LNVHV - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	8000 - $82 - 7 315 - 91,44%
Level 2:	6000 - $46 - 5 364 - 89,41%
Level 3:	3000 - $18 - 2 581 - 86,03%
Level 4:	5000 - $11 - 4 596 - 91,92%
Luxury :	1000 - $162 - 985 - 98,45%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $33 - 1 913 - 95,67%
Farm Level 2:	1000 - $16 - 951 - 95,13%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	20 841 - 90,61%
Average Income per Game	$1,668,762
Year to Date Revenue	$63,412,953
Farm
Home Games Left	3
Average Attendance - %	2 865 - 95,49%
Average Income per Game	$116,762
Year to Date Revenue	$4,436,964
Expense
Pro Players Total Salaries	$74,950,000
Farm Players Total Salaries	$4,745,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,194,218
Farm Year To Date Expenses	$3,938,965
Pro Salary Cap To Date	$68,841,783
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,006,286
Farm Estimated Season Revenue	$350,287
Pro Remaining Season Days	17
Pro Expenses Per Days	$407,838
Pro Estimated Expenses	$6,933,246
Farm Remaining Season Days	17
Farm Expenses Per Days	$26,189
Farm Estimated Expenses	$445,213
Estimated Season Expenses	$7,378,459
Season Salary Cap	$74,950,000
Estimate Under Maximum Salary Cap of $78,000,000	$3,050,000
Estimate Over Minimum Salary Cap of $0	$74,950,000
Current Bank Account	$38,813,507
Projected Bank Account	$36,791,621

Pro Players Salaries
Tyson Barrie	$7,500,000 (1)
Viktor Arvidsson	$7,000,000 (2)
Joonas Korpisalo	$6,750,000 (3)
Charlie Coyle	$6,750,000 (3)
Travis Konecny	$5,500,000 (1)
Ondrej Palat	$5,000,000 (1)
Ethan Bear	$5,000,000 (2)
Morgan Ellis	$4,000,000 (1)
Dante Fabbro	$4,000,000 (2)
Dylan Strome	$4,000,000 (1)
Tanner Pearson	$3,000,000 (2)
Gabriel Carlsson	$3,000,000 (2)
Mathieu Joseph	$3,000,000 (1)
Robby Fabbri	$3,000,000 (1)
Mikhail Grigorenko	$2,000,000 (1)
Alexander Burmistrov	$1,300,000 (1)
Magnus Paajarvi	$1,200,000 (2)
Shane Prince	$1,150,000 (1)
Gustav Lindstrom	$900,000 (1)
Stuart Skinner	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $74,950,000
Year 17 : $37,600,000
Year 18 : $13,500,000
Year 19 : $0
Salary Average Commitment
Year 16 : $74,950,000
Year 17 : $37,600,000
Year 18 : $13,500,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $74,950,000
Year 17 : $37,600,000
Year 18 : $13,500,000
Year 19 : $0

Farm Players Salaries
Bobby Brink	$900,000 (3)
Brent Gates	$750,000 (1)
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)
Adam Clendening	$150,000 (3)
Andrei Svetlakov	$150,000 (3)
Andreas Soderberg	$130,000 (2)
Griffin Reinhart	$130,000 (1)
Ian McCoshen	$130,000 (1)
Gerald Mayhew	$130,000 (1)
Kalle Kossila	$120,000 (3)
Tim Wahlgren	$120,000 (3)
Adam Samuelsson	$100,000 (3)
Ian Mitchell	$90,000 (2)
Cal O'Reilly	$80,000 (1)
Servac Petrovsky	$75,000 (3)
Benjamin Baumgartner	$75,000 (3)
Kirill Ustimenko	$75,000 (2)
Ruslan Gazizov	$75,000 (2)
Brandon Lisowsky (Out of Payroll)	$75,000 (2)
Daniel Kurovsky	$75,000 (1)
Pavel Koltygin	$75,000 (1)
Filip Berglund	$75,000 (1)
Marcus Davidsson	$75,000 (1)
Tobias Eder	$70,000 (1)
Kyle Beach	$70,000 (1)
Niklas Lundstrom	$65,000 (1)
Total Farm Players	30
Salary Commitment
Year 16 : $4,820,000
Year 17 : $2,105,000
Year 18 : $1,290,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,820,000
Year 17 : $2,105,000
Year 18 : $1,290,000
Year 19 : $0

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - $85 - 7 573 - 94,66%
Level 2:	6000 - $50 - 5 571 - 92,86%
Level 3:	2000 - $21 - 2 000 - 100,00%
Level 4:	4000 - $14 - 4 000 - 100,00%
Luxury :	1000 - $175 - 840 - 83,98%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $28 - 1 942 - 97,11%
Farm Level 2:	1000 - $11 - 985 - 98,54%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	19 984 - 95,16%
Average Income per Game	$1,696,848
Year to Date Revenue	$62,783,367
Farm
Home Games Left	3
Average Attendance - %	2 928 - 97,59%
Average Income per Game	$97,180
Year to Date Revenue	$3,692,850
Expense
Pro Players Total Salaries	$76,450,000
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	$70,064,045
Farm Year To Date Expenses	$3,496,890
Pro Salary Cap To Date	$69,609,986
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,787,391
Farm Estimated Season Revenue	$291,541
Pro Remaining Season Days	17
Pro Expenses Per Days	$415,946
Pro Estimated Expenses	$7,071,082
Farm Remaining Season Days	17
Farm Expenses Per Days	$21,568
Farm Estimated Expenses	$366,656
Estimated Season Expenses	$7,437,738
Season Salary Cap	$76,450,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,550,000
Estimate Over Minimum Salary Cap of $0	$76,450,000
Current Bank Account	$9,100,697
Projected Bank Account	$8,741,891

Pro Players Salaries
Zach Parise	$8,150,000 (1)
Ivan Provorov	$8,000,000 (5)
Sean Bergenheim	$7,500,000 (2)
Sean Couturier	$7,500,000 (2)
Yanni Gourde	$7,000,000 (1)
Dougie Hamilton	$6,750,000 (3)
Tristan Jarry	$6,000,000 (3)
Michael Matheson	$6,000,000 (3)
Jussi Jokinen	$5,550,000 (1)
Jared McCann	$5,000,000 (1)
Brayden McNabb	$900,000 (1)
Sean Durzi	$900,000 (1)
Ilya Samsonov	$900,000 (1)
Nick Bjugstad	$900,000 (1)
Nick Foligno	$900,000 (1)
Jesperi Kotkaniemi	$900,000 (2)
Kirby Dach	$900,000 (2)
Cam Atkinson	$900,000 (1)
Nick Jensen	$900,000 (1)
Owen Tippett	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $76,450,000
Year 17 : $44,450,000
Year 18 : $26,750,000
Year 19 : $8,000,000
Salary Average Commitment
Year 16 : $78,000,000
Year 17 : $44,450,000
Year 18 : $26,750,000
Year 19 : $8,000,000
Salary Cap with 1 Way Contract
Year 16 : $76,450,000
Year 17 : $44,450,000
Year 18 : $26,750,000
Year 19 : $8,000,000

Farm Players Salaries
Michael Hutchinson	$250,000 (3)
Connor Brown	$200,000 (1)
Reese Johnson	$200,000 (1)
Chris Tierney	$200,000 (1)
Chris Bigras	$200,000 (3)
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)
Jakob Lilja	$130,000 (1)
Rocco Grimaldi	$130,000 (2)
Michael Sgarbossa	$130,000 (2)
Glenn Gawdin	$130,000 (2)
Jyrki Jokipakka	$125,000 (1)
Eric Florchuk	$120,000 (2)
Tyler Beskorowany	$120,000 (2)
Jhonas Enroth	$120,000 (1)
Boris Katchouk	$90,000 (1)
Kevin Bahl	$90,000 (3)
Nikolai Glukhov	$90,000 (1)
Antti Suomela	$90,000 (1)
Dakota Mermis	$90,000 (1)
Brian Ferlin	$90,000 (1)
Kevin Roy	$80,000 (1)
Brandon Gignac	$75,000 (1)
Filip Kral	$75,000 (2)
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 : $1,440,000
Year 18 : $540,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,890,000
Year 17 : $1,440,000
Year 18 : $540,000
Year 19 : $0

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - $70 - 7 761 - 97,01%
Level 2:	6000 - $40 - 5 787 - 96,44%
Level 3:	3000 - $18 - 2 663 - 88,78%
Level 4:	5000 - $12 - 4 548 - 90,96%
Luxury :	1500 - $85 - 1 196 - 79,73%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $35 - 1 380 - 69,01%
Farm Level 2:	1000 - $15 - 693 - 69,30%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	21 955 - 93,42%
Average Income per Game	$1,453,992
Year to Date Revenue	$53,797,696
Farm
Home Games Left	2
Average Attendance - %	2 073 - 69,10%
Average Income per Game	$100,140
Year to Date Revenue	$3,905,463
Expense
Pro Players Total Salaries	$77,900,000
Farm Players Total Salaries	$7,935,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,837,272
Farm Year To Date Expenses	$4,581,226
Pro Salary Cap To Date	$69,383,274
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,815,967
Farm Estimated Season Revenue	$200,280
Pro Remaining Season Days	17
Pro Expenses Per Days	$423,784
Pro Estimated Expenses	$7,204,328
Farm Remaining Season Days	17
Farm Expenses Per Days	$43,432
Farm Estimated Expenses	$738,344
Estimated Season Expenses	$7,942,672
Season Salary Cap	$77,900,000
Estimate Under Maximum Salary Cap of $78,000,000	$100,000
Estimate Over Minimum Salary Cap of $0	$77,900,000
Current Bank Account	($7,357,286)
Projected Bank Account	($9,283,711)

Pro Players Salaries
Nathan MacKinnon	$10,500,000 (4)
Carey Price	$9,250,000 (1)
Alexander Ovechkin	$9,000,000 (1)
Elias Pettersson	$8,000,000 (1)
Cale Makar	$6,650,000 (1)
Joel Eriksson Ek	$6,000,000 (1)
Noah Hanifin	$5,400,000 (2)
Chandler Stephenson	$4,500,000 (2)
Blake Coleman	$4,000,000 (2)
Nicolas Roy	$3,000,000 (1)
Jakob Silfverberg	$2,500,000 (1)
Markus Hannikainen	$2,000,000 (1)
Thomas Harley	$900,000 (3)
Brenden Dillon	$900,000 (1)
Cam Fowler	$900,000 (1)
Nic Dowd	$900,000 (1)
Juuso Valimaki	$900,000 (2)
Jack Mcbain	$900,000 (2)
Semyon Varlamov	$900,000 (1)
Daniel Carr	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $77,900,000
Year 17 : $27,100,000
Year 18 : $11,400,000
Year 19 : $10,500,000
Salary Average Commitment
Year 16 : $76,400,000
Year 17 : $25,100,000
Year 18 : $11,400,000
Year 19 : $10,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,900,000
Year 17 : $27,100,000
Year 18 : $11,400,000
Year 19 : $10,500,000

Farm Players Salaries
Travis Boyd	$1,800,000 (1)
Andrew Desjardins	$1,100,000 (2)
David Desharnais	$900,000 (1)
Jordan Szwarz	$800,000 (1)
Sergey Tolchinsky	$200,000 (2)
Jacob Peterson	$170,000 (1)
Tomas Nosek	$170,000 (2)
Steven Lorentz	$170,000 (1)
Sebastian Aho (DEF)	$170,000 (1)
Lukas Sedlak	$170,000 (2)
Malcolm Subban	$160,000 (1)
Victor Antipin	$150,000 (3)
Tyler Cuma	$125,000 (1)
Linden Vey	$125,000 (2)
Matt Bartkowski	$125,000 (1)
Seth Griffith	$110,000 (2)
Michal Repik	$110,000 (2)
Teemu Pulkkinen	$110,000 (2)
Dan Sexton	$110,000 (2)
Jaroslav Janus	$105,000 (2)
Alexis Binner	$100,000 (2)
Mark Katic	$100,000 (2)
Danick Paquette	$100,000 (2)
Victor Mete	$90,000 (1)
Jordan Schroeder	$90,000 (1)
Sam Malinski	$90,000 (1)
Kaedan Korczak	$90,000 (3)
Joseph Veleno	$90,000 (2)
Kevin Gravel	$80,000 (1)
Nico Gross	$75,000 (3)
Keenan Suthers	$75,000 (1)
Brent Moran	$75,000 (1)
Total Farm Players	32
Salary Commitment
Year 16 : $7,935,000
Year 17 : $2,025,000
Year 18 : $315,000
Year 19 : $0
Salary Average Commitment
Year 16 : $7,935,000
Year 17 : $2,025,000
Year 18 : $315,000
Year 19 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - $90 - 7 469 - 93,36%
Level 2:	6000 - $60 - 4 290 - 71,51%
Level 3:	3000 - $40 - 1 658 - 55,28%
Level 4:	4000 - $30 - 2 674 - 66,85%
Luxury :	1500 - $170 - 845 - 56,35%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - $40 - 1 339 - 66,95%
Farm Level 2:	1000 - $25 - 513 - 51,28%
Farm Total Capacity :	3000
Income
Home Games Left	2
Average Attendance - %	16 937 - 75,28%
Average Income per Game	$1,772,392
Year to Date Revenue	$69,123,304
Farm
Home Games Left	3
Average Attendance - %	1 852 - 61,72%
Average Income per Game	$98,901
Year to Date Revenue	$3,758,242
Expense
Pro Players Total Salaries	$75,415,000
Farm Players Total Salaries	$4,767,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$68,127,775
Farm Year To Date Expenses	$4,402,582
Pro Salary Cap To Date	$67,673,789
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$3,544,785
Farm Estimated Season Revenue	$296,703
Pro Remaining Season Days	17
Pro Expenses Per Days	$410,351
Pro Estimated Expenses	$6,975,967
Farm Remaining Season Days	17
Farm Expenses Per Days	$26,311
Farm Estimated Expenses	$447,287
Estimated Season Expenses	$7,423,254
Season Salary Cap	$75,415,000
Estimate Under Maximum Salary Cap of $78,000,000	$2,585,000
Estimate Over Minimum Salary Cap of $0	$75,415,000
Current Bank Account	$58,253,621
Projected Bank Account	$54,671,855

Pro Players Salaries
Evander Kane	$8,500,000 (5)
Sergei Bobrovsky	$7,000,000 (1)
Kyle Turris	$7,000,000 (2)
Ryan Strome	$7,000,000 (2)
Mattias Ekholm	$6,265,000 (3)
Alexander Semin	$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)
Alex Iafallo	$900,000 (1)
Brayden Pachal	$900,000 (3)
Logan Stanley	$900,000 (1)
Jake Bean (Out of Payroll)	$900,000 (1)
Juuso Parssinen	$900,000 (1)
Sean Kuraly	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $76,315,000
Year 17 : $50,440,000
Year 18 : $18,165,000
Year 19 : $8,500,000
Salary Average Commitment
Year 16 : $72,815,000
Year 17 : $46,940,000
Year 18 : $14,665,000
Year 19 : $5,000,000
Salary Cap with 1 Way Contract
Year 16 : $76,315,000
Year 17 : $50,440,000
Year 18 : $18,165,000
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)
Matt Puempel	$137,500 (3)
Carter Rowney	$132,500 (2)
Peter Holland	$130,000 (3)
Marcus Sorensen	$130,000 (3)
Luke Adam	$130,000 (1)
Lucas Lessio	$115,000 (2)
Sergey Kalinin	$115,000 (3)
Jakub Jerabek	$115,000 (2)
Tyler Wotherspoon	$110,000 (2)
Mark Borowiecki	$110,000 (2)
Daniel Audette	$110,000 (1)
Jack Rathbone	$90,000 (2)
Benoit-Olivier Groulx	$90,000 (3)
Kole Lind	$75,000 (2)
Grigori Denisenko	$75,000 (3)
Edwin Minney	$50,000 (1)
Total Farm Players	33
Salary Commitment
Year 16 : $4,767,500
Year 17 : $3,852,500
Year 18 : $2,117,500
Year 19 : $0
Salary Average Commitment
Year 16 : $4,767,500
Year 17 : $3,852,500
Year 18 : $2,117,500
Year 19 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - $92 - 6 153 - 76,92%
Level 2:	6000 - $57 - 5 384 - 89,73%
Level 3:	3000 - $26 - 2 443 - 81,45%
Level 4:	5000 - $21 - 4 208 - 84,17%
Luxury :	1500 - $133 - 1 079 - 71,94%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $38 - 1 407 - 70,35%
Farm Level 2:	1000 - $17 - 755 - 75,46%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	19 268 - 81,99%
Average Income per Game	$1,699,573
Year to Date Revenue	$64,583,761
Farm
Home Games Left	3
Average Attendance - %	2 162 - 72,05%
Average Income per Game	$98,780
Year to Date Revenue	$3,753,647
Expense
Pro Players Total Salaries	$72,650,000
Farm Players Total Salaries	$5,750,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$65,295,680
Farm Year To Date Expenses	$3,200,677
Pro Salary Cap To Date	$64,841,615
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,098,718
Farm Estimated Season Revenue	$296,341
Pro Remaining Season Days	17
Pro Expenses Per Days	$395,405
Pro Estimated Expenses	$6,721,885
Farm Remaining Season Days	17
Farm Expenses Per Days	$31,622
Farm Estimated Expenses	$537,574
Estimated Season Expenses	$7,259,459
Season Salary Cap	$72,650,000
Estimate Under Maximum Salary Cap of $78,000,000	$5,350,000
Estimate Over Minimum Salary Cap of $0	$72,650,000
Current Bank Account	$8,137,469
Projected Bank Account	$6,273,069

Pro Players Salaries
Jack Eichel	$9,650,000 (2)
Jamie Benn	$9,500,000 (1)
Darnell Nurse	$7,000,000 (4)
Brayden Schenn	$6,500,000 (3)
Adam Larsson	$6,500,000 (2)
Jonathan Drouin	$6,500,000 (3)
Alexander Radulov	$6,000,000 (2)
Mackenzie Blackwood	$6,000,000 (2)
Ty Rattie (Out of Payroll)	$4,500,000 (1)
Carson Soucy	$4,000,000 (2)
Calvin Pickard	$2,500,000 (2)
Victor Rask	$1,300,000 (1)
Nick Holden	$900,000 (1)
Connor Murphy	$900,000 (1)
Isac Lundestrom	$900,000 (3)
Morgan Geekie	$900,000 (3)
Valtteri Puustinen	$900,000 (1)
Kaiden Guhle	$900,000 (3)
Shane Pinto	$900,000 (3)
Jason Zucker	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $77,150,000
Year 17 : $58,250,000
Year 18 : $23,600,000
Year 19 : $7,000,000
Salary Average Commitment
Year 16 : $76,400,000
Year 17 : $57,600,000
Year 18 : $23,600,000
Year 19 : $7,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,150,000
Year 17 : $58,250,000
Year 18 : $23,600,000
Year 19 : $7,000,000

Farm Players Salaries
Nicolas Aube-Kubel	$1,300,000 (1)
Marko Dano	$1,250,000 (1)
Peter Cehlarik	$1,100,000 (1)
Casey DeSmith	$180,000 (1)
Matt Donovan	$100,000 (1)
Shawn Lalonde	$100,000 (1)
Nicolas Kerdiles	$100,000 (1)
Joachim Nermark	$100,000 (1)
Mikael Wikstrand	$100,000 (1)
Austen Brassard (Out of Payroll)	$90,000 (1)
Luke Philp	$90,000 (1)
Keaton Ellerby	$90,000 (1)
TJ Brennan	$80,000 (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)
Maxime Lajoie	$75,000 (2)
Brandon Halverson	$75,000 (1)
Linus Lindstrom	$75,000 (2)
Josh Brook	$75,000 (2)
Jack Kopacka	$75,000 (2)
Eemeli Rasanen	$75,000 (2)
Grant Mismash	$75,000 (2)
Juuso Ikonen	$70,000 (3)
Samuel Kurker	$70,000 (2)
Jake Paterson	$50,000 (2)
Sebastian Collberg	$50,000 (2)
Total Farm Players	29
Salary Commitment
Year 16 : $5,840,000
Year 17 : $765,000
Year 18 : $145,000
Year 19 : $0
Salary Average Commitment
Year 16 : $5,840,000
Year 17 : $765,000
Year 18 : $145,000
Year 19 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - $75 - 7 718 - 96,48%
Level 2:	6000 - $55 - 5 496 - 91,60%
Level 3:	3000 - $35 - 1 879 - 62,64%
Level 4:	5000 - $15 - 4 460 - 89,20%
Luxury :	1000 - $100 - 1 000 - 100,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $15 - 1 999 - 99,94%
Farm Level 2:	1000 - $9 - 999 - 99,85%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	20 554 - 89,36%
Average Income per Game	$1,617,378
Year to Date Revenue	$59,842,993
Farm
Home Games Left	3
Average Attendance - %	2 997 - 99,91%
Average Income per Game	$58,066
Year to Date Revenue	$2,206,490
Expense
Pro Players Total Salaries	$77,850,000
Farm Players Total Salaries	$4,525,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$70,368,710
Farm Year To Date Expenses	$3,227,443
Pro Salary Cap To Date	$69,914,623
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,469,513
Farm Estimated Season Revenue	$174,197
Pro Remaining Season Days	17
Pro Expenses Per Days	$423,514
Pro Estimated Expenses	$7,199,738
Farm Remaining Season Days	17
Farm Expenses Per Days	$25,000
Farm Estimated Expenses	$425,000
Estimated Season Expenses	$7,624,738
Season Salary Cap	$77,850,000
Estimate Under Maximum Salary Cap of $78,000,000	$150,000
Estimate Over Minimum Salary Cap of $0	$77,850,000
Current Bank Account	$19,783,703
Projected Bank Account	$18,802,675

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)
Nick Suzuki	$6,500,000 (2)
Zach Boychuk	$6,500,000 (1)
Tyler Toffoli	$6,000,000 (2)
Nicolas Hague	$4,500,000 (3)
Caleb Jones	$3,000,000 (1)
Trevor Moore	$2,500,000 (2)
Johnathan Kovacevic	$900,000 (1)
Kyle Capobianco	$900,000 (1)
Andrew Peeke	$900,000 (1)
Dawson Mercer	$900,000 (1)
Joel Hofer	$900,000 (3)
Philipp Kurashev	$900,000 (1)
Wyatt Johnston	$900,000 (3)
Casey Cizikas	$900,000 (1)
Roby Jarventie	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 16 : $77,850,000
Year 17 : $53,300,000
Year 18 : $22,300,000
Year 19 : $7,000,000
Salary Average Commitment
Year 16 : $74,750,000
Year 17 : $50,600,000
Year 18 : $21,300,000
Year 19 : $6,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,850,000
Year 17 : $53,300,000
Year 18 : $22,300,000
Year 19 : $7,000,000

Farm Players Salaries
Albin Grewe	$750,000 (2)
Dmitry Zavgorodniy	$750,000 (1)
Maxim Letunov	$170,000 (1)
Mark Friedman	$170,000 (1)
Jesper Pettersson	$170,000 (1)
Xavier Simoneau	$150,000 (1)
Adam Erne (Out of Payroll)	$130,000 (2)
Brendan Gaunce	$130,000 (1)
Marcus Hogberg	$130,000 (1)
Alexander Dergachyov	$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)
Brandon Whitney	$90,000 (1)
Alexander Alexeyev	$90,000 (3)
Oliver Okuliar	$90,000 (2)
Simon Fernholm	$90,000 (1)
Morgan Barron	$90,000 (2)
Jordan Harris	$90,000 (2)
Aapeli Rasanen	$75,000 (1)
Reilly Walsh	$75,000 (2)
Francesco Lapenna	$75,000 (1)
Dylan Sadowy	$70,000 (1)
Brad Morrison	$70,000 (2)
Robin Kovacs	$60,000 (1)
Total Farm Players	31
Salary Commitment
Year 16 : $4,655,000
Year 17 : $1,180,000
Year 18 : $90,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,655,000
Year 17 : $1,180,000
Year 18 : $90,000
Year 19 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - $100 - 5 739 - 81,99%
Level 2:	5000 - $60 - 4 394 - 87,89%
Level 3:	2000 - $35 - 1 891 - 94,55%
Level 4:	4000 - $20 - 3 994 - 99,85%
Luxury :	1000 - $200 - 730 - 73,03%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $35 - 1 550 - 77,52%
Farm Level 2:	1000 - $15 - 959 - 95,93%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	16 749 - 88,15%
Average Income per Game	$1,643,328
Year to Date Revenue	$62,446,456
Farm
Home Games Left	3
Average Attendance - %	2 510 - 83,66%
Average Income per Game	$102,291
Year to Date Revenue	$3,887,061
Expense
Pro Players Total Salaries	$71,800,000
Farm Players Total Salaries	$2,720,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$66,845,675
Farm Year To Date Expenses	$2,780,112
Pro Salary Cap To Date	$66,391,578
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,929,983
Farm Estimated Season Revenue	$306,873
Pro Remaining Season Days	17
Pro Expenses Per Days	$390,811
Pro Estimated Expenses	$6,643,787
Farm Remaining Season Days	17
Farm Expenses Per Days	$15,243
Farm Estimated Expenses	$259,131
Estimated Season Expenses	$6,902,918
Season Salary Cap	$71,800,000
Estimate Under Maximum Salary Cap of $78,000,000	$6,200,000
Estimate Over Minimum Salary Cap of $0	$71,800,000
Current Bank Account	$42,676,936
Projected Bank Account	$41,010,874

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 (Out of Payroll)	$3,500,000 (1)
Jason Dickinson	$3,000,000 (1)
Kevin Lankinen	$3,000,000 (1)
Mark Jankowski	$2,000,000 (1)
Mirco Mueller	$1,800,000 (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	21
Salary Commitment
Year 16 : $75,300,000
Year 17 : $36,000,000
Year 18 : $13,900,000
Year 19 : $6,500,000
Salary Average Commitment
Year 16 : $72,450,000
Year 17 : $33,150,000
Year 18 : $13,400,000
Year 19 : $6,500,000
Salary Cap with 1 Way Contract
Year 16 : $75,300,000
Year 17 : $36,000,000
Year 18 : $13,900,000
Year 19 : $6,500,000

Farm Players Salaries
Scott Harrington	$175,000 (2)
Jeremy Smith	$135,000 (2)
Alexander Petrovic (Out of Payroll)	$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)
Dalton Smith	$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)
David Warsofsky	$100,000 (2)
Sergey Zborovskiy	$90,000 (2)
Emile Poirier	$90,000 (2)
Walteri Merela	$90,000 (1)
Ryan Poehling	$90,000 (2)
Miles Gendron	$80,000 (1)
Artem Artemov	$80,000 (2)
Ivan Lodnia	$75,000 (3)
Dylan Ferguson	$75,000 (3)
Matt Filipe	$75,000 (1)
Kasper Bjorkqvist	$75,000 (1)
Matej Stransky	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 16 : $2,850,000
Year 17 : $1,930,000
Year 18 : $390,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,840,000
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 - $85 - 7 435 - 92,94%
Level 2:	5000 - $60 - 4 368 - 87,36%
Level 3:	2000 - $40 - 1 806 - 90,30%
Level 4:	4000 - $25 - 3 535 - 88,38%
Luxury :	1000 - $180 - 835 - 83,46%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $30 - 1 787 - 89,34%
Farm Level 2:	1000 - $15 - 963 - 96,31%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 979 - 89,90%
Average Income per Game	$1,676,484
Year to Date Revenue	$63,706,389
Farm
Home Games Left	3
Average Attendance - %	2 750 - 91,66%
Average Income per Game	$105,726
Year to Date Revenue	$4,017,600
Expense
Pro Players Total Salaries	$77,850,000
Farm Players Total Salaries	$4,955,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$68,625,937
Farm Year To Date Expenses	$3,114,037
Pro Salary Cap To Date	$68,171,883
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,029,452
Farm Estimated Season Revenue	$317,179
Pro Remaining Season Days	17
Pro Expenses Per Days	$423,514
Pro Estimated Expenses	$7,199,738
Farm Remaining Season Days	17
Farm Expenses Per Days	$27,324
Farm Estimated Expenses	$464,508
Estimated Season Expenses	$7,664,246
Season Salary Cap	$77,850,000
Estimate Under Maximum Salary Cap of $78,000,000	$150,000
Estimate Over Minimum Salary Cap of $0	$77,850,000
Current Bank Account	($4,281,032)
Projected Bank Account	($6,598,647)

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)
Jamieson Oleksiak	$5,500,000 (3)
Anthony Beauvillier	$5,500,000 (1)
Alex Galchenyuk	$5,000,000 (2)
Danton Heinen	$5,000,000 (2)
Oliver Bjorkstrand	$4,500,000 (1)
Philippe Myers	$4,000,000 (2)
Seth Jones	$3,500,000 (1)
Erik Brannstrom	$2,500,000 (1)
Dominik Kubalik	$2,500,000 (1)
Sam Bennett	$2,000,000 (1)
Kyle Palmieri	$900,000 (1)
Cody Glass	$900,000 (2)
Braden Schneider	$900,000 (2)
Anton Lundell	$900,000 (1)
Jakub Skarek	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 16 : $77,850,000
Year 17 : $48,550,000
Year 18 : $32,750,000
Year 19 : $12,500,000
Salary Average Commitment
Year 16 : $75,250,000
Year 17 : $46,200,000
Year 18 : $30,400,000
Year 19 : $12,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,850,000
Year 17 : $48,550,000
Year 18 : $32,750,000
Year 19 : $12,500,000

Farm Players Salaries
Nathan Beaulieu	$1,700,000 (2)
Chris Driedger	$300,000 (4)
Ryan Reaves	$250,000 (2)
Denis Gurianov	$180,000 (1)
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 : $4,955,000
Year 17 : $2,165,000
Year 18 : $770,000
Year 19 : $300,000
Salary Average Commitment
Year 16 : $4,955,000
Year 17 : $2,165,000
Year 18 : $770,000
Year 19 : $300,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - $80 - 7 566 - 94,57%
Level 2:	5000 - $55 - 4 993 - 99,87%
Level 3:	2000 - $45 - 1 460 - 73,02%
Level 4:	4000 - $30 - 2 675 - 66,88%
Luxury :	1000 - $150 - 999 - 99,88%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 512 - 75,62%
Farm Level 2:	1000 - $15 - 944 - 94,44%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 693 - 88,47%
Average Income per Game	$1,709,974
Year to Date Revenue	$64,979,015
Farm
Home Games Left	3
Average Attendance - %	2 457 - 81,89%
Average Income per Game	$99,982
Year to Date Revenue	$3,799,321
Expense
Pro Players Total Salaries	$77,400,000
Farm Players Total Salaries	$2,670,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$70,468,691
Farm Year To Date Expenses	$2,786,783
Pro Salary Cap To Date	$70,014,619
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,129,922
Farm Estimated Season Revenue	$299,946
Pro Remaining Season Days	17
Pro Expenses Per Days	$421,081
Pro Estimated Expenses	$7,158,377
Farm Remaining Season Days	17
Farm Expenses Per Days	$14,973
Farm Estimated Expenses	$254,541
Estimated Season Expenses	$7,412,918
Season Salary Cap	$77,400,000
Estimate Under Maximum Salary Cap of $78,000,000	$600,000
Estimate Over Minimum Salary Cap of $0	$77,400,000
Current Bank Account	$18,021,074
Projected Bank Account	$16,038,024

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)
Travis Dermott	$4,000,000 (1)
Cedric Paquette	$3,500,000 (1)
Ryan Lindgren	$3,000,000 (1)
Andreas Johnsson	$3,000,000 (2)
Alexandre Carrier	$3,000,000 (1)
Nick Paul	$2,500,000 (1)
Lukas Dostal	$900,000 (2)
Anton Slepyshev	$900,000 (1)
Klim Kostin	$900,000 (2)
Alexander Romanov	$900,000 (2)
Joakim Nordstrom	$900,000 (1)
Cameron Morrison	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,400,000
Year 17 : $52,950,000
Year 18 : $19,500,000
Year 19 : $6,500,000
Salary Average Commitment
Year 16 : $74,900,000
Year 17 : $50,450,000
Year 18 : $17,000,000
Year 19 : $6,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,400,000
Year 17 : $52,950,000
Year 18 : $19,500,000
Year 19 : $6,500,000

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

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - $90 - 6 968 - 99,55%
Level 2:	5000 - $65 - 4 027 - 80,54%
Level 3:	2000 - $30 - 2 000 - 100,00%
Level 4:	4000 - $20 - 3 982 - 99,55%
Luxury :	1000 - $175 - 831 - 83,14%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $35 - 1 542 - 77,10%
Farm Level 2:	1000 - $15 - 970 - 96,99%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 809 - 93,73%
Average Income per Game	$1,707,770
Year to Date Revenue	$64,895,247
Farm
Home Games Left	3
Average Attendance - %	2 512 - 83,73%
Average Income per Game	$102,089
Year to Date Revenue	$3,879,397
Expense
Pro Players Total Salaries	$76,050,000
Farm Players Total Salaries	$6,135,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,695,393
Farm Year To Date Expenses	$3,350,814
Pro Salary Cap To Date	$69,241,331
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,123,309
Farm Estimated Season Revenue	$306,268
Pro Remaining Season Days	17
Pro Expenses Per Days	$413,784
Pro Estimated Expenses	$7,034,328
Farm Remaining Season Days	17
Farm Expenses Per Days	$33,703
Farm Estimated Expenses	$572,951
Estimated Season Expenses	$7,607,279
Season Salary Cap	$76,050,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,950,000
Estimate Over Minimum Salary Cap of $0	$76,050,000
Current Bank Account	$12,515,653
Projected Bank Account	$10,337,951

Pro Players Salaries
Nikita Kucherov	$10,000,000 (5)
Nicklas Backstrom	$9,500,000 (1)
Erik Karlsson	$9,500,000 (3)
Mika Zibanejad	$7,000,000 (2)
Ryan Pulock	$6,750,000 (5)
Joshua Morrissey	$6,750,000 (4)
Linus Ullmark	$5,850,000 (2)
Kevin Fiala	$4,500,000 (1)
Erik Gustafsson	$4,500,000 (4)
Tyler Motte	$2,500,000 (1)
Colton Sissons	$2,000,000 (1)
Andreas Athanasiou	$900,000 (1)
Kasperi Kapanen	$900,000 (1)
Jesse Puljujarvi	$900,000 (1)
Jake Allen	$900,000 (1)
Lucas Raymond	$900,000 (1)
Cameron York (Out of Payroll)	$900,000 (3)
Seth Jarvis	$900,000 (3)
Kevin Hayes	$900,000 (1)
Ben Chiarot	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $76,950,000
Year 17 : $52,150,000
Year 18 : $39,300,000
Year 19 : $28,000,000
Salary Average Commitment
Year 16 : $72,750,000
Year 17 : $47,950,000
Year 18 : $35,100,000
Year 19 : $24,800,000
Salary Cap with 1 Way Contract
Year 16 : $76,950,000
Year 17 : $52,150,000
Year 18 : $39,300,000
Year 19 : $28,000,000

Farm Players Salaries
Zack Kassian	$1,500,000 (1)
Phillip Digiuseppe	$1,300,000 (2)
Jordan Oesterle	$200,000 (3)
Kevin Rooney	$200,000 (3)
Brad Malone	$170,000 (1)
Arttu Ruotsalainen	$150,000 (2)
Noah Juulsen	$150,000 (3)
Vinnie Hinostroza	$150,000 (3)
Linus Soderstrom	$150,000 (3)
Eric Gelinas	$125,000 (1)
Justin Bailey	$120,000 (3)
Eric Cornel	$120,000 (2)
Nikolai Prokhorkin	$120,000 (2)
Wiley Sherman	$120,000 (3)
Zane McIntyre	$100,000 (2)
Damien Brunner	$100,000 (1)
Conor Timmins	$90,000 (2)
Ty Emberson	$90,000 (3)
Ludwig Bystrom	$90,000 (1)
Edward Pasquale	$90,000 (1)
Nils Hoglander	$90,000 (3)
Adam Ruzicka	$90,000 (2)
Daniel Muzito-Bagenda	$90,000 (2)
Markus Niemelainen	$90,000 (1)
Marc-Olivier Roy	$80,000 (2)
Conner Bleackley	$80,000 (2)
Zack Mitchell	$80,000 (1)
Zach Gallant	$80,000 (3)
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	33
Salary Commitment
Year 16 : $6,135,000
Year 17 : $2,570,000
Year 18 : $1,350,000
Year 19 : $0
Salary Average Commitment
Year 16 : $6,135,000
Year 17 : $2,570,000
Year 18 : $1,350,000
Year 19 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - $96 - 5 861 - 73,26%
Level 2:	6000 - $66 - 3 950 - 65,84%
Level 3:	3000 - $39 - 1 669 - 55,64%
Level 4:	4000 - $27 - 2 974 - 74,34%
Luxury :	1000 - $186 - 771 - 77,11%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $36 - 1 517 - 75,84%
Farm Level 2:	1000 - $17 - 760 - 75,96%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	15 225 - 69,21%
Average Income per Game	$1,617,344
Year to Date Revenue	$61,459,083
Farm
Home Games Left	3
Average Attendance - %	2 276 - 75,88%
Average Income per Game	$100,603
Year to Date Revenue	$3,822,909
Expense
Pro Players Total Salaries	$73,600,000
Farm Players Total Salaries	$7,305,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$70,162,111
Farm Year To Date Expenses	$3,933,076
Pro Salary Cap To Date	$69,708,131
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,852,033
Farm Estimated Season Revenue	$301,809
Pro Remaining Season Days	17
Pro Expenses Per Days	$400,541
Pro Estimated Expenses	$6,809,197
Farm Remaining Season Days	17
Farm Expenses Per Days	$40,027
Farm Estimated Expenses	$680,459
Estimated Season Expenses	$7,489,656
Season Salary Cap	$73,600,000
Estimate Under Maximum Salary Cap of $78,000,000	$4,400,000
Estimate Over Minimum Salary Cap of $0	$73,600,000
Current Bank Account	$31,830,887
Projected Bank Account	$29,495,073

Pro Players Salaries
Tyler Seguin	$9,500,000 (2)
Mikael Granlund	$7,000,000 (1)
Jean Gabriel Pageau	$6,500,000 (3)
Marc Staal	$6,000,000 (1)
Zach Werenski	$6,000,000 (3)
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 (Out of Payroll)	$2,500,000 (2)
Ryan Macinnis	$1,800,000 (2)
Christian Jaros	$1,700,000 (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	21
Salary Commitment
Year 16 : $76,100,000
Year 17 : $40,700,000
Year 18 : $12,500,000
Year 19 : $0
Salary Average Commitment
Year 16 : $74,250,000
Year 17 : $39,200,000
Year 18 : $11,500,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $76,100,000
Year 17 : $40,700,000
Year 18 : $12,500,000
Year 19 : $0

Farm Players Salaries
Matt Benning	$2,000,000 (1)
Michael Bunting	$1,800,000 (1)
Markus Nutivaara	$350,000 (1)
Carl Grundstrom	$200,000 (2)
Alan Quine	$200,000 (1)
Rasmus Asplund	$200,000 (2)
Calvin Petersen	$200,000 (3)
Adam Gaudette	$180,000 (1)
Joe Morrow	$165,000 (2)
Oliver Kylington	$130,000 (2)
Austin Strand	$130,000 (2)
Samuel Morin (Out of Payroll)	$130,000 (2)
Jake Walman	$110,000 (1)
Julian Melchiori	$100,000 (2)
Criss de peewee	$100,000 (1)
Liam O'Brien	$100,000 (1)
Yannick Veilleux	$100,000 (2)
Andrew Welinski	$90,000 (1)
Alex Belzile	$90,000 (2)
Chris Brown	$85,000 (2)
Fredrik Forsberg	$80,000 (1)
Laurent Brossoit	$80,000 (1)
Brandon Mcmillan	$80,000 (1)
Tye McGinn	$80,000 (1)
Sergey Andronov	$80,000 (1)
Tanner Fritz	$80,000 (1)
Kristopher Foucault	$80,000 (1)
Adam Ginning	$75,000 (3)
Eetu Tuulola	$75,000 (1)
Maksim Sushko	$75,000 (1)
Charlie Lindgren	$70,000 (2)
Joseph Cecconi	$70,000 (2)
Joni Tuulola	$50,000 (1)
Total Farm Players	33
Salary Commitment
Year 16 : $7,435,000
Year 17 : $1,745,000
Year 18 : $275,000
Year 19 : $0
Salary Average Commitment
Year 16 : $7,435,000
Year 17 : $1,745,000
Year 18 : $275,000
Year 19 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - $88 - 7 354 - 91,92%
Level 2:	5000 - $55 - 4 977 - 99,54%
Level 3:	2000 - $33 - 2 000 - 100,00%
Level 4:	4000 - $18 - 3 984 - 99,61%
Luxury :	1000 - $185 - 771 - 77,08%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 499 - 74,95%
Farm Level 2:	1000 - $15 - 944 - 94,44%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	19 086 - 95,43%
Average Income per Game	$1,747,003
Year to Date Revenue	$66,386,115
Farm
Home Games Left	3
Average Attendance - %	2 443 - 81,44%
Average Income per Game	$99,278
Year to Date Revenue	$3,772,571
Expense
Pro Players Total Salaries	$74,300,000
Farm Players Total Salaries	$2,995,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$67,949,713
Farm Year To Date Expenses	$2,326,789
Pro Salary Cap To Date	$67,495,649
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,241,009
Farm Estimated Season Revenue	$297,835
Pro Remaining Season Days	17
Pro Expenses Per Days	$404,324
Pro Estimated Expenses	$6,873,508
Farm Remaining Season Days	17
Farm Expenses Per Days	$16,730
Farm Estimated Expenses	$284,410
Estimated Season Expenses	$7,157,918
Season Salary Cap	$74,300,000
Estimate Under Maximum Salary Cap of $78,000,000	$3,700,000
Estimate Over Minimum Salary Cap of $0	$74,300,000
Current Bank Account	$26,619,054
Projected Bank Account	$24,999,980

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)
Nail Yakupov	$5,500,000 (1)
Anthony DeAngelo	$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)
Marc McLaughlin	$1,500,000 (2)
Gabriel Vilardi	$900,000 (2)
Filip Gustavsson	$900,000 (2)
Alexey Toropchenko	$900,000 (1)
K'andre Miller	$900,000 (1)
Trevor Zegras	$900,000 (1)
Mike Reilly	$900,000 (1)
Jesper Boqvist	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $74,300,000
Year 17 : $37,050,000
Year 18 : $22,500,000
Year 19 : $7,500,000
Salary Average Commitment
Year 16 : $73,700,000
Year 17 : $37,300,000
Year 18 : $23,000,000
Year 19 : $7,500,000
Salary Cap with 1 Way Contract
Year 16 : $74,300,000
Year 17 : $37,050,000
Year 18 : $22,500,000
Year 19 : $7,500,000

Farm Players Salaries
Calle Jarnkrok	$200,000 (1)
Jakub Zboril	$200,000 (2)
Brendan Perlini	$170,000 (1)
Jordan Schmaltz	$170,000 (1)
Vyacheslav Leshchenko	$170,000 (2)
Rob O'Gara	$130,000 (1)
Zachary Senyshyn	$120,000 (3)
Kiefer Sherwood	$120,000 (2)
Criss de jambon	$100,000 (1)
Filip Chlapik	$100,000 (3)
Erik Karlsson (foward)	$100,000 (1)
Peter Regin	$100,000 (1)
Marek Tvrdon	$100,000 (1)
Martin Jones	$100,000 (1)
Justin Kea	$90,000 (2)
Mitchell Chaffee	$90,000 (1)
Marek Langhamer	$90,000 (2)
Kale Clague	$90,000 (1)
Brycen Martin	$80,000 (2)
Tomas Kundratek	$80,000 (1)
Maxwell Gildon	$75,000 (2)
Kirill Slepets	$75,000 (2)
Ivan Chekhovich	$75,000 (2)
Filip Westerlund	$75,000 (2)
Pascal Laberge	$75,000 (1)
Ben Thomas	$70,000 (3)
Jakub Izacky	$50,000 (2)
Ryan Rehill	$50,000 (2)
Joel Mustonen	$50,000 (1)
Total Farm Players	29
Salary Commitment
Year 16 : $2,995,000
Year 17 : $1,440,000
Year 18 : $290,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,995,000
Year 17 : $1,440,000
Year 18 : $290,000
Year 19 : $0

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - $90 - 7 685 - 96,06%
Level 2:	6000 - $60 - 4 520 - 75,33%
Level 3:	3000 - $32 - 2 461 - 82,02%
Level 4:	4000 - $25 - 3 217 - 80,43%
Luxury :	1000 - $188 - 792 - 79,16%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $45 - 1 190 - 59,52%
Farm Level 2:	1000 - $25 - 516 - 51,59%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 674 - 84,88%
Average Income per Game	$1,848,455
Year to Date Revenue	$70,241,288
Farm
Home Games Left	2
Average Attendance - %	1 706 - 56,88%
Average Income per Game	$99,037
Year to Date Revenue	$3,862,430
Expense
Pro Players Total Salaries	$64,900,000
Farm Players Total Salaries	$5,915,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,703,801
Farm Year To Date Expenses	$4,544,596
Pro Salary Cap To Date	$69,249,728
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,545,365
Farm Estimated Season Revenue	$198,073
Pro Remaining Season Days	17
Pro Expenses Per Days	$353,514
Pro Estimated Expenses	$6,009,738
Farm Remaining Season Days	17
Farm Expenses Per Days	$32,514
Farm Estimated Expenses	$552,738
Estimated Season Expenses	$6,562,476
Season Salary Cap	$64,900,000
Estimate Under Maximum Salary Cap of $78,000,000	$13,100,000
Estimate Over Minimum Salary Cap of $0	$64,900,000
Current Bank Account	$10,133,975
Projected Bank Account	$9,314,937

Pro Players Salaries
John Tavares (Out of Payroll)	$9,500,000 (3)
Corey Perry	$9,500,000 (2)
David Pastrnak	$8,000,000 (1)
Patrik Laine	$7,900,000 (2)
Patrice Bergeron	$7,000,000 (2)
Hampus Lindholm (Out of Payroll)	$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)
Pierre Engvall	$2,000,000 (1)
Mark Kastelic (Out of Payroll)	$2,000,000 (2)
Dennis Cholowski	$1,800,000 (1)
William Carrier	$1,500,000 (1)
Jakob Forsbacka Karlsson	$1,300,000 (2)
Urho Vaakanainen	$900,000 (2)
John Beecher	$900,000 (3)
James Hamblin	$900,000 (1)
Damon Severson	$900,000 (1)
Jakub Lauko	$900,000 (3)
Karel Vejmelka	$900,000 (1)
Akil Thomas	$750,000 (3)
Total Pro Players	23
Salary Commitment
Year 16 : $83,150,000
Year 17 : $64,400,000
Year 18 : $23,800,000
Year 19 : $11,750,000
Salary Average Commitment
Year 16 : $82,650,000
Year 17 : $63,900,000
Year 18 : $23,300,000
Year 19 : $11,750,000
Salary Cap with 1 Way Contract
Year 16 : $83,150,000
Year 17 : $64,400,000
Year 18 : $23,800,000
Year 19 : $11,750,000

Farm Players Salaries
Matthew Poitras	$900,000 (3)
Jake Leschyshyn	$900,000 (2)
Pavel Shen	$750,000 (1)
Matt Tennyson	$185,000 (2)
Jake Virtanen	$180,000 (1)
Julien Pelletier	$180,000 (1)
Joona Luoto	$180,000 (1)
Steven Santini	$180,000 (1)
Jesse Blacker	$175,000 (2)
Juuso Riikola	$170,000 (1)
Connor Clifton	$170,000 (2)
Axel Jonsson Fjällby	$150,000 (2)
Beck Malenstyn	$150,000 (2)
Nicolas Shore	$145,000 (2)
Yury Alexandrov	$145,000 (2)
Oskar Steen	$120,000 (3)
Linus Nyman	$120,000 (3)
Mason McDonald	$100,000 (3)
Jon Gillies	$100,000 (1)
Cam Dineen	$90,000 (1)
Adam Brooks	$90,000 (2)
Casey Fitzgerald	$90,000 (3)
Michael Benning	$75,000 (1)
Liam Foudy	$75,000 (3)
Kasper Puutio	$75,000 (3)
Pavel Gogolev	$75,000 (3)
Samuel Fagemo	$75,000 (3)
Alex Schoenborn	$75,000 (1)
Alex D'orio	$75,000 (2)
Josh Wesley	$70,000 (3)
Timotej Sille	$50,000 (1)
Total Farm Players	31
Salary Commitment
Year 16 : $5,915,000
Year 17 : $2,265,000
Year 18 : $890,000
Year 19 : $0
Salary Average Commitment
Year 16 : $5,930,000
Year 17 : $2,280,000
Year 18 : $890,000
Year 19 : $0

Hockey club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - $81 - 7 560 - 94,50%
Level 2:	5000 - $59 - 4 852 - 97,03%
Level 3:	2000 - $35 - 1 819 - 90,97%
Level 4:	4000 - $23 - 3 841 - 96,03%
Luxury :	1000 - $167 - 939 - 93,87%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $28 - 1 920 - 96,02%
Farm Level 2:	1000 - $13 - 948 - 94,84%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	19 011 - 95,06%
Average Income per Game	$1,762,762
Year to Date Revenue	$66,984,968
Farm
Home Games Left	3
Average Attendance - %	2 869 - 95,63%
Average Income per Game	$98,228
Year to Date Revenue	$3,732,663
Expense
Pro Players Total Salaries	$77,200,000
Farm Players Total Salaries	$8,545,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$70,341,348
Farm Year To Date Expenses	$3,715,046
Pro Salary Cap To Date	$69,887,310
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,288,287
Farm Estimated Season Revenue	$294,684
Pro Remaining Season Days	17
Pro Expenses Per Days	$420,000
Pro Estimated Expenses	$7,140,000
Farm Remaining Season Days	17
Farm Expenses Per Days	$46,730
Farm Estimated Expenses	$794,410
Estimated Season Expenses	$7,934,410
Season Salary Cap	$77,200,000
Estimate Under Maximum Salary Cap of $78,000,000	$800,000
Estimate Over Minimum Salary Cap of $0	$77,200,000
Current Bank Account	$11,883,341
Projected Bank Account	$9,531,902

Pro Players Salaries
Elias Lindholm	$8,000,000 (5)
Neal Pionk	$6,500,000 (4)
Oliver Ekman Larsson	$6,500,000 (2)
Alexander Wennberg	$6,000,000 (4)
Teuvo Teravainen	$6,000,000 (1)
Zachary Hyman	$5,500,000 (3)
Robin Lehner	$5,500,000 (1)
Bryan Rust	$4,500,000 (1)
Pavel Zacha	$4,500,000 (2)
Haydn Fleury	$4,000,000 (1)
Artem Zub	$3,500,000 (1)
Josh Anderson	$3,500,000 (2)
Ben Hutton	$2,500,000 (1)
Chase de Leo	$2,000,000 (1)
Gustav Olofsson	$2,000,000 (2)
Matthew Nieto	$1,800,000 (1)
Colin White	$1,700,000 (2)
Jujhar Khaira	$1,500,000 (1)
Myles Bell	$900,000 (2)
Oscar Dansk	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $77,200,000
Year 17 : $45,100,000
Year 18 : $26,000,000
Year 19 : $20,500,000
Salary Average Commitment
Year 16 : $75,450,000
Year 17 : $44,850,000
Year 18 : $26,000,000
Year 19 : $20,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,200,000
Year 17 : $45,100,000
Year 18 : $26,000,000
Year 19 : $20,500,000

Farm Players Salaries
Ben Harpur	$1,800,000 (1)
Michael Carcone	$1,700,000 (1)
Samuel Blais	$1,500,000 (1)
Frederic Allard	$750,000 (2)
Daniil Miromanov (Out of Payroll)	$170,000 (1)
Julius Honka	$170,000 (1)
Jacob Middleton	$170,000 (1)
Keith Kinkaid	$150,000 (1)
Jack Dougherty	$130,000 (1)
Zac Dalpe	$130,000 (2)
Jacob De La Rose	$130,000 (1)
Tomas Jurco	$120,000 (3)
Christoffer Ehn	$120,000 (1)
Austin Czarnik	$120,000 (3)
Logan O'Connor	$110,000 (2)
Marcel Noebels	$110,000 (2)
Deven Sideroff	$100,000 (2)
Michael Kesselring	$90,000 (3)
Jansen Harkins	$90,000 (2)
Spencer Stastney	$90,000 (1)
Nico Sturm	$90,000 (2)
Gaetan Haas	$90,000 (2)
Christian Folin	$90,000 (2)
Riley Tufte	$90,000 (1)
Tobias Geisser	$80,000 (2)
Albin Eriksson	$75,000 (3)
Parker Wotherspoon	$75,000 (1)
Gabriel Fortier	$75,000 (3)
German Rubtsov	$75,000 (2)
Gabriel Gagne	$75,000 (1)
Ilya Konovalov	$75,000 (3)
Patrick Giles	$75,000 (3)
Total Farm Players	32
Salary Commitment
Year 16 : $8,715,000
Year 17 : $1,670,000
Year 18 : $630,000
Year 19 : $0
Salary Average Commitment
Year 16 : $8,705,000
Year 17 : $1,660,000
Year 18 : $630,000
Year 19 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - $85 - 7 610 - 95,12%
Level 2:	6000 - $45 - 5 648 - 94,13%
Level 3:	3000 - $30 - 2 419 - 80,63%
Level 4:	4000 - $20 - 3 975 - 99,38%
Luxury :	1000 - $180 - 813 - 81,35%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $35 - 1 534 - 76,71%
Farm Level 2:	1000 - $15 - 947 - 94,66%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	20 466 - 93,03%
Average Income per Game	$1,743,229
Year to Date Revenue	$66,242,693
Farm
Home Games Left	2
Average Attendance - %	2 481 - 82,69%
Average Income per Game	$101,166
Year to Date Revenue	$3,945,462
Expense
Pro Players Total Salaries	$77,450,000
Farm Players Total Salaries	$4,405,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$70,499,216
Farm Year To Date Expenses	$3,296,353
Pro Salary Cap To Date	$70,045,171
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,229,686
Farm Estimated Season Revenue	$202,331
Pro Remaining Season Days	17
Pro Expenses Per Days	$421,351
Pro Estimated Expenses	$7,162,967
Farm Remaining Season Days	17
Farm Expenses Per Days	$24,351
Farm Estimated Expenses	$413,967
Estimated Season Expenses	$7,576,934
Season Salary Cap	$77,450,000
Estimate Under Maximum Salary Cap of $78,000,000	$550,000
Estimate Over Minimum Salary Cap of $0	$77,450,000
Current Bank Account	$2,435,639
Projected Bank Account	$290,722

Pro Players Salaries
Patrick Kane	$10,000,000 (5)
John Gibson	$9,000,000 (3)
Derek Stepan	$8,750,000 (3)
Mark Scheifele	$8,500,000 (1)
Roman Josi	$8,000,000 (2)
Roope Hintz	$6,000,000 (1)
Charlie McAvoy	$5,400,000 (1)
Nick Leddy	$5,000,000 (2)
Lawson Crouse	$3,000,000 (1)
Riley Stillman	$2,500,000 (1)
Travis Hamonic (1 Way Contract)	$2,000,000 (1)
Morgan Klimchuk	$1,700,000 (2)
Ryan Carpenter	$1,300,000 (1)
Darcy Kuemper	$900,000 (1)
Barrett Hayton	$900,000 (2)
Nick Perbix	$900,000 (1)
William Eklund	$900,000 (3)
Matthew Boldy	$900,000 (2)
Scott Laughton	$900,000 (1)
Boone Jenner	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $77,450,000
Year 17 : $45,150,000
Year 18 : $28,650,000
Year 19 : $10,000,000
Salary Average Commitment
Year 16 : $76,700,000
Year 17 : $43,900,000
Year 18 : $27,400,000
Year 19 : $10,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,450,000
Year 17 : $45,150,000
Year 18 : $28,650,000
Year 19 : $10,000,000

Farm Players Salaries
Chris Wagner	$1,300,000 (2)
Connor Zary (Out of Payroll)	$900,000 (3)
Madison Bowey	$200,000 (2)
Ryan Pilon	$180,000 (1)
Mattias Janmark (Out of Payroll)	$180,000 (1)
Troy Stetcher	$170,000 (2)
Anders Lindback	$160,000 (1)
Mattias Backman	$150,000 (1)
Johan Larsson (Out of Payroll)	$150,000 (3)
Kurtis MacDermid	$150,000 (2)
Martin Marincin	$130,000 (1)
Andrew Agozzino	$130,000 (1)
Nicolas Deslauriers	$130,000 (2)
Tobias Rieder	$130,000 (2)
Ville Husso	$120,000 (3)
Curtis Mckenzie	$100,000 (1)
Vyacheslav Osnovin	$100,000 (1)
Michael Pastujov	$100,000 (3)
Michael Chaput	$100,000 (1)
Patrice Cormier	$95,000 (1)
Calle Andersson	$90,000 (2)
William Knierim	$90,000 (2)
Quentin Shore	$90,000 (2)
Steven Fogarty	$80,000 (1)
Mike Morrison	$80,000 (1)
Mirko Hoefflin	$80,000 (1)
Dominik Masin	$80,000 (1)
Alexander Nylander	$75,000 (1)
Brendan Warren	$75,000 (1)
Brent Pedersen	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 16 : $5,485,000
Year 17 : $1,640,000
Year 18 : $460,000
Year 19 : $0
Salary Average Commitment
Year 16 : $5,465,000
Year 17 : $1,640,000
Year 18 : $460,000
Year 19 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - $90 - 7 449 - 93,12%
Level 2:	6000 - $60 - 4 329 - 72,16%
Level 3:	3000 - $30 - 2 438 - 81,27%
Level 4:	5000 - $20 - 4 350 - 87,00%
Luxury :	1500 - $150 - 1 076 - 71,72%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $35 - 1 563 - 78,13%
Farm Level 2:	1000 - $15 - 956 - 95,58%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	19 642 - 83,58%
Average Income per Game	$1,819,374
Year to Date Revenue	$67,316,820
Farm
Home Games Left	3
Average Attendance - %	2 518 - 83,95%
Average Income per Game	$102,852
Year to Date Revenue	$3,908,357
Expense
Pro Players Total Salaries	$78,000,000
Farm Players Total Salaries	$5,055,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$67,873,336
Farm Year To Date Expenses	$3,076,073
Pro Salary Cap To Date	$67,425,798
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,277,494
Farm Estimated Season Revenue	$308,554
Pro Remaining Season Days	17
Pro Expenses Per Days	$424,324
Pro Estimated Expenses	$7,213,508
Farm Remaining Season Days	17
Farm Expenses Per Days	$27,865
Farm Estimated Expenses	$473,705
Estimated Season Expenses	$7,687,213
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	$54,585,392
Projected Bank Account	$54,484,227

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)
Petr Mrazek	$6,250,000 (1)
Mathew Barzal	$6,000,000 (1)
Adrian Kempe	$6,000,000 (2)
Calvin de Haan	$3,000,000 (1)
Joel Edmundson	$3,000,000 (1)
Luke Glendening	$1,800,000 (1)
Dylan Cozens	$900,000 (2)
Casey Mittelstadt	$900,000 (2)
Daniel Vladar	$900,000 (2)
Rasmus Dahlin	$900,000 (2)
Cal Clutterbuck	$900,000 (1)
Henri Jokiharju	$900,000 (1)
Barclay Goodrow	$900,000 (1)
Ryan Mcleod	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $78,000,000
Year 17 : $33,500,000
Year 18 : $7,000,000
Year 19 : $0
Salary Average Commitment
Year 16 : $76,500,000
Year 17 : $32,250,000
Year 18 : $6,250,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $78,000,000
Year 17 : $33,500,000
Year 18 : $7,000,000
Year 19 : $0

Farm Players Salaries
Joel Hanley	$1,320,000 (1)
Joel Kiviranta	$1,100,000 (1)
Rem Pitlick	$180,000 (1)
Mikhail Maltsev	$170,000 (2)
Kerby Rychel	$150,000 (1)
Brett Connolly	$125,000 (1)
Matt Moulson	$125,000 (1)
Kevin Connauton	$120,000 (2)
Nikita Nesterov	$120,000 (1)
Christopher Wilkie (Out of Payroll)	$110,000 (2)
Thomas McCollum	$110,000 (1)
Josh Ho-Sang	$90,000 (1)
Gavin Bayreuther	$90,000 (2)
Ben Meyers	$90,000 (1)
David Rittich	$90,000 (2)
Connor Bunnaman	$90,000 (1)
Brandon Manning	$90,000 (2)
Ryan Stanton	$90,000 (1)
Adam Musil	$90,000 (2)
Anton Lander	$80,000 (2)
Andrei Kuzmenko	$80,000 (2)
Brady Lyle	$75,000 (2)
Shane Bowers	$75,000 (2)
Linus Weissbach	$75,000 (1)
Chase Wouters	$75,000 (3)
Griffin Luce	$75,000 (1)
Joel Teasdale	$75,000 (2)
Callum Booth	$75,000 (1)
Kelly Summers	$70,000 (2)
Radovan Bondra	$60,000 (1)
Total Farm Players	30
Salary Commitment
Year 16 : $5,165,000
Year 17 : $1,290,000
Year 18 : $75,000
Year 19 : $0
Salary Average Commitment
Year 16 : $5,165,000
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 - $85 - 7 690 - 96,13%
Level 2:	6000 - $55 - 5 431 - 90,51%
Level 3:	3000 - $20 - 2 528 - 84,26%
Level 4:	5000 - $18 - 4 275 - 85,50%
Luxury :	1000 - $175 - 837 - 83,71%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1 785 - 89,23%
Farm Level 2:	1000 - $20 - 825 - 82,51%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	20 761 - 90,26%
Average Income per Game	$1,769,970
Year to Date Revenue	$67,258,863
Farm
Home Games Left	3
Average Attendance - %	2 610 - 86,99%
Average Income per Game	$104,675
Year to Date Revenue	$3,977,659
Expense
Pro Players Total Salaries	$76,650,000
Farm Players Total Salaries	$8,590,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,703,791
Farm Year To Date Expenses	$4,223,503
Pro Salary Cap To Date	$69,249,731
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,309,910
Farm Estimated Season Revenue	$314,026
Pro Remaining Season Days	17
Pro Expenses Per Days	$417,027
Pro Estimated Expenses	$7,089,459
Farm Remaining Season Days	17
Farm Expenses Per Days	$46,973
Farm Estimated Expenses	$798,541
Estimated Season Expenses	$7,888,000
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	$211,409,789
Projected Bank Account	$209,145,725

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)
Jordan Greenway	$4,000,000 (1)
Mario Ferraro	$3,500,000 (2)
Vince Dunn	$3,500,000 (1)
Adam Lowry	$3,000,000 (1)
Jordan Martinook	$3,000,000 (1)
Dylan Gambrell	$2,500,000 (1)
Ross Colton	$2,000,000 (2)
James vanRiemsdyk	$900,000 (1)
Justin Barron	$900,000 (3)
Moritz Seider	$900,000 (1)
Alexandre Texier	$900,000 (1)
Marcus Johansson	$900,000 (1)
Timothy Liljegren	$900,000 (1)
Brandon Tanev	$900,000 (1)
Connor Ingram	$900,000 (2)
Total Pro Players	21
Salary Commitment
Year 16 : $76,650,000
Year 17 : $36,100,000
Year 18 : $16,150,000
Year 19 : $8,750,000
Salary Average Commitment
Year 16 : $76,400,000
Year 17 : $36,100,000
Year 18 : $16,150,000
Year 19 : $8,750,000
Salary Cap with 1 Way Contract
Year 16 : $76,650,000
Year 17 : $36,100,000
Year 18 : $16,150,000
Year 19 : $8,750,000

Farm Players Salaries
Nick Cousins	$2,000,000 (2)
Ryan Lomberg	$1,500,000 (2)
Nils Lundkvist	$900,000 (2)
Rasmus Kupari	$900,000 (3)
Pontus Aberg	$300,000 (2)
Andrei Mironov	$250,000 (3)
Daniel Sprong (Out of Payroll)	$200,000 (2)
Jarred Tinordi	$180,000 (1)
Nathan Walker	$170,000 (2)
Justin Danforth	$170,000 (2)
Sami Vatanen	$150,000 (3)
Valentin Zykov	$150,000 (1)
Spencer Martin	$150,000 (3)
Anthony Richard	$130,000 (2)
Pavel Kraskovsky	$120,000 (1)
Joakim Nygard	$120,000 (1)
Brandon Gormley	$120,000 (3)
Anton Lindholm	$110,000 (1)
Phil Varone	$100,000 (1)
Nick Sorensen	$100,000 (3)
Stefan Matteau	$100,000 (2)
Mason Shaw	$90,000 (2)
Nils Aman	$90,000 (1)
Julius Nattinen	$90,000 (2)
Jeremy Bracco	$80,000 (2)
Felix Sandstrom	$75,000 (1)
Brendan Guhle	$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	32
Salary Commitment
Year 16 : $8,790,000
Year 17 : $2,850,000
Year 18 : $860,000
Year 19 : $0
Salary Average Commitment
Year 16 : $8,790,000
Year 17 : $2,850,000
Year 18 : $860,000
Year 19 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - $90 - 7 226 - 90,32%
Level 2:	6000 - $55 - 5 295 - 88,26%
Level 3:	3000 - $26 - 2 439 - 81,30%
Level 4:	5000 - $19 - 4 192 - 83,85%
Luxury :	1000 - $185 - 775 - 77,51%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $34 - 1 686 - 84,30%
Farm Level 2:	1000 - $14 - 963 - 96,25%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	19 928 - 86,64%
Average Income per Game	$1,784,317
Year to Date Revenue	$67,804,045
Farm
Home Games Left	3
Average Attendance - %	2 648 - 88,28%
Average Income per Game	$105,488
Year to Date Revenue	$4,008,558
Expense
Pro Players Total Salaries	$77,300,000
Farm Players Total Salaries	$2,590,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$68,244,918
Farm Year To Date Expenses	$2,566,468
Pro Salary Cap To Date	$67,790,814
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,352,951
Farm Estimated Season Revenue	$316,465
Pro Remaining Season Days	17
Pro Expenses Per Days	$420,541
Pro Estimated Expenses	$7,149,197
Farm Remaining Season Days	17
Farm Expenses Per Days	$14,541
Farm Estimated Expenses	$247,197
Estimated Season Expenses	$7,396,394
Season Salary Cap	$77,300,000
Estimate Under Maximum Salary Cap of $78,000,000	$700,000
Estimate Over Minimum Salary Cap of $0	$77,300,000
Current Bank Account	$40,518,712
Projected Bank Account	$38,791,734

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

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

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $150 - 3 838 - 47,97%
Level 2:	5000 - $80 - 3 244 - 64,88%
Level 3:	2000 - $50 - 1 319 - 65,97%
Level 4:	4000 - $40 - 2 000 - 50,01%
Luxury :	1000 - $170 - 840 - 84,03%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $40 - 1 360 - 68,00%
Farm Level 2:	1000 - $25 - 523 - 52,35%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	11 242 - 56,21%
Average Income per Game	$1,635,782
Year to Date Revenue	$65,431,278
Farm
Home Games Left	3
Average Attendance - %	1 883 - 62,78%
Average Income per Game	$100,555
Year to Date Revenue	$3,821,103
Expense
Pro Players Total Salaries	$76,750,000
Farm Players Total Salaries	$3,085,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,950,855
Farm Year To Date Expenses	$2,920,019
Pro Salary Cap To Date	$69,496,756
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,635,782
Farm Estimated Season Revenue	$301,666
Pro Remaining Season Days	17
Pro Expenses Per Days	$417,568
Pro Estimated Expenses	$7,098,656
Farm Remaining Season Days	17
Farm Expenses Per Days	$17,219
Farm Estimated Expenses	$292,723
Estimated Season Expenses	$7,391,379
Season Salary Cap	$76,750,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,250,000
Estimate Over Minimum Salary Cap of $0	$76,750,000
Current Bank Account	$5,510,872
Projected Bank Account	$56,941

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)
Nikolaj Ehlers	$6,500,000 (1)
Joel Farabee	$5,500,000 (4)
Joshua Norris	$5,000,000 (3)
Travis Sanheim	$4,500,000 (1)
Thatcher Demko	$4,500,000 (1)
Samuel Girard	$4,500,000 (2)
Brett Howden	$2,500,000 (1)
Denis Malgin	$2,000,000 (2)
Jacob Larsson	$1,800,000 (1)
Noah Dobson	$900,000 (1)
Pyotr Kochetkov	$900,000 (2)
Jakub Vrana	$900,000 (1)
Mattias Samuelsson	$900,000 (2)
Mason Mctavish	$900,000 (2)
John-jason Peterka	$900,000 (3)
Aliaksei Protas	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $76,750,000
Year 17 : $54,250,000
Year 18 : $28,900,000
Year 19 : $14,500,000
Salary Average Commitment
Year 16 : $72,250,000
Year 17 : $49,750,000
Year 18 : $25,900,000
Year 19 : $11,500,000
Salary Cap with 1 Way Contract
Year 16 : $76,750,000
Year 17 : $54,250,000
Year 18 : $28,900,000
Year 19 : $14,500,000

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

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - $88 - 7 430 - 92,88%
Level 2:	5000 - $58 - 4 939 - 98,78%
Level 3:	2000 - $35 - 1 837 - 91,83%
Level 4:	4000 - $23 - 3 794 - 94,85%
Luxury :	1000 - $177 - 789 - 78,92%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 540 - 76,99%
Farm Level 2:	1000 - $15 - 942 - 94,19%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 789 - 93,95%
Average Income per Game	$1,791,144
Year to Date Revenue	$68,063,474
Farm
Home Games Left	3
Average Attendance - %	2 482 - 82,72%
Average Income per Game	$101,352
Year to Date Revenue	$3,851,382
Expense
Pro Players Total Salaries	$78,000,000
Farm Players Total Salaries	$2,385,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,784,834
Farm Year To Date Expenses	$2,220,000
Pro Salary Cap To Date	$69,330,819
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,373,432
Farm Estimated Season Revenue	$304,056
Pro Remaining Season Days	17
Pro Expenses Per Days	$424,324
Pro Estimated Expenses	$7,213,508
Farm Remaining Season Days	17
Farm Expenses Per Days	$13,432
Farm Estimated Expenses	$228,344
Estimated Season Expenses	$7,441,852
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	$5,809,934
Projected Bank Account	$4,045,570

Pro Players Salaries
Ryan Getzlaf	$9,000,000 (1)
Kris Letang	$8,500,000 (1)
Kirill Kaprizov	$7,900,000 (2)
Vincent Trocheck	$7,000,000 (2)
Clayton Keller	$6,000,000 (4)
Jesper Bratt	$6,000,000 (4)
Brett Pesce	$5,500,000 (3)
Mackenzie Weegar	$5,000,000 (2)
Conor Garland	$4,000,000 (1)
Tomas Tatar	$3,500,000 (1)
Marco Scandella	$2,500,000 (1)
Mason Appleton	$1,800,000 (1)
Kyle Clifford	$1,800,000 (1)
Simon Benoit	$1,700,000 (1)
Laurent Dauphin	$1,500,000 (1)
Frederick Gaudreau	$1,500,000 (1)
Alexander Khokhlachev	$1,200,000 (1)
Daniil Tarasov	$900,000 (1)
Alexander Edler	$900,000 (1)
Jan Rutta	$900,000 (1)
Samuel Montembeault	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $78,000,000
Year 17 : $37,400,000
Year 18 : $17,500,000
Year 19 : $12,000,000
Salary Average Commitment
Year 16 : $78,000,000
Year 17 : $37,400,000
Year 18 : $17,500,000
Year 19 : $12,000,000
Salary Cap with 1 Way Contract
Year 16 : $78,000,000
Year 17 : $37,400,000
Year 18 : $17,500,000
Year 19 : $12,000,000

Farm Players Salaries
Dustin Tokarski	$150,000 (2)
Trevor Carrick	$130,000 (1)
Par Lindholm	$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	25
Salary Commitment
Year 16 : $2,385,000
Year 17 : $1,410,000
Year 18 : $315,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,385,000
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 - 7 462 - 93,27%
Level 2:	6000 - $60 - 4 232 - 70,53%
Level 3:	2000 - $38 - 1 741 - 87,04%
Level 4:	4000 - $20 - 3 978 - 99,45%
Luxury :	1000 - $165 - 991 - 99,07%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $30 - 1 909 - 95,47%
Farm Level 2:	1000 - $15 - 942 - 94,25%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 403 - 87,63%
Average Income per Game	$1,773,989
Year to Date Revenue	$67,411,590
Farm
Home Games Left	3
Average Attendance - %	2 852 - 95,06%
Average Income per Game	$106,417
Year to Date Revenue	$4,043,830
Expense
Pro Players Total Salaries	$76,350,000
Farm Players Total Salaries	$4,515,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$70,168,363
Farm Year To Date Expenses	$3,419,885
Pro Salary Cap To Date	$69,714,346
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,321,968
Farm Estimated Season Revenue	$319,250
Pro Remaining Season Days	17
Pro Expenses Per Days	$415,405
Pro Estimated Expenses	$7,061,885
Farm Remaining Season Days	17
Farm Expenses Per Days	$24,946
Farm Estimated Expenses	$424,082
Estimated Season Expenses	$7,485,967
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	$12,311,052
Projected Bank Account	$10,466,303

Pro Players Salaries
Auston Matthews	$8,750,000 (1)
Evgeny Kuznetsov	$8,500,000 (4)
Rasmus Ristolainen	$7,000,000 (5)
Tyler Johnson	$6,000,000 (1)
Justin Faulk	$5,750,000 (3)
Reilly Smith	$5,500,000 (2)
Mats Zuccarello (1 Way Contract)	$5,000,000 (3)
Robert Hagg	$5,000,000 (2)
Nikita Zadorov	$5,000,000 (3)
Jack Roslovic	$4,500,000 (1)
Ilya Lyubushkin	$3,700,000 (3)
Pius Suter	$3,000,000 (1)
Tucker Poolman (Out of Payroll)	$2,500,000 (1)
Logan Thompson	$2,500,000 (1)
Kailer Yamamoto	$900,000 (1)
Kaapo Kakko	$900,000 (2)
Luke Hughes	$900,000 (3)
Alex Newhook	$900,000 (3)
Morgan Frost	$900,000 (2)
Antti Raanta	$900,000 (1)
Kevin Hancock	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $78,850,000
Year 17 : $49,050,000
Year 18 : $36,750,000
Year 19 : $15,500,000
Salary Average Commitment
Year 16 : $73,000,000
Year 17 : $43,200,000
Year 18 : $30,900,000
Year 19 : $15,500,000
Salary Cap with 1 Way Contract
Year 16 : $78,850,000
Year 17 : $49,050,000
Year 18 : $36,750,000
Year 19 : $15,500,000

Farm Players Salaries
Jackson Cates	$1,000,000 (2)
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)
Joseph Cramarossa	$140,000 (1)
Sami Aittokallio	$140,000 (1)
William Lagesson	$130,000 (1)
Thomas Larkin	$125,000 (2)
Dmitri Yudin	$120,000 (2)
Nikita Cherepanov	$120,000 (2)
Sondre Olden	$120,000 (1)
Philippe Cornet	$100,000 (2)
Marc McNulty	$100,000 (1)
Will Weber	$95,000 (2)
Peyton Krebs	$90,000 (3)
Tanner Richard	$90,000 (1)
Emil Lilleberg	$90,000 (1)
Zakhar Arzamastsev	$85,000 (1)
Adam Helewka	$80,000 (1)
Kristians Rubins	$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)
Alan Lyszczarczyk	$75,000 (1)
Maksim Zhukov	$75,000 (1)
Maxime Fortier	$70,000 (3)
Total Farm Players	33
Salary Commitment
Year 16 : $4,515,000
Year 17 : $2,065,000
Year 18 : $1,010,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,515,000
Year 17 : $2,065,000
Year 18 : $1,010,000
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 - 5 522 - 69,02%
Level 2:	5000 - $70 - 3 606 - 72,12%
Level 3:	2000 - $40 - 1 597 - 79,87%
Level 4:	4000 - $30 - 2 606 - 65,14%
Luxury :	1000 - $180 - 783 - 78,34%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $30 - 1 893 - 94,67%
Farm Level 2:	1000 - $15 - 945 - 94,46%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	14 114 - 70,57%
Average Income per Game	$1,580,328
Year to Date Revenue	$60,052,445
Farm
Home Games Left	3
Average Attendance - %	2 838 - 94,60%
Average Income per Game	$105,747
Year to Date Revenue	$4,018,375
Expense
Pro Players Total Salaries	$78,500,000
Farm Players Total Salaries	$3,380,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,980,040
Farm Year To Date Expenses	$2,811,788
Pro Salary Cap To Date	$69,525,942
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,740,982
Farm Estimated Season Revenue	$317,240
Pro Remaining Season Days	17
Pro Expenses Per Days	$427,027
Pro Estimated Expenses	$7,259,459
Farm Remaining Season Days	17
Farm Expenses Per Days	$18,811
Farm Estimated Expenses	$319,787
Estimated Season Expenses	$7,579,246
Season Salary Cap	$78,500,000
Estimate Under Maximum Salary Cap of $78,000,000	-$500,000
Estimate Over Minimum Salary Cap of $0	$78,500,000
Current Bank Account	$15,667,501
Projected Bank Account	$13,146,477

Pro Players Salaries
Artemi Panarin	$8,500,000 (1)
Brayden Point	$7,500,000 (1)
Shayne Gostisbehere (Out of Payroll)	$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 (Out of Payroll)	$2,000,000 (1)
Kevin Stenlund	$1,800,000 (1)
William Borgen	$1,700,000 (1)
Aaron Dell	$1,000,000 (2)
Mads Sogaard (Out of Payroll)	$900,000 (2)
Brock Faber	$900,000 (3)
Justin Brazeau	$900,000 (1)
Erik Haula	$900,000 (1)
Sam Gagner	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 16 : $80,500,000
Year 17 : $41,300,000
Year 18 : $28,400,000
Year 19 : $11,000,000
Salary Average Commitment
Year 16 : $80,000,000
Year 17 : $40,800,000
Year 18 : $27,900,000
Year 19 : $11,000,000
Salary Cap with 1 Way Contract
Year 16 : $80,500,000
Year 17 : $41,300,000
Year 18 : $28,400,000
Year 19 : $11,000,000

Farm Players Salaries
Ridly Greig	$900,000 (3)
Bogdan Yakimov	$200,000 (3)
Daniel Marmenlind	$180,000 (1)
Keegan Kolesar	$170,000 (2)
Tyler Lewington (Out of Payroll)	$170,000 (2)
Christopher Tanev	$150,000 (1)
Nate Schmidt	$150,000 (1)
Cory Emmerton	$100,000 (2)
Carter Ashton	$100,000 (2)
Jaedon Descheneau	$100,000 (3)
Emil Djuse	$100,000 (1)
Lance Bouma	$100,000 (3)
Tyler Inamoto	$100,000 (1)
Robert Baillargeon	$100,000 (2)
Eric O'dell (Out of Payroll)	$100,000 (3)
Dalton Thrower	$100,000 (1)
Philippe Desrosiers	$90,000 (1)
Egor Korshkov (Out of Payroll)	$90,000 (1)
Ty Dellandrea	$90,000 (3)
Mason Geertsen	$90,000 (1)
Kurt Etchegary	$90,000 (1)
A.J. Greer	$90,000 (1)
Jordy Stallard	$80,000 (3)
Hunter Smith	$80,000 (3)
Loik Leveille (Out of Payroll)	$70,000 (2)
Andrew Nielsen	$70,000 (2)
Francis Perron	$50,000 (1)
Total Farm Players	27
Salary Commitment
Year 16 : $3,710,000
Year 17 : $1,620,000
Year 18 : $840,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,710,000
Year 17 : $1,620,000
Year 18 : $840,000
Year 19 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - $85 - 7 593 - 94,92%
Level 2:	6000 - $45 - 5 634 - 93,90%
Level 3:	3000 - $30 - 2 434 - 81,15%
Level 4:	5000 - $20 - 4 249 - 84,98%
Luxury :	1000 - $170 - 841 - 84,12%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $34 - 1 759 - 87,93%
Farm Level 2:	1000 - $15 - 972 - 97,18%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	20 752 - 90,22%
Average Income per Game	$1,746,607
Year to Date Revenue	$66,371,065
Farm
Home Games Left	3
Average Attendance - %	2 730 - 91,01%
Average Income per Game	$110,984
Year to Date Revenue	$4,217,410
Expense
Pro Players Total Salaries	$76,700,000
Farm Players Total Salaries	$5,250,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$70,687,850
Farm Year To Date Expenses	$4,338,298
Pro Salary Cap To Date	$70,233,784
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,239,821
Farm Estimated Season Revenue	$332,953
Pro Remaining Season Days	17
Pro Expenses Per Days	$417,297
Pro Estimated Expenses	$7,094,049
Farm Remaining Season Days	17
Farm Expenses Per Days	$28,919
Farm Estimated Expenses	$491,623
Estimated Season Expenses	$7,585,672
Season Salary Cap	$76,700,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,300,000
Estimate Over Minimum Salary Cap of $0	$76,700,000
Current Bank Account	$121,277,998
Projected Bank Account	$119,265,100

Pro Players Salaries
Mark Stone	$9,000,000 (4)
Brent Burns	$8,000,000 (1)
Kyle Connor	$8,000,000 (2)
Ryan O'Reilly	$7,500,000 (1)
Ryan Nugent-Hopkins	$7,000,000 (2)
Jason Robertson	$6,500,000 (2)
Colton Parayko	$6,000,000 (3)
Brock Boeser	$5,500,000 (1)
Jonas Brodin	$5,000,000 (4)
Jonas Siegenthaler	$4,500,000 (1)
Thomas Novak (Out of Payroll)	$2,500,000 (1)
Oskar Sundqvist	$1,300,000 (1)
Patrick Russell	$1,200,000 (1)
Mason Lohrei	$900,000 (1)
Mikael Pyyhtia	$900,000 (1)
Jake Oettinger	$900,000 (3)
Noah Gregor	$900,000 (1)
Martin Fehervary	$900,000 (1)
Cayden Primeau	$900,000 (3)
Pavel Dorofeyev	$900,000 (2)
Jonas Rondbjerg	$900,000 (2)
Total Pro Players	21
Salary Commitment
Year 16 : $79,200,000
Year 17 : $45,100,000
Year 18 : $21,800,000
Year 19 : $14,000,000
Salary Average Commitment
Year 16 : $83,000,009
Year 17 : $40,100,000
Year 18 : $16,800,000
Year 19 : $9,000,000
Salary Cap with 1 Way Contract
Year 16 : $79,200,000
Year 17 : $45,100,000
Year 18 : $21,800,000
Year 19 : $14,000,000

Farm Players Salaries
Yegor Chinakhov	$1,700,000 (1)
Noah Cates	$350,000 (4)
Joey Anderson (Out of Payroll)	$180,000 (1)
Evgeny Svechnikov	$175,000 (3)
Jacob Moverare	$170,000 (2)
Benjamin Gleason	$170,000 (2)
Hudson Fasching	$170,000 (1)
Calle Rosen	$160,000 (3)
Oskar Lindblom	$160,000 (3)
Matt Luff	$155,000 (2)
Luka Gracnar	$150,000 (1)
Joseph Woll	$150,000 (3)
Gemel Smith	$130,000 (2)
Brett Ritchie	$125,000 (3)
Lucas Wallmark	$125,000 (3)
Carl Dahlstrom	$125,000 (2)
John Gilmour	$125,000 (2)
Jani Hakanpaa	$100,000 (1)
Iiro Pakarinen	$90,000 (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)
Zachary Fucale	$85,000 (3)
Taylor Leier	$80,000 (2)
Greg Mckegg	$80,000 (2)
Tim Erixon	$80,000 (1)
Ivan Morozov	$75,000 (3)
Viktor Svedberg	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 16 : $5,430,000
Year 17 : $2,800,000
Year 18 : $1,495,000
Year 19 : $350,000
Salary Average Commitment
Year 16 : $5,430,000
Year 17 : $2,800,000
Year 18 : $1,495,000
Year 19 : $350,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - $90 - 7 743 - 96,79%
Level 2:	6000 - $45 - 5 635 - 93,92%
Level 3:	3000 - $18 - 2 812 - 93,73%
Level 4:	5000 - $16 - 4 533 - 90,66%
Luxury :	1500 - $70 - 1 268 - 84,54%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $30 - 1 811 - 90,56%
Farm Level 2:	1000 - $15 - 860 - 86,04%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	21 991 - 93,58%
Average Income per Game	$1,620,622
Year to Date Revenue	$59,963,001
Farm
Home Games Left	3
Average Attendance - %	2 672 - 89,05%
Average Income per Game	$105,551
Year to Date Revenue	$4,010,941
Expense
Pro Players Total Salaries	$77,700,000
Farm Players Total Salaries	$4,580,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$68,404,352
Farm Year To Date Expenses	$3,296,222
Pro Salary Cap To Date	$67,950,256
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,482,487
Farm Estimated Season Revenue	$316,653
Pro Remaining Season Days	17
Pro Expenses Per Days	$422,703
Pro Estimated Expenses	$7,185,951
Farm Remaining Season Days	17
Farm Expenses Per Days	$25,297
Farm Estimated Expenses	$430,049
Estimated Season Expenses	$7,616,000
Season Salary Cap	$77,700,000
Estimate Under Maximum Salary Cap of $78,000,000	$300,000
Estimate Over Minimum Salary Cap of $0	$77,700,000
Current Bank Account	$105,335,676
Projected Bank Account	$104,518,816

Pro Players Salaries
Connor McDavid	$10,800,000 (2)
Sidney Crosby	$10,500,000 (4)
Aaron Ekblad	$8,500,000 (3)
Shea Weber	$8,500,000 (1)
Mikko Rantanen	$8,000,000 (2)
Matthew Tkachuk	$8,000,000 (1)
David Krejci	$7,500,000 (1)
Igor Shesterkin	$4,000,000 (1)
Zemgus Girgensons	$2,000,000 (1)
Cole Caufield	$900,000 (3)
Ukko-Pekka Luukkonen	$900,000 (2)
Alexis Lafreniere	$900,000 (3)
Rasmus Sandin	$900,000 (3)
Quinton Byfield	$900,000 (3)
Jeffrey Viel	$900,000 (1)
Brady Tkachuk	$900,000 (1)
Evan Bouchard	$900,000 (1)
Anthony Duclair	$900,000 (1)
Luke Schenn	$900,000 (1)
Bowen Byram	$900,000 (3)
Total Pro Players	20
Salary Commitment
Year 16 : $77,700,000
Year 17 : $43,200,000
Year 18 : $23,500,000
Year 19 : $10,500,000
Salary Average Commitment
Year 16 : $76,600,000
Year 17 : $42,600,000
Year 18 : $22,900,000
Year 19 : $9,900,000
Salary Cap with 1 Way Contract
Year 16 : $77,700,000
Year 17 : $43,200,000
Year 18 : $23,500,000
Year 19 : $10,500,000

Farm Players Salaries
Markus Granlund	$1,700,000 (1)
Dylan McIlrath	$175,000 (2)
Nicholas Baptiste	$150,000 (3)
Matthew Highmore	$150,000 (2)
Ryan Donato	$150,000 (2)
Brayden Burke	$120,000 (3)
Brady Vail	$120,000 (1)
Jerome Gauthier-Leduc	$100,000 (1)
Seth Helgeson	$100,000 (1)
Eamon McAdam	$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)
Kristian Vesalainen	$90,000 (1)
Dylan Samberg	$90,000 (1)
Kristian Reichel	$90,000 (1)
Robin Salo	$90,000 (1)
Brett Leason (Out of Payroll)	$90,000 (1)
Pavel Karnaukhov	$90,000 (3)
Ryan Collins	$80,000 (2)
Kevin Mandolese	$75,000 (2)
Ville Heinola	$75,000 (3)
Jonathan Gruden	$75,000 (3)
Martin Kaut	$75,000 (3)
Riley Sutter	$75,000 (3)
Nolan Patrick	$75,000 (2)
Olivier Rodrigue	$75,000 (3)
Alexander Chmelevski	$75,000 (2)
Jordan Bellerive	$75,000 (2)
Egor Sokolov (Out of Payroll)	$75,000 (3)
Jack Glover	$70,000 (2)
Total Farm Players	33
Salary Commitment
Year 16 : $4,745,000
Year 17 : $2,095,000
Year 18 : $1,080,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,745,000
Year 17 : $2,095,000
Year 18 : $1,080,000
Year 19 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - $80 - 7 473 - 93,42%
Level 2:	6000 - $50 - 5 313 - 88,55%
Level 3:	3000 - $21 - 2 477 - 82,57%
Level 4:	5000 - $17 - 4 244 - 84,88%
Luxury :	1500 - $140 - 1 034 - 68,94%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $25 - 1 967 - 98,34%
Farm Level 2:	1000 - $10 - 989 - 98,95%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	20 542 - 87,41%
Average Income per Game	$1,646,843
Year to Date Revenue	$62,580,031
Farm
Home Games Left	4
Average Attendance - %	2 956 - 98,54%
Average Income per Game	$88,004
Year to Date Revenue	$3,256,134
Expense
Pro Players Total Salaries	$71,050,000
Farm Players Total Salaries	$3,280,100
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$68,514,883
Farm Year To Date Expenses	$3,586,353
Pro Salary Cap To Date	$68,071,604
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$4,940,529
Farm Estimated Season Revenue	$352,014
Pro Remaining Season Days	17
Pro Expenses Per Days	$386,757
Pro Estimated Expenses	$6,574,869
Farm Remaining Season Days	17
Farm Expenses Per Days	$18,271
Farm Estimated Expenses	$310,607
Estimated Season Expenses	$6,885,476
Season Salary Cap	$71,050,000
Estimate Under Maximum Salary Cap of $78,000,000	$6,950,000
Estimate Over Minimum Salary Cap of $0	$71,050,000
Current Bank Account	($10,129,460)
Projected Bank Account	($11,722,393)

Pro Players Salaries
Jeff Skinner	$8,500,000 (4)
P.K. Subban	$8,500,000 (4)
Alex Tuch	$8,000,000 (5)
Jordan Eberle	$6,000,000 (1)
Shea Theodore	$6,000,000 (1)
Torey Krug (Out of Payroll)	$5,400,000 (2)
Drake Batherson	$5,000,000 (2)
Valeri Nichushkin (Out of Payroll)	$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)
Dillon Fournier	$2,000,000 (1)
Anthony Stolarz	$2,000,000 (1)
Rudolfs Balcers	$1,800,000 (1)
Emil Johansson	$1,300,000 (1)
Eero Elo	$1,000,000 (2)
Jesse Ylonen	$900,000 (2)
Juraj Slafkovsky	$900,000 (3)
David Gustafsson	$900,000 (3)
Simon Stransky	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 16 : $80,950,000
Year 17 : $55,100,000
Year 18 : $39,800,000
Year 19 : $25,000,000
Salary Average Commitment
Year 16 : $77,100,000
Year 17 : $51,250,000
Year 18 : $35,950,000
Year 19 : $22,650,000
Salary Cap with 1 Way Contract
Year 16 : $80,950,000
Year 17 : $55,100,000
Year 18 : $39,800,000
Year 19 : $25,000,000

Farm Players Salaries
Max Zimmer	$750,000 (1)
Eric Robinson	$200,000 (1)
Rickard Hugg	$170,000 (1)
Lane Pederson	$150,000 (2)
Antoine Bibeau	$120,050 (3)
Julius Bergman	$120,000 (2)
Stepan Falkovsky	$120,000 (3)
Christopher Gibson	$100,050 (3)
Matt Mackenzie	$100,000 (1)
Troy Rutkowski	$100,000 (2)
Joseph Labate	$100,000 (2)
Joonas Rask	$100,000 (2)
Gregory Hofmann	$90,000 (1)
Mark Barberio	$90,000 (1)
Louis Crevier	$90,000 (1)
Patrick Harper	$75,000 (2)
Marc Del Gaizo	$75,000 (3)
Matthew Phillips	$75,000 (1)
Nathan Knoepke	$75,000 (2)
Ostap Safin	$75,000 (2)
David Quenneville	$75,000 (1)
Cole Candella	$75,000 (1)
Dmitry Sokolov	$75,000 (1)
Otto Somppi	$75,000 (1)
Jonathan Ang	$75,000 (1)
Harri Sateri	$70,000 (1)
Adam Marsh	$60,000 (2)
Total Farm Players	27
Salary Commitment
Year 16 : $3,280,100
Year 17 : $1,270,100
Year 18 : $415,100
Year 19 : $0
Salary Average Commitment
Year 16 : $3,280,100
Year 17 : $1,270,100
Year 18 : $415,100
Year 19 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - $150 - 3 726 - 53,23%
Level 2:	5000 - $100 - 2 560 - 51,20%
Level 3:	2000 - $50 - 1 288 - 64,39%
Level 4:	4000 - $46 - 1 726 - 43,14%
Luxury :	1000 - $250 - 577 - 57,75%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $45 - 1 185 - 59,27%
Farm Level 2:	1000 - $18 - 722 - 72,17%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	9 877 - 51,98%
Average Income per Game	$1,603,131
Year to Date Revenue	$59,315,844
Farm
Home Games Left	3
Average Attendance - %	1 907 - 63,57%
Average Income per Game	$98,830
Year to Date Revenue	$3,755,553
Expense
Pro Players Total Salaries	$67,900,000
Farm Players Total Salaries	$7,600,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$65,258,644
Farm Year To Date Expenses	$4,409,468
Pro Salary Cap To Date	$64,804,619
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,412,524
Farm Estimated Season Revenue	$296,491
Pro Remaining Season Days	17
Pro Expenses Per Days	$369,730
Pro Estimated Expenses	$6,285,410
Farm Remaining Season Days	17
Farm Expenses Per Days	$41,622
Farm Estimated Expenses	$707,574
Estimated Season Expenses	$6,992,984
Season Salary Cap	$67,900,000
Estimate Under Maximum Salary Cap of $78,000,000	$10,100,000
Estimate Over Minimum Salary Cap of $0	$67,900,000
Current Bank Account	($16,225,897)
Projected Bank Account	($16,509,866)

Pro Players Salaries
Jake Guentzel	$8,000,000 (4)
Jack Johnson	$7,500,000 (4)
Peter Mueller	$7,000,000 (1)
Alex Nedeljkovic	$5,500,000 (3)
Artturi Lehkonen	$5,000,000 (2)
Nick Bonino	$4,250,000 (1)
Nick Ritchie	$4,000,000 (3)
Marcus Pettersson	$4,000,000 (2)
Alexandar Georgiev	$3,500,000 (1)
Dakota Joshua	$3,500,000 (4)
Mason Marchment	$3,000,000 (1)
Vladislav Namestnikov	$2,500,000 (2)
Andreas Borgman	$2,000,000 (3)
Lucas Johansen	$1,500,000 (2)
Michael Amadio	$1,300,000 (1)
Jean-Francois Berube	$1,000,000 (2)
Michael Anderson	$900,000 (2)
Tyson Jost	$900,000 (1)
Jack Quinn	$900,000 (3)
Jakob Chychrun	$900,000 (1)
James Hardie	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $67,900,000
Year 17 : $46,300,000
Year 18 : $31,400,000
Year 19 : $19,000,000
Salary Average Commitment
Year 16 : $67,900,000
Year 17 : $46,300,000
Year 18 : $31,400,000
Year 19 : $19,000,000
Salary Cap with 1 Way Contract
Year 16 : $67,900,000
Year 17 : $46,300,000
Year 18 : $31,400,000
Year 19 : $19,000,000

Farm Players Salaries
David Levin	$3,500,000 (4)
Philip Tomasino	$900,000 (3)
Jack Lafontaine	$200,000 (3)
Remi Elie	$200,000 (2)
Victor Olofsson	$200,000 (1)
Martin Frk	$170,000 (1)
Vinni Lettieri	$130,000 (2)
Nic Petan	$120,000 (3)
Josiah Slavin	$110,000 (1)
Nick Ebert	$110,000 (1)
Joshua Jacobs	$100,000 (2)
Nikita Korostelev	$100,000 (2)
Declan Chisholm	$90,000 (3)
Anderson Macdonald	$90,000 (3)
Cole Guttman	$90,000 (1)
Tyson Baillie	$90,000 (3)
Ondrej Kachyna	$90,000 (3)
Benjamin Conz	$90,000 (2)
Ryker Evans	$90,000 (1)
Brett Pollock	$80,000 (2)
Austin Poganski	$80,000 (1)
Rushan Rafikov	$80,000 (1)
Nicolas Beaudin	$75,000 (3)
Marian Studenic	$75,000 (2)
Timothy Gettinger	$75,000 (1)
Dmitri Samorukov	$75,000 (1)
Olli Juolevi	$75,000 (2)
Brandon Crawley	$75,000 (1)
Jean-Christophe Beaudin	$75,000 (1)
Tyler Steenbergen	$75,000 (1)
Kirill Maksimov	$75,000 (3)
Keaton Middleton	$75,000 (3)
Brett Murray	$75,000 (3)
Dante Salituro	$65,000 (2)
Total Farm Players	34
Salary Commitment
Year 16 : $7,600,000
Year 17 : $2,335,000
Year 18 : $1,420,000
Year 19 : $350,000
Salary Average Commitment
Year 16 : $7,600,000
Year 17 : $2,335,000
Year 18 : $1,420,000
Year 19 : $350,000

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - $80 - 7 734 - 96,67%
Level 2:	6000 - $58 - 4 837 - 80,61%
Level 3:	2000 - $43 - 1 523 - 76,13%
Level 4:	4000 - $28 - 2 553 - 63,84%
Luxury :	1000 - $175 - 808 - 80,82%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $35 - 1 583 - 79,13%
Farm Level 2:	1000 - $20 - 661 - 66,11%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 454 - 83,12%
Average Income per Game	$1,727,171
Year to Date Revenue	$65,632,516
Farm
Home Games Left	3
Average Attendance - %	2 244 - 74,79%
Average Income per Game	$102,232
Year to Date Revenue	$3,884,804
Expense
Pro Players Total Salaries	$77,050,000
Farm Players Total Salaries	$7,440,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$67,510,275
Farm Year To Date Expenses	$3,743,330
Pro Salary Cap To Date	$67,056,195
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,181,514
Farm Estimated Season Revenue	$306,695
Pro Remaining Season Days	17
Pro Expenses Per Days	$419,189
Pro Estimated Expenses	$7,126,213
Farm Remaining Season Days	17
Farm Expenses Per Days	$40,757
Farm Estimated Expenses	$692,869
Estimated Season Expenses	$7,819,082
Season Salary Cap	$77,050,000
Estimate Under Maximum Salary Cap of $78,000,000	$950,000
Estimate Over Minimum Salary Cap of $0	$77,050,000
Current Bank Account	($2,513,488)
Projected Bank Account	($4,844,361)

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)
Anthony Mantha	$5,500,000 (3)
Brady Skjei	$5,000,000 (3)
Alex Killorn	$5,000,000 (1)
Jake Mccabe	$4,500,000 (2)
Zach Aston-Reese	$3,500,000 (2)
Jasper Weatherby	$3,000,000 (2)
Kieffer Bellows	$2,000,000 (2)
J.T. Compher	$1,700,000 (1)
Sean Walker	$1,700,000 (2)
Rasmus Andersson	$900,000 (1)
Cam Talbot	$900,000 (1)
Nico Hischier	$900,000 (2)
Jack Hughes	$900,000 (1)
Marcus Foligno	$900,000 (1)
Owen Power	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,050,000
Year 17 : $50,750,000
Year 18 : $34,250,000
Year 19 : $15,250,000
Salary Average Commitment
Year 16 : $73,800,000
Year 17 : $47,500,000
Year 18 : $31,000,000
Year 19 : $14,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,050,000
Year 17 : $50,750,000
Year 18 : $34,250,000
Year 19 : $15,250,000

Farm Players Salaries
Dmytro Timashov	$2,000,000 (1)
Colton White	$2,000,000 (2)
Nikita Zaitsev	$180,000 (1)
Curtis Lazar	$180,000 (1)
Dominik Kahun	$180,000 (1)
Jonas Johansson	$180,000 (1)
Anders Bjork	$175,000 (2)
Jonathan Davidsson	$170,000 (2)
Jan Kostalek	$170,000 (2)
Otto Koivula	$150,000 (3)
John Leonard	$150,000 (2)
Andy Andreoff	$145,000 (1)
Dominik Simon	$140,000 (1)
Anthony Bitetto (Out of Payroll)	$125,000 (1)
Dennis Rasmussen	$125,000 (1)
Rourke Chartier	$120,000 (2)
Luke Martin	$120,000 (3)
Blake Speers	$110,000 (1)
Jonathon Blum	$110,000 (1)
Brian Gibbons	$110,000 (1)
Cody Sol	$100,000 (2)
Anthony Florentino	$100,000 (2)
Richard Panik	$100,000 (1)
Matt Rempe	$90,000 (1)
Jackson Lacombe	$90,000 (3)
William Bitten	$75,000 (2)
Travis Barron	$75,000 (2)
Lucas Edmonds	$75,000 (2)
Alexander Samoilov	$75,000 (1)
Kenneth Johnson	$75,000 (1)
Jonas Gustavsson	$70,000 (1)
Total Farm Players	31
Salary Commitment
Year 16 : $7,565,000
Year 17 : $1,770,000
Year 18 : $360,000
Year 19 : $0
Salary Average Commitment
Year 16 : $7,565,000
Year 17 : $1,770,000
Year 18 : $360,000
Year 19 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - $80 - 7 522 - 94,02%
Level 2:	5000 - $65 - 3 973 - 79,46%
Level 3:	2000 - $45 - 1 481 - 74,03%
Level 4:	4000 - $35 - 2 260 - 56,51%
Luxury :	1000 - $200 - 723 - 72,32%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $40 - 1 341 - 67,07%
Farm Level 2:	1000 - $15 - 955 - 95,48%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	15 959 - 79,79%
Average Income per Game	$1,672,938
Year to Date Revenue	$63,571,662
Farm
Home Games Left	3
Average Attendance - %	2 296 - 76,54%
Average Income per Game	$101,286
Year to Date Revenue	$3,848,879
Expense
Pro Players Total Salaries	$72,500,000
Farm Players Total Salaries	$7,267,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$70,205,110
Farm Year To Date Expenses	$3,863,441
Pro Salary Cap To Date	$69,751,131
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,018,815
Farm Estimated Season Revenue	$303,859
Pro Remaining Season Days	17
Pro Expenses Per Days	$394,595
Pro Estimated Expenses	$6,708,115
Farm Remaining Season Days	17
Farm Expenses Per Days	$39,824
Farm Estimated Expenses	$677,008
Estimated Season Expenses	$7,385,123
Season Salary Cap	$72,500,000
Estimate Under Maximum Salary Cap of $78,000,000	$5,500,000
Estimate Over Minimum Salary Cap of $0	$72,500,000
Current Bank Account	($2,438,829)
Projected Bank Account	($4,501,278)

Pro Players Salaries
Phil Kessel	$8,000,000 (1)
Tyler Myers	$7,500,000 (3)
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)
Elvis Merzlikins	$3,000,000 (3)
Eetu Luostarinen	$3,000,000 (1)
Matt Roy	$3,000,000 (1)
Sheldon Dries	$2,500,000 (1)
David Rundblad	$1,300,000 (2)
Ondrej Kase	$1,200,000 (1)
William Lockwood	$900,000 (1)
Philipp Grubauer	$900,000 (1)
Cole Sillinger	$900,000 (3)
John Ludvig	$900,000 (1)
Jake Sanderson	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $72,500,000
Year 17 : $43,600,000
Year 18 : $29,900,000
Year 19 : $0
Salary Average Commitment
Year 16 : $70,650,000
Year 17 : $41,750,000
Year 18 : $28,900,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $72,500,000
Year 17 : $43,600,000
Year 18 : $29,900,000
Year 19 : $0

Farm Players Salaries
Sam Lafferty	$2,000,000 (2)
Patrik Nemeth	$1,800,000 (1)
Tanner Kero	$250,000 (1)
Christian Djoos	$200,000 (1)
Matthew Peca	$200,000 (1)
Dmitri Jaskin (Out of Payroll)	$200,000 (1)
Max Jones	$200,000 (2)
Matt Martin	$200,000 (1)
Olivier Roy	$180,000 (1)
Dominic Toninato	$172,500 (2)
Jon Merrill	$170,000 (2)
Stephane Da Costa	$170,000 (1)
Andrey Pedan	$150,000 (2)
Sven Andrighetto	$150,000 (1)
Joonas Kemppainen	$150,000 (1)
Scott Wilson	$150,000 (2)
Yohann Auvitu	$150,000 (1)
Anton Blidh	$150,000 (1)
Dominic Turgeon (Out of Payroll)	$120,000 (1)
Ty Ronning	$110,000 (2)
Nikolay Goldobin	$110,000 (2)
Jack Sadek	$90,000 (1)
Cale Fleury	$90,000 (2)
Matej Tomek	$75,000 (1)
Noel Hoefenmayer	$75,000 (2)
Brendan DeJong	$75,000 (1)
Drake Rymsha	$75,000 (2)
Xavier Bernard	$75,000 (3)
Austin Lotz	$50,000 (2)
Total Farm Players	29
Salary Commitment
Year 16 : $7,587,500
Year 17 : $1,627,500
Year 18 : $75,000
Year 19 : $0
Salary Average Commitment
Year 16 : $7,587,500
Year 17 : $1,627,500
Year 18 : $75,000
Year 19 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - $90 - 7 615 - 95,19%
Level 2:	6000 - $55 - 5 378 - 89,64%
Level 3:	2000 - $40 - 1 633 - 81,66%
Level 4:	4000 - $25 - 3 183 - 79,57%
Luxury :	1000 - $175 - 823 - 82,33%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $32 - 1 917 - 95,83%
Farm Level 2:	1000 - $16 - 952 - 95,15%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	18 632 - 88,73%
Average Income per Game	$1,845,751
Year to Date Revenue	$70,138,547
Farm
Home Games Left	3
Average Attendance - %	2 868 - 95,60%
Average Income per Game	$113,992
Year to Date Revenue	$4,331,690
Expense
Pro Players Total Salaries	$72,700,000
Farm Players Total Salaries	$8,925,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,102,419
Farm Year To Date Expenses	$5,553,307
Pro Salary Cap To Date	$68,648,388
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,537,254
Farm Estimated Season Revenue	$341,976
Pro Remaining Season Days	17
Pro Expenses Per Days	$395,676
Pro Estimated Expenses	$6,726,492
Farm Remaining Season Days	17
Farm Expenses Per Days	$48,784
Farm Estimated Expenses	$829,328
Estimated Season Expenses	$7,555,820
Season Salary Cap	$72,700,000
Estimate Under Maximum Salary Cap of $78,000,000	$5,300,000
Estimate Over Minimum Salary Cap of $0	$72,700,000
Current Bank Account	$4,215,203
Projected Bank Account	$2,538,613

Pro Players Salaries
Pierre-Luc Dubois	$7,500,000 (3)
Timo Meier	$6,500,000 (2)
Ryan McDonagh	$6,500,000 (2)
Jordan Binnington	$6,000,000 (2)
Will Butcher	$5,500,000 (3)
Mathew Dumba	$5,500,000 (3)
Ryan Kesler	$5,400,000 (1)
Radek Faksa	$5,000,000 (3)
Blaze Lizotte	$3,500,000 (3)
Gustav Forsling (Out of Payroll)	$3,500,000 (1)
Maxim Golod	$3,500,000 (2)
Julien Gauthier	$3,000,000 (2)
Sonny Milano	$3,000,000 (1)
Zack MacEwen	$2,500,000 (1)
Dylan Coghlan	$2,000,000 (2)
Erik Kallgren	$2,000,000 (2)
Joe Snively	$1,700,000 (1)
Carson Meyer (Out of Payroll)	$1,600,000 (1)
-1 Way Contract Salary Cap :	$1,600,000
Luke Kunin	$900,000 (1)
Tom Wilson	$900,000 (1)
Michael Rasmussen	$900,000 (1)
Egor Zamula	$900,000 (3)
Total Pro Players	22
Salary Commitment
Year 16 : $77,800,000
Year 17 : $57,400,000
Year 18 : $27,900,000
Year 19 : $0
Salary Average Commitment
Year 16 : $76,700,000
Year 17 : $56,300,000
Year 18 : $27,900,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $77,800,000
Year 17 : $57,400,000
Year 18 : $27,900,000
Year 19 : $0

Farm Players Salaries
Nikita Tryamkin	$3,500,000 (2)
Mackenzie MacEachern	$1,300,000 (1)
Guillaume Brisebois	$1,300,000 (2)
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)
Peter Hrehorcak	$100,000 (1)
Vaclav Karabacek	$100,000 (2)
Alexander Holtz	$90,000 (3)
Alec Regula	$90,000 (1)
Olle Lycksell	$90,000 (1)
Calen Addison	$90,000 (2)
Jamie Arniel	$90,000 (1)
Emil Bemstrom (Out of Payroll)	$90,000 (2)
Paul Postma	$90,000 (1)
Robbie Russo	$90,000 (1)
Brendan Leipsic	$90,000 (1)
Brett Lernout	$80,000 (1)
Lukas Zetterberg	$80,000 (1)
Logan Shaw	$80,000 (1)
Zach Solow	$75,000 (2)
Mitchell Vande Sompel	$75,000 (2)
Jakub Galvas	$75,000 (2)
Jacob Olofsson (Out of Payroll)	$75,000 (3)
Curtis Douglas	$75,000 (3)
Micheal Wall	$70,000 (1)
Thomas(Chase) Perry	$70,000 (2)
Total Farm Players	33
Salary Commitment
Year 16 : $9,090,000
Year 17 : $1,565,000
Year 18 : $240,000
Year 19 : $0
Salary Average Commitment
Year 16 : $9,090,000
Year 17 : $1,565,000
Year 18 : $240,000
Year 19 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - $82 - 7 631 - 95,39%
Level 2:	5000 - $58 - 4 938 - 98,76%
Level 3:	2000 - $37 - 1 773 - 88,63%
Level 4:	4000 - $20 - 3 927 - 98,18%
Luxury :	1000 - $170 - 833 - 83,29%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $38 - 1 396 - 69,81%
Farm Level 2:	1000 - $19 - 666 - 66,63%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	19 102 - 95,51%
Average Income per Game	$1,742,360
Year to Date Revenue	$66,209,686
Farm
Home Games Left	3
Average Attendance - %	2 063 - 68,75%
Average Income per Game	$97,922
Year to Date Revenue	$3,721,043
Expense
Pro Players Total Salaries	$65,040,000
Farm Players Total Salaries	$2,360,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,025,888
Farm Year To Date Expenses	$2,396,465
Pro Salary Cap To Date	$68,571,813
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,227,080
Farm Estimated Season Revenue	$293,767
Pro Remaining Season Days	17
Pro Expenses Per Days	$354,270
Pro Estimated Expenses	$6,022,590
Farm Remaining Season Days	17
Farm Expenses Per Days	$13,297
Farm Estimated Expenses	$226,049
Estimated Season Expenses	$6,248,639
Season Salary Cap	$65,040,000
Estimate Under Maximum Salary Cap of $78,000,000	$12,960,000
Estimate Over Minimum Salary Cap of $0	$65,040,000
Current Bank Account	$48,929,538
Projected Bank Account	$48,201,746

Pro Players Salaries
Mitchell Marner	$10,640,000 (5)
Aleksander Barkov (Out of Payroll)	$10,000,000 (5)
Victor Hedman	$9,000,000 (5)
Bo Horvat	$8,500,000 (3)
Sebastian Aho (Out of Payroll)	$8,500,000 (2)
Connor Hellebuyck	$7,000,000 (2)
Erik Cernak (Out of Payroll)	$5,500,000 (2)
Thomas Chabot (Out of Payroll)	$5,400,000 (1)
David Kampf (Out of Payroll)	$2,000,000 (1)
Andreas Englund	$1,800,000 (1)
Michael Mersch	$1,200,000 (1)
Riley Nash	$1,200,000 (1)
Jordan Kyrou (Out of Payroll)	$900,000 (2)
Nikita Alexandrov	$900,000 (3)
Arvid Soderblom	$900,000 (1)
Erik Johnson	$900,000 (1)
Aleksi Heponiemi	$900,000 (2)
Nikita Okhotyuk (Out of Payroll)	$900,000 (3)
Alex Chiasson	$900,000 (1)
Ryan Spooner	$900,000 (1)
Jack Drury	$900,000 (3)
Total Pro Players	21
Salary Commitment
Year 16 : $78,840,000
Year 17 : $63,640,000
Year 18 : $40,840,000
Year 19 : $29,640,000
Salary Average Commitment
Year 16 : $76,840,000
Year 17 : $61,640,000
Year 18 : $38,840,000
Year 19 : $27,640,000
Salary Cap with 1 Way Contract
Year 16 : $78,840,000
Year 17 : $63,640,000
Year 18 : $40,840,000
Year 19 : $29,640,000

Farm Players Salaries
Justin Holl	$180,000 (1)
Jordan Subban	$120,000 (3)
Reece Willcox	$120,000 (2)
Gabriel Bourque	$120,000 (1)
Jonathan Dahlen	$120,000 (3)
Erik Thorell	$100,000 (1)
Eddie Wittchow	$100,000 (1)
Veeti Vainio	$100,000 (3)
David Kase	$100,000 (3)
Brett Bulmer	$100,000 (1)
Roberts Lipsbergs	$100,000 (1)
Michal Jordan	$90,000 (1)
Nicklas Lasu	$80,000 (1)
Marek Zagrapan	$80,000 (1)
James Livingston	$80,000 (1)
Radek Smolenak	$80,000 (1)
Dane Fox (Out of Payroll)	$80,000 (1)
Tyson Sexsmith	$80,000 (1)
John Ramage	$80,000 (1)
Daniel Catenacci	$80,000 (1)
Vladimir Ruzicka	$80,000 (1)
Evgeny Grachev (Out of Payroll)	$80,000 (1)
Kyle Olson	$75,000 (3)
Chase Hartje	$75,000 (1)
Adam Ahman	$75,000 (3)
Jacob Cederholm	$75,000 (1)
Francois Tremblay	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 16 : $2,520,000
Year 17 : $710,000
Year 18 : $590,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,520,000
Year 17 : $710,000
Year 18 : $590,000
Year 19 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - $95 - 6 051 - 75,63%
Level 2:	6000 - $60 - 4 413 - 73,56%
Level 3:	3000 - $30 - 2 453 - 81,77%
Level 4:	4000 - $25 - 3 194 - 79,86%
Luxury :	1000 - $190 - 766 - 76,58%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $35 - 1 533 - 76,66%
Farm Level 2:	1000 - $15 - 957 - 95,73%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	16 877 - 76,72%
Average Income per Game	$1,655,208
Year to Date Revenue	$61,242,689
Farm
Home Games Left	3
Average Attendance - %	2 491 - 83,02%
Average Income per Game	$101,351
Year to Date Revenue	$3,851,331
Expense
Pro Players Total Salaries	$76,850,000
Farm Players Total Salaries	$3,230,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$70,059,981
Farm Year To Date Expenses	$3,093,570
Pro Salary Cap To Date	$69,605,892
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,620,831
Farm Estimated Season Revenue	$304,052
Pro Remaining Season Days	17
Pro Expenses Per Days	$418,108
Pro Estimated Expenses	$7,107,836
Farm Remaining Season Days	17
Farm Expenses Per Days	$18,000
Farm Estimated Expenses	$306,000
Estimated Season Expenses	$7,413,836
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	$53,659,713
Projected Bank Account	$53,170,760

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

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

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - $85 - 6 903 - 86,29%
Level 2:	6000 - $50 - 5 385 - 89,76%
Level 3:	3000 - $30 - 2 322 - 77,39%
Level 4:	4000 - $22 - 3 290 - 82,26%
Luxury :	1000 - $145 - 1 000 - 100,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $30 - 1 795 - 89,76%
Farm Level 2:	1000 - $15 - 851 - 85,06%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	18 901 - 85,91%
Average Income per Game	$1,730,534
Year to Date Revenue	$64,029,776
Farm
Home Games Left	3
Average Attendance - %	2 646 - 88,19%
Average Income per Game	$105,345
Year to Date Revenue	$4,003,092
Expense
Pro Players Total Salaries	$77,940,000
Farm Players Total Salaries	$5,935,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,159,048
Farm Year To Date Expenses	$4,028,984
Pro Salary Cap To Date	$68,704,999
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,922,138
Farm Estimated Season Revenue	$316,034
Pro Remaining Season Days	17
Pro Expenses Per Days	$424,000
Pro Estimated Expenses	$7,208,000
Farm Remaining Season Days	17
Farm Expenses Per Days	$32,622
Farm Estimated Expenses	$554,574
Estimated Season Expenses	$7,762,574
Season Salary Cap	$77,940,000
Estimate Under Maximum Salary Cap of $78,000,000	$60,000
Estimate Over Minimum Salary Cap of $0	$77,940,000
Current Bank Account	$15,180,919
Projected Bank Account	$14,656,517

Pro Players Salaries
Steven Stamkos	$10,640,000 (5)
Blake Wheeler	$8,000,000 (3)
Mike Richards	$7,900,000 (1)
Alex Debrincat	$7,000,000 (3)
Andrew Mangiapane	$5,500,000 (3)
Jared Spurgeon (Out of Payroll)	$5,500,000 (2)
Justin Braun	$5,000,000 (1)
Jake Muzzin	$5,000,000 (1)
Logan Couture	$4,500,000 (1)
David Honzik	$3,500,000 (1)
Derrick Pouliot	$3,000,000 (1)
Olli Maatta	$2,500,000 (3)
Ross Johnston	$2,500,000 (2)
Warren Foegele	$2,000,000 (1)
Jake Evans	$2,000,000 (1)
Robert Bortuzzo	$2,000,000 (2)
Jordie Benn	$1,800,000 (1)
Mike Hardman	$1,500,000 (2)
Jaret Anderson-Dolan	$900,000 (3)
James Reimer	$900,000 (1)
Matthew Beniers	$900,000 (1)
Mike Hoffman	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 16 : $83,440,000
Year 17 : $46,040,000
Year 18 : $34,540,000
Year 19 : $10,640,000
Salary Average Commitment
Year 16 : $82,400,000
Year 17 : $45,250,000
Year 18 : $33,750,000
Year 19 : $10,350,000
Salary Cap with 1 Way Contract
Year 16 : $83,440,000
Year 17 : $46,040,000
Year 18 : $34,540,000
Year 19 : $10,640,000

Farm Players Salaries
Zachary Sanford	$1,700,000 (1)
Taylor Raddysh	$900,000 (1)
Pavel Francouz	$275,000 (3)
Eric Comrie	$200,000 (1)
Dean Kukan	$200,000 (2)
Austin Wagner	$180,000 (2)
Landon Ferraro	$170,000 (1)
Yakov Trenin	$170,000 (2)
Valeri Vasiliev	$170,000 (1)
Chad Ruhwedel	$170,000 (2)
Roland Mckeown	$170,000 (1)
Michal Kempny	$150,000 (2)
Jens Looke	$150,000 (2)
Adam Tambellini	$130,000 (2)
Colton Sceviour (Out of Payroll)	$130,000 (1)
Kevin Poulin	$120,000 (2)
Brandon Davidson	$110,000 (2)
Gabriel Dumont	$100,000 (3)
Michael Spacek	$90,000 (1)
Dmitri Voronkov	$90,000 (1)
Luc Snuggerud	$90,000 (1)
Cooper Marody	$90,000 (1)
Stelio Mattheos	$75,000 (2)
Nate Schnarr	$75,000 (2)
Tarrmo Reunanen	$75,000 (1)
Cliff Pu	$75,000 (1)
Artur Kayumov	$75,000 (1)
David Bernhardt	$75,000 (1)
Chris Martenet	$60,000 (1)
Total Farm Players	29
Salary Commitment
Year 16 : $6,065,000
Year 17 : $1,905,000
Year 18 : $375,000
Year 19 : $0
Salary Average Commitment
Year 16 : $6,065,000
Year 17 : $1,905,000
Year 18 : $375,000
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	$38,813,507	$74,950,000	$3,050,000	$74,950,000	$4,745,000	$25,255,000	20	30	50
BlackHawks	$9,100,697	$76,450,000	$1,550,000	$76,450,000	$3,890,000	$26,110,000	20	31	51
BlueJacket	($7,357,286)	$77,900,000	$100,000	$77,900,000	$7,935,000	$22,065,000	20	32	52
Blues	$58,253,621	$75,415,000	$2,585,000	$75,415,000	$4,767,500	$25,232,500	21	33	54
Bruins	$8,137,469	$72,650,000	$5,350,000	$72,650,000	$5,750,000	$24,250,000	20	29	49
Canadiens	$19,783,703	$77,850,000	$150,000	$77,850,000	$4,525,000	$25,475,000	20	31	51
Canucks	$42,676,936	$71,800,000	$6,200,000	$71,800,000	$2,720,000	$27,280,000	21	28	49
Capitals	($4,281,032)	$77,850,000	$150,000	$77,850,000	$4,955,000	$25,045,000	20	30	50
Devils	$18,021,074	$77,400,000	$600,000	$77,400,000	$2,670,000	$27,330,000	20	31	51
Ducks	$12,515,653	$76,050,000	$1,950,000	$76,050,000	$6,135,000	$23,865,000	20	33	53
Flames	$31,830,887	$73,600,000	$4,400,000	$73,600,000	$7,305,000	$22,695,000	21	33	54
Flyers	$26,619,054	$74,300,000	$3,700,000	$74,300,000	$2,995,000	$27,005,000	20	29	49
GoldenKnights	$10,133,975	$64,900,000	$13,100,000	$64,900,000	$5,915,000	$24,085,000	23	31	54
Hockey club	$11,883,341	$77,200,000	$800,000	$77,200,000	$8,545,000	$21,455,000	20	32	52
Hurricanes	$2,435,639	$77,450,000	$550,000	$77,450,000	$4,405,000	$25,595,000	20	30	50
Islanders	$54,585,392	$78,000,000	$0	$78,000,000	$5,055,000	$24,945,000	20	30	50
Jets	$211,409,789	$76,650,000	$1,350,000	$76,650,000	$8,590,000	$21,410,000	21	32	53
Kings	$40,518,712	$77,300,000	$700,000	$77,300,000	$2,590,000	$27,410,000	21	30	51
Kraken	$5,510,872	$76,750,000	$1,250,000	$76,750,000	$3,085,500	$26,914,500	20	26	46
Lightning	$5,809,934	$78,000,000	$0	$78,000,000	$2,385,000	$27,615,000	21	25	46
MapleLeafs	$12,311,052	$76,350,000	$1,650,000	$76,350,000	$4,515,000	$25,485,000	21	33	54
Oilers	$15,667,501	$78,500,000	-$500,000	$78,500,000	$3,380,000	$26,620,000	22	27	49
Panthers	$121,277,998	$76,700,000	$1,300,000	$76,700,000	$5,250,000	$24,750,000	21	30	51
Penguins	$105,335,676	$77,700,000	$300,000	$77,700,000	$4,580,000	$25,420,000	20	33	53
Predators	($10,129,460)	$71,050,000	$6,950,000	$71,050,000	$3,280,100	$26,719,900	22	27	49
Rangers	($16,225,897)	$67,900,000	$10,100,000	$67,900,000	$7,600,000	$22,400,000	21	34	55
RedWings	($2,513,488)	$77,050,000	$950,000	$77,050,000	$7,440,000	$22,560,000	20	31	51
Sabres	($2,438,829)	$72,500,000	$5,500,000	$72,500,000	$7,267,500	$22,732,500	20	29	49
Senators	$4,215,203	$72,700,000	$5,300,000	$72,700,000	$8,925,000	$21,075,000	22	33	55
Sharks	$48,929,538	$65,040,000	$12,960,000	$65,040,000	$2,360,000	$27,640,000	21	27	48
Stars	$53,659,713	$76,850,000	$1,150,000	$76,850,000	$3,230,000	$26,770,000	20	29	49
Wild	$15,180,919	$77,940,000	$60,000	$77,940,000	$5,935,000	$24,065,000	22	29	51

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %