LNVHV - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	8000 - $85 - 7 628 - 95,34%
Level 2:	6000 - $49 - 5 497 - 91,62%
Level 3:	3000 - $20 - 2 637 - 87,90%
Level 4:	5000 - $12 - 4 656 - 93,12%
Luxury :	1000 - $165 - 973 - 97,32%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $33 - 1 895 - 94,75%
Farm Level 2:	1000 - $16 - 888 - 88,79%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	21 391 - 93,00%
Average Income per Game	$1,670,755
Year to Date Revenue	$40,098,122
Farm
Home Games Left	17
Average Attendance - %	2 783 - 92,76%
Average Income per Game	$112,204
Year to Date Revenue	$2,692,885
Expense
Pro Players Total Salaries	$76,600,000
Farm Players Total Salaries	$2,820,000
Coaches Total Salaries	$200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$45,188,199
Farm Year To Date Expenses	$1,659,520
Pro Salary Cap To Date	$44,935,987
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,402,836
Farm Estimated Season Revenue	$1,907,460
Pro Remaining Season Days	75
Pro Expenses Per Days	$421,429
Pro Estimated Expenses	$31,607,175
Farm Remaining Season Days	75
Farm Expenses Per Days	$16,044
Farm Estimated Expenses	$1,203,300
Estimated Season Expenses	$32,810,475
Season Salary Cap	$76,600,000
Estimate Under Maximum Salary Cap of $76,900,000	$300,000
Estimate Over Minimum Salary Cap of $0	$76,600,000
Current Bank Account	$44,341,909
Projected Bank Account	$41,841,730

Pro Players Salaries
Steven Stamkos	$10,350,000 (1)
John Gibson	$9,000,000 (4)
Ryan Johansen	$8,000,000 (3)
Sean Couturier	$7,500,000 (3)
Tyson Barrie	$7,500,000 (2)
Tyler Johnson	$6,000,000 (2)
Anders Lee	$5,000,000 (1)
Jonas Siegenthaler	$4,500,000 (2)
Travis Dermott	$4,000,000 (2)
Sonny Milano	$3,000,000 (2)
Lawson Crouse	$3,000,000 (2)
Andreas Johnsson	$2,000,000 (1)
Magnus Paajarvi	$1,200,000 (3)
Gustav Lindstrom	$900,000 (2)
Ethan Bear (Out of Payroll)	$900,000 (1)
Justin Faulk	$900,000 (1)
Noel Acciari (Out of Payroll)	$900,000 (2)
Lucas Edmonds	$750,000 (3)
Dmitri Samorukov	$750,000 (2)
James Hardie	$750,000 (2)
Tim Wahlgren	$750,000 (1)
Jack Lafontaine	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 15 : $78,400,000
Year 16 : $57,750,000
Year 17 : $26,450,000
Year 18 : $9,000,000
Salary Average Commitment
Year 15 : $78,400,000
Year 16 : $57,750,000
Year 17 : $26,450,000
Year 18 : $9,000,000
Salary Cap with 1 Way Contract
Year 15 : $78,400,000
Year 16 : $57,750,000
Year 17 : $26,450,000
Year 18 : $9,000,000

Farm Players Salaries
Axel Jonsson Fjällby	$150,000 (3)
Ian McCoshen	$130,000 (2)
Alexander Burmistrov	$130,000 (2)
Griffin Reinhart	$130,000 (2)
Gerald Mayhew	$130,000 (2)
Iiro Pakarinen	$115,000 (1)
Shane Prince	$115,000 (2)
Andreas Soderberg	$100,000 (1)
Steven Shipley	$90,000 (1)
Cam Dineen	$90,000 (2)
Adam Samuelsson	$85,000 (1)
Beau Starrett	$80,000 (1)
Scott Darling	$80,000 (1)
Alex Hutchings	$80,000 (1)
Rasmus Bengtsson	$80,000 (1)
Cal O'Reilly	$80,000 (2)
Jakub Galvas	$75,000 (3)
Marcus Davidsson	$75,000 (2)
Kirill Ustimenko	$75,000 (3)
Ruslan Gazizov	$75,000 (3)
Alexander Nylander	$75,000 (2)
Denis Smirnov	$75,000 (2)
Daniel Kurovsky	$75,000 (2)
Pavel Koltygin	$75,000 (2)
Filip Berglund	$75,000 (2)
David Bernhardt	$75,000 (2)
Andrei Svetlakov	$75,000 (1)
Brandon Lisowsky	$75,000 (3)
Tobias Eder	$70,000 (2)
Kyle Beach	$70,000 (2)
Niklas Lundstrom	$65,000 (2)
Edwin Minney	$50,000 (1)
Total Farm Players	32
Salary Commitment
Year 15 : $2,820,000
Year 16 : $1,985,000
Year 17 : $450,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,820,000
Year 16 : $1,985,000
Year 17 : $450,000
Year 18 : $0

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - $85 - 7 434 - 92,93%
Level 2:	6000 - $50 - 5 504 - 91,73%
Level 3:	2000 - $21 - 2 000 - 100,00%
Level 4:	4000 - $14 - 4 000 - 100,00%
Luxury :	1000 - $175 - 851 - 85,14%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $28 - 1 944 - 97,20%
Farm Level 2:	1000 - $11 - 977 - 97,73%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	19 790 - 94,24%
Average Income per Game	$1,615,749
Year to Date Revenue	$38,777,977
Farm
Home Games Left	17
Average Attendance - %	2 921 - 97,38%
Average Income per Game	$94,516
Year to Date Revenue	$2,268,382
Expense
Pro Players Total Salaries	$71,650,000
Farm Players Total Salaries	$3,165,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,864,001
Farm Year To Date Expenses	$1,955,976
Pro Salary Cap To Date	$43,570,035
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,467,734
Farm Estimated Season Revenue	$1,606,771
Pro Remaining Season Days	75
Pro Expenses Per Days	$396,429
Pro Estimated Expenses	$29,732,175
Farm Remaining Season Days	75
Farm Expenses Per Days	$17,940
Farm Estimated Expenses	$1,345,500
Estimated Season Expenses	$31,077,675
Season Salary Cap	$71,650,000
Estimate Under Maximum Salary Cap of $76,900,000	$5,250,000
Estimate Over Minimum Salary Cap of $0	$71,650,000
Current Bank Account	$18,842,949
Projected Bank Account	$16,839,779

Pro Players Salaries
Sean Bergenheim	$7,500,000 (3)
Yanni Gourde	$7,000,000 (2)
Evgeny Kuznetsov	$7,000,000 (1)
Dougie Hamilton	$6,750,000 (4)
Robert Hagg	$5,000,000 (3)
Jared McCann	$5,000,000 (2)
Mats Zuccarello (Out of Payroll)	$5,000,000 (3)
Kevin Fiala	$4,500,000 (2)
Jake DeBrusk	$4,000,000 (1)
Igor Shesterkin	$4,000,000 (2)
Nick Jensen	$3,500,000 (1)
Ivan Barbashev	$3,500,000 (1)
Nikita Zaitsev	$3,000,000 (1)
Zachary Sawchenko	$2,100,000 (2)
Reese Johnson	$2,000,000 (2)
Brad Malone	$1,700,000 (2)
Justin Danforth	$1,500,000 (1)
Justin Schultz	$900,000 (1)
Sean Durzi	$900,000 (2)
Nick Foligno	$900,000 (2)
Owen Tippett	$900,000 (3)
Total Pro Players	21
Salary Commitment
Year 15 : $76,650,000
Year 16 : $53,250,000
Year 17 : $25,150,000
Year 18 : $6,750,000
Salary Average Commitment
Year 15 : $75,650,000
Year 16 : $52,250,000
Year 17 : $24,150,000
Year 18 : $6,750,000
Salary Cap with 1 Way Contract
Year 15 : $76,650,000
Year 16 : $53,250,000
Year 17 : $25,150,000
Year 18 : $6,750,000

Farm Players Salaries
Charlie Lindgren	$200,000 (1)
Radim Zohorna	$170,000 (2)
Slater Koekkoek	$170,000 (2)
Sven Andrighetto	$150,000 (2)
Fredrik Claesson	$150,000 (2)
Oskar Sundqvist	$130,000 (2)
Rocco Grimaldi	$130,000 (3)
Michael Sgarbossa	$130,000 (3)
Jakob Lilja	$130,000 (2)
Chris Bigras	$130,000 (1)
Justin Dowling	$130,000 (2)
Jhonas Enroth	$120,000 (2)
Eric Florchuk	$120,000 (3)
Justin Bailey	$90,000 (1)
Samu Perhonen	$90,000 (1)
Boris Katchouk	$90,000 (2)
Brian Ferlin	$90,000 (2)
Dakota Mermis	$90,000 (2)
Nikolai Glukhov	$90,000 (2)
Gavin Bayreuther	$90,000 (1)
Kevin Roy	$80,000 (2)
Ronald Attard	$75,000 (3)
Matthew Spencer	$75,000 (1)
Timothy Gettinger	$75,000 (2)
Gustav Bouramman	$75,000 (1)
Dennis Yan	$75,000 (1)
Glenn Gawdin	$75,000 (1)
Brandon Gignac	$75,000 (2)
Raphael Bussieres	$70,000 (2)
Total Farm Players	29
Salary Commitment
Year 15 : $3,165,000
Year 16 : $2,265,000
Year 17 : $455,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,165,000
Year 16 : $2,265,000
Year 17 : $455,000
Year 18 : $0

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - $95 - 6 027 - 75,34%
Level 2:	6000 - $60 - 4 266 - 71,09%
Level 3:	3000 - $35 - 1 858 - 61,93%
Level 4:	5000 - $25 - 3 204 - 64,07%
Luxury :	1500 - $120 - 1 094 - 72,96%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $40 - 1 373 - 68,64%
Farm Level 2:	1000 - $20 - 655 - 65,54%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	16 449 - 70,00%
Average Income per Game	$1,546,974
Year to Date Revenue	$37,127,370
Farm
Home Games Left	17
Average Attendance - %	2 028 - 67,61%
Average Income per Game	$98,631
Year to Date Revenue	$2,367,154
Expense
Pro Players Total Salaries	$75,900,000
Farm Players Total Salaries	$3,090,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,227,177
Farm Year To Date Expenses	$1,772,504
Pro Salary Cap To Date	$43,933,247
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,298,554
Farm Estimated Season Revenue	$1,676,734
Pro Remaining Season Days	75
Pro Expenses Per Days	$419,780
Pro Estimated Expenses	$31,483,500
Farm Remaining Season Days	75
Farm Expenses Per Days	$17,527
Farm Estimated Expenses	$1,314,525
Estimated Season Expenses	$32,798,025
Season Salary Cap	$75,900,000
Estimate Under Maximum Salary Cap of $76,900,000	$1,000,000
Estimate Over Minimum Salary Cap of $0	$75,900,000
Current Bank Account	$17,134,442
Projected Bank Account	$12,311,705

Pro Players Salaries
Nathan MacKinnon	$10,500,000 (5)
Carey Price	$9,250,000 (2)
David Pastrnak	$8,000,000 (2)
John Carlson	$8,000,000 (3)
Cale Makar	$6,650,000 (2)
Joel Eriksson Ek	$6,000,000 (2)
Noah Hanifin	$4,500,000 (1)
Mike Hoffman	$4,500,000 (1)
Dylan Strome	$4,000,000 (2)
Mikhail Grigorenko	$2,000,000 (2)
Mattias Janmark	$2,000,000 (1)
Sergey Tolchinsky	$1,700,000 (1)
Frederick Gaudreau	$1,500,000 (2)
Marco Cousineau	$1,300,000 (1)
Casey Cizikas	$1,300,000 (1)
Sam Lafferty	$1,100,000 (1)
Libor Hajek	$900,000 (1)
Christopher Tanev	$900,000 (1)
Kirill Kaprizov	$900,000 (1)
Nick Holden	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 15 : $75,900,000
Year 16 : $56,800,000
Year 17 : $18,500,000
Year 18 : $10,500,000
Salary Average Commitment
Year 15 : $74,300,000
Year 16 : $55,300,000
Year 17 : $17,000,000
Year 18 : $10,500,000
Salary Cap with 1 Way Contract
Year 15 : $75,900,000
Year 16 : $56,800,000
Year 17 : $18,500,000
Year 18 : $10,500,000

Farm Players Salaries
Steven Lorentz	$170,000 (2)
Jacob Peterson	$170,000 (2)
Lucas Johansen	$150,000 (3)
Vyacheslav Leshchenko	$130,000 (1)
Matt Bartkowski	$125,000 (2)
Tyler Cuma	$125,000 (2)
Linden Vey	$125,000 (3)
Michal Repik	$110,000 (3)
Andrew Desjardins	$110,000 (3)
Teemu Pulkkinen	$110,000 (3)
Dan Sexton	$110,000 (3)
Seth Griffith	$110,000 (3)
Jaroslav Janus	$105,000 (3)
Alexis Binner	$100,000 (3)
Danick Paquette	$100,000 (3)
Victor Mete	$90,000 (2)
Jack Mcbain	$90,000 (3)
Juuso Valimaki	$90,000 (3)
Joseph Veleno	$90,000 (3)
David Desharnais	$90,000 (2)
TJ Brennan	$90,000 (1)
Jordan Schroeder	$90,000 (2)
Rushan Rafikov	$90,000 (1)
Ondrej Roman	$80,000 (1)
Matt Frattin	$80,000 (1)
Mason McDonald	$75,000 (1)
Brent Moran	$75,000 (2)
Gage Ausmus	$70,000 (1)
Kelsey Tessier	$70,000 (1)
Petr Vrana	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 15 : $3,090,000
Year 16 : $2,335,000
Year 17 : $1,400,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,090,000
Year 16 : $2,335,000
Year 17 : $1,400,000
Year 18 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - $90 - 6 767 - 84,58%
Level 2:	6000 - $60 - 4 230 - 70,51%
Level 3:	3000 - $40 - 1 646 - 54,85%
Level 4:	4000 - $30 - 2 607 - 65,18%
Luxury :	1500 - $170 - 910 - 60,69%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - $40 - 1 346 - 67,30%
Farm Level 2:	1000 - $25 - 519 - 51,89%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	16 160 - 71,82%
Average Income per Game	$1,640,401
Year to Date Revenue	$39,369,617
Farm
Home Games Left	16
Average Attendance - %	1 865 - 62,16%
Average Income per Game	$96,877
Year to Date Revenue	$2,421,937
Expense
Pro Players Total Salaries	$72,900,000
Farm Players Total Salaries	$4,362,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,054,554
Farm Year To Date Expenses	$2,638,688
Pro Salary Cap To Date	$42,760,556
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,886,812
Farm Estimated Season Revenue	$1,550,040
Pro Remaining Season Days	75
Pro Expenses Per Days	$403,297
Pro Estimated Expenses	$30,247,275
Farm Remaining Season Days	75
Farm Expenses Per Days	$24,519
Farm Estimated Expenses	$1,838,925
Estimated Season Expenses	$32,086,200
Season Salary Cap	$72,900,000
Estimate Under Maximum Salary Cap of $76,900,000	$4,000,000
Estimate Over Minimum Salary Cap of $0	$72,900,000
Current Bank Account	$60,086,834
Projected Bank Account	$57,437,486

Pro Players Salaries
Sergei Bobrovsky	$7,000,000 (2)
Kyle Turris	$7,000,000 (3)
Ryan Strome	$7,000,000 (2)
Alexander Semin	$6,000,000 (3)
Dmitri Orlov	$5,925,000 (3)
Christian Dvorak	$5,500,000 (2)
Evander Kane	$5,000,000 (1)
Boone Jenner	$4,500,000 (1)
Xavier Ouellet	$4,000,000 (3)
Joel Armia	$3,000,000 (1)
Austin Watson	$3,000,000 (1)
Alexander Barabanov	$3,000,000 (2)
Brock McGinn	$2,500,000 (3)
Scott Wedgewood	$2,375,000 (2)
Maxim Mamin	$2,000,000 (2)
Zach Whitecloud	$1,500,000 (2)
Logan Stanley	$900,000 (2)
Jake Bean	$900,000 (2)
Dmitry Kulikov	$900,000 (1)
Sean Kuraly	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 15 : $72,900,000
Year 16 : $56,500,000
Year 17 : $25,425,000
Year 18 : $0
Salary Average Commitment
Year 15 : $72,900,000
Year 16 : $56,500,000
Year 17 : $25,425,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $72,900,000
Year 16 : $56,500,000
Year 17 : $25,425,000
Year 18 : $0

Farm Players Salaries
Brendan Lemieux	$235,000 (3)
Jesse Joensuu	$210,000 (1)
J.T. Brown	$190,000 (1)
Jayson Megna	$185,000 (2)
Jeff Glass	$175,000 (1)
Oscar Moller	$175,000 (1)
Jordan Caron	$175,000 (1)
Raphael Diaz	$172,500 (1)
Teddy Blueger	$170,000 (1)
Alexei Marchenko	$170,000 (1)
Simon Despres (Out of Payroll)	$167,500 (3)
Leo Komarov	$155,000 (2)
Brandon Duhaime	$150,000 (3)
Ludvig Rensfeldt	$150,000 (1)
Maxime Lagace	$145,000 (3)
Cameron Gaunce	$145,000 (2)
Taylor Fedun	$140,000 (2)
Patrick Sieloff	$137,500 (3)
Miikka Salomaki	$137,500 (3)
Carter Rowney	$132,500 (3)
Luke Adam	$130,000 (2)
Cody McLeod	$115,000 (1)
Jakub Jerabek	$115,000 (3)
Daniel Audette	$110,000 (2)
Tyler Wotherspoon	$110,000 (3)
Mark Borowiecki	$110,000 (3)
Anthony Peluso	$97,500 (1)
Chet Pickard	$95,000 (1)
Jack Rathbone	$90,000 (3)
Yann Sauve	$90,000 (1)
Henrik Samuelsson	$75,000 (1)
Kole Lind	$75,000 (3)
Total Farm Players	32
Salary Commitment
Year 15 : $4,530,000
Year 16 : $2,470,000
Year 17 : $1,605,000
Year 18 : $0
Salary Average Commitment
Year 15 : $4,530,000
Year 16 : $2,470,000
Year 17 : $1,605,000
Year 18 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - $92 - 6 180 - 77,25%
Level 2:	6000 - $57 - 5 315 - 88,58%
Level 3:	3000 - $26 - 2 460 - 81,99%
Level 4:	5000 - $21 - 4 155 - 83,09%
Luxury :	1500 - $133 - 1 089 - 72,59%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $38 - 1 421 - 71,05%
Farm Level 2:	1000 - $17 - 748 - 74,82%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	19 198 - 81,69%
Average Income per Game	$1,634,555
Year to Date Revenue	$39,229,317
Farm
Home Games Left	16
Average Attendance - %	2 169 - 72,31%
Average Income per Game	$96,739
Year to Date Revenue	$2,418,475
Expense
Pro Players Total Salaries	$76,800,000
Farm Players Total Salaries	$2,990,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$45,234,592
Farm Year To Date Expenses	$1,723,247
Pro Salary Cap To Date	$44,940,656
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,787,433
Farm Estimated Season Revenue	$1,547,824
Pro Remaining Season Days	75
Pro Expenses Per Days	$424,725
Pro Estimated Expenses	$31,854,375
Farm Remaining Season Days	75
Farm Expenses Per Days	$16,978
Farm Estimated Expenses	$1,273,350
Estimated Season Expenses	$33,127,725
Season Salary Cap	$76,800,000
Estimate Under Maximum Salary Cap of $76,900,000	$100,000
Estimate Over Minimum Salary Cap of $0	$76,800,000
Current Bank Account	$663,303
Projected Bank Account	($3,129,165)

Pro Players Salaries
Jamie Benn	$9,500,000 (2)
Jack Eichel	$9,000,000 (1)
P.K. Subban	$8,000,000 (1)
Brayden Schenn	$6,500,000 (1)
Adam Larsson	$6,500,000 (3)
Jonathan Drouin	$6,500,000 (4)
Mackenzie Blackwood	$6,000,000 (3)
Darnell Nurse	$5,000,000 (1)
Ty Rattie	$4,500,000 (2)
Carson Soucy	$3,000,000 (1)
Sebastian Aho (DEF)	$1,700,000 (2)
Johan Sundstrom	$1,700,000 (1)
Calle Rosen	$1,500,000 (1)
Boo Nieves	$1,300,000 (1)
Nicolas Aube-Kubel	$1,300,000 (2)
Patrick Russell	$1,200,000 (2)
Philipp Grubauer	$900,000 (2)
Morgan Geekie	$900,000 (3)
Kyle Palmieri	$900,000 (1)
Luke Philp	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 15 : $76,800,000
Year 16 : $39,900,000
Year 17 : $19,900,000
Year 18 : $6,500,000
Salary Average Commitment
Year 15 : $85,600,009
Year 16 : $48,700,009
Year 17 : $19,900,000
Year 18 : $6,500,000
Salary Cap with 1 Way Contract
Year 15 : $76,800,000
Year 16 : $39,900,000
Year 17 : $19,900,000
Year 18 : $6,500,000

Farm Players Salaries
Austin Madaisky	$170,000 (1)
Martin Ouellette	$150,000 (1)
Philip Lane	$150,000 (1)
Victor Rask	$130,000 (2)
Artur Gavrus	$130,000 (1)
Peter Cehlarik	$110,000 (2)
Joachim Nermark	$100,000 (2)
Mikael Wikstrand	$100,000 (2)
Kristoffer Berglund	$100,000 (1)
Nicolas Kerdiles	$100,000 (2)
Matt Donovan	$100,000 (2)
Shawn Lalonde	$100,000 (2)
Keaton Ellerby	$90,000 (2)
Austen Brassard	$90,000 (2)
Lance Bouma	$80,000 (1)
Olivier Archambault	$80,000 (2)
Petter Granberg	$80,000 (2)
Keegan Iverson	$80,000 (2)
John Quenneville	$80,000 (2)
Maxime Lajoie	$75,000 (3)
Frederic Allard	$75,000 (3)
Max Gardiner	$75,000 (1)
Brandon Halverson	$75,000 (2)
Linus Lindstrom	$75,000 (3)
Josh Brook	$75,000 (3)
Jack Kopacka	$75,000 (3)
Eemeli Rasanen	$75,000 (3)
Julien Nantel	$75,000 (1)
Grant Mismash	$75,000 (3)
Samuel Kurker	$70,000 (3)
Juuso Ikonen	$50,000 (1)
Jake Paterson	$50,000 (3)
Sebastian Collberg	$50,000 (3)
Total Farm Players	33
Salary Commitment
Year 15 : $2,990,000
Year 16 : $2,010,000
Year 17 : $695,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,980,000
Year 16 : $2,000,000
Year 17 : $695,000
Year 18 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - $75 - 7 770 - 97,13%
Level 2:	6000 - $55 - 5 510 - 91,83%
Level 3:	3000 - $35 - 1 919 - 63,97%
Level 4:	5000 - $15 - 4 507 - 90,13%
Luxury :	1000 - $100 - 1 000 - 100,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $15 - 1 998 - 99,91%
Farm Level 2:	1000 - $9 - 998 - 99,77%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	20 706 - 90,03%
Average Income per Game	$1,568,825
Year to Date Revenue	$40,789,462
Farm
Home Games Left	17
Average Attendance - %	2 996 - 99,86%
Average Income per Game	$56,481
Year to Date Revenue	$1,355,555
Expense
Pro Players Total Salaries	$74,850,000
Farm Players Total Salaries	$3,030,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,364,831
Farm Year To Date Expenses	$1,884,677
Pro Salary Cap To Date	$44,070,888
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,532,382
Farm Estimated Season Revenue	$960,185
Pro Remaining Season Days	75
Pro Expenses Per Days	$414,011
Pro Estimated Expenses	$31,050,825
Farm Remaining Season Days	75
Farm Expenses Per Days	$17,198
Farm Estimated Expenses	$1,289,850
Estimated Season Expenses	$32,340,675
Season Salary Cap	$74,850,000
Estimate Under Maximum Salary Cap of $76,900,000	$2,050,000
Estimate Over Minimum Salary Cap of $0	$74,850,000
Current Bank Account	$44,038,262
Projected Bank Account	$36,190,154

Pro Players Salaries
Jonathan Toews	$9,650,000 (2)
Jakub Voracek	$8,500,000 (3)
Frederik Andersen	$7,500,000 (3)
Derick Brassard	$7,500,000 (1)
Anthony Cirelli	$6,500,000 (1)
Zach Boychuk	$6,500,000 (2)
John Klingberg	$6,000,000 (1)
Alexander Radulov	$6,000,000 (3)
Matt Roy	$3,000,000 (2)
Caleb Jones	$3,000,000 (2)
Trevor Moore	$2,500,000 (3)
Parker Kelly	$1,300,000 (2)
Philipp Kurashev	$900,000 (2)
Dawson Mercer	$900,000 (2)
Semyon Varlamov	$900,000 (2)
Nicolas Hague	$900,000 (1)
Mark Giordano	$900,000 (1)
Andrew Peeke	$900,000 (2)
Aapeli Rasanen	$750,000 (2)
Albin Grewe	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 15 : $74,850,000
Year 16 : $53,050,000
Year 17 : $25,250,000
Year 18 : $0
Salary Average Commitment
Year 15 : $72,100,000
Year 16 : $50,300,000
Year 17 : $22,900,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $74,850,000
Year 16 : $53,050,000
Year 17 : $25,250,000
Year 18 : $0

Farm Players Salaries
Maxim Letunov	$170,000 (2)
Mark Friedman	$170,000 (2)
Jesper Pettersson	$170,000 (2)
Marcus Hogberg	$130,000 (2)
Alexander Dergachyov	$130,000 (2)
Brendan Gaunce	$130,000 (2)
Julien Pelletier	$130,000 (1)
Dylan Blujus	$120,000 (3)
Tim Heed	$120,000 (2)
Juho Lammikko (Out of Payroll)	$120,000 (3)
Mark McNeill	$120,000 (2)
Oscar Lindberg	$120,000 (3)
Taylor Beck	$100,000 (2)
Ethan Werek	$100,000 (2)
David Musil	$100,000 (2)
Kyle Capobianco	$90,000 (2)
Simon Fernholm	$90,000 (2)
Brandon Whitney	$90,000 (2)
Morgan Barron	$90,000 (3)
Dustin Jeffrey	$90,000 (1)
Lucas Carlsson	$90,000 (1)
Jordan Harris	$90,000 (3)
Dylan Sadowy	$80,000 (1)
Francesco Lapenna	$75,000 (2)
Dmitry Zavgorodniy	$75,000 (2)
Oliver Okuliar	$75,000 (1)
Brad Morrison	$75,000 (1)
Xavier Simoneau	$75,000 (1)
Reilly Walsh	$75,000 (3)
Robin Kovacs	$60,000 (2)
Total Farm Players	30
Salary Commitment
Year 15 : $3,150,000
Year 16 : $2,535,000
Year 17 : $615,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,150,000
Year 16 : $2,535,000
Year 17 : $615,000
Year 18 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - $100 - 5 733 - 81,90%
Level 2:	5000 - $60 - 4 420 - 88,41%
Level 3:	2000 - $35 - 1 889 - 94,46%
Level 4:	4000 - $20 - 3 974 - 99,35%
Luxury :	1000 - $200 - 732 - 73,23%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $35 - 1 535 - 76,74%
Farm Level 2:	1000 - $15 - 962 - 96,15%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	16 749 - 88,15%
Average Income per Game	$1,582,825
Year to Date Revenue	$37,987,803
Farm
Home Games Left	17
Average Attendance - %	2 496 - 83,21%
Average Income per Game	$98,808
Year to Date Revenue	$2,371,383
Expense
Pro Players Total Salaries	$65,600,000
Farm Players Total Salaries	$2,515,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,236,565
Farm Year To Date Expenses	$1,510,163
Pro Salary Cap To Date	$43,942,555
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,908,027
Farm Estimated Season Revenue	$1,679,730
Pro Remaining Season Days	75
Pro Expenses Per Days	$363,187
Pro Estimated Expenses	$27,239,025
Farm Remaining Season Days	75
Farm Expenses Per Days	$14,368
Farm Estimated Expenses	$1,077,600
Estimated Season Expenses	$28,316,625
Season Salary Cap	$65,600,000
Estimate Under Maximum Salary Cap of $76,900,000	$11,300,000
Estimate Over Minimum Salary Cap of $0	$65,600,000
Current Bank Account	$45,825,221
Projected Bank Account	$46,096,353

Pro Players Salaries
Leon Draisaitl	$9,500,000 (2)
Andrei Svechnikov	$7,500,000 (3)
Steve Mason	$7,500,000 (2)
Tyler Ennis	$6,500,000 (3)
TJ Brodie	$6,000,000 (1)
Conor Sheary	$5,500,000 (3)
Anthony Duclair	$5,000,000 (2)
Brian Dumoulin	$4,500,000 (2)
Ryan Graves	$4,000,000 (1)
Derek Forbort	$3,500,000 (2)
Jason Dickinson	$3,000,000 (2)
Carter Hutton	$2,000,000 (1)
Mirco Mueller	$2,000,000 (1)
Mark Jankowski	$2,000,000 (2)
Derek Grant (1 Way Contract)	$1,950,000 (1)
Vladimir Sobotka	$1,050,000 (2)
Robert Thomas	$900,000 (2)
Tim Stutzle	$900,000 (3)
Marc-Edouard Vlasic	$900,000 (1)
Gustav Nyquist	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 15 : $75,100,000
Year 16 : $58,250,000
Year 17 : $20,400,000
Year 18 : $0
Salary Average Commitment
Year 15 : $71,250,000
Year 16 : $55,900,000
Year 17 : $18,050,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $75,100,000
Year 16 : $58,250,000
Year 17 : $20,400,000
Year 18 : $0

Farm Players Salaries
Brendan Woods	$150,000 (1)
Jeremy Smith	$135,000 (3)
Joe Morrow	$130,000 (1)
Josh Archibald	$130,000 (1)
Justin Pogge	$125,000 (2)
Connor Dewar (Out of Payroll)	$120,000 (3)
Niklas Tikkinen	$100,000 (3)
Geoff Platt	$100,000 (2)
Dalton Smith	$100,000 (3)
Daniel Rahimi	$100,000 (1)
Dennis Gilbert	$100,000 (1)
Curtis Valk	$100,000 (2)
Aaron Ness	$100,000 (1)
David Warsofsky	$100,000 (3)
Ryan Poehling	$90,000 (3)
Emile Poirier	$90,000 (3)
Nicolas Meloche	$90,000 (2)
Isaac Ratcliffe	$90,000 (2)
Ivan Telegin	$90,000 (1)
Miles Gendron	$80,000 (2)
Chris Brown	$80,000 (1)
Artem Artemov	$75,000 (1)
Sergey Zborovskiy	$75,000 (1)
Matt Filipe	$75,000 (2)
Kasper Bjorkqvist	$75,000 (2)
Matej Stransky	$70,000 (2)
Justin Peters	$65,000 (1)
Total Farm Players	27
Salary Commitment
Year 15 : $2,635,000
Year 16 : $1,540,000
Year 17 : $735,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,635,000
Year 16 : $1,540,000
Year 17 : $735,000
Year 18 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - $90 - 7 395 - 92,44%
Level 2:	5000 - $50 - 4 991 - 99,81%
Level 3:	2000 - $35 - 1 849 - 92,44%
Level 4:	4000 - $20 - 3 984 - 99,60%
Luxury :	1000 - $140 - 996 - 99,65%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $45 - 1 219 - 60,96%
Farm Level 2:	1000 - $20 - 649 - 64,87%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	19 215 - 96,08%
Average Income per Game	$1,678,587
Year to Date Revenue	$41,964,685
Farm
Home Games Left	16
Average Attendance - %	1 868 - 62,27%
Average Income per Game	$98,371
Year to Date Revenue	$2,459,272
Expense
Pro Players Total Salaries	$75,400,000
Farm Players Total Salaries	$2,725,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,440,658
Farm Year To Date Expenses	$1,571,724
Pro Salary Cap To Date	$44,146,714
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,857,398
Farm Estimated Season Revenue	$1,573,934
Pro Remaining Season Days	75
Pro Expenses Per Days	$417,033
Pro Estimated Expenses	$31,277,475
Farm Remaining Season Days	75
Farm Expenses Per Days	$15,522
Farm Estimated Expenses	$1,164,150
Estimated Season Expenses	$32,441,625
Season Salary Cap	$75,400,000
Estimate Under Maximum Salary Cap of $76,900,000	$1,500,000
Estimate Over Minimum Salary Cap of $0	$75,400,000
Current Bank Account	$1,349,352
Projected Bank Account	($2,660,941)

Pro Players Salaries
Gabriel Landeskog	$8,500,000 (3)
Jordan Staal	$8,000,000 (4)
Tuukka Rask	$7,500,000 (3)
David Savard	$6,000,000 (4)
Anthony Beauvillier	$5,500,000 (2)
Ondrej Palat	$5,000,000 (2)
Danton Heinen	$5,000,000 (3)
Brady Skjei	$4,500,000 (1)
Philippe Myers	$4,000,000 (3)
Seth Jones	$3,500,000 (2)
Chris Driedger	$3,000,000 (5)
Devon Toews (Out of Payroll)	$2,500,000 (1)
Dominik Kubalik	$2,500,000 (1)
Ryan Reaves	$2,500,000 (3)
Sam Bennett	$2,000,000 (2)
Cody Glass	$900,000 (3)
Braden Schneider	$900,000 (3)
Anton Lundell	$900,000 (2)
Joshua Norris	$900,000 (1)
Calle Jarnkrok	$900,000 (1)
Denis Gurianov	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 15 : $75,400,000
Year 16 : $63,200,000
Year 17 : $46,300,000
Year 18 : $17,000,000
Salary Average Commitment
Year 15 : $74,000,000
Year 16 : $61,800,000
Year 17 : $44,900,000
Year 18 : $15,500,000
Salary Cap with 1 Way Contract
Year 15 : $75,400,000
Year 16 : $63,200,000
Year 17 : $46,300,000
Year 18 : $17,000,000

Farm Players Salaries
Charles Hudon	$150,000 (3)
Hunter Shinkaruk	$150,000 (1)
Andrey Pedan	$130,000 (1)
Zack Kassian	$120,000 (1)
Alex Grant	$100,000 (1)
Chris Bourque	$100,000 (2)
Juraj Mikus	$100,000 (1)
Kirill Kabanov	$100,000 (2)
Mark Arcobello	$100,000 (3)
Richard Nedomlel	$100,000 (1)
Albert Yarullin	$90,000 (2)
Daniel Sprong	$90,000 (1)
Michael Downing	$90,000 (1)
Gaetan Haas	$90,000 (1)
Lauri Korpikoski	$90,000 (1)
Robin Figren	$90,000 (2)
Timo Pielmeier	$90,000 (3)
Chris Wideman	$90,000 (2)
Corban Knight	$90,000 (3)
Simon Hjalmarsson	$90,000 (2)
Linus Arnesson	$80,000 (1)
Greg Meireles	$75,000 (3)
Ian Scott	$75,000 (3)
Ronald Brickey	$75,000 (3)
Artyom Minulin	$75,000 (3)
Ty Lewis	$75,000 (2)
Joni Ikonen	$75,000 (3)
Vladislav Kamenev	$75,000 (2)
Jonas Gustavsson	$70,000 (2)
Total Farm Players	29
Salary Commitment
Year 15 : $2,725,000
Year 16 : $1,585,000
Year 17 : $805,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,725,000
Year 16 : $1,585,000
Year 17 : $805,000
Year 18 : $0

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - $77 - 7 707 - 96,34%
Level 2:	5000 - $58 - 4 748 - 94,95%
Level 3:	2000 - $34 - 1 907 - 95,34%
Level 4:	4000 - $23 - 3 858 - 96,45%
Luxury :	1000 - $168 - 903 - 90,34%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $28 - 1 962 - 98,09%
Farm Level 2:	1000 - $15 - 908 - 90,83%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	19 123 - 95,61%
Average Income per Game	$1,632,623
Year to Date Revenue	$39,182,950
Farm
Home Games Left	16
Average Attendance - %	2 870 - 95,67%
Average Income per Game	$93,640
Year to Date Revenue	$2,341,010
Expense
Pro Players Total Salaries	$74,250,000
Farm Players Total Salaries	$3,045,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,031,594
Farm Year To Date Expenses	$1,961,381
Pro Salary Cap To Date	$43,737,661
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,754,590
Farm Estimated Season Revenue	$1,498,246
Pro Remaining Season Days	75
Pro Expenses Per Days	$410,714
Pro Estimated Expenses	$30,803,550
Farm Remaining Season Days	75
Farm Expenses Per Days	$17,280
Farm Estimated Expenses	$1,296,000
Estimated Season Expenses	$32,099,550
Season Salary Cap	$74,250,000
Estimate Under Maximum Salary Cap of $76,900,000	$2,650,000
Estimate Over Minimum Salary Cap of $0	$74,250,000
Current Bank Account	$15,657,236
Projected Bank Account	$12,810,522

Pro Players Salaries
Oliver Ekman Larsson	$6,500,000 (3)
Nikolaj Ehlers	$6,500,000 (2)
Petr Mrazek	$6,250,000 (2)
Elias Lindholm	$6,000,000 (1)
Zachary Hyman	$5,500,000 (4)
Alex Killorn	$5,000,000 (2)
Bryan Rust	$4,500,000 (2)
Alexander Wennberg	$4,500,000 (1)
Neal Pionk	$4,000,000 (1)
Josh Manson	$3,500,000 (1)
Josh Anderson	$3,500,000 (3)
Esa Lindell	$3,500,000 (2)
Artem Zub	$3,500,000 (2)
Mathieu Joseph	$3,000,000 (2)
Ryan Macinnis	$2,000,000 (2)
Jaycob Megna (Out of Payroll)	$1,700,000 (1)
Daniil Miromanov	$1,700,000 (2)
Laurent Brossoit	$1,700,000 (1)
Michael McCarron	$1,300,000 (1)
Barclay Goodrow	$900,000 (1)
Nico Sturm	$900,000 (2)
Total Pro Players	21
Salary Commitment
Year 15 : $75,950,000
Year 16 : $52,350,000
Year 17 : $15,500,000
Year 18 : $5,500,000
Salary Average Commitment
Year 15 : $75,700,000
Year 16 : $52,100,000
Year 17 : $15,250,000
Year 18 : $5,500,000
Salary Cap with 1 Way Contract
Year 15 : $75,950,000
Year 16 : $52,350,000
Year 17 : $15,500,000
Year 18 : $5,500,000

Farm Players Salaries
Chase de Leo	$200,000 (2)
Julius Honka	$170,000 (2)
Jacob Middleton	$170,000 (2)
Nathan Walker	$155,000 (1)
Jujhar Khaira	$150,000 (1)
Ben Harpur (Out of Payroll)	$150,000 (1)
Brett Ritchie	$150,000 (1)
Jack Dougherty	$130,000 (2)
Jacob De La Rose	$130,000 (2)
Brendan Leipsic	$120,000 (1)
Zac Dalpe	$120,000 (1)
Christoffer Ehn	$120,000 (2)
Nick Ebert	$110,000 (2)
Marcel Noebels	$110,000 (3)
Logan O'Connor	$100,000 (1)
Deven Sideroff	$100,000 (3)
Liam O'Brien	$100,000 (2)
Myles Bell	$90,000 (3)
Ville Husso	$90,000 (1)
Riley Tufte	$90,000 (2)
Christian Folin	$90,000 (3)
Jansen Harkins	$90,000 (1)
Nic Petan	$90,000 (1)
Oscar Dansk	$80,000 (2)
Parker Wotherspoon	$75,000 (2)
German Rubtsov	$75,000 (3)
Tobias Geisser	$75,000 (1)
Filip Sandberg	$65,000 (1)
Total Farm Players	28
Salary Commitment
Year 15 : $3,195,000
Year 16 : $1,840,000
Year 17 : $465,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,195,000
Year 16 : $1,840,000
Year 17 : $465,000
Year 18 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - $80 - 7 593 - 94,92%
Level 2:	5000 - $55 - 4 993 - 99,86%
Level 3:	2000 - $45 - 1 496 - 74,79%
Level 4:	4000 - $30 - 2 589 - 64,73%
Luxury :	1000 - $150 - 997 - 99,65%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 514 - 75,70%
Farm Level 2:	1000 - $15 - 960 - 95,96%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	17 668 - 88,34%
Average Income per Game	$1,647,139
Year to Date Revenue	$39,531,324
Farm
Home Games Left	16
Average Attendance - %	2 473 - 82,45%
Average Income per Game	$97,702
Year to Date Revenue	$2,442,547
Expense
Pro Players Total Salaries	$75,400,000
Farm Players Total Salaries	$3,125,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,162,917
Farm Year To Date Expenses	$1,957,568
Pro Salary Cap To Date	$43,868,984
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,001,354
Farm Estimated Season Revenue	$1,563,230
Pro Remaining Season Days	75
Pro Expenses Per Days	$417,033
Pro Estimated Expenses	$31,277,475
Farm Remaining Season Days	75
Farm Expenses Per Days	$17,720
Farm Estimated Expenses	$1,329,000
Estimated Season Expenses	$32,606,475
Season Salary Cap	$75,400,000
Estimate Under Maximum Salary Cap of $76,900,000	$1,500,000
Estimate Over Minimum Salary Cap of $0	$75,400,000
Current Bank Account	$25,391,680
Projected Bank Account	$22,349,789

Pro Players Salaries
Matt Murray	$6,650,000 (2)
Chris Kreider	$6,500,000 (4)
Mikhail Sergachev	$6,500,000 (5)
Jacob Trouba	$6,000,000 (3)
Teuvo Teravainen	$6,000,000 (2)
Joe Pavelski	$6,000,000 (1)
David Perron	$6,000,000 (3)
Jussi Jokinen	$5,550,000 (2)
Oliver Bjorkstrand	$4,500,000 (2)
Adam Henrique	$4,500,000 (1)
Charlie Coyle	$4,000,000 (1)
Cedric Paquette	$3,500,000 (2)
Jasper Weatherby	$2,500,000 (3)
Ryan Lindgren	$900,000 (1)
Filip Gustavsson	$900,000 (3)
Alexandre Carrier	$900,000 (1)
Pavel Zacha	$900,000 (1)
Alexander Romanov	$900,000 (3)
Ryan Suter	$900,000 (1)
Evgeny Svechnikov	$900,000 (1)
Ilya Samsonov	$900,000 (2)
Total Pro Players	21
Salary Commitment
Year 15 : $75,400,000
Year 16 : $56,400,000
Year 17 : $29,300,000
Year 18 : $13,000,000
Salary Average Commitment
Year 15 : $73,850,000
Year 16 : $54,850,000
Year 17 : $27,300,000
Year 18 : $11,000,000
Salary Cap with 1 Way Contract
Year 15 : $75,400,000
Year 16 : $56,400,000
Year 17 : $29,300,000
Year 18 : $13,000,000

Farm Players Salaries
Grant Hutton	$170,000 (2)
Jordan Schmaltz (Out of Payroll)	$170,000 (2)
Richard Bachman	$150,000 (1)
Mark Olver	$150,000 (1)
Alex Biega	$130,000 (2)
Drake Caggiula	$130,000 (2)
Cory Conacher	$125,000 (2)
Mikhail Vorobyev	$120,000 (2)
Chad Ruhwedel	$120,000 (1)
Steven Kampfer	$120,000 (3)
Connor Hurley	$100,000 (3)
Max Reinhart	$100,000 (1)
Patrik Bartosak	$100,000 (2)
Niklas Hansson	$90,000 (2)
Alexandre Picard	$90,000 (3)
Lukas Dostal	$90,000 (3)
Eddie Lack	$90,000 (2)
Klim Kostin	$90,000 (3)
Andrej Sustr	$90,000 (2)
Max Mccormick	$90,000 (3)
Nicholas Merkley	$90,000 (1)
Vladimir Zharkov	$80,000 (1)
Brandon Hickey	$80,000 (2)
Taylor Cammarata	$80,000 (2)
Matt Murphy	$80,000 (2)
Cameron Morrison	$75,000 (3)
Ty Smith	$75,000 (3)
Sami Niku	$75,000 (1)
Samuel Poulin	$75,000 (3)
Keaton Thompson	$75,000 (1)
Mitchell Stephens	$75,000 (1)
Alexander Avtsin	$70,000 (1)
Ryan Fitzgerald	$50,000 (2)
Total Farm Players	33
Salary Commitment
Year 15 : $3,295,000
Year 16 : $2,310,000
Year 17 : $805,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,465,000
Year 16 : $2,380,000
Year 17 : $805,000
Year 18 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - $90 - 6 981 - 99,72%
Level 2:	5000 - $65 - 3 980 - 79,61%
Level 3:	2000 - $30 - 2 000 - 100,00%
Level 4:	4000 - $20 - 3 981 - 99,52%
Luxury :	1000 - $175 - 855 - 85,50%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $35 - 1 514 - 75,69%
Farm Level 2:	1000 - $15 - 944 - 94,45%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	17 797 - 93,67%
Average Income per Game	$1,646,711
Year to Date Revenue	$41,167,763
Farm
Home Games Left	16
Average Attendance - %	2 458 - 81,94%
Average Income per Game	$97,368
Year to Date Revenue	$2,434,198
Expense
Pro Players Total Salaries	$74,400,000
Farm Players Total Salaries	$2,620,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,256,030
Farm Year To Date Expenses	$1,665,192
Pro Salary Cap To Date	$43,962,072
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,347,368
Farm Estimated Season Revenue	$1,557,887
Pro Remaining Season Days	75
Pro Expenses Per Days	$411,538
Pro Estimated Expenses	$30,865,350
Farm Remaining Season Days	75
Farm Expenses Per Days	$14,945
Farm Estimated Expenses	$1,120,875
Estimated Season Expenses	$31,986,225
Season Salary Cap	$74,400,000
Estimate Under Maximum Salary Cap of $76,900,000	$2,500,000
Estimate Over Minimum Salary Cap of $0	$74,400,000
Current Bank Account	$24,775,374
Projected Bank Account	$20,694,404

Pro Players Salaries
Erik Karlsson	$9,500,000 (4)
Nicklas Backstrom	$9,500,000 (2)
Mika Zibanejad	$7,000,000 (3)
Joshua Morrissey	$6,750,000 (5)
J.T. Miller	$6,000,000 (1)
Linus Ullmark	$5,850,000 (3)
Tomas Tatar	$5,500,000 (1)
Ryan Pulock	$4,500,000 (1)
Erik Gustafsson	$4,500,000 (5)
Anthony Mantha	$4,500,000 (1)
Colton Sissons (Out of Payroll)	$2,000,000 (2)
Corey Schueneman	$2,000,000 (2)
Tyler Motte	$1,700,000 (1)
Matt Puempel	$1,700,000 (1)
Martin Fehervary	$900,000 (2)
Lucas Raymond	$900,000 (2)
Jesse Puljujarvi	$900,000 (2)
Nicolas Roy	$900,000 (1)
Jake Allen	$900,000 (2)
Jeff Carter	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 15 : $76,400,000
Year 16 : $50,700,000
Year 17 : $33,600,000
Year 18 : $20,750,000
Salary Average Commitment
Year 15 : $73,550,000
Year 16 : $47,850,000
Year 17 : $30,750,000
Year 18 : $17,900,000
Salary Cap with 1 Way Contract
Year 15 : $76,400,000
Year 16 : $50,700,000
Year 17 : $33,600,000
Year 18 : $20,750,000

Farm Players Salaries
Arttu Ruotsalainen	$150,000 (3)
Andreas Borgman	$130,000 (1)
Jyrki Jokipakka	$125,000 (2)
Eric Gelinas	$125,000 (2)
Eric Cornel	$120,000 (3)
JC Lipon	$120,000 (3)
Nikolai Prokhorkin	$120,000 (3)
Tyler Beskorowany	$120,000 (3)
Damien Brunner	$100,000 (2)
Zane McIntyre	$100,000 (3)
Ludwig Bystrom	$90,000 (2)
Daniel Muzito-Bagenda	$90,000 (3)
Adam Ruzicka	$90,000 (3)
Conor Timmins	$90,000 (3)
Markus Niemelainen	$90,000 (2)
Edward Pasquale	$90,000 (2)
Wiley Sherman	$90,000 (1)
Zack Mitchell	$80,000 (2)
Marc-Olivier Roy	$80,000 (3)
Conner Bleackley	$80,000 (3)
Noah Juulsen	$75,000 (1)
Vitaly Abramov	$75,000 (2)
Linus Soderstrom	$75,000 (1)
Zach Gallant	$75,000 (1)
Alex Coulombe	$70,000 (3)
Logan Nelson	$70,000 (1)
Evan Allen	$50,000 (3)
Shane Eiserman	$50,000 (3)
Total Farm Players	28
Salary Commitment
Year 15 : $2,620,000
Year 16 : $2,105,000
Year 17 : $1,330,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,620,000
Year 16 : $2,105,000
Year 17 : $1,330,000
Year 18 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - $95 - 5 776 - 72,20%
Level 2:	6000 - $67 - 3 868 - 64,47%
Level 3:	3000 - $38 - 1 703 - 56,75%
Level 4:	4000 - $28 - 2 832 - 70,80%
Luxury :	1000 - $185 - 787 - 78,69%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $36 - 1 483 - 74,14%
Farm Level 2:	1000 - $18 - 700 - 69,97%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	14 966 - 68,03%
Average Income per Game	$1,536,433
Year to Date Revenue	$36,874,398
Farm
Home Games Left	16
Average Attendance - %	2 182 - 72,75%
Average Income per Game	$95,663
Year to Date Revenue	$2,391,569
Expense
Pro Players Total Salaries	$72,300,000
Farm Players Total Salaries	$2,785,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,287,386
Farm Year To Date Expenses	$1,663,670
Pro Salary Cap To Date	$43,993,438
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,119,365
Farm Estimated Season Revenue	$1,530,604
Pro Remaining Season Days	75
Pro Expenses Per Days	$400,000
Pro Estimated Expenses	$30,000,000
Farm Remaining Season Days	75
Farm Expenses Per Days	$15,852
Farm Estimated Expenses	$1,188,900
Estimated Season Expenses	$31,188,900
Season Salary Cap	$72,300,000
Estimate Under Maximum Salary Cap of $76,900,000	$4,600,000
Estimate Over Minimum Salary Cap of $0	$72,300,000
Current Bank Account	$42,125,584
Projected Bank Account	$38,586,653

Pro Players Salaries
Tyler Seguin	$9,500,000 (3)
Alexander Ovechkin	$9,000,000 (2)
Mikael Granlund	$7,000,000 (2)
Marc Staal	$6,000,000 (2)
Shea Theodore	$6,000,000 (2)
Haydn Fleury	$4,000,000 (2)
Vitek Vanecek	$3,500,000 (2)
Tanner Jeannot (Out of Payroll)	$3,500,000 (2)
Brandon Montour	$3,500,000 (1)
Troy Terry	$3,000,000 (1)
Adam Gaudette	$2,500,000 (1)
Joseph Blandisi	$2,500,000 (1)
Nathan Smith	$2,500,000 (3)
Zemgus Girgensons	$2,000,000 (2)
Josh Brown	$2,000,000 (2)
Alan Quine	$2,000,000 (2)
Matt Benning	$2,000,000 (1)
Adam Erne	$1,700,000 (1)
Joel Edmundson	$900,000 (1)
Kaapo Kahkonen	$900,000 (1)
Frank Vatrano	$900,000 (2)
Carl Grundstrom	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 15 : $75,800,000
Year 16 : $57,900,000
Year 17 : $12,000,000
Year 18 : $0
Salary Average Commitment
Year 15 : $75,450,000
Year 16 : $57,550,000
Year 17 : $11,500,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $75,800,000
Year 16 : $57,900,000
Year 17 : $12,000,000
Year 18 : $0

Farm Players Salaries
Markus Nutivaara	$350,000 (2)
Jason Missiaen	$140,000 (1)
Andrej Nestrasil	$140,000 (1)
Antoine Bibeau	$130,000 (1)
Samuel Morin	$120,000 (1)
Ryan Dzingel	$120,000 (1)
Jake Walman	$110,000 (2)
Joel Kellman	$100,000 (1)
Harri Sateri	$100,000 (1)
Kristian Reichel	$90,000 (2)
Austin Strand	$90,000 (1)
Kirill Marchenko	$90,000 (3)
Jeffrey Viel	$90,000 (2)
Brock Beukeboom	$90,000 (1)
Andrew Welinski	$90,000 (2)
Fredrik Forsberg	$80,000 (2)
Brandon Mcmillan	$80,000 (2)
Cody Almond	$80,000 (1)
Tye McGinn	$80,000 (2)
Sergey Andronov	$80,000 (2)
Tanner Fritz	$80,000 (2)
Kristopher Foucault	$80,000 (2)
Eetu Tuulola	$75,000 (2)
Oliver Kylington	$75,000 (1)
Joseph Cecconi	$75,000 (1)
Otto Makinen	$75,000 (2)
Joni Tuulola	$75,000 (1)
Total Farm Players	27
Salary Commitment
Year 15 : $2,785,000
Year 16 : $1,450,000
Year 17 : $90,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,785,000
Year 16 : $1,450,000
Year 17 : $90,000
Year 18 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - $88 - 7 535 - 94,18%
Level 2:	5000 - $55 - 4 997 - 99,95%
Level 3:	2000 - $33 - 1 988 - 99,38%
Level 4:	4000 - $18 - 3 994 - 99,86%
Luxury :	1000 - $185 - 783 - 78,31%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 503 - 75,16%
Farm Level 2:	1000 - $15 - 944 - 94,40%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	19 297 - 96,48%
Average Income per Game	$1,708,361
Year to Date Revenue	$42,709,037
Farm
Home Games Left	16
Average Attendance - %	2 447 - 81,57%
Average Income per Game	$96,815
Year to Date Revenue	$2,420,383
Expense
Pro Players Total Salaries	$75,700,000
Farm Players Total Salaries	$2,395,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,521,945
Farm Year To Date Expenses	$1,497,261
Pro Salary Cap To Date	$44,228,012
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,333,784
Farm Estimated Season Revenue	$1,549,045
Pro Remaining Season Days	75
Pro Expenses Per Days	$418,681
Pro Estimated Expenses	$31,401,075
Farm Remaining Season Days	75
Farm Expenses Per Days	$13,709
Farm Estimated Expenses	$1,028,175
Estimated Season Expenses	$32,429,250
Season Salary Cap	$75,700,000
Estimate Under Maximum Salary Cap of $76,900,000	$1,200,000
Estimate Over Minimum Salary Cap of $0	$75,700,000
Current Bank Account	$30,473,053
Projected Bank Account	$26,926,632

Pro Players Salaries
Paul Stastny	$9,000,000 (1)
Brad Marchand	$8,250,000 (3)
Jaden Schwartz	$7,000,000 (2)
Ben Bishop	$6,500,000 (1)
Pavel Buchnevich	$6,500,000 (4)
Nazem Kadri	$6,000,000 (2)
Anthony DeAngelo	$5,500,000 (2)
Nail Yakupov	$5,500,000 (2)
Torey Krug	$5,000,000 (1)
Filip Hronek	$4,000,000 (2)
Louis Domingue	$2,750,000 (2)
Brendan Perlini	$1,700,000 (2)
Scott Wilson	$1,700,000 (1)
K'andre Miller	$900,000 (2)
Alexey Toropchenko	$900,000 (2)
Trevor Zegras	$900,000 (2)
Quinn Hughes	$900,000 (1)
Max Comtois	$900,000 (1)
Nic Dowd	$900,000 (2)
Ben Chiarot	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 15 : $75,700,000
Year 16 : $50,800,000
Year 17 : $14,750,000
Year 18 : $6,500,000
Salary Average Commitment
Year 15 : $74,600,000
Year 16 : $49,700,000
Year 17 : $14,500,000
Year 18 : $6,500,000
Salary Cap with 1 Way Contract
Year 15 : $75,700,000
Year 16 : $50,800,000
Year 17 : $14,750,000
Year 18 : $6,500,000

Farm Players Salaries
Rob O'Gara (Out of Payroll)	$130,000 (2)
Kiefer Sherwood	$120,000 (3)
Erik Karlsson (foward)	$100,000 (2)
Nathan Noel	$100,000 (1)
Dan Blackburn	$100,000 (1)
Marek Tvrdon	$100,000 (2)
Peter Regin	$100,000 (2)
Marek Langhamer	$90,000 (3)
Justin Kea	$90,000 (3)
Jakub Zboril	$90,000 (1)
Jesper Boqvist	$90,000 (2)
Kale Clague	$90,000 (2)
Robin Salo	$90,000 (2)
Scott Timmins	$80,000 (1)
Johan Motin	$80,000 (1)
Graham Knott	$80,000 (1)
Tim Bozon	$80,000 (1)
Mattias Modig	$80,000 (1)
Brycen Martin	$80,000 (3)
Spencer Watson	$80,000 (1)
Kirill Slepets	$75,000 (3)
Filip Westerlund	$75,000 (3)
Ivan Chekhovich (Out of Payroll)	$75,000 (3)
Pascal Laberge	$75,000 (2)
Maxwell Gildon (Out of Payroll)	$75,000 (3)
Ben Thomas	$75,000 (1)
Zachary Senyshyn	$75,000 (1)
Filip Chlapik	$75,000 (1)
Joel Mustonen	$50,000 (2)
Ryan Rehill	$50,000 (3)
Jakub Izacky	$50,000 (3)
Total Farm Players	31
Salary Commitment
Year 15 : $2,600,000
Year 16 : $1,605,000
Year 17 : $780,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,600,000
Year 16 : $1,605,000
Year 17 : $780,000
Year 18 : $0

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - $90 - 7 537 - 94,21%
Level 2:	6000 - $60 - 4 294 - 71,56%
Level 3:	3000 - $32 - 2 397 - 79,89%
Level 4:	4000 - $25 - 3 138 - 78,46%
Luxury :	1000 - $188 - 769 - 76,86%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $45 - 1 193 - 59,66%
Farm Level 2:	1000 - $25 - 529 - 52,90%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	18 135 - 82,43%
Average Income per Game	$1,729,862
Year to Date Revenue	$43,246,558
Farm
Home Games Left	16
Average Attendance - %	1 722 - 57,40%
Average Income per Game	$97,027
Year to Date Revenue	$2,425,685
Expense
Pro Players Total Salaries	$74,100,000
Farm Players Total Salaries	$3,220,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,965,665
Farm Year To Date Expenses	$1,905,744
Pro Salary Cap To Date	$43,671,686
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,677,797
Farm Estimated Season Revenue	$1,552,438
Pro Remaining Season Days	75
Pro Expenses Per Days	$409,890
Pro Estimated Expenses	$30,741,750
Farm Remaining Season Days	75
Farm Expenses Per Days	$18,242
Farm Estimated Expenses	$1,368,150
Estimated Season Expenses	$32,109,900
Season Salary Cap	$74,100,000
Estimate Under Maximum Salary Cap of $76,900,000	$2,800,000
Estimate Over Minimum Salary Cap of $0	$74,100,000
Current Bank Account	$17,210,664
Projected Bank Account	$14,330,999

Pro Players Salaries
Corey Perry	$9,500,000 (2)
John Tavares	$9,000,000 (1)
Patrik Laine	$7,500,000 (1)
Patrice Bergeron	$7,000,000 (3)
Hampus Lindholm	$6,750,000 (5)
Andre Burakowsky	$6,000,000 (1)
John Marino (Out of Payroll)	$5,000,000 (3)
Jeremy Swayman	$5,000,000 (5)
Tanner Pearson	$3,500,000 (1)
Nick Ritchie	$3,000,000 (1)
Anders Bjork	$2,000,000 (1)
Pierre Engvall	$2,000,000 (2)
Steven Santini	$1,700,000 (1)
Jani Hakanpaa	$900,000 (1)
Jeremy Lauzon	$900,000 (1)
Tyson Jost	$900,000 (2)
Trent Frederic	$900,000 (1)
Erik Brannstrom	$900,000 (1)
Karel Vejmelka	$900,000 (2)
Oskar Steen	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 15 : $74,100,000
Year 16 : $37,050,000
Year 17 : $23,750,000
Year 18 : $11,750,000
Salary Average Commitment
Year 15 : $74,100,000
Year 16 : $37,050,000
Year 17 : $23,750,000
Year 18 : $11,750,000
Salary Cap with 1 Way Contract
Year 15 : $74,100,000
Year 16 : $37,050,000
Year 17 : $23,750,000
Year 18 : $11,750,000

Farm Players Salaries
Matt Tennyson	$185,000 (3)
Jake Virtanen	$185,000 (1)
Jesse Blacker	$175,000 (3)
Juuso Riikola	$170,000 (2)
Connor Clifton	$170,000 (1)
Malcolm Subban	$160,000 (2)
Josh Leivo	$150,000 (1)
Beck Malenstyn	$150,000 (3)
Yury Alexandrov	$145,000 (3)
Nicolas Shore	$145,000 (3)
Michael Amadio	$130,000 (2)
Brad Ross	$115,000 (1)
William Carrier	$110,000 (1)
Joona Luoto	$100,000 (1)
Scott Sabourin	$100,000 (1)
Jon Gillies	$100,000 (2)
Urho Vaakanainen	$90,000 (3)
Adam Brooks	$90,000 (1)
Filip Ahl	$87,500 (1)
Josh Wesley	$87,500 (1)
Pavel Shen	$75,000 (2)
Jakob Forsbacka Karlsson	$75,000 (1)
Alex D'orio	$75,000 (3)
Maksim Sushko	$75,000 (2)
Michael Benning	$75,000 (2)
Casey Fitzgerald	$75,000 (1)
Filip Kral	$75,000 (3)
Timotej Sille	$50,000 (2)
Total Farm Players	28
Salary Commitment
Year 15 : $3,220,000
Year 16 : $1,875,000
Year 17 : $1,040,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,235,000
Year 16 : $1,890,000
Year 17 : $1,055,000
Year 18 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - $85 - 7 454 - 93,17%
Level 2:	6000 - $45 - 5 529 - 92,15%
Level 3:	3000 - $30 - 2 457 - 81,89%
Level 4:	4000 - $20 - 3 972 - 99,30%
Luxury :	1000 - $180 - 797 - 79,68%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $35 - 1 557 - 77,85%
Farm Level 2:	1000 - $15 - 954 - 95,40%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	20 208 - 91,86%
Average Income per Game	$1,650,509
Year to Date Revenue	$39,612,209
Farm
Home Games Left	16
Average Attendance - %	2 511 - 83,70%
Average Income per Game	$99,764
Year to Date Revenue	$2,494,099
Expense
Pro Players Total Salaries	$73,950,000
Farm Players Total Salaries	$2,580,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$42,874,734
Farm Year To Date Expenses	$1,687,323
Pro Salary Cap To Date	$42,580,747
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,058,648
Farm Estimated Season Revenue	$1,596,223
Pro Remaining Season Days	75
Pro Expenses Per Days	$409,066
Pro Estimated Expenses	$30,679,950
Farm Remaining Season Days	75
Farm Expenses Per Days	$14,725
Farm Estimated Expenses	$1,104,375
Estimated Season Expenses	$31,784,325
Season Salary Cap	$73,950,000
Estimate Under Maximum Salary Cap of $76,900,000	$2,950,000
Estimate Over Minimum Salary Cap of $0	$73,950,000
Current Bank Account	$8,261,627
Projected Bank Account	$6,132,173

Pro Players Salaries
Patrick Kane	$10,000,000 (1)
Mark Scheifele	$8,500,000 (2)
Roman Josi	$8,000,000 (3)
Tristan Jarry	$6,000,000 (4)
Roope Hintz	$6,000,000 (2)
Travis Konecny	$5,500,000 (2)
Charlie McAvoy	$5,400,000 (2)
Mackenzie Weegar	$5,000,000 (3)
Jakub Vrana	$4,500,000 (1)
Lucas Wallmark	$2,000,000 (1)
Lukas Sedlak	$2,000,000 (1)
Travis Hamonic (Out of Payroll)	$2,000,000 (2)
Kurtis MacDermid	$1,500,000 (3)
Mattias Backman	$1,500,000 (2)
Ryan Carpenter	$1,300,000 (2)
Morgan Klimchuk	$1,300,000 (1)
Patrice Cormier	$950,000 (2)
Barrett Hayton	$900,000 (3)
Darcy Kuemper	$900,000 (2)
Matthew Boldy	$900,000 (2)
Brayden McNabb	$900,000 (1)
Ryan Spooner	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 15 : $75,950,000
Year 16 : $54,350,000
Year 17 : $21,400,000
Year 18 : $6,000,000
Salary Average Commitment
Year 15 : $76,450,000
Year 16 : $54,850,000
Year 17 : $21,400,000
Year 18 : $6,000,000
Salary Cap with 1 Way Contract
Year 15 : $75,950,000
Year 16 : $54,350,000
Year 17 : $21,400,000
Year 18 : $6,000,000

Farm Players Salaries
Ryan Pilon	$170,000 (1)
Anders Lindback	$160,000 (2)
Jalen Chatfield	$150,000 (1)
Nick Seeler	$150,000 (1)
Martin Marincin	$130,000 (2)
Andrew Agozzino	$130,000 (2)
Vyacheslav Osnovin	$100,000 (2)
Jack Campbell	$100,000 (1)
Gabriel Dumont	$100,000 (1)
Michael Chaput	$100,000 (2)
Curtis Mckenzie	$100,000 (2)
Quentin Shore	$90,000 (3)
Ville Pokka	$90,000 (1)
Calle Andersson	$90,000 (3)
Mike Morrison	$80,000 (2)
Steven Fogarty	$80,000 (2)
Mirko Hoefflin	$80,000 (2)
Dominik Masin	$80,000 (2)
Tomas Vincour	$80,000 (1)
Jacob Lagace	$80,000 (1)
Victor Ohman	$80,000 (1)
Brendan Warren	$75,000 (2)
Michael Pastujov	$75,000 (1)
Alex Belzile	$70,000 (1)
William Knierim	$70,000 (1)
Brent Pedersen	$70,000 (2)
Total Farm Players	26
Salary Commitment
Year 15 : $2,580,000
Year 16 : $1,365,000
Year 17 : $180,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,560,000
Year 16 : $1,345,000
Year 17 : $180,000
Year 18 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - $90 - 7 312 - 91,40%
Level 2:	6000 - $60 - 4 252 - 70,87%
Level 3:	3000 - $30 - 2 349 - 78,29%
Level 4:	5000 - $20 - 4 087 - 81,75%
Luxury :	1500 - $150 - 1 071 - 71,42%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $35 - 1 536 - 76,80%
Farm Level 2:	1000 - $15 - 941 - 94,11%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	19 072 - 81,16%
Average Income per Game	$1,716,566
Year to Date Revenue	$41,197,576
Farm
Home Games Left	17
Average Attendance - %	2 477 - 82,57%
Average Income per Game	$98,424
Year to Date Revenue	$2,362,165
Expense
Pro Players Total Salaries	$75,950,000
Farm Players Total Salaries	$3,995,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,210,232
Farm Year To Date Expenses	$1,815,961
Pro Salary Cap To Date	$43,916,278
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$29,181,616
Farm Estimated Season Revenue	$1,673,200
Pro Remaining Season Days	75
Pro Expenses Per Days	$420,055
Pro Estimated Expenses	$31,504,125
Farm Remaining Season Days	75
Farm Expenses Per Days	$22,500
Farm Estimated Expenses	$1,687,500
Estimated Season Expenses	$33,191,625
Season Salary Cap	$75,950,000
Estimate Under Maximum Salary Cap of $76,900,000	$950,000
Estimate Over Minimum Salary Cap of $0	$75,950,000
Current Bank Account	$40,588,360
Projected Bank Account	$38,251,551

Pro Players Salaries
Max Pacioretty	$8,250,000 (2)
Matt Duchene	$8,000,000 (3)
Morgan Rielly	$8,000,000 (3)
Tomas Hertl	$7,000,000 (2)
Braden Holtby	$6,650,000 (1)
Sam Reinhart	$6,500,000 (2)
Alex Pietrangelo	$6,250,000 (1)
Mathew Barzal	$6,000,000 (2)
Niklas Hjalmarsson	$5,400,000 (1)
Damon Severson	$4,000,000 (1)
Eeli Tolvanen	$900,000 (1)
Mikhail Maltsev	$900,000 (1)
Casey Mittelstadt	$900,000 (3)
Dylan Cozens	$900,000 (3)
Rasmus Dahlin	$900,000 (3)
Erik Haula	$900,000 (1)
Adrian Kempe	$900,000 (1)
Cal Clutterbuck (Out of Payroll)	$900,000 (2)
Daniel Vladar	$900,000 (3)
Henri Jokiharju	$900,000 (2)
Ryan Mcleod	$900,000 (2)
Colin White	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 15 : $76,850,000
Year 16 : $50,050,000
Year 17 : $19,600,000
Year 18 : $0
Salary Average Commitment
Year 15 : $75,750,000
Year 16 : $49,300,000
Year 17 : $19,100,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $76,850,000
Year 16 : $50,050,000
Year 17 : $19,600,000
Year 18 : $0

Farm Players Salaries
Joel Hanley	$1,320,000 (2)
Melker Karlsson	$130,000 (1)
Matt Moulson	$125,000 (2)
Brett Connolly	$125,000 (2)
Nikita Nesterov	$120,000 (2)
Joel Kiviranta	$110,000 (2)
Kerby Rychel	$110,000 (1)
Thomas McCollum	$110,000 (2)
Nicola Riopel	$100,000 (1)
Taylor Aronson	$90,000 (1)
Josh Ho-Sang	$90,000 (1)
Rem Pitlick	$90,000 (1)
Brandon Manning	$90,000 (1)
Connor Bunnaman	$90,000 (2)
Brandon Davidson	$90,000 (1)
Korbanian Holzer	$90,000 (1)
Troy Bourke	$80,000 (1)
Andrei Kuzmenko	$80,000 (3)
Brady Lyle	$75,000 (3)
Linus Weissbach	$75,000 (2)
Radovan Bondra	$75,000 (1)
Shane Bowers	$75,000 (3)
Paul Bittner	$75,000 (1)
Adam Musil	$75,000 (1)
Matthew Finn	$75,000 (1)
Griffin Luce	$75,000 (2)
Christopher Wilkie	$75,000 (1)
Joel Teasdale	$75,000 (3)
Callum Booth	$75,000 (2)
Jeremy Gregoire	$70,000 (1)
Kelly Summers	$60,000 (1)
Total Farm Players	31
Salary Commitment
Year 15 : $3,995,000
Year 16 : $1,342,000
Year 17 : $305,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,995,000
Year 16 : $1,342,000
Year 17 : $305,000
Year 18 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	8000 - $80 - 7 515 - 93,94%
Level 2:	6000 - $65 - 4 123 - 68,72%
Level 3:	3000 - $26 - 2 479 - 82,62%
Level 4:	5000 - $20 - 4 193 - 83,86%
Luxury :	1000 - $170 - 870 - 86,98%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $30 - 1 933 - 96,66%
Farm Level 2:	1000 - $15 - 952 - 95,23%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	19 180 - 83,39%
Average Income per Game	$1,642,096
Year to Date Revenue	$39,410,314
Farm
Home Games Left	16
Average Attendance - %	2 886 - 96,19%
Average Income per Game	$104,811
Year to Date Revenue	$2,620,268
Expense
Pro Players Total Salaries	$70,700,000
Farm Players Total Salaries	$2,680,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,678,065
Farm Year To Date Expenses	$1,677,670
Pro Salary Cap To Date	$44,384,039
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,915,639
Farm Estimated Season Revenue	$1,676,972
Pro Remaining Season Days	75
Pro Expenses Per Days	$391,209
Pro Estimated Expenses	$29,340,675
Farm Remaining Season Days	75
Farm Expenses Per Days	$15,275
Farm Estimated Expenses	$1,145,625
Estimated Season Expenses	$30,486,300
Season Salary Cap	$70,700,000
Estimate Under Maximum Salary Cap of $76,900,000	$6,200,000
Estimate Over Minimum Salary Cap of $0	$70,700,000
Current Bank Account	$188,028,200
Projected Bank Account	$187,134,511

Pro Players Salaries
Ilya Kovalchuk	$10,150,000 (2)
Evgeni Malkin	$9,000,000 (2)
Andrei Vasilevski	$8,150,000 (1)
Mattias Ekholm (Out of Payroll)	$5,500,000 (1)
Brandon Carlo	$5,000,000 (1)
Alex Galchenyuk	$5,000,000 (3)
William Nylander	$4,500,000 (1)
Jordan Greenway	$4,000,000 (2)
Andreas Athanasiou	$3,500,000 (1)
Vince Dunn	$3,500,000 (2)
Robby Fabbri	$3,000,000 (2)
Pontus Aberg	$3,000,000 (2)
Alex Iafallo	$3,000,000 (1)
Michael Bournival	$1,700,000 (1)
Kevin Shattenkirk	$900,000 (1)
James vanRiemsdyk	$900,000 (2)
Moritz Seider	$900,000 (2)
Julien Gauthier	$900,000 (1)
Dillon Dube	$900,000 (3)
Gabriel Carlsson	$900,000 (1)
Dante Fabbro	$900,000 (1)
Stuart Skinner	$900,000 (3)
Total Pro Players	22
Salary Commitment
Year 15 : $76,200,000
Year 16 : $41,250,000
Year 17 : $6,800,000
Year 18 : $0
Salary Average Commitment
Year 15 : $68,300,000
Year 16 : $41,000,000
Year 17 : $6,800,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $76,200,000
Year 16 : $41,250,000
Year 17 : $6,800,000
Year 18 : $0

Farm Players Salaries
Yegor Chinakhov	$170,000 (2)
Ryan Lomberg	$150,000 (3)
Mike Reilly	$150,000 (1)
Valentin Zykov	$150,000 (2)
Peter Holland	$130,000 (1)
Joakim Nygard	$120,000 (2)
Andrei Mironov	$120,000 (1)
Alexander Petrovic (Out of Payroll)	$120,000 (1)
Spencer Martin	$120,000 (1)
Anton Lindholm	$110,000 (2)
Phil Varone	$100,000 (2)
Stefan Matteau	$100,000 (3)
Nils Lundkvist	$90,000 (3)
Mason Shaw	$90,000 (3)
Riley Sheahan	$90,000 (1)
Greg Mckegg	$90,000 (1)
Nick Sorensen	$80,000 (1)
Lias Andersson	$75,000 (3)
Dylan Wells	$75,000 (3)
Felix Sandstrom	$75,000 (2)
Brendan Guhle	$75,000 (2)
James Greenway	$75,000 (2)
Chad Krys	$75,000 (2)
Pavel Kraskovsky	$75,000 (1)
Anthony Richard	$75,000 (1)
Jeremy Bracco	$75,000 (1)
Julius Nattinen	$75,000 (1)
Vladimir Tkachyov	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 15 : $2,800,000
Year 16 : $1,530,000
Year 17 : $580,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,800,000
Year 16 : $1,530,000
Year 17 : $580,000
Year 18 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - $90 - 7 593 - 94,91%
Level 2:	6000 - $55 - 5 387 - 89,78%
Level 3:	3000 - $26 - 2 516 - 83,85%
Level 4:	5000 - $19 - 4 278 - 85,55%
Luxury :	1000 - $185 - 805 - 80,54%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $34 - 1 864 - 93,18%
Farm Level 2:	1000 - $14 - 955 - 95,51%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	20 578 - 89,47%
Average Income per Game	$1,785,392
Year to Date Revenue	$44,634,812
Farm
Home Games Left	16
Average Attendance - %	2 819 - 93,96%
Average Income per Game	$111,266
Year to Date Revenue	$2,781,662
Expense
Pro Players Total Salaries	$67,000,000
Farm Players Total Salaries	$2,530,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$41,659,360
Farm Year To Date Expenses	$1,585,261
Pro Salary Cap To Date	$41,365,430
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,566,280
Farm Estimated Season Revenue	$1,780,264
Pro Remaining Season Days	75
Pro Expenses Per Days	$370,879
Pro Estimated Expenses	$27,815,925
Farm Remaining Season Days	75
Farm Expenses Per Days	$14,451
Farm Estimated Expenses	$1,083,825
Estimated Season Expenses	$28,899,750
Season Salary Cap	$67,000,000
Estimate Under Maximum Salary Cap of $76,900,000	$9,900,000
Estimate Over Minimum Salary Cap of $0	$67,000,000
Current Bank Account	$41,381,944
Projected Bank Account	$42,828,738

Pro Players Salaries
Taylor Hall	$8,500,000 (2)
Claude Giroux	$8,000,000 (1)
Jonathan Quick (Out of Payroll)	$7,000,000 (2)
Max Domi (Out of Payroll)	$5,000,000 (1)
Patric Hornqvist	$4,600,000 (1)
Jaccob Slavin	$4,500,000 (2)
Rickard Rakell	$4,500,000 (5)
Matt Grzelcyk	$4,000,000 (2)
Lars Eller	$4,000,000 (2)
Ilya Mikheyev	$3,500,000 (3)
Justin Holl	$3,500,000 (1)
Dylan DeMelo	$3,000,000 (1)
Kevin Rooney	$2,000,000 (1)
Jacob Bryson	$2,000,000 (2)
Johan Larsson	$1,700,000 (1)
Joakim Nordstrom	$1,300,000 (1)
Austin Czarnik	$1,300,000 (1)
Mikael Backlund	$900,000 (1)
Philip Larsen	$900,000 (1)
Evan Rodrigues	$900,000 (2)
Samuel Ersson	$900,000 (3)
Total Pro Players	21
Salary Commitment
Year 15 : $72,000,000
Year 16 : $39,800,000
Year 17 : $8,900,000
Year 18 : $4,500,000
Salary Average Commitment
Year 15 : $70,900,000
Year 16 : $38,700,000
Year 17 : $8,050,000
Year 18 : $3,650,000
Salary Cap with 1 Way Contract
Year 15 : $72,000,000
Year 16 : $39,800,000
Year 17 : $8,900,000
Year 18 : $4,500,000

Farm Players Salaries
Drew O'Connor	$150,000 (3)
Tim Erixon	$135,000 (1)
Sven Baertschi	$125,000 (2)
Ryan Sproul	$110,000 (2)
Nick Ross	$100,000 (1)
Keegan Lowe	$100,000 (2)
Viktor Tikhonov	$100,000 (2)
John Armstrong	$95,000 (2)
Sam Steel	$90,000 (2)
Mattias Tedenby	$90,000 (2)
Stephen Michalek (Out of Payroll)	$90,000 (1)
Chris Terry	$90,000 (2)
Joakim Ryan	$90,000 (1)
Wilhelm Westlund	$80,000 (2)
Tyler Soy	$80,000 (1)
Daniel Brodin	$80,000 (1)
Mikko Vainonen	$80,000 (2)
Sergey Kalinin	$80,000 (1)
Michal Jordan	$80,000 (1)
Patrick McNally	$80,000 (2)
Paul Carey	$80,000 (1)
Veini Vehvilainen	$75,000 (2)
Shane Gersich	$75,000 (1)
Nikita Serebryakov	$75,000 (1)
Anthony Camara	$70,000 (1)
Michael St-Croix	$70,000 (1)
Jeremy Boyce-Rotevall	$60,000 (1)
Anton Zlobin	$50,000 (1)
Tyrel Seaman	$50,000 (1)
Total Farm Players	29
Salary Commitment
Year 15 : $2,530,000
Year 16 : $1,265,000
Year 17 : $150,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,530,000
Year 16 : $1,265,000
Year 17 : $150,000
Year 18 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $150 - 3 702 - 46,27%
Level 2:	5000 - $80 - 3 160 - 63,19%
Level 3:	2000 - $50 - 1 269 - 63,47%
Level 4:	4000 - $40 - 1 879 - 46,98%
Luxury :	1000 - $170 - 835 - 83,53%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $40 - 1 382 - 69,09%
Farm Level 2:	1000 - $25 - 521 - 52,15%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	10 845 - 54,23%
Average Income per Game	$1,524,131
Year to Date Revenue	$36,579,144
Farm
Home Games Left	16
Average Attendance - %	1 903 - 63,45%
Average Income per Game	$99,053
Year to Date Revenue	$2,476,318
Expense
Pro Players Total Salaries	$73,800,000
Farm Players Total Salaries	$3,215,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,726,671
Farm Year To Date Expenses	$2,001,485
Pro Salary Cap To Date	$43,432,701
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,910,227
Farm Estimated Season Revenue	$1,584,844
Pro Remaining Season Days	75
Pro Expenses Per Days	$408,242
Pro Estimated Expenses	$30,618,150
Farm Remaining Season Days	75
Farm Expenses Per Days	$18,217
Farm Estimated Expenses	$1,366,275
Estimated Season Expenses	$31,984,425
Season Salary Cap	$73,800,000
Estimate Under Maximum Salary Cap of $76,900,000	$3,100,000
Estimate Over Minimum Salary Cap of $0	$73,800,000
Current Bank Account	($3,189,477)
Projected Bank Account	($7,678,831)

Pro Players Salaries
Derek Stepan	$8,750,000 (4)
Nikita Kucherov	$8,650,000 (1)
Johnny Gaudreau	$8,500,000 (4)
Dylan Larkin	$7,500,000 (1)
Robin Lehner	$5,500,000 (2)
Zach Werenski	$5,000,000 (1)
Kyle Okposo	$4,500,000 (1)
Kevin Labanc	$4,500,000 (1)
Travis Sanheim	$4,500,000 (2)
Jack Roslovic	$4,500,000 (2)
Adam Lowry	$1,700,000 (1)
Jonny Brodzinski	$1,700,000 (1)
Blake Coleman	$1,300,000 (1)
Mattias Samuelsson	$900,000 (3)
Mason Mctavish	$900,000 (3)
Dylan Coghlan (Out of Payroll)	$900,000 (1)
Niko Mikkola	$900,000 (1)
Jesperi Kotkaniemi	$900,000 (3)
Noah Dobson	$900,000 (2)
Pyotr Kochetkov	$900,000 (3)
Jacob Larsson	$900,000 (1)
Joel Farabee	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 15 : $74,700,000
Year 16 : $36,250,000
Year 17 : $20,850,000
Year 18 : $17,250,000
Salary Average Commitment
Year 15 : $71,650,000
Year 16 : $33,500,000
Year 17 : $19,600,000
Year 18 : $16,000,000
Salary Cap with 1 Way Contract
Year 15 : $74,700,000
Year 16 : $36,250,000
Year 17 : $20,850,000
Year 18 : $17,250,000

Farm Players Salaries
Alex Barre-Boulet	$200,000 (3)
Denis Malgin	$200,000 (3)
Carsen Twarynski	$180,500 (3)
Jared Coreau	$155,000 (3)
Michael Hutchinson	$150,000 (1)
Jayce Hawryluk (Out of Payroll)	$150,000 (1)
Nikita Scherbak	$130,000 (1)
Lucas Lessio	$130,000 (1)
Brandon Pirri	$125,000 (2)
Justin Azevedo	$100,000 (2)
Connor Ingram	$90,000 (3)
Aliaksei Protas	$90,000 (2)
Henrik Borgstrom	$90,000 (2)
Brad Hunt	$90,000 (2)
Oscar Fantenberg	$90,000 (2)
Ben Blood	$80,000 (1)
Robert Czarnik	$80,000 (1)
Gleason Fournier	$80,000 (1)
Jamie Devane	$80,000 (1)
Niklas Lucenius	$80,000 (1)
Jeremy Williams	$80,000 (1)
Ryan White	$80,000 (1)
Jonas Junland	$80,000 (2)
Louis-Marc Aubry	$80,000 (1)
Ryan Stanton	$80,000 (1)
Jay Dickman	$80,000 (1)
Brendan Mikkelson	$80,000 (2)
Stefan Warg	$80,000 (1)
Tomas Kundratek	$80,000 (2)
Peter Stratis	$75,000 (1)
Nolan Patrick	$75,000 (3)
Austin Pratt	$75,000 (3)
Connor Rankin	$50,000 (3)
Total Farm Players	33
Salary Commitment
Year 15 : $3,365,500
Year 16 : $1,850,500
Year 17 : $1,025,500
Year 18 : $0
Salary Average Commitment
Year 15 : $3,365,500
Year 16 : $1,850,500
Year 17 : $1,025,500
Year 18 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - $88 - 7 509 - 93,86%
Level 2:	5000 - $58 - 4 998 - 99,96%
Level 3:	2000 - $35 - 1 851 - 92,53%
Level 4:	4000 - $23 - 3 927 - 98,17%
Luxury :	1000 - $177 - 821 - 82,13%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 566 - 78,28%
Farm Level 2:	1000 - $15 - 964 - 96,43%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	19 106 - 95,53%
Average Income per Game	$1,751,574
Year to Date Revenue	$42,037,765
Farm
Home Games Left	16
Average Attendance - %	2 530 - 84,33%
Average Income per Game	$100,430
Year to Date Revenue	$2,510,757
Expense
Pro Players Total Salaries	$76,900,000
Farm Players Total Salaries	$2,840,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,221,984
Farm Year To Date Expenses	$1,663,388
Pro Salary Cap To Date	$43,927,994
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$29,776,750
Farm Estimated Season Revenue	$1,606,884
Pro Remaining Season Days	75
Pro Expenses Per Days	$425,275
Pro Estimated Expenses	$31,895,625
Farm Remaining Season Days	75
Farm Expenses Per Days	$16,154
Farm Estimated Expenses	$1,211,550
Estimated Season Expenses	$33,107,175
Season Salary Cap	$76,900,000
Estimate Under Maximum Salary Cap of $76,900,000	$0
Estimate Over Minimum Salary Cap of $0	$76,900,000
Current Bank Account	$18,534,602
Projected Bank Account	$16,811,061

Pro Players Salaries
Ryan Getzlaf	$9,000,000 (1)
Kris Letang	$8,500,000 (2)
Elias Pettersson	$8,000,000 (2)
Tyler Myers	$7,500,000 (2)
Vincent Trocheck	$7,000,000 (3)
Clayton Keller	$6,000,000 (5)
Brett Pesce	$5,500,000 (4)
Kasperi Kapanen	$4,500,000 (1)
Kevin Hayes	$4,300,000 (1)
Conor Garland	$4,000,000 (2)
Chandler Stephenson	$2,500,000 (1)
Victor Antipin	$2,000,000 (1)
Calvin Petersen	$1,800,000 (1)
Samuel Girard	$900,000 (1)
Josh Bailey	$900,000 (1)
Jesper Bratt	$900,000 (1)
Alexander Edler	$900,000 (2)
Dylan Gambrell	$900,000 (1)
Luke Kunin	$900,000 (1)
Samuel Montembeault	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 15 : $76,900,000
Year 16 : $48,300,000
Year 17 : $18,500,000
Year 18 : $11,500,000
Salary Average Commitment
Year 15 : $76,900,000
Year 16 : $48,300,000
Year 17 : $18,500,000
Year 18 : $11,500,000
Salary Cap with 1 Way Contract
Year 15 : $76,900,000
Year 16 : $48,300,000
Year 17 : $18,500,000
Year 18 : $11,500,000

Farm Players Salaries
Simon Benoit	$170,000 (2)
Marcus Kruger	$150,000 (1)
Dustin Tokarski	$150,000 (3)
Par Lindholm	$130,000 (2)
Trevor Carrick	$130,000 (2)
Mikkel Boedker	$125,000 (1)
Klas Dahlbeck	$125,000 (2)
Stefan Noesen	$120,000 (2)
Alexander Khokhlachev	$120,000 (2)
Tomas Jurco	$110,000 (1)
Laurent Dauphin	$110,000 (1)
Jonathan Matsumoto	$100,000 (3)
James Sheppard	$100,000 (3)
Brandon Gormley	$100,000 (1)
Mackenzie Entwistle	$90,000 (3)
Andrey Makarov	$90,000 (1)
Joey Hishon	$90,000 (1)
Linden Rowat	$90,000 (2)
Kasper Kotkansalo	$75,000 (3)
Adam Mascherin	$75,000 (2)
Thomas Schemitsch	$75,000 (1)
Jeremy Roy	$75,000 (1)
Tommy Miller	$75,000 (3)
Antoine Morand	$75,000 (3)
Nick Wolff	$75,000 (1)
Luke Green	$75,000 (2)
Dominik Uher	$70,000 (2)
Graham Black	$70,000 (2)
Total Farm Players	28
Salary Commitment
Year 15 : $2,840,000
Year 16 : $1,840,000
Year 17 : $665,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,840,000
Year 16 : $1,840,000
Year 17 : $665,000
Year 18 : $0

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - $88 - 7 616 - 95,21%
Level 2:	6000 - $60 - 4 367 - 72,79%
Level 3:	2000 - $38 - 1 735 - 86,74%
Level 4:	4000 - $20 - 3 970 - 99,24%
Luxury :	1000 - $165 - 994 - 99,39%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $30 - 1 933 - 96,64%
Farm Level 2:	1000 - $15 - 972 - 97,23%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	18 682 - 88,96%
Average Income per Game	$1,738,229
Year to Date Revenue	$41,717,498
Farm
Home Games Left	16
Average Attendance - %	2 905 - 96,84%
Average Income per Game	$105,226
Year to Date Revenue	$2,630,640
Expense
Pro Players Total Salaries	$76,500,000
Farm Players Total Salaries	$3,115,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,983,253
Farm Year To Date Expenses	$1,817,222
Pro Salary Cap To Date	$43,689,299
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$29,549,894
Farm Estimated Season Revenue	$1,683,610
Pro Remaining Season Days	75
Pro Expenses Per Days	$423,077
Pro Estimated Expenses	$31,730,775
Farm Remaining Season Days	75
Farm Expenses Per Days	$17,665
Farm Estimated Expenses	$1,324,875
Estimated Season Expenses	$33,055,650
Season Salary Cap	$76,500,000
Estimate Under Maximum Salary Cap of $76,900,000	$400,000
Estimate Over Minimum Salary Cap of $0	$76,500,000
Current Bank Account	($11,374,576)
Projected Bank Account	($13,196,722)

Pro Players Salaries
Auston Matthews	$8,750,000 (2)
Zach Parise	$8,150,000 (2)
Viktor Arvidsson	$7,000,000 (3)
Ivan Provorov	$6,000,000 (1)
Jared Spurgeon	$6,000,000 (1)
Reilly Smith	$5,500,000 (2)
Jean Gabriel Pageau	$5,500,000 (1)
Thomas Chabot	$5,400,000 (2)
Nikita Zadorov	$5,000,000 (4)
Pius Suter	$3,000,000 (2)
Logan Thompson	$2,500,000 (2)
Nick Paul	$2,500,000 (1)
Vladislav Gavrikov	$2,000,000 (2)
Madison Bowey	$2,000,000 (1)
Antti Raanta	$900,000 (2)
Morgan Frost	$900,000 (2)
Kailer Yamamoto	$900,000 (2)
Austin Wagner	$900,000 (1)
Erik Gudbranson	$900,000 (1)
Kaapo Kakko	$900,000 (3)
Janne Kuokkanen	$900,000 (1)
Alex Nedeljkovic	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 15 : $76,500,000
Year 16 : $50,900,000
Year 17 : $12,900,000
Year 18 : $5,000,000
Salary Average Commitment
Year 15 : $77,600,000
Year 16 : $52,000,000
Year 17 : $12,900,000
Year 18 : $5,000,000
Salary Cap with 1 Way Contract
Year 15 : $76,500,000
Year 16 : $50,900,000
Year 17 : $12,900,000
Year 18 : $5,000,000

Farm Players Salaries
Michael Houser	$195,000 (3)
Karson Kuhlman	$170,000 (1)
Alexander Ruuttu	$150,000 (1)
Sami Aittokallio	$140,000 (2)
Joseph Cramarossa	$140,000 (2)
Sebastian Wannstrom	$130,000 (1)
William Lagesson	$130,000 (2)
Thomas Larkin	$125,000 (3)
Dmitri Yudin	$120,000 (3)
Nikita Cherepanov	$120,000 (3)
Sondre Olden	$120,000 (2)
Joonas Nattinen	$110,000 (1)
Jackson Cates	$100,000 (3)
Marc McNulty	$100,000 (2)
Philippe Cornet	$100,000 (3)
Will Weber	$95,000 (3)
Givani Smith	$90,000 (1)
Alex Theriau	$90,000 (1)
T.J. Tynan	$90,000 (1)
Jordan Weal	$90,000 (1)
Tanner Richard	$90,000 (2)
Zakhar Arzamastsev	$85,000 (2)
Adam Helewka	$80,000 (2)
Freddie Hamilton	$80,000 (1)
Maksim Zhukov	$75,000 (2)
Alan Lyszczarczyk	$75,000 (2)
Kevin Hancock	$75,000 (2)
Maxime Fortier	$75,000 (1)
Kristians Rubins	$75,000 (2)
Total Farm Players	29
Salary Commitment
Year 15 : $3,115,000
Year 16 : $2,040,000
Year 17 : $855,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,115,000
Year 16 : $2,040,000
Year 17 : $855,000
Year 18 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - $100 - 5 509 - 68,87%
Level 2:	5000 - $70 - 3 765 - 75,29%
Level 3:	2000 - $40 - 1 630 - 81,51%
Level 4:	4000 - $30 - 2 590 - 64,74%
Luxury :	1000 - $180 - 800 - 79,96%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $30 - 1 912 - 95,60%
Farm Level 2:	1000 - $15 - 942 - 94,18%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	14 293 - 71,47%
Average Income per Game	$1,541,795
Year to Date Revenue	$38,544,870
Farm
Home Games Left	16
Average Attendance - %	2 854 - 95,12%
Average Income per Game	$103,654
Year to Date Revenue	$2,591,338
Expense
Pro Players Total Salaries	$69,250,000
Farm Players Total Salaries	$1,880,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,408,246
Farm Year To Date Expenses	$1,307,667
Pro Salary Cap To Date	$43,114,308
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,668,717
Farm Estimated Season Revenue	$1,658,456
Pro Remaining Season Days	75
Pro Expenses Per Days	$383,242
Pro Estimated Expenses	$28,743,150
Farm Remaining Season Days	75
Farm Expenses Per Days	$10,879
Farm Estimated Expenses	$815,925
Estimated Season Expenses	$29,559,075
Season Salary Cap	$69,250,000
Estimate Under Maximum Salary Cap of $76,900,000	$7,650,000
Estimate Over Minimum Salary Cap of $0	$69,250,000
Current Bank Account	$38,943,069
Projected Bank Account	$35,711,167

Pro Players Salaries
Artemi Panarin	$8,500,000 (2)
Martin Jones	$7,650,000 (2)
Brayden Point	$7,500,000 (2)
Dustin Byfuglien (Out of Payroll)	$6,500,000 (1)
Shayne Gostisbehere	$6,500,000 (4)
Tyler Bertuzzi	$5,500,000 (5)
Scott Mayfield	$5,000,000 (3)
Adam Pelech	$4,500,000 (1)
Nino Niederreiter (1 Way Contract)	$4,500,000 (1)
Adin Hill	$3,500,000 (2)
Frederik Gauthier	$2,000,000 (2)
Zachary Yuen	$1,700,000 (1)
Marcus Sorensen	$1,700,000 (1)
William Borgen	$1,700,000 (2)
Daniel Marmenlind	$1,500,000 (1)
Anton Slepyshev	$1,500,000 (1)
Nathan Bastian	$900,000 (1)
Tage Thompson	$900,000 (1)
Luke Glendening	$900,000 (1)
Kevin Stenlund	$900,000 (1)
Christian Fischer	$900,000 (1)
Sam Gagner	$900,000 (2)
Francis Perron	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 15 : $75,750,000
Year 16 : $48,750,000
Year 17 : $17,000,000
Year 18 : $12,000,000
Salary Average Commitment
Year 15 : $75,750,000
Year 16 : $48,750,000
Year 17 : $17,000,000
Year 18 : $12,000,000
Salary Cap with 1 Way Contract
Year 15 : $75,750,000
Year 16 : $48,750,000
Year 17 : $17,000,000
Year 18 : $12,000,000

Farm Players Salaries
Tyler Lewington	$130,000 (1)
Bogdan Yakimov (Out of Payroll)	$110,000 (1)
Dave Labrecque	$100,000 (1)
Dominic Toninato	$100,000 (1)
Emil Djuse	$100,000 (2)
Carter Ashton	$100,000 (3)
Dalton Thrower	$100,000 (2)
Aaron Dell	$100,000 (3)
Philippe Hudon	$90,000 (1)
Kale Kessy	$90,000 (1)
Philippe Desrosiers (Out of Payroll)	$90,000 (2)
Devante Smith-Pelly	$90,000 (1)
Jaedon Descheneau	$90,000 (1)
Mason Geertsen (Out of Payroll)	$90,000 (1)
Nikolas Brouillard	$90,000 (1)
Keegan Kolesar (Out of Payroll)	$90,000 (1)
Loik Leveille	$90,000 (1)
Jordy Stallard	$90,000 (1)
Mads Sogaard (Out of Payroll)	$90,000 (3)
Kurt Etchegary	$90,000 (1)
A.J. Greer	$75,000 (1)
Chaz Reddekopp	$75,000 (1)
Egor Korshkov	$75,000 (1)
Andrew Nielsen	$75,000 (1)
Mitch Wahl	$70,000 (1)
Hunter Smith	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 15 : $2,350,000
Year 16 : $580,000
Year 17 : $290,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,350,000
Year 16 : $580,000
Year 17 : $290,000
Year 18 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - $85 - 7 443 - 93,04%
Level 2:	6000 - $45 - 5 551 - 92,51%
Level 3:	3000 - $25 - 2 474 - 82,45%
Level 4:	5000 - $20 - 4 249 - 84,98%
Luxury :	1000 - $175 - 831 - 83,07%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $33 - 1 919 - 95,95%
Farm Level 2:	1000 - $15 - 953 - 95,31%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	20 547 - 89,33%
Average Income per Game	$1,651,971
Year to Date Revenue	$41,299,286
Farm
Home Games Left	16
Average Attendance - %	2 872 - 95,73%
Average Income per Game	$112,550
Year to Date Revenue	$2,813,745
Expense
Pro Players Total Salaries	$76,300,000
Farm Players Total Salaries	$2,575,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,711,546
Farm Year To Date Expenses	$1,525,495
Pro Salary Cap To Date	$44,417,616
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,431,543
Farm Estimated Season Revenue	$1,800,797
Pro Remaining Season Days	75
Pro Expenses Per Days	$421,978
Pro Estimated Expenses	$31,648,350
Farm Remaining Season Days	75
Farm Expenses Per Days	$14,698
Farm Estimated Expenses	$1,102,350
Estimated Season Expenses	$32,750,700
Season Salary Cap	$76,300,000
Estimate Under Maximum Salary Cap of $76,900,000	$600,000
Estimate Over Minimum Salary Cap of $0	$76,300,000
Current Bank Account	$122,983,466
Projected Bank Account	$118,465,106

Pro Players Salaries
Mark Stone	$9,000,000 (5)
Kyle Connor	$8,000,000 (3)
Brent Burns	$8,000,000 (2)
Ryan O'Reilly	$7,500,000 (2)
Ryan Nugent-Hopkins	$7,000,000 (3)
Colton Parayko	$6,000,000 (4)
Brock Boeser	$5,500,000 (2)
Thatcher Demko	$4,500,000 (2)
Noah Cates	$3,500,000 (5)
Jonas Brodin	$3,500,000 (1)
Philip Danault	$3,000,000 (3)
J.T. Compher	$1,700,000 (1)
Zach Aston-Reese	$1,700,000 (1)
Sean Malone	$1,300,000 (1)
Pavel Dorofeyev (Out of Payroll)	$900,000 (3)
Jake Oettinger	$900,000 (3)
Riley Stillman	$900,000 (1)
Jan Rutta	$900,000 (2)
Dennis Cholowski	$900,000 (1)
Jason Robertson	$900,000 (1)
Trevor Van Riemsdyk	$900,000 (1)
Nicklas Jensen	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 15 : $77,200,000
Year 16 : $64,700,000
Year 17 : $38,300,000
Year 18 : $18,500,000
Salary Average Commitment
Year 15 : $73,700,000
Year 16 : $61,200,000
Year 17 : $34,800,000
Year 18 : $15,000,000
Salary Cap with 1 Way Contract
Year 15 : $77,200,000
Year 16 : $64,700,000
Year 17 : $38,300,000
Year 18 : $18,500,000

Farm Players Salaries
Hudson Fasching	$170,000 (2)
Luka Gracnar	$150,000 (2)
Gemel Smith	$130,000 (3)
Marko Dano	$125,000 (2)
Carl Dahlstrom	$125,000 (3)
John Gilmour	$125,000 (3)
Josiah Slavin	$110,000 (2)
Mason Appleton	$100,000 (1)
Jack Studnicka	$90,000 (3)
Dan O'Regan	$90,000 (1)
Maxim Shalunov	$90,000 (2)
Kevin Gravel	$90,000 (1)
Adam Polasek	$90,000 (1)
Taylor Leier	$90,000 (1)
Kenny Agostino	$80,000 (1)
Anton Lander	$80,000 (1)
Joey Anderson	$75,000 (1)
Benjamin Gleason	$75,000 (1)
Jacob Moverare	$75,000 (1)
Joseph Woll	$75,000 (1)
Viktor Svedberg	$70,000 (1)
Steve Oleksy	$70,000 (1)
Ryan Button	$70,000 (1)
Jerome Flaake	$70,000 (1)
Luca Cunti	$65,000 (1)
Henrik Bjorklund	$65,000 (1)
David Gilbert	$65,000 (1)
Ludwig Blomstrand	$65,000 (1)
Total Farm Players	28
Salary Commitment
Year 15 : $2,575,000
Year 16 : $1,115,000
Year 17 : $470,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,575,000
Year 16 : $1,115,000
Year 17 : $470,000
Year 18 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - $70 - 7 803 - 97,53%
Level 2:	6000 - $38 - 5 789 - 96,49%
Level 3:	3000 - $14 - 2 775 - 92,50%
Level 4:	5000 - $10 - 4 852 - 97,05%
Luxury :	1500 - $75 - 1 228 - 81,90%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $25 - 1 979 - 98,93%
Farm Level 2:	1000 - $10 - 995 - 99,50%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	22 448 - 95,52%
Average Income per Game	$1,337,411
Year to Date Revenue	$32,097,861
Farm
Home Games Left	17
Average Attendance - %	2 973 - 99,12%
Average Income per Game	$86,148
Year to Date Revenue	$2,067,540
Expense
Pro Players Total Salaries	$76,000,000
Farm Players Total Salaries	$3,460,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,913,212
Farm Year To Date Expenses	$2,107,986
Pro Salary Cap To Date	$43,619,195
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,735,985
Farm Estimated Season Revenue	$1,464,508
Pro Remaining Season Days	75
Pro Expenses Per Days	$420,330
Pro Estimated Expenses	$31,524,750
Farm Remaining Season Days	75
Farm Expenses Per Days	$19,560
Farm Estimated Expenses	$1,467,000
Estimated Season Expenses	$32,991,750
Season Salary Cap	$76,000,000
Estimate Under Maximum Salary Cap of $76,900,000	$900,000
Estimate Over Minimum Salary Cap of $0	$76,000,000
Current Bank Account	$143,330,784
Projected Bank Account	$134,539,527

Pro Players Salaries
Connor McDavid	$10,800,000 (3)
Sidney Crosby	$10,500,000 (5)
Carter Hart	$8,500,000 (3)
Mikko Rantanen	$8,000,000 (3)
Matthew Tkachuk	$8,000,000 (2)
Drew Doughty (Out of Payroll)	$8,000,000 (1)
Aaron Ekblad	$7,500,000 (1)
Marcus Pettersson	$3,000,000 (1)
Rasmus Sandin	$900,000 (3)
Rasmus Asplund	$900,000 (1)
Gabriel Vilardi	$900,000 (3)
Kirby Dach	$900,000 (3)
Ukko-Pekka Luukkonen	$900,000 (3)
Alexandre Texier	$900,000 (2)
Brady Tkachuk	$900,000 (2)
Evan Bouchard	$900,000 (2)
Luke Schenn	$900,000 (2)
Nick Suzuki	$900,000 (1)
Brett Howden	$900,000 (1)
Max Jones	$900,000 (1)
Michael Bunting	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 15 : $76,000,000
Year 16 : $53,000,000
Year 17 : $41,400,000
Year 18 : $10,500,000
Salary Average Commitment
Year 15 : $75,400,000
Year 16 : $52,400,000
Year 17 : $40,800,000
Year 18 : $9,900,000
Salary Cap with 1 Way Contract
Year 15 : $76,000,000
Year 16 : $53,000,000
Year 17 : $41,400,000
Year 18 : $10,500,000

Farm Players Salaries
Kirill Petrov	$200,000 (1)
Toni Rajala	$200,000 (1)
Nicholas Baptiste	$175,000 (1)
Dylan McIlrath	$175,000 (3)
Ales Stezka	$170,000 (2)
Martin Frk	$170,000 (2)
Christian Jaros	$170,000 (2)
Matthew Highmore	$150,000 (3)
Marc McLaughlin	$150,000 (3)
Ryan Donato	$150,000 (3)
Brady Vail	$120,000 (2)
Seth Helgeson	$100,000 (2)
Jerome Gauthier-Leduc	$100,000 (2)
Jonah Gadjovich	$90,000 (3)
Kristian Vesalainen	$90,000 (2)
Brett Leason	$90,000 (2)
Dylan Samberg (Out of Payroll)	$90,000 (2)
Dryden Hunt	$90,000 (1)
Eamon McAdam	$90,000 (2)
John Ramage	$80,000 (2)
Ryan Collins	$80,000 (3)
Tyler Inamoto	$75,000 (3)
Jordan Bellerive	$75,000 (3)
Brayden Burke	$75,000 (1)
Ryan Gropp	$75,000 (1)
Veeti Vainio	$75,000 (1)
Alexander Chmelevski	$75,000 (3)
Vladimir Kuznetsov	$75,000 (2)
Tyler Steenbergen	$75,000 (2)
Kevin Mandolese	$75,000 (3)
Pavel Karnaukhov	$75,000 (1)
Jack Glover	$70,000 (3)
Total Farm Players	32
Salary Commitment
Year 15 : $3,550,000
Year 16 : $2,585,000
Year 17 : $1,165,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,550,000
Year 16 : $2,585,000
Year 17 : $1,165,000
Year 18 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - $80 - 7 500 - 93,76%
Level 2:	6000 - $50 - 5 342 - 89,03%
Level 3:	3000 - $21 - 2 606 - 86,86%
Level 4:	5000 - $17 - 4 287 - 85,73%
Luxury :	1500 - $140 - 1 058 - 70,50%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $25 - 1 940 - 96,98%
Farm Level 2:	1000 - $10 - 977 - 97,66%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	20 792 - 88,48%
Average Income per Game	$1,599,875
Year to Date Revenue	$39,996,883
Farm
Home Games Left	17
Average Attendance - %	2 916 - 97,21%
Average Income per Game	$84,474
Year to Date Revenue	$2,027,374
Expense
Pro Players Total Salaries	$63,600,000
Farm Players Total Salaries	$2,510,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$38,454,417
Farm Year To Date Expenses	$1,376,274
Pro Salary Cap To Date	$38,160,434
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,598,005
Farm Estimated Season Revenue	$1,436,057
Pro Remaining Season Days	75
Pro Expenses Per Days	$352,198
Pro Estimated Expenses	$26,414,850
Farm Remaining Season Days	75
Farm Expenses Per Days	$14,341
Farm Estimated Expenses	$1,075,575
Estimated Season Expenses	$27,490,425
Season Salary Cap	$63,600,000
Estimate Under Maximum Salary Cap of $76,900,000	$13,300,000
Estimate Over Minimum Salary Cap of $0	$63,600,000
Current Bank Account	$6,808,267
Projected Bank Account	$6,351,904

Pro Players Salaries
Jeff Skinner	$8,500,000 (5)
Jordan Eberle	$6,000,000 (2)
Cody Ceci (Out of Payroll)	$4,500,000 (3)
Alex Tuch	$4,500,000 (1)
Marcus Johansson	$4,500,000 (1)
Alec Martinez	$4,500,000 (1)
Jacob Markstrom	$4,000,000 (4)
Drake Batherson	$4,000,000 (1)
Yegor Sharangovich	$3,500,000 (2)
Carl Soderberg	$3,500,000 (1)
Ryan Hartman	$3,500,000 (1)
Valeri Nichushkin	$3,000,000 (1)
Radim Simek	$2,500,000 (2)
Dillon Fournier	$2,000,000 (2)
Eric Robinson	$2,000,000 (2)
Anthony Stolarz	$2,000,000 (2)
Rudolfs Balcers	$1,500,000 (1)
Emil Johansson	$1,300,000 (2)
Joseph Labate	$1,000,000 (3)
Ross Colton	$900,000 (1)
Jordie Benn	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 15 : $68,100,000
Year 16 : $37,300,000
Year 17 : $18,000,000
Year 18 : $12,500,000
Salary Average Commitment
Year 15 : $64,750,000
Year 16 : $33,950,000
Year 17 : $14,650,000
Year 18 : $9,150,000
Salary Cap with 1 Way Contract
Year 15 : $68,100,000
Year 16 : $37,300,000
Year 17 : $18,000,000
Year 18 : $12,500,000

Farm Players Salaries
Rickard Hugg	$170,000 (2)
Travis Boyd	$150,000 (1)
Lane Pederson	$150,000 (3)
Jordan Szwarz	$150,000 (1)
Julius Bergman	$120,000 (3)
Troy Rutkowski	$100,000 (3)
Joonas Rask	$100,000 (3)
Magnus Hellberg	$100,000 (1)
Matt Mackenzie	$100,000 (2)
Eero Elo	$100,000 (3)
Mark Barberio	$90,000 (2)
Gregory Hofmann	$90,000 (2)
Jesse Ylonen	$90,000 (3)
Dmitry Sokolov	$75,000 (2)
Max Zimmer	$75,000 (2)
Cole Candella	$75,000 (2)
David Quenneville	$75,000 (2)
Simon Stransky	$75,000 (2)
Ostap Safin	$75,000 (3)
Nathan Knoepke	$75,000 (3)
Patrick Harper	$75,000 (3)
Otto Somppi	$75,000 (2)
Jonathan Ang	$75,000 (2)
Stepan Falkovsky	$75,000 (1)
Matthew Phillips	$75,000 (2)
Zachary Fucale	$50,000 (1)
Adam Marsh	$50,000 (1)
Total Farm Players	27
Salary Commitment
Year 15 : $2,510,000
Year 16 : $1,935,000
Year 17 : $885,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,510,000
Year 16 : $1,935,000
Year 17 : $885,000
Year 18 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - $150 - 3 715 - 53,06%
Level 2:	5000 - $100 - 2 562 - 51,24%
Level 3:	2000 - $50 - 1 295 - 64,77%
Level 4:	4000 - $46 - 1 726 - 43,15%
Luxury :	1000 - $250 - 571 - 57,13%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $45 - 1 228 - 61,40%
Farm Level 2:	1000 - $18 - 702 - 70,21%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	9 870 - 51,95%
Average Income per Game	$1,540,557
Year to Date Revenue	$36,973,364
Farm
Home Games Left	17
Average Attendance - %	1 930 - 64,34%
Average Income per Game	$98,451
Year to Date Revenue	$2,362,833
Expense
Pro Players Total Salaries	$76,450,000
Farm Players Total Salaries	$2,795,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,653,832
Farm Year To Date Expenses	$1,674,623
Pro Salary Cap To Date	$44,359,891
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,189,466
Farm Estimated Season Revenue	$1,673,673
Pro Remaining Season Days	75
Pro Expenses Per Days	$422,802
Pro Estimated Expenses	$31,710,150
Farm Remaining Season Days	75
Farm Expenses Per Days	$15,907
Farm Estimated Expenses	$1,193,025
Estimated Season Expenses	$32,903,175
Season Salary Cap	$76,450,000
Estimate Under Maximum Salary Cap of $76,900,000	$450,000
Estimate Over Minimum Salary Cap of $0	$76,450,000
Current Bank Account	($6,545,019)
Projected Bank Account	($11,585,055)

Pro Players Salaries
Jake Guentzel	$8,000,000 (5)
Jack Johnson	$7,500,000 (1)
Peter Mueller	$7,000,000 (2)
Joonas Korpisalo	$6,750,000 (4)
Andrew Mangiapane	$5,500,000 (4)
Artturi Lehkonen	$5,000,000 (3)
Dakota Joshua	$3,500,000 (5)
David Levin	$3,500,000 (5)
Alexandar Georgiev	$3,500,000 (2)
Olli Maatta	$3,500,000 (4)
Chris Tierney	$3,000,000 (1)
Derrick Pouliot	$3,000,000 (2)
Mason Marchment	$3,000,000 (2)
Tucker Poolman	$2,500,000 (2)
Vladislav Namestnikov	$2,500,000 (2)
Maxim Trunev	$2,000,000 (1)
Victor Olofsson	$2,000,000 (2)
Adam Janosik	$2,000,000 (2)
Michael Anderson	$900,000 (3)
Brandon Tanev	$900,000 (1)
Jakob Chychrun	$900,000 (2)
Total Pro Players	21
Salary Commitment
Year 15 : $76,450,000
Year 16 : $63,050,000
Year 17 : $36,650,000
Year 18 : $30,750,000
Salary Average Commitment
Year 15 : $77,100,000
Year 16 : $63,050,000
Year 17 : $36,650,000
Year 18 : $30,750,000
Salary Cap with 1 Way Contract
Year 15 : $76,450,000
Year 16 : $63,050,000
Year 17 : $36,650,000
Year 18 : $30,750,000

Farm Players Salaries
Mark Kastelic	$200,000 (3)
Remi Elie	$170,000 (1)
Tom Kuhnhackl	$170,000 (1)
Stuart Percy	$150,000 (1)
Jonathan Racine	$150,000 (1)
Vinni Lettieri	$150,000 (1)
Mark Katic	$100,000 (3)
Nikita Korostelev	$100,000 (3)
Joshua Jacobs	$100,000 (3)
Jean-Francois Berube	$100,000 (3)
Colby Robak	$90,000 (1)
Jake Leschyshyn	$90,000 (3)
Benjamin Conz	$90,000 (3)
Brendan Harms	$90,000 (2)
Tyson Baillie (Out of Payroll)	$80,000 (1)
Austin Poganski	$80,000 (2)
Brett Pollock	$80,000 (3)
Olli Juolevi	$75,000 (3)
Alex Schoenborn	$75,000 (2)
Marian Studenic	$75,000 (3)
Gabriel Gagne	$75,000 (2)
Brandon Crawley	$75,000 (2)
Jean-Christophe Beaudin	$75,000 (2)
Anderson Macdonald	$75,000 (1)
Linus Nyman	$75,000 (1)
Aaron Haydon	$75,000 (1)
Ondrej Kachyna	$75,000 (1)
Lars Volden	$70,000 (2)
Dante Salituro	$65,000 (3)
Total Farm Players	29
Salary Commitment
Year 15 : $2,875,000
Year 16 : $1,615,000
Year 17 : $1,075,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,875,000
Year 16 : $1,615,000
Year 17 : $1,075,000
Year 18 : $0

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - $70 - 7 745 - 96,81%
Level 2:	6000 - $55 - 5 359 - 89,32%
Level 3:	2000 - $40 - 1 620 - 81,01%
Level 4:	4000 - $28 - 2 785 - 69,62%
Luxury :	1000 - $185 - 789 - 78,88%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $35 - 1 592 - 79,60%
Farm Level 2:	1000 - $20 - 645 - 64,45%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	18 298 - 87,13%
Average Income per Game	$1,575,849
Year to Date Revenue	$37,820,375
Farm
Home Games Left	16
Average Attendance - %	2 237 - 74,55%
Average Income per Game	$99,489
Year to Date Revenue	$2,487,227
Expense
Pro Players Total Salaries	$68,850,000
Farm Players Total Salaries	$2,550,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,944,235
Farm Year To Date Expenses	$1,621,050
Pro Salary Cap To Date	$43,650,303
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,789,432
Farm Estimated Season Revenue	$1,591,825
Pro Remaining Season Days	75
Pro Expenses Per Days	$381,044
Pro Estimated Expenses	$28,578,300
Farm Remaining Season Days	75
Farm Expenses Per Days	$14,560
Farm Estimated Expenses	$1,092,000
Estimated Season Expenses	$29,670,300
Season Salary Cap	$68,850,000
Estimate Under Maximum Salary Cap of $76,900,000	$8,050,000
Estimate Over Minimum Salary Cap of $0	$68,850,000
Current Bank Account	$7,420,723
Projected Bank Account	$6,131,680

Pro Players Salaries
Eric Staal (Out of Payroll)	$9,500,000 (2)
Vladimir Tarasenko	$8,500,000 (4)
Shea Weber	$8,500,000 (2)
Filip Forsberg	$6,500,000 (2)
Jonathan Marchessault	$6,500,000 (1)
Ilya Sorokin	$6,000,000 (5)
Jamieson Oleksiak	$5,500,000 (4)
Jeff Petry	$5,500,000 (1)
Jake Mccabe	$4,500,000 (3)
Dominik Kahun	$3,500,000 (1)
Dmytro Timashov	$2,000,000 (2)
Curtis Lazar	$2,000,000 (1)
Colin Blackwell	$1,500,000 (1)
Daniel Carr	$1,500,000 (1)
Andy Andreoff	$1,450,000 (2)
Jack Hughes	$900,000 (2)
Nico Hischier	$900,000 (2)
Cam Talbot	$900,000 (2)
Nick Bjugstad	$900,000 (1)
Owen Power	$900,000 (3)
Rasmus Andersson	$900,000 (2)
Total Pro Players	21
Salary Commitment
Year 15 : $78,350,000
Year 16 : $56,950,000
Year 17 : $25,400,000
Year 18 : $20,000,000
Salary Average Commitment
Year 15 : $76,000,000
Year 16 : $54,600,000
Year 17 : $23,050,000
Year 18 : $17,650,000
Salary Cap with 1 Way Contract
Year 15 : $78,350,000
Year 16 : $56,950,000
Year 17 : $25,400,000
Year 18 : $20,000,000

Farm Players Salaries
Sean Walker	$170,000 (1)
Johan Gustafsson	$170,000 (1)
Matt Luff	$155,000 (3)
John Leonard (Out of Payroll)	$150,000 (3)
Dominik Simon	$140,000 (2)
Phillip Digiuseppe	$130,000 (1)
Dennis Rasmussen	$125,000 (2)
Anthony Bitetto	$125,000 (2)
Rourke Chartier (Out of Payroll)	$120,000 (3)
Brian Gibbons	$110,000 (2)
Reid Boucher	$110,000 (2)
Jan Kostalek	$110,000 (1)
Blake Speers	$110,000 (2)
Jonathon Blum	$110,000 (2)
Luke Martin	$100,000 (1)
Peter Andersson	$100,000 (1)
Jonas Johansson	$90,000 (1)
Kieffer Bellows	$90,000 (1)
Ben Smith	$80,000 (1)
William Bitten	$75,000 (3)
Alexander Samoilov	$75,000 (2)
Kenneth Johnson	$75,000 (2)
Jonathan Davidsson	$75,000 (1)
Otto Koivula	$75,000 (1)
Colton White	$75,000 (1)
Travis Barron	$75,000 (3)
Total Farm Players	26
Salary Commitment
Year 15 : $2,820,000
Year 16 : $1,555,000
Year 17 : $575,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,820,000
Year 16 : $1,555,000
Year 17 : $575,000
Year 18 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - $80 - 7 536 - 94,20%
Level 2:	5000 - $65 - 4 081 - 81,62%
Level 3:	2000 - $45 - 1 452 - 72,60%
Level 4:	4000 - $35 - 2 249 - 56,22%
Luxury :	1000 - $200 - 736 - 73,58%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $40 - 1 347 - 67,34%
Farm Level 2:	1000 - $15 - 970 - 97,04%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	16 053 - 80,27%
Average Income per Game	$1,623,054
Year to Date Revenue	$40,576,354
Farm
Home Games Left	17
Average Attendance - %	2 317 - 77,24%
Average Income per Game	$99,216
Year to Date Revenue	$2,381,175
Expense
Pro Players Total Salaries	$67,000,000
Farm Players Total Salaries	$3,670,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,384,607
Farm Year To Date Expenses	$2,142,399
Pro Salary Cap To Date	$43,090,660
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,968,867
Farm Estimated Season Revenue	$1,686,666
Pro Remaining Season Days	75
Pro Expenses Per Days	$370,879
Pro Estimated Expenses	$27,815,925
Farm Remaining Season Days	75
Farm Expenses Per Days	$20,714
Farm Estimated Expenses	$1,553,550
Estimated Season Expenses	$29,369,475
Season Salary Cap	$67,000,000
Estimate Under Maximum Salary Cap of $76,900,000	$9,900,000
Estimate Over Minimum Salary Cap of $0	$67,000,000
Current Bank Account	($5,689,871)
Projected Bank Account	($7,403,813)

Pro Players Salaries
Phil Kessel (Out of Payroll)	$8,000,000 (2)
Marc-Andre Fleury	$8,000,000 (1)
David Krejci	$7,500,000 (2)
William Karlsson	$6,500,000 (3)
Brock Nelson	$5,500,000 (1)
Cam Fowler	$5,000,000 (1)
Andrew Copp	$5,000,000 (3)
Nick Schmaltz	$4,000,000 (2)
Nick Leddy	$3,500,000 (1)
Eetu Luostarinen	$3,000,000 (2)
Nikita Gusev	$2,500,000 (1)
Elvis Merzlikins	$2,000,000 (1)
Christian Djoos	$2,000,000 (2)
Adam Clendening	$2,000,000 (1)
Dmitri Jaskin	$2,000,000 (1)
Connor Carrick	$2,000,000 (1)
Markus Hannikainen	$2,000,000 (2)
Noah Gregor	$900,000 (2)
Carter Verhaeghe	$900,000 (1)
Jason Zucker	$900,000 (1)
Brenden Dillon	$900,000 (2)
Jake Sanderson	$900,000 (3)
Total Pro Players	22
Salary Commitment
Year 15 : $75,000,000
Year 16 : $40,700,000
Year 17 : $12,400,000
Year 18 : $0
Salary Average Commitment
Year 15 : $73,650,000
Year 16 : $39,350,000
Year 17 : $11,550,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $75,000,000
Year 16 : $40,700,000
Year 17 : $12,400,000
Year 18 : $0

Farm Players Salaries
Anton Khudobin	$250,000 (1)
Sheldon Dries	$250,000 (2)
Tanner Kero	$250,000 (2)
Matthew Peca	$200,000 (2)
Olivier Roy	$180,000 (2)
Stephane Da Costa	$170,000 (2)
Austin Levi	$150,000 (1)
Yohann Auvitu	$150,000 (2)
Ilya Lyubushkin	$150,000 (1)
Joonas Kemppainen	$150,000 (2)
Eric O'dell	$120,000 (1)
Anton Blidh	$120,000 (1)
Paul Postma	$120,000 (1)
Joel Champagne	$100,000 (1)
Robbie Russo	$100,000 (1)
William Lockwood	$90,000 (2)
Jack Sadek	$90,000 (2)
Dominic Turgeon	$90,000 (1)
Cale Fleury	$90,000 (3)
Nikolay Goldobin	$90,000 (1)
Antti Suomela	$90,000 (2)
Logan Shaw	$90,000 (1)
Henri Ikonen	$80,000 (1)
Brendan DeJong	$75,000 (2)
Drake Rymsha (Out of Payroll)	$75,000 (3)
Chase Pearson	$75,000 (2)
Noel Hoefenmayer	$75,000 (3)
Matej Tomek	$75,000 (2)
Keenan Suthers	$75,000 (2)
Ty Ronning	$75,000 (1)
Austin Lotz	$50,000 (3)
Total Farm Players	31
Salary Commitment
Year 15 : $3,745,000
Year 16 : $2,210,000
Year 17 : $290,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,745,000
Year 16 : $2,210,000
Year 17 : $290,000
Year 18 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - $85 - 7 594 - 94,92%
Level 2:	6000 - $55 - 5 327 - 88,79%
Level 3:	2000 - $35 - 1 945 - 97,23%
Level 4:	4000 - $25 - 3 404 - 85,09%
Luxury :	1000 - $180 - 828 - 82,79%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $32 - 1 880 - 93,99%
Farm Level 2:	1000 - $14 - 951 - 95,10%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	19 098 - 90,94%
Average Income per Game	$1,722,504
Year to Date Revenue	$41,340,089
Farm
Home Games Left	16
Average Attendance - %	2 831 - 94,36%
Average Income per Game	$106,529
Year to Date Revenue	$2,663,228
Expense
Pro Players Total Salaries	$71,200,000
Farm Players Total Salaries	$2,875,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,779,654
Farm Year To Date Expenses	$1,722,898
Pro Salary Cap To Date	$43,485,715
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$29,282,563
Farm Estimated Season Revenue	$1,704,466
Pro Remaining Season Days	75
Pro Expenses Per Days	$393,956
Pro Estimated Expenses	$29,546,700
Farm Remaining Season Days	75
Farm Expenses Per Days	$16,346
Farm Estimated Expenses	$1,225,950
Estimated Season Expenses	$30,772,650
Season Salary Cap	$71,200,000
Estimate Under Maximum Salary Cap of $76,900,000	$5,700,000
Estimate Over Minimum Salary Cap of $0	$71,200,000
Current Bank Account	$9,111,141
Projected Bank Account	$9,325,520

Pro Players Salaries
Pierre-Luc Dubois (Out of Payroll)	$7,500,000 (4)
Evgeni Dadonov	$6,650,000 (1)
Ryan McDonagh	$6,500,000 (3)
Timo Meier	$6,500,000 (3)
Jordan Binnington	$6,000,000 (3)
Will Butcher	$5,500,000 (4)
Ryan Kesler	$5,400,000 (2)
Radek Faksa	$5,000,000 (4)
Maxim Golod	$3,500,000 (3)
Nikita Tryamkin	$3,500,000 (3)
Mathew Dumba	$3,500,000 (1)
Gustav Forsling	$3,500,000 (2)
Blaze Lizotte	$2,500,000 (1)
Zack MacEwen	$2,500,000 (1)
Joe Snively	$1,700,000 (2)
Carson Meyer (1 Way Contract)	$1,600,000 (2)
-1 Way Contract Salary Cap :	$1,600,000
Nigel Dawes	$1,350,000 (2)
Reece Scarlett	$1,300,000 (1)
Mackenzie MacEachern	$1,300,000 (2)
Erik Johnson	$900,000 (1)
Tom Wilson	$900,000 (2)
Michael Rasmussen	$900,000 (2)
Thomas(Chase) Perry	$700,000 (3)
Total Pro Players	23
Salary Commitment
Year 15 : $78,700,000
Year 16 : $61,350,000
Year 17 : $44,700,000
Year 18 : $18,000,000
Salary Average Commitment
Year 15 : $77,600,000
Year 16 : $60,250,000
Year 17 : $43,600,000
Year 18 : $18,000,000
Salary Cap with 1 Way Contract
Year 15 : $78,700,000
Year 16 : $61,350,000
Year 17 : $44,700,000
Year 18 : $18,000,000

Farm Players Salaries
Erik Kallgren	$200,000 (3)
Aleksi Saarela	$170,000 (2)
Stanislav Galiev	$155,000 (2)
Alexander Younan	$150,000 (3)
Darren Archibald	$135,000 (2)
Ryan Murphy	$130,000 (1)
Mathieu Olivier	$120,000 (2)
Michael Pezzetta	$120,000 (3)
Gustav Olofsson	$110,000 (1)
Jiri Sekac	$110,000 (2)
Peter Hrehorcak	$100,000 (2)
Vaclav Karabacek	$100,000 (3)
Emil Bemstrom	$90,000 (3)
Alec Regula	$90,000 (2)
Calen Addison	$90,000 (3)
Jamie Arniel	$90,000 (2)
Ian Mitchell	$90,000 (3)
Blake Weyrick	$90,000 (1)
Lukas Zetterberg (Out of Payroll)	$80,000 (2)
Brett Lernout	$80,000 (2)
Zach Solow	$75,000 (3)
Thomas Novak	$75,000 (1)
Mitchell Vande Sompel	$75,000 (3)
Adam Ollas-Mattsson	$75,000 (1)
Sean Day	$75,000 (1)
Jesper Lindgren	$75,000 (1)
Roman Horak (Out of Payroll)	$70,000 (1)
Linus Omark	$70,000 (1)
Micheal Wall	$70,000 (2)
Marek Viedensky	$65,000 (1)
Total Farm Players	30
Salary Commitment
Year 15 : $3,025,000
Year 16 : $2,190,000
Year 17 : $990,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,025,000
Year 16 : $2,190,000
Year 17 : $990,000
Year 18 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - $82 - 7 593 - 94,91%
Level 2:	5000 - $58 - 4 974 - 99,48%
Level 3:	2000 - $37 - 1 725 - 86,25%
Level 4:	4000 - $20 - 3 965 - 99,12%
Luxury :	1000 - $170 - 869 - 86,87%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $38 - 1 403 - 70,13%
Farm Level 2:	1000 - $19 - 661 - 66,15%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	19 126 - 95,63%
Average Income per Game	$1,682,694
Year to Date Revenue	$40,384,650
Farm
Home Games Left	17
Average Attendance - %	2 064 - 68,80%
Average Income per Game	$95,505
Year to Date Revenue	$2,292,131
Expense
Pro Players Total Salaries	$68,200,000
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	$44,078,005
Farm Year To Date Expenses	$1,690,950
Pro Salary Cap To Date	$43,784,074
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,605,794
Farm Estimated Season Revenue	$1,623,593
Pro Remaining Season Days	75
Pro Expenses Per Days	$377,473
Pro Estimated Expenses	$28,310,475
Farm Remaining Season Days	75
Farm Expenses Per Days	$14,780
Farm Estimated Expenses	$1,108,500
Estimated Season Expenses	$29,418,975
Season Salary Cap	$68,200,000
Estimate Under Maximum Salary Cap of $76,900,000	$8,700,000
Estimate Over Minimum Salary Cap of $0	$68,200,000
Current Bank Account	$41,215,054
Projected Bank Account	$42,025,466

Pro Players Salaries
Bo Horvat	$8,500,000 (4)
Sebastian Aho	$8,500,000 (3)
Aleksander Barkov (Out of Payroll)	$7,500,000 (1)
Mitchell Marner	$7,500,000 (1)
Connor Hellebuyck (Out of Payroll)	$7,000,000 (3)
Victor Hedman	$7,000,000 (1)
Rasmus Ristolainen	$5,750,000 (1)
Erik Cernak	$5,500,000 (3)
Samuel Blais	$3,500,000 (1)
Jon Merrill	$2,500,000 (1)
David Kampf	$2,000,000 (2)
Andreas Englund	$1,500,000 (1)
Scott Laughton	$1,500,000 (1)
Kevin Lankinen	$1,500,000 (1)
Kalle Kossila	$1,300,000 (1)
Michael Mersch	$1,200,000 (2)
Jordan Kyrou	$900,000 (2)
Connor Murphy	$900,000 (1)
Alex Chiasson	$900,000 (2)
David Kase	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 15 : $75,700,000
Year 16 : $34,500,000
Year 17 : $29,500,000
Year 18 : $8,500,000
Salary Average Commitment
Year 15 : $75,700,000
Year 16 : $34,500,000
Year 17 : $29,500,000
Year 18 : $8,500,000
Salary Cap with 1 Way Contract
Year 15 : $75,700,000
Year 16 : $34,500,000
Year 17 : $29,500,000
Year 18 : $8,500,000

Farm Players Salaries
Patrick Wiercioch	$170,000 (1)
Viktor Stalberg	$130,000 (1)
Gabriel Bourque	$120,000 (2)
Reece Willcox (Out of Payroll)	$120,000 (3)
Eddie Wittchow	$100,000 (2)
Erik Thorell	$100,000 (2)
Roberts Lipsbergs	$100,000 (2)
Karl Johansson	$100,000 (1)
Brett Bulmer	$100,000 (2)
Jonathan Dahlen	$90,000 (1)
Scott Kosmachuk	$90,000 (1)
Aleksi Heponiemi	$90,000 (3)
Jeff Frazee	$90,000 (1)
James Livingston (Out of Payroll)	$80,000 (2)
Marek Zagrapan	$80,000 (2)
Nicklas Lasu	$80,000 (2)
Radek Smolenak	$80,000 (2)
Jordan Subban	$80,000 (1)
Justin Hache	$80,000 (1)
Brett Sutter	$80,000 (1)
Tyson Sexsmith	$80,000 (2)
Colin Jacobs	$80,000 (1)
Dane Fox	$80,000 (2)
Daniel Catenacci	$80,000 (2)
Vladimir Ruzicka	$80,000 (2)
Evgeny Grachev (Out of Payroll)	$80,000 (2)
Chase Hartje	$75,000 (2)
Jacob Cederholm	$75,000 (2)
Brent Gates	$75,000 (2)
Guillaume Brisebois	$75,000 (1)
Francois Tremblay	$70,000 (2)
Jared Hauf	$60,000 (1)
Total Farm Players	32
Salary Commitment
Year 15 : $2,870,000
Year 16 : $1,745,000
Year 17 : $210,000
Year 18 : $0
Salary Average Commitment
Year 15 : $2,870,000
Year 16 : $1,745,000
Year 17 : $210,000
Year 18 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - $95 - 6 036 - 75,45%
Level 2:	6000 - $60 - 4 347 - 72,45%
Level 3:	3000 - $30 - 2 411 - 80,35%
Level 4:	4000 - $25 - 3 216 - 80,39%
Luxury :	1000 - $190 - 770 - 77,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $35 - 1 566 - 78,30%
Farm Level 2:	1000 - $15 - 959 - 95,86%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	16 779 - 76,27%
Average Income per Game	$1,586,514
Year to Date Revenue	$39,662,847
Farm
Home Games Left	16
Average Attendance - %	2 525 - 84,16%
Average Income per Game	$100,328
Year to Date Revenue	$2,508,201
Expense
Pro Players Total Salaries	$74,450,000
Farm Players Total Salaries	$3,225,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$43,927,188
Farm Year To Date Expenses	$1,898,528
Pro Salary Cap To Date	$43,633,259
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,384,222
Farm Estimated Season Revenue	$1,605,249
Pro Remaining Season Days	75
Pro Expenses Per Days	$411,813
Pro Estimated Expenses	$30,885,975
Farm Remaining Season Days	75
Farm Expenses Per Days	$18,269
Farm Estimated Expenses	$1,370,175
Estimated Season Expenses	$32,256,150
Season Salary Cap	$74,450,000
Estimate Under Maximum Salary Cap of $76,900,000	$2,450,000
Estimate Over Minimum Salary Cap of $0	$74,450,000
Current Bank Account	$50,062,553
Projected Bank Account	$44,795,874

Pro Players Salaries
Anze Kopitar	$10,350,000 (2)
Jonathan Huberdeau	$9,000,000 (3)
Sean Monahan	$8,000,000 (1)
T.J. Oshie	$7,500,000 (1)
Adam Fox	$7,150,000 (2)
Brandon Saad	$7,000,000 (3)
Oscar Klefbom	$5,750,000 (1)
Cam Atkinson	$5,000,000 (1)
Juuse Saros	$4,000,000 (1)
John Hayden	$1,700,000 (1)
Martin Necas	$900,000 (1)
Janis Moser	$900,000 (3)
Miro Heiskanen	$900,000 (3)
Brandon Hagel	$900,000 (2)
Timothy Liljegren	$900,000 (2)
Cory Schneider	$900,000 (2)
Fabian Zetterlund	$900,000 (2)
Michael McLeod	$900,000 (2)
Mario Ferraro	$900,000 (1)
Loui Eriksson	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 15 : $74,450,000
Year 16 : $39,800,000
Year 17 : $17,800,000
Year 18 : $0
Salary Average Commitment
Year 15 : $73,600,000
Year 16 : $38,950,000
Year 17 : $16,950,000
Year 18 : $0
Salary Cap with 1 Way Contract
Year 15 : $74,450,000
Year 16 : $39,800,000
Year 17 : $17,800,000
Year 18 : $0

Farm Players Salaries
Michael Dal Colle	$200,000 (2)
Justin Kirkland	$200,000 (3)
Tyler Tucker	$180,000 (2)
Devin Shore	$170,000 (2)
Michael Carcone	$170,000 (2)
Christopher Gibson	$160,000 (1)
Philip Samuelsson	$150,000 (2)
Dillon Heatherington	$150,000 (2)
Nikolai Kulemin	$140,000 (1)
Josh Jooris	$140,000 (2)
Stefan Elliott	$140,000 (2)
David Rundblad	$120,000 (1)
Evan Cowley	$120,000 (2)
Tommy Cross	$100,000 (1)
Andrew Yogan	$100,000 (1)
Dick Axelsson	$100,000 (1)
Logan Brown	$90,000 (2)
Christian Thomas	$90,000 (1)
Vitali Kravtsov	$90,000 (3)
Jonas Rondbjerg	$90,000 (3)
Colton Point	$75,000 (3)
Cameron Crotty	$75,000 (3)
Pavel Tyutnev	$75,000 (3)
Dysin Mayo	$75,000 (1)
Scott Perunovich	$75,000 (3)
Nicholas Caamano	$75,000 (3)
Nikolai Kovalenko	$75,000 (2)
Total Farm Players	27
Salary Commitment
Year 15 : $3,225,000
Year 16 : $2,340,000
Year 17 : $755,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,225,000
Year 16 : $2,340,000
Year 17 : $755,000
Year 18 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - $89 - 7 560 - 94,50%
Level 2:	6000 - $50 - 5 351 - 89,18%
Level 3:	3000 - $28 - 2 488 - 82,92%
Level 4:	4000 - $23 - 3 719 - 92,97%
Luxury :	1000 - $168 - 845 - 84,46%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $32 - 1 930 - 96,52%
Farm Level 2:	1000 - $15 - 964 - 96,43%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	19 962 - 90,74%
Average Income per Game	$1,782,637
Year to Date Revenue	$42,783,281
Farm
Home Games Left	16
Average Attendance - %	2 895 - 96,49%
Average Income per Game	$110,548
Year to Date Revenue	$2,763,707
Expense
Pro Players Total Salaries	$75,750,000
Farm Players Total Salaries	$3,100,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,359,629
Farm Year To Date Expenses	$1,959,258
Pro Salary Cap To Date	$44,065,655
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,304,824
Farm Estimated Season Revenue	$1,768,772
Pro Remaining Season Days	75
Pro Expenses Per Days	$418,956
Pro Estimated Expenses	$31,421,700
Farm Remaining Season Days	75
Farm Expenses Per Days	$17,582
Farm Estimated Expenses	$1,318,650
Estimated Season Expenses	$32,740,350
Season Salary Cap	$75,750,000
Estimate Under Maximum Salary Cap of $76,900,000	$1,150,000
Estimate Over Minimum Salary Cap of $0	$75,750,000
Current Bank Account	$16,841,990
Projected Bank Account	$16,175,236

Pro Players Salaries
Mike Richards	$7,900,000 (2)
Blake Wheeler	$7,500,000 (1)
Alex Debrincat	$7,000,000 (4)
Tyler Toffoli	$6,000,000 (3)
Paul Byron	$5,000,000 (1)
Justin Braun	$5,000,000 (2)
Jake Muzzin	$5,000,000 (2)
Nick Bonino	$4,250,000 (2)
Michael Matheson	$4,000,000 (1)
Morgan Ellis	$4,000,000 (2)
David Honzik	$3,500,000 (2)
Josh Mahura (Out of Payroll)	$3,000,000 (2)
Jason Demers	$2,500,000 (1)
Ross Johnston	$2,500,000 (3)
Jake Evans	$2,000,000 (2)
Matthew Nieto	$2,000,000 (1)
Warren Foegele	$2,000,000 (2)
Dean Kukan	$2,000,000 (3)
Matthew Beniers	$900,000 (2)
James Reimer	$900,000 (2)
Logan Couture	$900,000 (1)
Yakov Trenin	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 15 : $78,750,000
Year 16 : $55,950,000
Year 17 : $17,500,000
Year 18 : $7,000,000
Salary Average Commitment
Year 15 : $78,500,000
Year 16 : $55,700,000
Year 17 : $17,500,000
Year 18 : $7,000,000
Salary Cap with 1 Way Contract
Year 15 : $78,750,000
Year 16 : $55,950,000
Year 17 : $17,500,000
Year 18 : $7,000,000

Farm Players Salaries
Eric Comrie	$200,000 (2)
Zachary Sanford	$170,000 (2)
Valeri Vasiliev	$170,000 (2)
Roland Mckeown	$170,000 (2)
Jacob Deserres	$150,000 (1)
Mike Hardman	$150,000 (3)
Jens Looke	$150,000 (3)
Michal Kempny	$150,000 (3)
Colton Sceviour	$130,000 (2)
Kevin Poulin	$120,000 (3)
Kevin Connauton	$120,000 (1)
Adam Tambellini	$110,000 (1)
Luke Lockhart	$100,000 (3)
Quinton Howden	$100,000 (1)
Taro Hirose	$90,000 (1)
Taylor Raddysh	$90,000 (2)
Michael Spacek	$90,000 (2)
Luc Snuggerud	$90,000 (2)
Cliff Pu	$75,000 (2)
Austen Keating	$75,000 (1)
Connor Hobbs	$75,000 (1)
Chris Martenet	$75,000 (1)
Matthew Strome	$75,000 (1)
Cooper Marody	$75,000 (1)
Artur Kayumov	$75,000 (2)
Nate Schnarr	$75,000 (3)
Tarrmo Reunanen	$75,000 (2)
Stelio Mattheos	$75,000 (3)
Total Farm Players	28
Salary Commitment
Year 15 : $3,100,000
Year 16 : $2,155,000
Year 17 : $820,000
Year 18 : $0
Salary Average Commitment
Year 15 : $3,100,000
Year 16 : $2,155,000
Year 17 : $820,000
Year 18 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $76,900,000 Available Cap Space	Over Minimum of $0	Farm Salary Cap	Under Maximum of $30,000,000	Pro Players	Farm Players	Total Players
Avalanches	$44,341,909	$76,600,000	$300,000	$76,600,000	$2,820,000	$27,180,000	22	32	54
BlackHawks	$18,842,949	$71,650,000	$5,250,000	$71,650,000	$3,165,000	$26,835,000	21	29	50
BlueJacket	$17,134,442	$75,900,000	$1,000,000	$75,900,000	$3,090,000	$26,910,000	20	30	50
Blues	$60,086,834	$72,900,000	$4,000,000	$72,900,000	$4,362,500	$25,637,500	20	32	52
Bruins	$663,303	$76,800,000	$100,000	$76,800,000	$2,990,000	$27,010,000	20	33	53
Canadiens	$44,038,262	$74,850,000	$2,050,000	$74,850,000	$3,030,000	$26,970,000	20	30	50
Canucks	$45,825,221	$65,600,000	$11,300,000	$65,600,000	$2,515,000	$27,485,000	20	27	47
Capitals	$1,349,352	$75,400,000	$1,500,000	$75,400,000	$2,725,000	$27,275,000	21	29	50
Coyotes	$15,657,236	$74,250,000	$2,650,000	$74,250,000	$3,045,000	$26,955,000	21	28	49
Devils	$25,391,680	$75,400,000	$1,500,000	$75,400,000	$3,125,000	$26,875,000	21	33	54
Ducks	$24,775,374	$74,400,000	$2,500,000	$74,400,000	$2,620,000	$27,380,000	20	28	48
Flames	$42,125,584	$72,300,000	$4,600,000	$72,300,000	$2,785,000	$27,215,000	22	27	49
Flyers	$30,473,053	$75,700,000	$1,200,000	$75,700,000	$2,395,000	$27,605,000	20	31	51
GoldenKnights	$17,210,664	$74,100,000	$2,800,000	$74,100,000	$3,220,000	$26,780,000	20	28	48
Hurricanes	$8,261,627	$73,950,000	$2,950,000	$73,950,000	$2,580,000	$27,420,000	22	26	48
Islanders	$40,588,360	$75,950,000	$950,000	$75,950,000	$3,995,000	$26,005,000	22	31	53
Jets	$188,028,200	$70,700,000	$6,200,000	$70,700,000	$2,680,000	$27,320,000	22	28	50
Kings	$41,381,944	$67,000,000	$9,900,000	$67,000,000	$2,530,000	$27,470,000	21	29	50
Kraken	($3,189,477)	$73,800,000	$3,100,000	$73,800,000	$3,215,500	$26,784,500	22	33	55
Lightning	$18,534,602	$76,900,000	$0	$76,900,000	$2,840,000	$27,160,000	20	28	48
MapleLeafs	($11,374,576)	$76,500,000	$400,000	$76,500,000	$3,115,000	$26,885,000	22	29	51
Oilers	$38,943,069	$69,250,000	$7,650,000	$69,250,000	$1,880,000	$28,120,000	23	26	49
Panthers	$122,983,466	$76,300,000	$600,000	$76,300,000	$2,575,000	$27,425,000	22	28	50
Penguins	$143,330,784	$76,000,000	$900,000	$76,000,000	$3,460,000	$26,540,000	21	32	53
Predators	$6,808,267	$63,600,000	$13,300,000	$63,600,000	$2,510,000	$27,490,000	21	27	48
Rangers	($6,545,019)	$76,450,000	$450,000	$76,450,000	$2,795,000	$27,205,000	21	29	50
RedWings	$7,420,723	$68,850,000	$8,050,000	$68,850,000	$2,550,000	$27,450,000	21	26	47
Sabres	($5,689,871)	$67,000,000	$9,900,000	$67,000,000	$3,670,000	$26,330,000	22	31	53
Senators	$9,111,141	$71,200,000	$5,700,000	$71,200,000	$2,875,000	$27,125,000	23	30	53
Sharks	$41,215,054	$68,200,000	$8,700,000	$68,200,000	$2,590,000	$27,410,000	20	32	52
Stars	$50,062,553	$74,450,000	$2,450,000	$74,450,000	$3,225,000	$26,775,000	20	27	47
Wild	$16,841,990	$75,750,000	$1,150,000	$75,750,000	$3,100,000	$26,900,000	22	28	50

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %