Year 16 : $73,500,000
Year 17 : $34,300,000
Year 18 : $26,000,000
Year 19 : $15,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,250,000
Year 17 : $39,150,000
Year 18 : $30,850,000
Year 19 : $15,500,000

Farm Players Salaries
Janne Kuokkanen	$250,000 (3)
Karson Kuhlman	$200,000 (2)
Vladislav Gavrikov	$200,000 (1)
Michael Houser	$195,000 (2)
Givani Smith	$150,000 (1)
Sami Aittokallio	$140,000 (1)
Joseph Cramarossa	$140,000 (1)
William Lagesson	$130,000 (1)
Thomas Larkin	$125,000 (2)
Dmitri Yudin	$120,000 (2)
Sondre Olden	$120,000 (1)
Nikita Cherepanov	$120,000 (2)
Marc McNulty	$100,000 (1)
Philippe Cornet	$100,000 (2)
Will Weber	$95,000 (2)
Emil Lilleberg	$90,000 (1)
Luke Hughes	$90,000 (3)
Peyton Krebs	$90,000 (3)
Tanner Richard	$90,000 (1)
Zakhar Arzamastsev	$85,000 (1)
Adam Helewka	$80,000 (1)
Kristians Rubins	$75,000 (1)
Alan Lyszczarczyk	$75,000 (1)
Marcus Kallionkeli	$75,000 (3)
Layton Ahac	$75,000 (3)
Kyle Topping	$75,000 (3)
Jan Jenik	$75,000 (3)
Evan Barratt	$75,000 (3)
David Kvasnicka	$75,000 (3)
David Farrance	$75,000 (3)
Danila Galenyuk	$75,000 (3)
Kevin Hancock	$75,000 (1)
Maksim Zhukov	$75,000 (1)
Maxime Fortier	$70,000 (3)
Total Farm Players	34
Salary Commitment
Year 16 : $3,680,000
Year 17 : $2,055,000
Year 18 : $1,100,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,680,000
Year 17 : $2,055,000
Year 18 : $1,100,000
Year 19 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - $100 - 5 610 - 70,13%
Level 2:	5000 - $70 - 3 685 - 73,70%
Level 3:	2000 - $40 - 1 620 - 80,99%
Level 4:	4000 - $30 - 2 659 - 66,47%
Luxury :	1000 - $180 - 793 - 79,33%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $30 - 1 933 - 96,67%
Farm Level 2:	1000 - $15 - 952 - 95,17%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	14 367 - 71,84%
Average Income per Game	$1,593,087
Year to Date Revenue	$28,675,569
Farm
Home Games Left	24
Average Attendance - %	2 885 - 96,17%
Average Income per Game	$107,697
Year to Date Revenue	$1,830,846
Expense
Pro Players Total Salaries	$77,700,000
Farm Players Total Salaries	$3,220,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,429,744
Farm Year To Date Expenses	$1,157,148
Pro Salary Cap To Date	$32,216,213
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,641,005
Farm Estimated Season Revenue	$2,584,724
Pro Remaining Season Days	106
Pro Expenses Per Days	$422,703
Pro Estimated Expenses	$44,806,518
Farm Remaining Season Days	106
Farm Expenses Per Days	$17,946
Farm Estimated Expenses	$1,902,276
Estimated Season Expenses	$46,708,794
Season Salary Cap	$77,700,000
Estimate Under Maximum Salary Cap of $78,000,000	$300,000
Estimate Over Minimum Salary Cap of $0	$77,700,000
Current Bank Account	$23,308,032
Projected Bank Account	$15,824,967

Pro Players Salaries
Artemi Panarin	$8,500,000 (1)
Brayden Point	$7,500,000 (1)
Dustin Byfuglien	$6,500,000 (1)
Shayne Gostisbehere	$6,500,000 (3)
Tage Thompson	$6,000,000 (2)
Tyler Bertuzzi	$5,500,000 (4)
Ivan Barbashev	$5,500,000 (5)
Nino Niederreiter (1 Way Contract)	$5,000,000 (3)
Scott Mayfield	$5,000,000 (2)
Adam Pelech	$5,000,000 (3)
Adin Hill	$3,500,000 (1)
Nathan Bastian	$2,500,000 (1)
Christian Fischer	$2,500,000 (1)
Frederik Gauthier	$2,000,000 (1)
William Borgen	$1,700,000 (1)
Brock Faber	$900,000 (3)
Justin Brazeau	$900,000 (1)
Erik Haula	$900,000 (1)
Sam Gagner	$900,000 (1)
Mads Sogaard	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,700,000
Year 17 : $40,300,000
Year 18 : $28,400,000
Year 19 : $11,000,000
Salary Average Commitment
Year 16 : $77,200,000
Year 17 : $39,800,000
Year 18 : $27,900,000
Year 19 : $11,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,700,000
Year 17 : $40,300,000
Year 18 : $28,400,000
Year 19 : $11,000,000

Farm Players Salaries
Ridly Greig	$900,000 (3)
Bogdan Yakimov (Out of Payroll)	$200,000 (3)
Daniel Marmenlind	$180,000 (1)
Kevin Stenlund	$180,000 (1)
Tyler Lewington	$170,000 (2)
Keegan Kolesar (Out of Payroll)	$170,000 (2)
Jaedon Descheneau	$100,000 (3)
Emil Djuse	$100,000 (1)
Lance Bouma (Out of Payroll)	$100,000 (3)
Tyler Inamoto	$100,000 (1)
Carter Ashton	$100,000 (2)
Cory Emmerton	$100,000 (2)
Aaron Dell	$100,000 (2)
Eric O'dell	$100,000 (3)
Dalton Thrower	$100,000 (1)
Robert Baillargeon	$100,000 (2)
Kurt Etchegary (Out of Payroll)	$90,000 (1)
Ty Dellandrea	$90,000 (3)
Egor Korshkov	$90,000 (1)
A.J. Greer	$90,000 (1)
Mason Geertsen	$90,000 (1)
Philippe Desrosiers	$90,000 (1)
Jordy Stallard	$80,000 (3)
Hunter Smith	$80,000 (3)
Loik Leveille	$70,000 (2)
Andrew Nielsen	$70,000 (2)
Francis Perron	$50,000 (1)
Total Farm Players	27
Salary Commitment
Year 16 : $3,690,000
Year 17 : $1,720,000
Year 18 : $840,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,690,000
Year 17 : $1,720,000
Year 18 : $840,000
Year 19 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - $85 - 7 501 - 93,76%
Level 2:	6000 - $45 - 5 701 - 95,01%
Level 3:	3000 - $30 - 2 457 - 81,91%
Level 4:	5000 - $20 - 4 227 - 84,54%
Luxury :	1000 - $170 - 827 - 82,69%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $34 - 1 732 - 86,61%
Farm Level 2:	1000 - $15 - 958 - 95,79%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	20 713 - 90,06%
Average Income per Game	$1,719,750
Year to Date Revenue	$30,955,491
Farm
Home Games Left	24
Average Attendance - %	2 690 - 89,67%
Average Income per Game	$109,554
Year to Date Revenue	$1,862,418
Expense
Pro Players Total Salaries	$77,900,000
Farm Players Total Salaries	$6,205,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$33,223,511
Farm Year To Date Expenses	$1,680,464
Pro Salary Cap To Date	$33,010,005
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,554,238
Farm Estimated Season Revenue	$2,629,296
Pro Remaining Season Days	106
Pro Expenses Per Days	$423,784
Pro Estimated Expenses	$44,921,104
Farm Remaining Season Days	106
Farm Expenses Per Days	$34,081
Farm Estimated Expenses	$3,612,586
Estimated Season Expenses	$48,533,690
Season Salary Cap	$77,900,000
Estimate Under Maximum Salary Cap of $78,000,000	$100,000
Estimate Over Minimum Salary Cap of $0	$77,900,000
Current Bank Account	$123,629,605
Projected Bank Account	$117,279,449

Pro Players Salaries
Mark Stone	$9,000,000 (4)
Kyle Connor	$8,000,000 (2)
Brent Burns	$8,000,000 (1)
Ryan O'Reilly	$7,500,000 (1)
Ryan Nugent-Hopkins	$7,000,000 (2)
Jason Robertson	$6,500,000 (2)
Colton Parayko	$6,000,000 (3)
Brock Boeser	$5,500,000 (1)
Jonas Brodin	$5,000,000 (4)
Jonas Siegenthaler	$4,500,000 (1)
Mason Appleton	$1,800,000 (1)
Samuel Blais	$1,500,000 (1)
Oskar Sundqvist	$1,300,000 (1)
Kasperi Kapanen	$900,000 (1)
Mason Lohrei	$900,000 (1)
Jake Oettinger	$900,000 (3)
Cayden Primeau	$900,000 (3)
Pavel Dorofeyev	$900,000 (2)
Jan Rutta	$900,000 (1)
Jonas Rondbjerg	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,900,000
Year 17 : $45,100,000
Year 18 : $21,800,000
Year 19 : $14,000,000
Salary Average Commitment
Year 16 : $72,900,000
Year 17 : $40,100,000
Year 18 : $16,800,000
Year 19 : $9,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,900,000
Year 17 : $45,100,000
Year 18 : $21,800,000
Year 19 : $14,000,000

Farm Players Salaries
Yegor Chinakhov	$1,700,000 (1)
Mikael Pyyhtia	$900,000 (1)
Noah Cates	$350,000 (4)
Joey Anderson	$180,000 (1)
Evgeny Svechnikov	$175,000 (3)
Jacob Moverare	$170,000 (2)
Benjamin Gleason	$170,000 (2)
Hudson Fasching	$170,000 (1)
Calle Rosen	$160,000 (3)
Oskar Lindblom	$160,000 (3)
Matt Luff	$155,000 (2)
Luka Gracnar	$150,000 (1)
Joseph Woll	$150,000 (3)
Gemel Smith	$130,000 (2)
John Gilmour (Out of Payroll)	$125,000 (2)
Carl Dahlstrom	$125,000 (2)
Lucas Wallmark	$125,000 (3)
Brett Ritchie	$125,000 (3)
Jani Hakanpaa	$100,000 (1)
Ryan Johnson	$90,000 (3)
Jack Studnicka	$90,000 (2)
Iiro Pakarinen	$90,000 (2)
Alex Grant	$90,000 (1)
Joel Kellman	$90,000 (2)
Maxim Shalunov	$90,000 (1)
Zachary Fucale	$85,000 (3)
Taylor Leier	$80,000 (2)
Greg Mckegg	$80,000 (2)
Tim Erixon	$80,000 (1)
Ivan Morozov	$75,000 (3)
Viktor Svedberg	$70,000 (1)
Total Farm Players	31
Salary Commitment
Year 16 : $6,330,000
Year 17 : $2,800,000
Year 18 : $1,495,000
Year 19 : $350,000
Salary Average Commitment
Year 16 : $6,330,000
Year 17 : $2,800,000
Year 18 : $1,495,000
Year 19 : $350,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - $85 - 7 654 - 95,67%
Level 2:	6000 - $42 - 5 565 - 92,74%
Level 3:	3000 - $14 - 2 765 - 92,18%
Level 4:	5000 - $13 - 4 488 - 89,77%
Luxury :	1500 - $70 - 1 251 - 83,39%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $30 - 1 681 - 84,06%
Farm Level 2:	1000 - $15 - 749 - 74,85%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	21 722 - 92,44%
Average Income per Game	$1,545,964
Year to Date Revenue	$27,827,347
Farm
Home Games Left	23
Average Attendance - %	2 430 - 80,99%
Average Income per Game	$103,193
Year to Date Revenue	$1,857,472
Expense
Pro Players Total Salaries	$76,800,000
Farm Players Total Salaries	$3,495,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,424,875
Farm Year To Date Expenses	$1,505,202
Pro Salary Cap To Date	$32,211,342
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,557,166
Farm Estimated Season Revenue	$2,373,436
Pro Remaining Season Days	106
Pro Expenses Per Days	$417,838
Pro Estimated Expenses	$44,290,828
Farm Remaining Season Days	106
Farm Expenses Per Days	$19,432
Farm Estimated Expenses	$2,059,792
Estimated Season Expenses	$46,350,620
Season Salary Cap	$76,800,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,200,000
Estimate Over Minimum Salary Cap of $0	$76,800,000
Current Bank Account	$112,817,050
Projected Bank Account	$104,397,032

Pro Players Salaries
Connor McDavid	$10,800,000 (2)
Sidney Crosby	$10,500,000 (4)
Aaron Ekblad	$8,500,000 (3)
Mikko Rantanen	$8,000,000 (2)
Matthew Tkachuk	$8,000,000 (1)
Nick Suzuki	$6,500,000 (2)
Zach Werenski	$6,000,000 (3)
Igor Shesterkin	$4,000,000 (1)
Zemgus Girgensons	$2,000,000 (1)
Michael Bunting	$1,800,000 (1)
Christian Jaros	$1,700,000 (1)
Quinton Byfield	$900,000 (3)
Ukko-Pekka Luukkonen	$900,000 (2)
Bowen Byram	$900,000 (3)
Alexis Lafreniere	$900,000 (3)
Rasmus Sandin	$900,000 (3)
Brady Tkachuk	$900,000 (1)
Evan Bouchard	$900,000 (1)
Anthony Duclair	$900,000 (1)
Luke Schenn	$900,000 (1)
Cole Caufield	$900,000 (3)
Total Pro Players	21
Salary Commitment
Year 16 : $76,800,000
Year 17 : $55,700,000
Year 18 : $29,500,000
Year 19 : $10,500,000
Salary Average Commitment
Year 16 : $76,200,000
Year 17 : $55,100,000
Year 18 : $28,900,000
Year 19 : $9,900,000
Salary Cap with 1 Way Contract
Year 16 : $76,800,000
Year 17 : $55,700,000
Year 18 : $29,500,000
Year 19 : $10,500,000

Farm Players Salaries
Max Jones	$200,000 (2)
Dylan McIlrath	$175,000 (2)
Markus Granlund	$170,000 (1)
Nicholas Baptiste	$150,000 (3)
Ryan Donato	$150,000 (2)
Matthew Highmore	$150,000 (2)
Brady Vail	$120,000 (1)
Brayden Burke	$120,000 (3)
Seth Helgeson	$100,000 (1)
Jerome Gauthier-Leduc	$100,000 (1)
Kristian Vesalainen	$90,000 (1)
Jonah Gadjovich	$90,000 (2)
Isaak Phillips	$90,000 (1)
Alex Laferriere	$90,000 (3)
Filip Zadina	$90,000 (3)
Oliver Wahlstrom	$90,000 (3)
Eamon McAdam	$90,000 (1)
Brett Leason	$90,000 (1)
Kristian Reichel	$90,000 (1)
Robin Salo	$90,000 (1)
Dylan Samberg	$90,000 (1)
Pavel Karnaukhov	$90,000 (3)
John Ramage	$80,000 (1)
Ryan Collins	$80,000 (2)
Kevin Mandolese	$75,000 (2)
Ville Heinola	$75,000 (3)
Jonathan Gruden	$75,000 (3)
Martin Kaut	$75,000 (3)
Riley Sutter	$75,000 (3)
Nolan Patrick	$75,000 (2)
Olivier Rodrigue	$75,000 (3)
Alexander Chmelevski	$75,000 (2)
Jordan Bellerive	$75,000 (2)
Egor Sokolov	$75,000 (3)
Jack Glover	$70,000 (2)
Total Farm Players	35
Salary Commitment
Year 16 : $3,495,000
Year 17 : $2,295,000
Year 18 : $1,080,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,495,000
Year 17 : $2,295,000
Year 18 : $1,080,000
Year 19 : $0

Predators

Predators is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - $80 - 7 622 - 95,28%
Level 2:	6000 - $50 - 5 357 - 89,28%
Level 3:	3000 - $21 - 2 529 - 84,30%
Level 4:	5000 - $17 - 4 323 - 86,47%
Luxury :	1500 - $140 - 1 058 - 70,53%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $25 - 1 976 - 98,78%
Farm Level 2:	1000 - $10 - 985 - 98,49%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	20 890 - 88,89%
Average Income per Game	$1,659,388
Year to Date Revenue	$29,868,987
Farm
Home Games Left	23
Average Attendance - %	2 961 - 98,68%
Average Income per Game	$88,265
Year to Date Revenue	$1,588,772
Expense
Pro Players Total Salaries	$79,750,000
Farm Players Total Salaries	$4,485,100
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,033,251
Farm Year To Date Expenses	$1,399,166
Pro Salary Cap To Date	$31,819,717
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,165,928
Farm Estimated Season Revenue	$2,030,098
Pro Remaining Season Days	106
Pro Expenses Per Days	$433,784
Pro Estimated Expenses	$45,981,104
Farm Remaining Season Days	106
Farm Expenses Per Days	$24,784
Farm Estimated Expenses	$2,627,104
Estimated Season Expenses	$48,608,208
Season Salary Cap	$79,750,000
Estimate Under Maximum Salary Cap of $78,000,000	-$1,750,000
Estimate Over Minimum Salary Cap of $0	$79,750,000
Current Bank Account	($339,047)
Projected Bank Account	($8,751,229)

Pro Players Salaries
P.K. Subban	$8,500,000 (4)
Jeff Skinner	$8,500,000 (4)
Alex Tuch	$8,000,000 (5)
Jordan Eberle	$6,000,000 (1)
Shea Theodore	$6,000,000 (1)
Torey Krug	$5,400,000 (2)
Drake Batherson	$5,000,000 (2)
Cody Ceci	$4,500,000 (3)
Valeri Nichushkin	$4,500,000 (3)
Jacob Markstrom	$4,000,000 (3)
Yegor Sharangovich	$3,500,000 (1)
Philip Danault	$3,000,000 (2)
Radim Simek	$2,500,000 (1)
Anthony Stolarz	$2,000,000 (1)
Dillon Fournier	$2,000,000 (1)
Ross Colton	$2,000,000 (2)
Juraj Slafkovsky	$900,000 (3)
Jesse Ylonen	$900,000 (2)
David Gustafsson	$900,000 (3)
Boone Jenner	$900,000 (1)
Simon Stransky	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $79,750,000
Year 17 : $56,100,000
Year 18 : $39,800,000
Year 19 : $25,000,000
Salary Average Commitment
Year 16 : $75,900,000
Year 17 : $52,250,000
Year 18 : $35,950,000
Year 19 : $22,650,000
Salary Cap with 1 Way Contract
Year 16 : $79,750,000
Year 17 : $56,100,000
Year 18 : $39,800,000
Year 19 : $25,000,000

Farm Players Salaries
Rudolfs Balcers	$1,800,000 (1)
Eric Robinson	$200,000 (1)
Rickard Hugg	$170,000 (1)
Lane Pederson	$150,000 (2)
Emil Johansson	$130,000 (1)
Antoine Bibeau	$120,050 (3)
Julius Bergman	$120,000 (2)
Stepan Falkovsky	$120,000 (3)
Christopher Gibson	$100,050 (3)
Matt Mackenzie	$100,000 (1)
Troy Rutkowski	$100,000 (2)
Joseph Labate	$100,000 (2)
Joonas Rask	$100,000 (2)
Eero Elo	$100,000 (2)
Gregory Hofmann	$90,000 (1)
Mark Barberio	$90,000 (1)
Louis Crevier	$90,000 (1)
Patrick Harper	$75,000 (2)
Marc Del Gaizo (Out of Payroll)	$75,000 (3)
Matthew Phillips	$75,000 (1)
Nathan Knoepke	$75,000 (2)
Ostap Safin	$75,000 (2)
Cole Candella	$75,000 (1)
Max Zimmer	$75,000 (1)
Dmitry Sokolov	$75,000 (1)
Otto Somppi	$75,000 (1)
Jonathan Ang	$75,000 (1)
David Quenneville (Out of Payroll)	$75,000 (1)
Harri Sateri	$70,000 (1)
Adam Marsh	$60,000 (2)
Total Farm Players	30
Salary Commitment
Year 16 : $4,635,100
Year 17 : $1,370,100
Year 18 : $415,100
Year 19 : $0
Salary Average Commitment
Year 16 : $4,635,100
Year 17 : $1,370,100
Year 18 : $415,100
Year 19 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - $150 - 3 755 - 53,64%
Level 2:	5000 - $100 - 2 569 - 51,38%
Level 3:	2000 - $50 - 1 311 - 65,54%
Level 4:	4000 - $46 - 1 741 - 43,52%
Luxury :	1000 - $250 - 573 - 57,31%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $45 - 1 211 - 60,53%
Farm Level 2:	1000 - $18 - 729 - 72,86%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	9 949 - 52,36%
Average Income per Game	$1,597,063
Year to Date Revenue	$27,150,079
Farm
Home Games Left	24
Average Attendance - %	1 939 - 64,64%
Average Income per Game	$100,708
Year to Date Revenue	$1,712,042
Expense
Pro Players Total Salaries	$72,500,000
Farm Players Total Salaries	$3,940,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$30,844,055
Farm Year To Date Expenses	$1,593,737
Pro Salary Cap To Date	$30,630,544
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,329,523
Farm Estimated Season Revenue	$2,417,000
Pro Remaining Season Days	106
Pro Expenses Per Days	$394,595
Pro Estimated Expenses	$41,827,070
Farm Remaining Season Days	106
Farm Expenses Per Days	$21,838
Farm Estimated Expenses	$2,314,828
Estimated Season Expenses	$44,141,898
Season Salary Cap	$72,500,000
Estimate Under Maximum Salary Cap of $78,000,000	$5,500,000
Estimate Over Minimum Salary Cap of $0	$72,500,000
Current Bank Account	($13,204,853)
Projected Bank Account	($16,600,228)

Pro Players Salaries
Jake Guentzel	$8,000,000 (4)
Jack Johnson	$7,500,000 (4)
Peter Mueller	$7,000,000 (1)
Andrew Mangiapane	$5,500,000 (3)
Alex Nedeljkovic	$5,500,000 (3)
Artturi Lehkonen	$5,000,000 (2)
Nick Ritchie	$4,000,000 (3)
Marcus Pettersson	$4,000,000 (2)
Alexandar Georgiev (Out of Payroll)	$3,500,000 (1)
Dakota Joshua	$3,500,000 (4)
David Levin	$3,500,000 (4)
Derrick Pouliot	$3,000,000 (1)
Mason Marchment	$3,000,000 (1)
Vladislav Namestnikov	$2,500,000 (2)
Andreas Borgman	$2,000,000 (3)
Martin Frk	$1,700,000 (1)
Lucas Johansen	$1,500,000 (2)
Michael Amadio	$1,300,000 (1)
Michael Anderson	$900,000 (2)
Tyson Jost	$900,000 (1)
Jack Quinn	$900,000 (3)
Nick Bjugstad	$900,000 (1)
Jakob Chychrun	$900,000 (1)
Total Pro Players	23
Salary Commitment
Year 16 : $76,500,000
Year 17 : $54,300,000
Year 18 : $40,400,000
Year 19 : $22,500,000
Salary Average Commitment
Year 16 : $76,500,000
Year 17 : $54,300,000
Year 18 : $40,400,000
Year 19 : $22,500,000
Salary Cap with 1 Way Contract
Year 16 : $76,500,000
Year 17 : $54,300,000
Year 18 : $40,400,000
Year 19 : $22,500,000

Farm Players Salaries
Philip Tomasino	$900,000 (3)
Remi Elie	$200,000 (2)
Victor Olofsson	$200,000 (1)
Jack Lafontaine	$200,000 (3)
Vinni Lettieri	$130,000 (2)
Nic Petan	$120,000 (3)
Nick Ebert	$110,000 (1)
Josiah Slavin	$110,000 (1)
Jean-Francois Berube	$100,000 (2)
Joshua Jacobs	$100,000 (2)
Nikita Korostelev	$100,000 (2)
Tyson Baillie	$90,000 (3)
Declan Chisholm	$90,000 (3)
Cole Guttman	$90,000 (1)
Benjamin Conz	$90,000 (2)
Anderson Macdonald	$90,000 (3)
Ondrej Kachyna	$90,000 (3)
Brett Pollock	$80,000 (2)
Austin Poganski	$80,000 (1)
Rushan Rafikov	$80,000 (1)
Olli Juolevi	$75,000 (2)
Keaton Middleton	$75,000 (3)
Kirill Maksimov	$75,000 (3)
James Hardie	$75,000 (1)
Tyler Steenbergen	$75,000 (1)
Nicolas Beaudin	$75,000 (3)
Filip Kral (Out of Payroll)	$75,000 (2)
Jean-Christophe Beaudin	$75,000 (1)
Brandon Crawley	$75,000 (1)
Dmitri Samorukov	$75,000 (1)
Marian Studenic	$75,000 (2)
Brett Murray	$75,000 (3)
Dante Salituro	$65,000 (2)
Total Farm Players	33
Salary Commitment
Year 16 : $4,015,000
Year 17 : $2,160,000
Year 18 : $1,070,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,015,000
Year 17 : $2,160,000
Year 18 : $1,070,000
Year 19 : $0

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - $80 - 7 637 - 95,46%
Level 2:	6000 - $63 - 4 459 - 74,32%
Level 3:	2000 - $48 - 1 465 - 73,25%
Level 4:	4000 - $35 - 2 258 - 56,44%
Luxury :	1000 - $180 - 781 - 78,12%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $35 - 1 593 - 79,64%
Farm Level 2:	1000 - $20 - 651 - 65,08%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	16 600 - 79,05%
Average Income per Game	$1,647,824
Year to Date Revenue	$29,660,828
Farm
Home Games Left	24
Average Attendance - %	2 244 - 74,79%
Average Income per Game	$102,459
Year to Date Revenue	$1,741,795
Expense
Pro Players Total Salaries	$67,900,000
Farm Players Total Salaries	$3,690,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$31,852,160
Farm Year To Date Expenses	$1,495,564
Pro Salary Cap To Date	$31,638,633
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,899,947
Farm Estimated Season Revenue	$2,459,005
Pro Remaining Season Days	106
Pro Expenses Per Days	$369,730
Pro Estimated Expenses	$39,191,380
Farm Remaining Season Days	106
Farm Expenses Per Days	$20,486
Farm Estimated Expenses	$2,171,516
Estimated Season Expenses	$41,362,896
Season Salary Cap	$67,900,000
Estimate Under Maximum Salary Cap of $78,000,000	$10,100,000
Estimate Over Minimum Salary Cap of $0	$67,900,000
Current Bank Account	($2,722,304)
Projected Bank Account	($3,726,248)

Pro Players Salaries
Eric Staal	$9,500,000 (1)
Drew Doughty (Out of Payroll)	$9,250,000 (4)
Vladimir Tarasenko	$8,500,000 (3)
Filip Forsberg	$6,500,000 (1)
Ilya Sorokin	$6,000,000 (5)
Jamieson Oleksiak	$5,500,000 (3)
Anthony Mantha	$5,500,000 (3)
Jake Mccabe	$4,500,000 (2)
Zach Aston-Reese	$3,500,000 (2)
Robby Fabbri	$3,000,000 (1)
Jasper Weatherby	$3,000,000 (2)
Tanner Pearson	$3,000,000 (2)
Dmytro Timashov	$2,000,000 (1)
Colton White	$2,000,000 (2)
Rasmus Andersson	$900,000 (1)
Cam Talbot	$900,000 (1)
Nico Hischier	$900,000 (2)
Jack Hughes	$900,000 (1)
Marcus Foligno	$900,000 (1)
Owen Power	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,150,000
Year 17 : $52,550,000
Year 18 : $34,750,000
Year 19 : $15,250,000
Salary Average Commitment
Year 16 : $73,550,000
Year 17 : $48,950,000
Year 18 : $31,150,000
Year 19 : $14,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,150,000
Year 17 : $52,550,000
Year 18 : $34,750,000
Year 19 : $15,250,000

Farm Players Salaries
Kieffer Bellows	$200,000 (2)
Dominik Kahun	$180,000 (1)
Jonas Johansson	$180,000 (1)
Curtis Lazar	$180,000 (1)
Nikita Zaitsev	$180,000 (1)
Anders Bjork	$175,000 (2)
Sean Walker	$170,000 (2)
Jan Kostalek (Out of Payroll)	$170,000 (2)
Jonathan Davidsson	$170,000 (2)
Otto Koivula	$150,000 (3)
John Leonard	$150,000 (2)
Andy Andreoff	$145,000 (1)
Dominik Simon	$140,000 (1)
Anthony Bitetto	$125,000 (1)
Dennis Rasmussen	$125,000 (1)
Luke Martin	$120,000 (3)
Rourke Chartier	$120,000 (2)
Blake Speers	$110,000 (1)
Jonathon Blum	$110,000 (1)
Brian Gibbons	$110,000 (1)
Cody Sol	$100,000 (2)
Anthony Florentino	$100,000 (2)
Richard Panik	$100,000 (1)
Matt Rempe	$90,000 (1)
Jackson Lacombe	$90,000 (3)
Travis Barron	$75,000 (2)
William Bitten	$75,000 (2)
Alexander Samoilov	$75,000 (1)
Kenneth Johnson	$75,000 (1)
Jonas Gustavsson	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 16 : $3,860,000
Year 17 : $1,865,000
Year 18 : $360,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,860,000
Year 17 : $1,865,000
Year 18 : $360,000
Year 19 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - $80 - 7 585 - 94,81%
Level 2:	5000 - $65 - 3 951 - 79,02%
Level 3:	2000 - $45 - 1 475 - 73,76%
Level 4:	4000 - $35 - 2 266 - 56,66%
Luxury :	1000 - $200 - 719 - 71,86%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $40 - 1 339 - 66,96%
Farm Level 2:	1000 - $15 - 947 - 94,75%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	15 996 - 79,98%
Average Income per Game	$1,660,391
Year to Date Revenue	$28,226,651
Farm
Home Games Left	24
Average Attendance - %	2 287 - 76,23%
Average Income per Game	$100,998
Year to Date Revenue	$1,716,964
Expense
Pro Players Total Salaries	$77,800,000
Farm Players Total Salaries	$3,960,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$33,462,142
Farm Year To Date Expenses	$1,767,468
Pro Salary Cap To Date	$33,248,682
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,849,390
Farm Estimated Season Revenue	$2,423,949
Pro Remaining Season Days	106
Pro Expenses Per Days	$423,243
Pro Estimated Expenses	$44,863,758
Farm Remaining Season Days	106
Farm Expenses Per Days	$21,946
Farm Estimated Expenses	$2,326,276
Estimated Season Expenses	$47,190,034
Season Salary Cap	$77,800,000
Estimate Under Maximum Salary Cap of $78,000,000	$200,000
Estimate Over Minimum Salary Cap of $0	$77,800,000
Current Bank Account	($5,076,814)
Projected Bank Account	($9,993,509)

Pro Players Salaries
Phil Kessel	$8,000,000 (1)
Tyler Myers	$7,500,000 (3)
David Krejci	$7,500,000 (1)
Carter Verhaeghe	$7,000,000 (3)
William Karlsson	$6,500,000 (2)
Brock Nelson	$6,500,000 (3)
Andrew Copp	$5,000,000 (2)
Dylan DeMelo	$5,000,000 (3)
Adam Henrique	$4,500,000 (1)
Nick Schmaltz	$4,000,000 (1)
Eetu Luostarinen	$3,000,000 (1)
Elvis Merzlikins	$3,000,000 (3)
Markus Hannikainen	$2,000,000 (1)
Corey Schueneman	$2,000,000 (1)
Patrik Nemeth	$1,800,000 (1)
Noah Gregor	$900,000 (1)
Cole Sillinger	$900,000 (3)
Semyon Varlamov	$900,000 (1)
Jake Sanderson	$900,000 (2)
Ben Chiarot	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $77,800,000
Year 17 : $42,300,000
Year 18 : $29,900,000
Year 19 : $0
Salary Average Commitment
Year 16 : $75,450,000
Year 17 : $40,450,000
Year 18 : $28,900,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $77,800,000
Year 17 : $42,300,000
Year 18 : $29,900,000
Year 19 : $0

Farm Players Salaries
Sheldon Dries	$250,000 (1)
Tanner Kero	$250,000 (1)
Christian Djoos	$200,000 (1)
Matthew Peca	$200,000 (1)
Dmitri Jaskin	$200,000 (1)
Matt Martin	$200,000 (1)
Olivier Roy	$180,000 (1)
Jon Merrill	$170,000 (2)
Stephane Da Costa	$170,000 (1)
Andrey Pedan	$150,000 (2)
Sven Andrighetto	$150,000 (1)
Anton Blidh	$150,000 (1)
Yohann Auvitu	$150,000 (1)
Joonas Kemppainen	$150,000 (1)
Scott Wilson	$150,000 (2)
David Rundblad	$130,000 (2)
Ondrej Kase	$120,000 (1)
Dominic Turgeon (Out of Payroll)	$120,000 (1)
Nikolay Goldobin	$110,000 (2)
Ty Ronning	$110,000 (2)
Jack Sadek	$90,000 (1)
Cale Fleury	$90,000 (2)
William Lockwood	$90,000 (1)
Noel Hoefenmayer	$75,000 (2)
Keenan Suthers	$75,000 (1)
Drake Rymsha	$75,000 (2)
Matej Tomek	$75,000 (1)
Xavier Bernard	$75,000 (3)
Brendan DeJong	$75,000 (1)
Austin Lotz	$50,000 (2)
Total Farm Players	30
Salary Commitment
Year 16 : $4,080,000
Year 17 : $1,185,000
Year 18 : $75,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,080,000
Year 17 : $1,185,000
Year 18 : $75,000
Year 19 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - $90 - 7 580 - 94,75%
Level 2:	6000 - $55 - 5 313 - 88,55%
Level 3:	2000 - $40 - 1 645 - 82,24%
Level 4:	4000 - $25 - 3 214 - 80,36%
Luxury :	1000 - $175 - 815 - 81,54%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $32 - 1 901 - 95,05%
Farm Level 2:	1000 - $16 - 957 - 95,68%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	18 568 - 88,42%
Average Income per Game	$1,815,486
Year to Date Revenue	$32,678,748
Farm
Home Games Left	23
Average Attendance - %	2 858 - 95,26%
Average Income per Game	$113,289
Year to Date Revenue	$2,039,210
Expense
Pro Players Total Salaries	$71,600,000
Farm Players Total Salaries	$7,790,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,110,811
Farm Year To Date Expenses	$1,534,993
Pro Salary Cap To Date	$31,897,285
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,756,178
Farm Estimated Season Revenue	$2,605,657
Pro Remaining Season Days	106
Pro Expenses Per Days	$389,730
Pro Estimated Expenses	$41,311,380
Farm Remaining Season Days	106
Farm Expenses Per Days	$42,649
Farm Estimated Expenses	$4,520,794
Estimated Season Expenses	$45,832,174
Season Salary Cap	$71,600,000
Estimate Under Maximum Salary Cap of $78,000,000	$6,400,000
Estimate Over Minimum Salary Cap of $0	$71,600,000
Current Bank Account	$5,472,846
Projected Bank Account	$4,002,507

Pro Players Salaries
Pierre-Luc Dubois	$7,500,000 (3)
Timo Meier	$6,500,000 (2)
Ryan McDonagh	$6,500,000 (2)
Jordan Binnington	$6,000,000 (2)
Will Butcher	$5,500,000 (3)
Mathew Dumba	$5,500,000 (3)
Ryan Kesler	$5,400,000 (1)
Radek Faksa	$5,000,000 (3)
Blaze Lizotte	$3,500,000 (3)
Gustav Forsling	$3,500,000 (1)
Maxim Golod	$3,500,000 (2)
Julien Gauthier	$3,000,000 (2)
Sonny Milano	$3,000,000 (1)
Zack MacEwen	$2,500,000 (1)
Erik Kallgren	$2,000,000 (2)
Joe Snively	$1,700,000 (1)
Carson Meyer (1 Way Contract)	$1,600,000 (1)
-1 Way Contract Salary Cap :	$1,600,000
Guillaume Brisebois	$1,300,000 (2)
Luke Kunin	$900,000 (1)
Tom Wilson	$900,000 (1)
Michael Rasmussen	$900,000 (1)
Egor Zamula	$900,000 (3)
Total Pro Players	22
Salary Commitment
Year 16 : $77,100,000
Year 17 : $56,700,000
Year 18 : $27,900,000
Year 19 : $0
Salary Average Commitment
Year 16 : $76,000,000
Year 17 : $55,600,000
Year 18 : $27,900,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $77,100,000
Year 17 : $56,700,000
Year 18 : $27,900,000
Year 19 : $0

Farm Players Salaries
Nikita Tryamkin	$3,500,000 (2)
Mackenzie MacEachern	$1,300,000 (1)
Aleksi Saarela	$170,000 (1)
Stanislav Galiev	$155,000 (1)
Alexander Younan	$150,000 (2)
Darren Archibald	$135,000 (1)
Nigel Dawes	$135,000 (1)
Reece Scarlett	$130,000 (1)
Michael Pezzetta	$120,000 (2)
Mathieu Olivier	$120,000 (1)
Jiri Sekac	$110,000 (1)
Peter Hrehorcak	$100,000 (1)
Vaclav Karabacek	$100,000 (2)
Brendan Leipsic	$90,000 (1)
Paul Postma	$90,000 (1)
Robbie Russo	$90,000 (1)
Emil Bemstrom	$90,000 (2)
Jamie Arniel	$90,000 (1)
Calen Addison	$90,000 (2)
Alec Regula	$90,000 (1)
Olle Lycksell	$90,000 (1)
Alexander Holtz	$90,000 (3)
Logan Shaw	$80,000 (1)
Lukas Zetterberg	$80,000 (1)
Brett Lernout	$80,000 (1)
Mitchell Vande Sompel	$75,000 (2)
Zach Solow	$75,000 (2)
Jakub Galvas	$75,000 (2)
Jacob Olofsson	$75,000 (3)
Curtis Douglas	$75,000 (3)
Micheal Wall	$70,000 (1)
Thomas(Chase) Perry	$70,000 (2)
Total Farm Players	32
Salary Commitment
Year 16 : $7,790,000
Year 17 : $1,435,000
Year 18 : $240,000
Year 19 : $0
Salary Average Commitment
Year 16 : $7,790,000
Year 17 : $1,435,000
Year 18 : $240,000
Year 19 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - $82 - 7 613 - 95,16%
Level 2:	5000 - $58 - 4 937 - 98,73%
Level 3:	2000 - $37 - 1 819 - 90,94%
Level 4:	4000 - $20 - 3 939 - 98,48%
Luxury :	1000 - $170 - 852 - 85,17%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $38 - 1 416 - 70,80%
Farm Level 2:	1000 - $19 - 680 - 68,02%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	19 159 - 95,79%
Average Income per Game	$1,730,032
Year to Date Revenue	$31,140,568
Farm
Home Games Left	23
Average Attendance - %	2 096 - 69,87%
Average Income per Game	$99,433
Year to Date Revenue	$1,789,788
Expense
Pro Players Total Salaries	$69,590,000
Farm Players Total Salaries	$2,350,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$31,868,268
Farm Year To Date Expenses	$1,056,110
Pro Salary Cap To Date	$31,654,749
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,790,726
Farm Estimated Season Revenue	$2,286,951
Pro Remaining Season Days	106
Pro Expenses Per Days	$378,865
Pro Estimated Expenses	$40,159,690
Farm Remaining Season Days	106
Farm Expenses Per Days	$13,243
Farm Estimated Expenses	$1,403,758
Estimated Season Expenses	$41,563,448
Season Salary Cap	$69,590,000
Estimate Under Maximum Salary Cap of $78,000,000	$8,410,000
Estimate Over Minimum Salary Cap of $0	$69,590,000
Current Bank Account	$50,427,140
Projected Bank Account	$50,941,369

Pro Players Salaries
Mitchell Marner	$10,640,000 (5)
Aleksander Barkov	$10,000,000 (5)
Victor Hedman	$9,000,000 (5)
Bo Horvat	$8,500,000 (3)
Sebastian Aho	$8,500,000 (2)
Connor Hellebuyck	$7,000,000 (2)
Erik Cernak	$5,500,000 (2)
Thomas Chabot	$5,400,000 (1)
David Kampf	$2,000,000 (1)
Andreas Englund	$1,800,000 (1)
Justin Holl	$1,800,000 (1)
Michael Mersch	$1,200,000 (1)
Riley Nash	$1,200,000 (1)
Nikita Okhotyuk	$900,000 (3)
Jordan Kyrou	$900,000 (2)
Nikita Alexandrov	$900,000 (3)
Arvid Soderblom	$900,000 (1)
Erik Johnson (Out of Payroll)	$900,000 (1)
Aleksi Heponiemi	$900,000 (2)
Alex Chiasson	$900,000 (1)
Jack Drury	$900,000 (3)
Brent Gates	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 16 : $80,490,000
Year 17 : $63,640,000
Year 18 : $40,840,000
Year 19 : $29,640,000
Salary Average Commitment
Year 16 : $78,490,000
Year 17 : $61,640,000
Year 18 : $38,840,000
Year 19 : $27,640,000
Salary Cap with 1 Way Contract
Year 16 : $80,490,000
Year 17 : $63,640,000
Year 18 : $40,840,000
Year 19 : $29,640,000

Farm Players Salaries
Gabriel Bourque	$120,000 (1)
Jordan Subban	$120,000 (3)
Reece Willcox	$120,000 (2)
Jonathan Dahlen	$120,000 (3)
Roberts Lipsbergs	$100,000 (1)
Erik Thorell	$100,000 (1)
Veeti Vainio	$100,000 (3)
David Kase	$100,000 (3)
Brett Bulmer	$100,000 (1)
Eddie Wittchow	$100,000 (1)
Ryan Spooner	$90,000 (1)
Michal Jordan	$90,000 (1)
Dane Fox	$80,000 (1)
Tyson Sexsmith	$80,000 (1)
Radek Smolenak	$80,000 (1)
Daniel Catenacci	$80,000 (1)
Vladimir Ruzicka	$80,000 (1)
Evgeny Grachev	$80,000 (1)
James Livingston	$80,000 (1)
Marek Zagrapan	$80,000 (1)
Nicklas Lasu	$80,000 (1)
Kyle Olson	$75,000 (3)
Chase Hartje	$75,000 (1)
Jacob Cederholm	$75,000 (1)
Adam Ahman	$75,000 (3)
Francois Tremblay	$70,000 (1)
Total Farm Players	26
Salary Commitment
Year 16 : $2,350,000
Year 17 : $710,000
Year 18 : $590,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,350,000
Year 17 : $710,000
Year 18 : $590,000
Year 19 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - $95 - 5 934 - 74,17%
Level 2:	6000 - $60 - 4 251 - 70,86%
Level 3:	3000 - $30 - 2 426 - 80,86%
Level 4:	4000 - $25 - 3 146 - 78,65%
Luxury :	1000 - $190 - 756 - 75,59%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $35 - 1 545 - 77,26%
Farm Level 2:	1000 - $15 - 953 - 95,29%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	16 513 - 75,06%
Average Income per Game	$1,603,932
Year to Date Revenue	$28,870,769
Farm
Home Games Left	23
Average Attendance - %	2 498 - 83,27%
Average Income per Game	$101,880
Year to Date Revenue	$1,833,848
Expense
Pro Players Total Salaries	$76,850,000
Farm Players Total Salaries	$3,305,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,792,693
Farm Year To Date Expenses	$1,481,695
Pro Salary Cap To Date	$32,579,168
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,890,427
Farm Estimated Season Revenue	$2,343,250
Pro Remaining Season Days	106
Pro Expenses Per Days	$418,108
Pro Estimated Expenses	$44,319,448
Farm Remaining Season Days	106
Farm Expenses Per Days	$18,405
Farm Estimated Expenses	$1,950,930
Estimated Season Expenses	$46,270,378
Season Salary Cap	$76,850,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,150,000
Estimate Over Minimum Salary Cap of $0	$76,850,000
Current Bank Account	$58,149,473
Projected Bank Account	$51,112,772

Pro Players Salaries
Anze Kopitar	$10,350,000 (1)
Jonathan Huberdeau	$9,000,000 (2)
Sean Monahan	$8,500,000 (3)
Juuse Saros	$8,000,000 (4)
Adam Fox	$7,150,000 (1)
Brandon Saad	$7,000,000 (2)
Martin Necas	$6,500,000 (2)
Devon Toews	$5,750,000 (3)
Josh Mahura	$3,000,000 (1)
Sean Malone	$1,800,000 (1)
Devin Shore	$1,700,000 (1)
Alex Vlasic	$900,000 (3)
Miro Heiskanen	$900,000 (3)
Logan Brown	$900,000 (1)
Brandon Hagel	$900,000 (2)
Fabian Zetterlund	$900,000 (1)
Cory Schneider	$900,000 (1)
Noel Acciari	$900,000 (1)
Michael McCarron	$900,000 (1)
Janis Moser	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $76,850,000
Year 17 : $48,350,000
Year 18 : $24,050,000
Year 19 : $8,000,000
Salary Average Commitment
Year 16 : $72,750,000
Year 17 : $44,250,000
Year 18 : $20,800,000
Year 19 : $8,000,000
Salary Cap with 1 Way Contract
Year 16 : $76,850,000
Year 17 : $48,350,000
Year 18 : $24,050,000
Year 19 : $8,000,000

Farm Players Salaries
Libor Hajek	$400,000 (1)
Justin Kirkland	$200,000 (2)
Miles Wood	$200,000 (2)
Michael Dal Colle	$200,000 (1)
Tyler Tucker	$180,000 (1)
Dillon Heatherington	$150,000 (1)
Philip Samuelsson	$150,000 (1)
Stefan Elliott	$140,000 (1)
Josh Jooris	$140,000 (1)
Evan Cowley	$120,000 (1)
Vitali Kravtsov	$90,000 (2)
Dysin Mayo	$90,000 (2)
Akira Schmid	$90,000 (3)
Martin Pospisil	$90,000 (1)
Dan O'Regan	$85,000 (2)
Kenny Agostino	$80,000 (1)
Jere Lassila	$75,000 (3)
Scott Perunovich (Out of Payroll)	$75,000 (2)
Nicholas Caamano	$75,000 (2)
Cameron Crotty	$75,000 (2)
Mattias Norlinder	$75,000 (3)
Patrik Puistola	$75,000 (3)
Semyon Der-Arguchintsev	$75,000 (3)
Tyler Weiss	$75,000 (3)
Colton Point	$75,000 (2)
Pavel Tyutnev	$75,000 (2)
Denis Smirnov	$75,000 (1)
Taro Hirose	$75,000 (1)
Nikolai Kovalenko	$75,000 (1)
Total Farm Players	29
Salary Commitment
Year 16 : $3,380,000
Year 17 : $1,505,000
Year 18 : $465,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,380,000
Year 17 : $1,505,000
Year 18 : $465,000
Year 19 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - $91 - 6 920 - 86,49%
Level 2:	6000 - $56 - 5 451 - 90,85%
Level 3:	3000 - $31 - 2 223 - 74,11%
Level 4:	4000 - $26 - 3 095 - 77,38%
Luxury :	1000 - $137 - 1 000 - 100,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $30 - 1 620 - 81,01%
Farm Level 2:	1000 - $15 - 728 - 72,78%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	18 689 - 84,95%
Average Income per Game	$1,728,817
Year to Date Revenue	$31,118,697
Farm
Home Games Left	24
Average Attendance - %	2 348 - 78,26%
Average Income per Game	$102,287
Year to Date Revenue	$1,738,881
Expense
Pro Players Total Salaries	$76,990,000
Farm Players Total Salaries	$3,820,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,850,445
Farm Year To Date Expenses	$1,797,689
Pro Salary Cap To Date	$32,636,934
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,762,780
Farm Estimated Season Revenue	$2,454,891
Pro Remaining Season Days	106
Pro Expenses Per Days	$418,865
Pro Estimated Expenses	$44,399,690
Farm Remaining Season Days	106
Farm Expenses Per Days	$21,189
Farm Estimated Expenses	$2,246,034
Estimated Season Expenses	$46,645,724
Season Salary Cap	$76,990,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,010,000
Estimate Over Minimum Salary Cap of $0	$76,990,000
Current Bank Account	$18,545,527
Projected Bank Account	$14,117,474

Pro Players Salaries
Steven Stamkos	$10,640,000 (5)
Blake Wheeler	$8,000,000 (3)
Mike Richards	$7,900,000 (1)
Alex Debrincat	$7,000,000 (3)
Jared Spurgeon	$5,500,000 (2)
Jake Muzzin	$5,000,000 (1)
Justin Braun	$5,000,000 (1)
Logan Couture (Out of Payroll)	$4,500,000 (1)
Nick Bonino	$4,250,000 (1)
Morgan Ellis	$4,000,000 (1)
David Honzik	$3,500,000 (1)
Ross Johnston	$2,500,000 (2)
Jake Evans	$2,000,000 (1)
Warren Foegele	$2,000,000 (1)
Robert Bortuzzo	$2,000,000 (2)
Jordie Benn	$1,800,000 (1)
Zachary Sanford	$1,700,000 (1)
Mike Hardman	$1,500,000 (2)
James Reimer	$900,000 (1)
Matthew Beniers	$900,000 (1)
Mike Hoffman	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $81,490,000
Year 17 : $37,140,000
Year 18 : $25,640,000
Year 19 : $10,640,000
Salary Average Commitment
Year 16 : $80,450,000
Year 17 : $36,350,000
Year 18 : $24,850,000
Year 19 : $10,350,000
Salary Cap with 1 Way Contract
Year 16 : $81,490,000
Year 17 : $37,140,000
Year 18 : $25,640,000
Year 19 : $10,640,000

Farm Players Salaries
Pavel Francouz	$275,000 (3)
Olli Maatta	$250,000 (3)
Eric Comrie	$200,000 (1)
Dean Kukan	$200,000 (2)
Austin Wagner	$180,000 (2)
Landon Ferraro	$170,000 (1)
Valeri Vasiliev	$170,000 (1)
Yakov Trenin	$170,000 (2)
Chad Ruhwedel	$170,000 (2)
Roland Mckeown	$170,000 (1)
Michal Kempny	$150,000 (2)
Jens Looke	$150,000 (2)
Adam Tambellini	$130,000 (2)
Colton Sceviour	$130,000 (1)
Kevin Poulin	$120,000 (2)
Brandon Davidson	$110,000 (2)
Gabriel Dumont	$100,000 (3)
Jaret Anderson-Dolan	$90,000 (3)
Taylor Raddysh	$90,000 (1)
Michael Spacek	$90,000 (1)
Cooper Marody	$90,000 (1)
Dmitri Voronkov	$90,000 (1)
Luc Snuggerud	$90,000 (1)
Stelio Mattheos	$75,000 (2)
Nate Schnarr	$75,000 (2)
Tarrmo Reunanen	$75,000 (1)
Cliff Pu	$75,000 (1)
Artur Kayumov	$75,000 (1)
Chris Martenet	$60,000 (1)
Total Farm Players	29
Salary Commitment
Year 16 : $3,820,000
Year 17 : $2,245,000
Year 18 : $715,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,820,000
Year 17 : $2,245,000
Year 18 : $715,000
Year 19 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $78,000,000 Available Cap Space	Over Minimum of $0	Farm Salary Cap	Under Maximum of $30,000,000	Pro Players	Farm Players	Total Players
Avalanches	$41,908,396	$75,400,000	$2,600,000	$75,400,000	$4,170,000	$25,830,000	21	31	52
BlackHawks	$15,443,628	$77,750,000	$250,000	$77,750,000	$3,260,000	$26,740,000	20	32	52
BlueJacket	$2,552,392	$78,000,000	$0	$78,000,000	$5,592,500	$24,407,500	20	33	53
Blues	$59,082,668	$71,340,000	$6,660,000	$71,340,000	$5,475,000	$24,525,000	21	33	54
Bruins	$9,214,900	$70,100,000	$7,900,000	$70,100,000	$3,165,000	$26,835,000	23	27	50
Canadiens	$31,859,954	$77,300,000	$700,000	$77,300,000	$3,150,000	$26,850,000	20	32	52
Canucks	$43,873,475	$72,400,000	$5,600,000	$72,400,000	$2,840,000	$27,160,000	21	28	49
Capitals	($2,781,224)	$75,350,000	$2,650,000	$75,350,000	$3,255,000	$26,745,000	20	30	50
Devils	$22,228,557	$77,850,000	$150,000	$77,850,000	$2,915,000	$27,085,000	20	31	51
Ducks	$15,087,373	$77,950,000	$50,000	$77,950,000	$3,165,000	$26,835,000	20	32	52
Flames	$36,902,694	$77,100,000	$900,000	$77,100,000	$3,455,000	$26,545,000	20	33	53
Flyers	$27,699,947	$73,700,000	$4,300,000	$73,700,000	$2,415,000	$27,585,000	20	28	48
GoldenKnights	$9,502,060	$77,800,000	$200,000	$77,800,000	$4,895,000	$25,105,000	20	34	54
Hockey club	$14,010,286	$71,250,000	$6,750,000	$71,250,000	$3,095,000	$26,905,000	21	29	50
Hurricanes	$4,171,310	$77,850,000	$150,000	$77,850,000	$3,025,000	$26,975,000	20	29	49
Islanders	$55,329,054	$69,350,000	$8,650,000	$69,350,000	$2,987,000	$27,013,000	20	30	50
Jets	$212,641,724	$74,950,000	$3,050,000	$74,950,000	$3,960,000	$26,040,000	21	29	50
Kings	$39,382,049	$77,300,000	$700,000	$77,300,000	$2,440,000	$27,560,000	21	30	51
Kraken	$7,279,420	$77,500,000	$500,000	$77,500,000	$3,165,500	$26,834,500	20	26	46
Lightning	$7,947,584	$76,700,000	$1,300,000	$76,700,000	$2,535,000	$27,465,000	20	26	46
MapleLeafs	$13,065,935	$74,750,000	$3,250,000	$74,750,000	$3,680,000	$26,320,000	20	34	54
Oilers	$23,308,032	$77,700,000	$300,000	$77,700,000	$3,220,000	$26,780,000	20	27	47
Panthers	$123,629,605	$77,900,000	$100,000	$77,900,000	$6,205,000	$23,795,000	20	31	51
Penguins	$112,817,050	$76,800,000	$1,200,000	$76,800,000	$3,495,000	$26,505,000	21	35	56
Predators	($339,047)	$79,750,000	-$1,750,000	$79,750,000	$4,485,100	$25,514,900	21	30	51
Rangers	($13,204,853)	$72,500,000	$5,500,000	$72,500,000	$3,940,000	$26,060,000	23	33	56
RedWings	($2,722,304)	$67,900,000	$10,100,000	$67,900,000	$3,690,000	$26,310,000	20	30	50
Sabres	($5,076,814)	$77,800,000	$200,000	$77,800,000	$3,960,000	$26,040,000	20	30	50
Senators	$5,472,846	$71,600,000	$6,400,000	$71,600,000	$7,790,000	$22,210,000	22	32	54
Sharks	$50,427,140	$69,590,000	$8,410,000	$69,590,000	$2,350,000	$27,650,000	22	26	48
Stars	$58,149,473	$76,850,000	$1,150,000	$76,850,000	$3,305,000	$26,695,000	20	29	49
Wild	$18,545,527	$76,990,000	$1,010,000	$76,990,000	$3,820,000	$26,180,000	21	29	50

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 - %