LNVHV - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	8000 - $85 - 7 431 - 92,88%
Level 2:	6000 - $49 - 5 364 - 89,40%
Level 3:	3000 - $20 - 2 596 - 86,53%
Level 4:	5000 - $12 - 4 608 - 92,17%
Luxury :	1000 - $165 - 992 - 99,17%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $33 - 1 898 - 94,88%
Farm Level 2:	1000 - $16 - 942 - 94,22%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	20 991 - 91,27%
Average Income per Game	$1,678,035
Year to Date Revenue	$35,238,731
Farm
Home Games Left	21
Average Attendance - %	2 840 - 94,66%
Average Income per Game	$115,766
Year to Date Revenue	$2,315,316
Expense
Pro Players Total Salaries	$77,800,000
Farm Players Total Salaries	$4,290,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,530,428
Farm Year To Date Expenses	$1,899,418
Pro Salary Cap To Date	$37,388,800
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,560,696
Farm Estimated Season Revenue	$2,431,082
Pro Remaining Season Days	95
Pro Expenses Per Days	$423,243
Pro Estimated Expenses	$40,208,085
Farm Remaining Season Days	95
Farm Expenses Per Days	$23,730
Farm Estimated Expenses	$2,254,350
Estimated Season Expenses	$42,462,435
Season Salary Cap	$77,800,000
Estimate Under Maximum Salary Cap of $78,000,000	$200,000
Estimate Over Minimum Salary Cap of $0	$77,800,000
Current Bank Account	$42,220,974
Projected Bank Account	$35,750,317

Pro Players Salaries
Tyson Barrie	$7,500,000 (1)
Viktor Arvidsson	$7,000,000 (2)
Joonas Korpisalo	$6,750,000 (3)
Nikolaj Ehlers	$6,500,000 (1)
Tyler Toffoli	$6,000,000 (2)
Travis Konecny	$5,500,000 (1)
Alex Killorn	$5,000,000 (1)
Ethan Bear	$5,000,000 (2)
Ondrej Palat	$5,000,000 (1)
Dylan Strome	$4,000,000 (1)
Mario Ferraro	$3,500,000 (2)
Mathieu Joseph	$3,000,000 (1)
Gabriel Carlsson	$3,000,000 (2)
Travis Boyd	$1,800,000 (1)
John Hayden	$1,800,000 (1)
J.T. Compher	$1,700,000 (1)
Shane Prince	$1,150,000 (1)
Brandon Tanev	$900,000 (1)
Connor Ingram	$900,000 (2)
Gustav Lindstrom	$900,000 (1)
Timothy Liljegren	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $77,800,000
Year 17 : $32,150,000
Year 18 : $6,750,000
Year 19 : $0
Salary Average Commitment
Year 16 : $77,800,000
Year 17 : $32,150,000
Year 18 : $6,750,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $77,800,000
Year 17 : $32,150,000
Year 18 : $6,750,000
Year 19 : $0

Farm Players Salaries
Bobby Brink	$900,000 (3)
Jalen Chatfield	$250,000 (3)
Jaycob Megna	$200,000 (2)
Joseph Blandisi	$170,000 (2)
Magnus Hellberg	$160,000 (3)
Adam Clendening	$150,000 (3)
Andrei Svetlakov	$150,000 (3)
Gerald Mayhew	$130,000 (1)
Andreas Soderberg	$130,000 (2)
Ian McCoshen	$130,000 (1)
Griffin Reinhart	$130,000 (1)
Alexander Burmistrov	$130,000 (1)
Tim Wahlgren	$120,000 (3)
Kalle Kossila	$120,000 (3)
Magnus Paajarvi	$120,000 (2)
Adam Samuelsson	$100,000 (3)
Ian Mitchell	$90,000 (2)
Cal O'Reilly	$80,000 (1)
Benjamin Baumgartner	$75,000 (3)
Servac Petrovsky	$75,000 (3)
Kirill Ustimenko	$75,000 (2)
Lucas Edmonds	$75,000 (2)
Ruslan Gazizov	$75,000 (2)
Brandon Lisowsky	$75,000 (2)
Daniel Kurovsky	$75,000 (1)
Pavel Koltygin	$75,000 (1)
Filip Berglund	$75,000 (1)
David Bernhardt	$75,000 (1)
Marcus Davidsson	$75,000 (1)
Tobias Eder	$70,000 (1)
Kyle Beach	$70,000 (1)
Niklas Lundstrom	$65,000 (1)
Total Farm Players	32
Salary Commitment
Year 16 : $4,290,000
Year 17 : $2,300,000
Year 18 : $1,290,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,290,000
Year 17 : $2,300,000
Year 18 : $1,290,000
Year 19 : $0

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - $85 - 7 527 - 94,09%
Level 2:	6000 - $50 - 5 554 - 92,56%
Level 3:	2000 - $21 - 2 000 - 100,00%
Level 4:	4000 - $14 - 4 000 - 100,00%
Luxury :	1000 - $175 - 842 - 84,17%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $28 - 1 924 - 96,20%
Farm Level 2:	1000 - $11 - 988 - 98,81%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	19 923 - 94,87%
Average Income per Game	$1,674,441
Year to Date Revenue	$33,488,812
Farm
Home Games Left	21
Average Attendance - %	2 912 - 97,07%
Average Income per Game	$96,463
Year to Date Revenue	$1,929,267
Expense
Pro Players Total Salaries	$77,750,000
Farm Players Total Salaries	$3,610,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,533,776
Farm Year To Date Expenses	$1,883,752
Pro Salary Cap To Date	$37,290,541
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,163,253
Farm Estimated Season Revenue	$2,025,730
Pro Remaining Season Days	95
Pro Expenses Per Days	$422,973
Pro Estimated Expenses	$40,182,435
Farm Remaining Season Days	95
Farm Expenses Per Days	$20,054
Farm Estimated Expenses	$1,905,130
Estimated Season Expenses	$42,087,565
Season Salary Cap	$77,750,000
Estimate Under Maximum Salary Cap of $78,000,000	$250,000
Estimate Over Minimum Salary Cap of $0	$77,750,000
Current Bank Account	$14,225,966
Projected Bank Account	$9,327,384

Pro Players Salaries
Ivan Provorov	$8,000,000 (5)
Sean Couturier	$7,500,000 (2)
Sean Bergenheim	$7,500,000 (2)
Yanni Gourde	$7,000,000 (1)
Dougie Hamilton	$6,750,000 (3)
Tristan Jarry	$6,000,000 (3)
Michael Matheson	$6,000,000 (3)
Jared McCann	$5,000,000 (1)
Mats Zuccarello (1 Way Contract)	$5,000,000 (3)
Robert Hagg	$5,000,000 (2)
Cedric Paquette	$3,500,000 (1)
Nick Paul	$2,500,000 (1)
Derek Grant (1 Way Contract)	$1,700,000 (2)
Sean Durzi	$900,000 (1)
Ilya Samsonov	$900,000 (1)
Nick Foligno	$900,000 (1)
Jesperi Kotkaniemi	$900,000 (2)
Kirby Dach	$900,000 (2)
Nick Jensen	$900,000 (1)
Owen Tippett	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,750,000
Year 17 : $56,150,000
Year 18 : $31,750,000
Year 19 : $8,000,000
Salary Average Commitment
Year 16 : $76,750,000
Year 17 : $55,150,000
Year 18 : $30,750,000
Year 19 : $8,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,750,000
Year 17 : $56,150,000
Year 18 : $31,750,000
Year 19 : $8,000,000

Farm Players Salaries
Michael Hutchinson	$250,000 (3)
Connor Brown (Out of Payroll)	$200,000 (1)
Reese Johnson	$200,000 (1)
Chris Tierney	$200,000 (1)
Chris Bigras	$200,000 (3)
Kevin Labanc	$180,000 (1)
Radim Zohorna (Out of Payroll)	$170,000 (1)
Slater Koekkoek	$170,000 (1)
Fredrik Claesson	$150,000 (1)
Justin Dowling	$130,000 (1)
Rocco Grimaldi	$130,000 (2)
Michael Sgarbossa	$130,000 (2)
Glenn Gawdin	$130,000 (2)
Jakob Lilja	$130,000 (1)
Jyrki Jokipakka	$125,000 (1)
Eric Florchuk	$120,000 (2)
Tyler Beskorowany	$120,000 (2)
Jhonas Enroth	$120,000 (1)
Boris Katchouk	$90,000 (1)
Kevin Bahl	$90,000 (3)
Nikolai Glukhov	$90,000 (1)
Ryker Evans	$90,000 (1)
Antti Suomela	$90,000 (1)
Dakota Mermis	$90,000 (1)
Brian Ferlin	$90,000 (1)
Kevin Roy	$80,000 (1)
Timothy Gettinger	$75,000 (1)
Brandon Gignac	$75,000 (1)
Ronald Attard	$75,000 (2)
Raphael Bussieres	$70,000 (1)
Gustav Bouramman	$70,000 (2)
Dennis Yan	$50,000 (2)
Total Farm Players	32
Salary Commitment
Year 16 : $3,980,000
Year 17 : $1,365,000
Year 18 : $540,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,980,000
Year 17 : $1,365,000
Year 18 : $540,000
Year 19 : $0

BlueJacket

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide
Level 1:	8000 - $70 - 7 736 - 96,71%
Level 2:	6000 - $40 - 5 773 - 96,21%
Level 3:	3000 - $20 - 2 634 - 87,79%
Level 4:	5000 - $15 - 4 435 - 88,70%
Luxury :	1500 - $90 - 1 195 - 79,69%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $40 - 1 363 - 68,13%
Farm Level 2:	1000 - $20 - 635 - 63,49%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	21 773 - 92,65%
Average Income per Game	$1,438,891
Year to Date Revenue	$30,216,709
Farm
Home Games Left	20
Average Attendance - %	1 997 - 66,58%
Average Income per Game	$100,131
Year to Date Revenue	$2,102,748
Expense
Pro Players Total Salaries	$78,000,000
Farm Players Total Salaries	$4,792,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,269,705
Farm Year To Date Expenses	$2,152,500
Pro Salary Cap To Date	$37,026,511
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,777,818
Farm Estimated Season Revenue	$2,002,617
Pro Remaining Season Days	95
Pro Expenses Per Days	$424,324
Pro Estimated Expenses	$40,310,780
Farm Remaining Season Days	95
Farm Expenses Per Days	$26,446
Farm Estimated Expenses	$2,512,370
Estimated Season Expenses	$42,823,150
Season Salary Cap	$78,000,000
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$78,000,000
Current Bank Account	$2,255,305
Projected Bank Account	($9,787,410)

Pro Players Salaries
Nathan MacKinnon	$10,500,000 (4)
Carey Price	$9,250,000 (1)
Alexander Ovechkin	$9,000,000 (1)
Elias Pettersson	$8,000,000 (1)
Cale Makar	$6,650,000 (1)
Joel Eriksson Ek	$6,000,000 (1)
Noah Hanifin	$5,400,000 (2)
Chandler Stephenson	$4,500,000 (2)
Blake Coleman	$4,000,000 (2)
Nicolas Roy	$3,000,000 (1)
Jakob Silfverberg	$2,500,000 (1)
Mikhail Grigorenko	$2,000,000 (1)
Andrew Desjardins	$1,100,000 (2)
Thomas Harley	$900,000 (3)
Cam Fowler	$900,000 (1)
Brenden Dillon	$900,000 (1)
Juuso Valimaki	$900,000 (2)
Philipp Grubauer	$900,000 (1)
Daniel Carr	$800,000 (1)
Jordan Szwarz	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $78,000,000
Year 17 : $27,300,000
Year 18 : $11,400,000
Year 19 : $10,500,000
Salary Average Commitment
Year 16 : $76,500,000
Year 17 : $25,300,000
Year 18 : $11,400,000
Year 19 : $10,500,000
Salary Cap with 1 Way Contract
Year 16 : $78,000,000
Year 17 : $27,300,000
Year 18 : $11,400,000
Year 19 : $10,500,000

Farm Players Salaries
David Desharnais	$900,000 (1)
Sergey Tolchinsky	$200,000 (2)
Sam Lafferty	$200,000 (2)
Dominic Toninato	$172,500 (2)
Sebastian Aho (DEF)	$170,000 (1)
Vyacheslav Leshchenko	$170,000 (2)
Steven Lorentz	$170,000 (1)
Jacob Peterson	$170,000 (1)
Lukas Sedlak	$170,000 (2)
Tomas Nosek	$170,000 (2)
Malcolm Subban	$160,000 (1)
Victor Antipin	$150,000 (3)
Tyler Cuma	$125,000 (1)
Linden Vey	$125,000 (2)
Matt Bartkowski	$125,000 (1)
Seth Griffith	$110,000 (2)
Michal Repik	$110,000 (2)
Dan Sexton	$110,000 (2)
Teemu Pulkkinen	$110,000 (2)
Jaroslav Janus	$105,000 (2)
Mark Katic	$100,000 (2)
Danick Paquette	$100,000 (2)
Alexis Binner	$100,000 (2)
Jack Mcbain	$90,000 (2)
Joseph Veleno	$90,000 (2)
Victor Mete	$90,000 (1)
Sam Malinski	$90,000 (1)
Jordan Schroeder	$90,000 (1)
Kaedan Korczak	$90,000 (3)
Kevin Gravel	$80,000 (1)
Nico Gross	$75,000 (3)
Brent Moran	$75,000 (1)
Total Farm Players	32
Salary Commitment
Year 16 : $4,792,500
Year 17 : $2,547,500
Year 18 : $315,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,792,500
Year 17 : $2,547,500
Year 18 : $315,000
Year 19 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	8000 - $90 - 7 422 - 92,78%
Level 2:	6000 - $60 - 4 291 - 71,51%
Level 3:	3000 - $40 - 1 636 - 54,54%
Level 4:	4000 - $30 - 2 701 - 67,53%
Luxury :	1500 - $170 - 840 - 56,02%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - $40 - 1 353 - 67,66%
Farm Level 2:	1000 - $25 - 504 - 50,40%
Farm Total Capacity :	3000
Income
Home Games Left	19
Average Attendance - %	16 891 - 75,07%
Average Income per Game	$1,749,296
Year to Date Revenue	$38,484,518
Farm
Home Games Left	20
Average Attendance - %	1 857 - 61,91%
Average Income per Game	$99,427
Year to Date Revenue	$2,087,967
Expense
Pro Players Total Salaries	$75,415,000
Farm Players Total Salaries	$4,520,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,120,935
Farm Year To Date Expenses	$2,337,938
Pro Salary Cap To Date	$35,877,709
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,236,629
Farm Estimated Season Revenue	$1,988,540
Pro Remaining Season Days	95
Pro Expenses Per Days	$410,351
Pro Estimated Expenses	$38,983,345
Farm Remaining Season Days	95
Farm Expenses Per Days	$24,973
Farm Estimated Expenses	$2,372,435
Estimated Season Expenses	$41,355,780
Season Salary Cap	$75,415,000
Estimate Under Maximum Salary Cap of $78,000,000	$2,585,000
Estimate Over Minimum Salary Cap of $0	$75,415,000
Current Bank Account	$60,016,044
Projected Bank Account	$53,885,433

Pro Players Salaries
Evander Kane	$8,500,000 (5)
Sergei Bobrovsky	$7,000,000 (1)
Ryan Strome	$7,000,000 (2)
Kyle Turris	$7,000,000 (2)
Mattias Ekholm	$6,265,000 (3)
Alexander Semin	$6,000,000 (2)
Dmitri Orlov	$5,925,000 (2)
Christian Dvorak	$5,500,000 (1)
Xavier Ouellet	$4,000,000 (2)
Alexander Barabanov	$3,000,000 (1)
Teddy Blueger	$2,500,000 (3)
Scott Wedgewood	$2,375,000 (1)
Brendan Lemieux	$2,350,000 (2)
Maxim Mamin	$2,000,000 (1)
Zach Whitecloud	$1,500,000 (1)
Logan Stanley	$900,000 (1)
Jake Bean	$900,000 (1)
Alex Iafallo	$900,000 (1)
Juuso Parssinen	$900,000 (1)
Sean Kuraly	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $75,415,000
Year 17 : $49,540,000
Year 18 : $17,265,000
Year 19 : $8,500,000
Salary Average Commitment
Year 16 : $71,915,000
Year 17 : $46,040,000
Year 18 : $13,765,000
Year 19 : $5,000,000
Salary Cap with 1 Way Contract
Year 16 : $75,415,000
Year 17 : $49,540,000
Year 18 : $17,265,000
Year 19 : $8,500,000

Farm Players Salaries
Jack Campbell	$252,500 (3)
Colin Blackwell	$252,500 (3)
Brock McGinn	$250,000 (2)
Alex Kerfoot	$247,500 (3)
Austin Watson	$242,500 (3)
Jayson Megna (Out of Payroll)	$185,000 (1)
Simon Despres	$167,500 (2)
Leo Komarov	$155,000 (1)
Alexei Marchenko	$152,500 (3)
Tom Kuhnhackl (Out of Payroll)	$152,500 (3)
Brandon Duhaime	$150,000 (2)
Maxime Lagace	$145,000 (2)
Cameron Gaunce	$145,000 (1)
Ryan Murphy	$140,000 (3)
Taylor Fedun	$140,000 (1)
Patrick Sieloff	$137,500 (2)
Miikka Salomaki	$137,500 (2)
Matt Puempel	$137,500 (3)
Carter Rowney	$132,500 (2)
Marcus Sorensen	$130,000 (3)
Peter Holland	$130,000 (3)
Luke Adam	$130,000 (1)
Jakub Jerabek	$115,000 (2)
Lucas Lessio	$115,000 (2)
Sergey Kalinin	$115,000 (3)
Mark Borowiecki	$110,000 (2)
Tyler Wotherspoon	$110,000 (2)
Daniel Audette	$110,000 (1)
Brayden Pachal	$90,000 (3)
Jack Rathbone	$90,000 (2)
Benoit-Olivier Groulx	$90,000 (3)
Grigori Denisenko	$75,000 (3)
Kole Lind	$75,000 (2)
Edwin Minney	$50,000 (1)
Total Farm Players	34
Salary Commitment
Year 16 : $4,857,500
Year 17 : $3,942,500
Year 18 : $2,207,500
Year 19 : $0
Salary Average Commitment
Year 16 : $4,857,500
Year 17 : $3,942,500
Year 18 : $2,207,500
Year 19 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	8000 - $92 - 6 095 - 76,19%
Level 2:	6000 - $57 - 5 446 - 90,77%
Level 3:	3000 - $26 - 2 425 - 80,84%
Level 4:	5000 - $21 - 4 204 - 84,07%
Luxury :	1500 - $133 - 1 084 - 72,27%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $38 - 1 417 - 70,86%
Farm Level 2:	1000 - $17 - 760 - 76,02%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	19 254 - 81,93%
Average Income per Game	$1,680,032
Year to Date Revenue	$33,600,632
Farm
Home Games Left	20
Average Attendance - %	2 177 - 72,58%
Average Income per Game	$99,502
Year to Date Revenue	$2,089,550
Expense
Pro Players Total Salaries	$69,100,000
Farm Players Total Salaries	$3,265,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$34,349,188
Farm Year To Date Expenses	$1,234,556
Pro Salary Cap To Date	$34,105,943
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,280,664
Farm Estimated Season Revenue	$1,990,048
Pro Remaining Season Days	95
Pro Expenses Per Days	$376,216
Pro Estimated Expenses	$35,740,520
Farm Remaining Season Days	95
Farm Expenses Per Days	$18,189
Farm Estimated Expenses	$1,727,955
Estimated Season Expenses	$37,468,475
Season Salary Cap	$69,100,000
Estimate Under Maximum Salary Cap of $78,000,000	$8,900,000
Estimate Over Minimum Salary Cap of $0	$69,100,000
Current Bank Account	$8,402,856
Projected Bank Account	$8,205,093

Pro Players Salaries
Jack Eichel	$9,650,000 (2)
Jamie Benn	$9,500,000 (1)
Darnell Nurse	$7,000,000 (4)
Brayden Schenn	$6,500,000 (3)
Adam Larsson	$6,500,000 (2)
Jonathan Drouin (Out of Payroll)	$6,500,000 (3)
Mackenzie Blackwood	$6,000,000 (2)
Ty Rattie	$4,500,000 (1)
Carson Soucy	$4,000,000 (2)
Ben Hutton	$2,500,000 (1)
Calvin Pickard	$2,500,000 (2)
Nicolas Aube-Kubel	$1,300,000 (1)
Victor Rask	$1,300,000 (1)
Marko Dano	$1,250,000 (1)
Patrick Russell	$1,200,000 (1)
Nick Holden	$900,000 (1)
Jason Zucker	$900,000 (1)
Isac Lundestrom	$900,000 (3)
Morgan Geekie	$900,000 (3)
Valtteri Puustinen (Out of Payroll)	$900,000 (1)
Kaiden Guhle	$900,000 (3)
Shane Pinto	$900,000 (3)
Total Pro Players	22
Salary Commitment
Year 16 : $76,500,000
Year 17 : $52,250,000
Year 18 : $23,600,000
Year 19 : $7,000,000
Salary Average Commitment
Year 16 : $85,200,009
Year 17 : $52,250,000
Year 18 : $23,600,000
Year 19 : $7,000,000
Salary Cap with 1 Way Contract
Year 16 : $76,500,000
Year 17 : $52,250,000
Year 18 : $23,600,000
Year 19 : $7,000,000

Farm Players Salaries
Peter Cehlarik	$1,100,000 (1)
Casey DeSmith	$180,000 (1)
Matt Donovan	$100,000 (1)
Joachim Nermark	$100,000 (1)
Nicolas Kerdiles (Out of Payroll)	$100,000 (1)
Shawn Lalonde	$100,000 (1)
Mikael Wikstrand	$100,000 (1)
Austen Brassard	$90,000 (1)
Luke Philp	$90,000 (1)
Keaton Ellerby	$90,000 (1)
TJ Brennan	$80,000 (1)
Olivier Archambault	$80,000 (1)
Keegan Iverson	$80,000 (1)
Petter Granberg	$80,000 (1)
John Quenneville	$80,000 (1)
Cole Fonstad	$75,000 (3)
Frederic Allard	$75,000 (2)
Maxime Lajoie	$75,000 (2)
Brandon Halverson	$75,000 (1)
Linus Lindstrom	$75,000 (2)
Josh Brook	$75,000 (2)
Grant Mismash	$75,000 (2)
Jack Kopacka	$75,000 (2)
Eemeli Rasanen	$75,000 (2)
Juuso Ikonen	$70,000 (3)
Samuel Kurker	$70,000 (2)
Jake Paterson	$50,000 (2)
Sebastian Collberg	$50,000 (2)
Total Farm Players	28
Salary Commitment
Year 16 : $3,365,000
Year 17 : $840,000
Year 18 : $145,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,365,000
Year 17 : $840,000
Year 18 : $145,000
Year 19 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	8000 - $75 - 7 692 - 96,15%
Level 2:	6000 - $55 - 5 487 - 91,45%
Level 3:	3000 - $35 - 1 846 - 61,53%
Level 4:	5000 - $15 - 4 548 - 90,96%
Luxury :	1000 - $100 - 1 000 - 100,00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $15 - 1 999 - 99,97%
Farm Level 2:	1000 - $9 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	20 573 - 89,45%
Average Income per Game	$1,600,570
Year to Date Revenue	$32,011,404
Farm
Home Games Left	21
Average Attendance - %	2 999 - 99,98%
Average Income per Game	$58,094
Year to Date Revenue	$1,161,887
Expense
Pro Players Total Salaries	$77,300,000
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	$37,596,243
Farm Year To Date Expenses	$1,669,285
Pro Salary Cap To Date	$37,352,988
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,611,974
Farm Estimated Season Revenue	$1,219,981
Pro Remaining Season Days	95
Pro Expenses Per Days	$420,541
Pro Estimated Expenses	$39,951,395
Farm Remaining Season Days	95
Farm Expenses Per Days	$18,081
Farm Estimated Expenses	$1,717,695
Estimated Season Expenses	$41,669,090
Season Salary Cap	$77,300,000
Estimate Under Maximum Salary Cap of $78,000,000	$700,000
Estimate Over Minimum Salary Cap of $0	$77,300,000
Current Bank Account	$30,438,136
Projected Bank Account	$23,601,001

Pro Players Salaries
Jonathan Toews	$9,650,000 (1)
Jakub Voracek	$8,500,000 (2)
Anthony Cirelli	$8,250,000 (3)
Frederik Andersen	$7,500,000 (2)
John Klingberg	$7,000,000 (4)
Zach Boychuk	$6,500,000 (1)
Alexander Radulov	$6,000,000 (2)
Nicolas Hague	$4,500,000 (3)
Adam Lowry	$4,000,000 (2)
Matt Roy	$3,000,000 (1)
Caleb Jones	$3,000,000 (1)
Trevor Moore	$2,500,000 (2)
Wyatt Johnston	$900,000 (3)
Joel Hofer	$900,000 (3)
Andrew Peeke	$900,000 (1)
Johnathan Kovacevic	$900,000 (1)
Casey Cizikas	$900,000 (1)
Dawson Mercer	$900,000 (1)
Dmitry Zavgorodniy	$750,000 (1)
Albin Grewe	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,300,000
Year 17 : $50,800,000
Year 18 : $21,550,000
Year 19 : $7,000,000
Salary Average Commitment
Year 16 : $73,550,000
Year 17 : $47,450,000
Year 18 : $20,550,000
Year 19 : $6,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,300,000
Year 17 : $50,800,000
Year 18 : $21,550,000
Year 19 : $7,000,000

Farm Players Salaries
Jesper Pettersson	$170,000 (1)
Maxim Letunov	$170,000 (1)
Mark Friedman	$170,000 (1)
Xavier Simoneau	$150,000 (1)
Adam Erne	$130,000 (2)
Marcus Hogberg	$130,000 (1)
Alexander Dergachyov	$130,000 (1)
Brendan Gaunce	$130,000 (1)
Mark McNeill	$120,000 (1)
Dylan Blujus	$120,000 (2)
Juho Lammikko	$120,000 (2)
Oscar Lindberg	$120,000 (2)
Tim Heed	$120,000 (1)
Lucas Carlsson	$110,000 (2)
Ethan Werek	$100,000 (1)
David Musil	$100,000 (1)
Taylor Beck	$100,000 (1)
Morgan Barron	$90,000 (2)
Alexander Alexeyev	$90,000 (3)
Oliver Okuliar	$90,000 (2)
Philipp Kurashev (Out of Payroll)	$90,000 (1)
Jordan Harris (Out of Payroll)	$90,000 (2)
Brandon Whitney	$90,000 (1)
Kyle Capobianco	$90,000 (1)
Simon Fernholm	$90,000 (1)
Aapeli Rasanen	$75,000 (1)
Roby Jarventie (Out of Payroll)	$75,000 (3)
Reilly Walsh	$75,000 (2)
Francesco Lapenna	$75,000 (1)
Dylan Sadowy	$70,000 (1)
Brad Morrison	$70,000 (2)
Robin Kovacs	$60,000 (1)
Total Farm Players	32
Salary Commitment
Year 16 : $3,410,000
Year 17 : $1,180,000
Year 18 : $165,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,410,000
Year 17 : $1,180,000
Year 18 : $165,000
Year 19 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - $100 - 5 653 - 80,75%
Level 2:	5000 - $60 - 4 370 - 87,39%
Level 3:	2000 - $35 - 1 904 - 95,18%
Level 4:	4000 - $20 - 3 996 - 99,89%
Luxury :	1000 - $200 - 723 - 72,31%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $35 - 1 561 - 78,07%
Farm Level 2:	1000 - $15 - 963 - 96,25%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	16 645 - 87,60%
Average Income per Game	$1,610,814
Year to Date Revenue	$32,216,275
Farm
Home Games Left	20
Average Attendance - %	2 524 - 84,13%
Average Income per Game	$102,938
Year to Date Revenue	$2,161,706
Expense
Pro Players Total Salaries	$73,500,000
Farm Players Total Salaries	$2,940,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,015,676
Farm Year To Date Expenses	$1,449,614
Pro Salary Cap To Date	$35,772,407
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,827,089
Farm Estimated Season Revenue	$2,058,768
Pro Remaining Season Days	95
Pro Expenses Per Days	$400,000
Pro Estimated Expenses	$38,000,000
Farm Remaining Season Days	95
Farm Expenses Per Days	$16,432
Farm Estimated Expenses	$1,561,040
Estimated Season Expenses	$39,561,040
Season Salary Cap	$73,500,000
Estimate Under Maximum Salary Cap of $78,000,000	$4,500,000
Estimate Over Minimum Salary Cap of $0	$73,500,000
Current Bank Account	$42,881,897
Projected Bank Account	$39,206,714

Pro Players Salaries
Leon Draisaitl	$9,500,000 (1)
Steve Mason	$7,500,000 (1)
Andrei Svechnikov	$7,500,000 (2)
Tyler Ennis	$6,500,000 (2)
TJ Brodie	$6,500,000 (3)
Ryan Graves	$6,500,000 (5)
Conor Sheary	$5,500,000 (2)
Brian Dumoulin	$4,500,000 (1)
Derek Forbort	$3,500,000 (1)
Jason Dickinson	$3,000,000 (1)
Kevin Lankinen	$3,000,000 (1)
Mark Jankowski	$2,000,000 (1)
Tyler Pitlick	$1,700,000 (2)
Robert Thomas	$900,000 (1)
Tim Stutzle	$900,000 (2)
Nicolas Meloche	$900,000 (1)
Isaac Ratcliffe	$900,000 (1)
Gustav Nyquist	$900,000 (1)
Brandon Montour	$900,000 (1)
Matias Maccelli	$900,000 (3)
Total Pro Players	20
Salary Commitment
Year 16 : $73,500,000
Year 17 : $36,000,000
Year 18 : $13,900,000
Year 19 : $6,500,000
Salary Average Commitment
Year 16 : $70,650,000
Year 17 : $33,150,000
Year 18 : $13,400,000
Year 19 : $6,500,000
Salary Cap with 1 Way Contract
Year 16 : $73,500,000
Year 17 : $36,000,000
Year 18 : $13,900,000
Year 19 : $6,500,000

Farm Players Salaries
Mirco Mueller	$180,000 (1)
Scott Harrington	$175,000 (2)
Jeremy Smith	$135,000 (2)
Alexander Petrovic	$130,000 (2)
Ryan Dzingel (Out of Payroll)	$130,000 (2)
Justin Pogge	$125,000 (1)
Nikita Gusev	$120,000 (3)
Connor Dewar (Out of Payroll)	$120,000 (2)
Stuart Percy	$120,000 (3)
Vladimir Sobotka	$105,000 (1)
Nicolas Deschamps	$100,000 (2)
Ben Maxwell	$100,000 (2)
Curtis Valk	$100,000 (1)
Niklas Tikkinen	$100,000 (2)
Geoff Platt	$100,000 (1)
Dennis Gilbert	$100,000 (1)
Dalton Smith	$100,000 (2)
David Warsofsky	$100,000 (2)
Sergey Zborovskiy	$90,000 (2)
Ryan Poehling	$90,000 (2)
Walteri Merela	$90,000 (1)
Emile Poirier (Out of Payroll)	$90,000 (2)
Artem Artemov	$80,000 (2)
Miles Gendron	$80,000 (1)
Ivan Lodnia	$75,000 (3)
Dylan Ferguson	$75,000 (3)
Matt Filipe	$75,000 (1)
Kasper Bjorkqvist	$75,000 (1)
Matej Stransky	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 16 : $3,030,000
Year 17 : $1,930,000
Year 18 : $390,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,020,000
Year 17 : $1,920,000
Year 18 : $390,000
Year 19 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	8000 - $82 - 7 428 - 92,85%
Level 2:	5000 - $60 - 4 456 - 89,12%
Level 3:	2000 - $35 - 1 937 - 96,84%
Level 4:	4000 - $22 - 3 801 - 95,01%
Luxury :	1000 - $175 - 854 - 85,42%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $30 - 1 707 - 85,37%
Farm Level 2:	1000 - $15 - 964 - 96,40%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	18 476 - 92,38%
Average Income per Game	$1,634,584
Year to Date Revenue	$32,691,680
Farm
Home Games Left	20
Average Attendance - %	2 671 - 89,05%
Average Income per Game	$105,700
Year to Date Revenue	$2,219,699
Expense
Pro Players Total Salaries	$75,350,000
Farm Players Total Salaries	$3,335,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,626,745
Farm Year To Date Expenses	$1,652,121
Pro Salary Cap To Date	$36,383,523
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,326,264
Farm Estimated Season Revenue	$2,113,999
Pro Remaining Season Days	95
Pro Expenses Per Days	$410,000
Pro Estimated Expenses	$38,950,000
Farm Remaining Season Days	95
Farm Expenses Per Days	$18,568
Farm Estimated Expenses	$1,763,960
Estimated Season Expenses	$40,713,960
Season Salary Cap	$75,350,000
Estimate Under Maximum Salary Cap of $78,000,000	$2,650,000
Estimate Over Minimum Salary Cap of $0	$75,350,000
Current Bank Account	($3,632,534)
Projected Bank Account	($7,906,231)

Pro Players Salaries
Jordan Staal	$8,000,000 (3)
Jonathan Quick	$7,000,000 (1)
Max Domi	$6,500,000 (4)
David Savard	$6,000,000 (3)
Anders Lee	$6,000,000 (4)
Anthony Beauvillier	$5,500,000 (1)
Brady Skjei	$5,000,000 (3)
Danton Heinen	$5,000,000 (2)
Oliver Bjorkstrand	$4,500,000 (1)
Philippe Myers	$4,000,000 (2)
Seth Jones	$3,500,000 (1)
Jordan Martinook	$3,000,000 (1)
Erik Brannstrom	$2,500,000 (1)
Dominik Kubalik	$2,500,000 (1)
Sam Bennett	$2,000,000 (1)
Kyle Palmieri	$900,000 (1)
Cody Glass	$900,000 (2)
Braden Schneider	$900,000 (2)
Anton Lundell	$900,000 (1)
Jakub Skarek	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 16 : $75,350,000
Year 17 : $43,050,000
Year 18 : $32,250,000
Year 19 : $12,500,000
Salary Average Commitment
Year 16 : $73,100,000
Year 17 : $41,050,000
Year 18 : $30,250,000
Year 19 : $12,500,000
Salary Cap with 1 Way Contract
Year 16 : $75,350,000
Year 17 : $43,050,000
Year 18 : $32,250,000
Year 19 : $12,500,000

Farm Players Salaries
Chris Driedger	$300,000 (4)
Ryan Reaves	$250,000 (2)
Denis Gurianov	$180,000 (1)
Nathan Beaulieu	$170,000 (2)
Connor Carrick	$170,000 (2)
Hunter Shinkaruk	$150,000 (1)
Charles Hudon	$150,000 (2)
Parker Kelly	$130,000 (1)
Josh Leivo	$120,000 (3)
Michael Downing	$120,000 (3)
Kirill Kabanov	$100,000 (1)
Mark Arcobello	$100,000 (2)
Chris Bourque	$100,000 (1)
Walker Duehr	$90,000 (1)
Robin Figren	$90,000 (1)
Timo Pielmeier	$90,000 (2)
Chris Wideman (Out of Payroll)	$90,000 (1)
Corban Knight	$90,000 (2)
Simon Hjalmarsson	$90,000 (1)
Albert Yarullin	$90,000 (1)
Linus Arnesson	$80,000 (3)
Ian Scott	$75,000 (2)
Greg Meireles	$75,000 (2)
Ronald Brickey	$75,000 (2)
Artyom Minulin	$75,000 (2)
Ivan Muranov	$75,000 (3)
Ty Lewis	$75,000 (1)
Joni Ikonen	$75,000 (2)
Vladislav Kamenev	$75,000 (1)
Filip Hallander	$75,000 (3)
Total Farm Players	30
Salary Commitment
Year 16 : $3,425,000
Year 17 : $2,165,000
Year 18 : $770,000
Year 19 : $300,000
Salary Average Commitment
Year 16 : $3,425,000
Year 17 : $2,165,000
Year 18 : $770,000
Year 19 : $300,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - $80 - 7 566 - 94,58%
Level 2:	5000 - $55 - 4 988 - 99,76%
Level 3:	2000 - $45 - 1 468 - 73,40%
Level 4:	4000 - $30 - 2 662 - 66,54%
Luxury :	1000 - $150 - 1 000 - 99,98%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 549 - 77,47%
Farm Level 2:	1000 - $15 - 967 - 96,70%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	17 683 - 88,42%
Average Income per Game	$1,692,723
Year to Date Revenue	$33,854,464
Farm
Home Games Left	21
Average Attendance - %	2 516 - 83,88%
Average Income per Game	$102,414
Year to Date Revenue	$2,048,274
Expense
Pro Players Total Salaries	$77,850,000
Farm Players Total Salaries	$3,045,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,827,588
Farm Year To Date Expenses	$1,500,106
Pro Salary Cap To Date	$37,584,343
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,547,187
Farm Estimated Season Revenue	$2,150,688
Pro Remaining Season Days	95
Pro Expenses Per Days	$423,514
Pro Estimated Expenses	$40,233,830
Farm Remaining Season Days	95
Farm Expenses Per Days	$17,000
Farm Estimated Expenses	$1,615,000
Estimated Season Expenses	$41,848,830
Season Salary Cap	$77,850,000
Estimate Under Maximum Salary Cap of $78,000,000	$150,000
Estimate Over Minimum Salary Cap of $0	$77,850,000
Current Bank Account	$19,073,256
Projected Bank Account	$14,922,301

Pro Players Salaries
Ryan Johansen	$8,000,000 (2)
Andre Burakowsky	$7,000,000 (2)
Matt Murray	$6,650,000 (1)
Mikhail Sergachev	$6,500,000 (4)
Chris Kreider	$6,500,000 (3)
Joe Pavelski	$6,500,000 (3)
David Perron	$6,000,000 (2)
Jacob Trouba	$6,000,000 (2)
Jussi Jokinen	$5,550,000 (1)
Travis Dermott	$4,000,000 (1)
Alexandre Carrier	$3,000,000 (1)
Andreas Johnsson	$3,000,000 (2)
Ryan Lindgren	$3,000,000 (1)
Lukas Dostal	$900,000 (2)
Klim Kostin	$900,000 (2)
Alexander Romanov	$900,000 (2)
Cam Atkinson	$900,000 (1)
Joakim Nordstrom	$900,000 (1)
Anton Slepyshev	$900,000 (1)
Cameron Morrison	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,850,000
Year 17 : $52,950,000
Year 18 : $19,500,000
Year 19 : $6,500,000
Salary Average Commitment
Year 16 : $75,800,000
Year 17 : $50,450,000
Year 18 : $17,000,000
Year 19 : $6,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,850,000
Year 17 : $52,950,000
Year 18 : $19,500,000
Year 19 : $6,500,000

Farm Players Salaries
Grant Hutton	$170,000 (1)
Mitchell Stephens	$150,000 (1)
Nicholas Merkley	$150,000 (1)
Alex Biega	$130,000 (1)
Drake Caggiula	$130,000 (1)
Cory Conacher	$125,000 (1)
Steven Kampfer	$120,000 (2)
Sami Niku	$120,000 (3)
Mikhail Vorobyev	$120,000 (1)
Patrik Bartosak	$100,000 (1)
Andrej Nestrasil	$100,000 (3)
Connor Hurley	$100,000 (2)
Max Mccormick	$90,000 (2)
Alexandre Picard	$90,000 (2)
Paul Cotter	$90,000 (1)
Niklas Hansson	$90,000 (1)
Eddie Lack	$90,000 (1)
Jordan Weal	$90,000 (3)
Andrej Sustr	$90,000 (1)
Pierre-Olivier Joseph	$90,000 (3)
Scott Kosmachuk	$90,000 (1)
Matt Murphy	$80,000 (1)
Taylor Cammarata	$80,000 (1)
Dryden Hunt	$80,000 (3)
Brandon Hickey	$80,000 (1)
Vladimir Kuznetsov	$75,000 (1)
Ty Smith	$75,000 (2)
Samuel Poulin	$75,000 (2)
Bryce Misley	$75,000 (3)
Ryan Fitzgerald	$50,000 (1)
Keaton Thompson	$50,000 (3)
Total Farm Players	31
Salary Commitment
Year 16 : $3,045,000
Year 17 : $1,155,000
Year 18 : $605,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,115,000
Year 17 : $1,155,000
Year 18 : $605,000
Year 19 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - $90 - 6 945 - 99,21%
Level 2:	5000 - $65 - 3 948 - 78,95%
Level 3:	2000 - $30 - 2 000 - 100,00%
Level 4:	4000 - $20 - 3 974 - 99,35%
Luxury :	1000 - $175 - 818 - 81,82%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $35 - 1 537 - 76,86%
Farm Level 2:	1000 - $15 - 965 - 96,51%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	17 684 - 93,07%
Average Income per Game	$1,676,528
Year to Date Revenue	$33,530,559
Farm
Home Games Left	20
Average Attendance - %	2 502 - 83,41%
Average Income per Game	$101,733
Year to Date Revenue	$2,136,388
Expense
Pro Players Total Salaries	$77,950,000
Farm Players Total Salaries	$3,325,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,890,255
Farm Year To Date Expenses	$1,663,301
Pro Salary Cap To Date	$36,647,023
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,207,087
Farm Estimated Season Revenue	$2,034,655
Pro Remaining Season Days	95
Pro Expenses Per Days	$424,054
Pro Estimated Expenses	$40,285,130
Farm Remaining Season Days	95
Farm Expenses Per Days	$18,514
Farm Estimated Expenses	$1,758,830
Estimated Season Expenses	$42,043,960
Season Salary Cap	$77,950,000
Estimate Under Maximum Salary Cap of $78,000,000	$50,000
Estimate Over Minimum Salary Cap of $0	$77,950,000
Current Bank Account	$13,900,607
Projected Bank Account	$9,098,389

Pro Players Salaries
Nikita Kucherov	$10,000,000 (5)
Erik Karlsson	$9,500,000 (3)
Nicklas Backstrom	$9,500,000 (1)
Mika Zibanejad	$7,000,000 (2)
Joshua Morrissey	$6,750,000 (4)
Ryan Pulock	$6,750,000 (5)
Linus Ullmark	$5,850,000 (2)
Jack Roslovic	$4,500,000 (1)
Erik Gustafsson	$4,500,000 (4)
Tyler Motte	$2,500,000 (1)
Colton Sissons	$2,000,000 (1)
Zack Kassian	$1,500,000 (1)
Phillip Digiuseppe	$1,300,000 (2)
Seth Jarvis	$900,000 (3)
Cameron York	$900,000 (3)
Jake Allen	$900,000 (1)
Lucas Raymond	$900,000 (1)
Jesse Puljujarvi	$900,000 (1)
Kevin Hayes	$900,000 (1)
Martin Fehervary	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $77,950,000
Year 17 : $53,450,000
Year 18 : $39,300,000
Year 19 : $28,000,000
Salary Average Commitment
Year 16 : $73,750,000
Year 17 : $49,250,000
Year 18 : $35,100,000
Year 19 : $24,800,000
Salary Cap with 1 Way Contract
Year 16 : $77,950,000
Year 17 : $53,450,000
Year 18 : $39,300,000
Year 19 : $28,000,000

Farm Players Salaries
Kevin Rooney	$200,000 (3)
Jordan Oesterle	$200,000 (3)
Brad Malone	$170,000 (1)
Vinnie Hinostroza	$150,000 (3)
Linus Soderstrom	$150,000 (3)
Arttu Ruotsalainen	$150,000 (2)
Noah Juulsen	$150,000 (3)
Eric Gelinas	$125,000 (1)
Wiley Sherman	$120,000 (3)
Eric Cornel	$120,000 (2)
Nikolai Prokhorkin	$120,000 (2)
Justin Bailey	$120,000 (3)
Zane McIntyre (Out of Payroll)	$100,000 (2)
Damien Brunner	$100,000 (1)
Nils Hoglander	$90,000 (3)
Adam Ruzicka	$90,000 (2)
Conor Timmins	$90,000 (2)
Edward Pasquale	$90,000 (1)
Ty Emberson	$90,000 (3)
Ludwig Bystrom	$90,000 (1)
Markus Niemelainen	$90,000 (1)
John Ludvig	$90,000 (1)
Daniel Muzito-Bagenda	$90,000 (2)
Zach Gallant	$80,000 (3)
Marc-Olivier Roy	$80,000 (2)
Conner Bleackley	$80,000 (2)
Zack Mitchell	$80,000 (1)
Vitaly Abramov	$75,000 (1)
Chase Pearson	$75,000 (1)
Alex Coulombe	$70,000 (2)
Shane Eiserman	$50,000 (2)
Evan Allen	$50,000 (2)
Total Farm Players	32
Salary Commitment
Year 16 : $3,425,000
Year 17 : $2,440,000
Year 18 : $1,350,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,425,000
Year 17 : $2,440,000
Year 18 : $1,350,000
Year 19 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	8000 - $96 - 5 966 - 74,57%
Level 2:	6000 - $66 - 3 914 - 65,23%
Level 3:	3000 - $39 - 1 697 - 56,58%
Level 4:	4000 - $27 - 3 026 - 75,64%
Luxury :	1000 - $186 - 788 - 78,82%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $36 - 1 521 - 76,05%
Farm Level 2:	1000 - $17 - 767 - 76,72%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	15 391 - 69,96%
Average Income per Game	$1,620,761
Year to Date Revenue	$32,415,217
Farm
Home Games Left	21
Average Attendance - %	2 288 - 76,27%
Average Income per Game	$101,017
Year to Date Revenue	$2,020,338
Expense
Pro Players Total Salaries	$77,100,000
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	$37,751,310
Farm Year To Date Expenses	$1,864,033
Pro Salary Cap To Date	$37,508,130
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,035,978
Farm Estimated Season Revenue	$2,121,355
Pro Remaining Season Days	95
Pro Expenses Per Days	$419,459
Pro Estimated Expenses	$39,848,605
Farm Remaining Season Days	95
Farm Expenses Per Days	$17,838
Farm Estimated Expenses	$1,694,610
Estimated Season Expenses	$41,543,215
Season Salary Cap	$77,100,000
Estimate Under Maximum Salary Cap of $78,000,000	$900,000
Estimate Over Minimum Salary Cap of $0	$77,100,000
Current Bank Account	$35,464,294
Projected Bank Account	$30,078,412

Pro Players Salaries
Tyler Seguin	$9,500,000 (2)
Shea Weber	$8,500,000 (1)
Mikael Granlund	$7,000,000 (1)
Jean Gabriel Pageau	$6,500,000 (3)
Marc Staal	$6,000,000 (1)
Troy Terry	$5,000,000 (2)
Jake DeBrusk	$4,500,000 (2)
Kaapo Kahkonen	$4,000,000 (1)
Ryan Hartman	$4,000,000 (2)
Vitek Vanecek	$3,500,000 (1)
Tanner Jeannot	$3,500,000 (1)
Esa Lindell	$3,500,000 (1)
Joel Armia	$2,750,000 (1)
Nathan Smith	$2,500,000 (2)
Matt Benning	$2,000,000 (1)
Josh Manson	$900,000 (1)
Arber Xhekaj	$900,000 (1)
Frank Vatrano	$900,000 (1)
Kirill Marchenko	$900,000 (2)
Otto Makinen	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $77,100,000
Year 17 : $32,900,000
Year 18 : $6,500,000
Year 19 : $0
Salary Average Commitment
Year 16 : $75,250,000
Year 17 : $31,400,000
Year 18 : $5,500,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $77,100,000
Year 17 : $32,900,000
Year 18 : $6,500,000
Year 19 : $0

Farm Players Salaries
Markus Nutivaara (Out of Payroll)	$350,000 (1)
Rasmus Asplund	$200,000 (2)
Calvin Petersen	$200,000 (3)
Carl Grundstrom	$200,000 (2)
Alan Quine	$200,000 (1)
Ryan Macinnis	$180,000 (2)
Adam Gaudette (Out of Payroll)	$180,000 (1)
Joe Morrow	$165,000 (2)
Samuel Morin	$130,000 (2)
Oliver Kylington	$130,000 (2)
Austin Strand	$130,000 (2)
Jake Walman	$110,000 (1)
Julian Melchiori (Out of Payroll)	$100,000 (2)
Criss de peewee	$100,000 (1)
Liam O'Brien	$100,000 (1)
Yannick Veilleux	$100,000 (2)
Alex Belzile	$90,000 (2)
Jeffrey Viel	$90,000 (1)
Andrew Welinski	$90,000 (1)
Chris Brown	$85,000 (2)
Fredrik Forsberg	$80,000 (1)
Laurent Brossoit	$80,000 (1)
Brandon Mcmillan	$80,000 (1)
Tye McGinn	$80,000 (1)
Sergey Andronov	$80,000 (1)
Tanner Fritz	$80,000 (1)
Kristopher Foucault	$80,000 (1)
Adam Ginning (Out of Payroll)	$75,000 (3)
Eetu Tuulola	$75,000 (1)
Maksim Sushko	$75,000 (1)
Charlie Lindgren	$70,000 (2)
Joseph Cecconi	$70,000 (2)
Joni Tuulola	$50,000 (1)
Total Farm Players	33
Salary Commitment
Year 16 : $3,905,000
Year 17 : $1,925,000
Year 18 : $275,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,905,000
Year 17 : $1,925,000
Year 18 : $275,000
Year 19 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	8000 - $88 - 7 393 - 92,41%
Level 2:	5000 - $55 - 4 970 - 99,40%
Level 3:	2000 - $33 - 2 000 - 100,00%
Level 4:	4000 - $18 - 3 991 - 99,77%
Luxury :	1000 - $185 - 765 - 76,53%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 524 - 76,22%
Farm Level 2:	1000 - $15 - 965 - 96,48%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	19 119 - 95,60%
Average Income per Game	$1,732,804
Year to Date Revenue	$34,656,074
Farm
Home Games Left	21
Average Attendance - %	2 489 - 82,97%
Average Income per Game	$101,057
Year to Date Revenue	$2,021,141
Expense
Pro Players Total Salaries	$73,700,000
Farm Players Total Salaries	$2,520,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,351,890
Farm Year To Date Expenses	$1,169,892
Pro Salary Cap To Date	$36,108,627
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,388,878
Farm Estimated Season Revenue	$2,122,198
Pro Remaining Season Days	95
Pro Expenses Per Days	$401,081
Pro Estimated Expenses	$38,102,695
Farm Remaining Season Days	95
Farm Expenses Per Days	$14,162
Farm Estimated Expenses	$1,345,390
Estimated Season Expenses	$39,448,085
Season Salary Cap	$73,700,000
Estimate Under Maximum Salary Cap of $78,000,000	$4,300,000
Estimate Over Minimum Salary Cap of $0	$73,700,000
Current Bank Account	$25,892,303
Projected Bank Account	$24,955,294

Pro Players Salaries
Paul Stastny	$8,500,000 (3)
Brad Marchand	$8,250,000 (2)
Quinn Hughes	$7,500,000 (5)
Jaden Schwartz	$7,000,000 (1)
Pavel Buchnevich	$6,500,000 (3)
Nazem Kadri	$6,000,000 (1)
Anthony DeAngelo	$5,500,000 (1)
Nail Yakupov	$5,500,000 (1)
Filip Hronek	$4,000,000 (1)
Max Comtois	$3,000,000 (2)
Louis Domingue	$2,750,000 (1)
Josh Brown	$2,000,000 (1)
K'andre Miller	$900,000 (1)
Jesper Boqvist	$900,000 (1)
Alexey Toropchenko	$900,000 (1)
Trevor Zegras	$900,000 (1)
Mike Reilly	$900,000 (1)
Gabriel Vilardi	$900,000 (2)
Nic Dowd	$900,000 (1)
Filip Gustavsson	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $73,700,000
Year 17 : $35,550,000
Year 18 : $22,500,000
Year 19 : $7,500,000
Salary Average Commitment
Year 16 : $73,100,000
Year 17 : $35,800,000
Year 18 : $23,000,000
Year 19 : $7,500,000
Salary Cap with 1 Way Contract
Year 16 : $73,700,000
Year 17 : $35,550,000
Year 18 : $22,500,000
Year 19 : $7,500,000

Farm Players Salaries
Jakub Zboril	$200,000 (2)
Brendan Perlini (Out of Payroll)	$170,000 (1)
Jordan Schmaltz	$170,000 (1)
Marc McLaughlin (Out of Payroll)	$150,000 (2)
Rob O'Gara	$130,000 (1)
Kiefer Sherwood	$120,000 (2)
Zachary Senyshyn	$120,000 (3)
Criss de jambon	$100,000 (1)
Filip Chlapik	$100,000 (3)
Erik Karlsson (foward)	$100,000 (1)
Peter Regin	$100,000 (1)
Marek Tvrdon	$100,000 (1)
Martin Jones	$100,000 (1)
Mitchell Chaffee	$90,000 (1)
Justin Kea	$90,000 (2)
Marek Langhamer (Out of Payroll)	$90,000 (2)
Kale Clague (Out of Payroll)	$90,000 (1)
Brycen Martin	$80,000 (2)
Tomas Kundratek	$80,000 (1)
Maxwell Gildon	$75,000 (2)
Kirill Slepets	$75,000 (2)
Ivan Chekhovich (Out of Payroll)	$75,000 (2)
Filip Westerlund	$75,000 (2)
Pascal Laberge	$75,000 (1)
Ben Thomas	$70,000 (3)
Jakub Izacky	$50,000 (2)
Joel Mustonen	$50,000 (1)
Ryan Rehill	$50,000 (2)
Total Farm Players	28
Salary Commitment
Year 16 : $2,775,000
Year 17 : $1,420,000
Year 18 : $290,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,775,000
Year 17 : $1,420,000
Year 18 : $290,000
Year 19 : $0

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - $90 - 7 647 - 95,59%
Level 2:	6000 - $60 - 4 486 - 74,76%
Level 3:	3000 - $32 - 2 466 - 82,19%
Level 4:	4000 - $25 - 3 239 - 80,99%
Luxury :	1000 - $188 - 785 - 78,53%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $45 - 1 170 - 58,48%
Farm Level 2:	1000 - $25 - 506 - 50,63%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	18 623 - 84,65%
Average Income per Game	$1,821,441
Year to Date Revenue	$38,250,261
Farm
Home Games Left	20
Average Attendance - %	1 676 - 55,86%
Average Income per Game	$97,277
Year to Date Revenue	$2,042,827
Expense
Pro Players Total Salaries	$77,850,000
Farm Players Total Salaries	$5,635,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,931,348
Farm Year To Date Expenses	$2,249,155
Pro Salary Cap To Date	$37,688,103
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,428,820
Farm Estimated Season Revenue	$1,945,550
Pro Remaining Season Days	95
Pro Expenses Per Days	$423,514
Pro Estimated Expenses	$40,233,830
Farm Remaining Season Days	95
Farm Expenses Per Days	$31,000
Farm Estimated Expenses	$2,945,000
Estimated Season Expenses	$43,178,830
Season Salary Cap	$77,850,000
Estimate Under Maximum Salary Cap of $78,000,000	$150,000
Estimate Over Minimum Salary Cap of $0	$77,850,000
Current Bank Account	$10,391,239
Projected Bank Account	$5,586,779

Pro Players Salaries
Corey Perry	$9,500,000 (2)
John Tavares	$9,500,000 (3)
David Pastrnak	$8,000,000 (1)
Patrik Laine	$7,900,000 (2)
Patrice Bergeron	$7,000,000 (2)
Hampus Lindholm	$6,750,000 (4)
John Marino	$5,000,000 (2)
Jeremy Swayman	$5,000,000 (4)
Trent Frederic	$3,500,000 (2)
Jeremy Lauzon	$3,500,000 (2)
Colin Miller	$2,750,000 (1)
Joona Luoto	$1,800,000 (1)
William Carrier	$1,500,000 (1)
Damon Severson	$900,000 (1)
Urho Vaakanainen	$900,000 (2)
James Hamblin	$900,000 (1)
Jake Leschyshyn	$900,000 (2)
Jakub Lauko	$900,000 (3)
Karel Vejmelka	$900,000 (1)
Akil Thomas	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 16 : $77,850,000
Year 17 : $61,100,000
Year 18 : $22,900,000
Year 19 : $11,750,000
Salary Average Commitment
Year 16 : $77,350,000
Year 17 : $60,600,000
Year 18 : $22,400,000
Year 19 : $11,750,000
Salary Cap with 1 Way Contract
Year 16 : $77,850,000
Year 17 : $61,100,000
Year 18 : $22,900,000
Year 19 : $11,750,000

Farm Players Salaries
Matthew Poitras	$900,000 (3)
Pavel Shen	$750,000 (1)
Pierre Engvall	$200,000 (1)
Mark Kastelic	$200,000 (2)
Matt Tennyson	$185,000 (2)
Dennis Cholowski	$180,000 (1)
Julien Pelletier	$180,000 (1)
Jake Virtanen	$180,000 (1)
Steven Santini	$180,000 (1)
Jesse Blacker	$175,000 (2)
Juuso Riikola	$170,000 (1)
Connor Clifton	$170,000 (2)
Beck Malenstyn	$150,000 (2)
Axel Jonsson Fjällby	$150,000 (2)
Yury Alexandrov	$145,000 (2)
Nicolas Shore	$145,000 (2)
Jakob Forsbacka Karlsson	$130,000 (2)
Oskar Steen	$120,000 (3)
Linus Nyman	$120,000 (3)
Jon Gillies	$100,000 (1)
Mason McDonald	$100,000 (3)
John Beecher	$90,000 (3)
Cam Dineen	$90,000 (1)
Adam Brooks	$90,000 (2)
Casey Fitzgerald	$90,000 (3)
Kasper Puutio	$75,000 (3)
Pavel Gogolev	$75,000 (3)
Samuel Fagemo	$75,000 (3)
Alex Schoenborn	$75,000 (1)
Michael Benning	$75,000 (1)
Liam Foudy	$75,000 (3)
Alex D'orio	$75,000 (2)
Josh Wesley	$70,000 (3)
Timotej Sille	$50,000 (1)
Total Farm Players	34
Salary Commitment
Year 16 : $5,635,000
Year 17 : $2,595,000
Year 18 : $980,000
Year 19 : $0
Salary Average Commitment
Year 16 : $5,650,000
Year 17 : $2,610,000
Year 18 : $980,000
Year 19 : $0

Hockey club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	8000 - $82 - 7 576 - 94,71%
Level 2:	5000 - $58 - 4 883 - 97,66%
Level 3:	2000 - $36 - 1 798 - 89,91%
Level 4:	4000 - $22 - 3 915 - 97,89%
Luxury :	1000 - $166 - 922 - 92,18%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $28 - 1 917 - 95,84%
Farm Level 2:	1000 - $14 - 943 - 94,31%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	19 095 - 95,47%
Average Income per Game	$1,754,239
Year to Date Revenue	$35,084,780
Farm
Home Games Left	20
Average Attendance - %	2 860 - 95,33%
Average Income per Game	$98,338
Year to Date Revenue	$2,065,099
Expense
Pro Players Total Salaries	$77,100,000
Farm Players Total Salaries	$3,390,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,663,792
Farm Year To Date Expenses	$1,659,260
Pro Salary Cap To Date	$37,420,546
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,839,019
Farm Estimated Season Revenue	$1,966,761
Pro Remaining Season Days	95
Pro Expenses Per Days	$419,459
Pro Estimated Expenses	$39,848,605
Farm Remaining Season Days	95
Farm Expenses Per Days	$18,865
Farm Estimated Expenses	$1,792,175
Estimated Season Expenses	$41,640,780
Season Salary Cap	$77,100,000
Estimate Under Maximum Salary Cap of $78,000,000	$900,000
Estimate Over Minimum Salary Cap of $0	$77,100,000
Current Bank Account	$13,048,931
Projected Bank Account	$10,213,931

Pro Players Salaries
Elias Lindholm	$8,000,000 (5)
Oliver Ekman Larsson	$6,500,000 (2)
Neal Pionk	$6,500,000 (4)
Petr Mrazek	$6,250,000 (1)
Teuvo Teravainen	$6,000,000 (1)
Alexander Wennberg	$6,000,000 (4)
Zachary Hyman	$5,500,000 (3)
Bryan Rust	$4,500,000 (1)
Pavel Zacha	$4,500,000 (2)
Haydn Fleury	$4,000,000 (1)
Josh Anderson	$3,500,000 (2)
Artem Zub	$3,500,000 (1)
Chase de Leo	$2,000,000 (1)
Gustav Olofsson	$2,000,000 (2)
Matthew Nieto	$1,800,000 (1)
Michael Carcone	$1,700,000 (1)
Colin White	$1,700,000 (2)
Samuel Blais	$1,500,000 (1)
Connor Murphy	$900,000 (1)
Ilya Konovalov	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 16 : $77,100,000
Year 17 : $44,950,000
Year 18 : $26,750,000
Year 19 : $20,500,000
Salary Average Commitment
Year 16 : $76,850,000
Year 17 : $44,700,000
Year 18 : $26,750,000
Year 19 : $20,500,000
Salary Cap with 1 Way Contract
Year 16 : $77,100,000
Year 17 : $44,950,000
Year 18 : $26,750,000
Year 19 : $20,500,000

Farm Players Salaries
Ben Harpur	$180,000 (1)
Jacob Middleton	$170,000 (1)
Daniil Miromanov	$170,000 (1)
Julius Honka	$170,000 (1)
Keith Kinkaid	$150,000 (1)
Jujhar Khaira	$150,000 (1)
Zac Dalpe	$130,000 (2)
Jacob De La Rose	$130,000 (1)
Jack Dougherty	$130,000 (1)
Tomas Jurco	$120,000 (3)
Christoffer Ehn	$120,000 (1)
Austin Czarnik	$120,000 (3)
Logan O'Connor	$110,000 (2)
Marcel Noebels	$110,000 (2)
Deven Sideroff	$100,000 (2)
Christian Folin	$90,000 (2)
Michael Kesselring	$90,000 (3)
Riley Tufte	$90,000 (1)
Nico Sturm	$90,000 (2)
Spencer Stastney	$90,000 (1)
Jansen Harkins	$90,000 (2)
Myles Bell	$90,000 (2)
Gaetan Haas	$90,000 (2)
Oscar Dansk	$80,000 (1)
Tobias Geisser	$80,000 (2)
Patrick Giles	$75,000 (3)
Gabriel Fortier	$75,000 (3)
Albin Eriksson	$75,000 (3)
Parker Wotherspoon	$75,000 (1)
Gabriel Gagne	$75,000 (1)
German Rubtsov	$75,000 (2)
Total Farm Players	31
Salary Commitment
Year 16 : $3,390,000
Year 17 : $1,610,000
Year 18 : $555,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,380,000
Year 17 : $1,600,000
Year 18 : $555,000
Year 19 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	8000 - $85 - 7 521 - 94,01%
Level 2:	6000 - $45 - 5 668 - 94,46%
Level 3:	3000 - $30 - 2 437 - 81,24%
Level 4:	4000 - $20 - 3 983 - 99,58%
Luxury :	1000 - $180 - 818 - 81,83%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $35 - 1 541 - 77,05%
Farm Level 2:	1000 - $15 - 947 - 94,68%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	20 428 - 92,85%
Average Income per Game	$1,719,985
Year to Date Revenue	$36,119,678
Farm
Home Games Left	20
Average Attendance - %	2 488 - 82,92%
Average Income per Game	$101,519
Year to Date Revenue	$2,131,907
Expense
Pro Players Total Salaries	$77,850,000
Farm Players Total Salaries	$3,155,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,952,179
Farm Year To Date Expenses	$1,565,266
Pro Salary Cap To Date	$37,708,934
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,399,693
Farm Estimated Season Revenue	$2,030,388
Pro Remaining Season Days	95
Pro Expenses Per Days	$423,514
Pro Estimated Expenses	$40,233,830
Farm Remaining Season Days	95
Farm Expenses Per Days	$17,595
Farm Estimated Expenses	$1,671,525
Estimated Season Expenses	$41,905,355
Season Salary Cap	$77,850,000
Estimate Under Maximum Salary Cap of $78,000,000	$150,000
Estimate Over Minimum Salary Cap of $0	$77,850,000
Current Bank Account	$4,777,193
Projected Bank Account	($698,081)

Pro Players Salaries
Patrick Kane	$10,000,000 (5)
John Gibson	$9,000,000 (3)
Derek Stepan	$8,750,000 (3)
Mark Scheifele	$8,500,000 (1)
Roman Josi	$8,000,000 (2)
Roope Hintz	$6,000,000 (1)
Charlie McAvoy	$5,400,000 (1)
Nick Leddy	$5,000,000 (2)
Lawson Crouse	$3,000,000 (1)
Riley Stillman	$2,500,000 (1)
Travis Hamonic (1 Way Contract)	$2,000,000 (1)
Morgan Klimchuk	$1,700,000 (2)
Ryan Carpenter	$1,300,000 (1)
Chris Wagner	$1,300,000 (2)
Nick Perbix	$900,000 (1)
Darcy Kuemper	$900,000 (1)
Matthew Boldy	$900,000 (2)
William Eklund	$900,000 (3)
Scott Laughton	$900,000 (1)
Barrett Hayton	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,850,000
Year 17 : $46,450,000
Year 18 : $28,650,000
Year 19 : $10,000,000
Salary Average Commitment
Year 16 : $77,100,000
Year 17 : $45,200,000
Year 18 : $27,400,000
Year 19 : $10,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,850,000
Year 17 : $46,450,000
Year 18 : $28,650,000
Year 19 : $10,000,000

Farm Players Salaries
Madison Bowey	$200,000 (2)
Mattias Janmark	$180,000 (1)
Ryan Pilon	$180,000 (1)
Troy Stetcher	$170,000 (2)
Anders Lindback	$160,000 (1)
Mattias Backman	$150,000 (1)
Kurtis MacDermid	$150,000 (2)
Johan Larsson	$150,000 (3)
Tobias Rieder (Out of Payroll)	$130,000 (2)
Martin Marincin	$130,000 (1)
Andrew Agozzino	$130,000 (1)
Nicolas Deslauriers	$130,000 (2)
Ville Husso	$120,000 (3)
Michael Pastujov	$100,000 (3)
Michael Chaput	$100,000 (1)
Curtis Mckenzie	$100,000 (1)
Vyacheslav Osnovin	$100,000 (1)
Patrice Cormier	$95,000 (1)
Calle Andersson	$90,000 (2)
Connor Zary	$90,000 (3)
Quentin Shore	$90,000 (2)
William Knierim (Out of Payroll)	$90,000 (2)
Mike Morrison	$80,000 (1)
Steven Fogarty	$80,000 (1)
Mirko Hoefflin	$80,000 (1)
Dominik Masin	$80,000 (1)
Alexander Nylander	$75,000 (1)
Brendan Warren	$75,000 (1)
Brent Pedersen	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 16 : $3,375,000
Year 17 : $1,510,000
Year 18 : $460,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,355,000
Year 17 : $1,510,000
Year 18 : $460,000
Year 19 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dipietro Center
Level 1:	8000 - $90 - 7 462 - 93,28%
Level 2:	6000 - $60 - 4 326 - 72,10%
Level 3:	3000 - $30 - 2 401 - 80,03%
Level 4:	5000 - $20 - 4 338 - 86,75%
Luxury :	1500 - $150 - 1 085 - 72,31%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $35 - 1 557 - 77,87%
Farm Level 2:	1000 - $15 - 963 - 96,29%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	19 612 - 83,45%
Average Income per Game	$1,803,792
Year to Date Revenue	$37,879,632
Farm
Home Games Left	21
Average Attendance - %	2 520 - 84,01%
Average Income per Game	$102,738
Year to Date Revenue	$2,054,761
Expense
Pro Players Total Salaries	$68,770,000
Farm Players Total Salaries	$2,530,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,184,322
Farm Year To Date Expenses	$1,424,515
Pro Salary Cap To Date	$35,941,082
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,075,840
Farm Estimated Season Revenue	$2,157,499
Pro Remaining Season Days	95
Pro Expenses Per Days	$374,432
Pro Estimated Expenses	$35,571,040
Farm Remaining Season Days	95
Farm Expenses Per Days	$14,216
Farm Estimated Expenses	$1,350,520
Estimated Season Expenses	$36,921,560
Season Salary Cap	$68,770,000
Estimate Under Maximum Salary Cap of $78,000,000	$9,230,000
Estimate Over Minimum Salary Cap of $0	$68,770,000
Current Bank Account	$56,635,180
Projected Bank Account	$57,946,959

Pro Players Salaries
Max Pacioretty	$8,250,000 (1)
Morgan Rielly	$8,000,000 (2)
Matt Duchene	$8,000,000 (2)
Tomas Hertl	$7,000,000 (1)
Alex Pietrangelo (Out of Payroll)	$7,000,000 (3)
Sam Reinhart	$6,500,000 (1)
Adrian Kempe	$6,000,000 (2)
Mathew Barzal	$6,000,000 (1)
Robin Lehner	$5,500,000 (1)
Calvin de Haan (Out of Payroll)	$3,000,000 (1)
Joel Edmundson	$3,000,000 (1)
Luke Glendening	$1,800,000 (1)
Joel Hanley	$1,320,000 (1)
Joel Kiviranta	$1,100,000 (1)
Cal Clutterbuck (Out of Payroll)	$900,000 (1)
Daniel Vladar	$900,000 (2)
Henri Jokiharju	$900,000 (1)
Rasmus Dahlin	$900,000 (2)
Dylan Cozens	$900,000 (2)
Casey Mittelstadt	$900,000 (2)
Barclay Goodrow	$900,000 (1)
Ryan Mcleod	$900,000 (2)
Total Pro Players	22
Salary Commitment
Year 16 : $79,670,000
Year 17 : $33,500,000
Year 18 : $7,000,000
Year 19 : $0
Salary Average Commitment
Year 16 : $76,670,000
Year 17 : $32,250,000
Year 18 : $6,250,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $79,670,000
Year 17 : $33,500,000
Year 18 : $7,000,000
Year 19 : $0

Farm Players Salaries
Rem Pitlick	$180,000 (1)
Mikhail Maltsev	$170,000 (2)
Kerby Rychel	$150,000 (1)
Matt Moulson	$125,000 (1)
Brett Connolly (Out of Payroll)	$125,000 (1)
Kevin Connauton	$120,000 (2)
Nikita Nesterov	$120,000 (1)
Christopher Wilkie	$110,000 (2)
Thomas McCollum	$110,000 (1)
Connor Bunnaman	$90,000 (1)
Josh Ho-Sang	$90,000 (1)
Gavin Bayreuther	$90,000 (2)
Ben Meyers	$90,000 (1)
David Rittich	$90,000 (2)
Brandon Manning (Out of Payroll)	$90,000 (2)
Ryan Stanton	$90,000 (1)
Adam Musil	$90,000 (2)
Anton Lander	$80,000 (2)
Andrei Kuzmenko	$80,000 (2)
Brady Lyle	$75,000 (2)
Shane Bowers	$75,000 (2)
Linus Weissbach	$75,000 (1)
Chase Wouters	$75,000 (3)
Griffin Luce	$75,000 (1)
Joel Teasdale	$75,000 (2)
Callum Booth	$75,000 (1)
Kelly Summers	$70,000 (2)
Radovan Bondra	$60,000 (1)
Total Farm Players	28
Salary Commitment
Year 16 : $2,745,000
Year 17 : $1,290,000
Year 18 : $75,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,745,000
Year 17 : $1,290,000
Year 18 : $75,000
Year 19 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	8000 - $80 - 7 699 - 96,24%
Level 2:	6000 - $55 - 5 357 - 89,28%
Level 3:	3000 - $22 - 2 428 - 80,94%
Level 4:	5000 - $18 - 4 168 - 83,36%
Luxury :	1000 - $175 - 825 - 82,55%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $30 - 1 923 - 96,16%
Farm Level 2:	1000 - $15 - 957 - 95,70%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	20 478 - 89,03%
Average Income per Game	$1,737,667
Year to Date Revenue	$36,491,006
Farm
Home Games Left	21
Average Attendance - %	2 880 - 96,01%
Average Income per Game	$107,355
Year to Date Revenue	$2,147,098
Expense
Pro Players Total Salaries	$77,850,000
Farm Players Total Salaries	$3,890,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,365,416
Farm Year To Date Expenses	$1,848,279
Pro Salary Cap To Date	$37,122,149
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,753,339
Farm Estimated Season Revenue	$2,254,453
Pro Remaining Season Days	95
Pro Expenses Per Days	$423,514
Pro Estimated Expenses	$40,233,830
Farm Remaining Season Days	95
Farm Expenses Per Days	$21,568
Farm Estimated Expenses	$2,048,960
Estimated Season Expenses	$42,282,790
Season Salary Cap	$77,850,000
Estimate Under Maximum Salary Cap of $78,000,000	$150,000
Estimate Over Minimum Salary Cap of $0	$77,850,000
Current Bank Account	$213,524,970
Projected Bank Account	$208,249,972

Pro Players Salaries
Ilya Kovalchuk	$10,150,000 (1)
Evgeni Malkin	$9,000,000 (1)
William Nylander	$8,750,000 (4)
Andrei Vasilevski	$7,900,000 (2)
Jonathan Marchessault	$6,500,000 (3)
Brandon Carlo	$5,650,000 (2)
Alex Galchenyuk	$5,000,000 (2)
Jordan Greenway	$4,000,000 (1)
Dante Fabbro	$4,000,000 (2)
Vince Dunn (Out of Payroll)	$3,500,000 (1)
Dylan Gambrell	$2,500,000 (1)
Nick Cousins	$2,000,000 (2)
Jarred Tinordi	$1,800,000 (1)
Justin Danforth	$1,700,000 (2)
Justin Barron	$900,000 (3)
Moritz Seider	$900,000 (1)
James vanRiemsdyk	$900,000 (1)
Alexandre Texier	$900,000 (1)
Nils Lundkvist (Out of Payroll)	$900,000 (2)
Marcus Johansson	$900,000 (1)
Stuart Skinner	$900,000 (2)
Total Pro Players	21
Salary Commitment
Year 16 : $78,750,000
Year 17 : $44,200,000
Year 18 : $16,150,000
Year 19 : $8,750,000
Salary Average Commitment
Year 16 : $78,500,000
Year 17 : $44,200,000
Year 18 : $16,150,000
Year 19 : $8,750,000
Salary Cap with 1 Way Contract
Year 16 : $78,750,000
Year 17 : $44,200,000
Year 18 : $16,150,000
Year 19 : $8,750,000

Farm Players Salaries
Rasmus Kupari	$900,000 (3)
Pontus Aberg (Out of Payroll)	$300,000 (2)
Andrei Mironov	$250,000 (3)
Daniel Sprong	$200,000 (2)
Nathan Walker	$170,000 (2)
Sami Vatanen	$150,000 (3)
Spencer Martin	$150,000 (3)
Valentin Zykov	$150,000 (1)
Ryan Lomberg	$150,000 (2)
Anthony Richard	$130,000 (2)
Joakim Nygard	$120,000 (1)
Brandon Gormley	$120,000 (3)
Pavel Kraskovsky	$120,000 (1)
Anton Lindholm	$110,000 (1)
Stefan Matteau	$100,000 (2)
Phil Varone	$100,000 (1)
Nick Sorensen	$100,000 (3)
Mason Shaw	$90,000 (2)
Nils Aman	$90,000 (1)
Julius Nattinen	$90,000 (2)
Jeremy Bracco	$80,000 (2)
Brendan Guhle	$75,000 (1)
James Greenway	$75,000 (1)
Felix Sandstrom	$75,000 (1)
Chad Krys	$75,000 (1)
Lias Andersson	$75,000 (2)
Dylan Wells	$75,000 (2)
Vladimir Tkachyov	$70,000 (2)
Total Farm Players	28
Salary Commitment
Year 16 : $4,190,000
Year 17 : $2,390,000
Year 18 : $860,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,190,000
Year 17 : $2,390,000
Year 18 : $860,000
Year 19 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - $90 - 7 289 - 91,12%
Level 2:	6000 - $55 - 5 298 - 88,29%
Level 3:	3000 - $26 - 2 467 - 82,22%
Level 4:	5000 - $19 - 4 275 - 85,50%
Luxury :	1000 - $185 - 771 - 77,07%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $34 - 1 706 - 85,31%
Farm Level 2:	1000 - $14 - 982 - 98,16%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	20 099 - 87,39%
Average Income per Game	$1,778,880
Year to Date Revenue	$37,356,471
Farm
Home Games Left	21
Average Attendance - %	2 688 - 89,59%
Average Income per Game	$106,911
Year to Date Revenue	$2,138,224
Expense
Pro Players Total Salaries	$68,800,000
Farm Players Total Salaries	$2,720,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,417,858
Farm Year To Date Expenses	$1,389,382
Pro Salary Cap To Date	$37,174,588
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,577,591
Farm Estimated Season Revenue	$2,245,135
Pro Remaining Season Days	95
Pro Expenses Per Days	$374,595
Pro Estimated Expenses	$35,586,525
Farm Remaining Season Days	95
Farm Expenses Per Days	$15,243
Farm Estimated Expenses	$1,448,085
Estimated Season Expenses	$37,034,610
Season Salary Cap	$68,800,000
Estimate Under Maximum Salary Cap of $78,000,000	$9,200,000
Estimate Over Minimum Salary Cap of $0	$68,800,000
Current Bank Account	$40,204,950
Projected Bank Account	$40,993,066

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

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

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $150 - 3 788 - 47,35%
Level 2:	5000 - $80 - 3 187 - 63,74%
Level 3:	2000 - $50 - 1 296 - 64,81%
Level 4:	4000 - $40 - 1 957 - 48,92%
Luxury :	1000 - $170 - 827 - 82,65%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $40 - 1 368 - 68,40%
Farm Level 2:	1000 - $25 - 534 - 53,41%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	11 054 - 55,27%
Average Income per Game	$1,593,674
Year to Date Revenue	$33,467,157
Farm
Home Games Left	20
Average Attendance - %	1 902 - 63,40%
Average Income per Game	$101,424
Year to Date Revenue	$2,129,902
Expense
Pro Players Total Salaries	$77,000,000
Farm Players Total Salaries	$2,965,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,290,828
Farm Year To Date Expenses	$1,461,283
Pro Salary Cap To Date	$37,047,559
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,873,483
Farm Estimated Season Revenue	$2,028,478
Pro Remaining Season Days	95
Pro Expenses Per Days	$418,919
Pro Estimated Expenses	$39,797,305
Farm Remaining Season Days	95
Farm Expenses Per Days	$16,570
Farm Estimated Expenses	$1,574,150
Estimated Season Expenses	$41,371,455
Season Salary Cap	$77,000,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,000,000
Estimate Over Minimum Salary Cap of $0	$77,000,000
Current Bank Account	$5,974,313
Projected Bank Account	($1,495,181)

Pro Players Salaries
J.T. Miller	$9,000,000 (5)
Johnny Gaudreau	$8,500,000 (3)
Dylan Larkin	$8,150,000 (2)
John Carlson	$8,000,000 (2)
Charlie Coyle	$6,750,000 (3)
Joel Farabee	$5,500,000 (4)
Mackenzie Weegar	$5,000,000 (2)
Joshua Norris	$5,000,000 (3)
Travis Sanheim	$4,500,000 (1)
Thatcher Demko	$4,500,000 (1)
Brett Howden (Out of Payroll)	$2,500,000 (1)
Denis Malgin	$2,000,000 (2)
Alex Barre-Boulet	$2,000,000 (2)
Jacob Larsson	$1,800,000 (1)
Pyotr Kochetkov	$900,000 (2)
Jakub Vrana	$900,000 (1)
Mattias Samuelsson	$900,000 (2)
Mason Mctavish	$900,000 (2)
Noah Dobson	$900,000 (1)
John-jason Peterka	$900,000 (3)
Aliaksei Protas	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $79,500,000
Year 17 : $63,500,000
Year 18 : $35,650,000
Year 19 : $14,500,000
Salary Average Commitment
Year 16 : $75,000,000
Year 17 : $59,000,000
Year 18 : $32,650,000
Year 19 : $11,500,000
Salary Cap with 1 Way Contract
Year 16 : $79,500,000
Year 17 : $63,500,000
Year 18 : $35,650,000
Year 19 : $14,500,000

Farm Players Salaries
Niko Mikkola	$200,000 (2)
Jayce Hawryluk	$200,000 (2)
Eeli Tolvanen	$200,000 (2)
Carsen Twarynski	$180,500 (2)
Nick Seeler	$180,000 (1)
Jonny Brodzinski	$170,000 (1)
Zachary Sawchenko	$160,000 (3)
Jared Coreau	$155,000 (2)
Nikita Scherbak	$150,000 (1)
Brandon Pirri	$125,000 (1)
Jordon Southorn	$100,000 (2)
Justin Azevedo	$100,000 (1)
Brad Hunt	$90,000 (1)
Marco Rossi	$90,000 (3)
Henrik Borgstrom	$90,000 (1)
Oscar Fantenberg	$90,000 (1)
Brendan Harms	$90,000 (1)
Rafael Harvey-pinard	$90,000 (1)
Jonas Junland	$80,000 (1)
Brendan Mikkelson	$80,000 (1)
Marcus Westfalt	$75,000 (3)
Andrei Pribylsky	$75,000 (3)
Austin Pratt	$75,000 (2)
Lars Volden	$70,000 (1)
Connor Rankin	$50,000 (2)
Total Farm Players	25
Salary Commitment
Year 16 : $2,965,500
Year 17 : $1,560,500
Year 18 : $400,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,965,500
Year 17 : $1,560,500
Year 18 : $400,000
Year 19 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	8000 - $88 - 7 513 - 93,91%
Level 2:	5000 - $58 - 4 910 - 98,20%
Level 3:	2000 - $35 - 1 844 - 92,18%
Level 4:	4000 - $23 - 3 910 - 97,74%
Luxury :	1000 - $177 - 784 - 78,40%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 561 - 78,04%
Farm Level 2:	1000 - $15 - 940 - 93,95%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	18 960 - 94,80%
Average Income per Game	$1,784,299
Year to Date Revenue	$37,470,273
Farm
Home Games Left	21
Average Attendance - %	2 500 - 83,34%
Average Income per Game	$102,394
Year to Date Revenue	$2,047,872
Expense
Pro Players Total Salaries	$78,000,000
Farm Players Total Salaries	$2,405,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,397,281
Farm Year To Date Expenses	$1,219,304
Pro Salary Cap To Date	$37,154,042
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,685,974
Farm Estimated Season Revenue	$2,150,266
Pro Remaining Season Days	95
Pro Expenses Per Days	$424,324
Pro Estimated Expenses	$40,310,780
Farm Remaining Season Days	95
Farm Expenses Per Days	$13,541
Farm Estimated Expenses	$1,286,395
Estimated Season Expenses	$41,597,175
Season Salary Cap	$78,000,000
Estimate Under Maximum Salary Cap of $78,000,000	$0
Estimate Over Minimum Salary Cap of $0	$78,000,000
Current Bank Account	$8,801,472
Projected Bank Account	$5,040,537

Pro Players Salaries
Ryan Getzlaf	$9,000,000 (1)
Kris Letang	$8,500,000 (1)
Kirill Kaprizov	$7,900,000 (2)
Vincent Trocheck	$7,000,000 (2)
Jesper Bratt	$6,000,000 (4)
Clayton Keller	$6,000,000 (4)
Brett Pesce	$5,500,000 (3)
Samuel Girard	$4,500,000 (2)
Conor Garland	$4,000,000 (1)
Tomas Tatar	$3,500,000 (1)
Marco Scandella	$2,500,000 (1)
Thomas Novak	$2,500,000 (1)
Kyle Clifford	$1,800,000 (1)
Simon Benoit	$1,700,000 (1)
Frederick Gaudreau	$1,500,000 (1)
Trevor Carrick	$1,300,000 (1)
Alexander Khokhlachev	$1,200,000 (1)
Alexander Edler	$900,000 (1)
Daniil Tarasov	$900,000 (1)
Andreas Athanasiou	$900,000 (1)
Samuel Montembeault	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $78,000,000
Year 17 : $36,900,000
Year 18 : $17,500,000
Year 19 : $12,000,000
Salary Average Commitment
Year 16 : $78,000,000
Year 17 : $36,900,000
Year 18 : $17,500,000
Year 19 : $12,000,000
Salary Cap with 1 Way Contract
Year 16 : $78,000,000
Year 17 : $36,900,000
Year 18 : $17,500,000
Year 19 : $12,000,000

Farm Players Salaries
Laurent Dauphin	$150,000 (1)
Dustin Tokarski	$150,000 (2)
Par Lindholm	$130,000 (1)
Klas Dahlbeck	$125,000 (1)
Stefan Noesen	$120,000 (1)
JC Lipon	$120,000 (2)
Johan Sundstrom	$110,000 (2)
Corey Trivino	$100,000 (2)
James Sheppard	$100,000 (2)
Tomas Hyka	$100,000 (2)
Jonathan Matsumoto	$100,000 (2)
Thomas Schemitsch	$90,000 (3)
Kyle Maclean	$90,000 (1)
Mackenzie Entwistle	$90,000 (2)
Linden Rowat	$90,000 (1)
Nick Wolff	$80,000 (3)
Adam Mascherin	$75,000 (1)
Luke Green	$75,000 (1)
Antoine Morand	$75,000 (2)
Tommy Miller	$75,000 (2)
Kasper Kotkansalo	$75,000 (2)
Jett Woo	$75,000 (3)
Graham Black	$70,000 (1)
Dominik Uher	$70,000 (1)
Jeremy Roy	$70,000 (3)
Total Farm Players	25
Salary Commitment
Year 16 : $2,405,000
Year 17 : $1,410,000
Year 18 : $315,000
Year 19 : $0
Salary Average Commitment
Year 16 : $2,405,000
Year 17 : $1,410,000
Year 18 : $315,000
Year 19 : $0

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	8000 - $88 - 7 528 - 94,10%
Level 2:	6000 - $60 - 4 216 - 70,27%
Level 3:	2000 - $38 - 1 733 - 86,64%
Level 4:	4000 - $20 - 3 984 - 99,60%
Luxury :	1000 - $165 - 991 - 99,12%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $30 - 1 894 - 94,71%
Farm Level 2:	1000 - $15 - 952 - 95,16%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	18 452 - 87,87%
Average Income per Game	$1,763,254
Year to Date Revenue	$35,265,081
Farm
Home Games Left	21
Average Attendance - %	2 846 - 94,86%
Average Income per Game	$105,937
Year to Date Revenue	$2,118,735
Expense
Pro Players Total Salaries	$75,650,000
Farm Players Total Salaries	$3,590,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,770,268
Farm Year To Date Expenses	$1,803,804
Pro Salary Cap To Date	$37,527,030
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,028,335
Farm Estimated Season Revenue	$2,224,672
Pro Remaining Season Days	95
Pro Expenses Per Days	$411,622
Pro Estimated Expenses	$39,104,090
Farm Remaining Season Days	95
Farm Expenses Per Days	$19,946
Farm Estimated Expenses	$1,894,870
Estimated Season Expenses	$40,998,960
Season Salary Cap	$75,650,000
Estimate Under Maximum Salary Cap of $78,000,000	$2,350,000
Estimate Over Minimum Salary Cap of $0	$75,650,000
Current Bank Account	$12,253,624
Projected Bank Account	$10,507,671

Pro Players Salaries
Auston Matthews	$8,750,000 (1)
Evgeny Kuznetsov	$8,500,000 (4)
Zach Parise	$8,150,000 (1)
Rasmus Ristolainen	$7,000,000 (5)
Tyler Johnson	$6,000,000 (1)
Justin Faulk	$5,750,000 (3)
Reilly Smith	$5,500,000 (2)
Nikita Zadorov	$5,000,000 (3)
Kevin Fiala	$4,500,000 (1)
Ilya Lyubushkin	$3,700,000 (3)
Pius Suter	$3,000,000 (1)
Tucker Poolman (Out of Payroll)	$2,500,000 (1)
Logan Thompson	$2,500,000 (1)
Jackson Cates	$1,000,000 (2)
Antti Raanta	$900,000 (1)
Morgan Frost	$900,000 (2)
Kailer Yamamoto	$900,000 (1)
Kaapo Kakko	$900,000 (2)
Luke Hughes	$900,000 (3)
Alex Newhook	$900,000 (3)
Brayden McNabb	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $78,150,000
Year 17 : $40,050,000
Year 18 : $31,750,000
Year 19 : $15,500,000
Salary Average Commitment
Year 16 : $74,400,000
Year 17 : $35,200,000
Year 18 : $26,900,000
Year 19 : $15,500,000
Salary Cap with 1 Way Contract
Year 16 : $78,150,000
Year 17 : $40,050,000
Year 18 : $31,750,000
Year 19 : $15,500,000

Farm Players Salaries
Janne Kuokkanen	$250,000 (3)
Karson Kuhlman	$200,000 (2)
Vladislav Gavrikov	$200,000 (1)
Michael Houser	$195,000 (2)
Givani Smith	$150,000 (1)
Sami Aittokallio	$140,000 (1)
Joseph Cramarossa	$140,000 (1)
William Lagesson	$130,000 (1)
Thomas Larkin	$125,000 (2)
Nikita Cherepanov	$120,000 (2)
Sondre Olden	$120,000 (1)
Dmitri Yudin	$120,000 (2)
Philippe Cornet	$100,000 (2)
Marc McNulty	$100,000 (1)
Will Weber	$95,000 (2)
Emil Lilleberg	$90,000 (1)
Peyton Krebs	$90,000 (3)
Tanner Richard	$90,000 (1)
Zakhar Arzamastsev	$85,000 (1)
Adam Helewka	$80,000 (1)
Kristians Rubins	$75,000 (1)
Alan Lyszczarczyk	$75,000 (1)
Marcus Kallionkeli	$75,000 (3)
Layton Ahac	$75,000 (3)
Kyle Topping	$75,000 (3)
Jan Jenik	$75,000 (3)
Evan Barratt	$75,000 (3)
David Kvasnicka	$75,000 (3)
David Farrance	$75,000 (3)
Danila Galenyuk	$75,000 (3)
Kevin Hancock	$75,000 (1)
Maksim Zhukov	$75,000 (1)
Maxime Fortier	$70,000 (3)
Total Farm Players	33
Salary Commitment
Year 16 : $3,590,000
Year 17 : $1,965,000
Year 18 : $1,010,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,590,000
Year 17 : $1,965,000
Year 18 : $1,010,000
Year 19 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	8000 - $100 - 5 560 - 69,51%
Level 2:	5000 - $70 - 3 662 - 73,25%
Level 3:	2000 - $40 - 1 627 - 81,34%
Level 4:	4000 - $30 - 2 643 - 66,09%
Luxury :	1000 - $180 - 791 - 79,14%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $30 - 1 922 - 96,09%
Farm Level 2:	1000 - $15 - 957 - 95,69%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	14 284 - 71,42%
Average Income per Game	$1,582,888
Year to Date Revenue	$31,657,766
Farm
Home Games Left	21
Average Attendance - %	2 879 - 95,96%
Average Income per Game	$107,291
Year to Date Revenue	$2,145,824
Expense
Pro Players Total Salaries	$77,700,000
Farm Players Total Salaries	$3,690,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,079,477
Farm Year To Date Expenses	$1,366,820
Pro Salary Cap To Date	$36,836,213
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,240,654
Farm Estimated Season Revenue	$2,253,115
Pro Remaining Season Days	95
Pro Expenses Per Days	$422,703
Pro Estimated Expenses	$40,156,785
Farm Remaining Season Days	95
Farm Expenses Per Days	$20,486
Farm Estimated Expenses	$1,946,170
Estimated Season Expenses	$42,102,955
Season Salary Cap	$77,700,000
Estimate Under Maximum Salary Cap of $78,000,000	$300,000
Estimate Over Minimum Salary Cap of $0	$77,700,000
Current Bank Account	$21,745,802
Projected Bank Account	$15,136,616

Pro Players Salaries
Artemi Panarin	$8,500,000 (1)
Brayden Point	$7,500,000 (1)
Dustin Byfuglien	$6,500,000 (1)
Shayne Gostisbehere (Out of Payroll)	$6,500,000 (3)
Tage Thompson	$6,000,000 (2)
Tyler Bertuzzi	$5,500,000 (4)
Ivan Barbashev	$5,500,000 (5)
Nino Niederreiter (1 Way Contract)	$5,000,000 (3)
Scott Mayfield	$5,000,000 (2)
Adam Pelech	$5,000,000 (3)
Adin Hill	$3,500,000 (1)
Nathan Bastian	$2,500,000 (1)
Christian Fischer	$2,500,000 (1)
Frederik Gauthier	$2,000,000 (1)
William Borgen	$1,700,000 (1)
Brock Faber	$900,000 (3)
Justin Brazeau	$900,000 (1)
Erik Haula	$900,000 (1)
Sam Gagner	$900,000 (1)
Mads Sogaard	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,700,000
Year 17 : $40,300,000
Year 18 : $28,400,000
Year 19 : $11,000,000
Salary Average Commitment
Year 16 : $77,200,000
Year 17 : $39,800,000
Year 18 : $27,900,000
Year 19 : $11,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,700,000
Year 17 : $40,300,000
Year 18 : $28,400,000
Year 19 : $11,000,000

Farm Players Salaries
Ridly Greig	$900,000 (3)
Bogdan Yakimov	$200,000 (3)
Daniel Marmenlind	$180,000 (1)
Kevin Stenlund	$180,000 (1)
Tyler Lewington	$170,000 (2)
Keegan Kolesar	$170,000 (2)
Jaedon Descheneau	$100,000 (3)
Emil Djuse	$100,000 (1)
Lance Bouma	$100,000 (3)
Tyler Inamoto	$100,000 (1)
Carter Ashton	$100,000 (2)
Cory Emmerton	$100,000 (2)
Aaron Dell	$100,000 (2)
Eric O'dell	$100,000 (3)
Dalton Thrower	$100,000 (1)
Robert Baillargeon	$100,000 (2)
Kurt Etchegary	$90,000 (1)
Ty Dellandrea	$90,000 (3)
Egor Korshkov	$90,000 (1)
A.J. Greer	$90,000 (1)
Mason Geertsen	$90,000 (1)
Philippe Desrosiers	$90,000 (1)
Jordy Stallard	$80,000 (3)
Hunter Smith	$80,000 (3)
Loik Leveille	$70,000 (2)
Andrew Nielsen	$70,000 (2)
Francis Perron	$50,000 (1)
Total Farm Players	27
Salary Commitment
Year 16 : $3,690,000
Year 17 : $1,720,000
Year 18 : $840,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,690,000
Year 17 : $1,720,000
Year 18 : $840,000
Year 19 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	8000 - $85 - 7 479 - 93,48%
Level 2:	6000 - $45 - 5 673 - 94,55%
Level 3:	3000 - $30 - 2 437 - 81,25%
Level 4:	5000 - $20 - 4 190 - 83,79%
Luxury :	1000 - $170 - 825 - 82,52%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $34 - 1 728 - 86,38%
Farm Level 2:	1000 - $15 - 964 - 96,41%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	20 604 - 89,58%
Average Income per Game	$1,712,674
Year to Date Revenue	$34,253,480
Farm
Home Games Left	21
Average Attendance - %	2 692 - 89,72%
Average Income per Game	$109,393
Year to Date Revenue	$2,187,869
Expense
Pro Players Total Salaries	$77,300,000
Farm Players Total Salaries	$5,305,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,852,705
Farm Year To Date Expenses	$2,006,705
Pro Salary Cap To Date	$37,609,466
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,966,154
Farm Estimated Season Revenue	$2,297,262
Pro Remaining Season Days	95
Pro Expenses Per Days	$420,541
Pro Estimated Expenses	$39,951,395
Farm Remaining Season Days	95
Farm Expenses Per Days	$29,216
Farm Estimated Expenses	$2,775,520
Estimated Season Expenses	$42,726,915
Season Salary Cap	$77,300,000
Estimate Under Maximum Salary Cap of $78,000,000	$700,000
Estimate Over Minimum Salary Cap of $0	$77,300,000
Current Bank Account	$122,297,610
Projected Bank Account	$117,834,111

Pro Players Salaries
Mark Stone	$9,000,000 (4)
Kyle Connor	$8,000,000 (2)
Brent Burns	$8,000,000 (1)
Ryan O'Reilly	$7,500,000 (1)
Ryan Nugent-Hopkins	$7,000,000 (2)
Jason Robertson	$6,500,000 (2)
Colton Parayko	$6,000,000 (3)
Brock Boeser	$5,500,000 (1)
Jonas Brodin	$5,000,000 (4)
Jonas Siegenthaler	$4,500,000 (1)
Mason Appleton	$1,800,000 (1)
Oskar Sundqvist	$1,300,000 (1)
Mikael Pyyhtia	$900,000 (1)
Kasperi Kapanen	$900,000 (1)
Mason Lohrei	$900,000 (1)
Jake Oettinger	$900,000 (3)
Cayden Primeau	$900,000 (3)
Pavel Dorofeyev	$900,000 (2)
Jan Rutta	$900,000 (1)
Jonas Rondbjerg	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,300,000
Year 17 : $45,100,000
Year 18 : $21,800,000
Year 19 : $14,000,000
Salary Average Commitment
Year 16 : $72,300,000
Year 17 : $40,100,000
Year 18 : $16,800,000
Year 19 : $9,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,300,000
Year 17 : $45,100,000
Year 18 : $21,800,000
Year 19 : $14,000,000

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

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	8000 - $85 - 7 645 - 95,57%
Level 2:	6000 - $45 - 5 596 - 93,26%
Level 3:	3000 - $16 - 2 789 - 92,96%
Level 4:	5000 - $15 - 4 535 - 90,70%
Luxury :	1500 - $70 - 1 247 - 83,14%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $30 - 1 714 - 85,72%
Farm Level 2:	1000 - $15 - 778 - 77,77%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	21 812 - 92,82%
Average Income per Game	$1,549,531
Year to Date Revenue	$30,990,617
Farm
Home Games Left	20
Average Attendance - %	2 492 - 83,07%
Average Income per Game	$103,714
Year to Date Revenue	$2,177,994
Expense
Pro Players Total Salaries	$68,300,000
Farm Players Total Salaries	$3,495,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,975,147
Farm Year To Date Expenses	$1,718,954
Pro Salary Cap To Date	$36,731,881
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,540,148
Farm Estimated Season Revenue	$2,074,280
Pro Remaining Season Days	95
Pro Expenses Per Days	$371,892
Pro Estimated Expenses	$35,329,740
Farm Remaining Season Days	95
Farm Expenses Per Days	$19,432
Farm Estimated Expenses	$1,846,040
Estimated Season Expenses	$37,175,780
Season Salary Cap	$68,300,000
Estimate Under Maximum Salary Cap of $78,000,000	$9,700,000
Estimate Over Minimum Salary Cap of $0	$68,300,000
Current Bank Account	$111,536,818
Projected Bank Account	$108,975,466

Pro Players Salaries
Connor McDavid	$10,800,000 (2)
Sidney Crosby (Out of Payroll)	$10,500,000 (4)
Aaron Ekblad (Out of Payroll)	$8,500,000 (3)
Mikko Rantanen	$8,000,000 (2)
Matthew Tkachuk	$8,000,000 (1)
Nick Suzuki	$6,500,000 (2)
Zach Werenski	$6,000,000 (3)
Igor Shesterkin	$4,000,000 (1)
Zemgus Girgensons	$2,000,000 (1)
Michael Bunting	$1,800,000 (1)
Christian Jaros	$1,700,000 (1)
Quinton Byfield	$900,000 (3)
Ukko-Pekka Luukkonen	$900,000 (2)
Bowen Byram	$900,000 (3)
Alexis Lafreniere	$900,000 (3)
Rasmus Sandin	$900,000 (3)
Brady Tkachuk	$900,000 (1)
Evan Bouchard	$900,000 (1)
Anthony Duclair	$900,000 (1)
Luke Schenn	$900,000 (1)
Cole Caufield	$900,000 (3)
Total Pro Players	21
Salary Commitment
Year 16 : $76,800,000
Year 17 : $55,700,000
Year 18 : $29,500,000
Year 19 : $10,500,000
Salary Average Commitment
Year 16 : $76,200,000
Year 17 : $55,100,000
Year 18 : $28,900,000
Year 19 : $9,900,000
Salary Cap with 1 Way Contract
Year 16 : $76,800,000
Year 17 : $55,700,000
Year 18 : $29,500,000
Year 19 : $10,500,000

Farm Players Salaries
Max Jones	$200,000 (2)
Dylan McIlrath	$175,000 (2)
Markus Granlund	$170,000 (1)
Nicholas Baptiste	$150,000 (3)
Ryan Donato	$150,000 (2)
Matthew Highmore	$150,000 (2)
Brady Vail	$120,000 (1)
Brayden Burke	$120,000 (3)
Seth Helgeson	$100,000 (1)
Jerome Gauthier-Leduc	$100,000 (1)
Kristian Vesalainen	$90,000 (1)
Jonah Gadjovich	$90,000 (2)
Isaak Phillips	$90,000 (1)
Alex Laferriere	$90,000 (3)
Filip Zadina	$90,000 (3)
Oliver Wahlstrom	$90,000 (3)
Eamon McAdam	$90,000 (1)
Brett Leason	$90,000 (1)
Kristian Reichel	$90,000 (1)
Robin Salo	$90,000 (1)
Dylan Samberg	$90,000 (1)
Pavel Karnaukhov	$90,000 (3)
John Ramage	$80,000 (1)
Ryan Collins	$80,000 (2)
Kevin Mandolese (Out of Payroll)	$75,000 (2)
Ville Heinola	$75,000 (3)
Jonathan Gruden	$75,000 (3)
Martin Kaut	$75,000 (3)
Riley Sutter	$75,000 (3)
Nolan Patrick	$75,000 (2)
Olivier Rodrigue	$75,000 (3)
Alexander Chmelevski	$75,000 (2)
Jordan Bellerive	$75,000 (2)
Egor Sokolov	$75,000 (3)
Jack Glover	$70,000 (2)
Total Farm Players	35
Salary Commitment
Year 16 : $3,495,000
Year 17 : $2,295,000
Year 18 : $1,080,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,495,000
Year 17 : $2,295,000
Year 18 : $1,080,000
Year 19 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nashville Arena
Level 1:	8000 - $80 - 7 542 - 94,27%
Level 2:	6000 - $50 - 5 326 - 88,77%
Level 3:	3000 - $21 - 2 511 - 83,71%
Level 4:	5000 - $17 - 4 340 - 86,80%
Luxury :	1500 - $140 - 1 053 - 70,23%
Total Capacity :	23500
Farm
Farm Level 1:	2000 - $25 - 1 969 - 98,45%
Farm Level 2:	1000 - $10 - 986 - 98,61%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	20 773 - 88,39%
Average Income per Game	$1,646,840
Year to Date Revenue	$32,936,794
Farm
Home Games Left	21
Average Attendance - %	2 955 - 98,50%
Average Income per Game	$88,034
Year to Date Revenue	$1,760,673
Expense
Pro Players Total Salaries	$77,000,000
Farm Players Total Salaries	$3,585,100
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,349,467
Farm Year To Date Expenses	$1,672,846
Pro Salary Cap To Date	$36,106,200
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,583,634
Farm Estimated Season Revenue	$1,848,707
Pro Remaining Season Days	95
Pro Expenses Per Days	$418,919
Pro Estimated Expenses	$39,797,305
Farm Remaining Season Days	95
Farm Expenses Per Days	$19,919
Farm Estimated Expenses	$1,892,305
Estimated Season Expenses	$41,689,610
Season Salary Cap	$77,000,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,000,000
Estimate Over Minimum Salary Cap of $0	$77,000,000
Current Bank Account	($3,689,235)
Projected Bank Account	($8,946,504)

Pro Players Salaries
Jeff Skinner	$8,500,000 (4)
P.K. Subban	$8,500,000 (4)
Alex Tuch	$8,000,000 (5)
Jordan Eberle	$6,000,000 (1)
Shea Theodore	$6,000,000 (1)
Torey Krug	$5,400,000 (2)
Drake Batherson	$5,000,000 (2)
Valeri Nichushkin	$4,500,000 (3)
Cody Ceci	$4,500,000 (3)
Jacob Markstrom	$4,000,000 (3)
Yegor Sharangovich (Out of Payroll)	$3,500,000 (1)
Philip Danault	$3,000,000 (2)
Radim Simek	$2,500,000 (1)
Anthony Stolarz	$2,000,000 (1)
Dillon Fournier	$2,000,000 (1)
Ross Colton	$2,000,000 (2)
Rudolfs Balcers	$1,800,000 (1)
Jesse Ylonen	$900,000 (2)
Juraj Slafkovsky	$900,000 (3)
Boone Jenner (Out of Payroll)	$900,000 (1)
Simon Stransky	$750,000 (1)
Max Zimmer	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 16 : $81,400,000
Year 17 : $55,200,000
Year 18 : $38,900,000
Year 19 : $25,000,000
Salary Average Commitment
Year 16 : $77,550,000
Year 17 : $51,350,000
Year 18 : $35,050,000
Year 19 : $22,650,000
Salary Cap with 1 Way Contract
Year 16 : $81,400,000
Year 17 : $55,200,000
Year 18 : $38,900,000
Year 19 : $25,000,000

Farm Players Salaries
David Gustafsson	$900,000 (3)
Eric Robinson	$200,000 (1)
Rickard Hugg	$170,000 (1)
Lane Pederson	$150,000 (2)
Emil Johansson	$130,000 (1)
Antoine Bibeau	$120,050 (3)
Stepan Falkovsky	$120,000 (3)
Julius Bergman	$120,000 (2)
Christopher Gibson	$100,050 (3)
Eero Elo	$100,000 (2)
Matt Mackenzie	$100,000 (1)
Troy Rutkowski	$100,000 (2)
Joseph Labate	$100,000 (2)
Joonas Rask	$100,000 (2)
Gregory Hofmann	$90,000 (1)
Louis Crevier	$90,000 (1)
Mark Barberio	$90,000 (1)
Marc Del Gaizo	$75,000 (3)
Cole Candella	$75,000 (1)
Patrick Harper	$75,000 (2)
Nathan Knoepke	$75,000 (2)
Ostap Safin	$75,000 (2)
Matthew Phillips	$75,000 (1)
Dmitry Sokolov	$75,000 (1)
Otto Somppi	$75,000 (1)
Jonathan Ang	$75,000 (1)
David Quenneville (Out of Payroll)	$75,000 (1)
Harri Sateri	$70,000 (1)
Adam Marsh	$60,000 (2)
Total Farm Players	29
Salary Commitment
Year 16 : $3,660,100
Year 17 : $1,460,100
Year 18 : $505,100
Year 19 : $0
Salary Average Commitment
Year 16 : $3,660,100
Year 17 : $1,460,100
Year 18 : $505,100
Year 19 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - $150 - 3 755 - 53,64%
Level 2:	5000 - $100 - 2 582 - 51,64%
Level 3:	2000 - $50 - 1 295 - 64,75%
Level 4:	4000 - $46 - 1 738 - 43,45%
Luxury :	1000 - $250 - 570 - 56,98%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $45 - 1 211 - 60,55%
Farm Level 2:	1000 - $18 - 722 - 72,17%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	9 940 - 52,31%
Average Income per Game	$1,596,346
Year to Date Revenue	$31,926,922
Farm
Home Games Left	21
Average Attendance - %	1 933 - 64,42%
Average Income per Game	$100,554
Year to Date Revenue	$2,011,072
Expense
Pro Players Total Salaries	$72,800,000
Farm Players Total Salaries	$4,385,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$35,330,541
Farm Year To Date Expenses	$1,839,493
Pro Salary Cap To Date	$35,087,301
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,523,268
Farm Estimated Season Revenue	$2,111,626
Pro Remaining Season Days	95
Pro Expenses Per Days	$396,216
Pro Estimated Expenses	$37,640,520
Farm Remaining Season Days	95
Farm Expenses Per Days	$24,243
Farm Estimated Expenses	$2,303,085
Estimated Season Expenses	$39,943,605
Season Salary Cap	$72,800,000
Estimate Under Maximum Salary Cap of $78,000,000	$5,200,000
Estimate Over Minimum Salary Cap of $0	$72,800,000
Current Bank Account	($12,861,222)
Projected Bank Account	($17,169,933)

Pro Players Salaries
Jake Guentzel	$8,000,000 (4)
Jack Johnson	$7,500,000 (4)
Peter Mueller	$7,000,000 (1)
Alex Nedeljkovic	$5,500,000 (3)
Andrew Mangiapane	$5,500,000 (3)
Artturi Lehkonen	$5,000,000 (2)
Marcus Pettersson	$4,000,000 (2)
Nick Ritchie	$4,000,000 (3)
Alexandar Georgiev	$3,500,000 (1)
Dakota Joshua	$3,500,000 (4)
David Levin	$3,500,000 (4)
Mason Marchment	$3,000,000 (1)
Derrick Pouliot	$3,000,000 (1)
Vladislav Namestnikov	$2,500,000 (2)
Lucas Johansen	$1,500,000 (2)
Michael Amadio	$1,300,000 (1)
Tyson Jost	$900,000 (1)
Michael Anderson	$900,000 (2)
Jack Quinn	$900,000 (3)
Nick Bjugstad	$900,000 (1)
Jakob Chychrun	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $72,800,000
Year 17 : $52,300,000
Year 18 : $38,400,000
Year 19 : $22,500,000
Salary Average Commitment
Year 16 : $72,800,000
Year 17 : $52,300,000
Year 18 : $38,400,000
Year 19 : $22,500,000
Salary Cap with 1 Way Contract
Year 16 : $72,800,000
Year 17 : $52,300,000
Year 18 : $38,400,000
Year 19 : $22,500,000

Farm Players Salaries
Philip Tomasino	$900,000 (3)
Remi Elie	$200,000 (2)
Andreas Borgman	$200,000 (3)
Victor Olofsson	$200,000 (1)
Jack Lafontaine	$200,000 (3)
Martin Frk	$170,000 (1)
Vinni Lettieri	$130,000 (2)
Nic Petan	$120,000 (3)
Josiah Slavin	$110,000 (1)
Nick Ebert	$110,000 (1)
Jean-Francois Berube	$100,000 (2)
Nikita Korostelev	$100,000 (2)
Joshua Jacobs	$100,000 (2)
Cole Guttman	$90,000 (1)
Declan Chisholm	$90,000 (3)
Tyson Baillie	$90,000 (3)
Benjamin Conz	$90,000 (2)
Anderson Macdonald	$90,000 (3)
Ondrej Kachyna	$90,000 (3)
Brett Pollock	$80,000 (2)
Rushan Rafikov	$80,000 (1)
Austin Poganski	$80,000 (1)
Keaton Middleton	$75,000 (3)
Kirill Maksimov	$75,000 (3)
James Hardie	$75,000 (1)
Olli Juolevi	$75,000 (2)
Jean-Christophe Beaudin	$75,000 (1)
Filip Kral	$75,000 (2)
Brandon Crawley	$75,000 (1)
Nicolas Beaudin	$75,000 (3)
Marian Studenic	$75,000 (2)
Dmitri Samorukov	$75,000 (1)
Tyler Steenbergen	$75,000 (1)
Brett Murray	$75,000 (3)
Dante Salituro	$65,000 (2)
Total Farm Players	35
Salary Commitment
Year 16 : $4,385,000
Year 17 : $2,360,000
Year 18 : $1,270,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,385,000
Year 17 : $2,360,000
Year 18 : $1,270,000
Year 19 : $0

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8000 - $80 - 7 628 - 95,35%
Level 2:	6000 - $63 - 4 425 - 73,75%
Level 3:	2000 - $48 - 1 453 - 72,65%
Level 4:	4000 - $35 - 2 263 - 56,57%
Luxury :	1000 - $180 - 782 - 78,18%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $35 - 1 594 - 79,69%
Farm Level 2:	1000 - $20 - 658 - 65,78%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	16 550 - 78,81%
Average Income per Game	$1,648,668
Year to Date Revenue	$32,973,355
Farm
Home Games Left	21
Average Attendance - %	2 251 - 75,05%
Average Income per Game	$102,712
Year to Date Revenue	$2,054,248
Expense
Pro Players Total Salaries	$77,150,000
Farm Players Total Salaries	$3,860,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,248,380
Farm Year To Date Expenses	$1,726,265
Pro Salary Cap To Date	$36,005,120
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,622,023
Farm Estimated Season Revenue	$2,156,960
Pro Remaining Season Days	95
Pro Expenses Per Days	$419,730
Pro Estimated Expenses	$39,874,350
Farm Remaining Season Days	95
Farm Expenses Per Days	$21,405
Farm Estimated Expenses	$2,033,475
Estimated Season Expenses	$41,907,825
Season Salary Cap	$77,150,000
Estimate Under Maximum Salary Cap of $78,000,000	$850,000
Estimate Over Minimum Salary Cap of $0	$77,150,000
Current Bank Account	($3,724,245)
Projected Bank Account	($8,853,087)

Pro Players Salaries
Eric Staal	$9,500,000 (1)
Drew Doughty	$9,250,000 (4)
Vladimir Tarasenko	$8,500,000 (3)
Filip Forsberg	$6,500,000 (1)
Ilya Sorokin	$6,000,000 (5)
Jamieson Oleksiak	$5,500,000 (3)
Anthony Mantha	$5,500,000 (3)
Jake Mccabe	$4,500,000 (2)
Zach Aston-Reese	$3,500,000 (2)
Robby Fabbri	$3,000,000 (1)
Jasper Weatherby	$3,000,000 (2)
Tanner Pearson	$3,000,000 (2)
Dmytro Timashov	$2,000,000 (1)
Colton White	$2,000,000 (2)
Rasmus Andersson	$900,000 (1)
Cam Talbot	$900,000 (1)
Nico Hischier	$900,000 (2)
Jack Hughes	$900,000 (1)
Marcus Foligno	$900,000 (1)
Owen Power	$900,000 (2)
Total Pro Players	20
Salary Commitment
Year 16 : $77,150,000
Year 17 : $52,550,000
Year 18 : $34,750,000
Year 19 : $15,250,000
Salary Average Commitment
Year 16 : $73,550,000
Year 17 : $48,950,000
Year 18 : $31,150,000
Year 19 : $14,000,000
Salary Cap with 1 Way Contract
Year 16 : $77,150,000
Year 17 : $52,550,000
Year 18 : $34,750,000
Year 19 : $15,250,000

Farm Players Salaries
Kieffer Bellows	$200,000 (2)
Dominik Kahun	$180,000 (1)
Jonas Johansson	$180,000 (1)
Curtis Lazar	$180,000 (1)
Nikita Zaitsev	$180,000 (1)
Anders Bjork	$175,000 (2)
Sean Walker	$170,000 (2)
Jan Kostalek	$170,000 (2)
Jonathan Davidsson	$170,000 (2)
Otto Koivula	$150,000 (3)
John Leonard	$150,000 (2)
Andy Andreoff	$145,000 (1)
Dominik Simon	$140,000 (1)
Anthony Bitetto	$125,000 (1)
Dennis Rasmussen	$125,000 (1)
Luke Martin	$120,000 (3)
Rourke Chartier	$120,000 (2)
Blake Speers	$110,000 (1)
Jonathon Blum	$110,000 (1)
Brian Gibbons	$110,000 (1)
Cody Sol	$100,000 (2)
Anthony Florentino	$100,000 (2)
Richard Panik	$100,000 (1)
Matt Rempe	$90,000 (1)
Jackson Lacombe	$90,000 (3)
Travis Barron	$75,000 (2)
William Bitten	$75,000 (2)
Alexander Samoilov	$75,000 (1)
Kenneth Johnson	$75,000 (1)
Jonas Gustavsson	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 16 : $3,860,000
Year 17 : $1,865,000
Year 18 : $360,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,860,000
Year 17 : $1,865,000
Year 18 : $360,000
Year 19 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8000 - $80 - 7 571 - 94,64%
Level 2:	5000 - $65 - 3 968 - 79,35%
Level 3:	2000 - $45 - 1 487 - 74,33%
Level 4:	4000 - $35 - 2 268 - 56,71%
Luxury :	1000 - $200 - 719 - 71,92%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $40 - 1 340 - 67,01%
Farm Level 2:	1000 - $15 - 955 - 95,54%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	16 013 - 80,06%
Average Income per Game	$1,661,343
Year to Date Revenue	$33,226,850
Farm
Home Games Left	21
Average Attendance - %	2 296 - 76,52%
Average Income per Game	$101,231
Year to Date Revenue	$2,024,619
Expense
Pro Players Total Salaries	$77,800,000
Farm Players Total Salaries	$3,960,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$38,117,815
Farm Year To Date Expenses	$2,006,439
Pro Salary Cap To Date	$37,874,633
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,888,192
Farm Estimated Season Revenue	$2,125,850
Pro Remaining Season Days	95
Pro Expenses Per Days	$423,243
Pro Estimated Expenses	$40,208,085
Farm Remaining Season Days	95
Farm Expenses Per Days	$21,946
Farm Estimated Expenses	$2,084,870
Estimated Season Expenses	$42,292,955
Season Salary Cap	$77,800,000
Estimate Under Maximum Salary Cap of $78,000,000	$200,000
Estimate Over Minimum Salary Cap of $0	$77,800,000
Current Bank Account	($4,663,604)
Projected Bank Account	($9,942,517)

Pro Players Salaries
Phil Kessel	$8,000,000 (1)
Tyler Myers	$7,500,000 (3)
David Krejci	$7,500,000 (1)
Carter Verhaeghe	$7,000,000 (3)
William Karlsson	$6,500,000 (2)
Brock Nelson	$6,500,000 (3)
Andrew Copp	$5,000,000 (2)
Dylan DeMelo	$5,000,000 (3)
Adam Henrique	$4,500,000 (1)
Nick Schmaltz	$4,000,000 (1)
Eetu Luostarinen	$3,000,000 (1)
Elvis Merzlikins	$3,000,000 (3)
Markus Hannikainen	$2,000,000 (1)
Corey Schueneman	$2,000,000 (1)
Patrik Nemeth	$1,800,000 (1)
Noah Gregor	$900,000 (1)
Cole Sillinger	$900,000 (3)
Semyon Varlamov	$900,000 (1)
Jake Sanderson	$900,000 (2)
Ben Chiarot	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 16 : $77,800,000
Year 17 : $42,300,000
Year 18 : $29,900,000
Year 19 : $0
Salary Average Commitment
Year 16 : $75,450,000
Year 17 : $40,450,000
Year 18 : $28,900,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $77,800,000
Year 17 : $42,300,000
Year 18 : $29,900,000
Year 19 : $0

Farm Players Salaries
Sheldon Dries	$250,000 (1)
Tanner Kero	$250,000 (1)
Christian Djoos	$200,000 (1)
Matthew Peca	$200,000 (1)
Dmitri Jaskin	$200,000 (1)
Matt Martin	$200,000 (1)
Olivier Roy	$180,000 (1)
Jon Merrill	$170,000 (2)
Stephane Da Costa	$170,000 (1)
Andrey Pedan	$150,000 (2)
Sven Andrighetto	$150,000 (1)
Anton Blidh	$150,000 (1)
Yohann Auvitu	$150,000 (1)
Joonas Kemppainen	$150,000 (1)
Scott Wilson	$150,000 (2)
David Rundblad	$130,000 (2)
Ondrej Kase	$120,000 (1)
Dominic Turgeon (Out of Payroll)	$120,000 (1)
Nikolay Goldobin	$110,000 (2)
Ty Ronning	$110,000 (2)
Jack Sadek	$90,000 (1)
Cale Fleury	$90,000 (2)
William Lockwood	$90,000 (1)
Noel Hoefenmayer	$75,000 (2)
Keenan Suthers	$75,000 (1)
Drake Rymsha	$75,000 (2)
Matej Tomek	$75,000 (1)
Xavier Bernard	$75,000 (3)
Brendan DeJong	$75,000 (1)
Austin Lotz	$50,000 (2)
Total Farm Players	30
Salary Commitment
Year 16 : $4,080,000
Year 17 : $1,185,000
Year 18 : $75,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,080,000
Year 17 : $1,185,000
Year 18 : $75,000
Year 19 : $0

Senators

Senators is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	8000 - $90 - 7 571 - 94,64%
Level 2:	6000 - $55 - 5 293 - 88,21%
Level 3:	2000 - $40 - 1 656 - 82,82%
Level 4:	4000 - $25 - 3 230 - 80,75%
Luxury :	1000 - $175 - 812 - 81,17%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $32 - 1 912 - 95,60%
Farm Level 2:	1000 - $16 - 959 - 95,91%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	18 562 - 88,39%
Average Income per Game	$1,813,406
Year to Date Revenue	$36,268,121
Farm
Home Games Left	20
Average Attendance - %	2 871 - 95,70%
Average Income per Game	$113,893
Year to Date Revenue	$2,391,756
Expense
Pro Players Total Salaries	$79,100,000
Farm Players Total Salaries	$7,790,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,677,837
Farm Year To Date Expenses	$1,996,968
Pro Salary Cap To Date	$36,434,585
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,081,527
Farm Estimated Season Revenue	$2,277,863
Pro Remaining Season Days	95
Pro Expenses Per Days	$430,270
Pro Estimated Expenses	$40,875,650
Farm Remaining Season Days	95
Farm Expenses Per Days	$42,649
Farm Estimated Expenses	$4,051,655
Estimated Season Expenses	$44,927,305
Season Salary Cap	$79,100,000
Estimate Under Maximum Salary Cap of $78,000,000	-$1,100,000
Estimate Over Minimum Salary Cap of $0	$79,100,000
Current Bank Account	$4,385,764
Projected Bank Account	($182,151)

Pro Players Salaries
Pierre-Luc Dubois	$7,500,000 (3)
Timo Meier	$6,500,000 (2)
Ryan McDonagh	$6,500,000 (2)
Jordan Binnington	$6,000,000 (2)
Will Butcher	$5,500,000 (3)
Mathew Dumba	$5,500,000 (3)
Ryan Kesler	$5,400,000 (1)
Radek Faksa	$5,000,000 (3)
Blaze Lizotte	$3,500,000 (3)
Maxim Golod	$3,500,000 (2)
Gustav Forsling	$3,500,000 (1)
Julien Gauthier	$3,000,000 (2)
Sonny Milano	$3,000,000 (1)
Zack MacEwen	$2,500,000 (1)
Erik Kallgren	$2,000,000 (2)
Dylan Coghlan	$2,000,000 (2)
Joe Snively	$1,700,000 (1)
Carson Meyer (1 Way Contract)	$1,600,000 (1)
-1 Way Contract Salary Cap :	$1,600,000
Guillaume Brisebois	$1,300,000 (2)
Tom Wilson	$900,000 (1)
Michael Rasmussen	$900,000 (1)
Egor Zamula	$900,000 (3)
Luke Kunin	$900,000 (1)
Total Pro Players	23
Salary Commitment
Year 16 : $79,100,000
Year 17 : $58,700,000
Year 18 : $27,900,000
Year 19 : $0
Salary Average Commitment
Year 16 : $78,000,000
Year 17 : $57,600,000
Year 18 : $27,900,000
Year 19 : $0
Salary Cap with 1 Way Contract
Year 16 : $79,100,000
Year 17 : $58,700,000
Year 18 : $27,900,000
Year 19 : $0

Farm Players Salaries
Nikita Tryamkin	$3,500,000 (2)
Mackenzie MacEachern	$1,300,000 (1)
Aleksi Saarela	$170,000 (1)
Stanislav Galiev	$155,000 (1)
Alexander Younan	$150,000 (2)
Darren Archibald	$135,000 (1)
Nigel Dawes	$135,000 (1)
Reece Scarlett	$130,000 (1)
Michael Pezzetta	$120,000 (2)
Mathieu Olivier	$120,000 (1)
Jiri Sekac	$110,000 (1)
Peter Hrehorcak	$100,000 (1)
Vaclav Karabacek	$100,000 (2)
Brendan Leipsic	$90,000 (1)
Paul Postma	$90,000 (1)
Robbie Russo	$90,000 (1)
Emil Bemstrom	$90,000 (2)
Jamie Arniel	$90,000 (1)
Calen Addison	$90,000 (2)
Alec Regula	$90,000 (1)
Olle Lycksell	$90,000 (1)
Alexander Holtz	$90,000 (3)
Logan Shaw	$80,000 (1)
Lukas Zetterberg	$80,000 (1)
Brett Lernout	$80,000 (1)
Mitchell Vande Sompel	$75,000 (2)
Zach Solow	$75,000 (2)
Jakub Galvas	$75,000 (2)
Jacob Olofsson	$75,000 (3)
Curtis Douglas	$75,000 (3)
Micheal Wall	$70,000 (1)
Thomas(Chase) Perry	$70,000 (2)
Total Farm Players	32
Salary Commitment
Year 16 : $7,790,000
Year 17 : $1,435,000
Year 18 : $240,000
Year 19 : $0
Salary Average Commitment
Year 16 : $7,790,000
Year 17 : $1,435,000
Year 18 : $240,000
Year 19 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - $82 - 7 608 - 95,10%
Level 2:	5000 - $58 - 4 934 - 98,68%
Level 3:	2000 - $37 - 1 802 - 90,08%
Level 4:	4000 - $20 - 3 936 - 98,39%
Luxury :	1000 - $170 - 851 - 85,06%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $38 - 1 415 - 70,74%
Farm Level 2:	1000 - $19 - 678 - 67,84%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	19 130 - 95,65%
Average Income per Game	$1,728,061
Year to Date Revenue	$34,561,229
Farm
Home Games Left	20
Average Attendance - %	2 093 - 69,77%
Average Income per Game	$99,310
Year to Date Revenue	$2,085,515
Expense
Pro Players Total Salaries	$77,890,000
Farm Players Total Salaries	$3,330,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$36,417,405
Farm Year To Date Expenses	$1,225,516
Pro Salary Cap To Date	$36,174,153
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,289,290
Farm Estimated Season Revenue	$1,986,205
Pro Remaining Season Days	95
Pro Expenses Per Days	$423,730
Pro Estimated Expenses	$40,254,350
Farm Remaining Season Days	95
Farm Expenses Per Days	$18,541
Farm Estimated Expenses	$1,761,395
Estimated Season Expenses	$42,015,745
Season Salary Cap	$77,890,000
Estimate Under Maximum Salary Cap of $78,000,000	$110,000
Estimate Over Minimum Salary Cap of $0	$77,890,000
Current Bank Account	$49,424,985
Projected Bank Account	$45,684,735

Pro Players Salaries
Mitchell Marner	$10,640,000 (5)
Aleksander Barkov	$10,000,000 (5)
Victor Hedman	$9,000,000 (5)
Bo Horvat	$8,500,000 (3)
Sebastian Aho	$8,500,000 (2)
Connor Hellebuyck (Out of Payroll)	$7,000,000 (2)
Erik Cernak	$5,500,000 (2)
Thomas Chabot	$5,400,000 (1)
David Kampf	$2,000,000 (1)
Andreas Englund	$1,800,000 (1)
Michael Mersch	$1,200,000 (1)
Riley Nash	$1,200,000 (1)
Eddie Wittchow	$1,000,000 (1)
Jordan Kyrou	$900,000 (2)
Jack Drury	$900,000 (3)
Arvid Soderblom	$900,000 (1)
Erik Johnson (Out of Payroll)	$900,000 (1)
Aleksi Heponiemi	$900,000 (2)
Nikita Okhotyuk	$900,000 (3)
Alex Chiasson	$900,000 (1)
Brent Gates	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $78,790,000
Year 17 : $62,740,000
Year 18 : $39,940,000
Year 19 : $29,640,000
Salary Average Commitment
Year 16 : $76,790,000
Year 17 : $60,740,000
Year 18 : $37,940,000
Year 19 : $27,640,000
Salary Cap with 1 Way Contract
Year 16 : $78,790,000
Year 17 : $62,740,000
Year 18 : $39,940,000
Year 19 : $29,640,000

Farm Players Salaries
Nikita Alexandrov (Out of Payroll)	$900,000 (3)
Justin Holl	$180,000 (1)
Reece Willcox	$120,000 (2)
Jonathan Dahlen	$120,000 (3)
Jordan Subban	$120,000 (3)
Gabriel Bourque	$120,000 (1)
Erik Thorell	$100,000 (1)
Veeti Vainio	$100,000 (3)
David Kase	$100,000 (3)
Roberts Lipsbergs	$100,000 (1)
Brett Bulmer	$100,000 (1)
Ryan Spooner	$90,000 (1)
Michal Jordan	$90,000 (1)
Radek Smolenak	$80,000 (1)
Marek Zagrapan	$80,000 (1)
Nicklas Lasu	$80,000 (1)
James Livingston	$80,000 (1)
Dane Fox	$80,000 (1)
Tyson Sexsmith	$80,000 (1)
Daniel Catenacci	$80,000 (1)
Vladimir Ruzicka	$80,000 (1)
Evgeny Grachev (Out of Payroll)	$80,000 (1)
Kyle Olson	$75,000 (3)
Chase Hartje	$75,000 (1)
Jacob Cederholm	$75,000 (1)
Adam Ahman	$75,000 (3)
Francois Tremblay	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 16 : $3,330,000
Year 17 : $800,000
Year 18 : $680,000
Year 19 : $0
Salary Average Commitment
Year 16 : $3,330,000
Year 17 : $800,000
Year 18 : $680,000
Year 19 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	8000 - $95 - 5 954 - 74,43%
Level 2:	6000 - $60 - 4 271 - 71,18%
Level 3:	3000 - $30 - 2 416 - 80,54%
Level 4:	4000 - $25 - 3 176 - 79,41%
Luxury :	1000 - $190 - 757 - 75,70%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $35 - 1 544 - 77,22%
Farm Level 2:	1000 - $15 - 956 - 95,56%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	16 574 - 75,34%
Average Income per Game	$1,609,356
Year to Date Revenue	$33,796,483
Farm
Home Games Left	20
Average Attendance - %	2 500 - 83,33%
Average Income per Game	$101,900
Year to Date Revenue	$2,139,901
Expense
Pro Players Total Salaries	$76,850,000
Farm Players Total Salaries	$3,305,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,391,881
Farm Year To Date Expenses	$1,686,586
Pro Salary Cap To Date	$37,148,623
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,187,127
Farm Estimated Season Revenue	$2,038,001
Pro Remaining Season Days	95
Pro Expenses Per Days	$418,108
Pro Estimated Expenses	$39,720,260
Farm Remaining Season Days	95
Farm Expenses Per Days	$18,405
Farm Estimated Expenses	$1,748,475
Estimated Season Expenses	$41,468,735
Season Salary Cap	$76,850,000
Estimate Under Maximum Salary Cap of $78,000,000	$1,150,000
Estimate Over Minimum Salary Cap of $0	$76,850,000
Current Bank Account	$58,577,161
Projected Bank Account	$51,333,554

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

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

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - $91 - 6 798 - 84,97%
Level 2:	6000 - $56 - 5 419 - 90,32%
Level 3:	3000 - $31 - 2 238 - 74,61%
Level 4:	4000 - $26 - 3 083 - 77,08%
Luxury :	1000 - $137 - 1 000 - 100,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - $30 - 1 677 - 83,86%
Farm Level 2:	1000 - $15 - 757 - 75,66%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	18 538 - 84,27%
Average Income per Game	$1,713,475
Year to Date Revenue	$34,269,503
Farm
Home Games Left	21
Average Attendance - %	2 434 - 81,12%
Average Income per Game	$103,437
Year to Date Revenue	$2,068,745
Expense
Pro Players Total Salaries	$74,140,000
Farm Players Total Salaries	$4,015,000
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$37,336,337
Farm Year To Date Expenses	$2,036,716
Pro Salary Cap To Date	$37,093,098
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,982,978
Farm Estimated Season Revenue	$2,172,182
Pro Remaining Season Days	95
Pro Expenses Per Days	$403,459
Pro Estimated Expenses	$38,328,605
Farm Remaining Season Days	95
Farm Expenses Per Days	$22,243
Farm Estimated Expenses	$2,113,085
Estimated Season Expenses	$40,441,690
Season Salary Cap	$74,140,000
Estimate Under Maximum Salary Cap of $78,000,000	$3,860,000
Estimate Over Minimum Salary Cap of $0	$74,140,000
Current Bank Account	$17,301,278
Projected Bank Account	$15,014,748

Pro Players Salaries
Steven Stamkos	$10,640,000 (5)
Blake Wheeler	$8,000,000 (3)
Mike Richards	$7,900,000 (1)
Alex Debrincat	$7,000,000 (3)
Jared Spurgeon	$5,500,000 (2)
Justin Braun	$5,000,000 (1)
Jake Muzzin	$5,000,000 (1)
Logan Couture (Out of Payroll)	$4,500,000 (1)
Nick Bonino	$4,250,000 (1)
Morgan Ellis	$4,000,000 (1)
David Honzik	$3,500,000 (1)
Jake Evans	$2,000,000 (1)
Robert Bortuzzo	$2,000,000 (2)
Jordie Benn	$1,800,000 (1)
Zachary Sanford	$1,700,000 (1)
Mike Hardman	$1,500,000 (2)
Taylor Raddysh	$900,000 (1)
Matthew Beniers	$900,000 (1)
James Reimer	$900,000 (1)
Mike Hoffman	$900,000 (1)
Stelio Mattheos	$750,000 (2)
Total Pro Players	21
Salary Commitment
Year 16 : $78,640,000
Year 17 : $35,390,000
Year 18 : $25,640,000
Year 19 : $10,640,000
Salary Average Commitment
Year 16 : $77,600,000
Year 17 : $34,600,000
Year 18 : $24,850,000
Year 19 : $10,350,000
Salary Cap with 1 Way Contract
Year 16 : $78,640,000
Year 17 : $35,390,000
Year 18 : $25,640,000
Year 19 : $10,640,000

Farm Players Salaries
Pavel Francouz	$275,000 (3)
Ross Johnston	$250,000 (2)
Olli Maatta	$250,000 (3)
Warren Foegele	$200,000 (1)
Eric Comrie	$200,000 (1)
Dean Kukan	$200,000 (2)
Austin Wagner	$180,000 (2)
Valeri Vasiliev	$170,000 (1)
Yakov Trenin	$170,000 (2)
Chad Ruhwedel	$170,000 (2)
Roland Mckeown	$170,000 (1)
Landon Ferraro	$170,000 (1)
Michal Kempny	$150,000 (2)
Jens Looke	$150,000 (2)
Adam Tambellini	$130,000 (2)
Colton Sceviour	$130,000 (1)
Kevin Poulin	$120,000 (2)
Brandon Davidson	$110,000 (2)
Gabriel Dumont	$100,000 (3)
Jaret Anderson-Dolan	$90,000 (3)
Michael Spacek	$90,000 (1)
Cooper Marody	$90,000 (1)
Dmitri Voronkov (Out of Payroll)	$90,000 (1)
Luc Snuggerud	$90,000 (1)
Nate Schnarr	$75,000 (2)
Tarrmo Reunanen	$75,000 (1)
Cliff Pu	$75,000 (1)
Artur Kayumov	$75,000 (1)
Chris Martenet	$60,000 (1)
Total Farm Players	29
Salary Commitment
Year 16 : $4,105,000
Year 17 : $2,420,000
Year 18 : $715,000
Year 19 : $0
Salary Average Commitment
Year 16 : $4,105,000
Year 17 : $2,420,000
Year 18 : $715,000
Year 19 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $78,000,000 Available Cap Space	Over Minimum of $0	Farm Salary Cap	Under Maximum of $30,000,000	Pro Players	Farm Players	Total Players
Avalanches	$42,220,974	$77,800,000	$200,000	$77,800,000	$4,290,000	$25,710,000	21	32	53
BlackHawks	$14,225,966	$77,750,000	$250,000	$77,750,000	$3,610,000	$26,390,000	20	32	52
BlueJacket	$2,255,305	$78,000,000	$0	$78,000,000	$4,792,500	$25,207,500	20	32	52
Blues	$60,016,044	$75,415,000	$2,585,000	$75,415,000	$4,520,000	$25,480,000	20	34	54
Bruins	$8,402,856	$69,100,000	$8,900,000	$69,100,000	$3,265,000	$26,735,000	22	28	50
Canadiens	$30,438,136	$77,300,000	$700,000	$77,300,000	$3,245,000	$26,755,000	20	32	52
Canucks	$42,881,897	$73,500,000	$4,500,000	$73,500,000	$2,940,000	$27,060,000	20	29	49
Capitals	($3,632,534)	$75,350,000	$2,650,000	$75,350,000	$3,335,000	$26,665,000	20	30	50
Devils	$19,073,256	$77,850,000	$150,000	$77,850,000	$3,045,000	$26,955,000	20	31	51
Ducks	$13,900,607	$77,950,000	$50,000	$77,950,000	$3,325,000	$26,675,000	20	32	52
Flames	$35,464,294	$77,100,000	$900,000	$77,100,000	$3,200,000	$26,800,000	20	33	53
Flyers	$25,892,303	$73,700,000	$4,300,000	$73,700,000	$2,520,000	$27,480,000	20	28	48
GoldenKnights	$10,391,239	$77,850,000	$150,000	$77,850,000	$5,635,000	$24,365,000	20	34	54
Hockey club	$13,048,931	$77,100,000	$900,000	$77,100,000	$3,390,000	$26,610,000	20	31	51
Hurricanes	$4,777,193	$77,850,000	$150,000	$77,850,000	$3,155,000	$26,845,000	20	29	49
Islanders	$56,635,180	$68,770,000	$9,230,000	$68,770,000	$2,530,000	$27,470,000	22	28	50
Jets	$213,524,970	$77,850,000	$150,000	$77,850,000	$3,890,000	$26,110,000	21	28	49
Kings	$40,204,950	$68,800,000	$9,200,000	$68,800,000	$2,720,000	$27,280,000	21	30	51
Kraken	$5,974,313	$77,000,000	$1,000,000	$77,000,000	$2,965,500	$27,034,500	21	25	46
Lightning	$8,801,472	$78,000,000	$0	$78,000,000	$2,405,000	$27,595,000	21	25	46
MapleLeafs	$12,253,624	$75,650,000	$2,350,000	$75,650,000	$3,590,000	$26,410,000	21	33	54
Oilers	$21,745,802	$77,700,000	$300,000	$77,700,000	$3,690,000	$26,310,000	20	27	47
Panthers	$122,297,610	$77,300,000	$700,000	$77,300,000	$5,305,000	$24,695,000	20	30	50
Penguins	$111,536,818	$68,300,000	$9,700,000	$68,300,000	$3,495,000	$26,505,000	21	35	56
Predators	($3,689,235)	$77,000,000	$1,000,000	$77,000,000	$3,585,100	$26,414,900	22	29	51
Rangers	($12,861,222)	$72,800,000	$5,200,000	$72,800,000	$4,385,000	$25,615,000	21	35	56
RedWings	($3,724,245)	$77,150,000	$850,000	$77,150,000	$3,860,000	$26,140,000	20	30	50
Sabres	($4,663,604)	$77,800,000	$200,000	$77,800,000	$3,960,000	$26,040,000	20	30	50
Senators	$4,385,764	$79,100,000	-$1,100,000	$79,100,000	$7,790,000	$22,210,000	23	32	55
Sharks	$49,424,985	$77,890,000	$110,000	$77,890,000	$3,330,000	$26,670,000	21	27	48
Stars	$58,577,161	$76,850,000	$1,150,000	$76,850,000	$3,305,000	$26,695,000	20	29	49
Wild	$17,301,278	$74,140,000	$3,860,000	$74,140,000	$4,015,000	$25,985,000	21	29	50

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %