LNVHV - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	8000 - $85 - 7 590 - 94,87%
Level 2:	6000 - $49 - 5 389 - 89,81%
Level 3:	3000 - $20 - 2 525 - 84,15%
Level 4:	5000 - $12 - 4 643 - 92,86%
Luxury :	1000 - $165 - 990 - 98,98%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $33 - 1 906 - 95,32%
Farm Level 2:	1000 - $16 - 932 - 93,16%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	21 136 - 91,89%
Average Income per Game	$1,697,317
Year to Date Revenue	$6,789,268
Farm
Home Games Left	36
Average Attendance - %	2 838 - 94,60%
Average Income per Game	$115,947
Year to Date Revenue	$579,735
Expense
Pro Players Total Salaries	$77,490,000
Farm Players Total Salaries	$3,615,000
Coaches Total Salaries	$200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,113,670
Farm Year To Date Expenses	$340,566
Pro Salary Cap To Date	$7,104,489
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,800,729
Farm Estimated Season Revenue	$4,174,092
Pro Remaining Season Days	168
Pro Expenses Per Days	$419,405
Pro Estimated Expenses	$70,460,040
Farm Remaining Season Days	168
Farm Expenses Per Days	$20,081
Farm Estimated Expenses	$3,373,608
Estimated Season Expenses	$73,833,648
Season Salary Cap	$77,490,000
Estimate Under Maximum Salary Cap of $78,000,000	$510,000
Estimate Over Minimum Salary Cap of $0	$77,490,000
Current Bank Account	$44,011,540
Projected Bank Account	$37,152,713

Pro Players Salaries
Steven Stamkos	$10,640,000 (5)
Tyson Barrie	$7,500,000 (1)
Viktor Arvidsson	$7,000,000 (2)
Joonas Korpisalo	$6,750,000 (3)
Teuvo Teravainen	$6,000,000 (1)
Travis Konecny	$5,500,000 (1)
Ethan Bear	$5,000,000 (2)
Oliver Bjorkstrand	$4,500,000 (1)
Jonas Siegenthaler	$4,500,000 (1)
Pavel Zacha	$4,500,000 (2)
Dylan Strome	$4,000,000 (1)
Erik Brannstrom	$2,500,000 (1)
Michael Carcone	$1,700,000 (1)
Oskar Sundqvist	$1,300,000 (1)
Gerald Mayhew	$1,300,000 (1)
Tim Wahlgren	$1,200,000 (3)
Connor Ingram	$900,000 (2)
Gustav Lindstrom	$900,000 (1)
Bobby Brink	$900,000 (3)
Brenden Dillon	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $77,490,000
Year 17 : $36,890,000
Year 18 : $19,490,000
Year 19 : $10,640,000
Salary Average Commitment
Year 16 : $77,200,000
Year 17 : $36,600,000
Year 18 : $19,200,000
Year 19 : $10,350,000
Salary Cap with 1 Way Contract
Year 16 : $77,490,000
Year 17 : $36,890,000
Year 18 : $19,490,000
Year 19 : $10,640,000

Farm Players Salaries
Jalen Chatfield	$250,000 (3)
Jaycob Megna	$200,000 (2)
John Hayden	$180,000 (1)
Joseph Blandisi	$170,000 (2)
Magnus Hellberg	$160,000 (3)
Andrei Svetlakov	$150,000 (3)
Adam Clendening	$150,000 (3)
Ian McCoshen	$130,000 (1)
Alexander Burmistrov	$130,000 (1)
Griffin Reinhart	$130,000 (1)
Andreas Soderberg	$130,000 (2)
Magnus Paajarvi	$120,000 (2)
Kalle Kossila	$120,000 (3)
Shane Prince	$115,000 (1)
Adam Samuelsson	$100,000 (3)
Ian Mitchell	$90,000 (2)
Brandon Tanev	$90,000 (1)
Mikael Pyyhtia	$90,000 (1)
Cal O'Reilly	$80,000 (1)
Benjamin Baumgartner	$75,000 (3)
Kirill Ustimenko	$75,000 (2)
Lucas Edmonds	$75,000 (2)
Servac Petrovsky	$75,000 (3)
Ruslan Gazizov	$75,000 (2)
Brandon Lisowsky	$75,000 (2)
Daniel Kurovsky	$75,000 (1)
Pavel Koltygin	$75,000 (1)
Filip Berglund	$75,000 (1)
David Bernhardt	$75,000 (1)
Marcus Davidsson	$75,000 (1)
Kyle Beach	$70,000 (1)
Tobias Eder	$70,000 (1)
Niklas Lundstrom	$65,000 (1)
Total Farm Players	33
Salary Commitment
Year 16 : $3,615,000
Year 17 : $2,090,000
Year 18 : $1,080,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,615,000
Year 17 : $2,090,000
Year 18 : $1,080,000
Year 19 : $0

BlackHawks

BlackHawks is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - $85 - 7 267 - 90,83%
Level 2:	6000 - $50 - 5 622 - 93,70%
Level 3:	2000 - $21 - 2 000 - 100,00%
Level 4:	4000 - $14 - 4 000 - 100,00%
Luxury :	1000 - $175 - 851 - 85,05%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $28 - 1 943 - 97,13%
Farm Level 2:	1000 - $11 - 975 - 97,48%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	19 740 - 94,00%
Average Income per Game	$1,649,698
Year to Date Revenue	$6,598,793
Farm
Home Games Left	37
Average Attendance - %	2 917 - 97,24%
Average Income per Game	$97,017
Year to Date Revenue	$388,069
Expense
Pro Players Total Salaries	$78,150,000
Farm Players Total Salaries	$3,890,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,902,700
Farm Year To Date Expenses	$369,382
Pro Salary Cap To Date	$6,856,755
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$61,038,835
Farm Estimated Season Revenue	$3,589,638
Pro Remaining Season Days	168
Pro Expenses Per Days	$425,135
Pro Estimated Expenses	$71,422,680
Farm Remaining Season Days	168
Farm Expenses Per Days	$21,568
Farm Estimated Expenses	$3,623,424
Estimated Season Expenses	$75,046,104
Season Salary Cap	$78,150,000
Estimate Under Maximum Salary Cap of $78,000,000	-$150,000
Estimate Over Minimum Salary Cap of $0	$78,150,000
Current Bank Account	$17,940,195
Projected Bank Account	$7,522,564

Pro Players Salaries
Evgeny Kuznetsov	$8,500,000 (4)
Sean Bergenheim	$7,500,000 (2)
Yanni Gourde	$7,000,000 (1)
Rasmus Ristolainen	$7,000,000 (5)
Dougie Hamilton	$6,750,000 (3)
Tristan Jarry	$6,000,000 (3)
Michael Matheson	$6,000,000 (3)
Mats Zuccarello (1 Way Contract)	$5,000,000 (3)
Robert Hagg	$5,000,000 (2)
Kevin Fiala	$4,500,000 (1)
Cedric Paquette	$3,500,000 (1)
Nick Paul	$2,500,000 (1)
Derek Grant (1 Way Contract)	$1,700,000 (2)
Ilya Samsonov	$900,000 (1)
Sean Durzi	$900,000 (1)
Kevin Bahl	$900,000 (3)
Nick Foligno	$900,000 (1)
Jesperi Kotkaniemi	$900,000 (2)
Kirby Dach	$900,000 (2)
Nick Jensen	$900,000 (1)
Owen Tippett	$900,000 (2)
Total Pro Players	21
Salary Commitment
Year 16 : $78,150,000
Year 17 : $57,050,000
Year 18 : $40,150,000
Year 19 : $15,500,000
Salary Average Commitment
Year 16 : $77,150,000
Year 17 : $56,050,000
Year 18 : $39,150,000
Year 19 : $15,500,000
Salary Cap with 1 Way Contract
Year 16 : $78,150,000
Year 17 : $57,050,000
Year 18 : $40,150,000
Year 19 : $15,500,000

Farm Players Salaries
Michael Hutchinson	$250,000 (3)
Chris Bigras	$200,000 (3)
Connor Brown	$200,000 (1)
Reese Johnson	$200,000 (1)
Chris Tierney	$200,000 (1)
Kevin Labanc	$180,000 (1)
Radim Zohorna	$170,000 (1)
Slater Koekkoek	$170,000 (1)
Fredrik Claesson	$150,000 (1)
Justin Dowling	$130,000 (1)
Rocco Grimaldi	$130,000 (2)
Michael Sgarbossa	$130,000 (2)
Glenn Gawdin	$130,000 (2)
Jakob Lilja	$130,000 (1)
Jyrki Jokipakka	$125,000 (1)
Eric Florchuk	$120,000 (2)
Tyler Beskorowany	$120,000 (2)
Jhonas Enroth	$120,000 (1)
Boris Katchouk	$90,000 (1)
Nikolai Glukhov	$90,000 (1)
Ryker Evans	$90,000 (1)
Antti Suomela	$90,000 (1)
Dakota Mermis	$90,000 (1)
Brian Ferlin	$90,000 (1)
Kevin Roy	$80,000 (1)
Timothy Gettinger	$75,000 (1)
Brandon Gignac	$75,000 (1)
Ronald Attard	$75,000 (2)
Raphael Bussieres	$70,000 (1)
Gustav Bouramman	$70,000 (2)
Dennis Yan	$50,000 (2)
Total Farm Players	31
Salary Commitment
Year 16 : $3,890,000
Year 17 : $1,275,000
Year 18 : $450,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,890,000
Year 17 : $1,275,000
Year 18 : $450,000
Year 19 : $0

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - $70 - 7 628 - 95,35%
Level 2:	6000 - $40 - 5 752 - 95,87%
Level 3:	3000 - $20 - 2 796 - 93,21%
Level 4:	5000 - $15 - 4 494 - 89,88%
Luxury :	1500 - $90 - 1 189 - 79,28%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $40 - 1 406 - 70,29%
Farm Level 2:	1000 - $20 - 635 - 63,50%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	21 860 - 93,02%
Average Income per Game	$1,431,967
Year to Date Revenue	$5,727,867
Farm
Home Games Left	37
Average Attendance - %	2 041 - 68,03%
Average Income per Game	$102,706
Year to Date Revenue	$410,823
Expense
Pro Players Total Salaries	$78,000,000
Farm Players Total Salaries	$4,132,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,213,508
Farm Year To Date Expenses	$388,926
Pro Salary Cap To Date	$7,167,574
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,982,770
Farm Estimated Season Revenue	$3,800,113
Pro Remaining Season Days	168
Pro Expenses Per Days	$424,324
Pro Estimated Expenses	$71,286,432
Farm Remaining Season Days	168
Farm Expenses Per Days	$22,878
Farm Estimated Expenses	$3,843,504
Estimated Season Expenses	$75,129,936
Season Salary Cap	$78,000,000
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$78,000,000
Current Bank Account	$7,894,309
Projected Bank Account	($10,452,744)

Pro Players Salaries
Nathan MacKinnon	$10,500,000 (4)
Carey Price	$9,250,000 (1)
David Pastrnak	$8,000,000 (1)
Kirill Kaprizov	$7,900,000 (2)
Cale Makar	$6,650,000 (1)
Joel Eriksson Ek	$6,000,000 (1)
Noah Hanifin	$5,400,000 (2)
Jack Roslovic	$4,500,000 (1)
Chandler Stephenson	$4,500,000 (2)
Blake Coleman	$4,000,000 (2)
Thomas Novak	$2,500,000 (1)
Travis Boyd	$1,800,000 (1)
Thomas Harley	$900,000 (3)
Timothy Liljegren	$900,000 (1)
David Desharnais	$900,000 (1)
Cam Fowler	$900,000 (1)
Juuso Valimaki	$900,000 (2)
Philipp Grubauer	$900,000 (1)
Daniel Carr	$800,000 (1)
Jordan Szwarz	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $78,000,000
Year 17 : $34,100,000
Year 18 : $11,400,000
Year 19 : $10,500,000
Salary Average Commitment
Year 16 : $76,000,000
Year 17 : $32,100,000
Year 18 : $11,400,000
Year 19 : $10,500,000
Salary Cap with 1 Way Contract
Year 16 : $78,000,000
Year 17 : $34,100,000
Year 18 : $11,400,000
Year 19 : $10,500,000

Farm Players Salaries
Sergey Tolchinsky	$200,000 (2)
Sam Lafferty	$200,000 (2)
Dominic Toninato	$172,500 (2)
Lukas Sedlak	$170,000 (2)
Tomas Nosek	$170,000 (2)
Vyacheslav Leshchenko	$170,000 (2)
Steven Lorentz	$170,000 (1)
Sebastian Aho (DEF)	$170,000 (1)
Jacob Peterson	$170,000 (1)
Malcolm Subban	$160,000 (1)
Victor Antipin	$150,000 (3)
Phillip Digiuseppe	$130,000 (2)
Linden Vey	$125,000 (2)
Tyler Cuma	$125,000 (1)
Matt Bartkowski	$125,000 (1)
Seth Griffith	$110,000 (2)
Michal Repik	$110,000 (2)
Teemu Pulkkinen	$110,000 (2)
Dan Sexton	$110,000 (2)
Andrew Desjardins	$110,000 (2)
Jaroslav Janus	$105,000 (2)
Danick Paquette	$100,000 (2)
Alexis Binner	$100,000 (2)
Mark Katic	$100,000 (2)
Jack Mcbain	$90,000 (2)
Joseph Veleno	$90,000 (2)
Kaedan Korczak	$90,000 (3)
Sam Malinski	$90,000 (1)
Jordan Schroeder	$90,000 (1)
Victor Mete	$90,000 (1)
Kevin Gravel	$80,000 (1)
Nico Gross	$75,000 (3)
Brent Moran	$75,000 (1)
Total Farm Players	33
Salary Commitment
Year 16 : $4,132,500
Year 17 : $2,787,500
Year 18 : $315,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,132,500
Year 17 : $2,787,500
Year 18 : $315,000
Year 19 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - $90 - 6 897 - 86,22%
Level 2:	6000 - $60 - 4 339 - 72,31%
Level 3:	3000 - $40 - 1 654 - 55,12%
Level 4:	4000 - $30 - 2 753 - 68,82%
Luxury :	1500 - $170 - 870 - 57,98%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - $40 - 1 372 - 68,58%
Farm Level 2:	1000 - $25 - 521 - 52,05%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	16 512 - 73,39%
Average Income per Game	$1,695,827
Year to Date Revenue	$6,783,307
Farm
Home Games Left	37
Average Attendance - %	1 892 - 63,07%
Average Income per Game	$101,130
Year to Date Revenue	$404,520
Expense
Pro Players Total Salaries	$69,790,000
Farm Players Total Salaries	$4,720,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,861,510
Farm Year To Date Expenses	$455,644
Pro Salary Cap To Date	$6,815,571
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,745,590
Farm Estimated Season Revenue	$3,741,810
Pro Remaining Season Days	168
Pro Expenses Per Days	$379,946
Pro Estimated Expenses	$63,830,928
Farm Remaining Season Days	168
Farm Expenses Per Days	$26,054
Farm Estimated Expenses	$4,377,072
Estimated Season Expenses	$68,208,000
Season Salary Cap	$69,790,000
Estimate Under Maximum Salary Cap of $78,000,000	$8,210,000
Estimate Over Minimum Salary Cap of $0	$69,790,000
Current Bank Account	$57,773,105
Projected Bank Account	$56,052,505

Pro Players Salaries
Evander Kane	$8,500,000 (5)
Sergei Bobrovsky	$7,000,000 (1)
Kyle Turris	$7,000,000 (2)
Ryan Strome (Out of Payroll)	$7,000,000 (2)
Mattias Ekholm	$6,265,000 (3)
Alexander Semin	$6,000,000 (2)
Dmitri Orlov	$5,925,000 (2)
Christian Dvorak	$5,500,000 (1)
Xavier Ouellet	$4,000,000 (2)
Alexander Barabanov	$3,000,000 (1)
Teddy Blueger	$2,500,000 (3)
Scott Wedgewood	$2,375,000 (1)
Brendan Lemieux	$2,350,000 (2)
Maxim Mamin	$2,000,000 (1)
Zach Whitecloud	$1,500,000 (1)
Matt Puempel	$1,375,000 (3)
Alex Iafallo	$900,000 (1)
Logan Stanley	$900,000 (1)
Jake Bean	$900,000 (1)
Juuso Parssinen	$900,000 (1)
Sean Kuraly	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $76,790,000
Year 17 : $50,915,000
Year 18 : $18,640,000
Year 19 : $8,500,000
Salary Average Commitment
Year 16 : $73,290,000
Year 17 : $47,415,000
Year 18 : $15,140,000
Year 19 : $5,000,000
Salary Cap with 1 Way Contract
Year 16 : $76,790,000
Year 17 : $50,915,000
Year 18 : $18,640,000
Year 19 : $8,500,000

Farm Players Salaries
Jack Campbell	$252,500 (3)
Colin Blackwell	$252,500 (3)
Brock McGinn	$250,000 (2)
Alex Kerfoot	$247,500 (3)
Austin Watson	$242,500 (3)
Jayson Megna	$185,000 (1)
Simon Despres	$167,500 (2)
Leo Komarov	$155,000 (1)
Alexei Marchenko	$152,500 (3)
Tom Kuhnhackl	$152,500 (3)
Brandon Duhaime	$150,000 (2)
Maxime Lagace	$145,000 (2)
Cameron Gaunce	$145,000 (1)
Ryan Murphy	$140,000 (3)
Taylor Fedun	$140,000 (1)
Patrick Sieloff	$137,500 (2)
Miikka Salomaki	$137,500 (2)
Carter Rowney	$132,500 (2)
Peter Holland	$130,000 (3)
Luke Adam	$130,000 (1)
Marcus Sorensen	$130,000 (3)
Lucas Lessio	$115,000 (2)
Sergey Kalinin	$115,000 (3)
Jakub Jerabek	$115,000 (2)
Tyler Wotherspoon	$110,000 (2)
Mark Borowiecki	$110,000 (2)
Daniel Audette	$110,000 (1)
Brayden Pachal	$90,000 (3)
Jack Rathbone	$90,000 (2)
Benoit-Olivier Groulx	$90,000 (3)
Kole Lind	$75,000 (2)
Grigori Denisenko	$75,000 (3)
Edwin Minney	$50,000 (1)
Total Farm Players	33
Salary Commitment
Year 16 : $4,720,000
Year 17 : $3,805,000
Year 18 : $2,070,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,720,000
Year 17 : $3,805,000
Year 18 : $2,070,000
Year 19 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - $92 - 6 376 - 79,70%
Level 2:	6000 - $57 - 5 390 - 89,83%
Level 3:	3000 - $26 - 2 422 - 80,73%
Level 4:	5000 - $21 - 4 305 - 86,10%
Luxury :	1500 - $133 - 1 057 - 70,43%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $38 - 1 427 - 71,33%
Farm Level 2:	1000 - $17 - 788 - 78,75%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	19 549 - 83,19%
Average Income per Game	$1,710,265
Year to Date Revenue	$6,841,061
Farm
Home Games Left	37
Average Attendance - %	2 214 - 73,80%
Average Income per Game	$100,716
Year to Date Revenue	$402,864
Expense
Pro Players Total Salaries	$74,050,000
Farm Players Total Salaries	$2,235,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,815,406
Farm Year To Date Expenses	$230,142
Pro Salary Cap To Date	$6,769,455
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,279,814
Farm Estimated Season Revenue	$3,726,492
Pro Remaining Season Days	168
Pro Expenses Per Days	$402,973
Pro Estimated Expenses	$67,699,464
Farm Remaining Season Days	168
Farm Expenses Per Days	$12,622
Farm Estimated Expenses	$2,120,496
Estimated Season Expenses	$69,819,960
Season Salary Cap	$74,050,000
Estimate Under Maximum Salary Cap of $78,000,000	$3,950,000
Estimate Over Minimum Salary Cap of $0	$74,050,000
Current Bank Account	$8,494,795
Projected Bank Account	$5,681,141

Pro Players Salaries
Jack Eichel	$9,650,000 (2)
Jamie Benn	$9,500,000 (1)
Darnell Nurse	$7,000,000 (4)
Jonathan Drouin	$6,500,000 (3)
Brayden Schenn	$6,500,000 (3)
Adam Larsson	$6,500,000 (2)
Mackenzie Blackwood	$6,000,000 (2)
Ty Rattie	$4,500,000 (1)
Carson Soucy	$4,000,000 (2)
Ben Hutton	$2,500,000 (1)
Calvin Pickard	$2,500,000 (2)
Nicolas Aube-Kubel	$1,300,000 (1)
Victor Rask	$1,300,000 (1)
Nick Holden	$900,000 (1)
Isac Lundestrom	$900,000 (3)
Jason Zucker	$900,000 (1)
Kaiden Guhle	$900,000 (3)
Morgan Geekie	$900,000 (3)
Valtteri Puustinen	$900,000 (1)
Shane Pinto	$900,000 (3)
Total Pro Players	20
Salary Commitment
Year 16 : $74,050,000
Year 17 : $52,250,000
Year 18 : $23,600,000
Year 19 : $7,000,000
Salary Average Commitment
Year 16 : $73,950,000
Year 17 : $52,250,000
Year 18 : $23,600,000
Year 19 : $7,000,000
Salary Cap with 1 Way Contract
Year 16 : $74,050,000
Year 17 : $52,250,000
Year 18 : $23,600,000
Year 19 : $7,000,000

Farm Players Salaries
Casey DeSmith (Out of Payroll)	$180,000 (1)
Patrick Russell	$120,000 (1)
Peter Cehlarik	$110,000 (1)
Matt Donovan	$100,000 (1)
Mikael Wikstrand	$100,000 (1)
Nicolas Kerdiles	$100,000 (1)
Shawn Lalonde	$100,000 (1)
Joachim Nermark	$100,000 (1)
Austen Brassard	$90,000 (1)
Luke Philp	$90,000 (1)
Keaton Ellerby	$90,000 (1)
Olivier Archambault	$80,000 (1)
Keegan Iverson	$80,000 (1)
Petter Granberg	$80,000 (1)
John Quenneville	$80,000 (1)
Cole Fonstad	$75,000 (3)
Frederic Allard	$75,000 (2)
Maxime Lajoie	$75,000 (2)
Brandon Halverson	$75,000 (1)
Linus Lindstrom	$75,000 (2)
Josh Brook	$75,000 (2)
Grant Mismash	$75,000 (2)
Jack Kopacka	$75,000 (2)
Eemeli Rasanen	$75,000 (2)
Juuso Ikonen	$70,000 (3)
Samuel Kurker	$70,000 (2)
Jake Paterson	$50,000 (2)
Sebastian Collberg	$50,000 (2)
Total Farm Players	28
Salary Commitment
Year 16 : $2,415,000
Year 17 : $840,000
Year 18 : $145,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,295,001
Year 17 : $840,000
Year 18 : $145,000
Year 19 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - $75 - 7 766 - 97,07%
Level 2:	6000 - $55 - 5 475 - 91,25%
Level 3:	3000 - $35 - 1 830 - 60,99%
Level 4:	5000 - $15 - 4 621 - 92,43%
Luxury :	1000 - $100 - 1 000 - 100,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $15 - 2 000 - 100,00%
Farm Level 2:	1000 - $9 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	20 692 - 89,96%
Average Income per Game	$1,608,352
Year to Date Revenue	$6,433,409
Farm
Home Games Left	37
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$58,110
Year to Date Revenue	$232,440
Expense
Pro Players Total Salaries	$77,250,000
Farm Players Total Salaries	$3,415,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,158,919
Farm Year To Date Expenses	$321,082
Pro Salary Cap To Date	$7,112,978
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$59,509,033
Farm Estimated Season Revenue	$2,150,070
Pro Remaining Season Days	168
Pro Expenses Per Days	$420,270
Pro Estimated Expenses	$70,605,360
Farm Remaining Season Days	168
Farm Expenses Per Days	$19,000
Farm Estimated Expenses	$3,192,000
Estimated Season Expenses	$73,797,360
Season Salary Cap	$77,250,000
Estimate Under Maximum Salary Cap of $78,000,000	$750,000
Estimate Over Minimum Salary Cap of $0	$77,250,000
Current Bank Account	$35,716,221
Projected Bank Account	$23,577,964

Pro Players Salaries
Jonathan Toews	$9,650,000 (1)
Jakub Voracek	$8,500,000 (2)
Anthony Cirelli	$8,250,000 (3)
Frederik Andersen	$7,500,000 (2)
John Klingberg	$7,000,000 (4)
Zach Boychuk	$6,500,000 (1)
Alexander Radulov	$6,000,000 (2)
Nicolas Hague	$4,500,000 (3)
Adam Lowry	$4,000,000 (2)
Matt Roy	$3,000,000 (1)
Caleb Jones	$3,000,000 (1)
Trevor Moore	$2,500,000 (2)
Wyatt Johnston	$900,000 (3)
Joel Hofer	$900,000 (3)
Andrew Peeke	$900,000 (1)
Johnathan Kovacevic	$900,000 (1)
Casey Cizikas	$900,000 (1)
Dawson Mercer	$900,000 (1)
Albin Grewe	$750,000 (2)
Brad Morrison	$700,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,250,000
Year 17 : $51,500,000
Year 18 : $21,550,000
Year 19 : $7,000,000
Salary Average Commitment
Year 16 : $73,500,000
Year 17 : $48,150,000
Year 18 : $20,550,000
Year 19 : $6,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,250,000
Year 17 : $51,500,000
Year 18 : $21,550,000
Year 19 : $7,000,000

Farm Players Salaries
Jesper Pettersson	$170,000 (1)
Maxim Letunov	$170,000 (1)
Mark Friedman	$170,000 (1)
Xavier Simoneau	$150,000 (1)
Adam Erne	$130,000 (2)
Marcus Hogberg	$130,000 (1)
Alexander Dergachyov	$130,000 (1)
Brendan Gaunce	$130,000 (1)
Mark McNeill	$120,000 (1)
Dylan Blujus	$120,000 (2)
Juho Lammikko	$120,000 (2)
Oscar Lindberg	$120,000 (2)
Tim Heed	$120,000 (1)
Lucas Carlsson	$110,000 (2)
David Musil	$100,000 (1)
Taylor Beck	$100,000 (1)
Ethan Werek	$100,000 (1)
Jordan Harris	$90,000 (2)
Simon Fernholm	$90,000 (1)
Kyle Capobianco	$90,000 (1)
Brandon Whitney	$90,000 (1)
Alexander Alexeyev	$90,000 (3)
Morgan Barron	$90,000 (2)
Philipp Kurashev	$90,000 (1)
Oliver Okuliar	$90,000 (2)
Reilly Walsh	$75,000 (2)
Dmitry Zavgorodniy	$75,000 (1)
Roby Jarventie	$75,000 (3)
Aapeli Rasanen	$75,000 (1)
Francesco Lapenna	$75,000 (1)
Dylan Sadowy	$70,000 (1)
Robin Kovacs	$60,000 (1)
Total Farm Players	32
Salary Commitment
Year 16 : $3,415,000
Year 17 : $1,110,000
Year 18 : $165,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,415,000
Year 17 : $1,110,000
Year 18 : $165,000
Year 19 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - $100 - 5 605 - 80,07%
Level 2:	5000 - $60 - 4 357 - 87,15%
Level 3:	2000 - $35 - 1 919 - 95,95%
Level 4:	4000 - $20 - 4 000 - 100,00%
Luxury :	1000 - $200 - 694 - 69,43%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $35 - 1 570 - 78,51%
Farm Level 2:	1000 - $15 - 988 - 98,83%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	16 576 - 87,24%
Average Income per Game	$1,595,448
Year to Date Revenue	$6,381,792
Farm
Home Games Left	37
Average Attendance - %	2 559 - 85,28%
Average Income per Game	$103,976
Year to Date Revenue	$415,904
Expense
Pro Players Total Salaries	$73,500,000
Farm Players Total Salaries	$3,030,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,842,432
Farm Year To Date Expenses	$283,380
Pro Salary Cap To Date	$6,796,482
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$59,031,576
Farm Estimated Season Revenue	$3,847,112
Pro Remaining Season Days	168
Pro Expenses Per Days	$400,000
Pro Estimated Expenses	$67,200,000
Farm Remaining Season Days	168
Farm Expenses Per Days	$16,919
Farm Estimated Expenses	$2,842,392
Estimated Season Expenses	$70,042,392
Season Salary Cap	$73,500,000
Estimate Under Maximum Salary Cap of $78,000,000	$4,500,000
Estimate Over Minimum Salary Cap of $0	$73,500,000
Current Bank Account	$45,641,090
Projected Bank Account	$38,477,386

Pro Players Salaries
Leon Draisaitl	$9,500,000 (1)
Steve Mason	$7,500,000 (1)
Andrei Svechnikov	$7,500,000 (2)
Tyler Ennis	$6,500,000 (2)
TJ Brodie	$6,500,000 (3)
Ryan Graves	$6,500,000 (5)
Conor Sheary	$5,500,000 (2)
Brian Dumoulin	$4,500,000 (1)
Derek Forbort	$3,500,000 (1)
Jason Dickinson	$3,000,000 (1)
Kevin Lankinen	$3,000,000 (1)
Mark Jankowski	$2,000,000 (1)
Tyler Pitlick	$1,700,000 (2)
Robert Thomas	$900,000 (1)
Tim Stutzle	$900,000 (2)
Nicolas Meloche	$900,000 (1)
Isaac Ratcliffe	$900,000 (1)
Gustav Nyquist	$900,000 (1)
Brandon Montour	$900,000 (1)
Matias Maccelli	$900,000 (3)
Total Pro Players	20
Salary Commitment
Year 16 : $73,500,000
Year 17 : $36,000,000
Year 18 : $13,900,000
Year 19 : $6,500,000
Salary Average Commitment
Year 16 : $70,650,000
Year 17 : $33,150,000
Year 18 : $13,400,000
Year 19 : $6,500,000
Salary Cap with 1 Way Contract
Year 16 : $73,500,000
Year 17 : $36,000,000
Year 18 : $13,900,000
Year 19 : $6,500,000

Farm Players Salaries
Mirco Mueller	$180,000 (1)
Scott Harrington	$175,000 (2)
Jeremy Smith	$135,000 (2)
Alexander Petrovic	$130,000 (2)
Ryan Dzingel	$130,000 (2)
Justin Pogge	$125,000 (1)
Nikita Gusev	$120,000 (3)
Connor Dewar	$120,000 (2)
Stuart Percy	$120,000 (3)
Vladimir Sobotka	$105,000 (1)
Nicolas Deschamps	$100,000 (2)
Ben Maxwell	$100,000 (2)
Curtis Valk	$100,000 (1)
Niklas Tikkinen	$100,000 (2)
Geoff Platt	$100,000 (1)
Dennis Gilbert	$100,000 (1)
Dalton Smith	$100,000 (2)
David Warsofsky	$100,000 (2)
Sergey Zborovskiy	$90,000 (2)
Ryan Poehling	$90,000 (2)
Walteri Merela	$90,000 (1)
Emile Poirier	$90,000 (2)
Artem Artemov	$80,000 (2)
Miles Gendron	$80,000 (1)
Ivan Lodnia	$75,000 (3)
Dylan Ferguson	$75,000 (3)
Matt Filipe	$75,000 (1)
Kasper Bjorkqvist	$75,000 (1)
Matej Stransky	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 16 : $3,030,000
Year 17 : $1,930,000
Year 18 : $390,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,020,000
Year 17 : $1,920,000
Year 18 : $390,000
Year 19 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - $80 - 7 293 - 91,16%
Level 2:	5000 - $60 - 4 799 - 95,97%
Level 3:	2000 - $30 - 1 967 - 98,34%
Level 4:	4000 - $20 - 3 738 - 93,44%
Luxury :	1000 - $160 - 1 000 - 100,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $40 - 1 379 - 68,93%
Farm Level 2:	1000 - $15 - 963 - 96,33%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	18 796 - 93,98%
Average Income per Game	$1,545,990
Year to Date Revenue	$6,183,958
Farm
Home Games Left	37
Average Attendance - %	2 342 - 78,06%
Average Income per Game	$103,687
Year to Date Revenue	$414,749
Expense
Pro Players Total Salaries	$76,350,000
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	$7,061,885
Farm Year To Date Expenses	$323,918
Pro Salary Cap To Date	$7,015,951
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,201,612
Farm Estimated Season Revenue	$3,836,428
Pro Remaining Season Days	168
Pro Expenses Per Days	$415,405
Pro Estimated Expenses	$69,788,040
Farm Remaining Season Days	168
Farm Expenses Per Days	$19,054
Farm Estimated Expenses	$3,201,072
Estimated Season Expenses	$72,989,112
Season Salary Cap	$76,350,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,650,000
Estimate Over Minimum Salary Cap of $0	$76,350,000
Current Bank Account	($1,052,143)
Projected Bank Account	($13,003,215)

Pro Players Salaries
Jordan Staal	$8,000,000 (3)
Jonathan Quick	$7,000,000 (1)
Max Domi	$6,500,000 (4)
Anders Lee	$6,000,000 (4)
David Savard	$6,000,000 (3)
Anthony Beauvillier	$5,500,000 (1)
Brady Skjei	$5,000,000 (3)
Ondrej Palat	$5,000,000 (1)
Danton Heinen	$5,000,000 (2)
Philippe Myers	$4,000,000 (2)
Seth Jones	$3,500,000 (1)
Gabriel Carlsson	$3,000,000 (2)
Jordan Martinook	$3,000,000 (1)
Dominik Kubalik	$2,500,000 (1)
Sam Bennett	$2,000,000 (1)
Cody Glass	$900,000 (2)
Braden Schneider	$900,000 (2)
Kyle Palmieri	$900,000 (1)
Anton Lundell	$900,000 (1)
Jakub Skarek	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 16 : $76,350,000
Year 17 : $46,050,000
Year 18 : $32,250,000
Year 19 : $12,500,000
Salary Average Commitment
Year 16 : $74,100,000
Year 17 : $44,050,000
Year 18 : $30,250,000
Year 19 : $12,500,000
Salary Cap with 1 Way Contract
Year 16 : $76,350,000
Year 17 : $46,050,000
Year 18 : $32,250,000
Year 19 : $12,500,000

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

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - $83 - 7 742 - 96,77%
Level 2:	5000 - $58 - 4 747 - 94,95%
Level 3:	2000 - $37 - 1 829 - 91,46%
Level 4:	4000 - $22 - 3 877 - 96,92%
Luxury :	1000 - $166 - 855 - 85,45%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $27 - 1 868 - 93,39%
Farm Level 2:	1000 - $13 - 935 - 93,48%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	19 050 - 95,25%
Average Income per Game	$1,750,474
Year to Date Revenue	$7,001,896
Farm
Home Games Left	37
Average Attendance - %	2 803 - 93,42%
Average Income per Game	$95,938
Year to Date Revenue	$383,751
Expense
Pro Players Total Salaries	$77,550,000
Farm Players Total Salaries	$3,540,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,138,380
Farm Year To Date Expenses	$338,272
Pro Salary Cap To Date	$7,092,429
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$64,767,538
Farm Estimated Season Revenue	$3,549,697
Pro Remaining Season Days	168
Pro Expenses Per Days	$421,892
Pro Estimated Expenses	$70,877,856
Farm Remaining Season Days	168
Farm Expenses Per Days	$19,676
Farm Estimated Expenses	$3,305,568
Estimated Season Expenses	$74,183,424
Season Salary Cap	$77,550,000
Estimate Under Maximum Salary Cap of $78,000,000	$450,000
Estimate Over Minimum Salary Cap of $0	$77,550,000
Current Bank Account	$15,131,099
Projected Bank Account	$9,264,910

Pro Players Salaries
Elias Lindholm	$8,000,000 (5)
Neal Pionk	$6,500,000 (4)
Oliver Ekman Larsson	$6,500,000 (2)
Nikolaj Ehlers	$6,500,000 (1)
Petr Mrazek	$6,250,000 (1)
Alexander Wennberg	$6,000,000 (4)
Zachary Hyman	$5,500,000 (3)
Alex Killorn	$5,000,000 (1)
Bryan Rust	$4,500,000 (1)
Haydn Fleury	$4,000,000 (1)
Josh Anderson	$3,500,000 (2)
Artem Zub	$3,500,000 (1)
Mathieu Joseph	$3,000,000 (1)
Chase de Leo	$2,000,000 (1)
Gustav Olofsson	$2,000,000 (2)
Jacob De La Rose	$1,300,000 (1)
Nico Sturm	$900,000 (2)
Myles Bell	$900,000 (2)
Connor Murphy	$900,000 (1)
Oscar Dansk	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $77,550,000
Year 17 : $39,800,000
Year 18 : $26,000,000
Year 19 : $20,500,000
Salary Average Commitment
Year 16 : $77,300,000
Year 17 : $39,550,000
Year 18 : $26,000,000
Year 19 : $20,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,550,000
Year 17 : $39,800,000
Year 18 : $26,000,000
Year 19 : $20,500,000

Farm Players Salaries
Ben Harpur	$180,000 (1)
Matthew Nieto	$180,000 (1)
Daniil Miromanov	$170,000 (1)
Julius Honka	$170,000 (1)
Colin White	$170,000 (2)
Jacob Middleton	$170,000 (1)
Keith Kinkaid	$150,000 (1)
Jujhar Khaira	$150,000 (1)
Jack Dougherty	$130,000 (1)
Zac Dalpe	$130,000 (2)
Tomas Jurco	$120,000 (3)
Christoffer Ehn	$120,000 (1)
Austin Czarnik	$120,000 (3)
Logan O'Connor	$110,000 (2)
Marcel Noebels	$110,000 (2)
Deven Sideroff	$100,000 (2)
Jordon Southorn	$100,000 (2)
Michael Kesselring	$90,000 (3)
Jansen Harkins	$90,000 (2)
Brendan Harms	$90,000 (1)
Spencer Stastney	$90,000 (1)
Riley Tufte	$90,000 (1)
Christian Folin	$90,000 (2)
Gaetan Haas	$90,000 (2)
Tobias Geisser	$80,000 (2)
Parker Wotherspoon	$75,000 (1)
Albin Eriksson	$75,000 (3)
Gabriel Gagne	$75,000 (1)
Gabriel Fortier	$75,000 (3)
Ilya Konovalov	$75,000 (3)
German Rubtsov	$75,000 (2)
Patrick Giles (Out of Payroll)	$75,000 (3)
Total Farm Players	32
Salary Commitment
Year 16 : $3,615,000
Year 17 : $1,775,000
Year 18 : $630,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,605,000
Year 17 : $1,765,000
Year 18 : $630,000
Year 19 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - $80 - 7 476 - 93,45%
Level 2:	5000 - $55 - 4 974 - 99,48%
Level 3:	2000 - $45 - 1 532 - 76,61%
Level 4:	4000 - $30 - 2 723 - 68,06%
Luxury :	1000 - $150 - 1 000 - 100,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 641 - 82,04%
Farm Level 2:	1000 - $15 - 995 - 99,48%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	17 705 - 88,52%
Average Income per Game	$1,688,058
Year to Date Revenue	$6,752,231
Farm
Home Games Left	37
Average Attendance - %	2 636 - 87,85%
Average Income per Game	$107,798
Year to Date Revenue	$431,192
Expense
Pro Players Total Salaries	$78,000,000
Farm Players Total Salaries	$3,030,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,213,508
Farm Year To Date Expenses	$286,001
Pro Salary Cap To Date	$7,167,574
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,458,137
Farm Estimated Season Revenue	$3,988,526
Pro Remaining Season Days	168
Pro Expenses Per Days	$424,324
Pro Estimated Expenses	$71,286,432
Farm Remaining Season Days	168
Farm Expenses Per Days	$16,919
Farm Estimated Expenses	$2,842,392
Estimated Season Expenses	$74,128,824
Season Salary Cap	$78,000,000
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$78,000,000
Current Bank Account	$24,182,126
Projected Bank Account	$16,499,965

Pro Players Salaries
Ryan Johansen	$8,000,000 (2)
Andre Burakowsky	$7,000,000 (2)
Matt Murray	$6,650,000 (1)
Mikhail Sergachev	$6,500,000 (4)
Chris Kreider	$6,500,000 (3)
Joe Pavelski	$6,500,000 (3)
David Perron	$6,000,000 (2)
Jacob Trouba	$6,000,000 (2)
Jussi Jokinen	$5,550,000 (1)
Travis Dermott	$4,000,000 (1)
Alexandre Carrier	$3,000,000 (1)
Andreas Johnsson	$3,000,000 (2)
Ryan Lindgren	$3,000,000 (1)
Scott Kosmachuk	$900,000 (1)
Lukas Dostal	$900,000 (2)
Klim Kostin	$900,000 (2)
Alexander Romanov	$900,000 (2)
Cam Atkinson	$900,000 (1)
Joakim Nordstrom	$900,000 (1)
Anton Slepyshev	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $78,000,000
Year 17 : $52,200,000
Year 18 : $19,500,000
Year 19 : $6,500,000
Salary Average Commitment
Year 16 : $75,950,000
Year 17 : $49,700,000
Year 18 : $17,000,000
Year 19 : $6,500,000
Salary Cap with 1 Way Contract
Year 16 : $78,000,000
Year 17 : $52,200,000
Year 18 : $19,500,000
Year 19 : $6,500,000

Farm Players Salaries
Grant Hutton	$170,000 (1)
Mitchell Stephens	$150,000 (1)
Nicholas Merkley	$150,000 (1)
Alex Biega	$130,000 (1)
Drake Caggiula	$130,000 (1)
Cory Conacher	$125,000 (1)
Steven Kampfer	$120,000 (2)
Sami Niku	$120,000 (3)
Mikhail Vorobyev	$120,000 (1)
Patrik Bartosak	$100,000 (1)
Andrej Nestrasil	$100,000 (3)
Connor Hurley	$100,000 (2)
Max Mccormick	$90,000 (2)
Pierre-Olivier Joseph	$90,000 (3)
Paul Cotter	$90,000 (1)
Niklas Hansson	$90,000 (1)
Eddie Lack	$90,000 (1)
Jordan Weal	$90,000 (3)
Alexandre Picard	$90,000 (2)
Andrej Sustr	$90,000 (1)
Matt Murphy	$80,000 (1)
Taylor Cammarata	$80,000 (1)
Dryden Hunt	$80,000 (3)
Brandon Hickey	$80,000 (1)
Cameron Morrison	$75,000 (2)
Vladimir Kuznetsov	$75,000 (1)
Ty Smith	$75,000 (2)
Samuel Poulin	$75,000 (2)
Bryce Misley	$75,000 (3)
Ryan Fitzgerald	$50,000 (1)
Keaton Thompson	$50,000 (3)
Total Farm Players	31
Salary Commitment
Year 16 : $3,030,000
Year 17 : $1,230,000
Year 18 : $605,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,100,000
Year 17 : $1,230,000
Year 18 : $605,000
Year 19 : $0

Ducks

Ducks is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - $90 - 6 952 - 99,32%
Level 2:	5000 - $65 - 4 008 - 80,16%
Level 3:	2000 - $30 - 2 000 - 100,00%
Level 4:	4000 - $20 - 3 960 - 99,01%
Luxury :	1000 - $175 - 833 - 83,25%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $35 - 1 649 - 82,44%
Farm Level 2:	1000 - $15 - 960 - 96,03%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	17 753 - 93,44%
Average Income per Game	$1,686,382
Year to Date Revenue	$6,745,529
Farm
Home Games Left	37
Average Attendance - %	2 609 - 86,97%
Average Income per Game	$107,444
Year to Date Revenue	$429,775
Expense
Pro Players Total Salaries	$79,350,000
Farm Players Total Salaries	$3,255,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,912,703
Farm Year To Date Expenses	$313,054
Pro Salary Cap To Date	$6,866,759
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,396,143
Farm Estimated Season Revenue	$3,975,419
Pro Remaining Season Days	168
Pro Expenses Per Days	$431,622
Pro Estimated Expenses	$72,512,496
Farm Remaining Season Days	168
Farm Expenses Per Days	$18,135
Farm Estimated Expenses	$3,046,680
Estimated Season Expenses	$75,559,176
Season Salary Cap	$79,350,000
Estimate Under Maximum Salary Cap of $78,000,000	-$1,350,000
Estimate Over Minimum Salary Cap of $0	$79,350,000
Current Bank Account	$16,736,763
Projected Bank Account	$7,549,149

Pro Players Salaries
Nikita Kucherov	$10,000,000 (5)
Erik Karlsson	$9,500,000 (3)
Nicklas Backstrom	$9,500,000 (1)
Mika Zibanejad	$7,000,000 (2)
Ryan Pulock	$6,750,000 (5)
Joshua Morrissey	$6,750,000 (4)
Linus Ullmark	$5,850,000 (2)
Erik Gustafsson	$4,500,000 (4)
Nicolas Roy	$3,000,000 (1)
Jakob Silfverberg	$2,500,000 (1)
Tyler Motte	$2,500,000 (1)
Colton Sissons	$2,000,000 (1)
Brad Malone	$1,700,000 (1)
Zack Kassian	$1,500,000 (1)
Seth Jarvis	$900,000 (3)
Cameron York	$900,000 (3)
Jake Allen	$900,000 (1)
Lucas Raymond	$900,000 (1)
Jesse Puljujarvi	$900,000 (1)
Kevin Hayes	$900,000 (1)
Martin Fehervary	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $79,350,000
Year 17 : $52,150,000
Year 18 : $39,300,000
Year 19 : $28,000,000
Salary Average Commitment
Year 16 : $75,150,000
Year 17 : $47,950,000
Year 18 : $35,100,000
Year 19 : $24,800,000
Salary Cap with 1 Way Contract
Year 16 : $79,350,000
Year 17 : $52,150,000
Year 18 : $39,300,000
Year 19 : $28,000,000

Farm Players Salaries
Kevin Rooney	$200,000 (3)
Jordan Oesterle	$200,000 (3)
Vinnie Hinostroza	$150,000 (3)
Linus Soderstrom	$150,000 (3)
Arttu Ruotsalainen	$150,000 (2)
Noah Juulsen	$150,000 (3)
Eric Gelinas	$125,000 (1)
Wiley Sherman	$120,000 (3)
Eric Cornel	$120,000 (2)
Nikolai Prokhorkin	$120,000 (2)
Justin Bailey	$120,000 (3)
Zane McIntyre	$100,000 (2)
Damien Brunner	$100,000 (1)
Nils Hoglander	$90,000 (3)
Adam Ruzicka	$90,000 (2)
Conor Timmins	$90,000 (2)
Edward Pasquale	$90,000 (1)
Ty Emberson	$90,000 (3)
Ludwig Bystrom	$90,000 (1)
Markus Niemelainen	$90,000 (1)
John Ludvig	$90,000 (1)
Daniel Muzito-Bagenda	$90,000 (2)
Zach Gallant	$80,000 (3)
Marc-Olivier Roy	$80,000 (2)
Conner Bleackley	$80,000 (2)
Zack Mitchell	$80,000 (1)
Vitaly Abramov	$75,000 (1)
Chase Pearson	$75,000 (1)
Alex Coulombe	$70,000 (2)
Shane Eiserman	$50,000 (2)
Evan Allen	$50,000 (2)
Total Farm Players	31
Salary Commitment
Year 16 : $3,255,000
Year 17 : $2,440,000
Year 18 : $1,350,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,255,000
Year 17 : $2,440,000
Year 18 : $1,350,000
Year 19 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - $96 - 5 809 - 72,61%
Level 2:	6000 - $66 - 4 109 - 68,48%
Level 3:	3000 - $39 - 1 698 - 56,61%
Level 4:	4000 - $27 - 3 043 - 76,06%
Luxury :	1000 - $186 - 828 - 82,83%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $36 - 1 574 - 78,71%
Farm Level 2:	1000 - $17 - 777 - 77,65%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	15 486 - 70,39%
Average Income per Game	$1,628,944
Year to Date Revenue	$6,515,775
Farm
Home Games Left	37
Average Attendance - %	2 351 - 78,36%
Average Income per Game	$104,112
Year to Date Revenue	$416,446
Expense
Pro Players Total Salaries	$77,100,000
Farm Players Total Salaries	$3,805,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,130,803
Farm Year To Date Expenses	$358,836
Pro Salary Cap To Date	$7,084,869
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$60,270,919
Farm Estimated Season Revenue	$3,852,126
Pro Remaining Season Days	168
Pro Expenses Per Days	$419,459
Pro Estimated Expenses	$70,469,112
Farm Remaining Season Days	168
Farm Expenses Per Days	$21,108
Farm Estimated Expenses	$3,546,144
Estimated Season Expenses	$74,015,256
Season Salary Cap	$77,100,000
Estimate Under Maximum Salary Cap of $78,000,000	$900,000
Estimate Over Minimum Salary Cap of $0	$77,100,000
Current Bank Account	$40,086,664
Projected Bank Account	$30,194,453

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

Farm Players Salaries
Markus Nutivaara	$350,000 (1)
Carl Grundstrom	$200,000 (2)
Calvin Petersen	$200,000 (3)
Alan Quine	$200,000 (1)
Rasmus Asplund	$200,000 (2)
Adam Gaudette	$180,000 (1)
Ryan Macinnis	$180,000 (2)
Joe Morrow	$165,000 (2)
Austin Strand	$130,000 (2)
Oliver Kylington	$130,000 (2)
Samuel Morin	$130,000 (2)
Jake Walman	$110,000 (1)
Yannick Veilleux	$100,000 (2)
Liam O'Brien	$100,000 (1)
Julian Melchiori	$100,000 (2)
Jeffrey Viel	$90,000 (1)
Alex Belzile	$90,000 (2)
Andrew Welinski	$90,000 (1)
Chris Brown	$85,000 (2)
Fredrik Forsberg	$80,000 (1)
Laurent Brossoit	$80,000 (1)
Brandon Mcmillan	$80,000 (1)
Tye McGinn	$80,000 (1)
Sergey Andronov	$80,000 (1)
Tanner Fritz	$80,000 (1)
Kristopher Foucault	$80,000 (1)
Adam Ginning	$75,000 (3)
Eetu Tuulola	$75,000 (1)
Maksim Sushko	$75,000 (1)
Charlie Lindgren	$70,000 (2)
Joseph Cecconi	$70,000 (2)
Joni Tuulola	$50,000 (1)
Total Farm Players	32
Salary Commitment
Year 16 : $3,805,000
Year 17 : $1,925,000
Year 18 : $275,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,805,000
Year 17 : $1,925,000
Year 18 : $275,000
Year 19 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - $88 - 7 556 - 94,45%
Level 2:	5000 - $55 - 5 000 - 100,00%
Level 3:	2000 - $33 - 2 000 - 100,00%
Level 4:	4000 - $18 - 3 973 - 99,32%
Luxury :	1000 - $185 - 787 - 78,73%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 589 - 79,43%
Farm Level 2:	1000 - $15 - 959 - 95,87%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	19 316 - 96,58%
Average Income per Game	$1,761,234
Year to Date Revenue	$7,044,934
Farm
Home Games Left	38
Average Attendance - %	2 547 - 84,91%
Average Income per Game	$104,275
Year to Date Revenue	$312,825
Expense
Pro Players Total Salaries	$74,800,000
Farm Players Total Salaries	$2,155,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,802,163
Farm Year To Date Expenses	$214,943
Pro Salary Cap To Date	$6,756,216
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,165,640
Farm Estimated Season Revenue	$3,962,450
Pro Remaining Season Days	168
Pro Expenses Per Days	$407,027
Pro Estimated Expenses	$68,380,536
Farm Remaining Season Days	168
Farm Expenses Per Days	$12,189
Farm Estimated Expenses	$2,047,752
Estimated Season Expenses	$70,428,288
Season Salary Cap	$74,800,000
Estimate Under Maximum Salary Cap of $78,000,000	$3,200,000
Estimate Over Minimum Salary Cap of $0	$74,800,000
Current Bank Account	$28,077,523
Projected Bank Account	$26,777,325

Pro Players Salaries
Paul Stastny	$8,500,000 (3)
Brad Marchand	$8,250,000 (2)
Quinn Hughes	$7,500,000 (5)
Jaden Schwartz	$7,000,000 (1)
Pavel Buchnevich	$6,500,000 (3)
Nazem Kadri	$6,000,000 (1)
Anthony DeAngelo	$5,500,000 (1)
Nail Yakupov	$5,500,000 (1)
Filip Hronek	$4,000,000 (1)
Max Comtois	$3,000,000 (2)
Louis Domingue	$2,750,000 (1)
Josh Brown	$2,000,000 (1)
Brendan Perlini	$1,700,000 (1)
Marc McLaughlin (Out of Payroll)	$1,500,000 (2)
Zachary Senyshyn	$1,200,000 (3)
Gabriel Vilardi	$900,000 (2)
Filip Gustavsson	$900,000 (2)
Trevor Zegras	$900,000 (1)
Mike Reilly	$900,000 (1)
Nic Dowd	$900,000 (1)
K'andre Miller	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $76,300,000
Year 17 : $38,250,000
Year 18 : $23,700,000
Year 19 : $7,500,000
Salary Average Commitment
Year 16 : $75,700,000
Year 17 : $38,500,000
Year 18 : $24,200,000
Year 19 : $7,500,000
Salary Cap with 1 Way Contract
Year 16 : $76,300,000
Year 17 : $38,250,000
Year 18 : $23,700,000
Year 19 : $7,500,000

Farm Players Salaries
Jakub Zboril	$200,000 (2)
Jordan Schmaltz (Out of Payroll)	$170,000 (1)
Rob O'Gara	$130,000 (1)
Kiefer Sherwood	$120,000 (2)
Martin Jones	$100,000 (1)
Filip Chlapik	$100,000 (3)
Erik Karlsson (foward)	$100,000 (1)
Peter Regin	$100,000 (1)
Marek Tvrdon	$100,000 (1)
Marek Langhamer	$90,000 (2)
Mitchell Chaffee (Out of Payroll)	$90,000 (1)
Justin Kea	$90,000 (2)
Alexey Toropchenko	$90,000 (1)
Jesper Boqvist	$90,000 (1)
Kale Clague	$90,000 (1)
Tomas Kundratek	$80,000 (1)
Brycen Martin	$80,000 (2)
Maxwell Gildon	$75,000 (2)
Kirill Slepets	$75,000 (2)
Ivan Chekhovich	$75,000 (2)
Filip Westerlund	$75,000 (2)
Pascal Laberge	$75,000 (1)
Ben Thomas	$70,000 (3)
Jakub Izacky	$50,000 (2)
Joel Mustonen	$50,000 (1)
Ryan Rehill	$50,000 (2)
Total Farm Players	26
Salary Commitment
Year 16 : $2,415,000
Year 17 : $1,150,000
Year 18 : $170,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,415,000
Year 17 : $1,150,000
Year 18 : $170,000
Year 19 : $0

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - $90 - 7 864 - 98,30%
Level 2:	6000 - $60 - 4 361 - 72,68%
Level 3:	3000 - $32 - 2 459 - 81,98%
Level 4:	4000 - $25 - 2 993 - 74,83%
Luxury :	1000 - $188 - 779 - 77,90%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $45 - 1 220 - 61,00%
Farm Level 2:	1000 - $25 - 513 - 51,25%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	18 456 - 83,89%
Average Income per Game	$1,827,902
Year to Date Revenue	$7,311,609
Farm
Home Games Left	37
Average Attendance - %	1 733 - 57,75%
Average Income per Game	$100,892
Year to Date Revenue	$403,567
Expense
Pro Players Total Salaries	$77,950,000
Farm Players Total Salaries	$3,870,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,123,782
Farm Year To Date Expenses	$386,671
Pro Salary Cap To Date	$7,077,833
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,632,383
Farm Estimated Season Revenue	$3,732,995
Pro Remaining Season Days	168
Pro Expenses Per Days	$424,054
Pro Estimated Expenses	$71,241,072
Farm Remaining Season Days	168
Farm Expenses Per Days	$21,459
Farm Estimated Expenses	$3,605,112
Estimated Season Expenses	$74,846,184
Season Salary Cap	$77,950,000
Estimate Under Maximum Salary Cap of $78,000,000	$50,000
Estimate Over Minimum Salary Cap of $0	$77,950,000
Current Bank Account	$10,483,377
Projected Bank Account	$7,002,571

Pro Players Salaries
Corey Perry	$9,500,000 (2)
John Tavares	$9,500,000 (3)
Alexander Ovechkin	$9,000,000 (1)
Patrik Laine	$7,900,000 (2)
Patrice Bergeron	$7,000,000 (2)
Hampus Lindholm	$6,750,000 (4)
John Marino	$5,000,000 (2)
Jeremy Swayman	$5,000,000 (4)
Trent Frederic	$3,500,000 (2)
Jeremy Lauzon	$3,500,000 (2)
Colin Miller	$2,750,000 (1)
Beck Malenstyn	$1,500,000 (2)
Damon Severson	$900,000 (1)
Matthew Poitras	$900,000 (3)
Tyson Jost	$900,000 (1)
Urho Vaakanainen	$900,000 (2)
James Hamblin	$900,000 (1)
Jakub Lauko	$900,000 (3)
Karel Vejmelka	$900,000 (1)
Akil Thomas	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 16 : $77,950,000
Year 17 : $62,600,000
Year 18 : $23,800,000
Year 19 : $11,750,000
Salary Average Commitment
Year 16 : $77,950,000
Year 17 : $62,100,000
Year 18 : $23,300,000
Year 19 : $11,750,000
Salary Cap with 1 Way Contract
Year 16 : $77,950,000
Year 17 : $62,600,000
Year 18 : $23,800,000
Year 19 : $11,750,000

Farm Players Salaries
Pierre Engvall	$200,000 (1)
Mark Kastelic	$200,000 (2)
Matt Tennyson	$185,000 (2)
Steven Santini	$180,000 (1)
Dennis Cholowski (Out of Payroll)	$180,000 (1)
Julien Pelletier	$180,000 (1)
Joona Luoto	$180,000 (1)
Jake Virtanen	$180,000 (1)
Jesse Blacker	$175,000 (2)
Juuso Riikola	$170,000 (1)
Connor Clifton	$170,000 (2)
William Carrier	$150,000 (1)
Axel Jonsson Fjällby (Out of Payroll)	$150,000 (2)
Yury Alexandrov	$145,000 (2)
Nicolas Shore	$145,000 (2)
Jakob Forsbacka Karlsson	$130,000 (2)
Oskar Steen	$120,000 (3)
Jon Gillies	$100,000 (1)
Jake Leschyshyn	$90,000 (2)
Cam Dineen	$90,000 (1)
John Beecher	$90,000 (3)
Adam Brooks	$90,000 (2)
Casey Fitzgerald	$90,000 (3)
Benjamin Conz	$90,000 (2)
Kasper Puutio	$75,000 (3)
Pavel Gogolev	$75,000 (3)
Samuel Fagemo	$75,000 (3)
Alex Schoenborn	$75,000 (1)
Pavel Shen	$75,000 (1)
Michael Benning	$75,000 (1)
Liam Foudy	$75,000 (3)
Alex D'orio	$75,000 (2)
Josh Wesley	$70,000 (3)
Timotej Sille	$50,000 (1)
Total Farm Players	34
Salary Commitment
Year 16 : $4,200,000
Year 17 : $2,315,000
Year 18 : $670,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,215,000
Year 17 : $2,330,000
Year 18 : $670,000
Year 19 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - $85 - 7 752 - 96,90%
Level 2:	6000 - $45 - 5 840 - 97,34%
Level 3:	3000 - $30 - 2 467 - 82,23%
Level 4:	4000 - $20 - 4 000 - 100,00%
Luxury :	1000 - $180 - 817 - 81,70%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $35 - 1 564 - 78,18%
Farm Level 2:	1000 - $15 - 962 - 96,18%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	20 876 - 94,89%
Average Income per Game	$1,760,792
Year to Date Revenue	$7,043,169
Farm
Home Games Left	37
Average Attendance - %	2 525 - 84,18%
Average Income per Game	$103,032
Year to Date Revenue	$412,127
Expense
Pro Players Total Salaries	$77,650,000
Farm Players Total Salaries	$3,395,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,181,344
Farm Year To Date Expenses	$316,568
Pro Salary Cap To Date	$7,135,410
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,149,313
Farm Estimated Season Revenue	$3,812,175
Pro Remaining Season Days	168
Pro Expenses Per Days	$422,432
Pro Estimated Expenses	$70,968,576
Farm Remaining Season Days	168
Farm Expenses Per Days	$18,892
Farm Estimated Expenses	$3,173,856
Estimated Season Expenses	$74,142,432
Season Salary Cap	$77,650,000
Estimate Under Maximum Salary Cap of $78,000,000	$350,000
Estimate Over Minimum Salary Cap of $0	$77,650,000
Current Bank Account	$6,000,437
Projected Bank Account	$819,493

Pro Players Salaries
Patrick Kane	$10,000,000 (5)
John Gibson	$9,000,000 (3)
Derek Stepan	$8,750,000 (3)
Mark Scheifele	$8,500,000 (1)
Roman Josi	$8,000,000 (2)
Roope Hintz	$6,000,000 (1)
Charlie McAvoy	$5,400,000 (1)
Nick Leddy	$5,000,000 (2)
Lawson Crouse	$3,000,000 (1)
Riley Stillman	$2,500,000 (1)
Travis Hamonic (1 Way Contract)	$2,000,000 (1)
Morgan Klimchuk	$1,700,000 (2)
Johan Larsson	$1,500,000 (3)
Darcy Kuemper	$900,000 (1)
Nick Perbix	$900,000 (1)
William Eklund	$900,000 (3)
Matthew Boldy	$900,000 (2)
Connor Zary	$900,000 (3)
Scott Laughton	$900,000 (1)
Barrett Hayton	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,650,000
Year 17 : $47,550,000
Year 18 : $31,050,000
Year 19 : $10,000,000
Salary Average Commitment
Year 16 : $76,900,000
Year 17 : $46,300,000
Year 18 : $29,800,000
Year 19 : $10,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,650,000
Year 17 : $47,550,000
Year 18 : $31,050,000
Year 19 : $10,000,000

Farm Players Salaries
Madison Bowey	$200,000 (2)
Mattias Janmark	$180,000 (1)
Ryan Pilon	$180,000 (1)
Troy Stetcher	$170,000 (2)
Anders Lindback	$160,000 (1)
Kurtis MacDermid	$150,000 (2)
Mattias Backman	$150,000 (1)
Tobias Rieder	$130,000 (2)
Martin Marincin	$130,000 (1)
Chris Wagner	$130,000 (2)
Andrew Agozzino	$130,000 (1)
Ryan Carpenter	$130,000 (1)
Nicolas Deslauriers	$130,000 (2)
Ville Husso	$120,000 (3)
Michael Pastujov	$100,000 (3)
Michael Chaput	$100,000 (1)
Curtis Mckenzie	$100,000 (1)
Vyacheslav Osnovin	$100,000 (1)
Patrice Cormier	$95,000 (1)
William Knierim	$90,000 (2)
Quentin Shore	$90,000 (2)
Calle Andersson	$90,000 (2)
Mike Morrison	$80,000 (1)
Mirko Hoefflin	$80,000 (1)
Dominik Masin	$80,000 (1)
Steven Fogarty	$80,000 (1)
Alexander Nylander	$75,000 (1)
Brendan Warren	$75,000 (1)
Brent Pedersen	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 16 : $3,395,000
Year 17 : $1,400,000
Year 18 : $220,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,375,000
Year 17 : $1,400,000
Year 18 : $220,000
Year 19 : $0

Islanders

Islanders is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - $90 - 7 371 - 92,14%
Level 2:	6000 - $60 - 4 158 - 69,30%
Level 3:	3000 - $30 - 2 403 - 80,08%
Level 4:	5000 - $20 - 4 188 - 83,76%
Luxury :	1500 - $150 - 1 046 - 69,72%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $35 - 1 644 - 82,19%
Farm Level 2:	1000 - $15 - 960 - 95,98%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	19 166 - 81,56%
Average Income per Game	$1,764,839
Year to Date Revenue	$7,059,355
Farm
Home Games Left	37
Average Attendance - %	2 604 - 86,78%
Average Income per Game	$107,172
Year to Date Revenue	$428,687
Expense
Pro Players Total Salaries	$78,570,000
Farm Players Total Salaries	$2,765,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,126,428
Farm Year To Date Expenses	$288,160
Pro Salary Cap To Date	$7,080,492
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,299,034
Farm Estimated Season Revenue	$3,965,355
Pro Remaining Season Days	168
Pro Expenses Per Days	$427,405
Pro Estimated Expenses	$71,804,040
Farm Remaining Season Days	168
Farm Expenses Per Days	$15,486
Farm Estimated Expenses	$2,601,648
Estimated Season Expenses	$74,405,688
Season Salary Cap	$78,570,000
Estimate Under Maximum Salary Cap of $78,000,000	-$570,000
Estimate Over Minimum Salary Cap of $0	$78,570,000
Current Bank Account	$54,383,078
Projected Bank Account	$49,241,779

Pro Players Salaries
Max Pacioretty	$8,250,000 (1)
Matt Duchene	$8,000,000 (2)
Morgan Rielly	$8,000,000 (2)
Tomas Hertl	$7,000,000 (1)
Alex Pietrangelo	$7,000,000 (3)
Sam Reinhart	$6,500,000 (1)
Adrian Kempe	$6,000,000 (2)
Mathew Barzal	$6,000,000 (1)
Robin Lehner	$5,500,000 (1)
Calvin de Haan	$3,000,000 (1)
Joel Edmundson	$3,000,000 (1)
Luke Glendening	$1,800,000 (1)
Joel Hanley	$1,320,000 (1)
Daniel Vladar	$900,000 (2)
Cal Clutterbuck	$900,000 (1)
Henri Jokiharju	$900,000 (1)
Rasmus Dahlin	$900,000 (2)
Dylan Cozens	$900,000 (2)
Casey Mittelstadt	$900,000 (2)
Barclay Goodrow	$900,000 (1)
Ryan Mcleod	$900,000 (2)
Total Pro Players	21
Salary Commitment
Year 16 : $78,570,000
Year 17 : $33,500,000
Year 18 : $7,000,000
Year 19 : $0
Salary Average Commitment
Year 16 : $75,570,000
Year 17 : $32,250,000
Year 18 : $6,250,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $78,570,000
Year 17 : $33,500,000
Year 18 : $7,000,000
Year 19 : $0

Farm Players Salaries
Rem Pitlick	$180,000 (1)
Mikhail Maltsev	$170,000 (2)
Kerby Rychel (Out of Payroll)	$150,000 (1)
Samuel Blais	$150,000 (1)
Matt Moulson	$125,000 (1)
Brett Connolly	$125,000 (1)
Kevin Connauton	$120,000 (2)
Nikita Nesterov	$120,000 (1)
Thomas McCollum	$110,000 (1)
Christopher Wilkie	$110,000 (2)
Joel Kiviranta	$110,000 (1)
Josh Ho-Sang	$90,000 (1)
Gavin Bayreuther	$90,000 (2)
Ben Meyers	$90,000 (1)
David Rittich	$90,000 (2)
Connor Bunnaman	$90,000 (1)
Brandon Manning	$90,000 (2)
Ryan Stanton (Out of Payroll)	$90,000 (1)
Adam Musil	$90,000 (2)
Anton Lander	$80,000 (2)
Andrei Kuzmenko	$80,000 (2)
Brady Lyle	$75,000 (2)
Shane Bowers	$75,000 (2)
Linus Weissbach	$75,000 (1)
Chase Wouters	$75,000 (3)
Griffin Luce	$75,000 (1)
Joel Teasdale	$75,000 (2)
Callum Booth	$75,000 (1)
Kelly Summers	$70,000 (2)
Radovan Bondra	$60,000 (1)
Total Farm Players	30
Salary Commitment
Year 16 : $3,005,000
Year 17 : $1,290,000
Year 18 : $75,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,005,000
Year 17 : $1,290,000
Year 18 : $75,000
Year 19 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	8000 - $80 - 7 361 - 92,01%
Level 2:	6000 - $50 - 4 959 - 82,65%
Level 3:	3000 - $25 - 2 145 - 71,49%
Level 4:	5000 - $20 - 3 826 - 76,53%
Luxury :	1000 - $180 - 733 - 73,28%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $30 - 1 860 - 93,00%
Farm Level 2:	1000 - $15 - 966 - 96,57%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	19 024 - 82,71%
Average Income per Game	$1,699,973
Year to Date Revenue	$6,799,890
Farm
Home Games Left	38
Average Attendance - %	2 826 - 94,19%
Average Income per Game	$104,725
Year to Date Revenue	$314,174
Expense
Pro Players Total Salaries	$77,150,000
Farm Players Total Salaries	$3,840,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,189,460
Farm Year To Date Expenses	$356,649
Pro Salary Cap To Date	$7,143,509
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,898,982
Farm Estimated Season Revenue	$3,979,537
Pro Remaining Season Days	168
Pro Expenses Per Days	$419,730
Pro Estimated Expenses	$70,514,640
Farm Remaining Season Days	168
Farm Expenses Per Days	$21,297
Farm Estimated Expenses	$3,577,896
Estimated Season Expenses	$74,092,536
Season Salary Cap	$77,150,000
Estimate Under Maximum Salary Cap of $78,000,000	$850,000
Estimate Over Minimum Salary Cap of $0	$77,150,000
Current Bank Account	$213,668,516
Projected Bank Account	$206,454,499

Pro Players Salaries
Ilya Kovalchuk	$10,150,000 (1)
Evgeni Malkin	$9,000,000 (1)
William Nylander	$8,750,000 (4)
Andrei Vasilevski	$7,900,000 (2)
Jonathan Marchessault	$6,500,000 (3)
Brandon Carlo	$5,650,000 (2)
Alex Galchenyuk	$5,000,000 (2)
Dante Fabbro	$4,000,000 (2)
Jordan Greenway	$4,000,000 (1)
Vince Dunn	$3,500,000 (1)
Julien Gauthier	$3,000,000 (2)
Dylan Gambrell	$2,500,000 (1)
Marcus Johansson	$900,000 (1)
Stuart Skinner	$900,000 (2)
Mason Shaw	$900,000 (2)
Nils Lundkvist	$900,000 (2)
Moritz Seider	$900,000 (1)
Justin Barron	$900,000 (3)
James vanRiemsdyk	$900,000 (1)
Alexandre Texier	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $77,150,000
Year 17 : $44,400,000
Year 18 : $16,150,000
Year 19 : $8,750,000
Salary Average Commitment
Year 16 : $76,900,000
Year 17 : $44,400,000
Year 18 : $16,150,000
Year 19 : $8,750,000
Salary Cap with 1 Way Contract
Year 16 : $77,150,000
Year 17 : $44,400,000
Year 18 : $16,150,000
Year 19 : $8,750,000

Farm Players Salaries
Pontus Aberg	$300,000 (2)
Andrei Mironov	$250,000 (3)
Nick Cousins	$200,000 (2)
Daniel Sprong	$200,000 (2)
Jarred Tinordi	$180,000 (1)
Justin Danforth	$170,000 (2)
Nathan Walker	$170,000 (2)
Spencer Martin	$150,000 (3)
Valentin Zykov	$150,000 (1)
Ryan Lomberg	$150,000 (2)
Sami Vatanen	$150,000 (3)
Anthony Richard	$130,000 (2)
Joakim Nygard	$120,000 (1)
Brandon Gormley	$120,000 (3)
Pavel Kraskovsky	$120,000 (1)
Anton Lindholm	$110,000 (1)
Stefan Matteau	$100,000 (2)
Phil Varone	$100,000 (1)
Nick Sorensen	$100,000 (3)
Rasmus Kupari	$90,000 (3)
Nils Aman	$90,000 (1)
Julius Nattinen	$90,000 (2)
Jeremy Bracco	$80,000 (2)
Brendan Guhle	$75,000 (1)
Felix Sandstrom	$75,000 (1)
James Greenway	$75,000 (1)
Chad Krys	$75,000 (1)
Lias Andersson	$75,000 (2)
Dylan Wells	$75,000 (2)
Vladimir Tkachyov	$70,000 (2)
Total Farm Players	30
Salary Commitment
Year 16 : $3,840,000
Year 17 : $2,670,000
Year 18 : $860,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,840,000
Year 17 : $2,670,000
Year 18 : $860,000
Year 19 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - $90 - 7 264 - 90,80%
Level 2:	6000 - $55 - 4 981 - 83,02%
Level 3:	3000 - $26 - 2 464 - 82,13%
Level 4:	5000 - $19 - 4 255 - 85,11%
Luxury :	1000 - $185 - 787 - 78,73%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $34 - 1 826 - 91,28%
Farm Level 2:	1000 - $14 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	19 752 - 85,88%
Average Income per Game	$1,754,360
Year to Date Revenue	$5,263,079
Farm
Home Games Left	37
Average Attendance - %	2 826 - 94,18%
Average Income per Game	$113,340
Year to Date Revenue	$453,359
Expense
Pro Players Total Salaries	$76,400,000
Farm Players Total Salaries	$2,895,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,066,492
Farm Year To Date Expenses	$274,889
Pro Salary Cap To Date	$7,020,541
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,665,667
Farm Estimated Season Revenue	$4,193,571
Pro Remaining Season Days	168
Pro Expenses Per Days	$415,676
Pro Estimated Expenses	$69,833,568
Farm Remaining Season Days	168
Farm Expenses Per Days	$16,189
Farm Estimated Expenses	$2,719,752
Estimated Season Expenses	$72,553,320
Season Salary Cap	$76,400,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,600,000
Estimate Over Minimum Salary Cap of $0	$76,400,000
Current Bank Account	$37,892,552
Projected Bank Account	$36,198,470

Pro Players Salaries
Claude Giroux	$8,500,000 (3)
Taylor Hall	$8,500,000 (1)
Gabriel Landeskog	$8,500,000 (2)
Tuukka Rask	$7,500,000 (2)
Rickard Rakell	$4,500,000 (4)
Jaccob Slavin	$4,500,000 (2)
Matt Grzelcyk	$4,000,000 (1)
Lars Eller	$4,000,000 (1)
Ilya Mikheyev	$3,500,000 (2)
Erik Gudbranson	$3,500,000 (1)
Brendan Gallagher	$3,000,000 (1)
Jimmy Vesey	$3,000,000 (1)
Brett Kulak	$2,500,000 (1)
Jesper Fast	$2,500,000 (1)
Garnet Hathaway	$2,500,000 (1)
Jacob Bryson	$2,000,000 (1)
Marcus Kruger	$1,200,000 (1)
Dmitry Kulikov	$900,000 (1)
Evan Rodrigues	$900,000 (1)
Samuel Ersson	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $76,400,000
Year 17 : $37,900,000
Year 18 : $13,000,000
Year 19 : $4,500,000
Salary Average Commitment
Year 16 : $75,150,000
Year 17 : $36,650,000
Year 18 : $11,650,000
Year 19 : $3,650,000
Salary Cap with 1 Way Contract
Year 16 : $76,400,000
Year 17 : $37,900,000
Year 18 : $13,000,000
Year 19 : $4,500,000

Farm Players Salaries
Drew O'Connor	$150,000 (2)
Sven Baertschi	$125,000 (1)
Shane Gersich	$120,000 (1)
Ryan Sproul	$110,000 (1)
Joakim Ryan	$105,000 (2)
Viktor Tikhonov	$100,000 (1)
Nicklas Jensen	$100,000 (3)
Keegan Lowe	$100,000 (1)
Max Friberg	$100,000 (3)
Scott Sabourin	$100,000 (3)
Carl Klingberg	$100,000 (3)
Cody Almond	$100,000 (3)
Andrew Bodnarchuk	$95,000 (2)
John Armstrong	$95,000 (1)
Roman Horak	$90,000 (2)
Matthew Kessel	$90,000 (1)
Chris Terry	$90,000 (1)
Mattias Tedenby	$90,000 (1)
Sam Steel	$90,000 (1)
T.J. Tynan	$90,000 (2)
Aaron Ness	$85,000 (2)
Luke Witkowski	$85,000 (2)
Christian Thomas	$85,000 (2)
Mikko Vainonen	$80,000 (1)
Wilhelm Westlund	$80,000 (1)
Yann Sauve	$80,000 (1)
Patrick McNally	$80,000 (1)
Tomas Vincour	$80,000 (2)
Veini Vehvilainen	$75,000 (1)
Anton Forsberg	$65,000 (1)
Nikita Serebryakov	$60,000 (1)
Total Farm Players	31
Salary Commitment
Year 16 : $2,895,000
Year 17 : $1,365,000
Year 18 : $500,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,895,000
Year 17 : $1,365,000
Year 18 : $500,000
Year 19 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $150 - 3 959 - 49,49%
Level 2:	5000 - $80 - 3 210 - 64,21%
Level 3:	2000 - $50 - 1 362 - 68,09%
Level 4:	4000 - $40 - 1 944 - 48,61%
Luxury :	1000 - $170 - 806 - 80,56%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $40 - 1 421 - 71,05%
Farm Level 2:	1000 - $25 - 555 - 55,45%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	11 281 - 56,41%
Average Income per Game	$1,632,240
Year to Date Revenue	$8,161,200
Farm
Home Games Left	37
Average Attendance - %	1 976 - 65,85%
Average Income per Game	$105,347
Year to Date Revenue	$421,386
Expense
Pro Players Total Salaries	$73,700,000
Farm Players Total Salaries	$2,705,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,017,301
Farm Year To Date Expenses	$262,667
Pro Salary Cap To Date	$6,971,350
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$58,760,640
Farm Estimated Season Revenue	$3,897,820
Pro Remaining Season Days	168
Pro Expenses Per Days	$401,081
Pro Estimated Expenses	$67,381,608
Farm Remaining Season Days	168
Farm Expenses Per Days	$15,165
Farm Estimated Expenses	$2,547,720
Estimated Season Expenses	$69,929,328
Season Salary Cap	$73,700,000
Estimate Under Maximum Salary Cap of $78,000,000	$4,300,000
Estimate Over Minimum Salary Cap of $0	$73,700,000
Current Bank Account	$11,431,983
Projected Bank Account	$4,161,115

Pro Players Salaries
J.T. Miller	$9,000,000 (5)
Johnny Gaudreau	$8,500,000 (3)
Dylan Larkin	$8,150,000 (2)
John Carlson	$8,000,000 (2)
Charlie Coyle	$6,750,000 (3)
Anthony Mantha	$5,500,000 (3)
Joel Farabee	$5,500,000 (4)
Mackenzie Weegar	$5,000,000 (2)
Thatcher Demko	$4,500,000 (1)
Brett Howden	$2,500,000 (1)
Robert Bortuzzo	$2,000,000 (2)
Denis Malgin	$2,000,000 (2)
Jacob Larsson	$1,800,000 (1)
Pyotr Kochetkov (Out of Payroll)	$900,000 (2)
Jakub Vrana	$900,000 (1)
Mattias Samuelsson	$900,000 (2)
Mason Mctavish	$900,000 (2)
Noah Dobson (Out of Payroll)	$900,000 (1)
John-jason Peterka	$900,000 (3)
Aliaksei Protas	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $75,500,000
Year 17 : $64,000,000
Year 18 : $36,150,000
Year 19 : $14,500,000
Salary Average Commitment
Year 16 : $71,000,000
Year 17 : $59,500,000
Year 18 : $33,150,000
Year 19 : $11,500,000
Salary Cap with 1 Way Contract
Year 16 : $75,500,000
Year 17 : $64,000,000
Year 18 : $36,150,000
Year 19 : $14,500,000

Farm Players Salaries
Alex Barre-Boulet (Out of Payroll)	$200,000 (2)
Eeli Tolvanen	$200,000 (2)
Niko Mikkola	$200,000 (2)
Jayce Hawryluk	$200,000 (2)
Dylan Coghlan	$200,000 (2)
Carsen Twarynski	$180,500 (2)
Jonny Brodzinski	$170,000 (1)
Zachary Sawchenko	$160,000 (3)
Jared Coreau	$155,000 (2)
Nikita Scherbak	$150,000 (1)
Brandon Pirri	$125,000 (1)
Justin Azevedo	$100,000 (1)
Brad Hunt	$90,000 (1)
Marco Rossi	$90,000 (3)
Henrik Borgstrom	$90,000 (1)
Oscar Fantenberg (Out of Payroll)	$90,000 (1)
Rafael Harvey-pinard	$90,000 (1)
Jonas Junland	$80,000 (1)
Brendan Mikkelson	$80,000 (1)
Marcus Westfalt	$75,000 (3)
Andrei Pribylsky	$75,000 (3)
Austin Pratt	$75,000 (2)
Lars Volden	$70,000 (1)
Connor Rankin	$50,000 (2)
Total Farm Players	24
Salary Commitment
Year 16 : $2,995,500
Year 17 : $1,860,500
Year 18 : $400,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,995,500
Year 17 : $1,860,500
Year 18 : $400,000
Year 19 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - $88 - 7 301 - 91,26%
Level 2:	5000 - $58 - 4 655 - 93,10%
Level 3:	2000 - $35 - 1 817 - 90,84%
Level 4:	4000 - $23 - 3 979 - 99,46%
Luxury :	1000 - $177 - 770 - 77,03%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 572 - 78,59%
Farm Level 2:	1000 - $15 - 905 - 90,50%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	18 521 - 92,60%
Average Income per Game	$1,733,537
Year to Date Revenue	$6,934,149
Farm
Home Games Left	37
Average Attendance - %	2 477 - 82,56%
Average Income per Game	$102,194
Year to Date Revenue	$408,775
Expense
Pro Players Total Salaries	$76,300,000
Farm Players Total Salaries	$2,405,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,037,837
Farm Year To Date Expenses	$237,487
Pro Salary Cap To Date	$6,991,886
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$64,140,878
Farm Estimated Season Revenue	$3,781,169
Pro Remaining Season Days	168
Pro Expenses Per Days	$415,135
Pro Estimated Expenses	$69,742,680
Farm Remaining Season Days	168
Farm Expenses Per Days	$13,541
Farm Estimated Expenses	$2,274,888
Estimated Season Expenses	$72,017,568
Season Salary Cap	$76,300,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,700,000
Estimate Over Minimum Salary Cap of $0	$76,300,000
Current Bank Account	$7,967,512
Projected Bank Account	$3,871,991

Pro Players Salaries
Ryan Getzlaf	$9,000,000 (1)
Kris Letang	$8,500,000 (1)
Elias Pettersson	$8,000,000 (1)
Vincent Trocheck	$7,000,000 (2)
Jesper Bratt	$6,000,000 (4)
Clayton Keller	$6,000,000 (4)
Brett Pesce	$5,500,000 (3)
Samuel Girard	$4,500,000 (2)
Conor Garland	$4,000,000 (1)
Tomas Tatar	$3,500,000 (1)
Marco Scandella	$2,500,000 (1)
Mikhail Grigorenko	$2,000,000 (1)
Kyle Clifford	$1,800,000 (1)
Simon Benoit	$1,700,000 (1)
Laurent Dauphin	$1,500,000 (1)
Alexander Khokhlachev	$1,200,000 (1)
Daniil Tarasov	$900,000 (1)
Alexander Edler	$900,000 (1)
Andreas Athanasiou	$900,000 (1)
Samuel Montembeault	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $76,300,000
Year 17 : $29,000,000
Year 18 : $17,500,000
Year 19 : $12,000,000
Salary Average Commitment
Year 16 : $76,300,000
Year 17 : $29,000,000
Year 18 : $17,500,000
Year 19 : $12,000,000
Salary Cap with 1 Way Contract
Year 16 : $76,300,000
Year 17 : $29,000,000
Year 18 : $17,500,000
Year 19 : $12,000,000

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

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - $88 - 7 433 - 92,91%
Level 2:	6000 - $60 - 4 314 - 71,89%
Level 3:	2000 - $38 - 1 690 - 84,51%
Level 4:	4000 - $20 - 4 000 - 100,00%
Luxury :	1000 - $165 - 977 - 97,68%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $30 - 1 877 - 93,86%
Farm Level 2:	1000 - $15 - 919 - 91,90%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	18 413 - 87,68%
Average Income per Game	$1,754,331
Year to Date Revenue	$7,017,323
Farm
Home Games Left	37
Average Attendance - %	2 796 - 93,21%
Average Income per Game	$104,453
Year to Date Revenue	$417,810
Expense
Pro Players Total Salaries	$77,750,000
Farm Players Total Salaries	$3,680,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,125,677
Farm Year To Date Expenses	$341,294
Pro Salary Cap To Date	$7,079,726
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$64,910,238
Farm Estimated Season Revenue	$3,864,742
Pro Remaining Season Days	168
Pro Expenses Per Days	$422,973
Pro Estimated Expenses	$71,059,464
Farm Remaining Season Days	168
Farm Expenses Per Days	$20,432
Farm Estimated Expenses	$3,432,576
Estimated Season Expenses	$74,492,040
Season Salary Cap	$77,750,000
Estimate Under Maximum Salary Cap of $78,000,000	$250,000
Estimate Over Minimum Salary Cap of $0	$77,750,000
Current Bank Account	$14,412,042
Projected Bank Account	$8,694,982

Pro Players Salaries
Auston Matthews	$8,750,000 (1)
Zach Parise	$8,150,000 (1)
Ivan Provorov	$8,000,000 (5)
Sean Couturier	$7,500,000 (2)
Tyler Johnson	$6,000,000 (1)
Justin Faulk	$5,750,000 (3)
Reilly Smith	$5,500,000 (2)
Nikita Zadorov	$5,000,000 (3)
Jared McCann	$5,000,000 (1)
Ilya Lyubushkin	$3,700,000 (3)
Pius Suter	$3,000,000 (1)
Tucker Poolman	$2,500,000 (1)
Logan Thompson	$2,500,000 (1)
Jackson Cates	$1,000,000 (2)
Antti Raanta	$900,000 (1)
Morgan Frost	$900,000 (2)
Kailer Yamamoto	$900,000 (1)
Brayden McNabb	$900,000 (1)
Kaapo Kakko	$900,000 (2)
Alex Newhook	$900,000 (3)
Total Pro Players	20
Salary Commitment
Year 16 : $77,750,000
Year 17 : $39,150,000
Year 18 : $23,350,000
Year 19 : $8,000,000
Salary Average Commitment
Year 16 : $74,000,000
Year 17 : $34,300,000
Year 18 : $18,500,000
Year 19 : $8,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,750,000
Year 17 : $39,150,000
Year 18 : $23,350,000
Year 19 : $8,000,000

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

Oilers

Oilers is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - $100 - 5 945 - 74,32%
Level 2:	5000 - $70 - 3 747 - 74,94%
Level 3:	2000 - $40 - 1 582 - 79,10%
Level 4:	4000 - $30 - 2 698 - 67,46%
Luxury :	1000 - $180 - 785 - 78,45%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $30 - 1 891 - 94,56%
Farm Level 2:	1000 - $15 - 919 - 91,88%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	14 757 - 73,79%
Average Income per Game	$1,644,844
Year to Date Revenue	$6,579,375
Farm
Home Games Left	37
Average Attendance - %	2 810 - 93,67%
Average Income per Game	$105,073
Year to Date Revenue	$420,291
Expense
Pro Players Total Salaries	$79,500,000
Farm Players Total Salaries	$2,310,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,718,379
Farm Year To Date Expenses	$222,435
Pro Salary Cap To Date	$6,672,430
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$60,859,219
Farm Estimated Season Revenue	$3,887,692
Pro Remaining Season Days	168
Pro Expenses Per Days	$432,432
Pro Estimated Expenses	$72,648,576
Farm Remaining Season Days	168
Farm Expenses Per Days	$13,027
Farm Estimated Expenses	$2,188,536
Estimated Season Expenses	$74,837,112
Season Salary Cap	$79,500,000
Estimate Under Maximum Salary Cap of $78,000,000	-$1,500,000
Estimate Over Minimum Salary Cap of $0	$79,500,000
Current Bank Account	$26,447,361
Projected Bank Account	$16,357,160

Pro Players Salaries
Artemi Panarin	$8,500,000 (1)
Brayden Point	$7,500,000 (1)
Shayne Gostisbehere	$6,500,000 (3)
Dustin Byfuglien	$6,500,000 (1)
Tage Thompson	$6,000,000 (2)
Tyler Bertuzzi	$5,500,000 (4)
Ivan Barbashev	$5,500,000 (5)
Nino Niederreiter (1 Way Contract)	$5,000,000 (3)
Scott Mayfield	$5,000,000 (2)
Adam Pelech	$5,000,000 (3)
Adin Hill	$3,500,000 (1)
Nathan Bastian	$2,500,000 (1)
Christian Fischer	$2,500,000 (1)
Frederik Gauthier	$2,000,000 (1)
Kevin Stenlund	$1,800,000 (1)
William Borgen	$1,700,000 (1)
Ridly Greig	$900,000 (3)
Brock Faber (Out of Payroll)	$900,000 (3)
Erik Haula	$900,000 (1)
Sam Gagner	$900,000 (1)
Mads Sogaard	$900,000 (2)
Total Pro Players	21
Salary Commitment
Year 16 : $79,500,000
Year 17 : $41,200,000
Year 18 : $29,300,000
Year 19 : $11,000,000
Salary Average Commitment
Year 16 : $79,000,000
Year 17 : $40,700,000
Year 18 : $28,800,000
Year 19 : $11,000,000
Salary Cap with 1 Way Contract
Year 16 : $79,500,000
Year 17 : $41,200,000
Year 18 : $29,300,000
Year 19 : $11,000,000

Farm Players Salaries
Bogdan Yakimov (Out of Payroll)	$200,000 (3)
Daniel Marmenlind	$180,000 (1)
Tyler Lewington	$170,000 (2)
Keegan Kolesar	$170,000 (2)
Jaedon Descheneau	$100,000 (3)
Emil Djuse	$100,000 (1)
Lance Bouma	$100,000 (3)
Carter Ashton	$100,000 (2)
Cory Emmerton	$100,000 (2)
Aaron Dell	$100,000 (2)
Eric O'dell	$100,000 (3)
Dalton Thrower	$100,000 (1)
Robert Baillargeon	$100,000 (2)
Kurt Etchegary	$90,000 (1)
Egor Korshkov	$90,000 (1)
Ty Dellandrea	$90,000 (3)
A.J. Greer	$90,000 (1)
Justin Brazeau (Out of Payroll)	$90,000 (1)
Mason Geertsen	$90,000 (1)
Philippe Desrosiers	$90,000 (1)
Jordy Stallard	$80,000 (3)
Hunter Smith	$80,000 (3)
Loik Leveille	$70,000 (2)
Andrew Nielsen	$70,000 (2)
Francis Perron	$50,000 (1)
Total Farm Players	25
Salary Commitment
Year 16 : $2,600,000
Year 17 : $1,630,000
Year 18 : $750,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,600,000
Year 17 : $1,630,000
Year 18 : $750,000
Year 19 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - $85 - 7 597 - 94,97%
Level 2:	6000 - $45 - 5 560 - 92,67%
Level 3:	3000 - $30 - 2 531 - 84,36%
Level 4:	5000 - $20 - 4 243 - 84,86%
Luxury :	1000 - $175 - 811 - 81,10%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1 714 - 85,70%
Farm Level 2:	1000 - $15 - 938 - 93,83%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	20 742 - 90,18%
Average Income per Game	$1,727,431
Year to Date Revenue	$6,909,725
Farm
Home Games Left	37
Average Attendance - %	2 652 - 88,41%
Average Income per Game	$108,865
Year to Date Revenue	$435,461
Expense
Pro Players Total Salaries	$77,100,000
Farm Players Total Salaries	$3,705,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,161,622
Farm Year To Date Expenses	$344,133
Pro Salary Cap To Date	$7,115,676
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,914,956
Farm Estimated Season Revenue	$4,028,014
Pro Remaining Season Days	168
Pro Expenses Per Days	$419,459
Pro Estimated Expenses	$70,469,112
Farm Remaining Season Days	168
Farm Expenses Per Days	$20,568
Farm Estimated Expenses	$3,455,424
Estimated Season Expenses	$73,924,536
Season Salary Cap	$77,100,000
Estimate Under Maximum Salary Cap of $78,000,000	$900,000
Estimate Over Minimum Salary Cap of $0	$77,100,000
Current Bank Account	$125,555,102
Projected Bank Account	$119,573,536

Pro Players Salaries
Mark Stone	$9,000,000 (4)
Kyle Connor	$8,000,000 (2)
Brent Burns	$8,000,000 (1)
Ryan O'Reilly	$7,500,000 (1)
Ryan Nugent-Hopkins	$7,000,000 (2)
Jason Robertson	$6,500,000 (2)
Colton Parayko	$6,000,000 (3)
Brock Boeser	$5,500,000 (1)
Jonas Brodin	$5,000,000 (4)
Mario Ferraro	$3,500,000 (2)
Mason Appleton	$1,800,000 (1)
J.T. Compher	$1,700,000 (1)
Gemel Smith	$1,300,000 (2)
Mason Lohrei	$900,000 (1)
Philip Tomasino	$900,000 (3)
Jake Oettinger	$900,000 (3)
Cayden Primeau	$900,000 (3)
Pavel Dorofeyev	$900,000 (2)
Jan Rutta	$900,000 (1)
Kasperi Kapanen	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $77,100,000
Year 17 : $49,900,000
Year 18 : $22,700,000
Year 19 : $14,000,000
Salary Average Commitment
Year 16 : $72,100,000
Year 17 : $44,900,000
Year 18 : $17,700,000
Year 19 : $9,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,100,000
Year 17 : $49,900,000
Year 18 : $22,700,000
Year 19 : $14,000,000

Farm Players Salaries
Noah Cates	$350,000 (4)
Joey Anderson	$180,000 (1)
Evgeny Svechnikov	$175,000 (3)
Hudson Fasching	$170,000 (1)
Jacob Moverare	$170,000 (2)
Benjamin Gleason	$170,000 (2)
Calle Rosen	$160,000 (3)
Oskar Lindblom	$160,000 (3)
Matt Luff	$155,000 (2)
Joseph Woll	$150,000 (3)
Luka Gracnar	$150,000 (1)
Brett Ritchie	$125,000 (3)
John Gilmour	$125,000 (2)
Marko Dano	$125,000 (1)
Lucas Wallmark	$125,000 (3)
Carl Dahlstrom	$125,000 (2)
Jack Studnicka	$90,000 (2)
Ryan Johnson	$90,000 (3)
Alex Grant	$90,000 (1)
Joel Kellman	$90,000 (2)
Maxim Shalunov	$90,000 (1)
Iiro Pakarinen	$90,000 (2)
Zachary Fucale	$85,000 (3)
Taylor Leier	$80,000 (2)
Greg Mckegg	$80,000 (2)
TJ Brennan	$80,000 (1)
Tim Erixon	$80,000 (1)
Ivan Morozov	$75,000 (3)
Viktor Svedberg	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 16 : $3,705,000
Year 17 : $2,670,000
Year 18 : $1,495,000
Year 19 : $350,000
Salary Average Commitment
Year 16 : $3,705,000
Year 17 : $2,670,000
Year 18 : $1,495,000
Year 19 : $350,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - $85 - 7 762 - 97,03%
Level 2:	6000 - $50 - 5 415 - 90,25%
Level 3:	3000 - $20 - 2 736 - 91,21%
Level 4:	5000 - $19 - 4 329 - 86,57%
Luxury :	1500 - $80 - 1 183 - 78,83%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $35 - 1 492 - 74,60%
Farm Level 2:	1000 - $20 - 555 - 55,53%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	21 425 - 91,17%
Average Income per Game	$1,645,885
Year to Date Revenue	$6,583,538
Farm
Home Games Left	37
Average Attendance - %	2 047 - 68,24%
Average Income per Game	$105,334
Year to Date Revenue	$421,334
Expense
Pro Players Total Salaries	$76,800,000
Farm Players Total Salaries	$3,420,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,063,786
Farm Year To Date Expenses	$326,346
Pro Salary Cap To Date	$7,017,836
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$60,897,726
Farm Estimated Season Revenue	$3,897,340
Pro Remaining Season Days	168
Pro Expenses Per Days	$417,838
Pro Estimated Expenses	$70,196,784
Farm Remaining Season Days	168
Farm Expenses Per Days	$19,027
Farm Estimated Expenses	$3,196,536
Estimated Season Expenses	$73,393,320
Season Salary Cap	$76,800,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,200,000
Estimate Over Minimum Salary Cap of $0	$76,800,000
Current Bank Account	$116,677,048
Projected Bank Account	$108,078,794

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

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

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - $80 - 7 750 - 96,88%
Level 2:	6000 - $50 - 5 483 - 91,39%
Level 3:	3000 - $21 - 2 648 - 88,27%
Level 4:	5000 - $17 - 4 443 - 88,85%
Luxury :	1500 - $140 - 1 059 - 70,58%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $25 - 1 972 - 98,61%
Farm Level 2:	1000 - $10 - 987 - 98,73%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	21 383 - 90,99%
Average Income per Game	$1,689,895
Year to Date Revenue	$6,759,580
Farm
Home Games Left	37
Average Attendance - %	2 960 - 98,65%
Average Income per Game	$88,176
Year to Date Revenue	$352,705
Expense
Pro Players Total Salaries	$77,750,000
Farm Players Total Salaries	$3,215,100
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,190,541
Farm Year To Date Expenses	$295,975
Pro Salary Cap To Date	$7,144,590
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,526,115
Farm Estimated Season Revenue	$3,262,521
Pro Remaining Season Days	168
Pro Expenses Per Days	$422,973
Pro Estimated Expenses	$71,059,464
Farm Remaining Season Days	168
Farm Expenses Per Days	$17,919
Farm Estimated Expenses	$3,010,392
Estimated Season Expenses	$74,069,856
Season Salary Cap	$77,750,000
Estimate Under Maximum Salary Cap of $78,000,000	$250,000
Estimate Over Minimum Salary Cap of $0	$77,750,000
Current Bank Account	$2,761,380
Projected Bank Account	($5,519,840)

Pro Players Salaries
P.K. Subban	$8,500,000 (4)
Jeff Skinner	$8,500,000 (4)
Alex Tuch	$8,000,000 (5)
Shea Theodore	$6,000,000 (1)
Jordan Eberle	$6,000,000 (1)
Torey Krug	$5,400,000 (2)
Drake Batherson	$5,000,000 (2)
Valeri Nichushkin	$4,500,000 (3)
Cody Ceci	$4,500,000 (3)
Jacob Markstrom	$4,000,000 (3)
Yegor Sharangovich	$3,500,000 (1)
Philip Danault	$3,000,000 (2)
Radim Simek	$2,500,000 (1)
Anthony Stolarz	$2,000,000 (1)
Dillon Fournier	$2,000,000 (1)
Juraj Slafkovsky	$900,000 (3)
Jesse Ylonen	$900,000 (2)
David Gustafsson	$900,000 (3)
Boone Jenner (Out of Payroll)	$900,000 (1)
Simon Stransky	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $77,750,000
Year 17 : $54,100,000
Year 18 : $39,800,000
Year 19 : $25,000,000
Salary Average Commitment
Year 16 : $73,900,000
Year 17 : $50,250,000
Year 18 : $35,950,000
Year 19 : $22,650,000
Salary Cap with 1 Way Contract
Year 16 : $77,750,000
Year 17 : $54,100,000
Year 18 : $39,800,000
Year 19 : $25,000,000

Farm Players Salaries
Eric Robinson	$200,000 (1)
Ross Colton	$200,000 (2)
Rudolfs Balcers	$180,000 (1)
Rickard Hugg	$170,000 (1)
Lane Pederson	$150,000 (2)
Emil Johansson	$130,000 (1)
Antoine Bibeau	$120,050 (3)
Stepan Falkovsky	$120,000 (3)
Julius Bergman	$120,000 (2)
Christopher Gibson	$100,050 (3)
Matt Mackenzie	$100,000 (1)
Troy Rutkowski	$100,000 (2)
Joonas Rask	$100,000 (2)
Eero Elo	$100,000 (2)
Joseph Labate	$100,000 (2)
Mark Barberio	$90,000 (1)
Louis Crevier	$90,000 (1)
Gregory Hofmann	$90,000 (1)
Patrick Harper	$75,000 (2)
Marc Del Gaizo	$75,000 (3)
Max Zimmer	$75,000 (1)
Nathan Knoepke	$75,000 (2)
Ostap Safin	$75,000 (2)
Matthew Phillips	$75,000 (1)
Cole Candella	$75,000 (1)
Dmitry Sokolov	$75,000 (1)
Otto Somppi	$75,000 (1)
Jonathan Ang	$75,000 (1)
David Quenneville	$75,000 (1)
Harri Sateri	$70,000 (1)
Adam Marsh	$60,000 (2)
Total Farm Players	31
Salary Commitment
Year 16 : $3,215,100
Year 17 : $1,570,100
Year 18 : $415,100
Year 19 : $0
Salary Average Commitment
Year 16 : $3,215,100
Year 17 : $1,570,100
Year 18 : $415,100
Year 19 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - $150 - 3 693 - 52,76%
Level 2:	5000 - $100 - 2 421 - 48,41%
Level 3:	2000 - $50 - 1 301 - 65,07%
Level 4:	4000 - $46 - 1 661 - 41,52%
Luxury :	1000 - $250 - 566 - 56,63%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $45 - 1 220 - 60,99%
Farm Level 2:	1000 - $18 - 740 - 73,95%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	9 642 - 50,75%
Average Income per Game	$1,553,843
Year to Date Revenue	$4,661,528
Farm
Home Games Left	37
Average Attendance - %	1 959 - 65,31%
Average Income per Game	$101,618
Year to Date Revenue	$406,470
Expense
Pro Players Total Salaries	$66,800,000
Farm Players Total Salaries	$3,545,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,643,789
Farm Year To Date Expenses	$335,299
Pro Salary Cap To Date	$6,597,840
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$59,046,021
Farm Estimated Season Revenue	$3,759,848
Pro Remaining Season Days	168
Pro Expenses Per Days	$363,784
Pro Estimated Expenses	$61,115,712
Farm Remaining Season Days	168
Farm Expenses Per Days	$19,703
Farm Estimated Expenses	$3,310,104
Estimated Season Expenses	$64,425,816
Season Salary Cap	$66,800,000
Estimate Under Maximum Salary Cap of $78,000,000	$11,200,000
Estimate Over Minimum Salary Cap of $0	$66,800,000
Current Bank Account	($11,540,272)
Projected Bank Account	($13,160,219)

Pro Players Salaries
Jake Guentzel	$8,000,000 (4)
Jack Johnson	$7,500,000 (4)
Peter Mueller	$7,000,000 (1)
Alex Nedeljkovic (Out of Payroll)	$5,500,000 (3)
Andrew Mangiapane	$5,500,000 (3)
Artturi Lehkonen	$5,000,000 (2)
Marcus Pettersson	$4,000,000 (2)
Nick Ritchie	$4,000,000 (3)
Alexandar Georgiev	$3,500,000 (1)
Dakota Joshua	$3,500,000 (4)
David Levin	$3,500,000 (4)
Mason Marchment	$3,000,000 (1)
Derrick Pouliot	$3,000,000 (1)
Vladislav Namestnikov	$2,500,000 (2)
Andreas Borgman (Out of Payroll)	$2,000,000 (3)
Yegor Chinakhov	$1,700,000 (1)
Lucas Johansen	$1,500,000 (2)
Michael Anderson	$900,000 (2)
Jack Quinn	$900,000 (3)
Nick Bjugstad	$900,000 (1)
Jakob Chychrun	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $74,300,000
Year 17 : $54,300,000
Year 18 : $40,400,000
Year 19 : $22,500,000
Salary Average Commitment
Year 16 : $74,300,000
Year 17 : $54,300,000
Year 18 : $40,400,000
Year 19 : $22,500,000
Salary Cap with 1 Way Contract
Year 16 : $74,300,000
Year 17 : $54,300,000
Year 18 : $40,400,000
Year 19 : $22,500,000

Farm Players Salaries
Jack Lafontaine	$200,000 (3)
Victor Olofsson	$200,000 (1)
Remi Elie	$200,000 (2)
Martin Frk	$170,000 (1)
Vinni Lettieri	$130,000 (2)
Michael Amadio	$130,000 (1)
Nic Petan	$120,000 (3)
Linus Nyman	$120,000 (3)
Josiah Slavin	$110,000 (1)
Nick Ebert	$110,000 (1)
Jean-Francois Berube	$100,000 (2)
Mason McDonald	$100,000 (3)
Nikita Korostelev	$100,000 (2)
Joshua Jacobs	$100,000 (2)
Cole Guttman	$90,000 (1)
Tyson Baillie	$90,000 (3)
Anderson Macdonald	$90,000 (3)
Ondrej Kachyna	$90,000 (3)
Declan Chisholm	$90,000 (3)
Rushan Rafikov	$80,000 (1)
Austin Poganski	$80,000 (1)
Brett Pollock	$80,000 (2)
Keaton Middleton	$75,000 (3)
Olli Juolevi	$75,000 (2)
Kirill Maksimov	$75,000 (3)
Nicolas Beaudin	$75,000 (3)
Filip Kral	$75,000 (2)
Marian Studenic	$75,000 (2)
Dmitri Samorukov	$75,000 (1)
Brandon Crawley	$75,000 (1)
Jean-Christophe Beaudin	$75,000 (1)
Tyler Steenbergen	$75,000 (1)
James Hardie	$75,000 (1)
Brett Murray	$75,000 (3)
Dante Salituro	$65,000 (2)
Total Farm Players	35
Salary Commitment
Year 16 : $3,545,000
Year 17 : $2,200,000
Year 18 : $1,200,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,545,000
Year 17 : $2,200,000
Year 18 : $1,200,000
Year 19 : $0

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - $75 - 7 436 - 92,95%
Level 2:	6000 - $60 - 4 718 - 78,64%
Level 3:	2000 - $45 - 1 514 - 75,68%
Level 4:	4000 - $35 - 2 269 - 56,73%
Luxury :	1000 - $185 - 757 - 75,65%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $35 - 1 629 - 81,44%
Farm Level 2:	1000 - $20 - 645 - 64,50%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	16 694 - 79,49%
Average Income per Game	$1,591,156
Year to Date Revenue	$6,364,625
Farm
Home Games Left	37
Average Attendance - %	2 274 - 75,79%
Average Income per Game	$104,160
Year to Date Revenue	$416,641
Expense
Pro Players Total Salaries	$76,650,000
Farm Players Total Salaries	$3,160,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,089,459
Farm Year To Date Expenses	$317,243
Pro Salary Cap To Date	$7,043,508
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$58,872,781
Farm Estimated Season Revenue	$3,853,929
Pro Remaining Season Days	168
Pro Expenses Per Days	$417,027
Pro Estimated Expenses	$70,060,536
Farm Remaining Season Days	168
Farm Expenses Per Days	$17,622
Farm Estimated Expenses	$2,960,496
Estimated Season Expenses	$73,021,032
Season Salary Cap	$76,650,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,350,000
Estimate Over Minimum Salary Cap of $0	$76,650,000
Current Bank Account	($402,639)
Projected Bank Account	($10,696,961)

Pro Players Salaries
Eric Staal	$9,500,000 (1)
Drew Doughty	$9,250,000 (4)
Vladimir Tarasenko	$8,500,000 (3)
Filip Forsberg	$6,500,000 (1)
Ilya Sorokin	$6,000,000 (5)
Jamieson Oleksiak	$5,500,000 (3)
Joshua Norris	$5,000,000 (3)
Jake Mccabe	$4,500,000 (2)
Zach Aston-Reese	$3,500,000 (2)
Robby Fabbri	$3,000,000 (1)
Jasper Weatherby	$3,000,000 (2)
Tanner Pearson	$3,000,000 (2)
Dmytro Timashov	$2,000,000 (1)
Colton White	$2,000,000 (2)
Rasmus Andersson	$900,000 (1)
Cam Talbot	$900,000 (1)
Nico Hischier	$900,000 (2)
Jack Hughes	$900,000 (1)
Marcus Foligno	$900,000 (1)
Owen Power	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $76,650,000
Year 17 : $52,050,000
Year 18 : $34,250,000
Year 19 : $15,250,000
Salary Average Commitment
Year 16 : $73,050,000
Year 17 : $48,450,000
Year 18 : $30,650,000
Year 19 : $14,000,000
Salary Cap with 1 Way Contract
Year 16 : $76,650,000
Year 17 : $52,050,000
Year 18 : $34,250,000
Year 19 : $15,250,000

Farm Players Salaries
Kieffer Bellows	$200,000 (2)
Dominik Kahun	$180,000 (1)
Jonas Johansson	$180,000 (1)
Curtis Lazar (Out of Payroll)	$180,000 (1)
Anders Bjork	$175,000 (2)
Jan Kostalek	$170,000 (2)
Sean Walker	$170,000 (2)
Jonathan Davidsson	$170,000 (2)
John Leonard	$150,000 (2)
Otto Koivula (Out of Payroll)	$150,000 (3)
Andy Andreoff	$145,000 (1)
Dominik Simon	$140,000 (1)
Anthony Bitetto	$125,000 (1)
Dennis Rasmussen	$125,000 (1)
Luke Martin	$120,000 (3)
Rourke Chartier	$120,000 (2)
Blake Speers	$110,000 (1)
Jonathon Blum	$110,000 (1)
Brian Gibbons	$110,000 (1)
Cody Sol	$100,000 (2)
Anthony Florentino	$100,000 (2)
Jackson Lacombe	$90,000 (3)
Matt Rempe (Out of Payroll)	$90,000 (1)
Travis Barron	$75,000 (2)
William Bitten	$75,000 (2)
Alexander Samoilov	$75,000 (1)
Kenneth Johnson	$75,000 (1)
Jonas Gustavsson	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 16 : $3,580,000
Year 17 : $1,865,000
Year 18 : $360,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,580,000
Year 17 : $1,865,000
Year 18 : $360,000
Year 19 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - $80 - 7 661 - 95,77%
Level 2:	5000 - $65 - 4 092 - 81,83%
Level 3:	2000 - $45 - 1 521 - 76,05%
Level 4:	4000 - $35 - 2 283 - 57,07%
Luxury :	1000 - $200 - 725 - 72,45%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $40 - 1 360 - 67,98%
Farm Level 2:	1000 - $15 - 942 - 94,18%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	16 281 - 81,41%
Average Income per Game	$1,687,808
Year to Date Revenue	$6,751,232
Farm
Home Games Left	36
Average Attendance - %	2 301 - 76,71%
Average Income per Game	$102,081
Year to Date Revenue	$510,407
Expense
Pro Players Total Salaries	$78,000,000
Farm Players Total Salaries	$4,060,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,213,508
Farm Year To Date Expenses	$382,262
Pro Salary Cap To Date	$7,167,574
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,448,896
Farm Estimated Season Revenue	$3,674,930
Pro Remaining Season Days	168
Pro Expenses Per Days	$424,324
Pro Estimated Expenses	$71,286,432
Farm Remaining Season Days	168
Farm Expenses Per Days	$22,486
Farm Estimated Expenses	$3,777,648
Estimated Season Expenses	$75,064,080
Season Salary Cap	$78,000,000
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$78,000,000
Current Bank Account	($124,950)
Projected Bank Account	($9,065,204)

Pro Players Salaries
Phil Kessel	$8,000,000 (1)
Tyler Myers	$7,500,000 (3)
David Krejci	$7,500,000 (1)
Carter Verhaeghe	$7,000,000 (3)
William Karlsson	$6,500,000 (2)
Brock Nelson	$6,500,000 (3)
Andrew Copp	$5,000,000 (2)
Dylan DeMelo	$5,000,000 (3)
Adam Henrique	$4,500,000 (1)
Nick Schmaltz	$4,000,000 (1)
Eetu Luostarinen	$3,000,000 (1)
Elvis Merzlikins	$3,000,000 (3)
Christian Djoos	$2,000,000 (1)
Markus Hannikainen	$2,000,000 (1)
Corey Schueneman	$2,000,000 (1)
Noah Gregor	$900,000 (1)
Cole Sillinger	$900,000 (3)
Semyon Varlamov	$900,000 (1)
Jake Sanderson	$900,000 (2)
Ben Chiarot	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $78,000,000
Year 17 : $42,300,000
Year 18 : $29,900,000
Year 19 : $0
Salary Average Commitment
Year 16 : $75,650,000
Year 17 : $40,450,000
Year 18 : $28,900,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $78,000,000
Year 17 : $42,300,000
Year 18 : $29,900,000
Year 19 : $0

Farm Players Salaries
Sheldon Dries	$250,000 (1)
Tanner Kero	$250,000 (1)
Matthew Peca	$200,000 (1)
Dmitri Jaskin	$200,000 (1)
Matt Martin	$200,000 (1)
Olivier Roy	$180,000 (1)
Patrik Nemeth	$180,000 (1)
Jon Merrill	$170,000 (2)
Stephane Da Costa	$170,000 (1)
Andrey Pedan	$150,000 (2)
Sven Andrighetto	$150,000 (1)
Anton Blidh	$150,000 (1)
Yohann Auvitu	$150,000 (1)
Joonas Kemppainen	$150,000 (1)
Scott Wilson	$150,000 (2)
David Rundblad	$130,000 (2)
Ondrej Kase	$120,000 (1)
Dominic Turgeon	$120,000 (1)
Nikolay Goldobin	$110,000 (2)
Ty Ronning	$110,000 (2)
Jack Sadek	$90,000 (1)
Cale Fleury	$90,000 (2)
William Lockwood	$90,000 (1)
Noel Hoefenmayer	$75,000 (2)
Keenan Suthers	$75,000 (1)
Drake Rymsha	$75,000 (2)
Matej Tomek	$75,000 (1)
Xavier Bernard	$75,000 (3)
Brendan DeJong	$75,000 (1)
Austin Lotz	$50,000 (2)
Total Farm Players	30
Salary Commitment
Year 16 : $4,060,000
Year 17 : $1,185,000
Year 18 : $75,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,060,000
Year 17 : $1,185,000
Year 18 : $75,000
Year 19 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - $90 - 7 673 - 95,91%
Level 2:	6000 - $55 - 5 162 - 86,03%
Level 3:	2000 - $40 - 1 769 - 88,45%
Level 4:	4000 - $25 - 3 365 - 84,13%
Luxury :	1000 - $175 - 802 - 80,23%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $32 - 1 839 - 91,95%
Farm Level 2:	1000 - $16 - 936 - 93,60%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	18 772 - 89,39%
Average Income per Game	$1,812,103
Year to Date Revenue	$7,248,412
Farm
Home Games Left	37
Average Attendance - %	2 775 - 92,50%
Average Income per Game	$109,291
Year to Date Revenue	$437,163
Expense
Pro Players Total Salaries	$74,600,000
Farm Players Total Salaries	$2,990,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,874,055
Farm Year To Date Expenses	$267,732
Pro Salary Cap To Date	$6,828,105
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,047,811
Farm Estimated Season Revenue	$4,043,758
Pro Remaining Season Days	168
Pro Expenses Per Days	$405,946
Pro Estimated Expenses	$68,198,928
Farm Remaining Season Days	168
Farm Expenses Per Days	$16,703
Farm Estimated Expenses	$2,806,104
Estimated Season Expenses	$71,005,032
Season Salary Cap	$74,600,000
Estimate Under Maximum Salary Cap of $78,000,000	$3,400,000
Estimate Over Minimum Salary Cap of $0	$74,600,000
Current Bank Account	$4,944,480
Projected Bank Account	$5,031,017

Pro Players Salaries
Pierre-Luc Dubois	$7,500,000 (3)
Timo Meier	$6,500,000 (2)
Ryan McDonagh	$6,500,000 (2)
Jordan Binnington	$6,000,000 (2)
Will Butcher	$5,500,000 (3)
Mathew Dumba	$5,500,000 (3)
Ryan Kesler	$5,400,000 (1)
Radek Faksa	$5,000,000 (3)
Nikita Tryamkin	$3,500,000 (2)
Gustav Forsling	$3,500,000 (1)
Blaze Lizotte	$3,500,000 (3)
Maxim Golod	$3,500,000 (2)
Zack MacEwen	$2,500,000 (1)
Erik Kallgren	$2,000,000 (2)
Joe Snively	$1,700,000 (1)
Carson Meyer (1 Way Contract)	$1,600,000 (1)
-1 Way Contract Salary Cap :	$1,600,000
Mackenzie MacEachern	$1,300,000 (1)
Michael Rasmussen	$900,000 (1)
Egor Zamula	$900,000 (3)
Tom Wilson	$900,000 (1)
Luke Kunin	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $74,600,000
Year 17 : $55,900,000
Year 18 : $27,900,000
Year 19 : $0
Salary Average Commitment
Year 16 : $73,500,000
Year 17 : $54,800,000
Year 18 : $27,900,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $74,600,000
Year 17 : $55,900,000
Year 18 : $27,900,000
Year 19 : $0

Farm Players Salaries
Aleksi Saarela	$170,000 (1)
Stanislav Galiev	$155,000 (1)
Alexander Younan	$150,000 (2)
Darren Archibald	$135,000 (1)
Nigel Dawes	$135,000 (1)
Reece Scarlett	$130,000 (1)
Mathieu Olivier	$120,000 (1)
Michael Pezzetta	$120,000 (2)
Jiri Sekac	$110,000 (1)
Vaclav Karabacek	$100,000 (2)
Peter Hrehorcak	$100,000 (1)
Jamie Arniel	$90,000 (1)
Alexander Holtz	$90,000 (3)
Olle Lycksell	$90,000 (1)
Calen Addison	$90,000 (2)
Emil Bemstrom	$90,000 (2)
Paul Postma	$90,000 (1)
Robbie Russo	$90,000 (1)
Brendan Leipsic	$90,000 (1)
Alec Regula	$90,000 (1)
Logan Shaw	$80,000 (1)
Lukas Zetterberg	$80,000 (1)
Brett Lernout	$80,000 (1)
Jacob Olofsson	$75,000 (3)
Jakub Galvas	$75,000 (2)
Curtis Douglas	$75,000 (3)
Mitchell Vande Sompel	$75,000 (2)
Zach Solow	$75,000 (2)
Micheal Wall	$70,000 (1)
Thomas(Chase) Perry	$70,000 (2)
Total Farm Players	30
Salary Commitment
Year 16 : $2,990,000
Year 17 : $1,085,000
Year 18 : $240,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,990,000
Year 17 : $1,085,000
Year 18 : $240,000
Year 19 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - $82 - 7 799 - 97,49%
Level 2:	5000 - $58 - 4 752 - 95,05%
Level 3:	2000 - $37 - 1 841 - 92,04%
Level 4:	4000 - $20 - 3 947 - 98,67%
Luxury :	1000 - $170 - 861 - 86,08%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $38 - 1 496 - 74,80%
Farm Level 2:	1000 - $19 - 701 - 70,08%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	19 200 - 96,00%
Average Income per Game	$1,740,267
Year to Date Revenue	$6,961,068
Farm
Home Games Left	37
Average Attendance - %	2 197 - 73,23%
Average Income per Game	$104,542
Year to Date Revenue	$418,167
Expense
Pro Players Total Salaries	$69,140,000
Farm Players Total Salaries	$2,085,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,729,190
Farm Year To Date Expenses	$214,649
Pro Salary Cap To Date	$6,683,243
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$64,389,879
Farm Estimated Season Revenue	$3,868,045
Pro Remaining Season Days	168
Pro Expenses Per Days	$376,432
Pro Estimated Expenses	$63,240,576
Farm Remaining Season Days	168
Farm Expenses Per Days	$11,811
Farm Estimated Expenses	$1,984,248
Estimated Season Expenses	$65,224,824
Season Salary Cap	$69,140,000
Estimate Under Maximum Salary Cap of $78,000,000	$8,860,000
Estimate Over Minimum Salary Cap of $0	$69,140,000
Current Bank Account	$53,856,558
Projected Bank Account	$56,889,658

Pro Players Salaries
Mitchell Marner	$10,640,000 (5)
Aleksander Barkov	$10,000,000 (5)
Victor Hedman (Out of Payroll)	$9,000,000 (5)
Bo Horvat	$8,500,000 (3)
Sebastian Aho	$8,500,000 (2)
Connor Hellebuyck	$7,000,000 (2)
Erik Cernak (Out of Payroll)	$5,500,000 (2)
Thomas Chabot	$5,400,000 (1)
David Kampf	$2,000,000 (1)
Andreas Englund	$1,800,000 (1)
Guillaume Brisebois	$1,300,000 (2)
Michael Mersch	$1,200,000 (1)
David Kase	$1,000,000 (3)
Jordan Kyrou	$900,000 (2)
Nikita Alexandrov	$900,000 (3)
Arvid Soderblom	$900,000 (1)
Erik Johnson	$900,000 (1)
Aleksi Heponiemi	$900,000 (2)
Alex Chiasson	$900,000 (1)
Jack Drury	$900,000 (3)
Total Pro Players	20
Salary Commitment
Year 16 : $78,140,000
Year 17 : $65,040,000
Year 18 : $40,940,000
Year 19 : $29,640,000
Salary Average Commitment
Year 16 : $76,140,000
Year 17 : $63,040,000
Year 18 : $38,940,000
Year 19 : $27,640,000
Salary Cap with 1 Way Contract
Year 16 : $78,140,000
Year 17 : $65,040,000
Year 18 : $40,940,000
Year 19 : $29,640,000

Farm Players Salaries
Gabriel Bourque	$120,000 (1)
Jordan Subban	$120,000 (3)
Riley Nash	$120,000 (1)
Reece Willcox (Out of Payroll)	$120,000 (2)
Jonathan Dahlen	$120,000 (3)
Roberts Lipsbergs	$100,000 (1)
Erik Thorell	$100,000 (1)
Veeti Vainio	$100,000 (3)
Brett Bulmer	$100,000 (1)
Eddie Wittchow	$100,000 (1)
Ryan Spooner (Out of Payroll)	$90,000 (1)
Nikita Okhotyuk	$90,000 (3)
Michal Jordan (Out of Payroll)	$90,000 (1)
Dane Fox	$80,000 (1)
Nicklas Lasu	$80,000 (1)
Marek Zagrapan	$80,000 (1)
James Livingston	$80,000 (1)
Evgeny Grachev (Out of Payroll)	$80,000 (1)
Vladimir Ruzicka	$80,000 (1)
Daniel Catenacci	$80,000 (1)
Radek Smolenak	$80,000 (1)
Tyson Sexsmith	$80,000 (1)
Chase Hartje	$75,000 (1)
Kyle Olson (Out of Payroll)	$75,000 (3)
Jacob Cederholm	$75,000 (1)
Brent Gates (Out of Payroll)	$75,000 (1)
Adam Ahman	$75,000 (3)
Francois Tremblay	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 16 : $2,535,000
Year 17 : $700,000
Year 18 : $580,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,535,000
Year 17 : $700,000
Year 18 : $580,000
Year 19 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - $95 - 5 887 - 73,59%
Level 2:	6000 - $60 - 4 327 - 72,11%
Level 3:	3000 - $30 - 2 379 - 79,30%
Level 4:	4000 - $25 - 3 138 - 78,44%
Luxury :	1000 - $190 - 779 - 77,93%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $35 - 1 554 - 77,70%
Farm Level 2:	1000 - $15 - 959 - 95,90%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	16 510 - 75,04%
Average Income per Game	$1,608,086
Year to Date Revenue	$6,432,343
Farm
Home Games Left	38
Average Attendance - %	2 513 - 83,77%
Average Income per Game	$102,475
Year to Date Revenue	$307,424
Expense
Pro Players Total Salaries	$76,850,000
Farm Players Total Salaries	$3,395,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,090,807
Farm Year To Date Expenses	$319,859
Pro Salary Cap To Date	$7,044,866
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$59,499,173
Farm Estimated Season Revenue	$3,894,037
Pro Remaining Season Days	168
Pro Expenses Per Days	$418,108
Pro Estimated Expenses	$70,242,144
Farm Remaining Season Days	168
Farm Expenses Per Days	$18,892
Farm Estimated Expenses	$3,173,856
Estimated Season Expenses	$73,416,000
Season Salary Cap	$76,850,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,150,000
Estimate Over Minimum Salary Cap of $0	$76,850,000
Current Bank Account	$61,048,345
Projected Bank Account	$51,025,555

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

Farm Players Salaries
Libor Hajek	$400,000 (1)
Michael Dal Colle	$200,000 (1)
Justin Kirkland	$200,000 (2)
Miles Wood	$200,000 (2)
Tyler Tucker	$180,000 (1)
Dillon Heatherington	$150,000 (1)
Philip Samuelsson	$150,000 (1)
Stefan Elliott	$140,000 (1)
Josh Jooris	$140,000 (1)
Evan Cowley	$120,000 (1)
Vitali Kravtsov	$90,000 (2)
Martin Pospisil	$90,000 (1)
Jonas Rondbjerg	$90,000 (2)
Dysin Mayo	$90,000 (2)
Akira Schmid	$90,000 (3)
Dan O'Regan	$85,000 (2)
Kenny Agostino	$80,000 (1)
Scott Perunovich	$75,000 (2)
Nicholas Caamano	$75,000 (2)
Tyler Weiss	$75,000 (3)
Jere Lassila	$75,000 (3)
Mattias Norlinder	$75,000 (3)
Patrik Puistola	$75,000 (3)
Semyon Der-Arguchintsev	$75,000 (3)
Colton Point	$75,000 (2)
Cameron Crotty	$75,000 (2)
Pavel Tyutnev (Out of Payroll)	$75,000 (2)
Denis Smirnov	$75,000 (1)
Taro Hirose	$75,000 (1)
Nikolai Kovalenko	$75,000 (1)
Total Farm Players	30
Salary Commitment
Year 16 : $3,470,000
Year 17 : $1,595,000
Year 18 : $465,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,470,000
Year 17 : $1,595,000
Year 18 : $465,000
Year 19 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - $89 - 7 336 - 91,70%
Level 2:	6000 - $55 - 5 759 - 95,98%
Level 3:	3000 - $35 - 1 985 - 66,16%
Level 4:	4000 - $27 - 3 063 - 76,56%
Luxury :	1000 - $118 - 1 000 - 100,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $40 - 1 364 - 68,20%
Farm Level 2:	1000 - $25 - 514 - 51,38%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	19 142 - 87,01%
Average Income per Game	$1,785,296
Year to Date Revenue	$7,141,185
Farm
Home Games Left	37
Average Attendance - %	1 878 - 62,59%
Average Income per Game	$100,432
Year to Date Revenue	$401,726
Expense
Pro Players Total Salaries	$70,950,000
Farm Players Total Salaries	$4,170,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,911,618
Farm Year To Date Expenses	$395,895
Pro Salary Cap To Date	$6,865,681
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,055,961
Farm Estimated Season Revenue	$3,715,966
Pro Remaining Season Days	168
Pro Expenses Per Days	$386,216
Pro Estimated Expenses	$64,884,288
Farm Remaining Season Days	168
Farm Expenses Per Days	$23,081
Farm Estimated Expenses	$3,877,608
Estimated Season Expenses	$68,761,896
Season Salary Cap	$70,950,000
Estimate Under Maximum Salary Cap of $78,000,000	$7,050,000
Estimate Over Minimum Salary Cap of $0	$70,950,000
Current Bank Account	$20,571,481
Projected Bank Account	$21,581,512

Pro Players Salaries
Blake Wheeler	$8,000,000 (3)
Mike Richards	$7,900,000 (1)
Alex Debrincat	$7,000,000 (3)
Tyler Toffoli	$6,000,000 (2)
Jared Spurgeon	$5,500,000 (2)
Jake Muzzin	$5,000,000 (1)
Justin Braun	$5,000,000 (1)
Logan Couture	$4,500,000 (1)
Travis Sanheim	$4,500,000 (1)
Nick Bonino	$4,250,000 (1)
Morgan Ellis	$4,000,000 (1)
David Honzik	$3,500,000 (1)
Sonny Milano	$3,000,000 (1)
Ross Johnston	$2,500,000 (2)
Jake Evans	$2,000,000 (1)
Jordie Benn	$1,800,000 (1)
Zachary Sanford	$1,700,000 (1)
Mike Hoffman	$900,000 (1)
James Reimer	$900,000 (1)
Matthew Beniers	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $78,850,000
Year 17 : $29,000,000
Year 18 : $15,000,000
Year 19 : $0
Salary Average Commitment
Year 16 : $78,100,000
Year 17 : $28,500,000
Year 18 : $14,500,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $78,850,000
Year 17 : $29,000,000
Year 18 : $15,000,000
Year 19 : $0

Farm Players Salaries
Pavel Francouz	$275,000 (3)
Olli Maatta	$250,000 (3)
Warren Foegele	$200,000 (1)
Eric Comrie	$200,000 (1)
Dean Kukan	$200,000 (2)
Austin Wagner	$180,000 (2)
Yakov Trenin	$170,000 (2)
Valeri Vasiliev	$170,000 (1)
Chad Ruhwedel	$170,000 (2)
Roland Mckeown	$170,000 (1)
Landon Ferraro	$170,000 (1)
Mike Hardman	$150,000 (2)
Michal Kempny	$150,000 (2)
Jens Looke	$150,000 (2)
Adam Tambellini	$130,000 (2)
Colton Sceviour	$130,000 (1)
Kevin Poulin	$120,000 (2)
Brandon Davidson	$110,000 (2)
Gabriel Dumont	$100,000 (3)
Taylor Raddysh	$90,000 (1)
Michael Spacek	$90,000 (1)
Dmitri Voronkov	$90,000 (1)
Luc Snuggerud	$90,000 (1)
Cooper Marody	$90,000 (1)
Jaret Anderson-Dolan	$90,000 (3)
Nate Schnarr	$75,000 (2)
Stelio Mattheos	$75,000 (2)
Tarrmo Reunanen	$75,000 (1)
Cliff Pu	$75,000 (1)
Artur Kayumov	$75,000 (1)
Chris Martenet	$60,000 (1)
Total Farm Players	31
Salary Commitment
Year 16 : $4,170,000
Year 17 : $2,395,000
Year 18 : $715,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,170,000
Year 17 : $2,395,000
Year 18 : $715,000
Year 19 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $78,000,000 Available Cap Space	Over Minimum of $0	Farm Salary Cap	Under Maximum of $30,000,000	Pro Players	Farm Players	Total Players
Avalanches	$44,011,540	$77,490,000	$510,000	$77,490,000	$3,615,000	$26,385,000	20	33	53
BlackHawks	$17,940,195	$78,150,000	-$150,000	$78,150,000	$3,890,000	$26,110,000	21	31	52
BlueJacket	$7,894,309	$78,000,000	$0	$78,000,000	$4,132,500	$25,867,500	20	33	53
Blues	$57,773,105	$69,790,000	$8,210,000	$69,790,000	$4,720,000	$25,280,000	21	33	54
Bruins	$8,494,795	$74,050,000	$3,950,000	$74,050,000	$2,235,000	$27,765,000	20	28	48
Canadiens	$35,716,221	$77,250,000	$750,000	$77,250,000	$3,415,000	$26,585,000	20	32	52
Canucks	$45,641,090	$73,500,000	$4,500,000	$73,500,000	$3,030,000	$26,970,000	20	29	49
Capitals	($1,052,143)	$76,350,000	$1,650,000	$76,350,000	$3,425,000	$26,575,000	20	30	50
Coyotes	$15,131,099	$77,550,000	$450,000	$77,550,000	$3,540,000	$26,460,000	20	32	52
Devils	$24,182,126	$78,000,000	$0	$78,000,000	$3,030,000	$26,970,000	20	31	51
Ducks	$16,736,763	$79,350,000	-$1,350,000	$79,350,000	$3,255,000	$26,745,000	21	31	52
Flames	$40,086,664	$77,100,000	$900,000	$77,100,000	$3,805,000	$26,195,000	20	32	52
Flyers	$28,077,523	$74,800,000	$3,200,000	$74,800,000	$2,155,000	$27,845,000	21	26	47
GoldenKnights	$10,483,377	$77,950,000	$50,000	$77,950,000	$3,870,000	$26,130,000	20	34	54
Hurricanes	$6,000,437	$77,650,000	$350,000	$77,650,000	$3,395,000	$26,605,000	20	29	49
Islanders	$54,383,078	$78,570,000	-$570,000	$78,570,000	$2,765,000	$27,235,000	21	30	51
Jets	$213,668,516	$77,150,000	$850,000	$77,150,000	$3,840,000	$26,160,000	20	30	50
Kings	$37,892,552	$76,400,000	$1,600,000	$76,400,000	$2,895,000	$27,105,000	20	31	51
Kraken	$11,431,983	$73,700,000	$4,300,000	$73,700,000	$2,705,500	$27,294,500	20	24	44
Lightning	$7,967,512	$76,300,000	$1,700,000	$76,300,000	$2,405,000	$27,595,000	20	26	46
MapleLeafs	$14,412,042	$77,750,000	$250,000	$77,750,000	$3,680,000	$26,320,000	20	34	54
Oilers	$26,447,361	$79,500,000	-$1,500,000	$79,500,000	$2,310,000	$27,690,000	21	25	46
Panthers	$125,555,102	$77,100,000	$900,000	$77,100,000	$3,705,000	$26,295,000	20	29	49
Penguins	$116,677,048	$76,800,000	$1,200,000	$76,800,000	$3,420,000	$26,580,000	21	35	56
Predators	$2,761,380	$77,750,000	$250,000	$77,750,000	$3,215,100	$26,784,900	20	31	51
Rangers	($11,540,272)	$66,800,000	$11,200,000	$66,800,000	$3,545,000	$26,455,000	21	35	56
RedWings	($402,639)	$76,650,000	$1,350,000	$76,650,000	$3,160,000	$26,840,000	20	28	48
Sabres	($124,950)	$78,000,000	$0	$78,000,000	$4,060,000	$25,940,000	20	30	50
Senators	$4,944,480	$74,600,000	$3,400,000	$74,600,000	$2,990,000	$27,010,000	21	30	51
Sharks	$53,856,558	$69,140,000	$8,860,000	$69,140,000	$2,085,000	$27,915,000	20	28	48
Stars	$61,048,345	$76,850,000	$1,150,000	$76,850,000	$3,395,000	$26,605,000	20	30	50
Wild	$20,571,481	$70,950,000	$7,050,000	$70,950,000	$4,170,000	$25,830,000	20	31	51

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

BlackHawks is over or under the salary cap!

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

Ducks is over or under the salary cap!

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 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 - %