CCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 5,077 - 84.62%
Level 2:	5500 - $60 - 4,670 - 84.92%
Level 3:	2000 - $45 - 1,668 - 83.41%
Level 4:	4000 - $30 - 3,379 - 84.47%
Luxury :	1000 - $200 - 864 - 86.43%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,709 - 78.48%
Farm Level 2:	3000 - $12 - 2,378 - 79.27%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,659 - 84.65%
Average Income per Game	$1,694,551
Year to Date Revenue	$69,476,573
Farm
Home Games Left	0
Average Attendance - %	7,087 - 78.75%
Average Income per Game	$175,516
Year to Date Revenue	$7,196,159
Expense
Pro Players Total Salaries	$80,689,000
Farm Players Total Salaries	$3,266,091
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,410,549
Farm Year To Date Expenses	$3,478,095
Pro Salary Cap To Date	$80,410,549
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	$498,080
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,161
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,689,000
Estimate Under Maximum Salary Cap of $81,500,000	$811,000
Estimate Over Minimum Salary Cap of $60,200,000	$20,489,000
Current Bank Account	$72,727,652
Projected Bank Account	$72,727,652

Pro Players Salaries
Taylor Hall	$8,714,000 (4)
Teuvo Teravainen	$8,200,000 (5)
Mika Zibanejad	$6,750,000 (1)
Marcus Johansson	$6,250,000 (6)
John Carlson	$6,000,000 (2)
Matt Dumba	$5,050,000 (1)
Gabriel Landeskog	$5,000,000 (2)
Ryan Strome	$4,400,000 (2)
Urho Vaakanainen	$4,050,000 (6)
Joel Edmundson	$4,000,000 (1)
Jaccob Slavin	$4,000,000 (1)
Andrei Vasilevskiy	$3,500,000 (1)
Ian Cole	$2,800,000 (1)
Barrett Hayton	$2,500,000 (6)
Serron Noel	$2,300,000 (6)
Dominik Kubalik	$1,900,000 (2)
Jake Allen	$1,650,000 (5)
Jordan Stallard	$775,000 (5)
Luke Kunin	$750,000 (1)
Joe Morrow	$700,000 (1)
Nicholas Baptiste	$700,000 (1)
Sam Gagner	$700,000 (2)
Total Pro Players	22
Salary Commitment
Year 13 : $80,689,000
Year 14 : $52,439,000
Year 15 : $34,439,000
Year 16 : $34,439,000
Salary Average Commitment
Year 13 : $80,689,000
Year 14 : $52,439,000
Year 15 : $34,439,000
Year 16 : $34,439,000
Salary Cap with 1 Way Contract
Year 13 : $80,689,000
Year 14 : $52,439,000
Year 15 : $34,439,000
Year 16 : $34,439,000

Farm Players Salaries
Pontus Aberg	$215,000 (1)
Arber Xhekaj	$215,000 (6)
Kevin Rooney	$195,000 (1)
Adam Lowry	$185,000 (1)
Keaton Thompson	$165,000 (1)
Alexander Dergachyov	$135,000 (1)
Nick Bonino	$135,000 (1)
Stefan Noesen	$135,000 (1)
Blake Murray	$125,000 (1)
Alexey Marchenko	$125,000 (1)
MacKenzie Entwistle	$125,000 (1)
Johnathan MacLeod	$105,000 (1)
Jeff Taylor	$105,000 (1)
William Lagesson	$99,500 (1)
Macoy Erkamps	$99,500 (1)
Devante Smith-Pelley	$95,000 (1)
Michael Vecchione	$95,000 (1)
Nick Merkley	$87,500 (2)
Niklas Svedberg	$87,500 (1)
Drew OConnor	$85,000 (1)
Griffen Molino	$85,000 (2)
Wade Megan	$75,000 (1)
Anton Blidh	$70,697 (1)
Alexei Bereglazov	$70,697 (1)
Vince Dunn	$70,697 (1)
Gabriel Gagne	$70,000 (1)
Mathieu Olivier	$70,000 (1)
Jeff Zatkoff	$70,000 (1)
Matt Hackett	$70,000 (2)
Total Farm Players	29
Salary Commitment
Year 13 : $3,266,091
Year 14 : $457,500
Year 15 : $215,000
Year 16 : $215,000
Salary Average Commitment
Year 13 : $3,266,091
Year 14 : $457,500
Year 15 : $215,000
Year 16 : $215,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 4,910 - 81.84%
Level 2:	5500 - $60 - 4,493 - 81.68%
Level 3:	2000 - $45 - 1,640 - 82.01%
Level 4:	4000 - $30 - 3,252 - 81.29%
Luxury :	1000 - $200 - 816 - 81.58%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,743 - 79.04%
Farm Level 2:	3000 - $12 - 2,378 - 79.28%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,111 - 81.68%
Average Income per Game	$1,631,701
Year to Date Revenue	$66,899,722
Farm
Home Games Left	0
Average Attendance - %	7,121 - 79.12%
Average Income per Game	$176,529
Year to Date Revenue	$7,237,672
Expense
Pro Players Total Salaries	$80,490,000
Farm Players Total Salaries	$2,614,525
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($3,033,030)
Pro Year To Date Expenses	$76,630,415
Farm Year To Date Expenses	$2,762,198
Pro Salary Cap To Date	$76,630,415
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	$496,852
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,139
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,456,970
Estimate Under Maximum Salary Cap of $81,500,000	$4,043,030
Estimate Over Minimum Salary Cap of $60,200,000	$17,256,970
Current Bank Account	$64,337,960
Projected Bank Account	$64,337,960

Pro Players Salaries
Steven Stamkos	$11,600,000 (3)
Artemi Panarin	$9,000,000 (1)
Mackenzie Weegar	$6,250,000 (4)
Martin Jones	$6,150,000 (1)
Jake Guentzel	$5,500,000 (3)
Chris Tanev	$5,250,000 (1)
Matthew Tkachuk	$5,000,000 (1)
John Marino	$4,400,000 (4)
Andrei Kuzmenko	$4,000,000 (6)
Anthony Duclair	$3,750,000 (4)
Karl Alzner	$3,500,000 (1)
Andrew Peeke	$2,550,000 (5)
Ilya Mikheyev	$2,250,000 (6)
Gemel Smith	$2,000,000 (1)
Aaron Dell	$2,000,000 (1)
Jesper Boqvist	$1,700,000 (4)
Jonas Siegenthaler	$1,400,000 (5)
Maxim Letunov	$1,000,000 (1)
Rob OGara	$875,000 (2)
Cedric Paquette	$865,000 (1)
Nikita Soshnikov	$750,000 (1)
Sam Lafferty	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 13 : $80,490,000
Year 14 : $44,275,000
Year 15 : $43,400,000
Year 16 : $26,300,000
Salary Average Commitment
Year 13 : $77,015,000
Year 14 : $40,800,000
Year 15 : $39,925,000
Year 16 : $22,825,000
Salary Cap with 1 Way Contract
Year 13 : $80,490,000
Year 14 : $44,275,000
Year 15 : $43,400,000
Year 16 : $26,300,000

Farm Players Salaries
Joe Snively	$185,550 (4)
Brandon Halverson	$150,000 (3)
Yegor Sharangovich	$150,000 (5)
Adam Brooks	$127,500 (1)
Filip Lindberg	$125,000 (5)
Matthew Phillips	$120,000 (4)
Gage Quinney	$98,500 (3)
Connor Mackey	$96,550 (2)
Tucker Poolman	$95,000 (3)
James Malatesta	$92,500 (3)
Mikhail Maltsev	$92,500 (3)
Stanislav Svozil	$92,500 (3)
Maximus Wanner	$92,500 (3)
Brett Murray	$92,500 (1)
Radim Zohorna	$92,500 (5)
Kevin Roy	$90,000 (3)
Erik Kallgren	$89,900 (6)
Trevor Murphy	$88,800 (4)
Juuso Riikola	$88,000 (1)
Michael Brodzinski	$85,500 (1)
Nathan Todd	$85,000 (5)
Otto Somppi	$80,000 (4)
Sam Anas	$78,950 (1)
Joe Gambardella	$77,775 (1)
Michael Prapavessis	$77,500 (1)
Morgan Geekie	$70,000 (2)
Total Farm Players	26
Salary Commitment
Year 13 : $2,614,525
Year 14 : $1,986,800
Year 15 : $1,820,250
Year 16 : $1,016,750
Salary Average Commitment
Year 13 : $2,614,525
Year 14 : $1,986,800
Year 15 : $1,820,250
Year 16 : $1,016,750

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 4,930 - 82.17%
Level 2:	5500 - $60 - 4,519 - 82.17%
Level 3:	2000 - $45 - 1,629 - 81.43%
Level 4:	4000 - $30 - 3,260 - 81.51%
Luxury :	1000 - $200 - 826 - 82.55%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,442 - 74.04%
Farm Level 2:	3000 - $12 - 2,242 - 74.73%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,164 - 81.97%
Average Income per Game	$1,639,546
Year to Date Revenue	$67,221,370
Farm
Home Games Left	0
Average Attendance - %	6,684 - 74.27%
Average Income per Game	$165,556
Year to Date Revenue	$6,787,791
Expense
Pro Players Total Salaries	$84,220,000
Farm Players Total Salaries	$2,522,250
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($2,998,600)
Pro Year To Date Expenses	$81,193,776
Farm Year To Date Expenses	$2,405,569
Pro Salary Cap To Date	$81,193,776
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	$519,877
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,569
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,221,400
Estimate Under Maximum Salary Cap of $81,500,000	$278,600
Estimate Over Minimum Salary Cap of $60,200,000	$21,021,400
Current Bank Account	$15,012,017
Projected Bank Account	$15,012,017

Pro Players Salaries
Adam Fox	$9,500,000 (2)
Jordan Kyrou	$8,125,000 (4)
Jack Hughes	$8,000,000 (4)
Cole Caufield	$7,850,000 (4)
Jason Robertson	$7,750,000 (4)
Brady Skjei	$6,250,000 (4)
John Gibson	$6,000,000 (1)
Mathew Barzal	$5,500,000 (2)
Casey Mittelstadt	$4,000,000 (1)
Emil Bemstrom	$3,750,000 (6)
Alexander Georgiev	$3,650,000 (6)
Carter Hart	$2,250,000 (3)
Ian McCoshen	$2,100,000 (2)
Vladislav Gavrikov	$1,870,000 (5)
Quinn Hughes	$1,500,000 (1)
Cameron Morrison	$1,000,000 (1)
Tim Stutzle	$925,000 (6)
Marco Scandella	$700,000 (1)
Mike Weber	$700,000 (1)
Jakob Forsbacka Karlsson	$700,000 (1)
Evgeny Svechnikov	$700,000 (1)
Jack Roslovic	$700,000 (2)
Justin Bailey	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 13 : $84,220,000
Year 14 : $75,645,000
Year 15 : $57,845,000
Year 16 : $55,595,000
Salary Average Commitment
Year 13 : $56,095,000
Year 14 : $40,095,000
Year 15 : $30,870,000
Year 16 : $28,620,000
Salary Cap with 1 Way Contract
Year 13 : $84,220,000
Year 14 : $68,220,000
Year 15 : $50,420,000
Year 16 : $48,170,000

Farm Players Salaries
Jacob Bryson	$300,000 (2)
Riley Stillman	$300,000 (4)
Ben King	$92,500 (2)
Martin Kaut	$92,500 (2)
Nolan Collins	$92,500 (2)
Dylan Samberg	$92,500 (3)
Ethan Del Mastro	$92,500 (1)
Logan Mailloux	$90,000 (6)
Matty Beniers	$89,750 (2)
Albin Grewe	$85,000 (4)
Cal Petersen	$75,000 (5)
Kris Versteeg	$70,000 (1)
Andrew Ladd	$70,000 (1)
Drew Stafford	$70,000 (1)
Austin Watson	$70,000 (1)
Nick Cousins	$70,000 (1)
Devin Setoguchi	$70,000 (1)
Jeremy Brodeur	$70,000 (1)
Vladimir Sobotka	$70,000 (1)
Jujhar Khaira	$70,000 (1)
Nicolas Kerdiles	$70,000 (1)
MacKenzie Skapski	$70,000 (1)
Givani Smith	$70,000 (1)
Brendan Lemieux	$70,000 (3)
Tim Erixon	$70,000 (1)
Joe Cannata	$70,000 (1)
Erik Condra	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 13 : $2,522,250
Year 14 : $1,427,250
Year 15 : $760,000
Year 16 : $550,000
Salary Average Commitment
Year 13 : $2,514,750
Year 14 : $1,377,250
Year 15 : $710,000
Year 16 : $550,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $100 - 5,048 - 84.14%
Level 2:	5500 - $60 - 4,492 - 81.67%
Level 3:	2000 - $45 - 1,638 - 81.90%
Level 4:	4000 - $30 - 3,241 - 81.03%
Luxury :	1000 - $200 - 834 - 83.41%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,668 - 77.80%
Farm Level 2:	3000 - $12 - 2,348 - 78.28%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,253 - 82.45%
Average Income per Game	$1,656,991
Year to Date Revenue	$67,936,625
Farm
Home Games Left	0
Average Attendance - %	7,016 - 77.96%
Average Income per Game	$173,856
Year to Date Revenue	$7,128,096
Expense
Pro Players Total Salaries	$80,857,000
Farm Players Total Salaries	$2,708,200
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,993,395
Farm Year To Date Expenses	$2,672,108
Pro Salary Cap To Date	$76,993,395
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	$499,117
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,717
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,857,000
Estimate Under Maximum Salary Cap of $81,500,000	$643,000
Estimate Over Minimum Salary Cap of $60,200,000	$20,657,000
Current Bank Account	$34,023,629
Projected Bank Account	$34,023,629

Pro Players Salaries
Mark Stone	$11,500,000 (6)
Jamie Benn	$11,000,000 (2)
Brad Marchand	$7,200,000 (2)
Jean-Gabriel Pageau	$5,500,000 (6)
Alex Tuch	$4,750,000 (4)
Cody Ceci	$4,500,000 (1)
Conor Timmins	$4,000,000 (4)
Frank Vatrano	$3,950,000 (5)
Tyler Bertuzzi	$3,650,000 (6)
Jake Dotchin	$3,000,000 (3)
Travis Sanheim	$2,875,000 (2)
Brendan Perlini	$2,500,000 (5)
Santeri Virtanen	$2,500,000 (5)
Mikkel Boedker	$2,257,000 (3)
Jon Merrill	$2,250,000 (1)
Brendan Gaunce	$2,000,000 (1)
MacKenzie Blackwood	$1,950,000 (6)
Brett Connolly	$1,450,000 (1)
James Reimer	$1,250,000 (1)
Scott Laughton	$1,100,000 (5)
KAndre Miller	$925,000 (3)
Samuel Morin	$750,000 (2)
Total Pro Players	22
Salary Commitment
Year 13 : $80,857,000
Year 14 : $71,664,000
Year 15 : $49,839,000
Year 16 : $41,400,000
Salary Average Commitment
Year 13 : $83,114,000
Year 14 : $71,664,000
Year 15 : $49,839,000
Year 16 : $41,400,000
Salary Cap with 1 Way Contract
Year 13 : $80,857,000
Year 14 : $69,407,000
Year 15 : $47,582,000
Year 16 : $41,400,000

Farm Players Salaries
Dillon Fournier	$185,000 (1)
Oskar Sundqvist	$140,000 (1)
Lukas Bengtsson	$140,000 (1)
Ryan Gropp (Out of Payroll)	$140,000 (1)
Ben Gallacher	$140,000 (1)
Josh Jooris	$120,000 (1)
Pavel Francouz	$120,000 (3)
Rinat Valiev	$120,000 (1)
Hunter Warner	$120,000 (2)
Sean Durzi	$110,000 (5)
Maxime Lagace	$100,000 (2)
Collin Delia	$100,000 (1)
Stelio Mattheos	$100,000 (2)
Pierre Engvall	$100,000 (3)
Sebastian Aho (D)	$100,000 (2)
Liam Foudy	$95,000 (3)
Brett Hyland (Out of Payroll)	$92,500 (3)
Andrew Cristall	$92,500 (3)
Mason Shaw	$92,500 (3)
Jared Davidson	$92,500 (1)
Viktor Lodin	$92,500 (1)
Andy Welinski	$85,700 (1)
Mathieu Joseph (Out of Payroll)	$80,000 (1)
Rafael Harvey Pinard	$75,000 (2)
Brett McKenzie	$75,000 (1)
Total Farm Players	25
Salary Commitment
Year 13 : $2,708,200
Year 14 : $1,197,500
Year 15 : $702,500
Year 16 : $110,000
Salary Average Commitment
Year 13 : $2,708,200
Year 14 : $1,197,500
Year 15 : $702,500
Year 16 : $110,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 4,965 - 82.75%
Level 2:	5500 - $60 - 4,495 - 81.73%
Level 3:	2000 - $45 - 1,646 - 82.31%
Level 4:	4000 - $30 - 3,287 - 82.18%
Luxury :	1000 - $200 - 830 - 83.01%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,701 - 78.35%
Farm Level 2:	3000 - $12 - 2,319 - 77.30%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,223 - 82.29%
Average Income per Game	$1,646,313
Year to Date Revenue	$67,498,817
Farm
Home Games Left	0
Average Attendance - %	7,020 - 78.00%
Average Income per Game	$174,418
Year to Date Revenue	$7,151,156
Expense
Pro Players Total Salaries	$74,283,264
Farm Players Total Salaries	$2,779,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,262,500
Pro Year To Date Expenses	$73,734,089
Farm Year To Date Expenses	$2,765,478
Pro Salary Cap To Date	$73,734,089
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	$458,539
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,157
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,545,764
Estimate Under Maximum Salary Cap of $81,500,000	$954,236
Estimate Over Minimum Salary Cap of $60,200,000	$20,345,764
Current Bank Account	$52,157,394
Projected Bank Account	$52,157,394

Pro Players Salaries
Charlie McAvoy	$9,500,000 (4)
Thatcher Demko	$7,657,775 (2)
Michael Grabner	$7,550,000 (1)
Chris Kreider	$6,500,000 (4)
Jordan Staal	$4,800,069 (6)
Brandon Carlo	$4,750,000 (4)
Mats Zuccarello	$4,750,000 (3)
Erik Gudbranson	$4,750,000 (1)
Pavel Zacha	$3,000,000 (3)
Colin Wilson	$2,750,000 (1)
Jaden Schwartz	$2,750,000 (2)
Markus Nutivaara	$2,550,000 (4)
Joe Veleno	$2,500,420 (6)
Nick Jensen	$1,950,000 (3)
Ryan Lindgren	$1,950,000 (3)
Chris Terry	$1,850,000 (1)
Grant Mismash	$950,000 (2)
Pius Suter	$950,000 (2)
Dominic Turgeon	$725,000 (1)
Marc Staal	$700,000 (1)
Joonas Korpisalo	$700,000 (1)
Nick Bjugstad	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 13 : $74,283,264
Year 14 : $54,558,264
Year 15 : $42,250,489
Year 16 : $30,600,489
Salary Average Commitment
Year 13 : $74,283,264
Year 14 : $54,558,264
Year 15 : $42,250,488
Year 16 : $30,600,488
Salary Cap with 1 Way Contract
Year 13 : $74,283,264
Year 14 : $54,558,264
Year 15 : $42,250,489
Year 16 : $30,600,489

Farm Players Salaries
Byron Froese	$175,000 (1)
AJ Greer	$100,000 (2)
Kyle Keyser	$99,500 (3)
Jack Ahcan	$95,000 (2)
Danton Heinen	$95,000 (1)
Alex Biega	$95,000 (1)
Nick Seeler	$95,000 (2)
Jakub Lauko	$95,000 (5)
Mason Lohrei	$95,000 (6)
Alexander Campbell	$95,000 (3)
Jeremy Swayman	$95,000 (5)
Brayden Tracey	$95,000 (5)
Marc McLaughlin	$95,000 (4)
Ryan Mast	$92,500 (3)
Cam Lund	$92,500 (1)
Philip Svedeback	$92,500 (1)
John Beecher	$92,500 (3)
Jackson Edward	$92,500 (3)
Trevor Kuntar	$92,500 (3)
Brett Harrison	$92,500 (3)
Nikita Chibrikov	$92,500 (1)
Roman Schmidt	$92,500 (2)
Mason Langenbrunner	$92,500 (2)
Cole Spicer	$92,500 (2)
Nick Wolff	$90,000 (1)
Pascal Laberge	$90,000 (2)
Greg McKegg	$87,500 (2)
Samuel Asselin	$85,000 (2)
Axel Andersson	$85,000 (2)
Total Farm Players	29
Salary Commitment
Year 13 : $2,779,500
Year 14 : $2,047,000
Year 15 : $1,132,000
Year 16 : $475,000
Salary Average Commitment
Year 13 : $2,779,500
Year 14 : $2,047,000
Year 15 : $1,132,000
Year 16 : $475,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $95 - 5,877 - 97.96%
Level 2:	5500 - $55 - 5,360 - 97.46%
Level 3:	2000 - $40 - 1,946 - 97.30%
Level 4:	4000 - $25 - 3,928 - 98.21%
Luxury :	1000 - $195 - 969 - 96.94%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $23 - 5,665 - 94.41%
Farm Level 2:	3000 - $11 - 2,887 - 96.23%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,081 - 97.74%
Average Income per Game	$1,815,178
Year to Date Revenue	$74,422,314
Farm
Home Games Left	0
Average Attendance - %	8,552 - 95.02%
Average Income per Game	$194,452
Year to Date Revenue	$7,972,546
Expense
Pro Players Total Salaries	$73,118,279
Farm Players Total Salaries	$3,276,890
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$8,008,833
Pro Year To Date Expenses	$73,010,575
Farm Year To Date Expenses	$3,225,388
Pro Salary Cap To Date	$73,010,575
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	$451,347
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,228
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,127,112
Estimate Under Maximum Salary Cap of $81,500,000	$372,888
Estimate Over Minimum Salary Cap of $60,200,000	$20,927,112
Current Bank Account	$22,759,302
Projected Bank Account	$22,759,302

Pro Players Salaries
Aleksander Barkov	$9,000,000 (1)
Leon Draisaitl	$8,920,000 (1)
Nick Suzuki	$7,875,000 (6)
Ryan Hartman	$5,750,000 (1)
John Klingberg	$4,875,000 (5)
Kirill Kaprizov	$4,500,000 (3)
Tanner Pearson	$4,300,000 (2)
Petr Mrazek	$3,450,000 (1)
Brayden McNabb	$2,900,000 (2)
Ryan Poehling	$2,350,000 (4)
Filip Hronek	$2,300,000 (1)
Brock McGinn	$2,000,000 (6)
Kris Russell	$2,000,000 (4)
Cale Makar	$1,800,000 (1)
Oliver Wahlstrom	$1,750,000 (5)
Filip Chytil	$1,546,279 (2)
Dean Kukan	$1,500,000 (1)
Joseph Blandisi	$1,400,000 (3)
Brett Ritchie	$1,251,000 (1)
Michael Pezzetta	$1,251,000 (1)
Cole Koepke	$1,000,000 (3)
Nikita Popugaev	$700,000 (2)
Charlie Lindgren	$700,000 (5)
Total Pro Players	23
Salary Commitment
Year 13 : $73,118,279
Year 14 : $37,896,279
Year 15 : $28,450,000
Year 16 : $21,550,000
Salary Average Commitment
Year 13 : $73,118,279
Year 14 : $37,896,279
Year 15 : $28,450,000
Year 16 : $21,550,000
Salary Cap with 1 Way Contract
Year 13 : $73,118,279
Year 14 : $37,896,279
Year 15 : $28,450,000
Year 16 : $21,550,000

Farm Players Salaries
Michael Kapla	$200,100 (1)
Michael Kesselring	$175,100 (6)
David Warsofsky	$175,100 (1)
Alexey Toropchenko	$155,100 (5)
Dmitrij Jaskin	$127,189 (1)
Nicolas Deslauriers	$125,000 (4)
Troy Grosenick	$115,100 (1)
Zachary Fucale	$112,700 (1)
Andrew Desjardins	$100,000 (1)
Felix Robert	$95,778 (3)
Ole Bjorgvik Holm	$95,100 (3)
Dawson Mercer	$95,000 (3)
Cale Fleury	$95,000 (4)
Mathias Lafreniere	$92,723 (3)
Stephen Halliday	$92,500 (3)
Aatu Raty	$92,500 (1)
Dmitry Rashevsky	$92,500 (2)
Cruz Lucius	$92,500 (3)
Samuel Johannesson	$92,500 (3)
Sam Lipkin	$92,500 (3)
Cameron MacDonald	$92,500 (3)
Pavel Dorofeyev	$92,500 (3)
Carson Soucy	$92,500 (3)
Cam Dineen	$85,300 (1)
Allan McShane	$85,000 (1)
Brett Brochu	$80,100 (3)
Julien Gauthier	$75,000 (2)
John Ludvig	$75,000 (4)
Daniil Miromanov	$75,000 (6)
Gianni Fairbrother	$70,000 (4)
David Gustafsson	$70,000 (2)
Matthew Peca	$70,000 (2)
Total Farm Players	32
Salary Commitment
Year 13 : $3,276,889
Year 14 : $2,183,901
Year 15 : $1,876,401
Year 16 : $770,200
Salary Average Commitment
Year 13 : $3,276,889
Year 14 : $2,183,901
Year 15 : $1,876,401
Year 16 : $770,200

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 4,935 - 82.24%
Level 2:	5500 - $60 - 4,552 - 82.76%
Level 3:	2000 - $45 - 1,645 - 82.24%
Level 4:	4000 - $30 - 3,252 - 81.29%
Luxury :	1000 - $200 - 830 - 82.96%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,601 - 76.69%
Farm Level 2:	3000 - $12 - 2,276 - 75.88%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,213 - 82.23%
Average Income per Game	$1,645,050
Year to Date Revenue	$67,447,038
Farm
Home Games Left	0
Average Attendance - %	6,878 - 76.42%
Average Income per Game	$170,818
Year to Date Revenue	$7,003,542
Expense
Pro Players Total Salaries	$78,507,356
Farm Players Total Salaries	$2,784,167
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,000,000
Pro Year To Date Expenses	$77,055,042
Farm Year To Date Expenses	$2,720,323
Pro Salary Cap To Date	$77,055,042
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	$484,613
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,186
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,507,356
Estimate Under Maximum Salary Cap of $81,500,000	$1,992,644
Estimate Over Minimum Salary Cap of $60,200,000	$19,307,356
Current Bank Account	$50,636,623
Projected Bank Account	$50,636,623

Pro Players Salaries
Elias Lindholm	$14,000,000 (3)
Drew Doughty	$12,000,000 (1)
Alex Ovechkin	$9,500,000 (1)
Josh Norris	$7,950,000 (4)
Kyle Connor	$7,142,857 (2)
Alex DeBrincat	$5,500,000 (4)
Jean-Sebastien Dea	$2,999,999 (4)
Benjamin Jones	$2,500,000 (4)
Andre Burakovsky	$2,300,000 (2)
Sergei Bobrovsky	$1,914,000 (5)
Kale Clague	$1,900,000 (6)
Ryan Pulock	$1,800,000 (4)
Greg Meireles	$1,250,000 (1)
Jaret Anderson Dolan	$1,000,500 (5)
Ethan Bear	$1,000,000 (1)
Adam Gaudette	$800,000 (1)
Madison Bowey	$750,000 (3)
Steven Kampfer	$700,000 (1)
Cameron Gaunce	$700,000 (1)
Andrej Sekera	$700,000 (1)
Joonas Donskoi	$700,000 (1)
Shane Bowers	$700,000 (2)
Samuel Montembeault	$700,000 (5)
Total Pro Players	23
Salary Commitment
Year 13 : $78,507,356
Year 14 : $51,157,356
Year 15 : $41,014,499
Year 16 : $26,264,499
Salary Average Commitment
Year 13 : $72,557,355
Year 14 : $45,207,355
Year 15 : $35,064,499
Year 16 : $20,314,499
Salary Cap with 1 Way Contract
Year 13 : $78,507,356
Year 14 : $51,157,356
Year 15 : $41,014,499
Year 16 : $26,264,499

Farm Players Salaries
Karel Vejmelka	$245,000 (3)
Kasperi Kapanen	$200,000 (1)
Justin Danforth (Out of Payroll)	$150,000 (3)
Tyler Benson	$125,000 (1)
Jan Kostalek	$100,000 (1)
Matt Coronato	$95,000 (6)
Yevgeni Kashnikov	$92,500 (2)
Daniil Sobolev	$92,500 (2)
Aleksandr Kisakov	$92,500 (3)
Tyler Boucher	$92,500 (3)
Jakob Kos	$92,500 (2)
Brett Berard	$92,500 (1)
Shai Buium	$92,500 (1)
Trevor Janicke	$92,500 (1)
Ville Koivunen	$92,500 (1)
William Stromgren	$92,500 (1)
Mads Sogaard	$92,500 (1)
Mitchell Hoelscher	$90,000 (3)
Alex Belzile	$90,000 (1)
JJ Moser	$88,667 (2)
Jonathan Dahlen	$85,000 (3)
Egor Yakovlev	$78,000 (1)
Brandon Duhaime	$75,000 (2)
Anton Khudobin	$75,000 (1)
Daniil Misyul	$70,000 (3)
Jett Woo	$70,000 (3)
Cody Eakin	$70,000 (1)
Kristian Vesalainen	$70,000 (3)
Nikita Korostelev	$70,000 (3)
Nicholas Caamano	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 13 : $2,934,167
Year 14 : $1,606,167
Year 15 : $1,130,000
Year 16 : $95,000
Salary Average Commitment
Year 13 : $2,973,000
Year 14 : $1,610,000
Year 15 : $1,130,000
Year 16 : $95,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Center
Level 1:	6000 - $100 - 5,007 - 83.45%
Level 2:	5500 - $60 - 4,577 - 83.22%
Level 3:	2000 - $45 - 1,645 - 82.24%
Level 4:	4000 - $30 - 3,313 - 82.81%
Luxury :	1000 - $200 - 834 - 83.42%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,692 - 78.20%
Farm Level 2:	3000 - $12 - 2,363 - 78.78%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,375 - 83.11%
Average Income per Game	$1,662,147
Year to Date Revenue	$68,148,039
Farm
Home Games Left	0
Average Attendance - %	7,056 - 78.39%
Average Income per Game	$174,799
Year to Date Revenue	$7,166,765
Expense
Pro Players Total Salaries	$75,700,000
Farm Players Total Salaries	$2,793,704
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,710,663
Farm Year To Date Expenses	$2,791,498
Pro Salary Cap To Date	$73,710,663
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	$467,284
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,245
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,700,000
Estimate Under Maximum Salary Cap of $81,500,000	$5,800,000
Estimate Over Minimum Salary Cap of $60,200,000	$15,500,000
Current Bank Account	$50,103,128
Projected Bank Account	$50,103,128

Pro Players Salaries
Max Pacioretty	$9,550,000 (1)
Kevin Shattenkirk	$7,000,000 (1)
Evgeny Kuznetsov	$6,975,000 (6)
PK Subban	$6,025,000 (5)
Vladimir Tarasenko	$5,500,000 (1)
Alexander Wennberg	$4,500,000 (6)
Cody Glass	$4,125,000 (1)
Frederik Andersen	$3,975,000 (3)
Justin Faulk	$3,850,000 (3)
Nikita Zaitsev	$3,250,000 (1)
Thomas Chabot	$2,900,000 (4)
Reilly Smith	$2,500,000 (6)
Sam Steel	$2,050,000 (1)
Alexander Kerfoot	$2,000,000 (1)
Brandon Saigeon	$2,000,000 (6)
Vitek Vanecek	$1,825,000 (1)
Brandon Hagel	$1,500,000 (6)
Morgan Frost	$1,300,000 (3)
Michael Anderson	$1,225,000 (5)
Mattias Samuelsson	$925,000 (2)
Noah Rod	$925,000 (1)
Adam Mascherin	$925,000 (1)
Shawn Boudrias	$875,000 (6)
Total Pro Players	23
Salary Commitment
Year 13 : $75,700,000
Year 14 : $38,550,000
Year 15 : $42,625,000
Year 16 : $33,500,000
Salary Average Commitment
Year 13 : $80,700,000
Year 14 : $43,550,000
Year 15 : $42,625,000
Year 16 : $33,500,000
Salary Cap with 1 Way Contract
Year 13 : $75,700,000
Year 14 : $38,550,000
Year 15 : $37,625,000
Year 16 : $28,500,000

Farm Players Salaries
Mathias Emilio Pettersen	$150,000 (4)
Denis Gurianov	$132,500 (1)
Alex Formenton	$130,000 (1)
Ryan McLeod	$125,100 (2)
Jamie Drysdale	$107,500 (6)
Alec Regula	$93,438 (1)
Spencer Knight	$92,500 (2)
Alex Barre-Boulet	$92,500 (3)
Vitali Kravtsov	$92,500 (2)
Aidan Thompson	$92,500 (2)
Francesco Pinelli	$92,500 (3)
Jack Rathbone	$92,500 (2)
Casey Desmith	$92,500 (1)
Vasily Podkolzin	$92,500 (1)
Ville Heinola	$92,500 (1)
Alex Beaucage	$92,500 (3)
Topi Niemela	$92,500 (1)
Matias Maccelli	$85,333 (4)
Jack Quinn	$85,000 (3)
Alex Young	$82,500 (1)
Jeremie Poirier	$82,333 (3)
Tyler Angle	$72,500 (6)
Elvis Merzlikins	$70,000 (4)
Aidan Dudas	$70,000 (4)
Rasmus Kupari	$70,000 (2)
Janne Kuokkanen	$70,000 (3)
Bowen Byram	$70,000 (2)
Ryan Suzuki	$70,000 (2)
Ryan Merkley	$70,000 (6)
Mac Hollowell	$70,000 (1)
Jared McIsaac	$70,000 (1)
Total Farm Players	31
Salary Commitment
Year 13 : $2,793,704
Year 14 : $2,102,433
Year 15 : $1,397,333
Year 16 : $882,500
Salary Average Commitment
Year 13 : $2,811,038
Year 14 : $1,862,600
Year 15 : $1,157,500
Year 16 : $632,500

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,169 - 86.14%
Level 2:	5500 - $60 - 4,653 - 84.60%
Level 3:	2000 - $45 - 1,706 - 85.29%
Level 4:	4000 - $30 - 3,348 - 83.70%
Luxury :	1000 - $200 - 869 - 86.85%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,791 - 79.85%
Farm Level 2:	3000 - $12 - 2,398 - 79.92%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,744 - 85.10%
Average Income per Game	$1,708,964
Year to Date Revenue	$70,067,524
Farm
Home Games Left	0
Average Attendance - %	7,189 - 79.88%
Average Income per Game	$178,264
Year to Date Revenue	$7,308,809
Expense
Pro Players Total Salaries	$79,831,000
Farm Players Total Salaries	$3,012,690
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($5,575,000)
Pro Year To Date Expenses	$84,381,050
Farm Year To Date Expenses	$2,932,223
Pro Salary Cap To Date	$84,381,050
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	$492,784
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,597
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,256,000
Estimate Under Maximum Salary Cap of $81,500,000	$7,244,000
Estimate Over Minimum Salary Cap of $60,200,000	$14,056,000
Current Bank Account	$32,657,776
Projected Bank Account	$32,657,776

Pro Players Salaries
Sean Couturier	$9,414,000 (5)
Aaron Ekblad	$8,380,000 (6)
Tomas Hertl	$7,000,000 (1)
Rickard Rakell	$6,514,000 (4)
Sven Andrighetto	$6,250,000 (6)
Valeri Nichushkin	$6,125,000 (4)
Justin Schultz (Out of Payroll)	$5,500,000 (3)
Joel Eriksson-Ek	$5,250,000 (6)
Eeli Tolvanen	$4,000,000 (1)
Connor Dewar	$3,614,000 (6)
Dennis Cholowski	$3,614,000 (6)
Dmitry Sokolov	$3,614,000 (5)
Zach Werenski	$3,514,000 (1)
Ryan Graves	$3,500,000 (5)
Jack Dougherty	$1,900,000 (3)
Isac Lundestrom	$1,800,000 (1)
Joseph Woll	$1,500,000 (3)
Saku Maenalanen	$900,000 (3)
David Desharnais	$814,000 (2)
Patrik Berglund	$714,000 (1)
Anthony Bitetto	$714,000 (1)
Anders Nilsson	$700,000 (2)
Total Pro Players	22
Salary Commitment
Year 13 : $85,331,000
Year 14 : $67,589,000
Year 15 : $66,075,000
Year 16 : $56,275,000
Salary Average Commitment
Year 13 : $80,831,000
Year 14 : $63,964,000
Year 15 : $62,450,000
Year 16 : $52,650,000
Salary Cap with 1 Way Contract
Year 13 : $85,331,000
Year 14 : $67,589,000
Year 15 : $66,075,000
Year 16 : $56,275,000

Farm Players Salaries
Marco Roy	$165,790 (1)
Vladislav Namestnikov	$151,400 (1)
Jordan Schroeder	$151,400 (1)
Craig Smith	$151,400 (1)
Andrej Nestrasil	$151,400 (1)
Ashton Sautner	$151,400 (2)
Michael Chaput	$151,400 (1)
Tyler Ennis	$151,400 (1)
Nick Shore	$151,400 (2)
Mat Clark	$141,400 (2)
Justin Dowling	$121,400 (3)
Mike Blunden	$121,400 (1)
Lance Bouma	$121,400 (1)
Jalen Smereck	$121,400 (1)
Jake Evans	$101,400 (2)
Louis Belpedio	$101,400 (3)
Yohann Auvitu	$101,400 (2)
Pontus Holmberg	$92,500 (2)
Xavier Bourgault	$92,500 (1)
Matthew Maggio	$92,500 (3)
Adam Vay	$71,400 (1)
Jakub Nakladal	$71,400 (1)
Justin Hickman	$71,400 (3)
Kasimir Kaskisuo	$71,400 (1)
Oscar Dansk	$71,400 (1)
Tyler Wotherspoon	$70,000 (1)
Total Farm Players	26
Salary Commitment
Year 13 : $3,012,690
Year 14 : $1,126,200
Year 15 : $386,700
Year 16 : $0
Salary Average Commitment
Year 13 : $3,012,690
Year 14 : $1,126,200
Year 15 : $386,700
Year 16 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 5,020 - 83.67%
Level 2:	5500 - $60 - 4,621 - 84.02%
Level 3:	2000 - $45 - 1,683 - 84.17%
Level 4:	4000 - $30 - 3,332 - 83.30%
Luxury :	1000 - $200 - 843 - 84.25%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,591 - 76.52%
Farm Level 2:	3000 - $12 - 2,297 - 76.58%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,499 - 83.78%
Average Income per Game	$1,673,983
Year to Date Revenue	$68,633,305
Farm
Home Games Left	0
Average Attendance - %	6,889 - 76.54%
Average Income per Game	$170,820
Year to Date Revenue	$7,003,625
Expense
Pro Players Total Salaries	$80,652,000
Farm Players Total Salaries	$2,492,558
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($1,500,000)
Pro Year To Date Expenses	$79,942,508
Farm Year To Date Expenses	$2,424,255
Pro Salary Cap To Date	$79,942,508
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	$497,852
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,386
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,152,000
Estimate Under Maximum Salary Cap of $81,500,000	$2,348,000
Estimate Over Minimum Salary Cap of $60,200,000	$18,952,000
Current Bank Account	$60,073,980
Projected Bank Account	$60,073,980

Pro Players Salaries
Tyler Seguin	$9,766,000 (3)
Owen Tippett	$8,500,000 (5)
William Karlsson	$8,500,000 (3)
Rasmus Ristolainen	$7,500,000 (1)
Pavel Buchnevich	$6,250,000 (6)
Ondrej Palat	$5,880,000 (5)
Nino Niederreiter	$4,925,000 (3)
Matt Murray	$4,875,000 (3)
David Savard	$4,750,000 (2)
Jan Rutta	$3,000,000 (6)
Nikita Zadorov	$3,000,000 (6)
Antoine Bibeau	$2,200,000 (2)
Benoit-Olivier Groulx	$1,750,000 (6)
Scott Harrington	$1,500,000 (2)
Chad Krys	$1,490,000 (5)
Ben Smith	$1,214,000 (2)
Hunter Shinkaruk	$1,200,000 (1)
Cedric Pare	$1,000,000 (1)
Victor Rask	$975,000 (3)
Markus Hannikainen	$800,000 (1)
Ethan Keppen	$800,000 (1)
Simon Despres	$777,000 (1)
Total Pro Players	22
Salary Commitment
Year 13 : $80,652,000
Year 14 : $68,575,000
Year 15 : $58,911,000
Year 16 : $29,870,000
Salary Average Commitment
Year 13 : $80,652,000
Year 14 : $68,575,000
Year 15 : $58,911,000
Year 16 : $29,870,000
Salary Cap with 1 Way Contract
Year 13 : $80,652,000
Year 14 : $68,575,000
Year 15 : $58,911,000
Year 16 : $29,870,000

Farm Players Salaries
Shane Starrett	$150,000 (3)
Ozzy Wiesblatt	$120,000 (2)
Samuel Blais	$100,000 (1)
Jesperi Kotkaniemi	$100,000 (6)
Austin Poganski	$97,500 (2)
John Nyberg	$95,000 (4)
Rasmus Sandin	$92,558 (2)
Zach Dean	$92,500 (3)
Etienne Morin	$92,500 (3)
Kyle Masters	$92,500 (3)
Gavin White	$92,500 (2)
Oskar Back	$92,500 (3)
Luka Burzan	$92,500 (2)
Declan McDonnell	$92,500 (2)
Ilya Nikolaev	$92,500 (1)
Zachary LHeureux	$92,500 (2)
Connor McClennon	$92,500 (3)
Cam Hillis	$90,000 (3)
Linus Nassen	$87,500 (2)
Isak Walther	$87,500 (2)
Gage Goncalves	$87,500 (4)
Gabriel Fortier	$80,000 (4)
Oskari Laaksonen	$80,000 (1)
Kerby Rychel	$80,000 (1)
Vince Pedrie	$80,000 (1)
Philippe Desrosiers	$70,000 (3)
Justin Kapelmaster	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 13 : $2,492,558
Year 14 : $1,990,058
Year 15 : $1,135,000
Year 16 : $362,500
Salary Average Commitment
Year 13 : $2,542,558
Year 14 : $1,990,058
Year 15 : $1,135,000
Year 16 : $362,500

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 4,851 - 80.84%
Level 2:	5500 - $60 - 4,461 - 81.11%
Level 3:	2000 - $45 - 1,604 - 80.18%
Level 4:	4000 - $30 - 3,178 - 79.46%
Luxury :	1000 - $200 - 813 - 81.35%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,743 - 79.05%
Farm Level 2:	3000 - $12 - 2,393 - 79.75%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,907 - 80.58%
Average Income per Game	$1,613,573
Year to Date Revenue	$66,156,486
Farm
Home Games Left	0
Average Attendance - %	7,136 - 79.28%
Average Income per Game	$176,746
Year to Date Revenue	$7,246,566
Expense
Pro Players Total Salaries	$73,676,554
Farm Players Total Salaries	$2,749,170
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,100,000
Pro Year To Date Expenses	$72,162,700
Farm Year To Date Expenses	$2,738,411
Pro Salary Cap To Date	$72,162,700
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	$454,794
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,970
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,776,554
Estimate Under Maximum Salary Cap of $81,500,000	$5,723,446
Estimate Over Minimum Salary Cap of $60,200,000	$15,576,554
Current Bank Account	$43,024,761
Projected Bank Account	$43,024,761

Pro Players Salaries
Elias Pettersson	$10,000,780 (6)
Mikko Rantanen	$8,500,000 (4)
Ryan Ellis	$8,000,777 (6)
Bo Horvat	$7,400,000 (6)
Jared McCann	$5,000,000 (5)
Connor Murphy	$4,500,000 (2)
Brett Pesce	$3,750,000 (6)
Ivan Barbashev	$3,500,000 (6)
Kevin Labanc	$2,750,000 (2)
Tyson Barrie	$2,350,000 (4)
Brendan Guhle	$2,225,000 (1)
Barclay Goodrow	$2,000,000 (6)
Adam Erne	$2,000,000 (1)
Dylan Strome	$1,750,000 (6)
Frederic Allard	$1,700,000 (4)
Nate Schmidt	$1,500,000 (3)
Zemgus Girgensons	$1,250,000 (2)
Matthew OConnor	$1,250,000 (3)
Matej MacHovsky	$950,000 (1)
Jesse Puljujarvi	$950,000 (6)
Olli Juolevi (Out of Payroll)	$850,000 (4)
Antti Raanta	$850,000 (1)
Lars Eller	$800,000 (3)
Antoine Roussel	$700,000 (1)
Total Pro Players	24
Salary Commitment
Year 13 : $74,526,554
Year 14 : $67,801,554
Year 15 : $59,301,554
Year 16 : $55,751,554
Salary Average Commitment
Year 13 : $74,526,553
Year 14 : $67,801,553
Year 15 : $59,301,553
Year 16 : $55,751,553
Salary Cap with 1 Way Contract
Year 13 : $74,526,554
Year 14 : $67,801,554
Year 15 : $59,301,554
Year 16 : $55,751,554

Farm Players Salaries
Michael Bournival	$185,000 (1)
Jakob Pelletier	$112,500 (4)
Mikhail Vorobyov	$100,000 (1)
Thomas Novak	$100,000 (6)
Derek Grant	$99,900 (3)
Connor Bunnaman	$95,000 (1)
Matthew Spencer	$95,000 (1)
Ty Voit	$92,500 (3)
Nolan Allan	$92,500 (1)
Dustin Wolf	$92,500 (4)
Arseny Gritsyuk	$92,500 (1)
Lukas Svejkovsky	$92,500 (1)
Danil Gushchin	$92,500 (1)
Koehn Ziemmer	$92,500 (3)
Kasper Kotkansalo	$85,000 (2)
Jeremy Smith	$85,000 (2)
Frederick Gaudreau	$82,500 (3)
Nikolai Knyzhov	$80,090 (2)
Jacob Golden	$80,010 (4)
Arvid Holm	$80,000 (4)
Kiefer Sherwood	$80,000 (2)
Cory Conacher	$80,000 (1)
Ryan Kujawinski	$78,900 (2)
David Musil	$77,770 (2)
Roman Polak	$75,000 (1)
Nikita Alexandrov	$75,000 (1)
Simon Knak	$75,000 (6)
Carter Camper	$70,000 (1)
Lukas Cormier	$70,000 (5)
Josh Leivo	$70,000 (2)
Keegan Kolesar	$70,000 (1)
Total Farm Players	31
Salary Commitment
Year 13 : $2,749,170
Year 14 : $1,534,170
Year 15 : $977,410
Year 16 : $610,010
Salary Average Commitment
Year 13 : $2,749,170
Year 14 : $1,534,170
Year 15 : $977,410
Year 16 : $610,010

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 4,901 - 81.69%
Level 2:	5500 - $60 - 4,377 - 79.58%
Level 3:	2000 - $45 - 1,598 - 79.90%
Level 4:	4000 - $30 - 3,192 - 79.79%
Luxury :	1000 - $200 - 794 - 79.37%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,817 - 80.28%
Farm Level 2:	3000 - $12 - 2,383 - 79.45%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,861 - 80.33%
Average Income per Game	$1,607,897
Year to Date Revenue	$65,923,796
Farm
Home Games Left	0
Average Attendance - %	7,200 - 80.00%
Average Income per Game	$178,818
Year to Date Revenue	$7,331,523
Expense
Pro Players Total Salaries	$69,113,000
Farm Players Total Salaries	$2,742,525
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$10,818,334
Pro Year To Date Expenses	$68,655,089
Farm Year To Date Expenses	$2,709,115
Pro Salary Cap To Date	$68,655,089
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	$426,623
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,929
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,931,334
Estimate Under Maximum Salary Cap of $81,500,000	$1,568,666
Estimate Over Minimum Salary Cap of $60,200,000	$19,731,334
Current Bank Account	$41,498,221
Projected Bank Account	$41,498,221

Pro Players Salaries
Patrik Laine	$14,000,000 (6)
Martin Necas	$14,000,000 (2)
Mikhail Sergachev	$4,800,000 (6)
Remi Elie	$4,000,000 (3)
Matthew Strome	$3,250,000 (3)
Logan Brown	$3,250,000 (2)
Dylan DeMelo	$2,750,000 (6)
Josh Morrissey	$2,513,000 (1)
Jake McCabe	$2,500,000 (6)
Josh Mahura	$2,500,000 (6)
Josh Manson	$2,500,000 (1)
Philipp Grubauer	$1,800,000 (3)
Mark Kastelic	$1,750,000 (3)
Ryan Donato	$1,750,000 (3)
Daniel Altshuller	$1,100,000 (1)
Michael McLeod	$1,000,000 (3)
Tyler Parsons	$975,000 (1)
Arthur Kaliyev	$950,000 (2)
Seth Jarvis	$925,000 (1)
Luke Witkowski	$700,000 (1)
Michael Del Zotto	$700,000 (1)
Alexander Volkov	$700,000 (1)
Connor Brickley	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 13 : $69,113,000
Year 14 : $62,000,000
Year 15 : $43,800,000
Year 16 : $30,250,000
Salary Average Commitment
Year 13 : $72,813,000
Year 14 : $62,000,000
Year 15 : $43,800,000
Year 16 : $30,250,000
Salary Cap with 1 Way Contract
Year 13 : $69,113,000
Year 14 : $58,300,000
Year 15 : $40,100,000
Year 16 : $26,550,000

Farm Players Salaries
Olle Eriksson Ek	$225,025 (5)
Michael Bunting	$170,000 (6)
Brandon Tanev	$125,000 (2)
Dmitri Zavgorodny	$120,000 (3)
Egor Sokolov	$110,000 (4)
Pavel Gogolev	$100,000 (2)
Blake Lizotte	$100,000 (2)
Boris Katchouk	$100,000 (3)
Josh Pillar	$95,000 (6)
Gavin Hayes	$92,500 (3)
Luca Del Bel Belluz	$92,500 (3)
Brandt Clarke	$92,500 (3)
Kevin Korchinski	$92,500 (3)
Pavel Mintyukov	$92,500 (3)
Adam Musil	$90,000 (2)
Keean Washkurak	$85,000 (2)
Jacob Leguerrier	$82,500 (3)
Brian Gibbons	$81,500 (2)
Antti Suomela	$80,000 (1)
Steven Hodges	$76,000 (1)
Jasper Weatherby	$75,000 (1)
Brandon Mashinter	$75,000 (1)
Jakub Skarek	$70,000 (1)
Viktor Antipin	$70,000 (1)
Stuart Percy (Out of Payroll)	$70,000 (1)
Matthew Wedman	$70,000 (2)
Andreas Borgman	$70,000 (1)
Zach Senyshyn	$70,000 (1)
Bobby Brink	$70,000 (3)
Adam Carlson	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 13 : $2,812,525
Year 14 : $2,086,525
Year 15 : $1,435,025
Year 16 : $600,025
Salary Average Commitment
Year 13 : $2,812,525
Year 14 : $2,086,525
Year 15 : $1,435,025
Year 16 : $600,025

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T- Mobile Arena
Level 1:	6000 - $100 - 4,981 - 83.01%
Level 2:	5500 - $60 - 4,581 - 83.30%
Level 3:	2000 - $45 - 1,644 - 82.21%
Level 4:	4000 - $30 - 3,283 - 82.08%
Luxury :	1000 - $200 - 848 - 84.83%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,665 - 77.75%
Farm Level 2:	3000 - $12 - 2,294 - 76.45%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,338 - 82.91%
Average Income per Game	$1,661,474
Year to Date Revenue	$68,120,416
Farm
Home Games Left	0
Average Attendance - %	6,959 - 77.32%
Average Income per Game	$172,978
Year to Date Revenue	$7,092,113
Expense
Pro Players Total Salaries	$63,100,000
Farm Players Total Salaries	$3,013,800
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,675,000
Pro Year To Date Expenses	$71,904,306
Farm Year To Date Expenses	$2,733,999
Pro Salary Cap To Date	$71,904,306
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	$389,506
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,604
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$69,775,000
Estimate Under Maximum Salary Cap of $81,500,000	$11,725,000
Estimate Over Minimum Salary Cap of $60,200,000	$9,575,000
Current Bank Account	$36,556,232
Projected Bank Account	$36,556,232

Pro Players Salaries
Seth Jones	$8,000,000 (5)
David Pastrnak	$7,250,000 (2)
Filip Forsberg	$6,750,000 (3)
Roope Hintz	$5,500,000 (5)
Linus Ullmark	$5,000,000 (3)
Noah Dobson	$4,000,000 (2)
Miro Heiskanen	$3,850,000 (5)
Nicolas Roy	$3,000,000 (5)
Andrei Svechnikov	$3,000,000 (6)
Trevor van Riemsdyk	$2,700,000 (1)
Alexander Romanov	$2,500,000 (2)
Klim Kostin	$1,500,000 (2)
Tage Thompson	$1,400,000 (6)
Trevor Carrick	$1,375,000 (2)
Alex Lintuniemi	$1,250,000 (4)
Brett Leason	$1,250,000 (1)
Noel Acciari	$1,150,000 (2)
Tomas Hyka	$825,000 (2)
Jack Campbell	$700,000 (3)
Rourke Chartier	$700,000 (1)
Isaac Ratcliffe	$700,000 (1)
Jack Badini	$700,000 (4)
Total Pro Players	22
Salary Commitment
Year 13 : $63,100,000
Year 14 : $63,492,857
Year 15 : $44,892,857
Year 16 : $32,442,857
Salary Average Commitment
Year 13 : $65,767,856
Year 14 : $60,417,856
Year 15 : $44,892,856
Year 16 : $32,442,856
Salary Cap with 1 Way Contract
Year 13 : $63,100,000
Year 14 : $57,750,000
Year 15 : $39,150,000
Year 16 : $26,700,000

Farm Players Salaries
Linus Karlsson	$295,000 (1)
Filip Ahl	$145,000 (2)
Maxime Lajoie	$145,000 (1)
Libor Hajek	$135,000 (4)
Adin Hill	$135,000 (1)
Reece Newkirk	$135,000 (4)
Tim Berni	$110,000 (3)
Ruslan Iskhakov	$97,500 (2)
Cole Fonstad	$95,500 (2)
Dennis Rasmussen	$95,300 (1)
Carson Focht	$95,000 (4)
Garrett Pilon	$95,000 (1)
Cole Sillinger	$92,500 (1)
Patrick Guay	$92,500 (2)
Bode Wilde	$90,000 (6)
Tyler Madden	$88,000 (3)
Zachary Lauzon	$87,500 (3)
Anders Bjork	$85,000 (1)
Alex DOrio	$85,000 (4)
Marc Del Gaizo	$85,000 (6)
Eetu Tuulola	$85,000 (3)
Kyle Olson	$80,000 (3)
Jordy Bellerive	$75,000 (3)
Zack Kassian	$70,000 (1)
Arvid Costmar	$70,000 (2)
Christopher Gibson	$70,000 (1)
Marcus Foligno	$70,000 (1)
Eddie Lack	$70,000 (1)
Milos Roman	$70,000 (2)
Kaden Fulcher	$70,000 (4)
Total Farm Players	30
Salary Commitment
Year 13 : $3,013,800
Year 14 : $1,791,000
Year 15 : $1,220,500
Year 16 : $695,000
Salary Average Commitment
Year 13 : $3,013,800
Year 14 : $1,791,000
Year 15 : $1,220,500
Year 16 : $695,000

Hockey Club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Utah Arena
Level 1:	6000 - $100 - 5,083 - 84.72%
Level 2:	5500 - $60 - 4,637 - 84.31%
Level 3:	2000 - $45 - 1,675 - 83.75%
Level 4:	4000 - $30 - 3,276 - 81.90%
Luxury :	1000 - $200 - 839 - 83.90%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,537 - 75.62%
Farm Level 2:	3000 - $12 - 2,254 - 75.14%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,510 - 83.84%
Average Income per Game	$1,680,740
Year to Date Revenue	$68,910,324
Farm
Home Games Left	0
Average Attendance - %	6,792 - 75.46%
Average Income per Game	$168,584
Year to Date Revenue	$6,911,952
Expense
Pro Players Total Salaries	$79,900,420
Farm Players Total Salaries	$2,517,900
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$650,000
Pro Year To Date Expenses	$77,306,836
Farm Year To Date Expenses	$2,439,537
Pro Salary Cap To Date	$77,306,836
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	$493,212
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,543
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,550,420
Estimate Under Maximum Salary Cap of $81,500,000	$949,580
Estimate Over Minimum Salary Cap of $60,200,000	$20,350,420
Current Bank Account	$34,604,822
Projected Bank Account	$34,604,822

Pro Players Salaries
Connor McDavid	$14,000,000 (3)
Clayton Keller	$7,150,000 (4)
Pierre-Luc Dubois	$6,750,000 (6)
Jeff Skinner	$5,900,000 (4)
Jacob Trouba	$5,250,000 (1)
Anthony Mantha	$5,000,000 (6)
Jake DeBrusk	$4,000,000 (2)
Max Domi	$3,800,000 (1)
Jake Muzzin	$3,250,000 (6)
Mikael Backlund	$3,000,000 (1)
Derek Forbort	$3,000,000 (5)
Jake Oettinger	$2,750,000 (4)
Richard Panik	$2,500,420 (6)
Matt Calvert	$2,450,000 (1)
Casey Nelson	$2,300,000 (2)
Marco Rossi	$1,850,000 (4)
Joakim Ryan	$1,500,000 (5)
Anthony Stolarz	$1,400,000 (5)
Kaapo Kakko	$1,200,000 (1)
Brandon Pirri	$950,000 (6)
Justin Falk	$950,000 (1)
Parker Wotherspoon	$950,000 (6)
Total Pro Players	22
Salary Commitment
Year 13 : $79,900,420
Year 14 : $63,250,420
Year 15 : $56,950,420
Year 16 : $42,950,420
Salary Average Commitment
Year 13 : $79,900,420
Year 14 : $63,250,420
Year 15 : $56,950,420
Year 16 : $42,950,420
Salary Cap with 1 Way Contract
Year 13 : $79,900,420
Year 14 : $63,250,420
Year 15 : $56,950,420
Year 16 : $42,950,420

Farm Players Salaries
Trevor Moore	$175,000 (2)
Chris Martenet	$130,000 (1)
Ivan Prosvetov	$100,000 (6)
Michael Milne	$92,500 (2)
Keaton Middleton	$92,500 (2)
Emerson Etem	$87,900 (3)
Jansen Harkins	$85,000 (5)
Jens Looke	$85,000 (3)
Matthew Highmore	$85,000 (5)
Guillaume Brisebois	$85,000 (3)
Dominik Simon	$85,000 (6)
Garrett Mitchell	$85,000 (6)
Jaynen Rissling	$85,000 (1)
Tommy Hughes	$85,000 (2)
JD Greenway	$85,000 (2)
Fredrik Karlstrom	$85,000 (5)
Connor Ingram	$85,000 (4)
John Leonard	$85,000 (6)
Ben Sexton	$80,000 (6)
Alexander True	$75,000 (5)
Bobby Ryan	$75,000 (1)
Leo Komarov	$75,000 (1)
Will ONeill	$75,000 (1)
John Gilmour	$75,000 (3)
Jeff Glass	$75,000 (1)
Michael Latta	$75,000 (2)
Justin Brazeau	$75,000 (5)
Bobby McMann	$70,000 (5)
Ian Scott	$70,000 (3)
Total Farm Players	29
Salary Commitment
Year 13 : $2,517,900
Year 14 : $2,002,900
Year 15 : $1,397,900
Year 16 : $995,000
Salary Average Commitment
Year 13 : $2,517,900
Year 14 : $2,002,900
Year 15 : $1,397,900
Year 16 : $995,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $100 - 5,084 - 84.73%
Level 2:	5500 - $60 - 4,577 - 83.22%
Level 3:	2000 - $45 - 1,675 - 83.73%
Level 4:	4000 - $30 - 3,326 - 83.15%
Luxury :	1000 - $200 - 852 - 85.16%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,720 - 78.67%
Farm Level 2:	3000 - $12 - 2,381 - 79.35%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,513 - 83.85%
Average Income per Game	$1,681,404
Year to Date Revenue	$68,937,552
Farm
Home Games Left	0
Average Attendance - %	7,101 - 78.90%
Average Income per Game	$175,882
Year to Date Revenue	$7,211,146
Expense
Pro Players Total Salaries	$80,330,050
Farm Players Total Salaries	$2,340,165
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$82,000
Pro Year To Date Expenses	$77,237,754
Farm Year To Date Expenses	$2,295,144
Pro Salary Cap To Date	$77,237,754
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	$495,865
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,445
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,412,050
Estimate Under Maximum Salary Cap of $81,500,000	$1,087,950
Estimate Over Minimum Salary Cap of $60,200,000	$20,212,050
Current Bank Account	$46,898,414
Projected Bank Account	$46,898,414

Pro Players Salaries
Bryan Rust	$9,550,000 (2)
Ryan OReilly	$9,350,000 (6)
Torey Krug	$6,169,000 (1)
Matt Duchene	$6,000,000 (2)
Travis Hamonic	$4,535,000 (1)
Josh Anderson	$4,500,000 (1)
Calvin de Haan	$4,350,000 (1)
Robby Fabbri	$4,100,000 (1)
Nikolaj Ehlers	$4,000,000 (3)
Josh Bailey	$4,000,000 (1)
Danny DeKeyser	$3,925,000 (2)
Michael Matheson	$3,500,000 (5)
Yegor Korshkov	$3,450,000 (6)
Ilya Samsonov	$2,500,000 (3)
Patrick Maroon	$2,350,000 (4)
Lawrence Pilut	$1,500,000 (1)
Jani Hakanpaa	$1,500,000 (2)
Theodor Blueger	$1,250,000 (3)
Stephen Johns	$900,000 (1)
Anton Karlsson	$750,500 (3)
Carsen Twarynski	$750,000 (1)
Laurent Brossoit	$700,500 (1)
Joona Koppanen	$700,050 (1)
Dustin Tokarski	$700,000 (1)
Total Pro Players	24
Salary Commitment
Year 13 : $81,030,050
Year 14 : $48,125,500
Year 15 : $27,150,500
Year 16 : $18,650,000
Salary Average Commitment
Year 13 : $81,030,050
Year 14 : $48,125,500
Year 15 : $27,150,500
Year 16 : $18,650,000
Salary Cap with 1 Way Contract
Year 13 : $81,030,050
Year 14 : $48,125,500
Year 15 : $27,150,500
Year 16 : $18,650,000

Farm Players Salaries
Matthew Villalta	$125,000 (6)
Andreas Johnsson	$125,000 (2)
Morgan Barron	$125,000 (5)
Lucas Wallmark	$95,000 (1)
Yegor Zamula	$95,000 (3)
Lassi Thomson	$92,500 (1)
Ville Ottavainen	$92,500 (1)
Andre Lee	$92,500 (1)
Niko Huuhtanen	$92,500 (1)
Quinn Schmiemann	$92,500 (1)
Henry Rybinski	$92,500 (1)
Noah Cates	$92,500 (3)
Alex Holtz	$92,500 (2)
Ryan White	$85,050 (1)
Riley Nash	$85,005 (1)
Grigori Denisenko	$75,050 (2)
Jacob Middleton	$75,000 (1)
Elliot Desnoyers	$75,000 (2)
Ryker Evans	$75,000 (2)
Juuso Parssinen	$75,000 (5)
Nic Dowd	$70,050 (4)
John Ramage	$70,005 (1)
Yaroslav Dyblenko	$70,005 (1)
Dylan Wells	$70,000 (2)
Scott Wilson	$70,000 (1)
Jason Kasdorf	$70,000 (1)
Joshua Brown	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 13 : $2,340,165
Year 14 : $1,262,017
Year 15 : $752,550
Year 16 : $395,050
Salary Average Commitment
Year 13 : $2,332,665
Year 14 : $1,087,600
Year 15 : $575,050
Year 16 : $395,050

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bells MTS Place
Level 1:	6000 - $100 - 4,963 - 82.72%
Level 2:	5500 - $60 - 4,615 - 83.91%
Level 3:	2000 - $45 - 1,685 - 84.24%
Level 4:	4000 - $30 - 3,342 - 83.55%
Luxury :	1000 - $200 - 841 - 84.14%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,752 - 79.19%
Farm Level 2:	3000 - $12 - 2,404 - 80.13%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,446 - 83.49%
Average Income per Game	$1,665,158
Year to Date Revenue	$68,271,474
Farm
Home Games Left	0
Average Attendance - %	7,155 - 79.51%
Average Income per Game	$177,164
Year to Date Revenue	$7,263,727
Expense
Pro Players Total Salaries	$70,202,011
Farm Players Total Salaries	$2,487,564
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$5,502,507
Pro Year To Date Expenses	$67,037,856
Farm Year To Date Expenses	$2,698,336
Pro Salary Cap To Date	$67,037,856
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	$433,346
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,355
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,704,518
Estimate Under Maximum Salary Cap of $81,500,000	$5,795,482
Estimate Over Minimum Salary Cap of $60,200,000	$15,504,518
Current Bank Account	$75,275,086
Projected Bank Account	$75,275,086

Pro Players Salaries
Nicklas Backstrom	$9,000,000 (1)
Alex Pietrangelo	$7,500,000 (1)
Adam Larsson	$6,014,000 (2)
Tristan Jarry	$5,000,000 (2)
Drake Batherson	$4,975,000 (4)
Alex Galchenyuk	$4,500,000 (1)
Michael Stone	$3,875,000 (5)
JT Compher	$3,664,584 (6)
Jakub Vrana	$3,000,000 (1)
Noah Juulsen	$2,853,654 (1)
Nicolas Hague	$2,477,435 (5)
Nikita Scherbak	$2,398,374 (2)
Connor Brown	$1,944,644 (5)
Chris Wagner	$1,750,000 (1)
Nico Sturm	$1,750,000 (2)
Dylan Blujus	$1,533,646 (4)
Ty Dellandrea	$1,477,435 (6)
Alexander Khovanov	$1,374,874 (6)
Callum Booth	$1,363,365 (3)
Rem Pitlick	$1,100,000 (1)
Gavin Bayreuther	$950,000 (2)
Curtis Douglas	$850,000 (3)
Tobias Lindberg	$850,000 (1)
Total Pro Players	23
Salary Commitment
Year 13 : $70,202,011
Year 14 : $41,083,773
Year 15 : $24,971,399
Year 16 : $22,758,034
Salary Average Commitment
Year 13 : $71,637,427
Year 14 : $41,083,773
Year 15 : $24,971,399
Year 16 : $22,758,034
Salary Cap with 1 Way Contract
Year 13 : $70,202,011
Year 14 : $39,648,357
Year 15 : $23,535,983
Year 16 : $21,322,618

Farm Players Salaries
Jason Dickinson	$176,545 (3)
Arttu Ruotsalainen	$115,000 (2)
Ross Colton	$115,000 (2)
Thomas Schemitsch	$114,257 (1)
Damir Sharipzyanov	$112,786 (1)
Christian Jaros	$112,578 (1)
Jesper Lindgren (Out of Payroll)	$97,500 (3)
Aidan Mcdonough	$97,500 (5)
Beck Warm	$95,000 (2)
Fedor Gordeev	$95,000 (4)
Julius Bergman	$95,000 (3)
Steve Michalek	$95,000 (1)
Zachary Emond	$95,000 (3)
Jeremy Michel	$92,500 (2)
Tanner Dickinson	$92,500 (2)
Daylan Kuefler	$92,500 (3)
Justin Barron (Out of Payroll)	$92,500 (3)
Nick Malik	$92,500 (1)
Ty Nelson	$92,500 (3)
Mikael Pyyhtia	$92,500 (1)
Justin Sourdif	$92,500 (1)
Markus Nurmi	$92,500 (1)
Adam Ingram	$92,500 (1)
Kyle Jackson	$92,500 (2)
Alexandre Fortin	$85,000 (1)
Miska Kukkonen	$81,400 (2)
Damien Giroux	$77,500 (3)
Total Farm Players	27
Salary Commitment
Year 13 : $2,677,564
Year 14 : $1,695,444
Year 15 : $1,011,544
Year 16 : $192,500
Salary Average Commitment
Year 13 : $2,677,564
Year 14 : $1,695,444
Year 15 : $1,011,544
Year 16 : $192,500

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 5,048 - 84.13%
Level 2:	5500 - $60 - 4,633 - 84.24%
Level 3:	2000 - $45 - 1,681 - 84.05%
Level 4:	4000 - $30 - 3,299 - 82.48%
Luxury :	1000 - $200 - 837 - 83.74%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,620 - 77.00%
Farm Level 2:	3000 - $12 - 2,341 - 78.03%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,498 - 83.77%
Average Income per Game	$1,676,051
Year to Date Revenue	$68,718,078
Farm
Home Games Left	0
Average Attendance - %	6,961 - 77.34%
Average Income per Game	$172,312
Year to Date Revenue	$7,064,787
Expense
Pro Players Total Salaries	$76,496,245
Farm Players Total Salaries	$3,272,063
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,849,535
Pro Year To Date Expenses	$72,238,216
Farm Year To Date Expenses	$3,171,088
Pro Salary Cap To Date	$72,238,216
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	$472,199
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,198
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,345,780
Estimate Under Maximum Salary Cap of $81,500,000	$2,154,220
Estimate Over Minimum Salary Cap of $60,200,000	$19,145,780
Current Bank Account	$39,050,339
Projected Bank Account	$39,050,339

Pro Players Salaries
Ryan Nugent-Hopkins	$10,200,070 (6)
Oscar Klefbom	$9,000,069 (6)
Oliver Ekman-Larsson	$7,500,000 (3)
Travis Konecny	$5,500,000 (3)
Shayne Gostisbehere	$5,450,000 (5)
Brock Nelson	$4,850,000 (5)
Alex Iafallo	$4,000,000 (1)
Timo Meier	$4,000,000 (2)
Aleksi Heponiemi	$3,500,000 (5)
Alex Killorn	$3,014,000 (3)
Paul Byron	$2,250,000 (4)
Victor Mete	$2,200,000 (1)
Matt Grzelcyk	$2,000,000 (2)
Gabriel Dumont	$2,000,000 (2)
Victor Olofsson	$2,000,000 (2)
Fabian Zetterlund	$1,750,000 (5)
Daniel ORegan	$1,750,000 (3)
Kaapo Kahkonen	$1,500,000 (4)
Robbie Russo	$1,400,069 (2)
Angus Redmond	$1,000,069 (6)
Wyatt Johnston	$925,000 (1)
Jordan Schmaltz	$706,969 (1)
Total Pro Players	22
Salary Commitment
Year 13 : $76,496,245
Year 14 : $68,664,276
Year 15 : $57,264,207
Year 16 : $39,500,207
Salary Average Commitment
Year 13 : $74,921,245
Year 14 : $68,664,276
Year 15 : $57,264,207
Year 16 : $39,500,207
Salary Cap with 1 Way Contract
Year 13 : $76,496,245
Year 14 : $68,664,276
Year 15 : $57,264,207
Year 16 : $39,500,207

Farm Players Salaries
Cole Perfetti	$175,000 (3)
Neal Pionk	$170,007 (1)
Matt Lorito	$150,000 (3)
Jesse Ylonen	$145,100 (2)
Mattias Janmark	$136,907 (3)
Andrew Bodnarchuk	$120,007 (1)
Zachary Gallant	$120,007 (3)
Reece Scarlett	$120,007 (2)
Matt Martin	$120,000 (1)
Kyle Rau	$120,000 (1)
Marcus Kruger	$110,000 (3)
Michael Eyssimont	$100,007 (6)
Jake McGrew	$100,000 (2)
Eric Engstrand	$100,000 (4)
Brandon Gignac	$100,000 (2)
Hunter Drew	$100,000 (2)
Vili Saarijarvi	$100,000 (2)
Par Lindholm	$95,000 (1)
Francesco Arcuri	$92,500 (3)
Miguel Tourigny	$92,500 (1)
Bear Hughes	$92,500 (2)
Matias Mantykivi	$92,500 (2)
Josh Doan	$92,500 (2)
Kirill Marchenko	$92,500 (3)
Sam Brittain	$90,007 (1)
Mavrik Bourque	$80,000 (3)
Derick Brassard	$75,000 (2)
Rudolfs Balcers	$75,000 (3)
Declan Chisholm	$75,000 (3)
Kevin Lankinen	$70,007 (1)
Will Cranley	$70,007 (6)
Total Farm Players	31
Salary Commitment
Year 13 : $3,272,063
Year 14 : $2,394,535
Year 15 : $1,376,928
Year 16 : $270,014
Salary Average Commitment
Year 13 : $3,272,063
Year 14 : $2,394,535
Year 15 : $1,376,928
Year 16 : $270,014

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	6000 - $90 - 5,822 - 97.04%
Level 2:	5500 - $50 - 5,406 - 98.29%
Level 3:	2000 - $35 - 1,958 - 97.88%
Level 4:	4000 - $20 - 3,959 - 98.97%
Luxury :	1000 - $180 - 977 - 97.69%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,808 - 80.14%
Farm Level 2:	3000 - $12 - 2,398 - 79.93%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,121 - 97.95%
Average Income per Game	$1,665,546
Year to Date Revenue	$68,287,401
Farm
Home Games Left	0
Average Attendance - %	7,206 - 80.07%
Average Income per Game	$178,775
Year to Date Revenue	$7,329,775
Expense
Pro Players Total Salaries	$66,825,000
Farm Players Total Salaries	$3,595,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,188,750
Pro Year To Date Expenses	$68,593,544
Farm Year To Date Expenses	$3,484,167
Pro Salary Cap To Date	$68,593,544
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	$412,500
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$22,191
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,013,750
Estimate Under Maximum Salary Cap of $81,500,000	$10,486,250
Estimate Over Minimum Salary Cap of $60,200,000	$10,813,750
Current Bank Account	$29,815,297
Projected Bank Account	$29,815,297

Pro Players Salaries
Auston Matthews	$9,500,000 (3)
Adrian Kempe	$5,500,000 (4)
Esa Lindell	$5,495,000 (5)
Bryan Little	$5,000,000 (1)
Mario Ferraro	$4,414,000 (4)
Trent Frederic	$3,950,000 (3)
Charlie Coyle	$3,700,000 (1)
Kris Letang	$3,500,000 (6)
Shea Theodore	$3,500,000 (1)
Darcy Kuemper	$3,000,000 (1)
Sami Niku	$2,600,500 (6)
Evgeni Dadonov	$2,400,000 (1)
Justin Almeida	$2,250,000 (6)
Igor Shesterkin	$2,000,000 (1)
Blake Pietila	$1,700,000 (1)
Alexandre Carrier	$1,650,000 (1)
Erik Foley	$1,500,000 (1)
Connor Zary	$1,215,500 (3)
Tyson Foerster	$900,000 (4)
Daniel Carr	$850,000 (6)
Lucas Johansen	$750,000 (2)
Vladislav Kamenev	$750,000 (1)
Nicolas Petan	$700,000 (3)
Total Pro Players	23
Salary Commitment
Year 13 : $66,825,000
Year 14 : $41,625,000
Year 15 : $40,875,000
Year 16 : $25,509,500
Salary Average Commitment
Year 13 : $66,825,000
Year 14 : $41,625,000
Year 15 : $40,875,000
Year 16 : $25,509,500
Salary Cap with 1 Way Contract
Year 13 : $66,825,000
Year 14 : $41,625,000
Year 15 : $40,875,000
Year 16 : $25,509,500

Farm Players Salaries
Jacob Moverare	$300,000 (1)
Nikolay Goldobin	$300,000 (1)
Max Zimmer	$250,000 (1)
Ben Betker	$150,000 (1)
Philip Holm	$150,000 (1)
Kenny Agostino	$130,000 (2)
Garret Sparks	$125,000 (4)
Ryan Dzingel	$125,000 (1)
Chris Calnan	$120,000 (2)
Mark Pysyk	$120,000 (2)
Tanner Kaspick	$97,500 (4)
Bryce McConnell-Barker	$92,500 (3)
Samuel Honzek	$92,500 (3)
Barrett Hall	$92,500 (2)
Daimon Gardner	$92,500 (2)
Antti Tuomisto	$92,500 (3)
Cameron ONeill	$92,500 (2)
Brennan Othmann	$92,500 (1)
Zachary Bolduc	$92,500 (3)
Vincent Dunn	$90,000 (3)
Zac Rinaldo	$90,000 (3)
Sam Carrick	$90,000 (3)
Riley Barber	$87,500 (2)
Colby Williams	$85,000 (2)
Reid Duke	$85,000 (1)
Tanner Richard	$80,000 (1)
Joe Hicketts	$80,000 (1)
Filip Sandberg	$80,000 (1)
Landon Bow	$75,000 (1)
Adam Raska	$75,000 (5)
Joey Daccord	$70,000 (3)
Total Farm Players	31
Salary Commitment
Year 13 : $3,595,000
Year 14 : $1,827,500
Year 15 : $1,007,500
Year 16 : $297,500
Salary Average Commitment
Year 13 : $3,595,000
Year 14 : $1,827,500
Year 15 : $1,007,500
Year 16 : $297,500

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $96 - 5,827 - 97.11%
Level 2:	5500 - $51 - 5,419 - 98.53%
Level 3:	2000 - $37 - 1,971 - 98.53%
Level 4:	4000 - $26 - 3,956 - 98.89%
Luxury :	1000 - $192 - 975 - 97.46%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $22 - 5,682 - 94.70%
Farm Level 2:	3000 - $10 - 2,882 - 96.07%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,147 - 98.09%
Average Income per Game	$1,785,930
Year to Date Revenue	$73,223,132
Farm
Home Games Left	0
Average Attendance - %	8,564 - 95.15%
Average Income per Game	$184,587
Year to Date Revenue	$7,568,063
Expense
Pro Players Total Salaries	$79,250,000
Farm Players Total Salaries	$2,025,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$78,056,197
Farm Year To Date Expenses	$1,998,772
Pro Salary Cap To Date	$78,056,197
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	$489,198
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,500
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,250,000
Estimate Under Maximum Salary Cap of $81,500,000	$2,250,000
Estimate Over Minimum Salary Cap of $60,200,000	$19,050,000
Current Bank Account	$163,006,651
Projected Bank Account	$163,006,651

Pro Players Salaries
Nikita Kucherov	$10,600,000 (1)
Mark Scheifele	$8,300,000 (2)
Jack Eichel	$7,750,000 (6)
Logan Couture	$7,450,000 (2)
Viktor Arvidsson	$7,250,000 (6)
Victor Ejdsell	$7,250,000 (6)
Erik Haula	$4,825,000 (1)
Sami Vatanen	$4,500,000 (6)
Cam Fowler	$3,750,000 (6)
Erik Johnson	$3,000,000 (4)
Cal Foote	$2,750,000 (3)
Colton White	$2,500,000 (6)
Nathan Schnarr	$2,250,000 (6)
Jake Bean	$1,250,000 (6)
Luke Evangelista	$925,000 (1)
Louis Domingue	$700,000 (1)
Cristoval Nieves	$700,000 (1)
Christoph Bertschy	$700,000 (1)
Logan Shaw	$700,000 (1)
Dylan McIlrath	$700,000 (1)
Darren Archibald	$700,000 (1)
Jared Coreau	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 13 : $79,250,000
Year 14 : $58,000,000
Year 15 : $42,250,000
Year 16 : $39,500,000
Salary Average Commitment
Year 13 : $79,250,000
Year 14 : $58,000,000
Year 15 : $42,250,000
Year 16 : $39,500,000
Salary Cap with 1 Way Contract
Year 13 : $79,250,000
Year 14 : $58,000,000
Year 15 : $42,250,000
Year 16 : $39,500,000

Farm Players Salaries
Jordan Nolan	$100,000 (1)
Cooper Marody	$100,000 (4)
Gregory Hofmann	$100,000 (1)
Ty Rattie	$100,000 (1)
Thomas Di Pauli	$100,000 (2)
Casey Bailey	$100,000 (1)
Felix Bibeau	$95,000 (1)
Filip Westerlund	$95,000 (1)
Spencer Smallman	$90,000 (3)
Joseph Anderson	$90,000 (6)
Dmitri Samorukov	$75,000 (2)
Andrew Shaw	$70,000 (1)
Carter Rowney	$70,000 (1)
Drew Shore	$70,000 (1)
Daniel Taylor	$70,000 (1)
Taylor Fedun	$70,000 (1)
Petter Granberg	$70,000 (1)
Spencer Martin	$70,000 (1)
Jared Cowen	$70,000 (1)
Lukas Vejdemo	$70,000 (1)
Ilya Lyubushkin	$70,000 (1)
Tyler Tucker	$70,000 (3)
Wyatte Wylie	$70,000 (1)
Richard Bachman	$70,000 (1)
Michael Frolik	$70,000 (1)
Total Farm Players	25
Salary Commitment
Year 13 : $2,025,000
Year 14 : $525,000
Year 15 : $350,000
Year 16 : $190,000
Salary Average Commitment
Year 13 : $2,025,000
Year 14 : $525,000
Year 15 : $350,000
Year 16 : $190,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $100 - 5,011 - 83.51%
Level 2:	5500 - $60 - 4,548 - 82.69%
Level 3:	2000 - $45 - 1,622 - 81.12%
Level 4:	4000 - $30 - 3,317 - 82.94%
Luxury :	1000 - $200 - 834 - 83.38%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,740 - 79.01%
Farm Level 2:	3000 - $12 - 2,354 - 78.47%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,332 - 82.88%
Average Income per Game	$1,658,737
Year to Date Revenue	$68,008,225
Farm
Home Games Left	0
Average Attendance - %	7,094 - 78.83%
Average Income per Game	$176,107
Year to Date Revenue	$7,220,407
Expense
Pro Players Total Salaries	$74,933,000
Farm Players Total Salaries	$2,296,917
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,846,522
Farm Year To Date Expenses	$2,306,830
Pro Salary Cap To Date	$74,846,522
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	$462,549
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,178
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,933,000
Estimate Under Maximum Salary Cap of $81,500,000	$6,567,000
Estimate Over Minimum Salary Cap of $60,200,000	$14,733,000
Current Bank Account	$24,189,690
Projected Bank Account	$24,189,690

Pro Players Salaries
Nathan MacKinnon	$9,000,000 (1)
Brayden Point	$7,500,000 (1)
Jordan Eberle	$6,850,000 (2)
William Nylander	$6,000,000 (3)
Anders Lee	$6,000,000 (4)
Olli Maatta	$5,900,000 (5)
Artturi Lehkonen	$4,500,000 (5)
Eric Staal	$4,350,000 (1)
Devon Toews	$4,100,000 (1)
Tyler Motte	$3,875,000 (3)
Andreas Athanasiou	$3,000,000 (3)
Niklas Hjalmarsson	$2,500,000 (2)
Erik Gustafsson	$2,500,000 (5)
Carey Price	$1,500,000 (3)
Dylan Cozens	$1,400,000 (3)
Timothy Liljegren	$1,308,000 (3)
Malcolm Subban	$1,000,000 (2)
Nicolas Meloche	$850,000 (5)
Blake Speers	$700,000 (2)
Brendan Gallagher	$700,000 (1)
Sven Baertschi	$700,000 (1)
Cody Donaghey	$700,000 (3)
Total Pro Players	22
Salary Commitment
Year 13 : $74,933,000
Year 14 : $48,583,000
Year 15 : $37,533,000
Year 16 : $19,750,000
Salary Average Commitment
Year 13 : $74,933,000
Year 14 : $48,583,000
Year 15 : $37,533,000
Year 16 : $19,750,000
Salary Cap with 1 Way Contract
Year 13 : $74,933,000
Year 14 : $48,583,000
Year 15 : $37,533,000
Year 16 : $19,750,000

Farm Players Salaries
Reid Boucher	$210,000 (5)
David Kampf	$125,000 (1)
Mathieu Perreault	$100,000 (1)
Anton Stralman	$100,000 (1)
Andrew Cogliano	$100,000 (1)
Cal Clutterbuck	$100,000 (1)
Alex Lyon	$100,000 (1)
Axel Jonson-Fjallby	$92,500 (2)
Ryan Winterton (Out of Payroll)	$92,500 (1)
Jack Dugan	$90,000 (1)
Fabian Lysell	$89,417 (4)
Melker Karlsson	$70,000 (1)
Alan Quine	$70,000 (1)
Kyle Clifford	$70,000 (1)
Gabriel Bourque	$70,000 (1)
Paul Carey	$70,000 (1)
Sean Maguire	$70,000 (1)
Carl Gunnarsson	$70,000 (1)
Mark Fayne	$70,000 (1)
Connor Clifton	$70,000 (1)
Anton Lindholm	$70,000 (1)
Jamie McBain	$70,000 (1)
Luc Snuggerud	$70,000 (1)
Cameron Schilling	$70,000 (1)
Andrew Campbell	$70,000 (1)
Chad Johnson	$70,000 (1)
Jhonas Enroth	$70,000 (1)
Steve Oleksy	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 13 : $2,389,417
Year 14 : $373,833
Year 15 : $296,333
Year 16 : $296,333
Salary Average Commitment
Year 13 : $2,389,417
Year 14 : $391,917
Year 15 : $299,417
Year 16 : $299,417

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Videotron
Level 1:	6000 - $100 - 5,139 - 85.65%
Level 2:	5500 - $60 - 4,641 - 84.39%
Level 3:	2000 - $45 - 1,680 - 84.02%
Level 4:	4000 - $30 - 3,396 - 84.89%
Luxury :	1000 - $200 - 858 - 85.83%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,840 - 80.67%
Farm Level 2:	3000 - $12 - 2,393 - 79.75%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,715 - 84.94%
Average Income per Game	$1,700,868
Year to Date Revenue	$69,735,568
Farm
Home Games Left	0
Average Attendance - %	7,233 - 80.37%
Average Income per Game	$179,668
Year to Date Revenue	$7,366,384
Expense
Pro Players Total Salaries	$81,448,196
Farm Players Total Salaries	$3,334,311
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($180,192)
Pro Year To Date Expenses	$79,965,072
Farm Year To Date Expenses	$3,278,813
Pro Salary Cap To Date	$79,965,072
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	$502,767
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,582
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,268,004
Estimate Under Maximum Salary Cap of $81,500,000	$231,996
Estimate Over Minimum Salary Cap of $60,200,000	$21,068,004
Current Bank Account	$63,253,790
Projected Bank Account	$63,253,790

Pro Players Salaries
Patrick Kane	$14,000,000 (3)
Roman Josi	$14,000,000 (1)
Evgeni Malkin	$8,000,000 (1)
Cam Atkinson	$6,000,000 (1)
Ryan Johansen	$5,514,000 (1)
Boone Jenner	$5,100,000 (1)
David Perron	$3,750,000 (1)
Stepan Falkovsky	$3,500,000 (3)
Michael Sgarbossa	$3,500,000 (1)
Justin Holl	$2,500,000 (4)
Haydn Fleury	$2,250,000 (5)
Joey Laleggia	$2,225,000 (3)
Brent Gates	$1,533,646 (4)
Ukko-Pekka Luukkonen	$1,500,000 (6)
Philipp Kurashev	$1,450,000 (5)
Daniel Vladar	$1,250,000 (6)
Filip Zadina	$1,110,000 (3)
Alexei Lipanov	$1,000,000 (3)
Jamieson Rees	$975,000 (3)
Noel Hoefenmayer	$890,550 (1)
Derrick Pouliot	$700,000 (1)
Nick Robertson	$700,000 (3)
Total Pro Players	22
Salary Commitment
Year 13 : $81,448,196
Year 14 : $34,893,646
Year 15 : $34,893,646
Year 16 : $11,383,646
Salary Average Commitment
Year 13 : $82,348,196
Year 14 : $34,893,646
Year 15 : $34,893,646
Year 16 : $11,383,646
Salary Cap with 1 Way Contract
Year 13 : $81,448,196
Year 14 : $33,993,646
Year 15 : $33,993,646
Year 16 : $10,483,646

Farm Players Salaries
Tanner Jeannot	$300,000 (2)
Nick Henry	$217,000 (4)
Adam Helewka	$195,000 (2)
Anatoly Golyshev	$175,000 (3)
Veini Vehvilainen	$125,000 (6)
Eamon McAdam	$125,000 (1)
Tanner Kero	$125,000 (2)
Zachary Leslie	$115,000 (1)
Dominik Kahun	$115,000 (4)
Brandon Hickey	$100,111 (4)
Jesse Gabrielle	$100,000 (3)
Mason McDonald	$100,000 (4)
Colten Ellis	$100,000 (6)
Vitaly Abramov	$97,500 (4)
Marcus Pettersson	$97,500 (4)
Brandon Coe	$92,500 (1)
Tyler Tullio	$92,500 (1)
Jack Finley	$92,500 (1)
Taige Harding	$92,500 (1)
Will Cuylee	$92,500 (2)
Dmitry Kuzmin	$92,500 (3)
Vasily Ponomarev	$92,500 (3)
Logan Stankoven	$92,500 (3)
Alex Cotton	$90,000 (1)
Ville Pokka	$89,500 (1)
Braden Schneider	$87,500 (1)
Brian Pinho	$87,500 (2)
Austin Czarnik	$77,700 (2)
Ty Smith	$75,000 (2)
Total Farm Players	29
Salary Commitment
Year 13 : $3,334,311
Year 14 : $2,457,311
Year 15 : $1,504,611
Year 16 : $952,111
Salary Average Commitment
Year 13 : $3,334,311
Year 14 : $2,457,311
Year 15 : $1,504,611
Year 16 : $952,111

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $100 - 5,091 - 84.84%
Level 2:	5500 - $60 - 4,715 - 85.73%
Level 3:	2000 - $45 - 1,671 - 83.54%
Level 4:	4000 - $30 - 3,370 - 84.24%
Luxury :	1000 - $200 - 842 - 84.18%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,719 - 78.65%
Farm Level 2:	3000 - $12 - 2,404 - 80.12%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,688 - 84.80%
Average Income per Game	$1,693,559
Year to Date Revenue	$69,435,923
Farm
Home Games Left	0
Average Attendance - %	7,123 - 79.14%
Average Income per Game	$176,179
Year to Date Revenue	$7,223,342
Expense
Pro Players Total Salaries	$78,760,633
Farm Players Total Salaries	$3,300,575
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,175,000
Pro Year To Date Expenses	$78,548,937
Farm Year To Date Expenses	$3,317,555
Pro Salary Cap To Date	$78,548,937
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	$486,177
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,374
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,935,633
Estimate Under Maximum Salary Cap of $81,500,000	$1,564,367
Estimate Over Minimum Salary Cap of $60,200,000	$19,735,633
Current Bank Account	$24,516,714
Projected Bank Account	$24,516,714

Pro Players Salaries
John Tavares	$13,000,000 (5)
Sebastian Aho	$8,550,000 (5)
Nico Hischier	$7,250,000 (5)
Brandon Saad	$6,500,000 (4)
Damon Severson	$6,250,000 (4)
Adam Pelech	$5,750,000 (4)
Erik Cernak	$5,200,000 (4)
Derek Stepan	$4,500,000 (1)
Artem Anisimov	$3,750,000 (3)
Alexandre Texier	$3,134,087 (4)
Connor Jones	$1,804,000 (1)
Jack Studnicka	$1,750,000 (3)
Ilya Sorokin	$1,500,000 (1)
Sheldon Dries	$1,350,000 (6)
Zachary Aston-Reese	$1,275,000 (4)
Ivan Lodnia	$1,157,546 (4)
Ryan Francis	$1,014,000 (2)
Libor Sulak	$950,000 (2)
Moritz Seider	$925,000 (1)
Evan Fitzpatrick	$850,000 (4)
Mark Barberio	$850,000 (2)
Shane Prince	$726,000 (1)
Connor Carrick	$725,000 (2)
Total Pro Players	23
Salary Commitment
Year 13 : $78,760,633
Year 14 : $69,305,633
Year 15 : $65,766,633
Year 16 : $60,266,633
Salary Average Commitment
Year 13 : $77,175,633
Year 14 : $67,720,633
Year 15 : $64,181,633
Year 16 : $58,681,633
Salary Cap with 1 Way Contract
Year 13 : $78,760,633
Year 14 : $69,305,633
Year 15 : $65,766,633
Year 16 : $60,266,633

Farm Players Salaries
Artem Zub	$300,000 (2)
Andrew Poturalski	$165,000 (3)
Mitchell Stephens	$157,500 (1)
Stanislav Galiev	$150,000 (1)
Jack Glover	$150,000 (3)
Dominik Masin	$146,000 (6)
Evan Cowley	$140,000 (3)
Anthony Florentino	$135,000 (1)
Tom Kuhnhackl	$125,000 (1)
Andrew Agozzino	$123,500 (4)
Julius Nattinen	$110,000 (1)
Dakota Mermis	$110,000 (3)
Yaroslav Askarov	$100,000 (5)
Jordan Binnington	$100,000 (1)
Lukas Radil	$100,000 (1)
Sasha Pastujov	$92,500 (3)
Victor Soderstrom	$92,500 (3)
Xavier Simoneau	$92,500 (1)
Raphael Lavoie	$90,000 (3)
Max Reinhart	$85,000 (6)
Hendrix Lapierre	$80,000 (5)
Mike Hardman	$78,575 (1)
Lucas Carlsson	$75,000 (4)
Zach Palmquist	$75,000 (6)
Jordan Hollett	$75,000 (4)
Ian Mitchell	$72,500 (5)
Evan McEneny	$70,000 (4)
Patrick McNally	$70,000 (6)
Marek Hrivik	$70,000 (1)
Gustav Nyquist	$70,000 (5)
Total Farm Players	30
Salary Commitment
Year 13 : $3,300,575
Year 14 : $2,182,000
Year 15 : $1,882,000
Year 16 : $1,042,000
Salary Average Commitment
Year 13 : $3,300,575
Year 14 : $2,182,000
Year 15 : $1,882,000
Year 16 : $1,042,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $100 - 4,884 - 81.40%
Level 2:	5500 - $60 - 4,466 - 81.20%
Level 3:	2000 - $45 - 1,591 - 79.55%
Level 4:	4000 - $30 - 3,215 - 80.38%
Luxury :	1000 - $200 - 818 - 81.82%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,729 - 78.82%
Farm Level 2:	3000 - $12 - 2,419 - 80.65%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,975 - 80.94%
Average Income per Game	$1,621,218
Year to Date Revenue	$66,469,958
Farm
Home Games Left	0
Average Attendance - %	7,148 - 79.43%
Average Income per Game	$176,707
Year to Date Revenue	$7,244,998
Expense
Pro Players Total Salaries	$66,175,015
Farm Players Total Salaries	$2,315,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,500,000
Pro Year To Date Expenses	$63,909,134
Farm Year To Date Expenses	$2,209,171
Pro Salary Cap To Date	$63,909,134
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	$408,488
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,290
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$69,675,015
Estimate Under Maximum Salary Cap of $81,500,000	$11,824,985
Estimate Over Minimum Salary Cap of $60,200,000	$9,475,015
Current Bank Account	$63,484,593
Projected Bank Account	$63,484,593

Pro Players Salaries
Martin Marincin	$12,000,000 (1)
Morgan Rielly	$8,750,000 (1)
Evander Kane	$7,000,000 (1)
TJ Brodie	$5,050,000 (1)
Cliff Pu	$4,000,000 (3)
Jesper Bratt	$3,500,000 (6)
Christian Djoos	$3,200,000 (6)
Maxime Comtois	$2,750,000 (1)
Radko Gudas	$2,500,005 (2)
Henri Jokiharju	$2,150,000 (3)
Frederik Gauthier	$2,000,000 (3)
Martin Reway	$1,500,000 (3)
David Farrance	$1,475,000 (4)
Scott Mayfield	$1,450,000 (6)
Jordan Greenway	$1,400,000 (4)
Oskar Steen	$1,250,000 (5)
Alexander Nylander	$1,000,005 (6)
Filip Chlapik	$1,000,000 (4)
Michael McNiven	$1,000,000 (1)
Trevor Zegras	$925,000 (1)
Calvin Pickard	$875,000 (3)
Antoine Morand	$700,005 (6)
Semyon Varlamov	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 13 : $66,175,015
Year 14 : $30,050,015
Year 15 : $27,550,010
Year 16 : $17,025,010
Salary Average Commitment
Year 13 : $68,225,015
Year 14 : $30,050,015
Year 15 : $27,550,010
Year 16 : $17,025,010
Salary Cap with 1 Way Contract
Year 13 : $66,175,015
Year 14 : $28,000,015
Year 15 : $25,500,010
Year 16 : $14,975,010

Farm Players Salaries
Jake Neighbours (Out of Payroll)	$120,000 (5)
Josh Wesley	$100,000 (6)
Jonatan Berggren	$92,500 (3)
Nathan Smith	$92,500 (1)
Lucas Edmonds	$92,500 (1)
Jacob Bernard-Docker	$92,500 (2)
Zac Jones	$92,500 (2)
Pavel Novak	$92,500 (1)
Landon Slaggert	$92,500 (1)
Reid Schaefer	$92,500 (2)
Colby Ambrosio	$92,500 (2)
Elmer Soderblom	$92,500 (3)
Alex Stalock	$90,000 (1)
Kirill Ustimenko	$85,000 (4)
Philippe Maillet	$80,000 (3)
Mason Primeau	$75,000 (3)
Michael Dal Colle	$70,001 (6)
Calle Jarnkrok	$70,000 (2)
Oscar Fantenberg	$70,000 (1)
Alex Grant	$70,000 (1)
Jeremy Roy	$70,000 (1)
Cavan Fitzgerald	$70,000 (1)
Nolan Valleau	$70,000 (1)
Colby Sissons	$70,000 (2)
Mason Mitchell	$70,000 (1)
Brian Strait	$70,000 (1)
Brad Hunt	$70,000 (1)
Martin Frk	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 13 : $2,315,000
Year 14 : $1,201,750
Year 15 : $715,000
Year 16 : $375,000
Salary Average Commitment
Year 13 : $2,315,000
Year 14 : $1,225,000
Year 15 : $715,000
Year 16 : $375,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5,086 - 84.77%
Level 2:	5500 - $60 - 4,609 - 83.81%
Level 3:	2000 - $45 - 1,654 - 82.69%
Level 4:	4000 - $30 - 3,326 - 83.15%
Luxury :	1000 - $200 - 835 - 83.54%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,877 - 81.29%
Farm Level 2:	3000 - $12 - 2,353 - 78.43%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,511 - 83.84%
Average Income per Game	$1,678,445
Year to Date Revenue	$68,816,245
Farm
Home Games Left	0
Average Attendance - %	7,230 - 80.34%
Average Income per Game	$180,202
Year to Date Revenue	$7,388,300
Expense
Pro Players Total Salaries	$80,375,069
Farm Players Total Salaries	$2,862,510
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,094,036
Farm Year To Date Expenses	$2,843,684
Pro Salary Cap To Date	$79,094,036
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	$496,142
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,670
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,375,069
Estimate Under Maximum Salary Cap of $81,500,000	$1,124,931
Estimate Over Minimum Salary Cap of $60,200,000	$20,175,069
Current Bank Account	$2,882,556
Projected Bank Account	$2,882,556

Pro Players Salaries
JT Miller	$8,000,000 (4)
Dougie Hamilton	$7,550,000 (2)
Nick Foligno	$6,500,000 (2)
Nick Schmaltz	$5,850,000 (3)
Jason Demers	$5,500,000 (2)
Tyler Toffoli	$5,500,000 (1)
Zach Hyman	$5,500,000 (6)
Alec Martinez	$5,400,000 (1)
Vincent Trocheck	$4,500,000 (4)
Jason Zucker	$4,500,000 (1)
Jake Gardiner	$3,650,000 (2)
Andrew Copp	$3,650,000 (6)
Taylor Raddysh	$2,750,000 (3)
Chandler Stephenson	$2,750,000 (1)
Casey Fitzgerald	$1,700,069 (6)
Quinton Howden	$1,450,000 (2)
Samuel Poulin	$1,400,000 (3)
Ben Chiarot	$975,000 (1)
Dysin Mayo	$950,000 (2)
Cam Talbot	$800,000 (1)
Steve Mason	$800,000 (1)
Zachary Sanford	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 13 : $80,375,069
Year 14 : $58,950,069
Year 15 : $33,350,069
Year 16 : $23,350,069
Salary Average Commitment
Year 13 : $79,172,069
Year 14 : $57,747,069
Year 15 : $32,147,069
Year 16 : $22,147,069
Salary Cap with 1 Way Contract
Year 13 : $80,375,069
Year 14 : $58,950,069
Year 15 : $33,350,069
Year 16 : $23,350,069

Farm Players Salaries
Martins Dzierkals	$285,010 (1)
Mark Jankowski	$170,000 (1)
Michael Amadio	$155,000 (1)
Akil Thomas	$100,000 (6)
Anthony Cirelli	$97,500 (3)
Chase De Leo	$95,000 (1)
Kevin Bahl	$95,000 (1)
Amadeus Lombardi	$92,500 (3)
Lucas Ciona	$92,500 (3)
Jordan Harris	$92,500 (3)
Caedan Bankier	$92,500 (3)
Nico Daws	$92,500 (2)
Ethan Samson	$92,500 (3)
Liam Gilmartin	$92,500 (2)
Cross Hanas	$92,500 (1)
Jordan Spence	$92,500 (1)
Ilya Konovalov	$90,000 (5)
Jayce Hawryluk	$87,500 (2)
Brian Flynn	$75,000 (1)
Matt Irwin	$75,000 (1)
Matt Roy	$75,000 (1)
Logan OConnor	$70,000 (2)
Brandon Davidson	$70,000 (1)
Mikko Koskinen	$70,000 (1)
Jordan Oesterle	$70,000 (1)
Nelson Nogier	$70,000 (1)
Anton Cederholm	$70,000 (1)
Dakota Joshua	$70,000 (2)
Simon Benoit	$70,000 (3)
Kyle Palmieri	$70,000 (3)
Total Farm Players	30
Salary Commitment
Year 13 : $2,862,510
Year 14 : $1,302,500
Year 15 : $890,000
Year 16 : $190,000
Salary Average Commitment
Year 13 : $2,862,510
Year 14 : $1,302,500
Year 15 : $890,000
Year 16 : $190,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 4,712 - 78.53%
Level 2:	5500 - $60 - 4,253 - 77.34%
Level 3:	2000 - $45 - 1,565 - 78.24%
Level 4:	4000 - $30 - 3,173 - 79.33%
Luxury :	1000 - $200 - 796 - 79.57%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,720 - 78.66%
Farm Level 2:	3000 - $12 - 2,413 - 80.44%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,499 - 78.37%
Average Income per Game	$1,566,214
Year to Date Revenue	$64,214,761
Farm
Home Games Left	0
Average Attendance - %	7,133 - 79.26%
Average Income per Game	$176,344
Year to Date Revenue	$7,230,091
Expense
Pro Players Total Salaries	$59,048,332
Farm Players Total Salaries	$2,558,933
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$8,730,000
Pro Year To Date Expenses	$57,391,651
Farm Year To Date Expenses	$2,559,587
Pro Salary Cap To Date	$57,391,651
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	$364,496
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,796
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$67,778,332
Estimate Under Maximum Salary Cap of $81,500,000	$13,721,668
Estimate Over Minimum Salary Cap of $60,200,000	$7,578,332
Current Bank Account	$79,460,089
Projected Bank Account	$79,460,089

Pro Players Salaries
Dylan Larkin	$10,200,500 (6)
Brenden Dillon	$4,800,500 (3)
Jarred Tinordi	$4,000,500 (4)
Juuso Valimaki	$3,700,500 (3)
Matthew Benning	$3,000,000 (4)
Nicklas Jensen	$2,750,444 (1)
Nathan Beaulieu	$2,750,000 (1)
Blake Coleman	$2,505,000 (5)
Oskar Lindblom	$2,400,000 (4)
Gustav Olofsson	$2,400,000 (3)
Hudson Fasching	$2,225,444 (2)
Dylan Gambrell	$2,100,000 (1)
Jamie Oleksiak	$2,000,500 (3)
Jordan Subban	$2,000,500 (3)
Chris Tierney	$1,750,444 (1)
Filip Gustavsson	$1,700,000 (3)
Anton Forsberg	$1,650,000 (2)
Beau Bennett	$1,500,000 (1)
Teemu Pulkkinen	$1,400,000 (1)
Michael Rasmussen	$1,250,000 (4)
Philip Tomasino	$1,250,000 (3)
Peyton Krebs	$1,014,000 (5)
Casey Cizikas	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 13 : $59,048,332
Year 14 : $46,097,444
Year 15 : $42,222,000
Year 16 : $24,370,000
Salary Average Commitment
Year 13 : $59,048,332
Year 14 : $46,097,444
Year 15 : $42,222,000
Year 16 : $24,370,000
Salary Cap with 1 Way Contract
Year 13 : $59,048,332
Year 14 : $46,097,444
Year 15 : $42,222,000
Year 16 : $24,370,000

Farm Players Salaries
Reece Willcox	$175,000 (4)
Scott Wedgewood	$150,050 (2)
Troy Donnay	$110,050 (2)
Alexander Chmelevski	$100,000 (1)
Luke Glendening	$100,000 (1)
Carl Hagelin	$95,000 (1)
Matthew Savoie	$92,500 (2)
Riley Kidney	$92,500 (3)
Ben Hemmerling	$92,500 (3)
Jack McBain	$92,500 (1)
Tucker Robertson	$92,500 (3)
Michael Buchinger	$92,500 (3)
David Jiricek	$92,500 (1)
Evan Vierling	$92,500 (3)
Alexander Nikishin	$92,500 (3)
Joel Armia	$92,500 (1)
Matvey Petrov	$92,500 (1)
Antonio Stranges	$92,500 (1)
Jordan Dumais	$92,500 (1)
Ryan McGregor	$90,000 (3)
Sergey Tolchinsky	$90,000 (1)
Kaiden Guhle	$86,333 (3)
Tristen Robins	$75,000 (3)
Michael Houser	$75,000 (2)
Dennis Robertson	$70,000 (1)
Jeremy Bracco	$70,000 (1)
Mantas Armalis	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 13 : $2,558,933
Year 14 : $1,408,933
Year 15 : $981,333
Year 16 : $175,000
Salary Average Commitment
Year 13 : $2,558,933
Year 14 : $1,408,933
Year 15 : $981,333
Year 16 : $175,000

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $100 - 4,900 - 81.66%
Level 2:	5500 - $60 - 4,456 - 81.01%
Level 3:	2000 - $45 - 1,636 - 81.82%
Level 4:	4000 - $30 - 3,254 - 81.36%
Luxury :	1000 - $200 - 805 - 80.50%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,625 - 77.09%
Farm Level 2:	3000 - $12 - 2,323 - 77.44%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,051 - 81.36%
Average Income per Game	$1,623,469
Year to Date Revenue	$66,562,229
Farm
Home Games Left	0
Average Attendance - %	6,948 - 77.20%
Average Income per Game	$172,211
Year to Date Revenue	$7,060,652
Expense
Pro Players Total Salaries	$59,683,350
Farm Players Total Salaries	$2,335,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$533,333
Pro Year To Date Expenses	$62,737,470
Farm Year To Date Expenses	$2,217,603
Pro Salary Cap To Date	$62,737,470
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	$368,416
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,414
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$60,216,683
Estimate Under Maximum Salary Cap of $81,500,000	$21,283,317
Estimate Over Minimum Salary Cap of $60,200,000	$16,683
Current Bank Account	$37,342,776
Projected Bank Account	$37,342,776

Pro Players Salaries
Mitch Marner	$6,500,000 (6)
Sam Reinhart	$6,500,000 (1)
Colton Parayko	$6,500,000 (6)
Andrew Mangiapane	$5,800,000 (2)
Jakob Chychrun	$4,250,000 (5)
Kevin Hayes	$3,950,000 (5)
Kevin Fiala	$3,000,000 (1)
Kasper Bjorkqvist	$3,000,000 (1)
Troy Terry	$2,850,000 (6)
Sean Walker (Out of Payroll)	$2,000,000 (5)
Dominic Toninato	$1,750,000 (4)
Nick Sorensen	$1,750,000 (4)
Andreas Englund	$1,687,567 (6)
David Rittich	$1,650,000 (6)
Jake Leschyshyn	$1,500,000 (2)
Nikita Gusev	$1,500,000 (1)
Pierre-Olivier Joseph	$1,300,000 (1)
Gabriel Vilardi	$1,250,000 (5)
Ben McCartney	$1,145,783 (5)
Kristers Gudlevskis	$1,000,000 (6)
Clayton Phillips	$950,000 (4)
Tim Heed	$950,000 (1)
Adam Ruzicka	$900,000 (4)
Total Pro Players	23
Salary Commitment
Year 13 : $61,683,350
Year 14 : $45,433,350
Year 15 : $38,133,350
Year 16 : $38,133,350
Salary Average Commitment
Year 13 : $61,683,350
Year 14 : $45,433,350
Year 15 : $38,133,350
Year 16 : $38,133,350
Salary Cap with 1 Way Contract
Year 13 : $61,683,350
Year 14 : $45,433,350
Year 15 : $38,133,350
Year 16 : $38,133,350

Farm Players Salaries
Dylan Guenther	$165,000 (6)
Nick Ellis	$130,000 (3)
Yanni Gourde	$125,000 (3)
Caleb Jones	$100,000 (3)
Matthew Poitras	$92,500 (3)
Max Jones	$90,000 (3)
Sam Vigneault	$90,000 (3)
Nick DeSimone	$90,000 (3)
Jack Lafontaine	$87,500 (5)
Hampus Gustafsson	$85,000 (3)
Joel Vermin	$80,000 (3)
Hunter Miska	$75,000 (3)
Borna Rendulic	$75,000 (1)
Alex Chiasson	$70,000 (1)
Charles Hudon	$70,000 (1)
Bogdan Yakimov	$70,000 (1)
Joseph LaBate	$70,000 (1)
Tobias Rieder	$70,000 (1)
Mark Friedman	$70,000 (1)
Erik Burgdoerfer	$70,000 (1)
Keegan Kanzig	$70,000 (3)
Michael Downing	$70,000 (2)
Brent Regner	$70,000 (1)
Josh Healey	$70,000 (1)
Michael Mersch	$70,000 (1)
Oleg Yevenko	$70,000 (1)
Riley Tufte	$70,000 (1)
Ryan Spooner	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 13 : $2,335,000
Year 14 : $1,350,000
Year 15 : $1,280,000
Year 16 : $252,500
Salary Average Commitment
Year 13 : $2,335,000
Year 14 : $1,350,000
Year 15 : $1,280,000
Year 16 : $252,500

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $100 - 5,078 - 84.63%
Level 2:	5500 - $60 - 4,631 - 84.20%
Level 3:	2000 - $45 - 1,692 - 84.60%
Level 4:	4000 - $30 - 3,323 - 83.07%
Luxury :	1000 - $200 - 845 - 84.53%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,571 - 76.18%
Farm Level 2:	3000 - $12 - 2,290 - 76.33%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,569 - 84.16%
Average Income per Game	$1,684,486
Year to Date Revenue	$69,063,914
Farm
Home Games Left	0
Average Attendance - %	6,861 - 76.23%
Average Income per Game	$170,096
Year to Date Revenue	$6,973,925
Expense
Pro Players Total Salaries	$77,992,442
Farm Players Total Salaries	$3,296,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,333,333
Pro Year To Date Expenses	$74,148,610
Farm Year To Date Expenses	$3,292,973
Pro Salary Cap To Date	$74,148,610
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	$481,435
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,349
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,325,775
Estimate Under Maximum Salary Cap of $81,500,000	$1,174,225
Estimate Over Minimum Salary Cap of $60,200,000	$20,125,775
Current Bank Account	$32,095,158
Projected Bank Account	$32,095,158

Pro Players Salaries
Hampus Lindholm	$8,000,000 (5)
Dmitry Orlov	$5,250,000 (4)
Noah Hanifin	$5,250,000 (1)
Emil Johansson	$5,000,000 (4)
Sean Monahan	$4,600,000 (1)
Dustin Byfuglien	$4,500,000 (1)
Tomas Tatar	$4,250,000 (2)
Carter Verhaeghe	$4,166,667 (3)
Braden Holtby	$4,000,000 (3)
Laurent Dauphin	$4,000,000 (5)
Colin Miller	$3,950,000 (1)
Jonathan Marchessault	$3,500,775 (1)
Sam Bennett	$3,500,000 (5)
Kailer Yamamoto	$3,250,000 (1)
Oliver Bjorkstrand	$2,500,000 (1)
Petr Straka	$2,250,000 (4)
Connor McMicheal	$1,750,000 (3)
Trey Fix-Wolansky	$1,625,000 (4)
Samuel Girard	$1,500,000 (6)
Felix Sandstrom	$1,500,000 (1)
Adam Beckman	$1,400,000 (3)
Shane Gersich	$1,250,000 (2)
Kyle Capobianco	$1,000,000 (3)
Total Pro Players	23
Salary Commitment
Year 13 : $77,992,442
Year 14 : $48,941,667
Year 15 : $43,441,667
Year 16 : $31,125,000
Salary Average Commitment
Year 13 : $77,992,442
Year 14 : $48,941,667
Year 15 : $43,441,667
Year 16 : $31,125,000
Salary Cap with 1 Way Contract
Year 13 : $77,992,442
Year 14 : $48,941,667
Year 15 : $43,441,667
Year 16 : $31,125,000

Farm Players Salaries
Egor Afanasayev	$300,000 (3)
Akira Schmid	$300,000 (4)
Warren Foegele	$150,000 (2)
Luke Green	$140,000 (4)
Gustav Bouramman	$110,000 (3)
Josef Korenar	$100,000 (1)
Dillon Dube	$100,000 (5)
Lukas Rousek	$92,500 (3)
Joshua Roy	$92,500 (1)
Filip Cederqvist	$92,500 (2)
Connor Kurth	$92,500 (2)
David Spacek	$92,500 (2)
Tristan Luneau	$92,500 (3)
Tyson Hinds	$92,500 (3)
Carson Lambos	$92,500 (3)
Christian Kyrou	$92,500 (3)
Roman Kantserov	$92,500 (3)
Parker Bell	$92,500 (3)
Samuel Walker	$92,500 (3)
William Dufour	$92,500 (1)
Jacob Perreault	$92,500 (2)
Vadim Zherenko	$92,500 (2)
Mikail Abramov	$87,500 (3)
Dylan Coghlan	$82,500 (4)
Samuel Houde	$80,000 (3)
Adam Ginning	$80,000 (3)
Arvid Soderblom	$80,000 (5)
Nick Perbix	$80,000 (1)
Jonathan Gruden	$79,000 (2)
Tyler Steenbergen	$70,000 (1)
Samuel Ersson	$70,000 (1)
Total Farm Players	31
Salary Commitment
Year 13 : $3,296,500
Year 14 : $2,785,333
Year 15 : $2,100,000
Year 16 : $702,500
Salary Average Commitment
Year 13 : $3,296,500
Year 14 : $2,791,500
Year 15 : $2,100,000
Year 16 : $702,500

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5,157 - 85.95%
Level 2:	5500 - $60 - 4,694 - 85.35%
Level 3:	2000 - $45 - 1,703 - 85.14%
Level 4:	4000 - $30 - 3,431 - 85.78%
Luxury :	1000 - $200 - 852 - 85.18%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,829 - 80.49%
Farm Level 2:	3000 - $12 - 2,396 - 79.86%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,837 - 85.60%
Average Income per Game	$1,709,393
Year to Date Revenue	$70,085,107
Farm
Home Games Left	0
Average Attendance - %	7,225 - 80.28%
Average Income per Game	$179,376
Year to Date Revenue	$7,354,428
Expense
Pro Players Total Salaries	$74,593,000
Farm Players Total Salaries	$3,054,529
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,219,444
Farm Year To Date Expenses	$2,974,982
Pro Salary Cap To Date	$79,219,444
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	$460,451
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,855
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,593,000
Estimate Under Maximum Salary Cap of $81,500,000	$6,907,000
Estimate Over Minimum Salary Cap of $60,200,000	$14,393,000
Current Bank Account	$20,019,189
Projected Bank Account	$20,019,189

Pro Players Salaries
Jonathan Huberdeau	$11,275,000 (3)
Brady Tkachuk	$11,000,000 (6)
Erik Karlsson	$9,000,000 (1)
Mikael Granlund	$6,750,000 (1)
Conor Sheary	$6,600,000 (2)
Nolan Patrick (Out of Payroll)	$5,130,000 (6)
Joel Farabee	$5,000,000 (2)
Ivan Provorov	$4,161,000 (1)
Marc-Edouard Vlasic	$4,000,000 (1)
Robert Thomas	$2,532,000 (1)
Will Butcher	$2,200,000 (1)
Andreas Martinsen	$2,200,000 (1)
Alexis Lafreniere	$1,850,000 (4)
Jakub Voracek	$1,500,000 (6)
Michael DiPietro	$1,175,000 (5)
Lucas Raymond	$925,000 (1)
Jake Sanderson	$925,000 (3)
Kevin Connauton	$700,000 (1)
Scott Darling	$700,000 (3)
Artur Kayumov	$700,000 (2)
Maksim Sushko	$700,000 (4)
Philippe Myers	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 13 : $79,723,000
Year 14 : $46,555,000
Year 15 : $34,255,000
Year 16 : $21,355,000
Salary Average Commitment
Year 13 : $78,364,667
Year 14 : $45,196,667
Year 15 : $34,255,000
Year 16 : $21,355,000
Salary Cap with 1 Way Contract
Year 13 : $79,723,000
Year 14 : $46,555,000
Year 15 : $34,255,000
Year 16 : $21,355,000

Farm Players Salaries
Daniel Sprong	$300,000 (2)
Marek Langhamer	$200,000 (1)
Tyler Graovac	$159,575 (1)
Aliaksei Protas	$156,704 (3)
Alexander Barabanov	$125,000 (4)
Kevin Czuczman	$120,000 (1)
Jordan Martinook	$120,000 (1)
Dmitri Voronkov	$106,375 (3)
Sean Tschigerl	$106,375 (3)
Sonny Milano	$100,000 (1)
Ondrej Vala	$100,000 (1)
Olen Zellweger	$92,500 (1)
Zach Ostapchuk	$92,500 (3)
Ilya Safonov	$92,500 (3)
Carter Savoie	$92,500 (1)
John Peterka	$92,500 (2)
Evan Bouchard	$92,500 (1)
Matt Boldy	$92,500 (4)
Martin Chromiak	$82,000 (3)
Calen Addison	$81,000 (6)
Nathan Legare	$80,000 (2)
Ville Husso	$75,000 (1)
Ryan Johnston	$75,000 (2)
Vincent Desharnais	$70,000 (1)
Michael Carcone	$70,000 (4)
Darren Raddysh	$70,000 (2)
Mirco Mueller	$70,000 (1)
Yakov Trenin	$70,000 (3)
Logan Thompson	$70,000 (2)
Total Farm Players	29
Salary Commitment
Year 13 : $3,054,529
Year 14 : $2,363,037
Year 15 : $1,682,454
Year 16 : $976,000
Salary Average Commitment
Year 13 : $3,042,529
Year 14 : $1,750,454
Year 15 : $1,062,954
Year 16 : $368,500

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 4,986 - 83.09%
Level 2:	5500 - $60 - 4,522 - 82.23%
Level 3:	2000 - $45 - 1,664 - 83.20%
Level 4:	4000 - $30 - 3,263 - 81.58%
Luxury :	1000 - $200 - 840 - 83.98%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,867 - 81.11%
Farm Level 2:	3000 - $12 - 2,427 - 80.88%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,275 - 82.57%
Average Income per Game	$1,654,855
Year to Date Revenue	$67,849,064
Farm
Home Games Left	0
Average Attendance - %	7,293 - 81.04%
Average Income per Game	$180,945
Year to Date Revenue	$7,418,753
Expense
Pro Players Total Salaries	$76,165,000
Farm Players Total Salaries	$3,015,191
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,110,000
Pro Year To Date Expenses	$75,504,461
Farm Year To Date Expenses	$2,947,003
Pro Salary Cap To Date	$75,504,461
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	$470,154
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,612
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,275,000
Estimate Under Maximum Salary Cap of $81,500,000	$3,225,000
Estimate Over Minimum Salary Cap of $60,200,000	$18,075,000
Current Bank Account	$34,318,399
Projected Bank Account	$34,318,399

Pro Players Salaries
Victor Hedman	$9,000,000 (3)
Anze Kopitar	$8,800,000 (1)
Quinton Byfield	$7,800,000 (3)
Nazem Kadri	$7,150,000 (4)
Ryan McDonagh	$7,000,000 (1)
Jonathan Drouin	$6,000,000 (6)
Brock Boeser	$4,850,000 (1)
Robin Lehner	$3,875,000 (2)
Milan Lucic	$3,750,000 (3)
James Neal	$3,000,000 (5)
Rasmus Asplund	$2,700,000 (3)
Dante Fabbro	$2,400,000 (3)
Thomas Vannelli	$1,600,000 (2)
Jesper Fast	$1,500,000 (1)
Glenn Gawdin	$1,500,000 (5)
Tyler Myers	$1,150,000 (1)
Logan Stanley	$952,000 (1)
Ridly Greig	$925,000 (1)
Kieffer Bellows	$767,000 (1)
Gustav Lindstrom	$746,000 (1)
Eric Comrie	$700,000 (1)
Total Pro Players	21
Salary Commitment
Year 13 : $76,165,000
Year 14 : $48,875,000
Year 15 : $43,400,000
Year 16 : $17,650,000
Salary Average Commitment
Year 13 : $76,265,000
Year 14 : $48,875,000
Year 15 : $43,400,000
Year 16 : $17,650,000
Salary Cap with 1 Way Contract
Year 13 : $76,165,000
Year 14 : $48,775,000
Year 15 : $43,300,000
Year 16 : $17,650,000

Farm Players Salaries
Nils Hoglander	$180,000 (5)
Sean Malone	$134,000 (1)
Andy Andreoff	$126,500 (1)
MacKenze Stewart	$126,000 (1)
Evan Rodrigues	$124,500 (1)
Linden Vey	$114,500 (1)
Keith Petruzzelli	$110,000 (5)
Brandon Sutter	$110,000 (1)
Valtteri Puustinen	$106,375 (3)
Josh Archibald	$100,000 (2)
Nick Moutrey	$100,000 (1)
Will Borgen	$95,000 (3)
Mitchell Gibson	$92,500 (2)
Daniil Chechelov	$92,500 (2)
Josiah Slavin	$92,500 (1)
Jackson Kunz	$92,500 (2)
Zakhar Bardakov	$92,500 (2)
Olivier Nadeau	$92,500 (1)
Vincent Iorio	$92,500 (3)
Scott Perunovich	$92,500 (1)
Skyler McKenzie	$90,000 (3)
Nolan Foote	$86,333 (2)
Alexander Alexeyev	$86,333 (3)
Ondrej Kase	$77,800 (1)
Tyce Thompson	$76,250 (2)
Luke Opilka	$75,000 (1)
Axel Rindell	$75,000 (1)
Oliver Kylington	$71,600 (3)
Mason Geertsen	$70,000 (1)
William Lockwood	$70,000 (2)
German Rubtsov	$70,000 (6)
Total Farm Players	31
Salary Commitment
Year 13 : $3,015,191
Year 14 : $1,600,558
Year 15 : $897,975
Year 16 : $360,000
Salary Average Commitment
Year 13 : $3,028,886
Year 14 : $1,618,086
Year 15 : $899,253
Year 16 : $360,000

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 5,041 - 84.02%
Level 2:	5500 - $60 - 4,569 - 83.08%
Level 3:	2000 - $45 - 1,679 - 83.94%
Level 4:	4000 - $30 - 3,351 - 83.77%
Luxury :	1000 - $200 - 853 - 85.29%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,583 - 76.38%
Farm Level 2:	3000 - $12 - 2,317 - 77.25%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,493 - 83.74%
Average Income per Game	$1,676,114
Year to Date Revenue	$68,720,676
Farm
Home Games Left	0
Average Attendance - %	6,900 - 76.67%
Average Income per Game	$170,851
Year to Date Revenue	$7,004,903
Expense
Pro Players Total Salaries	$76,154,906
Farm Players Total Salaries	$2,500,650
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,962,500
Pro Year To Date Expenses	$76,128,532
Farm Year To Date Expenses	$2,563,924
Pro Salary Cap To Date	$76,128,532
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	$470,092
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,436
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,117,406
Estimate Under Maximum Salary Cap of $81,500,000	$3,382,594
Estimate Over Minimum Salary Cap of $60,200,000	$17,917,406
Current Bank Account	$55,955,903
Projected Bank Account	$55,955,903

Pro Players Salaries
Jared Spurgeon	$7,555,500 (1)
Brayden Schenn	$7,400,000 (1)
Mike Hoffman	$5,800,000 (5)
Connor Hellebuyck	$5,500,000 (2)
Christian Dvorak	$4,450,000 (2)
Jeff Petry	$4,350,000 (2)
Martin Hanzal	$4,250,000 (1)
Mattias Ekholm	$4,000,000 (2)
Tyler Johnson	$4,000,000 (1)
Kirill Maksimov	$4,000,000 (5)
Joshua Ho-Sang	$3,133,737 (5)
Alex Petrovic	$3,000,000 (3)
Martin Fehervary	$2,675,000 (3)
Gustav Forsling	$2,666,667 (1)
Phillip Danault	$2,614,000 (5)
Jonah Gadjovich	$2,110,000 (1)
Noah Gregor	$2,000,000 (3)
Conor Garland	$1,750,000 (1)
Markus Niemelainen	$1,300,000 (4)
Evgeniy Oksentyuk	$1,250,000 (3)
Jon Gillies	$900,000 (1)
Alexandre Grenier	$750,000 (2)
Alexander Burmistrov	$700,002 (2)
Total Pro Players	23
Salary Commitment
Year 13 : $76,154,906
Year 14 : $45,522,739
Year 15 : $25,772,737
Year 16 : $16,847,737
Salary Average Commitment
Year 13 : $74,404,906
Year 14 : $43,772,739
Year 15 : $24,022,737
Year 16 : $16,847,737
Salary Cap with 1 Way Contract
Year 13 : $76,154,906
Year 14 : $45,522,739
Year 15 : $25,772,737
Year 16 : $16,847,737

Farm Players Salaries
Cole Coskey	$160,000 (5)
Nils Lundkvist	$110,000 (5)
Michal Teply	$101,400 (1)
Dylan Holloway	$100,000 (5)
Kole Sherwood	$100,000 (1)
Erik Portillo	$92,500 (3)
Aydar Suniev	$92,500 (3)
Colton Dach	$92,500 (2)
Jack Beck	$92,500 (2)
Santeri Hatakka (Out of Payroll)	$92,500 (2)
Jaydin Dureau	$92,500 (1)
George Fegaras	$92,500 (2)
Alex Bump	$92,500 (2)
Daniil Chayka	$92,500 (2)
Brendan Brisson	$92,500 (2)
Ethan Cardwell	$92,500 (3)
Nathan Gaucher	$92,500 (3)
Yan Kuznetsov	$92,500 (3)
Tyson Kozak	$92,500 (1)
Daniil Tarasov	$90,000 (3)
Vladislav Kolyachonok	$90,000 (4)
Daniel Torgersson	$86,750 (3)
Joachim Blichfeld	$80,000 (2)
Matthew Cairns	$80,000 (1)
JC Beaudin	$75,000 (3)
Linus Arnesson	$75,000 (4)
Joel L'Esperance	$75,000 (4)
Stuart Skinner	$75,000 (4)
Total Farm Players	28
Salary Commitment
Year 13 : $2,593,150
Year 14 : $2,311,750
Year 15 : $1,584,250
Year 16 : $870,000
Salary Average Commitment
Year 13 : $2,783,900
Year 14 : $2,317,500
Year 15 : $1,590,000
Year 16 : $870,000

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 4,957 - 82.61%
Level 2:	5500 - $60 - 4,475 - 81.36%
Level 3:	2000 - $45 - 1,639 - 81.94%
Level 4:	4000 - $30 - 3,242 - 81.04%
Luxury :	1000 - $200 - 823 - 82.30%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,565 - 76.08%
Farm Level 2:	3000 - $12 - 2,311 - 77.04%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,135 - 81.81%
Average Income per Game	$1,638,632
Year to Date Revenue	$67,183,906
Farm
Home Games Left	0
Average Attendance - %	6,876 - 76.40%
Average Income per Game	$170,225
Year to Date Revenue	$6,979,225
Expense
Pro Players Total Salaries	$74,443,069
Farm Players Total Salaries	$3,368,924
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,495,000
Pro Year To Date Expenses	$69,419,362
Farm Year To Date Expenses	$3,238,059
Pro Salary Cap To Date	$69,419,362
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	$459,525
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,796
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,938,069
Estimate Under Maximum Salary Cap of $81,500,000	$4,561,931
Estimate Over Minimum Salary Cap of $60,200,000	$16,738,069
Current Bank Account	$24,212,647
Projected Bank Account	$24,212,647

Pro Players Salaries
TJ Oshie	$11,000,000 (1)
Johnny Gaudreau	$10,000,000 (6)
Adam Henrique	$7,500,000 (5)
Jonas Brodin	$6,000,000 (4)
Jonathan Toews	$6,000,000 (6)
John Moore	$6,000,000 (5)
Brandon Montour	$3,500,000 (2)
Ivan Chekhovich	$3,500,000 (4)
Jacob Markstrom	$2,168,000 (1)
Colin White	$2,000,000 (6)
Kyle Okposo	$1,900,000 (1)
Darnell Nurse	$1,800,000 (1)
Alex Nedeljkovic	$1,750,000 (1)
Jan Jenik	$1,600,000 (3)
Wayne Simmonds	$1,500,000 (4)
Patrik Nemeth	$1,500,000 (2)
Anton Slepyshev	$1,500,000 (1)
Cole Schwindt	$1,000,000 (3)
Roman Lyubimov	$1,000,000 (1)
Anton Lundell	$925,000 (1)
Anthony Salinitri	$900,000 (6)
Ben Thomas	$700,069 (5)
Niklas Hansson	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 13 : $74,443,069
Year 14 : $51,700,069
Year 15 : $46,700,069
Year 16 : $44,100,069
Salary Average Commitment
Year 13 : $74,443,069
Year 14 : $51,700,069
Year 15 : $46,700,069
Year 16 : $44,100,069
Salary Cap with 1 Way Contract
Year 13 : $74,443,069
Year 14 : $51,700,069
Year 15 : $46,700,069
Year 16 : $44,100,069

Farm Players Salaries
Ryan Lomberg	$300,000 (2)
Christian Fischer	$300,000 (1)
Jalen Chatfield	$300,000 (6)
Niko Mikkola	$260,000 (2)
Markus Granlund	$200,000 (1)
Gilles Senn	$175,000 (2)
Freddie Hamilton	$130,007 (2)
Petrus Palmu	$115,000 (3)
Chad Yetman	$100,000 (4)
Anthony Beauvillier	$100,000 (6)
Devante Stephens	$100,000 (2)
Jakub Demek	$92,500 (1)
Sam Hentges	$92,500 (1)
Ronald Attard	$92,500 (2)
Joel Kiviranta	$90,000 (2)
Jordan Weal	$90,000 (3)
Jack Skille	$90,000 (1)
Keith Kinkaid	$90,000 (2)
Joonas Lyytinen	$90,000 (1)
Valentin Zykov	$90,000 (2)
Loic Leduc	$90,000 (1)
Liam Kirk	$80,000 (3)
Filip Hallander	$76,417 (1)
Taylor Chorney	$75,000 (1)
Stephon Williams	$75,000 (1)
Chaz Reddekopp	$75,000 (3)
Total Farm Players	26
Salary Commitment
Year 13 : $3,368,924
Year 14 : $2,180,007
Year 15 : $860,000
Year 16 : $500,000
Salary Average Commitment
Year 13 : $3,362,507
Year 14 : $2,187,507
Year 15 : $860,000
Year 16 : $500,000

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 4,747 - 79.11%
Level 2:	5500 - $60 - 4,309 - 78.35%
Level 3:	2000 - $45 - 1,555 - 77.77%
Level 4:	4000 - $30 - 3,118 - 77.95%
Luxury :	1000 - $200 - 794 - 79.36%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,676 - 77.93%
Farm Level 2:	3000 - $12 - 2,352 - 78.39%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,523 - 78.50%
Average Income per Game	$1,572,674
Year to Date Revenue	$64,479,629
Farm
Home Games Left	0
Average Attendance - %	7,028 - 78.09%
Average Income per Game	$174,148
Year to Date Revenue	$7,140,076
Expense
Pro Players Total Salaries	$65,150,000
Farm Players Total Salaries	$3,223,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$12,283,333
Pro Year To Date Expenses	$63,696,422
Farm Year To Date Expenses	$3,224,324
Pro Salary Cap To Date	$63,696,422
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	$402,160
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,898
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,433,333
Estimate Under Maximum Salary Cap of $81,500,000	$4,066,667
Estimate Over Minimum Salary Cap of $60,200,000	$17,233,333
Current Bank Account	$48,203,798
Projected Bank Account	$48,203,798

Pro Players Salaries
James van Riemsdyk	$5,500,000 (1)
Ryan Murray	$4,800,000 (1)
Rasmus Andersson	$4,550,000 (3)
Julius Honka	$4,500,000 (3)
Mason Marchment	$4,500,000 (3)
Lawson Crouse	$4,300,000 (5)
Rasmus Dahlin	$3,500,000 (6)
Kyle Turris	$3,300,000 (2)
Alexander Radulov	$3,300,000 (1)
Tom Wilson	$3,000,000 (1)
William Carrier	$3,000,000 (1)
Eetu Luostarinen	$2,750,000 (2)
Nick Leddy	$2,675,000 (3)
Brett Howden	$2,450,000 (4)
Juuse Saros	$2,250,000 (1)
Connor Hobbs	$1,750,000 (3)
Josh Brook	$1,700,000 (6)
Liam OBrien	$1,700,000 (4)
Jeremy Lauzon	$1,525,000 (5)
Kirby Dach	$1,275,000 (4)
Matej Pekar	$1,200,000 (3)
Shane Wright	$925,000 (1)
Dwight King (Out of Payroll)	$825,000 (1)
Anders Lindback	$700,000 (1)
Total Pro Players	24
Salary Commitment
Year 13 : $65,975,000
Year 14 : $41,675,000
Year 15 : $35,625,000
Year 16 : $16,450,000
Salary Average Commitment
Year 13 : $65,975,000
Year 14 : $41,675,000
Year 15 : $35,625,000
Year 16 : $16,450,000
Salary Cap with 1 Way Contract
Year 13 : $65,975,000
Year 14 : $41,675,000
Year 15 : $35,625,000
Year 16 : $16,450,000

Farm Players Salaries
Lukas Dostal	$200,000 (6)
Nick Paul	$200,000 (3)
Colton Sissons	$197,500 (2)
Brandon Gormley	$150,000 (2)
Andrew Nielsen	$140,000 (4)
Shane Pinto	$125,000 (6)
Andrei Altybarmakyan	$110,000 (3)
Jonas Johansson	$100,000 (1)
Henrik Tikkanen	$100,000 (3)
Jacob Graves	$98,000 (2)
Patrick Brown	$96,500 (1)
Jonathan Kovacevic	$95,000 (6)
Rory Kerins	$95,000 (4)
Gannon Laroque	$92,500 (2)
Kent Johnson	$92,500 (3)
Lias Andersson	$92,500 (1)
Ryder Korczak	$92,500 (2)
Isaak Phillips	$92,500 (2)
Jacob Peterson	$92,500 (3)
Jack Sparkes	$92,500 (1)
Jan Mysak	$92,500 (1)
Isiah George	$92,500 (1)
Jan Bednar	$92,500 (2)
Tyler Pitlick	$90,000 (1)
Adam Werner	$90,000 (5)
Dryden Hunt	$86,500 (3)
Andrei Mironov	$85,000 (1)
Zack Whitecloud	$80,000 (1)
Graeme Clarke	$80,000 (3)
Semyon Der-Arguchintsev	$80,000 (1)
Total Farm Players	30
Salary Commitment
Year 13 : $3,223,500
Year 14 : $2,322,000
Year 15 : $1,506,500
Year 16 : $745,000
Salary Average Commitment
Year 13 : $3,223,500
Year 14 : $2,322,000
Year 15 : $1,506,500
Year 16 : $745,000

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	$72,727,652	$80,689,000	$811,000	$20,489,000	$3,266,091	$32,733,909	22	29	51
Blackhawks	$64,337,960	$77,456,970	$4,043,030	$17,256,970	$2,614,525	$33,385,475	22	26	48
Blue Jackets	$15,012,017	$81,221,400	$278,600	$21,021,400	$2,522,250	$33,477,750	23	27	50
Blues	$34,023,629	$80,857,000	$643,000	$20,657,000	$2,708,200	$33,291,800	22	25	47
Bruins	$52,157,394	$80,545,764	$954,236	$20,345,764	$2,779,500	$33,220,500	22	29	51
Canadiens	$22,759,302	$81,127,112	$372,888	$20,927,112	$3,276,890	$32,723,110	23	32	55
Canucks	$50,636,623	$79,507,356	$1,992,644	$19,307,356	$2,784,167	$33,215,833	23	30	53
Capitals	$50,103,128	$75,700,000	$5,800,000	$15,500,000	$2,793,704	$33,206,296	23	31	54
Devils	$32,657,776	$74,256,000	$7,244,000	$14,056,000	$3,012,690	$32,987,310	22	26	48
Ducks	$60,073,980	$79,152,000	$2,348,000	$18,952,000	$2,492,558	$33,507,442	22	27	49
Flames	$43,024,761	$75,776,554	$5,723,446	$15,576,554	$2,749,170	$33,250,830	24	31	55
Flyers	$41,498,221	$79,931,334	$1,568,666	$19,731,334	$2,742,525	$33,257,475	23	30	53
Golden Knights	$36,556,232	$69,775,000	$11,725,000	$9,575,000	$3,013,800	$32,986,200	22	30	52
Hockey Club	$34,604,822	$80,550,420	$949,580	$20,350,420	$2,517,900	$33,482,100	22	29	51
Islanders	$46,898,414	$80,412,050	$1,087,950	$20,212,050	$2,340,165	$33,659,835	24	27	51
Jets	$75,275,086	$75,704,518	$5,795,482	$15,504,518	$2,487,564	$33,512,436	23	27	50
Kings	$39,050,339	$79,345,780	$2,154,220	$19,145,780	$3,272,063	$32,727,937	22	31	53
Kraken	$29,815,297	$71,013,750	$10,486,250	$10,813,750	$3,595,000	$32,405,000	23	31	54
Lightning	$163,006,651	$79,250,000	$2,250,000	$19,050,000	$2,025,000	$33,975,000	22	25	47
Maple Leafs	$24,189,690	$74,933,000	$6,567,000	$14,733,000	$2,296,917	$33,703,083	22	28	50
Nordiques	$63,253,790	$81,268,004	$231,996	$21,068,004	$3,334,311	$32,665,689	22	29	51
Oilers	$24,516,714	$79,935,633	$1,564,367	$19,735,633	$3,300,575	$32,699,425	23	30	53
Penguins	$63,484,593	$69,675,015	$11,824,985	$9,475,015	$2,315,000	$33,685,000	23	28	51
Predators	$2,882,556	$80,375,069	$1,124,931	$20,175,069	$2,862,510	$33,137,490	22	30	52
Rangers	$79,460,089	$67,778,332	$13,721,668	$7,578,332	$2,558,933	$33,441,067	23	27	50
Red Wings	$37,342,776	$60,216,683	$21,283,317	$16,683	$2,335,000	$33,665,000	23	28	51
Sabres	$32,095,158	$80,325,775	$1,174,225	$20,125,775	$3,296,500	$32,703,500	23	31	54
Senators	$20,019,189	$74,593,000	$6,907,000	$14,393,000	$3,054,529	$32,945,471	22	29	51
Sharks	$34,318,399	$78,275,000	$3,225,000	$18,075,000	$3,015,191	$32,984,809	21	31	52
Stars	$55,955,903	$78,117,406	$3,382,594	$17,917,406	$2,500,650	$33,499,350	23	28	51
Whalers	$24,212,647	$76,938,069	$4,561,931	$16,738,069	$3,368,924	$32,631,076	23	26	49
Wild	$48,203,798	$77,433,333	$4,066,667	$17,233,333	$3,223,500	$32,776,500	24	30	54

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 - %