LNVHV - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	8000 - $82 - 0 - 0,00%
Level 2:	6000 - $46 - 0 - 0,00%
Level 3:	3000 - $18 - 0 - 0,00%
Level 4:	5000 - $11 - 0 - 0,00%
Luxury :	1000 - $162 - 0 - 0,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $33 - 0 - 0,00%
Farm Level 2:	1000 - $16 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,900,000
Farm Players Total Salaries	$3,065,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$33,591,063
Projected Bank Account	$33,591,063

Pro Players Salaries
Dylan Strome	$7,500,000 (4)
Travis Konecny	$7,500,000 (5)
Viktor Arvidsson	$7,000,000 (1)
Andrew Peeke	$5,000,000 (2)
Ethan Bear	$5,000,000 (1)
Jake DeBrusk	$4,500,000 (1)
Dante Fabbro	$4,000,000 (1)
Kaapo Kahkonen	$4,000,000 (2)
David Levin	$3,500,000 (3)
Trent Frederic	$3,500,000 (1)
Tanner Pearson	$3,000,000 (1)
Philipp Kurashev	$2,600,000 (3)
Jalen Chatfield	$2,500,000 (2)
Daniil Tarasov	$2,500,000 (3)
Eeli Tolvanen	$2,000,000 (1)
Jaycob Megna	$2,000,000 (1)
Kalle Kossila	$1,200,000 (2)
Tim Wahlgren	$1,200,000 (2)
Bobby Brink	$900,000 (2)
Cutter Gauthier	$900,000 (3)
Michael Anderson	$900,000 (1)
Stuart Skinner	$900,000 (1)
Filip Berglund	$800,000 (3)
Total Pro Players	23
Salary Commitment
Year 17 : $72,900,000
Year 18 : $40,100,000
Year 19 : $25,300,000
Year 20 : $15,000,000
Salary Average Commitment
Year 17 : $72,900,000
Year 18 : $40,100,000
Year 19 : $25,300,000
Year 20 : $15,000,000
Salary Cap with 1 Way Contract
Year 17 : $72,900,000
Year 18 : $40,100,000
Year 19 : $25,300,000
Year 20 : $15,000,000

Farm Players Salaries
Dakota Joshua	$350,000 (3)
Marcus Davidsson	$250,000 (3)
Gustav Lindstrom	$250,000 (3)
Libor Hajek	$180,000 (1)
Joseph Blandisi	$170,000 (1)
Adam Clendening	$150,000 (2)
Andrei Svetlakov	$150,000 (2)
Andreas Soderberg	$130,000 (1)
Ian McCoshen	$130,000 (2)
Magnus Paajarvi	$120,000 (1)
Brent Gates	$110,000 (2)
Adam Samuelsson	$100,000 (2)
Pavel Koltygin	$90,000 (3)
Ethan Del mastro	$90,000 (3)
Kirill Ustimenko	$75,000 (1)
Aleksandr Kisakov	$75,000 (3)
Alexander Teleguine	$75,000 (3)
Servac Petrovsky	$75,000 (2)
Grant Slukynsky	$75,000 (3)
Jan Sprynar	$75,000 (3)
Pano Fimis	$75,000 (3)
Brandon Lisowsky	$75,000 (1)
Colton Point	$75,000 (1)
Daniel Kurovsky	$70,000 (3)
Tobias Eder	$50,000 (3)
Total Farm Players	25
Salary Commitment
Year 17 : $3,065,000
Year 18 : $2,240,000
Year 19 : $1,525,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,065,000
Year 18 : $2,240,000
Year 19 : $1,525,000
Year 20 : $0

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - $85 - 0 - 0,00%
Level 2:	6000 - $50 - 0 - 0,00%
Level 3:	2000 - $21 - 0 - 0,00%
Level 4:	4000 - $14 - 0 - 0,00%
Luxury :	1000 - $175 - 0 - 0,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $28 - 0 - 0,00%
Farm Level 2:	1000 - $11 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,100,000
Farm Players Total Salaries	$2,615,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$15,450,496
Projected Bank Account	$15,450,496

Pro Players Salaries
Yanni Gourde	$8,500,000 (5)
Ivan Provorov	$8,000,000 (4)
Sean Bergenheim	$7,500,000 (1)
Sean Couturier	$7,500,000 (1)
Dougie Hamilton	$6,750,000 (2)
Jared McCann	$6,000,000 (3)
Ilya Samsonov	$5,750,000 (3)
Sean Durzi	$5,000,000 (2)
Marcus Pettersson	$4,000,000 (1)
Nic Dowd	$4,000,000 (2)
Dylan Samberg	$2,500,000 (1)
Reese Johnson	$2,500,000 (1)
Daniel Marmenlind	$1,500,000 (3)
Kevin Bahl	$900,000 (2)
Jesperi Kotkaniemi	$900,000 (1)
Kirby Dach	$900,000 (1)
Owen Tippett	$900,000 (1)
Total Pro Players	17
Salary Commitment
Year 17 : $73,100,000
Year 18 : $46,400,000
Year 19 : $29,750,000
Year 20 : $16,500,000
Salary Average Commitment
Year 17 : $73,100,000
Year 18 : $46,400,000
Year 19 : $29,750,000
Year 20 : $16,500,000
Salary Cap with 1 Way Contract
Year 17 : $73,100,000
Year 18 : $46,400,000
Year 19 : $29,750,000
Year 20 : $16,500,000

Farm Players Salaries
Ryker Evans	$250,000 (3)
Michael Hutchinson	$250,000 (2)
Chris Bigras	$200,000 (2)
Kevin Labanc	$180,000 (1)
Radim Zohorna	$180,000 (1)
Matt Luff	$155,000 (1)
Cole Guttman	$150,000 (3)
Rocco Grimaldi	$130,000 (1)
Glenn Gawdin	$130,000 (1)
Michael Sgarbossa	$130,000 (1)
Eric Florchuk	$120,000 (1)
Tyler Beskorowany	$120,000 (1)
Boris Katchouk	$120,000 (1)
Brandon Gignac	$80,000 (1)
Alexander Pashin	$75,000 (3)
Artemi Kniazev	$75,000 (3)
Filip Kral	$75,000 (1)
Ronald Attard	$75,000 (1)
Gustav Bouramman	$70,000 (1)
Dennis Yan	$50,000 (1)
Total Farm Players	20
Salary Commitment
Year 17 : $2,615,000
Year 18 : $1,000,000
Year 19 : $550,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,615,000
Year 18 : $1,000,000
Year 19 : $550,000
Year 20 : $0

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - $92 - 0 - 0,00%
Level 2:	6000 - $47 - 0 - 0,00%
Level 3:	3000 - $22 - 0 - 0,00%
Level 4:	5000 - $18 - 0 - 0,00%
Luxury :	1500 - $72 - 0 - 0,00%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $30 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,300,000
Farm Players Total Salaries	$2,075,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$1,952,031
Projected Bank Account	$1,952,031

Pro Players Salaries
Nathan MacKinnon	$10,500,000 (3)
Elias Pettersson	$9,150,000 (2)
Cale Makar	$8,150,000 (2)
Alexander Ovechkin	$8,150,000 (2)
Joel Eriksson Ek	$7,500,000 (3)
Devon Toews	$5,750,000 (2)
Noah Hanifin	$5,400,000 (1)
Alexandre Carrier	$4,500,000 (3)
Blake Coleman	$4,000,000 (1)
Nicolas Roy	$3,000,000 (1)
Sergey Tolchinsky	$2,000,000 (1)
Joona Luoto	$1,700,000 (2)
Joseph Veleno	$900,000 (1)
Thomas Harley	$900,000 (2)
Juuso Valimaki	$900,000 (1)
Jack Mcbain	$900,000 (1)
Dustin Wolf	$900,000 (3)
Total Pro Players	17
Salary Commitment
Year 17 : $74,300,000
Year 18 : $57,200,000
Year 19 : $23,400,000
Year 20 : $0
Salary Average Commitment
Year 17 : $71,050,000
Year 18 : $53,950,000
Year 19 : $23,400,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $74,300,000
Year 18 : $57,200,000
Year 19 : $23,400,000
Year 20 : $0

Farm Players Salaries
Teemu Pulkkinen	$110,000 (1)
Dan Sexton	$110,000 (1)
Michal Repik	$110,000 (1)
Andrew Desjardins	$110,000 (1)
Seth Griffith	$110,000 (1)
Jaroslav Janus	$105,000 (1)
Danick Paquette	$100,000 (1)
Alexis Binner	$100,000 (1)
Mark Katic	$100,000 (1)
Daniel Muzito-Bagenda	$90,000 (1)
Kaedan Korczak	$90,000 (2)
Conner Bleackley	$80,000 (1)
Marc-Olivier Roy	$80,000 (1)
Zach Gallant	$80,000 (2)
Antti Tuomisto	$75,000 (3)
Nico Gross	$75,000 (2)
Anttoni Honka	$75,000 (3)
Bryce Brodzinski	$75,000 (3)
Egor Afanasyev	$75,000 (3)
Ryan Merkley	$75,000 (3)
Yegor Spiridonov	$75,000 (3)
Mikko Kokkonen	$75,000 (3)
Brent Moran	$50,000 (1)
Keenan Suthers	$50,000 (1)
Total Farm Players	24
Salary Commitment
Year 17 : $2,075,000
Year 18 : $770,000
Year 19 : $525,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,075,000
Year 18 : $770,000
Year 19 : $525,000
Year 20 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - $90 - 0 - 0,00%
Level 2:	6000 - $60 - 0 - 0,00%
Level 3:	3000 - $40 - 0 - 0,00%
Level 4:	4000 - $30 - 0 - 0,00%
Luxury :	1500 - $170 - 0 - 0,00%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - $40 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,240,000
Farm Players Total Salaries	$3,710,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$60,782,073
Projected Bank Account	$60,782,073

Pro Players Salaries
Sergei Bobrovsky	$8,500,000 (5)
Evander Kane	$8,500,000 (4)
Kyle Turris	$7,000,000 (2)
Ryan Strome	$7,000,000 (1)
Christian Dvorak	$6,500,000 (3)
Mattias Ekholm	$6,265,000 (2)
Alexander Semin	$6,000,000 (1)
Dmitri Orlov	$5,925,000 (1)
Xavier Ouellet	$4,000,000 (1)
Zach Whitecloud	$3,000,000 (1)
Jonny Brodzinski	$2,725,000 (3)
Scott Wedgewood	$2,525,000 (3)
Jack Campbell	$2,525,000 (2)
Teddy Blueger	$2,500,000 (2)
Brendan Lemieux	$2,350,000 (1)
John Hayden	$2,225,000 (3)
Logan Stanley	$1,800,000 (1)
Juuso Parssinen	$1,800,000 (1)
Brandon Duhaime	$1,500,000 (1)
Brayden Pachal	$900,000 (2)
Benoit-Olivier Groulx	$900,000 (2)
William Cuylle	$900,000 (3)
Simon Holmstrom	$900,000 (3)
Total Pro Players	23
Salary Commitment
Year 17 : $86,240,000
Year 18 : $52,865,000
Year 19 : $32,775,000
Year 20 : $17,000,000
Salary Average Commitment
Year 17 : $82,740,000
Year 18 : $47,865,000
Year 19 : $29,275,000
Year 20 : $13,500,000
Salary Cap with 1 Way Contract
Year 17 : $86,240,000
Year 18 : $52,865,000
Year 19 : $32,775,000
Year 20 : $17,000,000

Farm Players Salaries
Colin Blackwell	$252,500 (2)
Brock McGinn	$250,000 (1)
Alex Kerfoot	$247,500 (2)
Austin Watson	$242,500 (2)
Simon Despres	$167,500 (1)
Tom Kuhnhackl	$152,500 (2)
Alexei Marchenko	$152,500 (2)
Daniel Audette	$150,000 (3)
Jake Bean	$150,000 (1)
Maxime Lagace	$145,000 (1)
Ryan Murphy	$140,000 (2)
Matt Puempel	$137,500 (2)
Patrick Sieloff	$137,500 (1)
Miikka Salomaki	$137,500 (1)
Carter Rowney	$132,500 (1)
Peter Holland	$130,000 (2)
Marcus Sorensen	$130,000 (2)
Sergey Kalinin	$115,000 (2)
Lucas Lessio	$115,000 (1)
Jakub Jerabek	$115,000 (1)
Mark Borowiecki	$110,000 (1)
Tyler Wotherspoon	$110,000 (1)
Jack Rathbone	$90,000 (1)
Kole Lind	$75,000 (1)
Grigori Denisenko	$75,000 (2)
Edwin Minney	$50,000 (1)
Total Farm Players	26
Salary Commitment
Year 17 : $3,710,000
Year 18 : $1,925,000
Year 19 : $150,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,710,000
Year 18 : $1,925,000
Year 19 : $150,000
Year 20 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - $92 - 0 - 0,00%
Level 2:	6000 - $57 - 0 - 0,00%
Level 3:	3000 - $26 - 0 - 0,00%
Level 4:	5000 - $21 - 0 - 0,00%
Luxury :	1500 - $133 - 0 - 0,00%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $38 - 0 - 0,00%
Farm Level 2:	1000 - $17 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,170,000
Farm Players Total Salaries	$1,280,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$19,063,506
Projected Bank Account	$19,063,506

Pro Players Salaries
Jamie Benn	$10,920,000 (5)
Jack Eichel	$9,650,000 (1)
Darnell Nurse	$7,000,000 (3)
Brayden Schenn	$6,500,000 (2)
Adam Larsson	$6,500,000 (1)
Jonathan Drouin	$6,500,000 (2)
Mackenzie Blackwood	$6,000,000 (1)
Alexander Radulov	$6,000,000 (1)
Carson Soucy	$4,000,000 (1)
Calvin Pickard	$2,500,000 (1)
Nicolas Aube-Kubel	$1,500,000 (1)
Valtteri Puustinen	$1,500,000 (1)
Shane Pinto	$900,000 (2)
Kaiden Guhle	$900,000 (2)
Isac Lundestrom	$900,000 (2)
Morgan Geekie	$900,000 (2)
Total Pro Players	16
Salary Commitment
Year 17 : $72,170,000
Year 18 : $34,520,000
Year 19 : $17,920,000
Year 20 : $10,920,000
Salary Average Commitment
Year 17 : $71,520,000
Year 18 : $34,520,000
Year 19 : $17,920,000
Year 20 : $10,920,000
Salary Cap with 1 Way Contract
Year 17 : $72,170,000
Year 18 : $34,520,000
Year 19 : $17,920,000
Year 20 : $10,920,000

Farm Players Salaries
Peter Cehlarik	$130,000 (2)
Luke Philp	$120,000 (3)
John Quenneville	$100,000 (3)
Dylan Holloway	$90,000 (3)
Eemeli Rasanen	$75,000 (1)
Jack Kopacka	$75,000 (1)
Grant Mismash	$75,000 (1)
Josh Brook	$75,000 (1)
Linus Lindstrom	$75,000 (1)
Semyon Der-Arguchintsev	$75,000 (2)
Maxime Lajoie	$75,000 (1)
Cole Fonstad	$75,000 (2)
Samuel Kurker	$70,000 (1)
Juuso Ikonen	$70,000 (2)
Jake Paterson	$50,000 (1)
Sebastian Collberg	$50,000 (1)
Total Farm Players	16
Salary Commitment
Year 17 : $1,280,000
Year 18 : $660,000
Year 19 : $310,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,280,000
Year 18 : $660,000
Year 19 : $310,000
Year 20 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - $75 - 0 - 0,00%
Level 2:	6000 - $55 - 0 - 0,00%
Level 3:	3000 - $35 - 0 - 0,00%
Level 4:	5000 - $15 - 0 - 0,00%
Luxury :	1000 - $100 - 0 - 0,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $15 - 0 - 0,00%
Farm Level 2:	1000 - $9 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,600,000
Farm Players Total Salaries	$2,645,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$31,516,729
Projected Bank Account	$31,516,729

Pro Players Salaries
Jonathan Toews	$9,650,000 (2)
Jakub Voracek	$8,500,000 (1)
Anthony Cirelli	$8,250,000 (2)
Frederik Andersen	$7,500,000 (1)
John Klingberg	$7,000,000 (3)
Nick Suzuki	$6,500,000 (1)
Tyler Toffoli	$6,000,000 (1)
Dawson Mercer	$5,000,000 (2)
Nicolas Hague	$4,500,000 (2)
Caleb Jones	$4,000,000 (2)
Trevor Moore	$2,500,000 (1)
Johnathan Kovacevic	$1,800,000 (1)
Kyle Capobianco	$1,800,000 (1)
Alexander Barabanov	$1,700,000 (2)
Adam Erne	$1,300,000 (1)
Joel Hofer	$900,000 (2)
Jordan Harris	$900,000 (1)
Morgan Barron	$900,000 (1)
Wyatt Johnston	$900,000 (2)
Total Pro Players	19
Salary Commitment
Year 17 : $79,600,000
Year 18 : $41,900,000
Year 19 : $7,000,000
Year 20 : $0
Salary Average Commitment
Year 17 : $76,500,000
Year 18 : $40,500,000
Year 19 : $6,000,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $79,600,000
Year 18 : $41,900,000
Year 19 : $7,000,000
Year 20 : $0

Farm Players Salaries
Xavier Simoneau	$180,000 (1)
Maxim Letunov	$180,000 (1)
Mark Friedman	$180,000 (1)
Francesco Lapenna	$170,000 (2)
Alexander Dergachyov	$150,000 (1)
Oscar Lindberg	$120,000 (1)
Dylan Blujus	$120,000 (1)
Juho Lammikko	$120,000 (1)
Lucas Carlsson	$110,000 (1)
Logan Stankoven	$90,000 (3)
Alexander Alexeyev	$90,000 (2)
Oliver Okuliar	$90,000 (1)
Dmitry Zavgorodniy	$80,000 (2)
Jan Mysak	$75,000 (3)
Graeme Clarke	$75,000 (3)
Riley Mercer	$75,000 (3)
Marshall Warren	$75,000 (3)
Riley Damiani	$75,000 (3)
Tyler Madden	$75,000 (3)
Albin Grewe	$75,000 (1)
Roby Jarventie	$75,000 (2)
Carter Serhyenko	$75,000 (3)
Reilly Walsh	$75,000 (1)
Chaz Lucius	$75,000 (3)
Aapeli Rasanen	$70,000 (1)
Brad Morrison	$70,000 (1)
Total Farm Players	26
Salary Commitment
Year 17 : $2,645,000
Year 18 : $1,105,000
Year 19 : $690,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,645,000
Year 18 : $1,105,000
Year 19 : $690,000
Year 20 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - $100 - 0 - 0,00%
Level 2:	5000 - $60 - 0 - 0,00%
Level 3:	2000 - $35 - 0 - 0,00%
Level 4:	4000 - $20 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,660,000
Farm Players Total Salaries	$2,480,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$42,489,131
Projected Bank Account	$42,489,131

Pro Players Salaries
Leon Draisaitl	$11,060,000 (5)
Robert Thomas	$8,250,000 (3)
Andrei Svechnikov	$7,500,000 (1)
Joonas Korpisalo	$6,750,000 (2)
TJ Brodie	$6,500,000 (2)
Ryan Graves	$6,500,000 (4)
Tyler Ennis	$6,500,000 (1)
Conor Sheary	$5,500,000 (1)
Brian Dumoulin	$4,500,000 (2)
Jason Dickinson	$3,500,000 (2)
Nicolas Meloche	$3,000,000 (2)
Isaac Ratcliffe	$2,500,000 (3)
Tyler Pitlick	$1,700,000 (1)
Dakota Mermis	$1,200,000 (1)
Matias Maccelli	$900,000 (2)
Tim Stutzle	$900,000 (1)
Filip Chytil	$900,000 (3)
Total Pro Players	17
Salary Commitment
Year 17 : $77,660,000
Year 18 : $54,360,000
Year 19 : $29,210,000
Year 20 : $17,560,000
Salary Average Commitment
Year 17 : $74,810,000
Year 18 : $53,860,000
Year 19 : $29,210,000
Year 20 : $17,560,000
Salary Cap with 1 Way Contract
Year 17 : $77,660,000
Year 18 : $54,360,000
Year 19 : $29,210,000
Year 20 : $17,560,000

Farm Players Salaries
Scott Harrington	$175,000 (1)
Jeremy Smith	$135,000 (1)
Alexander Petrovic	$130,000 (1)
Ryan Dzingel	$130,000 (1)
Nikita Gusev	$120,000 (2)
Matt Filipe	$120,000 (1)
Connor Dewar	$120,000 (1)
Walteri Merela	$120,000 (3)
Stuart Percy	$120,000 (2)
Ben Maxwell	$100,000 (1)
Niklas Tikkinen	$100,000 (1)
Dalton Smith	$100,000 (1)
Nicolas Deschamps	$100,000 (1)
David Warsofsky	$100,000 (1)
Ryan Poehling	$90,000 (1)
Emile Poirier	$90,000 (1)
Sergey Zborovskiy	$90,000 (1)
Kasper Bjorkqvist	$90,000 (2)
Artem Artemov	$80,000 (1)
Bode Wilde	$75,000 (3)
Dylan Ferguson	$75,000 (2)
Ivan Lodnia	$75,000 (2)
Milos Roman	$75,000 (3)
Miles Gendron	$70,000 (1)
Total Farm Players	24
Salary Commitment
Year 17 : $2,480,000
Year 18 : $750,000
Year 19 : $270,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,470,000
Year 18 : $750,000
Year 19 : $270,000
Year 20 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - $85 - 0 - 0,00%
Level 2:	5000 - $60 - 0 - 0,00%
Level 3:	2000 - $40 - 0 - 0,00%
Level 4:	4000 - $25 - 0 - 0,00%
Luxury :	1000 - $180 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $30 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,900,000
Farm Players Total Salaries	$2,555,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	($6,597,446)
Projected Bank Account	($6,597,446)

Pro Players Salaries
Jordan Staal	$8,000,000 (2)
Max Domi	$6,500,000 (3)
Anthony Beauvillier	$6,500,000 (2)
David Savard	$6,000,000 (3)
Petr Mrazek	$5,650,000 (2)
Bryan Rust	$5,500,000 (1)
Jamieson Oleksiak	$5,500,000 (2)
Alex Galchenyuk	$5,000,000 (1)
Sam Bennett	$5,000,000 (4)
Seth Jones	$5,000,000 (4)
Danton Heinen	$5,000,000 (1)
Nick Schmaltz	$4,500,000 (3)
Philippe Myers	$4,000,000 (1)
Anton Lundell	$4,000,000 (2)
Mason Marchment	$3,500,000 (1)
Erik Brannstrom	$1,800,000 (1)
Adam Fantilli	$900,000 (3)
Cody Glass	$900,000 (1)
Braden Schneider	$900,000 (1)
Jakub Skarek	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 17 : $84,900,000
Year 18 : $58,300,000
Year 19 : $27,900,000
Year 20 : $10,000,000
Salary Average Commitment
Year 17 : $82,550,000
Year 18 : $55,950,000
Year 19 : $27,900,000
Year 20 : $10,000,000
Salary Cap with 1 Way Contract
Year 17 : $84,900,000
Year 18 : $58,300,000
Year 19 : $27,900,000
Year 20 : $10,000,000

Farm Players Salaries
Ryan Reaves	$250,000 (1)
Parker Kelly	$180,000 (1)
Denis Gurianov	$180,000 (1)
Connor Carrick	$170,000 (1)
Nathan Beaulieu	$170,000 (1)
Charles Hudon	$150,000 (1)
Walker Duehr	$150,000 (3)
Josh Leivo	$120,000 (2)
Michael Downing	$120,000 (2)
Mark Arcobello	$100,000 (1)
Timo Pielmeier	$90,000 (1)
Vladislav Kamenev	$90,000 (1)
Corban Knight	$90,000 (1)
Shakir Mukhamadullin	$90,000 (3)
Linus Arnesson	$80,000 (2)
Joni Ikonen	$75,000 (1)
Ronald Brickey	$75,000 (1)
Ivan Muranov	$75,000 (2)
Artyom Minulin	$75,000 (1)
Ian Scott	$75,000 (1)
Greg Meireles	$75,000 (1)
Filip Hallander	$75,000 (2)
Total Farm Players	22
Salary Commitment
Year 17 : $2,555,000
Year 18 : $710,000
Year 19 : $240,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,555,000
Year 18 : $710,000
Year 19 : $240,000
Year 20 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - $80 - 0 - 0,00%
Level 2:	5000 - $55 - 0 - 0,00%
Level 3:	2000 - $45 - 0 - 0,00%
Level 4:	4000 - $30 - 0 - 0,00%
Luxury :	1000 - $150 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,300,000
Farm Players Total Salaries	$1,885,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$16,389,536
Projected Bank Account	$16,389,536

Pro Players Salaries
Matt Murray	$8,000,000 (5)
Ryan Johansen	$8,000,000 (2)
Andre Burakowsky	$7,000,000 (1)
Mikhail Sergachev	$6,500,000 (3)
Chris Kreider	$6,500,000 (2)
Joe Pavelski	$6,500,000 (2)
Jacob Trouba	$6,000,000 (1)
David Perron	$6,000,000 (1)
Travis Dermott	$4,500,000 (2)
Ryan Lindgren	$4,000,000 (2)
Jacob Peterson	$3,000,000 (1)
Andreas Johnsson	$3,000,000 (1)
Paul Cotter	$2,500,000 (1)
Lukas Dostal	$900,000 (1)
Alexander Romanov	$900,000 (1)
Klim Kostin	$900,000 (1)
Dryden Hunt	$800,000 (2)
Vladimir Kuznetsov	$800,000 (3)
Cameron Morrison	$750,000 (1)
Ty Smith	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 17 : $77,300,000
Year 18 : $45,600,000
Year 19 : $15,300,000
Year 20 : $8,000,000
Salary Average Commitment
Year 17 : $74,800,000
Year 18 : $43,100,000
Year 19 : $15,300,000
Year 20 : $8,000,000
Salary Cap with 1 Way Contract
Year 17 : $77,300,000
Year 18 : $45,600,000
Year 19 : $15,300,000
Year 20 : $8,000,000

Farm Players Salaries
Nicholas Merkley	$150,000 (1)
Grant Hutton	$150,000 (1)
Mitchell Stephens	$130,000 (2)
Mikhail Vorobyev	$120,000 (3)
Steven Kampfer	$120,000 (1)
Sami Niku	$120,000 (2)
Andrej Nestrasil	$100,000 (2)
Connor Hurley	$100,000 (1)
Pierre-Olivier Joseph	$90,000 (2)
Jacob Bernard-Docker	$90,000 (3)
Jordan Weal	$90,000 (2)
Alexandre Picard	$90,000 (1)
Max Mccormick	$90,000 (1)
Vladislav Kolyachonok	$90,000 (3)
Brandon Hickey	$80,000 (3)
Samuel Poulin	$75,000 (1)
Bryce Misley	$75,000 (2)
Carter Mazur	$75,000 (3)
Keaton Thompson	$50,000 (2)
Total Farm Players	19
Salary Commitment
Year 17 : $1,885,000
Year 18 : $1,110,000
Year 19 : $455,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,885,000
Year 18 : $1,110,000
Year 19 : $455,000
Year 20 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - $90 - 0 - 0,00%
Level 2:	5000 - $65 - 0 - 0,00%
Level 3:	2000 - $30 - 0 - 0,00%
Level 4:	4000 - $20 - 0 - 0,00%
Luxury :	1000 - $175 - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,600,000
Farm Players Total Salaries	$3,045,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$21,819,925
Projected Bank Account	$21,819,925

Pro Players Salaries
Nikita Kucherov	$10,000,000 (4)
Erik Karlsson	$9,500,000 (2)
Mika Zibanejad	$7,000,000 (1)
Kevin Fiala	$7,000,000 (3)
Joshua Morrissey	$6,750,000 (3)
Ryan Pulock	$6,750,000 (4)
Linus Ullmark	$5,850,000 (1)
Jordan Eberle	$5,500,000 (2)
Lucas Raymond	$5,000,000 (5)
Valeri Nichushkin	$4,500,000 (2)
Erik Gustafsson	$4,500,000 (3)
Jerome Gauthier-Leduc	$1,000,000 (3)
Oscar Dansk	$1,000,000 (3)
Cameron York	$900,000 (2)
Dylan Guenther	$900,000 (3)
Nils Hoglander	$900,000 (2)
Seth Jarvis	$900,000 (2)
Ty Emberson	$900,000 (2)
Kevin Mandolese	$750,000 (1)
Total Pro Players	19
Salary Commitment
Year 17 : $79,600,000
Year 18 : $66,000,000
Year 19 : $42,900,000
Year 20 : $21,750,000
Salary Average Commitment
Year 17 : $75,400,000
Year 18 : $61,800,000
Year 19 : $39,700,000
Year 20 : $20,400,000
Salary Cap with 1 Way Contract
Year 17 : $79,600,000
Year 18 : $66,000,000
Year 19 : $42,900,000
Year 20 : $21,750,000

Farm Players Salaries
Kevin Rooney	$200,000 (2)
Jordan Oesterle	$200,000 (2)
Linus Soderstrom	$150,000 (2)
Markus Niemelainen	$150,000 (3)
Noah Juulsen	$150,000 (2)
Arttu Ruotsalainen	$150,000 (1)
Victor Antipin	$150,000 (2)
Vinnie Hinostroza	$150,000 (2)
Phillip Digiuseppe	$130,000 (1)
Linden Vey	$125,000 (1)
Eric Cornel	$120,000 (1)
Vitaly Abramov	$120,000 (3)
Wiley Sherman	$120,000 (2)
Justin Bailey	$120,000 (2)
Nikolai Prokhorkin	$120,000 (1)
Chase Pearson	$120,000 (3)
Adam Ruzicka	$90,000 (1)
Conor Timmins	$90,000 (1)
Adam Boqvist	$90,000 (3)
Linus Karlsson	$90,000 (3)
Oskar Back	$90,000 (3)
Leevi Aaltonen	$75,000 (3)
Alexander Khovanov	$75,000 (3)
Alex Coulombe	$70,000 (1)
Shane Eiserman	$50,000 (1)
Evan Allen	$50,000 (1)
Total Farm Players	26
Salary Commitment
Year 17 : $3,045,000
Year 18 : $2,050,000
Year 19 : $810,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,045,000
Year 18 : $2,050,000
Year 19 : $810,000
Year 20 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - $96 - 0 - 0,00%
Level 2:	6000 - $66 - 0 - 0,00%
Level 3:	3000 - $39 - 0 - 0,00%
Level 4:	4000 - $27 - 0 - 0,00%
Luxury :	1000 - $186 - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $36 - 0 - 0,00%
Farm Level 2:	1000 - $17 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,100,000
Farm Players Total Salaries	$2,460,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$29,765,004
Projected Bank Account	$29,765,004

Pro Players Salaries
Tyler Seguin	$9,500,000 (1)
Mikael Granlund	$8,000,000 (3)
Tyson Barrie	$7,500,000 (3)
Jean Gabriel Pageau	$6,500,000 (2)
Zach Werenski	$6,000,000 (2)
Vitek Vanecek	$5,000,000 (2)
Troy Terry	$5,000,000 (1)
Tanner Jeannot	$4,500,000 (3)
Christian Jaros	$4,000,000 (3)
Ryan Hartman	$4,000,000 (1)
Nathan Smith	$2,500,000 (1)
Adam Gaudette	$2,500,000 (1)
Joel Hanley	$2,000,000 (2)
Rasmus Asplund	$2,000,000 (1)
Alex Barre-Boulet	$2,000,000 (1)
Carl Grundstrom	$2,000,000 (1)
Calvin Petersen	$2,000,000 (2)
Arber Xhekaj	$1,500,000 (3)
Antti Suomela	$1,200,000 (2)
Kirill Marchenko	$900,000 (1)
Adam Ginning	$750,000 (2)
Mattias Norlinder	$750,000 (2)
Criss de peewee	$0 (0)
Total Pro Players	23
Salary Commitment
Year 17 : $80,100,000
Year 18 : $49,700,000
Year 19 : $25,500,000
Year 20 : $0
Salary Average Commitment
Year 17 : $78,600,000
Year 18 : $48,700,000
Year 19 : $25,500,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $80,100,000
Year 18 : $49,700,000
Year 19 : $25,500,000
Year 20 : $0

Farm Players Salaries
Michael Bunting	$200,000 (2)
Ryan Macinnis	$180,000 (1)
Joe Morrow	$165,000 (1)
Maksim Sushko	$150,000 (1)
Austin Strand	$130,000 (1)
Oliver Kylington	$130,000 (1)
Samuel Morin	$130,000 (1)
Jake Walman	$120,000 (3)
Julian Melchiori	$100,000 (1)
Yannick Veilleux	$100,000 (1)
Alex Belzile	$90,000 (1)
Otto Makinen	$90,000 (2)
Chris Brown	$85,000 (1)
Eetu Tuulola	$80,000 (3)
Jordan Bellerive	$75,000 (1)
Mason Beaupit	$75,000 (3)
Jacob Leguerrier	$75,000 (3)
Ryder Rolston	$75,000 (3)
Xavier Bouchard	$75,000 (3)
Simon Knak	$75,000 (3)
Fredrik Forsberg	$70,000 (2)
Joseph Cecconi	$70,000 (1)
Charlie Lindgren	$70,000 (1)
Joni Tuulola	$50,000 (3)
Total Farm Players	24
Salary Commitment
Year 17 : $2,460,000
Year 18 : $985,000
Year 19 : $625,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,460,000
Year 18 : $985,000
Year 19 : $625,000
Year 20 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - $88 - 0 - 0,00%
Level 2:	5000 - $55 - 0 - 0,00%
Level 3:	2000 - $33 - 0 - 0,00%
Level 4:	4000 - $18 - 0 - 0,00%
Luxury :	1000 - $185 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,450,000
Farm Players Total Salaries	$1,910,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$19,289,658
Projected Bank Account	$19,289,658

Pro Players Salaries
Paul Stastny	$8,500,000 (2)
Brad Marchand	$8,250,000 (1)
Quinn Hughes	$7,500,000 (4)
David Krejci	$7,000,000 (2)
Anthony DeAngelo	$7,000,000 (5)
Pavel Buchnevich	$6,500,000 (2)
Nail Yakupov	$6,000,000 (3)
K'andre Miller	$5,400,000 (2)
Filip Hronek	$5,000,000 (2)
Trevor Zegras	$4,500,000 (3)
Max Comtois	$3,000,000 (1)
Sebastian Aho (DEF)	$2,500,000 (3)
Robert Bortuzzo	$2,000,000 (3)
Alexey Toropchenko	$1,500,000 (3)
Marc McLaughlin	$1,500,000 (1)
Kale Clague	$1,200,000 (3)
Jon Gillies	$1,200,000 (3)
Malcolm Subban	$1,200,000 (3)
Gabriel Vilardi	$900,000 (1)
Macklin Celebrini	$900,000 (3)
Filip Gustavsson	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 17 : $82,450,000
Year 18 : $67,900,000
Year 19 : $35,500,000
Year 20 : $14,500,000
Salary Average Commitment
Year 17 : $82,700,000
Year 18 : $68,400,000
Year 19 : $35,500,000
Year 20 : $14,500,000
Salary Cap with 1 Way Contract
Year 17 : $82,450,000
Year 18 : $67,900,000
Year 19 : $35,500,000
Year 20 : $14,500,000

Farm Players Salaries
Jakub Zboril	$200,000 (1)
Mitchell Chaffee	$200,000 (3)
Vyacheslav Leshchenko	$170,000 (1)
Jesper Boqvist	$170,000 (2)
Zachary Senyshyn	$120,000 (2)
Kiefer Sherwood	$120,000 (1)
Pascal Laberge	$100,000 (3)
Filip Chlapik	$100,000 (2)
Marek Langhamer	$90,000 (1)
Justin Kea	$90,000 (1)
Brycen Martin	$80,000 (1)
Maxwell Gildon	$75,000 (1)
Kirill Slepets	$75,000 (1)
Ivan Chekhovich	$75,000 (1)
Filip Westerlund	$75,000 (1)
Ben Thomas	$70,000 (2)
Ryan Rehill	$50,000 (1)
Jakub Izacky	$50,000 (1)
Total Farm Players	18
Salary Commitment
Year 17 : $1,910,000
Year 18 : $760,000
Year 19 : $300,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,910,000
Year 18 : $760,000
Year 19 : $300,000
Year 20 : $0

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - $90 - 0 - 0,00%
Level 2:	6000 - $60 - 0 - 0,00%
Level 3:	3000 - $32 - 0 - 0,00%
Level 4:	4000 - $25 - 0 - 0,00%
Luxury :	1000 - $188 - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $45 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,450,000
Farm Players Total Salaries	$3,125,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$43,875,619
Projected Bank Account	$43,875,619

Pro Players Salaries
David Pastrnak	$10,000,000 (3)
John Tavares	$9,500,000 (2)
Corey Perry	$9,500,000 (1)
Patrik Laine	$7,900,000 (2)
Patrice Bergeron	$7,000,000 (1)
Hampus Lindholm	$6,750,000 (3)
John Marino	$5,000,000 (1)
Jeremy Swayman	$5,000,000 (3)
Jeremy Lauzon	$3,500,000 (1)
Jack Lafontaine	$2,000,000 (2)
Mark Kastelic	$2,000,000 (1)
Juuso Riikola	$1,800,000 (1)
Michael Benning	$1,700,000 (2)
Beck Malenstyn	$1,500,000 (1)
Axel Jonsson Fjällby	$1,500,000 (1)
Linus Nyman	$1,200,000 (2)
Matthew Poitras	$900,000 (2)
John Beecher	$900,000 (2)
Urho Vaakanainen	$900,000 (1)
Jakub Lauko	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 17 : $79,450,000
Year 18 : $46,750,000
Year 19 : $21,750,000
Year 20 : $0
Salary Average Commitment
Year 17 : $78,950,000
Year 18 : $46,250,000
Year 19 : $21,750,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $79,450,000
Year 18 : $46,750,000
Year 19 : $21,750,000
Year 20 : $0

Farm Players Salaries
Cam Dineen	$200,000 (3)
Matt Tennyson	$185,000 (1)
Jake Virtanen	$180,000 (1)
Julien Pelletier	$180,000 (1)
Jesse Blacker	$175,000 (1)
Connor Clifton	$170,000 (1)
Daniil Miromanov	$170,000 (2)
Magnus Hellberg	$160,000 (2)
Yury Alexandrov	$145,000 (1)
Nicolas Shore	$145,000 (1)
Jakob Forsbacka Karlsson	$130,000 (1)
Oskar Steen	$120,000 (2)
Pavel Shen	$100,000 (3)
James Hamblin	$100,000 (3)
Mason McDonald	$100,000 (2)
Adam Brooks	$90,000 (1)
Jake Leschyshyn	$90,000 (1)
Casey Fitzgerald	$90,000 (2)
Pavel Gogolev	$75,000 (2)
Henri Nikkanen	$75,000 (3)
Samuel Fagemo	$75,000 (2)
Akil Thomas	$75,000 (2)
Carson Bantle	$75,000 (3)
Daniel Torgersson	$75,000 (3)
Kasper Puutio	$75,000 (2)
Josh Wesley	$70,000 (2)
Total Farm Players	26
Salary Commitment
Year 17 : $3,125,000
Year 18 : $1,635,000
Year 19 : $625,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,125,000
Year 18 : $1,635,000
Year 19 : $625,000
Year 20 : $0

Hockey club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - $79 - 0 - 0,00%
Level 2:	5000 - $58 - 0 - 0,00%
Level 3:	2000 - $33 - 0 - 0,00%
Level 4:	4000 - $22 - 0 - 0,00%
Luxury :	1000 - $166 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $28 - 0 - 0,00%
Farm Level 2:	1000 - $13 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,500,000
Farm Players Total Salaries	$3,230,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$9,806,795
Projected Bank Account	$9,806,795

Pro Players Salaries
Elias Lindholm	$8,000,000 (4)
Alex Debrincat	$7,000,000 (2)
Oliver Ekman Larsson	$6,500,000 (1)
Teuvo Teravainen	$6,500,000 (4)
Alexander Wennberg	$6,000,000 (3)
Karel Vejmelka	$6,000,000 (5)
Haydn Fleury	$6,000,000 (5)
Zachary Hyman	$5,500,000 (2)
Artem Zub	$5,000,000 (4)
Pavel Zacha	$4,500,000 (1)
Josh Anderson	$3,500,000 (1)
Spencer Stastney	$2,500,000 (1)
Gustav Olofsson	$2,000,000 (1)
Chase de Leo	$2,000,000 (2)
Colin White	$1,700,000 (1)
Michael Kesselring	$900,000 (2)
Nico Sturm	$900,000 (1)
Total Pro Players	17
Salary Commitment
Year 17 : $74,500,000
Year 18 : $52,900,000
Year 19 : $37,500,000
Year 20 : $31,500,000
Salary Average Commitment
Year 17 : $74,250,000
Year 18 : $52,900,000
Year 19 : $37,500,000
Year 20 : $31,500,000
Salary Cap with 1 Way Contract
Year 17 : $74,500,000
Year 18 : $52,900,000
Year 19 : $37,500,000
Year 20 : $31,500,000

Farm Players Salaries
Jack Dougherty	$200,000 (3)
Samuel Blais	$200,000 (3)
Michael Carcone	$200,000 (3)
Julius Honka	$200,000 (3)
Christoffer Ehn	$200,000 (3)
Jacob Middleton	$200,000 (2)
Zac Dalpe	$130,000 (1)
Riley Tufte	$130,000 (2)
Austin Czarnik	$120,000 (2)
Tomas Jurco	$120,000 (2)
Logan O'Connor	$110,000 (1)
Marcel Noebels	$110,000 (1)
Deven Sideroff	$100,000 (1)
Myles Bell	$90,000 (1)
Gaetan Haas	$90,000 (1)
Tye Kartye	$90,000 (3)
Christian Folin	$90,000 (1)
Jansen Harkins	$90,000 (1)
Parker Wotherspoon	$80,000 (2)
Tobias Geisser	$80,000 (1)
Patrick Giles	$75,000 (2)
Gabriel Fortier	$75,000 (2)
Albin Eriksson	$75,000 (2)
Ilya Konovalov	$75,000 (2)
Jack Gorniak	$75,000 (3)
German Rubtsov	$75,000 (1)
Frederic Allard	$75,000 (1)
Joe Vrbetic	$75,000 (3)
Total Farm Players	28
Salary Commitment
Year 17 : $3,230,000
Year 18 : $2,190,000
Year 19 : $1,240,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,220,000
Year 18 : $2,190,000
Year 19 : $1,240,000
Year 20 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - $85 - 0 - 0,00%
Level 2:	6000 - $45 - 0 - 0,00%
Level 3:	3000 - $30 - 0 - 0,00%
Level 4:	4000 - $20 - 0 - 0,00%
Luxury :	1000 - $180 - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,800,000
Farm Players Total Salaries	$1,440,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$1,331,486
Projected Bank Account	$1,331,486

Pro Players Salaries
Mark Scheifele	$10,000,000 (5)
Patrick Kane	$10,000,000 (4)
John Gibson	$9,000,000 (2)
Derek Stepan	$8,750,000 (2)
Roman Josi	$8,000,000 (1)
Roope Hintz	$7,500,000 (3)
Charlie McAvoy	$6,150,000 (2)
Riley Stillman	$3,500,000 (2)
Nick Perbix	$2,500,000 (3)
Radim Simek	$2,000,000 (3)
Madison Bowey	$2,000,000 (1)
Morgan Klimchuk	$1,700,000 (1)
William Eklund	$900,000 (2)
Matthew Boldy	$900,000 (1)
Barrett Hayton	$900,000 (1)
Total Pro Players	15
Salary Commitment
Year 17 : $73,800,000
Year 18 : $60,300,000
Year 19 : $32,000,000
Year 20 : $20,000,000
Salary Average Commitment
Year 17 : $72,550,000
Year 18 : $59,050,000
Year 19 : $32,000,000
Year 20 : $20,000,000
Salary Cap with 1 Way Contract
Year 17 : $73,800,000
Year 18 : $60,300,000
Year 19 : $32,000,000
Year 20 : $20,000,000

Farm Players Salaries
Troy Stetcher	$170,000 (1)
Kurtis MacDermid	$150,000 (1)
Johan Larsson	$150,000 (2)
Tobias Rieder	$130,000 (1)
Chris Wagner	$130,000 (1)
Nicolas Deslauriers	$130,000 (1)
Ville Husso	$120,000 (2)
Michael Pastujov	$100,000 (2)
William Knierim	$90,000 (1)
Calle Andersson	$90,000 (1)
Connor Zary	$90,000 (2)
Quentin Shore	$90,000 (1)
Total Farm Players	12
Salary Commitment
Year 17 : $1,440,000
Year 18 : $460,000
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $1,440,000
Year 18 : $460,000
Year 19 : $0
Year 20 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - $90 - 0 - 0,00%
Level 2:	6000 - $60 - 0 - 0,00%
Level 3:	3000 - $30 - 0 - 0,00%
Level 4:	5000 - $20 - 0 - 0,00%
Luxury :	1500 - $150 - 0 - 0,00%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,100,000
Farm Players Total Salaries	$1,660,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$83,920,630
Projected Bank Account	$83,920,630

Pro Players Salaries
Sam Reinhart	$9,000,000 (4)
Mathew Barzal	$8,000,000 (3)
Morgan Rielly	$8,000,000 (1)
Matt Duchene	$8,000,000 (1)
Tomas Hertl	$7,500,000 (2)
Alex Pietrangelo	$7,000,000 (2)
Adrian Kempe	$6,000,000 (1)
Adam Henrique	$4,500,000 (1)
Henri Jokiharju	$3,000,000 (1)
Niko Mikkola	$2,000,000 (1)
Mikhail Maltsev	$1,700,000 (1)
Connor Mcmichael	$900,000 (3)
Daniel Vladar	$900,000 (1)
Casey Mittelstadt	$900,000 (1)
Dylan Cozens	$900,000 (1)
Rasmus Dahlin	$900,000 (1)
Ryan Mcleod	$900,000 (1)
Total Pro Players	17
Salary Commitment
Year 17 : $70,100,000
Year 18 : $32,400,000
Year 19 : $17,900,000
Year 20 : $9,000,000
Salary Average Commitment
Year 17 : $68,850,000
Year 18 : $31,650,000
Year 19 : $17,900,000
Year 20 : $9,000,000
Salary Cap with 1 Way Contract
Year 17 : $70,100,000
Year 18 : $32,400,000
Year 19 : $17,900,000
Year 20 : $9,000,000

Farm Players Salaries
Josh Ho-Sang	$120,000 (1)
Kevin Connauton	$120,000 (1)
Joel Kiviranta	$120,000 (3)
Ben Meyers	$110,000 (2)
Christopher Wilkie	$110,000 (1)
David Rittich	$90,000 (1)
Gavin Bayreuther	$90,000 (1)
Brandon Manning	$90,000 (1)
Adam Musil	$90,000 (1)
Anton Lander	$80,000 (1)
Andrei Kuzmenko	$80,000 (1)
Brady Lyle	$75,000 (1)
Shane Bowers	$75,000 (1)
Chase Wouters	$75,000 (2)
Joel Teasdale	$75,000 (1)
Linus Weissbach	$70,000 (2)
Griffin Luce	$70,000 (2)
Kelly Summers	$70,000 (1)
Callum Booth	$50,000 (2)
Total Farm Players	19
Salary Commitment
Year 17 : $1,660,000
Year 18 : $495,000
Year 19 : $120,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,660,000
Year 18 : $495,000
Year 19 : $120,000
Year 20 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	6000 - $65 - 0 - 0,00%
Level 3:	3000 - $25 - 0 - 0,00%
Level 4:	5000 - $20 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $20 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,100,000
Farm Players Total Salaries	$3,425,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$221,406,828
Projected Bank Account	$221,406,828

Pro Players Salaries
William Nylander	$8,750,000 (3)
Evgeni Malkin	$8,500,000 (3)
Andrei Vasilevski	$7,900,000 (1)
Jonathan Marchessault	$6,500,000 (2)
Vince Dunn	$6,250,000 (4)
Brandon Carlo	$5,650,000 (1)
Moritz Seider	$5,500,000 (3)
Jordan Greenway	$5,000,000 (2)
Timothy Liljegren	$4,000,000 (2)
Alexandre Texier	$4,000,000 (2)
Mario Ferraro	$3,500,000 (1)
Daniel Sprong	$2,000,000 (1)
Jarred Tinordi	$1,500,000 (1)
Maxim Mamin	$1,300,000 (2)
Frederik Gauthier	$1,300,000 (2)
Justin Barron	$900,000 (2)
Zachary Bolduc	$900,000 (3)
Connor Ingram	$900,000 (1)
Lias Andersson	$750,000 (1)
Total Pro Players	19
Salary Commitment
Year 17 : $75,100,000
Year 18 : $52,900,000
Year 19 : $29,900,000
Year 20 : $6,250,000
Salary Average Commitment
Year 17 : $75,100,000
Year 18 : $52,900,000
Year 19 : $29,900,000
Year 20 : $6,250,000
Salary Cap with 1 Way Contract
Year 17 : $75,100,000
Year 18 : $52,900,000
Year 19 : $29,900,000
Year 20 : $6,250,000

Farm Players Salaries
Andrei Mironov	$250,000 (2)
Nick Cousins	$200,000 (1)
Ross Colton	$200,000 (1)
Nathan Walker	$170,000 (1)
Justin Danforth	$170,000 (1)
Pavel Kraskovsky	$150,000 (1)
Ryan Lomberg	$150,000 (1)
Sami Vatanen	$150,000 (2)
Spencer Martin	$150,000 (2)
Anthony Richard	$130,000 (1)
Nils Aman	$130,000 (2)
Brandon Gormley	$120,000 (2)
Brendan Guhle	$110,000 (2)
Nick Sorensen	$100,000 (2)
Stefan Matteau	$100,000 (1)
Jordan Spence	$90,000 (3)
Felix Sandstrom	$90,000 (3)
Julius Nattinen	$90,000 (1)
Rasmus Kupari	$90,000 (2)
Nils Lundkvist	$90,000 (1)
Mason Shaw	$90,000 (1)
Chad Krys	$80,000 (2)
Jeremy Bracco	$80,000 (1)
Dylan Wells	$75,000 (1)
Michal Teply	$75,000 (3)
Valentin Nussbaumer	$75,000 (3)
Keith Petruzzelli	$75,000 (3)
Ruben Rafkin	$75,000 (3)
Vladimir Tkachyov	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 17 : $3,425,000
Year 18 : $1,660,000
Year 19 : $480,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,425,000
Year 18 : $1,660,000
Year 19 : $480,000
Year 20 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - $90 - 0 - 0,00%
Level 2:	6000 - $55 - 0 - 0,00%
Level 3:	3000 - $26 - 0 - 0,00%
Level 4:	5000 - $19 - 0 - 0,00%
Luxury :	1000 - $185 - 0 - 0,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $34 - 0 - 0,00%
Farm Level 2:	1000 - $14 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,300,000
Farm Players Total Salaries	$1,070,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$39,361,081
Projected Bank Account	$39,361,081

Pro Players Salaries
Claude Giroux	$8,500,000 (2)
Taylor Hall	$8,500,000 (4)
Gabriel Landeskog	$8,500,000 (1)
Tuukka Rask	$7,500,000 (1)
Boone Jenner	$6,800,000 (3)
Esa Lindell	$5,650,000 (3)
Rickard Rakell	$4,500,000 (3)
Jaccob Slavin	$4,500,000 (1)
Ilya Mikheyev	$3,500,000 (1)
Sam Steel	$2,000,000 (3)
Drew O'Connor	$1,500,000 (1)
Joakim Ryan	$1,050,000 (1)
Andrew Bodnarchuk	$950,000 (1)
Samuel Ersson	$900,000 (1)
Artyom Levshunov	$900,000 (3)
Brandt Clarke	$900,000 (3)
Luke Evangelista	$900,000 (3)
Will Smith	$900,000 (3)
Jake Neighbours	$900,000 (3)
Aaron Ness	$850,000 (1)
Christian Thomas	$850,000 (1)
Riley Kidney	$750,000 (3)
Total Pro Players	22
Salary Commitment
Year 17 : $71,300,000
Year 18 : $41,200,000
Year 19 : $32,700,000
Year 20 : $8,500,000
Salary Average Commitment
Year 17 : $70,050,000
Year 18 : $39,850,000
Year 19 : $31,850,000
Year 20 : $8,500,000
Salary Cap with 1 Way Contract
Year 17 : $71,300,000
Year 18 : $41,200,000
Year 19 : $32,700,000
Year 20 : $8,500,000

Farm Players Salaries
Cody Almond	$100,000 (2)
Scott Sabourin	$100,000 (2)
Carl Klingberg	$100,000 (2)
Max Friberg	$100,000 (2)
Nicklas Jensen	$100,000 (2)
Roman Horak	$90,000 (1)
T.J. Tynan	$90,000 (1)
Luke Witkowski	$85,000 (1)
Tomas Vincour	$80,000 (1)
Luke Henman	$75,000 (3)
Jaroslav Chmelar	$75,000 (3)
Jachym Kondelik	$75,000 (3)
Total Farm Players	12
Salary Commitment
Year 17 : $1,070,000
Year 18 : $725,000
Year 19 : $225,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,070,000
Year 18 : $725,000
Year 19 : $225,000
Year 20 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $150 - 0 - 0,00%
Level 2:	5000 - $100 - 0 - 0,00%
Level 3:	2000 - $50 - 0 - 0,00%
Level 4:	4000 - $49 - 0 - 0,00%
Luxury :	1000 - $190 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $45 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,460,000
Farm Players Total Salaries	$1,955,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$6,912,705
Projected Bank Account	$6,912,705

Pro Players Salaries
J.T. Miller	$9,000,000 (4)
Dylan Larkin	$8,150,000 (1)
John Carlson	$8,000,000 (1)
Nikolaj Ehlers	$7,000,000 (3)
Noah Dobson	$6,150,000 (2)
Clayton Keller	$6,000,000 (3)
Thatcher Demko	$5,400,000 (2)
Joshua Norris	$5,000,000 (2)
Aliaksei Protas	$4,500,000 (3)
Samuel Girard	$4,500,000 (1)
Dennis Cholowski	$2,505,000 (3)
Steven Santini	$2,505,000 (3)
Brett Howden	$2,500,000 (1)
Martin Frk	$2,050,000 (3)
Jakub Vrana	$1,800,000 (1)
Jacob Larsson	$1,800,000 (1)
Pyotr Kochetkov	$900,000 (1)
Mattias Samuelsson	$900,000 (1)
Mason Mctavish	$900,000 (1)
John-jason Peterka	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 17 : $80,460,000
Year 18 : $51,010,000
Year 19 : $33,560,000
Year 20 : $9,000,000
Salary Average Commitment
Year 17 : $75,960,000
Year 18 : $48,010,000
Year 19 : $30,560,000
Year 20 : $6,000,000
Salary Cap with 1 Way Contract
Year 17 : $80,460,000
Year 18 : $51,010,000
Year 19 : $33,560,000
Year 20 : $9,000,000

Farm Players Salaries
Jayce Hawryluk	$200,000 (1)
Robby Fabbri	$200,000 (2)
Carsen Twarynski	$180,500 (1)
Zachary Sawchenko	$160,000 (2)
Jared Coreau	$155,000 (1)
Henrik Borgstrom	$150,000 (3)
Nikita Scherbak	$130,000 (2)
Jordon Southorn	$100,000 (1)
Lars Volden	$90,000 (2)
Marco Rossi	$90,000 (2)
Bogdan Trineyev	$75,000 (3)
John Farinacci	$75,000 (3)
Victor Sjoholm	$75,000 (3)
Marcus Westfalt	$75,000 (2)
Andrei Pribylsky	$75,000 (2)
Austin Pratt	$75,000 (1)
Connor Rankin	$50,000 (1)
Total Farm Players	17
Salary Commitment
Year 17 : $1,955,500
Year 18 : $1,195,000
Year 19 : $375,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,955,500
Year 18 : $1,195,000
Year 19 : $375,000
Year 20 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - $88 - 0 - 0,00%
Level 2:	5000 - $58 - 0 - 0,00%
Level 3:	2000 - $35 - 0 - 0,00%
Level 4:	4000 - $23 - 0 - 0,00%
Luxury :	1000 - $177 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,850,000
Farm Players Total Salaries	$1,365,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$4,353,714
Projected Bank Account	$4,353,714

Pro Players Salaries
Kirill Kaprizov	$7,900,000 (1)
Ryan Getzlaf	$7,800,000 (1)
Travis Sanheim	$7,000,000 (5)
Vincent Trocheck	$7,000,000 (1)
Samuel Montembeault	$6,500,000 (5)
Jesper Bratt	$6,000,000 (3)
Brett Pesce	$5,500,000 (2)
Joel Farabee	$5,500,000 (3)
Mackenzie Weegar	$5,000,000 (1)
Simon Benoit	$2,500,000 (1)
Dustin Tokarski	$1,500,000 (1)
Mason Appleton	$1,500,000 (1)
Rafael Harvey-pinard	$1,500,000 (3)
Mackenzie Entwistle	$900,000 (1)
Tommy Miller	$750,000 (1)
Total Pro Players	15
Salary Commitment
Year 17 : $66,850,000
Year 18 : $32,000,000
Year 19 : $26,500,000
Year 20 : $13,500,000
Salary Average Commitment
Year 17 : $66,850,000
Year 18 : $32,000,000
Year 19 : $26,500,000
Year 20 : $13,500,000
Salary Cap with 1 Way Contract
Year 17 : $66,850,000
Year 18 : $32,000,000
Year 19 : $26,500,000
Year 20 : $13,500,000

Farm Players Salaries
Kyle Maclean	$150,000 (3)
JC Lipon	$120,000 (1)
Johan Sundstrom	$110,000 (1)
Jonathan Matsumoto	$100,000 (1)
Corey Trivino	$100,000 (1)
James Sheppard	$100,000 (1)
Tomas Hyka	$100,000 (1)
Thomas Schemitsch	$90,000 (2)
Nick Wolff	$80,000 (2)
Antoine Morand	$75,000 (1)
Kasper Kotkansalo	$75,000 (1)
Jett Woo	$75,000 (2)
Jeremy Roy	$70,000 (2)
Adam Mascherin	$70,000 (3)
Luke Green	$50,000 (3)
Total Farm Players	15
Salary Commitment
Year 17 : $1,365,000
Year 18 : $585,000
Year 19 : $270,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,365,000
Year 18 : $585,000
Year 19 : $270,000
Year 20 : $0

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - $88 - 0 - 0,00%
Level 2:	6000 - $60 - 0 - 0,00%
Level 3:	2000 - $38 - 0 - 0,00%
Level 4:	4000 - $20 - 0 - 0,00%
Luxury :	1000 - $165 - 0 - 0,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $30 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,400,000
Farm Players Total Salaries	$3,070,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$1,612,616
Projected Bank Account	$1,612,616

Pro Players Salaries
Auston Matthews	$10,150,000 (2)
Evgeny Kuznetsov	$8,500,000 (3)
Rasmus Ristolainen	$7,000,000 (4)
Logan Thompson	$6,500,000 (4)
Justin Faulk	$5,750,000 (2)
Pius Suter	$5,500,000 (5)
Reilly Smith	$5,500,000 (1)
Mats Zuccarello (1 Way Contract)	$5,000,000 (2)
Jack Roslovic	$5,000,000 (3)
Robert Hagg	$5,000,000 (1)
Ilya Lyubushkin	$3,700,000 (2)
Janne Kuokkanen	$2,500,000 (2)
Karson Kuhlman	$2,000,000 (1)
Spencer Knight	$900,000 (3)
Morgan Frost	$900,000 (1)
Kaapo Kakko	$900,000 (1)
Alex Newhook	$900,000 (2)
Lane Hutson	$900,000 (3)
Jamie Drysdale	$900,000 (3)
Connor Bedard	$900,000 (3)
Total Pro Players	20
Salary Commitment
Year 17 : $78,400,000
Year 18 : $64,100,000
Year 19 : $36,100,000
Year 20 : $19,000,000
Salary Average Commitment
Year 17 : $72,550,000
Year 18 : $58,250,000
Year 19 : $36,100,000
Year 20 : $19,000,000
Salary Cap with 1 Way Contract
Year 17 : $78,400,000
Year 18 : $64,100,000
Year 19 : $36,100,000
Year 20 : $19,000,000

Farm Players Salaries
Vladislav Gavrikov	$200,000 (2)
Emil Lilleberg	$200,000 (3)
Michael Houser	$195,000 (1)
Givani Smith	$180,000 (1)
William Lagesson	$170,000 (2)
Thomas Larkin	$125,000 (1)
Nikita Cherepanov	$120,000 (1)
Dmitri Yudin	$120,000 (1)
Sami Aittokallio	$100,000 (3)
Jackson Cates	$100,000 (1)
Philippe Cornet	$100,000 (1)
Will Weber	$95,000 (1)
Luke Hughes	$90,000 (2)
Nicholas Robertson	$90,000 (3)
Peyton Krebs	$90,000 (2)
Lukas Reichel	$90,000 (3)
Dan O'Regan	$85,000 (1)
Adam Helewka	$80,000 (1)
Pavel Tyutnev	$75,000 (1)
Marcus Kallionkeli	$75,000 (2)
Kyle Topping	$75,000 (2)
Jan Jenik	$75,000 (2)
Evan Barratt	$75,000 (2)
David Kvasnicka	$75,000 (2)
David Farrance	$75,000 (2)
Danila Galenyuk	$75,000 (2)
Maxime Fortier	$70,000 (2)
Kevin Hancock	$60,000 (1)
Maksim Zhukov	$60,000 (1)
Alan Lyszczarczyk	$50,000 (1)
Total Farm Players	30
Salary Commitment
Year 17 : $3,070,000
Year 18 : $1,625,000
Year 19 : $480,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,070,000
Year 18 : $1,625,000
Year 19 : $480,000
Year 20 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	5000 - $70 - 0 - 0,00%
Level 3:	2000 - $40 - 0 - 0,00%
Level 4:	4000 - $30 - 0 - 0,00%
Luxury :	1000 - $180 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $30 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,300,000
Farm Players Total Salaries	$2,060,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$13,232,319
Projected Bank Account	$13,232,319

Pro Players Salaries
Artemi Panarin	$9,250,000 (5)
Brayden Point	$9,000,000 (3)
Shayne Gostisbehere	$6,500,000 (2)
Tage Thompson	$6,000,000 (1)
Ivan Barbashev	$5,500,000 (4)
Tyler Bertuzzi	$5,500,000 (3)
Adin Hill	$5,400,000 (2)
Nino Niederreiter (1 Way Contract)	$5,000,000 (2)
Scott Mayfield	$5,000,000 (1)
Adam Pelech	$5,000,000 (2)
Conor Garland	$4,550,000 (2)
Nathan Bastian	$3,000,000 (1)
Jan Rutta	$2,500,000 (1)
Christian Fischer	$1,800,000 (1)
Kevin Stenlund	$1,800,000 (1)
William Borgen	$1,800,000 (1)
Justin Brazeau	$1,700,000 (2)
A.J. Greer (1 Way Contract)	$1,200,000 (3)
-1 Way Contract Salary Cap :	$1,200,000
Brock Faber	$900,000 (2)
Mads Sogaard	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 17 : $82,300,000
Year 18 : $59,500,000
Year 19 : $30,450,000
Year 20 : $14,750,000
Salary Average Commitment
Year 17 : $81,800,000
Year 18 : $59,000,000
Year 19 : $30,450,000
Year 20 : $14,750,000
Salary Cap with 1 Way Contract
Year 17 : $82,300,000
Year 18 : $59,500,000
Year 19 : $30,450,000
Year 20 : $14,750,000

Farm Players Salaries
Bogdan Yakimov	$200,000 (2)
Keegan Kolesar	$170,000 (1)
Tyler Lewington	$170,000 (1)
Egor Korshkov	$150,000 (3)
Philippe Desrosiers	$120,000 (3)
Jaedon Descheneau	$100,000 (2)
Lance Bouma	$100,000 (2)
Carter Ashton	$100,000 (1)
Aaron Dell	$100,000 (1)
Robert Baillargeon	$100,000 (1)
Eric O'dell	$100,000 (2)
Cory Emmerton	$100,000 (1)
Ty Dellandrea	$90,000 (2)
Ridly Greig	$90,000 (2)
Jordy Stallard	$80,000 (2)
Hunter Smith	$80,000 (2)
Loik Leveille	$70,000 (1)
Francis Perron	$70,000 (3)
Andrew Nielsen	$70,000 (1)
Total Farm Players	19
Salary Commitment
Year 17 : $2,060,000
Year 18 : $1,180,000
Year 19 : $340,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,060,000
Year 18 : $1,180,000
Year 19 : $340,000
Year 20 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - $85 - 0 - 0,00%
Level 2:	6000 - $45 - 0 - 0,00%
Level 3:	3000 - $30 - 0 - 0,00%
Level 4:	5000 - $20 - 0 - 0,00%
Luxury :	1000 - $170 - 0 - 0,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $34 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,000,000
Farm Players Total Salaries	$3,315,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$125,998,065
Projected Bank Account	$125,998,065

Pro Players Salaries
Mark Stone	$9,000,000 (3)
Ryan O'Reilly	$8,750,000 (4)
Kyle Connor	$8,000,000 (1)
Brock Boeser	$7,500,000 (4)
Ryan Nugent-Hopkins	$7,000,000 (1)
Jason Robertson	$6,500,000 (1)
Jonas Siegenthaler	$6,500,000 (5)
Colton Parayko	$6,000,000 (2)
Jonas Brodin	$5,000,000 (3)
Martin Fehervary	$3,000,000 (1)
Mason Lohrei	$2,500,000 (3)
Thomas Novak	$1,800,000 (1)
Marcus Hogberg	$1,750,000 (3)
Mikael Pyyhtia	$1,200,000 (3)
Jakob Lilja	$900,000 (1)
Jake Oettinger	$900,000 (2)
Pavel Dorofeyev	$900,000 (1)
Cayden Primeau	$900,000 (2)
Jonas Rondbjerg	$900,000 (1)
Total Pro Players	19
Salary Commitment
Year 17 : $79,000,000
Year 18 : $50,000,000
Year 19 : $42,200,000
Year 20 : $22,750,000
Salary Average Commitment
Year 17 : $74,000,000
Year 18 : $45,000,000
Year 19 : $37,200,000
Year 20 : $22,750,000
Salary Cap with 1 Way Contract
Year 17 : $79,000,000
Year 18 : $50,000,000
Year 19 : $42,200,000
Year 20 : $22,750,000

Farm Players Salaries
Noah Cates	$350,000 (3)
Yegor Chinakhov	$300,000 (1)
Joey Anderson	$250,000 (1)
Sam Malinski	$200,000 (3)
Evgeny Svechnikov	$175,000 (2)
Jacob Moverare	$170,000 (1)
Benjamin Gleason	$170,000 (1)
Calle Rosen	$160,000 (2)
Oskar Lindblom	$160,000 (2)
Joseph Woll	$150,000 (2)
Carl Dahlstrom	$125,000 (1)
John Gilmour	$125,000 (1)
Lucas Wallmark	$125,000 (2)
Joel Kellman	$90,000 (1)
Ryan Johnson	$90,000 (2)
Iiro Pakarinen	$90,000 (1)
Jonatan Berggren	$90,000 (3)
Ethan Cardwell	$90,000 (3)
Jack Studnicka	$90,000 (1)
Zachary Fucale	$85,000 (2)
Taylor Leier	$80,000 (1)
Tristen Robins	$75,000 (3)
Daniil Gutik	$75,000 (3)
Total Farm Players	23
Salary Commitment
Year 17 : $3,315,000
Year 18 : $1,825,000
Year 19 : $880,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,315,000
Year 18 : $1,825,000
Year 19 : $880,000
Year 20 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - $90 - 0 - 0,00%
Level 2:	6000 - $45 - 0 - 0,00%
Level 3:	3000 - $18 - 0 - 0,00%
Level 4:	5000 - $16 - 0 - 0,00%
Luxury :	1500 - $70 - 0 - 0,00%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $30 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,700,000
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	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$112,281,831
Projected Bank Account	$112,281,831

Pro Players Salaries
Connor McDavid	$10,800,000 (1)
Sidney Crosby	$10,500,000 (3)
Matthew Tkachuk	$9,150,000 (2)
Aaron Ekblad	$8,500,000 (2)
Mikko Rantanen	$8,000,000 (1)
Brady Tkachuk	$7,000,000 (2)
Igor Shesterkin	$7,000,000 (4)
Evan Bouchard	$7,000,000 (3)
Quinton Byfield	$900,000 (2)
Filip Zadina	$900,000 (2)
Ukko-Pekka Luukkonen	$900,000 (1)
Bowen Byram	$900,000 (2)
Alexis Lafreniere	$900,000 (2)
Rasmus Sandin	$900,000 (2)
Matthew Coronato	$900,000 (3)
Alex Turcotte	$900,000 (3)
Jack Thompson	$900,000 (3)
Cole Caufield	$900,000 (2)
Ville Heinola	$750,000 (2)
Total Pro Players	19
Salary Commitment
Year 17 : $77,700,000
Year 18 : $58,000,000
Year 19 : $27,200,000
Year 20 : $7,000,000
Salary Average Commitment
Year 17 : $77,100,000
Year 18 : $57,400,000
Year 19 : $26,600,000
Year 20 : $7,000,000
Salary Cap with 1 Way Contract
Year 17 : $77,700,000
Year 18 : $58,000,000
Year 19 : $27,200,000
Year 20 : $7,000,000

Farm Players Salaries
Robin Salo	$180,000 (1)
Isaak Phillips	$180,000 (1)
Dylan McIlrath	$175,000 (1)
Jeffrey Viel	$170,000 (2)
Matthew Highmore	$150,000 (1)
Nicholas Baptiste	$150,000 (2)
Ryan Donato	$150,000 (1)
Brayden Burke	$120,000 (2)
Kristian Reichel	$120,000 (3)
Kristian Vesalainen	$100,000 (3)
Zane McIntyre	$100,000 (1)
Oliver Wahlstrom	$90,000 (2)
Pavel Karnaukhov	$90,000 (2)
Jonah Gadjovich	$90,000 (1)
Alex Laferriere	$90,000 (2)
Ryan Collins	$80,000 (1)
Filip Johansson	$75,000 (3)
Jonathan Gruden	$75,000 (2)
Martin Kaut	$75,000 (2)
Riley Sutter	$75,000 (2)
Olivier Rodrigue	$75,000 (2)
Nolan Patrick	$75,000 (1)
Alexander Chmelevski	$75,000 (1)
Jaromir Pytlik	$75,000 (3)
William Dufour	$75,000 (3)
Tyller Tullio	$75,000 (3)
Nolan Foote	$75,000 (3)
Nathan Legare	$75,000 (3)
Trent Miner	$75,000 (3)
Jared McIsaac	$75,000 (3)
Leon Gawanke	$75,000 (3)
Adam Beckman	$75,000 (3)
Christoffer Sedoff	$75,000 (3)
Egor Sokolov	$75,000 (2)
Jack Glover	$70,000 (1)
Total Farm Players	35
Salary Commitment
Year 17 : $3,455,000
Year 18 : $2,130,000
Year 19 : $1,045,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,455,000
Year 18 : $2,130,000
Year 19 : $1,045,000
Year 20 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - $80 - 0 - 0,00%
Level 2:	6000 - $50 - 0 - 0,00%
Level 3:	3000 - $21 - 0 - 0,00%
Level 4:	5000 - $17 - 0 - 0,00%
Luxury :	1500 - $140 - 0 - 0,00%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $25 - 0 - 0,00%
Farm Level 2:	1000 - $10 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,300,000
Farm Players Total Salaries	$2,985,100
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	($11,790,141)
Projected Bank Account	($11,790,141)

Pro Players Salaries
Nicklas Backstrom	$9,500,000 (3)
P.K. Subban	$8,500,000 (3)
Jeff Skinner	$8,500,000 (3)
Alex Tuch	$8,000,000 (4)
Shea Theodore	$7,500,000 (5)
Yegor Sharangovich	$5,500,000 (2)
Torey Krug	$5,400,000 (1)
Drake Batherson	$5,000,000 (1)
Cody Ceci	$4,500,000 (2)
Jacob Markstrom	$4,000,000 (2)
Philip Danault	$3,000,000 (1)
Corey Schueneman	$1,800,000 (2)
Kevin Gravel	$1,800,000 (1)
Eero Elo	$1,000,000 (1)
Jesse Ylonen	$900,000 (1)
Juraj Slafkovsky	$900,000 (2)
David Gustafsson	$900,000 (2)
Adam Marsh	$600,000 (1)
Total Pro Players	18
Salary Commitment
Year 17 : $77,300,000
Year 18 : $59,600,000
Year 19 : $42,000,000
Year 20 : $15,500,000
Salary Average Commitment
Year 17 : $73,450,000
Year 18 : $55,750,000
Year 19 : $39,650,000
Year 20 : $15,500,000
Salary Cap with 1 Way Contract
Year 17 : $77,300,000
Year 18 : $59,600,000
Year 19 : $42,000,000
Year 20 : $15,500,000

Farm Players Salaries
Rickard Hugg	$250,000 (1)
Louis Crevier	$200,000 (3)
Rudolfs Balcers	$180,000 (1)
Lane Pederson	$150,000 (1)
Otto Somppi	$150,000 (1)
Antoine Bibeau	$120,050 (2)
Stepan Falkovsky	$120,000 (2)
Emil Johansson	$120,000 (1)
Julius Bergman	$120,000 (1)
Christopher Gibson	$100,050 (2)
Joonas Rask	$100,000 (1)
Joseph Labate	$100,000 (1)
Troy Rutkowski	$100,000 (1)
Jere Innala	$90,000 (3)
David Quenneville	$90,000 (1)
Justus Annunen	$90,000 (3)
Matthew Phillips	$90,000 (3)
Shane Wright	$90,000 (3)
Simon Stransky	$80,000 (2)
Jonathan Ang	$80,000 (1)
Marc Del Gaizo	$75,000 (2)
Patrick Harper	$75,000 (1)
Nathan Knoepke	$75,000 (1)
Ostap Safin	$75,000 (1)
Tobias Bjornfot	$75,000 (3)
Max Zimmer	$70,000 (1)
Dmitry Sokolov	$70,000 (1)
Cole Candella	$50,000 (3)
Total Farm Players	28
Salary Commitment
Year 17 : $2,985,100
Year 18 : $1,180,100
Year 19 : $685,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,985,100
Year 18 : $1,180,100
Year 19 : $685,000
Year 20 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - $150 - 0 - 0,00%
Level 2:	5000 - $100 - 0 - 0,00%
Level 3:	2000 - $50 - 0 - 0,00%
Level 4:	4000 - $46 - 0 - 0,00%
Luxury :	1000 - $250 - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $45 - 0 - 0,00%
Farm Level 2:	1000 - $18 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,850,000
Farm Players Total Salaries	$3,525,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	($7,959,363)
Projected Bank Account	($7,959,363)

Pro Players Salaries
Jake Guentzel	$8,000,000 (3)
Jack Johnson	$7,500,000 (3)
Jakob Chychrun	$6,750,000 (5)
Charlie Coyle	$6,750,000 (2)
Peter Mueller	$6,500,000 (3)
Michael Matheson	$6,000,000 (3)
Alex Nedeljkovic	$5,500,000 (2)
Artturi Lehkonen	$5,000,000 (1)
Alexandar Georgiev	$4,000,000 (5)
Nick Ritchie	$4,000,000 (2)
Pierre Engvall	$3,500,000 (3)
Gabriel Carlsson	$3,000,000 (1)
Fabian Zetterlund	$3,000,000 (1)
Mathieu Joseph	$2,500,000 (1)
Vladislav Namestnikov	$2,500,000 (1)
Michael Amadio	$1,700,000 (2)
Jean-Christophe Beaudin	$1,500,000 (3)
Vinni Lettieri	$1,300,000 (1)
James Hardie	$1,200,000 (3)
Jack Quinn	$900,000 (2)
Keaton Middleton	$750,000 (2)
Total Pro Players	21
Salary Commitment
Year 17 : $81,850,000
Year 18 : $64,550,000
Year 19 : $44,950,000
Year 20 : $10,750,000
Salary Average Commitment
Year 17 : $81,850,000
Year 18 : $64,550,000
Year 19 : $44,950,000
Year 20 : $10,750,000
Salary Cap with 1 Way Contract
Year 17 : $81,850,000
Year 18 : $64,550,000
Year 19 : $44,950,000
Year 20 : $10,750,000

Farm Players Salaries
Tyson Jost	$250,000 (3)
Remi Elie	$200,000 (1)
Andreas Borgman	$200,000 (2)
Victor Olofsson	$200,000 (3)
Dmitri Samorukov	$200,000 (3)
Josiah Slavin	$150,000 (1)
Lucas Johansen	$150,000 (1)
Timothy Gettinger	$120,000 (3)
Nic Petan	$120,000 (2)
Tyler Steenbergen	$100,000 (3)
Nikita Korostelev	$100,000 (1)
Jean-Francois Berube	$100,000 (1)
Joshua Jacobs	$100,000 (1)
Anderson Macdonald	$90,000 (2)
Tyson Baillie	$90,000 (2)
Austin Poganski	$90,000 (2)
Philip Tomasino	$90,000 (2)
Declan Chisholm	$90,000 (2)
Benjamin Conz	$90,000 (1)
Ian Mitchell	$90,000 (1)
Ondrej Kachyna	$90,000 (2)
Brett Pollock	$80,000 (1)
Liam Foudy	$75,000 (2)
Kirill Maksimov	$75,000 (2)
Alex D'orio	$75,000 (1)
Olli Juolevi	$75,000 (1)
Nicolas Beaudin	$75,000 (2)
Marian Studenic	$75,000 (1)
Nick Campoli	$75,000 (3)
Brett Murray	$75,000 (2)
Brandon Crawley	$70,000 (2)
Dante Salituro	$65,000 (1)
Total Farm Players	32
Salary Commitment
Year 17 : $3,525,000
Year 18 : $2,175,000
Year 19 : $945,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,540,000
Year 18 : $2,175,000
Year 19 : $945,000
Year 20 : $0

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - $80 - 0 - 0,00%
Level 2:	6000 - $58 - 0 - 0,00%
Level 3:	2000 - $43 - 0 - 0,00%
Level 4:	4000 - $28 - 0 - 0,00%
Luxury :	1000 - $175 - 0 - 0,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $20 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,300,000
Farm Players Total Salaries	$2,410,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$3,246,254
Projected Bank Account	$3,246,254

Pro Players Salaries
Drew Doughty	$9,250,000 (3)
Vladimir Tarasenko	$8,500,000 (2)
Filip Forsberg	$8,000,000 (4)
Jack Hughes	$6,000,000 (2)
Ilya Sorokin	$6,000,000 (4)
Rasmus Andersson	$5,750,000 (3)
Anthony Mantha	$5,500,000 (2)
Brady Skjei	$5,000,000 (2)
Jake Mccabe	$4,500,000 (1)
Zach Aston-Reese	$3,500,000 (1)
Colton Sissons	$3,500,000 (2)
Jasper Weatherby	$3,000,000 (1)
Jonas Johansson	$2,500,000 (2)
Kieffer Bellows	$2,000,000 (1)
Travis Boyd	$1,300,000 (2)
Matt Rempe	$1,200,000 (1)
Cody Sol	$1,000,000 (1)
Nico Hischier	$900,000 (1)
Owen Power	$900,000 (1)
Total Pro Players	19
Salary Commitment
Year 17 : $78,300,000
Year 18 : $61,300,000
Year 19 : $29,000,000
Year 20 : $14,000,000
Salary Average Commitment
Year 17 : $75,050,000
Year 18 : $58,050,000
Year 19 : $27,750,000
Year 20 : $14,000,000
Salary Cap with 1 Way Contract
Year 17 : $78,300,000
Year 18 : $61,300,000
Year 19 : $29,000,000
Year 20 : $14,000,000

Farm Players Salaries
Colton White	$200,000 (1)
Dmytro Timashov	$200,000 (2)
Anders Bjork	$175,000 (1)
Jonathan Davidsson	$170,000 (1)
Sean Walker	$170,000 (1)
Jan Kostalek	$170,000 (1)
Otto Koivula	$150,000 (2)
John Leonard	$150,000 (1)
Blake Speers	$150,000 (3)
Luke Martin	$120,000 (2)
Rourke Chartier	$120,000 (1)
Anthony Florentino	$100,000 (1)
Jackson Lacombe	$90,000 (2)
Travis Barron	$75,000 (1)
William Bitten	$75,000 (1)
Donovan Sebrango	$75,000 (3)
Lucas Edmonds	$75,000 (1)
Nico Daws	$75,000 (3)
Alexander Samoilov	$70,000 (3)
Total Farm Players	19
Salary Commitment
Year 17 : $2,410,000
Year 18 : $930,000
Year 19 : $370,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,410,000
Year 18 : $930,000
Year 19 : $370,000
Year 20 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - $80 - 0 - 0,00%
Level 2:	5000 - $65 - 0 - 0,00%
Level 3:	2000 - $45 - 0 - 0,00%
Level 4:	4000 - $35 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $40 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,600,000
Farm Players Total Salaries	$3,092,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	($4,413,677)
Projected Bank Account	($4,413,677)

Pro Players Salaries
Tyler Myers	$7,500,000 (2)
Carter Verhaeghe	$7,000,000 (2)
Phil Kessel	$7,000,000 (3)
William Karlsson	$6,500,000 (1)
Brock Nelson	$6,500,000 (2)
Anders Lee	$6,000,000 (3)
Tristan Jarry	$6,000,000 (2)
Andrew Copp	$5,000,000 (1)
Dylan DeMelo	$5,000,000 (2)
Damon Severson	$5,000,000 (3)
Eetu Luostarinen	$3,000,000 (1)
Derek Forbort	$3,000,000 (1)
Elvis Merzlikins	$3,000,000 (2)
Noah Gregor	$2,500,000 (1)
Louis Domingue	$2,000,000 (2)
John Ludvig	$1,500,000 (1)
David Rundblad	$1,300,000 (1)
Ondrej Kase	$1,200,000 (3)
Cole Sillinger	$900,000 (2)
Jake Sanderson	$900,000 (1)
William Lockwood	$800,000 (1)
Total Pro Players	21
Salary Commitment
Year 17 : $81,600,000
Year 18 : $57,100,000
Year 19 : $19,200,000
Year 20 : $0
Salary Average Commitment
Year 17 : $79,750,000
Year 18 : $56,100,000
Year 19 : $19,200,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $81,600,000
Year 18 : $57,100,000
Year 19 : $19,200,000
Year 20 : $0

Farm Players Salaries
Max Jones	$200,000 (1)
Sam Lafferty	$200,000 (1)
Steven Lorentz	$180,000 (1)
Dominic Toninato	$172,500 (1)
Tomas Nosek	$170,000 (1)
Lukas Sedlak	$170,000 (1)
Jon Merrill	$170,000 (1)
Andrey Pedan	$150,000 (1)
Scott Wilson	$150,000 (1)
Dominic Turgeon	$150,000 (3)
Gemel Smith	$130,000 (1)
Brett Ritchie	$125,000 (2)
Ty Ronning	$110,000 (1)
Nikolay Goldobin	$110,000 (1)
Cale Fleury	$90,000 (1)
Tyson Foerster	$90,000 (3)
Matej Tomek	$90,000 (3)
Greg Mckegg	$80,000 (1)
Jack Sadek	$80,000 (3)
Drake Rymsha	$75,000 (1)
Ivan Morozov	$75,000 (2)
Xavier Bernard	$75,000 (2)
Oleg Zaytsev	$75,000 (3)
Noel Hoefenmayer	$75,000 (1)
Austin Lotz	$50,000 (1)
Brendan DeJong	$50,000 (1)
Total Farm Players	26
Salary Commitment
Year 17 : $3,092,500
Year 18 : $760,000
Year 19 : $485,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,092,500
Year 18 : $760,000
Year 19 : $485,000
Year 20 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - $90 - 0 - 0,00%
Level 2:	6000 - $55 - 0 - 0,00%
Level 3:	2000 - $40 - 0 - 0,00%
Level 4:	4000 - $25 - 0 - 0,00%
Luxury :	1000 - $175 - 0 - 0,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $32 - 0 - 0,00%
Farm Level 2:	1000 - $16 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$88,200,000
Farm Players Total Salaries	$2,975,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$2,184,927
Projected Bank Account	$2,184,927

Pro Players Salaries
Pierre-Luc Dubois	$7,500,000 (2)
Timo Meier	$6,500,000 (1)
Ryan McDonagh	$6,500,000 (1)
Jordan Binnington	$6,000,000 (1)
Will Butcher	$5,500,000 (2)
Mathew Dumba	$5,500,000 (2)
Radek Faksa	$5,000,000 (2)
Anthony Duclair	$4,500,000 (2)
Gustav Forsling	$4,500,000 (3)
Tom Wilson	$4,500,000 (3)
Michael Rasmussen	$4,000,000 (3)
Maxim Golod	$3,500,000 (1)
Blaze Lizotte	$3,500,000 (2)
Zack MacEwen	$3,000,000 (2)
Julien Gauthier	$3,000,000 (1)
David Honzik	$2,250,000 (3)
Erik Kallgren	$2,000,000 (1)
Dylan Coghlan	$2,000,000 (1)
Denis Malgin	$2,000,000 (1)
Luke Kunin	$1,800,000 (1)
Gerald Mayhew	$1,650,000 (3)
Joe Snively	$1,500,000 (3)
Carson Meyer (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$1,100,000
Egor Zamula	$900,000 (2)
Total Pro Players	24
Salary Commitment
Year 17 : $88,200,000
Year 18 : $54,900,000
Year 19 : $18,400,000
Year 20 : $0
Salary Average Commitment
Year 17 : $87,100,000
Year 18 : $54,900,000
Year 19 : $18,400,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $88,200,000
Year 18 : $54,900,000
Year 19 : $18,400,000
Year 20 : $0

Farm Players Salaries
Nikita Tryamkin	$350,000 (1)
Alec Regula	$200,000 (3)
Brett Leason	$180,000 (1)
Aleksi Saarela	$170,000 (2)
Alexander Younan	$150,000 (1)
Guillaume Brisebois	$130,000 (1)
Mathieu Olivier	$120,000 (3)
Michael Pezzetta	$120,000 (1)
Vaclav Karabacek	$100,000 (1)
Brett Lernout	$100,000 (3)
Olle Lycksell	$100,000 (3)
Alexander Holtz	$90,000 (2)
Calen Addison	$90,000 (1)
Emil Bemstrom	$90,000 (1)
Lukas Zetterberg	$90,000 (3)
Jacob Ingham	$75,000 (3)
Zach Solow	$75,000 (1)
Mitchell Vande Sompel	$75,000 (1)
Blade Jenkins	$75,000 (3)
Mathias Emilio Pettersen	$75,000 (3)
Michal Kvasnica	$75,000 (3)
Sampo Ranta	$75,000 (3)
Ryan O'Reilys	$75,000 (3)
Jakub Galvas	$75,000 (1)
Jacob Olofsson	$75,000 (2)
Curtis Douglas	$75,000 (2)
Thomas(Chase) Perry	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 17 : $2,975,000
Year 18 : $1,470,000
Year 19 : $1,060,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,975,000
Year 18 : $1,470,000
Year 19 : $1,060,000
Year 20 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - $82 - 0 - 0,00%
Level 2:	5000 - $58 - 0 - 0,00%
Level 3:	2000 - $37 - 0 - 0,00%
Level 4:	4000 - $20 - 0 - 0,00%
Luxury :	1000 - $170 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $38 - 0 - 0,00%
Farm Level 2:	1000 - $19 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,490,000
Farm Players Total Salaries	$1,010,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$47,153,079
Projected Bank Account	$47,153,079

Pro Players Salaries
Mitchell Marner	$10,640,000 (4)
Aleksander Barkov	$10,000,000 (4)
Victor Hedman	$9,000,000 (4)
Bo Horvat	$8,500,000 (2)
Sebastian Aho	$8,500,000 (1)
Connor Hellebuyck	$7,000,000 (1)
Erik Cernak	$5,500,000 (1)
Thomas Chabot	$5,300,000 (1)
David Kampf	$3,000,000 (2)
Arvid Soderblom	$2,500,000 (1)
Andreas Athanasiou	$2,500,000 (3)
Josh Brown	$2,000,000 (2)
David Kase	$1,000,000 (2)
Nikita Okhotyuk	$900,000 (2)
Jordan Kyrou	$900,000 (1)
Jack Drury	$900,000 (2)
Aleksi Heponiemi	$900,000 (1)
Drew Helleson	$900,000 (3)
Cole Perfetti	$900,000 (3)
Nikita Alexandrov	$900,000 (2)
Lassi Thomson	$750,000 (3)
Total Pro Players	21
Salary Commitment
Year 17 : $82,490,000
Year 18 : $51,890,000
Year 19 : $34,690,000
Year 20 : $29,640,000
Salary Average Commitment
Year 17 : $80,490,000
Year 18 : $49,890,000
Year 19 : $32,690,000
Year 20 : $27,640,000
Salary Cap with 1 Way Contract
Year 17 : $82,490,000
Year 18 : $51,890,000
Year 19 : $34,690,000
Year 20 : $29,640,000

Farm Players Salaries
Andreas Englund	$150,000 (1)
Jonathan Dahlen	$120,000 (2)
Reece Willcox	$120,000 (1)
Jordan Subban	$120,000 (2)
Veeti Vainio	$100,000 (2)
Adam Ahman	$75,000 (2)
Michael Vujojevic	$75,000 (3)
Dillon Hamaliuk	$75,000 (3)
Kyle Olson	$75,000 (2)
Chase Hartje	$50,000 (1)
Jacob Cederholm	$50,000 (1)
Total Farm Players	11
Salary Commitment
Year 17 : $1,010,000
Year 18 : $640,000
Year 19 : $150,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,010,000
Year 18 : $640,000
Year 19 : $150,000
Year 20 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - $95 - 0 - 0,00%
Level 2:	6000 - $60 - 0 - 0,00%
Level 3:	3000 - $30 - 0 - 0,00%
Level 4:	4000 - $25 - 0 - 0,00%
Luxury :	1000 - $190 - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,870,000
Farm Players Total Salaries	$2,470,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$76,694,247
Projected Bank Account	$76,694,247

Pro Players Salaries
Anze Kopitar	$10,920,000 (4)
Jonathan Huberdeau	$9,000,000 (1)
Sean Monahan	$8,500,000 (2)
Juuse Saros	$8,000,000 (3)
Adam Fox	$7,650,000 (2)
Brandon Saad	$7,000,000 (1)
Martin Necas	$6,500,000 (1)
Matthew Kessel	$5,000,000 (1)
Chandler Stephenson	$4,500,000 (1)
Martin Pospisil	$2,500,000 (1)
Tyler Tucker	$2,500,000 (1)
Miles Wood	$2,000,000 (1)
Cedric Paquette	$1,850,000 (1)
Miro Heiskanen	$900,000 (2)
Vitali Kravtsov	$900,000 (1)
Vasily Podkolzin	$900,000 (3)
Alex Vlasic	$900,000 (2)
Philip Broberg	$900,000 (3)
Akira Schmid	$900,000 (2)
Brandon Hagel	$900,000 (1)
Janis Moser	$900,000 (1)
Tyler Weiss	$750,000 (2)
Total Pro Players	22
Salary Commitment
Year 17 : $83,870,000
Year 18 : $40,320,000
Year 19 : $20,720,000
Year 20 : $10,920,000
Salary Average Commitment
Year 17 : $81,020,000
Year 18 : $40,320,000
Year 19 : $20,720,000
Year 20 : $10,920,000
Salary Cap with 1 Way Contract
Year 17 : $83,870,000
Year 18 : $40,320,000
Year 19 : $20,720,000
Year 20 : $10,920,000

Farm Players Salaries
Nikolai Kovalenko	$200,000 (2)
Victor Mete	$200,000 (2)
Justin Kirkland	$200,000 (1)
Evan Cowley	$170,000 (2)
Logan Brown	$170,000 (2)
Michael Dal Colle	$130,000 (2)
Kristians Rubins	$120,000 (3)
Dysin Mayo	$90,000 (1)
Taro Hirose	$90,000 (3)
Ludvig Jansson	$75,000 (3)
Jamieson Rees	$75,000 (3)
Maxim Cajkovic	$75,000 (3)
Will Cranley	$75,000 (3)
Ruslan Gazizov	$75,000 (1)
Patrik Puistola	$75,000 (2)
Jere Lassila	$75,000 (2)
Zach Uens	$75,000 (3)
Benjamin Baumgartner	$75,000 (2)
Olof Lindbom	$75,000 (3)
Scott Perunovich	$75,000 (1)
Layton Ahac	$75,000 (2)
Nicholas Caamano	$75,000 (1)
Cameron Crotty	$75,000 (1)
Denis Smirnov	$50,000 (1)
Total Farm Players	24
Salary Commitment
Year 17 : $2,470,000
Year 18 : $1,830,000
Year 19 : $660,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,470,000
Year 18 : $1,830,000
Year 19 : $660,000
Year 20 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - $85 - 0 - 0,00%
Level 2:	6000 - $50 - 0 - 0,00%
Level 3:	3000 - $30 - 0 - 0,00%
Level 4:	4000 - $22 - 0 - 0,00%
Luxury :	1000 - $145 - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $30 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,140,000
Farm Players Total Salaries	$2,835,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$6,725,673
Projected Bank Account	$6,725,673

Pro Players Salaries
Steven Stamkos	$10,640,000 (4)
Mike Richards	$8,150,000 (2)
Blake Wheeler	$8,000,000 (2)
Neal Pionk	$6,500,000 (3)
Andrew Mangiapane	$5,500,000 (2)
Matthew Beniers	$5,500,000 (2)
Jared Spurgeon	$5,500,000 (1)
Jake Evans	$4,500,000 (3)
Anthony Stolarz	$4,000,000 (1)
Dmitri Voronkov	$3,000,000 (2)
Pavel Francouz	$2,750,000 (2)
Olli Maatta	$2,500,000 (2)
Ross Johnston	$2,500,000 (1)
Yakov Trenin	$1,700,000 (1)
David Bernhardt	$900,000 (2)
Nate Schnarr	$750,000 (1)
Stelio Mattheos	$750,000 (1)
Total Pro Players	17
Salary Commitment
Year 17 : $73,140,000
Year 18 : $57,940,000
Year 19 : $21,640,000
Year 20 : $10,640,000
Salary Average Commitment
Year 17 : $72,350,000
Year 18 : $57,150,000
Year 19 : $21,350,000
Year 20 : $10,350,000
Salary Cap with 1 Way Contract
Year 17 : $73,140,000
Year 18 : $57,940,000
Year 19 : $21,640,000
Year 20 : $10,640,000

Farm Players Salaries
Warren Foegele	$250,000 (3)
Taylor Raddysh	$200,000 (2)
Dean Kukan	$200,000 (1)
Austin Wagner	$180,000 (1)
Chad Ruhwedel	$170,000 (1)
Cooper Marody	$150,000 (3)
Michal Kempny	$150,000 (1)
Mike Hardman	$150,000 (1)
Jens Looke	$150,000 (1)
Adam Tambellini	$130,000 (1)
Luc Snuggerud	$120,000 (3)
Kevin Poulin	$120,000 (1)
Brandon Davidson	$110,000 (1)
Gabriel Dumont	$100,000 (2)
Gage Goncalves	$90,000 (3)
Michael Spacek	$90,000 (2)
Jaret Anderson-Dolan	$90,000 (2)
Tarrmo Reunanen	$80,000 (2)
Artur Kayumov	$80,000 (2)
Daniil Misyul	$75,000 (3)
Raphael Lavoie	$75,000 (3)
Vladislav Firstov	$75,000 (3)
Total Farm Players	22
Salary Commitment
Year 17 : $2,835,000
Year 18 : $1,475,000
Year 19 : $835,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,835,000
Year 18 : $1,475,000
Year 19 : $835,000
Year 20 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $79,000,000 Available Cap Space	Over Minimum of $0	Farm Salary Cap	Under Maximum of $30,000,000	Pro Players	Farm Players	Total Players
Avalanches	$33,591,063	$72,900,000	$6,100,000	$72,900,000	$3,065,000	$26,935,000	23	25	48
BlackHawks	$15,450,496	$73,100,000	$5,900,000	$73,100,000	$2,615,000	$27,385,000	17	20	37
BlueJacket	$1,952,031	$74,300,000	$4,700,000	$74,300,000	$2,075,000	$27,925,000	17	24	41
Blues	$60,782,073	$86,240,000	-$7,240,000	$86,240,000	$3,710,000	$26,290,000	23	26	49
Bruins	$19,063,506	$72,170,000	$6,830,000	$72,170,000	$1,280,000	$28,720,000	16	16	32
Canadiens	$31,516,729	$79,600,000	-$600,000	$79,600,000	$2,645,000	$27,355,000	19	26	45
Canucks	$42,489,131	$77,660,000	$1,340,000	$77,660,000	$2,480,000	$27,520,000	17	24	41
Capitals	($6,597,446)	$84,900,000	-$5,900,000	$84,900,000	$2,555,000	$27,445,000	20	22	42
Devils	$16,389,536	$77,300,000	$1,700,000	$77,300,000	$1,885,000	$28,115,000	20	19	39
Ducks	$21,819,925	$79,600,000	-$600,000	$79,600,000	$3,045,000	$26,955,000	19	26	45
Flames	$29,765,004	$80,100,000	-$1,100,000	$80,100,000	$2,460,000	$27,540,000	23	24	47
Flyers	$19,289,658	$82,450,000	-$3,450,000	$82,450,000	$1,910,000	$28,090,000	21	18	39
GoldenKnights	$43,875,619	$79,450,000	-$450,000	$79,450,000	$3,125,000	$26,875,000	20	26	46
Hockey club	$9,806,795	$74,500,000	$4,500,000	$74,500,000	$3,230,000	$26,770,000	17	28	45
Hurricanes	$1,331,486	$73,800,000	$5,200,000	$73,800,000	$1,440,000	$28,560,000	15	12	27
Islanders	$83,920,630	$70,100,000	$8,900,000	$70,100,000	$1,660,000	$28,340,000	17	19	36
Jets	$221,406,828	$75,100,000	$3,900,000	$75,100,000	$3,425,000	$26,575,000	19	29	48
Kings	$39,361,081	$71,300,000	$7,700,000	$71,300,000	$1,070,000	$28,930,000	22	12	34
Kraken	$6,912,705	$80,460,000	-$1,460,000	$80,460,000	$1,955,500	$28,044,500	20	17	37
Lightning	$4,353,714	$66,850,000	$12,150,000	$66,850,000	$1,365,000	$28,635,000	15	15	30
MapleLeafs	$1,612,616	$78,400,000	$600,000	$78,400,000	$3,070,000	$26,930,000	20	30	50
Oilers	$13,232,319	$82,300,000	-$3,300,000	$82,300,000	$2,060,000	$27,940,000	20	19	39
Panthers	$125,998,065	$79,000,000	$0	$79,000,000	$3,315,000	$26,685,000	19	23	42
Penguins	$112,281,831	$77,700,000	$1,300,000	$77,700,000	$3,455,000	$26,545,000	19	35	54
Predators	($11,790,141)	$77,300,000	$1,700,000	$77,300,000	$2,985,100	$27,014,900	18	28	46
Rangers	($7,959,363)	$81,850,000	-$2,850,000	$81,850,000	$3,525,000	$26,475,000	21	32	53
RedWings	$3,246,254	$78,300,000	$700,000	$78,300,000	$2,410,000	$27,590,000	19	19	38
Sabres	($4,413,677)	$81,600,000	-$2,600,000	$81,600,000	$3,092,500	$26,907,500	21	26	47
Senators	$2,184,927	$88,200,000	-$9,200,000	$88,200,000	$2,975,000	$27,025,000	24	27	51
Sharks	$47,153,079	$82,490,000	-$3,490,000	$82,490,000	$1,010,000	$28,990,000	21	11	32
Stars	$76,694,247	$83,870,000	-$4,870,000	$83,870,000	$2,470,000	$27,530,000	22	24	46
Wild	$6,725,673	$73,140,000	$5,860,000	$73,140,000	$2,835,000	$27,165,000	17	22	39

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 - %