LNVHV - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	8000 - $82 - 0 - 0,00%
Level 2:	6000 - $46 - 0 - 0,00%
Level 3:	3000 - $18 - 0 - 0,00%
Level 4:	5000 - $11 - 0 - 0,00%
Luxury :	1000 - $162 - 0 - 0,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $33 - 0 - 0,00%
Farm Level 2:	1000 - $16 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,650,000
Farm Players Total Salaries	$3,020,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$38,591,063
Projected Bank Account	$38,591,063

Pro Players Salaries
Dylan Strome	$7,500,000 (4)
Tyson Barrie	$7,500,000 (3)
Travis Konecny	$7,500,000 (5)
Viktor Arvidsson	$7,000,000 (1)
Charlie Coyle	$6,750,000 (2)
Joonas Korpisalo	$6,750,000 (2)
Ethan Bear	$5,000,000 (1)
Dante Fabbro	$4,000,000 (1)
Trent Frederic	$3,500,000 (1)
Gabriel Carlsson	$3,000,000 (1)
Tanner Pearson	$3,000,000 (1)
Mathieu Joseph	$2,500,000 (1)
Magnus Paajarvi	$1,200,000 (1)
Brent Gates	$1,100,000 (2)
Pavel Koltygin	$900,000 (3)
Stuart Skinner	$900,000 (1)
Filip Berglund	$800,000 (3)
Servac Petrovsky	$750,000 (2)
Morgan Ellis	$0 (0)
Ondrej Palat	$0 (0)
Total Pro Players	20
Salary Commitment
Year 17 : $69,650,000
Year 18 : $39,550,000
Year 19 : $24,200,000
Year 20 : $15,000,000
Salary Average Commitment
Year 17 : $69,650,000
Year 18 : $39,550,000
Year 19 : $24,200,000
Year 20 : $15,000,000
Salary Cap with 1 Way Contract
Year 17 : $69,650,000
Year 18 : $39,550,000
Year 19 : $24,200,000
Year 20 : $15,000,000

Farm Players Salaries
Marcus Davidsson	$250,000 (3)
Jalen Chatfield	$250,000 (2)
Gustav Lindstrom	$250,000 (3)
Jaycob Megna	$200,000 (1)
Eeli Tolvanen	$200,000 (1)
Alex Barre-Boulet	$200,000 (1)
Joseph Blandisi	$170,000 (1)
Adam Clendening	$150,000 (2)
Andrei Svetlakov	$150,000 (2)
Andreas Soderberg	$130,000 (1)
Ian McCoshen	$130,000 (2)
Kalle Kossila	$120,000 (2)
Tim Wahlgren	$120,000 (2)
Adam Samuelsson	$100,000 (2)
Ian Mitchell	$90,000 (1)
Bobby Brink	$90,000 (2)
Benjamin Baumgartner	$75,000 (2)
Kirill Ustimenko	$75,000 (1)
Brandon Lisowsky	$75,000 (1)
Ruslan Gazizov	$75,000 (1)
Daniel Kurovsky	$70,000 (3)
Tobias Eder	$50,000 (3)
Mikhail Grigorenko	$0 (0)
Alexander Burmistrov	$0 (0)
Shane Prince	$0 (0)
John Hayden	$0 (0)
Griffin Reinhart	$0 (0)
Niklas Lundstrom	$0 (0)
Gerald Mayhew	$0 (0)
Total Farm Players	29
Salary Commitment
Year 17 : $3,020,000
Year 18 : $1,805,000
Year 19 : $620,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,020,000
Year 18 : $1,805,000
Year 19 : $620,000
Year 20 : $0

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - $85 - 0 - 0,00%
Level 2:	6000 - $50 - 0 - 0,00%
Level 3:	2000 - $21 - 0 - 0,00%
Level 4:	4000 - $14 - 0 - 0,00%
Luxury :	1000 - $175 - 0 - 0,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $28 - 0 - 0,00%
Farm Level 2:	1000 - $11 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,700,000
Farm Players Total Salaries	$2,250,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$15,450,496
Projected Bank Account	$15,450,496

Pro Players Salaries
Yanni Gourde	$8,500,000 (5)
Ivan Provorov	$8,000,000 (4)
Sean Bergenheim	$7,500,000 (1)
Sean Couturier	$7,500,000 (1)
Dougie Hamilton	$6,750,000 (2)
Michael Matheson	$6,000,000 (3)
Jared McCann	$6,000,000 (3)
Ilya Samsonov	$5,750,000 (3)
Sean Durzi	$5,000,000 (2)
Jesperi Kotkaniemi	$900,000 (1)
Kirby Dach	$900,000 (1)
Owen Tippett	$900,000 (1)
Nick Jensen	$0 (0)
Nick Bjugstad	$0 (0)
Brayden McNabb	$0 (0)
Total Pro Players	15
Salary Commitment
Year 17 : $63,700,000
Year 18 : $46,000,000
Year 19 : $34,250,000
Year 20 : $16,500,000
Salary Average Commitment
Year 17 : $63,700,000
Year 18 : $46,000,000
Year 19 : $34,250,000
Year 20 : $16,500,000
Salary Cap with 1 Way Contract
Year 17 : $63,700,000
Year 18 : $46,000,000
Year 19 : $34,250,000
Year 20 : $16,500,000

Farm Players Salaries
Reese Johnson	$250,000 (1)
Michael Hutchinson	$250,000 (2)
Chris Bigras	$200,000 (2)
Kevin Labanc	$180,000 (1)
Radim Zohorna	$180,000 (1)
Rocco Grimaldi	$130,000 (1)
Glenn Gawdin	$130,000 (1)
Michael Sgarbossa	$130,000 (1)
Tyler Beskorowany	$120,000 (1)
Eric Florchuk	$120,000 (1)
Boris Katchouk	$120,000 (1)
Kevin Bahl	$90,000 (2)
Brandon Gignac	$80,000 (1)
Filip Kral	$75,000 (1)
Ronald Attard	$75,000 (1)
Gustav Bouramman	$70,000 (1)
Dennis Yan	$50,000 (1)
Slater Koekkoek	$0 (0)
Jakob Lilja	$0 (0)
Justin Dowling	$0 (0)
Nikolai Glukhov	$0 (0)
Antti Suomela	$0 (0)
Jyrki Jokipakka	$0 (0)
Connor Brown	$0 (0)
Fredrik Claesson	$0 (0)
Kevin Roy	$0 (0)
Dakota Mermis	$0 (0)
Raphael Bussieres	$0 (0)
Brian Ferlin	$0 (0)
Chris Tierney	$0 (0)
Total Farm Players	30
Salary Commitment
Year 17 : $2,250,000
Year 18 : $540,000
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $2,250,000
Year 18 : $540,000
Year 19 : $0
Year 20 : $0

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - $92 - 0 - 0,00%
Level 2:	6000 - $47 - 0 - 0,00%
Level 3:	3000 - $22 - 0 - 0,00%
Level 4:	5000 - $18 - 0 - 0,00%
Luxury :	1500 - $72 - 0 - 0,00%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $30 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,400,000
Farm Players Total Salaries	$2,125,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$1,952,031
Projected Bank Account	$1,952,031

Pro Players Salaries
Nathan MacKinnon	$10,500,000 (3)
Elias Pettersson	$9,150,000 (2)
Cale Makar	$8,150,000 (2)
Alexander Ovechkin	$8,150,000 (2)
Joel Eriksson Ek	$7,500,000 (3)
Devon Toews	$5,750,000 (2)
Noah Hanifin	$5,400,000 (1)
Blake Coleman	$4,000,000 (1)
Nicolas Roy	$3,000,000 (1)
Juuso Valimaki	$900,000 (1)
Thomas Harley	$900,000 (2)
Markus Hannikainen	$0 (0)
Jakob Silfverberg	$0 (0)
Cam Fowler	$0 (0)
Daniel Carr	$0 (0)
Brenden Dillon	$0 (0)
Jordan Szwarz	$0 (0)
Nic Dowd	$0 (0)
Total Pro Players	18
Salary Commitment
Year 17 : $63,400,000
Year 18 : $50,100,000
Year 19 : $18,000,000
Year 20 : $0
Salary Average Commitment
Year 17 : $60,150,000
Year 18 : $46,850,000
Year 19 : $18,000,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $63,400,000
Year 18 : $50,100,000
Year 19 : $18,000,000
Year 20 : $0

Farm Players Salaries
Jacob Peterson	$300,000 (1)
Sergey Tolchinsky	$200,000 (1)
Victor Antipin	$150,000 (2)
Linden Vey	$125,000 (1)
Seth Griffith	$110,000 (1)
Andrew Desjardins	$110,000 (1)
Teemu Pulkkinen	$110,000 (1)
Dan Sexton	$110,000 (1)
Michal Repik	$110,000 (1)
Jaroslav Janus	$105,000 (1)
Alexis Binner	$100,000 (1)
Danick Paquette	$100,000 (1)
Mark Katic	$100,000 (1)
Kaedan Korczak	$90,000 (2)
Jack Mcbain	$90,000 (1)
Joseph Veleno	$90,000 (1)
Nico Gross	$75,000 (2)
Keenan Suthers	$50,000 (1)
Malcolm Subban	$0 (0)
David Desharnais	$0 (0)
Jordan Schroeder	$0 (0)
Travis Boyd	$0 (0)
Brent Moran	$0 (0)
Kevin Gravel	$0 (0)
Total Farm Players	24
Salary Commitment
Year 17 : $2,125,000
Year 18 : $315,000
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $2,125,000
Year 18 : $315,000
Year 19 : $0
Year 20 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - $90 - 0 - 0,00%
Level 2:	6000 - $60 - 0 - 0,00%
Level 3:	3000 - $40 - 0 - 0,00%
Level 4:	4000 - $30 - 0 - 0,00%
Luxury :	1500 - $170 - 0 - 0,00%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - $40 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,040,000
Farm Players Total Salaries	$4,202,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$60,782,073
Projected Bank Account	$60,782,073

Pro Players Salaries
Sergei Bobrovsky	$8,500,000 (5)
Evander Kane	$8,500,000 (4)
Kyle Turris	$7,000,000 (1)
Ryan Strome	$7,000,000 (1)
Christian Dvorak	$6,500,000 (3)
Mattias Ekholm	$6,265,000 (2)
Alexander Semin	$6,000,000 (1)
Dmitri Orlov	$5,925,000 (1)
Xavier Ouellet	$4,000,000 (1)
Zach Whitecloud	$3,000,000 (1)
Teddy Blueger	$2,500,000 (2)
Brendan Lemieux	$2,350,000 (1)
Logan Stanley	$1,800,000 (1)
Juuso Parssinen	$1,800,000 (1)
Brayden Pachal	$900,000 (2)
Scott Wedgewood	$0 (0)
Alex Iafallo	$0 (0)
Maxim Mamin	$0 (0)
Sean Kuraly	$0 (0)
Alexander Barabanov	$0 (0)
Total Pro Players	20
Salary Commitment
Year 17 : $72,040,000
Year 18 : $33,165,000
Year 19 : $23,500,000
Year 20 : $17,000,000
Salary Average Commitment
Year 17 : $68,540,000
Year 18 : $29,665,000
Year 19 : $20,000,000
Year 20 : $13,500,000
Salary Cap with 1 Way Contract
Year 17 : $72,040,000
Year 18 : $33,165,000
Year 19 : $23,500,000
Year 20 : $17,000,000

Farm Players Salaries
Jack Campbell	$252,500 (2)
Colin Blackwell	$252,500 (2)
Brock McGinn	$250,000 (1)
Alex Kerfoot	$247,500 (2)
Austin Watson	$242,500 (2)
Simon Despres	$167,500 (1)
Alexei Marchenko	$152,500 (2)
Tom Kuhnhackl	$152,500 (2)
Brandon Duhaime	$150,000 (1)
Daniel Audette	$150,000 (3)
Jake Bean	$150,000 (1)
Maxime Lagace	$145,000 (1)
Ryan Murphy	$140,000 (2)
Patrick Sieloff	$137,500 (1)
Miikka Salomaki	$137,500 (1)
Matt Puempel	$137,500 (2)
Carter Rowney	$132,500 (1)
Peter Holland	$130,000 (2)
Marcus Sorensen	$130,000 (2)
Lucas Lessio	$115,000 (1)
Sergey Kalinin	$115,000 (2)
Jakub Jerabek	$115,000 (1)
Tyler Wotherspoon	$110,000 (1)
Mark Borowiecki	$110,000 (1)
Jack Rathbone	$90,000 (1)
Benoit-Olivier Groulx	$90,000 (2)
Kole Lind	$75,000 (1)
Grigori Denisenko	$75,000 (2)
Edwin Minney	$50,000 (1)
Taylor Fedun	$0 (0)
Luke Adam	$0 (0)
Total Farm Players	31
Salary Commitment
Year 17 : $4,202,500
Year 18 : $2,267,500
Year 19 : $150,000
Year 20 : $0
Salary Average Commitment
Year 17 : $4,202,500
Year 18 : $2,267,500
Year 19 : $150,000
Year 20 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - $92 - 0 - 0,00%
Level 2:	6000 - $57 - 0 - 0,00%
Level 3:	3000 - $26 - 0 - 0,00%
Level 4:	5000 - $21 - 0 - 0,00%
Luxury :	1500 - $133 - 0 - 0,00%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $38 - 0 - 0,00%
Farm Level 2:	1000 - $17 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,170,000
Farm Players Total Salaries	$1,115,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$19,063,506
Projected Bank Account	$19,063,506

Pro Players Salaries
Jamie Benn	$10,920,000 (5)
Jack Eichel	$9,650,000 (1)
Darnell Nurse	$7,000,000 (3)
Brayden Schenn	$6,500,000 (2)
Adam Larsson	$6,500,000 (1)
Jonathan Drouin	$6,500,000 (2)
Alexander Radulov	$6,000,000 (1)
Mackenzie Blackwood	$6,000,000 (1)
Carson Soucy	$4,000,000 (1)
Calvin Pickard	$2,500,000 (1)
Nicolas Aube-Kubel	$1,500,000 (1)
Valtteri Puustinen	$1,500,000 (1)
Isac Lundestrom	$900,000 (2)
Morgan Geekie	$900,000 (2)
Kaiden Guhle	$900,000 (2)
Shane Pinto	$900,000 (2)
Ty Rattie	$0 (0)
Victor Rask	$0 (0)
Connor Murphy	$0 (0)
Jason Zucker	$0 (0)
Total Pro Players	20
Salary Commitment
Year 17 : $72,170,000
Year 18 : $34,520,000
Year 19 : $17,920,000
Year 20 : $10,920,000
Salary Average Commitment
Year 17 : $71,520,000
Year 18 : $34,520,000
Year 19 : $17,920,000
Year 20 : $10,920,000
Salary Cap with 1 Way Contract
Year 17 : $72,170,000
Year 18 : $34,520,000
Year 19 : $17,920,000
Year 20 : $10,920,000

Farm Players Salaries
Peter Cehlarik	$130,000 (2)
Luke Philp	$120,000 (3)
John Quenneville	$100,000 (3)
Jack Kopacka	$75,000 (1)
Cole Fonstad	$75,000 (2)
Maxime Lajoie	$75,000 (1)
Linus Lindstrom	$75,000 (1)
Grant Mismash	$75,000 (1)
Josh Brook	$75,000 (1)
Eemeli Rasanen	$75,000 (1)
Samuel Kurker	$70,000 (1)
Juuso Ikonen	$70,000 (2)
Sebastian Collberg	$50,000 (1)
Jake Paterson	$50,000 (1)
Nicolas Kerdiles	$0 (0)
Matt Donovan	$0 (0)
Mikael Wikstrand	$0 (0)
Petter Granberg	$0 (0)
Olivier Archambault	$0 (0)
Keegan Iverson	$0 (0)
Marko Dano	$0 (0)
Austen Brassard	$0 (0)
Casey DeSmith	$0 (0)
Joachim Nermark	$0 (0)
Brandon Halverson	$0 (0)
Total Farm Players	25
Salary Commitment
Year 17 : $1,115,000
Year 18 : $495,000
Year 19 : $220,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,115,000
Year 18 : $495,000
Year 19 : $220,000
Year 20 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - $75 - 0 - 0,00%
Level 2:	6000 - $55 - 0 - 0,00%
Level 3:	3000 - $35 - 0 - 0,00%
Level 4:	5000 - $15 - 0 - 0,00%
Luxury :	1000 - $100 - 0 - 0,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $15 - 0 - 0,00%
Farm Level 2:	1000 - $9 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,100,000
Farm Players Total Salaries	$2,135,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$31,516,729
Projected Bank Account	$31,516,729

Pro Players Salaries
Jonathan Toews	$9,650,000 (2)
Jakub Voracek	$8,500,000 (1)
Anthony Cirelli	$8,250,000 (2)
Frederik Andersen	$7,500,000 (1)
John Klingberg	$7,000,000 (3)
Nick Suzuki	$6,500,000 (1)
Tyler Toffoli	$6,000,000 (1)
Dawson Mercer	$5,000,000 (2)
Nicolas Hague	$4,500,000 (2)
Caleb Jones	$4,000,000 (2)
Trevor Moore	$2,500,000 (1)
Johnathan Kovacevic	$1,800,000 (1)
Kyle Capobianco	$1,800,000 (1)
Adam Erne	$1,300,000 (1)
Joel Hofer	$900,000 (2)
Wyatt Johnston	$900,000 (2)
Andrew Peeke	$0 (0)
Casey Cizikas	$0 (0)
Philipp Kurashev	$0 (0)
Total Pro Players	19
Salary Commitment
Year 17 : $76,100,000
Year 18 : $40,200,000
Year 19 : $7,000,000
Year 20 : $0
Salary Average Commitment
Year 17 : $73,000,000
Year 18 : $38,800,000
Year 19 : $6,000,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $76,100,000
Year 18 : $40,200,000
Year 19 : $7,000,000
Year 20 : $0

Farm Players Salaries
Xavier Simoneau	$180,000 (1)
Maxim Letunov	$180,000 (1)
Mark Friedman	$180,000 (1)
Francesco Lapenna	$170,000 (2)
Alexander Dergachyov	$150,000 (1)
Juho Lammikko	$120,000 (1)
Dylan Blujus	$120,000 (1)
Oscar Lindberg	$120,000 (1)
Lucas Carlsson	$110,000 (1)
Alexander Alexeyev	$90,000 (2)
Oliver Okuliar	$90,000 (1)
Jordan Harris	$90,000 (1)
Morgan Barron	$90,000 (1)
Dmitry Zavgorodniy	$80,000 (2)
Albin Grewe	$75,000 (1)
Reilly Walsh	$75,000 (1)
Roby Jarventie	$75,000 (2)
Aapeli Rasanen	$70,000 (1)
Brad Morrison	$70,000 (1)
Marcus Hogberg	$0 (0)
Dylan Sadowy	$0 (0)
Ethan Werek	$0 (0)
Simon Fernholm	$0 (0)
Brandon Whitney	$0 (0)
Mark McNeill	$0 (0)
Tim Heed	$0 (0)
Jesper Pettersson	$0 (0)
Taylor Beck	$0 (0)
Brendan Gaunce	$0 (0)
David Musil	$0 (0)
Robin Kovacs	$0 (0)
Total Farm Players	31
Salary Commitment
Year 17 : $2,135,000
Year 18 : $415,000
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $2,135,000
Year 18 : $415,000
Year 19 : $0
Year 20 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - $100 - 0 - 0,00%
Level 2:	5000 - $60 - 0 - 0,00%
Level 3:	2000 - $35 - 0 - 0,00%
Level 4:	4000 - $20 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,750,000
Farm Players Total Salaries	$2,580,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$44,989,131
Projected Bank Account	$44,989,131

Pro Players Salaries
Robert Thomas	$8,250,000 (3)
Andrei Svechnikov	$7,500,000 (1)
TJ Brodie	$6,500,000 (2)
Ryan Graves	$6,500,000 (4)
Tyler Ennis	$6,500,000 (1)
Conor Sheary	$5,500,000 (1)
Brian Dumoulin	$4,500,000 (2)
Jason Dickinson	$3,500,000 (2)
Nicolas Meloche	$3,000,000 (2)
Isaac Ratcliffe	$2,500,000 (3)
Tyler Pitlick	$1,700,000 (1)
Matias Maccelli	$900,000 (2)
Tim Stutzle	$900,000 (1)
Derek Forbort	$0 (0)
Kevin Lankinen	$0 (0)
Brandon Montour	$0 (0)
Mark Jankowski	$0 (0)
Leon Draisaitl	$0 (0)
Total Pro Players	18
Salary Commitment
Year 17 : $57,750,000
Year 18 : $35,650,000
Year 19 : $17,250,000
Year 20 : $6,500,000
Salary Average Commitment
Year 17 : $54,900,000
Year 18 : $35,150,000
Year 19 : $17,250,000
Year 20 : $6,500,000
Salary Cap with 1 Way Contract
Year 17 : $57,750,000
Year 18 : $35,650,000
Year 19 : $17,250,000
Year 20 : $6,500,000

Farm Players Salaries
Dennis Gilbert	$250,000 (1)
Scott Harrington	$175,000 (1)
Jeremy Smith	$135,000 (1)
Alexander Petrovic	$130,000 (1)
Ryan Dzingel	$130,000 (1)
Walteri Merela	$120,000 (3)
Matt Filipe	$120,000 (1)
Connor Dewar	$120,000 (1)
Nikita Gusev	$120,000 (2)
Stuart Percy	$120,000 (2)
David Warsofsky	$100,000 (1)
Nicolas Deschamps	$100,000 (1)
Ben Maxwell	$100,000 (1)
Niklas Tikkinen	$100,000 (1)
Dalton Smith	$100,000 (1)
Emile Poirier	$90,000 (1)
Kasper Bjorkqvist	$90,000 (2)
Ryan Poehling	$90,000 (1)
Sergey Zborovskiy	$90,000 (1)
Artem Artemov	$80,000 (1)
Dylan Ferguson	$75,000 (2)
Ivan Lodnia	$75,000 (2)
Miles Gendron	$70,000 (1)
Mirco Mueller	$0 (0)
Curtis Valk	$0 (0)
Matej Stransky	$0 (0)
Total Farm Players	26
Salary Commitment
Year 17 : $2,580,000
Year 18 : $600,000
Year 19 : $120,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,570,000
Year 18 : $600,000
Year 19 : $120,000
Year 20 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - $85 - 0 - 0,00%
Level 2:	5000 - $60 - 0 - 0,00%
Level 3:	2000 - $40 - 0 - 0,00%
Level 4:	4000 - $25 - 0 - 0,00%
Luxury :	1000 - $180 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $30 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,350,000
Farm Players Total Salaries	$2,765,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	($6,597,446)
Projected Bank Account	($6,597,446)

Pro Players Salaries
Jordan Staal	$8,000,000 (2)
Max Domi	$6,500,000 (3)
Anthony Beauvillier	$6,500,000 (2)
David Savard	$6,000,000 (2)
Jamieson Oleksiak	$5,500,000 (2)
Sam Bennett	$5,000,000 (4)
Alex Galchenyuk	$5,000,000 (1)
Danton Heinen	$5,000,000 (1)
Seth Jones	$5,000,000 (4)
Nick Schmaltz	$4,500,000 (3)
Philippe Myers	$4,000,000 (1)
Anton Lundell	$4,000,000 (2)
Erik Brannstrom	$1,800,000 (1)
Cody Glass	$900,000 (1)
Braden Schneider	$900,000 (1)
Jakub Skarek	$750,000 (2)
Dominik Kubalik	$0 (0)
Oliver Bjorkstrand	$0 (0)
Kyle Palmieri	$0 (0)
Total Pro Players	19
Salary Commitment
Year 17 : $69,350,000
Year 18 : $51,750,000
Year 19 : $21,000,000
Year 20 : $10,000,000
Salary Average Commitment
Year 17 : $67,000,000
Year 18 : $49,400,000
Year 19 : $21,000,000
Year 20 : $10,000,000
Salary Cap with 1 Way Contract
Year 17 : $69,350,000
Year 18 : $51,750,000
Year 19 : $21,000,000
Year 20 : $10,000,000

Farm Players Salaries
Chris Driedger	$300,000 (3)
Ryan Reaves	$250,000 (1)
Denis Gurianov	$180,000 (1)
Parker Kelly	$180,000 (1)
Nathan Beaulieu	$170,000 (1)
Connor Carrick	$170,000 (1)
Walker Duehr	$150,000 (3)
Charles Hudon	$150,000 (1)
Josh Leivo	$120,000 (2)
Michael Downing	$120,000 (2)
Mark Arcobello	$100,000 (1)
Timo Pielmeier	$90,000 (1)
Corban Knight	$90,000 (1)
Vladislav Kamenev	$90,000 (1)
Linus Arnesson	$80,000 (2)
Ian Scott	$75,000 (1)
Ronald Brickey	$75,000 (1)
Artyom Minulin	$75,000 (1)
Greg Meireles	$75,000 (1)
Ivan Muranov	$75,000 (2)
Joni Ikonen	$75,000 (1)
Filip Hallander	$75,000 (2)
Albert Yarullin	$0 (0)
Hunter Shinkaruk	$0 (0)
Ty Lewis	$0 (0)
Kirill Kabanov	$0 (0)
Total Farm Players	26
Salary Commitment
Year 17 : $2,765,000
Year 18 : $920,000
Year 19 : $450,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,765,000
Year 18 : $920,000
Year 19 : $450,000
Year 20 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - $80 - 0 - 0,00%
Level 2:	5000 - $55 - 0 - 0,00%
Level 3:	2000 - $45 - 0 - 0,00%
Level 4:	4000 - $30 - 0 - 0,00%
Luxury :	1000 - $150 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,450,000
Farm Players Total Salaries	$2,115,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$16,389,536
Projected Bank Account	$16,389,536

Pro Players Salaries
Matt Murray	$8,000,000 (5)
Ryan Johansen	$8,000,000 (2)
Andre Burakowsky	$7,000,000 (1)
Chris Kreider	$6,500,000 (2)
Joe Pavelski	$6,500,000 (2)
Mikhail Sergachev	$6,500,000 (3)
Jacob Trouba	$6,000,000 (1)
David Perron	$6,000,000 (1)
Travis Dermott	$4,500,000 (2)
Ryan Lindgren	$4,000,000 (2)
Alexandre Carrier	$4,000,000 (2)
Andreas Johnsson	$3,000,000 (1)
Lukas Dostal	$900,000 (1)
Klim Kostin	$900,000 (1)
Alexander Romanov	$900,000 (1)
Cameron Morrison	$750,000 (1)
Nick Paul	$0 (0)
Anton Slepyshev	$0 (0)
Cedric Paquette	$0 (0)
Joakim Nordstrom	$0 (0)
Drake Caggiula	$0 (0)
Total Pro Players	21
Salary Commitment
Year 17 : $73,450,000
Year 18 : $48,000,000
Year 19 : $14,500,000
Year 20 : $8,000,000
Salary Average Commitment
Year 17 : $70,950,000
Year 18 : $45,500,000
Year 19 : $14,500,000
Year 20 : $8,000,000
Salary Cap with 1 Way Contract
Year 17 : $73,450,000
Year 18 : $48,000,000
Year 19 : $14,500,000
Year 20 : $8,000,000

Farm Players Salaries
Paul Cotter	$250,000 (1)
Nicholas Merkley	$150,000 (1)
Grant Hutton	$150,000 (1)
Mitchell Stephens	$130,000 (2)
Steven Kampfer	$120,000 (1)
Mikhail Vorobyev	$120,000 (3)
Sami Niku	$120,000 (2)
Connor Hurley	$100,000 (1)
Andrej Nestrasil	$100,000 (2)
Jordan Weal	$90,000 (2)
Max Mccormick	$90,000 (1)
Alexandre Picard	$90,000 (1)
Pierre-Olivier Joseph	$90,000 (2)
Brandon Hickey	$80,000 (3)
Vladimir Kuznetsov	$80,000 (3)
Dryden Hunt	$80,000 (2)
Ty Smith	$75,000 (1)
Samuel Poulin	$75,000 (1)
Bryce Misley	$75,000 (2)
Keaton Thompson	$50,000 (2)
Andrej Sustr	$0 (0)
Matt Murphy	$0 (0)
Scott Kosmachuk	$0 (0)
Niklas Hansson	$0 (0)
Alex Biega	$0 (0)
Ryan Fitzgerald	$0 (0)
Taylor Cammarata	$0 (0)
Patrik Bartosak	$0 (0)
Total Farm Players	28
Salary Commitment
Year 17 : $2,115,000
Year 18 : $1,015,000
Year 19 : $280,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,115,000
Year 18 : $1,015,000
Year 19 : $280,000
Year 20 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - $90 - 0 - 0,00%
Level 2:	5000 - $65 - 0 - 0,00%
Level 3:	2000 - $30 - 0 - 0,00%
Level 4:	4000 - $20 - 0 - 0,00%
Luxury :	1000 - $175 - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,650,000
Farm Players Total Salaries	$2,570,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$21,819,925
Projected Bank Account	$21,819,925

Pro Players Salaries
Nikita Kucherov	$10,000,000 (4)
Nicklas Backstrom	$9,500,000 (3)
Erik Karlsson	$9,500,000 (2)
Mika Zibanejad	$7,000,000 (1)
Ryan Pulock	$6,750,000 (4)
Joshua Morrissey	$6,750,000 (3)
Linus Ullmark	$5,850,000 (1)
Erik Gustafsson	$4,500,000 (3)
Seth Jarvis	$900,000 (2)
Cameron York	$900,000 (2)
Andreas Athanasiou	$0 (0)
Colton Sissons	$0 (0)
Kasperi Kapanen	$0 (0)
Jesse Puljujarvi	$0 (0)
Tyler Motte	$0 (0)
Jake Allen	$0 (0)
Lucas Raymond	$0 (0)
Kevin Fiala	$0 (0)
Kevin Hayes	$0 (0)
Ben Chiarot	$0 (0)
Total Pro Players	20
Salary Commitment
Year 17 : $61,650,000
Year 18 : $48,800,000
Year 19 : $37,500,000
Year 20 : $16,750,000
Salary Average Commitment
Year 17 : $57,450,000
Year 18 : $44,600,000
Year 19 : $34,300,000
Year 20 : $15,400,000
Salary Cap with 1 Way Contract
Year 17 : $61,650,000
Year 18 : $48,800,000
Year 19 : $37,500,000
Year 20 : $16,750,000

Farm Players Salaries
Jordan Oesterle	$200,000 (2)
Kevin Rooney	$200,000 (2)
Arttu Ruotsalainen	$150,000 (1)
Noah Juulsen	$150,000 (2)
Vinnie Hinostroza	$150,000 (2)
Linus Soderstrom	$150,000 (2)
Phillip Digiuseppe	$130,000 (1)
Justin Bailey	$120,000 (2)
Eric Cornel	$120,000 (1)
Nikolai Prokhorkin	$120,000 (1)
Wiley Sherman	$120,000 (2)
Zane McIntyre	$100,000 (1)
Nils Hoglander	$90,000 (2)
Ty Emberson	$90,000 (2)
Adam Ruzicka	$90,000 (1)
Conor Timmins	$90,000 (1)
Daniel Muzito-Bagenda	$90,000 (1)
Marc-Olivier Roy	$80,000 (1)
Conner Bleackley	$80,000 (1)
Zach Gallant	$80,000 (2)
Alex Coulombe	$70,000 (1)
Shane Eiserman	$50,000 (1)
Evan Allen	$50,000 (1)
Vitaly Abramov	$0 (0)
Zack Mitchell	$0 (0)
Ludwig Bystrom	$0 (0)
Markus Niemelainen	$0 (0)
Eric Gelinas	$0 (0)
Brad Malone	$0 (0)
Edward Pasquale	$0 (0)
Zack Kassian	$0 (0)
Chase Pearson	$0 (0)
Total Farm Players	32
Salary Commitment
Year 17 : $2,570,000
Year 18 : $1,350,000
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $2,570,000
Year 18 : $1,350,000
Year 19 : $0
Year 20 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - $96 - 0 - 0,00%
Level 2:	6000 - $66 - 0 - 0,00%
Level 3:	3000 - $39 - 0 - 0,00%
Level 4:	4000 - $27 - 0 - 0,00%
Luxury :	1000 - $186 - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $36 - 0 - 0,00%
Farm Level 2:	1000 - $17 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,800,000
Farm Players Total Salaries	$2,845,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$29,765,004
Projected Bank Account	$29,765,004

Pro Players Salaries
Tyler Seguin	$9,500,000 (1)
Mikael Granlund	$8,000,000 (3)
Jean Gabriel Pageau	$6,500,000 (2)
Zach Werenski	$6,000,000 (2)
Vitek Vanecek	$5,000,000 (2)
Troy Terry	$5,000,000 (1)
Jake DeBrusk	$4,500,000 (1)
Tanner Jeannot	$4,500,000 (3)
Kaapo Kahkonen	$4,000,000 (2)
Ryan Hartman	$4,000,000 (1)
Christian Jaros	$4,000,000 (3)
Nathan Smith	$2,500,000 (1)
Arber Xhekaj	$1,500,000 (3)
Kirill Marchenko	$900,000 (1)
Otto Makinen	$900,000 (2)
Josh Manson	$0 (0)
Joel Armia	$0 (0)
Frank Vatrano	$0 (0)
Esa Lindell	$0 (0)
Total Pro Players	19
Salary Commitment
Year 17 : $66,800,000
Year 18 : $40,400,000
Year 19 : $18,000,000
Year 20 : $0
Salary Average Commitment
Year 17 : $65,300,000
Year 18 : $39,400,000
Year 19 : $18,000,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $66,800,000
Year 18 : $40,400,000
Year 19 : $18,000,000
Year 20 : $0

Farm Players Salaries
Adam Gaudette	$250,000 (1)
Carl Grundstrom	$200,000 (1)
Michael Bunting	$200,000 (2)
Calvin Petersen	$200,000 (2)
Rasmus Asplund	$200,000 (1)
Ryan Macinnis	$180,000 (1)
Joe Morrow	$165,000 (1)
Maksim Sushko	$150,000 (1)
Samuel Morin	$130,000 (1)
Oliver Kylington	$130,000 (1)
Austin Strand	$130,000 (1)
Jake Walman	$120,000 (3)
Yannick Veilleux	$100,000 (1)
Julian Melchiori	$100,000 (1)
Alex Belzile	$90,000 (1)
Chris Brown	$85,000 (1)
Eetu Tuulola	$80,000 (3)
Adam Ginning	$75,000 (2)
Joseph Cecconi	$70,000 (1)
Fredrik Forsberg	$70,000 (2)
Charlie Lindgren	$70,000 (1)
Joni Tuulola	$50,000 (3)
Liam O'Brien	$0 (0)
Laurent Brossoit	$0 (0)
Andrew Welinski	$0 (0)
Tye McGinn	$0 (0)
Alan Quine	$0 (0)
Markus Nutivaara	$0 (0)
Matt Benning	$0 (0)
Tanner Fritz	$0 (0)
Criss de peewee	$0 (0)
Kristopher Foucault	$0 (0)
Total Farm Players	32
Salary Commitment
Year 17 : $2,845,000
Year 18 : $795,000
Year 19 : $250,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,845,000
Year 18 : $795,000
Year 19 : $250,000
Year 20 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - $88 - 0 - 0,00%
Level 2:	5000 - $55 - 0 - 0,00%
Level 3:	2000 - $33 - 0 - 0,00%
Level 4:	4000 - $18 - 0 - 0,00%
Luxury :	1000 - $185 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$50,050,000
Farm Players Total Salaries	$1,440,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$25,289,658
Projected Bank Account	$25,289,658

Pro Players Salaries
Paul Stastny	$8,500,000 (2)
Brad Marchand	$8,250,000 (1)
Quinn Hughes	$7,500,000 (4)
David Krejci	$7,000,000 (2)
Pavel Buchnevich	$6,500,000 (2)
Nail Yakupov	$6,000,000 (3)
Max Comtois	$3,000,000 (1)
Marc McLaughlin	$1,500,000 (1)
Gabriel Vilardi	$900,000 (1)
Filip Gustavsson	$900,000 (1)
Louis Domingue	$0 (0)
Alexey Toropchenko	$0 (0)
Josh Brown	$0 (0)
Filip Hronek	$0 (0)
Nazem Kadri	$0 (0)
K'andre Miller	$0 (0)
Trevor Zegras	$0 (0)
Mike Reilly	$0 (0)
Jaden Schwartz	$0 (0)
Anthony DeAngelo	$0 (0)
Jesper Boqvist	$0 (0)
Total Pro Players	21
Salary Commitment
Year 17 : $50,050,000
Year 18 : $35,500,000
Year 19 : $13,500,000
Year 20 : $7,500,000
Salary Average Commitment
Year 17 : $50,300,000
Year 18 : $36,000,000
Year 19 : $13,500,000
Year 20 : $7,500,000
Salary Cap with 1 Way Contract
Year 17 : $50,050,000
Year 18 : $35,500,000
Year 19 : $13,500,000
Year 20 : $7,500,000

Farm Players Salaries
Jakub Zboril	$200,000 (1)
Vyacheslav Leshchenko	$170,000 (1)
Kiefer Sherwood	$120,000 (1)
Zachary Senyshyn	$120,000 (2)
Filip Chlapik	$100,000 (2)
Marek Langhamer	$90,000 (1)
Justin Kea	$90,000 (1)
Brycen Martin	$80,000 (1)
Filip Westerlund	$75,000 (1)
Ivan Chekhovich	$75,000 (1)
Kirill Slepets	$75,000 (1)
Maxwell Gildon	$75,000 (1)
Ben Thomas	$70,000 (2)
Jakub Izacky	$50,000 (1)
Ryan Rehill	$50,000 (1)
Mitchell Chaffee	$0 (0)
Calle Jarnkrok	$0 (0)
Sebastian Aho (DEF)	$0 (0)
Marek Tvrdon	$0 (0)
Rob O'Gara	$0 (0)
Criss de jambon	$0 (0)
Joel Mustonen	$0 (0)
Brendan Perlini	$0 (0)
Kale Clague	$0 (0)
Jordan Schmaltz	$0 (0)
Pascal Laberge	$0 (0)
Total Farm Players	26
Salary Commitment
Year 17 : $1,440,000
Year 18 : $290,000
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $1,440,000
Year 18 : $290,000
Year 19 : $0
Year 20 : $0

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - $90 - 0 - 0,00%
Level 2:	6000 - $60 - 0 - 0,00%
Level 3:	3000 - $32 - 0 - 0,00%
Level 4:	4000 - $25 - 0 - 0,00%
Luxury :	1000 - $188 - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $45 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,700,000
Farm Players Total Salaries	$3,655,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$43,875,619
Projected Bank Account	$43,875,619

Pro Players Salaries
David Pastrnak	$10,000,000 (3)
John Tavares	$9,500,000 (2)
Corey Perry	$9,500,000 (1)
Patrik Laine	$7,900,000 (2)
Patrice Bergeron	$7,000,000 (1)
Hampus Lindholm	$6,750,000 (3)
John Marino	$5,000,000 (1)
Jeremy Swayman	$5,000,000 (3)
Jeremy Lauzon	$3,500,000 (1)
Linus Nyman	$1,200,000 (2)
Jakub Lauko	$900,000 (2)
Matthew Poitras	$900,000 (2)
John Beecher	$900,000 (2)
Urho Vaakanainen	$900,000 (1)
Akil Thomas	$750,000 (2)
Karel Vejmelka	$0 (0)
Damon Severson	$0 (0)
Colin Miller	$0 (0)
Total Pro Players	18
Salary Commitment
Year 17 : $69,700,000
Year 18 : $43,800,000
Year 19 : $21,750,000
Year 20 : $0
Salary Average Commitment
Year 17 : $69,200,000
Year 18 : $43,300,000
Year 19 : $21,750,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $69,700,000
Year 18 : $43,800,000
Year 19 : $21,750,000
Year 20 : $0

Farm Players Salaries
Cam Dineen	$200,000 (3)
Mark Kastelic	$200,000 (1)
Matt Tennyson	$185,000 (1)
Jake Virtanen	$180,000 (1)
Julien Pelletier	$180,000 (1)
Juuso Riikola	$180,000 (1)
Jesse Blacker	$175,000 (1)
Connor Clifton	$170,000 (1)
Michael Benning	$170,000 (2)
Magnus Hellberg	$160,000 (2)
Axel Jonsson Fjällby	$150,000 (1)
Beck Malenstyn	$150,000 (1)
Nicolas Shore	$145,000 (1)
Yury Alexandrov	$145,000 (1)
Jakob Forsbacka Karlsson	$130,000 (1)
Oskar Steen	$120,000 (2)
Pavel Shen	$100,000 (3)
James Hamblin	$100,000 (3)
Mason McDonald	$100,000 (2)
Jake Leschyshyn	$90,000 (1)
Adam Brooks	$90,000 (1)
Casey Fitzgerald	$90,000 (2)
Liam Foudy	$75,000 (2)
Alex D'orio	$75,000 (1)
Samuel Fagemo	$75,000 (2)
Kasper Puutio	$75,000 (2)
Pavel Gogolev	$75,000 (2)
Josh Wesley	$70,000 (2)
William Carrier	$0 (0)
Timotej Sille	$0 (0)
Dennis Cholowski	$0 (0)
Jon Gillies	$0 (0)
Joona Luoto	$0 (0)
Alex Schoenborn	$0 (0)
Steven Santini	$0 (0)
Total Farm Players	35
Salary Commitment
Year 17 : $3,655,000
Year 18 : $1,410,000
Year 19 : $400,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,670,000
Year 18 : $1,410,000
Year 19 : $400,000
Year 20 : $0

Hockey club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - $79 - 0 - 0,00%
Level 2:	5000 - $58 - 0 - 0,00%
Level 3:	2000 - $33 - 0 - 0,00%
Level 4:	4000 - $22 - 0 - 0,00%
Luxury :	1000 - $166 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $28 - 0 - 0,00%
Farm Level 2:	1000 - $13 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,700,000
Farm Players Total Salaries	$3,590,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$9,806,795
Projected Bank Account	$9,806,795

Pro Players Salaries
Elias Lindholm	$8,000,000 (4)
Teuvo Teravainen	$6,500,000 (4)
Neal Pionk	$6,500,000 (3)
Oliver Ekman Larsson	$6,500,000 (1)
Alexander Wennberg	$6,000,000 (3)
Haydn Fleury	$6,000,000 (5)
Zachary Hyman	$5,500,000 (2)
Artem Zub	$5,000,000 (4)
Pavel Zacha	$4,500,000 (1)
Josh Anderson	$3,500,000 (1)
Chase de Leo	$2,000,000 (2)
Gustav Olofsson	$2,000,000 (1)
Colin White	$1,700,000 (1)
Ben Hutton	$0 (0)
Matthew Nieto	$0 (0)
Oscar Dansk	$0 (0)
Bryan Rust	$0 (0)
Jacob De La Rose	$0 (0)
Jujhar Khaira	$0 (0)
Robin Lehner	$0 (0)
Total Pro Players	20
Salary Commitment
Year 17 : $63,700,000
Year 18 : $45,500,000
Year 19 : $38,000,000
Year 20 : $25,500,000
Salary Average Commitment
Year 17 : $63,450,000
Year 18 : $45,500,000
Year 19 : $38,000,000
Year 20 : $25,500,000
Salary Cap with 1 Way Contract
Year 17 : $63,700,000
Year 18 : $45,500,000
Year 19 : $38,000,000
Year 20 : $25,500,000

Farm Players Salaries
Spencer Stastney	$250,000 (1)
Samuel Blais	$200,000 (3)
Michael Carcone	$200,000 (3)
Julius Honka	$200,000 (3)
Christoffer Ehn	$200,000 (3)
Jacob Middleton	$200,000 (2)
Jack Dougherty	$200,000 (3)
Daniil Miromanov	$170,000 (2)
Riley Tufte	$130,000 (2)
Zac Dalpe	$130,000 (1)
Tomas Jurco	$120,000 (2)
Austin Czarnik	$120,000 (2)
Logan O'Connor	$110,000 (1)
Marcel Noebels	$110,000 (1)
Deven Sideroff	$100,000 (1)
Gaetan Haas	$90,000 (1)
Myles Bell	$90,000 (1)
Christian Folin	$90,000 (1)
Nico Sturm	$90,000 (1)
Jansen Harkins	$90,000 (1)
Michael Kesselring	$90,000 (2)
Tobias Geisser	$80,000 (1)
Parker Wotherspoon	$80,000 (2)
German Rubtsov	$75,000 (1)
Frederic Allard	$75,000 (1)
Ilya Konovalov	$75,000 (2)
Albin Eriksson	$75,000 (2)
Patrick Giles	$75,000 (2)
Gabriel Fortier	$75,000 (2)
Ben Harpur	$0 (0)
Gabriel Gagne	$0 (0)
Total Farm Players	31
Salary Commitment
Year 17 : $3,590,000
Year 18 : $2,210,000
Year 19 : $1,000,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,580,000
Year 18 : $2,210,000
Year 19 : $1,000,000
Year 20 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - $85 - 0 - 0,00%
Level 2:	6000 - $45 - 0 - 0,00%
Level 3:	3000 - $30 - 0 - 0,00%
Level 4:	4000 - $20 - 0 - 0,00%
Luxury :	1000 - $180 - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,150,000
Farm Players Total Salaries	$1,640,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$6,331,486
Projected Bank Account	$6,331,486

Pro Players Salaries
Mark Scheifele	$10,000,000 (5)
Patrick Kane	$10,000,000 (4)
John Gibson	$9,000,000 (2)
Derek Stepan	$8,750,000 (2)
Roman Josi	$8,000,000 (1)
Nick Leddy	$5,000,000 (1)
Morgan Klimchuk	$1,700,000 (1)
William Eklund	$900,000 (2)
Barrett Hayton	$900,000 (1)
Matthew Boldy	$900,000 (1)
Nick Perbix	$0 (0)
Travis Hamonic (1 Way Contract)	$0 (0)
Darcy Kuemper	$0 (0)
Lawson Crouse	$0 (0)
Charlie McAvoy	$0 (0)
Roope Hintz	$0 (0)
Scott Laughton	$0 (0)
Riley Stillman	$0 (0)
Ryan Carpenter	$0 (0)
Boone Jenner	$0 (0)
Total Pro Players	20
Salary Commitment
Year 17 : $55,150,000
Year 18 : $38,650,000
Year 19 : $20,000,000
Year 20 : $20,000,000
Salary Average Commitment
Year 17 : $53,900,000
Year 18 : $37,400,000
Year 19 : $20,000,000
Year 20 : $20,000,000
Salary Cap with 1 Way Contract
Year 17 : $55,150,000
Year 18 : $38,650,000
Year 19 : $20,000,000
Year 20 : $20,000,000

Farm Players Salaries
Madison Bowey	$200,000 (1)
Troy Stetcher	$170,000 (1)
Kurtis MacDermid	$150,000 (1)
Johan Larsson	$150,000 (2)
Chris Wagner	$130,000 (1)
Tobias Rieder	$130,000 (1)
Nicolas Deslauriers	$130,000 (1)
Ville Husso	$120,000 (2)
Michael Pastujov	$100,000 (2)
Quentin Shore	$90,000 (1)
Calle Andersson	$90,000 (1)
Connor Zary	$90,000 (2)
William Knierim	$90,000 (1)
Michael Chaput	$0 (0)
Andrew Agozzino	$0 (0)
Martin Marincin	$0 (0)
Mattias Janmark	$0 (0)
Brent Pedersen	$0 (0)
Dominik Masin	$0 (0)
Mike Morrison	$0 (0)
Vyacheslav Osnovin	$0 (0)
Patrice Cormier	$0 (0)
Curtis Mckenzie	$0 (0)
Steven Fogarty	$0 (0)
Alexander Nylander	$0 (0)
Mirko Hoefflin	$0 (0)
Brendan Warren	$0 (0)
Ryan Pilon	$0 (0)
Mattias Backman	$0 (0)
Total Farm Players	29
Salary Commitment
Year 17 : $1,640,000
Year 18 : $460,000
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $1,640,000
Year 18 : $460,000
Year 19 : $0
Year 20 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - $90 - 0 - 0,00%
Level 2:	6000 - $60 - 0 - 0,00%
Level 3:	3000 - $30 - 0 - 0,00%
Level 4:	5000 - $20 - 0 - 0,00%
Luxury :	1500 - $150 - 0 - 0,00%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$41,000,000
Farm Players Total Salaries	$1,490,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$83,920,630
Projected Bank Account	$83,920,630

Pro Players Salaries
Matt Duchene	$8,000,000 (1)
Morgan Rielly	$8,000,000 (1)
Tomas Hertl	$7,500,000 (2)
Alex Pietrangelo	$7,000,000 (2)
Adrian Kempe	$6,000,000 (1)
Daniel Vladar	$900,000 (1)
Casey Mittelstadt	$900,000 (1)
Dylan Cozens	$900,000 (1)
Rasmus Dahlin	$900,000 (1)
Ryan Mcleod	$900,000 (1)
Calvin de Haan	$0 (0)
Petr Mrazek	$0 (0)
Joel Edmundson	$0 (0)
Luke Glendening	$0 (0)
Rem Pitlick	$0 (0)
Barclay Goodrow	$0 (0)
Sam Reinhart	$0 (0)
Mathew Barzal	$0 (0)
Henri Jokiharju	$0 (0)
Total Pro Players	19
Salary Commitment
Year 17 : $41,000,000
Year 18 : $14,500,000
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $39,750,000
Year 18 : $13,750,000
Year 19 : $0
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $41,000,000
Year 18 : $14,500,000
Year 19 : $0
Year 20 : $0

Farm Players Salaries
Niko Mikkola	$200,000 (1)
Mikhail Maltsev	$170,000 (1)
Kevin Connauton	$120,000 (1)
Christopher Wilkie	$110,000 (1)
Gavin Bayreuther	$90,000 (1)
Brandon Manning	$90,000 (1)
David Rittich	$90,000 (1)
Adam Musil	$90,000 (1)
Andrei Kuzmenko	$80,000 (1)
Anton Lander	$80,000 (1)
Joel Teasdale	$75,000 (1)
Chase Wouters	$75,000 (2)
Shane Bowers	$75,000 (1)
Brady Lyle	$75,000 (1)
Kelly Summers	$70,000 (1)
Joel Hanley	$0 (0)
Josh Ho-Sang	$0 (0)
Griffin Luce	$0 (0)
Linus Weissbach	$0 (0)
Radovan Bondra	$0 (0)
Ben Meyers	$0 (0)
Callum Booth	$0 (0)
Brett Connolly	$0 (0)
Kerby Rychel	$0 (0)
Connor Bunnaman	$0 (0)
Nikita Nesterov	$0 (0)
Joel Kiviranta	$0 (0)
Total Farm Players	27
Salary Commitment
Year 17 : $1,490,000
Year 18 : $75,000
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $1,490,000
Year 18 : $75,000
Year 19 : $0
Year 20 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	6000 - $65 - 0 - 0,00%
Level 3:	3000 - $25 - 0 - 0,00%
Level 4:	5000 - $20 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $20 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,100,000
Farm Players Total Salaries	$3,035,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$221,406,828
Projected Bank Account	$221,406,828

Pro Players Salaries
William Nylander	$8,750,000 (3)
Evgeni Malkin	$8,500,000 (3)
Andrei Vasilevski	$7,900,000 (1)
Jonathan Marchessault	$6,500,000 (2)
Vince Dunn	$6,250,000 (4)
Brandon Carlo	$5,650,000 (1)
Moritz Seider	$5,500,000 (3)
Alexandre Texier	$4,000,000 (2)
Mario Ferraro	$3,500,000 (1)
Pontus Aberg	$3,000,000 (1)
Daniel Sprong	$2,000,000 (1)
Justin Barron	$900,000 (2)
Connor Ingram	$900,000 (1)
Lias Andersson	$750,000 (1)
Adam Lowry	$0 (0)
Jordan Greenway	$0 (0)
Dylan Gambrell	$0 (0)
Marcus Johansson	$0 (0)
Timothy Liljegren	$0 (0)
Brandon Tanev	$0 (0)
Jarred Tinordi	$0 (0)
Jordan Martinook	$0 (0)
Total Pro Players	22
Salary Commitment
Year 17 : $64,100,000
Year 18 : $40,400,000
Year 19 : $29,000,000
Year 20 : $6,250,000
Salary Average Commitment
Year 17 : $64,100,000
Year 18 : $40,400,000
Year 19 : $29,000,000
Year 20 : $6,250,000
Salary Cap with 1 Way Contract
Year 17 : $64,100,000
Year 18 : $40,400,000
Year 19 : $29,000,000
Year 20 : $6,250,000

Farm Players Salaries
Andrei Mironov	$250,000 (2)
Nick Cousins	$200,000 (1)
Ross Colton	$200,000 (1)
Nathan Walker	$170,000 (1)
Justin Danforth	$170,000 (1)
Spencer Martin	$150,000 (2)
Ryan Lomberg	$150,000 (1)
Pavel Kraskovsky	$150,000 (1)
Sami Vatanen	$150,000 (2)
Anthony Richard	$130,000 (1)
Nils Aman	$130,000 (2)
Brandon Gormley	$120,000 (2)
Brendan Guhle	$110,000 (2)
Nick Sorensen	$100,000 (2)
Stefan Matteau	$100,000 (1)
Felix Sandstrom	$90,000 (3)
Rasmus Kupari	$90,000 (2)
Nils Lundkvist	$90,000 (1)
Mason Shaw	$90,000 (1)
Julius Nattinen	$90,000 (1)
Chad Krys	$80,000 (2)
Jeremy Bracco	$80,000 (1)
Dylan Wells	$75,000 (1)
Vladimir Tkachyov	$70,000 (1)
Phil Varone	$0 (0)
Valentin Zykov	$0 (0)
James Greenway	$0 (0)
Anton Lindholm	$0 (0)
Joakim Nygard	$0 (0)
Total Farm Players	29
Salary Commitment
Year 17 : $3,035,000
Year 18 : $1,270,000
Year 19 : $90,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,035,000
Year 18 : $1,270,000
Year 19 : $90,000
Year 20 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - $90 - 0 - 0,00%
Level 2:	6000 - $55 - 0 - 0,00%
Level 3:	3000 - $26 - 0 - 0,00%
Level 4:	5000 - $19 - 0 - 0,00%
Luxury :	1000 - $185 - 0 - 0,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $34 - 0 - 0,00%
Farm Level 2:	1000 - $14 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$46,400,000
Farm Players Total Salaries	$1,365,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$39,361,081
Projected Bank Account	$39,361,081

Pro Players Salaries
Claude Giroux	$8,500,000 (2)
Taylor Hall	$8,500,000 (4)
Gabriel Landeskog	$8,500,000 (1)
Tuukka Rask	$7,500,000 (1)
Jaccob Slavin	$4,500,000 (1)
Rickard Rakell	$4,500,000 (3)
Ilya Mikheyev	$3,500,000 (1)
Samuel Ersson	$900,000 (1)
Jimmy Vesey	$0 (0)
Jesper Fast	$0 (0)
Dmitry Kulikov	$0 (0)
Lars Eller	$0 (0)
Sam Steel	$0 (0)
Erik Gudbranson	$0 (0)
Brendan Gallagher	$0 (0)
Evan Rodrigues	$0 (0)
Matthew Kessel	$0 (0)
Garnet Hathaway	$0 (0)
Jacob Bryson	$0 (0)
Matt Grzelcyk	$0 (0)
Brett Kulak	$0 (0)
Total Pro Players	21
Salary Commitment
Year 17 : $46,400,000
Year 18 : $21,500,000
Year 19 : $13,000,000
Year 20 : $8,500,000
Salary Average Commitment
Year 17 : $45,150,000
Year 18 : $20,150,000
Year 19 : $12,150,000
Year 20 : $8,500,000
Salary Cap with 1 Way Contract
Year 17 : $46,400,000
Year 18 : $21,500,000
Year 19 : $13,000,000
Year 20 : $8,500,000

Farm Players Salaries
Drew O'Connor	$150,000 (1)
Joakim Ryan	$105,000 (1)
Cody Almond	$100,000 (2)
Nicklas Jensen	$100,000 (2)
Max Friberg	$100,000 (2)
Scott Sabourin	$100,000 (2)
Carl Klingberg	$100,000 (2)
Andrew Bodnarchuk	$95,000 (1)
Roman Horak	$90,000 (1)
T.J. Tynan	$90,000 (1)
Luke Witkowski	$85,000 (1)
Aaron Ness	$85,000 (1)
Christian Thomas	$85,000 (1)
Tomas Vincour	$80,000 (1)
Patrick McNally	$0 (0)
Nikita Serebryakov	$0 (0)
Marcus Kruger	$0 (0)
Sven Baertschi	$0 (0)
Wilhelm Westlund	$0 (0)
Keegan Lowe	$0 (0)
Shane Gersich	$0 (0)
Ryan Sproul	$0 (0)
Mikko Vainonen	$0 (0)
Veini Vehvilainen	$0 (0)
Anton Forsberg	$0 (0)
Total Farm Players	25
Salary Commitment
Year 17 : $1,365,000
Year 18 : $500,000
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $1,365,000
Year 18 : $500,000
Year 19 : $0
Year 20 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $150 - 0 - 0,00%
Level 2:	5000 - $100 - 0 - 0,00%
Level 3:	2000 - $50 - 0 - 0,00%
Level 4:	4000 - $49 - 0 - 0,00%
Luxury :	1000 - $190 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $45 - 0 - 0,00%
Farm Level 2:	1000 - $25 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,400,000
Farm Players Total Salaries	$1,880,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$6,912,705
Projected Bank Account	$6,912,705

Pro Players Salaries
J.T. Miller	$9,000,000 (4)
Dylan Larkin	$8,150,000 (1)
John Carlson	$8,000,000 (1)
Travis Sanheim	$7,000,000 (5)
Nikolaj Ehlers	$7,000,000 (3)
Noah Dobson	$6,150,000 (2)
Joel Farabee	$5,500,000 (3)
Thatcher Demko	$5,400,000 (2)
Joshua Norris	$5,000,000 (2)
Samuel Girard	$4,500,000 (1)
Brett Howden	$2,500,000 (1)
Denis Malgin	$2,000,000 (1)
Jakub Vrana	$1,800,000 (1)
Jacob Larsson	$1,800,000 (1)
John-jason Peterka	$900,000 (2)
Pyotr Kochetkov	$900,000 (1)
Mattias Samuelsson	$900,000 (1)
Mason Mctavish	$900,000 (1)
Aliaksei Protas	$0 (0)
Total Pro Players	19
Salary Commitment
Year 17 : $77,400,000
Year 18 : $45,950,000
Year 19 : $28,500,000
Year 20 : $16,000,000
Salary Average Commitment
Year 17 : $72,900,000
Year 18 : $42,950,000
Year 19 : $25,500,000
Year 20 : $13,000,000
Salary Cap with 1 Way Contract
Year 17 : $77,400,000
Year 18 : $45,950,000
Year 19 : $28,500,000
Year 20 : $16,000,000

Farm Players Salaries
Robby Fabbri	$200,000 (2)
Jayce Hawryluk	$200,000 (1)
Carsen Twarynski	$180,500 (1)
Zachary Sawchenko	$160,000 (2)
Jared Coreau	$155,000 (1)
Rafael Harvey-pinard	$150,000 (3)
Henrik Borgstrom	$150,000 (3)
Nikita Scherbak	$130,000 (2)
Jordon Southorn	$100,000 (1)
Lars Volden	$90,000 (2)
Marco Rossi	$90,000 (2)
Andrei Pribylsky	$75,000 (2)
Marcus Westfalt	$75,000 (2)
Austin Pratt	$75,000 (1)
Connor Rankin	$50,000 (1)
Brandon Pirri	$0 (0)
Jonny Brodzinski	$0 (0)
Nick Seeler	$0 (0)
Brendan Harms	$0 (0)
Oscar Fantenberg	$0 (0)
Brendan Mikkelson	$0 (0)
Total Farm Players	21
Salary Commitment
Year 17 : $1,880,500
Year 18 : $1,120,000
Year 19 : $300,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,880,500
Year 18 : $1,120,000
Year 19 : $300,000
Year 20 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - $88 - 0 - 0,00%
Level 2:	5000 - $58 - 0 - 0,00%
Level 3:	2000 - $35 - 0 - 0,00%
Level 4:	4000 - $23 - 0 - 0,00%
Luxury :	1000 - $177 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,700,000
Farm Players Total Salaries	$1,680,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$4,353,714
Projected Bank Account	$4,353,714

Pro Players Salaries
Kirill Kaprizov	$7,900,000 (1)
Ryan Getzlaf	$7,800,000 (1)
Vincent Trocheck	$7,000,000 (1)
Samuel Montembeault	$6,500,000 (5)
Jesper Bratt	$6,000,000 (3)
Clayton Keller	$6,000,000 (3)
Brett Pesce	$5,500,000 (2)
Mackenzie Weegar	$5,000,000 (1)
Simon Benoit	$2,500,000 (1)
Mason Appleton	$1,500,000 (1)
Frederick Gaudreau	$0 (0)
Jan Rutta	$0 (0)
Kyle Clifford	$0 (0)
Daniil Tarasov	$0 (0)
Alexander Khokhlachev	$0 (0)
Laurent Dauphin	$0 (0)
Tomas Tatar	$0 (0)
Conor Garland	$0 (0)
Total Pro Players	18
Salary Commitment
Year 17 : $55,700,000
Year 18 : $24,000,000
Year 19 : $18,500,000
Year 20 : $6,500,000
Salary Average Commitment
Year 17 : $55,700,000
Year 18 : $24,000,000
Year 19 : $18,500,000
Year 20 : $6,500,000
Salary Cap with 1 Way Contract
Year 17 : $55,700,000
Year 18 : $24,000,000
Year 19 : $18,500,000
Year 20 : $6,500,000

Farm Players Salaries
Dustin Tokarski	$150,000 (1)
Kyle Maclean	$150,000 (3)
JC Lipon	$120,000 (1)
Johan Sundstrom	$110,000 (1)
Jonathan Matsumoto	$100,000 (1)
Corey Trivino	$100,000 (1)
James Sheppard	$100,000 (1)
Tomas Hyka	$100,000 (1)
Thomas Schemitsch	$90,000 (2)
Mackenzie Entwistle	$90,000 (1)
Nick Wolff	$80,000 (2)
Antoine Morand	$75,000 (1)
Tommy Miller	$75,000 (1)
Kasper Kotkansalo	$75,000 (1)
Jett Woo	$75,000 (2)
Adam Mascherin	$70,000 (3)
Jeremy Roy	$70,000 (2)
Luke Green	$50,000 (3)
Trevor Carrick	$0 (0)
Dominik Uher	$0 (0)
Graham Black	$0 (0)
Klas Dahlbeck	$0 (0)
Par Lindholm	$0 (0)
Stefan Noesen	$0 (0)
Total Farm Players	24
Salary Commitment
Year 17 : $1,680,000
Year 18 : $585,000
Year 19 : $270,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,680,000
Year 18 : $585,000
Year 19 : $270,000
Year 20 : $0

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - $88 - 0 - 0,00%
Level 2:	6000 - $60 - 0 - 0,00%
Level 3:	2000 - $38 - 0 - 0,00%
Level 4:	4000 - $20 - 0 - 0,00%
Luxury :	1000 - $165 - 0 - 0,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $30 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,200,000
Farm Players Total Salaries	$2,605,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$11,612,616
Projected Bank Account	$11,612,616

Pro Players Salaries
Auston Matthews	$10,150,000 (2)
Evgeny Kuznetsov	$8,500,000 (3)
Rasmus Ristolainen	$7,000,000 (4)
Logan Thompson	$6,500,000 (4)
Justin Faulk	$5,750,000 (2)
Pius Suter	$5,500,000 (5)
Reilly Smith	$5,500,000 (1)
Jack Roslovic	$5,000,000 (3)
Robert Hagg	$5,000,000 (1)
Nikita Zadorov	$5,000,000 (2)
Mats Zuccarello (1 Way Contract)	$5,000,000 (2)
Ilya Lyubushkin	$3,700,000 (2)
Morgan Frost	$900,000 (1)
Kaapo Kakko	$900,000 (1)
Luke Hughes	$900,000 (2)
Alex Newhook	$900,000 (2)
Kevin Hancock	$0 (0)
Tucker Poolman	$0 (0)
Kailer Yamamoto	$0 (0)
Tyler Johnson	$0 (0)
Total Pro Players	20
Salary Commitment
Year 17 : $76,200,000
Year 18 : $63,900,000
Year 19 : $32,500,000
Year 20 : $19,000,000
Salary Average Commitment
Year 17 : $70,350,000
Year 18 : $58,050,000
Year 19 : $32,500,000
Year 20 : $19,000,000
Salary Cap with 1 Way Contract
Year 17 : $76,200,000
Year 18 : $63,900,000
Year 19 : $32,500,000
Year 20 : $19,000,000

Farm Players Salaries
Janne Kuokkanen	$250,000 (2)
Vladislav Gavrikov	$200,000 (2)
Karson Kuhlman	$200,000 (1)
Michael Houser	$195,000 (1)
Givani Smith	$180,000 (1)
Thomas Larkin	$125,000 (1)
Nikita Cherepanov	$120,000 (1)
Dmitri Yudin	$120,000 (1)
Sami Aittokallio	$100,000 (3)
Philippe Cornet	$100,000 (1)
Jackson Cates	$100,000 (1)
Will Weber	$95,000 (1)
Peyton Krebs	$90,000 (2)
Layton Ahac	$75,000 (2)
Marcus Kallionkeli	$75,000 (2)
Evan Barratt	$75,000 (2)
Kyle Topping	$75,000 (2)
Jan Jenik	$75,000 (2)
David Kvasnicka	$75,000 (2)
David Farrance	$75,000 (2)
Danila Galenyuk	$75,000 (2)
Maxime Fortier	$70,000 (2)
Maksim Zhukov	$60,000 (1)
William Lagesson	$0 (0)
Sondre Olden	$0 (0)
Marc McNulty	$0 (0)
Emil Lilleberg	$0 (0)
Zakhar Arzamastsev	$0 (0)
Kristians Rubins	$0 (0)
Adam Helewka	$0 (0)
Alan Lyszczarczyk	$0 (0)
Joseph Cramarossa	$0 (0)
Tanner Richard	$0 (0)
Total Farm Players	33
Salary Commitment
Year 17 : $2,605,000
Year 18 : $1,310,000
Year 19 : $100,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,605,000
Year 18 : $1,310,000
Year 19 : $100,000
Year 20 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	5000 - $70 - 0 - 0,00%
Level 3:	2000 - $40 - 0 - 0,00%
Level 4:	4000 - $30 - 0 - 0,00%
Luxury :	1000 - $180 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $30 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$49,550,000
Farm Players Total Salaries	$1,720,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$13,232,319
Projected Bank Account	$13,232,319

Pro Players Salaries
Artemi Panarin	$9,250,000 (5)
Shayne Gostisbehere	$6,500,000 (2)
Tage Thompson	$6,000,000 (1)
Tyler Bertuzzi	$5,500,000 (3)
Ivan Barbashev	$5,500,000 (4)
Nino Niederreiter (1 Way Contract)	$5,000,000 (2)
Scott Mayfield	$5,000,000 (1)
Adam Pelech	$5,000,000 (2)
Brock Faber	$900,000 (2)
Mads Sogaard	$900,000 (1)
Christian Fischer	$0 (0)
Nathan Bastian	$0 (0)
Brayden Point	$0 (0)
Adin Hill	$0 (0)
Kevin Stenlund	$0 (0)
William Borgen	$0 (0)
Justin Brazeau	$0 (0)
Erik Haula	$0 (0)
Sam Gagner	$0 (0)
Frederik Gauthier	$0 (0)
Total Pro Players	20
Salary Commitment
Year 17 : $49,550,000
Year 18 : $37,650,000
Year 19 : $20,250,000
Year 20 : $14,750,000
Salary Average Commitment
Year 17 : $49,050,000
Year 18 : $37,150,000
Year 19 : $20,250,000
Year 20 : $14,750,000
Salary Cap with 1 Way Contract
Year 17 : $49,550,000
Year 18 : $37,650,000
Year 19 : $20,250,000
Year 20 : $14,750,000

Farm Players Salaries
Bogdan Yakimov	$200,000 (2)
Tyler Lewington	$170,000 (1)
Keegan Kolesar	$170,000 (1)
Eric O'dell	$100,000 (2)
Jaedon Descheneau	$100,000 (2)
Lance Bouma	$100,000 (2)
Carter Ashton	$100,000 (1)
Robert Baillargeon	$100,000 (1)
Aaron Dell	$100,000 (1)
Cory Emmerton	$100,000 (1)
Ridly Greig	$90,000 (2)
Ty Dellandrea	$90,000 (2)
Jordy Stallard	$80,000 (2)
Hunter Smith	$80,000 (2)
Loik Leveille	$70,000 (1)
Andrew Nielsen	$70,000 (1)
Kurt Etchegary	$0 (0)
Daniel Marmenlind	$0 (0)
Egor Korshkov	$0 (0)
Tyler Inamoto	$0 (0)
Nate Schmidt	$0 (0)
A.J. Greer	$0 (0)
Emil Djuse	$0 (0)
Francis Perron	$0 (0)
Mason Geertsen	$0 (0)
Philippe Desrosiers	$0 (0)
Dalton Thrower	$0 (0)
Total Farm Players	27
Salary Commitment
Year 17 : $1,720,000
Year 18 : $840,000
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $1,720,000
Year 18 : $840,000
Year 19 : $0
Year 20 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - $85 - 0 - 0,00%
Level 2:	6000 - $45 - 0 - 0,00%
Level 3:	3000 - $30 - 0 - 0,00%
Level 4:	5000 - $20 - 0 - 0,00%
Luxury :	1000 - $170 - 0 - 0,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $34 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,850,000
Farm Players Total Salaries	$2,890,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$125,998,065
Projected Bank Account	$125,998,065

Pro Players Salaries
Mark Stone	$9,000,000 (3)
Ryan O'Reilly	$8,750,000 (4)
Kyle Connor	$8,000,000 (1)
Ryan Nugent-Hopkins	$7,000,000 (1)
Jason Robertson	$6,500,000 (1)
Jonas Siegenthaler	$6,500,000 (5)
Colton Parayko	$6,000,000 (2)
Jonas Brodin	$5,000,000 (3)
Mason Lohrei	$2,500,000 (3)
Thomas Novak	$1,800,000 (1)
Mikael Pyyhtia	$1,200,000 (3)
Jake Oettinger	$900,000 (2)
Jonas Rondbjerg	$900,000 (1)
Cayden Primeau	$900,000 (2)
Pavel Dorofeyev	$900,000 (1)
Martin Fehervary	$0 (0)
Oskar Sundqvist	$0 (0)
Brock Boeser	$0 (0)
Total Pro Players	18
Salary Commitment
Year 17 : $65,850,000
Year 18 : $40,750,000
Year 19 : $32,950,000
Year 20 : $15,250,000
Salary Average Commitment
Year 17 : $60,850,000
Year 18 : $35,750,000
Year 19 : $27,950,000
Year 20 : $15,250,000
Salary Cap with 1 Way Contract
Year 17 : $65,850,000
Year 18 : $40,750,000
Year 19 : $32,950,000
Year 20 : $15,250,000

Farm Players Salaries
Noah Cates	$350,000 (3)
Yegor Chinakhov	$300,000 (1)
Sam Malinski	$200,000 (3)
Evgeny Svechnikov	$175,000 (2)
Jacob Moverare	$170,000 (1)
Benjamin Gleason	$170,000 (1)
Calle Rosen	$160,000 (2)
Oskar Lindblom	$160,000 (2)
Matt Luff	$155,000 (1)
Joseph Woll	$150,000 (2)
Lucas Wallmark	$125,000 (2)
Carl Dahlstrom	$125,000 (1)
John Gilmour	$125,000 (1)
Iiro Pakarinen	$90,000 (1)
Jack Studnicka	$90,000 (1)
Joel Kellman	$90,000 (1)
Ryan Johnson	$90,000 (2)
Zachary Fucale	$85,000 (2)
Taylor Leier	$80,000 (1)
Hudson Fasching	$0 (0)
Jani Hakanpaa	$0 (0)
Joey Anderson	$0 (0)
Alex Grant	$0 (0)
Patrick Russell	$0 (0)
Maxim Shalunov	$0 (0)
Luka Gracnar	$0 (0)
Tim Erixon	$0 (0)
Viktor Svedberg	$0 (0)
Total Farm Players	28
Salary Commitment
Year 17 : $2,890,000
Year 18 : $1,495,000
Year 19 : $550,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,890,000
Year 18 : $1,495,000
Year 19 : $550,000
Year 20 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - $90 - 0 - 0,00%
Level 2:	6000 - $45 - 0 - 0,00%
Level 3:	3000 - $18 - 0 - 0,00%
Level 4:	5000 - $16 - 0 - 0,00%
Luxury :	1500 - $70 - 0 - 0,00%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $30 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,050,000
Farm Players Total Salaries	$2,755,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$118,281,831
Projected Bank Account	$118,281,831

Pro Players Salaries
Connor McDavid	$10,800,000 (1)
Sidney Crosby	$10,500,000 (3)
Matthew Tkachuk	$9,150,000 (2)
Aaron Ekblad	$8,500,000 (2)
Mikko Rantanen	$8,000,000 (1)
Brady Tkachuk	$7,000,000 (2)
Igor Shesterkin	$7,000,000 (4)
Evan Bouchard	$7,000,000 (3)
Nicholas Baptiste	$1,500,000 (2)
Kristian Reichel	$1,200,000 (3)
Quinton Byfield	$900,000 (2)
Ukko-Pekka Luukkonen	$900,000 (1)
Bowen Byram	$900,000 (2)
Alexis Lafreniere	$900,000 (2)
Rasmus Sandin	$900,000 (2)
Cole Caufield	$900,000 (2)
Dylan Samberg	$0 (0)
Anthony Duclair	$0 (0)
Total Pro Players	18
Salary Commitment
Year 17 : $76,050,000
Year 18 : $56,350,000
Year 19 : $25,700,000
Year 20 : $7,000,000
Salary Average Commitment
Year 17 : $75,450,000
Year 18 : $55,750,000
Year 19 : $25,100,000
Year 20 : $7,000,000
Salary Cap with 1 Way Contract
Year 17 : $76,050,000
Year 18 : $56,350,000
Year 19 : $25,700,000
Year 20 : $7,000,000

Farm Players Salaries
Brett Leason	$180,000 (1)
Isaak Phillips	$180,000 (1)
Robin Salo	$180,000 (1)
Dylan McIlrath	$175,000 (1)
Jeffrey Viel	$170,000 (2)
Ryan Donato	$150,000 (1)
Matthew Highmore	$150,000 (1)
Brayden Burke	$120,000 (2)
Kristian Vesalainen	$100,000 (3)
Jonah Gadjovich	$90,000 (1)
Alex Laferriere	$90,000 (2)
Filip Zadina	$90,000 (2)
Oliver Wahlstrom	$90,000 (2)
Pavel Karnaukhov	$90,000 (2)
Ryan Collins	$80,000 (1)
Ville Heinola	$75,000 (2)
Jordan Bellerive	$75,000 (1)
Kevin Mandolese	$75,000 (1)
Jonathan Gruden	$75,000 (2)
Egor Sokolov	$75,000 (2)
Alexander Chmelevski	$75,000 (1)
Nolan Patrick	$75,000 (1)
Martin Kaut	$75,000 (2)
Olivier Rodrigue	$75,000 (2)
Riley Sutter	$75,000 (2)
Jack Glover	$70,000 (1)
Eamon McAdam	$0 (0)
Jerome Gauthier-Leduc	$0 (0)
Brady Vail	$0 (0)
Seth Helgeson	$0 (0)
Markus Granlund	$0 (0)
Zemgus Girgensons	$0 (0)
Total Farm Players	32
Salary Commitment
Year 17 : $2,755,000
Year 18 : $1,200,000
Year 19 : $100,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,755,000
Year 18 : $1,200,000
Year 19 : $100,000
Year 20 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - $80 - 0 - 0,00%
Level 2:	6000 - $50 - 0 - 0,00%
Level 3:	3000 - $21 - 0 - 0,00%
Level 4:	5000 - $17 - 0 - 0,00%
Luxury :	1500 - $140 - 0 - 0,00%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $25 - 0 - 0,00%
Farm Level 2:	1000 - $10 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,200,000
Farm Players Total Salaries	$2,560,100
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	($11,790,141)
Projected Bank Account	($11,790,141)

Pro Players Salaries
Jeff Skinner	$8,500,000 (3)
P.K. Subban	$8,500,000 (3)
Alex Tuch	$8,000,000 (4)
Shea Theodore	$7,500,000 (5)
Jordan Eberle	$5,500,000 (2)
Yegor Sharangovich	$5,500,000 (2)
Torey Krug	$5,400,000 (1)
Drake Batherson	$5,000,000 (1)
Cody Ceci	$4,500,000 (2)
Valeri Nichushkin	$4,500,000 (2)
Jacob Markstrom	$4,000,000 (2)
Philip Danault	$3,000,000 (1)
Eero Elo	$1,000,000 (1)
Jesse Ylonen	$900,000 (1)
Juraj Slafkovsky	$900,000 (2)
David Gustafsson	$900,000 (2)
Adam Marsh	$600,000 (1)
Dillon Fournier	$0 (0)
Radim Simek	$0 (0)
Anthony Stolarz	$0 (0)
Total Pro Players	20
Salary Commitment
Year 17 : $74,200,000
Year 18 : $58,300,000
Year 19 : $32,500,000
Year 20 : $15,500,000
Salary Average Commitment
Year 17 : $70,350,000
Year 18 : $54,450,000
Year 19 : $30,150,000
Year 20 : $15,500,000
Salary Cap with 1 Way Contract
Year 17 : $74,200,000
Year 18 : $58,300,000
Year 19 : $32,500,000
Year 20 : $15,500,000

Farm Players Salaries
Rickard Hugg	$250,000 (1)
Louis Crevier	$200,000 (3)
Rudolfs Balcers	$180,000 (1)
Lane Pederson	$150,000 (1)
Otto Somppi	$150,000 (1)
Antoine Bibeau	$120,050 (2)
Stepan Falkovsky	$120,000 (2)
Emil Johansson	$120,000 (1)
Julius Bergman	$120,000 (1)
Christopher Gibson	$100,050 (2)
Troy Rutkowski	$100,000 (1)
Joonas Rask	$100,000 (1)
Joseph Labate	$100,000 (1)
Matthew Phillips	$90,000 (3)
David Quenneville	$90,000 (1)
Jonathan Ang	$80,000 (1)
Patrick Harper	$75,000 (1)
Ostap Safin	$75,000 (1)
Nathan Knoepke	$75,000 (1)
Marc Del Gaizo	$75,000 (2)
Dmitry Sokolov	$70,000 (1)
Max Zimmer	$70,000 (1)
Cole Candella	$50,000 (3)
Matt Mackenzie	$0 (0)
Eric Robinson	$0 (0)
Simon Stransky	$0 (0)
Gregory Hofmann	$0 (0)
Total Farm Players	27
Salary Commitment
Year 17 : $2,560,100
Year 18 : $755,100
Year 19 : $340,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,560,100
Year 18 : $755,100
Year 19 : $340,000
Year 20 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - $150 - 0 - 0,00%
Level 2:	5000 - $100 - 0 - 0,00%
Level 3:	2000 - $50 - 0 - 0,00%
Level 4:	4000 - $46 - 0 - 0,00%
Luxury :	1000 - $250 - 0 - 0,00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $45 - 0 - 0,00%
Farm Level 2:	1000 - $18 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,800,000
Farm Players Total Salaries	$4,510,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	($12,959,363)
Projected Bank Account	($12,959,363)

Pro Players Salaries
Jake Guentzel	$8,000,000 (3)
Jack Johnson	$7,500,000 (3)
Jakob Chychrun	$6,750,000 (5)
Peter Mueller	$6,500,000 (3)
Alex Nedeljkovic	$5,500,000 (2)
Artturi Lehkonen	$5,000,000 (1)
Alexandar Georgiev	$4,000,000 (5)
Marcus Pettersson	$4,000,000 (1)
Nick Ritchie	$4,000,000 (2)
Pierre Engvall	$3,500,000 (3)
Vladislav Namestnikov	$2,500,000 (1)
Michael Amadio	$2,000,000 (3)
Jean-Christophe Beaudin	$1,500,000 (3)
Vinni Lettieri	$1,300,000 (1)
James Hardie	$1,200,000 (3)
Michael Anderson	$900,000 (1)
Jack Quinn	$900,000 (2)
Keaton Middleton	$750,000 (2)
Mason Marchment	$0 (0)
Rushan Rafikov	$0 (0)
Total Pro Players	20
Salary Commitment
Year 17 : $65,800,000
Year 18 : $52,100,000
Year 19 : $40,950,000
Year 20 : $10,750,000
Salary Average Commitment
Year 17 : $65,800,000
Year 18 : $52,100,000
Year 19 : $40,950,000
Year 20 : $10,750,000
Salary Cap with 1 Way Contract
Year 17 : $65,800,000
Year 18 : $52,100,000
Year 19 : $40,950,000
Year 20 : $10,750,000

Farm Players Salaries
Dakota Joshua	$350,000 (3)
David Levin	$350,000 (3)
Tyson Jost	$250,000 (3)
Ryker Evans	$250,000 (3)
Remi Elie	$200,000 (1)
Victor Olofsson	$200,000 (3)
Dmitri Samorukov	$200,000 (3)
Andreas Borgman	$200,000 (2)
Jack Lafontaine	$200,000 (2)
Lucas Johansen	$150,000 (1)
Josiah Slavin	$150,000 (1)
Cole Guttman	$150,000 (3)
Nic Petan	$120,000 (2)
Timothy Gettinger	$120,000 (3)
Tyler Steenbergen	$100,000 (3)
Joshua Jacobs	$100,000 (1)
Nikita Korostelev	$100,000 (1)
Jean-Francois Berube	$100,000 (1)
Austin Poganski	$90,000 (2)
Declan Chisholm	$90,000 (2)
Philip Tomasino	$90,000 (2)
Benjamin Conz	$90,000 (1)
Tyson Baillie	$90,000 (2)
Anderson Macdonald	$90,000 (2)
Ondrej Kachyna	$90,000 (2)
Brett Pollock	$80,000 (1)
Nicolas Beaudin	$75,000 (2)
Marian Studenic	$75,000 (1)
Olli Juolevi	$75,000 (1)
Kirill Maksimov	$75,000 (2)
Brett Murray	$75,000 (2)
Brandon Crawley	$70,000 (2)
Dante Salituro	$65,000 (1)
Nick Ebert	$0 (0)
Martin Frk	$0 (0)
Total Farm Players	35
Salary Commitment
Year 17 : $4,510,000
Year 18 : $3,325,000
Year 19 : $1,970,000
Year 20 : $0
Salary Average Commitment
Year 17 : $4,510,000
Year 18 : $3,325,000
Year 19 : $1,970,000
Year 20 : $0

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - $80 - 0 - 0,00%
Level 2:	6000 - $58 - 0 - 0,00%
Level 3:	2000 - $43 - 0 - 0,00%
Level 4:	4000 - $28 - 0 - 0,00%
Luxury :	1000 - $175 - 0 - 0,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $20 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,050,000
Farm Players Total Salaries	$2,040,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$3,246,254
Projected Bank Account	$3,246,254

Pro Players Salaries
Drew Doughty	$9,250,000 (3)
Vladimir Tarasenko	$8,500,000 (2)
Filip Forsberg	$8,000,000 (4)
Ilya Sorokin	$6,000,000 (4)
Anthony Mantha	$5,500,000 (2)
Brady Skjei	$5,000,000 (2)
Jake Mccabe	$4,500,000 (1)
Zach Aston-Reese	$3,500,000 (1)
Jasper Weatherby	$3,000,000 (1)
Cody Sol	$1,000,000 (1)
Nico Hischier	$900,000 (1)
Owen Power	$900,000 (1)
Kenneth Johnson	$0 (0)
Rasmus Andersson	$0 (0)
J.T. Compher	$0 (0)
Jack Hughes	$0 (0)
Marcus Foligno	$0 (0)
Andy Andreoff	$0 (0)
Total Pro Players	18
Salary Commitment
Year 17 : $56,050,000
Year 18 : $42,250,000
Year 19 : $23,250,000
Year 20 : $14,000,000
Salary Average Commitment
Year 17 : $52,800,000
Year 18 : $39,000,000
Year 19 : $22,000,000
Year 20 : $14,000,000
Salary Cap with 1 Way Contract
Year 17 : $56,050,000
Year 18 : $42,250,000
Year 19 : $23,250,000
Year 20 : $14,000,000

Farm Players Salaries
Colton White	$200,000 (1)
Kieffer Bellows	$200,000 (1)
Anders Bjork	$175,000 (1)
Jonathan Davidsson	$170,000 (1)
Sean Walker	$170,000 (1)
Jan Kostalek	$170,000 (1)
Otto Koivula	$150,000 (2)
John Leonard	$150,000 (1)
Rourke Chartier	$120,000 (1)
Luke Martin	$120,000 (2)
Anthony Florentino	$100,000 (1)
Jackson Lacombe	$90,000 (2)
Travis Barron	$75,000 (1)
Lucas Edmonds	$75,000 (1)
William Bitten	$75,000 (1)
Dominik Kahun	$0 (0)
Matt Rempe	$0 (0)
Blake Speers	$0 (0)
Dominik Simon	$0 (0)
Alexander Samoilov	$0 (0)
Curtis Lazar	$0 (0)
Jonas Johansson	$0 (0)
Dmytro Timashov	$0 (0)
Richard Panik	$0 (0)
Anthony Bitetto	$0 (0)
Nikita Zaitsev	$0 (0)
Dennis Rasmussen	$0 (0)
Total Farm Players	27
Salary Commitment
Year 17 : $2,040,000
Year 18 : $360,000
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $2,040,000
Year 18 : $360,000
Year 19 : $0
Year 20 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - $80 - 0 - 0,00%
Level 2:	5000 - $65 - 0 - 0,00%
Level 3:	2000 - $45 - 0 - 0,00%
Level 4:	4000 - $35 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $40 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,600,000
Farm Players Total Salaries	$2,927,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	($4,413,677)
Projected Bank Account	($4,413,677)

Pro Players Salaries
Tyler Myers	$7,500,000 (2)
Carter Verhaeghe	$7,000,000 (2)
Phil Kessel	$7,000,000 (3)
William Karlsson	$6,500,000 (1)
Brock Nelson	$6,500,000 (2)
Tristan Jarry	$6,000,000 (2)
Anders Lee	$6,000,000 (3)
Andrew Copp	$5,000,000 (1)
Dylan DeMelo	$5,000,000 (2)
Eetu Luostarinen	$3,000,000 (1)
Elvis Merzlikins	$3,000,000 (2)
Noah Gregor	$2,500,000 (1)
John Ludvig	$1,500,000 (1)
David Rundblad	$1,300,000 (1)
Ondrej Kase	$1,200,000 (3)
Cole Sillinger	$900,000 (2)
Jake Sanderson	$900,000 (1)
William Lockwood	$800,000 (1)
Matt Roy	$0 (0)
Sheldon Dries	$0 (0)
Philipp Grubauer	$0 (0)
Total Pro Players	21
Salary Commitment
Year 17 : $71,600,000
Year 18 : $50,100,000
Year 19 : $14,200,000
Year 20 : $0
Salary Average Commitment
Year 17 : $69,750,000
Year 18 : $49,100,000
Year 19 : $14,200,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $71,600,000
Year 18 : $50,100,000
Year 19 : $14,200,000
Year 20 : $0

Farm Players Salaries
Sam Lafferty	$200,000 (1)
Max Jones	$200,000 (1)
Steven Lorentz	$180,000 (1)
Dominic Toninato	$172,500 (1)
Tomas Nosek	$170,000 (1)
Lukas Sedlak	$170,000 (1)
Jon Merrill	$170,000 (1)
Scott Wilson	$150,000 (1)
Dominic Turgeon	$150,000 (3)
Andrey Pedan	$150,000 (1)
Gemel Smith	$130,000 (1)
Brett Ritchie	$125,000 (2)
Ty Ronning	$110,000 (1)
Nikolay Goldobin	$110,000 (1)
Cale Fleury	$90,000 (1)
Matej Tomek	$90,000 (3)
Greg Mckegg	$80,000 (1)
Jack Sadek	$80,000 (3)
Drake Rymsha	$75,000 (1)
Noel Hoefenmayer	$75,000 (1)
Xavier Bernard	$75,000 (2)
Ivan Morozov	$75,000 (2)
Austin Lotz	$50,000 (1)
Brendan DeJong	$50,000 (1)
Olivier Roy	$0 (0)
Christian Djoos	$0 (0)
Patrik Nemeth	$0 (0)
Tanner Kero	$0 (0)
Sven Andrighetto	$0 (0)
Dmitri Jaskin	$0 (0)
Matthew Peca	$0 (0)
Anton Blidh	$0 (0)
Total Farm Players	32
Salary Commitment
Year 17 : $2,927,500
Year 18 : $595,000
Year 19 : $320,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,927,500
Year 18 : $595,000
Year 19 : $320,000
Year 20 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - $90 - 0 - 0,00%
Level 2:	6000 - $55 - 0 - 0,00%
Level 3:	2000 - $40 - 0 - 0,00%
Level 4:	4000 - $25 - 0 - 0,00%
Luxury :	1000 - $175 - 0 - 0,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $32 - 0 - 0,00%
Farm Level 2:	1000 - $16 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,400,000
Farm Players Total Salaries	$1,935,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$2,184,927
Projected Bank Account	$2,184,927

Pro Players Salaries
Pierre-Luc Dubois	$7,500,000 (2)
Timo Meier	$6,500,000 (1)
Ryan McDonagh	$6,500,000 (1)
Jordan Binnington	$6,000,000 (1)
Will Butcher	$5,500,000 (2)
Mathew Dumba	$5,500,000 (2)
Radek Faksa	$5,000,000 (2)
Gustav Forsling	$4,500,000 (3)
Tom Wilson	$4,500,000 (3)
Michael Rasmussen	$4,000,000 (3)
Blaze Lizotte	$3,500,000 (2)
Maxim Golod	$3,500,000 (1)
Zack MacEwen	$3,000,000 (2)
Sonny Milano	$3,000,000 (2)
Julien Gauthier	$3,000,000 (1)
Erik Kallgren	$2,000,000 (1)
Dylan Coghlan	$2,000,000 (1)
Egor Zamula	$900,000 (2)
Joe Snively	$0 (0)
Carson Meyer (1 Way Contract)	$0 (0)
Luke Kunin	$0 (0)
Total Pro Players	21
Salary Commitment
Year 17 : $76,400,000
Year 18 : $46,900,000
Year 19 : $13,000,000
Year 20 : $0
Salary Average Commitment
Year 17 : $75,300,000
Year 18 : $46,900,000
Year 19 : $13,000,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $76,400,000
Year 18 : $46,900,000
Year 19 : $13,000,000
Year 20 : $0

Farm Players Salaries
Nikita Tryamkin	$350,000 (1)
Alec Regula	$200,000 (3)
Aleksi Saarela	$170,000 (2)
Alexander Younan	$150,000 (1)
Guillaume Brisebois	$130,000 (1)
Michael Pezzetta	$120,000 (1)
Vaclav Karabacek	$100,000 (1)
Alexander Holtz	$90,000 (2)
Emil Bemstrom	$90,000 (1)
Calen Addison	$90,000 (1)
Curtis Douglas	$75,000 (2)
Jacob Olofsson	$75,000 (2)
Jakub Galvas	$75,000 (1)
Mitchell Vande Sompel	$75,000 (1)
Zach Solow	$75,000 (1)
Thomas(Chase) Perry	$70,000 (1)
Olle Lycksell	$0 (0)
Reece Scarlett	$0 (0)
Mathieu Olivier	$0 (0)
Brett Lernout	$0 (0)
Mackenzie MacEachern	$0 (0)
Jiri Sekac	$0 (0)
Stanislav Galiev	$0 (0)
Peter Hrehorcak	$0 (0)
Logan Shaw	$0 (0)
Lukas Zetterberg	$0 (0)
Robbie Russo	$0 (0)
Brendan Leipsic	$0 (0)
Total Farm Players	28
Salary Commitment
Year 17 : $1,935,000
Year 18 : $610,000
Year 19 : $200,000
Year 20 : $0
Salary Average Commitment
Year 17 : $1,935,000
Year 18 : $610,000
Year 19 : $200,000
Year 20 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - $82 - 0 - 0,00%
Level 2:	5000 - $58 - 0 - 0,00%
Level 3:	2000 - $37 - 0 - 0,00%
Level 4:	4000 - $20 - 0 - 0,00%
Luxury :	1000 - $170 - 0 - 0,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $38 - 0 - 0,00%
Farm Level 2:	1000 - $19 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,740,000
Farm Players Total Salaries	$800,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$47,153,079
Projected Bank Account	$47,153,079

Pro Players Salaries
Mitchell Marner	$10,640,000 (4)
Aleksander Barkov	$10,000,000 (4)
Victor Hedman	$9,000,000 (4)
Sebastian Aho	$8,500,000 (1)
Bo Horvat	$8,500,000 (2)
Connor Hellebuyck	$7,000,000 (1)
Erik Cernak	$5,500,000 (1)
David Kampf	$3,000,000 (2)
Jack Drury	$900,000 (2)
Aleksi Heponiemi	$900,000 (1)
Jordan Kyrou	$900,000 (1)
Nikita Okhotyuk	$900,000 (2)
Arvid Soderblom	$0 (0)
Eddie Wittchow	$0 (0)
Michael Mersch	$0 (0)
Thomas Chabot	$0 (0)
Alex Chiasson	$0 (0)
Ryan Spooner	$0 (0)
Andreas Englund	$0 (0)
Total Pro Players	19
Salary Commitment
Year 17 : $65,740,000
Year 18 : $42,940,000
Year 19 : $29,640,000
Year 20 : $29,640,000
Salary Average Commitment
Year 17 : $63,740,000
Year 18 : $40,940,000
Year 19 : $27,640,000
Year 20 : $27,640,000
Salary Cap with 1 Way Contract
Year 17 : $65,740,000
Year 18 : $42,940,000
Year 19 : $29,640,000
Year 20 : $29,640,000

Farm Players Salaries
Jonathan Dahlen	$120,000 (2)
Jordan Subban	$120,000 (2)
Reece Willcox	$120,000 (1)
Veeti Vainio	$100,000 (2)
David Kase	$100,000 (2)
Nikita Alexandrov	$90,000 (2)
Adam Ahman	$75,000 (2)
Kyle Olson	$75,000 (2)
Francois Tremblay	$0 (0)
Jacob Cederholm	$0 (0)
Nicklas Lasu	$0 (0)
Brett Bulmer	$0 (0)
Roberts Lipsbergs	$0 (0)
Gabriel Bourque	$0 (0)
Dane Fox	$0 (0)
Tyson Sexsmith	$0 (0)
Michal Jordan	$0 (0)
John Ramage	$0 (0)
Chase Hartje	$0 (0)
Daniel Catenacci	$0 (0)
Justin Holl	$0 (0)
Erik Thorell	$0 (0)
Total Farm Players	22
Salary Commitment
Year 17 : $800,000
Year 18 : $680,000
Year 19 : $0
Year 20 : $0
Salary Average Commitment
Year 17 : $800,000
Year 18 : $680,000
Year 19 : $0
Year 20 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - $95 - 0 - 0,00%
Level 2:	6000 - $60 - 0 - 0,00%
Level 3:	3000 - $30 - 0 - 0,00%
Level 4:	4000 - $25 - 0 - 0,00%
Luxury :	1000 - $190 - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $35 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,420,000
Farm Players Total Salaries	$2,620,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$76,694,247
Projected Bank Account	$76,694,247

Pro Players Salaries
Anze Kopitar	$10,920,000 (4)
Jonathan Huberdeau	$9,000,000 (1)
Sean Monahan	$8,500,000 (2)
Juuse Saros	$8,000,000 (3)
Adam Fox	$7,650,000 (2)
Brandon Saad	$7,000,000 (1)
Martin Necas	$6,500,000 (1)
Chandler Stephenson	$4,500,000 (1)
Brandon Hagel	$900,000 (1)
Alex Vlasic	$900,000 (2)
Miro Heiskanen	$900,000 (2)
Janis Moser	$900,000 (1)
Tyler Weiss	$750,000 (2)
Josh Jooris	$0 (0)
Noel Acciari	$0 (0)
Cory Schneider	$0 (0)
Fabian Zetterlund	$0 (0)
Michael McCarron	$0 (0)
Devin Shore	$0 (0)
Josh Mahura	$0 (0)
Total Pro Players	20
Salary Commitment
Year 17 : $66,420,000
Year 18 : $37,620,000
Year 19 : $18,920,000
Year 20 : $10,920,000
Salary Average Commitment
Year 17 : $63,570,000
Year 18 : $37,620,000
Year 19 : $18,920,000
Year 20 : $10,920,000
Salary Cap with 1 Way Contract
Year 17 : $66,420,000
Year 18 : $37,620,000
Year 19 : $18,920,000
Year 20 : $10,920,000

Farm Players Salaries
Nikolai Kovalenko	$200,000 (2)
Justin Kirkland	$200,000 (1)
Victor Mete	$200,000 (2)
Miles Wood	$200,000 (1)
Libor Hajek	$180,000 (1)
Logan Brown	$170,000 (2)
Evan Cowley	$170,000 (2)
Michael Dal Colle	$130,000 (2)
Taro Hirose	$90,000 (3)
Vitali Kravtsov	$90,000 (1)
Akira Schmid	$90,000 (2)
Dysin Mayo	$90,000 (1)
Dan O'Regan	$85,000 (1)
Cameron Crotty	$75,000 (1)
Jere Lassila	$75,000 (2)
Nicholas Caamano	$75,000 (1)
Scott Perunovich	$75,000 (1)
Mattias Norlinder	$75,000 (2)
Patrik Puistola	$75,000 (2)
Semyon Der-Arguchintsev	$75,000 (2)
Colton Point	$75,000 (1)
Pavel Tyutnev	$75,000 (1)
Denis Smirnov	$50,000 (1)
Tyler Tucker	$0 (0)
Martin Pospisil	$0 (0)
Dillon Heatherington	$0 (0)
Stefan Elliott	$0 (0)
Kenny Agostino	$0 (0)
Philip Samuelsson	$0 (0)
Sean Malone	$0 (0)
Total Farm Players	30
Salary Commitment
Year 17 : $2,620,000
Year 18 : $1,350,000
Year 19 : $90,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,620,000
Year 18 : $1,350,000
Year 19 : $90,000
Year 20 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - $85 - 0 - 0,00%
Level 2:	6000 - $50 - 0 - 0,00%
Level 3:	3000 - $30 - 0 - 0,00%
Level 4:	4000 - $22 - 0 - 0,00%
Luxury :	1000 - $145 - 0 - 0,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $30 - 0 - 0,00%
Farm Level 2:	1000 - $15 - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,690,000
Farm Players Total Salaries	$4,065,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$0
Current Bank Account	$14,725,673
Projected Bank Account	$14,725,673

Pro Players Salaries
Steven Stamkos	$10,640,000 (4)
Mike Richards	$8,150,000 (2)
Blake Wheeler	$8,000,000 (2)
Alex Debrincat	$7,000,000 (2)
Jared Spurgeon	$5,500,000 (1)
Andrew Mangiapane	$5,500,000 (2)
Jake Evans	$4,500,000 (3)
Robert Bortuzzo	$2,000,000 (1)
David Bernhardt	$900,000 (2)
Stelio Mattheos	$750,000 (1)
Nate Schnarr	$750,000 (1)
David Honzik	$0 (0)
Cliff Pu	$0 (0)
Derrick Pouliot	$0 (0)
Jake Muzzin	$0 (0)
Matthew Beniers	$0 (0)
Total Pro Players	16
Salary Commitment
Year 17 : $53,690,000
Year 18 : $44,690,000
Year 19 : $15,140,000
Year 20 : $10,640,000
Salary Average Commitment
Year 17 : $52,900,000
Year 18 : $43,900,000
Year 19 : $14,850,000
Year 20 : $10,350,000
Salary Cap with 1 Way Contract
Year 17 : $53,690,000
Year 18 : $44,690,000
Year 19 : $15,140,000
Year 20 : $10,640,000

Farm Players Salaries
Dmitri Voronkov	$300,000 (2)
Roland Mckeown	$300,000 (2)
Pavel Francouz	$275,000 (2)
Warren Foegele	$250,000 (3)
Ross Johnston	$250,000 (1)
Olli Maatta	$250,000 (2)
Dean Kukan	$200,000 (1)
Taylor Raddysh	$200,000 (2)
Austin Wagner	$180,000 (1)
Yakov Trenin	$170,000 (1)
Chad Ruhwedel	$170,000 (1)
Mike Hardman	$150,000 (1)
Cooper Marody	$150,000 (3)
Michal Kempny	$150,000 (1)
Jens Looke	$150,000 (1)
Adam Tambellini	$130,000 (1)
Kevin Poulin	$120,000 (1)
Luc Snuggerud	$120,000 (3)
Brandon Davidson	$110,000 (1)
Gabriel Dumont	$100,000 (2)
Michael Spacek	$90,000 (2)
Jaret Anderson-Dolan	$90,000 (2)
Tarrmo Reunanen	$80,000 (2)
Artur Kayumov	$80,000 (2)
Landon Ferraro	$0 (0)
Jordie Benn	$0 (0)
Valeri Vasiliev	$0 (0)
Chris Martenet	$0 (0)
Eric Comrie	$0 (0)
Zachary Sanford	$0 (0)
Total Farm Players	30
Salary Commitment
Year 17 : $4,065,000
Year 18 : $2,285,000
Year 19 : $520,000
Year 20 : $0
Salary Average Commitment
Year 17 : $4,065,000
Year 18 : $2,285,000
Year 19 : $520,000
Year 20 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $78,000,000 Available Cap Space	Over Minimum of $0	Farm Salary Cap	Under Maximum of $30,000,000	Pro Players	Farm Players	Total Players
Avalanches	$38,591,063	$69,650,000	$8,350,000	$69,650,000	$3,020,000	$26,980,000	20	29	49
BlackHawks	$15,450,496	$63,700,000	$14,300,000	$63,700,000	$2,250,000	$27,750,000	15	30	45
BlueJacket	$1,952,031	$63,400,000	$14,600,000	$63,400,000	$2,125,000	$27,875,000	18	24	42
Blues	$60,782,073	$72,040,000	$5,960,000	$72,040,000	$4,202,500	$25,797,500	20	31	51
Bruins	$19,063,506	$72,170,000	$5,830,000	$72,170,000	$1,115,000	$28,885,000	20	25	45
Canadiens	$31,516,729	$76,100,000	$1,900,000	$76,100,000	$2,135,000	$27,865,000	19	31	50
Canucks	$44,989,131	$57,750,000	$20,250,000	$57,750,000	$2,580,000	$27,420,000	18	26	44
Capitals	($6,597,446)	$69,350,000	$8,650,000	$69,350,000	$2,765,000	$27,235,000	19	26	45
Devils	$16,389,536	$73,450,000	$4,550,000	$73,450,000	$2,115,000	$27,885,000	21	28	49
Ducks	$21,819,925	$61,650,000	$16,350,000	$61,650,000	$2,570,000	$27,430,000	20	32	52
Flames	$29,765,004	$66,800,000	$11,200,000	$66,800,000	$2,845,000	$27,155,000	19	32	51
Flyers	$25,289,658	$50,050,000	$27,950,000	$50,050,000	$1,440,000	$28,560,000	21	26	47
GoldenKnights	$43,875,619	$69,700,000	$8,300,000	$69,700,000	$3,655,000	$26,345,000	18	35	53
Hockey club	$9,806,795	$63,700,000	$14,300,000	$63,700,000	$3,590,000	$26,410,000	20	31	51
Hurricanes	$6,331,486	$55,150,000	$22,850,000	$55,150,000	$1,640,000	$28,360,000	20	29	49
Islanders	$83,920,630	$41,000,000	$37,000,000	$41,000,000	$1,490,000	$28,510,000	19	27	46
Jets	$221,406,828	$64,100,000	$13,900,000	$64,100,000	$3,035,000	$26,965,000	22	29	51
Kings	$39,361,081	$46,400,000	$31,600,000	$46,400,000	$1,365,000	$28,635,000	21	25	46
Kraken	$6,912,705	$77,400,000	$600,000	$77,400,000	$1,880,500	$28,119,500	19	21	40
Lightning	$4,353,714	$55,700,000	$22,300,000	$55,700,000	$1,680,000	$28,320,000	18	24	42
MapleLeafs	$11,612,616	$76,200,000	$1,800,000	$76,200,000	$2,605,000	$27,395,000	20	33	53
Oilers	$13,232,319	$49,550,000	$28,450,000	$49,550,000	$1,720,000	$28,280,000	20	27	47
Panthers	$125,998,065	$65,850,000	$12,150,000	$65,850,000	$2,890,000	$27,110,000	18	28	46
Penguins	$118,281,831	$76,050,000	$1,950,000	$76,050,000	$2,755,000	$27,245,000	18	32	50
Predators	($11,790,141)	$74,200,000	$3,800,000	$74,200,000	$2,560,100	$27,439,900	20	27	47
Rangers	($12,959,363)	$65,800,000	$12,200,000	$65,800,000	$4,510,000	$25,490,000	20	35	55
RedWings	$3,246,254	$56,050,000	$21,950,000	$56,050,000	$2,040,000	$27,960,000	18	27	45
Sabres	($4,413,677)	$71,600,000	$6,400,000	$71,600,000	$2,927,500	$27,072,500	21	32	53
Senators	$2,184,927	$76,400,000	$1,600,000	$76,400,000	$1,935,000	$28,065,000	21	28	49
Sharks	$47,153,079	$65,740,000	$12,260,000	$65,740,000	$800,000	$29,200,000	19	22	41
Stars	$76,694,247	$66,420,000	$11,580,000	$66,420,000	$2,620,000	$27,380,000	20	30	50
Wild	$14,725,673	$53,690,000	$24,310,000	$53,690,000	$4,065,000	$25,935,000	16	30	46

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 - %