CCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 5,079 - 84.65%
Level 2:	5500 - $60 - 4,579 - 83.26%
Level 3:	2000 - $45 - 1,681 - 84.03%
Level 4:	4000 - $30 - 3,420 - 85.51%
Luxury :	1000 - $200 - 852 - 85.18%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,738 - 78.96%
Farm Level 2:	3000 - $12 - 2,329 - 77.64%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,611 - 84.38%
Average Income per Game	$1,685,558
Year to Date Revenue	$69,107,876
Farm
Home Games Left	0
Average Attendance - %	7,067 - 78.52%
Average Income per Game	$175,673
Year to Date Revenue	$7,202,580
Expense
Pro Players Total Salaries	$78,389,000
Farm Players Total Salaries	$2,862,100
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,764,937
Farm Year To Date Expenses	$3,000,251
Pro Salary Cap To Date	$82,764,937
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$483,883
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,667
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,389,000
Estimate Under Maximum Salary Cap of $81,500,000	$3,111,000
Estimate Over Minimum Salary Cap of $60,200,000	$18,189,000
Current Bank Account	$66,062,962
Projected Bank Account	$66,062,962

Pro Players Salaries
Taylor Hall	$8,714,000 (5)
Teuvo Teravainen	$8,200,000 (6)
John Carlson	$7,250,000 (1)
Filip Forsberg	$6,750,000 (4)
Chris Kreider	$6,500,000 (5)
Matt Dumba	$5,050,000 (2)
Gabriel Landeskog	$5,000,000 (3)
Derek Stepan	$4,500,000 (2)
Ryan Strome	$4,400,000 (3)
Jaccob Slavin	$4,000,000 (2)
Ian Cole	$2,800,000 (2)
Alexander Romanov	$2,500,000 (3)
Barrett Hayton	$2,250,000 (1)
Jake Allen	$1,650,000 (6)
Linus Ullmark	$1,500,000 (2)
Serron Noel	$1,500,000 (1)
Urho Vaakanainen	$1,500,000 (1)
Jordan Stallard	$775,000 (6)
Luke Kunin	$750,000 (2)
Sam Gagner	$700,000 (3)
David Schlemko	$700,000 (1)
Robert Hagg	$700,000 (1)
Blake Speers	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $78,389,000
Year 13 : $63,789,000
Year 14 : $45,189,000
Year 15 : $32,589,000
Salary Average Commitment
Year 12 : $78,389,000
Year 13 : $63,789,000
Year 14 : $45,189,000
Year 15 : $32,589,000
Salary Cap with 1 Way Contract
Year 12 : $78,389,000
Year 13 : $63,789,000
Year 14 : $45,189,000
Year 15 : $32,589,000

Farm Players Salaries
Kevin Rooney	$195,000 (2)
Blake Murray	$125,000 (2)
Kasimir Kaskisuo	$105,000 (1)
Nick Merkley	$101,600 (1)
Johnathan MacLeod	$100,000 (1)
Ben Thomson	$99,500 (1)
Felix Girard	$99,500 (1)
Nicolas Kerdiles	$99,500 (1)
Griffen Molino	$99,500 (1)
Mark Alt	$99,500 (1)
Jeff Taylor	$99,500 (1)
Macoy Erkamps	$99,500 (2)
Keaton Thompson	$99,500 (1)
Jujhar Khaira	$99,500 (1)
William Lagesson	$99,500 (2)
Tommy Hughes	$99,500 (1)
Wade Megan	$99,500 (1)
Tom Sestito	$99,500 (1)
Kyle Clifford	$99,500 (1)
Jeff Zatkoff	$97,500 (1)
Matt Hackett	$95,000 (1)
MacKenzie Entwistle	$85,000 (1)
Michael Vecchione	$75,000 (1)
Anthony Peluso	$70,000 (1)
Emil Pettersson	$70,000 (1)
Darren Dietz	$70,000 (1)
Drew OConnor	$70,000 (1)
Paul Thompson	$70,000 (1)
Mathieu Olivier	$70,000 (2)
Gabriel Gagne	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 12 : $2,862,100
Year 13 : $589,000
Year 14 : $0
Year 15 : $0
Salary Average Commitment
Year 12 : $2,862,100
Year 13 : $589,000
Year 14 : $0
Year 15 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,042 - 84.03%
Level 2:	5500 - $60 - 4,677 - 85.03%
Level 3:	2000 - $45 - 1,701 - 85.06%
Level 4:	4000 - $30 - 3,361 - 84.01%
Luxury :	1000 - $200 - 848 - 84.76%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,947 - 82.45%
Farm Level 2:	3000 - $12 - 2,444 - 81.46%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,628 - 84.47%
Average Income per Game	$1,686,142
Year to Date Revenue	$69,131,806
Farm
Home Games Left	0
Average Attendance - %	7,391 - 82.12%
Average Income per Game	$183,610
Year to Date Revenue	$7,528,020
Expense
Pro Players Total Salaries	$81,828,499
Farm Players Total Salaries	$2,702,150
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($2,983,030)
Pro Year To Date Expenses	$81,889,478
Farm Year To Date Expenses	$2,668,574
Pro Salary Cap To Date	$81,889,478
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$505,114
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,680
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,845,469
Estimate Under Maximum Salary Cap of $81,500,000	$2,654,531
Estimate Over Minimum Salary Cap of $60,200,000	$18,645,469
Current Bank Account	$49,170,550
Projected Bank Account	$49,170,550

Pro Players Salaries
Steven Stamkos	$11,600,000 (4)
Jamie Benn	$11,000,000 (3)
Cam Atkinson	$6,000,000 (2)
John Gibson	$6,000,000 (2)
Justin Schultz	$5,500,000 (4)
Matthew Tkachuk	$5,000,000 (2)
Vadim Shipachyov	$4,800,000 (3)
Mason Marchment	$4,500,000 (4)
Noah Dobson	$4,000,000 (3)
Karl Alzner	$3,500,000 (2)
Kailer Yamamoto	$3,250,000 (2)
Mackenzie Weegar	$3,250,000 (5)
Ilya Mikheyev	$2,999,999 (1)
Jacob Markstrom	$2,168,000 (2)
Connor Zary	$1,215,500 (4)
Noel Acciari	$1,150,000 (3)
Johan Larsson	$1,000,000 (1)
Austin Czarnik	$955,000 (1)
Rob OGara	$875,000 (3)
Cedric Paquette	$865,000 (2)
Nick Jensen	$800,000 (1)
Niklas Hansson	$700,000 (2)
Morgan Geekie	$700,000 (3)
Total Pro Players	23
Salary Commitment
Year 12 : $81,828,499
Year 13 : $79,073,500
Year 14 : $51,590,500
Year 15 : $29,065,500
Salary Average Commitment
Year 12 : $81,753,499
Year 13 : $75,998,500
Year 14 : $48,515,500
Year 15 : $29,065,500
Salary Cap with 1 Way Contract
Year 12 : $81,828,499
Year 13 : $76,073,500
Year 14 : $48,590,500
Year 15 : $26,065,500

Farm Players Salaries
Joe Snively	$185,550 (5)
Tage Thompson	$157,500 (4)
Brandon Halverson	$150,000 (4)
Jonas Siegenthaler	$140,000 (6)
Filip Lindberg	$125,000 (6)
Jake Neighbours	$120,000 (6)
Matthew Phillips	$120,000 (5)
Gage Quinney	$98,500 (4)
Connor Mackey	$96,550 (3)
Daniil Miromanov	$95,000 (1)
Tucker Poolman	$95,000 (4)
Damir Sharipzyanov	$92,550 (1)
Brett Murray	$92,500 (2)
Radim Zohorna	$92,500 (6)
Kevin Roy	$90,000 (4)
Juuso Riikola (Out of Payroll)	$88,000 (2)
Derek Dorsett	$87,500 (1)
Andy Welinski	$85,700 (2)
Michael Brodzinski	$85,500 (2)
Nathan Todd	$85,000 (6)
Otto Somppi	$80,000 (5)
Sam Anas	$78,950 (2)
Mike Hardman	$78,575 (2)
Joseph Gambardella	$77,775 (2)
Michael Prapavessis	$77,500 (2)
Trevor Murphy	$75,000 (1)
Artyom Zagidulin	$70,000 (1)
Sam Lafferty	$70,000 (2)
Total Farm Players	28
Salary Commitment
Year 12 : $2,790,150
Year 13 : $2,370,100
Year 14 : $1,635,600
Year 15 : $1,539,050
Salary Average Commitment
Year 12 : $2,790,150
Year 13 : $2,370,100
Year 14 : $1,635,600
Year 15 : $1,539,050

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 4,787 - 79.79%
Level 2:	5500 - $60 - 4,459 - 81.08%
Level 3:	2000 - $45 - 1,591 - 79.57%
Level 4:	4000 - $30 - 3,189 - 79.73%
Luxury :	1000 - $200 - 796 - 79.60%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,512 - 75.20%
Farm Level 2:	3000 - $12 - 2,239 - 74.62%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,823 - 80.12%
Average Income per Game	$1,598,393
Year to Date Revenue	$65,534,094
Farm
Home Games Left	0
Average Attendance - %	6,750 - 75.00%
Average Income per Game	$167,588
Year to Date Revenue	$6,871,122
Expense
Pro Players Total Salaries	$74,058,000
Farm Players Total Salaries	$2,500,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,475,000
Pro Year To Date Expenses	$77,693,827
Farm Year To Date Expenses	$2,563,596
Pro Salary Cap To Date	$77,693,827
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$457,148
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,432
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,533,000
Estimate Under Maximum Salary Cap of $81,500,000	$5,967,000
Estimate Over Minimum Salary Cap of $60,200,000	$15,333,000
Current Bank Account	$24,602,201
Projected Bank Account	$24,602,201

Pro Players Salaries
Adam Fox	$9,500,000 (3)
Jordan Kyrou	$8,125,000 (5)
Jack Hughes	$8,000,000 (5)
Brady Skjei	$6,250,000 (5)
Mathew Barzal	$5,500,000 (3)
Jason Robertson	$4,500,000 (6)
John Marino	$4,400,000 (5)
Casey Mittelstadt	$4,000,000 (2)
Alexander Georgiev	$3,000,000 (1)
Evgeni Dadonov	$2,400,000 (2)
Richard Panik	$2,300,000 (1)
Carter Hart	$2,250,000 (4)
Joe Veleno	$1,900,000 (1)
Henrik Borgstrom	$1,888,000 (1)
Vladislav Gavrikov	$1,870,000 (6)
Quinn Hughes	$1,500,000 (2)
Emil Bemstrom	$1,400,000 (1)
Alexey Marchenko	$1,100,000 (1)
Cameron Morrison	$1,000,000 (2)
Cole Caufield	$925,000 (5)
Patrik Nemeth	$800,000 (1)
Cal Petersen	$750,000 (6)
Jack Roslovic	$700,000 (3)
Total Pro Players	23
Salary Commitment
Year 12 : $74,058,000
Year 13 : $68,595,000
Year 14 : $59,695,000
Year 15 : $43,995,000
Salary Average Commitment
Year 12 : $49,608,000
Year 13 : $37,220,000
Year 14 : $28,320,000
Year 15 : $21,195,000
Salary Cap with 1 Way Contract
Year 12 : $74,058,000
Year 13 : $61,670,000
Year 14 : $52,770,000
Year 15 : $37,070,000

Farm Players Salaries
Jacob Bryson	$300,000 (3)
Riley Stillman	$300,000 (5)
Ethan Del Mastro	$92,500 (2)
Logan Mailloux	$92,500 (1)
Martin Kaut	$92,500 (3)
Dylan Samberg	$92,500 (4)
Ben King	$92,500 (3)
Nolan Collins	$92,500 (3)
Albin Grewe	$85,000 (5)
Kevin Porter	$70,000 (1)
Eetu Tuulola	$70,000 (1)
Austin Watson	$70,000 (1)
Joel Persson	$70,000 (1)
Anton Rodin	$70,000 (1)
Cal OReilly	$70,000 (1)
TJ Tynan	$70,000 (1)
Hunter Shepard (Out of Payroll)	$70,000 (1)
Adam Tambellini	$70,000 (1)
Givani Smith	$70,000 (2)
Beck Warm	$70,000 (1)
Mario Kempe	$70,000 (1)
Stefan Matteau	$70,000 (1)
Brad Malone	$70,000 (1)
Darren Raddysh	$70,000 (1)
Otto Leskinen	$70,000 (1)
Andrew Shortridge	$70,000 (1)
Brendan Lemieux	$70,000 (4)
Total Farm Players	27
Salary Commitment
Year 12 : $2,500,000
Year 13 : $1,287,500
Year 14 : $1,172,500
Year 15 : $595,000
Salary Average Commitment
Year 12 : $2,492,500
Year 13 : $1,280,000
Year 14 : $1,122,500
Year 15 : $545,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $100 - 4,897 - 81.61%
Level 2:	5500 - $60 - 4,375 - 79.54%
Level 3:	2000 - $45 - 1,598 - 79.88%
Level 4:	4000 - $30 - 3,234 - 80.85%
Luxury :	1000 - $200 - 802 - 80.21%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,582 - 76.37%
Farm Level 2:	3000 - $12 - 2,312 - 77.06%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,905 - 80.57%
Average Income per Game	$1,611,404
Year to Date Revenue	$66,067,545
Farm
Home Games Left	0
Average Attendance - %	6,894 - 76.60%
Average Income per Game	$170,763
Year to Date Revenue	$7,001,274
Expense
Pro Players Total Salaries	$60,475,000
Farm Players Total Salaries	$2,952,407
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,380,000
Pro Year To Date Expenses	$67,322,751
Farm Year To Date Expenses	$3,080,183
Pro Salary Cap To Date	$67,322,751
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$373,302
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,225
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$62,855,000
Estimate Under Maximum Salary Cap of $81,500,000	$18,645,000
Estimate Over Minimum Salary Cap of $60,200,000	$2,655,000
Current Bank Account	$38,624,411
Projected Bank Account	$38,624,411

Pro Players Salaries
Hampus Lindholm	$8,000,000 (6)
Tyler Bertuzzi	$4,750,000 (1)
Phil Kessel	$4,000,000 (6)
Laurent Dauphin	$4,000,000 (6)
Frank Vatrano	$3,950,000 (6)
Alex Tuch	$3,700,000 (1)
Jake Dotchin	$3,000,000 (4)
Travis Sanheim	$2,875,000 (3)
Santeri Virtanen	$2,500,000 (6)
Antti Raanta	$2,500,000 (1)
Brendan Perlini	$2,500,000 (6)
Jon Merrill	$2,250,000 (2)
Ivan Barbashev	$2,250,000 (1)
Andrei Svechnikov	$2,000,000 (1)
Dillon Fournier	$1,850,000 (2)
Alex Nedeljkovic	$1,750,000 (2)
Jakub Kindl	$1,650,000 (1)
Brett Connolly	$1,450,000 (2)
MacKenzie Blackwood	$1,350,000 (1)
Egor Sokolov	$1,100,000 (5)
Scott Laughton	$1,100,000 (6)
Marco Scandella	$1,000,000 (1)
Liam Foudy	$950,000 (4)
Total Pro Players	23
Salary Commitment
Year 12 : $60,475,000
Year 13 : $41,275,000
Year 14 : $33,975,000
Year 15 : $31,100,000
Salary Average Commitment
Year 12 : $60,475,000
Year 13 : $41,275,000
Year 14 : $33,975,000
Year 15 : $31,100,000
Salary Cap with 1 Way Contract
Year 12 : $60,475,000
Year 13 : $41,275,000
Year 14 : $33,975,000
Year 15 : $31,100,000

Farm Players Salaries
Oskar Sundqvist	$200,000 (1)
Pierre Engvall	$199,900 (1)
Lukas Bengtsson	$140,000 (2)
Zach Palmquist	$140,000 (1)
Ben Gallacher	$140,000 (2)
Josh Jooris	$120,000 (2)
Riley Sheahan	$110,000 (1)
Sean Durzi	$110,000 (6)
Rinat Valiev	$110,000 (1)
Robin Norell	$110,000 (1)
Collin Delia	$100,000 (2)
Ryan Gropp	$100,000 (1)
Maxime Lagace	$100,000 (3)
Stelio Mattheos	$100,000 (3)
Pavel Karnaukhov	$100,000 (1)
Sebastian Aho (D)	$100,000 (3)
Viktor Lodin	$92,500 (2)
Colten Ellis	$92,500 (1)
Jared Davidson	$92,500 (2)
Jeremy Morin	$90,007 (1)
Rocco Grimaldi	$90,000 (1)
Mathieu Joseph	$80,000 (2)
Nick Henry	$80,000 (1)
Rafael Harvey Pinard	$75,000 (3)
Hunter Warner	$70,000 (1)
Vinni Lettieri	$70,000 (1)
Adam Gilmour	$70,000 (1)
Jermaine Loewen	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 12 : $2,952,407
Year 13 : $1,250,000
Year 14 : $485,000
Year 15 : $110,000
Salary Average Commitment
Year 12 : $2,952,407
Year 13 : $1,250,000
Year 14 : $485,000
Year 15 : $110,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 5,050 - 84.17%
Level 2:	5500 - $60 - 4,565 - 82.99%
Level 3:	2000 - $45 - 1,661 - 83.06%
Level 4:	4000 - $30 - 3,330 - 83.26%
Luxury :	1000 - $200 - 821 - 82.12%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,642 - 77.37%
Farm Level 2:	3000 - $12 - 2,304 - 76.82%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,427 - 83.39%
Average Income per Game	$1,665,517
Year to Date Revenue	$68,286,205
Farm
Home Games Left	0
Average Attendance - %	6,947 - 77.19%
Average Income per Game	$172,452
Year to Date Revenue	$7,070,517
Expense
Pro Players Total Salaries	$77,725,000
Farm Players Total Salaries	$2,489,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,754,167
Pro Year To Date Expenses	$78,397,527
Farm Year To Date Expenses	$2,703,527
Pro Salary Cap To Date	$78,397,527
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$479,784
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,367
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,479,167
Estimate Under Maximum Salary Cap of $81,500,000	$1,020,833
Estimate Over Minimum Salary Cap of $60,200,000	$20,279,167
Current Bank Account	$29,484,674
Projected Bank Account	$29,484,674

