CCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 5,828 - 97.13%
Level 2:	5500 - $60 - 5,328 - 96.88%
Level 3:	2000 - $45 - 1,991 - 99.55%
Level 4:	4000 - $30 - 3,849 - 96.23%
Luxury :	1000 - $200 - 954 - 95.40%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,781 - 96.34%
Farm Level 2:	3000 - $12 - 3,000 - 100.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,950 - 97.03%
Average Income per Game	$1,934,564
Year to Date Revenue	$5,803,691
Farm
Home Games Left	0
Average Attendance - %	8,781 - 97.56%
Average Income per Game	$216,620
Year to Date Revenue	$1,299,720
Expense
Pro Players Total Salaries	$73,712,327
Farm Players Total Salaries	$2,451,600
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$723,333
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$53,794,418
Projected Bank Account	$53,794,418

Pro Players Salaries
Jeff Skinner	$7,500,000 (1)
Evander Kane	$7,000,000 (4)
Teuvo Teravainen	$6,000,000 (2)
Matt Dumba	$5,050,000 (4)
Chris Kreider	$4,850,000 (4)
Hampus Lindholm	$4,650,000 (2)
Ryan Strome	$4,400,000 (5)
Cody Glass	$4,125,000 (4)
Jaccob Slavin	$4,000,000 (4)
Robin Lehner	$3,875,000 (5)
Dylan Larkin	$3,650,000 (3)
Filip Forsberg	$3,375,000 (6)
Kevin Hayes	$3,137,327 (2)
Ryan Murray	$2,400,000 (4)
Zachary Sanford	$1,600,000 (5)
Eetu Luostarinen	$1,550,000 (1)
Jakob Chychrun	$1,500,000 (2)
Urho Vaakanainen	$1,500,000 (3)
Brett Connolly	$1,450,000 (4)
Cal Clutterbuck	$700,000 (1)
Michael Del Zotto	$700,000 (1)
Daniel Vladar	$700,000 (3)
Total Pro Players	22
Salary Commitment
Year 10 : $73,712,327
Year 11 : $76,524,654
Year 12 : $58,100,000
Year 13 : $47,900,000
Salary Average Commitment
Year 10 : $86,974,654
Year 11 : $76,524,654
Year 12 : $58,100,000
Year 13 : $47,900,000
Salary Cap with 1 Way Contract
Year 10 : $73,712,327
Year 11 : $63,262,327
Year 12 : $47,975,000
Year 13 : $42,125,000

Farm Players Salaries
Kevin Lankinen	$195,000 (2)
Blake Murray	$195,000 (2)
Luke Green	$175,000 (3)
Matej Pekar	$120,000 (6)
Dennis Gilbert	$105,000 (1)
Fredrik Karlstrom	$105,000 (2)
Nick Merkley	$101,600 (3)
Joe Colborne	$95,000 (1)
Blake Lizotte	$95,000 (3)
Jack Lafontaine	$92,500 (2)
Jamie Drysdale	$92,500 (3)
MacKenzie Entwistle	$85,000 (3)
Austin Wagner	$80,000 (2)
Josh Dunne	$75,000 (5)
Jonathan Racine	$70,000 (1)
Hunter Warner	$70,000 (1)
Cameron Schilling	$70,000 (1)
Josh Gorges	$70,000 (1)
Erik Condra	$70,000 (1)
Ben Thomson	$70,000 (1)
Tom Sestito	$70,000 (1)
Pavel Gogolev	$70,000 (2)
Jeremy Smith	$70,000 (1)
Luke Opilka	$70,000 (1)
Nick Shore	$70,000 (1)
Marcus Pettersson	$70,000 (1)
Total Farm Players	26
Salary Commitment
Year 10 : $2,451,600
Year 11 : $1,481,600
Year 12 : $744,100
Year 13 : $195,000
Salary Average Commitment
Year 10 : $2,439,100
Year 11 : $1,481,600
Year 12 : $744,100
Year 13 : $195,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,889 - 98.14%
Level 2:	5500 - $60 - 5,474 - 99.52%
Level 3:	2000 - $45 - 1,999 - 99.94%
Level 4:	4000 - $30 - 4,000 - 100.00%
Luxury :	1000 - $200 - 999 - 99.93%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,794 - 96.57%
Farm Level 2:	3000 - $12 - 3,000 - 100.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,360 - 99.24%
Average Income per Game	$1,977,322
Year to Date Revenue	$19,773,217
Farm
Home Games Left	0
Average Attendance - %	8,794 - 97.71%
Average Income per Game	$217,029
Year to Date Revenue	$2,170,290
Expense
Pro Players Total Salaries	$72,608,000
Farm Players Total Salaries	$2,901,901
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,616,970
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$53,183,010
Projected Bank Account	$53,183,010

Pro Players Salaries
Johnny Gaudreau	$9,600,000 (3)
Jared Spurgeon	$7,555,500 (4)
Cam Atkinson	$6,000,000 (4)
Justin Schultz	$5,500,000 (6)
Christopher Tanev	$5,250,000 (4)
Matthew Tkachuk	$5,000,000 (4)
Vadim Shipachyov	$4,800,000 (5)
Sean Monahan	$4,600,000 (4)
Bryan Little	$4,350,000 (2)
Kailer Yamamoto	$3,250,000 (4)
David Rittich	$2,250,000 (3)
Jacob Markstrom	$2,168,000 (4)
Jonathan Quick	$2,014,000 (3)
Sami Niku	$1,500,000 (3)
Jonathan Ericsson	$1,250,000 (1)
Jordan Maletta	$1,250,000 (1)
Noel Acciari	$1,150,000 (5)
Kyle Palmieri	$989,750 (2)
Austin Czarnik	$955,000 (3)
Josh Leivo	$825,750 (2)
Nick Jensen	$800,000 (3)
Nail Yakupov	$800,000 (2)
Madison Bowey	$750,000 (6)
Total Pro Players	23
Salary Commitment
Year 10 : $72,608,000
Year 11 : $70,108,000
Year 12 : $63,142,500
Year 13 : $46,023,500
Salary Average Commitment
Year 10 : $72,608,000
Year 11 : $70,108,000
Year 12 : $63,142,500
Year 13 : $46,023,500
Salary Cap with 1 Way Contract
Year 10 : $72,608,000
Year 11 : $70,108,000
Year 12 : $63,142,500
Year 13 : $46,023,500

Farm Players Salaries
Oliver Bjorkstrand	$250,000 (4)
MacKenzie Weegar	$250,000 (2)
Tage Thompson	$157,500 (6)
Connor Zary	$121,550 (6)
Brent Regner	$120,000 (1)
Niklas Svedberg	$100,000 (1)
Blake Pietila	$98,550 (2)
Michael Brodzinski	$97,500 (1)
Patrick Brown	$96,555 (1)
Connor Mackey	$96,550 (5)
Matthew Phillips	$92,920 (1)
Henrik Tikkanen	$92,500 (2)
Filip Lindberg	$92,500 (2)
Arvid Costmar	$92,500 (1)
Reece Newkirk	$92,500 (1)
Rory Kerins	$92,500 (1)
Jacob Moverare	$90,000 (1)
Kenny Agostino	$89,850 (3)
Juuso Riikola	$88,000 (4)
Tucker Poolman	$85,050 (2)
Sam Anas	$78,950 (4)
Mike Hardman	$78,575 (4)
Joseph Gambardella	$77,775 (4)
Fedor Gordeev	$77,576 (1)
Michael Prapavessis	$77,500 (4)
Trevor Murphy	$75,000 (3)
Sam Lafferty	$70,000 (4)
Patrick Harper	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 10 : $2,901,900
Year 11 : $1,879,850
Year 12 : $1,261,250
Year 13 : $1,096,400
Salary Average Commitment
Year 10 : $2,900,400
Year 11 : $1,879,850
Year 12 : $1,261,250
Year 13 : $1,096,400

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5500 - $60 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,250,000
Farm Players Total Salaries	$2,898,875
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$5,450,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$24,226,110
Projected Bank Account	$24,226,110

Pro Players Salaries
Evgeni Dadonov	$10,000,000 (1)
Brady Skjei	$5,000,000 (1)
Brent Seabrook	$4,250,000 (1)
Brenden Dillon	$4,000,000 (3)
Casey Mittelstadt	$4,000,000 (4)
Alexander Dergachyov	$3,500,000 (1)
Alexander Georgiev	$3,000,000 (3)
Tom Wilson	$3,000,000 (4)
Martin Necas	$2,900,000 (3)
Vladislav Gavrikov	$2,800,000 (2)
Mathew Barzal	$2,750,000 (5)
Carter Hart	$2,250,000 (6)
Colton Sissons	$2,000,000 (3)
Joe Veleno	$1,900,000 (3)
Kieffer Bellows	$1,500,000 (1)
Jason Robertson	$1,500,000 (2)
Quinn Hughes	$1,500,000 (4)
Jacob De La Rose	$1,500,000 (1)
Alexey Marchenko	$1,100,000 (3)
Cameron Morrison	$1,000,000 (4)
Adam Fox	$925,000 (5)
Matthew OConnor	$875,000 (1)
Total Pro Players	22
Salary Commitment
Year 10 : $61,250,000
Year 11 : $43,200,000
Year 12 : $41,650,000
Year 13 : $26,750,000
Salary Average Commitment
Year 10 : $64,000,000
Year 11 : $37,375,000
Year 12 : $33,075,000
Year 13 : $18,175,000
Salary Cap with 1 Way Contract
Year 10 : $61,250,000
Year 11 : $34,625,000
Year 12 : $30,325,000
Year 13 : $15,425,000

Farm Players Salaries
Jacob Bryson	$300,000 (5)
Jordan Kyrou	$250,000 (6)
Reid Duke	$200,000 (3)
Andrew Cogliano	$175,000 (2)
Calle Jarnkrok	$150,000 (3)
Albin Grewe	$106,375 (1)
Marcus Foligno	$100,000 (2)
Hudson Elynuik	$95,000 (3)
Logan Mailloux	$92,500 (3)
Dylan Samberg	$90,000 (3)
Henri Kiviaho	$80,000 (1)
Dalton Thrower	$70,000 (1)
Andre Benoit	$70,000 (1)
Arsen Khisamutdinov	$70,000 (1)
Boyd Gordon	$70,000 (1)
Anton Rodin	$70,000 (1)
Zack Mitchell	$70,000 (1)
Egor Yakovlev	$70,000 (1)
Greg Carey	$70,000 (1)
Alex Broadhurst	$70,000 (1)
Kenney Morrison	$70,000 (1)
Kerby Rychel	$70,000 (1)
Givani Smith	$70,000 (4)
Nelson Nogier	$70,000 (1)
Emil Pettersson	$70,000 (1)
Nick Seeler	$70,000 (1)
Dylan Labbe	$70,000 (1)
Emile Poirier	$70,000 (1)
Zachary Emond	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 10 : $2,898,875
Year 11 : $1,522,500
Year 12 : $1,247,500
Year 13 : $620,000
Salary Average Commitment
Year 10 : $2,888,875
Year 11 : $1,517,500
Year 12 : $1,242,500
Year 13 : $615,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $100 - 5,839 - 97.31%
Level 2:	5500 - $60 - 5,393 - 98.05%
Level 3:	2000 - $45 - 1,991 - 99.54%
Level 4:	4000 - $30 - 4,000 - 100.00%
Luxury :	1000 - $200 - 982 - 98.22%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,205 - 98.40%
Average Income per Game	$1,957,094
Year to Date Revenue	$9,785,471
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,288,333
Farm Players Total Salaries	$2,659,381
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,235,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$49,768,501
Projected Bank Account	$49,768,501

Pro Players Salaries
PK Subban	$9,100,000 (2)
Bo Horvat	$6,400,000 (3)
John Moore	$5,500,000 (2)
Mike Hoffman	$5,363,435 (2)
Anthony Mantha	$5,014,000 (3)
Erik Gudbranson	$4,750,000 (4)
Josh Bailey	$4,000,000 (4)
Colton Parayko	$3,500,000 (2)
Adam Clendening	$3,000,000 (1)
Darcy Kuemper	$3,000,000 (4)
Jaden Schwartz	$2,750,000 (5)
Yanni Gourde	$2,500,000 (4)
Matt Calvert	$2,450,000 (4)
Christian Djoos	$2,200,000 (3)
Reid Boucher	$2,000,000 (2)
Dante Fabbro	$1,900,000 (1)
Alex Nedeljkovic	$1,750,000 (4)
Marco Roy	$1,657,898 (4)
Jesper Boqvist	$1,500,000 (1)
Nathan Schnarr	$1,500,000 (3)
Kyle Wood	$1,250,000 (1)
Andreas Martinsen	$1,250,000 (1)
Dennis Rasmussen	$953,000 (4)
Total Pro Players	23
Salary Commitment
Year 10 : $73,288,333
Year 11 : $64,388,333
Year 12 : $38,924,898
Year 13 : $23,810,898
Salary Average Commitment
Year 10 : $73,288,333
Year 11 : $64,388,333
Year 12 : $38,924,898
Year 13 : $23,810,898
Salary Cap with 1 Way Contract
Year 10 : $73,288,333
Year 11 : $64,388,333
Year 12 : $38,924,898
Year 13 : $23,810,898

Farm Players Salaries
Petr Straka	$140,000 (1)
Evan McEneny	$140,000 (1)
TJ Tynan	$125,000 (1)
Riley Sheahan	$120,000 (2)
Devante Smith-Pelley	$120,000 (1)
Liam Hawel	$120,000 (4)
Robin Norell	$110,000 (3)
Rinat Valiev	$100,000 (2)
Riley Sutter	$100,000 (1)
Griffen Molino	$100,000 (2)
Ondrej Vala	$100,000 (2)
Hunter Miska	$100,000 (2)
Ryan Gropp	$100,000 (2)
Pavel Karnaukhov	$100,000 (3)
Vili Saarijarvi	$95,000 (1)
Linus Weissbach	$92,500 (2)
Josh Pillar	$92,500 (3)
Colten Ellis	$92,500 (3)
Rocco Grimaldi	$90,000 (3)
JT Brown	$90,000 (1)
Markus Niemelainen	$90,000 (1)
Stelio Mattheos	$81,881 (1)
Jordan Stallard	$75,000 (2)
Devon Toews	$75,000 (5)
Sean Durzi	$70,000 (2)
Jarret Tyszka	$70,000 (1)
Maxime Lagace	$70,000 (2)
Total Farm Players	27
Salary Commitment
Year 10 : $2,659,381
Year 11 : $1,607,500
Year 12 : $680,000
Year 13 : $195,000
Salary Average Commitment
Year 10 : $2,659,381
Year 11 : $1,607,500
Year 12 : $680,000
Year 13 : $195,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 5,793 - 96.54%
Level 2:	5500 - $60 - 5,125 - 93.17%
Level 3:	2000 - $45 - 1,806 - 90.30%
Level 4:	4000 - $30 - 3,768 - 94.19%
Luxury :	1000 - $200 - 952 - 95.20%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,301 - 88.35%
Farm Level 2:	3000 - $12 - 3,000 - 100.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,443 - 94.28%
Average Income per Game	$1,894,409
Year to Date Revenue	$3,788,817
Farm
Home Games Left	0
Average Attendance - %	8,301 - 92.23%
Average Income per Game	$202,230
Year to Date Revenue	$404,460
Expense
Pro Players Total Salaries	$79,400,000
Farm Players Total Salaries	$2,462,062
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,366,667
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$44,163,670
Projected Bank Account	$44,163,670

Pro Players Salaries
Erik Karlsson	$9,000,000 (4)
David Krejci	$8,000,000 (4)
Michael Grabner	$7,550,000 (4)
Tuukka Rask	$7,250,000 (2)
Brock Nelson	$6,000,000 (2)
David Perron	$4,000,000 (1)
Trent Frederic	$3,950,000 (6)
Marc Staal	$3,850,000 (4)
Charlie McAvoy	$3,750,000 (5)
Nate Schmidt	$3,200,000 (1)
Colin Wilson	$2,750,000 (4)
Jon Merrill	$2,250,000 (4)
Nick Bonino	$2,050,000 (2)
Miles Wood	$2,000,000 (3)
John Hayden	$1,950,000 (3)
Jack Dougherty	$1,900,000 (6)
Chris Terry	$1,850,000 (4)
Jake DeBrusk	$1,750,000 (3)
Jakub Kindl	$1,650,000 (3)
Tomas Nosek	$1,550,000 (2)
Linus Ullmark	$1,500,000 (4)
Adam McQuaid	$950,000 (2)
Craig Smith	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $79,400,000
Year 11 : $71,500,000
Year 12 : $53,700,000
Year 13 : $46,350,000
Salary Average Commitment
Year 10 : $81,450,000
Year 11 : $73,550,000
Year 12 : $53,700,000
Year 13 : $46,350,000
Salary Cap with 1 Way Contract
Year 10 : $79,400,000
Year 11 : $71,500,000
Year 12 : $53,700,000
Year 13 : $46,350,000

Farm Players Salaries
Jay Beagle	$125,000 (2)
Karson Kuhlman	$125,000 (2)
Emil Johansson	$125,000 (1)
Jakub Lauko	$102,063 (2)
Connor Clifton	$100,000 (2)
Lance Bouma	$95,000 (1)
Jack Ahcan	$95,000 (5)
Kevin Bahl	$95,000 (4)
Kyle Keyser	$92,500 (2)
Mason Lohrei	$92,500 (3)
Brayden Tracey	$92,500 (2)
Alexander Campbell	$92,500 (2)
Nick Wolff	$90,000 (4)
Greg McKegg	$90,000 (1)
Axel Andersson	$70,000 (1)
Samuel Asselin	$70,000 (1)
Jeremy Swayman	$70,000 (2)
Riley Nash	$70,000 (1)
Joakim Nordstrom	$70,000 (1)
Cole Schneider	$70,000 (1)
Pascal Laberge	$70,000 (1)
Brandon Bollig	$70,000 (1)
Ethan Prow	$70,000 (1)
Chris Summers	$70,000 (1)
Miro Aaltonen	$70,000 (1)
Sam Brittain	$70,000 (1)
Matt Roy	$70,000 (2)
Brad Malone	$70,000 (1)
Chris Casto	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 10 : $2,462,062
Year 11 : $1,242,062
Year 12 : $372,500
Year 13 : $280,000
Salary Average Commitment
Year 10 : $2,462,062
Year 11 : $1,242,062
Year 12 : $372,500
Year 13 : $280,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5500 - $60 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,260 - 87.67%
Farm Level 2:	3000 - $12 - 2,992 - 99.72%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	8,252 - 91.68%
Average Income per Game	$200,878
Year to Date Revenue	$401,755
Expense
Pro Players Total Salaries	$74,756,030
Farm Players Total Salaries	$2,636,347
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$5,018,166
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$16,079,834
Projected Bank Account	$16,079,834

Pro Players Salaries
Victor Hedman	$9,000,000 (6)
Aleksander Barkov	$9,000,000 (4)
John Klingberg	$6,000,000 (2)
Ryan Hartman	$5,750,000 (4)
Anders Lee	$5,000,000 (3)
Kirill Kaprizov	$4,500,000 (6)
Alex Tuch	$3,700,000 (3)
Alex Killorn	$3,014,000 (6)
Maxime Comtois	$2,750,000 (4)
Nick Leddy	$2,675,000 (6)
Brendan Gallagher	$2,500,000 (5)
Maxim Letunov	$2,250,000 (4)
Nick Suzuki	$2,200,000 (1)
Antoine Bibeau	$2,200,000 (5)
Jeff Petry	$2,175,000 (5)
Cale Makar	$1,800,000 (4)
Troy Brouwer	$1,800,000 (1)
Vitek Vanecek	$1,750,000 (3)
Tyler Graovac	$1,595,751 (4)
Filip Chytil	$1,546,279 (5)
Sam Reinhart	$1,500,000 (4)
Josh Mahura	$1,300,000 (3)
Gabriel Vilardi	$750,000 (2)
Total Pro Players	23
Salary Commitment
Year 10 : $74,756,030
Year 11 : $74,431,030
Year 12 : $67,681,030
Year 13 : $55,931,030
Salary Average Commitment
Year 10 : $78,431,030
Year 11 : $74,431,030
Year 12 : $67,681,030
Year 13 : $55,931,030
Salary Cap with 1 Way Contract
Year 10 : $74,756,030
Year 11 : $70,756,030
Year 12 : $64,006,030
Year 13 : $52,256,030

Farm Players Salaries
Nicklas Grossmann	$177,778 (1)
Dennis Robertson	$177,778 (1)
Kris Versteeg	$157,712 (1)
Brad Richardson	$155,556 (1)
Nicolas Deslauriers	$130,000 (1)
Dmitrij Jaskin	$127,189 (4)
Cody Eakin	$115,546 (2)
Troy Grosenick	$115,100 (4)
Zachary Fucale	$112,700 (4)
Andrew Desjardins	$100,100 (1)
Cole Koepke	$100,000 (6)
Cale Fleury	$100,000 (1)
Gianni Fairbrother	$98,571 (3)
Felix Robert	$95,778 (6)
Dawson Mercer	$95,000 (6)
Mathias Lafreniere	$92,723 (6)
Carson Soucy	$92,500 (6)
John Ludvig	$92,500 (1)
Oliver Wahlstrom	$89,417 (2)
Cam Dineen	$85,300 (4)
Allan McShane	$85,000 (4)
Brett Brochu	$80,100 (6)
Julien Gauthier	$75,000 (5)
Vincent LoVerde	$75,000 (1)
Matthew Peca	$70,000 (5)
David Gustafsson	$70,000 (5)
Total Farm Players	26
Salary Commitment
Year 10 : $2,766,348
Year 11 : $1,599,924
Year 12 : $1,394,961
Year 13 : $1,296,389
Salary Average Commitment
Year 10 : $2,769,431
Year 11 : $1,603,007
Year 12 : $1,394,961
Year 13 : $1,296,389

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5500 - $55 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $190 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $20 - 0 - 0.00%
Farm Level 2:	3000 - $10 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,076,296
Farm Players Total Salaries	$2,100,090
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$8,544,417
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$50,617,063
Projected Bank Account	$50,617,063

Pro Players Salaries
Elias Lindholm	$14,000,000 (6)
Nazem Kadri	$7,250,000 (2)
Kyle Connor	$7,142,857 (5)
Kris Letang	$6,800,000 (2)
Connor Hellebuyck	$5,500,000 (5)
Thomas Vannelli	$3,900,000 (1)
Alex DeBrincat	$3,760,000 (1)
Semyon Varlamov	$2,500,000 (3)
Andre Burakovsky	$2,300,000 (5)
Kale Clague	$2,200,000 (3)
Olli Juolevi	$2,000,000 (3)
Kasperi Kapanen	$2,000,000 (4)
Josh Norris	$2,000,000 (4)
Ondrej Kase	$2,000,000 (5)
Benjamin Jones	$1,500,000 (3)
Greg Meireles	$1,250,000 (4)
Jake Leschyshyn	$1,073,439 (1)
Ethan Bear	$1,000,000 (4)
Ben Chiarot	$900,000 (1)
Rob OGara	$900,000 (2)
Ryan Pulock	$700,000 (2)
Jaret Anderson Dolan	$700,000 (2)
Nikita Korostelev	$700,000 (6)
Total Pro Players	23
Salary Commitment
Year 10 : $72,076,296
Year 11 : $65,942,857
Year 12 : $48,592,857
Year 13 : $37,892,857
Salary Average Commitment
Year 10 : $75,576,295
Year 11 : $65,942,856
Year 12 : $48,592,856
Year 13 : $37,892,856
Salary Cap with 1 Way Contract
Year 10 : $72,076,296
Year 11 : $62,442,857
Year 12 : $46,092,857
Year 13 : $37,892,857

Farm Players Salaries
Tyler Benson	$125,000 (4)
Collin Delia	$115,700 (2)
Andrew Agozzino	$111,500 (2)
Ashton Sautner	$97,600 (1)
J.J. Moser	$92,500 (3)
Daniil Misyul	$92,500 (3)
Matt Coronato	$92,500 (3)
Jordan Subban	$90,050 (1)
Mitchell Hoelscher	$90,000 (6)
Tom Kuhnhackl	$89,990 (1)
Austin Watson	$80,000 (1)
Jett Woo	$80,000 (3)
Adam Gaudette	$80,000 (4)
Tyler Steenbergen	$80,000 (1)
Andreas Borgman	$77,750 (2)
Jonathan Dahlen	$75,000 (1)
Alex Belzile	$70,000 (1)
Mikko Koskinen	$70,000 (1)
Jack Rathbone	$70,000 (1)
Carson Focht	$70,000 (1)
Brandon Duhaime	$70,000 (6)
Mathieu Olivier	$70,000 (1)
Tanner Laczynski	$70,000 (1)
Yannick Veilleux	$70,000 (1)
Mario Kempe	$70,000 (1)
Total Farm Players	25
Salary Commitment
Year 10 : $2,100,090
Year 11 : $1,027,450
Year 12 : $722,500
Year 13 : $365,000
Salary Average Commitment
Year 10 : $2,095,998
Year 11 : $1,027,450
Year 12 : $722,500
Year 13 : $365,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Center
Level 1:	6000 - $100 - 5,820 - 96.99%
Level 2:	5500 - $60 - 5,333 - 96.95%
Level 3:	2000 - $45 - 1,951 - 97.54%
Level 4:	4000 - $30 - 3,967 - 99.18%
Luxury :	1000 - $200 - 986 - 98.60%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,908 - 98.46%
Farm Level 2:	3000 - $12 - 3,000 - 100.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,056 - 97.60%
Average Income per Game	$1,945,782
Year to Date Revenue	$7,783,127
Farm
Home Games Left	0
Average Attendance - %	8,908 - 98.97%
Average Income per Game	$220,427
Year to Date Revenue	$1,983,840
Expense
Pro Players Total Salaries	$76,233,333
Farm Players Total Salaries	$3,258,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$68,579,473
Projected Bank Account	$68,579,473

Pro Players Salaries
Thomas Chabot	$8,000,000 (1)
Evgeny Kuznetsov	$6,625,000 (3)
Claude Giroux	$6,450,000 (3)
Dustin Byfuglien	$6,250,000 (1)
Vladimir Tarasenko	$5,500,000 (4)
Paul Stastny	$5,000,000 (2)
Gabriel Landeskog	$5,000,000 (5)
Braden Holtby	$4,000,000 (6)
Frederik Andersen	$3,975,000 (6)
Olli Maatta (Out of Payroll)	$3,900,000 (2)
Justin Faulk	$3,850,000 (6)
Tyson Barrie	$3,500,000 (1)
Oscar Klefbom	$3,425,000 (3)
Alexander Edler	$3,333,333 (1)
Alexander Wennberg	$2,300,000 (3)
Glenn Gawdin	$1,650,000 (2)
Casey Fitzgerald	$1,500,000 (3)
Morgan Frost	$1,300,000 (6)
Adam Mascherin	$1,225,000 (1)
Brandon Hagel	$1,075,000 (1)
Sam Steel	$850,000 (3)
Troy Terry	$725,000 (3)
Filip Ahl	$700,000 (2)
Total Pro Players	23
Salary Commitment
Year 10 : $80,133,333
Year 11 : $59,050,000
Year 12 : $47,800,000
Year 13 : $23,625,000
Salary Average Commitment
Year 10 : $82,333,333
Year 11 : $58,950,000
Year 12 : $47,800,000
Year 13 : $23,625,000
Salary Cap with 1 Way Contract
Year 10 : $80,133,333
Year 11 : $56,750,000
Year 12 : $45,500,000
Year 13 : $23,625,000

Farm Players Salaries
Cal Petersen	$300,000 (2)
Elvis Merzlikins	$275,000 (3)
Yegor Zamula	$150,000 (1)
Alex Young	$150,000 (1)
Alec Regula	$150,000 (1)
Kasimir Kaskisuo	$140,000 (2)
Ryan McLeod	$125,100 (5)
Mathias Emilio Pettersen	$125,000 (1)
Michael Anderson	$92,500 (1)
Alex Barre-Boulet	$92,500 (6)
Dmitri Zavgorodny	$92,500 (1)
Shawn Boudrias	$92,500 (1)
Denis Gurianov	$92,500 (3)
Aidan Dudas	$92,500 (1)
Noah Gregor	$92,500 (1)
Jonathan Gruden	$92,500 (1)
Casey Desmith	$92,500 (4)
Tyler Angle	$92,500 (3)
Alex Beaucage	$92,500 (6)
Alex Formenton	$90,000 (2)
Jack Quinn	$85,000 (6)
Ryan Merkley	$80,400 (3)
Andrew Mangiapane	$80,000 (2)
Mac Hollowell	$70,000 (4)
Brandon Hickey	$70,000 (1)
Bowen Byram	$70,000 (5)
Janne Kuokkanen	$70,000 (6)
Rasmus Kupari	$70,000 (5)
Ryan Suzuki	$70,000 (5)
Jared McIsaac	$70,000 (4)
Total Farm Players	30
Salary Commitment
Year 10 : $3,258,000
Year 11 : $2,058,000
Year 12 : $1,448,000
Year 13 : $907,600
Salary Average Commitment
Year 10 : $3,160,500
Year 11 : $2,058,000
Year 12 : $1,448,000
Year 13 : $907,600

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5500 - $60 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,695 - 94.92%
Farm Level 2:	3000 - $12 - 3,000 - 100.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	8,695 - 96.62%
Average Income per Game	$214,063
Year to Date Revenue	$1,498,440
Expense
Pro Players Total Salaries	$73,503,123
Farm Players Total Salaries	$2,454,400
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,300,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$34,244,967
Projected Bank Account	$34,244,967

Pro Players Salaries
Connor McDavid	$14,000,000 (6)
Ryan Nugent-Hopkins	$14,000,000 (3)
John Gibson	$6,000,000 (4)
Jean-Gabriel Pageau	$5,000,000 (3)
Paul Byron	$3,014,000 (3)
Jared McCann	$2,940,000 (1)
Derek Forbort	$2,700,000 (2)
Tyler Bozak	$2,500,000 (1)
Brady Tkachuk	$2,250,000 (3)
Clayton Keller	$2,250,000 (1)
Matt Grzelcyk	$2,250,000 (1)
Nick Paul	$2,000,000 (3)
Joe Morrow	$2,000,000 (1)
Jack Campbell	$1,999,123 (2)
Casey Nelson	$1,600,000 (1)
Alexander Burmistrov	$1,400,000 (3)
Chaz Reddekopp	$1,300,000 (4)
Brett Howden	$1,250,000 (3)
Kaapo Kakko	$1,200,000 (4)
Will ONeill	$1,000,000 (2)
Joakim Ryan	$1,000,000 (2)
Alexis Lafreniere	$925,000 (1)
Marco Rossi	$925,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $73,503,123
Year 11 : $58,113,123
Year 12 : $51,414,000
Year 13 : $22,500,000
Salary Average Commitment
Year 10 : $73,503,123
Year 11 : $58,113,123
Year 12 : $51,414,000
Year 13 : $22,500,000
Salary Cap with 1 Way Contract
Year 10 : $73,503,123
Year 11 : $58,113,123
Year 12 : $51,414,000
Year 13 : $22,500,000

Farm Players Salaries
Trevor Moore	$175,000 (5)
Chris Martenet	$130,000 (4)
Calle Rosen	$100,000 (1)
CJ Smith	$100,000 (2)
Colby Sissons	$100,000 (2)
Zac Dalpe	$100,000 (2)
Brandon Halverson	$97,500 (2)
Connor Ingram	$95,000 (1)
Corey Tropp	$85,000 (2)
Jaynen Rissling	$85,000 (1)
Jeremy Morin	$85,000 (2)
Troy Donnay	$85,000 (2)
Jens Looke	$85,000 (6)
Michael Vecchione	$85,000 (2)
Justin Brazeau	$85,000 (2)
Calvin Thurkauf	$85,000 (3)
Anthony Salinitri	$80,000 (3)
Michael Spacek	$79,400 (1)
Adam Payerl	$75,000 (2)
Jared Boll	$75,000 (1)
Ivan Prosvetov	$75,000 (3)
Santeri Virtanen	$72,500 (2)
Ben Sexton	$70,000 (2)
Kasper Kotkansalo	$70,000 (2)
JD Greenway	$70,000 (2)
Brendan Lemieux	$70,000 (1)
Michael Kostka	$70,000 (1)
Ian Scott	$70,000 (6)
Total Farm Players	28
Salary Commitment
Year 10 : $2,454,400
Year 11 : $1,880,000
Year 12 : $700,000
Year 13 : $460,000
Salary Average Commitment
Year 10 : $2,436,900
Year 11 : $1,872,500
Year 12 : $700,000
Year 13 : $460,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,882 - 98.04%
Level 2:	5500 - $60 - 5,500 - 100.00%
Level 3:	2000 - $45 - 1,967 - 98.35%
Level 4:	4000 - $30 - 3,935 - 98.37%
Luxury :	1000 - $200 - 988 - 98.82%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,905 - 98.42%
Farm Level 2:	3000 - $12 - 3,000 - 100.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,272 - 98.77%
Average Income per Game	$1,970,395
Year to Date Revenue	$9,851,977
Farm
Home Games Left	0
Average Attendance - %	8,905 - 98.95%
Average Income per Game	$220,360
Year to Date Revenue	$1,322,160
Expense
Pro Players Total Salaries	$71,873,170
Farm Players Total Salaries	$3,046,600
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,257,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$46,603,203
Projected Bank Account	$46,603,203

Pro Players Salaries
Sean Couturier	$8,055,000 (2)
Ryan McDonagh	$7,000,000 (4)
Adam Henrique	$6,000,000 (3)
Rickard Rakell	$5,750,000 (1)
Taylor Hall	$4,963,000 (1)
Erik Haula	$4,825,000 (4)
Cody Ceci	$4,500,000 (4)
Eeli Tolvanen	$4,000,000 (4)
Sami Vatanen	$4,000,000 (3)
Zach Werenski	$3,514,000 (4)
Ryan Graves	$3,166,667 (2)
James Reimer	$2,500,000 (1)
Michael Dal Colle	$1,750,000 (3)
Phillip Danault	$1,426,827 (2)
Emil Bemstrom	$1,400,000 (3)
Jordan Schmaltz	$1,355,676 (1)
Gustav Forsling	$1,250,000 (4)
Connor Dewar	$1,250,000 (3)
Ben Smith	$1,214,000 (5)
Justin Dowling	$1,214,000 (6)
Filip Gustavsson	$1,000,000 (3)
Mario Ferraro	$925,000 (1)
David Desharnais	$814,000 (5)
Total Pro Players	23
Salary Commitment
Year 10 : $71,873,170
Year 11 : $57,806,321
Year 12 : $43,731,000
Year 13 : $28,331,000
Salary Average Commitment
Year 10 : $73,299,997
Year 11 : $57,806,321
Year 12 : $43,731,000
Year 13 : $28,331,000
Salary Cap with 1 Way Contract
Year 10 : $71,873,170
Year 11 : $56,379,494
Year 12 : $43,731,000
Year 13 : $28,331,000

Farm Players Salaries
Jake Evans	$300,000 (3)
Niklas Hansson	$201,400 (1)
Jean-Francois Berube	$175,000 (1)
Viktor Loov	$151,400 (1)
Steve Oleksy	$151,400 (1)
Daniel Carr	$151,400 (1)
Brian Flynn	$151,400 (1)
Drew Shore	$101,400 (1)
Michal Teply	$101,400 (4)
Louis Belpedio	$101,400 (6)
Alex Biega	$101,400 (1)
Dominic Turgeon	$101,400 (2)
Tobias Lindberg	$101,400 (2)
Thomas Di Pauli	$101,400 (3)
Darren Helm	$101,400 (1)
Sven Baertschi	$101,400 (2)
AJ Greer	$100,000 (5)
Justin Hickman	$95,000 (1)
Peyton Krebs	$92,500 (2)
Ryan Francis	$92,500 (2)
Miska Kukkonen	$92,500 (2)
Libor Hajek	$85,000 (1)
Josh Jooris	$80,300 (1)
Kevin Porter	$71,400 (1)
Keith Kinkaid	$71,400 (1)
Jeff Glass	$71,400 (1)
Total Farm Players	26
Salary Commitment
Year 10 : $3,046,600
Year 11 : $1,285,900
Year 12 : $704,200
Year 13 : $302,800
Salary Average Commitment
Year 10 : $3,046,600
Year 11 : $1,285,900
Year 12 : $704,200
Year 13 : $302,800

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 5,764 - 96.07%
Level 2:	5500 - $60 - 5,165 - 93.91%
Level 3:	2000 - $45 - 1,923 - 96.15%
Level 4:	4000 - $30 - 3,909 - 97.73%
Luxury :	1000 - $200 - 997 - 99.67%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,758 - 95.99%
Average Income per Game	$1,921,263
Year to Date Revenue	$5,763,790
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,476,000
Farm Players Total Salaries	$2,942,558
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$466,667
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$59,764,074
Projected Bank Account	$59,764,074

Pro Players Salaries
William Karlsson	$8,500,000 (6)
Aaron Ekblad	$7,000,000 (3)
Tomas Hertl	$7,000,000 (4)
Ondrej Palat	$5,200,000 (2)
Matt Murray	$4,875,000 (6)
David Savard	$4,750,000 (5)
Pavel Buchnevich	$4,750,000 (3)
Alex Galchenyuk	$4,500,000 (4)
Sven Andrighetto	$3,750,000 (3)
Petr Mrazek	$3,450,000 (4)
Mikael Backlund	$3,000,000 (4)
Joonas Donskoi	$2,990,000 (2)
Nikita Zadorov	$2,800,000 (3)
Jan Rutta	$2,222,000 (3)
Scott Harrington	$1,500,000 (5)
Shane Prince	$1,214,000 (6)
Jordan Weal	$975,000 (1)
Victor Rask	$975,000 (6)
Jake Walman	$875,000 (2)
Zane McIntyre	$850,000 (1)
Chad Krys	$800,000 (2)
Joel Armia	$750,000 (2)
Evan Barratt	$750,000 (2)
Total Pro Players	23
Salary Commitment
Year 10 : $73,476,000
Year 11 : $71,651,000
Year 12 : $60,286,000
Year 13 : $39,764,000
Salary Average Commitment
Year 10 : $73,476,000
Year 11 : $71,651,000
Year 12 : $60,286,000
Year 13 : $39,764,000
Salary Cap with 1 Way Contract
Year 10 : $73,476,000
Year 11 : $71,651,000
Year 12 : $60,286,000
Year 13 : $39,764,000

Farm Players Salaries
Andrew Miller	$250,000 (1)
Jordan Binnington	$225,000 (3)
Michael Mersch	$172,500 (3)
Shane Starrett	$150,000 (6)
Benoit-Olivier Groulx	$100,000 (3)
Samuel Blais	$97,500 (6)
Rasmus Sandin	$92,558 (5)
Axel Anderson	$92,500 (1)
Luka Burzan	$92,500 (5)
Axel Rindell	$92,500 (1)
Carter Berger	$92,500 (1)
Egor Serdyuk	$92,500 (1)
Gage Goncalves	$92,500 (1)
Ozzy Wiesblatt	$92,500 (1)
Scott Walford	$92,500 (1)
Cam Hillis	$90,000 (6)
Gabriel Fortier	$90,000 (3)
Linus Nassen	$87,500 (5)
Isak Walther	$87,500 (5)
Philippe Desrosiers	$85,000 (3)
Ethan Keppen	$80,000 (4)
Oskari Laaksonen	$80,000 (4)
Stuart Percy	$75,000 (1)
Felix Girard	$75,000 (2)
Michael Downing	$75,000 (1)
Mason Raymond	$75,000 (1)
Jujhar Khaira	$75,000 (2)
John Nyberg	$70,000 (1)
Zach Sill	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 10 : $2,942,558
Year 11 : $1,680,058
Year 12 : $1,530,058
Year 13 : $857,558
Salary Average Commitment
Year 10 : $2,932,558
Year 11 : $1,680,058
Year 12 : $1,530,058
Year 13 : $857,558

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 5,996 - 99.93%
Level 2:	5500 - $60 - 5,465 - 99.37%
Level 3:	2000 - $45 - 1,998 - 99.92%
Level 4:	4000 - $30 - 3,957 - 98.92%
Luxury :	1000 - $200 - 994 - 99.35%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,409 - 99.51%
Average Income per Game	$1,988,884
Year to Date Revenue	$21,877,729
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,300,000
Farm Players Total Salaries	$1,934,700
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$72,464,395
Projected Bank Account	$72,464,395

Pro Players Salaries
Steven Stamkos	$11,600,000 (6)
Max Pacioretty	$9,550,000 (4)
Mark Stone	$6,800,000 (3)
Erik Johnson	$5,000,000 (1)
Vincent Trocheck	$4,950,000 (1)
Karl Alzner	$4,625,000 (2)
Patrik Laine	$4,500,000 (3)
Nick Holden	$4,000,000 (4)
Jack Johnson	$3,900,000 (2)
Julius Honka	$2,650,000 (2)
Juuse Saros	$2,250,000 (4)
Anthony DeAngelo	$2,200,000 (2)
Ian McCoshen	$2,100,000 (5)
Andrei Svechnikov	$2,000,000 (3)
Jack Studnicka	$1,750,000 (3)
Charlie Lindgren	$1,500,000 (6)
Linus Soderstrom	$1,500,000 (3)
Teemu Pulkkinen	$1,400,000 (4)
Chandler Stephenson	$1,375,000 (3)
Oskar Lindblom	$1,200,000 (4)
Justin Bailey	$950,000 (4)
Lars Eller	$800,000 (6)
Tobias Rieder	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $77,300,000
Year 11 : $68,025,000
Year 12 : $54,650,000
Year 13 : $35,350,000
Salary Average Commitment
Year 10 : $78,675,000
Year 11 : $68,025,000
Year 12 : $54,650,000
Year 13 : $35,350,000
Salary Cap with 1 Way Contract
Year 10 : $77,300,000
Year 11 : $66,650,000
Year 12 : $53,275,000
Year 13 : $35,350,000

Farm Players Salaries
Sergey Zborovskiy	$100,000 (5)
Mikhail Vorobyov	$100,000 (4)
Connor Bunnaman	$95,000 (4)
Mason Mitchell	$95,000 (5)
Simon Knak	$92,500 (3)
Ryan Lindgren	$92,500 (2)
Thomas Novak	$84,700 (3)
Kiefer Sherwood	$80,000 (5)
Otto Somppi	$75,000 (1)
Kyle Olson	$70,000 (2)
Josh Currie	$70,000 (1)
Arvid Holm	$70,000 (1)
Paul Thompson	$70,000 (1)
Oskar Sundqvist	$70,000 (1)
Jean-Sebastien Dea	$70,000 (1)
Anthony Peluso	$70,000 (1)
Mikko Lehtonen	$70,000 (1)
Ross Johnston	$70,000 (1)
Garrett Wilson (Out of Payroll)	$70,000 (1)
John Gilmour	$70,000 (1)
Jason Kasdorf	$70,000 (1)
Turner Elson	$70,000 (1)
Gustav Bouramman	$70,000 (2)
Shane Gersich	$70,000 (6)
Jacob Golden	$70,000 (2)
Joe Cannata	$70,000 (1)
Total Farm Players	26
Salary Commitment
Year 10 : $2,004,700
Year 11 : $1,019,700
Year 12 : $717,200
Year 13 : $540,000
Salary Average Commitment
Year 10 : $2,022,200
Year 11 : $1,019,700
Year 12 : $717,200
Year 13 : $540,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 5,602 - 93.37%
Level 2:	5500 - $60 - 5,284 - 96.07%
Level 3:	2000 - $45 - 2,000 - 100.00%
Level 4:	4000 - $30 - 3,804 - 95.10%
Luxury :	1000 - $200 - 965 - 96.50%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,655 - 95.43%
Average Income per Game	$1,898,816
Year to Date Revenue	$5,696,449
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,169,296
Farm Players Total Salaries	$2,427,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$5,266,666
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$35,762,489
Projected Bank Account	$35,762,489

Pro Players Salaries
Roman Josi	$14,000,000 (4)
Alex Ovechkin	$14,000,000 (2)
Evgeni Malkin	$7,000,000 (3)
Anze Kopitar	$5,800,000 (4)
Joel Eriksson-Ek	$5,250,000 (5)
Danny DeKeyser	$3,925,000 (5)
Mitch Marner	$2,850,000 (3)
James Neal	$2,777,750 (2)
Andrej Sekera	$2,650,000 (1)
Pavel Zacha	$2,250,000 (1)
Tyler Bertuzzi	$2,200,000 (2)
Mark Kastelic	$1,750,000 (6)
Sean Walker	$1,650,000 (2)
Klim Kostin	$1,500,000 (5)
Colton White	$1,466,546 (3)
Michael Rasmussen	$1,350,000 (1)
Carter Verhaeghe	$1,000,000 (1)
Mirco Mueller	$950,000 (4)
Sean Kuraly	$700,000 (5)
Cory Schneider	$700,000 (1)
Luca Sbisa	$700,000 (1)
Anthony Stolarz	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 10 : $75,169,296
Year 11 : $74,447,046
Year 12 : $58,041,546
Year 13 : $36,875,000
Salary Average Commitment
Year 10 : $87,347,046
Year 11 : $77,997,046
Year 12 : $54,591,546
Year 13 : $33,425,000
Salary Cap with 1 Way Contract
Year 10 : $75,169,296
Year 11 : $65,819,296
Year 12 : $45,191,546
Year 13 : $33,875,000

Farm Players Salaries
Ilya Mikheyev	$300,000 (3)
Barclay Goodrow	$150,000 (4)
Riley Stillman	$135,000 (1)
Brandon Tanev	$125,000 (5)
Tyler Parsons	$97,500 (4)
Nick Henry	$80,000 (3)
Mac Carruth	$70,000 (1)
Nicholas Caamano	$70,000 (1)
Iiro Pakarinen	$70,000 (1)
Michael Liambas	$70,000 (1)
Mark Alt	$70,000 (1)
Tanner Fritz	$70,000 (1)
Kyle Burroughs	$70,000 (1)
Vince Pedrie	$70,000 (1)
Steven Fogarty	$70,000 (1)
Connor Chatham	$70,000 (1)
Gregory Chase	$70,000 (1)
Stefan Matteau	$70,000 (1)
Michael Garteig	$70,000 (1)
Grayson Downing	$70,000 (1)
Nolan Valleau	$70,000 (1)
Zachary Pochiro	$70,000 (1)
Tommy Hughes	$70,000 (1)
Dustin Stevenson	$70,000 (1)
Carter Camper	$70,000 (1)
Matthew Wedman	$70,000 (5)
Jacob MacDonald	$70,000 (1)
Jermaine Loewen	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 10 : $2,427,500
Year 11 : $822,500
Year 12 : $822,500
Year 13 : $442,500
Salary Average Commitment
Year 10 : $2,385,000
Year 11 : $822,500
Year 12 : $822,500
Year 13 : $442,500

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T- Mobile Arena
Level 1:	6000 - $100 - 5,777 - 96.28%
Level 2:	5500 - $60 - 5,500 - 100.00%
Level 3:	2000 - $45 - 1,965 - 98.23%
Level 4:	4000 - $30 - 3,851 - 96.26%
Luxury :	1000 - $200 - 923 - 92.30%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,015 - 97.38%
Average Income per Game	$1,931,290
Year to Date Revenue	$3,862,579
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,530,000
Farm Players Total Salaries	$2,506,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$483,333
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$38,280,025
Projected Bank Account	$38,280,025

Pro Players Salaries
Artemi Panarin	$9,000,000 (4)
Brayden Point	$7,500,000 (4)
David Pastrnak	$7,250,000 (5)
Brad Marchand	$7,200,000 (5)
Mika Zibanejad	$6,750,000 (4)
Esa Lindell	$5,800,000 (2)
Jake Guentzel	$5,500,000 (6)
Calvin de Haan	$4,350,000 (4)
Joel Edmundson	$4,000,000 (4)
Andrei Vasilevskiy	$3,500,000 (4)
Christian Dvorak	$2,900,000 (5)
Trevor van Riemsdyk	$2,700,000 (4)
Miro Heiskanen	$1,950,000 (2)
Ryan Donato	$1,750,000 (6)
Andrew Peeke	$1,650,000 (2)
Alexander Kerfoot	$1,650,000 (4)
Laurent Brossoit	$1,450,000 (2)
Trevor Carrick	$1,375,000 (5)
Quinton Howden	$1,250,000 (2)
Pontus Aberg	$1,205,000 (1)
Marek Hrivik	$1,100,000 (2)
Casey Bailey	$700,000 (2)
Total Pro Players	22
Salary Commitment
Year 10 : $80,530,000
Year 11 : $79,325,000
Year 12 : $65,425,000
Year 13 : $65,425,000
Salary Average Commitment
Year 10 : $80,530,000
Year 11 : $79,325,000
Year 12 : $65,425,000
Year 13 : $65,425,000
Salary Cap with 1 Way Contract
Year 10 : $80,530,000
Year 11 : $79,325,000
Year 12 : $65,425,000
Year 13 : $65,425,000

Farm Players Salaries
Taro Hirose	$145,000 (3)
Maxime Lajoie	$145,000 (4)
Adin Hill	$135,000 (4)
Vladislav Namestnikov	$110,000 (1)
Adam Vay	$105,000 (2)
Cole Fonstad	$95,500 (5)
Dylan Sikura	$95,000 (1)
Nicolas Roy	$95,000 (6)
Adam Helewka	$95,000 (1)
Loic Leduc	$95,000 (2)
Marc Del Gaizo	$92,500 (3)
Ruslan Iskhakov	$92,500 (2)
Sebastian Aho (D)	$90,000 (1)
Nick Moutrey	$90,000 (2)
Tyler Madden	$88,000 (6)
Zachary Lauzon	$87,500 (6)
Filip Berglund	$85,000 (3)
William Lagesson	$85,000 (2)
Nicolas Aube-Kubel	$85,000 (3)
Lucas Lessio	$85,000 (1)
Bode Wilde	$80,000 (3)
Keegan Kanzig	$75,000 (2)
Jordy Bellerive	$75,000 (6)
Adam Musil	$70,000 (1)
Gabriel Fontaine	$70,000 (2)
Parker Kelly	$70,000 (1)
Adam Scheel	$70,000 (3)
Total Farm Players	27
Salary Commitment
Year 10 : $2,506,000
Year 11 : $1,891,000
Year 12 : $1,278,500
Year 13 : $721,000
Salary Average Commitment
Year 10 : $2,506,000
Year 11 : $1,891,000
Year 12 : $1,278,500
Year 13 : $721,000

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 5,559 - 92.64%
Level 2:	5500 - $60 - 5,266 - 95.75%
Level 3:	2000 - $45 - 2,000 - 100.00%
Level 4:	4000 - $30 - 3,867 - 96.68%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,692 - 95.63%
Average Income per Game	$1,903,952
Year to Date Revenue	$3,807,904
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,533,111
Farm Players Total Salaries	$2,565,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$9,900,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$21,871,182
Projected Bank Account	$21,871,182

Pro Players Salaries
Drew Doughty	$12,000,000 (4)
Ryan Getzlaf	$11,100,000 (3)
Ryan Suter	$6,000,000 (1)
Mikko Rantanen	$4,641,000 (1)
David Schlemko	$3,990,000 (4)
Andrew Copp	$3,300,000 (3)
Joonas Korpisalo	$2,950,000 (3)
Brock McGinn	$2,812,500 (3)
Radko Gudas	$2,600,000 (1)
Barrett Hayton	$2,250,000 (3)
Markus Nutivaara	$2,000,000 (1)
Darnell Nurse	$1,800,000 (4)
Kyle Turris	$1,678,500 (3)
Jan Jenik	$1,600,000 (6)
Ivan Chekhovich	$1,600,000 (1)
Jakob Forsbacka Karlsson	$1,500,000 (4)
Martins Dzierkals	$1,400,000 (2)
Joshua Jacobs	$1,200,000 (2)
Steve Mason	$1,111,111 (2)
Martin Frk	$750,000 (1)
Luke Glendening	$750,000 (1)
Dmitry Kulikov	$750,000 (1)
Jordan Martinook	$750,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $68,533,111
Year 11 : $49,629,611
Year 12 : $47,597,000
Year 13 : $20,890,000
Salary Average Commitment
Year 10 : $71,649,111
Year 11 : $51,308,111
Year 12 : $47,597,000
Year 13 : $20,890,000
Salary Cap with 1 Way Contract
Year 10 : $68,533,111
Year 11 : $48,692,111
Year 12 : $44,981,000
Year 13 : $20,890,000

Farm Players Salaries
Ryan Lomberg	$300,000 (5)
Niko Mikkola	$260,000 (5)
Adrian Kempe	$120,000 (3)
Petrus Palmu	$115,000 (6)
Joel Kiviranta	$100,000 (3)
Brandon Gignac	$100,000 (5)
Frederik Tiffels	$100,000 (3)
Ziyat Paigin	$100,000 (1)
Chad Yetman	$92,500 (1)
Adam Raska	$92,500 (2)
Ilya Konovalov	$90,000 (2)
Emilio Pettersen	$90,000 (1)
Liam Kirk	$80,000 (6)
Jonathan Ang	$75,000 (2)
Valentin Zykov	$75,000 (3)
Kyle Capobianco	$75,000 (3)
Corban Knight	$70,000 (1)
Marcus Sorensen	$70,000 (3)
Mark Friedman	$70,000 (3)
Joonas Lyytinen	$70,000 (3)
Morgan Klimchuk	$70,000 (1)
Filip Hallander	$70,000 (3)
Colin Stevens	$70,000 (1)
Cody Corbett	$70,000 (1)
Christian Wolanin	$70,000 (1)
Tyler Wall	$70,000 (3)
Total Farm Players	26
Salary Commitment
Year 10 : $2,565,000
Year 11 : $1,932,500
Year 12 : $1,675,000
Year 13 : $855,000
Salary Average Commitment
Year 10 : $2,565,000
Year 11 : $1,932,500
Year 12 : $1,675,000
Year 13 : $855,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5500 - $60 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,812 - 96.87%
Farm Level 2:	3000 - $12 - 3,000 - 100.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	8,812 - 97.91%
Average Income per Game	$217,560
Year to Date Revenue	$1,305,360
Expense
Pro Players Total Salaries	$57,840,000
Farm Players Total Salaries	$2,960,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$7,953,994
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$30,855,267
Projected Bank Account	$30,855,267

Pro Players Salaries
Ryan OReilly	$6,000,000 (3)
Frank Vatrano	$5,750,000 (2)
Bryan Rust	$4,775,000 (5)
Yegor Korshkov	$4,550,000 (3)
Robby Fabbri	$4,100,000 (4)
Tyler Motte	$3,875,000 (6)
Brandon Carlo	$3,000,000 (1)
Anthony Duclair	$2,950,000 (1)
Derick Brassard	$2,750,000 (3)
Cal Foote	$2,750,000 (6)
Ilya Samsonov	$2,500,000 (6)
Richard Panik	$2,300,000 (3)
Adam Pardy	$2,240,000 (1)
Dillon Fournier	$1,850,000 (4)
Serron Noel	$1,500,000 (3)
Joona Koppanen	$1,200,000 (1)
Eric Comrie	$1,000,000 (2)
Anton Karlsson	$1,000,000 (3)
Stephen Johns	$900,000 (4)
Mark Barberio	$750,000 (1)
Troy Stecher	$700,000 (1)
Anders Nilsson	$700,000 (5)
Travis Zajac	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $57,840,000
Year 11 : $51,075,000
Year 12 : $44,325,000
Year 13 : $26,225,000
Salary Average Commitment
Year 10 : $62,615,000
Year 11 : $51,075,000
Year 12 : $44,325,000
Year 13 : $26,225,000
Salary Cap with 1 Way Contract
Year 10 : $57,840,000
Year 11 : $46,300,000
Year 12 : $39,550,000
Year 13 : $21,450,000

Farm Players Salaries
Philip Holm	$200,000 (1)
Cedric Paquette	$190,000 (2)
Chris Wagner	$175,000 (1)
Alexandre Carrier	$165,000 (4)
Lawrence Pilut	$150,000 (4)
Jani Hakanpaa	$125,000 (1)
Andreas Johnsson	$125,000 (5)
Dysin Mayo	$95,000 (6)
Lucas Wallmark	$95,000 (4)
Pius Suter	$95,000 (5)
Michael Kesselring	$92,500 (3)
Elliot Desnoyers	$92,500 (3)
Ryker Evans	$92,500 (3)
Noah Cates	$92,500 (1)
Juuso Parssinen	$92,500 (2)
Filip Kral	$92,500 (2)
Jachym Kondelkin	$92,500 (2)
Morgan Barron	$92,500 (2)
Matthew Villalta	$90,000 (3)
Tristen Robins	$75,000 (6)
Ryan Johnston	$75,000 (5)
Carsen Twarynski	$75,000 (4)
Bobby Brink	$70,000 (6)
Joseph Anderson	$70,000 (1)
Ben Street	$70,000 (1)
Jacob Middleton	$70,000 (1)
Adam Werner	$70,000 (2)
Dylan Wells	$70,000 (5)
Kirill Ustimenko	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 10 : $2,960,000
Year 11 : $2,087,500
Year 12 : $1,457,500
Year 13 : $1,090,000
Salary Average Commitment
Year 10 : $2,960,000
Year 11 : $2,087,500
Year 12 : $1,457,500
Year 13 : $1,090,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bells MTS Place
Level 1:	6000 - $95 - 0 - 0.00%
Level 2:	5500 - $55 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,643 - 94.04%
Farm Level 2:	3000 - $12 - 3,000 - 100.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	8,643 - 96.03%
Average Income per Game	$212,475
Year to Date Revenue	$424,950
Expense
Pro Players Total Salaries	$56,862,937
Farm Players Total Salaries	$2,697,260
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$12,667,898
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$24,864,878
Projected Bank Account	$24,864,878

Pro Players Salaries
Thatcher Demko	$7,657,775 (5)
Adam Larsson	$6,014,000 (5)
Milan Lucic	$5,216,987 (2)
Wayne Simmonds	$4,500,000 (3)
Connor Brown	$3,600,000 (2)
Jakub Vrana	$3,000,000 (4)
Joshua Ho-Sang	$2,950,000 (2)
Noah Juulsen	$2,853,654 (4)
Nikita Scherbak	$2,398,374 (5)
Matthew Strome	$2,300,000 (2)
Jason Dickinson	$2,100,000 (2)
JT Compher	$1,965,566 (2)
John Quenneville	$1,750,000 (4)
Lukas Vejdemo	$1,500,000 (2)
Nicolas Hague	$1,500,000 (2)
Grant Mismash	$1,425,000 (4)
Blake Siebenaler	$1,235,476 (4)
Andreas Englund	$1,154,864 (3)
Brent Gates	$1,000,000 (1)
Viktor Antipin	$1,000,000 (1)
Callum Booth	$876,784 (2)
Dylan Blujus	$864,457 (1)
Total Pro Players	22
Salary Commitment
Year 10 : $56,862,937
Year 11 : $53,998,480
Year 12 : $31,989,143
Year 13 : $26,334,279
Salary Average Commitment
Year 10 : $56,862,938
Year 11 : $53,998,481
Year 12 : $31,989,144
Year 13 : $26,334,280
Salary Cap with 1 Way Contract
Year 10 : $56,862,937
Year 11 : $53,998,480
Year 12 : $31,989,143
Year 13 : $26,334,279

Farm Players Salaries
Nico Sturm	$175,000 (5)
Connor Hall	$126,554 (2)
Ross Colton	$115,000 (5)
Arttu Ruotsalainen	$115,000 (5)
Logan O'Connor	$97,500 (3)
Richard Bachman	$95,000 (2)
Joel L'Esperance	$95,000 (3)
Macoy Erkamps	$95,000 (1)
Aidan Mcdonough	$92,500 (2)
Ben McCartney	$92,500 (2)
Ivan Lodnia	$92,500 (1)
Rem Pitlick	$90,000 (2)
Ty Dellandrea	$90,000 (3)
Gavin Bayreuther	$88,207 (1)
Beck Warm	$85,000 (2)
Alexandre Fortin	$85,000 (1)
Giovanni Vallati	$85,000 (3)
Jesper Lindgren	$85,000 (3)
Milos Roman	$85,000 (2)
Steve Michalek	$85,000 (1)
Eric Robinson	$85,000 (2)
Curtis Douglas	$85,000 (6)
Brian Pinho	$85,000 (2)
Drew O'Connor	$85,000 (3)
Alex Limoges	$85,000 (2)
Julius Bergman	$77,500 (1)
Nick Leivermann	$77,500 (2)
Damien Giroux	$77,500 (6)
Clayton Phillips	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 10 : $2,697,261
Year 11 : $2,104,054
Year 12 : $1,105,000
Year 13 : $567,500
Salary Average Commitment
Year 10 : $2,693,261
Year 11 : $2,104,054
Year 12 : $1,105,000
Year 13 : $567,500

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 5,904 - 98.40%
Level 2:	5500 - $60 - 5,307 - 96.50%
Level 3:	2000 - $45 - 1,883 - 94.17%
Level 4:	4000 - $30 - 3,843 - 96.08%
Luxury :	1000 - $200 - 954 - 95.40%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,441 - 90.68%
Farm Level 2:	3000 - $12 - 2,988 - 99.60%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,892 - 96.71%
Average Income per Game	$1,936,538
Year to Date Revenue	$5,809,615
Farm
Home Games Left	0
Average Attendance - %	8,429 - 93.66%
Average Income per Game	$206,257
Year to Date Revenue	$412,514
Expense
Pro Players Total Salaries	$73,783,069
Farm Players Total Salaries	$2,991,016
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,595,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$23,517,472
Projected Bank Account	$23,517,472

Pro Players Salaries
Alex Pietrangelo	$7,500,000 (4)
Jordan Staal	$5,750,000 (3)
Travis Konecny	$5,500,000 (3)
James van Riemsdyk	$5,500,000 (4)
Shayne Gostisbehere	$5,250,000 (2)
Frans Nielsen	$5,014,000 (1)
Tanner Pearson	$4,300,000 (5)
Alexander Radulov	$4,250,000 (5)
Owen Tippett	$4,000,000 (2)
Timo Meier	$4,000,000 (5)
Rasmus Dahlin	$3,000,000 (3)
Niklas Hjalmarsson	$2,700,000 (3)
Andrew MacDonald	$2,500,000 (4)
Magnus Hellberg	$2,000,000 (2)
Conor Garland	$1,750,000 (4)
Cole Perfetti	$1,750,000 (6)
Anton Khudobin	$1,650,000 (2)
Matt Lorito	$1,500,000 (6)
Anthony Beauvillier	$1,500,000 (2)
Mattias Janmark	$1,369,069 (6)
Marcus Kruger	$1,100,000 (6)
Libor Sulak	$1,100,000 (1)
Sean Day	$800,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $73,783,069
Year 11 : $68,669,069
Year 12 : $54,269,069
Year 13 : $35,519,069
Salary Average Commitment
Year 10 : $75,583,069
Year 11 : $68,669,069
Year 12 : $54,269,069
Year 13 : $35,519,069
Salary Cap with 1 Way Contract
Year 10 : $73,783,069
Year 11 : $66,869,069
Year 12 : $52,469,069
Year 13 : $35,519,069

Farm Players Salaries
Nick Sorensen	$200,007 (1)
Angus Redmond	$165,000 (3)
Derek Ryan	$160,000 (1)
Scott Wilson	$160,000 (1)
Jesse Ylonen	$145,100 (5)
Alexei Bereglazov	$136,907 (1)
Kaapo Kahkonen	$125,000 (2)
Neal Pionk	$125,000 (3)
Kevin Stenlund	$120,000 (3)
Erik Cernak	$100,000 (1)
Joe Hicketts	$97,500 (2)
Par Lindholm	$95,000 (4)
Jake McGrew	$92,500 (1)
Tyson Foerster	$92,500 (1)
Felix Bibeau	$92,500 (1)
Zachary Gallant	$90,001 (3)
Gregory Hofmann	$90,000 (1)
Saku Maenalanen	$90,000 (6)
Hunter Drew	$80,500 (2)
Mathew Bodie	$80,001 (1)
Mavrik Bourque	$80,000 (6)
Rudolfs Balcers	$75,000 (6)
Declan Chisholm	$75,000 (6)
Will Cranley	$72,500 (3)
Andrew Bodnarchuk	$71,000 (1)
Kyle Rau	$70,000 (2)
Jeremy Bracco	$70,000 (4)
Tim Erixon	$70,000 (1)
Max Reinhart	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 10 : $2,991,016
Year 11 : $1,575,601
Year 12 : $1,202,601
Year 13 : $630,100
Salary Average Commitment
Year 10 : $2,991,016
Year 11 : $1,575,601
Year 12 : $1,202,601
Year 13 : $630,100

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5500 - $60 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,282,500
Farm Players Total Salaries	$2,657,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,325,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$31,643,156
Projected Bank Account	$31,643,156

Pro Players Salaries
Nathan MacKinnon	$9,000,000 (4)
Brayden Schenn	$7,400,000 (4)
Matt Duchene	$6,000,000 (5)
Nino Niederreiter	$4,925,000 (6)
Tyler Johnson	$4,000,000 (4)
Max Domi	$3,800,000 (4)
Mike Green	$3,700,000 (2)
Alex Petrovic	$3,600,000 (2)
Jake Dotchin	$3,000,000 (6)
Ian Cole	$2,800,000 (4)
Jordan Greenway	$2,755,000 (1)
Taylor Raddysh	$2,750,000 (6)
Gemel Smith	$2,000,000 (4)
Igor Shesterkin	$2,000,000 (4)
Anthony Cirelli	$1,800,000 (3)
Connor Hobbs	$1,750,000 (6)
Rasmus Andersson	$1,700,000 (1)
Brandon Saigeon	$1,500,000 (3)
Rourke Chartier	$1,300,000 (3)
Michael McNiven	$1,000,000 (4)
Samuel Henley	$975,000 (3)
Jack Roslovic	$800,000 (1)
Erik Brannstrom	$727,500 (6)
Total Pro Players	23
Salary Commitment
Year 10 : $69,282,500
Year 11 : $64,027,500
Year 12 : $56,727,500
Year 13 : $51,152,500
Salary Average Commitment
Year 10 : $69,282,500
Year 11 : $64,027,500
Year 12 : $56,727,500
Year 13 : $51,152,500
Salary Cap with 1 Way Contract
Year 10 : $69,282,500
Year 11 : $64,027,500
Year 12 : $56,727,500
Year 13 : $51,152,500

Farm Players Salaries
Gabriel Bourque	$180,000 (2)
Garret Sparks	$165,000 (2)
Mat Clark	$150,000 (1)
Brian Lashoff	$150,000 (1)
Petter Granberg	$125,000 (1)
Mark Pysyk	$120,000 (5)
Andrew OBrien	$120,000 (2)
Philip Varone	$100,000 (2)
Tyler Lewington	$92,500 (3)
Cory Conacher	$92,500 (1)
Raphael Lavoie	$92,500 (1)
Sergey Tolchinsky	$90,000 (4)
Vincent Dunn	$90,000 (6)
Zac Rinaldo	$90,000 (6)
Sam Carrick	$90,000 (6)
Derek Dorsett	$87,500 (3)
Chris Didomenico	$87,500 (3)
Daniel Catenacci	$80,000 (3)
Landon Bow	$75,000 (4)
Mike Blunden	$75,000 (1)
Mason Primeau	$75,000 (6)
Michael Pezzetta	$75,000 (2)
Torrey Mitchell	$72,500 (1)
Tom Pyatt	$72,500 (1)
Colby Williams	$70,000 (3)
Chase Balisy	$70,000 (1)
Joey Daccord	$70,000 (6)
Total Farm Players	27
Salary Commitment
Year 10 : $2,657,500
Year 11 : $1,757,500
Year 12 : $1,117,500
Year 13 : $700,000
Salary Average Commitment
Year 10 : $2,647,500
Year 11 : $1,747,500
Year 12 : $1,107,500
Year 13 : $700,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $102 - 6,000 - 100.00%
Level 2:	5500 - $67 - 5,471 - 99.48%
Level 3:	2000 - $49 - 2,000 - 100.00%
Level 4:	4000 - $36 - 3,998 - 99.96%
Luxury :	1000 - $208 - 992 - 99.22%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $24 - 5,820 - 96.99%
Farm Level 2:	3000 - $14 - 2,763 - 92.09%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,462 - 99.79%
Average Income per Game	$2,070,400
Year to Date Revenue	$26,915,200
Farm
Home Games Left	0
Average Attendance - %	8,582 - 95.36%
Average Income per Game	$218,266
Year to Date Revenue	$2,619,197
Expense
Pro Players Total Salaries	$75,235,224
Farm Players Total Salaries	$1,715,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$139,174,395
Projected Bank Account	$139,174,395

Pro Players Salaries
Nikita Kucherov	$10,600,000 (4)
Jack Eichel	$10,000,000 (3)
Mark Scheifele	$8,300,000 (5)
Ryan Ellis	$7,300,000 (3)
TJ Oshie	$7,000,000 (3)
Victor Ejdsell	$6,400,000 (3)
Viktor Arvidsson	$5,200,000 (3)
Haydn Fleury	$2,900,000 (3)
Victor Mete	$2,200,000 (4)
Dennis Cholowski	$2,000,000 (3)
Jesperi Kotkaniemi	$1,800,000 (3)
Valeri Nichushkin	$1,500,000 (2)
Ilya Sorokin	$1,500,000 (4)
Carey Price	$1,500,000 (6)
Tyler Soy	$1,460,224 (2)
Dmitry Sokolov	$975,000 (2)
Otto Koivula	$950,000 (3)
Morgan Geekie	$850,000 (2)
Yannick Weber	$700,000 (1)
Nicolas Meloche	$700,000 (2)
Stanislav Galiev	$700,000 (1)
Aaron Ness	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 10 : $75,235,224
Year 11 : $76,135,224
Year 12 : $70,650,000
Year 13 : $24,100,000
Salary Average Commitment
Year 10 : $78,235,224
Year 11 : $76,135,224
Year 12 : $70,650,000
Year 13 : $24,100,000
Salary Cap with 1 Way Contract
Year 10 : $75,235,224
Year 11 : $73,135,224
Year 12 : $67,650,000
Year 13 : $24,100,000

Farm Players Salaries
Pavel Francouz	$110,000 (3)
Dillon Dube	$100,000 (3)
Filip Westerlund	$95,000 (4)
Jakub Skarek	$75,000 (3)
Dmitri Samorukov	$75,000 (5)
Kane Lafranchise	$70,000 (1)
Drew Stafford	$70,000 (1)
Devin Setoguchi	$70,000 (1)
Carter Rowney	$70,000 (1)
Freddie Hamilton	$70,000 (1)
Peter Cehlarik	$70,000 (1)
Mark McNeill (Out of Payroll)	$70,000 (1)
Brian Gibbons	$70,000 (1)
Maxim Mamin	$70,000 (1)
Jordan Szwarz	$70,000 (1)
Jeff Zatkoff	$70,000 (1)
Eric Tangradi	$70,000 (1)
Zach Palmquist	$70,000 (1)
Andy Welinski	$70,000 (1)
Kevin Roy	$70,000 (1)
Matt Luff	$70,000 (1)
Tyler Tucker	$70,000 (6)
Wyatte Wylie	$70,000 (4)
Keegan Kolesar	$70,000 (4)
Total Farm Players	24
Salary Commitment
Year 10 : $1,785,000
Year 11 : $665,000
Year 12 : $665,000
Year 13 : $380,000
Salary Average Commitment
Year 10 : $1,775,000
Year 11 : $665,000
Year 12 : $665,000
Year 13 : $380,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5500 - $60 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,953,000
Farm Players Total Salaries	$2,639,900
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,250,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$44,713,004
Projected Bank Account	$44,713,004

Pro Players Salaries
Auston Matthews	$9,500,000 (6)
Jordan Eberle	$6,850,000 (5)
Seth Jones	$6,000,000 (2)
William Nylander	$6,000,000 (6)
Tristan Jarry	$5,000,000 (5)
Alex Iafallo	$4,000,000 (4)
Nikolaj Ehlers	$4,000,000 (6)
Keith Yandle	$4,000,000 (3)
Roope Hintz	$3,150,000 (2)
Travis Sanheim	$2,875,000 (5)
Erik Gustafsson	$2,800,000 (2)
Josh Morrissey	$2,513,000 (4)
Sam Bennett	$2,500,000 (2)
Mikkel Boedker	$2,257,000 (6)
Dylan Gambrell	$2,100,000 (4)
Chris Tierney	$1,500,000 (3)
Andreas Athanasiou	$1,500,000 (6)
Lawson Crouse	$1,500,000 (3)
Dylan Cozens	$1,400,000 (6)
Timothy Liljegren	$1,308,000 (6)
Artturi Lehkonen	$1,100,000 (2)
Cody Donaghey	$700,000 (6)
Ben Bishop	$700,000 (1)
Miles Gendron (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$525,000
Total Pro Players	24
Salary Commitment
Year 10 : $73,953,000
Year 11 : $76,310,000
Year 12 : $58,503,000
Year 13 : $51,503,000
Salary Average Commitment
Year 10 : $76,135,000
Year 11 : $74,735,000
Year 12 : $59,185,000
Year 13 : $52,185,000
Salary Cap with 1 Way Contract
Year 10 : $73,778,000
Year 11 : $72,553,000
Year 12 : $57,003,000
Year 13 : $50,003,000

Farm Players Salaries
Michael Bunting	$300,000 (6)
Pierre Engvall	$199,900 (3)
Leo Komarov	$165,000 (2)
Alex Lyon	$150,000 (3)
David Kampf	$125,000 (4)
Marcus Davidsson	$120,000 (2)
Fabian Lysell	$92,500 (3)
Kevin Rooney	$87,500 (1)
Victor Bartley	$70,000 (1)
Lukas Bengtsson	$70,000 (1)
Scott Wedgewood	$70,000 (2)
Nicolas Kerdiles	$70,000 (2)
Garrett Mitchell	$70,000 (1)
Nathan Bastian	$70,000 (3)
Ryan Kujawinski	$70,000 (1)
Roland McKeown	$70,000 (1)
Brendan Kichton	$70,000 (1)
Tye McGinn	$70,000 (1)
Dan Kelly	$70,000 (1)
Brycen Martin	$70,000 (1)
Andrei Mironov	$70,000 (1)
Adam Carlson	$70,000 (1)
Mario Lucia	$70,000 (1)
Anatoly Golyshev	$70,000 (1)
Michael Paliotta	$70,000 (1)
Tim Clifton	$70,000 (1)
Brandon Mashinter	$70,000 (1)
MacKenzie Skapski	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 10 : $2,639,900
Year 11 : $1,362,400
Year 12 : $937,400
Year 13 : $425,000
Salary Average Commitment
Year 10 : $2,639,900
Year 11 : $1,362,400
Year 12 : $937,400
Year 13 : $425,000

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Videotron
Level 1:	6000 - $100 - 5,889 - 98.14%
Level 2:	5500 - $60 - 5,500 - 100.00%
Level 3:	2000 - $45 - 1,973 - 98.63%
Level 4:	4000 - $30 - 4,000 - 100.00%
Luxury :	1000 - $200 - 991 - 99.08%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,572 - 92.86%
Farm Level 2:	3000 - $12 - 3,000 - 100.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,352 - 99.20%
Average Income per Game	$1,975,386
Year to Date Revenue	$7,901,544
Farm
Home Games Left	0
Average Attendance - %	8,572 - 95.24%
Average Income per Game	$210,350
Year to Date Revenue	$631,050
Expense
Pro Players Total Salaries	$73,157,000
Farm Players Total Salaries	$2,990,872
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,266,667
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$54,935,735
Projected Bank Account	$54,935,735

Pro Players Salaries
Patrick Kane	$14,000,000 (6)
Jonathan Toews	$9,000,000 (3)
Nicklas Backstrom	$7,700,000 (2)
Eric Staal	$4,547,000 (1)
Shea Weber	$4,225,000 (1)
Stepan Falkovsky	$3,500,000 (6)
Evan Fitzpatrick	$3,100,000 (3)
Martin Reway	$2,750,000 (2)
Josh Manson	$2,500,000 (4)
Ukko-Pekka Luukkonen	$2,500,000 (3)
Joey Laleggia	$2,225,000 (6)
Dillon Simpson	$2,150,000 (4)
Victor Olofsson	$2,000,000 (5)
Tanner Kero	$1,750,000 (3)
Brandon Dubinsky	$1,750,000 (1)
Connor McMicheal	$1,750,000 (6)
Conor Timmins	$1,350,000 (1)
Austin Poganski	$1,250,000 (4)
Nicolas Petan	$1,250,000 (1)
Filip Zadina	$1,110,000 (6)
Aleksi Heponiemi	$1,000,000 (2)
Jake Bean	$1,000,000 (4)
Reece Willcox	$750,000 (3)
Total Pro Players	23
Salary Commitment
Year 10 : $73,157,000
Year 11 : $63,335,000
Year 12 : $48,585,000
Year 13 : $31,485,000
Salary Average Commitment
Year 10 : $78,361,167
Year 11 : $62,964,167
Year 12 : $48,214,167
Year 13 : $31,485,000
Salary Cap with 1 Way Contract
Year 10 : $73,157,000
Year 11 : $60,035,000
Year 12 : $48,585,000
Year 13 : $31,485,000

Farm Players Salaries
Tanner Jeannot	$300,000 (5)
Parker Wotherspoon	$217,500 (2)
Dominik Kubalik	$190,000 (5)
Ville Pokka	$175,000 (2)
Evgeniy Oksentyuk	$125,000 (6)
Filip Chlapik	$100,000 (1)
Eamon McAdam	$99,900 (2)
Dominik Kahun	$97,500 (1)
Jamieson Rees	$97,500 (6)
Zachary Leslie	$97,500 (2)
Ty Smith	$92,500 (1)
Alex Cotton	$92,500 (1)
Lukas Cormier	$92,500 (2)
Dustin Wolf	$92,500 (1)
Braden Schneider	$92,500 (2)
Alexander Romanov	$89,417 (1)
Noel Hoefenmayer	$89,055 (4)
Veini Vehvilainen	$75,000 (3)
Vitaly Abramov	$75,000 (3)
Kyle Clifford	$70,000 (1)
Cal OReilly	$70,000 (1)
Luke Gazdic	$70,000 (1)
Nick Robertson	$70,000 (6)
Zach Senyshyn	$70,000 (4)
Philippe Maillet	$70,000 (1)
Bobby McMann	$70,000 (2)
Philipp Kurashev	$70,000 (2)
Olle Eriksson Ek	$70,000 (2)
Dmytro Timashov	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 10 : $2,990,872
Year 11 : $2,076,455
Year 12 : $1,091,555
Year 13 : $941,555
Salary Average Commitment
Year 10 : $2,973,955
Year 11 : $2,056,455
Year 12 : $1,091,555
Year 13 : $941,555

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5500 - $60 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,469 - 91.14%
Farm Level 2:	3000 - $12 - 3,000 - 100.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	8,469 - 94.09%
Average Income per Game	$207,255
Year to Date Revenue	$829,020
Expense
Pro Players Total Salaries	$63,585,500
Farm Players Total Salaries	$3,513,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$7,333,333
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$17,872,461
Projected Bank Account	$17,872,461

Pro Players Salaries
Rasmus Ristolainen	$7,500,000 (4)
Ryan Johansen	$5,514,000 (4)
Brandon Saad	$5,500,000 (1)
Boone Jenner	$5,100,000 (4)
Dmitry Orlov	$4,750,000 (1)
Damon Severson	$4,665,000 (6)
Nico Hischier	$4,000,000 (1)
Sebastian Aho	$4,000,000 (2)
Artem Anisimov	$3,750,000 (6)
Filip Hronek	$2,300,000 (4)
Jake Oettinger	$2,200,000 (1)
Ryan Poehling	$1,900,000 (1)
Connor Jones	$1,804,000 (4)
Anton Forsberg	$1,650,000 (5)
Andrew Poturalski	$1,500,000 (3)
Laurent Dauphin	$1,500,000 (2)
Scott Mayfield	$1,000,000 (6)
Alexander Volkov	$965,000 (2)
Alexandre Texier	$950,000 (1)
Philippe Myers	$937,500 (3)
Edward Pasquale	$700,000 (2)
Evan Rodrigues	$700,000 (3)
Tyler Wotherspoon	$700,000 (4)
Total Pro Players	23
Salary Commitment
Year 10 : $63,585,500
Year 11 : $46,723,000
Year 12 : $38,058,000
Year 13 : $33,983,000
Salary Average Commitment
Year 10 : $66,023,000
Year 11 : $46,723,000
Year 12 : $38,058,000
Year 13 : $33,983,000
Salary Cap with 1 Way Contract
Year 10 : $63,585,500
Year 11 : $44,285,500
Year 12 : $37,120,500
Year 13 : $33,983,000

Farm Players Salaries
Michael Sgarbossa	$300,000 (1)
Chase De Leo	$178,000 (2)
Zachary Aston-Reese	$172,500 (1)
Dominic Toninato	$165,000 (1)
Robbie Russo	$150,000 (2)
Jack Glover	$150,000 (6)
Evan Cowley	$140,000 (6)
Dominik Masin	$125,000 (3)
Jeremy Lauzon	$125,000 (2)
Yaroslav Dyblenko	$120,000 (3)
Sheldon Dries	$110,000 (3)
Julius Nattinen	$110,000 (4)
Dakota Mermis	$110,000 (6)
Mitchell Stephens	$100,000 (1)
Hendrix Lapierre	$92,500 (2)
Ian Mitchell	$92,500 (2)
Jakob Pelletier	$92,500 (1)
Anders Bjork	$90,000 (2)
Damir Sharipzyanov	$90,000 (1)
Jordan Hollett	$87,500 (1)
Nathan Legare	$80,000 (5)
Brad Morrison	$80,000 (2)
Adam Ruzicka	$80,000 (1)
Christopher Gibson	$80,000 (1)
Alexander True	$77,500 (2)
Luke Kunin	$75,000 (4)
Brett McKenzie	$75,000 (4)
Travis Boyd	$75,000 (4)
Alex Stalock	$75,000 (2)
Blake Speers	$75,000 (3)
Luc Snuggerud	$70,000 (1)
David Musil	$70,000 (2)
Total Farm Players	32
Salary Commitment
Year 10 : $3,513,000
Year 11 : $2,275,500
Year 12 : $1,245,000
Year 13 : $815,000
Salary Average Commitment
Year 10 : $3,348,000
Year 11 : $2,183,000
Year 12 : $1,245,000
Year 13 : $815,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5500 - $60 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,670,870
Farm Players Total Salaries	$2,168,400
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$44,359,894
Projected Bank Account	$44,359,894

Pro Players Salaries
Tyler Seguin	$9,766,000 (6)
Sidney Crosby	$8,787,870 (4)
John Carlson	$7,250,000 (3)
Mats Zuccarello	$5,750,000 (3)
Reilly Smith	$5,200,000 (3)
Blake Coleman	$5,100,000 (3)
TJ Brodie	$5,050,000 (4)
Cliff Pu	$4,000,000 (6)
Mattias Ekholm	$4,000,000 (5)
Jakob Silfverberg	$3,000,000 (1)
Nicholas Baptiste	$2,863,000 (3)
Cam Talbot	$2,829,000 (1)
Henri Jokiharju	$2,150,000 (6)
Yegor Sharangovich	$2,000,000 (2)
Adam Pelech	$1,950,000 (5)
Michael Bournival	$1,850,000 (4)
Phillip Di Giuseppe	$1,750,000 (1)
Frederik Gauthier	$1,500,000 (2)
Joseph Blandisi	$1,500,000 (2)
Vince Dunn	$1,400,000 (2)
Justin Almeida	$1,250,000 (3)
David Farrance	$875,000 (1)
Calvin Pickard	$850,000 (2)
Total Pro Players	23
Salary Commitment
Year 10 : $80,670,870
Year 11 : $72,216,870
Year 12 : $64,966,870
Year 13 : $37,553,870
Salary Average Commitment
Year 10 : $80,670,871
Year 11 : $72,216,871
Year 12 : $64,966,871
Year 13 : $37,553,871
Salary Cap with 1 Way Contract
Year 10 : $80,670,870
Year 11 : $72,216,870
Year 12 : $64,966,870
Year 13 : $37,553,870

Farm Players Salaries
Tanner Richard	$125,000 (1)
Mason McDonald	$100,900 (2)
Oskar Steen	$95,000 (2)
Ethan Edwards	$92,500 (3)
Lucas Mercuri	$92,500 (3)
Jay OBrien	$92,500 (3)
Josh Archibald	$87,500 (3)
Simon Bourque	$82,500 (3)
Jacob Graves	$82,500 (2)
Josh Wesley	$82,500 (3)
Kalle Kossila	$82,500 (2)
Sergei Boikov	$82,500 (2)
Noah Rod	$82,500 (3)
Matt Martin	$82,500 (2)
Alexander Delnov	$82,500 (2)
Kevin Boyle	$82,500 (1)
Emerson Etem	$80,000 (2)
Ryan Carpenter	$80,000 (2)
Oscar Dansk	$80,000 (1)
Johnathan MacLeod	$80,000 (1)
John Stevens	$70,000 (1)
Frederick Gaudreau	$70,000 (2)
Juho Lammikko	$70,000 (1)
Jalen Smereck	$70,000 (1)
Viktor Stalberg	$70,000 (2)
Blake Comeau	$70,000 (2)
Total Farm Players	26
Salary Commitment
Year 10 : $2,168,400
Year 11 : $1,590,900
Year 12 : $612,500
Year 13 : $0
Salary Average Commitment
Year 10 : $2,158,400
Year 11 : $1,590,900
Year 12 : $612,500
Year 13 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5,870 - 97.84%
Level 2:	5500 - $60 - 5,442 - 98.95%
Level 3:	2000 - $45 - 1,962 - 98.11%
Level 4:	4000 - $30 - 3,853 - 96.33%
Luxury :	1000 - $200 - 986 - 98.61%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,114 - 97.92%
Average Income per Game	$1,958,905
Year to Date Revenue	$13,712,336
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,060,000
Farm Players Total Salaries	$3,232,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$22,936,464
Projected Bank Account	$22,936,464

Pro Players Salaries
Jonathan Huberdeau	$11,275,000 (6)
Dougie Hamilton	$7,550,000 (5)
Logan Couture	$7,450,000 (5)
Nick Foligno	$6,500,000 (5)
Zach Hyman	$5,500,000 (5)
Noah Hanifin	$5,250,000 (4)
Trey Fix-Wolansky	$4,500,000 (1)
Charlie Coyle	$3,700,000 (4)
Alec Martinez	$3,075,000 (1)
Nick Schmaltz	$2,800,000 (2)
Kevin Labanc	$2,750,000 (5)
Devan Dubnyk	$2,500,000 (1)
Marc-Edouard Vlasic	$2,450,000 (1)
Brett Pesce	$2,250,000 (3)
Jonah Gadjovich	$2,110,000 (4)
Samuel Girard	$2,000,000 (3)
Colin White	$1,500,000 (2)
MacKenzie Blackwood	$1,350,000 (3)
Brett Leason	$1,250,000 (4)
Hunter Shinkaruk	$1,200,000 (4)
Gabriel Dumont	$700,000 (1)
Steven Kampfer	$700,000 (1)
Cristoval Nieves	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $79,060,000
Year 11 : $68,185,000
Year 12 : $62,385,000
Year 13 : $54,535,000
Salary Average Commitment
Year 10 : $85,849,000
Year 11 : $65,699,000
Year 12 : $59,899,000
Year 13 : $52,049,000
Salary Cap with 1 Way Contract
Year 10 : $79,060,000
Year 11 : $64,435,000
Year 12 : $60,135,000
Year 13 : $54,535,000

Farm Players Salaries
Anton Slepyshev	$300,000 (1)
Ty Rattie	$300,000 (1)
Daniel Sprong	$300,000 (6)
Byron Froese	$285,500 (1)
Johan Larsson	$275,500 (1)
Jiri Hudler	$275,000 (1)
Linus Arnesson	$185,000 (1)
Anton Lindholm	$175,000 (1)
Anthony Florentino	$127,500 (1)
Andrey Pedan	$125,500 (1)
Igor Ozhiganov	$125,500 (1)
Linus Karlsson	$92,500 (2)
Jayce Hawryluk	$87,500 (5)
Keean Washkurak	$85,000 (5)
Carl Grundstrom	$85,000 (2)
Jacob Leguerrier	$82,500 (6)
Joseph Woll	$80,000 (2)
Patrik Berglund	$80,000 (1)
Linus Hultstrom	$70,000 (1)
Ryan Faragher	$70,000 (1)
Daniel Pribyl	$70,000 (1)
Bryce Kindopp	$70,000 (1)
Mantas Armalis	$70,000 (1)
Total Farm Players	23
Salary Commitment
Year 10 : $3,417,000
Year 11 : $812,500
Year 12 : $555,000
Year 13 : $555,000
Salary Average Commitment
Year 10 : $3,417,000
Year 11 : $812,500
Year 12 : $555,000
Year 13 : $555,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5500 - $60 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,550,564
Farm Players Total Salaries	$2,696,558
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,211,833
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$41,366,340
Projected Bank Account	$41,366,340

Pro Players Salaries
Connor Murphy	$4,340,000 (4)
Brett Ritchie	$4,000,000 (3)
Cody Franson	$3,500,000 (2)
Dustin Tokarski	$3,500,000 (3)
Matthew Benning	$3,000,000 (3)
Connor Brickley	$3,000,000 (3)
Kevin Fiala	$3,000,000 (4)
Marko Dano	$3,000,000 (2)
Logan Shaw	$2,750,000 (3)
Jarred Tinordi	$2,680,000 (3)
Aaron Dell	$2,500,000 (3)
Jesse Puljujarvi	$2,500,000 (4)
Henrik Borgstrom	$1,888,000 (3)
Nick Cousins	$1,875,000 (2)
Philipp Grubauer	$1,850,000 (3)
Alexander Khovanov	$1,750,000 (6)
Max Zimmer	$1,700,000 (5)
Andrew Nielsen	$1,500,000 (1)
Liam OBrien	$1,500,000 (1)
Drake Batherson	$1,429,000 (6)
Frederic Allard	$1,288,564 (1)
Philip Tomasino	$1,250,000 (6)
Jacob Larsson	$750,000 (4)
Total Pro Players	23
Salary Commitment
Year 10 : $54,550,564
Year 11 : $50,262,000
Year 12 : $41,887,000
Year 13 : $16,719,000
Salary Average Commitment
Year 10 : $54,550,564
Year 11 : $50,262,000
Year 12 : $41,887,000
Year 13 : $16,719,000
Salary Cap with 1 Way Contract
Year 10 : $54,550,564
Year 11 : $50,262,000
Year 12 : $41,887,000
Year 13 : $16,719,000

Farm Players Salaries
Kyle Baun	$250,000 (1)
Michael Latta	$200,000 (1)
Jordan Oesterle	$150,000 (1)
Reece Scarlett	$115,000 (1)
Jack Badini	$97,558 (2)
Matej MacHovsky	$97,500 (1)
Shane Pinto	$92,500 (3)
Henrik Haapala	$85,000 (2)
Cavan Fitzgerald	$85,000 (2)
Matthew Spencer	$80,000 (4)
Wade Megan	$80,000 (2)
Riley Barber	$80,000 (2)
Paul Bittner	$80,000 (3)
Dean Kukan	$80,000 (2)
Steven Lorentz	$80,000 (3)
Anton Cederholm	$80,000 (2)
Daniel Taylor	$80,000 (2)
Jonne Tammela	$80,000 (2)
Jonas Johansson	$80,000 (2)
Dmitrii Sergeev	$80,000 (2)
Brayden Burke	$79,000 (2)
Vladimir Sobotka	$75,000 (2)
Boris Katchouk	$70,000 (3)
Brandon Baddock	$70,000 (1)
Beau Starrett	$70,000 (1)
Will Bitten	$70,000 (2)
Patrick Cannone	$70,000 (1)
Guillaume Brisebois	$70,000 (1)
Timothy Gettinger	$70,000 (2)
Total Farm Players	29
Salary Commitment
Year 10 : $2,696,558
Year 11 : $1,604,058
Year 12 : $402,500
Year 13 : $80,000
Salary Average Commitment
Year 10 : $2,691,558
Year 11 : $1,604,058
Year 12 : $402,500
Year 13 : $80,000

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5500 - $60 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,795 - 96.59%
Farm Level 2:	3000 - $12 - 3,000 - 100.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	8,795 - 97.72%
Average Income per Game	$217,053
Year to Date Revenue	$1,953,480
Expense
Pro Players Total Salaries	$70,720,000
Farm Players Total Salaries	$2,665,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,483,333
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$30,762,923
Projected Bank Account	$30,762,923

Pro Players Salaries
Leon Draisaitl	$8,920,000 (4)
Jonathan Drouin	$6,550,000 (3)
Sergei Bobrovsky	$5,500,000 (2)
Jason Demers	$5,500,000 (5)
Jacob Trouba	$5,250,000 (4)
Derek Stepan	$4,500,000 (4)
Michael Stone	$4,000,000 (2)
Brandon Sutter	$3,000,000 (1)
Matt Niskanen	$3,000,000 (3)
Kasper Bjorkqvist	$3,000,000 (4)
Brayden McNabb	$2,900,000 (3)
Pierre-Luc Dubois	$2,500,000 (3)
Antti Raanta	$2,500,000 (3)
Jake Virtanen	$2,000,000 (6)
Christian Fischer	$2,000,000 (3)
Mikhail Sergachev	$1,950,000 (3)
Mikhail Grigorenko	$1,500,000 (4)
Corey Perry	$1,500,000 (4)
Pierre-Olivier Joseph	$1,300,000 (4)
Tyler Ennis	$1,200,000 (2)
Darren Archibald	$1,200,000 (3)
Riley Damiani	$950,000 (3)
Total Pro Players	22
Salary Commitment
Year 10 : $70,720,000
Year 11 : $67,720,000
Year 12 : $57,020,000
Year 13 : $33,470,000
Salary Average Commitment
Year 10 : $70,720,000
Year 11 : $67,720,000
Year 12 : $57,020,000
Year 13 : $33,470,000
Salary Cap with 1 Way Contract
Year 10 : $70,720,000
Year 11 : $67,720,000
Year 12 : $57,020,000
Year 13 : $33,470,000

Farm Players Salaries
Scott Laughton	$300,000 (2)
Felix Sandstrom	$150,000 (4)
Nikita Gusev	$150,000 (4)
Paul LaDue	$150,000 (3)
Nick Schneider	$140,000 (3)
Nick Ellis	$130,000 (6)
Joseph LaBate	$120,000 (3)
Michael McLeod	$100,000 (6)
Caleb Jones	$100,000 (6)
Sam Vigneault	$90,000 (6)
Max Jones	$90,000 (6)
Alex Lintuniemi	$90,000 (1)
Nick DeSimone	$90,000 (6)
Ryan McGregor	$90,000 (6)
Hampus Gustafsson	$85,000 (6)
Joel Vermin	$80,000 (6)
Nikita Alexandrov	$75,000 (4)
Borna Rendulic	$75,000 (4)
Jake Bischoff	$70,000 (1)
Josh Healey	$70,000 (4)
Wayne Simpson	$70,000 (1)
Ben Holmstrom	$70,000 (1)
Oleg Yevenko	$70,000 (4)
Mitch Callahan	$70,000 (1)
Kyle Brodziak	$70,000 (6)
Bogdan Yakimov	$70,000 (4)
Total Farm Players	26
Salary Commitment
Year 10 : $2,665,000
Year 11 : $2,295,000
Year 12 : $1,995,000
Year 13 : $1,585,000
Salary Average Commitment
Year 10 : $2,665,000
Year 11 : $2,295,000
Year 12 : $1,995,000
Year 13 : $1,585,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5500 - $60 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,840,775
Farm Players Total Salaries	$2,557,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,750,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$47,948,679
Projected Bank Account	$47,948,679

Pro Players Salaries
Jamie Benn	$11,000,000 (5)
Oliver Ekman-Larsson	$7,500,000 (6)
Martin Jones	$6,150,000 (4)
Marcus Johansson	$6,000,000 (3)
Tyler Toffoli	$5,500,000 (4)
Tyler Myers	$4,500,000 (3)
Jason Zucker	$4,500,000 (4)
Dylan Strome	$3,700,000 (3)
Cam Fowler	$3,590,000 (3)
Jonathan Marchessault	$3,500,775 (4)
Alexander Nylander	$3,000,000 (6)
Nathan Beaulieu	$2,750,000 (4)
Filip Sandberg	$1,900,000 (2)
Nikita Soshnikov	$1,750,000 (4)
Max McCormick	$1,400,000 (3)
Joni Ikonen	$1,250,000 (1)
Daniel Altshuller	$1,100,000 (4)
Tim Heed	$1,100,000 (2)
Roman Lyubimov	$1,000,000 (4)
Korbinian Holzer	$1,000,000 (2)
Alexei Lipanov	$1,000,000 (6)
Liam Foudy	$950,000 (6)
Jonas Brodin	$700,000 (2)
Total Pro Players	23
Salary Commitment
Year 10 : $74,840,775
Year 11 : $73,590,775
Year 12 : $68,890,775
Year 13 : $49,700,775
Salary Average Commitment
Year 10 : $74,840,775
Year 11 : $73,590,775
Year 12 : $68,890,775
Year 13 : $49,700,775
Salary Cap with 1 Way Contract
Year 10 : $74,840,775
Year 11 : $73,590,775
Year 12 : $68,890,775
Year 13 : $49,700,775

Farm Players Salaries
Egor Afanasayev	$300,000 (6)
Warren Foegele	$275,000 (3)
Jalen Chatfield	$110,000 (3)
Josef Korenar	$100,000 (4)
Sean Malone	$95,000 (1)
Samuel Walker	$92,500 (2)
David Kase	$92,500 (2)
Adam Ginning	$92,500 (2)
Ty Ronning	$92,500 (3)
Daniel Renouf	$90,000 (2)
Mikail Abramov	$87,500 (6)
Keaton Thompson	$85,000 (2)
Jeff Taylor	$85,000 (1)
Tyler Ganly	$85,000 (2)
Samuel Houde	$80,000 (6)
Jesse Gabrielle	$80,000 (2)
Justin Scott	$75,000 (1)
Dominik Simon	$75,000 (1)
Ben Betker	$75,000 (1)
Dereck Baribeau	$70,000 (1)
Nick Perbix	$70,000 (2)
Justin Kirkland	$70,000 (1)
Matthew Highmore	$70,000 (1)
Matt Hackett	$70,000 (1)
Justin Auger	$70,000 (1)
Eetu Tuulola	$70,000 (2)
Total Farm Players	26
Salary Commitment
Year 10 : $2,557,500
Year 11 : $1,802,500
Year 12 : $1,045,000
Year 13 : $567,500
Salary Average Commitment
Year 10 : $2,497,500
Year 11 : $1,742,500
Year 12 : $985,000
Year 13 : $567,500

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5,888 - 98.13%
Level 2:	5500 - $60 - 5,406 - 98.29%
Level 3:	2000 - $45 - 1,961 - 98.05%
Level 4:	4000 - $30 - 3,907 - 97.68%
Luxury :	1000 - $200 - 983 - 98.26%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,320 - 88.66%
Farm Level 2:	3000 - $12 - 3,000 - 100.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,145 - 98.08%
Average Income per Game	$1,959,551
Year to Date Revenue	$15,676,409
Farm
Home Games Left	0
Average Attendance - %	8,320 - 92.44%
Average Income per Game	$202,793
Year to Date Revenue	$811,170
Expense
Pro Players Total Salaries	$65,744,696
Farm Players Total Salaries	$3,142,600
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$5,810,429
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$24,434,263
Projected Bank Account	$24,434,263

Pro Players Salaries
John Tavares	$8,543,654 (3)
JT Miller	$6,797,000 (6)
Mikael Granlund	$6,750,000 (4)
Conor Sheary	$6,600,000 (5)
Torey Krug	$6,169,000 (4)
Travis Hamonic	$4,535,000 (4)
Tomas Tatar	$4,250,000 (5)
Ivan Provorov	$4,161,000 (4)
Jake Gardiner	$3,650,000 (5)
Nolan Patrick	$3,500,000 (3)
Robert Thomas	$2,532,000 (4)
Theodor Blueger	$2,200,000 (2)
Juuso Valimaki	$1,750,000 (3)
Aliaksei Protas	$1,567,042 (6)
Kole Lind	$1,150,000 (1)
Thomas Greiss	$1,000,000 (1)
Joel Farabee	$925,000 (5)
Nikita Zaitsev	$700,000 (2)
Wade Allison	$700,000 (1)
Maksim Sushko	$700,000 (2)
Sam Gagner	$700,000 (5)
Ilya Lyubushkin	$700,000 (4)
Louis Domingue	$700,000 (4)
Total Pro Players	23
Salary Commitment
Year 10 : $70,279,696
Year 11 : $71,504,696
Year 12 : $67,904,696
Year 13 : $54,111,042
Salary Average Commitment
Year 10 : $71,446,363
Year 11 : $68,596,363
Year 12 : $66,546,363
Year 13 : $52,752,709
Salary Cap with 1 Way Contract
Year 10 : $70,279,696
Year 11 : $67,429,696
Year 12 : $63,829,696
Year 13 : $50,036,042

Farm Players Salaries
Mason Appleton	$300,000 (3)
Ville Husso	$200,000 (1)
Garrett Pilon	$135,100 (1)
Michael DiPietro	$120,000 (2)
Marek Langhamer	$120,000 (1)
Kevin Czuczman	$120,000 (1)
Shane Harper	$100,000 (1)
Ryan Garbutt	$100,000 (1)
Jan Kostalek	$100,000 (1)
Alexander Barabanov	$100,000 (1)
MacKenze Stewart	$100,000 (1)
Bobby Farnham	$100,000 (1)
Jack Skille	$100,000 (1)
Trevor Lewis	$100,000 (1)
Erik Burgdoerfer	$100,000 (1)
Kim Nousiainen	$92,500 (3)
Dmitri Voronkov	$92,500 (3)
Sean Tschigerl	$92,500 (3)
Milan Michalek	$90,000 (1)
Calen Addison	$90,000 (3)
Cody Bass	$75,000 (1)
Derek Grant	$75,000 (1)
Anton Lander	$75,000 (2)
Ryan Stanton	$75,000 (1)
Yohann Auvitu	$70,000 (2)
Artur Kayumov	$70,000 (5)
Yakov Trenin	$70,000 (6)
Martin Chromiak	$70,000 (6)
Vincent Desharnais	$70,000 (4)
Jhonas Enroth	$70,000 (1)
Logan Thompson	$70,000 (5)
Total Farm Players	31
Salary Commitment
Year 10 : $3,142,600
Year 11 : $1,282,500
Year 12 : $1,017,500
Year 13 : $350,000
Salary Average Commitment
Year 10 : $3,142,600
Year 11 : $1,282,500
Year 12 : $1,017,500
Year 13 : $350,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5500 - $60 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,890,000
Farm Players Total Salaries	$2,254,047
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,915,833
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$41,131,082
Projected Bank Account	$41,131,082

Pro Players Salaries
Quinton Byfield	$7,800,000 (6)
Phil Kessel	$7,350,000 (2)
Brock Boeser	$4,850,000 (4)
Elias Pettersson	$4,000,000 (3)
Colin Miller	$3,950,000 (4)
Jake Allen	$3,900,000 (2)
Remi Elie	$3,575,000 (3)
Rasmus Asplund	$2,700,000 (6)
Kyle Okposo	$2,350,000 (3)
Shane Bowers	$2,000,000 (5)
Justin Holl	$2,000,000 (2)
Chad Ruhwedel	$1,890,000 (1)
Malcolm Subban	$1,500,000 (1)
Anton Blidh	$1,450,000 (2)
Erik Foley	$1,250,000 (5)
Robin Salo	$1,030,000 (1)
Ivan Barbashev	$1,025,000 (3)
Lukas Radil	$1,000,000 (4)
Hudson Fasching	$980,000 (4)
Oleg Sosunov	$975,000 (3)
Isaac Ratcliffe	$815,000 (2)
Thomas Schemitsch	$800,000 (2)
Kevin Connauton	$700,000 (2)
Total Pro Players	23
Salary Commitment
Year 10 : $57,890,000
Year 11 : $56,845,000
Year 12 : $39,830,000
Year 13 : $24,530,000
Salary Average Commitment
Year 10 : $61,265,000
Year 11 : $56,845,000
Year 12 : $39,830,000
Year 13 : $24,530,000
Salary Cap with 1 Way Contract
Year 10 : $57,890,000
Year 11 : $53,470,000
Year 12 : $36,455,000
Year 13 : $24,530,000

Farm Players Salaries
Jesper Fast	$210,000 (1)
German Rubtsov	$104,880 (1)
Cole Schwindt	$100,000 (6)
Dylan Guenther	$92,500 (3)
Valtteri Puustinen	$92,500 (3)
John Leonard	$92,500 (3)
Tyce Thompson	$92,500 (3)
Grigori Denisenko	$92,500 (3)
Egor Sokolov	$92,500 (1)
Mathieu Joseph	$90,000 (1)
Will Borgen	$90,000 (2)
Cooper Marody	$90,000 (3)
Nils Hoglander	$89,167 (2)
Keith Petruzzelli	$85,000 (2)
Gabriel Gagne	$70,000 (2)
Chris Nell	$70,000 (1)
Patrick McNally	$70,000 (1)
Tom Parisi	$70,000 (1)
Ben Gallacher	$70,000 (1)
Darren Dietz	$70,000 (1)
John Albert	$70,000 (1)
Lucas Carlsson	$70,000 (1)
Scott Reedy	$70,000 (1)
Tanner Kaspick	$70,000 (1)
Skyler McKenzie	$70,000 (2)
Mason Geertsen	$70,000 (4)
Total Farm Players	26
Salary Commitment
Year 10 : $2,254,047
Year 11 : $1,126,667
Year 12 : $722,500
Year 13 : $170,000
Salary Average Commitment
Year 10 : $2,217,853
Year 11 : $1,105,473
Year 12 : $722,500
Year 13 : $170,000

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5500 - $60 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,139,999
Farm Players Total Salaries	$2,197,250
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$11,229,167
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$54,030,175
Projected Bank Account	$54,030,175

Pro Players Salaries
Morgan Rielly	$8,750,000 (4)
Kevin Shattenkirk	$7,000,000 (4)
Kris Russell	$5,250,000 (1)
Shea Theodore	$3,500,000 (4)
Adam Brooks	$2,999,999 (2)
Austin Strand	$2,500,000 (1)
Patrick Maroon	$2,300,000 (3)
Antoine Morand	$2,250,000 (3)
Brendan Guhle	$2,250,000 (1)
Jon Gillies	$2,200,000 (2)
Will Butcher	$2,200,000 (4)
Nikolay Goldobin	$2,150,000 (3)
Brendan Perlini	$2,000,000 (2)
Michael Matheson	$1,800,000 (1)
Andrew Ladd	$1,500,000 (4)
Mike Condon	$1,500,000 (3)
Kirill Maksimov	$1,250,000 (2)
Alexander Chmelevski	$1,000,000 (4)
Michael Amadio	$1,000,000 (2)
Fabian Zetterlund	$940,000 (2)
Matt Nieto	$700,000 (1)
Nick Bjugstad	$700,000 (1)
Antoine Waked	$700,000 (1)
Mike Weber	$700,000 (2)
Total Pro Players	24
Salary Commitment
Year 10 : $57,139,999
Year 11 : $43,239,999
Year 12 : $32,150,000
Year 13 : $23,950,000
Salary Average Commitment
Year 10 : $57,039,999
Year 11 : $43,239,999
Year 12 : $32,150,000
Year 13 : $23,950,000
Salary Cap with 1 Way Contract
Year 10 : $57,139,999
Year 11 : $43,239,999
Year 12 : $32,150,000
Year 13 : $23,950,000

Farm Players Salaries
Cedric Pare	$100,000 (4)
Kole Sherwood	$100,000 (4)
Radim Zohorna	$100,000 (2)
Jonathan Kovacevic	$99,500 (3)
Mason Marchment	$97,750 (5)
Oliver Kylington	$97,500 (3)
Arthur Kaliyev	$95,000 (5)
Cole Coskey	$92,500 (1)
Eric Engstrand	$92,500 (1)
Jaromir Pytlik	$92,500 (1)
Vladislav Kolyachonok	$92,500 (3)
Nils Lundkvist	$92,500 (2)
Dylan Holloway	$92,500 (2)
Kirby Dach	$92,500 (1)
Gage Quinney	$90,000 (1)
Daniil Tarasov	$90,000 (6)
Matthew Cairns	$80,000 (4)
Joachim Blichfeld	$80,000 (5)
Stephon Williams	$75,000 (1)
Nathan Todd	$75,000 (2)
Wyatt Kalynuk	$75,000 (2)
JC Beaudin	$75,000 (6)
Colin Blackwell	$75,000 (3)
Justin Peters	$75,000 (1)
Nick Ebert	$70,000 (3)
Total Farm Players	25
Salary Commitment
Year 10 : $2,197,250
Year 11 : $1,587,250
Year 12 : $1,152,250
Year 13 : $717,750
Salary Average Commitment
Year 10 : $2,197,250
Year 11 : $1,587,250
Year 12 : $1,152,250
Year 13 : $717,750

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5500 - $60 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,531 - 92.18%
Farm Level 2:	3000 - $12 - 3,000 - 100.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	8,531 - 94.78%
Average Income per Game	$209,115
Year to Date Revenue	$418,230
Expense
Pro Players Total Salaries	$53,713,500
Farm Players Total Salaries	$3,204,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$18,848,333
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$48,207,602
Projected Bank Account	$48,207,602

Pro Players Salaries
Jake Muzzin	$5,625,000 (3)
Brandon Montour	$5,000,000 (1)
Josh Anderson	$4,500,000 (4)
Justin Braun	$4,357,000 (1)
Martin Hanzal	$4,250,000 (4)
Logan Brown	$3,250,000 (5)
William Carrier	$3,000,000 (4)
Andrew Hammond	$2,786,500 (2)
Logan Stanley	$2,500,000 (3)
Gustav Lindstrom	$2,500,000 (1)
Markus Granlund	$2,500,000 (4)
Danton Heinen	$2,000,000 (2)
Jakub Voracek	$1,995,000 (3)
Tyson Jost	$1,950,000 (3)
Jesper Bratt	$1,300,000 (1)
Xavier Ouellet	$800,000 (1)
Sonny Milano	$800,000 (1)
Denis Malgin	$800,000 (1)
Adam Lowry	$800,000 (1)
Akil Thomas	$800,000 (3)
Roman Polak	$750,000 (4)
Vinnie Hinostroza	$750,000 (1)
Scott Darling	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $53,713,500
Year 11 : $37,896,500
Year 12 : $33,110,000
Year 13 : $18,250,000
Salary Average Commitment
Year 10 : $55,703,500
Year 11 : $37,896,500
Year 12 : $33,110,000
Year 13 : $18,250,000
Salary Cap with 1 Way Contract
Year 10 : $53,713,500
Year 11 : $35,906,500
Year 12 : $31,120,000
Year 13 : $18,250,000

Farm Players Salaries
Artem Zub	$300,000 (5)
Gilles Senn	$175,000 (5)
Brandon Gormley	$150,000 (5)
Adam Beckman	$140,000 (6)
Samuel Poulin	$140,000 (6)
Mitchell Vande Sompel	$127,500 (4)
Mark Jankowski	$125,000 (2)
Josh Brook	$125,000 (3)
Spencer Smallman	$110,000 (1)
Andrei Altybarmakyan	$110,000 (6)
Ryan Spooner	$100,000 (3)
Sean Maguire	$99,000 (2)
Eemeli Rasanen	$97,500 (2)
Riley Tufte	$95,000 (3)
Lukas Dostal	$92,500 (3)
Jake Neighbours	$92,500 (2)
Yaroslav Askarov	$92,500 (2)
Jonas Siegenthaler	$90,000 (2)
Tyler Pitlick	$90,000 (4)
Alan Quine	$85,000 (5)
Luke Henman	$85,000 (2)
Tomas Hyka	$82,500 (5)
Zack Whitecloud	$80,000 (4)
Graeme Clarke	$80,000 (6)
Semyon Der-Arguchintsev	$80,000 (4)
Rafael Harvey Pinard	$75,000 (5)
Connor Hurley	$75,000 (1)
Devante Stephens	$70,000 (1)
Charles Hudon	$70,000 (2)
Nikolai Knyzhov	$70,000 (2)
Total Farm Players	30
Salary Commitment
Year 10 : $3,204,000
Year 11 : $2,949,000
Year 12 : $2,127,500
Year 13 : $1,715,000
Salary Average Commitment
Year 10 : $3,194,000
Year 11 : $2,949,000
Year 12 : $2,127,500
Year 13 : $1,715,000

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

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 - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %