LNVHV - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	8000 - $82 - 7 322 - 91,53%
Level 2:	6000 - $46 - 5 374 - 89,56%
Level 3:	3000 - $18 - 2 591 - 86,35%
Level 4:	5000 - $11 - 4 601 - 92,02%
Luxury :	1000 - $162 - 982 - 98,19%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $33 - 1 916 - 95,79%
Farm Level 2:	1000 - $16 - 951 - 95,06%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 869 - 90,74%
Average Income per Game	$1,668,053
Year to Date Revenue	$68,390,164
Farm
Home Games Left	0
Average Attendance - %	2 866 - 95,55%
Average Income per Game	$116,861
Year to Date Revenue	$4,791,291
Expense
Pro Players Total Salaries	$68,100,000
Farm Players Total Salaries	$10,875,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$75,362,867
Farm Year To Date Expenses	$4,733,207
Pro Salary Cap To Date	$74,967,186
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$370,811
Pro Estimated Expenses	$370,811
Farm Remaining Season Days	1
Farm Expenses Per Days	$59,324
Farm Estimated Expenses	$59,324
Estimated Season Expenses	$430,135
Season Salary Cap	$68,100,000
Estimate Under Maximum Salary Cap of $78,000,000	$9,900,000
Estimate Over Minimum Salary Cap of $0	$68,100,000
Current Bank Account	$37,182,154
Projected Bank Account	$36,752,019

Pro Players Salaries
Tyson Barrie	$7,500,000 (1)
Viktor Arvidsson	$7,000,000 (2)
Charlie Coyle	$6,750,000 (3)
Joonas Korpisalo	$6,750,000 (3)
Travis Konecny	$5,500,000 (1)
Ondrej Palat	$5,000,000 (1)
Ethan Bear	$5,000,000 (2)
Morgan Ellis	$4,000,000 (1)
Dylan Strome	$4,000,000 (1)
Dante Fabbro	$4,000,000 (2)
Mathieu Joseph (Out of Payroll)	$3,000,000 (1)
Tanner Pearson	$3,000,000 (2)
Gabriel Carlsson	$3,000,000 (2)
Magnus Paajarvi	$1,200,000 (2)
Stuart Skinner	$900,000 (2)
Cal O'Reilly	$800,000 (1)
Pavel Koltygin	$750,000 (1)
Filip Berglund	$750,000 (1)
Servac Petrovsky	$750,000 (3)
Brent Gates	$750,000 (1)
Kyle Beach	$700,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $71,100,000
Year 17 : $38,350,000
Year 18 : $14,250,000
Year 19 : $0
Salary Average Commitment
Year 16 : $71,100,000
Year 17 : $38,350,000
Year 18 : $14,250,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $71,100,000
Year 17 : $38,350,000
Year 18 : $14,250,000
Year 19 : $0

Farm Players Salaries
Robby Fabbri	$3,000,000 (1)
Mikhail Grigorenko	$2,000,000 (1)
Shane Prince	$1,150,000 (1)
Bobby Brink	$900,000 (3)
Gustav Lindstrom	$900,000 (1)
Jalen Chatfield	$250,000 (3)
Jaycob Megna	$200,000 (2)
John Hayden	$180,000 (1)
Joseph Blandisi	$170,000 (2)
Magnus Hellberg	$160,000 (3)
Andrei Svetlakov	$150,000 (3)
Adam Clendening	$150,000 (3)
Ian McCoshen	$130,000 (1)
Griffin Reinhart	$130,000 (1)
Andreas Soderberg	$130,000 (2)
Gerald Mayhew	$130,000 (1)
Alexander Burmistrov	$130,000 (1)
Kalle Kossila	$120,000 (3)
Tim Wahlgren	$120,000 (3)
Adam Samuelsson	$100,000 (3)
Ian Mitchell	$90,000 (2)
Kirill Ustimenko	$75,000 (2)
Benjamin Baumgartner	$75,000 (3)
Ruslan Gazizov	$75,000 (2)
Brandon Lisowsky	$75,000 (2)
Daniel Kurovsky	$75,000 (1)
Marcus Davidsson	$75,000 (1)
Tobias Eder	$70,000 (1)
Niklas Lundstrom	$65,000 (1)
Total Farm Players	29
Salary Commitment
Year 16 : $10,875,000
Year 17 : $2,030,000
Year 18 : $1,215,000
Year 19 : $0
Salary Average Commitment
Year 16 : $10,875,000
Year 17 : $2,030,000
Year 18 : $1,215,000
Year 19 : $0

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - $85 - 7 584 - 94,80%
Level 2:	6000 - $50 - 5 581 - 93,01%
Level 3:	2000 - $21 - 2 000 - 100,00%
Level 4:	4000 - $14 - 4 000 - 100,00%
Luxury :	1000 - $175 - 838 - 83,81%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $28 - 1 946 - 97,32%
Farm Level 2:	1000 - $11 - 986 - 98,62%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 003 - 95,25%
Average Income per Game	$1,702,664
Year to Date Revenue	$69,809,238
Farm
Home Games Left	0
Average Attendance - %	2 933 - 97,76%
Average Income per Game	$97,371
Year to Date Revenue	$3,992,192
Expense
Pro Players Total Salaries	$76,450,000
Farm Players Total Salaries	$3,815,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,719,181
Farm Year To Date Expenses	$3,838,055
Pro Salary Cap To Date	$76,221,874
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$415,946
Pro Estimated Expenses	$415,946
Farm Remaining Season Days	1
Farm Expenses Per Days	$21,162
Farm Estimated Expenses	$21,162
Estimated Season Expenses	$437,108
Season Salary Cap	$76,450,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,550,000
Estimate Over Minimum Salary Cap of $0	$76,450,000
Current Bank Account	$9,429,609
Projected Bank Account	$8,992,501

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

Farm Players Salaries
Michael Hutchinson	$250,000 (3)
Connor Brown (Out of Payroll)	$200,000 (1)
Reese Johnson	$200,000 (1)
Chris Tierney	$200,000 (1)
Chris Bigras	$200,000 (3)
Kevin Labanc	$180,000 (1)
Radim Zohorna	$170,000 (1)
Slater Koekkoek	$170,000 (1)
Fredrik Claesson	$150,000 (1)
Justin Dowling	$130,000 (1)
Jakob Lilja	$130,000 (1)
Rocco Grimaldi	$130,000 (2)
Michael Sgarbossa	$130,000 (2)
Glenn Gawdin	$130,000 (2)
Jyrki Jokipakka	$125,000 (1)
Eric Florchuk	$120,000 (2)
Tyler Beskorowany	$120,000 (2)
Jhonas Enroth	$120,000 (1)
Boris Katchouk	$90,000 (1)
Kevin Bahl	$90,000 (3)
Nikolai Glukhov	$90,000 (1)
Antti Suomela	$90,000 (1)
Dakota Mermis	$90,000 (1)
Brian Ferlin	$90,000 (1)
Kevin Roy	$80,000 (1)
Brandon Gignac	$75,000 (1)
Filip Kral (Out of Payroll)	$75,000 (2)
Ronald Attard	$75,000 (2)
Raphael Bussieres	$70,000 (1)
Gustav Bouramman	$70,000 (2)
Dennis Yan	$50,000 (2)
Total Farm Players	31
Salary Commitment
Year 16 : $3,890,000
Year 17 : $1,440,000
Year 18 : $540,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,890,000
Year 17 : $1,440,000
Year 18 : $540,000
Year 19 : $0

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - $70 - 7 773 - 97,17%
Level 2:	6000 - $40 - 5 775 - 96,24%
Level 3:	3000 - $18 - 2 663 - 88,77%
Level 4:	5000 - $12 - 4 588 - 91,76%
Luxury :	1500 - $85 - 1 199 - 79,95%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $35 - 1 390 - 69,51%
Farm Level 2:	1000 - $15 - 708 - 70,80%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 998 - 93,61%
Average Income per Game	$1,456,139
Year to Date Revenue	$59,701,679
Farm
Home Games Left	0
Average Attendance - %	2 098 - 69,94%
Average Income per Game	$100,386
Year to Date Revenue	$4,115,844
Expense
Pro Players Total Salaries	$77,900,000
Farm Players Total Salaries	$7,935,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,617,816
Farm Year To Date Expenses	$5,276,138
Pro Salary Cap To Date	$76,120,570
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$423,784
Pro Estimated Expenses	$423,784
Farm Remaining Season Days	1
Farm Expenses Per Days	$43,432
Farm Estimated Expenses	$43,432
Estimated Season Expenses	$467,216
Season Salary Cap	$77,900,000
Estimate Under Maximum Salary Cap of $78,000,000	$100,000
Estimate Over Minimum Salary Cap of $0	$77,900,000
Current Bank Account	($8,718,378)
Projected Bank Account	($9,185,594)

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

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

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - $90 - 7 448 - 93,09%
Level 2:	6000 - $60 - 4 290 - 71,49%
Level 3:	3000 - $40 - 1 663 - 55,44%
Level 4:	4000 - $30 - 2 675 - 66,88%
Luxury :	1500 - $170 - 849 - 56,60%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - $40 - 1 338 - 66,91%
Farm Level 2:	1000 - $25 - 511 - 51,09%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 925 - 75,22%
Average Income per Game	$1,772,913
Year to Date Revenue	$72,689,440
Farm
Home Games Left	0
Average Attendance - %	1 849 - 61,63%
Average Income per Game	$98,785
Year to Date Revenue	$4,050,193
Expense
Pro Players Total Salaries	$75,415,000
Farm Players Total Salaries	$5,667,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,685,152
Farm Year To Date Expenses	$4,836,949
Pro Salary Cap To Date	$74,187,929
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$410,351
Pro Estimated Expenses	$410,351
Farm Remaining Season Days	1
Farm Expenses Per Days	$31,176
Farm Estimated Expenses	$31,176
Estimated Season Expenses	$441,527
Season Salary Cap	$75,415,000
Estimate Under Maximum Salary Cap of $78,000,000	$2,585,000
Estimate Over Minimum Salary Cap of $0	$75,415,000
Current Bank Account	$55,119,964
Projected Bank Account	$54,678,437

Pro Players Salaries
Evander Kane	$8,500,000 (5)
Sergei Bobrovsky	$7,000,000 (1)
Kyle Turris	$7,000,000 (2)
Ryan Strome	$7,000,000 (2)
Mattias Ekholm	$6,265,000 (3)
Alexander Semin	$6,000,000 (2)
Dmitri Orlov	$5,925,000 (2)
Christian Dvorak	$5,500,000 (1)
Xavier Ouellet	$4,000,000 (2)
Alexander Barabanov	$3,000,000 (1)
Teddy Blueger	$2,500,000 (3)
Scott Wedgewood	$2,375,000 (1)
Brendan Lemieux	$2,350,000 (2)
Maxim Mamin	$2,000,000 (1)
Zach Whitecloud	$1,500,000 (1)
Alex Iafallo	$900,000 (1)
Brayden Pachal	$900,000 (3)
Logan Stanley	$900,000 (1)
Juuso Parssinen	$900,000 (1)
Sean Kuraly	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $75,415,000
Year 17 : $50,440,000
Year 18 : $18,165,000
Year 19 : $8,500,000
Salary Average Commitment
Year 16 : $71,915,000
Year 17 : $46,940,000
Year 18 : $14,665,000
Year 19 : $5,000,000
Salary Cap with 1 Way Contract
Year 16 : $75,415,000
Year 17 : $50,440,000
Year 18 : $18,165,000
Year 19 : $8,500,000

Farm Players Salaries
Jake Bean	$900,000 (1)
Colin Blackwell	$252,500 (3)
Jack Campbell	$252,500 (3)
Brock McGinn	$250,000 (2)
Alex Kerfoot	$247,500 (3)
Austin Watson	$242,500 (3)
Jayson Megna	$185,000 (1)
Simon Despres	$167,500 (2)
Leo Komarov	$155,000 (1)
Tom Kuhnhackl	$152,500 (3)
Alexei Marchenko	$152,500 (3)
Brandon Duhaime	$150,000 (2)
Maxime Lagace	$145,000 (2)
Cameron Gaunce	$145,000 (1)
Taylor Fedun	$140,000 (1)
Ryan Murphy	$140,000 (3)
Miikka Salomaki	$137,500 (2)
Patrick Sieloff	$137,500 (2)
Matt Puempel	$137,500 (3)
Carter Rowney	$132,500 (2)
Peter Holland	$130,000 (3)
Marcus Sorensen	$130,000 (3)
Luke Adam	$130,000 (1)
Lucas Lessio	$115,000 (2)
Sergey Kalinin	$115,000 (3)
Jakub Jerabek	$115,000 (2)
Tyler Wotherspoon	$110,000 (2)
Daniel Audette	$110,000 (1)
Mark Borowiecki	$110,000 (2)
Benoit-Olivier Groulx	$90,000 (3)
Jack Rathbone	$90,000 (2)
Kole Lind	$75,000 (2)
Grigori Denisenko	$75,000 (3)
Edwin Minney	$50,000 (1)
Total Farm Players	34
Salary Commitment
Year 16 : $5,667,500
Year 17 : $3,852,500
Year 18 : $2,117,500
Year 19 : $0
Salary Average Commitment
Year 16 : $5,667,500
Year 17 : $3,852,500
Year 18 : $2,117,500
Year 19 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - $92 - 6 154 - 76,92%
Level 2:	6000 - $57 - 5 413 - 90,22%
Level 3:	3000 - $26 - 2 458 - 81,95%
Level 4:	5000 - $21 - 4 200 - 84,00%
Luxury :	1500 - $133 - 1 082 - 72,12%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $38 - 1 411 - 70,54%
Farm Level 2:	1000 - $17 - 753 - 75,31%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 307 - 82,16%
Average Income per Game	$1,706,005
Year to Date Revenue	$69,946,224
Farm
Home Games Left	0
Average Attendance - %	2 164 - 72,13%
Average Income per Game	$98,957
Year to Date Revenue	$4,057,218
Expense
Pro Players Total Salaries	$77,150,000
Farm Players Total Salaries	$5,750,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$71,945,412
Farm Year To Date Expenses	$3,699,602
Pro Salary Cap To Date	$71,448,102
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$419,730
Pro Estimated Expenses	$419,730
Farm Remaining Season Days	1
Farm Expenses Per Days	$31,622
Farm Estimated Expenses	$31,622
Estimated Season Expenses	$451,352
Season Salary Cap	$77,150,000
Estimate Under Maximum Salary Cap of $78,000,000	$850,000
Estimate Over Minimum Salary Cap of $0	$77,150,000
Current Bank Account	$6,654,846
Projected Bank Account	$6,203,494

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

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

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - $75 - 7 724 - 96,55%
Level 2:	6000 - $55 - 5 501 - 91,69%
Level 3:	3000 - $35 - 1 885 - 62,84%
Level 4:	5000 - $15 - 4 477 - 89,54%
Luxury :	1000 - $100 - 1 000 - 100,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $15 - 1 999 - 99,93%
Farm Level 2:	1000 - $9 - 999 - 99,86%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 588 - 89,51%
Average Income per Game	$1,623,262
Year to Date Revenue	$66,553,729
Farm
Home Games Left	0
Average Attendance - %	2 997 - 99,91%
Average Income per Game	$58,061
Year to Date Revenue	$2,380,485
Expense
Pro Players Total Salaries	$77,850,000
Farm Players Total Salaries	$4,505,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,055,744
Farm Year To Date Expenses	$3,625,281
Pro Salary Cap To Date	$76,558,409
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$423,514
Pro Estimated Expenses	$423,514
Farm Remaining Season Days	1
Farm Expenses Per Days	$24,892
Farm Estimated Expenses	$24,892
Estimated Season Expenses	$448,406
Season Salary Cap	$77,850,000
Estimate Under Maximum Salary Cap of $78,000,000	$150,000
Estimate Over Minimum Salary Cap of $0	$77,850,000
Current Bank Account	$19,583,562
Projected Bank Account	$19,135,156

Pro Players Salaries
Jonathan Toews	$9,650,000 (1)
Jakub Voracek	$8,500,000 (2)
Anthony Cirelli	$8,250,000 (3)
Frederik Andersen	$7,500,000 (2)
John Klingberg	$7,000,000 (4)
Nick Suzuki	$6,500,000 (2)
Zach Boychuk	$6,500,000 (1)
Tyler Toffoli	$6,000,000 (2)
Nicolas Hague	$4,500,000 (3)
Caleb Jones	$3,000,000 (1)
Trevor Moore	$2,500,000 (2)
Johnathan Kovacevic	$900,000 (1)
Kyle Capobianco	$900,000 (1)
Andrew Peeke	$900,000 (1)
Dawson Mercer	$900,000 (1)
Joel Hofer	$900,000 (3)
Philipp Kurashev	$900,000 (1)
Wyatt Johnston	$900,000 (3)
Casey Cizikas	$900,000 (1)
Roby Jarventie	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 16 : $77,850,000
Year 17 : $53,300,000
Year 18 : $22,300,000
Year 19 : $7,000,000
Salary Average Commitment
Year 16 : $74,750,000
Year 17 : $50,600,000
Year 18 : $21,300,000
Year 19 : $6,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,850,000
Year 17 : $53,300,000
Year 18 : $22,300,000
Year 19 : $7,000,000

Farm Players Salaries
Albin Grewe	$750,000 (2)
Dmitry Zavgorodniy	$750,000 (1)
Maxim Letunov	$170,000 (1)
Mark Friedman	$170,000 (1)
Jesper Pettersson	$170,000 (1)
Xavier Simoneau (Out of Payroll)	$150,000 (1)
Adam Erne	$130,000 (2)
Brendan Gaunce	$130,000 (1)
Marcus Hogberg	$130,000 (1)
Alexander Dergachyov	$130,000 (1)
Mark McNeill	$120,000 (1)
Dylan Blujus	$120,000 (2)
Juho Lammikko	$120,000 (2)
Oscar Lindberg	$120,000 (2)
Tim Heed	$120,000 (1)
Lucas Carlsson	$110,000 (2)
David Musil	$100,000 (1)
Taylor Beck	$100,000 (1)
Ethan Werek	$100,000 (1)
Brandon Whitney	$90,000 (1)
Alexander Alexeyev	$90,000 (3)
Oliver Okuliar	$90,000 (2)
Simon Fernholm	$90,000 (1)
Morgan Barron	$90,000 (2)
Jordan Harris	$90,000 (2)
Aapeli Rasanen	$75,000 (1)
Reilly Walsh	$75,000 (2)
Francesco Lapenna	$75,000 (1)
Dylan Sadowy	$70,000 (1)
Brad Morrison	$70,000 (2)
Robin Kovacs	$60,000 (1)
Total Farm Players	31
Salary Commitment
Year 16 : $4,655,000
Year 17 : $1,180,000
Year 18 : $90,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,655,000
Year 17 : $1,180,000
Year 18 : $90,000
Year 19 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - $100 - 5 752 - 82,17%
Level 2:	5000 - $60 - 4 381 - 87,63%
Level 3:	2000 - $35 - 1 887 - 94,34%
Level 4:	4000 - $20 - 3 991 - 99,78%
Luxury :	1000 - $200 - 732 - 73,19%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $35 - 1 552 - 77,59%
Farm Level 2:	1000 - $15 - 960 - 96,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 743 - 88,12%
Average Income per Game	$1,647,188
Year to Date Revenue	$67,534,694
Farm
Home Games Left	0
Average Attendance - %	2 512 - 83,72%
Average Income per Game	$102,379
Year to Date Revenue	$4,197,533
Expense
Pro Players Total Salaries	$75,300,000
Farm Players Total Salaries	$2,760,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,114,867
Farm Year To Date Expenses	$3,018,383
Pro Salary Cap To Date	$72,617,523
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$409,730
Pro Estimated Expenses	$409,730
Farm Remaining Season Days	1
Farm Expenses Per Days	$15,459
Farm Estimated Expenses	$15,459
Estimated Season Expenses	$425,189
Season Salary Cap	$75,300,000
Estimate Under Maximum Salary Cap of $78,000,000	$2,700,000
Estimate Over Minimum Salary Cap of $0	$75,300,000
Current Bank Account	$41,568,183
Projected Bank Account	$41,142,994

Pro Players Salaries
Leon Draisaitl	$9,500,000 (1)
Steve Mason	$7,500,000 (1)
Andrei Svechnikov	$7,500,000 (2)
Tyler Ennis	$6,500,000 (2)
TJ Brodie	$6,500,000 (3)
Ryan Graves	$6,500,000 (5)
Conor Sheary	$5,500,000 (2)
Brian Dumoulin	$4,500,000 (1)
Derek Forbort	$3,500,000 (1)
Jason Dickinson	$3,000,000 (1)
Kevin Lankinen	$3,000,000 (1)
Mark Jankowski	$2,000,000 (1)
Mirco Mueller	$1,800,000 (1)
Tyler Pitlick	$1,700,000 (2)
Robert Thomas	$900,000 (1)
Tim Stutzle	$900,000 (2)
Nicolas Meloche	$900,000 (1)
Isaac Ratcliffe	$900,000 (1)
Gustav Nyquist	$900,000 (1)
Brandon Montour	$900,000 (1)
Matias Maccelli	$900,000 (3)
Total Pro Players	21
Salary Commitment
Year 16 : $75,300,000
Year 17 : $36,000,000
Year 18 : $13,900,000
Year 19 : $6,500,000
Salary Average Commitment
Year 16 : $72,450,000
Year 17 : $33,150,000
Year 18 : $13,400,000
Year 19 : $6,500,000
Salary Cap with 1 Way Contract
Year 16 : $75,300,000
Year 17 : $36,000,000
Year 18 : $13,900,000
Year 19 : $6,500,000

Farm Players Salaries
Scott Harrington	$175,000 (2)
Jeremy Smith	$135,000 (2)
Alexander Petrovic	$130,000 (2)
Ryan Dzingel	$130,000 (2)
Justin Pogge	$125,000 (1)
Nikita Gusev	$120,000 (3)
Connor Dewar	$120,000 (2)
Stuart Percy	$120,000 (3)
Vladimir Sobotka	$105,000 (1)
Nicolas Deschamps	$100,000 (2)
Dalton Smith	$100,000 (2)
Ben Maxwell	$100,000 (2)
Curtis Valk	$100,000 (1)
Niklas Tikkinen	$100,000 (2)
Geoff Platt	$100,000 (1)
Dennis Gilbert	$100,000 (1)
David Warsofsky	$100,000 (2)
Sergey Zborovskiy (Out of Payroll)	$90,000 (2)
Emile Poirier	$90,000 (2)
Walteri Merela	$90,000 (1)
Ryan Poehling (Out of Payroll)	$90,000 (2)
Miles Gendron	$80,000 (1)
Artem Artemov	$80,000 (2)
Ivan Lodnia	$75,000 (3)
Dylan Ferguson	$75,000 (3)
Matt Filipe	$75,000 (1)
Kasper Bjorkqvist	$75,000 (1)
Matej Stransky	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 16 : $2,850,000
Year 17 : $1,930,000
Year 18 : $390,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,840,000
Year 17 : $1,920,000
Year 18 : $390,000
Year 19 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - $85 - 7 414 - 92,67%
Level 2:	5000 - $60 - 4 337 - 86,73%
Level 3:	2000 - $40 - 1 786 - 89,29%
Level 4:	4000 - $25 - 3 491 - 87,26%
Luxury :	1000 - $180 - 832 - 83,23%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $30 - 1 792 - 89,61%
Farm Level 2:	1000 - $15 - 965 - 96,53%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 859 - 89,29%
Average Income per Game	$1,676,162
Year to Date Revenue	$68,722,660
Farm
Home Games Left	0
Average Attendance - %	2 757 - 91,92%
Average Income per Game	$105,699
Year to Date Revenue	$4,333,651
Expense
Pro Players Total Salaries	$77,850,000
Farm Players Total Salaries	$4,855,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$75,402,161
Farm Year To Date Expenses	$3,536,251
Pro Salary Cap To Date	$74,904,859
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$423,514
Pro Estimated Expenses	$423,514
Farm Remaining Season Days	1
Farm Expenses Per Days	$26,784
Farm Estimated Expenses	$26,784
Estimated Season Expenses	$450,298
Season Salary Cap	$77,850,000
Estimate Under Maximum Salary Cap of $78,000,000	$150,000
Estimate Over Minimum Salary Cap of $0	$77,850,000
Current Bank Account	($6,147,148)
Projected Bank Account	($6,597,446)

Pro Players Salaries
Jordan Staal	$8,000,000 (3)
Jonathan Quick	$7,000,000 (1)
Max Domi	$6,500,000 (4)
Anders Lee	$6,000,000 (4)
David Savard	$6,000,000 (3)
Jamieson Oleksiak	$5,500,000 (3)
Anthony Beauvillier	$5,500,000 (1)
Alex Galchenyuk	$5,000,000 (2)
Danton Heinen	$5,000,000 (2)
Oliver Bjorkstrand	$4,500,000 (1)
Philippe Myers	$4,000,000 (2)
Seth Jones	$3,500,000 (1)
Erik Brannstrom	$2,500,000 (1)
Dominik Kubalik	$2,500,000 (1)
Sam Bennett	$2,000,000 (1)
Kyle Palmieri	$900,000 (1)
Cody Glass	$900,000 (2)
Braden Schneider	$900,000 (2)
Anton Lundell	$900,000 (1)
Jakub Skarek	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 16 : $77,850,000
Year 17 : $48,550,000
Year 18 : $32,750,000
Year 19 : $12,500,000
Salary Average Commitment
Year 16 : $75,250,000
Year 17 : $46,200,000
Year 18 : $30,400,000
Year 19 : $12,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,850,000
Year 17 : $48,550,000
Year 18 : $32,750,000
Year 19 : $12,500,000

Farm Players Salaries
Nathan Beaulieu	$1,700,000 (2)
Chris Driedger	$300,000 (4)
Ryan Reaves (Out of Payroll)	$250,000 (2)
Denis Gurianov	$180,000 (1)
Connor Carrick	$170,000 (2)
Hunter Shinkaruk	$150,000 (1)
Charles Hudon	$150,000 (2)
Parker Kelly	$130,000 (1)
Josh Leivo	$120,000 (3)
Michael Downing	$120,000 (3)
Kirill Kabanov (Out of Payroll)	$100,000 (1)
Mark Arcobello	$100,000 (2)
Chris Bourque	$100,000 (1)
Walker Duehr	$90,000 (1)
Robin Figren	$90,000 (1)
Timo Pielmeier	$90,000 (2)
Chris Wideman	$90,000 (1)
Corban Knight	$90,000 (2)
Simon Hjalmarsson	$90,000 (1)
Albert Yarullin	$90,000 (1)
Linus Arnesson	$80,000 (3)
Ian Scott	$75,000 (2)
Greg Meireles	$75,000 (2)
Ronald Brickey	$75,000 (2)
Artyom Minulin	$75,000 (2)
Ivan Muranov	$75,000 (3)
Ty Lewis	$75,000 (1)
Joni Ikonen	$75,000 (2)
Vladislav Kamenev	$75,000 (1)
Filip Hallander	$75,000 (3)
Total Farm Players	30
Salary Commitment
Year 16 : $4,955,000
Year 17 : $2,165,000
Year 18 : $770,000
Year 19 : $300,000
Salary Average Commitment
Year 16 : $4,955,000
Year 17 : $2,165,000
Year 18 : $770,000
Year 19 : $300,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - $80 - 7 559 - 94,49%
Level 2:	5000 - $55 - 4 991 - 99,82%
Level 3:	2000 - $45 - 1 454 - 72,68%
Level 4:	4000 - $30 - 2 662 - 66,55%
Luxury :	1000 - $150 - 997 - 99,70%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 504 - 75,22%
Farm Level 2:	1000 - $15 - 945 - 94,48%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 663 - 88,32%
Average Income per Game	$1,710,647
Year to Date Revenue	$70,136,524
Farm
Home Games Left	0
Average Attendance - %	2 449 - 81,64%
Average Income per Game	$99,572
Year to Date Revenue	$4,082,458
Expense
Pro Players Total Salaries	$71,700,000
Farm Players Total Salaries	$2,915,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,881,120
Farm Year To Date Expenses	$3,039,971
Pro Salary Cap To Date	$76,383,811
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$390,270
Pro Estimated Expenses	$390,270
Farm Remaining Season Days	1
Farm Expenses Per Days	$16,297
Farm Estimated Expenses	$16,297
Estimated Season Expenses	$406,567
Season Salary Cap	$71,700,000
Estimate Under Maximum Salary Cap of $78,000,000	$6,300,000
Estimate Over Minimum Salary Cap of $0	$71,700,000
Current Bank Account	$16,796,103
Projected Bank Account	$16,389,536

Pro Players Salaries
Ryan Johansen	$8,000,000 (2)
Andre Burakowsky (Out of Payroll)	$7,000,000 (2)
Matt Murray	$6,650,000 (1)
Chris Kreider	$6,500,000 (3)
Joe Pavelski	$6,500,000 (3)
Mikhail Sergachev	$6,500,000 (4)
Jacob Trouba	$6,000,000 (2)
David Perron	$6,000,000 (2)
Travis Dermott	$4,000,000 (1)
Cedric Paquette	$3,500,000 (1)
Ryan Lindgren	$3,000,000 (1)
Alexandre Carrier	$3,000,000 (1)
Andreas Johnsson	$3,000,000 (2)
Nick Paul	$2,500,000 (1)
Drake Caggiula	$1,300,000 (1)
Lukas Dostal	$900,000 (2)
Anton Slepyshev	$900,000 (1)
Klim Kostin	$900,000 (2)
Alexander Romanov	$900,000 (2)
Joakim Nordstrom	$900,000 (1)
Cameron Morrison	$750,000 (2)
Total Pro Players	21
Salary Commitment
Year 16 : $78,700,000
Year 17 : $52,950,000
Year 18 : $19,500,000
Year 19 : $6,500,000
Salary Average Commitment
Year 16 : $76,900,000
Year 17 : $50,450,000
Year 18 : $17,000,000
Year 19 : $6,500,000
Salary Cap with 1 Way Contract
Year 16 : $78,700,000
Year 17 : $52,950,000
Year 18 : $19,500,000
Year 19 : $6,500,000

Farm Players Salaries
Grant Hutton	$170,000 (1)
Mitchell Stephens	$150,000 (1)
Nicholas Merkley	$150,000 (1)
Alex Biega	$130,000 (1)
Cory Conacher	$125,000 (1)
Mikhail Vorobyev	$120,000 (1)
Sami Niku	$120,000 (3)
Steven Kampfer	$120,000 (2)
Connor Hurley	$100,000 (2)
Patrik Bartosak	$100,000 (1)
Andrej Nestrasil	$100,000 (3)
Alexandre Picard	$90,000 (2)
Jordan Weal	$90,000 (3)
Niklas Hansson	$90,000 (1)
Eddie Lack	$90,000 (1)
Paul Cotter	$90,000 (1)
Andrej Sustr	$90,000 (1)
Pierre-Olivier Joseph	$90,000 (3)
Scott Kosmachuk	$90,000 (1)
Max Mccormick	$90,000 (2)
Dryden Hunt	$80,000 (3)
Taylor Cammarata	$80,000 (1)
Matt Murphy	$80,000 (1)
Brandon Hickey	$80,000 (1)
Vladimir Kuznetsov	$75,000 (1)
Ty Smith	$75,000 (2)
Samuel Poulin	$75,000 (2)
Bryce Misley	$75,000 (3)
Ryan Fitzgerald	$50,000 (1)
Keaton Thompson	$50,000 (3)
Total Farm Players	30
Salary Commitment
Year 16 : $2,915,000
Year 17 : $1,155,000
Year 18 : $605,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,915,000
Year 17 : $1,155,000
Year 18 : $605,000
Year 19 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - $90 - 6 971 - 99,58%
Level 2:	5000 - $65 - 4 035 - 80,70%
Level 3:	2000 - $30 - 2 000 - 100,00%
Level 4:	4000 - $20 - 3 983 - 99,58%
Luxury :	1000 - $175 - 832 - 83,17%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $35 - 1 545 - 77,23%
Farm Level 2:	1000 - $15 - 970 - 96,97%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 821 - 93,79%
Average Income per Game	$1,712,043
Year to Date Revenue	$70,193,762
Farm
Home Games Left	0
Average Attendance - %	2 514 - 83,81%
Average Income per Game	$102,223
Year to Date Revenue	$4,191,143
Expense
Pro Players Total Salaries	$76,950,000
Farm Players Total Salaries	$5,850,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,393,777
Farm Year To Date Expenses	$3,878,866
Pro Salary Cap To Date	$75,896,467
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$418,649
Pro Estimated Expenses	$418,649
Farm Remaining Season Days	1
Farm Expenses Per Days	$32,162
Farm Estimated Expenses	$32,162
Estimated Season Expenses	$450,811
Season Salary Cap	$76,950,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,050,000
Estimate Over Minimum Salary Cap of $0	$76,950,000
Current Bank Account	$10,899,478
Projected Bank Account	$10,448,667

Pro Players Salaries
Nikita Kucherov	$10,000,000 (5)
Nicklas Backstrom	$9,500,000 (1)
Erik Karlsson	$9,500,000 (3)
Mika Zibanejad	$7,000,000 (2)
Joshua Morrissey	$6,750,000 (4)
Ryan Pulock	$6,750,000 (5)
Linus Ullmark	$5,850,000 (2)
Erik Gustafsson	$4,500,000 (4)
Kevin Fiala	$4,500,000 (1)
Tyler Motte	$2,500,000 (1)
Colton Sissons	$2,000,000 (1)
Ty Emberson	$900,000 (3)
Andreas Athanasiou	$900,000 (1)
Kasperi Kapanen	$900,000 (1)
Jesse Puljujarvi	$900,000 (1)
Jake Allen	$900,000 (1)
Lucas Raymond	$900,000 (1)
Cameron York (Out of Payroll)	$900,000 (3)
Seth Jarvis	$900,000 (3)
Kevin Hayes	$900,000 (1)
Ben Chiarot	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $77,850,000
Year 17 : $53,050,000
Year 18 : $40,200,000
Year 19 : $28,000,000
Salary Average Commitment
Year 16 : $73,650,000
Year 17 : $48,850,000
Year 18 : $36,000,000
Year 19 : $24,800,000
Salary Cap with 1 Way Contract
Year 16 : $77,850,000
Year 17 : $53,050,000
Year 18 : $40,200,000
Year 19 : $28,000,000

Farm Players Salaries
Zack Kassian	$1,500,000 (1)
Phillip Digiuseppe	$1,300,000 (2)
Jordan Oesterle	$200,000 (3)
Kevin Rooney	$200,000 (3)
Brad Malone	$170,000 (1)
Arttu Ruotsalainen	$150,000 (2)
Noah Juulsen	$150,000 (3)
Vinnie Hinostroza	$150,000 (3)
Linus Soderstrom	$150,000 (3)
Eric Gelinas	$125,000 (1)
Justin Bailey	$120,000 (3)
Eric Cornel	$120,000 (2)
Nikolai Prokhorkin	$120,000 (2)
Wiley Sherman (Out of Payroll)	$120,000 (3)
Zane McIntyre	$100,000 (2)
Damien Brunner	$100,000 (1)
Markus Niemelainen	$90,000 (1)
Edward Pasquale	$90,000 (1)
Ludwig Bystrom	$90,000 (1)
Adam Ruzicka	$90,000 (2)
Nils Hoglander	$90,000 (3)
Conor Timmins	$90,000 (2)
Daniel Muzito-Bagenda	$90,000 (2)
Marc-Olivier Roy	$80,000 (2)
Conner Bleackley	$80,000 (2)
Zack Mitchell	$80,000 (1)
Zach Gallant	$80,000 (3)
Vitaly Abramov (Out of Payroll)	$75,000 (1)
Chase Pearson	$75,000 (1)
Alex Coulombe	$70,000 (2)
Shane Eiserman	$50,000 (2)
Evan Allen	$50,000 (2)
Total Farm Players	32
Salary Commitment
Year 16 : $6,045,000
Year 17 : $2,480,000
Year 18 : $1,260,000
Year 19 : $0
Salary Average Commitment
Year 16 : $6,045,000
Year 17 : $2,480,000
Year 18 : $1,260,000
Year 19 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - $96 - 5 851 - 73,14%
Level 2:	6000 - $66 - 3 955 - 65,92%
Level 3:	3000 - $39 - 1 672 - 55,73%
Level 4:	4000 - $27 - 2 972 - 74,30%
Luxury :	1000 - $186 - 773 - 77,34%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $36 - 1 509 - 75,44%
Farm Level 2:	1000 - $17 - 759 - 75,90%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 224 - 69,20%
Average Income per Game	$1,620,057
Year to Date Revenue	$66,422,352
Farm
Home Games Left	0
Average Attendance - %	2 268 - 75,59%
Average Income per Game	$100,158
Year to Date Revenue	$4,106,493
Expense
Pro Players Total Salaries	$69,600,000
Farm Players Total Salaries	$7,255,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,388,061
Farm Year To Date Expenses	$4,579,564
Pro Salary Cap To Date	$75,890,833
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$378,919
Pro Estimated Expenses	$378,919
Farm Remaining Season Days	1
Farm Expenses Per Days	$39,757
Farm Estimated Expenses	$39,757
Estimated Season Expenses	$418,676
Season Salary Cap	$69,600,000
Estimate Under Maximum Salary Cap of $78,000,000	$8,400,000
Estimate Over Minimum Salary Cap of $0	$69,600,000
Current Bank Account	$30,205,302
Projected Bank Account	$29,786,626

Pro Players Salaries
Tyler Seguin	$9,500,000 (2)
Mikael Granlund	$7,000,000 (1)
Jean Gabriel Pageau	$6,500,000 (3)
Marc Staal	$6,000,000 (1)
Zach Werenski	$6,000,000 (3)
Troy Terry	$5,000,000 (2)
Jake DeBrusk	$4,500,000 (2)
Kaapo Kahkonen	$4,000,000 (1)
Ryan Hartman (Out of Payroll)	$4,000,000 (2)
Vitek Vanecek	$3,500,000 (1)
Tanner Jeannot	$3,500,000 (1)
Esa Lindell	$3,500,000 (1)
Joel Armia	$2,750,000 (1)
Nathan Smith (Out of Payroll)	$2,500,000 (2)
Ryan Macinnis	$1,800,000 (2)
Christian Jaros	$1,700,000 (1)
Josh Manson	$900,000 (1)
Arber Xhekaj	$900,000 (1)
Frank Vatrano	$900,000 (1)
Kirill Marchenko	$900,000 (2)
Otto Makinen	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $76,100,000
Year 17 : $40,700,000
Year 18 : $12,500,000
Year 19 : $0
Salary Average Commitment
Year 16 : $74,250,000
Year 17 : $39,200,000
Year 18 : $11,500,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $76,100,000
Year 17 : $40,700,000
Year 18 : $12,500,000
Year 19 : $0

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

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - $88 - 7 378 - 92,23%
Level 2:	5000 - $55 - 4 979 - 99,57%
Level 3:	2000 - $33 - 2 000 - 100,00%
Level 4:	4000 - $18 - 3 986 - 99,64%
Luxury :	1000 - $185 - 772 - 77,21%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 500 - 75,01%
Farm Level 2:	1000 - $15 - 945 - 94,50%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 115 - 95,57%
Average Income per Game	$1,753,860
Year to Date Revenue	$71,908,262
Farm
Home Games Left	0
Average Attendance - %	2 445 - 81,51%
Average Income per Game	$99,355
Year to Date Revenue	$4,073,536
Expense
Pro Players Total Salaries	$74,300,000
Farm Players Total Salaries	$2,895,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,418,897
Farm Year To Date Expenses	$2,589,600
Pro Salary Cap To Date	$73,921,601
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$404,324
Pro Estimated Expenses	$404,324
Farm Remaining Season Days	1
Farm Expenses Per Days	$16,189
Farm Estimated Expenses	$16,189
Estimated Season Expenses	$420,513
Season Salary Cap	$74,300,000
Estimate Under Maximum Salary Cap of $78,000,000	$3,700,000
Estimate Over Minimum Salary Cap of $0	$74,300,000
Current Bank Account	$25,710,171
Projected Bank Account	$25,289,658

Pro Players Salaries
Paul Stastny	$8,500,000 (3)
Brad Marchand	$8,250,000 (2)
Quinn Hughes	$7,500,000 (5)
Jaden Schwartz	$7,000,000 (1)
Pavel Buchnevich	$6,500,000 (3)
Nazem Kadri	$6,000,000 (1)
Nail Yakupov	$5,500,000 (1)
Anthony DeAngelo	$5,500,000 (1)
Filip Hronek	$4,000,000 (1)
Max Comtois	$3,000,000 (2)
Louis Domingue	$2,750,000 (1)
Josh Brown	$2,000,000 (1)
Marc McLaughlin	$1,500,000 (2)
Gabriel Vilardi	$900,000 (2)
Filip Gustavsson	$900,000 (2)
Alexey Toropchenko	$900,000 (1)
K'andre Miller	$900,000 (1)
Trevor Zegras	$900,000 (1)
Mike Reilly	$900,000 (1)
Jesper Boqvist	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $74,300,000
Year 17 : $37,050,000
Year 18 : $22,500,000
Year 19 : $7,500,000
Salary Average Commitment
Year 16 : $73,700,000
Year 17 : $37,300,000
Year 18 : $23,000,000
Year 19 : $7,500,000
Salary Cap with 1 Way Contract
Year 16 : $74,300,000
Year 17 : $37,050,000
Year 18 : $22,500,000
Year 19 : $7,500,000

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

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - $90 - 7 706 - 96,33%
Level 2:	6000 - $60 - 4 519 - 75,31%
Level 3:	3000 - $32 - 2 454 - 81,78%
Level 4:	4000 - $25 - 3 203 - 80,08%
Luxury :	1000 - $188 - 794 - 79,42%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $45 - 1 195 - 59,73%
Farm Level 2:	1000 - $25 - 516 - 51,63%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 676 - 84,89%
Average Income per Game	$1,854,420
Year to Date Revenue	$76,031,215
Farm
Home Games Left	0
Average Attendance - %	1 711 - 57,03%
Average Income per Game	$99,332
Year to Date Revenue	$4,072,625
Expense
Pro Players Total Salaries	$61,850,000
Farm Players Total Salaries	$4,460,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$75,317,042
Farm Year To Date Expenses	$5,033,921
Pro Salary Cap To Date	$74,819,731
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$337,027
Pro Estimated Expenses	$337,027
Farm Remaining Season Days	1
Farm Expenses Per Days	$24,649
Farm Estimated Expenses	$24,649
Estimated Season Expenses	$361,676
Season Salary Cap	$61,850,000
Estimate Under Maximum Salary Cap of $78,000,000	$16,150,000
Estimate Over Minimum Salary Cap of $0	$61,850,000
Current Bank Account	$10,031,531
Projected Bank Account	$9,669,855

Pro Players Salaries
Corey Perry	$9,500,000 (2)
John Tavares (Out of Payroll)	$9,500,000 (3)
David Pastrnak (Out of Payroll)	$8,000,000 (1)
Patrik Laine	$7,900,000 (2)
Patrice Bergeron	$7,000,000 (2)
Hampus Lindholm (Out of Payroll)	$6,750,000 (4)
John Marino	$5,000,000 (2)
Jeremy Swayman	$5,000,000 (4)
Jeremy Lauzon	$3,500,000 (2)
Trent Frederic	$3,500,000 (2)
Colin Miller	$2,750,000 (1)
Pierre Engvall	$2,000,000 (1)
Mark Kastelic (Out of Payroll)	$2,000,000 (2)
Joona Luoto	$1,800,000 (1)
Dennis Cholowski	$1,800,000 (1)
William Carrier	$1,500,000 (1)
Jakob Forsbacka Karlsson	$1,300,000 (2)
Mason McDonald	$1,000,000 (3)
Jakub Lauko	$900,000 (3)
Jake Leschyshyn	$900,000 (2)
Urho Vaakanainen	$900,000 (2)
Damon Severson	$900,000 (1)
Adam Brooks	$900,000 (2)
Matthew Poitras	$900,000 (3)
Karel Vejmelka	$900,000 (1)
Akil Thomas	$750,000 (3)
Alex Schoenborn	$750,000 (1)
Timotej Sille	$500,000 (1)
Total Pro Players	28
Salary Commitment
Year 16 : $88,100,000
Year 17 : $67,200,000
Year 18 : $24,800,000
Year 19 : $11,750,000
Salary Average Commitment
Year 16 : $87,600,000
Year 17 : $66,700,000
Year 18 : $24,300,000
Year 19 : $11,750,000
Salary Cap with 1 Way Contract
Year 16 : $88,100,000
Year 17 : $67,200,000
Year 18 : $24,800,000
Year 19 : $11,750,000

Farm Players Salaries
James Hamblin	$900,000 (1)
Pavel Shen	$750,000 (1)
Matt Tennyson	$185,000 (2)
Steven Santini	$180,000 (1)
Julien Pelletier	$180,000 (1)
Jake Virtanen	$180,000 (1)
Jesse Blacker	$175,000 (2)
Juuso Riikola	$170,000 (1)
Connor Clifton	$170,000 (2)
Axel Jonsson Fjällby (Out of Payroll)	$150,000 (2)
Beck Malenstyn	$150,000 (2)
Nicolas Shore	$145,000 (2)
Yury Alexandrov	$145,000 (2)
Oskar Steen	$120,000 (3)
Linus Nyman	$120,000 (3)
Jon Gillies	$100,000 (1)
John Beecher	$90,000 (3)
Cam Dineen	$90,000 (1)
Casey Fitzgerald	$90,000 (3)
Liam Foudy	$75,000 (3)
Alex D'orio	$75,000 (2)
Kasper Puutio	$75,000 (3)
Pavel Gogolev	$75,000 (3)
Michael Benning	$75,000 (1)
Samuel Fagemo	$75,000 (3)
Josh Wesley	$70,000 (3)
Total Farm Players	26
Salary Commitment
Year 16 : $4,610,000
Year 17 : $1,985,000
Year 18 : $790,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,625,000
Year 17 : $2,000,000
Year 18 : $790,000
Year 19 : $0

Hockey club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - $79 - 7 564 - 94,55%
Level 2:	5000 - $58 - 4 862 - 97,25%
Level 3:	2000 - $33 - 1 815 - 90,75%
Level 4:	4000 - $22 - 3 848 - 96,20%
Luxury :	1000 - $166 - 943 - 94,32%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $30 - 1 926 - 96,31%
Farm Level 2:	1000 - $15 - 948 - 94,81%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 033 - 95,16%
Average Income per Game	$1,765,847
Year to Date Revenue	$72,399,717
Farm
Home Games Left	0
Average Attendance - %	2 874 - 95,81%
Average Income per Game	$98,482
Year to Date Revenue	$4,037,752
Expense
Pro Players Total Salaries	$74,150,000
Farm Players Total Salaries	$17,170,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,944,048
Farm Year To Date Expenses	$4,635,365
Pro Salary Cap To Date	$76,446,775
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$403,514
Pro Estimated Expenses	$403,514
Farm Remaining Season Days	1
Farm Expenses Per Days	$93,351
Farm Estimated Expenses	$93,351
Estimated Season Expenses	$496,865
Season Salary Cap	$74,150,000
Estimate Under Maximum Salary Cap of $78,000,000	$3,850,000
Estimate Over Minimum Salary Cap of $0	$74,150,000
Current Bank Account	$10,080,160
Projected Bank Account	$9,583,295

Pro Players Salaries
Elias Lindholm	$8,000,000 (5)
Neal Pionk	$6,500,000 (4)
Oliver Ekman Larsson	$6,500,000 (2)
Alexander Wennberg	$6,000,000 (4)
Teuvo Teravainen	$6,000,000 (1)
Zachary Hyman	$5,500,000 (3)
Robin Lehner	$5,500,000 (1)
Bryan Rust	$4,500,000 (1)
Pavel Zacha	$4,500,000 (2)
Haydn Fleury	$4,000,000 (1)
Josh Anderson	$3,500,000 (2)
Artem Zub	$3,500,000 (1)
Ben Hutton	$2,500,000 (1)
Chase de Leo	$2,000,000 (1)
Tomas Jurco	$1,200,000 (3)
Marcel Noebels	$1,100,000 (2)
Christian Folin	$900,000 (2)
Gaetan Haas	$900,000 (2)
Oscar Dansk	$800,000 (1)
Gabriel Gagne	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $74,150,000
Year 17 : $44,600,000
Year 18 : $27,200,000
Year 19 : $20,500,000
Salary Average Commitment
Year 16 : $72,400,000
Year 17 : $44,350,000
Year 18 : $27,200,000
Year 19 : $20,500,000
Salary Cap with 1 Way Contract
Year 16 : $74,150,000
Year 17 : $44,600,000
Year 18 : $27,200,000
Year 19 : $20,500,000

Farm Players Salaries
Gustav Olofsson	$2,000,000 (2)
Ben Harpur	$1,800,000 (1)
Matthew Nieto	$1,800,000 (1)
Colin White	$1,700,000 (2)
Michael Carcone	$1,700,000 (1)
Samuel Blais	$1,500,000 (1)
Jujhar Khaira	$1,500,000 (1)
Zac Dalpe	$1,300,000 (2)
Myles Bell	$900,000 (2)
Frederic Allard	$750,000 (2)
Jacob Middleton	$170,000 (1)
Julius Honka	$170,000 (1)
Daniil Miromanov	$170,000 (1)
Keith Kinkaid	$150,000 (1)
Jacob De La Rose	$130,000 (1)
Jack Dougherty (Out of Payroll)	$130,000 (1)
Christoffer Ehn	$120,000 (1)
Austin Czarnik	$120,000 (3)
Logan O'Connor	$110,000 (2)
Deven Sideroff	$100,000 (2)
Nico Sturm	$90,000 (2)
Michael Kesselring	$90,000 (3)
Spencer Stastney	$90,000 (1)
Riley Tufte	$90,000 (1)
Jansen Harkins	$90,000 (2)
Tobias Geisser	$80,000 (2)
Ilya Konovalov	$75,000 (3)
Gabriel Fortier	$75,000 (3)
Patrick Giles	$75,000 (3)
German Rubtsov	$75,000 (2)
Parker Wotherspoon	$75,000 (1)
Albin Eriksson	$75,000 (3)
Total Farm Players	32
Salary Commitment
Year 16 : $17,300,000
Year 17 : $1,720,000
Year 18 : $510,000
Year 19 : $0
Salary Average Commitment
Year 16 : $17,200,000
Year 17 : $1,710,000
Year 18 : $510,000
Year 19 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - $85 - 7 612 - 95,15%
Level 2:	6000 - $45 - 5 619 - 93,65%
Level 3:	3000 - $30 - 2 422 - 80,75%
Level 4:	4000 - $20 - 3 973 - 99,32%
Luxury :	1000 - $180 - 811 - 81,08%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $35 - 1 536 - 76,81%
Farm Level 2:	1000 - $15 - 946 - 94,62%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 437 - 92,89%
Average Income per Game	$1,744,125
Year to Date Revenue	$71,509,113
Farm
Home Games Left	0
Average Attendance - %	2 482 - 82,75%
Average Income per Game	$101,261
Year to Date Revenue	$4,151,693
Expense
Pro Players Total Salaries	$77,450,000
Farm Players Total Salaries	$5,255,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,240,832
Farm Year To Date Expenses	$3,668,488
Pro Salary Cap To Date	$76,743,555
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$421,351
Pro Estimated Expenses	$421,351
Farm Remaining Season Days	1
Farm Expenses Per Days	$28,946
Farm Estimated Expenses	$28,946
Estimated Season Expenses	$450,297
Season Salary Cap	$77,450,000
Estimate Under Maximum Salary Cap of $78,000,000	$550,000
Estimate Over Minimum Salary Cap of $0	$77,450,000
Current Bank Account	$794,539
Projected Bank Account	$344,242

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

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

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - $90 - 7 441 - 93,01%
Level 2:	6000 - $60 - 4 334 - 72,23%
Level 3:	3000 - $30 - 2 435 - 81,16%
Level 4:	5000 - $20 - 4 321 - 86,41%
Luxury :	1500 - $150 - 1 080 - 71,98%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $35 - 1 571 - 78,57%
Farm Level 2:	1000 - $15 - 955 - 95,51%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 610 - 83,45%
Average Income per Game	$1,822,937
Year to Date Revenue	$74,740,417
Farm
Home Games Left	0
Average Attendance - %	2 527 - 84,22%
Average Income per Game	$103,296
Year to Date Revenue	$4,235,122
Expense
Pro Players Total Salaries	$78,000,000
Farm Players Total Salaries	$5,055,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,662,520
Farm Year To Date Expenses	$3,518,504
Pro Salary Cap To Date	$74,171,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$424,324
Pro Estimated Expenses	$424,324
Farm Remaining Season Days	1
Farm Expenses Per Days	$27,865
Farm Estimated Expenses	$27,865
Estimated Season Expenses	$452,189
Season Salary Cap	$78,000,000
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$78,000,000
Current Bank Account	$55,104,139
Projected Bank Account	$54,651,950

Pro Players Salaries
Max Pacioretty	$8,250,000 (1)
Matt Duchene	$8,000,000 (2)
Morgan Rielly	$8,000,000 (2)
Tomas Hertl	$7,000,000 (1)
Alex Pietrangelo	$7,000,000 (3)
Sam Reinhart	$6,500,000 (1)
Petr Mrazek	$6,250,000 (1)
Mathew Barzal	$6,000,000 (1)
Adrian Kempe	$6,000,000 (2)
Calvin de Haan	$3,000,000 (1)
Joel Edmundson	$3,000,000 (1)
Luke Glendening	$1,800,000 (1)
Dylan Cozens	$900,000 (2)
Casey Mittelstadt	$900,000 (2)
Daniel Vladar	$900,000 (2)
Rasmus Dahlin	$900,000 (2)
Cal Clutterbuck	$900,000 (1)
Henri Jokiharju	$900,000 (1)
Barclay Goodrow	$900,000 (1)
Ryan Mcleod	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $78,000,000
Year 17 : $33,500,000
Year 18 : $7,000,000
Year 19 : $0
Salary Average Commitment
Year 16 : $76,500,000
Year 17 : $32,250,000
Year 18 : $6,250,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $78,000,000
Year 17 : $33,500,000
Year 18 : $7,000,000
Year 19 : $0

Farm Players Salaries
Joel Hanley	$1,320,000 (1)
Joel Kiviranta	$1,100,000 (1)
Rem Pitlick	$180,000 (1)
Mikhail Maltsev	$170,000 (2)
Kerby Rychel	$150,000 (1)
Brett Connolly	$125,000 (1)
Matt Moulson	$125,000 (1)
Kevin Connauton	$120,000 (2)
Nikita Nesterov	$120,000 (1)
Christopher Wilkie (Out of Payroll)	$110,000 (2)
Thomas McCollum	$110,000 (1)
Josh Ho-Sang	$90,000 (1)
Gavin Bayreuther	$90,000 (2)
Ben Meyers	$90,000 (1)
David Rittich	$90,000 (2)
Connor Bunnaman	$90,000 (1)
Brandon Manning	$90,000 (2)
Ryan Stanton	$90,000 (1)
Adam Musil	$90,000 (2)
Anton Lander	$80,000 (2)
Andrei Kuzmenko	$80,000 (2)
Brady Lyle	$75,000 (2)
Shane Bowers	$75,000 (2)
Linus Weissbach	$75,000 (1)
Chase Wouters	$75,000 (3)
Griffin Luce	$75,000 (1)
Joel Teasdale	$75,000 (2)
Callum Booth	$75,000 (1)
Kelly Summers	$70,000 (2)
Radovan Bondra	$60,000 (1)
Total Farm Players	30
Salary Commitment
Year 16 : $5,165,000
Year 17 : $1,290,000
Year 18 : $75,000
Year 19 : $0
Salary Average Commitment
Year 16 : $5,165,000
Year 17 : $1,290,000
Year 18 : $75,000
Year 19 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	8000 - $85 - 7 671 - 95,89%
Level 2:	6000 - $55 - 5 437 - 90,62%
Level 3:	3000 - $20 - 2 544 - 84,82%
Level 4:	5000 - $18 - 4 287 - 85,74%
Luxury :	1000 - $175 - 839 - 83,91%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1 766 - 88,31%
Farm Level 2:	1000 - $20 - 811 - 81,08%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 779 - 90,34%
Average Income per Game	$1,773,602
Year to Date Revenue	$72,717,685
Farm
Home Games Left	0
Average Attendance - %	2 577 - 85,90%
Average Income per Game	$104,238
Year to Date Revenue	$4,273,751
Expense
Pro Players Total Salaries	$67,650,000
Farm Players Total Salaries	$8,790,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,278,925
Farm Year To Date Expenses	$4,985,503
Pro Salary Cap To Date	$75,781,619
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$368,378
Pro Estimated Expenses	$368,378
Farm Remaining Season Days	1
Farm Expenses Per Days	$48,054
Farm Estimated Expenses	$48,054
Estimated Season Expenses	$416,432
Season Salary Cap	$67,650,000
Estimate Under Maximum Salary Cap of $78,000,000	$10,350,000
Estimate Over Minimum Salary Cap of $0	$67,650,000
Current Bank Account	$209,827,569
Projected Bank Account	$209,411,137

Pro Players Salaries
Ilya Kovalchuk	$10,150,000 (1)
Evgeni Malkin (Out of Payroll)	$9,000,000 (1)
William Nylander	$8,750,000 (4)
Andrei Vasilevski	$7,900,000 (2)
Jonathan Marchessault	$6,500,000 (3)
Brandon Carlo	$5,650,000 (2)
Jordan Greenway	$4,000,000 (1)
Mario Ferraro	$3,500,000 (2)
Vince Dunn	$3,500,000 (1)
Adam Lowry	$3,000,000 (1)
Jordan Martinook	$3,000,000 (1)
Dylan Gambrell	$2,500,000 (1)
Ross Colton	$2,000,000 (2)
James vanRiemsdyk	$900,000 (1)
Justin Barron	$900,000 (3)
Moritz Seider	$900,000 (1)
Alexandre Texier	$900,000 (1)
Marcus Johansson	$900,000 (1)
Timothy Liljegren	$900,000 (1)
Brandon Tanev	$900,000 (1)
Connor Ingram	$900,000 (2)
Total Pro Players	21
Salary Commitment
Year 16 : $76,650,000
Year 17 : $36,100,000
Year 18 : $16,150,000
Year 19 : $8,750,000
Salary Average Commitment
Year 16 : $76,400,000
Year 17 : $36,100,000
Year 18 : $16,150,000
Year 19 : $8,750,000
Salary Cap with 1 Way Contract
Year 16 : $76,650,000
Year 17 : $36,100,000
Year 18 : $16,150,000
Year 19 : $8,750,000

Farm Players Salaries
Nick Cousins	$2,000,000 (2)
Ryan Lomberg	$1,500,000 (2)
Nils Lundkvist	$900,000 (2)
Rasmus Kupari	$900,000 (3)
Pontus Aberg	$300,000 (2)
Andrei Mironov	$250,000 (3)
Daniel Sprong	$200,000 (2)
Jarred Tinordi	$180,000 (1)
Nathan Walker	$170,000 (2)
Justin Danforth	$170,000 (2)
Sami Vatanen	$150,000 (3)
Valentin Zykov	$150,000 (1)
Spencer Martin	$150,000 (3)
Anthony Richard	$130,000 (2)
Pavel Kraskovsky	$120,000 (1)
Joakim Nygard	$120,000 (1)
Brandon Gormley	$120,000 (3)
Anton Lindholm	$110,000 (1)
Phil Varone	$100,000 (1)
Nick Sorensen	$100,000 (3)
Stefan Matteau	$100,000 (2)
Mason Shaw	$90,000 (2)
Nils Aman	$90,000 (1)
Julius Nattinen	$90,000 (2)
Jeremy Bracco	$80,000 (2)
Felix Sandstrom	$75,000 (1)
Brendan Guhle	$75,000 (1)
James Greenway	$75,000 (1)
Chad Krys	$75,000 (1)
Lias Andersson	$75,000 (2)
Dylan Wells	$75,000 (2)
Vladimir Tkachyov	$70,000 (2)
Total Farm Players	32
Salary Commitment
Year 16 : $8,790,000
Year 17 : $2,850,000
Year 18 : $860,000
Year 19 : $0
Salary Average Commitment
Year 16 : $8,790,000
Year 17 : $2,850,000
Year 18 : $860,000
Year 19 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - $90 - 7 277 - 90,97%
Level 2:	6000 - $55 - 5 282 - 88,03%
Level 3:	3000 - $26 - 2 440 - 81,34%
Level 4:	5000 - $19 - 4 195 - 83,90%
Luxury :	1000 - $185 - 775 - 77,52%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $34 - 1 686 - 84,32%
Farm Level 2:	1000 - $14 - 958 - 95,79%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 970 - 86,82%
Average Income per Game	$1,793,594
Year to Date Revenue	$73,537,373
Farm
Home Games Left	0
Average Attendance - %	2 644 - 88,14%
Average Income per Game	$105,418
Year to Date Revenue	$4,322,120
Expense
Pro Players Total Salaries	$75,200,000
Farm Players Total Salaries	$2,405,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,789,245
Farm Year To Date Expenses	$2,802,797
Pro Salary Cap To Date	$74,291,893
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$409,189
Pro Estimated Expenses	$409,189
Farm Remaining Season Days	1
Farm Expenses Per Days	$13,541
Farm Estimated Expenses	$13,541
Estimated Season Expenses	$422,730
Season Salary Cap	$75,200,000
Estimate Under Maximum Salary Cap of $78,000,000	$2,800,000
Estimate Over Minimum Salary Cap of $0	$75,200,000
Current Bank Account	$39,784,946
Projected Bank Account	$39,362,216

Pro Players Salaries
Claude Giroux	$8,500,000 (3)
Taylor Hall	$8,500,000 (1)
Gabriel Landeskog	$8,500,000 (2)
Tuukka Rask	$7,500,000 (2)
Rickard Rakell	$4,500,000 (4)
Jaccob Slavin	$4,500,000 (2)
Lars Eller	$4,000,000 (1)
Matt Grzelcyk (Out of Payroll)	$4,000,000 (1)
Erik Gudbranson	$3,500,000 (1)
Ilya Mikheyev	$3,500,000 (2)
Brendan Gallagher	$3,000,000 (1)
Jimmy Vesey	$3,000,000 (1)
Brett Kulak	$2,500,000 (1)
Jesper Fast	$2,500,000 (1)
Garnet Hathaway	$2,500,000 (1)
Jacob Bryson	$2,000,000 (1)
Marcus Kruger	$1,200,000 (1)
Keegan Lowe	$1,000,000 (1)
Sam Steel	$900,000 (1)
Dmitry Kulikov	$900,000 (1)
Matthew Kessel	$900,000 (1)
Evan Rodrigues	$900,000 (1)
Samuel Ersson	$900,000 (2)
Total Pro Players	23
Salary Commitment
Year 16 : $79,200,000
Year 17 : $37,900,000
Year 18 : $13,000,000
Year 19 : $4,500,000
Salary Average Commitment
Year 16 : $77,950,000
Year 17 : $36,650,000
Year 18 : $11,650,000
Year 19 : $3,650,000
Salary Cap with 1 Way Contract
Year 16 : $79,200,000
Year 17 : $37,900,000
Year 18 : $13,000,000
Year 19 : $4,500,000

Farm Players Salaries
Drew O'Connor	$150,000 (2)
Sven Baertschi (Out of Payroll)	$125,000 (1)
Shane Gersich	$120,000 (1)
Ryan Sproul	$110,000 (1)
Joakim Ryan	$105,000 (2)
Viktor Tikhonov	$100,000 (1)
Nicklas Jensen	$100,000 (3)
Max Friberg	$100,000 (3)
Carl Klingberg	$100,000 (3)
Scott Sabourin	$100,000 (3)
Cody Almond	$100,000 (3)
John Armstrong	$95,000 (1)
Andrew Bodnarchuk	$95,000 (2)
Chris Terry	$90,000 (1)
Roman Horak	$90,000 (2)
Mattias Tedenby	$90,000 (1)
T.J. Tynan	$90,000 (2)
Aaron Ness	$85,000 (2)
Luke Witkowski (Out of Payroll)	$85,000 (2)
Christian Thomas	$85,000 (2)
Yann Sauve	$80,000 (1)
Mikko Vainonen	$80,000 (1)
Wilhelm Westlund	$80,000 (1)
Patrick McNally	$80,000 (1)
Tomas Vincour	$80,000 (2)
Veini Vehvilainen	$75,000 (1)
Anton Forsberg	$65,000 (1)
Nikita Serebryakov	$60,000 (1)
Total Farm Players	28
Salary Commitment
Year 16 : $2,615,000
Year 17 : $1,365,000
Year 18 : $500,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,615,000
Year 17 : $1,365,000
Year 18 : $500,000
Year 19 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $150 - 3 844 - 48,05%
Level 2:	5000 - $100 - 3 244 - 64,89%
Level 3:	2000 - $50 - 1 316 - 65,82%
Level 4:	4000 - $49 - 1 998 - 49,95%
Luxury :	1000 - $190 - 838 - 83,82%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $45 - 1 353 - 67,64%
Farm Level 2:	1000 - $25 - 524 - 52,43%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	11 241 - 56,21%
Average Income per Game	$1,637,349
Year to Date Revenue	$67,131,308
Farm
Home Games Left	0
Average Attendance - %	1 877 - 62,57%
Average Income per Game	$100,153
Year to Date Revenue	$4,106,282
Expense
Pro Players Total Salaries	$74,250,000
Farm Players Total Salaries	$3,165,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,618,429
Farm Year To Date Expenses	$3,200,302
Pro Salary Cap To Date	$76,121,082
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$404,054
Pro Estimated Expenses	$404,054
Farm Remaining Season Days	1
Farm Expenses Per Days	$17,651
Farm Estimated Expenses	$17,651
Estimated Season Expenses	$421,705
Season Salary Cap	$74,250,000
Estimate Under Maximum Salary Cap of $78,000,000	$3,750,000
Estimate Over Minimum Salary Cap of $0	$74,250,000
Current Bank Account	$548,224
Projected Bank Account	$126,519

Pro Players Salaries
J.T. Miller	$9,000,000 (5)
Johnny Gaudreau	$8,500,000 (3)
Dylan Larkin	$8,150,000 (2)
John Carlson	$8,000,000 (2)
Nikolaj Ehlers	$6,500,000 (1)
Joel Farabee	$5,500,000 (4)
Joshua Norris	$5,000,000 (3)
Travis Sanheim	$4,500,000 (1)
Thatcher Demko	$4,500,000 (1)
Samuel Girard	$4,500,000 (2)
Brett Howden (Out of Payroll)	$2,500,000 (1)
Denis Malgin	$2,000,000 (2)
Jacob Larsson	$1,800,000 (1)
Noah Dobson	$900,000 (1)
Pyotr Kochetkov	$900,000 (2)
Jakub Vrana	$900,000 (1)
Mattias Samuelsson	$900,000 (2)
Mason Mctavish	$900,000 (2)
John-jason Peterka	$900,000 (3)
Aliaksei Protas	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $76,750,000
Year 17 : $54,250,000
Year 18 : $28,900,000
Year 19 : $14,500,000
Salary Average Commitment
Year 16 : $72,250,000
Year 17 : $49,750,000
Year 18 : $25,900,000
Year 19 : $11,500,000
Salary Cap with 1 Way Contract
Year 16 : $76,750,000
Year 17 : $54,250,000
Year 18 : $28,900,000
Year 19 : $14,500,000

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

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - $88 - 7 441 - 93,01%
Level 2:	5000 - $58 - 4 943 - 98,87%
Level 3:	2000 - $35 - 1 843 - 92,17%
Level 4:	4000 - $23 - 3 778 - 94,44%
Luxury :	1000 - $177 - 787 - 78,73%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 540 - 76,98%
Farm Level 2:	1000 - $15 - 944 - 94,39%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 793 - 93,96%
Average Income per Game	$1,795,437
Year to Date Revenue	$73,612,915
Farm
Home Games Left	0
Average Attendance - %	2 484 - 82,79%
Average Income per Game	$101,391
Year to Date Revenue	$4,157,040
Expense
Pro Players Total Salaries	$75,500,000
Farm Players Total Salaries	$2,385,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,464,832
Farm Year To Date Expenses	$2,427,078
Pro Salary Cap To Date	$75,967,578
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$410,811
Pro Estimated Expenses	$410,811
Farm Remaining Season Days	1
Farm Expenses Per Days	$13,432
Farm Estimated Expenses	$13,432
Estimated Season Expenses	$424,243
Season Salary Cap	$75,500,000
Estimate Under Maximum Salary Cap of $78,000,000	$2,500,000
Estimate Over Minimum Salary Cap of $0	$75,500,000
Current Bank Account	$4,777,957
Projected Bank Account	$4,353,714

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

Farm Players Salaries
Dustin Tokarski (Out of Payroll)	$150,000 (2)
Trevor Carrick	$130,000 (1)
Par Lindholm	$130,000 (1)
Klas Dahlbeck	$125,000 (1)
Stefan Noesen	$120,000 (1)
JC Lipon	$120,000 (2)
Johan Sundstrom (Out of Payroll)	$110,000 (2)
Corey Trivino	$100,000 (2)
James Sheppard	$100,000 (2)
Tomas Hyka	$100,000 (2)
Jonathan Matsumoto	$100,000 (2)
Thomas Schemitsch	$90,000 (3)
Kyle Maclean (Out of Payroll)	$90,000 (1)
Mackenzie Entwistle	$90,000 (2)
Linden Rowat	$90,000 (1)
Nick Wolff	$80,000 (3)
Adam Mascherin	$75,000 (1)
Luke Green	$75,000 (1)
Antoine Morand	$75,000 (2)
Tommy Miller	$75,000 (2)
Kasper Kotkansalo	$75,000 (2)
Jett Woo	$75,000 (3)
Graham Black	$70,000 (1)
Dominik Uher	$70,000 (1)
Jeremy Roy	$70,000 (3)
Total Farm Players	25
Salary Commitment
Year 16 : $2,385,000
Year 17 : $1,410,000
Year 18 : $315,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,385,000
Year 17 : $1,410,000
Year 18 : $315,000
Year 19 : $0

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - $88 - 7 468 - 93,35%
Level 2:	6000 - $60 - 4 254 - 70,90%
Level 3:	2000 - $38 - 1 736 - 86,82%
Level 4:	4000 - $20 - 3 979 - 99,49%
Luxury :	1000 - $165 - 991 - 99,13%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $30 - 1 915 - 95,75%
Farm Level 2:	1000 - $15 - 939 - 93,87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 429 - 87,76%
Average Income per Game	$1,779,912
Year to Date Revenue	$72,976,373
Farm
Home Games Left	0
Average Attendance - %	2 854 - 95,12%
Average Income per Game	$106,581
Year to Date Revenue	$4,369,826
Expense
Pro Players Total Salaries	$77,950,000
Farm Players Total Salaries	$4,515,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,917,009
Farm Year To Date Expenses	$3,811,454
Pro Salary Cap To Date	$76,419,752
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$424,054
Pro Estimated Expenses	$424,054
Farm Remaining Season Days	1
Farm Expenses Per Days	$24,946
Farm Estimated Expenses	$24,946
Estimated Season Expenses	$449,000
Season Salary Cap	$77,950,000
Estimate Under Maximum Salary Cap of $78,000,000	$50,000
Estimate Over Minimum Salary Cap of $0	$77,950,000
Current Bank Account	$11,061,616
Projected Bank Account	$10,612,616

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

Farm Players Salaries
Jackson Cates	$1,000,000 (2)
Janne Kuokkanen	$250,000 (3)
Karson Kuhlman	$200,000 (2)
Vladislav Gavrikov	$200,000 (1)
Michael Houser	$195,000 (2)
Givani Smith	$150,000 (1)
Joseph Cramarossa	$140,000 (1)
Sami Aittokallio	$140,000 (1)
William Lagesson	$130,000 (1)
Thomas Larkin	$125,000 (2)
Dmitri Yudin	$120,000 (2)
Nikita Cherepanov	$120,000 (2)
Sondre Olden	$120,000 (1)
Philippe Cornet	$100,000 (2)
Marc McNulty	$100,000 (1)
Will Weber	$95,000 (2)
Peyton Krebs	$90,000 (3)
Tanner Richard	$90,000 (1)
Emil Lilleberg	$90,000 (1)
Zakhar Arzamastsev	$85,000 (1)
Adam Helewka	$80,000 (1)
Kristians Rubins	$75,000 (1)
Marcus Kallionkeli	$75,000 (3)
Layton Ahac	$75,000 (3)
Kyle Topping	$75,000 (3)
Jan Jenik	$75,000 (3)
Evan Barratt	$75,000 (3)
David Kvasnicka	$75,000 (3)
David Farrance	$75,000 (3)
Danila Galenyuk	$75,000 (3)
Alan Lyszczarczyk	$75,000 (1)
Maksim Zhukov	$75,000 (1)
Maxime Fortier	$70,000 (3)
Total Farm Players	33
Salary Commitment
Year 16 : $4,515,000
Year 17 : $2,065,000
Year 18 : $1,010,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,515,000
Year 17 : $2,065,000
Year 18 : $1,010,000
Year 19 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - $100 - 5 506 - 68,82%
Level 2:	5000 - $70 - 3 609 - 72,18%
Level 3:	2000 - $40 - 1 596 - 79,82%
Level 4:	4000 - $30 - 2 609 - 65,22%
Luxury :	1000 - $180 - 780 - 78,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $30 - 1 896 - 94,82%
Farm Level 2:	1000 - $15 - 945 - 94,48%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14 100 - 70,50%
Average Income per Game	$1,580,320
Year to Date Revenue	$64,793,134
Farm
Home Games Left	0
Average Attendance - %	2 841 - 94,71%
Average Income per Game	$105,885
Year to Date Revenue	$4,341,265
Expense
Pro Players Total Salaries	$77,500,000
Farm Players Total Salaries	$3,640,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,725,992
Farm Year To Date Expenses	$3,122,759
Pro Salary Cap To Date	$76,228,646
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$421,622
Pro Estimated Expenses	$421,622
Farm Remaining Season Days	1
Farm Expenses Per Days	$20,216
Farm Estimated Expenses	$20,216
Estimated Season Expenses	$441,838
Season Salary Cap	$77,500,000
Estimate Under Maximum Salary Cap of $78,000,000	$500,000
Estimate Over Minimum Salary Cap of $0	$77,500,000
Current Bank Account	$13,674,157
Projected Bank Account	$13,232,319

Pro Players Salaries
Artemi Panarin	$8,500,000 (1)
Brayden Point	$7,500,000 (1)
Shayne Gostisbehere	$6,500,000 (3)
Dustin Byfuglien	$6,500,000 (1)
Tage Thompson	$6,000,000 (2)
Tyler Bertuzzi	$5,500,000 (4)
Ivan Barbashev	$5,500,000 (5)
Nino Niederreiter (1 Way Contract)	$5,000,000 (3)
Scott Mayfield	$5,000,000 (2)
Adam Pelech	$5,000,000 (3)
Adin Hill	$3,500,000 (1)
Nathan Bastian	$2,500,000 (1)
Christian Fischer	$2,500,000 (1)
Frederik Gauthier (Out of Payroll)	$2,000,000 (1)
Kevin Stenlund	$1,800,000 (1)
William Borgen	$1,700,000 (1)
Brock Faber	$900,000 (3)
Justin Brazeau	$900,000 (1)
Erik Haula	$900,000 (1)
Sam Gagner	$900,000 (1)
Mads Sogaard	$900,000 (2)
Total Pro Players	21
Salary Commitment
Year 16 : $79,500,000
Year 17 : $40,300,000
Year 18 : $28,400,000
Year 19 : $11,000,000
Salary Average Commitment
Year 16 : $79,000,000
Year 17 : $39,800,000
Year 18 : $27,900,000
Year 19 : $11,000,000
Salary Cap with 1 Way Contract
Year 16 : $79,500,000
Year 17 : $40,300,000
Year 18 : $28,400,000
Year 19 : $11,000,000

Farm Players Salaries
Ridly Greig	$900,000 (3)
Bogdan Yakimov	$200,000 (3)
Daniel Marmenlind	$180,000 (1)
Tyler Lewington (Out of Payroll)	$170,000 (2)
Keegan Kolesar (Out of Payroll)	$170,000 (2)
Christopher Tanev	$150,000 (1)
Nate Schmidt	$150,000 (1)
Robert Baillargeon	$100,000 (2)
Jaedon Descheneau	$100,000 (3)
Emil Djuse	$100,000 (1)
Lance Bouma	$100,000 (3)
Tyler Inamoto	$100,000 (1)
Carter Ashton	$100,000 (2)
Aaron Dell	$100,000 (2)
Eric O'dell	$100,000 (3)
Dalton Thrower	$100,000 (1)
Cory Emmerton	$100,000 (2)
Kurt Etchegary	$90,000 (1)
Ty Dellandrea	$90,000 (3)
Egor Korshkov	$90,000 (1)
A.J. Greer	$90,000 (1)
Mason Geertsen	$90,000 (1)
Philippe Desrosiers	$90,000 (1)
Jordy Stallard	$80,000 (3)
Hunter Smith	$80,000 (3)
Loik Leveille	$70,000 (2)
Andrew Nielsen	$70,000 (2)
Francis Perron	$50,000 (1)
Total Farm Players	28
Salary Commitment
Year 16 : $3,810,000
Year 17 : $1,720,000
Year 18 : $840,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,810,000
Year 17 : $1,720,000
Year 18 : $840,000
Year 19 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - $85 - 7 580 - 94,75%
Level 2:	6000 - $45 - 5 635 - 93,92%
Level 3:	3000 - $30 - 2 444 - 81,47%
Level 4:	5000 - $20 - 4 272 - 85,44%
Luxury :	1000 - $170 - 844 - 84,37%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $34 - 1 754 - 87,69%
Farm Level 2:	1000 - $15 - 970 - 97,04%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 776 - 90,33%
Average Income per Game	$1,749,857
Year to Date Revenue	$71,744,139
Farm
Home Games Left	0
Average Attendance - %	2 724 - 90,80%
Average Income per Game	$110,695
Year to Date Revenue	$4,538,487
Expense
Pro Players Total Salaries	$78,000,000
Farm Players Total Salaries	$6,630,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,463,522
Farm Year To Date Expenses	$4,899,646
Pro Salary Cap To Date	$76,966,221
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$424,324
Pro Estimated Expenses	$424,324
Farm Remaining Season Days	1
Farm Expenses Per Days	$36,378
Farm Estimated Expenses	$36,378
Estimated Season Expenses	$460,702
Season Salary Cap	$78,000,000
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$78,000,000
Current Bank Account	$119,635,129
Projected Bank Account	$119,174,427

Pro Players Salaries
Mark Stone	$9,000,000 (4)
Brent Burns	$8,000,000 (1)
Kyle Connor	$8,000,000 (2)
Ryan O'Reilly	$7,500,000 (1)
Ryan Nugent-Hopkins	$7,000,000 (2)
Jason Robertson	$6,500,000 (2)
Colton Parayko	$6,000,000 (3)
Brock Boeser	$5,500,000 (1)
Jonas Brodin	$5,000,000 (4)
Jonas Siegenthaler	$4,500,000 (1)
Thomas Novak	$2,500,000 (1)
Oskar Sundqvist	$1,300,000 (1)
Mason Lohrei	$900,000 (1)
Mikael Pyyhtia	$900,000 (1)
Jake Oettinger	$900,000 (3)
Noah Gregor	$900,000 (1)
Martin Fehervary	$900,000 (1)
Cayden Primeau	$900,000 (3)
Pavel Dorofeyev	$900,000 (2)
Jonas Rondbjerg	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $78,000,000
Year 17 : $45,100,000
Year 18 : $21,800,000
Year 19 : $14,000,000
Salary Average Commitment
Year 16 : $73,000,000
Year 17 : $40,100,000
Year 18 : $16,800,000
Year 19 : $9,000,000
Salary Cap with 1 Way Contract
Year 16 : $78,000,000
Year 17 : $45,100,000
Year 18 : $21,800,000
Year 19 : $14,000,000

Farm Players Salaries
Yegor Chinakhov	$1,700,000 (1)
Patrick Russell	$1,200,000 (1)
Noah Cates	$350,000 (4)
Joey Anderson	$180,000 (1)
Evgeny Svechnikov	$175,000 (3)
Jacob Moverare	$170,000 (2)
Benjamin Gleason	$170,000 (2)
Hudson Fasching	$170,000 (1)
Calle Rosen	$160,000 (3)
Oskar Lindblom	$160,000 (3)
Matt Luff	$155,000 (2)
Joseph Woll	$150,000 (3)
Luka Gracnar	$150,000 (1)
Gemel Smith	$130,000 (2)
Carl Dahlstrom	$125,000 (2)
Lucas Wallmark	$125,000 (3)
John Gilmour	$125,000 (2)
Brett Ritchie	$125,000 (3)
Jani Hakanpaa	$100,000 (1)
Maxim Shalunov	$90,000 (1)
Joel Kellman	$90,000 (2)
Iiro Pakarinen	$90,000 (2)
Ryan Johnson	$90,000 (3)
Jack Studnicka	$90,000 (2)
Alex Grant	$90,000 (1)
Zachary Fucale	$85,000 (3)
Taylor Leier	$80,000 (2)
Greg Mckegg	$80,000 (2)
Tim Erixon	$80,000 (1)
Ivan Morozov	$75,000 (3)
Viktor Svedberg	$70,000 (1)
Total Farm Players	31
Salary Commitment
Year 16 : $6,630,000
Year 17 : $2,800,000
Year 18 : $1,495,000
Year 19 : $350,000
Salary Average Commitment
Year 16 : $15,430,009
Year 17 : $2,800,000
Year 18 : $1,495,000
Year 19 : $350,000

Penguins

Penguins is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - $90 - 7 720 - 96,51%
Level 2:	6000 - $45 - 5 658 - 94,31%
Level 3:	3000 - $18 - 2 797 - 93,22%
Level 4:	5000 - $16 - 4 545 - 90,90%
Luxury :	1500 - $70 - 1 276 - 85,06%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $30 - 1 818 - 90,92%
Farm Level 2:	1000 - $15 - 866 - 86,61%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21 997 - 93,60%
Average Income per Game	$1,630,681
Year to Date Revenue	$66,857,929
Farm
Home Games Left	0
Average Attendance - %	2 685 - 89,48%
Average Income per Game	$105,608
Year to Date Revenue	$4,329,920
Expense
Pro Players Total Salaries	$78,900,000
Farm Players Total Salaries	$4,625,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,651,921
Farm Year To Date Expenses	$3,706,010
Pro Salary Cap To Date	$74,154,577
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$429,189
Pro Estimated Expenses	$429,189
Farm Remaining Season Days	1
Farm Expenses Per Days	$25,541
Farm Estimated Expenses	$25,541
Estimated Season Expenses	$454,730
Season Salary Cap	$78,900,000
Estimate Under Maximum Salary Cap of $78,000,000	-$900,000
Estimate Over Minimum Salary Cap of $0	$78,900,000
Current Bank Account	$105,892,226
Projected Bank Account	$105,437,496

Pro Players Salaries
Connor McDavid	$10,800,000 (2)
Sidney Crosby	$10,500,000 (4)
Aaron Ekblad	$8,500,000 (3)
Shea Weber	$8,500,000 (1)
Mikko Rantanen	$8,000,000 (2)
Matthew Tkachuk	$8,000,000 (1)
David Krejci	$7,500,000 (1)
Igor Shesterkin	$4,000,000 (1)
Zemgus Girgensons	$2,000,000 (1)
Brady Vail	$1,200,000 (1)
Cole Caufield	$900,000 (3)
Ukko-Pekka Luukkonen	$900,000 (2)
Alexis Lafreniere	$900,000 (3)
Rasmus Sandin	$900,000 (3)
Quinton Byfield	$900,000 (3)
Jeffrey Viel	$900,000 (1)
Brady Tkachuk	$900,000 (1)
Evan Bouchard	$900,000 (1)
Anthony Duclair	$900,000 (1)
Luke Schenn	$900,000 (1)
Bowen Byram	$900,000 (3)
Total Pro Players	21
Salary Commitment
Year 16 : $78,900,000
Year 17 : $43,200,000
Year 18 : $23,500,000
Year 19 : $10,500,000
Salary Average Commitment
Year 16 : $77,800,000
Year 17 : $42,600,000
Year 18 : $22,900,000
Year 19 : $9,900,000
Salary Cap with 1 Way Contract
Year 16 : $78,900,000
Year 17 : $43,200,000
Year 18 : $23,500,000
Year 19 : $10,500,000

Farm Players Salaries
Markus Granlund	$1,700,000 (1)
Dylan McIlrath	$175,000 (2)
Nicholas Baptiste	$150,000 (3)
Matthew Highmore	$150,000 (2)
Ryan Donato	$150,000 (2)
Brayden Burke	$120,000 (3)
Jerome Gauthier-Leduc	$100,000 (1)
Seth Helgeson	$100,000 (1)
Eamon McAdam	$90,000 (1)
Brett Leason	$90,000 (1)
Jonah Gadjovich	$90,000 (2)
Isaak Phillips	$90,000 (1)
Alex Laferriere	$90,000 (3)
Filip Zadina	$90,000 (3)
Oliver Wahlstrom	$90,000 (3)
Kristian Vesalainen	$90,000 (1)
Dylan Samberg	$90,000 (1)
Kristian Reichel	$90,000 (1)
Robin Salo	$90,000 (1)
Pavel Karnaukhov	$90,000 (3)
Ryan Collins	$80,000 (2)
Kevin Mandolese	$75,000 (2)
Jordan Bellerive	$75,000 (2)
Alexander Chmelevski	$75,000 (2)
Nolan Patrick	$75,000 (2)
Olivier Rodrigue	$75,000 (3)
Ville Heinola	$75,000 (3)
Riley Sutter	$75,000 (3)
Martin Kaut	$75,000 (3)
Jonathan Gruden	$75,000 (3)
Egor Sokolov	$75,000 (3)
Jack Glover	$70,000 (2)
Total Farm Players	32
Salary Commitment
Year 16 : $4,625,000
Year 17 : $2,095,000
Year 18 : $1,080,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,625,000
Year 17 : $2,095,000
Year 18 : $1,080,000
Year 19 : $0

Predators

Predators is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - $80 - 7 483 - 93,53%
Level 2:	6000 - $50 - 5 314 - 88,56%
Level 3:	3000 - $21 - 2 471 - 82,37%
Level 4:	5000 - $17 - 4 243 - 84,85%
Luxury :	1500 - $140 - 1 034 - 68,92%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $25 - 1 957 - 97,86%
Farm Level 2:	1000 - $10 - 990 - 98,99%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 544 - 87,42%
Average Income per Game	$1,650,662
Year to Date Revenue	$67,677,136
Farm
Home Games Left	0
Average Attendance - %	2 947 - 98,23%
Average Income per Game	$87,653
Year to Date Revenue	$3,593,791
Expense
Pro Players Total Salaries	$78,650,000
Farm Players Total Salaries	$4,680,100
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,855,967
Farm Year To Date Expenses	$3,879,252
Pro Salary Cap To Date	$74,369,441
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$427,838
Pro Estimated Expenses	$427,838
Farm Remaining Season Days	1
Farm Expenses Per Days	$25,838
Farm Estimated Expenses	$25,838
Estimated Season Expenses	$453,676
Season Salary Cap	$78,650,000
Estimate Under Maximum Salary Cap of $78,000,000	-$650,000
Estimate Over Minimum Salary Cap of $0	$78,650,000
Current Bank Account	($11,328,681)
Projected Bank Account	($11,782,357)

Pro Players Salaries
Jeff Skinner	$8,500,000 (4)
P.K. Subban	$8,500,000 (4)
Alex Tuch	$8,000,000 (5)
Jordan Eberle	$6,000,000 (1)
Shea Theodore	$6,000,000 (1)
Torey Krug	$5,400,000 (2)
Drake Batherson	$5,000,000 (2)
Valeri Nichushkin	$4,500,000 (3)
Cody Ceci	$4,500,000 (3)
Jacob Markstrom	$4,000,000 (3)
Yegor Sharangovich	$3,500,000 (1)
Philip Danault	$3,000,000 (2)
Radim Simek	$2,500,000 (1)
Dillon Fournier	$2,000,000 (1)
Anthony Stolarz	$2,000,000 (1)
Rudolfs Balcers	$1,800,000 (1)
Jesse Ylonen	$900,000 (2)
Juraj Slafkovsky	$900,000 (3)
David Gustafsson	$900,000 (3)
Simon Stransky	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $78,650,000
Year 17 : $54,100,000
Year 18 : $39,800,000
Year 19 : $25,000,000
Salary Average Commitment
Year 16 : $74,800,000
Year 17 : $50,250,000
Year 18 : $35,950,000
Year 19 : $22,650,000
Salary Cap with 1 Way Contract
Year 16 : $78,650,000
Year 17 : $54,100,000
Year 18 : $39,800,000
Year 19 : $25,000,000

Farm Players Salaries
Emil Johansson	$1,300,000 (1)
Max Zimmer	$750,000 (1)
Eric Robinson	$200,000 (1)
Rickard Hugg	$170,000 (1)
Lane Pederson	$150,000 (2)
Antoine Bibeau	$120,050 (3)
Julius Bergman	$120,000 (2)
Stepan Falkovsky	$120,000 (3)
Christopher Gibson	$100,050 (3)
Eero Elo	$100,000 (2)
Matt Mackenzie	$100,000 (1)
Troy Rutkowski	$100,000 (2)
Joseph Labate	$100,000 (2)
Joonas Rask	$100,000 (2)
Mark Barberio	$90,000 (1)
Louis Crevier	$90,000 (1)
Gregory Hofmann	$90,000 (1)
Patrick Harper	$75,000 (2)
Marc Del Gaizo	$75,000 (3)
Ostap Safin	$75,000 (2)
Nathan Knoepke	$75,000 (2)
David Quenneville	$75,000 (1)
Matthew Phillips	$75,000 (1)
Cole Candella	$75,000 (1)
Dmitry Sokolov	$75,000 (1)
Otto Somppi	$75,000 (1)
Jonathan Ang	$75,000 (1)
Harri Sateri	$70,000 (1)
Adam Marsh	$60,000 (2)
Total Farm Players	29
Salary Commitment
Year 16 : $4,680,100
Year 17 : $1,370,100
Year 18 : $415,100
Year 19 : $0
Salary Average Commitment
Year 16 : $4,680,100
Year 17 : $1,370,100
Year 18 : $415,100
Year 19 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - $150 - 3 709 - 52,99%
Level 2:	5000 - $100 - 2 555 - 51,10%
Level 3:	2000 - $50 - 1 291 - 64,56%
Level 4:	4000 - $46 - 1 719 - 42,97%
Luxury :	1000 - $250 - 578 - 57,76%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $45 - 1 182 - 59,08%
Farm Level 2:	1000 - $18 - 717 - 71,70%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	9 852 - 51,85%
Average Income per Game	$1,602,423
Year to Date Revenue	$65,699,356
Farm
Home Games Left	0
Average Attendance - %	1 899 - 63,29%
Average Income per Game	$98,458
Year to Date Revenue	$4,036,760
Expense
Pro Players Total Salaries	$67,900,000
Farm Players Total Salaries	$7,500,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$71,174,324
Farm Year To Date Expenses	$5,067,091
Pro Salary Cap To Date	$70,677,051
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$369,730
Pro Estimated Expenses	$369,730
Farm Remaining Season Days	1
Farm Expenses Per Days	$41,081
Farm Estimated Expenses	$41,081
Estimated Season Expenses	$410,811
Season Salary Cap	$67,900,000
Estimate Under Maximum Salary Cap of $78,000,000	$10,100,000
Estimate Over Minimum Salary Cap of $0	$67,900,000
Current Bank Account	($16,134,481)
Projected Bank Account	($16,545,292)

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

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

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - $80 - 7 738 - 96,72%
Level 2:	6000 - $58 - 4 881 - 81,35%
Level 3:	2000 - $43 - 1 531 - 76,54%
Level 4:	4000 - $28 - 2 580 - 64,50%
Luxury :	1000 - $175 - 810 - 81,05%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $35 - 1 588 - 79,39%
Farm Level 2:	1000 - $20 - 660 - 66,03%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 540 - 83,52%
Average Income per Game	$1,735,729
Year to Date Revenue	$71,164,900
Farm
Home Games Left	0
Average Attendance - %	2 248 - 74,94%
Average Income per Game	$102,485
Year to Date Revenue	$4,201,898
Expense
Pro Players Total Salaries	$77,050,000
Farm Players Total Salaries	$7,565,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,212,434
Farm Year To Date Expenses	$4,396,792
Pro Salary Cap To Date	$73,715,107
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$419,189
Pro Estimated Expenses	$419,189
Farm Remaining Season Days	1
Farm Expenses Per Days	$41,432
Farm Estimated Expenses	$41,432
Estimated Season Expenses	$460,621
Season Salary Cap	$77,050,000
Estimate Under Maximum Salary Cap of $78,000,000	$950,000
Estimate Over Minimum Salary Cap of $0	$77,050,000
Current Bank Account	($4,019,631)
Projected Bank Account	($4,480,252)

Pro Players Salaries
Eric Staal	$9,500,000 (1)
Drew Doughty	$9,250,000 (4)
Vladimir Tarasenko	$8,500,000 (3)
Filip Forsberg	$6,500,000 (1)
Ilya Sorokin	$6,000,000 (5)
Anthony Mantha	$5,500,000 (3)
Brady Skjei	$5,000,000 (3)
Alex Killorn	$5,000,000 (1)
Jake Mccabe	$4,500,000 (2)
Zach Aston-Reese	$3,500,000 (2)
Jasper Weatherby	$3,000,000 (2)
Kieffer Bellows	$2,000,000 (2)
J.T. Compher	$1,700,000 (1)
Sean Walker	$1,700,000 (2)
Rasmus Andersson	$900,000 (1)
Cam Talbot	$900,000 (1)
Nico Hischier	$900,000 (2)
Jack Hughes	$900,000 (1)
Marcus Foligno	$900,000 (1)
Owen Power	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,050,000
Year 17 : $50,750,000
Year 18 : $34,250,000
Year 19 : $15,250,000
Salary Average Commitment
Year 16 : $73,800,000
Year 17 : $47,500,000
Year 18 : $31,000,000
Year 19 : $14,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,050,000
Year 17 : $50,750,000
Year 18 : $34,250,000
Year 19 : $15,250,000

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

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - $80 - 7 537 - 94,21%
Level 2:	5000 - $65 - 3 947 - 78,94%
Level 3:	2000 - $45 - 1 483 - 74,17%
Level 4:	4000 - $35 - 2 264 - 56,60%
Luxury :	1000 - $200 - 721 - 72,11%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $40 - 1 341 - 67,07%
Farm Level 2:	1000 - $15 - 954 - 95,39%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 953 - 79,76%
Average Income per Game	$1,674,988
Year to Date Revenue	$68,674,488
Farm
Home Games Left	0
Average Attendance - %	2 295 - 76,51%
Average Income per Game	$101,268
Year to Date Revenue	$4,152,004
Expense
Pro Players Total Salaries	$72,500,000
Farm Players Total Salaries	$7,467,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,518,630
Farm Year To Date Expenses	$4,495,220
Pro Salary Cap To Date	$76,021,403
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$394,595
Pro Estimated Expenses	$394,595
Farm Remaining Season Days	1
Farm Expenses Per Days	$40,905
Farm Estimated Expenses	$40,905
Estimated Season Expenses	$435,500
Season Salary Cap	$72,500,000
Estimate Under Maximum Salary Cap of $78,000,000	$5,500,000
Estimate Over Minimum Salary Cap of $0	$72,500,000
Current Bank Account	($3,978,177)
Projected Bank Account	($4,413,677)

Pro Players Salaries
Phil Kessel	$8,000,000 (1)
Tyler Myers	$7,500,000 (3)
Carter Verhaeghe	$7,000,000 (3)
William Karlsson	$6,500,000 (2)
Brock Nelson	$6,500,000 (3)
Andrew Copp	$5,000,000 (2)
Dylan DeMelo	$5,000,000 (3)
Adam Henrique	$4,500,000 (1)
Nick Schmaltz	$4,000,000 (1)
Elvis Merzlikins	$3,000,000 (3)
Eetu Luostarinen	$3,000,000 (1)
Matt Roy	$3,000,000 (1)
Sheldon Dries	$2,500,000 (1)
David Rundblad	$1,300,000 (2)
Ondrej Kase	$1,200,000 (1)
William Lockwood	$900,000 (1)
Philipp Grubauer	$900,000 (1)
Cole Sillinger	$900,000 (3)
John Ludvig	$900,000 (1)
Jake Sanderson	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $72,500,000
Year 17 : $43,600,000
Year 18 : $29,900,000
Year 19 : $0
Salary Average Commitment
Year 16 : $70,650,000
Year 17 : $41,750,000
Year 18 : $28,900,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $72,500,000
Year 17 : $43,600,000
Year 18 : $29,900,000
Year 19 : $0

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

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - $90 - 7 607 - 95,09%
Level 2:	6000 - $55 - 5 394 - 89,89%
Level 3:	2000 - $40 - 1 624 - 81,22%
Level 4:	4000 - $25 - 3 164 - 79,11%
Luxury :	1000 - $175 - 820 - 82,02%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $32 - 1 917 - 95,87%
Farm Level 2:	1000 - $16 - 952 - 95,16%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 609 - 88,62%
Average Income per Game	$1,847,334
Year to Date Revenue	$75,740,678
Farm
Home Games Left	0
Average Attendance - %	2 869 - 95,63%
Average Income per Game	$114,039
Year to Date Revenue	$4,675,605
Expense
Pro Players Total Salaries	$77,800,000
Farm Players Total Salaries	$9,000,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$75,820,798
Farm Year To Date Expenses	$6,338,818
Pro Salary Cap To Date	$75,323,528
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$423,243
Pro Estimated Expenses	$423,243
Farm Remaining Season Days	1
Farm Expenses Per Days	$49,189
Farm Estimated Expenses	$49,189
Estimated Season Expenses	$472,432
Season Salary Cap	$77,800,000
Estimate Under Maximum Salary Cap of $78,000,000	$200,000
Estimate Over Minimum Salary Cap of $0	$77,800,000
Current Bank Account	$2,657,359
Projected Bank Account	$2,184,927

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

Farm Players Salaries
Nikita Tryamkin	$3,500,000 (2)
Mackenzie MacEachern	$1,300,000 (1)
Guillaume Brisebois	$1,300,000 (2)
Aleksi Saarela	$170,000 (1)
Stanislav Galiev	$155,000 (1)
Alexander Younan	$150,000 (2)
Darren Archibald	$135,000 (1)
Nigel Dawes	$135,000 (1)
Reece Scarlett	$130,000 (1)
Mathieu Olivier	$120,000 (1)
Michael Pezzetta	$120,000 (2)
Jiri Sekac	$110,000 (1)
Peter Hrehorcak	$100,000 (1)
Vaclav Karabacek	$100,000 (2)
Alexander Holtz	$90,000 (3)
Alec Regula	$90,000 (1)
Olle Lycksell	$90,000 (1)
Calen Addison	$90,000 (2)
Jamie Arniel	$90,000 (1)
Emil Bemstrom (Out of Payroll)	$90,000 (2)
Paul Postma	$90,000 (1)
Robbie Russo	$90,000 (1)
Brendan Leipsic	$90,000 (1)
Brett Lernout	$80,000 (1)
Lukas Zetterberg	$80,000 (1)
Logan Shaw	$80,000 (1)
Zach Solow	$75,000 (2)
Mitchell Vande Sompel	$75,000 (2)
Jakub Galvas	$75,000 (2)
Jacob Olofsson	$75,000 (3)
Curtis Douglas	$75,000 (3)
Micheal Wall	$70,000 (1)
Thomas(Chase) Perry	$70,000 (2)
Total Farm Players	33
Salary Commitment
Year 16 : $9,090,000
Year 17 : $1,565,000
Year 18 : $240,000
Year 19 : $0
Salary Average Commitment
Year 16 : $9,090,000
Year 17 : $1,565,000
Year 18 : $240,000
Year 19 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - $82 - 7 605 - 95,07%
Level 2:	5000 - $58 - 4 940 - 98,79%
Level 3:	2000 - $37 - 1 768 - 88,38%
Level 4:	4000 - $20 - 3 921 - 98,01%
Luxury :	1000 - $170 - 832 - 83,22%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $38 - 1 388 - 69,38%
Farm Level 2:	1000 - $19 - 664 - 66,39%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 065 - 95,33%
Average Income per Game	$1,741,791
Year to Date Revenue	$71,413,423
Farm
Home Games Left	0
Average Attendance - %	2 051 - 68,38%
Average Income per Game	$97,357
Year to Date Revenue	$3,991,630
Expense
Pro Players Total Salaries	$77,940,000
Farm Players Total Salaries	$3,240,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$75,571,833
Farm Year To Date Expenses	$2,659,249
Pro Salary Cap To Date	$75,074,511
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$424,000
Pro Estimated Expenses	$424,000
Farm Remaining Season Days	1
Farm Expenses Per Days	$18,054
Farm Estimated Expenses	$18,054
Estimated Season Expenses	$442,054
Season Salary Cap	$77,940,000
Estimate Under Maximum Salary Cap of $78,000,000	$60,000
Estimate Over Minimum Salary Cap of $0	$77,940,000
Current Bank Account	$47,595,133
Projected Bank Account	$47,153,079

Pro Players Salaries
Mitchell Marner	$10,640,000 (5)
Aleksander Barkov	$10,000,000 (5)
Victor Hedman	$9,000,000 (5)
Bo Horvat	$8,500,000 (3)
Sebastian Aho	$8,500,000 (2)
Connor Hellebuyck	$7,000,000 (2)
Erik Cernak	$5,500,000 (2)
Thomas Chabot	$5,400,000 (1)
David Kampf	$2,000,000 (1)
Andreas Englund	$1,800,000 (1)
Michael Mersch	$1,200,000 (1)
Riley Nash	$1,200,000 (1)
Eddie Wittchow	$1,000,000 (1)
Jordan Kyrou	$900,000 (2)
Jack Drury	$900,000 (3)
Arvid Soderblom	$900,000 (1)
Aleksi Heponiemi	$900,000 (2)
Nikita Okhotyuk (Out of Payroll)	$900,000 (3)
Alex Chiasson (Out of Payroll)	$900,000 (1)
Ryan Spooner	$900,000 (1)
Erik Johnson	$900,000 (1)
Radek Smolenak	$800,000 (1)
Total Pro Players	22
Salary Commitment
Year 16 : $79,740,000
Year 17 : $62,740,000
Year 18 : $39,940,000
Year 19 : $29,640,000
Salary Average Commitment
Year 16 : $77,740,000
Year 17 : $60,740,000
Year 18 : $37,940,000
Year 19 : $27,640,000
Salary Cap with 1 Way Contract
Year 16 : $79,740,000
Year 17 : $62,740,000
Year 18 : $39,940,000
Year 19 : $29,640,000

Farm Players Salaries
Nikita Alexandrov	$900,000 (3)
Justin Holl	$180,000 (1)
Gabriel Bourque	$120,000 (1)
Jordan Subban	$120,000 (3)
Reece Willcox	$120,000 (2)
Jonathan Dahlen	$120,000 (3)
Brett Bulmer	$100,000 (1)
Roberts Lipsbergs	$100,000 (1)
Erik Thorell	$100,000 (1)
David Kase	$100,000 (3)
Veeti Vainio	$100,000 (3)
Michal Jordan	$90,000 (1)
Nicklas Lasu	$80,000 (1)
Daniel Catenacci	$80,000 (1)
Tyson Sexsmith	$80,000 (1)
Dane Fox	$80,000 (1)
Vladimir Ruzicka	$80,000 (1)
Evgeny Grachev	$80,000 (1)
John Ramage	$80,000 (1)
James Livingston	$80,000 (1)
Marek Zagrapan	$80,000 (1)
Chase Hartje	$75,000 (1)
Jacob Cederholm	$75,000 (1)
Kyle Olson	$75,000 (3)
Adam Ahman	$75,000 (3)
Francois Tremblay	$70,000 (1)
Total Farm Players	26
Salary Commitment
Year 16 : $3,240,000
Year 17 : $800,000
Year 18 : $680,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,240,000
Year 17 : $800,000
Year 18 : $680,000
Year 19 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - $95 - 6 057 - 75,71%
Level 2:	6000 - $60 - 4 416 - 73,60%
Level 3:	3000 - $30 - 2 443 - 81,43%
Level 4:	4000 - $25 - 3 196 - 79,91%
Luxury :	1000 - $190 - 767 - 76,75%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $35 - 1 538 - 76,89%
Farm Level 2:	1000 - $15 - 960 - 96,05%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 880 - 76,73%
Average Income per Game	$1,660,492
Year to Date Revenue	$68,080,173
Farm
Home Games Left	0
Average Attendance - %	2 498 - 83,28%
Average Income per Game	$101,664
Year to Date Revenue	$4,168,231
Expense
Pro Players Total Salaries	$76,850,000
Farm Players Total Salaries	$3,305,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,496,735
Farm Year To Date Expenses	$3,382,947
Pro Salary Cap To Date	$75,999,404
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$418,108
Pro Estimated Expenses	$418,108
Farm Remaining Season Days	1
Farm Expenses Per Days	$18,405
Farm Estimated Expenses	$18,405
Estimated Season Expenses	$436,513
Season Salary Cap	$76,850,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,150,000
Estimate Over Minimum Salary Cap of $0	$76,850,000
Current Bank Account	$54,087,966
Projected Bank Account	$53,651,453

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

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

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - $85 - 6 953 - 86,91%
Level 2:	6000 - $50 - 5 386 - 89,76%
Level 3:	3000 - $30 - 2 326 - 77,53%
Level 4:	4000 - $22 - 3 355 - 83,86%
Luxury :	1000 - $145 - 1 000 - 100,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $30 - 1 804 - 90,21%
Farm Level 2:	1000 - $15 - 858 - 85,77%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 019 - 86,45%
Average Income per Game	$1,736,469
Year to Date Revenue	$71,195,244
Farm
Home Games Left	0
Average Attendance - %	2 662 - 88,73%
Average Income per Game	$105,458
Year to Date Revenue	$4,323,770
Expense
Pro Players Total Salaries	$77,540,000
Farm Players Total Salaries	$10,995,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$75,938,726
Farm Year To Date Expenses	$4,932,387
Pro Salary Cap To Date	$75,441,429
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$421,838
Pro Estimated Expenses	$421,838
Farm Remaining Season Days	1
Farm Expenses Per Days	$59,973
Farm Estimated Expenses	$59,973
Estimated Season Expenses	$481,811
Season Salary Cap	$77,540,000
Estimate Under Maximum Salary Cap of $78,000,000	$460,000
Estimate Over Minimum Salary Cap of $0	$77,540,000
Current Bank Account	$14,983,984
Projected Bank Account	$14,502,173

Pro Players Salaries
Steven Stamkos	$10,640,000 (5)
Blake Wheeler	$8,000,000 (3)
Mike Richards	$7,900,000 (1)
Alex Debrincat	$7,000,000 (3)
Andrew Mangiapane	$5,500,000 (3)
Jared Spurgeon	$5,500,000 (2)
Jake Muzzin	$5,000,000 (1)
Justin Braun	$5,000,000 (1)
Logan Couture	$4,500,000 (1)
David Honzik	$3,500,000 (1)
Derrick Pouliot	$3,000,000 (1)
Jake Evans	$2,000,000 (1)
Robert Bortuzzo	$2,000,000 (2)
Jordie Benn	$1,800,000 (1)
Yakov Trenin	$1,700,000 (2)
James Reimer	$900,000 (1)
Taylor Raddysh	$900,000 (1)
Matthew Beniers	$900,000 (1)
Dmitri Voronkov	$900,000 (1)
Mike Hoffman	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $77,540,000
Year 17 : $40,340,000
Year 18 : $31,140,000
Year 19 : $10,640,000
Salary Average Commitment
Year 16 : $76,500,000
Year 17 : $39,550,000
Year 18 : $30,350,000
Year 19 : $10,350,000
Salary Cap with 1 Way Contract
Year 16 : $77,540,000
Year 17 : $40,340,000
Year 18 : $31,140,000
Year 19 : $10,640,000

Farm Players Salaries
Ross Johnston	$2,500,000 (2)
Warren Foegele	$2,000,000 (1)
Zachary Sanford	$1,700,000 (1)
Mike Hardman	$1,500,000 (2)
Pavel Francouz	$275,000 (3)
Olli Maatta (Out of Payroll)	$250,000 (3)
Eric Comrie	$200,000 (1)
Dean Kukan	$200,000 (2)
Austin Wagner	$180,000 (2)
Valeri Vasiliev	$170,000 (1)
Chad Ruhwedel	$170,000 (2)
Roland Mckeown	$170,000 (1)
Landon Ferraro	$170,000 (1)
Michal Kempny	$150,000 (2)
Jens Looke	$150,000 (2)
Adam Tambellini	$130,000 (2)
Colton Sceviour	$130,000 (1)
Kevin Poulin	$120,000 (2)
Brandon Davidson	$110,000 (2)
Gabriel Dumont	$100,000 (3)
Jaret Anderson-Dolan	$90,000 (3)
Michael Spacek	$90,000 (1)
Luc Snuggerud	$90,000 (1)
Cooper Marody	$90,000 (1)
Nate Schnarr	$75,000 (2)
Stelio Mattheos	$75,000 (2)
Tarrmo Reunanen	$75,000 (1)
Cliff Pu	$75,000 (1)
Artur Kayumov	$75,000 (1)
David Bernhardt	$75,000 (1)
Chris Martenet	$60,000 (1)
Total Farm Players	31
Salary Commitment
Year 16 : $11,245,000
Year 17 : $2,475,000
Year 18 : $715,000
Year 19 : $0
Salary Average Commitment
Year 16 : $11,245,000
Year 17 : $2,475,000
Year 18 : $715,000
Year 19 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $78,000,000 Available Cap Space	Over Minimum of $0	Farm Salary Cap	Under Maximum of $30,000,000	Pro Players	Farm Players	Total Players
Avalanches	$37,182,154	$68,100,000	$9,900,000	$68,100,000	$10,875,000	$19,125,000	21	29	50
BlackHawks	$9,429,609	$76,450,000	$1,550,000	$76,450,000	$3,815,000	$26,185,000	20	31	51
BlueJacket	($8,718,378)	$77,900,000	$100,000	$77,900,000	$7,935,000	$22,065,000	20	32	52
Blues	$55,119,964	$75,415,000	$2,585,000	$75,415,000	$5,667,500	$24,332,500	20	34	54
Bruins	$6,654,846	$77,150,000	$850,000	$77,150,000	$5,750,000	$24,250,000	20	29	49
Canadiens	$19,583,562	$77,850,000	$150,000	$77,850,000	$4,505,000	$25,495,000	20	31	51
Canucks	$41,568,183	$75,300,000	$2,700,000	$75,300,000	$2,760,000	$27,240,000	21	28	49
Capitals	($6,147,148)	$77,850,000	$150,000	$77,850,000	$4,855,000	$25,145,000	20	30	50
Devils	$16,796,103	$71,700,000	$6,300,000	$71,700,000	$2,915,000	$27,085,000	21	30	51
Ducks	$10,899,478	$76,950,000	$1,050,000	$76,950,000	$5,850,000	$24,150,000	21	32	53
Flames	$30,205,302	$69,600,000	$8,400,000	$69,600,000	$7,255,000	$22,745,000	21	33	54
Flyers	$25,710,171	$74,300,000	$3,700,000	$74,300,000	$2,895,000	$27,105,000	20	29	49
GoldenKnights	$10,031,531	$61,850,000	$16,150,000	$61,850,000	$4,460,000	$25,540,000	28	26	54
Hockey club	$10,080,160	$74,150,000	$3,850,000	$74,150,000	$17,170,000	$12,830,000	20	32	52
Hurricanes	$794,539	$77,450,000	$550,000	$77,450,000	$5,255,000	$24,745,000	20	30	50
Islanders	$55,104,139	$78,000,000	$0	$78,000,000	$5,055,000	$24,945,000	20	30	50
Jets	$209,827,569	$67,650,000	$10,350,000	$67,650,000	$8,790,000	$21,210,000	21	32	53
Kings	$39,784,946	$75,200,000	$2,800,000	$75,200,000	$2,405,000	$27,595,000	23	28	51
Kraken	$548,224	$74,250,000	$3,750,000	$74,250,000	$3,165,500	$26,834,500	20	26	46
Lightning	$4,777,957	$75,500,000	$2,500,000	$75,500,000	$2,385,000	$27,615,000	21	25	46
MapleLeafs	$11,061,616	$77,950,000	$50,000	$77,950,000	$4,515,000	$25,485,000	21	33	54
Oilers	$13,674,157	$77,500,000	$500,000	$77,500,000	$3,640,000	$26,360,000	21	28	49
Panthers	$119,635,129	$78,000,000	$0	$78,000,000	$6,630,000	$23,370,000	20	31	51
Penguins	$105,892,226	$78,900,000	-$900,000	$78,900,000	$4,625,000	$25,375,000	21	32	53
Predators	($11,328,681)	$78,650,000	-$650,000	$78,650,000	$4,680,100	$25,319,900	20	29	49
Rangers	($16,134,481)	$67,900,000	$10,100,000	$67,900,000	$7,500,000	$22,500,000	21	34	55
RedWings	($4,019,631)	$77,050,000	$950,000	$77,050,000	$7,565,000	$22,435,000	20	31	51
Sabres	($3,978,177)	$72,500,000	$5,500,000	$72,500,000	$7,467,500	$22,532,500	20	29	49
Senators	$2,657,359	$77,800,000	$200,000	$77,800,000	$9,000,000	$21,000,000	22	33	55
Sharks	$47,595,133	$77,940,000	$60,000	$77,940,000	$3,240,000	$26,760,000	22	26	48
Stars	$54,087,966	$76,850,000	$1,150,000	$76,850,000	$3,305,000	$26,695,000	20	29	49
Wild	$14,983,984	$77,540,000	$460,000	$77,540,000	$10,995,000	$19,005,000	20	31	51

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %