CCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $90 - 5,506 - 91.77%
Level 2:	5000 - $55 - 4,566 - 91.31%
Level 3:	2000 - $30 - 1,858 - 92.88%
Level 4:	4000 - $20 - 3,694 - 92.35%
Luxury :	1000 - $180 - 915 - 91.47%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $26 - 4,026 - 67.11%
Farm Level 2:	3000 - $13 - 2,042 - 68.08%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,538 - 91.88%
Average Income per Game	$1,595,255
Year to Date Revenue	$65,405,460
Farm
Home Games Left	0
Average Attendance - %	6,069 - 67.43%
Average Income per Game	$156,532
Year to Date Revenue	$6,417,820
Expense
Pro Players Total Salaries	$71,497,462
Farm Players Total Salaries	$2,172,468
Coaches Total Salaries	$2,150,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$72,374,042
Farm Year To Date Expenses	$2,806,872
Pro Salary Cap To Date	$70,884,365
Farm Salary Cap To Date	$2,156,814
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$503,431
Pro Estimated Expenses	$503,431
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,877
Farm Estimated Expenses	$0
Estimated Season Expenses	$503,431
Season Salary Cap	$71,497,462
Estimate Under Maximum Salary Cap of $75,000,000	$3,502,538
Estimate Over Minimum Salary Cap of $55,400,000	$16,097,462
Current Bank Account	$17,392,366
Projected Bank Account	$16,888,935

Pro Players Salaries
Evgeni Malkin	$9,500,000 (5)
Sergei Bobrovsky	$7,425,000 (3)
Duncan Keith	$5,538,462 (3)
Nick Foligno	$5,500,000 (4)
Bo Horvat	$5,500,000 (6)
Jay Bouwmeester	$5,400,000 (2)
Mats Zuccarello	$4,500,000 (2)
Justin Abdelkader	$4,250,000 (6)
Cody Eakin	$3,850,000 (3)
Ryan Callahan	$2,900,000 (3)
Andy Greene	$2,801,000 (2)
Cody Ceci	$2,800,000 (7)
Nick Holden	$1,650,000 (1)
Jake McCabe	$1,600,000 (2)
Jaromir Jagr	$1,500,000 (1)
Brett Connolly	$1,500,000 (2)
Austin Watson	$1,100,000 (3)
Mike Cammalleri	$1,000,000 (1)
Daniel Winnik	$980,000 (1)
Andre Benoit	$913,000 (1)
Michael Leighton	$650,000 (1)
Nic Dowd	$640,000 (1)
Total Pro Players	22
Salary Commitment
Year 1 : $71,497,462
Year 2 : $68,151,462
Year 3 : $52,350,462
Year 4 : $28,637,000
Salary Average Commitment
Year 1 : $74,397,462
Year 2 : $67,064,462
Year 3 : $51,263,462
Year 4 : $27,550,000
Salary Cap with 1 Way Contract
Year 1 : $71,497,462
Year 2 : $64,164,462
Year 3 : $48,363,462
Year 4 : $27,550,000

Farm Players Salaries
Sam Brittain	$120,700 (1)
Sergei Kalinin	$120,000 (4)
Tanner Glass	$99,200 (1)
Alex Iafallo	$92,500 (2)
Tage Thompson	$92,500 (3)
Neal Pionk	$92,500 (2)
Alexander Nylander	$89,417 (3)
Jake Bean	$89,417 (3)
Dillon Fournier	$87,500 (3)
Will Butcher	$87,500 (3)
Jack Glover	$87,500 (3)
Roope Hintz	$81,167 (3)
Stephen Gionta	$77,600 (1)
Garrett Pilon	$77,583 (3)
Carter Hart	$76,167 (3)
Peter Cehlarik	$74,250 (2)
Gabriel Fontaine	$73,667 (3)
Gustav Olofsson	$72,500 (2)
Jean-Francois Berube	$70,000 (2)
Jayson Megna	$67,500 (1)
Ben Thomson	$65,000 (1)
Philip Samuelsson	$65,000 (1)
Brian Strait	$65,000 (1)
Frederik Claesson	$65,000 (1)
Carson Soucy	$63,300 (3)
Sean Malone	$60,000 (4)
Tobias Lindberg	$60,000 (7)
Total Farm Players	27
Salary Commitment
Year 1 : $2,172,468
Year 2 : $1,687,168
Year 3 : $1,285,418
Year 4 : $379,700
Salary Average Commitment
Year 1 : $2,144,968
Year 2 : $1,519,968
Year 3 : $1,118,218
Year 4 : $240,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $88 - 5,450 - 90.83%
Level 2:	5000 - $53 - 4,476 - 89.52%
Level 3:	2000 - $30 - 1,705 - 85.25%
Level 4:	4000 - $20 - 3,531 - 88.27%
Luxury :	1000 - $175 - 907 - 90.72%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 3,984 - 66.40%
Farm Level 2:	3000 - $12 - 2,008 - 66.92%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,069 - 89.27%
Average Income per Game	$1,539,665
Year to Date Revenue	$63,126,247
Farm
Home Games Left	0
Average Attendance - %	5,991 - 66.57%
Average Income per Game	$148,423
Year to Date Revenue	$6,085,331
Expense
Pro Players Total Salaries	$72,295,810
Farm Players Total Salaries	$1,955,049
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$72,627,998
Farm Year To Date Expenses	$2,788,666
Pro Salary Cap To Date	$68,903,867
Farm Salary Cap To Date	$2,038,689
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$524,454
Pro Estimated Expenses	$524,454
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,050
Farm Estimated Expenses	$0
Estimated Season Expenses	$524,454
Season Salary Cap	$72,295,810
Estimate Under Maximum Salary Cap of $75,000,000	$2,704,190
Estimate Over Minimum Salary Cap of $55,400,000	$16,895,810
Current Bank Account	$9,125,714
Projected Bank Account	$8,601,260

Pro Players Salaries
Steven Stamkos	$10,000,000 (3)
Jason Spezza	$7,500,000 (2)
Frederik Andersen	$6,500,000 (3)
Jeff Skinner	$5,725,000 (2)
Jason Pominville	$5,600,000 (2)
Justin Schultz	$5,500,000 (3)
Chris Kreider	$4,625,000 (3)
Bobby Ryan	$4,121,000 (4)
Travis Hamonic	$3,857,143 (3)
Kyle Turris	$3,500,000 (7)
Dale Weise	$2,350,000 (3)
Rob Scuderi	$2,340,000 (1)
Tobias Rieder	$2,225,000 (7)
Ryan Miller	$2,000,000 (2)
Dennis Seidenberg	$1,250,000 (1)
Brandon Pirri	$1,100,000 (5)
Brett Kulak	$926,000 (7)
Frederick Gaudreau	$666,667 (3)
Mark McNeill	$660,000 (7)
Chad Ruhwedel	$650,000 (2)
Ashton Sautner	$600,000 (1)
Corban Knight	$600,000 (6)
Total Pro Players	22
Salary Commitment
Year 1 : $72,295,810
Year 2 : $73,565,810
Year 3 : $52,090,810
Year 4 : $18,592,000
Salary Average Commitment
Year 1 : $72,295,810
Year 2 : $68,105,810
Year 3 : $46,630,810
Year 4 : $13,132,000
Salary Cap with 1 Way Contract
Year 1 : $72,295,810
Year 2 : $68,105,810
Year 3 : $46,630,810
Year 4 : $13,132,000

Farm Players Salaries
Brooks Laich	$125,000 (1)
Joe Cannata	$123,900 (3)
Luke Kunin	$92,500 (3)
Robby Fabbri	$89,417 (7)
Eeli Tolvanen	$87,500 (3)
Taylor Raddysh	$86,417 (3)
Haydn Fleury	$86,333 (2)
Zack MacEwen	$84,750 (3)
Ville Husso	$84,650 (2)
Vladislav Kamenev	$83,333 (2)
Dryden Hunt	$80,917 (2)
Alex DeBrincat	$77,833 (3)
Gustav Bouramman	$72,000 (3)
Michael Amadio	$71,750 (2)
Jacob Moverare	$71,333 (3)
Francis Perron	$70,333 (2)
Conor Garland	$68,000 (2)
Philippe Myers	$67,833 (3)
Dustin Tokarski	$65,000 (7)
Michael Mersch	$65,000 (7)
Freddie Hamilton	$61,250 (1)
Kevin Czuczman	$60,000 (3)
Zachary Leslie	$60,000 (6)
Mike Weber	$60,000 (1)
Jan Kostalek	$60,000 (1)
Marc-Andre Bergeron (Out of Payroll)	$60,000 (2)
Total Farm Players	26
Salary Commitment
Year 1 : $2,015,049
Year 2 : $2,228,882
Year 3 : $1,623,566
Year 4 : $799,500
Salary Average Commitment
Year 1 : $2,015,049
Year 2 : $1,708,799
Year 3 : $1,103,483
Year 4 : $279,417

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $92 - 5,544 - 92.40%
Level 2:	5000 - $55 - 4,611 - 92.22%
Level 3:	2000 - $30 - 1,852 - 92.60%
Level 4:	4000 - $22 - 3,678 - 91.95%
Luxury :	1000 - $185 - 921 - 92.14%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $14 - 3,751 - 62.51%
Farm Level 2:	3000 - $5 - 1,888 - 62.94%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,607 - 92.26%
Average Income per Game	$1,638,764
Year to Date Revenue	$67,189,317
Farm
Home Games Left	0
Average Attendance - %	5,639 - 62.66%
Average Income per Game	$87,372
Year to Date Revenue	$3,582,256
Expense
Pro Players Total Salaries	$74,300,333
Farm Players Total Salaries	$2,106,017
Coaches Total Salaries	$3,475,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,365,891
Farm Year To Date Expenses	$2,614,471
Pro Salary Cap To Date	$71,510,733
Farm Salary Cap To Date	$2,014,445
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$532,244
Pro Estimated Expenses	$532,244
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,056
Farm Estimated Expenses	$0
Estimated Season Expenses	$532,244
Season Salary Cap	$74,300,333
Estimate Under Maximum Salary Cap of $75,000,000	$699,667
Estimate Over Minimum Salary Cap of $55,400,000	$18,900,333
Current Bank Account	$8,689,611
Projected Bank Account	$8,157,367

Pro Players Salaries
Jack Eichel	$12,000,000 (3)
Joe Thornton	$8,000,000 (1)
Johnny Gaudreau	$6,750,000 (3)
Jaroslav Halak	$4,500,000 (1)
Jake Allen	$4,350,000 (3)
Sean Couturier	$4,333,333 (5)
Jake Muzzin	$4,000,000 (3)
John Carlson	$3,966,667 (6)
Mark Stuart	$3,850,000 (4)
Justin Braun	$3,800,000 (3)
Mark Stone	$3,500,000 (6)
Erik Gudbranson	$3,500,000 (7)
Viktor Arvidsson	$3,500,000 (6)
Alex Petrovic	$1,850,000 (1)
Ryan Dzingel	$1,800,000 (2)
Andrej Nestrasil	$912,000 (4)
Kevin Fiala	$863,333 (2)
Jonathan Marchessault	$750,000 (7)
Pierre-Edouard Bellemare	$725,000 (2)
Curtis McKenzie	$700,000 (1)
Devante Smith-Pelley	$650,000 (1)
Total Pro Players	21
Salary Commitment
Year 1 : $74,300,333
Year 2 : $68,961,666
Year 3 : $64,848,333
Year 4 : $33,948,333
Salary Average Commitment
Year 1 : $75,775,333
Year 2 : $60,075,333
Year 3 : $55,962,000
Year 4 : $25,062,000
Salary Cap with 1 Way Contract
Year 1 : $74,300,333
Year 2 : $58,600,333
Year 3 : $55,212,000
Year 4 : $24,312,000

Farm Players Salaries
Matt Martin	$250,000 (3)
MacKenzie Weegar	$175,000 (1)
Derek MacKenzie	$137,500 (2)
Jake Walman	$92,500 (3)
Brandon Montour	$92,500 (6)
Julien Gauthier	$89,417 (3)
Michael Zalewski	$88,800 (1)
Anthony Florentino	$87,500 (3)
Andrew Desjardins	$80,000 (4)
Tye McGinn	$77,800 (1)
Cristoval Nieves	$75,500 (5)
Paul Bittner	$74,750 (3)
Ethan Prow	$73,000 (5)
Filip Chlapik	$72,833 (3)
Zachary Fucale	$71,417 (1)
Garret Sparks	$67,500 (2)
Nicolas Kerdiles	$65,000 (1)
Wayne Simpson	$65,000 (1)
Anders Lindback	$65,000 (1)
Chris Butler	$65,000 (2)
Jacob Graves	$60,000 (5)
Matt Taormina	$60,000 (1)
Zac Rinaldo	$60,000 (3)
John Gilmour	$60,000 (1)
Total Farm Players	24
Salary Commitment
Year 1 : $2,106,017
Year 2 : $1,994,400
Year 3 : $1,724,400
Year 4 : $997,400
Salary Average Commitment
Year 1 : $2,088,217
Year 2 : $1,378,000
Year 3 : $1,108,000
Year 4 : $381,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $97 - 4,794 - 79.91%
Level 2:	5000 - $58 - 3,969 - 79.38%
Level 3:	2000 - $34 - 1,586 - 79.28%
Level 4:	4000 - $24 - 3,069 - 76.73%
Luxury :	1000 - $195 - 793 - 79.32%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 3,855 - 64.25%
Farm Level 2:	3000 - $12 - 1,917 - 63.91%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,212 - 78.95%
Average Income per Game	$1,482,576
Year to Date Revenue	$60,785,610
Farm
Home Games Left	0
Average Attendance - %	5,772 - 64.14%
Average Income per Game	$143,264
Year to Date Revenue	$5,873,834
Expense
Pro Players Total Salaries	$59,221,667
Farm Players Total Salaries	$2,143,700
Coaches Total Salaries	$4,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,400,000
Pro Year To Date Expenses	$62,587,168
Farm Year To Date Expenses	$2,664,590
Pro Salary Cap To Date	$58,614,738
Farm Salary Cap To Date	$2,064,540
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$436,011
Pro Estimated Expenses	$436,011
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,322
Farm Estimated Expenses	$0
Estimated Season Expenses	$436,011
Season Salary Cap	$60,621,667
Estimate Under Maximum Salary Cap of $75,000,000	$14,378,333
Estimate Over Minimum Salary Cap of $55,400,000	$5,221,667
Current Bank Account	$21,482,686
Projected Bank Account	$21,046,675

Pro Players Salaries
Ryan Getzlaf	$8,500,000 (3)
Drew Doughty	$8,250,000 (3)
Tyler Johnson	$5,000,000 (3)
Marian Gaborik	$4,875,000 (4)
Steve Mason	$4,100,000 (2)
Marco Scandella	$4,000,000 (3)
Luca Sbisa	$3,600,000 (1)
Nick Schultz	$2,850,000 (1)
Nathan Beaulieu	$2,400,000 (2)
Jimmy Hayes	$2,000,000 (1)
Brett Ritchie	$1,750,000 (2)
Oscar Lindberg	$1,700,000 (2)
Marcus Foligno	$1,250,000 (1)
Taylor Beck	$1,240,000 (1)
Matt Hendricks	$1,200,000 (1)
Jordie Benn	$1,100,000 (2)
Phillip Danault	$912,500 (1)
Nick Ritchie	$894,167 (1)
Joseph Cramarossa	$850,000 (1)
Alex Chiasson	$800,000 (1)
Malcolm Subban	$650,000 (2)
Patrick Wiercioch	$650,000 (1)
Jordan Schroeder	$650,000 (2)
Total Pro Players	23
Salary Commitment
Year 1 : $59,221,667
Year 2 : $42,975,000
Year 3 : $30,625,000
Year 4 : $4,875,000
Salary Average Commitment
Year 1 : $59,221,667
Year 2 : $42,975,000
Year 3 : $30,625,000
Year 4 : $4,875,000
Salary Cap with 1 Way Contract
Year 1 : $59,221,667
Year 2 : $42,975,000
Year 3 : $30,625,000
Year 4 : $4,875,000

Farm Players Salaries
Harry Zolnierczyk	$125,000 (1)
Magnus Hellberg	$120,000 (1)
Carter Hutton	$112,500 (1)
Karl Stollery	$95,000 (1)
Michal Kempny	$90,000 (1)
Logan Brown	$89,417 (3)
Dylan Gambrell	$87,500 (3)
Brent Gates	$87,500 (3)
Andrew Peeke	$87,500 (3)
Max Zimmer	$87,500 (3)
Zack Phillips	$87,500 (3)
Michael McCarron	$86,333 (1)
Shane Prince	$85,000 (1)
Nick Jensen	$81,250 (2)
Nate Prosser	$77,700 (1)
Rudolfs Balcers	$75,917 (3)
AJ Greer	$74,167 (2)
Spencer Martin	$72,833 (1)
Kyle Rau	$70,000 (1)
Kole Sherwood	$69,333 (3)
Blake Pietila	$66,750 (2)
Matthew Peca	$65,000 (1)
Paul Carey	$65,000 (1)
Paul Thompson	$65,000 (1)
Dennis Robertson	$60,000 (1)
Mark Fraser	$60,000 (2)
Total Farm Players	26
Salary Commitment
Year 1 : $2,143,700
Year 2 : $954,334
Year 3 : $672,167
Year 4 : $0
Salary Average Commitment
Year 1 : $2,143,700
Year 2 : $954,334
Year 3 : $672,167
Year 4 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 4,624 - 77.06%
Level 2:	5000 - $60 - 3,934 - 78.69%
Level 3:	2000 - $35 - 1,548 - 77.39%
Level 4:	4000 - $25 - 2,984 - 74.61%
Luxury :	1000 - $200 - 776 - 77.63%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 3,911 - 65.19%
Farm Level 2:	3000 - $12 - 1,926 - 64.20%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,866 - 77.04%
Average Income per Game	$1,463,866
Year to Date Revenue	$60,018,518
Farm
Home Games Left	0
Average Attendance - %	5,837 - 64.86%
Average Income per Game	$144,458
Year to Date Revenue	$5,922,780
Expense
Pro Players Total Salaries	$72,731,584
Farm Players Total Salaries	$1,942,075
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$68,660,450
Farm Year To Date Expenses	$2,603,263
Pro Salary Cap To Date	$67,667,350
Farm Salary Cap To Date	$2,003,250
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$508,494
Pro Estimated Expenses	$508,494
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,902
Farm Estimated Expenses	$0
Estimated Season Expenses	$508,494
Season Salary Cap	$72,731,584
Estimate Under Maximum Salary Cap of $75,000,000	$2,268,416
Estimate Over Minimum Salary Cap of $55,400,000	$17,331,584
Current Bank Account	$14,927,585
Projected Bank Account	$14,419,091

Pro Players Salaries
Tuukka Rask	$7,500,000 (3)
David Krejci	$7,250,000 (4)
Alex Pietrangelo	$6,500,000 (3)
Jordan Staal	$6,000,000 (6)
Andrei Markov	$5,750,000 (1)
Jaden Schwartz	$5,350,000 (4)
Gustav Nyquist	$4,750,000 (2)
Kyle Palmieri	$4,650,000 (4)
Christopher Tanev	$4,450,000 (3)
Joel Ward	$3,275,000 (1)
Cody Franson	$3,250,000 (1)
Ryan Spooner	$2,825,000 (7)
Roberto Luongo	$2,767,000 (1)
Michael Grabner	$1,650,000 (7)
Milan Michalek	$1,250,000 (3)
Charlie McAvoy	$916,667 (2)
Riley Nash	$900,000 (7)
Sean Kuraly	$808,750 (7)
Drew Stafford	$800,000 (1)
Brandon Carlo	$789,167 (2)
Ryan Carpenter	$650,000 (2)
Matt Irwin	$650,000 (1)
Total Pro Players	22
Salary Commitment
Year 1 : $72,731,584
Year 2 : $63,857,834
Year 3 : $56,752,000
Year 4 : $35,051,000
Salary Average Commitment
Year 1 : $72,731,584
Year 2 : $56,239,584
Year 3 : $49,133,750
Year 4 : $29,433,750
Salary Cap with 1 Way Contract
Year 1 : $72,731,584
Year 2 : $56,239,584
Year 3 : $49,133,750
Year 4 : $29,433,750

Farm Players Salaries
Anton Khudobin	$120,000 (1)
Matt Beleskey	$112,800 (2)
Chris Casto	$94,900 (2)
Rob OGara	$92,500 (1)
Anders Bjork	$92,500 (3)
Jakob Forsbacka Karlsson	$91,667 (2)
Deven Sideroff	$89,000 (3)
Kenny Agostino	$87,500 (1)
Jake DeBrusk	$86,333 (3)
Matt Grzelcyk	$85,875 (1)
Ryan Fitzgerald	$79,250 (2)
Justin Hickman	$79,250 (1)
Emil Johansson	$78,417 (3)
Jeremy Lauzon	$74,750 (3)
Jesse Gabrielle	$73,667 (3)
Andrew Bodnarchuk	$72,500 (1)
Chase De Leo	$72,083 (1)
Andrew Nielsen	$69,750 (3)
Dmytro Timashov	$69,333 (3)
Zane McIntyre	$65,000 (2)
Oscar Dansk	$65,000 (7)
Brian Ferlin	$65,000 (1)
Tommy Cross	$65,000 (1)
Justin Holl	$60,000 (1)
Total Farm Players	24
Salary Commitment
Year 1 : $1,942,075
Year 2 : $1,238,167
Year 3 : $794,550
Year 4 : $160,800
Salary Average Commitment
Year 1 : $1,942,075
Year 2 : $1,142,367
Year 3 : $698,750
Year 4 : $65,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $100 - 4,513 - 75.22%
Level 2:	5000 - $60 - 3,800 - 76.00%
Level 3:	2000 - $35 - 1,513 - 75.67%
Level 4:	4000 - $25 - 2,944 - 73.61%
Luxury :	1000 - $200 - 764 - 76.36%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 3,791 - 63.18%
Farm Level 2:	3000 - $12 - 1,943 - 64.76%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,535 - 75.19%
Average Income per Game	$1,428,360
Year to Date Revenue	$58,562,759
Farm
Home Games Left	0
Average Attendance - %	5,734 - 63.71%
Average Income per Game	$141,706
Year to Date Revenue	$5,809,934
Expense
Pro Players Total Salaries	$69,504,722
Farm Players Total Salaries	$1,919,199
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$71,580,273
Farm Year To Date Expenses	$2,548,447
Pro Salary Cap To Date	$70,090,659
Farm Salary Cap To Date	$1,948,440
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$489,688
Pro Estimated Expenses	$489,688
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,741
Farm Estimated Expenses	$0
Estimated Season Expenses	$489,688
Season Salary Cap	$69,504,722
Estimate Under Maximum Salary Cap of $75,000,000	$5,495,278
Estimate Over Minimum Salary Cap of $55,400,000	$14,104,722
Current Bank Account	$10,493,973
Projected Bank Account	$10,004,285

Pro Players Salaries
Carey Price	$9,500,000 (3)
PK Subban	$9,000,000 (5)
Aleksander Barkov	$6,750,000 (3)
Nino Niederreiter	$5,250,000 (5)
Hampus Lindholm	$5,205,556 (5)
Morgan Rielly	$5,000,000 (5)
Derick Brassard	$5,000,000 (2)
Alex Galchenyuk	$4,900,000 (3)
Kevan Miller	$2,500,000 (3)
Zach Hyman	$2,250,000 (4)
Vladislav Namestnikov	$1,937,500 (7)
Jordan Martinook	$1,800,000 (2)
Ryan White	$1,650,000 (1)
Kyle Clifford	$1,600,000 (3)
Jakub Jerabek	$925,000 (1)
Anthony Beauvillier	$894,167 (2)
Jack Roslovic	$894,166 (3)
Clayton Keller	$885,833 (3)
Cale Makar	$875,000 (3)
Mattias Janmark	$700,000 (7)
Michael Chaput	$687,500 (2)
Antoine Bibeau	$650,000 (1)
Andrew Campbell	$650,000 (2)
Total Pro Players	23
Salary Commitment
Year 1 : $69,504,722
Year 2 : $68,992,222
Year 3 : $59,960,555
Year 4 : $32,055,556
Salary Average Commitment
Year 1 : $68,454,722
Year 2 : $66,279,722
Year 3 : $57,248,055
Year 4 : $29,343,056
Salary Cap with 1 Way Contract
Year 1 : $69,504,722
Year 2 : $66,279,722
Year 3 : $57,248,055
Year 4 : $29,343,056

Farm Players Salaries
Luke Opilka	$120,200 (1)
Tucker Poolman	$92,500 (1)
Logan Stanley	$89,417 (3)
Antoine Morand	$87,500 (3)
Anatoly Golyshev	$87,500 (3)
Ryan MacInnis	$79,750 (2)
Nicolas Deslauriers	$77,500 (1)
Vitaly Abramov	$74,500 (3)
Callum Booth	$74,167 (3)
Parker Wotherspoon	$73,250 (3)
Mathieu Joseph	$72,833 (3)
Brandon Gignac	$72,833 (3)
Samuel Girard	$72,833 (3)
Mitchell Vande Sompel	$72,833 (3)
Vince Dunn	$72,250 (3)
Jujhar Khaira	$67,500 (2)
Daniel Audette	$66,833 (2)
Michal Rozsival	$65,000 (1)
Brad Hunt	$65,000 (2)
Brandon Bollig	$65,000 (1)
Derek Grant	$65,000 (1)
Steve Bernier	$65,000 (2)
Jeremy Gregoire	$60,000 (1)
Guillaume Brisebois	$60,000 (2)
Philippe Desrosiers	$60,000 (1)
Jeremiah Addison	$60,000 (2)
Total Farm Players	26
Salary Commitment
Year 1 : $1,919,199
Year 2 : $1,313,999
Year 3 : $849,916
Year 4 : $0
Salary Average Commitment
Year 1 : $1,919,199
Year 2 : $1,313,999
Year 3 : $849,916
Year 4 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $95 - 4,659 - 77.65%
Level 2:	5000 - $60 - 3,719 - 74.38%
Level 3:	2000 - $40 - 1,303 - 65.15%
Level 4:	4000 - $30 - 2,377 - 59.43%
Luxury :	1000 - $190 - 782 - 78.16%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 3,833 - 63.89%
Farm Level 2:	3000 - $12 - 1,908 - 63.60%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	12,840 - 71.33%
Average Income per Game	$1,440,595
Year to Date Revenue	$59,064,402
Farm
Home Games Left	0
Average Attendance - %	5,741 - 63.79%
Average Income per Game	$142,473
Year to Date Revenue	$5,841,387
Expense
Pro Players Total Salaries	$58,675,000
Farm Players Total Salaries	$2,648,351
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,100,000
Pro Year To Date Expenses	$63,622,980
Farm Year To Date Expenses	$3,091,916
Pro Salary Cap To Date	$62,629,870
Farm Salary Cap To Date	$2,491,933
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$411,552
Pro Estimated Expenses	$411,552
Farm Remaining Season Days	0
Farm Expenses Per Days	$22,876
Farm Estimated Expenses	$0
Estimated Season Expenses	$411,552
Season Salary Cap	$61,775,000
Estimate Under Maximum Salary Cap of $75,000,000	$13,225,000
Estimate Over Minimum Salary Cap of $55,400,000	$6,375,000
Current Bank Account	$20,115,893
Projected Bank Account	$19,704,341

Pro Players Salaries
Erik Karlsson	$9,750,000 (3)
Logan Couture	$6,000,000 (2)
Colton Parayko	$5,500,000 (5)
Tyler Ennis	$4,600,000 (2)
Artem Anisimov	$4,550,000 (4)
Scott Darling	$4,150,000 (4)
Michael Del Zotto	$3,000,000 (2)
Ben Hutton	$2,800,000 (2)
Chad Johnson	$2,500,000 (1)
Joe Colborne	$2,500,000 (1)
Calle Jarnkrok	$2,000,000 (5)
Sven Baertschi	$1,850,000 (7)
Robert Bortuzzo	$1,150,000 (2)
Adam Lowry	$1,125,000 (7)
Matthew Benning	$925,000 (7)
Alexander Burmistrov	$900,000 (7)
Igor Shesterkin	$875,000 (3)
Lucas Lessio	$875,000 (3)
Nolan Patrick	$875,000 (3)
Tomas Jurco	$800,000 (7)
Paul Postma	$725,000 (5)
Carter Rowney	$612,500 (7)
Alan Quine	$612,500 (7)
Total Pro Players	23
Salary Commitment
Year 1 : $58,675,000
Year 2 : $68,722,000
Year 3 : $51,172,000
Year 4 : $38,797,000
Salary Average Commitment
Year 1 : $60,165,143
Year 2 : $55,165,143
Year 3 : $37,615,143
Year 4 : $25,240,143
Salary Cap with 1 Way Contract
Year 1 : $58,675,000
Year 2 : $53,675,000
Year 3 : $36,125,000
Year 4 : $23,750,000

Farm Players Salaries
Jacob Markstrom	$366,667 (3)
James Reimer	$340,000 (4)
John-Michael Liles	$125,000 (1)
Erik Condra	$125,000 (1)
Patrik Nemeth	$94,500 (7)
Zachary Aston-Reese	$92,500 (2)
Brock Boeser	$92,500 (2)
Travis Konecny	$89,417 (2)
Jake Virtanen	$89,417 (7)
Petr Straka	$87,500 (3)
Austin Poganski	$87,500 (3)
Morgan Klimchuk	$86,333 (1)
Kristofers Bindulis	$79,250 (3)
Quinton Howden	$78,600 (1)
Warren Foegele	$74,667 (3)
Jamie McBain	$65,000 (1)
Felix Girard	$65,000 (1)
Max McCormick	$65,000 (2)
Eric Comrie	$64,500 (1)
Mitchell Moroz	$60,000 (1)
Jared Cowen	$60,000 (4)
Frederik Tiffels	$60,000 (1)
Mike Halmo	$60,000 (1)
Niklas Hansson	$60,000 (3)
Aaron Ness	$60,000 (1)
Keegan Lowe	$60,000 (3)
Andrey Pedan	$60,000 (3)
Total Farm Players	27
Salary Commitment
Year 1 : $2,648,351
Year 2 : $2,181,201
Year 3 : $1,841,784
Year 4 : $966,200
Salary Average Commitment
Year 1 : $2,648,351
Year 2 : $1,798,918
Year 3 : $1,459,501
Year 4 : $583,917

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Center
Level 1:	6000 - $86 - 5,038 - 83.96%
Level 2:	5000 - $54 - 4,343 - 86.86%
Level 3:	2000 - $32 - 1,713 - 85.65%
Level 4:	4000 - $22 - 3,462 - 86.54%
Luxury :	1000 - $180 - 867 - 86.70%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $28 - 3,813 - 63.55%
Farm Level 2:	3000 - $14 - 1,909 - 63.64%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,422 - 85.68%
Average Income per Game	$1,523,309
Year to Date Revenue	$62,455,686
Farm
Home Games Left	0
Average Attendance - %	5,722 - 63.58%
Average Income per Game	$166,507
Year to Date Revenue	$6,826,787
Expense
Pro Players Total Salaries	$68,848,999
Farm Players Total Salaries	$2,298,375
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$68,845,117
Farm Year To Date Expenses	$2,758,650
Pro Salary Cap To Date	$68,249,247
Farm Salary Cap To Date	$2,158,666
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$478,959
Pro Estimated Expenses	$478,959
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,411
Farm Estimated Expenses	$0
Estimated Season Expenses	$478,959
Season Salary Cap	$68,848,999
Estimate Under Maximum Salary Cap of $75,000,000	$6,151,001
Estimate Over Minimum Salary Cap of $55,400,000	$13,448,999
Current Bank Account	$18,428,706
Projected Bank Account	$17,949,747

Pro Players Salaries
Patrick Kane	$11,000,000 (3)
Claude Giroux	$8,275,000 (5)
Nikolaj Ehlers	$5,750,000 (3)
Ben Bishop	$4,916,667 (6)
Justin Faulk	$4,833,333 (3)
Marcus Johansson	$4,583,333 (2)
Nick Bjugstad	$4,100,000 (4)
Olli Maatta	$4,083,333 (5)
Cal Clutterbuck	$3,500,000 (5)
Radko Gudas	$3,350,000 (3)
Dan Girardi	$3,000,000 (2)
Mark Letestu	$1,800,000 (1)
Patrick Maroon	$1,500,000 (6)
Anthony Duclair	$1,200,000 (2)
David Clarkson	$1,174,000 (2)
Joel Edmundson	$1,050,000 (7)
Joel Armia	$925,000 (1)
Joseph Blandisi	$680,000 (2)
Ben Harpur	$653,333 (1)
Kristers Gudlevskis	$650,000 (1)
Scott Mayfield	$625,000 (1)
Eric Cornel	$600,000 (1)
Sergei Boikov	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 1 : $68,848,999
Year 2 : $70,173,666
Year 3 : $56,495,333
Year 4 : $31,562,000
Salary Average Commitment
Year 1 : $68,849,000
Year 2 : $62,995,667
Year 3 : $52,358,334
Year 4 : $27,425,001
Salary Cap with 1 Way Contract
Year 1 : $68,848,999
Year 2 : $62,995,666
Year 3 : $52,358,333
Year 4 : $27,425,000

Farm Players Salaries
Justin Peters	$235,000 (1)
Stuart Percy	$124,000 (1)
Jared Boll	$90,000 (1)
Jason Dickinson	$89,417 (1)
Ryan Collins	$88,083 (3)
Brandon Hickey	$87,500 (3)
Dominik Kubalik	$87,500 (3)
Adam Erne	$87,417 (7)
Kerby Rychel	$86,333 (1)
Brendan Gaunce	$86,300 (1)
Angus Redmond	$84,250 (3)
Mitchell Stephens	$83,333 (3)
Christian Fischer	$82,167 (3)
Taylor Leier	$80,659 (1)
Griffin Reinhart	$80,000 (2)
Andreas Englund	$77,583 (2)
Jonas Johansson	$75,917 (3)
Nathan Bastian	$72,833 (3)
Anton Rodin	$70,000 (1)
Ryan Murphy	$70,000 (1)
Dean Kukan	$70,000 (1)
Stepan Falkovsky	$69,833 (3)
Vaclav Karabacek	$69,500 (2)
Evan McEneny	$65,750 (2)
Jarred Tinordi	$65,000 (1)
Adam Tambellini	$60,000 (1)
Reid Petryk	$60,000 (2)
Total Farm Players	27
Salary Commitment
Year 1 : $2,298,375
Year 2 : $1,278,849
Year 3 : $926,016
Year 4 : $194,600
Salary Average Commitment
Year 1 : $2,298,375
Year 2 : $1,171,666
Year 3 : $818,833
Year 4 : $87,417

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $75 - 5,230 - 87.16%
Level 2:	5000 - $45 - 4,385 - 87.70%
Level 3:	2000 - $26 - 1,720 - 86.01%
Level 4:	4000 - $15 - 3,470 - 86.76%
Luxury :	1000 - $150 - 880 - 87.95%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $20 - 3,978 - 66.30%
Farm Level 2:	3000 - $10 - 1,999 - 66.62%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,684 - 87.14%
Average Income per Game	$1,430,458
Year to Date Revenue	$58,648,777
Farm
Home Games Left	0
Average Attendance - %	5,976 - 66.40%
Average Income per Game	$132,575
Year to Date Revenue	$5,435,586
Expense
Pro Players Total Salaries	$69,002,333
Farm Players Total Salaries	$1,972,734
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$500,000
Pro Year To Date Expenses	$73,621,654
Farm Year To Date Expenses	$2,809,837
Pro Salary Cap To Date	$70,642,309
Farm Salary Cap To Date	$1,809,835
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$496,568
Pro Estimated Expenses	$496,568
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,935
Farm Estimated Expenses	$0
Estimated Season Expenses	$496,568
Season Salary Cap	$69,502,333
Estimate Under Maximum Salary Cap of $75,000,000	$5,497,667
Estimate Over Minimum Salary Cap of $55,400,000	$14,102,333
Current Bank Account	$897,872
Projected Bank Account	$401,304

Pro Players Salaries
Ryan Johansen	$8,000,000 (3)
Roman Josi	$7,500,000 (3)
Brent Seabrook	$6,875,000 (6)
TJ Oshie	$5,750,000 (6)
Andrew Ladd	$5,500,000 (6)
James Neal	$5,000,000 (7)
Martin Hanzal	$4,750,000 (3)
Mathieu Perreault (Out of Payroll)	$4,125,000 (4)
Thomas Greiss	$3,333,333 (3)
Alexei Emelin	$3,000,000 (7)
Ryan Murray	$2,825,000 (7)
Brian Boyle	$2,750,000 (2)
Jonathan Ericsson	$2,600,000 (6)
Zach Bogosian	$2,344,000 (3)
Riley Sheahan	$2,075,000 (1)
Jay Beagle	$1,750,000 (7)
Kyle Quincey	$1,250,000 (1)
Jay McClement	$975,000 (1)
Tim Schaller	$775,000 (7)
Adam Cracknell	$675,000 (1)
Beau Bennett	$650,000 (1)
Aaron Dell	$625,000 (6)
Total Pro Players	22
Salary Commitment
Year 1 : $73,127,333
Year 2 : $74,179,333
Year 3 : $71,429,333
Year 4 : $45,502,000
Salary Average Commitment
Year 1 : $73,127,333
Year 2 : $67,502,333
Year 3 : $64,752,333
Year 4 : $38,825,000
Salary Cap with 1 Way Contract
Year 1 : $73,127,333
Year 2 : $67,502,333
Year 3 : $64,752,333
Year 4 : $38,825,000

Farm Players Salaries
Nikita Tryamkin	$235,400 (1)
Alex Tuch	$92,500 (2)
Niko Mikkola	$87,500 (3)
Yegor Korshkov	$87,500 (3)
Maxim Letunov	$87,500 (3)
Julius Honka	$86,333 (2)
Sam Anas	$79,250 (1)
Josh Mahura	$75,917 (3)
Matheson Iacopelli	$74,250 (2)
David Rittich	$72,500 (1)
Ethan Bear	$72,000 (3)
Julius Bergman	$71,417 (2)
Theodor Blueger	$70,500 (1)
Adam Helewka	$70,500 (2)
Andrew Mangiapane	$70,500 (2)
Markus Hannikainen	$67,500 (2)
Philip Varone	$65,000 (2)
Dylan McIlrath	$65,000 (2)
Joakim Ryan	$65,000 (2)
Alex Lyon	$65,000 (1)
Travis Boyd	$65,000 (1)
Troy Grosenick	$65,000 (2)
Sergey Tolchinsky	$61,667 (7)
Zach Palmquist	$60,000 (1)
Tanner Richard	$60,000 (1)
Total Farm Players	25
Salary Commitment
Year 1 : $1,972,734
Year 2 : $1,309,717
Year 3 : $516,717
Year 4 : $106,300
Salary Average Commitment
Year 1 : $1,972,734
Year 2 : $1,265,084
Year 3 : $472,084
Year 4 : $61,667

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 4,558 - 75.97%
Level 2:	5000 - $60 - 3,872 - 77.44%
Level 3:	2000 - $35 - 1,528 - 76.40%
Level 4:	4000 - $25 - 2,991 - 74.76%
Luxury :	1000 - $200 - 764 - 76.44%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 3,740 - 62.34%
Farm Level 2:	3000 - $12 - 1,865 - 62.15%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,713 - 76.18%
Average Income per Game	$1,444,225
Year to Date Revenue	$59,213,219
Farm
Home Games Left	0
Average Attendance - %	5,605 - 62.28%
Average Income per Game	$139,061
Year to Date Revenue	$5,701,487
Expense
Pro Players Total Salaries	$61,640,000
Farm Players Total Salaries	$1,813,584
Coaches Total Salaries	$1,325,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,150,000
Pro Year To Date Expenses	$69,277,041
Farm Year To Date Expenses	$2,610,875
Pro Salary Cap To Date	$68,557,041
Farm Salary Cap To Date	$2,010,900
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$430,103
Pro Estimated Expenses	$430,103
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,997
Farm Estimated Expenses	$0
Estimated Season Expenses	$430,103
Season Salary Cap	$63,790,000
Estimate Under Maximum Salary Cap of $75,000,000	$11,210,000
Estimate Over Minimum Salary Cap of $55,400,000	$8,390,000
Current Bank Account	$13,776,790
Projected Bank Account	$13,346,687

Pro Players Salaries
Braden Holtby	$9,000,000 (3)
John Tavares	$8,750,000 (3)
Zachary Werenski	$7,000,000 (3)
Derek Stepan	$6,500,000 (4)
Taylor Hall	$6,000,000 (3)
Jonas Brodin	$4,166,667 (4)
Jakub Voracek	$4,125,000 (6)
Casey Cizikas (Out of Payroll)	$3,350,000 (4)
Jean-Gabriel Pageau	$3,100,000 (3)
Jyrki Jokipakka	$1,750,000 (1)
Brayden McNabb	$1,700,000 (1)
Dalton Prout	$1,575,000 (1)
Joakim Nordstrom	$1,275,000 (1)
Keith Kinkaid	$1,250,000 (2)
Brady Skjei	$925,000 (6)
Sonny Milano	$863,333 (2)
Mirco Mueller	$850,000 (2)
Cedric Paquette	$812,500 (7)
Mike Blunden	$737,500 (1)
Stefan Noesen	$660,000 (1)
Bobby Farnham	$600,000 (1)
Total Pro Players	21
Salary Commitment
Year 1 : $64,990,000
Year 2 : $66,320,000
Year 3 : $63,356,667
Year 4 : $29,506,667
Salary Average Commitment
Year 1 : $69,115,000
Year 2 : $60,817,500
Year 3 : $57,854,167
Year 4 : $24,004,167
Salary Cap with 1 Way Contract
Year 1 : $64,990,000
Year 2 : $56,692,500
Year 3 : $53,729,167
Year 4 : $19,879,167

Farm Players Salaries
Ryan Garbutt	$130,000 (1)
Daniel Altshuller	$100,200 (4)
Drew Shore	$97,500 (1)
Maxime Lagace	$91,500 (2)
Robert Hagg	$89,417 (1)
JD Greenway	$87,500 (3)
Darren Dietz	$87,500 (3)
Patrick Brown	$75,800 (4)
Brian Gibbons	$72,800 (6)
Zac Dalpe	$72,500 (2)
Vitek Vanecek	$71,417 (2)
Chris VandeVelde	$71,200 (1)
David Warsofsky	$67,500 (2)
Reece Scarlett	$67,500 (1)
Garnet Hathaway	$65,000 (1)
Pontus Aberg	$65,000 (2)
Greg McKegg	$65,000 (1)
Seth Helgeson	$65,000 (1)
Viktor Loov	$65,000 (1)
Luke Gazdic	$65,000 (1)
Matt Bartkowski	$61,250 (1)
Ryan Kujawinski	$60,000 (3)
Ryan Lomberg	$60,000 (1)
Pierre-Luc Leblond	$60,000 (1)
Total Farm Players	24
Salary Commitment
Year 1 : $1,813,584
Year 2 : $851,717
Year 3 : $483,800
Year 4 : $248,800
Salary Average Commitment
Year 1 : $1,813,584
Year 2 : $851,717
Year 3 : $483,800
Year 4 : $248,800

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 4,560 - 76.00%
Level 2:	5000 - $60 - 3,861 - 77.23%
Level 3:	2000 - $35 - 1,539 - 76.97%
Level 4:	4000 - $25 - 2,989 - 74.71%
Luxury :	1000 - $200 - 763 - 76.28%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 3,816 - 63.60%
Farm Level 2:	3000 - $12 - 1,886 - 62.86%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,713 - 76.18%
Average Income per Game	$1,443,620
Year to Date Revenue	$59,188,415
Farm
Home Games Left	0
Average Attendance - %	5,702 - 63.35%
Average Income per Game	$141,011
Year to Date Revenue	$5,781,437
Expense
Pro Players Total Salaries	$74,488,333
Farm Players Total Salaries	$1,644,116
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,451,084
Farm Year To Date Expenses	$2,444,564
Pro Salary Cap To Date	$73,557,297
Farm Salary Cap To Date	$1,844,514
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$519,920
Pro Estimated Expenses	$519,920
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,804
Farm Estimated Expenses	$0
Estimated Season Expenses	$519,920
Season Salary Cap	$74,488,333
Estimate Under Maximum Salary Cap of $75,000,000	$511,667
Estimate Over Minimum Salary Cap of $55,400,000	$19,088,333
Current Bank Account	$8,824,204
Projected Bank Account	$8,304,284

Pro Players Salaries
Leon Draisaitl	$10,000,000 (3)
Aaron Ekblad	$7,500,000 (6)
Mark Giordano	$6,750,000 (5)
Keith Yandle	$6,350,000 (6)
Brandon Saad	$6,000,000 (4)
Marc-Andre Fleury	$5,750,000 (2)
Niklas Kronwall	$4,750,000 (3)
Wayne Simmonds	$3,975,000 (2)
Darren Helm	$3,850,000 (4)
Dan Hamhuis	$3,750,000 (4)
Anton Stralman	$3,600,000 (2)
Chris Kunitz	$2,000,000 (1)
Melker Karlsson	$2,000,000 (3)
Nick Cousins	$1,000,000 (2)
David Desharnais	$1,000,000 (1)
Curtis Lazar	$950,000 (2)
Nail Yakupov	$875,000 (1)
Joshua Ho-Sang	$863,333 (2)
Curtis McElhinney	$850,000 (2)
Marcus Sorensen	$700,000 (2)
Scott Harrington	$675,000 (2)
Justin Falk	$650,000 (1)
Evan Rodrigues	$650,000 (2)
Total Pro Players	23
Salary Commitment
Year 1 : $74,488,333
Year 2 : $70,444,333
Year 3 : $50,531,000
Year 4 : $33,781,000
Salary Average Commitment
Year 1 : $75,388,333
Year 2 : $70,863,333
Year 3 : $50,950,000
Year 4 : $34,200,000
Salary Cap with 1 Way Contract
Year 1 : $74,488,333
Year 2 : $69,963,333
Year 3 : $50,950,000
Year 4 : $34,200,000

Farm Players Salaries
Alexei Bereglazov	$92,500 (2)
Conor Timmins	$87,500 (3)
Alexander Delnov	$87,500 (3)
Matthew Cairns	$87,500 (3)
Nicklas Jensen	$86,700 (1)
Kevin Stenlund (Out of Payroll)	$86,417 (3)
Emile Poirier	$86,333 (1)
Nick Merkley	$86,333 (3)
Shane Starrett	$81,750 (2)
Dominik Masin	$80,833 (2)
Daniel Renouf (Out of Payroll)	$76,750 (2)
Duncan Siemens	$75,000 (1)
Anton Lindholm	$71,750 (2)
Bokondji Imama	$70,667 (3)
Teemu Pulkkinen	$70,000 (1)
Mitch Callahan	$70,000 (2)
MacKenzie Blackwood	$69,750 (3)
Scott Wedgewood	$65,000 (1)
Tanner Fritz	$65,000 (2)
Mark Alt	$65,000 (1)
Seth Griffith	$65,000 (1)
Alex Broadhurst	$60,000 (1)
Turner Elson	$60,000 (1)
Cameron Schilling	$60,000 (1)
Total Farm Players	24
Salary Commitment
Year 1 : $1,807,283
Year 2 : $1,114,250
Year 3 : $575,667
Year 4 : $0
Salary Average Commitment
Year 1 : $1,807,283
Year 2 : $1,114,250
Year 3 : $575,667
Year 4 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $80 - 4,618 - 76.97%
Level 2:	5000 - $50 - 3,946 - 78.92%
Level 3:	2000 - $25 - 1,569 - 78.45%
Level 4:	4000 - $15 - 3,005 - 75.13%
Luxury :	1000 - $150 - 776 - 77.63%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 3,885 - 64.74%
Farm Level 2:	3000 - $12 - 1,935 - 64.51%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,915 - 77.31%
Average Income per Game	$1,446,354
Year to Date Revenue	$59,300,496
Farm
Home Games Left	0
Average Attendance - %	5,820 - 64.67%
Average Income per Game	$144,406
Year to Date Revenue	$5,920,663
Expense
Pro Players Total Salaries	$73,509,810
Farm Players Total Salaries	$2,341,466
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$62,329,575
Farm Year To Date Expenses	$2,747,683
Pro Salary Cap To Date	$61,733,751
Farm Salary Cap To Date	$2,147,689
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$511,102
Pro Estimated Expenses	$511,102
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,715
Farm Estimated Expenses	$0
Estimated Season Expenses	$511,102
Season Salary Cap	$73,509,810
Estimate Under Maximum Salary Cap of $75,000,000	$1,490,190
Estimate Over Minimum Salary Cap of $55,400,000	$18,109,810
Current Bank Account	$11,514,901
Projected Bank Account	$11,003,799

Pro Players Salaries
Henrik Sedin	$7,000,000 (1)
Daniel Sedin	$7,000,000 (1)
Mikko Koivu	$6,750,000 (1)
Sean Monahan	$6,750,000 (3)
John Gibson	$5,500,000 (3)
Evander Kane	$5,250,000 (7)
Paul Martin	$4,850,000 (2)
Jack Johnson	$4,357,143 (7)
Roman Polak	$4,250,000 (6)
Adam Larsson	$4,166,667 (4)
Charlie Coyle	$3,200,000 (3)
Marcus Kruger	$3,083,333 (2)
Matt Dumba	$2,550,000 (7)
Valeri Nichushkin	$2,125,000 (7)
Al Montoya	$1,062,500 (2)
Johnny Oduya	$1,000,000 (1)
Jordan Schmaltz	$925,000 (7)
Sam Reinhart	$894,167 (7)
Josh Jooris	$775,000 (1)
Tomas Hyka	$710,000 (7)
Barclay Goodrow	$686,000 (2)
Tyler Graovac	$625,000 (1)
Total Pro Players	22
Salary Commitment
Year 1 : $73,509,810
Year 2 : $57,983,500
Year 3 : $48,301,667
Year 4 : $32,851,667
Salary Average Commitment
Year 1 : $73,509,810
Year 2 : $50,359,810
Year 3 : $40,677,977
Year 4 : $25,227,977
Salary Cap with 1 Way Contract
Year 1 : $73,509,810
Year 2 : $50,359,810
Year 3 : $40,677,977
Year 4 : $25,227,977

Farm Players Salaries
Teddy Purcell	$260,000 (1)
German Rubtsov	$92,500 (3)
Calle Rosen	$92,500 (2)
Casey Bailey	$91,200 (1)
Linden Vey	$90,000 (6)
Adrian Kempe	$89,417 (2)
Gregory Hofmann	$87,500 (3)
Dante Fabbro	$87,500 (3)
Johnathan MacLeod	$87,500 (3)
Casey Mittelstadt	$87,500 (3)
Evan Barratt	$87,500 (3)
Samuel Morin	$86,333 (1)
Mathew Barzal	$86,333 (3)
Sean Day	$77,583 (3)
Connor Ingram	$75,917 (3)
Laurent Brossoit	$75,000 (1)
Roland McKeown	$74,500 (2)
Matej MacHovsky	$74,250 (1)
Julius Nattinen	$73,083 (3)
Kurtis Gabriel	$71,500 (1)
Justin Auger	$65,000 (1)
Chris Terry	$65,000 (1)
Brady Austin	$62,600 (1)
Zach Redmond	$61,250 (1)
Patrick Cannone	$60,000 (1)
Nate Guenin	$60,000 (1)
Jean-Sebastien Dea	$60,000 (1)
Mario Kempe	$60,000 (1)
Total Farm Players	28
Salary Commitment
Year 1 : $2,341,466
Year 2 : $1,326,533
Year 3 : $1,070,116
Year 4 : $227,200
Salary Average Commitment
Year 1 : $2,341,466
Year 2 : $1,189,333
Year 3 : $932,916
Year 4 : $90,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $90 - 5,359 - 89.31%
Level 2:	5000 - $50 - 4,661 - 93.22%
Level 3:	2000 - $30 - 1,804 - 90.20%
Level 4:	4000 - $20 - 3,637 - 90.93%
Luxury :	1000 - $185 - 902 - 90.18%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 3,995 - 66.59%
Farm Level 2:	3000 - $12 - 1,989 - 66.29%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,363 - 90.91%
Average Income per Game	$1,579,425
Year to Date Revenue	$64,756,407
Farm
Home Games Left	0
Average Attendance - %	5,984 - 66.49%
Average Income per Game	$148,499
Year to Date Revenue	$6,088,476
Expense
Pro Players Total Salaries	$60,497,833
Farm Players Total Salaries	$1,991,416
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$71,802,593
Farm Year To Date Expenses	$2,461,651
Pro Salary Cap To Date	$70,312,946
Farm Salary Cap To Date	$1,861,671
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$427,571
Pro Estimated Expenses	$427,571
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,249
Farm Estimated Expenses	$0
Estimated Season Expenses	$427,571
Season Salary Cap	$60,497,833
Estimate Under Maximum Salary Cap of $75,000,000	$14,502,167
Estimate Over Minimum Salary Cap of $55,400,000	$5,097,833
Current Bank Account	$14,730,639
Projected Bank Account	$14,303,068

Pro Players Salaries
Joe Pavelski	$7,750,000 (3)
Vladimir Tarasenko	$7,500,000 (3)
Alexander Wennberg	$4,900,000 (6)
John Klingberg	$4,250,000 (5)
Oscar Klefbom	$4,167,000 (6)
Alec Martinez	$4,000,000 (4)
Carl Hagelin (Out of Payroll)	$4,000,000 (2)
Colin Wilson	$3,937,500 (2)
Brendan Gallagher	$3,750,000 (4)
David Perron (Out of Payroll)	$3,750,000 (1)
Teuvo Teravainen	$2,860,000 (2)
Mark Pysyk	$2,733,333 (3)
Matt Calvert	$2,200,000 (7)
Radek Faksa	$2,200,000 (3)
Jakub Kindl	$2,000,000 (1)
Luke Glendening	$1,800,000 (4)
Alexey Marchenko	$1,450,000 (1)
Xavier Ouellet	$1,250,000 (2)
Mark Borowiecki	$1,100,000 (7)
Antti Raanta	$1,000,000 (6)
Kyle Brodziak	$950,000 (1)
Antti Niemi	$700,000 (5)
Total Pro Players	22
Salary Commitment
Year 1 : $68,247,833
Year 2 : $68,081,833
Year 3 : $56,034,333
Year 4 : $32,851,000
Salary Average Commitment
Year 1 : $71,247,833
Year 2 : $63,097,833
Year 3 : $51,050,333
Year 4 : $27,867,000
Salary Cap with 1 Way Contract
Year 1 : $68,247,833
Year 2 : $60,097,833
Year 3 : $48,050,333
Year 4 : $27,867,000

Farm Players Salaries
Cody Goloubef	$125,000 (6)
MacKenzie Skapski	$120,000 (1)
Nick Sorensen	$96,500 (1)
Colton Sceviour	$95,000 (7)
Ryan Johnston	$90,000 (1)
Ilya Sorokin	$87,500 (3)
Stanislav Galiev	$87,500 (3)
Hunter Shinkaruk	$86,333 (1)
Nikita Scherbak	$86,333 (2)
Emerson Etem	$85,000 (1)
Connor Brickley	$75,000 (1)
Viktor Svedberg	$75,000 (1)
Ryan Stanton	$70,000 (2)
Jordan Binnington	$66,000 (1)
Martin Frk	$65,000 (7)
Casey Nelson	$65,000 (1)
Marek Hrivik	$65,000 (1)
Frank Corrado	$65,000 (7)
Patrick Sieloff	$65,000 (1)
John Ramage	$61,250 (1)
Kane Lafranchise	$60,000 (1)
Andrew Agozzino	$60,000 (1)
Adam Gilmour	$60,000 (1)
Brian Hart	$60,000 (1)
Michael Carcone	$60,000 (1)
Jonathon Martin	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 1 : $1,991,416
Year 2 : $1,356,833
Year 3 : $1,200,500
Year 4 : $1,025,500
Salary Average Commitment
Year 1 : $1,991,416
Year 2 : $681,333
Year 3 : $525,000
Year 4 : $350,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T- Mobile Arena
Level 1:	6000 - $100 - 4,498 - 74.97%
Level 2:	5000 - $60 - 3,800 - 75.99%
Level 3:	2000 - $35 - 1,531 - 76.55%
Level 4:	4000 - $25 - 2,907 - 72.69%
Luxury :	1000 - $200 - 759 - 75.92%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 3,913 - 65.21%
Farm Level 2:	3000 - $15 - 1,934 - 64.45%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,496 - 74.98%
Average Income per Game	$1,424,330
Year to Date Revenue	$58,397,541
Farm
Home Games Left	0
Average Attendance - %	5,846 - 64.96%
Average Income per Game	$174,809
Year to Date Revenue	$7,167,163
Expense
Pro Players Total Salaries	$61,517,250
Farm Players Total Salaries	$2,675,667
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$64,450,126
Farm Year To Date Expenses	$3,151,190
Pro Salary Cap To Date	$63,854,254
Farm Salary Cap To Date	$2,551,235
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$428,395
Pro Estimated Expenses	$428,395
Farm Remaining Season Days	0
Farm Expenses Per Days	$23,068
Farm Estimated Expenses	$0
Estimated Season Expenses	$428,395
Season Salary Cap	$61,517,250
Estimate Under Maximum Salary Cap of $75,000,000	$13,482,750
Estimate Over Minimum Salary Cap of $55,400,000	$6,117,250
Current Bank Account	$18,713,388
Projected Bank Account	$18,284,993

Pro Players Salaries
David Pastrnak	$11,000,000 (3)
Johnny Boychuk	$6,000,000 (5)
Sebastian Aho	$6,000,000 (3)
Brayden Schenn	$5,125,000 (3)
Valtteri Filppula	$5,000,000 (7)
Vadim Shipachyov	$4,500,000 (2)
David Savard	$4,250,000 (4)
Josh Gorges	$3,900,000 (1)
Michal Neuvirth	$2,500,000 (2)
Nate Schmidt (Out of Payroll)	$2,225,000 (2)
Esa Lindell	$2,200,000 (2)
Zack Kassian	$1,950,000 (3)
Louis Domingue	$1,050,000 (6)
Viktor Antipin	$925,000 (6)
Samuel Henley	$900,000 (1)
Joseph Gambardella	$891,000 (3)
Hampus Gustafsson	$883,750 (2)
Noah Gregor	$875,000 (3)
Shane Gersich	$875,000 (3)
Jaccob Slavin	$742,500 (7)
Alexandre Grenier	$725,000 (1)
Corey Tropp	$625,000 (1)
Joel Vermin	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 1 : $63,742,250
Year 2 : $62,307,750
Year 3 : $49,999,000
Year 4 : $23,283,000
Salary Average Commitment
Year 1 : $63,742,250
Year 2 : $56,992,250
Year 3 : $44,683,500
Year 4 : $17,967,500
Salary Cap with 1 Way Contract
Year 1 : $63,742,250
Year 2 : $56,992,250
Year 3 : $44,683,500
Year 4 : $17,967,500

Farm Players Salaries
Adam Vay	$282,700 (6)
Connor Brown	$210,000 (3)
Petteri Lindbohm	$150,000 (1)
Josh Anderson	$125,000 (7)
Andrew Copp	$100,000 (2)
Nikita Nesterov	$98,000 (7)
Michael Kapla	$92,500 (1)
Steven Santini	$92,500 (6)
Andreas Athanasiou	$90,200 (1)
Gabriel Carlsson	$89,417 (3)
Brendan Ranford	$89,100 (3)
Bogdan Yakimov	$87,500 (3)
Jonathan Kovacevic	$87,500 (3)
Rasmus Asplund	$87,500 (3)
Eetu Luostarinen	$87,500 (3)
Ryan Donato	$87,500 (3)
Nicolas Meloche	$85,333 (3)
Chris Bigras	$84,333 (5)
Mason McDonald	$82,250 (2)
Connor Carrick	$76,000 (1)
Emil Pettersson	$74,250 (2)
Antoine Waked	$72,667 (3)
Josef Korenar	$72,667 (3)
Nicolas Roy	$72,000 (3)
Daniel Sprong	$69,250 (7)
Austin Czarnik	$65,000 (1)
Gemel Smith	$65,000 (7)
Total Farm Players	27
Salary Commitment
Year 1 : $2,675,667
Year 2 : $3,522,284
Year 3 : $3,265,784
Year 4 : $2,137,100
Salary Average Commitment
Year 1 : $2,675,667
Year 2 : $2,201,967
Year 3 : $1,945,467
Year 4 : $816,783

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 4,548 - 75.80%
Level 2:	5000 - $60 - 3,813 - 76.26%
Level 3:	2000 - $35 - 1,536 - 76.79%
Level 4:	4000 - $25 - 2,974 - 74.35%
Luxury :	1000 - $200 - 768 - 76.79%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 3,660 - 61.01%
Farm Level 2:	3000 - $12 - 1,843 - 61.45%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,638 - 75.77%
Average Income per Game	$1,438,242
Year to Date Revenue	$58,967,939
Farm
Home Games Left	0
Average Attendance - %	5,504 - 61.15%
Average Income per Game	$136,355
Year to Date Revenue	$5,590,567
Expense
Pro Players Total Salaries	$64,091,000
Farm Players Total Salaries	$2,130,385
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$68,682,606
Farm Year To Date Expenses	$2,866,166
Pro Salary Cap To Date	$67,689,517
Farm Salary Cap To Date	$2,116,165
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$448,903
Pro Estimated Expenses	$448,903
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,284
Farm Estimated Expenses	$0
Estimated Season Expenses	$448,903
Season Salary Cap	$64,091,000
Estimate Under Maximum Salary Cap of $75,000,000	$10,909,000
Estimate Over Minimum Salary Cap of $55,400,000	$8,691,000
Current Bank Account	$13,759,734
Projected Bank Account	$13,310,831

Pro Players Salaries
Patrik Laine	$14,000,000 (3)
Evgeny Kuznetsov	$7,800,000 (6)
Kris Letang	$7,250,000 (5)
Marc-Edouard Vlasic (Out of Payroll)	$7,000,000 (6)
Marc Staal	$5,700,000 (4)
Mattias Ekholm	$3,750,000 (5)
Vladimir Sobotka	$3,500,000 (3)
Dylan Larkin	$3,000,000 (3)
Carl Gunnarsson	$2,900,000 (2)
Brian Elliott	$2,750,000 (2)
Jimmy Howard	$2,499,000 (2)
Reilly Smith	$2,482,000 (6)
Jesse Puljujarvi	$925,000 (2)
Jakob Chychrun	$925,000 (2)
Jimmy Vesey	$925,000 (1)
Eric Gryba	$900,000 (2)
Chris Wideman	$800,000 (1)
Dennis Rasmussen	$725,000 (1)
Oskar Sundqvist	$675,000 (1)
Blake Coleman	$660,000 (1)
Cole Schneider	$650,000 (2)
Alex Stalock	$650,000 (2)
Scott Wilson	$625,000 (1)
Total Pro Players	23
Salary Commitment
Year 1 : $71,091,000
Year 2 : $66,681,000
Year 3 : $54,482,000
Year 4 : $33,982,000
Salary Average Commitment
Year 1 : $71,091,000
Year 2 : $66,681,000
Year 3 : $54,482,000
Year 4 : $33,982,000
Salary Cap with 1 Way Contract
Year 1 : $71,091,000
Year 2 : $66,681,000
Year 3 : $54,482,000
Year 4 : $33,982,000

Farm Players Salaries
Zbynek Michalek	$150,000 (1)
Mike McKenna	$130,200 (1)
Mark Jankowski	$92,500 (1)
Korbinian Holzer	$90,000 (2)
Mikhail Sergachev	$89,417 (3)
Sam Steel	$89,417 (3)
Troy Terry	$87,500 (3)
Jonathan Ang	$87,500 (3)
Christian Wolanin	$87,500 (3)
Dalton Thrower	$84,900 (2)
John Quenneville	$81,167 (2)
Taylor Chorney	$80,000 (1)
Anton Blidh	$78,417 (1)
Christoph Bertschy	$77,583 (1)
Curtis Valk	$75,600 (2)
Graham Knott	$75,100 (2)
Carl Dahlstrom	$75,083 (2)
Justin Kirkland	$71,750 (2)
Valentin Zykov	$70,500 (1)
Dominik Simon	$69,250 (1)
Ross Johnston	$66,667 (1)
Michael McNiven	$66,667 (3)
Tyler Bertuzzi	$66,167 (1)
Eric Tangradi	$65,000 (1)
Kyle Baun	$62,500 (1)
Nelson Nogier	$60,000 (2)
Total Farm Players	26
Salary Commitment
Year 1 : $2,130,385
Year 2 : $1,121,601
Year 3 : $508,001
Year 4 : $0
Salary Average Commitment
Year 1 : $2,130,385
Year 2 : $1,121,601
Year 3 : $508,001
Year 4 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $97 - 4,905 - 81.74%
Level 2:	5000 - $63 - 3,810 - 76.20%
Level 3:	2000 - $34 - 1,681 - 84.07%
Level 4:	4000 - $22 - 3,803 - 95.08%
Luxury :	1000 - $195 - 843 - 84.27%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 3,798 - 63.30%
Farm Level 2:	3000 - $12 - 1,904 - 63.48%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,042 - 83.57%
Average Income per Game	$1,525,120
Year to Date Revenue	$62,529,902
Farm
Home Games Left	0
Average Attendance - %	5,702 - 63.36%
Average Income per Game	$141,354
Year to Date Revenue	$5,795,502
Expense
Pro Players Total Salaries	$73,762,500
Farm Players Total Salaries	$2,147,764
Coaches Total Salaries	$4,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,293,522
Farm Year To Date Expenses	$2,719,777
Pro Salary Cap To Date	$72,321,130
Farm Salary Cap To Date	$2,119,809
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$536,293
Pro Estimated Expenses	$536,293
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,350
Farm Estimated Expenses	$0
Estimated Season Expenses	$536,293
Season Salary Cap	$73,762,500
Estimate Under Maximum Salary Cap of $75,000,000	$1,237,500
Estimate Over Minimum Salary Cap of $55,400,000	$18,362,500
Current Bank Account	$7,856,105
Projected Bank Account	$7,319,812

Pro Players Salaries
Connor McDavid	$14,000,000 (3)
Jonathan Toews	$10,500,000 (6)
Dion Phaneuf	$7,000,000 (4)
Pekka Rinne	$7,000,000 (2)
Nick Leddy	$5,500,000 (5)
Justin Williams	$4,500,000 (2)
Cam Fowler	$4,000,000 (1)
Andrew Cogliano	$3,000,000 (5)
Ron Hainsey	$3,000,000 (2)
Adam McQuaid	$2,750,000 (2)
Tom Wilson	$2,000,000 (7)
Jake Guentzel	$1,500,000 (3)
Dwight King	$1,500,000 (1)
Dominic Moore	$1,000,000 (1)
Scott Hartnell	$1,000,000 (1)
Pavel Zacha	$894,167 (2)
Anthony DeAngelo	$863,333 (2)
Brendan Perlini	$863,333 (2)
Klas Dahlbeck	$850,000 (1)
Lukas Bengtsson	$705,000 (1)
Brayden Point	$686,667 (2)
Christopher Gibson	$650,000 (1)
Total Pro Players	22
Salary Commitment
Year 1 : $73,762,500
Year 2 : $68,235,500
Year 3 : $47,678,000
Year 4 : $32,178,000
Salary Average Commitment
Year 1 : $73,762,500
Year 2 : $64,057,500
Year 3 : $43,500,000
Year 4 : $28,000,000
Salary Cap with 1 Way Contract
Year 1 : $73,762,500
Year 2 : $64,057,500
Year 3 : $43,500,000
Year 4 : $28,000,000

Farm Players Salaries
Hunter Miska	$92,500 (2)
Nick Ellis	$92,500 (1)
Michael McLeod	$89,417 (3)
Josh Brook	$87,500 (3)
Hudson Elynuik	$87,500 (3)
Cal Foote	$87,500 (3)
Matthew Villalta	$87,500 (3)
Evan Cowley	$87,500 (3)
Kasperi Kapanen	$86,333 (2)
Linus Soderstrom	$80,333 (3)
Carter Verhaeghe	$77,833 (1)
Rinat Valiev	$77,833 (1)
Dillon Heatherington	$77,083 (1)
Jansen Harkins	$76,750 (3)
Cam Dineen	$75,917 (3)
Andreas Johnsson	$75,083 (1)
Mason Mitchell	$73,700 (6)
Sergey Zborovskiy	$72,833 (3)
Blake Speers	$72,833 (3)
Dennis Yan	$72,833 (3)
Simon Bourque	$72,000 (3)
Spencer Watson	$70,583 (2)
Trevor Carrick	$65,400 (1)
Ville Pokka	$65,000 (1)
Joe Hicketts	$63,500 (2)
Jeff Taylor	$60,000 (1)
David Kampf	$60,000 (1)
Connor Bunnaman	$60,000 (1)
Total Farm Players	28
Salary Commitment
Year 1 : $2,147,764
Year 2 : $1,437,032
Year 3 : $1,124,116
Year 4 : $73,700
Salary Average Commitment
Year 1 : $2,147,764
Year 2 : $1,437,032
Year 3 : $1,124,116
Year 4 : $73,700

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bells MTS Place
Level 1:	6000 - $85 - 5,562 - 92.70%
Level 2:	5000 - $50 - 4,683 - 93.67%
Level 3:	2000 - $25 - 1,919 - 95.93%
Level 4:	4000 - $20 - 3,799 - 94.99%
Luxury :	1000 - $175 - 940 - 93.96%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 3,829 - 63.82%
Farm Level 2:	3000 - $15 - 1,912 - 63.75%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,903 - 93.91%
Average Income per Game	$1,538,851
Year to Date Revenue	$63,092,875
Farm
Home Games Left	0
Average Attendance - %	5,742 - 63.80%
Average Income per Game	$172,275
Year to Date Revenue	$7,063,272
Expense
Pro Players Total Salaries	$68,875,000
Farm Players Total Salaries	$2,228,082
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,300,000
Pro Year To Date Expenses	$64,955,089
Farm Year To Date Expenses	$3,236,099
Pro Salary Cap To Date	$63,465,410
Farm Salary Cap To Date	$2,236,084
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$485,345
Pro Estimated Expenses	$485,345
Farm Remaining Season Days	0
Farm Expenses Per Days	$22,733
Farm Estimated Expenses	$0
Estimated Season Expenses	$485,345
Season Salary Cap	$71,175,000
Estimate Under Maximum Salary Cap of $75,000,000	$3,825,000
Estimate Over Minimum Salary Cap of $55,400,000	$15,775,000
Current Bank Account	$22,714,959
Projected Bank Account	$22,229,614

Pro Players Salaries
Mikael Granlund	$7,000,000 (3)
Jordan Eberle	$6,000,000 (2)
Tyler Myers	$5,500,000 (2)
Tyson Barrie	$5,500,000 (3)
Jonathan Drouin	$5,500,000 (6)
Connor Hellebuyck	$5,500,000 (3)
Mika Zibanejad	$5,350,000 (5)
Andrew Shaw	$3,900,000 (5)
Tanner Pearson	$3,750,000 (4)
Calvin de Haan	$3,300,000 (7)
Richard Panik	$2,800,000 (2)
Michael Raffl	$2,350,000 (2)
Mark Fayne	$2,010,000 (1)
Jesper Fast	$1,850,000 (3)
Adam Pelech	$1,600,000 (4)
Johan Larsson	$1,475,000 (2)
Luke Schenn	$1,250,000 (6)
Calvin Pickard	$1,000,000 (5)
Spencer Foo	$925,000 (2)
Mitch Hults	$840,000 (4)
Josh Manson	$825,000 (7)
Cory Conacher	$650,000 (2)
Total Pro Players	22
Salary Commitment
Year 1 : $68,875,000
Year 2 : $77,387,000
Year 3 : $57,687,000
Year 4 : $37,837,000
Salary Average Commitment
Year 1 : $68,875,000
Year 2 : $66,865,000
Year 3 : $47,165,000
Year 4 : $27,315,000
Salary Cap with 1 Way Contract
Year 1 : $68,875,000
Year 2 : $66,865,000
Year 3 : $47,165,000
Year 4 : $27,315,000

Farm Players Salaries
Kevin Rooney	$123,100 (4)
Joshua Brown	$113,400 (4)
JT Compher	$92,500 (2)
Daniel Pribyl	$92,500 (1)
Ian McCoshen	$92,500 (2)
Sam Vigneault	$92,500 (2)
John Hayden	$92,500 (7)
Lawson Crouse	$89,417 (2)
Markus Eisenschmid	$89,000 (6)
Connor Crisp	$88,400 (3)
Brett McKenzie	$87,500 (3)
Ryan Pulock	$86,333 (7)
Zach Senyshyn	$86,333 (3)
Gavin Bayreuther	$84,900 (4)
Dylan Blujus	$84,300 (4)
Kyle Capobianco	$74,500 (3)
Dysin Mayo	$74,400 (6)
Frederic Allard	$72,833 (3)
Colton White	$72,833 (3)
Adin Hill	$72,583 (2)
Samuel Montembeault	$72,583 (2)
Mike Reilly (Out of Payroll)	$72,500 (2)
Nicholas Paul	$67,000 (6)
Ondrej Kase	$67,000 (7)
Ryan Graves	$65,667 (1)
Charles Hudon	$65,000 (2)
Joseph LaBate	$65,000 (1)
Kenneth Appleby	$63,500 (5)
Total Farm Players	28
Salary Commitment
Year 1 : $2,300,582
Year 2 : $2,879,782
Year 3 : $2,230,199
Year 4 : $1,747,800
Salary Average Commitment
Year 1 : $2,300,582
Year 2 : $2,077,415
Year 3 : $1,427,832
Year 4 : $945,433

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 4,601 - 76.68%
Level 2:	5000 - $60 - 3,902 - 78.05%
Level 3:	2000 - $35 - 1,540 - 77.02%
Level 4:	4000 - $25 - 2,989 - 74.73%
Luxury :	1000 - $200 - 783 - 78.33%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 3,832 - 63.87%
Farm Level 2:	3000 - $12 - 1,884 - 62.79%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,816 - 76.76%
Average Income per Game	$1,459,452
Year to Date Revenue	$59,837,550
Farm
Home Games Left	0
Average Attendance - %	5,716 - 63.51%
Average Income per Game	$142,098
Year to Date Revenue	$5,826,026
Expense
Pro Players Total Salaries	$60,347,500
Farm Players Total Salaries	$1,996,918
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$61,832,882
Farm Year To Date Expenses	$2,670,868
Pro Salary Cap To Date	$60,839,824
Farm Salary Cap To Date	$2,070,914
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$423,086
Pro Estimated Expenses	$423,086
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,288
Farm Estimated Expenses	$0
Estimated Season Expenses	$423,086
Season Salary Cap	$60,347,500
Estimate Under Maximum Salary Cap of $75,000,000	$14,652,500
Estimate Over Minimum Salary Cap of $55,400,000	$4,947,500
Current Bank Account	$21,909,826
Projected Bank Account	$21,486,740

Pro Players Salaries
Anze Kopitar	$9,500,000 (3)
William Nylander	$6,750,000 (3)
Corey Crawford	$6,000,000 (3)
Andrej Sekera	$5,500,000 (4)
Jared Spurgeon	$5,187,500 (3)
Victor Rask	$4,000,000 (5)
Anders Lee	$3,750,000 (2)
Josh Bailey	$3,300,000 (7)
Jonas Gustavsson	$2,500,000 (1)
Eric Fehr	$2,000,000 (1)
Trevor Lewis	$2,000,000 (3)
Brandon Davidson	$1,425,000 (5)
Tom Gilbert	$1,220,000 (1)
Drew Miller	$1,000,000 (1)
Francois Beauchemin	$1,000,000 (3)
Ales Hemsky	$1,000,000 (4)
Philip Holm	$925,000 (5)
Tanner Kero	$750,000 (2)
Andy Andreoff	$677,500 (2)
Ben Smith	$650,000 (1)
Josh Leivo	$612,500 (7)
Brendan Kichton	$600,000 (3)
Total Pro Players	22
Salary Commitment
Year 1 : $60,347,500
Year 2 : $65,451,000
Year 3 : $60,273,500
Year 4 : $26,280,000
Salary Average Commitment
Year 1 : $60,347,500
Year 2 : $52,977,500
Year 3 : $47,800,000
Year 4 : $16,762,500
Salary Cap with 1 Way Contract
Year 1 : $60,347,500
Year 2 : $52,977,500
Year 3 : $47,800,000
Year 4 : $16,762,500

Farm Players Salaries
Anton Lander	$98,700 (7)
Kalle Kossila	$92,500 (1)
Alexander Dergachyov	$87,500 (3)
Lukas Vejdemo	$87,500 (3)
Kaapo Kahkonen	$87,500 (3)
Andrew Poturalski (Out of Payroll)	$85,875 (7)
Erik Gustafsson	$85,600 (4)
Alex Nedeljkovic	$81,167 (7)
Jordan Kyrou	$77,250 (3)
Filip Sandberg	$76,750 (2)
Joona Koppanen	$76,750 (3)
Jack Kopacka	$75,917 (3)
Jesper Bratt	$74,917 (3)
Will ONeill	$73,000 (2)
Jonas Siegenthaler	$71,417 (3)
Edward Pasquale	$70,000 (1)
Vili Saarijarvi	$69,750 (3)
Nick Moutrey	$69,250 (1)
Mario Lucia	$67,500 (4)
Alex Gallant	$66,700 (4)
Zack Mitchell	$66,000 (1)
Dylan DeMelo	$65,000 (7)
Zach Trotman	$65,000 (1)
Cameron Gaunce	$65,000 (1)
Erik Burgdoerfer	$65,000 (2)
Jack Campbell	$61,250 (1)
Chaz Reddekopp	$60,000 (1)
Adam Johnson	$60,000 (6)
Total Farm Players	28
Salary Commitment
Year 1 : $2,082,793
Year 2 : $2,222,751
Year 3 : $2,008,001
Year 4 : $1,299,500
Salary Average Commitment
Year 1 : $2,082,793
Year 2 : $1,533,793
Year 3 : $1,319,043
Year 4 : $610,542

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	6000 - $90 - 5,729 - 95.49%
Level 2:	5000 - $55 - 4,793 - 95.86%
Level 3:	2000 - $35 - 1,583 - 79.16%
Level 4:	4000 - $22 - 3,683 - 92.07%
Luxury :	1000 - $175 - 952 - 95.22%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,027 - 67.12%
Farm Level 2:	3000 - $12 - 2,032 - 67.74%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,741 - 93.00%
Average Income per Game	$1,656,350
Year to Date Revenue	$67,910,363
Farm
Home Games Left	0
Average Attendance - %	6,059 - 67.33%
Average Income per Game	$150,080
Year to Date Revenue	$6,153,287
Expense
Pro Players Total Salaries	$67,437,917
Farm Players Total Salaries	$2,169,591
Coaches Total Salaries	$4,037,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,900,000
Pro Year To Date Expenses	$69,651,304
Farm Year To Date Expenses	$3,019,500
Pro Salary Cap To Date	$66,413,771
Farm Salary Cap To Date	$2,242,480
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$487,572
Pro Estimated Expenses	$487,572
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,751
Farm Estimated Expenses	$0
Estimated Season Expenses	$487,572
Season Salary Cap	$70,337,917
Estimate Under Maximum Salary Cap of $75,000,000	$4,662,083
Estimate Over Minimum Salary Cap of $55,400,000	$14,937,917
Current Bank Account	$10,487,246
Projected Bank Account	$9,999,674

Pro Players Salaries
Patrice Bergeron	$9,000,000 (3)
Dustin Byfuglien	$7,600,000 (4)
Phil Kessel	$6,800,000 (5)
Brad Marchand	$6,500,000 (3)
Martin Jones	$6,500,000 (3)
Brandon Dubinsky	$5,850,000 (4)
Andre Burakovsky	$3,000,000 (2)
Ben Lovejoy	$2,666,667 (2)
Danis Zaripov	$2,500,000 (1)
Brock Nelson	$2,500,000 (1)
Dennis Wideman	$2,400,000 (1)
Andrej Sustr	$1,950,000 (1)
Damon Severson	$1,750,000 (1)
Sven Andrighetto	$1,400,000 (2)
Boyd Gordon	$1,320,000 (1)
Michael Hutchinson	$1,150,000 (1)
Adam Pardy	$1,000,000 (7)
Libor Sulak	$833,750 (2)
Gabriel Bourque	$750,000 (1)
Kevin Labanc	$717,500 (2)
Gabriel Dumont	$650,000 (2)
Nathan Walker	$600,000 (5)
Total Pro Players	22
Salary Commitment
Year 1 : $67,437,917
Year 2 : $57,305,917
Year 3 : $48,038,000
Year 4 : $24,038,000
Salary Average Commitment
Year 1 : $69,437,917
Year 2 : $55,117,917
Year 3 : $45,850,000
Year 4 : $21,850,000
Salary Cap with 1 Way Contract
Year 1 : $67,437,917
Year 2 : $53,117,917
Year 3 : $43,850,000
Year 4 : $21,850,000

Farm Players Salaries
Tyler Wotherspoon	$240,000 (7)
Zemgus Girgensons	$160,000 (2)
Mikhail Grabovski	$127,300 (5)
Mantas Armalis	$97,500 (7)
Thatcher Demko	$92,500 (2)
Timo Meier	$89,417 (2)
Louis Belpedio	$87,500 (3)
Michael Bournival	$87,500 (7)
Ryan Hartman	$86,333 (7)
Daniel ORegan	$85,875 (1)
Markus Nutivaara	$81,750 (1)
Michael Brodzinski	$77,833 (2)
Givani Smith	$72,833 (3)
Matt Puempel	$72,500 (7)
Rourke Chartier	$69,750 (3)
Jack Dougherty	$69,500 (2)
Brandon Gormley	$67,500 (7)
Andreas Martinsen	$67,500 (1)
Tyler Lewington	$66,500 (1)
Joe Morrow	$65,000 (7)
Richard Bachman	$65,000 (1)
Thomas Di Pauli	$60,000 (5)
Max Reinhart	$60,000 (6)
Borna Rendulic	$60,000 (1)
Ryan Carter	$60,000 (7)
Total Farm Players	25
Salary Commitment
Year 1 : $2,169,591
Year 2 : $2,780,533
Year 3 : $2,291,283
Year 4 : $2,061,200
Salary Average Commitment
Year 1 : $2,169,591
Year 2 : $1,742,966
Year 3 : $1,253,716
Year 4 : $1,023,633

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $93 - 5,603 - 93.38%
Level 2:	5000 - $55 - 4,701 - 94.02%
Level 3:	2000 - $30 - 1,911 - 95.55%
Level 4:	4000 - $23 - 3,852 - 96.30%
Luxury :	1000 - $187 - 932 - 93.18%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 3,877 - 64.62%
Farm Level 2:	3000 - $12 - 1,967 - 65.57%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,999 - 94.44%
Average Income per Game	$1,638,652
Year to Date Revenue	$67,184,717
Farm
Home Games Left	0
Average Attendance - %	5,844 - 64.94%
Average Income per Game	$144,646
Year to Date Revenue	$5,930,488
Expense
Pro Players Total Salaries	$71,541,212
Farm Players Total Salaries	$1,834,700
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$71,410,728
Farm Year To Date Expenses	$2,696,547
Pro Salary Cap To Date	$70,417,626
Farm Salary Cap To Date	$1,846,599
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$500,284
Pro Estimated Expenses	$500,284
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,906
Farm Estimated Expenses	$0
Estimated Season Expenses	$500,284
Season Salary Cap	$71,541,212
Estimate Under Maximum Salary Cap of $75,000,000	$3,458,788
Estimate Over Minimum Salary Cap of $55,400,000	$16,141,212
Current Bank Account	$17,563,130
Projected Bank Account	$17,062,846

Pro Players Salaries
Sidney Crosby	$10,250,000 (3)
Nikita Kucherov	$9,750,000 (3)
Ryan Suter	$7,538,462 (6)
Travis Zajac	$5,750,000 (4)
Jori Lehtera	$4,700,000 (2)
Jason Garrison	$4,600,000 (1)
Niklas Hjalmarsson	$4,100,000 (2)
Petr Mrazek	$4,000,000 (7)
Jamie McGinn	$3,333,333 (2)
Matt Greene	$3,100,000 (1)
Jacob Trouba	$2,812,500 (7)
John Moore	$1,666,667 (7)
Scottie Upshall	$1,500,000 (1)
Andrew Hammond	$1,350,000 (1)
Devin Setoguchi	$1,200,000 (1)
Jakub Nakladal	$1,019,000 (2)
Yanni Gourde	$1,000,000 (2)
Kirill Kaprizov	$875,000 (3)
Victor Ejdsell	$833,750 (2)
Frank Vatrano	$792,500 (1)
Remi Elie	$745,000 (1)
Tom Kuhnhackl	$625,000 (1)
Total Pro Players	22
Salary Commitment
Year 1 : $71,541,212
Year 2 : $63,654,545
Year 3 : $48,668,462
Year 4 : $27,793,462
Salary Average Commitment
Year 1 : $71,541,212
Year 2 : $57,628,712
Year 3 : $42,642,629
Year 4 : $21,767,629
Salary Cap with 1 Way Contract
Year 1 : $71,541,212
Year 2 : $57,628,712
Year 3 : $42,642,629
Year 4 : $21,767,629

Farm Players Salaries
JT Brown	$125,000 (1)
Mikhail Grigorenko	$120,000 (1)
Ben Street	$92,700 (3)
Dennis Cholowski	$92,500 (3)
Eamon McAdam	$92,500 (2)
Jacob Larsson	$89,417 (3)
Filip Westerlund	$87,500 (3)
Beau Starrett	$87,500 (3)
Lukas Sedlak	$82,500 (2)
Anthony Louis	$77,500 (2)
Rocco Grimaldi	$75,000 (1)
Victor Mete	$74,833 (3)
Steven Lorentz	$72,833 (3)
Vinnie Hinostroza	$71,750 (1)
Adam Carlson	$70,500 (1)
Ty Rattie	$70,000 (1)
Alex Grant	$70,000 (1)
William Carrier	$68,917 (1)
Logan Shaw	$65,000 (7)
Marek Mazanec	$65,000 (7)
TJ Brennan	$62,500 (1)
Miikka Salomaki	$61,250 (5)
Reece Willcox	$60,000 (2)
Total Farm Players	23
Salary Commitment
Year 1 : $1,834,700
Year 2 : $1,537,683
Year 3 : $1,225,183
Year 4 : $627,900
Salary Average Commitment
Year 1 : $1,834,700
Year 2 : $1,101,033
Year 3 : $788,533
Year 4 : $191,250

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $92 - 5,175 - 86.24%
Level 2:	5000 - $55 - 4,157 - 83.14%
Level 3:	2000 - $31 - 1,652 - 82.62%
Level 4:	4000 - $21 - 3,391 - 84.78%
Luxury :	1000 - $181 - 865 - 86.46%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $26 - 3,902 - 65.04%
Farm Level 2:	3000 - $11 - 2,025 - 67.50%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,240 - 84.67%
Average Income per Game	$1,540,150
Year to Date Revenue	$63,146,155
Farm
Home Games Left	0
Average Attendance - %	5,927 - 65.86%
Average Income per Game	$162,568
Year to Date Revenue	$6,665,275
Expense
Pro Players Total Salaries	$50,045,833
Farm Players Total Salaries	$2,518,433
Coaches Total Salaries	$6,660,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,041,666
Pro Year To Date Expenses	$71,216,649
Farm Year To Date Expenses	$3,016,874
Pro Salary Cap To Date	$65,372,221
Farm Salary Cap To Date	$2,241,858
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$385,730
Pro Estimated Expenses	$385,730
Farm Remaining Season Days	0
Farm Expenses Per Days	$23,193
Farm Estimated Expenses	$0
Estimated Season Expenses	$385,730
Season Salary Cap	$58,087,499
Estimate Under Maximum Salary Cap of $75,000,000	$16,912,501
Estimate Over Minimum Salary Cap of $55,400,000	$2,687,499
Current Bank Account	$16,524,107
Projected Bank Account	$16,138,377

Pro Players Salaries
Nathan MacKinnon	$7,000,000 (3)
Mike Green (Out of Payroll)	$6,000,000 (5)
Ryan Nugent-Hopkins	$6,000,000 (4)
Jeff Petry	$5,500,000 (4)
Brett Pesce	$4,025,000 (6)
Michael Stone	$3,500,000 (3)
Patrick Eaves	$3,150,000 (3)
Matt Stajan	$3,125,000 (1)
Erik Haula	$2,750,000 (3)
Jason Chimera	$2,250,000 (1)
Shawn Matthias	$2,125,000 (6)
Jannik Hansen	$2,000,000 (6)
Fedor Tyutin	$1,500,000 (1)
Jamie Oleksiak	$1,120,000 (7)
Peter Budaj	$1,025,000 (2)
Dmitrij Jaskin	$1,000,000 (1)
Chris Kelly	$920,000 (1)
Joonas Korpisalo	$900,000 (2)
Magnus Paajarvi	$800,000 (5)
Mark Streit	$700,000 (1)
Oliver Bjorkstrand	$655,833 (7)
Total Pro Players	21
Salary Commitment
Year 1 : $56,045,833
Year 2 : $54,473,000
Year 3 : $52,548,000
Year 4 : $36,148,000
Salary Average Commitment
Year 1 : $56,045,833
Year 2 : $46,550,833
Year 3 : $44,625,833
Year 4 : $28,225,833
Salary Cap with 1 Way Contract
Year 1 : $56,045,833
Year 2 : $46,550,833
Year 3 : $44,625,833
Year 4 : $28,225,833

Farm Players Salaries
Dustin Brown	$252,800 (6)
Brad Richardson	$208,333 (4)
Clarke MacArthur	$189,800 (5)
Deryk Engelland	$100,000 (1)
Pierre-Luc Dubois	$89,417 (3)
Brett Howden	$89,417 (3)
Ukko-Pekka Luukkonen	$87,500 (3)
Martin Necas	$87,500 (3)
Kasper Bjorkqvist	$87,500 (3)
Juuso Valimaki	$87,500 (3)
Chris Calnan	$87,500 (3)
Nikolay Goldobin	$86,333 (2)
Alex Biega	$75,000 (1)
Chris Tierney	$73,500 (1)
Oliver Kylington	$73,083 (3)
Joel Hanley	$72,500 (1)
Joey Laleggia	$70,000 (5)
Dillon Simpson	$67,500 (7)
Justin Bailey	$67,000 (7)
Justin Dowling	$65,000 (2)
Brendan Leipsic	$65,000 (2)
Bracken Kearns	$65,000 (1)
Steven Kampfer	$65,000 (2)
Matt Lorito	$63,750 (1)
Jeff Glass	$61,250 (1)
Tom McCollum	$61,250 (1)
Rod Pelley	$60,000 (1)
Nathan Noel	$60,000 (1)
Total Farm Players	28
Salary Commitment
Year 1 : $2,518,433
Year 2 : $2,512,350
Year 3 : $2,231,017
Year 4 : $1,541,600
Salary Average Commitment
Year 1 : $2,518,433
Year 2 : $1,826,183
Year 3 : $1,544,850
Year 4 : $855,433

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Videotron
Level 1:	6000 - $85 - 5,216 - 86.93%
Level 2:	5000 - $55 - 4,358 - 87.15%
Level 3:	2000 - $35 - 1,507 - 75.33%
Level 4:	4000 - $25 - 2,942 - 73.55%
Luxury :	1000 - $175 - 860 - 86.05%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 3,952 - 65.86%
Farm Level 2:	3000 - $15 - 1,945 - 64.84%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,882 - 82.68%
Average Income per Game	$1,516,089
Year to Date Revenue	$62,159,639
Farm
Home Games Left	0
Average Attendance - %	5,897 - 65.52%
Average Income per Game	$177,279
Year to Date Revenue	$7,268,436
Expense
Pro Players Total Salaries	$62,518,332
Farm Players Total Salaries	$2,073,584
Coaches Total Salaries	$8,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,380,000
Pro Year To Date Expenses	$72,199,286
Farm Year To Date Expenses	$2,846,110
Pro Salary Cap To Date	$64,254,442
Farm Salary Cap To Date	$2,246,147
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$486,333
Pro Estimated Expenses	$486,333
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,828
Farm Estimated Expenses	$0
Estimated Season Expenses	$486,333
Season Salary Cap	$66,898,332
Estimate Under Maximum Salary Cap of $75,000,000	$8,101,668
Estimate Over Minimum Salary Cap of $55,400,000	$11,498,332
Current Bank Account	$15,132,679
Projected Bank Account	$14,646,346

Pro Players Salaries
Kevin Shattenkirk	$6,650,000 (4)
David Backes	$6,000,000 (4)
Loui Eriksson	$6,000,000 (5)
Seth Jones	$5,400,000 (5)
Alex Killorn	$4,450,000 (6)
Devan Dubnyk	$4,333,333 (4)
James van Riemsdyk	$4,250,000 (7)
Brian Dumoulin	$4,100,000 (6)
Braydon Coburn	$3,700,000 (2)
Sam Bennett	$3,250,000 (1)
Matt Moulson	$2,500,000 (2)
PA Parenteau	$2,000,000 (1)
Ivan Provorov	$1,500,000 (3)
Jack Skille	$1,250,000 (1)
Tyler Pitlick	$1,000,000 (3)
William Karlsson	$1,000,000 (7)
Darnell Nurse	$863,333 (1)
Max Domi	$863,333 (1)
Joshua Morrissey	$863,333 (7)
Juuse Saros	$692,500 (1)
Bryan Rust	$640,000 (7)
Chris Didomenico	$612,500 (1)
Andrew OBrien	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 1 : $62,518,332
Year 2 : $63,140,333
Year 3 : $54,440,333
Year 4 : $51,940,333
Salary Average Commitment
Year 1 : $65,018,332
Year 2 : $54,886,666
Year 3 : $46,186,666
Year 4 : $43,686,666
Salary Cap with 1 Way Contract
Year 1 : $62,518,332
Year 2 : $52,386,666
Year 3 : $46,186,666
Year 4 : $43,686,666

Farm Players Salaries
Scott Laughton	$134,000 (1)
Andy Welinski	$92,500 (1)
Jonathan Dahlen	$92,500 (3)
Colin White	$92,500 (2)
Lucas Johansen	$92,500 (3)
Hudson Fasching	$92,500 (7)
Nikita Popugaev	$87,500 (3)
Miles Gendron	$87,500 (3)
Kailer Yamamoto	$87,500 (3)
Evgeny Svechnikov	$86,333 (3)
Dylan Strome (Out of Payroll)	$86,333 (3)
Michael Dal Colle	$86,333 (2)
Artturi Lehkonen	$83,917 (2)
Tyler Benson	$83,917 (3)
Michael Downing	$82,000 (2)
Slater Koekkoek	$80,000 (7)
Dillon Dube	$79,250 (3)
Luc Snuggerud	$76,750 (3)
Dylan Wells	$75,917 (3)
Jordan Subban	$75,500 (1)
Timothy Gettinger	$73,667 (3)
Nicholas Baptiste	$71,833 (1)
Matthew OConnor	$65,000 (1)
Jake Chelios	$65,000 (1)
Anthony Stolarz	$65,000 (7)
Cody Donaghey	$64,167 (2)
Total Farm Players	26
Salary Commitment
Year 1 : $2,159,917
Year 2 : $2,258,984
Year 3 : $1,850,067
Year 4 : $840,400
Salary Average Commitment
Year 1 : $2,159,917
Year 2 : $1,656,084
Year 3 : $1,247,167
Year 4 : $237,500

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $93 - 4,714 - 78.57%
Level 2:	5000 - $59 - 3,876 - 77.52%
Level 3:	2000 - $35 - 1,522 - 76.09%
Level 4:	4000 - $25 - 2,996 - 74.90%
Luxury :	1000 - $200 - 769 - 76.90%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 3,798 - 63.29%
Farm Level 2:	3000 - $12 - 1,922 - 64.06%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,877 - 77.10%
Average Income per Game	$1,445,706
Year to Date Revenue	$59,273,955
Farm
Home Games Left	0
Average Attendance - %	5,719 - 63.55%
Average Income per Game	$141,601
Year to Date Revenue	$5,805,647
Expense
Pro Players Total Salaries	$57,674,823
Farm Players Total Salaries	$2,200,483
Coaches Total Salaries	$3,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,769,205
Farm Year To Date Expenses	$2,808,618
Pro Salary Cap To Date	$66,789,915
Farm Salary Cap To Date	$2,208,583
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$418,447
Pro Estimated Expenses	$418,447
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,722
Farm Estimated Expenses	$0
Estimated Season Expenses	$418,447
Season Salary Cap	$57,674,823
Estimate Under Maximum Salary Cap of $75,000,000	$17,325,177
Estimate Over Minimum Salary Cap of $55,400,000	$2,274,823
Current Bank Account	$13,251,779
Projected Bank Account	$12,833,332

Pro Players Salaries
Rasmus Ristolainen	$8,000,000 (3)
Gabriel Landeskog	$5,571,429 (4)
Ondrej Palat	$5,300,000 (5)
Jeff Carter	$5,272,727 (5)
Vincent Trocheck	$4,750,000 (5)
Jason Demers	$4,500,000 (4)
Nick Bonino	$4,100,000 (4)
Andrei Vasilevskiy	$3,500,000 (3)
Derek Dorsett	$2,650,000 (2)
Nikita Zadorov	$2,500,000 (1)
Dmitry Kulikov	$1,899,000 (5)
Nate Thompson	$1,650,000 (2)
Derek Ryan	$1,425,000 (1)
Ondrej Pavelec	$1,300,000 (1)
Nicklas Grossmann	$1,000,000 (1)
Rene Bourque (Out of Payroll)	$989,000 (1)
Mikko Rantanen	$894,167 (2)
Jake Dotchin	$812,500 (2)
Yohann Auvitu	$700,000 (5)
Chris Wagner	$637,500 (1)
Anthony Bitetto	$612,500 (1)
Brad Malone	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 1 : $58,663,823
Year 2 : $50,497,823
Year 3 : $44,491,156
Year 4 : $32,991,156
Salary Average Commitment
Year 1 : $58,663,823
Year 2 : $49,599,823
Year 3 : $43,593,156
Year 4 : $32,093,156
Salary Cap with 1 Way Contract
Year 1 : $58,663,823
Year 2 : $49,599,823
Year 3 : $43,593,156
Year 4 : $32,093,156

Farm Players Salaries
Blake Comeau	$240,000 (1)
Collin Delia	$95,900 (5)
Olli Juolevi	$89,417 (3)
Tyson Jost	$88,583 (3)
Robert Thomas	$87,500 (3)
Jake Oettinger	$87,500 (3)
Markus Niemelainen	$87,500 (3)
Joachim Blichfeld	$87,500 (3)
Cody Glass	$87,500 (3)
Rodrigo Abols	$87,500 (3)
Ryan Mantha	$87,000 (3)
Libor Hajek	$86,417 (3)
Boris Katchouk	$86,417 (3)
Janne Kuokkanen (Out of Payroll)	$84,250 (3)
Jeremy Bracco	$84,250 (3)
Kale Clague	$79,250 (3)
Evan Fitzpatrick	$78,417 (3)
Jens Looke	$76,750 (3)
Beck Malenstyn	$76,333 (3)
Michael Spacek	$75,000 (3)
Nicholas Caamano	$74,500 (3)
Yakov Trenin	$73,083 (3)
Filip Hronek	$72,833 (3)
Caleb Jones	$72,000 (3)
Ondrej Vala	$70,333 (3)
Denis Malgin	$69,000 (2)
Total Farm Players	26
Salary Commitment
Year 1 : $2,284,733
Year 2 : $2,044,733
Year 3 : $1,975,733
Year 4 : $95,900
Salary Average Commitment
Year 1 : $2,284,733
Year 2 : $2,044,733
Year 3 : $1,975,733
Year 4 : $95,900

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $91 - 4,890 - 81.51%
Level 2:	5000 - $55 - 4,092 - 81.83%
Level 3:	2000 - $31 - 1,721 - 86.04%
Level 4:	4000 - $20 - 3,851 - 96.28%
Luxury :	1000 - $180 - 850 - 85.02%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $27 - 3,904 - 65.06%
Farm Level 2:	3000 - $13 - 1,958 - 65.28%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,405 - 85.58%
Average Income per Game	$1,498,566
Year to Date Revenue	$61,441,198
Farm
Home Games Left	0
Average Attendance - %	5,862 - 65.13%
Average Income per Game	$169,688
Year to Date Revenue	$6,957,219
Expense
Pro Players Total Salaries	$74,976,944
Farm Players Total Salaries	$1,931,416
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,505,928
Farm Year To Date Expenses	$2,627,986
Pro Salary Cap To Date	$70,278,328
Farm Salary Cap To Date	$1,877,998
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$539,496
Pro Estimated Expenses	$539,496
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,883
Farm Estimated Expenses	$0
Estimated Season Expenses	$539,496
Season Salary Cap	$74,976,944
Estimate Under Maximum Salary Cap of $75,000,000	$23,056
Estimate Over Minimum Salary Cap of $55,400,000	$19,576,944
Current Bank Account	$13,014,503
Projected Bank Account	$12,475,007

Pro Players Salaries
Ryan McDonagh	$7,500,000 (3)
Mike Hoffman	$5,187,500 (3)
Sami Vatanen	$4,875,000 (3)
Patric Hornqvist	$4,250,000 (5)
Tyler Bozak	$4,200,000 (7)
Nikolai Kulemin	$4,187,500 (1)
Cam Talbot	$4,166,667 (2)
Rickard Rakell	$3,789,444 (5)
Matt Read	$3,625,000 (1)
Mikael Backlund	$3,575,000 (1)
Lars Eller	$3,500,000 (6)
Eric Staal	$3,500,000 (2)
Brenden Dillon	$3,270,000 (3)
Patrick Marleau	$3,125,000 (3)
Simon Despres	$3,000,000 (1)
Conor Sheary	$3,000,000 (3)
JT Miller	$2,750,000 (6)
Thomas Hickey	$2,200,000 (7)
Kari Lehtonen	$1,960,000 (1)
Jon Merrill	$1,137,500 (6)
Jordan Greenway	$875,000 (3)
Madison Bowey	$703,333 (5)
Joe Vitale	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 1 : $74,976,944
Year 2 : $69,011,611
Year 3 : $61,344,944
Year 4 : $30,387,444
Salary Average Commitment
Year 1 : $78,101,944
Year 2 : $61,154,444
Year 3 : $53,487,777
Year 4 : $22,530,277
Salary Cap with 1 Way Contract
Year 1 : $74,976,944
Year 2 : $58,029,444
Year 3 : $50,362,777
Year 4 : $22,530,277

Farm Players Salaries
Jayce Hawryluk	$92,500 (2)
Tyler Motte	$92,500 (2)
Kasimir Kaskisuo	$92,500 (1)
Jeff Zatkoff	$90,000 (1)
Linus Arnesson	$87,500 (3)
Cliff Pu	$87,500 (3)
Jeremy Roy	$82,750 (3)
Christian Jaros	$75,500 (3)
Laurent Dauphin	$74,500 (1)
Nikita Soshnikov	$73,667 (5)
Daniel Vladar	$72,833 (3)
Anthony Cirelli	$72,833 (3)
Joshua Jacobs	$72,583 (2)
Phillip Di Giuseppe	$72,500 (5)
Thomas Vannelli	$72,000 (1)
Juho Lammikko	$71,750 (2)
Martin Reway	$70,667 (2)
Alexandre Fortin	$70,667 (3)
Blake Siebenaler	$69,500 (2)
Colby Sissons	$69,333 (3)
Zach Nastasiuk	$64,750 (1)
Tristan Jarry	$63,083 (1)
Jordan Caron	$60,000 (1)
Dominic Turgeon	$60,000 (4)
Spencer Abbott	$60,000 (4)
Michael Kostka	$60,000 (2)
Total Farm Players	26
Salary Commitment
Year 1 : $1,931,416
Year 2 : $1,860,616
Year 3 : $1,331,116
Year 4 : $712,200
Salary Average Commitment
Year 1 : $1,931,416
Year 2 : $1,414,583
Year 3 : $885,083
Year 4 : $266,167

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $95 - 4,891 - 81.52%
Level 2:	5000 - $55 - 4,525 - 90.50%
Level 3:	2000 - $35 - 1,585 - 79.26%
Level 4:	4000 - $25 - 3,019 - 75.47%
Luxury :	1000 - $200 - 802 - 80.17%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 3,860 - 64.33%
Farm Level 2:	3000 - $12 - 1,943 - 64.76%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,822 - 82.35%
Average Income per Game	$1,523,313
Year to Date Revenue	$62,455,833
Farm
Home Games Left	0
Average Attendance - %	5,802 - 64.47%
Average Income per Game	$143,764
Year to Date Revenue	$5,894,334
Expense
Pro Players Total Salaries	$61,424,832
Farm Players Total Salaries	$1,663,616
Coaches Total Salaries	$4,060,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,971,709
Farm Year To Date Expenses	$4,390,590
Pro Salary Cap To Date	$72,472,098
Farm Salary Cap To Date	$1,840,588
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$434,033
Pro Estimated Expenses	$434,033
Farm Remaining Season Days	0
Farm Expenses Per Days	$29,673
Farm Estimated Expenses	$0
Estimated Season Expenses	$434,033
Season Salary Cap	$61,424,832
Estimate Under Maximum Salary Cap of $75,000,000	$13,575,168
Estimate Over Minimum Salary Cap of $55,400,000	$6,024,832
Current Bank Account	$10,061,868
Projected Bank Account	$9,627,835

Pro Players Salaries
Auston Matthews	$14,000,000 (3)
Tomas Plekanec	$6,000,000 (1)
Jonathan Huberdeau	$5,995,000 (3)
Henrik Lundqvist	$5,979,000 (2)
Brooks Orpik (Out of Payroll)	$5,500,000 (2)
Karl Alzner	$4,625,000 (5)
Troy Brouwer (Out of Payroll)	$4,500,000 (3)
Zdeno Chara	$4,000,000 (1)
Ryan Kesler	$3,775,000 (3)
Alexander Edler (Out of Payroll)	$3,570,000 (2)
Henrik Zetterberg	$3,041,666 (3)
Elias Lindholm	$2,700,000 (1)
Kris Versteeg	$1,750,000 (1)
Sam Gagner	$1,750,000 (3)
Alexandre Burrows	$1,500,000 (2)
Lauri Korpikoski	$1,350,000 (7)
Colin Miller	$1,000,000 (7)
Nick Schmaltz	$925,000 (2)
Noah Hanifin	$925,000 (1)
Rasmus Andersson	$755,833 (3)
Reto Berra	$700,000 (1)
Brett Lernout	$653,333 (2)
Total Pro Players	22
Salary Commitment
Year 1 : $74,994,832
Year 2 : $73,680,499
Year 3 : $53,123,166
Year 4 : $10,509,000
Salary Average Commitment
Year 1 : $86,221,500
Year 2 : $70,146,500
Year 3 : $49,589,167
Year 4 : $6,975,000
Salary Cap with 1 Way Contract
Year 1 : $74,994,832
Year 2 : $58,919,832
Year 3 : $40,792,499
Year 4 : $6,975,000

Farm Players Salaries
Jeremy Morin	$97,100 (3)
Devon Toews	$92,500 (1)
Carl Grundstrom (Out of Payroll)	$92,500 (3)
Otto Koivula	$87,500 (3)
Ben Gallacher	$87,500 (3)
Adam Gaudette	$87,500 (3)
Marco Roy	$87,500 (3)
Daniel Taylor	$85,000 (1)
Yaroslav Dyblenko	$84,250 (2)
Anthony Peluso	$82,400 (4)
Filip Gustavsson	$77,583 (3)
Maxim Mamin	$75,750 (2)
Chris Mueller	$75,700 (3)
Jeremy Smith	$75,000 (1)
Charlie Lindgren	$70,000 (7)
Lucas Wallmark	$68,333 (1)
Chandler Stephenson	$65,000 (2)
Ludwig Bystrom	$65,000 (1)
Michael Liambas	$60,000 (2)
Garrett Mitchell	$60,000 (1)
Josh Healey	$60,000 (1)
Damir Sharipzyanov	$60,000 (1)
Joonas Lyytinen	$60,000 (1)
Total Farm Players	23
Salary Commitment
Year 1 : $1,756,116
Year 2 : $1,256,383
Year 3 : $971,383
Year 4 : $278,500
Salary Average Commitment
Year 1 : $1,756,116
Year 2 : $1,130,283
Year 3 : $845,283
Year 4 : $152,400

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $75 - 5,718 - 95.30%
Level 2:	5000 - $50 - 4,660 - 93.20%
Level 3:	2000 - $25 - 1,928 - 96.41%
Level 4:	4000 - $15 - 3,901 - 97.53%
Luxury :	1000 - $180 - 941 - 94.06%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 3,998 - 66.63%
Farm Level 2:	3000 - $12 - 1,994 - 66.47%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,148 - 95.27%
Average Income per Game	$1,440,225
Year to Date Revenue	$59,049,207
Farm
Home Games Left	0
Average Attendance - %	5,992 - 66.58%
Average Income per Game	$148,654
Year to Date Revenue	$6,094,828
Expense
Pro Players Total Salaries	$66,625,000
Farm Players Total Salaries	$2,032,717
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,750,000
Pro Year To Date Expenses	$67,279,065
Farm Year To Date Expenses	$2,688,148
Pro Salary Cap To Date	$66,037,701
Farm Salary Cap To Date	$1,938,146
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$468,103
Pro Estimated Expenses	$468,103
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,597
Farm Estimated Expenses	$0
Estimated Season Expenses	$468,103
Season Salary Cap	$70,375,000
Estimate Under Maximum Salary Cap of $75,000,000	$4,625,000
Estimate Over Minimum Salary Cap of $55,400,000	$14,975,000
Current Bank Account	$15,426,822
Projected Bank Account	$14,958,719

Pro Players Salaries
Nicklas Backstrom	$7,000,000 (3)
Erik Johnson	$6,000,000 (6)
Milan Lucic	$6,000,000 (6)
Cory Schneider	$6,000,000 (5)
Alexander Steen	$5,750,000 (4)
Matt Niskanen	$5,750,000 (4)
Dmitry Orlov	$5,100,000 (6)
Connor Murphy	$3,850,000 (5)
Cam Atkinson	$3,500,000 (7)
Tomas Hertl	$3,000,000 (7)
Leo Komarov	$2,950,000 (1)
Jarome Iginla	$2,400,000 (1)
Joonas Donskoi	$1,900,000 (2)
Michael Ferland	$1,750,000 (2)
Martin Marincin (Out of Payroll)	$1,250,000 (7)
Tom Pyatt	$1,100,000 (2)
Chris Thorburn	$900,000 (2)
Michael Prapavessis	$875,000 (3)
Derrick Pouliot	$800,000 (7)
Linus Ullmark	$750,000 (2)
Wade Megan	$650,000 (7)
Scott Kosmachuk	$600,000 (6)
Total Pro Players	22
Salary Commitment
Year 1 : $67,875,000
Year 2 : $73,561,000
Year 3 : $67,161,000
Year 4 : $59,286,000
Salary Average Commitment
Year 1 : $67,600,000
Year 2 : $62,250,000
Year 3 : $55,850,000
Year 4 : $48,250,000
Salary Cap with 1 Way Contract
Year 1 : $67,875,000
Year 2 : $62,525,000
Year 3 : $56,125,000
Year 4 : $48,250,000

Farm Players Salaries
Henrik Haapala	$92,500 (2)
Vinni Lettieri	$92,500 (2)
CJ Smith	$92,500 (7)
Miles Wood	$92,500 (7)
Griffen Molino	$91,400 (5)
Brock McGinn	$88,750 (2)
Gustav Lindstrom	$87,500 (3)
Adam Mascherin	$87,500 (3)
Cavan Fitzgerald	$82,800 (6)
Kyle Burroughs	$82,300 (6)
Jordan Maletta	$79,250 (2)
Alexander Georgiev	$79,250 (3)
Matthew Highmore	$77,583 (3)
JC Beaudin	$76,500 (3)
Spencer Smallman	$74,167 (3)
Ivan Barbashev	$74,167 (2)
Malte Stromwall	$73,800 (6)
Jacob De La Rose	$72,500 (7)
Kyle Wood	$71,750 (2)
Sean Maguire	$70,500 (7)
Ben Thomas	$69,000 (2)
Pheonix Copley	$65,000 (2)
Christian Djoos	$65,000 (2)
Kurtis MacDermid	$65,000 (7)
Liam OBrien	$65,000 (1)
Trevor Murphy	$64,000 (1)
Total Farm Players	26
Salary Commitment
Year 1 : $2,032,717
Year 2 : $2,565,017
Year 3 : $1,867,100
Year 4 : $1,384,600
Salary Average Commitment
Year 1 : $2,032,717
Year 2 : $1,903,717
Year 3 : $1,205,800
Year 4 : $723,300

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $94 - 4,781 - 79.69%
Level 2:	5000 - $57 - 4,095 - 81.90%
Level 3:	2000 - $32 - 1,776 - 88.81%
Level 4:	4000 - $23 - 3,088 - 77.21%
Luxury :	1000 - $195 - 808 - 80.77%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $24 - 3,830 - 63.83%
Farm Level 2:	3000 - $11 - 1,886 - 62.87%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,549 - 80.83%
Average Income per Game	$1,484,762
Year to Date Revenue	$60,875,261
Farm
Home Games Left	0
Average Attendance - %	5,716 - 63.51%
Average Income per Game	$139,129
Year to Date Revenue	$5,704,309
Expense
Pro Players Total Salaries	$74,225,962
Farm Players Total Salaries	$2,066,663
Coaches Total Salaries	$1,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$70,227,653
Farm Year To Date Expenses	$2,557,907
Pro Salary Cap To Date	$69,482,849
Farm Salary Cap To Date	$1,957,944
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$517,076
Pro Estimated Expenses	$517,076
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,779
Farm Estimated Expenses	$0
Estimated Season Expenses	$517,076
Season Salary Cap	$74,225,962
Estimate Under Maximum Salary Cap of $75,000,000	$774,038
Estimate Over Minimum Salary Cap of $55,400,000	$18,825,962
Current Bank Account	$12,673,210
Projected Bank Account	$12,156,134

Pro Players Salaries
Mark Scheifele	$11,250,000 (3)
Alex Ovechkin	$9,538,462 (4)
Toby Enstrom	$5,750,000 (4)
Bryan Little	$4,700,000 (5)
Shayne Gostisbehere	$4,500,000 (5)
Brandon Sutter	$4,375,000 (4)
Evgeni Dadonov	$4,000,000 (3)
Patrik Berglund	$3,850,000 (5)
Cam Ward	$3,300,000 (1)
Matthew Tkachuk	$3,250,000 (3)
Kevin Hayes	$2,600,000 (5)
Mason Raymond	$2,400,000 (1)
Matt Hunwick	$2,250,000 (3)
Ian Cole	$2,100,000 (1)
Antoine Roussel	$2,000,000 (1)
Jordan Weal	$1,750,000 (2)
Philipp Grubauer	$1,500,000 (7)
Jussi Jokinen	$1,100,000 (1)
Oscar Fantenberg	$925,000 (1)
Troy Stecher	$925,000 (1)
Markus Granlund	$900,000 (1)
Adam Clendening	$650,000 (4)
Cody Bass	$612,500 (1)
Total Pro Players	23
Salary Commitment
Year 1 : $74,225,962
Year 2 : $66,613,462
Year 3 : $64,863,462
Year 4 : $44,113,462
Salary Average Commitment
Year 1 : $74,225,962
Year 2 : $59,963,462
Year 3 : $58,213,462
Year 4 : $37,463,462
Salary Cap with 1 Way Contract
Year 1 : $74,225,962
Year 2 : $59,963,462
Year 3 : $58,213,462
Year 4 : $37,463,462

Farm Players Salaries
Matt Hackett	$200,000 (1)
Philip Larsen	$120,000 (1)
Robbie Russo	$112,500 (1)
Nikita Gusev	$87,500 (3)
Filip Berglund	$87,500 (3)
Cameron Morrison	$87,500 (3)
Felix Sandstrom	$87,500 (3)
Maxim Shalunov	$87,500 (3)
Paul LaDue	$87,413 (6)
Greg Pateryn	$80,000 (1)
Adam Brooks	$75,917 (3)
Nicolas Petan	$75,833 (2)
Harri Sateri	$75,000 (1)
Colin Greening	$75,000 (1)
Noel Acciari	$72,500 (2)
Giovanni Fiore	$70,167 (3)
Jordin Tootoo	$70,000 (1)
Niklas Svedberg	$70,000 (1)
Samuel Blais	$67,333 (2)
Tom Sestito	$65,000 (1)
Tyler Gaudet	$65,000 (1)
Yannick Weber	$65,000 (1)
Julian Melchiori	$62,500 (1)
Dmitrii Sergeev	$60,000 (1)
Brandon Baddock	$60,000 (1)
Total Farm Players	25
Salary Commitment
Year 1 : $2,066,662
Year 2 : $1,333,317
Year 3 : $907,284
Year 4 : $323,700
Salary Average Commitment
Year 1 : $2,039,162
Year 2 : $859,162
Year 3 : $643,496
Year 4 : $87,412

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $75 - 5,479 - 91.32%
Level 2:	5000 - $45 - 4,626 - 92.51%
Level 3:	2000 - $25 - 1,831 - 91.54%
Level 4:	4000 - $15 - 3,621 - 90.53%
Luxury :	1000 - $150 - 914 - 91.37%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $20 - 3,941 - 65.69%
Farm Level 2:	3000 - $10 - 1,972 - 65.73%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,471 - 91.50%
Average Income per Game	$1,469,903
Year to Date Revenue	$60,266,023
Farm
Home Games Left	0
Average Attendance - %	5,913 - 65.70%
Average Income per Game	$130,161
Year to Date Revenue	$5,336,584
Expense
Pro Players Total Salaries	$69,328,667
Farm Players Total Salaries	$2,106,832
Coaches Total Salaries	$2,650,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,000,000
Pro Year To Date Expenses	$72,733,581
Farm Year To Date Expenses	$2,746,891
Pro Salary Cap To Date	$70,747,388
Farm Salary Cap To Date	$2,096,905
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$491,922
Pro Estimated Expenses	$491,922
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,414
Farm Estimated Expenses	$0
Estimated Season Expenses	$491,922
Season Salary Cap	$74,328,667
Estimate Under Maximum Salary Cap of $75,000,000	$671,333
Estimate Over Minimum Salary Cap of $55,400,000	$18,928,667
Current Bank Account	$3,267,735
Projected Bank Account	$2,775,813

Pro Players Salaries
Jamie Benn	$9,500,000 (3)
Ryan OReilly	$7,500,000 (6)
Oliver Ekman-Larsson	$6,000,000 (3)
Andrew MacDonald	$5,000,000 (3)
Carl Soderberg	$4,750,000 (3)
Adam Henrique	$4,000,000 (2)
Robin Lehner	$4,000,000 (4)
Alex Goligoski	$3,443,000 (4)
Jiri Hudler	$3,250,000 (1)
Clayton Stoner	$3,250,000 (1)
Ryan Ellis	$2,500,000 (2)
Lee Stempniak	$2,500,000 (3)
Kevin Bieksa	$2,439,000 (1)
Tyler Toffoli	$2,300,000 (3)
Jason Zucker	$2,000,000 (7)
Chris Neil	$1,500,000 (1)
Benoit Pouliot	$1,150,000 (1)
Lance Bouma	$1,000,000 (1)
Radim Simek	$925,000 (1)
Ilya Samsonov	$875,000 (3)
Patrick Sharp	$800,000 (1)
Cole Ully	$646,667 (1)
Total Pro Players	22
Salary Commitment
Year 1 : $69,328,667
Year 2 : $59,981,000
Year 3 : $53,481,000
Year 4 : $20,009,000
Salary Average Commitment
Year 1 : $71,628,667
Year 2 : $56,668,000
Year 3 : $50,168,000
Year 4 : $16,943,000
Salary Cap with 1 Way Contract
Year 1 : $69,328,667
Year 2 : $54,368,000
Year 3 : $47,868,000
Year 4 : $16,943,000

Farm Players Salaries
Eddie Lack	$137,500 (1)
Miro Aaltonen	$92,500 (7)
Oskar Lindblom	$92,500 (3)
Cal Petersen	$92,500 (2)
Jared McCann	$89,417 (7)
Michael Paliotta	$87,500 (3)
Alexei Lipanov	$87,500 (3)
Connor Hurley	$87,500 (3)
Danton Heinen	$87,250 (2)
Travis Sanheim	$86,333 (2)
Travis Dermott	$86,333 (3)
Jakub Zboril	$86,333 (3)
Frederik Gauthier	$86,333 (1)
Shane Harper	$77,500 (1)
Reid Duke	$77,000 (3)
Jalen Chatfield	$76,500 (3)
Noah Rod	$76,333 (3)
Jon Gillies	$72,500 (7)
Daniel Carr	$72,500 (1)
Keegan Kolesar	$70,250 (3)
Brian Flynn	$70,000 (1)
Brendan Guhle	$69,750 (3)
Jordan Oesterle	$65,000 (2)
Christian Thomas	$60,000 (1)
Trent Vogelhuber	$60,000 (2)
Grayson Downing	$60,000 (2)
Total Farm Players	26
Salary Commitment
Year 1 : $2,106,832
Year 2 : $2,042,582
Year 3 : $1,591,499
Year 4 : $694,000
Salary Average Commitment
Year 1 : $2,106,832
Year 2 : $1,602,999
Year 3 : $1,151,916
Year 4 : $254,417

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $98 - 4,813 - 80.22%
Level 2:	5000 - $59 - 3,976 - 79.51%
Level 3:	2000 - $34 - 1,577 - 78.87%
Level 4:	4000 - $25 - 3,105 - 77.62%
Luxury :	1000 - $199 - 796 - 79.57%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $24 - 3,769 - 62.81%
Farm Level 2:	3000 - $12 - 1,904 - 63.45%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,267 - 79.26%
Average Income per Game	$1,485,255
Year to Date Revenue	$60,895,445
Farm
Home Games Left	0
Average Attendance - %	5,672 - 63.03%
Average Income per Game	$137,795
Year to Date Revenue	$5,649,615
Expense
Pro Players Total Salaries	$66,698,462
Farm Players Total Salaries	$2,004,583
Coaches Total Salaries	$4,875,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,240,015
Farm Year To Date Expenses	$2,633,074
Pro Salary Cap To Date	$68,994,500
Farm Salary Cap To Date	$2,033,087
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$489,472
Pro Estimated Expenses	$489,472
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,342
Farm Estimated Expenses	$0
Estimated Season Expenses	$489,472
Season Salary Cap	$66,698,462
Estimate Under Maximum Salary Cap of $75,000,000	$8,301,538
Estimate Over Minimum Salary Cap of $55,400,000	$11,298,462
Current Bank Account	$10,921,971
Projected Bank Account	$10,432,499

Pro Players Salaries
Victor Hedman (Out of Payroll)	$8,250,000 (3)
Zach Parise	$7,538,462 (6)
Max Pacioretty	$7,000,000 (3)
Alexander Radulov	$6,250,000 (5)
Matt Duchene	$6,000,000 (2)
Jonathan Quick	$5,800,000 (6)
Torey Krug	$5,250,000 (3)
Nazem Kadri	$4,500,000 (5)
Michael Frolik	$4,300,000 (3)
Jake Gardiner	$4,050,000 (2)
Jakob Silfverberg	$3,750,000 (2)
Radim Vrbata	$2,500,000 (1)
Ben Chiarot	$1,400,000 (2)
Torrey Mitchell	$1,200,000 (1)
Matt Cullen	$1,000,000 (1)
Jan Rutta	$925,000 (1)
Pavel Buchnevich	$925,000 (2)
Gustav Forsling	$872,500 (2)
Marko Dano	$850,000 (1)
Peter Holland	$675,000 (2)
Steve Oleksy	$650,000 (2)
Derek Forbort	$650,000 (1)
Jared Coreau	$612,500 (1)
Total Pro Players	23
Salary Commitment
Year 1 : $74,948,462
Year 2 : $67,210,962
Year 3 : $48,888,462
Year 4 : $24,088,462
Salary Average Commitment
Year 1 : $74,948,462
Year 2 : $67,210,962
Year 3 : $48,888,462
Year 4 : $24,088,462
Salary Cap with 1 Way Contract
Year 1 : $74,948,462
Year 2 : $67,210,962
Year 3 : $48,888,462
Year 4 : $24,088,462

Farm Players Salaries
Kevin Porter	$99,500 (3)
Cal OReilly	$93,000 (1)
Andreas Borgman	$92,500 (2)
Drake Caggiula	$92,500 (1)
Michael Vecchione	$90,000 (2)
Sebastian Repo	$87,500 (3)
Jesper Boqvist	$87,500 (3)
Artur Kayumov	$87,500 (3)
Pascal Laberge	$81,167 (3)
Ryan Gropp	$80,250 (3)
Mikhail Vorobyov	$78,417 (3)
Sami Niku	$77,500 (3)
Aleksi Saarela	$75,333 (3)
Justin Scott	$75,083 (2)
Chris Driedger	$73,500 (1)
Alex Lintuniemi	$72,917 (1)
Matthew Spencer	$72,833 (3)
Connor Hobbs	$72,000 (3)
Calvin Thurkauf	$71,500 (3)
Riley Barber	$69,250 (1)
Alexandre Carrier	$68,833 (3)
Marek Langhamer	$66,000 (1)
Marcus Pettersson	$60,000 (4)
Casey Desmith	$60,000 (4)
RJ Umberger	$60,000 (1)
Connor Jones	$60,000 (7)
Total Farm Players	26
Salary Commitment
Year 1 : $2,004,583
Year 2 : $1,518,816
Year 3 : $1,261,233
Year 4 : $221,400
Salary Average Commitment
Year 1 : $2,004,583
Year 2 : $1,477,416
Year 3 : $1,219,833
Year 4 : $180,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 4,598 - 76.63%
Level 2:	5000 - $60 - 3,940 - 78.80%
Level 3:	2000 - $35 - 1,557 - 77.87%
Level 4:	4000 - $25 - 2,998 - 74.95%
Luxury :	1000 - $200 - 766 - 76.62%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 3,939 - 65.65%
Farm Level 2:	3000 - $15 - 1,966 - 65.55%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,860 - 77.00%
Average Income per Game	$1,458,567
Year to Date Revenue	$59,801,257
Farm
Home Games Left	0
Average Attendance - %	5,906 - 65.62%
Average Income per Game	$172,903
Year to Date Revenue	$7,089,031
Expense
Pro Players Total Salaries	$72,915,310
Farm Players Total Salaries	$2,029,107
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$71,469,182
Farm Year To Date Expenses	$2,609,684
Pro Salary Cap To Date	$68,986,403
Farm Salary Cap To Date	$2,009,668
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$520,106
Pro Estimated Expenses	$520,106
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,515
Farm Estimated Expenses	$0
Estimated Season Expenses	$520,106
Season Salary Cap	$72,915,310
Estimate Under Maximum Salary Cap of $75,000,000	$2,084,690
Estimate Over Minimum Salary Cap of $55,400,000	$17,515,310
Current Bank Account	$10,878,822
Projected Bank Account	$10,358,716

Pro Players Salaries
Brent Burns	$11,000,000 (3)
Shea Weber	$7,857,143 (6)
Rick Nash	$7,800,000 (7)
Paul Stastny	$7,000,000 (7)
Blake Wheeler	$5,600,000 (3)
Kyle Okposo	$5,500,000 (6)
Frans Nielsen	$5,250,000 (5)
TJ Brodie	$4,654,000 (3)
Mike Smith	$4,250,000 (2)
David Schlemko	$2,100,000 (3)
Antoine Vermette	$1,750,000 (1)
Paul Byron	$1,166,667 (2)
Chris Stewart	$1,150,000 (1)
Ryan Reaves	$1,125,000 (1)
Jordan Nolan	$950,000 (1)
Christian Folin	$850,000 (1)
Michael Haley	$825,000 (2)
Tommy Wingels	$750,000 (1)
Stephen Johns	$725,000 (1)
Jacob Josefson	$700,000 (1)
Darcy Kuemper	$650,000 (1)
Tim Heed	$650,000 (2)
Petter Granberg	$612,500 (1)
Total Pro Players	23
Salary Commitment
Year 1 : $72,915,310
Year 2 : $58,195,810
Year 3 : $51,304,143
Year 4 : $27,950,143
Salary Average Commitment
Year 1 : $73,415,311
Year 2 : $64,152,811
Year 3 : $57,261,144
Year 4 : $33,907,144
Salary Cap with 1 Way Contract
Year 1 : $72,915,310
Year 2 : $63,652,810
Year 3 : $56,761,143
Year 4 : $33,407,143

Farm Players Salaries
Anders Nilsson	$250,000 (2)
Steve Michalek	$103,200 (6)
Trevor Moore	$92,500 (2)
Connor Chatham	$87,500 (3)
Zachary Sanford	$87,500 (2)
Marcus Hogberg	$83,500 (2)
Justin Kloos	$79,250 (2)
Luke Witkowski	$75,000 (2)
Gabriel Gagne	$74,250 (2)
Oleg Sosunov	$72,407 (3)
Thomas Schemitsch	$71,750 (2)
Landon Ferraro	$70,000 (2)
Kevin Roy	$66,600 (6)
Jonne Tammela	$66,100 (6)
MacKenze Stewart	$65,500 (1)
Brian Lashoff	$65,000 (2)
Jaycob Megna	$65,000 (2)
Byron Froese	$65,000 (2)
Jonny Brodzinski	$65,000 (2)
Colin McDonald	$62,500 (3)
Tomas Nosek	$61,250 (1)
Patrick Bjorkstrand	$60,200 (6)
Colby Williams	$60,100 (6)
Steven Fogarty	$60,000 (6)
TJ Tynan	$60,000 (6)
Brent Regner	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 1 : $2,029,107
Year 2 : $1,842,357
Year 3 : $698,607
Year 4 : $476,200
Salary Average Commitment
Year 1 : $2,029,107
Year 2 : $1,842,357
Year 3 : $698,607
Year 4 : $476,200

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $98 - 4,873 - 81.21%
Level 2:	5000 - $50 - 4,624 - 92.49%
Level 3:	2000 - $30 - 1,786 - 89.31%
Level 4:	4000 - $20 - 3,535 - 88.36%
Luxury :	1000 - $190 - 859 - 85.94%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $20 - 3,683 - 61.38%
Farm Level 2:	3000 - $10 - 1,874 - 62.46%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,677 - 87.10%
Average Income per Game	$1,528,253
Year to Date Revenue	$62,658,371
Farm
Home Games Left	0
Average Attendance - %	5,557 - 61.74%
Average Income per Game	$113,288
Year to Date Revenue	$4,644,816
Expense
Pro Players Total Salaries	$70,467,499
Farm Players Total Salaries	$2,037,302
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$72,385,508
Farm Year To Date Expenses	$2,577,184
Pro Salary Cap To Date	$71,789,639
Farm Salary Cap To Date	$1,977,143
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$490,121
Pro Estimated Expenses	$490,121
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,573
Farm Estimated Expenses	$0
Estimated Season Expenses	$490,121
Season Salary Cap	$70,467,499
Estimate Under Maximum Salary Cap of $75,000,000	$4,532,501
Estimate Over Minimum Salary Cap of $55,400,000	$15,067,499
Current Bank Account	$10,878,295
Projected Bank Account	$10,388,174

Pro Players Salaries
Tyler Seguin	$11,000,000 (3)
Matt Murray	$9,500,000 (3)
Corey Perry	$8,625,000 (4)
Filip Forsberg	$6,000,000 (3)
Marian Hossa	$5,275,000 (4)
Marc Methot	$4,900,000 (2)
Nikita Zaitsev (Out of Payroll)	$4,500,000 (6)
Brendan Smith	$4,350,000 (4)
Craig Smith	$4,250,000 (3)
Craig Anderson	$4,200,000 (1)
Ryan Strome	$2,500,000 (7)
Nick Shore	$925,000 (1)
Michael Matheson	$925,000 (1)
Joel Eriksson-Ek	$894,167 (2)
Devin Shore	$870,000 (1)
Anthony Mantha	$863,333 (1)
Shea Theodore	$863,333 (7)
Jakub Vrana	$863,333 (2)
Thomas Chabot	$863,333 (3)
Anton Forsberg	$750,000 (2)
Iiro Pakarinen	$725,000 (1)
Josh Archibald	$675,000 (2)
Taylor Fedun	$650,000 (2)
Total Pro Players	23
Salary Commitment
Year 1 : $74,967,499
Year 2 : $71,488,833
Year 3 : $62,756,333
Year 4 : $31,143,000
Salary Average Commitment
Year 1 : $74,967,499
Year 2 : $66,459,166
Year 3 : $57,726,666
Year 4 : $26,113,333
Salary Cap with 1 Way Contract
Year 1 : $74,967,499
Year 2 : $66,459,166
Year 3 : $57,726,666
Year 4 : $26,113,333

Farm Players Salaries
Matiss Kivlenieks	$92,500 (3)
Andrei Mironov	$92,500 (2)
Kyle Connor	$92,500 (2)
Denis Gurianov	$89,417 (3)
Max Jones	$89,417 (3)
Jake Evans	$87,500 (3)
Alexander Kerfoot	$87,500 (3)
Noah Juulsen	$86,333 (3)
Brendan Lemieux	$83,917 (2)
Christian Dvorak	$83,917 (2)
Brandon Halverson	$77,250 (2)
Tyler Parsons	$75,917 (3)
Mark Friedman	$74,917 (3)
Dawson Leedahl	$74,917 (3)
Manuel Wiederer	$73,667 (3)
Conner Bleackley	$70,000 (2)
Erik Cernak	$69,750 (3)
Lane Pederson	$69,000 (3)
Nicolas Aube-Kubel	$68,083 (2)
Radel Fazleev	$67,500 (2)
Henrik Samuelsson	$65,300 (2)
Maxime Lajoie	$63,000 (3)
Austin Wagner	$62,500 (3)
Adam Musil	$60,000 (3)
JC Lipon	$60,000 (1)
Chris Summers	$60,000 (2)
Brett Pollock	$60,000 (2)
Total Farm Players	27
Salary Commitment
Year 1 : $2,037,302
Year 2 : $1,977,302
Year 3 : $1,156,335
Year 4 : $0
Salary Average Commitment
Year 1 : $2,037,302
Year 2 : $1,977,302
Year 3 : $1,156,335
Year 4 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 4,564 - 76.07%
Level 2:	5000 - $60 - 3,943 - 78.86%
Level 3:	2000 - $35 - 1,555 - 77.73%
Level 4:	4000 - $25 - 3,000 - 75.01%
Luxury :	1000 - $200 - 773 - 77.34%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 3,953 - 65.89%
Farm Level 2:	3000 - $12 - 1,957 - 65.23%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,835 - 76.86%
Average Income per Game	$1,455,850
Year to Date Revenue	$59,689,866
Farm
Home Games Left	0
Average Attendance - %	5,910 - 65.67%
Average Income per Game	$146,062
Year to Date Revenue	$5,988,535
Expense
Pro Players Total Salaries	$68,921,667
Farm Players Total Salaries	$2,547,350
Coaches Total Salaries	$4,175,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$71,662,908
Farm Year To Date Expenses	$3,481,308
Pro Salary Cap To Date	$68,435,313
Farm Salary Cap To Date	$2,556,307
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$497,736
Pro Estimated Expenses	$497,736
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,453
Farm Estimated Expenses	$0
Estimated Season Expenses	$497,736
Season Salary Cap	$68,921,667
Estimate Under Maximum Salary Cap of $75,000,000	$6,078,333
Estimate Over Minimum Salary Cap of $55,400,000	$13,521,667
Current Bank Account	$11,284,185
Projected Bank Account	$10,786,449

Pro Players Salaries
Artemi Panarin	$8,500,000 (3)
Mitchell Marner	$7,750,000 (3)
Semyon Varlamov	$5,900,000 (2)
Dougie Hamilton	$5,750,000 (4)
Tomas Tatar	$5,300,000 (4)
Danny DeKeyser	$5,000,000 (5)
Kris Russell	$4,000,000 (4)
Mikkel Boedker	$4,000,000 (3)
Zach Smith	$3,250,000 (4)
Trevor Daley	$3,166,667 (3)
Boone Jenner	$2,900,000 (7)
Jonathan Bernier	$2,750,000 (7)
Thomas Vanek	$2,000,000 (5)
Eric Gelinas	$1,750,000 (1)
Brian Gionta	$1,200,000 (1)
Matt Nieto	$1,000,000 (1)
Anton Slepyshev	$925,000 (1)
Nick Lappin	$842,500 (1)
Trevor van Riemsdyk	$825,000 (7)
Cody McLeod	$800,000 (1)
Reid Boucher	$687,500 (1)
Colton Sissons	$625,000 (2)
Total Pro Players	22
Salary Commitment
Year 1 : $68,921,667
Year 2 : $69,121,667
Year 3 : $62,596,667
Year 4 : $39,180,000
Salary Average Commitment
Year 1 : $68,921,667
Year 2 : $61,716,667
Year 3 : $55,191,667
Year 4 : $31,775,000
Salary Cap with 1 Way Contract
Year 1 : $68,921,667
Year 2 : $61,716,667
Year 3 : $55,191,667
Year 4 : $31,775,000

Farm Players Salaries
Jhonas Enroth	$390,000 (1)
Mike Condon	$240,000 (3)
Viktor Stalberg	$125,000 (1)
John Mitchell	$120,000 (1)
Kevin Connauton	$100,000 (1)
Vernon Fiddler	$100,000 (1)
Roman Lyubimov	$100,000 (1)
Brandon Manning	$97,500 (1)
Chris Nell	$91,600 (6)
Urho Vaakanainen	$87,500 (3)
Anton Karlsson	$87,500 (3)
John McFarland	$87,500 (3)
Trevor Smith	$86,800 (3)
Garrett Wilson	$83,400 (4)
Tyler Moy	$79,250 (2)
Mark Barberio	$75,000 (1)
Cole Cassels	$73,800 (6)
Brandon Tanev	$70,000 (1)
Matt Tennyson	$65,000 (2)
Stefan Matteau	$65,000 (1)
Michael Sgarbossa	$65,000 (1)
Jordan Szwarz	$65,000 (1)
Kevin Gravel	$65,000 (1)
Buddy Robinson	$65,000 (1)
Ryan Sproul	$62,500 (1)
Total Farm Players	25
Salary Commitment
Year 1 : $2,547,350
Year 2 : $982,350
Year 3 : $838,100
Year 4 : $248,800
Salary Average Commitment
Year 1 : $2,547,350
Year 2 : $982,350
Year 3 : $838,100
Year 4 : $248,800

Team	Current Fund	Season Salary Cap	Under Maximum of $75,000,000	Over Minimum of $55,400,000	Farm Salary Cap	Under Maximum of $50,000,000	Pro Players	Farm Players	Total Players
Avalanche	$17,392,366	$71,497,462	$3,502,538	$16,097,462	$2,172,468	$47,827,532	22	27	49
Blackhawks	$9,125,714	$72,295,810	$2,704,190	$16,895,810	$1,955,049	$48,044,951	22	26	48
Blue Jackets	$8,689,611	$74,300,333	$699,667	$18,900,333	$2,106,017	$47,893,983	21	24	45
Blues	$21,482,686	$60,621,667	$14,378,333	$5,221,667	$2,143,700	$47,856,300	23	26	49
Bruins	$14,927,585	$72,731,584	$2,268,416	$17,331,584	$1,942,075	$48,057,925	22	24	46
Canadiens	$10,493,973	$69,504,722	$5,495,278	$14,104,722	$1,919,199	$48,080,801	23	26	49
Canucks	$20,115,893	$61,775,000	$13,225,000	$6,375,000	$2,648,351	$47,351,649	23	27	50
Capitals	$18,428,706	$68,848,999	$6,151,001	$13,448,999	$2,298,375	$47,701,625	23	27	50
Coyotes	$897,872	$69,502,333	$5,497,667	$14,102,333	$1,972,734	$48,027,266	22	25	47
Devils	$13,776,790	$63,790,000	$11,210,000	$8,390,000	$1,813,584	$48,186,416	21	24	45
Ducks	$8,824,204	$74,488,333	$511,667	$19,088,333	$1,644,116	$48,355,884	23	24	47
Flames	$11,514,901	$73,509,810	$1,490,190	$18,109,810	$2,341,466	$47,658,534	22	28	50
Flyers	$14,730,639	$60,497,833	$14,502,167	$5,097,833	$1,991,416	$48,008,584	22	26	48
Golden Knights	$18,713,388	$61,517,250	$13,482,750	$6,117,250	$2,675,667	$47,324,333	23	27	50
Hurricanes	$13,759,734	$64,091,000	$10,909,000	$8,691,000	$2,130,385	$47,869,615	23	26	49
Islanders	$7,856,105	$73,762,500	$1,237,500	$18,362,500	$2,147,764	$47,852,236	22	28	50
Jets	$22,714,959	$71,175,000	$3,825,000	$15,775,000	$2,228,082	$47,771,918	22	28	50
Kings	$21,909,826	$60,347,500	$14,652,500	$4,947,500	$1,996,918	$48,003,082	22	28	50
Kraken	$10,487,246	$70,337,917	$4,662,083	$14,937,917	$2,169,591	$47,830,409	22	25	47
Lightning	$17,563,130	$71,541,212	$3,458,788	$16,141,212	$1,834,700	$48,165,300	22	23	45
Maple Leafs	$16,524,107	$58,087,499	$16,912,501	$2,687,499	$2,518,433	$47,481,567	21	28	49
Nordiques	$15,132,679	$66,898,332	$8,101,668	$11,498,332	$2,073,584	$47,926,416	23	26	49
Oilers	$13,251,779	$57,674,823	$17,325,177	$2,274,823	$2,200,483	$47,799,517	22	26	48
Penguins	$13,014,503	$74,976,944	$23,056	$19,576,944	$1,931,416	$48,068,584	23	26	49
Predators	$10,061,868	$61,424,832	$13,575,168	$6,024,832	$1,663,616	$48,336,384	22	23	45
Rangers	$15,426,822	$70,375,000	$4,625,000	$14,975,000	$2,032,717	$47,967,283	22	26	48
Red Wings	$12,673,210	$74,225,962	$774,038	$18,825,962	$2,066,663	$47,933,337	23	25	48
Sabres	$3,267,735	$74,328,667	$671,333	$18,928,667	$2,106,832	$47,893,168	22	26	48
Senators	$10,921,971	$66,698,462	$8,301,538	$11,298,462	$2,004,583	$47,995,417	23	26	49
Sharks	$10,878,822	$72,915,310	$2,084,690	$17,515,310	$2,029,107	$47,970,893	23	26	49
Stars	$10,878,295	$70,467,499	$4,532,501	$15,067,499	$2,037,302	$47,962,698	23	27	50
Wild	$11,284,185	$68,921,667	$6,078,333	$13,521,667	$2,547,350	$47,452,650	22	25	47

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %