LNVHV - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	8000 - $85 - 7 501 - 93,77%
Level 2:	6000 - $50 - 5 585 - 93,08%
Level 3:	3000 - $20 - 2 619 - 87,30%
Level 4:	5000 - $15 - 4 562 - 91,23%
Luxury :	1000 - $165 - 994 - 99,40%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1 888 - 94,42%
Farm Level 2:	1000 - $20 - 724 - 72,37%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	21 261 - 92,44%
Average Income per Game	$1,790,501
Year to Date Revenue	$5,371,502
Farm
Home Games Left	38
Average Attendance - %	2 612 - 87,07%
Average Income per Game	$120,042
Year to Date Revenue	$360,125
Expense
Pro Players Total Salaries	$74,050,000
Farm Players Total Salaries	$3,915,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$5,966,392
Farm Year To Date Expenses	$334,028
Pro Salary Cap To Date	$5,926,072
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$68,039,025
Farm Estimated Season Revenue	$4,561,583
Pro Remaining Season Days	171
Pro Expenses Per Days	$400,806
Pro Estimated Expenses	$68,537,826
Farm Remaining Season Days	170
Farm Expenses Per Days	$21,703
Farm Estimated Expenses	$3,689,510
Estimated Season Expenses	$72,227,336
Season Salary Cap	$74,050,000
Estimate Under Maximum Salary Cap of $79,000,000	$4,950,000
Estimate Over Minimum Salary Cap of $0	$74,050,000
Current Bank Account	$32,722,270
Projected Bank Account	$33,095,542

Pro Players Salaries
Travis Konecny	$7,500,000 (5)
Brock Boeser	$7,500,000 (4)
Viktor Arvidsson	$7,000,000 (1)
Tyler Bertuzzi	$5,500,000 (3)
Adam Pelech	$5,000,000 (2)
Ethan Bear	$5,000,000 (1)
Andrew Peeke	$5,000,000 (2)
Kaapo Kahkonen	$4,000,000 (2)
David Levin	$3,500,000 (3)
Noah Cates	$3,500,000 (3)
Tanner Pearson	$3,000,000 (1)
Martin Fehervary	$3,000,000 (1)
Jan Rutta	$2,500,000 (1)
Jalen Chatfield	$2,500,000 (2)
Karson Kuhlman	$2,000,000 (1)
Jaycob Megna	$2,000,000 (1)
Curtis Lazar	$1,900,000 (1)
Brent Gates	$1,100,000 (2)
Cutter Gauthier	$900,000 (3)
Stuart Skinner	$900,000 (1)
Grant Slukynsky	$750,000 (3)
Total Pro Players	21
Salary Commitment
Year 17 : $74,050,000
Year 18 : $46,750,000
Year 19 : $29,150,000
Year 20 : $15,000,000
Salary Average Commitment
Year 17 : $74,050,000
Year 18 : $46,750,000
Year 19 : $29,150,000
Year 20 : $15,000,000
Salary Cap with 1 Way Contract
Year 17 : $74,050,000
Year 18 : $46,750,000
Year 19 : $29,150,000
Year 20 : $15,000,000

Farm Players Salaries
Dakota Joshua	$350,000 (3)
Philipp Kurashev	$260,000 (3)
Marcus Davidsson	$250,000 (3)
Gustav Lindstrom	$250,000 (3)
Daniil Tarasov	$250,000 (3)
Matt Benning	$210,000 (1)
Libor Hajek	$180,000 (1)
Joseph Blandisi	$170,000 (1)
Andrei Svetlakov	$150,000 (2)
Adam Clendening	$150,000 (2)
Ian McCoshen	$130,000 (2)
Andreas Soderberg	$130,000 (1)
Magnus Paajarvi	$120,000 (1)
Tim Wahlgren	$120,000 (2)
Joseph Cramarossa	$115,000 (2)
Adam Samuelsson	$100,000 (2)
Pavel Koltygin	$90,000 (3)
Ethan Del mastro	$90,000 (3)
Filip Berglund	$80,000 (3)
Servac Petrovsky	$75,000 (2)
Colton Point	$75,000 (1)
Aleksandr Kisakov	$75,000 (3)
Kirill Ustimenko	$75,000 (1)
Jan Sprynar	$75,000 (3)
Pano Fimis	$75,000 (3)
Brandon Lisowsky	$75,000 (1)
Alexander Teleguine	$75,000 (3)
Daniel Kurovsky	$70,000 (3)
Tobias Eder	$50,000 (3)
Total Farm Players	29
Salary Commitment
Year 17 : $3,915,000
Year 18 : $2,880,000
Year 19 : $2,040,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,915,000
Year 18 : $2,880,000
Year 19 : $2,040,000
Year 20 : $0

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - $85 - 7 774 - 97,17%
Level 2:	6000 - $50 - 5 389 - 89,82%
Level 3:	2000 - $21 - 2 000 - 100,00%
Level 4:	4000 - $14 - 4 000 - 100,00%
Luxury :	1000 - $175 - 859 - 85,87%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $28 - 1 999 - 99,93%
Farm Level 2:	1000 - $11 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	20 021 - 95,34%
Average Income per Game	$1,755,933
Year to Date Revenue	$5,267,798
Farm
Home Games Left	38
Average Attendance - %	2 999 - 99,96%
Average Income per Game	$99,774
Year to Date Revenue	$299,323
Expense
Pro Players Total Salaries	$78,950,000
Farm Players Total Salaries	$4,340,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,407,265
Farm Year To Date Expenses	$358,864
Pro Salary Cap To Date	$6,366,930
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,725,441
Farm Estimated Season Revenue	$3,791,425
Pro Remaining Season Days	171
Pro Expenses Per Days	$427,151
Pro Estimated Expenses	$73,042,821
Farm Remaining Season Days	170
Farm Expenses Per Days	$24,000
Farm Estimated Expenses	$4,080,000
Estimated Season Expenses	$77,122,821
Season Salary Cap	$78,950,000
Estimate Under Maximum Salary Cap of $79,000,000	$50,000
Estimate Over Minimum Salary Cap of $0	$78,950,000
Current Bank Account	$14,251,488
Projected Bank Account	$7,645,533

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)
Jared McCann	$6,000,000 (3)
Ilya Samsonov	$5,750,000 (3)
Sean Durzi	$5,000,000 (2)
Marcus Pettersson	$4,000,000 (1)
Nic Dowd	$4,000,000 (2)
Reese Johnson	$2,500,000 (1)
Eric Comrie	$2,500,000 (2)
Dylan Samberg	$2,500,000 (1)
Remi Elie	$2,000,000 (1)
Matt Luff	$1,550,000 (1)
Glenn Gawdin	$1,300,000 (1)
Kevin Bahl	$900,000 (2)
Jesperi Kotkaniemi	$900,000 (1)
Kirby Dach	$900,000 (1)
Owen Tippett	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 17 : $78,950,000
Year 18 : $47,400,000
Year 19 : $28,250,000
Year 20 : $16,500,000
Salary Average Commitment
Year 17 : $78,950,000
Year 18 : $47,400,000
Year 19 : $28,250,000
Year 20 : $16,500,000
Salary Cap with 1 Way Contract
Year 17 : $78,950,000
Year 18 : $47,400,000
Year 19 : $28,250,000
Year 20 : $16,500,000

Farm Players Salaries
Ryker Evans	$250,000 (3)
Michael Hutchinson	$250,000 (2)
Chris Tierney	$250,000 (3)
Morgan Ellis	$220,000 (3)
Rem Pitlick	$200,000 (3)
Victor Olofsson	$200,000 (3)
Chris Bigras	$200,000 (2)
Derek Grant	$200,000 (3)
Kevin Labanc	$180,000 (1)
Radim Zohorna	$180,000 (1)
Jujhar Khaira	$150,000 (3)
Cole Guttman	$150,000 (3)
Dominik Simon	$150,000 (3)
Tim Erixon	$140,000 (3)
Reece Scarlett	$140,000 (3)
Michael Sgarbossa	$130,000 (1)
Rocco Grimaldi	$130,000 (1)
Eric Florchuk	$120,000 (1)
Scott Kosmachuk	$120,000 (3)
Nick Ebert	$120,000 (3)
Tyler Beskorowany	$120,000 (1)
Keegan Lowe	$120,000 (3)
Boris Katchouk (Out of Payroll)	$120,000 (1)
Anton Blidh	$120,000 (3)
Brandon Gignac	$80,000 (1)
Alexander Pashin	$75,000 (3)
Artemi Kniazev	$75,000 (3)
Filip Kral	$75,000 (1)
Ronald Attard	$75,000 (1)
Gustav Bouramman	$70,000 (1)
Dennis Yan	$50,000 (1)
Total Farm Players	31
Salary Commitment
Year 17 : $4,460,000
Year 18 : $3,130,000
Year 19 : $2,680,000
Year 20 : $0
Salary Average Commitment
Year 17 : $4,460,000
Year 18 : $3,130,000
Year 19 : $2,680,000
Year 20 : $0

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - $85 - 7 699 - 96,23%
Level 2:	6000 - $40 - 5 597 - 93,28%
Level 3:	3000 - $20 - 2 687 - 89,57%
Level 4:	5000 - $15 - 4 557 - 91,13%
Luxury :	1500 - $70 - 1 261 - 84,04%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $28 - 1 893 - 94,63%
Farm Level 2:	1000 - $14 - 934 - 93,37%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	21 800 - 92,76%
Average Income per Game	$1,674,573
Year to Date Revenue	$5,023,720
Farm
Home Games Left	38
Average Attendance - %	2 826 - 94,21%
Average Income per Game	$103,129
Year to Date Revenue	$309,388
Expense
Pro Players Total Salaries	$79,000,000
Farm Players Total Salaries	$2,985,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,291,931
Farm Year To Date Expenses	$248,922
Pro Salary Cap To Date	$6,251,610
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,633,787
Farm Estimated Season Revenue	$3,918,915
Pro Remaining Season Days	171
Pro Expenses Per Days	$427,419
Pro Estimated Expenses	$73,088,649
Farm Remaining Season Days	170
Farm Expenses Per Days	$16,676
Farm Estimated Expenses	$2,834,920
Estimated Season Expenses	$75,923,569
Season Salary Cap	$79,000,000
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$79,000,000
Current Bank Account	$744,286
Projected Bank Account	($7,626,581)

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)
Alexandre Carrier	$4,500,000 (3)
Blake Coleman	$4,000,000 (1)
Kevin Lankinen	$3,000,000 (1)
Nicolas Roy	$3,000,000 (1)
Sergey Tolchinsky	$2,000,000 (1)
Justin Dowling	$1,200,000 (3)
Teemu Pulkkinen	$1,100,000 (1)
Andrew Desjardins	$1,100,000 (1)
Dustin Wolf	$900,000 (3)
Thomas Harley	$900,000 (2)
Joseph Veleno	$900,000 (1)
Juuso Valimaki	$900,000 (1)
Jack Mcbain	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 17 : $79,000,000
Year 18 : $56,700,000
Year 19 : $24,600,000
Year 20 : $0
Salary Average Commitment
Year 17 : $75,750,000
Year 18 : $53,450,000
Year 19 : $24,600,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $79,000,000
Year 18 : $56,700,000
Year 19 : $24,600,000
Year 20 : $0

Farm Players Salaries
Joona Luoto	$170,000 (2)
Spencer Martin	$150,000 (2)
Brendan Gaunce	$130,000 (2)
Drake Caggiula	$130,000 (2)
Hudson Fasching	$130,000 (2)
Markus Granlund	$120,000 (3)
Alexander Burmistrov	$120,000 (3)
Michal Repik	$110,000 (1)
Dan Sexton	$110,000 (1)
Seth Griffith	$110,000 (1)
Jaroslav Janus	$105,000 (1)
Danick Paquette	$100,000 (1)
Alexis Binner	$100,000 (1)
Mark Katic	$100,000 (1)
Kaedan Korczak	$90,000 (2)
Daniel Muzito-Bagenda	$90,000 (1)
John Ramage	$90,000 (3)
Philip Samuelsson	$90,000 (3)
Marc-Olivier Roy	$80,000 (1)
Conner Bleackley	$80,000 (1)
Zach Gallant	$80,000 (2)
Ryan Merkley	$75,000 (3)
Mikko Kokkonen	$75,000 (3)
Egor Afanasyev	$75,000 (3)
Bryce Brodzinski	$75,000 (3)
Anttoni Honka	$75,000 (3)
Antti Tuomisto	$75,000 (3)
Nico Gross	$75,000 (2)
Yegor Spiridonov	$75,000 (3)
Brent Moran	$50,000 (1)
Keenan Suthers	$50,000 (1)
Total Farm Players	31
Salary Commitment
Year 17 : $2,985,000
Year 18 : $1,900,000
Year 19 : $945,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,985,000
Year 18 : $1,900,000
Year 19 : $945,000
Year 20 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - $100 - 6 801 - 85,01%
Level 2:	6000 - $65 - 4 377 - 72,96%
Level 3:	3000 - $40 - 1 697 - 56,57%
Level 4:	4000 - $30 - 2 880 - 72,00%
Luxury :	1500 - $200 - 868 - 57,84%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - $50 - 1 176 - 58,81%
Farm Level 2:	1000 - $35 - 462 - 46,18%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	16 623 - 73,88%
Average Income per Game	$1,856,791
Year to Date Revenue	$5,570,372
Farm
Home Games Left	37
Average Attendance - %	1 638 - 54,60%
Average Income per Game	$104,503
Year to Date Revenue	$418,012
Expense
Pro Players Total Salaries	$78,765,000
Farm Players Total Salaries	$5,157,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,392,340
Farm Year To Date Expenses	$423,850
Pro Salary Cap To Date	$6,352,020
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$70,558,045
Farm Estimated Season Revenue	$3,866,611
Pro Remaining Season Days	171
Pro Expenses Per Days	$426,156
Pro Estimated Expenses	$72,872,676
Farm Remaining Season Days	170
Farm Expenses Per Days	$28,419
Farm Estimated Expenses	$4,831,230
Estimated Season Expenses	$77,703,906
Season Salary Cap	$78,765,000
Estimate Under Maximum Salary Cap of $79,000,000	$235,000
Estimate Over Minimum Salary Cap of $0	$78,765,000
Current Bank Account	$59,954,267
Projected Bank Account	$56,675,017

Pro Players Salaries
Sergei Bobrovsky	$8,500,000 (5)
Evander Kane	$8,500,000 (4)
Ryan Strome	$7,000,000 (1)
Kyle Turris	$7,000,000 (2)
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)
Jack Campbell	$2,525,000 (2)
Teddy Blueger	$2,500,000 (2)
Brendan Lemieux	$2,350,000 (1)
Logan Stanley	$1,800,000 (1)
Juuso Parssinen	$1,800,000 (1)
Brandon Duhaime	$1,500,000 (1)
Benoit-Olivier Groulx	$900,000 (2)
Brayden Pachal	$900,000 (2)
William Cuylle	$900,000 (3)
Simon Holmstrom	$900,000 (3)
Total Pro Players	20
Salary Commitment
Year 17 : $78,765,000
Year 18 : $45,390,000
Year 19 : $25,300,000
Year 20 : $17,000,000
Salary Average Commitment
Year 17 : $75,265,000
Year 18 : $40,390,000
Year 19 : $21,800,000
Year 20 : $13,500,000
Salary Cap with 1 Way Contract
Year 17 : $78,765,000
Year 18 : $45,390,000
Year 19 : $25,300,000
Year 20 : $17,000,000

Farm Players Salaries
Jonny Brodzinski	$272,500 (3)
Colin Blackwell	$252,500 (2)
Scott Wedgewood	$252,500 (3)
Brock McGinn	$250,000 (1)
Alex Kerfoot	$247,500 (2)
Austin Watson	$242,500 (2)
John Hayden	$222,500 (3)
Dylan Gambrell	$222,500 (3)
Dillon Fournier	$172,500 (3)
Jacob De La Rose	$172,500 (3)
Simon Despres	$167,500 (1)
Tom Kuhnhackl	$152,500 (2)
Alexei Marchenko	$152,500 (2)
Jake Bean	$150,000 (1)
Daniel Audette	$150,000 (3)
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)
Eric Gelinas	$132,500 (3)
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)
Mark Borowiecki	$110,000 (1)
Tyler Wotherspoon	$110,000 (1)
Jack Rathbone	$90,000 (1)
Kole Lind	$75,000 (1)
Grigori Denisenko	$75,000 (2)
Edwin Minney	$50,000 (1)
Total Farm Players	33
Salary Commitment
Year 17 : $5,157,500
Year 18 : $3,372,500
Year 19 : $1,597,500
Year 20 : $0
Salary Average Commitment
Year 17 : $5,157,500
Year 18 : $3,372,500
Year 19 : $1,597,500
Year 20 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - $92 - 7 268 - 90,85%
Level 2:	6000 - $57 - 4 961 - 82,68%
Level 3:	3000 - $26 - 2 627 - 87,57%
Level 4:	5000 - $21 - 4 398 - 87,95%
Luxury :	1500 - $133 - 1 090 - 72,67%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $38 - 1 554 - 77,68%
Farm Level 2:	1000 - $17 - 953 - 95,30%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	20 343 - 86,57%
Average Income per Game	$1,872,968
Year to Date Revenue	$5,618,903
Farm
Home Games Left	37
Average Attendance - %	2 507 - 83,55%
Average Income per Game	$112,099
Year to Date Revenue	$448,395
Expense
Pro Players Total Salaries	$77,220,000
Farm Players Total Salaries	$2,100,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,372,580
Farm Year To Date Expenses	$174,870
Pro Salary Cap To Date	$6,332,260
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,172,771
Farm Estimated Season Revenue	$4,147,654
Pro Remaining Season Days	171
Pro Expenses Per Days	$417,849
Pro Estimated Expenses	$71,452,179
Farm Remaining Season Days	170
Farm Expenses Per Days	$11,892
Farm Estimated Expenses	$2,021,640
Estimated Season Expenses	$73,473,819
Season Salary Cap	$77,220,000
Estimate Under Maximum Salary Cap of $79,000,000	$1,780,000
Estimate Over Minimum Salary Cap of $0	$77,220,000
Current Bank Account	$18,583,354
Projected Bank Account	$20,429,960

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)
Nick Seeler	$3,000,000 (1)
Calvin Pickard	$2,500,000 (1)
Joey Anderson	$2,500,000 (1)
Valtteri Puustinen (Out of Payroll)	$1,500,000 (1)
Morgan Geekie	$900,000 (2)
Isac Lundestrom	$900,000 (2)
Kaiden Guhle	$900,000 (2)
Shane Pinto	$900,000 (2)
Dylan Holloway	$900,000 (3)
Henry Thrun	$900,000 (3)
Semyon Der-Arguchintsev	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 17 : $78,720,000
Year 18 : $37,070,000
Year 19 : $19,720,000
Year 20 : $10,920,000
Salary Average Commitment
Year 17 : $78,070,000
Year 18 : $37,070,000
Year 19 : $19,720,000
Year 20 : $10,920,000
Salary Cap with 1 Way Contract
Year 17 : $78,720,000
Year 18 : $37,070,000
Year 19 : $19,720,000
Year 20 : $10,920,000

Farm Players Salaries
Peter Cehlarik	$130,000 (2)
Luke Philp	$120,000 (3)
John Quenneville	$100,000 (3)
Justice Schoulard	$90,000 (3)
Dennis Gilbertolo	$90,000 (3)
Tyler Inamoto	$80,000 (3)
Brent Pedersen	$80,000 (3)
Maxime Lajoie	$75,000 (1)
Eemeli Rasanen	$75,000 (1)
Jack Kopacka	$75,000 (1)
Grant Mismash	$75,000 (1)
Cole Fonstad	$75,000 (2)
Josh Brook	$75,000 (1)
Evan Vierling	$75,000 (3)
Roni Hirvonen	$75,000 (3)
Linus Lindstrom	$75,000 (1)
Thomas Bordeleau	$75,000 (3)
Ty Smilanic	$75,000 (3)
Dmitry Zlodeyev	$70,000 (3)
Roberts Lipsbergs	$70,000 (3)
Brandon Crawley	$70,000 (2)
Juuso Ikonen	$70,000 (2)
Samuel Kurker	$70,000 (1)
Garin Bjorklund	$70,000 (3)
Magnus Chrona	$65,000 (1)
Jake Paterson	$50,000 (1)
Sebastian Collberg	$50,000 (1)
Total Farm Players	27
Salary Commitment
Year 17 : $2,100,000
Year 18 : $1,415,000
Year 19 : $1,070,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,100,000
Year 18 : $1,415,000
Year 19 : $1,070,000
Year 20 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - $75 - 7 843 - 98,04%
Level 2:	6000 - $55 - 5 439 - 90,65%
Level 3:	3000 - $35 - 2 284 - 76,13%
Level 4:	5000 - $15 - 4 552 - 91,04%
Luxury :	1000 - $100 - 1 000 - 100,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $15 - 2 000 - 100,00%
Farm Level 2:	1000 - $9 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	21 118 - 91,82%
Average Income per Game	$1,692,003
Year to Date Revenue	$6,768,013
Farm
Home Games Left	38
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$58,110
Year to Date Revenue	$174,330
Expense
Pro Players Total Salaries	$78,850,000
Farm Players Total Salaries	$2,900,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,399,195
Farm Year To Date Expenses	$242,025
Pro Salary Cap To Date	$6,358,875
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,604,120
Farm Estimated Season Revenue	$2,208,180
Pro Remaining Season Days	171
Pro Expenses Per Days	$426,613
Pro Estimated Expenses	$72,950,823
Farm Remaining Season Days	170
Farm Expenses Per Days	$16,216
Farm Estimated Expenses	$2,756,720
Estimated Season Expenses	$75,707,543
Season Salary Cap	$78,850,000
Estimate Under Maximum Salary Cap of $79,000,000	$150,000
Estimate Over Minimum Salary Cap of $0	$78,850,000
Current Bank Account	$31,817,852
Projected Bank Account	$20,922,609

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)
Kyle Capobianco	$1,800,000 (1)
Johnathan Kovacevic	$1,800,000 (1)
Morgan Barron	$900,000 (1)
Jordan Harris	$900,000 (1)
Joel Hofer	$900,000 (2)
Wyatt Johnston	$900,000 (2)
Dmitry Zavgorodniy	$800,000 (2)
Albin Grewe	$750,000 (1)
Aapeli Rasanen	$700,000 (1)
Total Pro Players	20
Salary Commitment
Year 17 : $78,850,000
Year 18 : $41,000,000
Year 19 : $7,000,000
Year 20 : $0
Salary Average Commitment
Year 17 : $75,750,000
Year 18 : $39,600,000
Year 19 : $6,000,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $78,850,000
Year 18 : $41,000,000
Year 19 : $7,000,000
Year 20 : $0

Farm Players Salaries
Mark Friedman	$180,000 (1)
Xavier Simoneau	$180,000 (1)
Maxim Letunov	$180,000 (1)
Francesco Lapenna	$170,000 (2)
Alexander Barabanov	$170,000 (2)
Alexander Dergachyov	$150,000 (1)
Adam Erne	$130,000 (1)
Dylan Blujus	$120,000 (1)
Oscar Lindberg	$120,000 (1)
Juho Lammikko	$120,000 (1)
Lucas Carlsson	$110,000 (1)
Stanislav Galiev	$90,000 (1)
Seth Helgeson	$90,000 (1)
Logan Stankoven	$90,000 (3)
Oliver Okuliar	$90,000 (1)
Alexander Alexeyev	$90,000 (2)
Jan Mysak	$75,000 (3)
Graeme Clarke	$75,000 (3)
Riley Mercer	$75,000 (3)
Marshall Warren	$75,000 (3)
Riley Damiani	$75,000 (3)
Tyler Madden	$75,000 (3)
Roby Jarventie	$75,000 (2)
Reilly Walsh	$75,000 (1)
Carter Serhyenko	$75,000 (3)
Chaz Lucius	$75,000 (3)
Brad Morrison	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 17 : $2,900,000
Year 18 : $1,195,000
Year 19 : $690,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,900,000
Year 18 : $1,195,000
Year 19 : $690,000
Year 20 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - $100 - 6 068 - 86,68%
Level 2:	5000 - $60 - 5 000 - 100,00%
Level 3:	2000 - $35 - 1 966 - 98,31%
Level 4:	4000 - $20 - 3 986 - 99,64%
Luxury :	1000 - $200 - 715 - 71,48%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $35 - 1 957 - 97,85%
Farm Level 2:	1000 - $15 - 957 - 95,73%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	17 734 - 93,34%
Average Income per Game	$1,785,361
Year to Date Revenue	$7,141,444
Farm
Home Games Left	38
Average Attendance - %	2 914 - 97,14%
Average Income per Game	$123,454
Year to Date Revenue	$370,362
Expense
Pro Players Total Salaries	$78,410,000
Farm Players Total Salaries	$2,600,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,363,705
Farm Year To Date Expenses	$216,275
Pro Salary Cap To Date	$6,323,385
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,058,357
Farm Estimated Season Revenue	$4,691,252
Pro Remaining Season Days	171
Pro Expenses Per Days	$424,247
Pro Estimated Expenses	$72,546,237
Farm Remaining Season Days	170
Farm Expenses Per Days	$14,595
Farm Estimated Expenses	$2,481,150
Estimated Season Expenses	$75,027,387
Season Salary Cap	$78,410,000
Estimate Under Maximum Salary Cap of $79,000,000	$590,000
Estimate Over Minimum Salary Cap of $0	$78,410,000
Current Bank Account	$43,420,957
Projected Bank Account	$39,143,179

Pro Players Salaries
Leon Draisaitl	$11,060,000 (5)
Robert Thomas	$8,250,000 (3)
Andrei Svechnikov	$7,500,000 (1)
Joonas Korpisalo	$6,750,000 (2)
Ryan Graves	$6,500,000 (4)
TJ Brodie	$6,500,000 (2)
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)
Mirco Mueller	$1,300,000 (2)
Dakota Mermis	$1,200,000 (1)
Connor Dewar	$1,200,000 (1)
Matias Maccelli	$900,000 (2)
Tim Stutzle	$900,000 (1)
Emile Poirier	$900,000 (1)
Filip Chytil	$900,000 (3)
Artem Artemov	$800,000 (1)
Dylan Ferguson	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 17 : $78,410,000
Year 18 : $53,910,000
Year 19 : $26,710,000
Year 20 : $17,560,000
Salary Average Commitment
Year 17 : $75,560,000
Year 18 : $53,410,000
Year 19 : $26,710,000
Year 20 : $17,560,000
Salary Cap with 1 Way Contract
Year 17 : $78,410,000
Year 18 : $53,910,000
Year 19 : $26,710,000
Year 20 : $17,560,000

Farm Players Salaries
Isaac Ratcliffe	$250,000 (3)
Scott Harrington	$175,000 (1)
Tyler Pitlick	$170,000 (1)
Jeremy Smith	$135,000 (1)
Ryan Dzingel	$130,000 (1)
Alexander Petrovic	$130,000 (1)
Matt Filipe	$120,000 (1)
Walteri Merela	$120,000 (3)
Stuart Percy	$120,000 (2)
Nikita Gusev	$120,000 (2)
Ben Maxwell	$100,000 (1)
Niklas Tikkinen	$100,000 (1)
Dalton Smith	$100,000 (1)
Nicolas Deschamps	$100,000 (1)
David Warsofsky	$100,000 (1)
Ryan Poehling	$90,000 (1)
Sergey Zborovskiy	$90,000 (1)
Kasper Bjorkqvist	$90,000 (2)
Ivan Lodnia	$75,000 (2)
Bode Wilde	$75,000 (3)
Milos Roman	$75,000 (3)
Miles Gendron	$70,000 (1)
Dennis Hildeby	$65,000 (1)
Total Farm Players	23
Salary Commitment
Year 17 : $2,600,000
Year 18 : $925,000
Year 19 : $520,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,590,000
Year 18 : $925,000
Year 19 : $520,000
Year 20 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - $100 - 6 123 - 76,54%
Level 2:	5000 - $80 - 3 363 - 67,26%
Level 3:	2000 - $50 - 1 474 - 73,72%
Level 4:	4000 - $35 - 2 361 - 59,03%
Luxury :	1000 - $200 - 719 - 71,87%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $30 - 1 947 - 97,35%
Farm Level 2:	1000 - $15 - 974 - 97,40%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	14 040 - 70,20%
Average Income per Game	$1,760,323
Year to Date Revenue	$5,280,970
Farm
Home Games Left	38
Average Attendance - %	2 921 - 97,37%
Average Income per Game	$108,800
Year to Date Revenue	$326,400
Expense
Pro Players Total Salaries	$74,300,000
Farm Players Total Salaries	$2,365,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,180,647
Farm Year To Date Expenses	$220,729
Pro Salary Cap To Date	$6,140,325
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,892,287
Farm Estimated Season Revenue	$4,134,400
Pro Remaining Season Days	171
Pro Expenses Per Days	$402,151
Pro Estimated Expenses	$68,767,821
Farm Remaining Season Days	170
Farm Expenses Per Days	$13,324
Farm Estimated Expenses	$2,265,080
Estimated Season Expenses	$71,032,901
Season Salary Cap	$74,300,000
Estimate Under Maximum Salary Cap of $79,000,000	$4,700,000
Estimate Over Minimum Salary Cap of $0	$74,300,000
Current Bank Account	($23,391,452)
Projected Bank Account	($23,397,666)

Pro Players Salaries
Max Domi	$6,500,000 (3)
Anthony Beauvillier	$6,500,000 (2)
David Savard	$6,000,000 (3)
Petr Mrazek	$5,650,000 (2)
Bryan Rust	$5,500,000 (1)
Jamieson Oleksiak	$5,500,000 (2)
Seth Jones	$5,000,000 (4)
Sam Bennett	$5,000,000 (4)
Danton Heinen (Out of Payroll)	$5,000,000 (1)
Alex Galchenyuk	$5,000,000 (1)
Nick Schmaltz	$4,500,000 (3)
Philippe Myers	$4,000,000 (1)
Anton Lundell	$4,000,000 (2)
Mason Marchment	$3,500,000 (1)
Denis Gurianov	$1,800,000 (1)
Charles Hudon	$1,500,000 (1)
Shakir Mukhamadullin	$900,000 (3)
Adam Fantilli	$900,000 (3)
Cody Glass	$900,000 (1)
Braden Schneider	$900,000 (1)
Jakub Skarek	$750,000 (2)
Total Pro Players	21
Salary Commitment
Year 17 : $79,300,000
Year 18 : $51,200,000
Year 19 : $28,800,000
Year 20 : $10,000,000
Salary Average Commitment
Year 17 : $78,450,000
Year 18 : $50,350,000
Year 19 : $28,800,000
Year 20 : $10,000,000
Salary Cap with 1 Way Contract
Year 17 : $79,300,000
Year 18 : $51,200,000
Year 19 : $28,800,000
Year 20 : $10,000,000

Farm Players Salaries
Ryan Reaves (Out of Payroll)	$250,000 (1)
Erik Brannstrom	$180,000 (1)
Parker Kelly	$180,000 (1)
Nathan Beaulieu	$170,000 (1)
Connor Carrick	$170,000 (1)
Walker Duehr	$150,000 (3)
Michael Downing	$120,000 (2)
Ryan Spooner	$120,000 (3)
Josh Leivo	$120,000 (2)
Mark Arcobello	$100,000 (1)
Corban Knight	$90,000 (1)
Klas Dahlbeck	$90,000 (1)
Joakim Nygard	$90,000 (3)
Vladislav Kamenev	$90,000 (1)
Timo Pielmeier	$90,000 (1)
Linus Arnesson	$80,000 (2)
Greg Meireles	$75,000 (1)
Ian Scott	$75,000 (1)
Ronald Brickey	$75,000 (1)
Artyom Minulin (Out of Payroll)	$75,000 (1)
Ivan Muranov	$75,000 (2)
Joni Ikonen	$75,000 (1)
Remi Poirier	$75,000 (3)
Filip Hallander	$75,000 (2)
Total Farm Players	24
Salary Commitment
Year 17 : $2,690,000
Year 18 : $905,000
Year 19 : $435,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,690,000
Year 18 : $905,000
Year 19 : $435,000
Year 20 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - $80 - 7 443 - 93,03%
Level 2:	5000 - $55 - 5 000 - 100,00%
Level 3:	2000 - $45 - 1 583 - 79,13%
Level 4:	4000 - $30 - 2 773 - 69,33%
Luxury :	1000 - $150 - 997 - 99,73%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 876 - 93,80%
Farm Level 2:	1000 - $15 - 996 - 99,60%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	17 796 - 88,98%
Average Income per Game	$1,749,906
Year to Date Revenue	$5,249,717
Farm
Home Games Left	38
Average Attendance - %	2 872 - 95,73%
Average Income per Game	$120,094
Year to Date Revenue	$360,282
Expense
Pro Players Total Salaries	$78,500,000
Farm Players Total Salaries	$2,110,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,311,826
Farm Year To Date Expenses	$176,595
Pro Salary Cap To Date	$6,271,506
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,496,415
Farm Estimated Season Revenue	$4,563,572
Pro Remaining Season Days	171
Pro Expenses Per Days	$424,731
Pro Estimated Expenses	$72,629,001
Farm Remaining Season Days	170
Farm Expenses Per Days	$11,946
Farm Estimated Expenses	$2,030,820
Estimated Season Expenses	$74,659,821
Season Salary Cap	$78,500,000
Estimate Under Maximum Salary Cap of $79,000,000	$500,000
Estimate Over Minimum Salary Cap of $0	$78,500,000
Current Bank Account	$15,511,114
Projected Bank Account	$11,911,280

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)
David Perron	$6,000,000 (1)
Jacob Trouba	$6,000,000 (1)
Travis Dermott	$4,500,000 (2)
Ryan Lindgren	$4,000,000 (2)
Andreas Johnsson	$3,000,000 (1)
Jacob Peterson	$3,000,000 (1)
Paul Cotter	$2,500,000 (1)
Nicholas Merkley	$1,500,000 (1)
Mitchell Stephens	$1,300,000 (2)
Alexander Romanov	$900,000 (1)
Lukas Dostal	$900,000 (1)
Klim Kostin	$900,000 (1)
Ty Smith	$750,000 (1)
Carter Mazur	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 17 : $78,500,000
Year 18 : $46,050,000
Year 19 : $15,250,000
Year 20 : $8,000,000
Salary Average Commitment
Year 17 : $76,000,000
Year 18 : $43,550,000
Year 19 : $15,250,000
Year 20 : $8,000,000
Salary Cap with 1 Way Contract
Year 17 : $78,500,000
Year 18 : $46,050,000
Year 19 : $15,250,000
Year 20 : $8,000,000

Farm Players Salaries
Grant Hutton	$150,000 (1)
Steven Kampfer	$120,000 (1)
Sami Niku	$120,000 (2)
Mikhail Vorobyev	$120,000 (3)
Connor Hurley	$100,000 (1)
Andrej Nestrasil	$100,000 (2)
Pierre-Olivier Joseph	$90,000 (2)
Jacob Bernard-Docker	$90,000 (3)
Vladislav Kolyachonok	$90,000 (3)
Max Mccormick	$90,000 (1)
Jordan Weal	$90,000 (2)
Alexandre Picard	$90,000 (1)
Brandon Hickey	$80,000 (3)
Vladimir Kuznetsov	$80,000 (3)
Dryden Hunt	$80,000 (2)
Cameron Morrison	$75,000 (1)
Samuel Poulin	$75,000 (1)
Bryce Misley	$75,000 (2)
Joel Mustonen	$65,000 (2)
Olivier Archambault	$65,000 (2)
Erik Thorell	$65,000 (2)
Isaac Poulter	$50,000 (3)
Keaton Thompson	$50,000 (2)
Nikita Tolopilo	$50,000 (3)
Devin Cooley	$50,000 (3)
Total Farm Players	25
Salary Commitment
Year 17 : $2,110,000
Year 18 : $1,410,000
Year 19 : $610,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,110,000
Year 18 : $1,410,000
Year 19 : $610,000
Year 20 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - $95 - 6 534 - 93,34%
Level 2:	5000 - $70 - 3 875 - 77,50%
Level 3:	2000 - $45 - 1 760 - 88,02%
Level 4:	4000 - $25 - 3 561 - 89,03%
Luxury :	1000 - $180 - 827 - 82,73%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $40 - 1 587 - 79,34%
Farm Level 2:	1000 - $20 - 862 - 86,18%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	16 558 - 87,15%
Average Income per Game	$1,746,687
Year to Date Revenue	$5,240,062
Farm
Home Games Left	37
Average Attendance - %	2 449 - 81,62%
Average Income per Game	$110,074
Year to Date Revenue	$440,295
Expense
Pro Players Total Salaries	$74,150,000
Farm Players Total Salaries	$3,050,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,100,806
Farm Year To Date Expenses	$267,951
Pro Salary Cap To Date	$6,060,486
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,374,119
Farm Estimated Season Revenue	$4,072,729
Pro Remaining Season Days	171
Pro Expenses Per Days	$401,344
Pro Estimated Expenses	$68,629,824
Farm Remaining Season Days	170
Farm Expenses Per Days	$17,027
Farm Estimated Expenses	$2,894,590
Estimated Season Expenses	$71,524,414
Season Salary Cap	$74,150,000
Estimate Under Maximum Salary Cap of $79,000,000	$4,850,000
Estimate Over Minimum Salary Cap of $0	$74,150,000
Current Bank Account	$21,131,525
Projected Bank Account	$20,053,959

Pro Players Salaries
Erik Karlsson	$9,500,000 (2)
Evgeny Kuznetsov	$8,500,000 (3)
Mika Zibanejad	$7,000,000 (1)
Kevin Fiala	$7,000,000 (3)
Ryan Pulock (Out of Payroll)	$6,750,000 (4)
Joshua Morrissey	$6,750,000 (3)
Linus Ullmark	$5,850,000 (1)
Lucas Raymond	$5,000,000 (5)
Valeri Nichushkin	$4,500,000 (2)
Pavel Zacha	$4,500,000 (1)
Erik Gustafsson	$4,500,000 (3)
Mikhail Grigorenko	$2,000,000 (3)
Jordan Oesterle	$2,000,000 (2)
Nils Hoglander	$900,000 (2)
Cameron York	$900,000 (2)
Seth Jarvis	$900,000 (2)
Alex Newhook	$900,000 (2)
Adam Ruzicka	$900,000 (1)
Ty Emberson	$900,000 (2)
Dylan Guenther	$900,000 (3)
Kevin Mandolese	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 17 : $80,900,000
Year 18 : $61,900,000
Year 19 : $41,400,000
Year 20 : $11,750,000
Salary Average Commitment
Year 17 : $78,050,000
Year 18 : $59,050,000
Year 19 : $39,550,000
Year 20 : $11,750,000
Salary Cap with 1 Way Contract
Year 17 : $80,900,000
Year 18 : $61,900,000
Year 19 : $41,400,000
Year 20 : $11,750,000

Farm Players Salaries
Kevin Rooney	$200,000 (2)
Victor Antipin	$150,000 (2)
Markus Niemelainen	$150,000 (3)
Linus Soderstrom	$150,000 (2)
Arttu Ruotsalainen	$150,000 (1)
Vinnie Hinostroza	$150,000 (2)
Noah Juulsen	$150,000 (2)
Phillip Digiuseppe	$130,000 (1)
Linden Vey	$125,000 (1)
Justin Bailey	$120,000 (2)
Vitaly Abramov	$120,000 (3)
Wiley Sherman	$120,000 (2)
Nikolai Prokhorkin	$120,000 (1)
Kalle Kossila	$120,000 (2)
Chase Pearson	$120,000 (3)
Jerome Gauthier-Leduc	$100,000 (3)
Anton Lindholm	$100,000 (3)
Oscar Dansk	$100,000 (3)
Olivier Roy	$90,000 (3)
Conor Timmins	$90,000 (1)
Linus Karlsson	$90,000 (3)
Adam Boqvist (Out of Payroll)	$90,000 (3)
Oskar Back	$90,000 (3)
Leevi Aaltonen	$75,000 (3)
Alexander Khovanov	$75,000 (3)
Sondre Olden	$65,000 (1)
Evan Allen	$50,000 (1)
Shane Eiserman	$50,000 (1)
Total Farm Players	28
Salary Commitment
Year 17 : $3,140,000
Year 18 : $2,360,000
Year 19 : $1,200,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,140,000
Year 18 : $2,360,000
Year 19 : $1,200,000
Year 20 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - $96 - 5 952 - 74,40%
Level 2:	6000 - $66 - 3 927 - 65,44%
Level 3:	3000 - $39 - 1 761 - 58,70%
Level 4:	4000 - $27 - 3 157 - 78,93%
Luxury :	1000 - $186 - 821 - 82,07%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $36 - 1 609 - 80,43%
Farm Level 2:	1000 - $17 - 916 - 91,63%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	15 618 - 70,99%
Average Income per Game	$1,694,361
Year to Date Revenue	$5,083,082
Farm
Home Games Left	38
Average Attendance - %	2 525 - 84,17%
Average Income per Game	$109,500
Year to Date Revenue	$328,499
Expense
Pro Players Total Salaries	$77,150,000
Farm Players Total Salaries	$3,195,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,262,095
Farm Year To Date Expenses	$260,883
Pro Salary Cap To Date	$6,221,775
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$64,385,705
Farm Estimated Season Revenue	$4,160,987
Pro Remaining Season Days	171
Pro Expenses Per Days	$417,473
Pro Estimated Expenses	$71,387,883
Farm Remaining Season Days	170
Farm Expenses Per Days	$17,814
Farm Estimated Expenses	$3,028,380
Estimated Season Expenses	$74,416,263
Season Salary Cap	$77,150,000
Estimate Under Maximum Salary Cap of $79,000,000	$1,850,000
Estimate Over Minimum Salary Cap of $0	$77,150,000
Current Bank Account	$24,653,607
Projected Bank Account	$18,784,036

Pro Players Salaries
Tyler Seguin	$9,500,000 (1)
Mikael Granlund	$8,000,000 (3)
Tyson Barrie	$7,500,000 (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)
Tanner Jeannot	$4,500,000 (3)
Christian Jaros	$4,000,000 (3)
Casey DeSmith	$3,000,000 (1)
Adam Gaudette	$2,500,000 (1)
Nathan Smith	$2,500,000 (1)
Rasmus Asplund	$2,000,000 (1)
Joel Hanley	$2,000,000 (2)
Alex Barre-Boulet	$2,000,000 (1)
Michael Bunting	$2,000,000 (2)
Carl Grundstrom	$2,000,000 (1)
Arber Xhekaj	$1,500,000 (3)
Kirill Marchenko	$900,000 (1)
Adam Ginning	$750,000 (2)
Criss de peewee	$0 (0)
Total Pro Players	21
Salary Commitment
Year 17 : $77,150,000
Year 18 : $47,750,000
Year 19 : $25,500,000
Year 20 : $0
Salary Average Commitment
Year 17 : $75,650,000
Year 18 : $46,750,000
Year 19 : $25,500,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $77,150,000
Year 18 : $47,750,000
Year 19 : $25,500,000
Year 20 : $0

Farm Players Salaries
Calvin Petersen	$200,000 (2)
Ryan Macinnis	$180,000 (1)
Joe Morrow	$165,000 (1)
Maksim Sushko	$150,000 (1)
Austin Strand	$130,000 (1)
Oliver Kylington	$130,000 (1)
Samuel Morin	$130,000 (1)
Jake Walman	$120,000 (3)
Antti Suomela	$120,000 (2)
Anton Slepyshev	$110,000 (3)
Hunter Shinkaruk	$110,000 (2)
Julian Melchiori	$100,000 (1)
Yannick Veilleux	$100,000 (1)
Curtis Mckenzie	$90,500 (2)
Alex Belzile	$90,000 (1)
Gregory Hofmann	$90,000 (2)
Otto Makinen	$90,000 (2)
Chris Brown	$85,000 (1)
Eetu Tuulola	$80,000 (3)
Mattias Norlinder	$75,000 (2)
Jordan Bellerive	$75,000 (1)
Mason Beaupit	$75,000 (3)
Jacob Leguerrier	$75,000 (3)
Ryder Rolston	$75,000 (3)
Xavier Bouchard	$75,000 (3)
Simon Knak	$75,000 (3)
Daniel Catenacci	$70,000 (2)
Cliff Pu	$70,000 (2)
Fredrik Forsberg	$70,000 (2)
Joseph Cecconi	$70,000 (1)
Charlie Lindgren	$70,000 (1)
Joni Tuulola	$50,000 (3)
Total Farm Players	32
Salary Commitment
Year 17 : $3,195,500
Year 18 : $1,720,500
Year 19 : $735,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,195,500
Year 18 : $1,720,500
Year 19 : $735,000
Year 20 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - $88 - 7 153 - 89,41%
Level 2:	5000 - $55 - 5 000 - 100,00%
Level 3:	2000 - $33 - 2 000 - 100,00%
Level 4:	4000 - $18 - 3 992 - 99,81%
Luxury :	1000 - $185 - 818 - 81,83%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 902 - 95,09%
Farm Level 2:	1000 - $15 - 960 - 95,98%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	18 964 - 94,82%
Average Income per Game	$1,778,639
Year to Date Revenue	$5,335,918
Farm
Home Games Left	37
Average Attendance - %	2 862 - 95,38%
Average Income per Game	$120,627
Year to Date Revenue	$482,507
Expense
Pro Players Total Salaries	$77,950,000
Farm Players Total Salaries	$2,135,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,212,634
Farm Year To Date Expenses	$189,541
Pro Salary Cap To Date	$6,172,314
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,588,295
Farm Estimated Season Revenue	$4,463,190
Pro Remaining Season Days	171
Pro Expenses Per Days	$421,774
Pro Estimated Expenses	$72,123,354
Farm Remaining Season Days	170
Farm Expenses Per Days	$12,081
Farm Estimated Expenses	$2,053,770
Estimated Season Expenses	$74,177,124
Season Salary Cap	$77,950,000
Estimate Under Maximum Salary Cap of $79,000,000	$1,050,000
Estimate Over Minimum Salary Cap of $0	$77,950,000
Current Bank Account	$15,705,908
Projected Bank Account	$13,580,269

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)
Anthony DeAngelo	$7,000,000 (5)
Pavel Buchnevich	$6,500,000 (2)
Nail Yakupov	$6,000,000 (3)
K'andre Miller	$5,400,000 (2)
Filip Hronek	$5,000,000 (2)
Trevor Zegras	$4,500,000 (3)
Robert Bortuzzo	$2,000,000 (3)
Jakub Zboril	$2,000,000 (1)
Marc McLaughlin	$1,500,000 (1)
Alexey Toropchenko	$1,500,000 (3)
Malcolm Subban	$1,200,000 (3)
Filip Gustavsson	$900,000 (1)
Gabriel Vilardi	$900,000 (1)
Macklin Celebrini	$900,000 (3)
Ivan Chekhovich	$750,000 (1)
Brendan Harms	$650,000 (2)
Total Pro Players	20
Salary Commitment
Year 17 : $77,950,000
Year 18 : $63,650,000
Year 19 : $30,600,000
Year 20 : $14,500,000
Salary Average Commitment
Year 17 : $78,200,000
Year 18 : $64,150,000
Year 19 : $30,600,000
Year 20 : $14,500,000
Salary Cap with 1 Way Contract
Year 17 : $77,950,000
Year 18 : $63,650,000
Year 19 : $30,600,000
Year 20 : $14,500,000

Farm Players Salaries
Sebastian Aho (DEF)	$250,000 (3)
Mitchell Chaffee	$200,000 (3)
Jesper Boqvist	$170,000 (2)
Vyacheslav Leshchenko	$170,000 (1)
Jon Gillies	$120,000 (3)
Kiefer Sherwood (Out of Payroll)	$120,000 (1)
Zachary Senyshyn (Out of Payroll)	$120,000 (2)
Kale Clague	$120,000 (3)
Pascal Laberge	$100,000 (3)
Filip Chlapik	$100,000 (2)
Marek Langhamer	$90,000 (1)
Justin Kea	$90,000 (1)
Brycen Martin	$80,000 (1)
Maxwell Gildon	$75,000 (1)
Kirill Slepets	$75,000 (1)
Filip Westerlund	$75,000 (1)
Ben Thomas	$70,000 (2)
Timotej Sille	$65,000 (2)
Robin Kovacs	$65,000 (2)
Jakub Izacky	$50,000 (1)
Ryan Rehill	$50,000 (1)
Total Farm Players	21
Salary Commitment
Year 17 : $2,255,000
Year 18 : $1,380,000
Year 19 : $790,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,255,000
Year 18 : $1,380,000
Year 19 : $790,000
Year 20 : $0

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - $90 - 7 629 - 95,37%
Level 2:	6000 - $60 - 5 345 - 89,09%
Level 3:	3000 - $32 - 2 547 - 84,90%
Level 4:	4000 - $25 - 3 738 - 93,45%
Luxury :	1000 - $188 - 782 - 78,23%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $45 - 1 200 - 60,00%
Farm Level 2:	1000 - $25 - 581 - 58,13%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	20 042 - 91,10%
Average Income per Game	$1,980,795
Year to Date Revenue	$5,942,385
Farm
Home Games Left	37
Average Attendance - %	1 781 - 59,38%
Average Income per Game	$102,112
Year to Date Revenue	$408,446
Expense
Pro Players Total Salaries	$78,950,000
Farm Players Total Salaries	$3,175,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,392,748
Farm Year To Date Expenses	$259,112
Pro Salary Cap To Date	$6,352,416
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$75,270,210
Farm Estimated Season Revenue	$3,778,126
Pro Remaining Season Days	171
Pro Expenses Per Days	$427,151
Pro Estimated Expenses	$73,042,821
Farm Remaining Season Days	170
Farm Expenses Per Days	$17,703
Farm Estimated Expenses	$3,009,510
Estimated Season Expenses	$76,052,331
Season Salary Cap	$78,950,000
Estimate Under Maximum Salary Cap of $79,000,000	$50,000
Estimate Over Minimum Salary Cap of $0	$78,950,000
Current Bank Account	$43,574,590
Projected Bank Account	$46,570,595

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)
Jack Lafontaine	$2,000,000 (2)
Mark Kastelic	$2,000,000 (1)
Juuso Riikola	$1,800,000 (1)
Michael Benning	$1,700,000 (2)
Axel Jonsson Fjällby	$1,500,000 (1)
Linus Nyman	$1,200,000 (2)
James Hamblin	$1,000,000 (3)
Matthew Poitras	$900,000 (2)
John Beecher	$900,000 (2)
Urho Vaakanainen	$900,000 (1)
Jakub Lauko	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 17 : $78,950,000
Year 18 : $47,750,000
Year 19 : $22,750,000
Year 20 : $0
Salary Average Commitment
Year 17 : $78,450,000
Year 18 : $47,250,000
Year 19 : $22,750,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $78,950,000
Year 18 : $47,750,000
Year 19 : $22,750,000
Year 20 : $0

Farm Players Salaries
Cam Dineen	$200,000 (3)
Matt Tennyson	$185,000 (1)
Jake Virtanen	$180,000 (1)
Julien Pelletier	$180,000 (1)
Jesse Blacker	$175,000 (1)
Daniil Miromanov	$170,000 (2)
Connor Clifton	$170,000 (1)
Magnus Hellberg	$160,000 (2)
Beck Malenstyn	$150,000 (1)
Yury Alexandrov	$145,000 (1)
Nicolas Shore	$145,000 (1)
Jakob Forsbacka Karlsson	$130,000 (1)
Oskar Steen	$120,000 (2)
Mason McDonald	$100,000 (2)
Pavel Shen	$100,000 (3)
Adam Brooks	$90,000 (1)
Jake Leschyshyn	$90,000 (1)
Casey Fitzgerald	$90,000 (2)
Samuel Fagemo	$75,000 (2)
Pavel Gogolev	$75,000 (2)
Kasper Puutio	$75,000 (2)
Carson Bantle	$75,000 (3)
Akil Thomas	$75,000 (2)
Henri Nikkanen	$75,000 (3)
Daniel Torgersson	$75,000 (3)
Josh Wesley	$70,000 (2)
Total Farm Players	26
Salary Commitment
Year 17 : $3,175,000
Year 18 : $1,535,000
Year 19 : $525,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,175,000
Year 18 : $1,535,000
Year 19 : $525,000
Year 20 : $0

Hockey club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - $78 - 7 498 - 93,73%
Level 2:	5000 - $60 - 5 000 - 100,00%
Level 3:	2000 - $35 - 2 000 - 100,00%
Level 4:	4000 - $24 - 3 899 - 97,47%
Luxury :	1000 - $169 - 1 000 - 100,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $30 - 1 920 - 96,00%
Farm Level 2:	1000 - $15 - 980 - 98,03%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	19 397 - 96,98%
Average Income per Game	$1,796,618
Year to Date Revenue	$5,389,853
Farm
Home Games Left	38
Average Attendance - %	2 900 - 96,68%
Average Income per Game	$101,954
Year to Date Revenue	$305,863
Expense
Pro Players Total Salaries	$79,000,000
Farm Players Total Salaries	$3,730,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,411,285
Farm Year To Date Expenses	$312,707
Pro Salary Cap To Date	$6,370,965
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$68,271,471
Farm Estimated Season Revenue	$3,874,265
Pro Remaining Season Days	171
Pro Expenses Per Days	$427,419
Pro Estimated Expenses	$73,088,649
Farm Remaining Season Days	170
Farm Expenses Per Days	$20,703
Farm Estimated Expenses	$3,519,510
Estimated Season Expenses	$76,608,159
Season Salary Cap	$79,000,000
Estimate Under Maximum Salary Cap of $79,000,000	$0
Estimate Over Minimum Salary Cap of $0	$79,000,000
Current Bank Account	$8,778,519
Projected Bank Account	$4,316,096

Pro Players Salaries
Elias Lindholm	$8,000,000 (4)
Alex Debrincat	$7,000,000 (2)
Oliver Ekman Larsson	$6,500,000 (1)
Teuvo Teravainen	$6,500,000 (4)
Alexander Wennberg	$6,000,000 (3)
Karel Vejmelka	$6,000,000 (5)
Haydn Fleury	$6,000,000 (5)
Zachary Hyman	$5,500,000 (2)
Artem Zub	$5,000,000 (4)
Jake DeBrusk	$4,500,000 (1)
Josh Anderson	$3,500,000 (1)
Ty Rattie	$3,500,000 (1)
Spencer Stastney	$2,500,000 (1)
Gustav Olofsson	$2,000,000 (1)
Colin White	$1,700,000 (1)
Zac Dalpe	$1,300,000 (1)
Eamon McAdam	$950,000 (3)
Michael Kesselring	$900,000 (2)
Nico Sturm	$900,000 (1)
Gabriel Fortier	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 17 : $79,000,000
Year 18 : $52,600,000
Year 19 : $38,450,000
Year 20 : $31,500,000
Salary Average Commitment
Year 17 : $78,650,000
Year 18 : $52,600,000
Year 19 : $38,450,000
Year 20 : $31,500,000
Salary Cap with 1 Way Contract
Year 17 : $79,000,000
Year 18 : $52,600,000
Year 19 : $38,450,000
Year 20 : $31,500,000

Farm Players Salaries
Christoffer Ehn	$200,000 (3)
Chase de Leo	$200,000 (2)
Samuel Blais	$200,000 (3)
Michael Carcone	$200,000 (3)
Julius Honka	$200,000 (3)
Jacob Middleton	$200,000 (2)
Jack Dougherty (Out of Payroll)	$200,000 (3)
Jacob Bryson	$180,000 (1)
Dillon Heatherington	$150,000 (3)
Riley Tufte	$130,000 (2)
Austin Czarnik	$120,000 (2)
Tomas Jurco	$120,000 (2)
Par Lindholm	$110,000 (3)
Logan O'Connor	$110,000 (1)
Marcel Noebels	$110,000 (1)
Tim Heed	$100,000 (3)
Deven Sideroff	$100,000 (1)
Myles Bell	$90,000 (1)
Tye Kartye	$90,000 (3)
Gaetan Haas	$90,000 (1)
Christian Folin	$90,000 (1)
Jansen Harkins	$90,000 (1)
Connor Bunnaman	$85,000 (2)
Parker Wotherspoon	$80,000 (2)
Tobias Geisser	$80,000 (1)
Connor Hughes	$80,000 (1)
Patrick Giles	$75,000 (2)
Albin Eriksson	$75,000 (2)
Joe Vrbetic	$75,000 (3)
Jack Gorniak	$75,000 (3)
German Rubtsov	$75,000 (1)
Frederic Allard	$75,000 (1)
Ilya Konovalov	$75,000 (2)
Total Farm Players	33
Salary Commitment
Year 17 : $3,930,000
Year 18 : $2,760,000
Year 19 : $1,600,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,930,000
Year 18 : $2,760,000
Year 19 : $1,600,000
Year 20 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - $85 - 7 470 - 93,38%
Level 2:	6000 - $45 - 5 608 - 93,46%
Level 3:	3000 - $30 - 2 385 - 79,51%
Level 4:	4000 - $20 - 4 000 - 100,00%
Luxury :	1000 - $180 - 804 - 80,40%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $35 - 1 890 - 94,50%
Farm Level 2:	1000 - $15 - 990 - 99,00%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	20 267 - 92,12%
Average Income per Game	$1,763,569
Year to Date Revenue	$5,290,707
Farm
Home Games Left	38
Average Attendance - %	2 880 - 96,00%
Average Income per Game	$120,690
Year to Date Revenue	$362,070
Expense
Pro Players Total Salaries	$73,650,000
Farm Players Total Salaries	$2,485,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,251,344
Farm Year To Date Expenses	$206,676
Pro Salary Cap To Date	$6,211,023
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,015,622
Farm Estimated Season Revenue	$4,586,220
Pro Remaining Season Days	171
Pro Expenses Per Days	$398,656
Pro Estimated Expenses	$68,170,176
Farm Remaining Season Days	170
Farm Expenses Per Days	$13,973
Farm Estimated Expenses	$2,375,410
Estimated Season Expenses	$70,545,586
Season Salary Cap	$73,650,000
Estimate Under Maximum Salary Cap of $79,000,000	$5,350,000
Estimate Over Minimum Salary Cap of $0	$73,650,000
Current Bank Account	$526,243
Projected Bank Account	$1,582,499

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)
Roope Hintz	$7,500,000 (3)
Charlie McAvoy (Out of Payroll)	$6,150,000 (2)
Riley Stillman	$3,500,000 (2)
Nick Perbix	$2,500,000 (3)
Madison Bowey	$2,000,000 (1)
Troy Stetcher	$1,700,000 (1)
Morgan Klimchuk	$1,700,000 (1)
Tobias Rieder	$1,300,000 (1)
Chris Wagner	$1,300,000 (1)
Nate Schmidt	$1,000,000 (1)
Matthew Boldy	$900,000 (1)
Connor Zary	$900,000 (2)
William Eklund	$900,000 (2)
William Knierim	$900,000 (1)
Barrett Hayton	$900,000 (1)
Patrik Bartosak	$900,000 (3)
Total Pro Players	21
Salary Commitment
Year 17 : $79,800,000
Year 18 : $60,100,000
Year 19 : $30,900,000
Year 20 : $20,000,000
Salary Average Commitment
Year 17 : $78,550,000
Year 18 : $58,850,000
Year 19 : $30,900,000
Year 20 : $20,000,000
Salary Cap with 1 Way Contract
Year 17 : $79,800,000
Year 18 : $60,100,000
Year 19 : $30,900,000
Year 20 : $20,000,000

Farm Players Salaries
Radim Simek	$200,000 (3)
Victor Rask	$170,000 (2)
Zachary Sanford	$150,000 (3)
Kurtis MacDermid	$150,000 (1)
Johan Larsson	$150,000 (2)
Nicolas Deslauriers	$130,000 (1)
Jyrki Jokipakka	$120,000 (3)
Ville Husso	$120,000 (2)
Michael Pastujov	$100,000 (2)
Oscar Fantenberg	$100,000 (3)
Ryan Sproul (Out of Payroll)	$100,000 (3)
Colin Miller	$100,000 (1)
Mark McNeill	$90,000 (3)
Quentin Shore	$90,000 (1)
Calle Andersson	$90,000 (1)
Luke Adam	$80,000 (3)
Raphael Bussieres	$80,000 (3)
Brendan Warren	$80,000 (3)
Radovan Bondra	$80,000 (3)
Matej Stransky	$70,000 (2)
Kevin Roy	$65,000 (2)
Vyacheslav Osnovin	$60,000 (3)
Curtis Valk	$60,000 (3)
Keegan Iverson	$50,000 (3)
Dylan Garland	$50,000 (3)
Erik Portillo	$50,000 (3)
Total Farm Players	26
Salary Commitment
Year 17 : $2,585,000
Year 18 : $2,025,000
Year 19 : $1,350,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,585,000
Year 18 : $2,025,000
Year 19 : $1,350,000
Year 20 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - $90 - 7 564 - 94,55%
Level 2:	6000 - $60 - 5 255 - 87,59%
Level 3:	3000 - $30 - 2 367 - 78,90%
Level 4:	5000 - $20 - 4 111 - 82,21%
Luxury :	1500 - $150 - 1 109 - 73,91%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $35 - 1 991 - 99,55%
Farm Level 2:	1000 - $15 - 955 - 95,50%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	20 406 - 86,83%
Average Income per Game	$1,960,294
Year to Date Revenue	$5,880,881
Farm
Home Games Left	38
Average Attendance - %	2 946 - 98,20%
Average Income per Game	$125,175
Year to Date Revenue	$375,525
Expense
Pro Players Total Salaries	$78,900,000
Farm Players Total Salaries	$2,445,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,383,873
Farm Year To Date Expenses	$210,243
Pro Salary Cap To Date	$6,343,553
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$74,491,159
Farm Estimated Season Revenue	$4,756,650
Pro Remaining Season Days	171
Pro Expenses Per Days	$426,882
Pro Estimated Expenses	$72,996,822
Farm Remaining Season Days	170
Farm Expenses Per Days	$13,757
Farm Estimated Expenses	$2,338,690
Estimated Season Expenses	$75,335,512
Season Salary Cap	$78,900,000
Estimate Under Maximum Salary Cap of $79,000,000	$100,000
Estimate Over Minimum Salary Cap of $0	$78,900,000
Current Bank Account	$83,582,920
Projected Bank Account	$87,495,217

Pro Players Salaries
Sam Reinhart	$9,000,000 (4)
Morgan Rielly	$8,000,000 (1)
Mathew Barzal	$8,000,000 (3)
Matt Duchene	$8,000,000 (1)
Tomas Hertl	$7,500,000 (2)
Alex Pietrangelo	$7,000,000 (2)
Adrian Kempe	$6,000,000 (1)
Darcy Kuemper	$5,400,000 (1)
Adam Henrique	$4,500,000 (1)
Henri Jokiharju	$3,000,000 (1)
Justin Holl	$2,500,000 (1)
Niko Mikkola	$2,000,000 (1)
Mikhail Maltsev	$1,700,000 (1)
Rasmus Dahlin	$900,000 (1)
Dylan Cozens	$900,000 (1)
Casey Mittelstadt	$900,000 (1)
Daniel Vladar	$900,000 (1)
Connor Mcmichael	$900,000 (3)
Ryan Mcleod	$900,000 (1)
Landon Slaggert	$900,000 (3)
Total Pro Players	20
Salary Commitment
Year 17 : $78,900,000
Year 18 : $33,300,000
Year 19 : $18,800,000
Year 20 : $9,000,000
Salary Average Commitment
Year 17 : $77,650,000
Year 18 : $32,550,000
Year 19 : $18,800,000
Year 20 : $9,000,000
Salary Cap with 1 Way Contract
Year 17 : $78,900,000
Year 18 : $33,300,000
Year 19 : $18,800,000
Year 20 : $9,000,000

Farm Players Salaries
Josh Ho-Sang	$120,000 (1)
Kevin Connauton	$120,000 (1)
Joel Kiviranta	$120,000 (3)
Dmitri Jaskin	$120,000 (3)
Christopher Wilkie	$110,000 (1)
Ben Meyers	$110,000 (2)
Tanner Richard	$95,000 (2)
David Rittich (Out of Payroll)	$90,000 (1)
Nikita Nesterov	$90,000 (1)
Gavin Bayreuther	$90,000 (1)
Alexander Khokhlachev	$90,000 (2)
Robbie Russo	$90,000 (2)
Adam Musil	$90,000 (1)
Brandon Manning	$90,000 (1)
Alexander Nylander	$90,000 (2)
Andrei Kuzmenko	$80,000 (1)
Chris Martenet	$80,000 (1)
Anton Lander	$80,000 (1)
Daniel Carr	$80,000 (2)
Shane Bowers	$75,000 (1)
Nikolai Glukhov	$75,000 (1)
Chase Wouters	$75,000 (2)
Joel Teasdale	$75,000 (1)
Brady Lyle	$75,000 (1)
Linus Weissbach	$70,000 (2)
Griffin Luce	$70,000 (2)
Kelly Summers	$70,000 (1)
Matt Tomkins	$65,000 (1)
Callum Booth	$50,000 (2)
Total Farm Players	29
Salary Commitment
Year 17 : $2,535,000
Year 18 : $1,060,000
Year 19 : $240,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,535,000
Year 18 : $1,060,000
Year 19 : $240,000
Year 20 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	8000 - $100 - 6 221 - 77,76%
Level 2:	6000 - $65 - 4 250 - 70,84%
Level 3:	3000 - $35 - 2 313 - 77,11%
Level 4:	5000 - $25 - 3 640 - 72,81%
Luxury :	1000 - $200 - 742 - 74,20%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1 915 - 95,73%
Farm Level 2:	1000 - $20 - 717 - 71,73%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	17 167 - 74,64%
Average Income per Game	$1,815,883
Year to Date Revenue	$5,447,648
Farm
Home Games Left	37
Average Attendance - %	2 632 - 87,73%
Average Income per Game	$121,215
Year to Date Revenue	$484,861
Expense
Pro Players Total Salaries	$78,350,000
Farm Players Total Salaries	$3,220,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,358,875
Farm Year To Date Expenses	$269,190
Pro Salary Cap To Date	$6,318,555
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$69,003,541
Farm Estimated Season Revenue	$4,484,964
Pro Remaining Season Days	171
Pro Expenses Per Days	$423,925
Pro Estimated Expenses	$72,491,175
Farm Remaining Season Days	170
Farm Expenses Per Days	$17,946
Farm Estimated Expenses	$3,050,820
Estimated Season Expenses	$75,541,995
Season Salary Cap	$78,350,000
Estimate Under Maximum Salary Cap of $79,000,000	$650,000
Estimate Over Minimum Salary Cap of $0	$78,350,000
Current Bank Account	$220,711,272
Projected Bank Account	$218,657,782

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)
Jordan Greenway	$5,000,000 (2)
Timothy Liljegren	$4,000,000 (2)
Alexandre Texier	$4,000,000 (2)
Mario Ferraro	$3,500,000 (1)
Nick Cousins	$2,000,000 (1)
Daniel Sprong	$2,000,000 (1)
Ross Colton	$2,000,000 (1)
Justin Danforth	$1,700,000 (1)
Ryan Lomberg	$1,500,000 (1)
Mason Shaw	$900,000 (1)
Justin Barron	$900,000 (2)
Zachary Bolduc	$900,000 (3)
Connor Ingram	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 17 : $78,350,000
Year 18 : $50,300,000
Year 19 : $29,900,000
Year 20 : $6,250,000
Salary Average Commitment
Year 17 : $78,350,000
Year 18 : $50,300,000
Year 19 : $29,900,000
Year 20 : $6,250,000
Salary Cap with 1 Way Contract
Year 17 : $78,350,000
Year 18 : $50,300,000
Year 19 : $29,900,000
Year 20 : $6,250,000

Farm Players Salaries
Andrei Mironov	$250,000 (2)
Nathan Walker	$170,000 (1)
Sonny Milano	$150,000 (1)
Sami Vatanen	$150,000 (2)
Jarred Tinordi	$150,000 (1)
Pavel Kraskovsky	$150,000 (1)
Nils Aman	$130,000 (2)
Frederik Gauthier	$130,000 (2)
Maxim Mamin	$130,000 (2)
Anthony Richard	$130,000 (1)
Brandon Gormley	$120,000 (2)
Sven Andrighetto	$120,000 (3)
Brendan Guhle	$110,000 (2)
Nick Sorensen	$100,000 (2)
Stefan Matteau	$100,000 (1)
Rasmus Kupari	$90,000 (2)
Julius Nattinen	$90,000 (1)
Jordan Spence	$90,000 (3)
Felix Sandstrom	$90,000 (3)
Nils Lundkvist	$90,000 (1)
Chad Krys	$80,000 (2)
Jeremy Bracco	$80,000 (1)
Michal Teply	$75,000 (3)
Keith Petruzzelli	$75,000 (3)
Lias Andersson	$75,000 (1)
Ruben Rafkin	$75,000 (3)
Valentin Nussbaumer	$75,000 (3)
Dylan Wells	$75,000 (1)
Vladimir Tkachyov	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 17 : $3,220,000
Year 18 : $1,890,000
Year 19 : $600,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,220,000
Year 18 : $1,890,000
Year 19 : $600,000
Year 20 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - $150 - 4 096 - 51,20%
Level 2:	6000 - $100 - 2 710 - 45,16%
Level 3:	3000 - $50 - 1 510 - 50,33%
Level 4:	5000 - $40 - 2 069 - 41,38%
Luxury :	1000 - $250 - 592 - 59,17%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $50 - 1 029 - 51,46%
Farm Level 2:	1000 - $35 - 361 - 36,08%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	10 977 - 47,72%
Average Income per Game	$1,787,874
Year to Date Revenue	$5,363,621
Farm
Home Games Left	37
Average Attendance - %	1 390 - 46,33%
Average Income per Game	$105,196
Year to Date Revenue	$420,784
Expense
Pro Players Total Salaries	$78,376,001
Farm Players Total Salaries	$3,200,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,361,780
Farm Year To Date Expenses	$267,485
Pro Salary Cap To Date	$6,321,447
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,939,199
Farm Estimated Season Revenue	$3,892,252
Pro Remaining Season Days	171
Pro Expenses Per Days	$424,065
Pro Estimated Expenses	$72,515,115
Farm Remaining Season Days	170
Farm Expenses Per Days	$17,838
Farm Estimated Expenses	$3,032,460
Estimated Season Expenses	$75,547,575
Season Salary Cap	$78,376,001
Estimate Under Maximum Salary Cap of $79,000,000	$623,999
Estimate Over Minimum Salary Cap of $0	$78,376,001
Current Bank Account	$38,516,221
Projected Bank Account	$34,800,097

Pro Players Salaries
Gabriel Landeskog	$8,500,000 (1)
Claude Giroux	$8,500,000 (2)
Taylor Hall	$8,500,000 (4)
Tuukka Rask	$7,500,000 (1)
Boone Jenner	$6,800,000 (3)
Esa Lindell	$5,650,000 (3)
Jaccob Slavin	$4,500,000 (1)
Rickard Rakell	$4,500,000 (3)
Frederick Gaudreau	$4,000,001 (3)
Roland Mckeown	$3,825,000 (3)
Michael McCarron	$3,675,000 (3)
Philipp Grubauer	$3,251,000 (3)
Jani Hakanpaa	$2,575,000 (3)
Albert Yarullin	$1,225,000 (3)
Nicklas Jensen	$1,000,000 (2)
Taylor Beck	$975,000 (3)
Andrew Bodnarchuk	$950,000 (1)
Jake Neighbours	$900,000 (3)
Tomas Vincour	$800,000 (1)
Luke Henman	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 17 : $78,376,001
Year 18 : $56,126,001
Year 19 : $46,626,001
Year 20 : $8,500,000
Salary Average Commitment
Year 17 : $77,126,001
Year 18 : $54,776,001
Year 19 : $45,776,001
Year 20 : $8,500,000
Salary Cap with 1 Way Contract
Year 17 : $78,376,001
Year 18 : $56,126,001
Year 19 : $46,626,001
Year 20 : $8,500,000

Farm Players Salaries
Ilya Mikheyev	$350,000 (1)
Devin Shore	$252,500 (3)
Ben Harpur	$200,000 (3)
Patrik Nemeth	$200,000 (3)
Sam Steel	$200,000 (3)
Drew O'Connor	$150,000 (1)
Joakim Ryan	$105,000 (1)
Cody Almond	$100,000 (2)
Scott Sabourin	$100,000 (2)
Max Friberg	$100,000 (2)
Carl Klingberg	$100,000 (2)
Sheldon Dries	$97,500 (3)
Brandt Clarke	$90,000 (3)
Artyom Levshunov	$90,000 (3)
Samuel Ersson	$90,000 (1)
Luke Evangelista	$90,000 (3)
T.J. Tynan	$90,000 (1)
Roman Horak	$90,000 (1)
Will Smith	$90,000 (3)
Aaron Ness	$85,000 (1)
Luke Witkowski	$85,000 (1)
Christian Thomas	$85,000 (1)
Jachym Kondelik	$75,000 (3)
Jaroslav Chmelar	$75,000 (3)
Riley Kidney	$75,000 (3)
Collin Delia	$70,000 (3)
Matthew Murray	$65,000 (3)
Total Farm Players	27
Salary Commitment
Year 17 : $3,200,000
Year 18 : $2,070,000
Year 19 : $1,670,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,200,000
Year 18 : $2,070,000
Year 19 : $1,670,000
Year 20 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $150 - 3 836 - 47,95%
Level 2:	5000 - $100 - 2 782 - 55,65%
Level 3:	2000 - $50 - 1 397 - 69,85%
Level 4:	4000 - $49 - 1 796 - 44,91%
Luxury :	1000 - $190 - 801 - 80,13%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $45 - 1 240 - 61,98%
Farm Level 2:	1000 - $25 - 589 - 58,87%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	10 613 - 53,06%
Average Income per Game	$1,733,923
Year to Date Revenue	$5,201,770
Farm
Home Games Left	38
Average Attendance - %	1 828 - 60,94%
Average Income per Game	$105,048
Year to Date Revenue	$315,143
Expense
Pro Players Total Salaries	$76,750,000
Farm Players Total Salaries	$3,152,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,229,845
Farm Year To Date Expenses	$269,354
Pro Salary Cap To Date	$6,189,510
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,889,087
Farm Estimated Season Revenue	$3,991,811
Pro Remaining Season Days	171
Pro Expenses Per Days	$415,323
Pro Estimated Expenses	$71,020,233
Farm Remaining Season Days	170
Farm Expenses Per Days	$17,578
Farm Estimated Expenses	$2,988,260
Estimated Season Expenses	$74,008,493
Season Salary Cap	$76,750,000
Estimate Under Maximum Salary Cap of $79,000,000	$2,250,000
Estimate Over Minimum Salary Cap of $0	$76,750,000
Current Bank Account	$5,930,419
Projected Bank Account	$1,802,824

Pro Players Salaries
J.T. Miller	$9,000,000 (4)
Dylan Larkin	$8,150,000 (1)
John Carlson	$8,000,000 (1)
Nikolaj Ehlers	$7,000,000 (3)
Noah Dobson	$6,150,000 (2)
Clayton Keller	$6,000,000 (3)
Thatcher Demko	$5,400,000 (2)
Joshua Norris	$5,000,000 (2)
Aliaksei Protas	$4,500,000 (3)
Samuel Girard	$4,500,000 (1)
Brett Howden	$2,500,000 (1)
Jayce Hawryluk	$2,000,000 (1)
Jacob Larsson	$1,800,000 (1)
Henrik Borgstrom	$1,500,000 (3)
Pyotr Kochetkov	$900,000 (1)
Mattias Samuelsson	$900,000 (1)
Mason Mctavish	$900,000 (1)
John-jason Peterka	$900,000 (2)
Marco Rossi	$900,000 (2)
Andrei Pribylsky	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 17 : $76,750,000
Year 18 : $47,100,000
Year 19 : $28,000,000
Year 20 : $9,000,000
Salary Average Commitment
Year 17 : $72,250,000
Year 18 : $44,100,000
Year 19 : $25,000,000
Year 20 : $6,000,000
Salary Cap with 1 Way Contract
Year 17 : $76,750,000
Year 18 : $47,100,000
Year 19 : $28,000,000
Year 20 : $9,000,000

Farm Players Salaries
Steven Santini	$250,500 (3)
Dennis Cholowski	$250,500 (3)
Martin Frk	$205,000 (3)
Nikita Zaitsev	$200,500 (3)
Robby Fabbri	$200,000 (2)
Carsen Twarynski	$180,500 (1)
Jakub Vrana	$180,000 (1)
Zachary Sawchenko	$160,000 (2)
Christian Djoos	$160,000 (3)
Jared Coreau	$155,000 (1)
Nikita Scherbak	$130,000 (2)
Jordon Southorn	$100,000 (1)
Michal Jordan	$100,000 (3)
Rushan Rafikov	$100,000 (3)
Andy Andreoff	$100,000 (3)
Lars Volden	$90,000 (2)
Phil Varone	$80,000 (3)
Marek Tvrdon	$80,000 (3)
Nicklas Lasu	$80,000 (3)
Bogdan Trineyev (Out of Payroll)	$75,000 (3)
Marcus Westfalt	$75,000 (2)
John Farinacci	$75,000 (3)
Victor Sjoholm	$75,000 (3)
Austin Pratt	$75,000 (1)
Connor Rankin	$50,000 (1)
Total Farm Players	25
Salary Commitment
Year 17 : $3,227,000
Year 18 : $2,486,500
Year 19 : $1,831,500
Year 20 : $0
Salary Average Commitment
Year 17 : $3,227,000
Year 18 : $2,486,500
Year 19 : $1,831,500
Year 20 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - $88 - 7 938 - 99,23%
Level 2:	5000 - $58 - 4 993 - 99,86%
Level 3:	2000 - $35 - 1 965 - 98,27%
Level 4:	4000 - $23 - 4 000 - 100,00%
Luxury :	1000 - $177 - 898 - 89,77%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 974 - 98,72%
Farm Level 2:	1000 - $15 - 990 - 98,97%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	19 794 - 98,97%
Average Income per Game	$1,948,639
Year to Date Revenue	$5,845,918
Farm
Home Games Left	38
Average Attendance - %	2 964 - 98,80%
Average Income per Game	$125,081
Year to Date Revenue	$375,242
Expense
Pro Players Total Salaries	$78,050,000
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	$6,334,680
Farm Year To Date Expenses	$232,290
Pro Salary Cap To Date	$6,294,360
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$74,048,295
Farm Estimated Season Revenue	$4,753,065
Pro Remaining Season Days	171
Pro Expenses Per Days	$422,312
Pro Estimated Expenses	$72,215,352
Farm Remaining Season Days	170
Farm Expenses Per Days	$15,486
Farm Estimated Expenses	$2,632,620
Estimated Season Expenses	$74,847,972
Season Salary Cap	$78,050,000
Estimate Under Maximum Salary Cap of $79,000,000	$950,000
Estimate Over Minimum Salary Cap of $0	$78,050,000
Current Bank Account	$4,007,904
Projected Bank Account	$7,961,292

Pro Players Salaries
Kirill Kaprizov	$7,900,000 (1)
Ryan Getzlaf	$7,800,000 (1)
Vincent Trocheck	$7,000,000 (1)
Travis Sanheim	$7,000,000 (5)
Samuel Montembeault	$6,500,000 (5)
Jesper Bratt	$6,000,000 (3)
Joel Farabee	$5,500,000 (3)
Brett Pesce	$5,500,000 (2)
Mackenzie Weegar	$5,000,000 (1)
Stefan Noesen	$3,500,000 (1)
Mark Jankowski	$2,500,000 (1)
Simon Benoit	$2,500,000 (1)
Ben Hutton	$2,500,000 (1)
Rafael Harvey-pinard	$1,500,000 (3)
Dustin Tokarski	$1,500,000 (1)
Mason Appleton	$1,500,000 (1)
Kyle Maclean	$1,500,000 (3)
Ryan Carpenter	$1,200,000 (3)
Mackenzie Entwistle	$900,000 (1)
Tommy Miller	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 17 : $78,050,000
Year 18 : $34,700,000
Year 19 : $29,200,000
Year 20 : $13,500,000
Salary Average Commitment
Year 17 : $78,050,000
Year 18 : $34,700,000
Year 19 : $29,200,000
Year 20 : $13,500,000
Salary Cap with 1 Way Contract
Year 17 : $78,050,000
Year 18 : $34,700,000
Year 19 : $29,200,000
Year 20 : $13,500,000

Farm Players Salaries
Valentin Zykov	$125,000 (3)
JC Lipon	$120,000 (1)
Fredrik Claesson	$120,000 (3)
Johan Sundstrom	$110,000 (1)
Logan Shaw	$110,000 (3)
Mackenzie MacEachern	$110,000 (3)
Patrick Russell	$110,000 (3)
Corey Trivino	$100,000 (1)
Brendan Leipsic	$100,000 (3)
Tomas Hyka	$100,000 (1)
James Sheppard	$100,000 (1)
Jonathan Matsumoto	$100,000 (1)
Jordan Schroeder	$95,000 (3)
Maxim Shalunov	$95,000 (3)
Niklas Hansson	$90,000 (3)
Brandon Bussi	$90,000 (1)
Tanner Fritz	$90,000 (3)
Emil Djuse	$90,000 (3)
Petter Granberg	$90,000 (3)
Thomas Schemitsch	$90,000 (2)
Nikita Serebryakov	$85,000 (3)
Veini Vehvilainen	$85,000 (3)
Nick Wolff	$80,000 (2)
Antoine Morand	$75,000 (1)
Kasper Kotkansalo	$75,000 (1)
Jett Woo	$75,000 (2)
Adam Mascherin	$70,000 (3)
Jeremy Roy	$70,000 (2)
Dominik Uher	$65,000 (1)
Luke Green	$50,000 (3)
Total Farm Players	30
Salary Commitment
Year 17 : $2,765,000
Year 18 : $1,830,000
Year 19 : $1,515,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,765,000
Year 18 : $1,830,000
Year 19 : $1,515,000
Year 20 : $0

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - $88 - 7 617 - 95,21%
Level 2:	6000 - $60 - 5 421 - 90,35%
Level 3:	2000 - $38 - 1 882 - 94,10%
Level 4:	4000 - $20 - 3 959 - 98,98%
Luxury :	1000 - $165 - 1 000 - 100,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $30 - 1 886 - 94,32%
Farm Level 2:	1000 - $15 - 976 - 97,57%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	19 880 - 94,66%
Average Income per Game	$1,953,795
Year to Date Revenue	$7,815,181
Farm
Home Games Left	38
Average Attendance - %	2 862 - 95,40%
Average Income per Game	$106,125
Year to Date Revenue	$318,376
Expense
Pro Players Total Salaries	$78,950,000
Farm Players Total Salaries	$3,270,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,407,265
Farm Year To Date Expenses	$278,112
Pro Salary Cap To Date	$6,366,930
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$72,290,424
Farm Estimated Season Revenue	$4,032,763
Pro Remaining Season Days	171
Pro Expenses Per Days	$427,151
Pro Estimated Expenses	$73,042,821
Farm Remaining Season Days	170
Farm Expenses Per Days	$18,216
Farm Estimated Expenses	$3,096,720
Estimated Season Expenses	$76,139,541
Season Salary Cap	$78,950,000
Estimate Under Maximum Salary Cap of $79,000,000	$50,000
Estimate Over Minimum Salary Cap of $0	$78,950,000
Current Bank Account	$3,060,796
Projected Bank Account	$3,244,442

Pro Players Salaries
Auston Matthews	$10,150,000 (2)
Nikita Kucherov	$10,000,000 (4)
Rasmus Ristolainen	$7,000,000 (4)
Logan Thompson	$6,500,000 (4)
Justin Faulk	$5,750,000 (2)
Reilly Smith	$5,500,000 (1)
Pius Suter	$5,500,000 (5)
Mats Zuccarello (1 Way Contract)	$5,000,000 (2)
Jack Roslovic	$5,000,000 (3)
Robert Hagg	$5,000,000 (1)
Ilya Lyubushkin	$3,700,000 (2)
Janne Kuokkanen	$2,500,000 (2)
Eric Cornel	$1,200,000 (1)
Spencer Knight	$900,000 (3)
Morgan Frost	$900,000 (1)
Kaapo Kakko	$900,000 (1)
Lane Hutson	$900,000 (3)
Jamie Drysdale	$900,000 (3)
Connor Bedard	$900,000 (3)
Pavel Tyutnev	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 17 : $78,950,000
Year 18 : $64,700,000
Year 19 : $37,600,000
Year 20 : $29,000,000
Salary Average Commitment
Year 17 : $71,750,000
Year 18 : $57,500,000
Year 19 : $36,250,000
Year 20 : $27,650,000
Salary Cap with 1 Way Contract
Year 17 : $78,950,000
Year 18 : $64,700,000
Year 19 : $37,600,000
Year 20 : $29,000,000

Farm Players Salaries
Vladislav Gavrikov	$200,000 (2)
Emil Lilleberg	$200,000 (3)
Michael Houser	$195,000 (1)
Givani Smith	$180,000 (1)
Laurent Dauphin	$180,000 (3)
William Lagesson	$170,000 (2)
Pontus Aberg	$150,000 (2)
Thomas Larkin	$125,000 (1)
Dmitri Yudin	$120,000 (1)
Nikita Cherepanov	$120,000 (1)
Jackson Cates	$100,000 (1)
Philippe Cornet	$100,000 (1)
Sami Aittokallio	$100,000 (3)
Will Weber	$95,000 (1)
Peyton Krebs	$90,000 (2)
Luke Hughes	$90,000 (2)
Nicholas Robertson	$90,000 (3)
Lukas Reichel	$90,000 (3)
Dan O'Regan	$85,000 (1)
Greg Mckegg	$80,000 (1)
Adam Helewka	$80,000 (1)
Marcus Kallionkeli	$75,000 (2)
Kyle Topping	$75,000 (2)
Jan Jenik (Out of Payroll)	$75,000 (2)
Evan Barratt	$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)
Alan Lyszczarczyk	$50,000 (1)
Total Farm Players	31
Salary Commitment
Year 17 : $3,345,000
Year 18 : $1,955,000
Year 19 : $660,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,345,000
Year 18 : $1,955,000
Year 19 : $660,000
Year 20 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - $100 - 6 223 - 77,78%
Level 2:	5000 - $70 - 4 101 - 82,02%
Level 3:	2000 - $40 - 1 660 - 82,98%
Level 4:	4000 - $30 - 2 876 - 71,90%
Luxury :	1000 - $180 - 868 - 86,83%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $30 - 1 913 - 95,66%
Farm Level 2:	1000 - $15 - 948 - 94,75%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	15 728 - 78,64%
Average Income per Game	$1,815,272
Year to Date Revenue	$5,445,815
Farm
Home Games Left	37
Average Attendance - %	2 861 - 95,36%
Average Income per Game	$106,699
Year to Date Revenue	$426,795
Expense
Pro Players Total Salaries	$78,900,000
Farm Players Total Salaries	$3,110,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,344,624
Farm Year To Date Expenses	$286,537
Pro Salary Cap To Date	$6,304,304
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$68,980,323
Farm Estimated Season Revenue	$3,947,854
Pro Remaining Season Days	171
Pro Expenses Per Days	$426,882
Pro Estimated Expenses	$72,996,822
Farm Remaining Season Days	170
Farm Expenses Per Days	$17,351
Farm Estimated Expenses	$2,949,670
Estimated Season Expenses	$75,946,492
Season Salary Cap	$78,900,000
Estimate Under Maximum Salary Cap of $79,000,000	$100,000
Estimate Over Minimum Salary Cap of $0	$78,900,000
Current Bank Account	$12,773,768
Projected Bank Account	$9,755,453

Pro Players Salaries
Artemi Panarin	$9,250,000 (5)
Brayden Point	$9,000,000 (3)
Shayne Gostisbehere	$6,500,000 (2)
Tage Thompson	$6,000,000 (1)
Ivan Barbashev	$5,500,000 (4)
Jordan Eberle	$5,500,000 (2)
Adin Hill	$5,400,000 (2)
Scott Mayfield	$5,000,000 (1)
Conor Garland	$4,550,000 (2)
Nino Niederreiter (1 Way Contract)	$4,500,000 (2)
Dante Fabbro	$4,000,000 (1)
Trent Frederic	$3,500,000 (1)
Nathan Bastian	$3,000,000 (1)
William Borgen	$1,800,000 (1)
Dominik Masin	$900,000 (3)
Mads Sogaard	$900,000 (1)
Bobby Brink	$900,000 (2)
Brock Faber	$900,000 (2)
Ridly Greig	$900,000 (2)
Ty Dellandrea	$900,000 (2)
Nicolas Beaudin (Out of Payroll)	$750,000 (2)
Total Pro Players	21
Salary Commitment
Year 17 : $79,650,000
Year 18 : $55,450,000
Year 19 : $24,650,000
Year 20 : $14,750,000
Salary Average Commitment
Year 17 : $79,650,000
Year 18 : $55,450,000
Year 19 : $24,650,000
Year 20 : $14,750,000
Salary Cap with 1 Way Contract
Year 17 : $79,650,000
Year 18 : $55,450,000
Year 19 : $24,650,000
Year 20 : $14,750,000

Farm Players Salaries
Bogdan Yakimov (Out of Payroll)	$200,000 (2)
Christian Fischer	$180,000 (1)
Tyler Lewington (Out of Payroll)	$170,000 (1)
Justin Brazeau	$170,000 (2)
Keegan Kolesar	$170,000 (1)
Egor Korshkov	$150,000 (3)
Martin Marincin	$125,000 (3)
Mason Geertsen	$125,000 (3)
Jesper Pettersson	$125,000 (3)
Philippe Desrosiers	$120,000 (3)
A.J. Greer	$120,000 (3)
Andrew Agozzino	$120,000 (3)
Eric O'dell	$100,000 (2)
Carter Ashton	$100,000 (1)
Jaedon Descheneau	$100,000 (2)
Tanner Kero	$100,000 (3)
Lance Bouma	$100,000 (2)
David Musil	$100,000 (3)
Viktor Svedberg	$100,000 (3)
Cory Emmerton	$100,000 (1)
Robert Baillargeon	$100,000 (1)
Aaron Dell	$100,000 (1)
Alex Grant	$90,000 (3)
Jordan Szwarz	$90,000 (3)
Jiri Sekac	$90,000 (3)
Jordy Stallard	$80,000 (2)
Hunter Smith	$80,000 (2)
Loik Leveille	$70,000 (1)
Francis Perron	$70,000 (3)
Andrew Nielsen	$70,000 (1)
Brandon Halverson	$65,000 (1)
Total Farm Players	31
Salary Commitment
Year 17 : $3,480,000
Year 18 : $2,355,000
Year 19 : $1,525,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,480,000
Year 18 : $2,355,000
Year 19 : $1,525,000
Year 20 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - $90 - 7 717 - 96,47%
Level 2:	6000 - $45 - 5 517 - 91,94%
Level 3:	3000 - $30 - 2 439 - 81,30%
Level 4:	5000 - $20 - 4 265 - 85,29%
Luxury :	1000 - $178 - 848 - 84,83%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $34 - 1 854 - 92,72%
Farm Level 2:	1000 - $16 - 965 - 96,47%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	20 786 - 90,37%
Average Income per Game	$1,839,800
Year to Date Revenue	$5,519,401
Farm
Home Games Left	38
Average Attendance - %	2 819 - 93,97%
Average Income per Game	$114,157
Year to Date Revenue	$342,470
Expense
Pro Players Total Salaries	$78,750,000
Farm Players Total Salaries	$3,605,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,391,125
Farm Year To Date Expenses	$300,405
Pro Salary Cap To Date	$6,350,805
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$69,912,413
Farm Estimated Season Revenue	$4,337,953
Pro Remaining Season Days	171
Pro Expenses Per Days	$426,075
Pro Estimated Expenses	$72,858,825
Farm Remaining Season Days	170
Farm Expenses Per Days	$20,027
Farm Estimated Expenses	$3,404,590
Estimated Season Expenses	$76,263,415
Season Salary Cap	$78,750,000
Estimate Under Maximum Salary Cap of $79,000,000	$250,000
Estimate Over Minimum Salary Cap of $0	$78,750,000
Current Bank Account	$125,168,406
Projected Bank Account	$123,155,357

Pro Players Salaries
Mark Stone	$9,000,000 (3)
Ryan O'Reilly	$8,750,000 (4)
Kyle Connor	$8,000,000 (1)
Dylan Strome	$7,500,000 (4)
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)
Yegor Chinakhov	$3,000,000 (1)
Eeli Tolvanen	$2,000,000 (1)
Benjamin Gleason	$1,700,000 (1)
Jacob Moverare	$1,700,000 (1)
Pavel Dorofeyev	$900,000 (1)
Cayden Primeau	$900,000 (2)
Jakob Lilja	$900,000 (1)
Michael Anderson	$900,000 (1)
Jake Oettinger	$900,000 (2)
Shane Gersich	$800,000 (1)
Matthew Peca	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 17 : $78,750,000
Year 18 : $44,550,000
Year 19 : $36,750,000
Year 20 : $22,750,000
Salary Average Commitment
Year 17 : $73,750,000
Year 18 : $39,550,000
Year 19 : $31,750,000
Year 20 : $22,750,000
Salary Cap with 1 Way Contract
Year 17 : $78,750,000
Year 18 : $44,550,000
Year 19 : $36,750,000
Year 20 : $22,750,000

Farm Players Salaries
Vladislav Namestnikov	$250,000 (1)
Mason Lohrei	$250,000 (3)
Sam Malinski	$200,000 (3)
Thomas Novak	$180,000 (1)
Derrick Pouliot	$175,000 (2)
Marcus Hogberg	$175,000 (3)
Evgeny Svechnikov	$175,000 (2)
Calle Rosen	$160,000 (2)
Oskar Lindblom	$160,000 (2)
Joseph Woll	$150,000 (2)
Carl Dahlstrom	$125,000 (1)
John Gilmour	$125,000 (1)
Lucas Wallmark	$125,000 (2)
Mikael Pyyhtia	$120,000 (3)
Jonatan Berggren	$90,000 (3)
Ethan Cardwell	$90,000 (3)
Iiro Pakarinen	$90,000 (1)
Jonas Rondbjerg	$90,000 (1)
Joel Kellman	$90,000 (1)
Jack Studnicka	$90,000 (1)
Ryan Johnson	$90,000 (2)
Zachary Fucale	$85,000 (2)
Andrew Welinski	$80,000 (1)
Taylor Leier	$80,000 (1)
Kenneth Johnson	$80,000 (2)
Tristen Robins	$75,000 (3)
Daniil Gutik	$75,000 (3)
Brett Bulmer	$65,000 (1)
Ludwig Bystrom	$65,000 (1)
Total Farm Players	29
Salary Commitment
Year 17 : $3,605,000
Year 18 : $2,275,000
Year 19 : $1,075,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,605,000
Year 18 : $2,275,000
Year 19 : $1,075,000
Year 20 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - $95 - 7 125 - 89,06%
Level 2:	6000 - $60 - 5 795 - 96,59%
Level 3:	3000 - $35 - 2 621 - 87,37%
Level 4:	5000 - $30 - 4 092 - 81,83%
Luxury :	1500 - $125 - 1 150 - 76,64%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $42 - 1 276 - 63,80%
Farm Level 2:	1000 - $28 - 497 - 49,65%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	20 783 - 88,44%
Average Income per Game	$1,791,740
Year to Date Revenue	$5,375,219
Farm
Home Games Left	37
Average Attendance - %	1 773 - 59,08%
Average Income per Game	$104,691
Year to Date Revenue	$418,762
Expense
Pro Players Total Salaries	$78,300,000
Farm Players Total Salaries	$3,245,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,314,786
Farm Year To Date Expenses	$278,757
Pro Salary Cap To Date	$6,274,465
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$68,086,107
Farm Estimated Season Revenue	$3,873,548
Pro Remaining Season Days	171
Pro Expenses Per Days	$423,656
Pro Estimated Expenses	$72,445,176
Farm Remaining Season Days	170
Farm Expenses Per Days	$18,081
Farm Estimated Expenses	$3,073,770
Estimated Season Expenses	$75,518,946
Season Salary Cap	$78,300,000
Estimate Under Maximum Salary Cap of $79,000,000	$700,000
Estimate Over Minimum Salary Cap of $0	$78,300,000
Current Bank Account	$111,482,269
Projected Bank Account	$107,922,978

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)
Quinton Byfield	$900,000 (2)
Cole Caufield	$900,000 (2)
Bowen Byram	$900,000 (2)
Ukko-Pekka Luukkonen	$900,000 (1)
Rasmus Sandin	$900,000 (2)
Matthew Coronato	$900,000 (3)
Alex Turcotte	$900,000 (3)
Jack Thompson	$900,000 (3)
Alexis Lafreniere	$900,000 (2)
Nolan Patrick	$750,000 (1)
Ville Heinola	$750,000 (2)
Egor Sokolov	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 17 : $78,300,000
Year 18 : $57,850,000
Year 19 : $27,200,000
Year 20 : $7,000,000
Salary Average Commitment
Year 17 : $77,700,000
Year 18 : $57,250,000
Year 19 : $26,600,000
Year 20 : $7,000,000
Salary Cap with 1 Way Contract
Year 17 : $78,300,000
Year 18 : $57,850,000
Year 19 : $27,200,000
Year 20 : $7,000,000

Farm Players Salaries
Robin Salo	$180,000 (1)
Isaak Phillips	$180,000 (1)
Dylan McIlrath	$175,000 (1)
Jeffrey Viel	$170,000 (2)
Matthew Highmore	$150,000 (1)
Nicholas Baptiste (Out of Payroll)	$150,000 (2)
Ryan Donato	$150,000 (1)
Brayden Burke	$120,000 (2)
Kristian Reichel	$120,000 (3)
Kristian Vesalainen	$100,000 (3)
Zane McIntyre	$100,000 (1)
Oliver Wahlstrom	$90,000 (2)
Pavel Karnaukhov	$90,000 (2)
Jonah Gadjovich	$90,000 (1)
Alex Laferriere	$90,000 (2)
Filip Zadina	$90,000 (2)
Ryan Collins	$80,000 (1)
Jaromir Pytlik	$75,000 (3)
Martin Kaut	$75,000 (2)
Riley Sutter	$75,000 (2)
Olivier Rodrigue	$75,000 (2)
Alexander Chmelevski	$75,000 (1)
William Dufour	$75,000 (3)
Filip Johansson	$75,000 (3)
Tyller Tullio	$75,000 (3)
Nolan Foote	$75,000 (3)
Nathan Legare	$75,000 (3)
Trent Miner	$75,000 (3)
Jared McIsaac	$75,000 (3)
Leon Gawanke	$75,000 (3)
Adam Beckman	$75,000 (3)
Christoffer Sedoff	$75,000 (3)
Jonathan Gruden	$75,000 (2)
Jack Glover	$70,000 (1)
Total Farm Players	34
Salary Commitment
Year 17 : $3,395,000
Year 18 : $2,145,000
Year 19 : $1,045,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,395,000
Year 18 : $2,145,000
Year 19 : $1,045,000
Year 20 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - $80 - 7 482 - 93,53%
Level 2:	6000 - $50 - 5 575 - 92,91%
Level 3:	3000 - $21 - 2 579 - 85,97%
Level 4:	5000 - $17 - 4 228 - 84,57%
Luxury :	1500 - $140 - 1 043 - 69,51%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $25 - 1 964 - 98,20%
Farm Level 2:	1000 - $10 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	20 907 - 88,97%
Average Income per Game	$1,712,507
Year to Date Revenue	$5,137,522
Farm
Home Games Left	38
Average Attendance - %	2 964 - 98,80%
Average Income per Game	$88,059
Year to Date Revenue	$264,177
Expense
Pro Players Total Salaries	$76,350,000
Farm Players Total Salaries	$2,965,100
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,304,027
Farm Year To Date Expenses	$244,362
Pro Salary Cap To Date	$6,263,707
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,075,279
Farm Estimated Season Revenue	$3,346,242
Pro Remaining Season Days	171
Pro Expenses Per Days	$413,172
Pro Estimated Expenses	$70,652,412
Farm Remaining Season Days	170
Farm Expenses Per Days	$16,568
Farm Estimated Expenses	$2,816,560
Estimated Season Expenses	$73,468,972
Season Salary Cap	$76,350,000
Estimate Under Maximum Salary Cap of $79,000,000	$2,650,000
Estimate Over Minimum Salary Cap of $0	$76,350,000
Current Bank Account	($12,936,831)
Projected Bank Account	($17,984,282)

Pro Players Salaries
Nicklas Backstrom	$9,500,000 (3)
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)
Yegor Sharangovich	$5,500,000 (2)
Torey Krug	$5,400,000 (1)
Drake Batherson	$5,000,000 (1)
Cody Ceci	$4,500,000 (2)
Jacob Markstrom	$4,000,000 (2)
Rickard Hugg	$2,500,000 (1)
Kevin Gravel (Out of Payroll)	$1,800,000 (1)
Otto Somppi	$1,500,000 (1)
Justus Annunen	$900,000 (3)
Jesse Ylonen	$900,000 (1)
Juraj Slafkovsky	$900,000 (2)
Shane Wright	$900,000 (3)
David Gustafsson	$900,000 (2)
Marc Del Gaizo	$750,000 (2)
Dmitry Sokolov	$700,000 (1)
Total Pro Players	20
Salary Commitment
Year 17 : $78,150,000
Year 18 : $60,350,000
Year 19 : $43,800,000
Year 20 : $15,500,000
Salary Average Commitment
Year 17 : $74,300,000
Year 18 : $56,500,000
Year 19 : $41,450,000
Year 20 : $15,500,000
Salary Cap with 1 Way Contract
Year 17 : $78,150,000
Year 18 : $60,350,000
Year 19 : $43,800,000
Year 20 : $15,500,000

Farm Players Salaries
Philip Danault	$300,000 (1)
Louis Crevier	$200,000 (3)
Corey Schueneman	$180,000 (2)
Rudolfs Balcers	$180,000 (1)
Lane Pederson	$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)
Joseph Labate	$100,000 (1)
Eero Elo	$100,000 (1)
Joonas Rask	$100,000 (1)
Troy Rutkowski	$100,000 (1)
Matthew Phillips	$90,000 (3)
Jere Innala	$90,000 (3)
David Quenneville	$90,000 (1)
Simon Stransky	$80,000 (2)
Jonathan Ang	$80,000 (1)
Patrick Harper	$75,000 (1)
Tobias Bjornfot	$75,000 (3)
Ostap Safin	$75,000 (1)
Nathan Knoepke	$75,000 (1)
Max Zimmer	$70,000 (1)
Ken Appleby	$65,000 (1)
Adam Marsh	$60,000 (1)
Cole Candella	$50,000 (3)
Total Farm Players	27
Salary Commitment
Year 17 : $2,965,100
Year 18 : $1,105,100
Year 19 : $505,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,965,100
Year 18 : $1,105,100
Year 19 : $505,000
Year 20 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - $150 - 4 011 - 57,30%
Level 2:	5000 - $100 - 2 774 - 55,49%
Level 3:	2000 - $50 - 1 447 - 72,35%
Level 4:	4000 - $35 - 1 800 - 45,00%
Luxury :	1000 - $250 - 574 - 57,37%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $50 - 1 311 - 65,53%
Farm Level 2:	1000 - $22 - 998 - 99,80%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	10 606 - 55,82%
Average Income per Game	$1,754,624
Year to Date Revenue	$5,263,873
Farm
Home Games Left	38
Average Attendance - %	2 309 - 76,96%
Average Income per Game	$114,646
Year to Date Revenue	$343,939
Expense
Pro Players Total Salaries	$73,550,000
Farm Players Total Salaries	$3,055,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,237,904
Farm Year To Date Expenses	$271,131
Pro Salary Cap To Date	$6,197,583
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,675,725
Farm Estimated Season Revenue	$4,356,561
Pro Remaining Season Days	171
Pro Expenses Per Days	$398,118
Pro Estimated Expenses	$68,078,178
Farm Remaining Season Days	170
Farm Expenses Per Days	$17,054
Farm Estimated Expenses	$2,899,180
Estimated Season Expenses	$70,977,358
Season Salary Cap	$73,550,000
Estimate Under Maximum Salary Cap of $79,000,000	$5,450,000
Estimate Over Minimum Salary Cap of $0	$73,550,000
Current Bank Account	($11,360,586)
Projected Bank Account	($11,305,658)

Pro Players Salaries
Jake Guentzel	$8,000,000 (3)
Jack Johnson	$7,500,000 (3)
Charlie Coyle (Out of Payroll)	$6,750,000 (2)
Jakob Chychrun	$6,750,000 (5)
Peter Mueller	$6,500,000 (3)
Michael Matheson	$6,000,000 (3)
Alex Nedeljkovic	$5,500,000 (2)
Artturi Lehkonen	$5,000,000 (1)
Nick Ritchie	$4,000,000 (2)
Alexandar Georgiev	$4,000,000 (5)
Pierre Engvall	$3,500,000 (3)
Fabian Zetterlund	$3,000,000 (1)
Gabriel Carlsson	$3,000,000 (1)
Tyson Jost	$2,500,000 (3)
Kevin Stenlund	$1,800,000 (1)
Michael Amadio	$1,700,000 (2)
Nic Petan	$1,200,000 (2)
Philip Tomasino	$900,000 (2)
Ian Mitchell	$900,000 (1)
Jack Quinn	$900,000 (2)
Declan Chisholm	$900,000 (2)
Total Pro Players	21
Salary Commitment
Year 17 : $80,300,000
Year 18 : $66,600,000
Year 19 : $44,750,000
Year 20 : $10,750,000
Salary Average Commitment
Year 17 : $80,300,000
Year 18 : $66,600,000
Year 19 : $44,750,000
Year 20 : $10,750,000
Salary Cap with 1 Way Contract
Year 17 : $80,300,000
Year 18 : $66,600,000
Year 19 : $44,750,000
Year 20 : $10,750,000

Farm Players Salaries
Andreas Borgman	$200,000 (2)
Dmitri Samorukov	$200,000 (3)
Nicolas Aube-Kubel	$150,000 (1)
Daniel Marmenlind	$150,000 (3)
Josiah Slavin	$150,000 (1)
Lucas Johansen	$150,000 (1)
Jean-Christophe Beaudin (Out of Payroll)	$150,000 (3)
Vinni Lettieri	$130,000 (1)
James Hardie	$120,000 (3)
Timothy Gettinger	$120,000 (3)
Jean-Francois Berube	$100,000 (1)
Nikita Korostelev	$100,000 (1)
Tyler Steenbergen	$100,000 (3)
Joshua Jacobs	$100,000 (1)
Josh Jooris	$90,000 (3)
Tyson Baillie	$90,000 (2)
Austin Poganski	$90,000 (2)
Benjamin Conz	$90,000 (1)
Anderson Macdonald	$90,000 (2)
Ondrej Kachyna	$90,000 (2)
Brett Pollock	$80,000 (1)
Kirill Maksimov	$75,000 (2)
Alex D'orio	$75,000 (1)
Keaton Middleton	$75,000 (2)
Liam Foudy	$75,000 (2)
Marian Studenic	$75,000 (1)
Olli Juolevi	$75,000 (1)
Nick Campoli	$75,000 (3)
Brett Murray	$75,000 (2)
Dante Salituro	$65,000 (1)
Total Farm Players	30
Salary Commitment
Year 17 : $3,205,000
Year 18 : $1,865,000
Year 19 : $1,005,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,220,000
Year 18 : $1,865,000
Year 19 : $1,005,000
Year 20 : $0

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - $80 - 8 000 - 100,00%
Level 2:	6000 - $58 - 5 501 - 91,68%
Level 3:	2000 - $43 - 1 671 - 83,55%
Level 4:	4000 - $28 - 3 016 - 75,40%
Luxury :	1000 - $175 - 878 - 87,77%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $35 - 1 894 - 94,68%
Farm Level 2:	1000 - $20 - 706 - 70,60%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	19 065 - 90,79%
Average Income per Game	$1,890,708
Year to Date Revenue	$5,672,123
Farm
Home Games Left	37
Average Attendance - %	2 600 - 86,65%
Average Income per Game	$119,785
Year to Date Revenue	$479,139
Expense
Pro Players Total Salaries	$72,400,000
Farm Players Total Salaries	$2,872,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$5,884,676
Farm Year To Date Expenses	$251,173
Pro Salary Cap To Date	$5,844,353
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,846,891
Farm Estimated Season Revenue	$4,432,036
Pro Remaining Season Days	171
Pro Expenses Per Days	$391,935
Pro Estimated Expenses	$67,020,885
Farm Remaining Season Days	170
Farm Expenses Per Days	$16,068
Farm Estimated Expenses	$2,731,560
Estimated Season Expenses	$69,752,445
Season Salary Cap	$72,400,000
Estimate Under Maximum Salary Cap of $79,000,000	$6,600,000
Estimate Over Minimum Salary Cap of $0	$72,400,000
Current Bank Account	$3,261,667
Projected Bank Account	$9,788,149

Pro Players Salaries
Drew Doughty	$9,250,000 (3)
Vladimir Tarasenko	$8,500,000 (2)
Filip Forsberg	$8,000,000 (4)
Jack Hughes	$6,000,000 (2)
Ilya Sorokin	$6,000,000 (4)
Rasmus Andersson (Out of Payroll)	$5,750,000 (3)
Anthony Mantha	$5,500,000 (2)
Brady Skjei	$5,000,000 (2)
Jake Mccabe (Out of Payroll)	$4,500,000 (1)
Zach Aston-Reese	$3,500,000 (1)
Colton Sissons	$3,500,000 (2)
Jasper Weatherby	$3,000,000 (1)
Jonas Johansson	$2,500,000 (2)
Kieffer Bellows	$2,000,000 (1)
Colton White	$2,000,000 (1)
Sean Walker	$1,700,000 (1)
Travis Boyd	$1,300,000 (2)
Matt Rempe	$1,200,000 (1)
Jackson Lacombe	$900,000 (2)
Owen Power	$900,000 (1)
Nico Hischier	$900,000 (1)
William Bitten	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 17 : $82,650,000
Year 18 : $62,200,000
Year 19 : $29,000,000
Year 20 : $14,000,000
Salary Average Commitment
Year 17 : $79,400,000
Year 18 : $58,950,000
Year 19 : $27,750,000
Year 20 : $14,000,000
Salary Cap with 1 Way Contract
Year 17 : $82,650,000
Year 18 : $62,200,000
Year 19 : $29,000,000
Year 20 : $14,000,000

Farm Players Salaries
Dmytro Timashov	$200,000 (2)
Calvin de Haan	$200,000 (1)
Anders Bjork	$175,000 (1)
Jonathan Davidsson	$170,000 (1)
Jan Kostalek	$170,000 (1)
Dominik Kahun	$155,000 (3)
Otto Koivula	$150,000 (2)
Sean Malone	$150,000 (3)
John Leonard	$150,000 (1)
Blake Speers	$150,000 (3)
Trevor Carrick	$132,500 (3)
Luke Martin (Out of Payroll)	$120,000 (2)
Rourke Chartier	$120,000 (1)
Anthony Florentino	$100,000 (1)
Marko Dano	$100,000 (3)
Cody Sol	$100,000 (1)
Dennis Rasmussen	$80,000 (1)
Travis Barron	$75,000 (1)
Lucas Edmonds	$75,000 (1)
Donovan Sebrango	$75,000 (3)
Nico Daws	$75,000 (3)
Kenny Agostino	$70,000 (1)
Alexander Samoilov	$70,000 (3)
Dane Fox	$65,000 (1)
Carl Lindbom	$65,000 (3)
Total Farm Players	25
Salary Commitment
Year 17 : $2,992,500
Year 18 : $1,442,500
Year 19 : $972,500
Year 20 : $0
Salary Average Commitment
Year 17 : $2,992,500
Year 18 : $1,442,500
Year 19 : $972,500
Year 20 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - $80 - 7 617 - 95,22%
Level 2:	5000 - $65 - 4 319 - 86,38%
Level 3:	2000 - $45 - 1 543 - 77,13%
Level 4:	4000 - $35 - 2 376 - 59,40%
Luxury :	1000 - $200 - 713 - 71,33%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $40 - 1 373 - 68,64%
Farm Level 2:	1000 - $15 - 983 - 98,25%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	16 568 - 82,84%
Average Income per Game	$1,766,199
Year to Date Revenue	$5,298,596
Farm
Home Games Left	37
Average Attendance - %	2 355 - 78,51%
Average Income per Game	$103,775
Year to Date Revenue	$415,100
Expense
Pro Players Total Salaries	$78,900,000
Farm Players Total Salaries	$3,752,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,403,230
Farm Year To Date Expenses	$312,360
Pro Salary Cap To Date	$6,362,910
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,115,549
Farm Estimated Season Revenue	$3,839,675
Pro Remaining Season Days	171
Pro Expenses Per Days	$426,882
Pro Estimated Expenses	$72,996,822
Farm Remaining Season Days	170
Farm Expenses Per Days	$20,824
Farm Estimated Expenses	$3,540,080
Estimated Season Expenses	$76,536,902
Season Salary Cap	$78,900,000
Estimate Under Maximum Salary Cap of $79,000,000	$100,000
Estimate Over Minimum Salary Cap of $0	$78,900,000
Current Bank Account	($5,415,571)
Projected Bank Account	($10,997,249)

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)
Anders Lee	$6,000,000 (3)
Tristan Jarry	$6,000,000 (2)
Andrew Copp	$5,000,000 (1)
Dylan DeMelo	$5,000,000 (2)
Damon Severson	$5,000,000 (3)
Eetu Luostarinen	$3,000,000 (1)
Derek Forbort	$3,000,000 (1)
Elvis Merzlikins	$3,000,000 (2)
Noah Gregor	$2,500,000 (1)
Max Jones	$2,000,000 (1)
Cole Sillinger	$900,000 (2)
Jake Sanderson	$900,000 (1)
Noel Hoefenmayer	$750,000 (1)
Drake Rymsha	$750,000 (1)
Kevin Hancock	$600,000 (1)
Total Pro Players	20
Salary Commitment
Year 17 : $78,900,000
Year 18 : $53,900,000
Year 19 : $18,000,000
Year 20 : $0
Salary Average Commitment
Year 17 : $77,050,000
Year 18 : $52,900,000
Year 19 : $18,000,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $78,900,000
Year 18 : $53,900,000
Year 19 : $18,000,000
Year 20 : $0

Farm Players Salaries
Louis Domingue	$200,000 (2)
Sam Lafferty	$200,000 (1)
Steven Lorentz	$180,000 (1)
Dominic Toninato	$172,500 (1)
Lukas Sedlak	$170,000 (1)
Tomas Nosek	$170,000 (1)
Jon Merrill	$170,000 (1)
Andrey Pedan	$150,000 (1)
John Ludvig	$150,000 (1)
Dominic Turgeon	$150,000 (3)
Markus Hannikainen	$150,000 (2)
Scott Wilson	$150,000 (1)
Shane Prince	$150,000 (3)
Gemel Smith	$130,000 (1)
David Rundblad	$130,000 (1)
Brett Ritchie	$125,000 (2)
Ondrej Kase	$120,000 (3)
Nikolay Goldobin	$110,000 (1)
Ty Ronning	$110,000 (1)
Edward Pasquale	$110,000 (3)
Tyson Foerster	$90,000 (3)
Cale Fleury	$90,000 (1)
Matej Tomek	$90,000 (3)
Jack Sadek	$80,000 (3)
William Lockwood	$80,000 (1)
Ivan Morozov	$75,000 (2)
Xavier Bernard	$75,000 (2)
Oleg Zaytsev	$75,000 (3)
Austin Lotz	$50,000 (1)
Brendan DeJong	$50,000 (1)
Total Farm Players	30
Salary Commitment
Year 17 : $3,752,500
Year 18 : $1,490,000
Year 19 : $865,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,752,500
Year 18 : $1,490,000
Year 19 : $865,000
Year 20 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - $90 - 7 824 - 97,80%
Level 2:	6000 - $55 - 5 398 - 89,97%
Level 3:	2000 - $40 - 1 700 - 84,98%
Level 4:	4000 - $25 - 3 717 - 92,92%
Luxury :	1000 - $175 - 873 - 87,27%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $32 - 1 892 - 94,62%
Farm Level 2:	1000 - $16 - 909 - 90,90%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	19 511 - 92,91%
Average Income per Game	$1,958,858
Year to Date Revenue	$5,876,575
Farm
Home Games Left	38
Average Attendance - %	2 801 - 93,38%
Average Income per Game	$111,897
Year to Date Revenue	$335,692
Expense
Pro Players Total Salaries	$75,200,000
Farm Players Total Salaries	$3,425,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,155,913
Farm Year To Date Expenses	$294,082
Pro Salary Cap To Date	$6,115,589
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$74,436,617
Farm Estimated Season Revenue	$4,252,099
Pro Remaining Season Days	171
Pro Expenses Per Days	$406,989
Pro Estimated Expenses	$69,595,119
Farm Remaining Season Days	170
Farm Expenses Per Days	$19,054
Farm Estimated Expenses	$3,239,180
Estimated Season Expenses	$72,834,299
Season Salary Cap	$75,200,000
Estimate Under Maximum Salary Cap of $79,000,000	$3,800,000
Estimate Over Minimum Salary Cap of $0	$75,200,000
Current Bank Account	$1,947,199
Projected Bank Account	$7,801,616

Pro Players Salaries
Pierre-Luc Dubois	$7,500,000 (2)
Timo Meier	$6,500,000 (1)
Ryan McDonagh (Out of Payroll)	$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)
Anthony Duclair	$4,500,000 (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)
Julien Gauthier	$3,000,000 (1)
Erik Kallgren	$2,000,000 (1)
Dylan Coghlan	$2,000,000 (1)
Carson Meyer (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$1,100,000
Emil Bemstrom	$900,000 (1)
Egor Zamula	$900,000 (2)
Alexander Holtz	$900,000 (2)
Calen Addison	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 17 : $81,700,000
Year 18 : $50,400,000
Year 19 : $13,000,000
Year 20 : $0
Salary Average Commitment
Year 17 : $80,600,000
Year 18 : $50,400,000
Year 19 : $13,000,000
Year 20 : $0
Salary Cap with 1 Way Contract
Year 17 : $81,700,000
Year 18 : $50,400,000
Year 19 : $13,000,000
Year 20 : $0

Farm Players Salaries
Nikita Tryamkin	$350,000 (1)
David Honzik	$225,000 (3)
Denis Malgin	$200,000 (1)
Alec Regula (Out of Payroll)	$200,000 (3)
Luke Kunin	$180,000 (1)
Brett Leason	$180,000 (1)
Aleksi Saarela	$170,000 (2)
Gerald Mayhew	$165,000 (3)
Joe Snively	$150,000 (3)
Alexander Younan	$150,000 (1)
Guillaume Brisebois	$130,000 (1)
Michael Pezzetta	$120,000 (1)
Mathieu Olivier	$120,000 (3)
Brett Lernout	$100,000 (3)
Olle Lycksell	$100,000 (3)
Lukas Zetterberg	$90,000 (3)
Ryan O'Reilys	$75,000 (3)
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)
Jacob Ingham	$75,000 (3)
Blade Jenkins	$75,000 (3)
Mathias Emilio Pettersen	$75,000 (3)
Michal Kvasnica	$75,000 (3)
Sampo Ranta	$75,000 (3)
Thomas(Chase) Perry	$70,000 (1)
Artur Akhtyamov	$50,000 (1)
Vaclav Karabacek	$50,000 (1)
Total Farm Players	30
Salary Commitment
Year 17 : $3,625,000
Year 18 : $1,920,000
Year 19 : $1,600,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,625,000
Year 18 : $1,920,000
Year 19 : $1,600,000
Year 20 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - $82 - 7 350 - 91,88%
Level 2:	5000 - $58 - 5 000 - 100,00%
Level 3:	2000 - $37 - 1 953 - 97,63%
Level 4:	4000 - $20 - 3 949 - 98,73%
Luxury :	1000 - $170 - 981 - 98,13%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $38 - 1 458 - 72,92%
Farm Level 2:	1000 - $19 - 741 - 74,13%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	19 233 - 96,17%
Average Income per Game	$1,804,035
Year to Date Revenue	$5,412,106
Farm
Home Games Left	38
Average Attendance - %	2 200 - 73,32%
Average Income per Game	$103,558
Year to Date Revenue	$310,673
Expense
Pro Players Total Salaries	$78,790,000
Farm Players Total Salaries	$3,200,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,394,350
Farm Year To Date Expenses	$265,134
Pro Salary Cap To Date	$6,354,030
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$68,553,343
Farm Estimated Season Revenue	$3,935,191
Pro Remaining Season Days	171
Pro Expenses Per Days	$426,290
Pro Estimated Expenses	$72,895,590
Farm Remaining Season Days	170
Farm Expenses Per Days	$17,838
Farm Estimated Expenses	$3,032,460
Estimated Season Expenses	$75,928,050
Season Salary Cap	$78,790,000
Estimate Under Maximum Salary Cap of $79,000,000	$210,000
Estimate Over Minimum Salary Cap of $0	$78,790,000
Current Bank Account	$46,216,374
Projected Bank Account	$42,776,858

Pro Players Salaries
Mitchell Marner	$10,640,000 (4)
Aleksander Barkov	$10,000,000 (4)
Victor Hedman	$9,000,000 (4)
Bo Horvat	$8,500,000 (2)
Sebastian Aho	$8,500,000 (1)
Connor Hellebuyck	$7,000,000 (1)
Erik Cernak	$5,500,000 (1)
Thomas Chabot	$5,300,000 (1)
David Kampf	$3,000,000 (2)
Arvid Soderblom	$2,500,000 (1)
David Kase	$1,000,000 (2)
Nikita Okhotyuk	$900,000 (2)
Jordan Kyrou	$900,000 (1)
Drew Helleson	$900,000 (3)
Marcus Kruger	$900,000 (1)
Liam O'Brien	$900,000 (1)
Cole Perfetti	$900,000 (3)
Jack Drury	$900,000 (2)
Joachim Nermark	$800,000 (1)
Lassi Thomson	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 17 : $78,790,000
Year 18 : $46,490,000
Year 19 : $32,190,000
Year 20 : $29,640,000
Salary Average Commitment
Year 17 : $76,790,000
Year 18 : $44,490,000
Year 19 : $30,190,000
Year 20 : $27,640,000
Salary Cap with 1 Way Contract
Year 17 : $78,790,000
Year 18 : $46,490,000
Year 19 : $32,190,000
Year 20 : $29,640,000

Farm Players Salaries
Andreas Athanasiou	$250,000 (3)
Dominik Kubalik	$250,000 (3)
Mike Reilly	$210,000 (2)
Jimmy Vesey	$200,000 (2)
Josh Brown	$200,000 (2)
Sam Gagner	$200,000 (2)
Luke Glendening	$200,000 (2)
Tyler Motte	$200,000 (2)
Barclay Goodrow	$200,000 (2)
Andreas Englund	$150,000 (1)
Jordan Subban	$120,000 (2)
Jonathan Dahlen	$120,000 (2)
Reece Willcox	$120,000 (1)
Veeti Vainio	$100,000 (2)
Aleksi Heponiemi	$90,000 (1)
Nikita Alexandrov	$90,000 (2)
Dillon Hamaliuk	$75,000 (3)
Michael Vujojevic	$75,000 (3)
Adam Ahman	$75,000 (2)
Kyle Olson	$75,000 (2)
Matthew Villata	$50,000 (3)
Hunter Shepard	$50,000 (3)
Chase Hartje	$50,000 (1)
Jacob Cederholm	$50,000 (1)
Total Farm Players	24
Salary Commitment
Year 17 : $3,200,000
Year 18 : $2,740,000
Year 19 : $750,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,200,000
Year 18 : $2,740,000
Year 19 : $750,000
Year 20 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - $95 - 6 092 - 76,15%
Level 2:	6000 - $60 - 5 483 - 91,39%
Level 3:	3000 - $30 - 2 365 - 78,83%
Level 4:	4000 - $25 - 3 922 - 98,05%
Luxury :	1000 - $190 - 787 - 78,70%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $35 - 1 884 - 94,18%
Farm Level 2:	1000 - $15 - 938 - 93,77%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	18 649 - 84,77%
Average Income per Game	$1,827,135
Year to Date Revenue	$7,308,539
Farm
Home Games Left	38
Average Attendance - %	2 821 - 94,04%
Average Income per Game	$119,190
Year to Date Revenue	$357,569
Expense
Pro Players Total Salaries	$78,970,000
Farm Players Total Salaries	$3,285,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,408,870
Farm Year To Date Expenses	$273,645
Pro Salary Cap To Date	$6,368,550
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,603,986
Farm Estimated Season Revenue	$4,529,207
Pro Remaining Season Days	171
Pro Expenses Per Days	$427,258
Pro Estimated Expenses	$73,061,118
Farm Remaining Season Days	170
Farm Expenses Per Days	$18,297
Farm Estimated Expenses	$3,110,490
Estimated Season Expenses	$76,171,608
Season Salary Cap	$78,970,000
Estimate Under Maximum Salary Cap of $79,000,000	$30,000
Estimate Over Minimum Salary Cap of $0	$78,970,000
Current Bank Account	$77,677,840
Projected Bank Account	$73,639,425

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)
Martin Pospisil	$2,500,000 (1)
Tyler Tucker	$2,500,000 (1)
Miles Wood	$2,000,000 (1)
Cedric Paquette	$1,850,000 (1)
Matthew Nieto	$1,750,000 (1)
Miro Heiskanen	$900,000 (2)
Vitali Kravtsov	$900,000 (1)
Brandon Hagel	$900,000 (1)
Alex Vlasic	$900,000 (2)
Philip Broberg	$900,000 (3)
Akira Schmid	$900,000 (2)
Janis Moser	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 17 : $78,970,000
Year 18 : $38,670,000
Year 19 : $19,820,000
Year 20 : $10,920,000
Salary Average Commitment
Year 17 : $76,120,000
Year 18 : $38,670,000
Year 19 : $19,820,000
Year 20 : $10,920,000
Salary Cap with 1 Way Contract
Year 17 : $78,970,000
Year 18 : $38,670,000
Year 19 : $19,820,000
Year 20 : $10,920,000

Farm Players Salaries
Matthew Kessel	$500,000 (1)
Nikolai Kovalenko	$200,000 (2)
Justin Kirkland	$200,000 (1)
Victor Mete	$200,000 (2)
Logan Brown	$170,000 (2)
Evan Cowley	$170,000 (2)
Kyle Clifford	$150,000 (1)
Michael Dal Colle	$130,000 (2)
Kristians Rubins	$120,000 (3)
Dysin Mayo	$90,000 (1)
Taro Hirose	$90,000 (3)
Vasily Podkolzin	$90,000 (3)
Jamieson Rees	$75,000 (3)
Will Cranley	$75,000 (3)
Ruslan Gazizov	$75,000 (1)
Cameron Crotty	$75,000 (1)
Ludvig Jansson	$75,000 (3)
Patrik Puistola	$75,000 (2)
Jere Lassila	$75,000 (2)
Maxim Cajkovic	$75,000 (3)
Benjamin Baumgartner	$75,000 (2)
Zach Uens	$75,000 (3)
Olof Lindbom	$75,000 (3)
Scott Perunovich	$75,000 (1)
Layton Ahac	$75,000 (2)
Nicholas Caamano	$75,000 (1)
Tyler Weiss	$75,000 (2)
Denis Smirnov	$50,000 (1)
Total Farm Players	28
Salary Commitment
Year 17 : $3,285,000
Year 18 : $1,995,000
Year 19 : $750,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,285,000
Year 18 : $1,995,000
Year 19 : $750,000
Year 20 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - $85 - 7 593 - 94,91%
Level 2:	6000 - $50 - 5 690 - 94,83%
Level 3:	3000 - $30 - 2 329 - 77,63%
Level 4:	4000 - $22 - 3 952 - 98,80%
Luxury :	1000 - $150 - 995 - 99,50%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $45 - 1 449 - 72,45%
Farm Level 2:	1000 - $30 - 651 - 65,07%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	20 559 - 93,45%
Average Income per Game	$1,839,068
Year to Date Revenue	$5,517,204
Farm
Home Games Left	38
Average Attendance - %	2 100 - 69,99%
Average Income per Game	$103,890
Year to Date Revenue	$311,671
Expense
Pro Players Total Salaries	$78,790,000
Farm Players Total Salaries	$3,235,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,394,350
Farm Year To Date Expenses	$270,621
Pro Salary Cap To Date	$6,354,030
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$69,884,584
Farm Estimated Season Revenue	$3,947,833
Pro Remaining Season Days	171
Pro Expenses Per Days	$426,290
Pro Estimated Expenses	$72,895,590
Farm Remaining Season Days	170
Farm Expenses Per Days	$18,027
Farm Estimated Expenses	$3,064,590
Estimated Season Expenses	$75,960,180
Season Salary Cap	$78,790,000
Estimate Under Maximum Salary Cap of $79,000,000	$210,000
Estimate Over Minimum Salary Cap of $0	$78,790,000
Current Bank Account	$5,889,577
Projected Bank Account	$3,761,814

Pro Players Salaries
Steven Stamkos	$10,640,000 (4)
Mike Richards	$8,150,000 (2)
Blake Wheeler	$8,000,000 (2)
Neal Pionk	$6,500,000 (3)
Jared Spurgeon	$5,500,000 (1)
Matthew Beniers	$5,500,000 (2)
Andrew Mangiapane	$5,500,000 (2)
Jake Evans	$4,500,000 (3)
Anthony Stolarz	$4,000,000 (1)
Dmitri Voronkov	$3,000,000 (2)
Pavel Francouz	$2,750,000 (2)
Olli Maatta	$2,500,000 (2)
Ross Johnston	$2,500,000 (1)
Dean Kukan	$2,000,000 (1)
Josh Mahura	$1,800,000 (1)
Yakov Trenin	$1,700,000 (1)
Chad Ruhwedel	$1,700,000 (1)
Jaret Anderson-Dolan	$900,000 (2)
Gage Goncalves	$900,000 (3)
Raphael Lavoie	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 17 : $78,790,000
Year 18 : $59,590,000
Year 19 : $23,290,000
Year 20 : $10,640,000
Salary Average Commitment
Year 17 : $78,000,000
Year 18 : $58,800,000
Year 19 : $23,000,000
Year 20 : $10,350,000
Salary Cap with 1 Way Contract
Year 17 : $78,790,000
Year 18 : $59,590,000
Year 19 : $23,290,000
Year 20 : $10,640,000

Farm Players Salaries
Warren Foegele	$250,000 (3)
Taylor Raddysh	$200,000 (2)
Austin Wagner	$180,000 (1)
Jakob Silfverberg	$180,000 (1)
Chris Driedger	$170,000 (3)
Richard Panik	$160,000 (3)
Andrej Sustr	$150,000 (3)
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)
Luc Snuggerud	$120,000 (3)
Kevin Poulin	$120,000 (1)
Brandon Davidson	$110,000 (1)
Gabriel Dumont	$100,000 (2)
Michael Spacek	$90,000 (2)
David Bernhardt	$90,000 (2)
Tarrmo Reunanen (Out of Payroll)	$80,000 (2)
Artur Kayumov	$80,000 (2)
Daniil Misyul	$75,000 (3)
Vladislav Firstov	$75,000 (3)
Nate Schnarr	$75,000 (1)
Stelio Mattheos	$75,000 (1)
Domenic Divincentiis	$70,000 (3)
Alex Coulombe	$70,000 (1)
Mirko Hoefflin	$65,000 (1)
Total Farm Players	27
Salary Commitment
Year 17 : $3,315,000
Year 18 : $1,860,000
Year 19 : $1,220,000
Year 20 : $0
Salary Average Commitment
Year 17 : $3,315,000
Year 18 : $1,860,000
Year 19 : $1,220,000
Year 20 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $79,000,000 Available Cap Space	Over Minimum of $0	Farm Salary Cap	Under Maximum of $30,000,000	Pro Players	Farm Players	Total Players
Avalanches	$32,722,270	$74,050,000	$4,950,000	$74,050,000	$3,915,000	$26,085,000	21	29	50
BlackHawks	$14,251,488	$78,950,000	$50,000	$78,950,000	$4,340,000	$25,660,000	20	31	51
BlueJacket	$744,286	$79,000,000	$0	$79,000,000	$2,985,000	$27,015,000	20	31	51
Blues	$59,954,267	$78,765,000	$235,000	$78,765,000	$5,157,500	$24,842,500	20	33	53
Bruins	$18,583,354	$77,220,000	$1,780,000	$77,220,000	$2,100,000	$27,900,000	20	27	47
Canadiens	$31,817,852	$78,850,000	$150,000	$78,850,000	$2,900,000	$27,100,000	20	27	47
Canucks	$43,420,957	$78,410,000	$590,000	$78,410,000	$2,600,000	$27,400,000	20	23	43
Capitals	($23,391,452)	$74,300,000	$4,700,000	$74,300,000	$2,365,000	$27,635,000	21	24	45
Devils	$15,511,114	$78,500,000	$500,000	$78,500,000	$2,110,000	$27,890,000	20	25	45
Ducks	$21,131,525	$74,150,000	$4,850,000	$74,150,000	$3,050,000	$26,950,000	21	28	49
Flames	$24,653,607	$77,150,000	$1,850,000	$77,150,000	$3,195,500	$26,804,500	21	32	53
Flyers	$15,705,908	$77,950,000	$1,050,000	$77,950,000	$2,135,000	$27,865,000	20	21	41
GoldenKnights	$43,574,590	$78,950,000	$50,000	$78,950,000	$3,175,000	$26,825,000	20	26	46
Hockey club	$8,778,519	$79,000,000	$0	$79,000,000	$3,730,000	$26,270,000	20	33	53
Hurricanes	$526,243	$73,650,000	$5,350,000	$73,650,000	$2,485,000	$27,515,000	21	26	47
Islanders	$83,582,920	$78,900,000	$100,000	$78,900,000	$2,445,000	$27,555,000	20	29	49
Jets	$220,711,272	$78,350,000	$650,000	$78,350,000	$3,220,000	$26,780,000	20	29	49
Kings	$38,516,221	$78,376,001	$623,999	$78,376,001	$3,200,000	$26,800,000	20	27	47
Kraken	$5,930,419	$76,750,000	$2,250,000	$76,750,000	$3,152,000	$26,848,000	20	25	45
Lightning	$4,007,904	$78,050,000	$950,000	$78,050,000	$2,765,000	$27,235,000	20	30	50
MapleLeafs	$3,060,796	$78,950,000	$50,000	$78,950,000	$3,270,000	$26,730,000	20	31	51
Oilers	$12,773,768	$78,900,000	$100,000	$78,900,000	$3,110,000	$26,890,000	21	31	52
Panthers	$125,168,406	$78,750,000	$250,000	$78,750,000	$3,605,000	$26,395,000	20	29	49
Penguins	$111,482,269	$78,300,000	$700,000	$78,300,000	$3,245,000	$26,755,000	20	34	54
Predators	($12,936,831)	$76,350,000	$2,650,000	$76,350,000	$2,965,100	$27,034,900	20	27	47
Rangers	($11,360,586)	$73,550,000	$5,450,000	$73,550,000	$3,055,000	$26,945,000	21	30	51
RedWings	$3,261,667	$72,400,000	$6,600,000	$72,400,000	$2,872,500	$27,127,500	22	25	47
Sabres	($5,415,571)	$78,900,000	$100,000	$78,900,000	$3,752,500	$26,247,500	20	30	50
Senators	$1,947,199	$75,200,000	$3,800,000	$75,200,000	$3,425,000	$26,575,000	22	30	52
Sharks	$46,216,374	$78,790,000	$210,000	$78,790,000	$3,200,000	$26,800,000	20	24	44
Stars	$77,677,840	$78,970,000	$30,000	$78,970,000	$3,285,000	$26,715,000	20	28	48
Wild	$5,889,577	$78,790,000	$210,000	$78,790,000	$3,235,000	$26,765,000	20	27	47

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 - %