Pro Players Salaries
Charlie McAvoy	$9,500,000 (5)
David Krejci	$8,000,000 (2)
Michael Grabner	$7,550,000 (2)
Marcus Johansson	$6,000,000 (1)
Jordan Staal	$5,750,000 (1)
Tristan Jarry	$5,000,000 (3)
Brock Nelson	$4,850,000 (6)
Michael Matheson	$3,500,000 (6)
Pavel Zacha	$3,000,000 (4)
Jaden Schwartz	$2,750,000 (3)
Colin Wilson	$2,750,000 (2)
Nick Leddy	$2,675,000 (4)
Andrew MacDonald	$2,500,000 (2)
Matt Grzelcyk	$2,000,000 (3)
Ryan Lindgren	$1,950,000 (4)
Chris Terry	$1,850,000 (2)
Jake DeBrusk	$1,750,000 (1)
Byron Froese	$1,750,000 (2)
Theodor Blueger	$1,250,000 (4)
AJ Greer	$1,000,000 (3)
Mark Barberio	$950,000 (1)
Matt Irwin	$700,000 (1)
Louis Domingue	$700,000 (2)
Total Pro Players	23
Salary Commitment
Year 12 : $77,725,000
Year 13 : $62,575,000
Year 14 : $37,475,000
Year 15 : $26,725,000
Salary Average Commitment
Year 12 : $77,725,000
Year 13 : $62,575,000
Year 14 : $37,475,000
Year 15 : $26,725,000
Salary Cap with 1 Way Contract
Year 12 : $77,725,000
Year 13 : $62,575,000
Year 14 : $37,475,000
Year 15 : $26,725,000

Farm Players Salaries
Tom Pyatt	$125,000 (1)
Drew Stafford	$125,000 (1)
Kyle Keyser	$99,500 (4)
Nick Seeler	$95,000 (3)
Jeremy Swayman	$95,000 (6)
Marc McLaughlin (Out of Payroll)	$95,000 (5)
Brayden Tracey	$95,000 (6)
Alexander Campbell	$95,000 (4)
Jack Ahcan	$95,000 (3)
Alex Biega	$95,000 (2)
Jakub Lauko	$95,000 (6)
Cole Spicer	$92,500 (3)
Mason Langenbrunner	$92,500 (3)
Roman Schmidt	$92,500 (3)
Mason Lohrei	$92,500 (1)
Nikita Chibrikov	$92,500 (2)
Cam Lund	$92,500 (2)
Philip Svedeback	$92,500 (2)
Pascal Laberge	$90,000 (3)
Nick Wolff	$90,000 (2)
Greg McKegg	$87,500 (3)
Samuel Asselin	$85,000 (3)
Axel Andersson	$85,000 (3)
Joe Cannata	$80,000 (1)
MacKenzie MacEachern	$80,000 (1)
Maxim Mamin	$80,000 (1)
Peter Cehlarik	$80,000 (1)
Brady Lyle	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 12 : $2,584,500
Year 13 : $1,852,000
Year 14 : $1,389,500
Year 15 : $574,500
Salary Average Commitment
Year 12 : $2,584,500
Year 13 : $1,852,000
Year 14 : $1,389,500
Year 15 : $574,500

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $95 - 5,906 - 98.44%
Level 2:	5500 - $55 - 5,408 - 98.33%
Level 3:	2000 - $40 - 1,975 - 98.77%
Level 4:	4000 - $25 - 3,966 - 99.16%
Luxury :	1000 - $195 - 982 - 98.17%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $23 - 5,731 - 95.52%
Farm Level 2:	3000 - $11 - 2,866 - 95.52%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,238 - 98.58%
Average Income per Game	$1,829,945
Year to Date Revenue	$75,027,761
Farm
Home Games Left	0
Average Attendance - %	8,597 - 95.52%
Average Income per Game	$196,008
Year to Date Revenue	$8,036,326
Expense
Pro Players Total Salaries	$87,143,076
Farm Players Total Salaries	$3,550,662
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($5,716,667)
Pro Year To Date Expenses	$83,373,266
Farm Year To Date Expenses	$3,638,038
Pro Salary Cap To Date	$83,373,266
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$537,920
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,918
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,426,409
Estimate Under Maximum Salary Cap of $81,500,000	$73,591
Estimate Over Minimum Salary Cap of $60,200,000	$21,226,409
Current Bank Account	$12,333,480
Projected Bank Account	$12,333,480

Pro Players Salaries
Eric Staal	$14,000,000 (1)
Aleksander Barkov	$9,000,000 (2)
Leon Draisaitl	$8,920,000 (2)
Dustin Byfuglien	$7,701,000 (6)
Ryan Hartman	$5,750,000 (2)
John Klingberg	$4,875,000 (6)
Kirill Kaprizov	$4,500,000 (4)
Tanner Pearson	$4,300,000 (3)
Marc Staal	$3,850,000 (2)
Petr Mrazek	$3,450,000 (2)
Alex Killorn	$3,014,000 (4)
Brayden McNabb	$2,900,000 (3)
Ryan Poehling	$2,350,000 (5)
Filip Hronek	$2,300,000 (2)
Kris Russell	$2,000,000 (5)
Cale Makar	$1,800,000 (2)
Filip Chytil	$1,546,279 (3)
Nick Suzuki	$1,535,797 (5)
Brett Ritchie	$1,251,000 (2)
Charlie Lindgren	$700,000 (6)
Nikita Popugaev	$700,000 (3)
Cody Franson	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 12 : $87,143,076
Year 13 : $72,443,076
Year 14 : $36,122,076
Year 15 : $26,675,797
Salary Average Commitment
Year 12 : $87,143,076
Year 13 : $72,443,076
Year 14 : $36,122,076
Year 15 : $26,675,797
Salary Cap with 1 Way Contract
Year 12 : $87,143,076
Year 13 : $72,443,076
Year 14 : $36,122,076
Year 15 : $26,675,797

Farm Players Salaries
Michael Haley	$300,000 (1)
Andrew Desjardins	$200,100 (1)
Brian Lashoff	$175,100 (1)
Dean Kukan	$175,100 (1)
Oliver Wahlstrom	$175,000 (6)
Alexey Toropchenko	$155,100 (6)
Joseph Blandisi	$140,000 (4)
Dmitrij Jaskin	$127,189 (2)
Michael Pezzetta	$125,100 (2)
Parker Kelly	$125,100 (1)
Nicolas Deslauriers	$125,000 (5)
Troy Grosenick	$115,100 (2)
Zachary Fucale	$112,700 (2)
Cole Koepke	$100,000 (4)
Gianni Fairbrother	$98,571 (1)
Felix Robert	$95,778 (4)
Ole Bjorgvik Holm	$95,100 (4)
Dawson Mercer	$95,000 (4)
Cale Fleury	$95,000 (5)
Mathias Lafreniere	$92,723 (4)
Aatu Raty	$92,500 (2)
Dmitry Rashevsky	$92,500 (3)
Carson Soucy	$92,500 (4)
Cam Dineen	$85,300 (2)
Allan McShane	$85,000 (2)
John Ludvig	$85,000 (1)
Brett Brochu	$80,100 (4)
Julien Gauthier	$75,000 (3)
Matthew Peca	$70,000 (3)
David Gustafsson	$70,000 (3)
Total Farm Players	30
Salary Commitment
Year 12 : $3,550,661
Year 13 : $2,391,689
Year 14 : $1,648,801
Year 15 : $1,341,301
Salary Average Commitment
Year 12 : $3,550,661
Year 13 : $2,391,689
Year 14 : $1,648,801
Year 15 : $1,341,301

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 5,051 - 84.18%
Level 2:	5500 - $60 - 4,558 - 82.87%
Level 3:	2000 - $45 - 1,661 - 83.05%
Level 4:	4000 - $30 - 3,344 - 83.61%
Luxury :	1000 - $200 - 847 - 84.73%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,781 - 79.69%
Farm Level 2:	3000 - $12 - 2,379 - 79.29%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,462 - 83.58%
Average Income per Game	$1,673,454
Year to Date Revenue	$68,611,596
Farm
Home Games Left	0
Average Attendance - %	7,160 - 79.55%
Average Income per Game	$177,690
Year to Date Revenue	$7,285,274
Expense
Pro Players Total Salaries	$81,193,357
Farm Players Total Salaries	$2,883,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$84,035,398
Farm Year To Date Expenses	$3,013,236
Pro Salary Cap To Date	$84,035,398
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$501,194
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,796
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,193,357
Estimate Under Maximum Salary Cap of $81,500,000	$306,643
Estimate Over Minimum Salary Cap of $60,200,000	$20,993,357
Current Bank Account	$44,960,254
Projected Bank Account	$44,960,254

Pro Players Salaries
Elias Lindholm	$14,000,000 (4)
Drew Doughty	$12,000,000 (2)
Alex Ovechkin	$10,000,000 (1)
Josh Norris	$7,950,000 (5)
Kyle Connor	$7,142,857 (3)
Alex DeBrincat	$5,500,000 (5)
Connor Hellebuyck	$5,500,000 (3)
Andre Burakovsky	$2,300,000 (3)
Kale Clague	$2,200,000 (1)
Kasperi Kapanen	$2,000,000 (2)
Ryan Pulock	$1,800,000 (5)
Jake Leschyshyn	$1,500,000 (3)
Benjamin Jones	$1,500,000 (1)
Greg Meireles	$1,250,000 (2)
Jaret Anderson Dolan	$1,000,500 (6)
Ethan Bear	$1,000,000 (2)
David Rittich	$850,000 (1)
Michael Del Zotto	$750,000 (1)
Ben Chiarot	$750,000 (1)
Madison Bowey	$750,000 (4)
Antoine Morand	$750,000 (1)
Nikita Korostelev	$700,000 (4)
Total Pro Players	22
Salary Commitment
Year 12 : $81,193,357
Year 13 : $64,393,357
Year 14 : $48,143,357
Year 15 : $31,700,500
Salary Average Commitment
Year 12 : $75,243,356
Year 13 : $58,443,356
Year 14 : $42,193,356
Year 15 : $25,750,500
Salary Cap with 1 Way Contract
Year 12 : $81,193,357
Year 13 : $64,393,357
Year 14 : $48,143,357
Year 15 : $31,700,500

Farm Players Salaries
Jean-Sebastien Dea	$300,000 (5)
Karel Vejmelka	$245,000 (4)
Justin Danforth	$150,000 (4)
Tyler Benson	$125,000 (2)
Jan Kostalek	$100,000 (2)
JJ Moser	$92,500 (3)
Matt Coronato	$92,500 (1)
Daniil Misyul	$92,500 (1)
Yevgeni Kashnikov	$92,500 (3)
Daniil Sobolev	$92,500 (3)
Mads Sogaard	$92,500 (2)
Jakob Kos	$92,500 (3)
Brett Berard	$92,500 (2)
Shai Buium	$92,500 (2)
Trevor Janicke	$92,500 (2)
Ville Koivunen	$92,500 (2)
William Stromgren	$92,500 (2)
Mitchell Hoelscher	$90,000 (4)
Alex Belzile	$90,000 (2)
Jonathan Dahlen	$85,000 (4)
Adam Gaudette	$80,000 (2)
Jett Woo	$80,000 (1)
Egor Yakovlev	$78,000 (2)
Brandon Duhaime	$70,000 (4)
Nicholas Caamano	$70,000 (2)
Andrew OBrien	$70,000 (1)
Kristian Vesalainen	$70,000 (4)
Erik Kallgren	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 12 : $2,883,000
Year 13 : $2,474,167
Year 14 : $1,376,167
Year 15 : $1,010,000
Salary Average Commitment
Year 12 : $2,883,000
Year 13 : $2,478,000
Year 14 : $1,380,000
Year 15 : $1,010,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Center
Level 1:	6000 - $100 - 4,958 - 82.64%
Level 2:	5500 - $60 - 4,560 - 82.91%
Level 3:	2000 - $45 - 1,607 - 80.35%
Level 4:	4000 - $30 - 3,278 - 81.94%
Luxury :	1000 - $200 - 813 - 81.26%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,628 - 77.13%
Farm Level 2:	3000 - $12 - 2,297 - 76.55%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,216 - 82.25%
Average Income per Game	$1,642,891
Year to Date Revenue	$67,358,519
Farm
Home Games Left	0
Average Attendance - %	6,924 - 76.94%
Average Income per Game	$171,902
Year to Date Revenue	$7,048,001
Expense
Pro Players Total Salaries	$72,825,000
Farm Players Total Salaries	$2,476,438
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,892,631
Farm Year To Date Expenses	$2,670,250
Pro Salary Cap To Date	$74,892,631
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$449,537
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,287
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,825,000
Estimate Under Maximum Salary Cap of $81,500,000	$8,675,000
Estimate Over Minimum Salary Cap of $60,200,000	$12,625,000
Current Bank Account	$51,290,485
Projected Bank Account	$51,290,485

Pro Players Salaries
Kevin Shattenkirk	$7,000,000 (2)
Evgeny Kuznetsov	$6,625,000 (1)
PK Subban	$6,025,000 (6)
Andrew Mangiapane	$5,800,000 (3)
Vladimir Tarasenko	$5,500,000 (2)
Reilly Smith	$5,200,000 (1)
Alexander Wennberg	$4,600,000 (1)
Cody Glass	$4,125,000 (2)
Frederik Andersen	$3,975,000 (4)
Justin Faulk	$3,850,000 (4)
Oscar Klefbom	$3,425,000 (1)
Thomas Chabot	$2,900,000 (5)
Alexander Edler	$2,500,000 (1)
Brandon Hagel	$2,050,000 (5)
Vitek Vanecek	$1,750,000 (1)
Morgan Frost	$1,300,000 (4)
Michael Anderson	$1,225,000 (6)
Mattias Samuelsson	$925,000 (3)
Denis Gurianov	$925,000 (1)
Sam Steel	$850,000 (1)
Jack Quinn	$850,000 (4)
Troy Terry	$725,000 (1)
Mark McNeill	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $72,825,000
Year 13 : $45,525,000
Year 14 : $28,900,000
Year 15 : $22,175,000
Salary Average Commitment
Year 12 : $72,825,000
Year 13 : $45,525,000
Year 14 : $28,900,000
Year 15 : $22,175,000
Salary Cap with 1 Way Contract
Year 12 : $72,825,000
Year 13 : $45,525,000
Year 14 : $28,900,000
Year 15 : $22,175,000

Farm Players Salaries
Elvis Merzlikins	$275,000 (1)
Mathias Emilio Pettersen	$150,000 (5)
Ryan McLeod	$125,100 (3)
Alec Regula	$93,438 (2)
Spencer Knight	$92,500 (3)
Alex Barre-Boulet	$92,500 (4)
Jamie Drysdale	$92,500 (1)
Vitali Kravtsov	$92,500 (3)
Aidan Thompson	$92,500 (3)
Jack Rathbone	$92,500 (3)
Casey Desmith	$92,500 (2)
Alex Beaucage	$92,500 (4)
Tyler Angle	$92,500 (1)
Topi Niemela	$92,500 (2)
Ville Heinola (Out of Payroll)	$92,500 (2)
Vasily Podkolzin	$92,500 (2)
Alex Formenton	$85,000 (1)
Alex Young	$82,500 (2)
Ryan Merkley	$80,400 (1)
Shawn Boudrias	$77,500 (1)
Rasmus Kupari	$70,000 (3)
Ryan Suzuki	$70,000 (3)
Jared McIsaac	$70,000 (2)
Mac Hollowell	$70,000 (2)
Janne Kuokkanen	$70,000 (4)
Aidan Dudas	$70,000 (5)
Bowen Byram	$70,000 (3)
Total Farm Players	27
Salary Commitment
Year 12 : $2,568,938
Year 13 : $1,866,038
Year 14 : $1,180,100
Year 15 : $475,000
Salary Average Commitment
Year 12 : $2,568,938
Year 13 : $1,866,038
Year 14 : $1,180,100
Year 15 : $475,000

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $100 - 4,981 - 83.01%
Level 2:	5500 - $60 - 4,567 - 83.04%
Level 3:	2000 - $45 - 1,697 - 84.86%
Level 4:	4000 - $30 - 3,357 - 83.94%
Luxury :	1000 - $200 - 857 - 85.75%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,895 - 81.58%
Farm Level 2:	3000 - $12 - 2,409 - 80.31%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,460 - 83.57%
Average Income per Game	$1,669,818
Year to Date Revenue	$68,462,554
Farm
Home Games Left	0
Average Attendance - %	7,304 - 81.16%
Average Income per Game	$181,545
Year to Date Revenue	$7,443,358
Expense
Pro Players Total Salaries	$70,964,000
Farm Players Total Salaries	$2,377,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,816,667
Pro Year To Date Expenses	$75,370,326
Farm Year To Date Expenses	$2,514,474
Pro Salary Cap To Date	$75,370,326
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$438,049
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,676
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,780,667
Estimate Under Maximum Salary Cap of $81,500,000	$6,719,333
Estimate Over Minimum Salary Cap of $60,200,000	$14,580,667
Current Bank Account	$34,326,651
Projected Bank Account	$34,326,651

Pro Players Salaries
Connor McDavid	$14,000,000 (4)
Clayton Keller	$7,150,000 (5)
Anthony Mantha	$5,014,000 (1)
Jean-Gabriel Pageau	$5,000,000 (1)
Erik Gudbranson	$4,750,000 (2)
Connor Murphy	$4,500,000 (3)
Bryan Little	$4,000,000 (1)
Derek Forbort	$3,000,000 (6)
Jake Oettinger	$2,750,000 (5)
Pierre-Luc Dubois	$2,500,000 (1)
Casey Nelson	$2,300,000 (3)
Brady Tkachuk	$2,250,000 (1)
Joe Morrow	$1,900,000 (1)
Marco Rossi	$1,850,000 (5)
Joakim Ryan	$1,500,000 (6)
Anthony Stolarz	$1,400,000 (6)
Alexander Burmistrov	$1,400,000 (1)
Brett Howden	$1,250,000 (1)
Kaapo Kakko	$1,200,000 (2)
Jesse Puljujarvi	$850,000 (1)
Brandon Pirri	$850,000 (1)
Luke Schenn	$850,000 (1)
Garrett Pilon	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $70,964,000
Year 13 : $44,400,000
Year 14 : $38,450,000
Year 15 : $31,650,000
Salary Average Commitment
Year 12 : $70,964,000
Year 13 : $44,400,000
Year 14 : $38,450,000
Year 15 : $31,650,000
Salary Cap with 1 Way Contract
Year 12 : $70,964,000
Year 13 : $44,400,000
Year 14 : $38,450,000
Year 15 : $31,650,000

Farm Players Salaries
Trevor Moore	$175,000 (3)
Chris Martenet	$130,000 (2)
Alex Holtz	$92,500 (3)
Keaton Middleton	$92,500 (3)
Michael Milne	$92,500 (3)
Jens Looke	$85,000 (4)
Calle Rosen	$85,000 (1)
Garrett Mitchell	$85,000 (1)
Matthew Highmore	$85,000 (6)
Jansen Harkins	$85,000 (6)
Jeff Glass	$85,000 (1)
Guillaume Brisebois	$85,000 (1)
Jake Bischoff	$85,000 (1)
Kasper Kotkansalo	$85,000 (3)
Jaynen Rissling	$85,000 (2)
JD Greenway	$85,000 (3)
Fredrik Karlstrom	$85,000 (6)
Dominik Simon	$85,000 (1)
Connor Ingram	$85,000 (5)
Calvin Thurkauf	$85,000 (1)
Anthony Salinitri	$80,000 (1)
Alexander True	$75,000 (6)
Ben Sexton (Out of Payroll)	$75,000 (1)
Michael Latta	$75,000 (3)
Justin Brazeau	$75,000 (6)
Ivan Prosvetov	$75,000 (1)
Bobby McMann	$70,000 (6)
Ian Scott	$70,000 (4)
Total Farm Players	28
Salary Commitment
Year 12 : $2,452,500
Year 13 : $1,627,500
Year 14 : $1,409,417
Year 15 : $715,000
Salary Average Commitment
Year 12 : $2,452,500
Year 13 : $1,627,500
Year 14 : $1,412,500
Year 15 : $715,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,063 - 84.38%
Level 2:	5500 - $60 - 4,588 - 83.41%
Level 3:	2000 - $45 - 1,653 - 82.63%
Level 4:	4000 - $30 - 3,289 - 82.23%
Luxury :	1000 - $200 - 822 - 82.18%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,934 - 82.24%
Farm Level 2:	3000 - $12 - 2,437 - 81.23%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,414 - 83.32%
Average Income per Game	$1,667,226
Year to Date Revenue	$68,356,268
Farm
Home Games Left	0
Average Attendance - %	7,371 - 81.90%
Average Income per Game	$183,125
Year to Date Revenue	$7,508,126
Expense
Pro Players Total Salaries	$82,235,898
Farm Players Total Salaries	$2,574,900
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($4,625,000)
Pro Year To Date Expenses	$84,651,431
Farm Year To Date Expenses	$2,796,829
Pro Salary Cap To Date	$84,651,431
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$507,629
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,894
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,610,898
Estimate Under Maximum Salary Cap of $81,500,000	$3,889,102
Estimate Over Minimum Salary Cap of $60,200,000	$17,410,898
Current Bank Account	$36,420,468
Projected Bank Account	$36,420,468

Pro Players Salaries
Tyler Seguin	$9,766,000 (4)
Sean Couturier	$9,414,000 (6)
Rasmus Ristolainen	$7,500,000 (2)
Rickard Rakell	$6,514,000 (5)
Valeri Nichushkin	$6,125,000 (5)
Joel Eriksson-Ek	$5,250,000 (3)
Nino Niederreiter	$4,925,000 (4)
Brett Pesce	$4,500,000 (1)
Eeli Tolvanen	$4,000,000 (2)
Dmitry Sokolov	$3,614,000 (6)
Zach Werenski	$3,514,000 (2)
Ryan Graves	$3,500,000 (6)
Juuse Saros	$2,250,000 (2)
Dennis Cholowski	$2,000,000 (1)
Marco Roy	$1,657,898 (2)
Connor Dewar	$1,250,000 (1)
Justin Dowling	$1,214,000 (4)
Andrei Altybarmakyan	$1,100,000 (4)
Daniel Carr	$1,014,000 (1)
Louis Belpedio	$1,014,000 (4)
Nikita Tryamkin	$714,000 (1)
Tyler Wotherspoon	$700,000 (2)
Anders Nilsson	$700,000 (3)
Total Pro Players	23
Salary Commitment
Year 12 : $82,235,898
Year 13 : $72,757,898
Year 14 : $53,136,000
Year 15 : $47,186,000
Salary Average Commitment
Year 12 : $75,160,898
Year 13 : $65,682,898
Year 14 : $46,061,000
Year 15 : $43,561,000
Salary Cap with 1 Way Contract
Year 12 : $82,235,898
Year 13 : $72,757,898
Year 14 : $53,136,000
Year 15 : $47,186,000

Farm Players Salaries
Jake Evans	$300,000 (1)
Isac Lundestrom	$180,000 (2)
Nick Shore	$151,400 (3)
Daniel Renouf	$151,400 (1)
Ashton Sautner	$151,400 (3)
Cameron Schilling	$151,400 (1)
Mike Blunden	$121,400 (2)
Thomas Di Pauli	$101,400 (1)
Charles Hudon	$101,400 (1)
Erik Condra	$101,400 (1)
Yohann Auvitu	$101,400 (3)
Mason McDonald	$101,400 (1)
Jhonas Enroth	$101,400 (1)
Jalen Smereck	$101,400 (1)
Ryan Francis (Out of Payroll)	$101,400 (3)
Chad Johnson	$101,400 (1)
Pontus Holmberg	$92,500 (3)
Saku Maenalanen	$90,000 (4)
David Desharnais	$81,400 (3)
Lance Bouma	$80,000 (1)
Justin Hickman	$71,400 (4)
Mat Clark	$71,400 (1)
Miska Kukkonen	$70,000 (1)
Total Farm Players	23
Salary Commitment
Year 12 : $2,676,300
Year 13 : $1,142,300
Year 14 : $840,900
Year 15 : $161,400
Salary Average Commitment
Year 12 : $2,588,800
Year 13 : $1,054,800
Year 14 : $840,900
Year 15 : $161,400

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 5,075 - 84.58%
Level 2:	5500 - $60 - 4,614 - 83.89%
Level 3:	2000 - $45 - 1,670 - 83.49%
Level 4:	4000 - $30 - 3,318 - 82.95%
Luxury :	1000 - $200 - 848 - 84.85%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,690 - 78.17%
Farm Level 2:	3000 - $12 - 2,382 - 79.41%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,525 - 83.92%
Average Income per Game	$1,681,739
Year to Date Revenue	$68,951,313
Farm
Home Games Left	0
Average Attendance - %	7,072 - 78.58%
Average Income per Game	$175,006
Year to Date Revenue	$7,175,238
Expense
Pro Players Total Salaries	$80,319,000
Farm Players Total Salaries	$2,422,558
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$607,000
Pro Year To Date Expenses	$83,432,010
Farm Year To Date Expenses	$2,548,155
Pro Salary Cap To Date	$83,222,002
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$495,796
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,954
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,726,000
Estimate Under Maximum Salary Cap of $81,500,000	$774,000
Estimate Over Minimum Salary Cap of $60,200,000	$20,526,000
Current Bank Account	$61,510,072
Projected Bank Account	$61,510,072

Pro Players Salaries
Owen Tippett	$8,500,000 (6)
William Karlsson	$8,500,000 (4)
Aaron Ekblad	$7,000,000 (1)
Tomas Hertl	$7,000,000 (2)
Ondrej Palat	$5,880,000 (6)
Matt Murray	$4,875,000 (4)
Pavel Buchnevich	$4,750,000 (1)
David Savard	$4,750,000 (3)
Alex Galchenyuk	$4,500,000 (2)
Sven Andrighetto	$3,750,000 (1)
Mikael Backlund	$3,000,000 (2)
Nikita Zadorov	$2,800,000 (1)
Jan Rutta	$2,222,000 (1)
Antoine Bibeau	$2,200,000 (3)
Jesperi Kotkaniemi	$1,800,000 (1)
Joonas Donskoi	$1,675,000 (2)
Scott Harrington	$1,500,000 (3)
Chad Krys	$1,490,000 (6)
Victor Rask	$975,000 (4)
Isak Walther	$875,000 (3)
Miles Gendron (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$600,000
Simon Despres	$777,000 (2)
Nick Paul	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $80,319,000
Year 13 : $56,497,000
Year 14 : $39,545,000
Year 15 : $30,220,000
Salary Average Commitment
Year 12 : $80,319,000
Year 13 : $56,497,000
Year 14 : $39,545,000
Year 15 : $30,220,000
Salary Cap with 1 Way Contract
Year 12 : $80,119,000
Year 13 : $56,497,000
Year 14 : $39,545,000
Year 15 : $30,220,000

Farm Players Salaries
Michael Mersch	$172,500 (1)
Samuel Blais	$152,500 (2)
Shane Starrett	$150,000 (4)
Ozzy Wiesblatt	$120,000 (3)
Benoit-Olivier Groulx	$100,000 (1)
John Nyberg	$95,000 (5)
Rasmus Sandin	$92,558 (3)
Zachary LHeureux	$92,500 (3)
Ilya Nikolaev	$92,500 (2)
Declan McDonnell	$92,500 (3)
Luka Burzan	$92,500 (3)
Gavin White	$92,500 (3)
Michael Downing	$92,500 (1)
Cam Hillis	$90,000 (4)
Gabriel Fortier	$90,000 (1)
Linus Nassen	$87,500 (3)
Gage Goncalves	$87,500 (5)
Philippe Desrosiers	$85,000 (1)
Cody Corbett	$80,000 (1)
Ethan Keppen	$80,000 (2)
Kerby Rychel	$80,000 (2)
Vince Pedrie	$80,000 (2)
Oskari Laaksonen	$80,000 (2)
Chris Casto	$75,000 (1)
Justin Kapelmaster	$70,000 (1)
Total Farm Players	25
Salary Commitment
Year 12 : $2,422,558
Year 13 : $1,605,058
Year 14 : $1,092,558
Year 15 : $422,500
Salary Average Commitment
Year 12 : $2,420,058
Year 13 : $1,655,058
Year 14 : $1,092,558
Year 15 : $422,500

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 5,039 - 83.99%
Level 2:	5500 - $60 - 4,645 - 84.46%
Level 3:	2000 - $45 - 1,706 - 85.32%
Level 4:	4000 - $30 - 3,292 - 82.31%
Luxury :	1000 - $200 - 847 - 84.69%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,584 - 76.41%
Farm Level 2:	3000 - $12 - 2,333 - 77.75%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,530 - 83.95%
Average Income per Game	$1,680,102
Year to Date Revenue	$68,884,186
Farm
Home Games Left	0
Average Attendance - %	6,917 - 76.85%
Average Income per Game	$171,120
Year to Date Revenue	$7,015,900
Expense
Pro Players Total Salaries	$76,475,000
Farm Players Total Salaries	$2,494,270
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($900,000)
Pro Year To Date Expenses	$76,612,245
Farm Year To Date Expenses	$2,615,502
Pro Salary Cap To Date	$76,612,245
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$472,068
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,397
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,575,000
Estimate Under Maximum Salary Cap of $81,500,000	$5,925,000
Estimate Over Minimum Salary Cap of $60,200,000	$15,375,000
Current Bank Account	$44,522,820
Projected Bank Account	$44,522,820

Pro Players Salaries
David Perron	$10,000,000 (1)
Mikko Rantanen	$8,500,000 (5)
Logan Couture	$7,450,000 (3)
Mark Stone	$6,800,000 (1)
Bo Horvat	$6,400,000 (1)
Jeff Skinner	$5,900,000 (5)
Patrik Laine	$4,500,000 (1)
Nick Holden	$4,000,000 (2)
Erik Johnson	$3,000,000 (5)
Martin Necas	$2,900,000 (1)
Matt Calvert	$2,450,000 (2)
Tyson Barrie	$2,350,000 (5)
Will Butcher	$2,200,000 (2)
Kyle Okposo (Out of Payroll)	$1,900,000 (2)
Jesper Boqvist	$1,700,000 (5)
Frederic Allard	$1,700,000 (5)
Jared McCann	$1,500,000 (5)
Zach Bogosian (Out of Payroll)	$1,500,000 (1)
Linus Soderstrom	$1,500,000 (1)
Nate Schmidt	$1,150,000 (1)
Barclay Goodrow	$950,000 (1)
James Reimer	$775,000 (1)
Roman Polak	$750,000 (2)
Total Pro Players	23
Salary Commitment
Year 12 : $79,875,000
Year 13 : $43,400,000
Year 14 : $32,100,000
Year 15 : $24,650,000
Salary Average Commitment
Year 12 : $79,875,000
Year 13 : $43,400,000
Year 14 : $32,100,000
Year 15 : $24,650,000
Salary Cap with 1 Way Contract
Year 12 : $79,875,000
Year 13 : $43,400,000
Year 14 : $32,100,000
Year 15 : $24,650,000

Farm Players Salaries
Jakob Pelletier	$112,500 (5)
Vasily Demchenko	$100,000 (1)
Mikhail Vorobyov	$100,000 (2)
Derek Grant	$99,900 (4)
Matthew Spencer	$95,000 (2)
Connor Bunnaman	$95,000 (2)
Jeremy Smith	$95,000 (1)
Arseny Gritsyuk	$92,500 (2)
Dustin Wolf	$92,500 (5)
Simon Knak	$92,500 (1)
Luke Gazdic	$90,000 (1)
Emerson Etem	$87,900 (4)
Matthew OConnor	$85,000 (1)
Vincent LoVerde	$85,000 (1)
Thomas Novak	$84,700 (1)
Frederick Gaudreau	$82,500 (4)
Nikolai Knyzhov	$80,090 (3)
Jacob Golden	$80,010 (5)
Cory Conacher	$80,000 (2)
Lars Eller	$80,000 (4)
Michael Paliotta	$80,000 (1)
Kiefer Sherwood	$80,000 (3)
Arvid Holm	$80,000 (5)
Ryan Kujawinski	$78,900 (3)
David Musil	$77,770 (3)
Nikita Alexandrov	$75,000 (2)
Kane Lafranchise	$72,500 (1)
Carter Camper	$70,000 (2)
Eric Tangradi	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 12 : $2,494,270
Year 13 : $1,639,570
Year 14 : $1,032,070
Year 15 : $715,310
Salary Average Commitment
Year 12 : $2,494,270
Year 13 : $1,639,570
Year 14 : $1,032,070
Year 15 : $715,310

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 4,711 - 78.52%
Level 2:	5500 - $60 - 4,346 - 79.02%
Level 3:	2000 - $45 - 1,568 - 78.40%
Level 4:	4000 - $30 - 3,088 - 77.21%
Luxury :	1000 - $200 - 770 - 77.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,719 - 78.64%
Farm Level 2:	3000 - $12 - 2,344 - 78.12%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,484 - 78.29%
Average Income per Game	$1,563,202
Year to Date Revenue	$64,091,276
Farm
Home Games Left	0
Average Attendance - %	7,062 - 78.47%
Average Income per Game	$175,304
Year to Date Revenue	$7,187,452
Expense
Pro Players Total Salaries	$57,554,999
Farm Players Total Salaries	$2,650,225
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$9,105,000
Pro Year To Date Expenses	$61,308,595
Farm Year To Date Expenses	$2,423,310
Pro Salary Cap To Date	$61,308,595
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$355,278
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,359
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$66,659,999
Estimate Under Maximum Salary Cap of $81,500,000	$14,840,001
Estimate Over Minimum Salary Cap of $60,200,000	$6,459,999
Current Bank Account	$41,957,106
Projected Bank Account	$41,957,106

Pro Players Salaries
Marcus Davidsson	$8,000,000 (1)
Jonathan Drouin	$6,550,000 (1)
Bobby Ryan	$6,000,000 (1)
Julius Honka	$4,500,000 (4)
Matthew Strome	$3,250,000 (4)
Dmitri Zavgorodny	$3,130,000 (1)
Rasmus Dahlin	$3,000,000 (1)
Michael Bunting	$2,999,999 (1)
Josh Manson	$2,500,000 (2)
Brendan Guhle	$2,500,000 (6)
Jordan Binnington	$2,250,000 (1)
Mikhail Sergachev	$1,950,000 (1)
Philipp Grubauer	$1,850,000 (1)
Mark Kastelic	$1,750,000 (4)
Klim Kostin	$1,500,000 (3)
Michael McLeod	$1,000,000 (4)
Tyler Parsons	$975,000 (2)
Arthur Kaliyev	$950,000 (3)
Cal Clutterbuck	$800,000 (1)
Dylan DeMelo (Out of Payroll)	$700,000 (1)
Jake McCabe	$700,000 (1)
Connor Brickley	$700,000 (2)
Matthew Wedman	$700,000 (3)
Total Pro Players	23
Salary Commitment
Year 12 : $58,254,999
Year 13 : $20,325,000
Year 14 : $16,150,000
Year 15 : $13,000,000
Salary Average Commitment
Year 12 : $58,254,999
Year 13 : $20,325,000
Year 14 : $16,150,000
Year 15 : $13,000,000
Salary Cap with 1 Way Contract
Year 12 : $58,254,999
Year 13 : $20,325,000
Year 14 : $16,150,000
Year 15 : $13,000,000

Farm Players Salaries
Matt Luff	$290,000 (1)
Olle Eriksson Ek	$225,025 (6)
Brandon Tanev	$125,000 (3)
Pavel Gogolev	$100,000 (3)
Blake Lizotte	$95,000 (1)
Josh Pillar	$92,500 (1)
Seth Jarvis	$92,500 (2)
Adam Musil	$90,000 (3)
Chris Nell	$85,000 (1)
Brian Gibbons	$81,500 (3)
Antti Suomela	$80,000 (2)
Justin Auger	$77,700 (1)
Steven Hodges (Out of Payroll)	$76,000 (2)
Jasper Weatherby	$75,000 (2)
Tanner Fritz	$75,000 (1)
Brandon Mashinter	$75,000 (2)
Josh Dunne	$75,000 (3)
Boris Katchouk	$70,000 (1)
Chris Summers	$70,000 (1)
Zach Senyshyn	$70,000 (2)
Tom Parisi	$70,000 (1)
Adam Carlson	$70,000 (2)
Andrei Mironov	$70,000 (1)
Nelson Nogier	$70,000 (2)
Anton Cederholm	$70,000 (2)
Stuart Percy	$70,000 (2)
Austin Strand	$70,000 (2)
Bobby Brink	$70,000 (4)
Kenney Morrison	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 12 : $2,650,225
Year 13 : $1,585,025
Year 14 : $766,525
Year 15 : $295,025
Salary Average Commitment
Year 12 : $2,650,225
Year 13 : $1,585,025
Year 14 : $766,525
Year 15 : $295,025

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T- Mobile Arena
Level 1:	6000 - $100 - 5,143 - 85.72%
Level 2:	5500 - $60 - 4,719 - 85.81%
Level 3:	2000 - $45 - 1,706 - 85.30%
Level 4:	4000 - $30 - 3,385 - 84.62%
Luxury :	1000 - $200 - 862 - 86.21%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,628 - 77.14%
Farm Level 2:	3000 - $12 - 2,350 - 78.33%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,815 - 85.49%
Average Income per Game	$1,710,821
Year to Date Revenue	$70,143,656
Farm
Home Games Left	0
Average Attendance - %	6,978 - 77.53%
Average Income per Game	$172,682
Year to Date Revenue	$7,079,975
Expense
Pro Players Total Salaries	$80,928,000
Farm Players Total Salaries	$2,313,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$84,699,113
Farm Year To Date Expenses	$2,418,736
Pro Salary Cap To Date	$84,699,113
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$499,556
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,281
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,928,000
Estimate Under Maximum Salary Cap of $81,500,000	$572,000
Estimate Over Minimum Salary Cap of $60,200,000	$20,728,000
Current Bank Account	$30,113,858
Projected Bank Account	$30,113,858

Pro Players Salaries
Artemi Panarin	$9,000,000 (2)
Seth Jones	$8,000,000 (6)
David Pastrnak	$7,250,000 (3)
Brad Marchand	$7,200,000 (3)
Mika Zibanejad	$6,750,000 (2)
Jake Guentzel	$5,500,000 (4)
Roope Hintz	$5,500,000 (6)
Calvin de Haan	$4,350,000 (2)
Joel Edmundson	$4,000,000 (2)
Miro Heiskanen	$3,850,000 (6)
Andrei Vasilevskiy	$3,500,000 (2)
Trevor van Riemsdyk	$2,700,000 (2)
Andrew Peeke	$2,550,000 (6)
Jack Studnicka	$1,750,000 (1)
Ryan Donato	$1,750,000 (4)
Quinton Howden	$1,450,000 (3)
Trevor Carrick	$1,375,000 (3)
Dennis Rasmussen	$953,000 (2)
Rourke Chartier	$700,000 (2)
Mike Weber	$700,000 (1)
Isaac Ratcliffe	$700,000 (2)
Jack Badini	$700,000 (5)
Jared Coreau	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $80,928,000
Year 13 : $77,778,000
Year 14 : $45,125,000
Year 15 : $27,850,000
Salary Average Commitment
Year 12 : $80,928,000
Year 13 : $77,778,000
Year 14 : $45,125,000
Year 15 : $27,850,000
Salary Cap with 1 Way Contract
Year 12 : $80,928,000
Year 13 : $77,778,000
Year 14 : $45,125,000
Year 15 : $27,850,000

Farm Players Salaries
Taro Hirose	$145,000 (1)
Maxime Lajoie	$145,000 (2)
Reece Newkirk	$135,000 (5)
Adin Hill	$135,000 (2)
Libor Hajek	$135,000 (5)
Alex Lintuniemi	$125,000 (5)
Ruslan Iskhakov	$97,500 (3)
Cole Fonstad	$95,500 (3)
Carson Focht	$95,000 (5)
Nicolas Roy	$95,000 (4)
Patrick Guay	$92,500 (3)
Marc Del Gaizo	$92,500 (1)
Tyler Madden	$88,000 (4)
Zachary Lauzon	$87,500 (4)
Nicolas Aube-Kubel (Out of Payroll)	$85,000 (1)
Alex DOrio	$85,000 (5)
Filip Berglund	$85,000 (1)
Bode Wilde	$80,000 (1)
Jordy Bellerive	$75,000 (4)
Landon Ferraro	$70,000 (1)
Milos Roman	$70,000 (3)
Chase Pearson	$70,000 (1)
Dylan McLaughlin	$70,000 (1)
Luke Moncada	$70,000 (1)
Adam Scheel	$70,000 (1)
Arvid Costmar	$70,000 (3)
Kaden Fulcher	$70,000 (5)
Total Farm Players	27
Salary Commitment
Year 12 : $2,533,500
Year 13 : $1,696,000
Year 14 : $1,416,000
Year 15 : $990,500
Salary Average Commitment
Year 12 : $2,533,500
Year 13 : $1,696,000
Year 14 : $1,416,000
Year 15 : $990,500

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 4,970 - 82.84%
Level 2:	5500 - $60 - 4,534 - 82.43%
Level 3:	2000 - $45 - 1,648 - 82.38%
Level 4:	4000 - $30 - 3,229 - 80.73%
Luxury :	1000 - $200 - 835 - 83.54%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,538 - 75.64%
Farm Level 2:	3000 - $12 - 2,261 - 75.38%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,216 - 82.25%
Average Income per Game	$1,649,672
Year to Date Revenue	$67,636,553
Farm
Home Games Left	0
Average Attendance - %	6,800 - 75.55%
Average Income per Game	$168,713
Year to Date Revenue	$6,917,228
Expense
Pro Players Total Salaries	$79,613,000
Farm Players Total Salaries	$2,456,417
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$620,000
Pro Year To Date Expenses	$79,762,024
Farm Year To Date Expenses	$2,605,426
Pro Salary Cap To Date	$79,762,024
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$491,438
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,163
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,233,000
Estimate Under Maximum Salary Cap of $81,500,000	$1,267,000
Estimate Over Minimum Salary Cap of $60,200,000	$20,033,000
Current Bank Account	$7,031,668
Projected Bank Account	$7,031,668

Pro Players Salaries
Johnny Gaudreau	$9,600,000 (1)
Jonathan Toews	$9,000,000 (1)
Nazem Kadri	$7,150,000 (5)
Adam Henrique	$6,000,000 (1)
John Moore	$6,000,000 (6)
Jonas Brodin	$6,000,000 (5)
Marc-Edouard Vlasic	$6,000,000 (1)
Martin Hanzal	$4,250,000 (2)
Braden Holtby	$4,000,000 (4)
Ivan Chekhovich	$3,500,000 (5)
Nicholas Baptiste	$2,863,000 (1)
Brandon Montour	$2,300,000 (5)
Darnell Nurse	$1,800,000 (2)
Gilles Senn	$1,750,000 (3)
Conor Garland	$1,750,000 (2)
Thomas Vannelli	$1,600,000 (3)
Jan Jenik	$1,600,000 (4)
Brandon Saigeon	$1,500,000 (1)
Derick Brassard	$750,000 (1)
Kyle Capobianco	$750,000 (1)
Tyson Jost	$750,000 (1)
Jordan Weal	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 12 : $79,613,000
Year 13 : $41,700,000
Year 14 : $33,900,000
Year 15 : $30,550,000
Salary Average Commitment
Year 12 : $79,242,167
Year 13 : $41,700,000
Year 14 : $33,900,000
Year 15 : $30,550,000
Salary Cap with 1 Way Contract
Year 12 : $79,613,000
Year 13 : $41,700,000
Year 14 : $33,900,000
Year 15 : $30,550,000

Farm Players Salaries
Ryan Lomberg	$300,000 (3)
Niko Mikkola	$260,000 (3)
Petrus Palmu	$115,000 (4)
Devante Stephens	$100,000 (3)
Keith Kinkaid	$100,000 (1)
Joel Kiviranta	$100,000 (1)
Brandon Gignac (Out of Payroll)	$100,000 (3)
Chad Yetman	$100,000 (5)
Frederik Tiffels	$100,000 (1)
Sam Hentges	$92,500 (2)
Ronald Attard	$92,500 (3)
Jakub Demek	$92,500 (2)
Jack Skille	$90,000 (1)
Loic Leduc	$90,000 (2)
Linus Hultstrom	$87,500 (1)
Lauri Pajuniemi	$80,000 (1)
Liam Kirk	$80,000 (4)
Filip Hallander	$76,417 (2)
Mac Carruth	$75,000 (1)
Valentin Zykov	$75,000 (1)
Joonas Lyytinen	$70,000 (1)
Mark Friedman	$70,000 (1)
Marcus Sorensen	$70,000 (1)
Linus Weissbach	$70,000 (1)
Tyler Wall	$70,000 (1)
Total Farm Players	25
Salary Commitment
Year 12 : $2,556,417
Year 13 : $1,498,917
Year 14 : $1,140,000
Year 15 : $295,000
Salary Average Commitment
Year 12 : $2,550,000
Year 13 : $1,492,500
Year 14 : $1,147,500
Year 15 : $295,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $100 - 4,941 - 82.35%
Level 2:	5500 - $60 - 4,556 - 82.84%
Level 3:	2000 - $45 - 1,686 - 84.30%
Level 4:	4000 - $30 - 3,294 - 82.35%
Luxury :	1000 - $200 - 850 - 84.99%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,860 - 81.00%
Farm Level 2:	3000 - $12 - 2,416 - 80.52%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,327 - 82.85%
Average Income per Game	$1,657,087
Year to Date Revenue	$67,940,551
Farm
Home Games Left	0
Average Attendance - %	7,276 - 80.84%
Average Income per Game	$180,590
Year to Date Revenue	$7,404,188
Expense
Pro Players Total Salaries	$79,592,050
Farm Players Total Salaries	$2,407,843
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($2,885,500)
Pro Year To Date Expenses	$81,862,240
Farm Year To Date Expenses	$2,649,270
Pro Salary Cap To Date	$81,862,240
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$491,309
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,863
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,706,550
Estimate Under Maximum Salary Cap of $81,500,000	$4,793,450
Estimate Over Minimum Salary Cap of $60,200,000	$16,506,550
Current Bank Account	$42,143,235
Projected Bank Account	$42,143,235

Pro Players Salaries
Bryan Rust	$9,550,000 (3)
Torey Krug	$6,169,000 (2)
Ryan OReilly	$6,000,000 (1)
Matt Duchene	$6,000,000 (3)
Mats Zuccarello	$5,750,000 (1)
Jake Muzzin	$5,625,000 (1)
Brandon Carlo	$4,750,000 (5)
Yegor Korshkov	$4,550,000 (1)
Travis Hamonic	$4,535,000 (2)
Josh Anderson	$4,500,000 (2)
Robby Fabbri	$4,100,000 (2)
Danny DeKeyser	$3,925,000 (3)
Tyler Motte	$3,875,000 (4)
Ilya Samsonov	$2,500,000 (4)
Erik Haula	$2,412,500 (2)
Patrick Maroon (Out of Payroll)	$2,300,000 (1)
Lawrence Pilut	$1,500,000 (2)
Stephen Johns	$900,000 (2)
Nick Bonino	$850,000 (1)
Laurent Brossoit	$700,500 (2)
Joona Koppanen	$700,050 (2)
Nicolas Petan	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 12 : $81,892,050
Year 13 : $58,529,550
Year 14 : $30,600,000
Year 15 : $11,125,000
Salary Average Commitment
Year 12 : $84,304,550
Year 13 : $58,529,550
Year 14 : $30,600,000
Year 15 : $11,125,000
Salary Cap with 1 Way Contract
Year 12 : $81,892,050
Year 13 : $56,117,050
Year 14 : $30,600,000
Year 15 : $11,125,000

Farm Players Salaries
Jani Hakanpaa	$150,000 (5)
Morgan Barron	$125,000 (6)
Andreas Johnsson	$125,000 (3)
Jonathan Kovacevic	$99,500 (1)
Yegor Zamula	$95,000 (4)
Pius Suter	$95,000 (3)
Lucas Wallmark	$95,000 (2)
Niko Huuhtanen	$92,500 (2)
Quinn Schmiemann	$92,500 (2)
Henry Rybinski	$92,500 (2)
Ryan Winterton	$92,500 (2)
Andre Lee	$92,500 (2)
Ville Ottavainen	$92,500 (2)
Lassi Thomson	$92,500 (2)
Noah Cates	$92,500 (4)
Cole Sillinger (Out of Payroll)	$92,500 (2)
Elliot Desnoyers	$92,500 (1)
Ryker Evans	$92,500 (1)
Matthew Villalta	$90,000 (1)
Jachym Kondelkin	$88,333 (1)
Riley Nash	$85,005 (2)
Jacob Middleton	$75,000 (2)
Juuso Parssinen	$75,000 (6)
Carsen Twarynski	$75,000 (2)
Troy Donnay	$70,005 (1)
Dylan Wells	$70,000 (3)
Parker Gahagen	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 12 : $2,500,343
Year 13 : $1,897,505
Year 14 : $997,500
Year 15 : $707,500
Salary Average Commitment
Year 12 : $2,492,843
Year 13 : $1,890,005
Year 14 : $820,000
Year 15 : $530,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bells MTS Place
Level 1:	6000 - $100 - 5,013 - 83.55%
Level 2:	5500 - $60 - 4,498 - 81.79%
Level 3:	2000 - $45 - 1,649 - 82.47%
Level 4:	4000 - $30 - 3,268 - 81.69%
Luxury :	1000 - $200 - 834 - 83.36%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,829 - 80.49%
Farm Level 2:	3000 - $12 - 2,410 - 80.35%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,262 - 82.50%
Average Income per Game	$1,654,131
Year to Date Revenue	$67,819,386
Farm
Home Games Left	0
Average Attendance - %	7,240 - 80.44%
Average Income per Game	$179,592
Year to Date Revenue	$7,363,287
Expense
Pro Players Total Salaries	$75,989,737
Farm Players Total Salaries	$2,417,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($1,472,283)
Pro Year To Date Expenses	$68,292,720
Farm Year To Date Expenses	$2,609,430
Pro Salary Cap To Date	$68,292,720
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$469,072
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,923
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,517,454
Estimate Under Maximum Salary Cap of $81,500,000	$6,982,546
Estimate Over Minimum Salary Cap of $60,200,000	$14,317,454
Current Bank Account	$42,191,209
Projected Bank Account	$42,191,209

Pro Players Salaries
Nicklas Backstrom	$14,000,000 (1)
Thatcher Demko	$7,657,775 (3)
Adam Larsson	$6,014,000 (3)
Alexander Khovanov	$5,423,785 (1)
Drake Batherson	$4,975,000 (5)
Wayne Simmonds	$4,500,000 (1)
JT Compher	$3,664,584 (6)
Joshua Ho-Sang	$3,133,737 (6)
Jakub Vrana	$3,000,000 (2)
Noah Juulsen	$2,853,654 (2)
Nicolas Hague	$2,477,435 (6)
Nikita Scherbak	$2,398,374 (3)
Connor Brown	$1,944,644 (6)
Jack Dougherty	$1,900,000 (4)
Jason Dickinson	$1,765,445 (4)
Chris Wagner	$1,750,000 (2)
Dylan Blujus	$1,533,646 (5)
Brent Gates	$1,533,646 (5)
Callum Booth	$1,363,365 (4)
Andreas Englund	$1,154,864 (1)
Ben McCartney	$1,145,783 (6)
Clayton Phillips	$950,000 (5)
Curtis Douglas	$850,000 (4)
Total Pro Players	23
Salary Commitment
Year 12 : $75,989,737
Year 13 : $50,911,088
Year 14 : $43,307,434
Year 15 : $27,237,285
Salary Average Commitment
Year 12 : $75,989,738
Year 13 : $50,911,089
Year 14 : $43,307,435
Year 15 : $27,237,285
Salary Cap with 1 Way Contract
Year 12 : $75,989,737
Year 13 : $50,911,088
Year 14 : $43,307,434
Year 15 : $27,237,285

Farm Players Salaries
Nico Sturm	$175,000 (3)
Arttu Ruotsalainen	$115,000 (3)
Ross Colton	$115,000 (3)
Rem Pitlick	$110,000 (2)
Aidan Mcdonough	$97,500 (6)
Julius Bergman	$95,000 (1)
Steve Michalek	$95,000 (2)
Joel L'Esperance	$95,000 (1)
Andreas Borgman	$95,000 (1)
Fedor Gordeev	$95,000 (5)
Dmitrii Sergeev	$95,000 (1)
Gavin Bayreuther	$95,000 (3)
Tanner Dickinson	$92,500 (3)
Jeremy Michel	$92,500 (3)
Nick Malik	$92,500 (2)
Justin Sourdif	$92,500 (2)
Markus Nurmi	$92,500 (2)
Adam Ingram	$92,500 (2)
Kyle Jackson	$92,500 (3)
Ty Dellandrea	$90,000 (1)
Alexandre Fortin	$85,000 (2)
Giovanni Vallati	$85,000 (1)
Jesper Lindgren	$85,000 (1)
Damien Giroux	$77,500 (4)
Colin Stevens	$70,000 (1)
Total Farm Players	25
Salary Commitment
Year 12 : $2,417,500
Year 13 : $1,707,500
Year 14 : $1,047,500
Year 15 : $270,000
Salary Average Commitment
Year 12 : $2,417,500
Year 13 : $1,707,500
Year 14 : $1,047,500
Year 15 : $270,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 4,947 - 82.46%
Level 2:	5500 - $60 - 4,626 - 84.10%
Level 3:	2000 - $45 - 1,669 - 83.46%
Level 4:	4000 - $30 - 3,304 - 82.60%
Luxury :	1000 - $200 - 838 - 83.81%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,783 - 79.71%
Farm Level 2:	3000 - $12 - 2,396 - 79.87%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,385 - 83.16%
Average Income per Game	$1,660,093
Year to Date Revenue	$68,063,794
Farm
Home Games Left	0
Average Attendance - %	7,179 - 79.76%
Average Income per Game	$177,985
Year to Date Revenue	$7,297,387
Expense
Pro Players Total Salaries	$69,196,138
Farm Players Total Salaries	$2,912,911
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$5,350,035
Pro Year To Date Expenses	$76,908,634
Farm Year To Date Expenses	$2,612,621
Pro Salary Cap To Date	$76,908,634
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$427,137
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,981
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,546,173
Estimate Under Maximum Salary Cap of $81,500,000	$6,953,827
Estimate Over Minimum Salary Cap of $60,200,000	$14,346,173
Current Bank Account	$38,153,374
Projected Bank Account	$38,153,374

Pro Players Salaries
Ryan Nugent-Hopkins	$14,000,000 (1)
Travis Konecny	$5,500,000 (1)
Esa Lindell	$5,495,000 (6)
Shayne Gostisbehere	$5,450,000 (6)
Jacob Trouba	$5,250,000 (2)
Timo Meier	$4,000,000 (3)
Aleksi Heponiemi	$3,500,000 (6)
Michael Sgarbossa	$3,500,000 (2)
Mikkel Boedker	$2,257,000 (4)
Victor Mete	$2,200,000 (2)
Gabriel Dumont	$2,000,000 (3)
Fabian Zetterlund	$1,750,000 (6)
Cole Perfetti	$1,750,000 (4)
Angus Redmond	$1,650,000 (1)
Matt Lorito	$1,500,000 (4)
Martin Reway	$1,500,000 (4)
Casey Fitzgerald	$1,500,000 (1)
Kaapo Kahkonen	$1,500,000 (5)
Mattias Janmark	$1,369,069 (4)
Marcus Kruger	$1,100,000 (4)
Roman Lyubimov	$1,000,000 (2)
Jordan Schmaltz	$725,000 (1)
Ben Thomas	$700,069 (6)
Total Pro Players	23
Salary Commitment
Year 12 : $69,196,138
Year 13 : $45,821,138
Year 14 : $36,128,138
Year 15 : $30,128,138
Salary Average Commitment
Year 12 : $71,453,138
Year 13 : $48,078,138
Year 14 : $36,128,138
Year 15 : $30,128,138
Salary Cap with 1 Way Contract
Year 12 : $69,196,138
Year 13 : $45,821,138
Year 14 : $33,871,138
Year 15 : $27,871,138

Farm Players Salaries
Dryden Hunt	$250,000 (1)
Michael Eyssimont	$220,000 (1)
Jesse Ylonen	$145,100 (3)
Neal Pionk	$125,000 (1)
Ben Smith	$121,400 (3)
Matt Martin	$120,000 (2)
Kyle Rau	$120,000 (2)
Liam Hawel	$120,000 (2)
Andrew Bodnarchuk	$115,000 (1)
Jake McGrew	$100,000 (3)
Eric Engstrand	$100,000 (5)
Vili Saarijarvi	$100,000 (3)
Hunter Drew	$100,000 (3)
Par Lindholm	$95,000 (2)
Wyatt Johnston	$92,500 (2)
Miguel Tourigny	$92,500 (2)
Bear Hughes	$92,500 (3)
Josh Doan	$92,500 (3)
Sam Brittain	$90,007 (2)
Zachary Gallant	$90,001 (1)
Freddie Hamilton	$88,889 (1)
Mavrik Bourque	$80,000 (4)
Rudolfs Balcers	$75,000 (4)
Declan Chisholm	$75,000 (4)
Will Cranley	$72,500 (1)
Kevin Lankinen	$70,007 (2)
Reece Scarlett	$70,007 (1)
Total Farm Players	27
Salary Commitment
Year 12 : $2,912,911
Year 13 : $1,881,514
Year 14 : $1,081,500
Year 15 : $330,000
Salary Average Commitment
Year 12 : $2,732,911
Year 13 : $1,881,514
Year 14 : $1,081,500
Year 15 : $330,000

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	6000 - $90 - 5,807 - 96.78%
Level 2:	5500 - $50 - 5,398 - 98.15%
Level 3:	2000 - $35 - 1,971 - 98.55%
Level 4:	4000 - $20 - 3,970 - 99.26%
Luxury :	1000 - $180 - 968 - 96.80%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,727 - 78.78%
Farm Level 2:	3000 - $12 - 2,343 - 78.09%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,115 - 97.92%
Average Income per Game	$1,661,603
Year to Date Revenue	$68,125,740
Farm
Home Games Left	0
Average Attendance - %	7,070 - 78.55%
Average Income per Game	$175,545
Year to Date Revenue	$7,197,344
Expense
Pro Players Total Salaries	$75,839,000
Farm Players Total Salaries	$3,139,850
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,372,083
Pro Year To Date Expenses	$73,160,246
Farm Year To Date Expenses	$3,258,100
Pro Salary Cap To Date	$73,160,246
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$468,142
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,382
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,211,083
Estimate Under Maximum Salary Cap of $81,500,000	$3,288,917
Estimate Over Minimum Salary Cap of $60,200,000	$18,011,083
Current Bank Account	$25,670,423
Projected Bank Account	$25,670,423

Pro Players Salaries
Nathan MacKinnon	$9,000,000 (2)
Morgan Rielly	$8,750,000 (2)
Evander Kane	$7,000,000 (2)
Adrian Kempe	$5,500,000 (3)
Dmitry Orlov	$5,250,000 (5)
Cody Ceci	$4,500,000 (2)
Mario Ferraro	$4,414,000 (5)
Trent Frederic	$3,950,000 (4)
Charlie Coyle	$3,700,000 (2)
Shea Theodore	$3,500,000 (2)
Adam McQuaid	$2,850,000 (1)
Ian McCoshen	$2,100,000 (3)
Gemel Smith	$2,000,000 (2)
Igor Shesterkin	$2,000,000 (2)
Dominik Kubalik	$1,900,000 (3)
Michael Bournival	$1,850,000 (2)
Sami Niku	$1,500,000 (1)
Glenn Gawdin	$1,500,000 (6)
Kirby Dach	$1,275,000 (5)
Michael McNiven	$1,000,000 (2)
Tyson Foerster	$900,000 (5)
Cristoval Nieves	$700,000 (1)
Erik Foley	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $75,839,000
Year 13 : $70,089,000
Year 14 : $26,789,000
Year 15 : $17,289,000
Salary Average Commitment
Year 12 : $72,339,000
Year 13 : $66,589,000
Year 14 : $23,289,000
Year 15 : $17,289,000
Salary Cap with 1 Way Contract
Year 12 : $75,839,000
Year 13 : $70,089,000
Year 14 : $26,789,000
Year 15 : $17,289,000

Farm Players Salaries
Blake Pietila	$300,000 (1)
Jacob Moverare	$250,000 (1)
Ben Betker	$150,000 (2)
Kyle Burroughs	$125,000 (1)
Garret Sparks	$125,000 (5)
Jannik Hansen	$125,000 (1)
Mark Pysyk	$120,000 (3)
Chris Calnan	$120,000 (3)
Tanner Kaspick	$97,500 (5)
Riley Barber	$95,000 (1)
Daimon Gardner	$92,500 (3)
Cameron ONeill	$92,500 (3)
Reid Schaefer	$92,500 (3)
Barrett Hall	$92,500 (3)
Gannon Laroque	$92,500 (3)
Matias Mantykivi	$92,500 (3)
Michael Kesselring	$92,500 (1)
Nathan Smith	$92,500 (2)
Vincent Dunn	$90,000 (4)
Zac Rinaldo	$90,000 (4)
Sam Carrick	$90,000 (4)
Kenny Agostino	$89,850 (1)
Chris Didomenico	$87,500 (1)
Daniel Catenacci	$80,000 (1)
Landon Bow	$75,000 (2)
Mason Primeau	$75,000 (4)
Adam Raska	$75,000 (6)
Colby Williams	$70,000 (1)
Joey Daccord	$70,000 (4)
Total Farm Players	29
Salary Commitment
Year 12 : $3,139,850
Year 13 : $1,825,000
Year 14 : $1,507,500
Year 15 : $712,500
Salary Average Commitment
Year 12 : $3,129,850
Year 13 : $1,825,000
Year 14 : $1,507,500
Year 15 : $712,500

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $96 - 5,891 - 98.19%
Level 2:	5500 - $51 - 5,469 - 99.43%
Level 3:	2000 - $37 - 1,991 - 99.56%
Level 4:	4000 - $26 - 3,981 - 99.52%
Luxury :	1000 - $192 - 983 - 98.30%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $22 - 5,738 - 95.64%
Farm Level 2:	3000 - $10 - 2,869 - 95.63%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,315 - 99.00%
Average Income per Game	$1,803,453
Year to Date Revenue	$73,941,584
Farm
Home Games Left	0
Average Attendance - %	8,607 - 95.63%
Average Income per Game	$185,919
Year to Date Revenue	$7,622,661
Expense
Pro Players Total Salaries	$80,790,000
Farm Players Total Salaries	$1,817,578
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($1,375,000)
Pro Year To Date Expenses	$83,379,976
Farm Year To Date Expenses	$1,901,846
Pro Salary Cap To Date	$83,379,976
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$498,704
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,220
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,415,000
Estimate Under Maximum Salary Cap of $81,500,000	$2,085,000
Estimate Over Minimum Salary Cap of $60,200,000	$19,215,000
Current Bank Account	$153,133,000
Projected Bank Account	$153,133,000

Pro Players Salaries
Nikita Kucherov	$10,600,000 (2)
Jack Eichel	$10,000,000 (1)
Mark Scheifele	$8,300,000 (3)
Viktor Arvidsson	$8,200,000 (1)
Ryan Ellis	$7,300,000 (1)
TJ Oshie	$7,000,000 (1)
Victor Ejdsell	$6,400,000 (1)
Sami Vatanen	$4,000,000 (1)
Cam Fowler	$3,590,000 (1)
Cal Foote	$2,750,000 (4)
Kevin Labanc	$2,750,000 (3)
Nathan Schnarr	$1,500,000 (1)
Filip Westerlund	$950,000 (2)
Otto Koivula	$950,000 (1)
Olli Juolevi	$850,000 (5)
Jakub Skarek	$750,000 (1)
Steve Mason	$700,000 (1)
Ilya Lyubushkin	$700,000 (2)
Kieffer Bellows	$700,000 (1)
Marko Dano	$700,000 (1)
Evan Rodrigues	$700,000 (1)
Kristers Gudlevskis	$700,000 (1)
Brian Flynn	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $80,790,000
Year 13 : $26,900,000
Year 14 : $14,650,000
Year 15 : $3,600,000
Salary Average Commitment
Year 12 : $80,790,000
Year 13 : $26,900,000
Year 14 : $14,650,000
Year 15 : $3,600,000
Salary Cap with 1 Way Contract
Year 12 : $80,790,000
Year 13 : $26,900,000
Year 14 : $14,650,000
Year 15 : $3,600,000

Farm Players Salaries
Pavel Francouz	$110,000 (1)
Felix Bibeau	$95,000 (2)
Lukas Svejkovsky	$92,500 (2)
Danil Gushchin	$92,500 (2)
Luke Evangelista	$92,500 (2)
Dmitri Samorukov	$75,000 (3)
Roland McKeown	$70,078 (1)
Robbie Beydoun	$70,000 (1)
Juho Lammikko	$70,000 (1)
Vladimir Sobotka	$70,000 (1)
Corey Tropp	$70,000 (1)
Nathan Walker	$70,000 (1)
Zach Sill	$70,000 (1)
Keegan Kanzig	$70,000 (1)
Austin Wagner	$70,000 (1)
Morgan Klimchuk	$70,000 (1)
Cale Morris	$70,000 (1)
Brandon Bollig	$70,000 (1)
Adam Payerl	$70,000 (1)
Brandon Crawley	$70,000 (1)
Tyler Tucker	$70,000 (4)
Wyatte Wylie	$70,000 (2)
Axel Anderson	$70,000 (1)
Keegan Kolesar	$70,000 (2)
Total Farm Players	24
Salary Commitment
Year 12 : $1,817,578
Year 13 : $657,500
Year 14 : $145,000
Year 15 : $70,000
Salary Average Commitment
Year 12 : $1,817,578
Year 13 : $657,500
Year 14 : $145,000
Year 15 : $70,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $100 - 4,971 - 82.85%
Level 2:	5500 - $60 - 4,556 - 82.84%
Level 3:	2000 - $45 - 1,651 - 82.56%
Level 4:	4000 - $30 - 3,304 - 82.59%
Luxury :	1000 - $200 - 823 - 82.30%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,490 - 74.83%
Farm Level 2:	3000 - $12 - 2,236 - 74.55%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,305 - 82.73%
Average Income per Game	$1,651,612
Year to Date Revenue	$67,716,080
Farm
Home Games Left	0
Average Attendance - %	6,726 - 74.74%
Average Income per Game	$166,903
Year to Date Revenue	$6,843,004
Expense
Pro Players Total Salaries	$79,158,000
Farm Players Total Salaries	$2,380,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($3,200,000)
Pro Year To Date Expenses	$83,454,498
Farm Year To Date Expenses	$2,426,852
Pro Salary Cap To Date	$83,454,498
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$488,630
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,691
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,958,000
Estimate Under Maximum Salary Cap of $81,500,000	$5,542,000
Estimate Over Minimum Salary Cap of $60,200,000	$15,758,000
Current Bank Account	$26,114,410
Projected Bank Account	$26,114,410

Pro Players Salaries
Auston Matthews	$9,500,000 (4)
Brayden Point	$7,500,000 (2)
Jordan Eberle	$6,850,000 (3)
William Nylander	$6,000,000 (4)
Olli Maatta	$5,900,000 (6)
Anders Lee	$5,000,000 (1)
Niklas Hjalmarsson	$4,500,000 (1)
Devon Toews	$4,100,000 (2)
Nikolaj Ehlers	$4,000,000 (4)
Elias Pettersson	$4,000,000 (1)
Brock McGinn	$3,750,000 (1)
Andreas Athanasiou	$3,000,000 (4)
Erik Gustafsson	$2,500,000 (6)
Reid Boucher	$2,100,000 (6)
Carey Price	$1,500,000 (4)
Dylan Cozens	$1,400,000 (4)
Timothy Liljegren	$1,308,000 (4)
Mikko Koskinen	$1,300,000 (1)
Artturi Lehkonen	$1,000,000 (4)
Malcolm Subban	$1,000,000 (3)
Nicolas Meloche	$850,000 (6)
Tobias Rieder	$700,000 (1)
Cody Donaghey	$700,000 (4)
Radko Gudas	$700,000 (1)
Total Pro Players	24
Salary Commitment
Year 12 : $79,158,000
Year 13 : $59,208,000
Year 14 : $47,608,000
Year 15 : $39,758,000
Salary Average Commitment
Year 12 : $79,158,000
Year 13 : $59,208,000
Year 14 : $47,608,000
Year 15 : $39,758,000
Salary Cap with 1 Way Contract
Year 12 : $79,158,000
Year 13 : $59,208,000
Year 14 : $47,608,000
Year 15 : $39,758,000

Farm Players Salaries
Jordan Caron	$290,000 (1)
David Kampf	$125,000 (2)
Egor Serdyuk	$100,000 (1)
Fabian Lysell (Out of Payroll)	$92,500 (5)
Axel Jonson-Fjallby	$92,500 (3)
Joseph Anderson	$90,000 (1)
German Rubtsov	$90,000 (1)
Jordan Szwarz	$90,000 (1)
Max Reinhart	$90,000 (1)
Mario Lucia	$90,000 (1)
Henri Kiviaho	$90,000 (1)
Jack Dugan	$90,000 (2)
Jarret Tyszka	$70,000 (1)
Scott Reedy	$70,000 (1)
Michael Garteig	$70,000 (1)
Alexander Delnov	$70,000 (1)
Christian Wolanin	$70,000 (1)
Jonathan Ang	$70,000 (1)
Scott Walford	$70,000 (1)
Kyle Baun	$70,000 (1)
Jacob MacDonald	$70,000 (1)
Mikko Lehtonen	$70,000 (1)
Filip Kral	$70,000 (1)
Adam Wilcox	$70,000 (1)
Travis Boyd	$70,000 (1)
Jamie Phillips	$70,000 (1)
Nick Leivermann	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 12 : $2,380,000
Year 13 : $396,917
Year 14 : $163,833
Year 15 : $86,333
Salary Average Commitment
Year 12 : $2,376,917
Year 13 : $396,917
Year 14 : $181,917
Year 15 : $89,417

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Videotron
Level 1:	6000 - $100 - 5,147 - 85.78%
Level 2:	5500 - $60 - 4,703 - 85.52%
Level 3:	2000 - $45 - 1,696 - 84.79%
Level 4:	4000 - $30 - 3,382 - 84.55%
Luxury :	1000 - $200 - 864 - 86.41%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,719 - 78.65%
Farm Level 2:	3000 - $12 - 2,345 - 78.16%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,792 - 85.36%
Average Income per Game	$1,709,697
Year to Date Revenue	$70,097,593
Farm
Home Games Left	0
Average Attendance - %	7,064 - 78.49%
Average Income per Game	$175,335
Year to Date Revenue	$7,188,728
Expense
Pro Players Total Salaries	$82,439,619
Farm Players Total Salaries	$2,797,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($4,865,369)
Pro Year To Date Expenses	$81,994,981
Farm Year To Date Expenses	$2,869,492
Pro Salary Cap To Date	$81,994,981
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$508,887
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,269
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,574,250
Estimate Under Maximum Salary Cap of $81,500,000	$3,925,750
Estimate Over Minimum Salary Cap of $60,200,000	$17,374,250
Current Bank Account	$53,274,989
Projected Bank Account	$53,274,989

Pro Players Salaries
Patrick Kane	$14,000,000 (4)
Evgeni Malkin	$14,000,000 (1)
Dylan Larkin	$7,300,000 (1)
Roman Josi	$7,000,000 (2)
Ryan Johansen	$5,514,000 (2)
Kris Letang	$5,000,000 (1)
Dylan Strome	$3,700,000 (1)
Stepan Falkovsky (Out of Payroll)	$3,500,000 (4)
Andrew Copp	$3,300,000 (1)
Haydn Fleury	$2,900,000 (1)
Justin Holl	$2,500,069 (2)
Ukko-Pekka Luukkonen	$2,500,000 (1)
Joey Laleggia	$2,225,000 (4)
Victor Olofsson	$2,000,000 (3)
Connor McMicheal	$1,750,000 (4)
Tanner Kero	$1,750,000 (1)
Daniel Vladar	$1,400,000 (1)
Filip Zadina	$1,110,000 (4)
Anton Karlsson	$1,000,000 (1)
Jamieson Rees	$975,000 (4)
Brandon Coe	$925,000 (2)
Noel Hoefenmayer	$890,550 (2)
Nick Robertson	$700,000 (4)
Total Pro Players	23
Salary Commitment
Year 12 : $85,939,619
Year 13 : $50,089,619
Year 14 : $26,260,000
Year 15 : $24,260,000
Salary Average Commitment
Year 12 : $92,939,619
Year 13 : $50,089,619
Year 14 : $26,260,000
Year 15 : $24,260,000
Salary Cap with 1 Way Contract
Year 12 : $85,939,619
Year 13 : $43,089,619
Year 14 : $26,260,000
Year 15 : $24,260,000

Farm Players Salaries
Tanner Jeannot	$300,000 (3)
Marcus Pettersson	$225,000 (1)
Adam Helewka	$195,000 (3)
Anatoly Golyshev	$175,000 (4)
Eamon McAdam	$125,000 (2)
Zachary Leslie	$115,000 (2)
Jesse Gabrielle	$100,000 (4)
Brian Pinho	$97,500 (1)
Dominik Kahun	$97,500 (1)
Alex Cotton	$97,500 (1)
Tyler Tullio	$92,500 (2)
Jack Finley	$92,500 (2)
Taige Harding	$92,500 (2)
Will Cuylee	$92,500 (3)
Braden Schneider	$87,500 (2)
MacKenzie Skapski	$87,500 (1)
Karlis Cukste	$80,000 (1)
Vitaly Abramov	$75,000 (1)
Ty Smith	$75,000 (3)
Veini Vehvilainen	$75,000 (1)
Brad Morrison	$70,000 (1)
Joel Kellman	$70,000 (1)
Tim Clifton	$70,000 (1)
Lukas Cormier	$70,000 (6)
Dmytro Timashov	$70,000 (1)
JT Brown	$70,000 (1)
Total Farm Players	26
Salary Commitment
Year 12 : $2,797,500
Year 13 : $1,612,500
Year 14 : $1,007,500
Year 15 : $345,000
Salary Average Commitment
Year 12 : $2,797,500
Year 13 : $1,612,500
Year 14 : $1,007,500
Year 15 : $345,000

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $100 - 4,988 - 83.14%
Level 2:	5500 - $60 - 4,470 - 81.28%
Level 3:	2000 - $45 - 1,661 - 83.06%
Level 4:	4000 - $30 - 3,265 - 81.62%
Luxury :	1000 - $200 - 837 - 83.70%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,675 - 77.91%
Farm Level 2:	3000 - $12 - 2,384 - 79.48%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,222 - 82.28%
Average Income per Game	$1,649,638
Year to Date Revenue	$67,635,169
Farm
Home Games Left	0
Average Attendance - %	7,059 - 78.44%
Average Income per Game	$174,580
Year to Date Revenue	$7,157,796
Expense
Pro Players Total Salaries	$54,931,633
Farm Players Total Salaries	$3,233,902
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$17,827,833
Pro Year To Date Expenses	$66,402,460
Farm Year To Date Expenses	$3,279,389
Pro Salary Cap To Date	$66,402,460
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$339,084
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,962
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,759,466
Estimate Under Maximum Salary Cap of $81,500,000	$8,740,534
Estimate Over Minimum Salary Cap of $60,200,000	$12,559,466
Current Bank Account	$27,307,262
Projected Bank Account	$27,307,262

Pro Players Salaries
Sebastian Aho	$8,550,000 (6)
Brandon Saad	$6,500,000 (5)
Damon Severson	$4,665,000 (5)
Nico Hischier	$4,500,000 (5)
Artem Anisimov	$3,750,000 (4)
Alexandre Texier	$3,134,087 (5)
Evan Fitzpatrick	$3,100,000 (1)
Erik Cernak	$2,950,000 (5)
Adam Pelech	$2,875,000 (5)
Andrew Poturalski	$1,500,000 (1)
Ilya Sorokin	$1,500,000 (2)
Josh Mahura	$1,300,000 (1)
Adam Brooks	$1,275,000 (2)
Zachary Aston-Reese	$1,275,000 (5)
Ivan Lodnia	$1,157,546 (5)
Sheldon Dries	$1,100,000 (1)
Lukas Radil	$1,000,000 (2)
Libor Sulak	$950,000 (3)
Moritz Seider	$925,000 (2)
Tomas Hyka	$825,000 (3)
Evan McEneny	$700,000 (5)
Gustav Nyquist	$700,000 (6)
Jack Campbell	$700,000 (4)
Total Pro Players	23
Salary Commitment
Year 12 : $54,931,633
Year 13 : $54,641,633
Year 14 : $49,941,633
Year 15 : $48,166,633
Salary Average Commitment
Year 12 : $60,056,633
Year 13 : $53,056,633
Year 14 : $48,356,633
Year 15 : $46,581,633
Salary Cap with 1 Way Contract
Year 12 : $54,931,633
Year 13 : $47,931,633
Year 14 : $43,231,633
Year 15 : $41,456,633

Farm Players Salaries
Andrew Cogliano	$185,000 (1)
Connor Jones	$180,400 (2)
Mitchell Stephens	$157,500 (2)
Jeremy Lauzon	$152,500 (6)
Jack Glover	$150,000 (4)
Evan Cowley	$140,000 (4)
Anthony Florentino	$135,000 (2)
Tom Kuhnhackl	$125,000 (2)
Dominik Masin	$125,000 (1)
Andrew Agozzino	$123,500 (5)
Yaroslav Dyblenko	$120,000 (1)
Julius Nattinen	$110,000 (2)
Dakota Mermis	$110,000 (4)
Yaroslav Askarov	$100,000 (6)
Brennan Othmann	$92,500 (2)
Xavier Simoneau	$92,500 (2)
Spencer Smallman	$91,000 (1)
Anton Lander	$86,503 (1)
Tye McGinn	$85,000 (1)
Hendrix Lapierre	$80,000 (6)
Jason Kasdorf	$80,000 (1)
Jordan Hollett	$75,000 (5)
Brett McKenzie	$75,000 (2)
Ian Mitchell	$72,500 (6)
Matej MacHovsky	$70,000 (1)
Emile Poirier	$70,000 (1)
Corban Knight	$70,000 (1)
Brendan Kichton	$70,000 (1)
Dan Kelly	$70,000 (1)
Garrett Wilson	$70,000 (1)
Tyler Ganly	$70,000 (1)
Total Farm Players	31
Salary Commitment
Year 12 : $3,233,902
Year 13 : $1,971,400
Year 14 : $1,003,500
Year 15 : $1,003,500
Salary Average Commitment
Year 12 : $3,233,902
Year 13 : $1,971,400
Year 14 : $1,003,500
Year 15 : $1,003,500

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $100 - 4,923 - 82.05%
Level 2:	5500 - $60 - 4,430 - 80.54%
Level 3:	2000 - $45 - 1,600 - 80.02%
Level 4:	4000 - $30 - 3,203 - 80.07%
Luxury :	1000 - $200 - 833 - 83.28%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,677 - 77.95%
Farm Level 2:	3000 - $12 - 2,353 - 78.43%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,989 - 81.02%
Average Income per Game	$1,628,224
Year to Date Revenue	$66,757,189
Farm
Home Games Left	0
Average Attendance - %	7,030 - 78.11%
Average Income per Game	$174,192
Year to Date Revenue	$7,141,892
Expense
Pro Players Total Salaries	$49,963,000
Farm Players Total Salaries	$2,257,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$13,021,827
Pro Year To Date Expenses	$68,363,105
Farm Year To Date Expenses	$2,126,417
Pro Salary Cap To Date	$68,363,105
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$308,414
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,935
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$62,984,827
Estimate Under Maximum Salary Cap of $81,500,000	$18,515,173
Estimate Over Minimum Salary Cap of $60,200,000	$2,784,827
Current Bank Account	$56,312,942
Projected Bank Account	$56,312,942

Pro Players Salaries
Martin Jones	$6,150,000 (2)
Jesper Bratt	$5,450,000 (1)
TJ Brodie	$5,050,000 (2)
Alex Iafallo	$4,000,000 (2)
Cliff Pu	$4,000,000 (4)
Maxime Comtois	$2,750,000 (2)
Josh Morrissey	$2,513,000 (2)
Jakob Silfverberg	$2,250,000 (2)
Christian Djoos (Out of Payroll)	$2,200,000 (1)
Henri Jokiharju	$2,150,000 (4)
Frederik Gauthier	$2,000,000 (4)
Alexandre Carrier	$1,650,000 (2)
Yegor Sharangovich	$1,500,000 (6)
David Farrance	$1,475,000 (5)
Jordan Greenway	$1,400,000 (5)
Justin Almeida	$1,250,000 (1)
Filip Chlapik	$1,000,000 (5)
Scott Mayfield	$1,000,000 (4)
Daniel ORegan	$1,000,000 (1)
Trevor Zegras	$925,000 (2)
Calvin Pickard	$875,000 (4)
Noah Rod	$825,000 (1)
Vladislav Kamenev	$750,000 (2)
Total Pro Players	23
Salary Commitment
Year 12 : $52,163,000
Year 13 : $41,438,000
Year 14 : $15,400,000
Year 15 : $15,400,000
Salary Average Commitment
Year 12 : $48,138,000
Year 13 : $39,863,000
Year 14 : $15,400,000
Year 15 : $15,400,000
Salary Cap with 1 Way Contract
Year 12 : $52,163,000
Year 13 : $41,438,000
Year 14 : $15,400,000
Year 15 : $15,400,000

Farm Players Salaries
Oskar Steen	$125,000 (6)
Ethan Edwards	$92,500 (1)
Dylan Guenther	$92,500 (1)
Lucas Edmonds	$92,500 (2)
Jacob Bernard-Docker	$92,500 (3)
Zac Jones	$92,500 (3)
Pavel Novak	$92,500 (2)
Landon Slaggert	$92,500 (2)
Lucas Mercuri	$92,500 (1)
Colby Ambrosio	$92,500 (3)
Jay OBrien	$92,500 (1)
Alex Stalock	$90,000 (2)
Josh Archibald	$87,500 (1)
Kirill Ustimenko	$85,000 (5)
Simon Bourque	$82,500 (1)
Josh Wesley	$82,500 (1)
Philippe Maillet	$80,000 (4)
Cole Schneider	$70,000 (1)
Ross Johnston	$70,000 (1)
Nikolay Prokhorkin	$70,000 (1)
Ethan Prow	$70,000 (1)
Timothy Gettinger	$70,000 (1)
Ziyat Paigin	$70,000 (1)
Victor Bartley	$70,000 (1)
Ryan Faragher	$70,000 (1)
Mantas Armalis	$70,000 (1)
Iiro Pakarinen	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 12 : $2,257,500
Year 13 : $935,000
Year 14 : $544,250
Year 15 : $290,000
Salary Average Commitment
Year 12 : $2,257,500
Year 13 : $935,000
Year 14 : $567,500
Year 15 : $290,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5,085 - 84.75%
Level 2:	5500 - $60 - 4,616 - 83.92%
Level 3:	2000 - $45 - 1,660 - 82.98%
Level 4:	4000 - $30 - 3,275 - 81.88%
Luxury :	1000 - $200 - 838 - 83.80%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,607 - 76.79%
Farm Level 2:	3000 - $12 - 2,296 - 76.52%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,473 - 83.64%
Average Income per Game	$1,677,675
Year to Date Revenue	$68,784,670
Farm
Home Games Left	0
Average Attendance - %	6,903 - 76.70%
Average Income per Game	$171,281
Year to Date Revenue	$7,022,506
Expense
Pro Players Total Salaries	$84,347,000
Farm Players Total Salaries	$2,675,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($5,550,000)
Pro Year To Date Expenses	$86,231,558
Farm Year To Date Expenses	$2,718,379
Pro Salary Cap To Date	$86,231,558
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$520,660
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,515
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,797,000
Estimate Under Maximum Salary Cap of $81,500,000	$2,703,000
Estimate Over Minimum Salary Cap of $60,200,000	$18,597,000
Current Bank Account	$2,746,681
Projected Bank Account	$2,746,681

Pro Players Salaries
Dougie Hamilton	$7,550,000 (3)
JT Miller	$6,797,000 (5)
Nick Foligno	$6,500,000 (3)
Nick Schmaltz	$5,850,000 (4)
Tyler Toffoli	$5,500,000 (2)
Zach Hyman	$5,500,000 (3)
Jason Demers	$5,500,000 (3)
Alec Martinez	$5,400,000 (1)
Boone Jenner	$5,100,000 (2)
Jason Zucker	$4,500,000 (2)
Vincent Trocheck	$4,500,000 (5)
Mattias Ekholm	$4,000,000 (3)
Jake Gardiner	$3,650,000 (3)
Chandler Stephenson	$2,750,000 (2)
Taylor Raddysh	$2,750,000 (4)
Anthony Cirelli	$1,800,000 (1)
Markus Nutivaara	$1,500,000 (1)
Brett Leason	$1,250,000 (2)
Dysin Mayo	$950,000 (3)
Cam Talbot	$800,000 (2)
Akil Thomas	$800,000 (1)
Kyle Palmieri	$700,000 (4)
Samuel Montembeault	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $84,347,000
Year 13 : $75,350,000
Year 14 : $55,450,000
Year 15 : $21,800,000
Salary Average Commitment
Year 12 : $81,861,000
Year 13 : $71,661,000
Year 14 : $51,761,000
Year 15 : $20,597,000
Salary Cap with 1 Way Contract
Year 12 : $84,347,000
Year 13 : $74,147,000
Year 14 : $54,247,000
Year 15 : $20,597,000

Farm Players Salaries
Mark Jankowski	$300,000 (1)
Erik Burgdoerfer	$175,000 (1)
Connor Clifton	$155,500 (1)
Alex Limoges	$125,000 (1)
Dennis Gilbert	$100,000 (1)
Tim Erixon	$100,000 (1)
Chase De Leo	$95,000 (2)
Kevin Bahl	$95,000 (2)
Liam Gilmartin	$92,500 (3)
Nico Daws	$92,500 (3)
Mikael Pyyhtia	$92,500 (2)
Cross Hanas	$92,500 (2)
Tyson Kozak	$92,500 (2)
Jordan Spence	$92,500 (2)
Ilya Konovalov	$90,000 (6)
Jayce Hawryluk	$87,500 (3)
Keean Washkurak	$85,000 (3)
Jacob Leguerrier	$82,500 (4)
Dakota Joshua	$70,000 (3)
Connor Hurley	$70,000 (1)
Simon Benoit	$70,000 (4)
Chase Balisy	$70,000 (1)
Zack Mitchell	$70,000 (1)
Mitch Callahan	$70,000 (1)
Logan OConnor	$70,000 (3)
Blake Comeau	$70,000 (1)
Daniel Taylor	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 12 : $2,675,500
Year 13 : $1,300,000
Year 14 : $740,000
Year 15 : $242,500
Salary Average Commitment
Year 12 : $2,675,500
Year 13 : $1,300,000
Year 14 : $740,000
Year 15 : $242,500

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 4,815 - 80.25%
Level 2:	5500 - $60 - 4,395 - 79.91%
Level 3:	2000 - $45 - 1,558 - 77.92%
Level 4:	4000 - $30 - 3,065 - 76.63%
Luxury :	1000 - $200 - 789 - 78.88%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,823 - 80.38%
Farm Level 2:	3000 - $12 - 2,385 - 79.50%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,622 - 79.04%
Average Income per Game	$1,586,855
Year to Date Revenue	$65,061,054
Farm
Home Games Left	0
Average Attendance - %	7,207 - 80.08%
Average Income per Game	$179,019
Year to Date Revenue	$7,339,799
Expense
Pro Players Total Salaries	$38,560,000
Farm Players Total Salaries	$3,391,400
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$34,279,999
Pro Year To Date Expenses	$40,792,963
Farm Year To Date Expenses	$3,531,257
Pro Salary Cap To Date	$40,792,963
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$238,025
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,935
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,839,999
Estimate Under Maximum Salary Cap of $81,500,000	$8,660,001
Estimate Over Minimum Salary Cap of $60,200,000	$12,639,999
Current Bank Account	$65,771,653
Projected Bank Account	$65,771,653

Pro Players Salaries
Matthew Benning	$3,000,000 (1)
Nathan Beaulieu	$2,750,000 (2)
Jarred Tinordi	$2,680,000 (1)
Blake Coleman	$2,505,000 (6)
Dylan Gambrell	$2,100,000 (2)
Christian Fischer	$2,000,000 (1)
Colin White	$2,000,000 (1)
Dominic Turgeon	$2,000,000 (1)
Reece Willcox	$1,750,000 (5)
Anton Forsberg	$1,650,000 (3)
Paul LaDue	$1,500,000 (1)
David Warsofsky	$1,500,000 (1)
Calle Jarnkrok	$1,500,000 (1)
Oscar Fantenberg	$1,500,000 (1)
Joe Hicketts	$1,400,000 (1)
Teemu Pulkkinen	$1,400,000 (2)
Michael Rasmussen	$1,250,000 (5)
Philip Tomasino	$1,250,000 (4)
Alexander Chmelevski	$1,000,000 (2)
Filip Gustavsson	$1,000,000 (1)
Oliver Kylington	$975,000 (1)
Riley Damiani	$950,000 (1)
Sergey Tolchinsky	$900,000 (2)
Total Pro Players	23
Salary Commitment
Year 12 : $38,560,000
Year 13 : $16,555,000
Year 14 : $8,405,000
Year 15 : $6,755,000
Salary Average Commitment
Year 12 : $38,560,000
Year 13 : $16,555,000
Year 14 : $8,405,000
Year 15 : $6,755,000
Salary Cap with 1 Way Contract
Year 12 : $38,560,000
Year 13 : $16,555,000
Year 14 : $8,405,000
Year 15 : $6,755,000

Farm Players Salaries
Robbie Russo	$300,000 (1)
Patrick McNally	$225,000 (1)
Jordan Subban	$190,000 (1)
Carter Rowney	$175,000 (1)
Brent Regner	$175,000 (1)
Alex Lyon	$150,000 (1)
CJ Smith	$140,000 (1)
Sean Maguire	$130,000 (1)
Josh Currie	$125,000 (1)
Jalen Chatfield	$110,000 (1)
Peyton Krebs	$101,400 (6)
Anthony Angello	$100,000 (1)
John Gilmour	$100,000 (1)
Devin Setoguchi	$100,000 (1)
Dustin Stevenson	$100,000 (1)
Carson Meyer	$100,000 (1)
Jack McBain	$92,500 (2)
Jordan Dumais	$92,500 (2)
David Jiricek	$92,500 (2)
Matthew Savoie	$92,500 (3)
Matvey Petrov	$92,500 (2)
Antonio Stranges	$92,500 (2)
Ryan McGregor	$90,000 (4)
Tristen Robins	$75,000 (4)
Eric Robinson	$70,000 (1)
Jeremy Bracco	$70,000 (2)
Mathew Bodie (Out of Payroll)	$70,000 (1)
Wyatt Kalynuk	$70,000 (1)
Philip Varone	$70,000 (1)
Stephon Williams	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 12 : $3,461,400
Year 13 : $891,400
Year 14 : $358,900
Year 15 : $266,400
Salary Average Commitment
Year 12 : $3,461,400
Year 13 : $891,400
Year 14 : $358,900
Year 15 : $266,400

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $100 - 5,013 - 83.55%
Level 2:	5500 - $60 - 4,463 - 81.15%
Level 3:	2000 - $45 - 1,631 - 81.56%
Level 4:	4000 - $30 - 3,247 - 81.18%
Luxury :	1000 - $200 - 839 - 83.87%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,550 - 75.83%
Farm Level 2:	3000 - $12 - 2,323 - 77.42%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,193 - 82.12%
Average Income per Game	$1,650,359
Year to Date Revenue	$67,664,716
Farm
Home Games Left	0
Average Attendance - %	6,872 - 76.36%
Average Income per Game	$169,942
Year to Date Revenue	$6,967,605
Expense
Pro Players Total Salaries	$79,268,654
Farm Players Total Salaries	$1,892,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($2,938,494)
Pro Year To Date Expenses	$71,913,237
Farm Year To Date Expenses	$2,038,730
Pro Salary Cap To Date	$71,913,237
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$489,313
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,682
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,330,160
Estimate Under Maximum Salary Cap of $81,500,000	$5,169,840
Estimate Over Minimum Salary Cap of $60,200,000	$16,130,160
Current Bank Account	$24,850,466
Projected Bank Account	$24,850,466

Pro Players Salaries
Max Pacioretty	$9,550,000 (2)
John Tavares	$8,543,654 (1)
Alex Pietrangelo	$7,500,000 (2)
Sam Reinhart	$6,500,000 (2)
Mitch Marner	$5,700,000 (1)
Colton Parayko	$5,250,000 (6)
Jakob Chychrun	$4,250,000 (6)
Kevin Hayes	$3,950,000 (6)
Michael Stone	$3,875,000 (6)
Kevin Fiala	$3,000,000 (2)
Kasper Bjorkqvist	$3,000,000 (2)
Darcy Kuemper	$3,000,000 (2)
Sean Walker	$2,000,000 (6)
Nick Sorensen	$1,750,000 (5)
Dominic Toninato	$1,750,000 (5)
Nikita Gusev	$1,500,000 (2)
Pierre-Olivier Joseph	$1,300,000 (2)
Nick Ellis	$1,300,000 (4)
Yanni Gourde	$1,250,000 (4)
Gabriel Vilardi	$1,250,000 (6)
Joseph LaBate	$1,200,000 (1)
Tim Heed	$950,000 (2)
Adam Ruzicka	$900,000 (5)
Total Pro Players	23
Salary Commitment
Year 12 : $79,268,654
Year 13 : $63,825,000
Year 14 : $27,525,000
Year 15 : $27,525,000
Salary Average Commitment
Year 12 : $79,268,654
Year 13 : $63,825,000
Year 14 : $27,525,000
Year 15 : $27,525,000
Salary Cap with 1 Way Contract
Year 12 : $79,268,654
Year 13 : $63,825,000
Year 14 : $27,525,000
Year 15 : $27,525,000

Farm Players Salaries
Nick Schneider	$140,000 (1)
Caleb Jones	$100,000 (4)
Max Jones	$90,000 (4)
Nick DeSimone	$90,000 (4)
Sam Vigneault	$90,000 (4)
Jack Lafontaine	$87,500 (6)
Hampus Gustafsson	$85,000 (4)
Joel Vermin	$80,000 (4)
Borna Rendulic	$75,000 (2)
Hunter Miska	$75,000 (4)
Dalton Thrower	$70,000 (1)
Oleg Yevenko	$70,000 (2)
Bogdan Yakimov	$70,000 (2)
Kalle Kossila	$70,000 (1)
Justin Scott	$70,000 (1)
Steven Lorentz	$70,000 (1)
Gabriel Fontaine	$70,000 (1)
Dylan Labbe	$70,000 (1)
David Kase	$70,000 (1)
Scott Sabourin	$70,000 (1)
Josh Healey	$70,000 (2)
Doyle Somerby	$70,000 (1)
Beau Starrett	$70,000 (1)
Patrick Harper	$70,000 (1)
Total Farm Players	24
Salary Commitment
Year 12 : $1,892,500
Year 13 : $982,500
Year 14 : $697,500
Year 15 : $697,500
Salary Average Commitment
Year 12 : $1,892,500
Year 13 : $982,500
Year 14 : $697,500
Year 15 : $697,500

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $100 - 4,917 - 81.95%
Level 2:	5500 - $60 - 4,475 - 81.37%
Level 3:	2000 - $45 - 1,613 - 80.66%
Level 4:	4000 - $30 - 3,247 - 81.17%
Luxury :	1000 - $200 - 805 - 80.51%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,688 - 78.14%
Farm Level 2:	3000 - $12 - 2,348 - 78.25%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,057 - 81.39%
Average Income per Game	$1,625,960
Year to Date Revenue	$66,664,360
Farm
Home Games Left	0
Average Attendance - %	7,036 - 78.17%
Average Income per Game	$174,449
Year to Date Revenue	$7,152,405
Expense
Pro Players Total Salaries	$69,125,775
Farm Players Total Salaries	$3,356,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$10,075,034
Pro Year To Date Expenses	$72,760,519
Farm Year To Date Expenses	$3,534,580
Pro Salary Cap To Date	$72,760,519
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$426,702
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,719
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,200,809
Estimate Under Maximum Salary Cap of $81,500,000	$2,299,191
Estimate Over Minimum Salary Cap of $60,200,000	$19,000,809
Current Bank Account	$38,698,902
Projected Bank Account	$38,698,902

Pro Players Salaries
Oliver Ekman-Larsson	$7,500,000 (4)
Noah Hanifin	$5,250,000 (2)
Christopher Tanev	$5,250,000 (2)
Emil Johansson	$5,000,000 (5)
Sean Monahan	$4,600,000 (2)
Tomas Tatar	$4,250,000 (3)
Conor Timmins	$4,000,000 (5)
Colin Miller	$3,950,000 (2)
Anthony Duclair	$3,750,000 (5)
Jonathan Marchessault	$3,500,775 (2)
Alexander Nylander	$3,000,000 (4)
Oliver Bjorkstrand	$2,500,000 (2)
Carter Verhaeghe	$2,250,000 (5)
Petr Straka	$2,250,000 (5)
Samuel Girard	$2,000,000 (1)
Trey Fix-Wolansky	$1,625,000 (5)
Felix Sandstrom	$1,500,000 (2)
Philipp Kurashev	$1,450,000 (6)
Adam Beckman	$1,400,000 (4)
Daniel Altshuller	$1,100,000 (2)
Alexei Lipanov	$1,000,000 (4)
Dillon Dube	$1,000,000 (1)
Maxim Letunov	$1,000,000 (2)
Total Pro Players	23
Salary Commitment
Year 12 : $69,125,775
Year 13 : $66,125,775
Year 14 : $37,475,000
Year 15 : $33,225,000
Salary Average Commitment
Year 12 : $69,125,775
Year 13 : $66,125,775
Year 14 : $37,475,000
Year 15 : $33,225,000
Salary Cap with 1 Way Contract
Year 12 : $69,125,775
Year 13 : $66,125,775
Year 14 : $37,475,000
Year 15 : $33,225,000

Farm Players Salaries
Akira Schmid	$300,000 (5)
Egor Afanasayev	$300,000 (4)
Warren Foegele	$275,000 (1)
Nolan Valleau	$225,000 (1)
Gustav Bouramman	$190,000 (1)
Luke Green	$175,000 (1)
Josef Korenar	$100,000 (2)
Arvid Soderblom	$100,000 (1)
Samuel Walker	$92,500 (4)
William Dufour	$92,500 (2)
Joshua Roy	$92,500 (2)
Filip Cederqvist	$92,500 (3)
Connor Kurth	$92,500 (3)
Jacob Perreault	$92,500 (3)
David Spacek	$92,500 (3)
Vadim Zherenko	$92,500 (3)
Ty Ronning	$92,500 (1)
Tyler Steenbergen	$90,000 (1)
Mikail Abramov	$87,500 (4)
Dylan Coghlan	$82,500 (5)
Samuel Houde	$80,000 (4)
Adam Ginning	$80,000 (4)
Nick Perbix	$80,000 (2)
Jonathan Gruden	$79,000 (3)
Carl Grundstrom	$70,000 (1)
Jonne Tammela	$70,000 (1)
John Stevens	$70,000 (1)
Brycen Martin (Out of Payroll)	$70,000 (1)
Samuel Ersson	$70,000 (2)
Total Farm Players	29
Salary Commitment
Year 12 : $3,426,500
Year 13 : $1,999,000
Year 14 : $1,557,833
Year 15 : $1,022,500
Salary Average Commitment
Year 12 : $3,366,500
Year 13 : $1,999,000
Year 14 : $1,564,000
Year 15 : $1,022,500

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 4,875 - 81.24%
Level 2:	5500 - $60 - 4,474 - 81.35%
Level 3:	2000 - $45 - 1,613 - 80.67%
Level 4:	4000 - $30 - 3,210 - 80.26%
Luxury :	1000 - $200 - 809 - 80.87%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,831 - 80.51%
Farm Level 2:	3000 - $12 - 2,390 - 79.67%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,981 - 80.98%
Average Income per Game	$1,618,986
Year to Date Revenue	$66,378,421
Farm
Home Games Left	0
Average Attendance - %	7,221 - 80.23%
Average Income per Game	$179,336
Year to Date Revenue	$7,352,762
Expense
Pro Players Total Salaries	$56,900,793
Farm Players Total Salaries	$3,388,833
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$9,267,500
Pro Year To Date Expenses	$77,238,825
Farm Year To Date Expenses	$3,551,570
Pro Salary Cap To Date	$77,238,825
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$351,239
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,919
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$66,168,293
Estimate Under Maximum Salary Cap of $81,500,000	$15,331,707
Estimate Over Minimum Salary Cap of $60,200,000	$5,968,293
Current Bank Account	$24,127,664
Projected Bank Account	$24,127,664

Pro Players Salaries
Jonathan Huberdeau	$11,275,000 (4)
Erik Karlsson (Out of Payroll)	$9,000,000 (2)
Mikael Granlund	$6,750,000 (2)
Conor Sheary	$6,600,000 (3)
Joel Farabee	$5,000,000 (3)
Ivan Provorov	$4,161,000 (2)
Nolan Patrick	$3,500,000 (1)
Robert Thomas	$2,532,000 (2)
Alexis Lafreniere	$1,850,000 (5)
Juuso Valimaki	$1,750,000 (1)
Tyler Graovac	$1,595,751 (2)
Aliaksei Protas	$1,567,042 (4)
Andrey Pedan	$1,500,000 (1)
Andreas Martinsen	$1,320,000 (2)
Michael DiPietro	$1,175,000 (6)
Evan Bouchard	$925,000 (2)
Lucas Raymond	$925,000 (2)
Matt Boldy	$925,000 (5)
Ryan Johnston	$750,000 (3)
Nikita Zaitsev	$700,000 (1)
Scott Darling	$700,000 (4)
Josh Leivo	$700,000 (3)
Maksim Sushko	$700,000 (5)
Total Pro Players	23
Salary Commitment
Year 12 : $65,900,793
Year 13 : $59,330,793
Year 14 : $37,317,042
Year 15 : $24,267,042
Salary Average Commitment
Year 12 : $65,422,460
Year 13 : $57,972,460
Year 14 : $29,883,709
Year 15 : $18,192,042
Salary Cap with 1 Way Contract
Year 12 : $65,900,793
Year 13 : $58,450,793
Year 14 : $31,242,042
Year 15 : $18,192,042

Farm Players Salaries
Mason Appleton	$300,000 (1)
Daniel Sprong	$300,000 (4)
Derek Ryan	$200,000 (1)
Gregory Hofmann	$200,000 (1)
Jonathan Racine	$200,000 (1)
Cavan Fitzgerald	$175,000 (1)
Niklas Svedberg	$150,000 (1)
Alexander Barabanov	$125,000 (5)
Scott Wedgewood	$120,000 (1)
Nate Prosser	$120,000 (1)
Anton Lindholm	$100,000 (1)
Ondrej Vala	$100,000 (2)
Carter Savoie	$92,500 (2)
Olen Zellweger	$92,500 (2)
Dmitri Voronkov	$92,500 (1)
Kim Nousiainen	$92,500 (1)
Sean Tschigerl	$92,500 (1)
John Peterka	$92,500 (3)
Calen Addison	$90,000 (1)
Martin Chromiak	$83,833 (4)
Nathan Legare	$80,000 (3)
Logan Thompson	$70,000 (3)
Artur Kayumov	$70,000 (3)
Dawson Leedahl	$70,000 (1)
Yakov Trenin	$70,000 (4)
Michael Carcone	$70,000 (5)
Vincent Desharnais	$70,000 (2)
Cody Bass	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 12 : $3,388,833
Year 13 : $1,314,500
Year 14 : $952,583
Year 15 : $647,000
Salary Average Commitment
Year 12 : $3,375,000
Year 13 : $1,302,500
Year 14 : $947,500
Year 15 : $635,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 4,906 - 81.77%
Level 2:	5500 - $60 - 4,479 - 81.44%
Level 3:	2000 - $45 - 1,626 - 81.32%
Level 4:	4000 - $30 - 3,271 - 81.76%
Luxury :	1000 - $200 - 831 - 83.06%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,796 - 79.93%
Farm Level 2:	3000 - $12 - 2,392 - 79.72%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,113 - 81.69%
Average Income per Game	$1,634,221
Year to Date Revenue	$67,003,081
Farm
Home Games Left	0
Average Attendance - %	7,187 - 79.86%
Average Income per Game	$178,316
Year to Date Revenue	$7,310,967
Expense
Pro Players Total Salaries	$75,951,000
Farm Players Total Salaries	$3,270,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($1,290,000)
Pro Year To Date Expenses	$75,146,817
Farm Year To Date Expenses	$3,513,442
Pro Salary Cap To Date	$75,146,817
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$468,833
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,185
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,661,000
Estimate Under Maximum Salary Cap of $81,500,000	$6,839,000
Estimate Over Minimum Salary Cap of $60,200,000	$14,461,000
Current Bank Account	$38,675,932
Projected Bank Account	$38,675,932

Pro Players Salaries
Victor Hedman	$9,000,000 (4)
Anze Kopitar	$8,800,000 (2)
Quinton Byfield	$7,800,000 (4)
Ryan McDonagh	$7,000,000 (2)
Brock Boeser	$4,850,000 (2)
Ryan Murray	$4,800,000 (2)
Jakub Voracek	$3,985,000 (1)
Robin Lehner	$3,875,000 (3)
Milan Lucic	$3,750,000 (4)
Remi Elie	$3,575,000 (1)
Paul Byron	$3,014,000 (1)
James Neal	$3,000,000 (6)
Rasmus Asplund	$2,700,000 (4)
Shane Bowers	$2,000,000 (3)
Nils Hoglander	$1,800,000 (6)
Cole Schwindt	$1,000,000 (4)
Oleg Sosunov	$975,000 (1)
Logan Stanley	$952,000 (2)
Anton Lundell	$925,000 (2)
Lucas Johansen	$750,000 (1)
Dante Fabbro	$700,000 (4)
Eric Comrie	$700,000 (2)
Total Pro Players	22
Salary Commitment
Year 12 : $75,951,000
Year 13 : $63,652,000
Year 14 : $35,625,000
Year 15 : $29,750,000
Salary Average Commitment
Year 12 : $75,951,000
Year 13 : $63,652,000
Year 14 : $35,625,000
Year 15 : $29,750,000
Salary Cap with 1 Way Contract
Year 12 : $75,951,000
Year 13 : $63,652,000
Year 14 : $35,625,000
Year 15 : $29,750,000

Farm Players Salaries
Nikolai Kulemin	$300,000 (1)
Brandon Hickey	$300,000 (1)
Alexander Kerfoot	$300,000 (1)
Linus Arnesson	$125,000 (1)
Keith Petruzzelli	$110,000 (6)
Nick Moutrey	$100,000 (2)
Will Borgen	$95,000 (4)
Valtteri Puustinen	$92,500 (1)
John Leonard	$92,500 (1)
Jackson Kunz	$92,500 (3)
Zakhar Bardakov	$92,500 (3)
Tyce Thompson	$92,500 (3)
Grigori Denisenko	$92,500 (1)
Daniil Chechelov	$92,500 (3)
Mitchell Gibson	$92,500 (3)
Olivier Nadeau (Out of Payroll)	$92,500 (2)
Scott Perunovich	$92,500 (2)
Josiah Slavin	$92,500 (2)
Ridly Greig	$92,500 (2)
Skyler McKenzie	$90,000 (4)
Cooper Marody	$90,000 (1)
Jesper Fast (Out of Payroll)	$80,000 (1)
Luke Opilka	$75,000 (2)
Riley Sutter	$75,000 (1)
Axel Rindell	$75,000 (2)
Ryan Carpenter	$75,000 (1)
Lucas Carlsson	$70,000 (1)
Daniel Pribyl	$70,000 (1)
Mason Geertsen	$70,000 (2)
William Lockwood	$70,000 (3)
Zachary Emond	$70,000 (1)
Total Farm Players	31
Salary Commitment
Year 12 : $3,350,000
Year 13 : $1,501,250
Year 14 : $811,250
Year 15 : $295,000
Salary Average Commitment
Year 12 : $3,350,000
Year 13 : $1,517,500
Year 14 : $827,500
Year 15 : $295,000

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 4,863 - 81.04%
Level 2:	5500 - $60 - 4,510 - 81.99%
Level 3:	2000 - $45 - 1,621 - 81.07%
Level 4:	4000 - $30 - 3,265 - 81.63%
Luxury :	1000 - $200 - 823 - 82.25%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,780 - 79.67%
Farm Level 2:	3000 - $12 - 2,381 - 79.38%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,081 - 81.52%
Average Income per Game	$1,627,457
Year to Date Revenue	$66,725,734
Farm
Home Games Left	0
Average Attendance - %	7,161 - 79.57%
Average Income per Game	$177,691
Year to Date Revenue	$7,285,330
Expense
Pro Players Total Salaries	$66,787,713
Farm Players Total Salaries	$2,471,400
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,216,667
Pro Year To Date Expenses	$70,421,453
Farm Year To Date Expenses	$2,665,431
Pro Salary Cap To Date	$70,421,453
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$412,270
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,256
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,004,380
Estimate Under Maximum Salary Cap of $81,500,000	$8,495,620
Estimate Over Minimum Salary Cap of $60,200,000	$12,804,380
Current Bank Account	$62,841,946
Projected Bank Account	$62,841,946

Pro Players Salaries
Jared Spurgeon	$7,555,500 (2)
Brayden Schenn	$7,400,000 (2)
Mike Hoffman	$5,800,000 (6)
Semyon Varlamov	$5,000,000 (1)
Jeff Petry	$4,350,000 (3)
Kirill Maksimov	$4,000,000 (6)
Max Domi	$3,800,000 (2)
Sam Bennett	$3,500,000 (6)
Alex Petrovic	$3,000,000 (4)
Gustav Forsling	$2,666,667 (2)
Phillip Danault	$2,614,000 (6)
Jonah Gadjovich	$2,110,000 (2)
Noah Gregor	$2,000,000 (4)
Tyler Johnson	$2,000,000 (2)
Cole Coskey	$1,600,000 (6)
Anton Slepyshev	$1,500,000 (2)
Joseph Woll	$1,500,000 (4)
Colton White	$1,466,546 (1)
Markus Niemelainen	$1,400,000 (1)
Cedric Pare	$1,000,000 (2)
Martin Fehervary	$925,000 (4)
Jon Gillies	$900,000 (2)
Samuel Poulin	$700,000 (4)
Total Pro Players	23
Salary Commitment
Year 12 : $66,787,713
Year 13 : $63,371,167
Year 14 : $32,439,000
Year 15 : $28,089,000
Salary Average Commitment
Year 12 : $69,487,713
Year 13 : $61,621,167
Year 14 : $30,689,000
Year 15 : $26,339,000
Salary Cap with 1 Way Contract
Year 12 : $66,787,713
Year 13 : $58,921,167
Year 14 : $29,989,000
Year 15 : $25,639,000

Farm Players Salaries
Hunter Shinkaruk	$120,000 (2)
Nils Lundkvist	$110,000 (6)
Michal Teply	$101,400 (2)
Kole Sherwood	$100,000 (2)
Dylan Holloway	$100,000 (6)
Jaromir Pytlik	$100,000 (5)
Alex Bump	$92,500 (3)
Colton Dach	$92,500 (3)
Jack Beck	$92,500 (3)
Vladislav Kolyachonok	$92,500 (1)
Santeri Hatakka	$92,500 (3)
Jaydin Dureau	$92,500 (2)
Justin Robidas	$92,500 (2)
Jake Chiasson	$92,500 (2)
George Fegaras	$92,500 (3)
Brendan Brisson	$92,500 (3)
Tyson Dyck	$92,500 (3)
Daniil Chayka	$92,500 (3)
Shane Wright	$92,500 (2)
Stuart Skinner	$92,500 (4)
Daniil Tarasov	$90,000 (4)
Joachim Blichfeld	$80,000 (3)
Matthew Cairns	$80,000 (2)
Kevin Boyle	$75,000 (1)
JC Beaudin	$75,000 (4)
Matt Roy	$75,000 (2)
Nick Ebert	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 12 : $2,471,400
Year 13 : $2,401,400
Year 14 : $1,555,000
Year 15 : $735,000
Salary Average Commitment
Year 12 : $2,471,400
Year 13 : $2,233,900
Year 14 : $1,387,500
Year 15 : $567,500

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 4,780 - 79.67%
Level 2:	5500 - $60 - 4,386 - 79.74%
Level 3:	2000 - $45 - 1,571 - 78.56%
Level 4:	4000 - $30 - 3,184 - 79.61%
Luxury :	1000 - $200 - 806 - 80.59%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,708 - 78.47%
Farm Level 2:	3000 - $12 - 2,367 - 78.91%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,727 - 79.60%
Average Income per Game	$1,592,131
Year to Date Revenue	$65,277,354
Farm
Home Games Left	0
Average Attendance - %	7,076 - 78.62%
Average Income per Game	$175,343
Year to Date Revenue	$7,189,076
Expense
Pro Players Total Salaries	$60,021,000
Farm Players Total Salaries	$3,162,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$13,891,667
Pro Year To Date Expenses	$71,147,484
Farm Year To Date Expenses	$3,248,235
Pro Salary Cap To Date	$71,147,484
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$370,500
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,519
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,912,667
Estimate Under Maximum Salary Cap of $81,500,000	$7,587,333
Estimate Over Minimum Salary Cap of $60,200,000	$13,712,667
Current Bank Account	$51,329,839
Projected Bank Account	$51,329,839

Pro Players Salaries
James van Riemsdyk	$5,500,000 (2)
Rasmus Andersson	$4,550,000 (4)
Christian Dvorak	$4,450,000 (3)
Alexander Radulov	$4,250,000 (3)
Josh Bailey	$4,000,000 (2)
Brenden Dillon	$4,000,000 (1)
Kyle Turris	$3,357,000 (1)
Logan Brown	$3,250,000 (3)
William Carrier	$3,000,000 (2)
Tom Wilson	$3,000,000 (2)
Joonas Korpisalo	$2,950,000 (1)
Eetu Luostarinen	$2,750,000 (3)
Brendan Gallagher (Out of Payroll)	$2,500,000 (3)
Dillon Simpson	$2,150,000 (2)
Sergei Bobrovsky	$1,914,000 (6)
Connor Hobbs	$1,750,000 (4)
Liam OBrien	$1,700,000 (5)
Lawson Crouse	$1,500,000 (1)
Andrew Nielsen	$1,400,000 (5)
Josh Brook	$1,250,000 (1)
Evgeniy Oksentyuk	$1,250,000 (4)
Tyler Myers	$1,150,000 (2)
Raphael Lavoie	$900,000 (4)
Total Pro Players	23
Salary Commitment
Year 12 : $62,521,000
Year 13 : $49,464,000
Year 14 : $30,664,000
Year 15 : $13,464,000
Salary Average Commitment
Year 12 : $62,521,000
Year 13 : $49,464,000
Year 14 : $30,664,000
Year 15 : $13,464,000
Salary Cap with 1 Way Contract
Year 12 : $62,521,000
Year 13 : $49,464,000
Year 14 : $30,664,000
Year 15 : $13,464,000

Farm Players Salaries
Artem Zub	$300,000 (3)
Brandon Gormley	$150,000 (3)
Matej Pekar	$120,000 (4)
Henrik Tikkanen	$100,000 (4)
Jonas Johansson	$100,000 (2)
Jacob Graves	$98,000 (3)
Patrick Brown	$96,500 (2)
Rory Kerins	$95,000 (5)
Riley Tufte	$95,000 (1)
Xavier Bourgault	$92,500 (2)
Ryder Korczak	$92,500 (3)
Shane Pinto	$92,500 (1)
Lias Andersson	$92,500 (2)
Nolan Allan	$92,500 (2)
Isaak Phillips	$92,500 (3)
Jack Sparkes	$92,500 (2)
Jan Mysak	$92,500 (2)
Lukas Dostal	$92,500 (1)
Jan Bednar	$92,500 (3)
Isiah George	$92,500 (2)
Adam Werner	$90,000 (6)
Tyler Pitlick	$90,000 (2)
Luc Snuggerud	$90,000 (1)
Kyle Olson	$87,500 (1)
Sergei Boikov	$87,500 (1)
Zack Whitecloud	$80,000 (2)
Semyon Der-Arguchintsev	$80,000 (2)
Graeme Clarke	$80,000 (4)
Nathan Noel	$80,000 (1)
Brendan Leipsic	$80,000 (1)
Colin Blackwell	$75,000 (1)
Andrew Miller	$70,000 (1)
Total Farm Players	32
Salary Commitment
Year 12 : $3,162,000
Year 13 : $2,312,000
Year 14 : $1,310,500
Year 15 : $485,000
Salary Average Commitment
Year 12 : $3,162,000
Year 13 : $2,312,000
Year 14 : $1,310,500
Year 15 : $485,000

Team	Current Fund	Season Salary Cap	Under Maximum of $81,500,000 Available Cap Space	Over Minimum of $60,200,000	Farm Salary Cap	Under Maximum of $36,000,000	Pro Players	Farm Players	Total Players
Avalanche	$66,062,962	$78,389,000	$3,111,000	$18,189,000	$2,862,100	$33,137,900	23	30	53
Blackhawks	$49,170,550	$78,845,469	$2,654,531	$18,645,469	$2,702,150	$33,297,850	23	28	51
Blue Jackets	$24,602,201	$75,533,000	$5,967,000	$15,333,000	$2,500,000	$33,500,000	23	27	50
Blues	$38,624,411	$62,855,000	$18,645,000	$2,655,000	$2,952,407	$33,047,593	23	28	51
Bruins	$29,484,674	$80,479,167	$1,020,833	$20,279,167	$2,489,500	$33,510,500	23	28	51
Canadiens	$12,333,480	$81,426,409	$73,591	$21,226,409	$3,550,662	$32,449,338	22	30	52
Canucks	$44,960,254	$81,193,357	$306,643	$20,993,357	$2,883,000	$33,117,000	22	28	50
Capitals	$51,290,485	$72,825,000	$8,675,000	$12,625,000	$2,476,438	$33,523,562	23	27	50
Coyotes	$34,326,651	$74,780,667	$6,719,333	$14,580,667	$2,377,500	$33,622,500	23	28	51
Devils	$36,420,468	$77,610,898	$3,889,102	$17,410,898	$2,574,900	$33,425,100	23	23	46
Ducks	$61,510,072	$80,726,000	$774,000	$20,526,000	$2,422,558	$33,577,442	23	25	48
Flames	$44,522,820	$75,575,000	$5,925,000	$15,375,000	$2,494,270	$33,505,730	23	29	52
Flyers	$41,957,106	$66,659,999	$14,840,001	$6,459,999	$2,650,225	$33,349,775	23	29	52
Golden Knights	$30,113,858	$80,928,000	$572,000	$20,728,000	$2,313,500	$33,686,500	23	27	50
Hurricanes	$7,031,668	$80,233,000	$1,267,000	$20,033,000	$2,456,417	$33,543,583	22	25	47
Islanders	$42,143,235	$76,706,550	$4,793,450	$16,506,550	$2,407,843	$33,592,157	22	27	49
Jets	$42,191,209	$74,517,454	$6,982,546	$14,317,454	$2,417,500	$33,582,500	23	25	48
Kings	$38,153,374	$74,546,173	$6,953,827	$14,346,173	$2,912,911	$33,087,089	23	27	50
Kraken	$25,670,423	$78,211,083	$3,288,917	$18,011,083	$3,139,850	$32,860,150	23	29	52
Lightning	$153,133,000	$79,415,000	$2,085,000	$19,215,000	$1,817,578	$34,182,422	23	24	47
Maple Leafs	$26,114,410	$75,958,000	$5,542,000	$15,758,000	$2,380,000	$33,620,000	24	27	51
Nordiques	$53,274,989	$77,574,250	$3,925,750	$17,374,250	$2,797,500	$33,202,500	23	26	49
Oilers	$27,307,262	$72,759,466	$8,740,534	$12,559,466	$3,233,902	$32,766,098	23	31	54
Penguins	$56,312,942	$62,984,827	$18,515,173	$2,784,827	$2,257,500	$33,742,500	23	27	50
Predators	$2,746,681	$78,797,000	$2,703,000	$18,597,000	$2,675,500	$33,324,500	23	27	50
Rangers	$65,771,653	$72,839,999	$8,660,001	$12,639,999	$3,391,400	$32,608,600	23	30	53
Red Wings	$24,850,466	$76,330,160	$5,169,840	$16,130,160	$1,892,500	$34,107,500	23	24	47
Sabres	$38,698,902	$79,200,809	$2,299,191	$19,000,809	$3,356,500	$32,643,500	23	29	52
Senators	$24,127,664	$66,168,293	$15,331,707	$5,968,293	$3,388,833	$32,611,167	23	28	51
Sharks	$38,675,932	$74,661,000	$6,839,000	$14,461,000	$3,270,000	$32,730,000	22	31	53
Stars	$62,841,946	$73,004,380	$8,495,620	$12,804,380	$2,471,400	$33,528,600	23	27	50
Wild	$51,329,839	$73,912,667	$7,587,333	$13,712,667	$3,162,000	$32,838,000	23	32	55

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %