CCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 4,959 - 82.65%
Level 2:	5500 - $60 - 4,624 - 84.07%
Level 3:	2000 - $45 - 1,609 - 80.43%
Level 4:	4000 - $30 - 3,310 - 82.75%
Luxury :	1000 - $200 - 823 - 82.27%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,820 - 80.33%
Farm Level 2:	3000 - $12 - 2,444 - 81.46%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,324 - 82.83%
Average Income per Game	$1,653,261
Year to Date Revenue	$67,783,694
Farm
Home Games Left	0
Average Attendance - %	7,263 - 80.70%
Average Income per Game	$179,778
Year to Date Revenue	$7,370,884
Expense
Pro Players Total Salaries	$87,189,500
Farm Players Total Salaries	$3,437,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($4,750,000)
Pro Year To Date Expenses	$83,483,732
Farm Year To Date Expenses	$3,454,771
Pro Salary Cap To Date	$83,483,732
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	$466,254
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,382
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,439,500
Estimate Under Maximum Salary Cap of $82,500,000	$60,500
Estimate Over Minimum Salary Cap of $61,500,000	$20,939,500
Current Bank Account	$73,902,337
Projected Bank Account	$73,902,337

Pro Players Salaries
Steven Stamkos	$11,600,000 (2)
Taylor Hall	$8,714,000 (3)
Teuvo Teravainen	$8,200,000 (4)
Jaccob Slavin	$8,150,000 (6)
Marcus Johansson	$6,250,000 (5)
John Carlson	$6,000,000 (1)
Gabriel Landeskog	$5,000,000 (1)
Nino Niederreiter	$4,925,000 (2)
Ryan Strome	$4,400,000 (1)
Urho Vaakanainen	$4,050,000 (5)
Matthew Benning	$3,000,000 (3)
Sami Niku	$2,600,500 (5)
Barrett Hayton	$2,500,000 (5)
Serron Noel	$2,300,000 (5)
Jake Allen	$1,650,000 (4)
Scott Harrington	$1,500,000 (1)
MacKenzie Entwistle	$1,450,000 (1)
Louis Domingue	$950,000 (6)
Blake Murray	$925,000 (1)
Garrett Pilon	$875,000 (1)
Vince Dunn	$750,000 (1)
Steve Mason	$700,000 (1)
Noah Rod	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 14 : $87,189,500
Year 15 : $64,889,500
Year 16 : $48,364,500
Year 17 : $36,650,500
Salary Average Commitment
Year 14 : $87,189,500
Year 15 : $64,889,500
Year 16 : $48,364,500
Year 17 : $36,650,500
Salary Cap with 1 Way Contract
Year 14 : $87,189,500
Year 15 : $64,889,500
Year 16 : $48,364,500
Year 17 : $36,650,500

Farm Players Salaries
Tyson Kozak	$300,000 (2)
Dominic Toninato	$295,000 (1)
Marek Langhamer	$225,000 (1)
Sean Malone	$225,000 (1)
Adam Erne	$165,000 (1)
Connor Hall	$150,000 (1)
Jeff Taylor	$145,000 (1)
Andrej Nestrasil	$125,000 (1)
Lucas Wallmark	$125,000 (1)
Calle Rosen	$109,000 (1)
Mark Friedman	$109,000 (1)
Nick Ebert	$109,000 (1)
Ryan White	$109,000 (1)
Jan Kostalek	$109,000 (1)
Damir Sharipzyanov	$105,000 (1)
Eamon McAdam	$97,500 (1)
Luke Kunin	$95,000 (6)
Zach Dean	$92,500 (2)
Nick Merkley	$87,500 (1)
Griffen Molino	$85,000 (1)
Macoy Erkamps	$85,000 (1)
Andrew Ladd	$70,000 (1)
Carl Hagelin	$70,000 (1)
Matt Hackett	$70,000 (1)
Dale Weise	$70,000 (1)
Joakim Nordstrom	$70,000 (1)
Dan Kelly	$70,000 (1)
Sam Gagner	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 14 : $3,437,500
Year 15 : $487,500
Year 16 : $95,000
Year 17 : $95,000
Salary Average Commitment
Year 14 : $3,437,500
Year 15 : $487,500
Year 16 : $95,000
Year 17 : $95,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,103 - 85.05%
Level 2:	5500 - $60 - 4,566 - 83.01%
Level 3:	2000 - $45 - 1,693 - 84.65%
Level 4:	4000 - $30 - 3,356 - 83.90%
Luxury :	1000 - $200 - 832 - 83.24%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,659 - 77.65%
Farm Level 2:	3000 - $12 - 2,358 - 78.60%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,550 - 84.06%
Average Income per Game	$1,680,139
Year to Date Revenue	$68,885,694
Farm
Home Games Left	0
Average Attendance - %	7,017 - 77.97%
Average Income per Game	$173,726
Year to Date Revenue	$7,122,776
Expense
Pro Players Total Salaries	$75,410,900
Farm Players Total Salaries	$2,635,095
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$7,016,970
Pro Year To Date Expenses	$75,537,006
Farm Year To Date Expenses	$2,605,679
Pro Salary Cap To Date	$75,537,006
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	$403,267
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,091
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,427,870
Estimate Under Maximum Salary Cap of $82,500,000	$72,130
Estimate Over Minimum Salary Cap of $61,500,000	$20,927,870
Current Bank Account	$62,203,745
Projected Bank Account	$62,203,745

Pro Players Salaries
Matthew Tkachuk	$11,750,000 (6)
Mika Zibanejad	$7,200,000 (6)
Filip Forsberg	$6,750,000 (2)
Mackenzie Weegar	$6,250,000 (3)
Roope Hintz	$5,500,000 (4)
Jake Guentzel	$5,500,000 (2)
Andrei Kuzmenko	$4,000,000 (5)
Martin Jones	$4,000,000 (6)
Anthony Duclair	$3,750,000 (3)
Chris Tanev	$3,250,000 (6)
Pontus Aberg	$2,825,000 (6)
Jesper Boqvist	$1,700,000 (3)
Anton Forsberg	$1,650,000 (1)
Thomas Vannelli	$1,600,000 (1)
Yegor Sharangovich	$1,500,000 (4)
Brandon Halverson	$1,500,000 (2)
Jonas Siegenthaler	$1,400,000 (4)
Trevor van Riemsdyk	$1,210,000 (2)
Adam Brooks	$900,900 (2)
Kevin Roy	$900,000 (2)
Rob OGara	$875,000 (1)
Tom Parisi	$700,000 (1)
Maksim Sushko	$700,000 (3)
Total Pro Players	23
Salary Commitment
Year 14 : $75,410,900
Year 15 : $70,585,900
Year 16 : $53,825,000
Year 17 : $41,425,000
Salary Average Commitment
Year 14 : $75,410,900
Year 15 : $70,585,900
Year 16 : $53,825,000
Year 17 : $41,425,000
Salary Cap with 1 Way Contract
Year 14 : $75,410,900
Year 15 : $70,585,900
Year 16 : $53,825,000
Year 17 : $41,425,000

Farm Players Salaries
Blake Coleman	$250,500 (4)
Joe Snively	$185,550 (3)
Filip Lindberg	$125,000 (4)
Matthew Phillips	$120,000 (3)
Michael Brodzinski	$98,770 (2)
Gage Quinney	$98,500 (2)
Connor Mackey	$96,550 (1)
Cedric Paquette	$95,000 (6)
Tucker Poolman	$95,000 (2)
Maximus Wanner	$92,500 (2)
Samuel Honzek	$92,500 (2)
James Malatesta	$92,500 (2)
Mikhail Maltsev	$92,500 (2)
Radim Zohorna	$92,500 (4)
Dennis Rasmussen	$90,050 (1)
Erik Kallgren	$89,900 (5)
Sam Anas	$88,900 (1)
Trevor Murphy	$88,800 (3)
Nathan Todd (Out of Payroll)	$85,000 (4)
Juuso Riikola	$80,075 (2)
Otto Somppi	$80,000 (3)
Nick Schneider	$70,000 (1)
Chris Casto	$70,000 (1)
Andrew OBrien	$70,000 (1)
Austin Strand	$70,000 (1)
Dakota Joshua	$70,000 (1)
Nicolas Kerdiles	$70,000 (1)
Anton Lander	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 14 : $2,720,095
Year 15 : $1,954,595
Year 16 : $1,212,250
Year 17 : $737,900
Salary Average Commitment
Year 14 : $2,720,095
Year 15 : $1,954,595
Year 16 : $1,212,250
Year 17 : $737,900

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 4,669 - 77.81%
Level 2:	5500 - $60 - 4,333 - 78.78%
Level 3:	2000 - $45 - 1,536 - 76.80%
Level 4:	4000 - $30 - 3,188 - 79.70%
Luxury :	1000 - $200 - 785 - 78.49%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,564 - 76.07%
Farm Level 2:	3000 - $12 - 2,247 - 74.90%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,510 - 78.43%
Average Income per Game	$1,562,385
Year to Date Revenue	$64,057,789
Farm
Home Games Left	0
Average Attendance - %	6,811 - 75.68%
Average Income per Game	$169,272
Year to Date Revenue	$6,940,169
Expense
Pro Players Total Salaries	$72,967,500
Farm Players Total Salaries	$2,450,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$71,590,274
Farm Year To Date Expenses	$2,317,308
Pro Salary Cap To Date	$71,590,274
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	$390,201
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,102
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,967,500
Estimate Under Maximum Salary Cap of $82,500,000	$9,532,500
Estimate Over Minimum Salary Cap of $61,500,000	$11,467,500
Current Bank Account	$15,869,568
Projected Bank Account	$15,869,568

Pro Players Salaries
Adam Fox	$9,500,000 (1)
Tim Stutzle	$8,350,000 (5)
Jack Hughes	$8,000,000 (3)
Jason Robertson	$7,750,000 (3)
Brady Skjei	$6,250,000 (3)
Mathew Barzal	$5,500,000 (1)
Emil Bemstrom	$3,750,000 (5)
Alexander Georgiev	$3,650,000 (5)
Quinn Hughes	$3,000,000 (6)
Carter Hart	$2,250,000 (2)
Ian McCoshen	$2,100,000 (1)
Vladislav Gavrikov	$1,870,000 (4)
Fabian Zetterlund	$1,750,000 (4)
Philipp Kurashev	$1,450,000 (4)
Jack McBain	$1,300,000 (4)
Philip Tomasino	$1,250,000 (2)
Matty Beniers	$897,500 (1)
Mavrik Bourque	$800,000 (2)
Cal Petersen	$750,000 (4)
Anthony DeAngelo	$700,000 (3)
Joe Hicketts	$700,000 (1)
Kyle Okposo	$700,000 (1)
Jaden Schwartz	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 14 : $72,967,500
Year 15 : $52,870,000
Year 16 : $48,570,000
Year 17 : $25,870,000
Salary Average Commitment
Year 14 : $49,667,500
Year 15 : $38,145,000
Year 16 : $33,845,000
Year 17 : $18,220,000
Salary Cap with 1 Way Contract
Year 14 : $72,967,500
Year 15 : $52,870,000
Year 16 : $48,570,000
Year 17 : $25,870,000

Farm Players Salaries
Jacob Bryson	$300,000 (1)
Riley Stillman	$300,000 (3)
Dylan Samberg	$140,000 (2)
Brandon Gignac	$100,000 (1)
Matias Mantykivi	$92,500 (1)
Martin Kaut	$92,500 (1)
Ben King	$92,500 (1)
Nolan Collins	$92,500 (1)
Logan Mailloux	$90,000 (5)
Jeremy Smith	$85,000 (1)
Albin Grewe	$85,000 (3)
Colin Stevens	$70,000 (1)
Ty Ronning	$70,000 (1)
Jujhar Khaira	$70,000 (1)
Lias Andersson	$70,000 (1)
Corban Knight	$70,000 (1)
Tyson Dyck	$70,000 (1)
Calvin Thurkauf	$70,000 (1)
Daniel Taylor	$70,000 (1)
Tyler Ganly	$70,000 (1)
Givani Smith	$70,000 (1)
Robin Norell	$70,000 (1)
Brendan Lemieux	$70,000 (2)
Nicholas Caamano	$70,000 (1)
Cody Bass	$70,000 (1)
Total Farm Players	25
Salary Commitment
Year 14 : $2,450,000
Year 15 : $685,000
Year 16 : $475,000
Year 17 : $90,000
Salary Average Commitment
Year 14 : $2,400,000
Year 15 : $635,000
Year 16 : $475,000
Year 17 : $90,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $100 - 5,045 - 84.09%
Level 2:	5500 - $60 - 4,623 - 84.06%
Level 3:	2000 - $45 - 1,691 - 84.53%
Level 4:	4000 - $30 - 3,319 - 82.97%
Luxury :	1000 - $200 - 859 - 85.86%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,637 - 77.28%
Farm Level 2:	3000 - $12 - 2,300 - 76.68%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,537 - 83.98%
Average Income per Game	$1,682,628
Year to Date Revenue	$68,987,730
Farm
Home Games Left	0
Average Attendance - %	6,937 - 77.08%
Average Income per Game	$172,227
Year to Date Revenue	$7,061,316
Expense
Pro Players Total Salaries	$77,555,000
Farm Players Total Salaries	$2,887,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,007,000
Pro Year To Date Expenses	$74,934,151
Farm Year To Date Expenses	$2,845,390
Pro Salary Cap To Date	$74,934,151
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	$414,733
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,441
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,562,000
Estimate Under Maximum Salary Cap of $82,500,000	$1,938,000
Estimate Over Minimum Salary Cap of $61,500,000	$19,062,000
Current Bank Account	$32,293,134
Projected Bank Account	$32,293,134

Pro Players Salaries
Mark Stone	$11,500,000 (5)
Evgeny Kuznetsov	$6,975,000 (5)
Kasper Bjorkqvist	$6,280,000 (6)
Jean-Gabriel Pageau	$5,500,000 (5)
Alex Galchenyuk	$5,150,000 (6)
Cody Ceci	$4,000,000 (6)
Conor Timmins	$4,000,000 (3)
Frank Vatrano	$3,950,000 (4)
Justin Faulk	$3,850,000 (2)
Tyler Bertuzzi	$3,650,000 (5)
Robby Fabbri	$3,250,000 (6)
Jake Dotchin	$3,000,000 (2)
Brendan Perlini	$2,500,000 (4)
Haydn Fleury	$2,250,000 (4)
MacKenzie Blackwood	$1,950,000 (5)
Chris Wagner	$1,800,000 (4)
Anders Bjork	$1,800,000 (4)
Filip Ahl	$1,450,000 (1)
James Reimer	$1,200,000 (1)
Liam Foudy	$950,000 (2)
KAndre Miller	$925,000 (2)
Jayce Hawryluk	$875,000 (1)
Samuel Morin	$750,000 (1)
Total Pro Players	23
Salary Commitment
Year 14 : $77,555,000
Year 15 : $73,280,000
Year 16 : $64,555,000
Year 17 : $60,555,000
Salary Average Commitment
Year 14 : $77,555,000
Year 15 : $73,280,000
Year 16 : $64,555,000
Year 17 : $60,555,000
Salary Cap with 1 Way Contract
Year 14 : $77,555,000
Year 15 : $73,280,000
Year 16 : $64,555,000
Year 17 : $60,555,000

Farm Players Salaries
Brett Connolly	$160,000 (1)
Rinat Valiev	$140,000 (1)
Ryan Gropp	$140,000 (1)
Antoine Roussel	$120,000 (1)
Pavel Francouz	$120,000 (2)
Oskar Sundqvist	$120,000 (1)
Andy Welinski	$120,000 (1)
Hunter Warner	$120,000 (1)
Josh Jooris	$110,000 (1)
Scott Laughton	$110,000 (4)
Sean Durzi	$110,000 (4)
Lukas Bengtsson	$110,000 (2)
Ben Gallacher	$110,000 (2)
Maxime Lagace	$100,000 (1)
Stelio Mattheos	$100,000 (1)
Pierre Engvall	$100,000 (2)
Jared Davidson	$100,000 (6)
Viktor Lodin	$100,000 (2)
Sebastian Aho (D)	$100,000 (1)
Mason Shaw	$92,500 (2)
Steve Michalek	$80,000 (2)
Carl Grundstrom	$80,000 (3)
Matt Martin	$80,000 (1)
Casey Cizikas	$80,000 (1)
Rafael Harvey Pinard	$75,000 (1)
Andrei Mironov	$70,000 (1)
Nicolas Aube-Kubel	$70,000 (3)
Mark Fayne	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 14 : $2,887,500
Year 15 : $1,182,500
Year 16 : $470,000
Year 17 : $320,000
Salary Average Commitment
Year 14 : $2,887,500
Year 15 : $1,182,500
Year 16 : $470,000
Year 17 : $320,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 4,990 - 83.17%
Level 2:	5500 - $60 - 4,517 - 82.13%
Level 3:	2000 - $45 - 1,647 - 82.35%
Level 4:	4000 - $30 - 3,257 - 81.42%
Luxury :	1000 - $200 - 836 - 83.61%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,692 - 78.21%
Farm Level 2:	3000 - $12 - 2,324 - 77.47%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,248 - 82.42%
Average Income per Game	$1,652,591
Year to Date Revenue	$67,756,238
Farm
Home Games Left	0
Average Attendance - %	7,017 - 77.96%
Average Income per Game	$174,243
Year to Date Revenue	$7,143,965
Expense
Pro Players Total Salaries	$79,133,195
Farm Players Total Salaries	$2,689,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,800,000
Pro Year To Date Expenses	$77,388,746
Farm Year To Date Expenses	$2,724,042
Pro Salary Cap To Date	$77,388,746
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	$423,172
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,382
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,933,195
Estimate Under Maximum Salary Cap of $82,500,000	$566,805
Estimate Over Minimum Salary Cap of $61,500,000	$20,433,195
Current Bank Account	$46,244,809
Projected Bank Account	$46,244,809

Pro Players Salaries
Elias Lindholm	$14,000,000 (2)
Charlie McAvoy	$9,500,000 (3)
Thatcher Demko	$7,657,775 (1)
Max Pacioretty	$7,550,000 (6)
Chris Kreider	$6,500,000 (3)
Rasmus Andersson	$4,550,000 (2)
Charlie Coyle	$4,500,000 (6)
Pavel Zacha	$3,000,000 (2)
David Perron	$3,000,000 (2)
Nick Leddy	$2,675,000 (2)
Joe Veleno	$2,500,420 (5)
Bryan Little	$2,250,000 (1)
Nick Jensen	$1,950,000 (2)
Byron Froese	$1,550,000 (4)
Ilya Lyubushkin	$1,550,000 (6)
Patrik Nemeth	$1,500,000 (1)
Vitaly Abramov	$975,000 (3)
Alex Biega	$950,000 (2)
Greg McKegg	$875,000 (1)
Casey Bailey	$700,000 (1)
Joonas Korpisalo	$700,000 (1)
Morgan Geekie	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 14 : $79,133,195
Year 15 : $64,750,420
Year 16 : $34,625,420
Year 17 : $17,650,420
Salary Average Commitment
Year 14 : $79,133,196
Year 15 : $64,750,420
Year 16 : $34,625,420
Year 17 : $17,650,420
Salary Cap with 1 Way Contract
Year 14 : $79,133,195
Year 15 : $64,750,420
Year 16 : $34,625,420
Year 17 : $17,650,420

Farm Players Salaries
AJ Greer	$100,000 (1)
Cole Koepke	$100,000 (2)
Kyle Keyser	$99,500 (2)
Alexander Campbell	$95,000 (2)
Nick Seeler	$95,000 (1)
Jack Ahcan	$95,000 (1)
Mason Lohrei	$95,000 (5)
Brayden Tracey	$95,000 (4)
Cam Lund	$95,000 (6)
Philip Svedeback	$95,000 (6)
Marc McLaughlin	$95,000 (3)
Jeremy Swayman	$95,000 (4)
Jackson Edward	$92,500 (2)
Cole Spicer	$92,500 (1)
Mason Langenbrunner	$92,500 (1)
Roman Schmidt	$92,500 (1)
Matthew Poitras	$92,500 (2)
Brett Harrison	$92,500 (2)
Trevor Kuntar	$92,500 (2)
John Beecher	$92,500 (2)
Ryan Mast	$92,500 (2)
Frederic Brunet	$92,500 (3)
Pascal Laberge	$90,000 (1)
Samuel Asselin	$85,000 (1)
Axel Andersson	$85,000 (1)
MacKenzie Skapski	$70,000 (1)
Vinni Lettieri	$70,000 (1)
Riley Tufte	$70,000 (1)
Sam Lafferty	$70,000 (2)
Brady Lyle	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 14 : $2,689,500
Year 15 : $1,582,000
Year 16 : $662,500
Year 17 : $475,000
Salary Average Commitment
Year 14 : $2,689,500
Year 15 : $1,582,000
Year 16 : $662,500
Year 17 : $475,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $95 - 5,808 - 96.80%
Level 2:	5500 - $55 - 5,356 - 97.39%
Level 3:	2000 - $40 - 1,949 - 97.45%
Level 4:	4000 - $25 - 3,908 - 97.71%
Luxury :	1000 - $195 - 964 - 96.43%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $23 - 5,798 - 96.63%
Farm Level 2:	3000 - $11 - 2,887 - 96.23%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,986 - 97.22%
Average Income per Game	$1,802,988
Year to Date Revenue	$73,922,496
Farm
Home Games Left	0
Average Attendance - %	8,685 - 96.50%
Average Income per Game	$198,129
Year to Date Revenue	$8,123,286
Expense
Pro Players Total Salaries	$74,050,000
Farm Players Total Salaries	$3,265,928
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,475,500
Pro Year To Date Expenses	$71,544,486
Farm Year To Date Expenses	$3,227,193
Pro Salary Cap To Date	$71,544,486
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	$395,989
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,465
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,525,500
Estimate Under Maximum Salary Cap of $82,500,000	$3,974,500
Estimate Over Minimum Salary Cap of $61,500,000	$17,025,500
Current Bank Account	$31,143,805
Projected Bank Account	$31,143,805

Pro Players Salaries
Ryan Johansen	$12,500,000 (6)
Aleksander Barkov	$8,000,000 (6)
Nick Suzuki	$7,875,000 (5)
Ryan Hartman	$7,500,000 (6)
John Klingberg	$4,875,000 (4)
Filip Hronek	$4,500,000 (6)
Kirill Kaprizov	$4,500,000 (2)
Tanner Pearson	$4,300,000 (1)
Brayden McNabb	$2,900,000 (1)
Ryan Poehling	$2,350,000 (3)
Simon Despres	$2,000,000 (6)
Kris Russell	$2,000,000 (3)
Cale Makar	$1,800,000 (6)
Oliver Wahlstrom	$1,750,000 (4)
Petr Mrazek	$1,500,000 (6)
Brett Ritchie	$1,250,000 (6)
Dawson Mercer	$950,000 (2)
Nikita Popugaev	$700,000 (1)
Mark Barberio	$700,000 (1)
Gabriel Bourque	$700,000 (1)
Matthew Peca	$700,000 (1)
Charlie Lindgren	$700,000 (4)
Total Pro Players	22
Salary Commitment
Year 14 : $74,050,000
Year 15 : $64,050,000
Year 16 : $58,600,000
Year 17 : $54,250,000
Salary Average Commitment
Year 14 : $74,050,000
Year 15 : $64,050,000
Year 16 : $58,600,000
Year 17 : $54,250,000
Salary Cap with 1 Way Contract
Year 14 : $74,050,000
Year 15 : $64,050,000
Year 16 : $58,600,000
Year 17 : $54,250,000

Farm Players Salaries
Adam Vay	$300,000 (1)
Nick Bonino	$300,000 (1)
Michael Kesselring	$175,100 (5)
Filip Chytil	$154,628 (1)
Alexey Toropchenko	$125,000 (3)
Mathieu Perreault	$125,000 (1)
Phillip Di Giuseppe	$125,000 (1)
Felix Robert	$95,778 (2)
Ole Bjorgvik Holm	$95,100 (2)
Cale Fleury	$95,000 (3)
Mathias Lafreniere	$92,723 (2)
Cameron MacDonald	$92,500 (2)
Dmitry Rashevsky	$92,500 (1)
Cruz Lucius	$92,500 (2)
Stephen Halliday	$92,500 (2)
Sam Lipkin	$92,500 (2)
Samuel Johannesson	$92,500 (2)
Pavel Dorofeyev	$92,500 (2)
Carson Soucy	$92,500 (2)
Lukas Dragicevic	$92,500 (3)
Brett Brochu	$80,100 (2)
Dmitrij Jaskin	$80,000 (6)
Troy Grosenick	$75,000 (6)
Julien Gauthier	$75,000 (1)
Cam Dineen	$75,000 (6)
Aatu Raty	$75,000 (6)
John Ludvig	$75,000 (3)
Daniil Miromanov	$75,000 (5)
Gianni Fairbrother	$70,000 (3)
David Gustafsson	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 14 : $3,265,929
Year 15 : $2,023,801
Year 16 : $1,012,600
Year 17 : $555,100
Salary Average Commitment
Year 14 : $3,296,029
Year 15 : $2,053,901
Year 16 : $1,042,700
Year 17 : $555,100

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 4,907 - 81.79%
Level 2:	5500 - $60 - 4,532 - 82.40%
Level 3:	2000 - $45 - 1,640 - 81.99%
Level 4:	4000 - $30 - 3,231 - 80.79%
Luxury :	1000 - $200 - 836 - 83.60%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,523 - 75.39%
Farm Level 2:	3000 - $12 - 2,286 - 76.21%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,147 - 81.87%
Average Income per Game	$1,639,896
Year to Date Revenue	$67,235,721
Farm
Home Games Left	0
Average Attendance - %	6,810 - 75.66%
Average Income per Game	$168,624
Year to Date Revenue	$6,913,584
Expense
Pro Players Total Salaries	$77,882,356
Farm Players Total Salaries	$2,922,750
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,500,000
Pro Year To Date Expenses	$78,560,684
Farm Year To Date Expenses	$2,718,623
Pro Salary Cap To Date	$78,560,684
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	$416,483
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,630
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,382,356
Estimate Under Maximum Salary Cap of $82,500,000	$117,644
Estimate Over Minimum Salary Cap of $61,500,000	$20,882,356
Current Bank Account	$43,506,621
Projected Bank Account	$43,506,621

Pro Players Salaries
Rasmus Ristolainen	$14,000,000 (6)
Josh Norris	$7,950,000 (3)
Kyle Connor	$7,142,857 (1)
Alex DeBrincat	$5,500,000 (3)
Joel Farabee	$5,000,000 (1)
Drake Batherson	$4,975,000 (3)
Christian Dvorak	$4,450,000 (1)
Jakob Chychrun	$4,250,000 (4)
Ethan Bear	$3,500,000 (6)
Alex Petrovic	$3,000,000 (2)
Jean-Sebastien Dea	$2,999,999 (3)
Benjamin Jones	$2,500,000 (3)
Ryan Lindgren	$1,950,000 (2)
Sergei Bobrovsky	$1,914,000 (4)
Kale Clague	$1,900,000 (5)
Ryan Pulock	$1,800,000 (3)
Jaret Anderson Dolan	$1,000,500 (4)
Anthony Salinitri	$900,000 (5)
Mitchell Hoelscher	$900,000 (2)
Adam Gaudette	$850,000 (1)
Shane Bowers	$700,000 (1)
Samuel Montembeault	$700,000 (4)
Total Pro Players	22
Salary Commitment
Year 14 : $77,882,356
Year 15 : $59,739,499
Year 16 : $53,889,499
Year 17 : $28,164,500
Salary Average Commitment
Year 14 : $70,574,022
Year 15 : $53,789,499
Year 16 : $47,939,499
Year 17 : $28,164,500
Salary Cap with 1 Way Contract
Year 14 : $77,882,356
Year 15 : $59,739,499
Year 16 : $53,889,499
Year 17 : $28,164,500

Farm Players Salaries
Ville Koivunen	$300,000 (6)
Karel Vejmelka	$245,000 (2)
Justin Danforth	$150,000 (2)
Brandon Duhaime	$110,000 (1)
Daemon Hunt	$98,500 (6)
Tyler Benson	$97,500 (5)
Matt Coronato	$95,000 (5)
William Stromgren	$95,000 (6)
Shai Buium	$95,000 (5)
Aleksandr Kisakov	$92,500 (2)
Tyler Boucher	$92,500 (2)
Jakob Kos	$92,500 (1)
Brendan Brisson	$92,500 (1)
Yevgeni Kashnikov	$92,500 (1)
Daniil Sobolev	$92,500 (1)
Brett Berard	$90,000 (3)
JJ Moser	$88,667 (1)
Carter Savoie	$87,500 (6)
John Peterka	$85,583 (1)
Jonathan Dahlen	$85,000 (2)
Mads Sogaard	$80,000 (6)
Andrew Campbell	$75,000 (2)
Vladimir Sobotka	$70,000 (1)
Daniil Misyul	$70,000 (2)
Jett Woo	$70,000 (2)
Nikita Korostelev	$70,000 (2)
Parker Kelly	$70,000 (3)
Kristian Vesalainen	$70,000 (2)
Stephon Williams	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 14 : $2,922,750
Year 15 : $2,128,500
Year 16 : $1,108,500
Year 17 : $948,500
Salary Average Commitment
Year 14 : $2,933,500
Year 15 : $2,128,500
Year 16 : $1,108,500
Year 17 : $948,500

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Center
Level 1:	6000 - $100 - 4,816 - 80.27%
Level 2:	5500 - $60 - 4,397 - 79.94%
Level 3:	2000 - $45 - 1,611 - 80.57%
Level 4:	4000 - $30 - 3,136 - 78.40%
Luxury :	1000 - $200 - 813 - 81.34%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,864 - 81.07%
Farm Level 2:	3000 - $12 - 2,379 - 79.29%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,774 - 79.86%
Average Income per Game	$1,601,313
Year to Date Revenue	$65,653,828
Farm
Home Games Left	0
Average Attendance - %	7,243 - 80.48%
Average Income per Game	$180,183
Year to Date Revenue	$7,387,487
Expense
Pro Players Total Salaries	$79,450,000
Farm Players Total Salaries	$3,359,933
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,443,525
Farm Year To Date Expenses	$3,339,612
Pro Salary Cap To Date	$79,443,525
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	$424,866
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,968
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,450,000
Estimate Under Maximum Salary Cap of $82,500,000	$3,050,000
Estimate Over Minimum Salary Cap of $61,500,000	$17,950,000
Current Bank Account	$40,361,306
Projected Bank Account	$40,361,306

Pro Players Salaries
Vladimir Tarasenko	$14,000,000 (6)
Cody Glass	$8,875,000 (6)
Evander Kane	$7,625,000 (6)
PK Subban	$6,025,000 (4)
Alex Tuch	$4,750,000 (3)
Alexander Wennberg	$4,500,000 (5)
Frederik Andersen	$3,975,000 (2)
Matias Maccelli	$3,425,000 (3)
Erik Brannstrom	$3,175,000 (6)
Logan Stanley	$3,000,000 (6)
Thomas Chabot	$2,900,000 (3)
Michael Bournival	$2,625,000 (1)
Reilly Smith	$2,500,000 (5)
Brandon Saigeon	$2,000,000 (5)
Brandon Hagel	$1,500,000 (5)
Morgan Frost	$1,300,000 (2)
Michael Anderson	$1,225,000 (4)
Vitek Vanecek	$1,200,000 (1)
Ville Husso	$1,125,000 (6)
Alexander Kerfoot	$1,050,000 (1)
Denis Gurianov	$1,050,000 (1)
Mattias Samuelsson	$925,000 (1)
Bowen Byram	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 14 : $79,450,000
Year 15 : $76,900,000
Year 16 : $71,625,000
Year 17 : $60,550,000
Salary Average Commitment
Year 14 : $81,950,000
Year 15 : $74,400,000
Year 16 : $69,125,000
Year 17 : $60,550,000
Salary Cap with 1 Way Contract
Year 14 : $79,450,000
Year 15 : $71,900,000
Year 16 : $66,625,000
Year 17 : $55,550,000

Farm Players Salaries
Zachary Fucale	$300,000 (1)
Ethan Del Mastro	$300,000 (1)
Mathias Emilio Pettersen	$150,000 (3)
Jared McIsaac	$132,500 (1)
Ryan McLeod	$125,100 (1)
Casey Desmith	$125,000 (1)
Filip Hallander	$112,500 (1)
Dennis Gilbert	$112,500 (3)
Jamie Drysdale	$107,500 (5)
Aidan Thompson	$92,500 (1)
Alex Beaucage	$92,500 (2)
Alex Barre-Boulet	$92,500 (2)
Nick Perbix	$92,500 (3)
Spencer Knight	$92,500 (1)
Jack Rathbone	$92,500 (1)
Vitali Kravtsov	$92,500 (1)
Francesco Pinelli	$92,500 (2)
Andrew Cristall	$92,500 (2)
Topi Niemela	$87,500 (1)
Shawn Boudrias	$87,500 (5)
Ville Heinola	$87,500 (6)
Jack Quinn	$85,000 (2)
Jeremie Poirier	$82,333 (2)
Tyler Angle	$72,500 (5)
Janne Kuokkanen	$70,000 (2)
Elvis Merzlikins	$70,000 (3)
Aidan Dudas	$70,000 (3)
Ryan Merkley	$70,000 (5)
Rasmus Kupari	$70,000 (1)
Alex Young	$70,000 (6)
Ryan Suzuki	$70,000 (1)
Vasily Podkolzin	$70,000 (6)
Total Farm Players	32
Salary Commitment
Year 14 : $3,359,933
Year 15 : $1,667,333
Year 16 : $1,060,000
Year 17 : $565,000
Salary Average Commitment
Year 14 : $3,370,100
Year 15 : $1,677,500
Year 16 : $1,060,000
Year 17 : $565,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,145 - 85.75%
Level 2:	5500 - $60 - 4,654 - 84.62%
Level 3:	2000 - $45 - 1,733 - 86.63%
Level 4:	4000 - $30 - 3,438 - 85.96%
Luxury :	1000 - $200 - 872 - 87.18%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,870 - 81.17%
Farm Level 2:	3000 - $12 - 2,414 - 80.47%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,842 - 85.63%
Average Income per Game	$1,712,340
Year to Date Revenue	$70,205,956
Farm
Home Games Left	0
Average Attendance - %	7,284 - 80.93%
Average Income per Game	$180,861
Year to Date Revenue	$7,415,321
Expense
Pro Players Total Salaries	$75,588,783
Farm Players Total Salaries	$2,757,200
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($1,725,000)
Pro Year To Date Expenses	$82,982,911
Farm Year To Date Expenses	$2,724,227
Pro Salary Cap To Date	$82,982,911
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	$404,218
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,744
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,863,783
Estimate Under Maximum Salary Cap of $82,500,000	$8,636,217
Estimate Over Minimum Salary Cap of $61,500,000	$12,363,783
Current Bank Account	$45,020,798
Projected Bank Account	$45,020,798

Pro Players Salaries
Sean Couturier	$9,414,000 (4)
Aaron Ekblad (Out of Payroll)	$8,380,000 (5)
Eeli Tolvanen	$7,914,000 (6)
Zach Werenski	$6,914,000 (6)
Tomas Hertl	$6,814,000 (6)
Rickard Rakell	$6,514,000 (3)
Valeri Nichushkin	$6,125,000 (3)
Joel Eriksson-Ek	$5,250,000 (5)
Dennis Cholowski	$3,614,000 (5)
Dmitry Sokolov	$3,614,000 (4)
Connor Dewar	$3,614,000 (5)
Pierre-Olivier Joseph	$3,450,000 (6)
Andrew Peeke	$2,550,000 (4)
Jack Dougherty	$1,900,000 (2)
Darcy Kuemper	$1,500,000 (6)
Justin Dowling	$1,214,000 (2)
Ben McCartney	$1,145,783 (4)
Marco Roy	$1,014,000 (6)
Saku Maenalanen	$900,000 (2)
Jeff Petry	$714,000 (1)
Derick Brassard	$714,000 (1)
Anders Nilsson	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 14 : $83,968,783
Year 15 : $81,840,783
Year 16 : $77,826,783
Year 17 : $65,187,783
Salary Average Commitment
Year 14 : $80,343,783
Year 15 : $78,215,783
Year 16 : $74,201,783
Year 17 : $65,187,783
Salary Cap with 1 Way Contract
Year 14 : $83,968,783
Year 15 : $81,840,783
Year 16 : $77,826,783
Year 17 : $65,187,783

Farm Players Salaries
Niklas Hansson	$201,400 (1)
Xavier Bourgault	$151,400 (2)
Nick Shore	$151,400 (1)
Cody Eakin	$151,400 (1)
Jalen Smereck	$151,400 (1)
Ashton Sautner	$151,400 (1)
Mat Clark	$141,400 (1)
Yohann Auvitu	$101,400 (1)
Alan Quine	$101,400 (1)
Jordan Schroeder	$101,400 (1)
Carter Rowney	$101,400 (1)
Markus Hannikainen	$101,400 (1)
Kasimir Kaskisuo	$101,400 (1)
Anton Khudobin	$101,400 (1)
Jake Evans	$101,400 (1)
Louis Belpedio	$101,400 (2)
Par Lindholm	$101,400 (3)
Chad Johnson	$101,400 (1)
Matthew Maggio	$92,500 (2)
Pontus Holmberg	$92,500 (1)
Alexei Emelin	$71,400 (1)
Patrick Brown	$71,400 (1)
Mario Lucia	$71,400 (1)
Nolan Valleau	$71,400 (1)
Justin Hickman	$71,400 (2)
Total Farm Players	25
Salary Commitment
Year 14 : $2,757,200
Year 15 : $518,100
Year 16 : $101,400
Year 17 : $0
Salary Average Commitment
Year 14 : $2,757,200
Year 15 : $518,100
Year 16 : $101,400
Year 17 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 4,996 - 83.27%
Level 2:	5500 - $60 - 4,547 - 82.68%
Level 3:	2000 - $45 - 1,644 - 82.20%
Level 4:	4000 - $30 - 3,262 - 81.54%
Luxury :	1000 - $200 - 828 - 82.75%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,576 - 76.27%
Farm Level 2:	3000 - $12 - 2,280 - 75.99%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,277 - 82.58%
Average Income per Game	$1,653,614
Year to Date Revenue	$67,798,180
Farm
Home Games Left	0
Average Attendance - %	6,856 - 76.17%
Average Income per Game	$170,105
Year to Date Revenue	$6,974,303
Expense
Pro Players Total Salaries	$75,959,157
Farm Players Total Salaries	$2,547,558
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$607,000
Pro Year To Date Expenses	$78,300,056
Farm Year To Date Expenses	$2,367,085
Pro Salary Cap To Date	$78,300,056
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	$406,199
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,623
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,566,157
Estimate Under Maximum Salary Cap of $82,500,000	$5,933,843
Estimate Over Minimum Salary Cap of $61,500,000	$15,066,157
Current Bank Account	$58,017,190
Projected Bank Account	$58,017,190

Pro Players Salaries
Tyler Seguin	$9,766,000 (2)
Owen Tippett	$8,500,000 (4)
William Karlsson	$8,500,000 (2)
Pavel Buchnevich	$6,250,000 (5)
Ondrej Palat	$5,880,000 (4)
Matt Murray	$4,875,000 (2)
David Savard	$4,750,000 (1)
Joel Edmundson	$3,250,000 (6)
Joshua Ho-Sang	$3,133,737 (4)
Jan Rutta	$3,000,000 (5)
Nikita Zadorov	$3,000,000 (5)
Richard Panik	$2,500,420 (5)
Antoine Bibeau	$2,200,000 (1)
Dominik Kubalik	$1,900,000 (1)
Shane Starrett	$1,500,000 (2)
Chad Krys	$1,490,000 (4)
Ben Smith	$1,214,000 (1)
Jesperi Kotkaniemi	$1,000,000 (5)
Victor Rask	$975,000 (2)
Linus Nassen	$875,000 (1)
Luca Sbisa	$700,000 (1)
Michael Amadio	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 14 : $75,959,157
Year 15 : $63,620,157
Year 16 : $38,004,157
Year 17 : $38,004,157
Salary Average Commitment
Year 14 : $75,959,157
Year 15 : $63,620,157
Year 16 : $38,004,157
Year 17 : $38,004,157
Salary Cap with 1 Way Contract
Year 14 : $75,959,157
Year 15 : $63,620,157
Year 16 : $38,004,157
Year 17 : $38,004,157

Farm Players Salaries
Matvey Petrov	$300,000 (6)
Ozzy Wiesblatt	$120,000 (1)
John Nyberg	$95,000 (3)
Rasmus Sandin	$92,558 (1)
Gavin White	$92,500 (1)
Kyle Masters	$92,500 (2)
Luka Burzan	$92,500 (1)
Oskar Back	$92,500 (2)
Connor McClennon	$92,500 (2)
Etienne Morin	$92,500 (2)
Declan McDonnell	$92,500 (1)
Cam Hillis	$90,000 (2)
Samuel Blais	$87,500 (2)
Gage Goncalves	$87,500 (3)
Isak Walther	$87,500 (1)
Ethan Keppen	$80,000 (2)
Gabriel Fortier	$80,000 (3)
Ilya Nikolaev	$80,000 (2)
Paul Thompson	$70,000 (1)
Mark Alt	$70,000 (1)
Marcus Sorensen	$70,000 (1)
Hunter Shepard	$70,000 (1)
Oleg Yevenko	$70,000 (1)
Vincent LoVerde	$70,000 (1)
Andrew Shortridge	$70,000 (1)
Loic Leduc	$70,000 (1)
Philippe Desrosiers	$70,000 (2)
Tyler Pitlick	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 14 : $2,547,558
Year 15 : $1,340,000
Year 16 : $562,500
Year 17 : $300,000
Salary Average Commitment
Year 14 : $2,547,558
Year 15 : $1,340,000
Year 16 : $562,500
Year 17 : $300,000

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 4,954 - 82.56%
Level 2:	5500 - $60 - 4,572 - 83.12%
Level 3:	2000 - $45 - 1,635 - 81.76%
Level 4:	4000 - $30 - 3,294 - 82.34%
Luxury :	1000 - $200 - 835 - 83.52%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,728 - 78.80%
Farm Level 2:	3000 - $12 - 2,407 - 80.23%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,289 - 82.65%
Average Income per Game	$1,652,582
Year to Date Revenue	$67,755,846
Farm
Home Games Left	0
Average Attendance - %	7,135 - 79.28%
Average Income per Game	$176,509
Year to Date Revenue	$7,236,863
Expense
Pro Players Total Salaries	$74,004,662
Farm Players Total Salaries	$2,479,248
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,150,000
Pro Year To Date Expenses	$71,073,656
Farm Year To Date Expenses	$2,467,573
Pro Salary Cap To Date	$71,073,656
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	$395,747
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,258
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,154,662
Estimate Under Maximum Salary Cap of $82,500,000	$5,345,338
Estimate Over Minimum Salary Cap of $61,500,000	$15,654,662
Current Bank Account	$45,100,546
Projected Bank Account	$45,100,546

Pro Players Salaries
Elias Pettersson	$10,000,780 (5)
Mikko Rantanen	$8,500,000 (3)
Ryan Ellis	$8,000,777 (5)
Bo Horvat	$7,400,000 (5)
Connor Murphy	$4,500,000 (1)
Brett Pesce	$3,750,000 (5)
Ivan Barbashev	$3,500,000 (5)
Alex Iafallo	$2,750,777 (6)
Kevin Labanc	$2,750,000 (1)
Taylor Raddysh	$2,750,000 (2)
Tyson Barrie	$2,350,000 (3)
Jared Coreau	$2,250,777 (6)
Chris Driedger	$2,100,777 (6)
Barclay Goodrow	$2,000,000 (5)
Cam Talbot	$1,750,777 (1)
Dylan Strome	$1,750,000 (5)
Frederic Allard	$1,700,000 (3)
Nate Schmidt	$1,500,000 (2)
Zemgus Girgensons	$1,250,000 (1)
Michael McCarron	$950,000 (1)
Jesse Puljujarvi	$950,000 (5)
Olli Juolevi	$850,000 (3)
Josh Leivo	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 14 : $74,004,662
Year 15 : $62,103,885
Year 16 : $57,853,885
Year 17 : $44,453,885
Salary Average Commitment
Year 14 : $74,004,661
Year 15 : $62,103,884
Year 16 : $57,853,884
Year 17 : $44,453,884
Salary Cap with 1 Way Contract
Year 14 : $74,004,662
Year 15 : $62,103,885
Year 16 : $57,853,885
Year 17 : $44,453,885

Farm Players Salaries
Matthew OConnor	$125,000 (2)
Arseny Gritsyuk	$125,000 (6)
Lukas Svejkovsky	$125,000 (6)
Jakob Pelletier	$112,500 (3)
Danil Gushchin	$100,000 (6)
Nikita Alexandrov	$100,000 (6)
Thomas Novak	$100,000 (5)
Derek Grant	$99,900 (2)
Karl Stollery	$95,078 (1)
Koehn Ziemmer	$92,500 (2)
Dustin Wolf	$92,500 (3)
Ty Voit	$92,500 (2)
Kasper Kotkansalo	$85,000 (1)
Frederick Gaudreau	$82,500 (2)
Nikolai Knyzhov	$80,090 (1)
Jacob Golden	$80,010 (3)
Lars Eller	$80,000 (2)
Arvid Holm	$80,000 (3)
Kiefer Sherwood	$80,000 (1)
Ryan Kujawinski	$78,900 (1)
David Musil	$77,770 (1)
Simon Knak	$75,000 (5)
Dalton Thrower	$70,000 (1)
Dylan Labbe	$70,000 (1)
Tim Erixon	$70,000 (1)
Gregory Hofmann	$70,000 (1)
Lukas Cormier	$70,000 (4)
Chris Stewart	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 14 : $2,479,248
Year 15 : $1,632,410
Year 16 : $1,060,010
Year 17 : $695,000
Salary Average Commitment
Year 14 : $2,479,248
Year 15 : $1,632,410
Year 16 : $1,060,010
Year 17 : $695,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 4,809 - 80.15%
Level 2:	5500 - $60 - 4,374 - 79.52%
Level 3:	2000 - $45 - 1,585 - 79.23%
Level 4:	4000 - $30 - 3,121 - 78.02%
Luxury :	1000 - $200 - 803 - 80.34%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,659 - 77.65%
Farm Level 2:	3000 - $12 - 2,363 - 78.78%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,692 - 79.41%
Average Income per Game	$1,592,754
Year to Date Revenue	$65,302,920
Farm
Home Games Left	0
Average Attendance - %	7,022 - 78.02%
Average Income per Game	$173,796
Year to Date Revenue	$7,125,647
Expense
Pro Players Total Salaries	$69,725,000
Farm Players Total Salaries	$2,505,275
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$11,490,333
Pro Year To Date Expenses	$70,069,213
Farm Year To Date Expenses	$2,473,639
Pro Salary Cap To Date	$70,069,213
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	$372,861
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,397
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,215,333
Estimate Under Maximum Salary Cap of $82,500,000	$1,284,667
Estimate Over Minimum Salary Cap of $61,500,000	$19,715,333
Current Bank Account	$42,695,263
Projected Bank Account	$42,695,263

Pro Players Salaries
Martin Necas	$14,000,000 (1)
Mikhail Sergachev	$8,500,000 (5)
Ridly Greig	$7,500,000 (1)
Remi Elie	$4,000,000 (2)
Logan Brown	$3,250,000 (1)
Matthew Strome	$3,250,000 (2)
Troy Terry	$2,850,000 (5)
Dylan DeMelo	$2,750,000 (5)
Jake McCabe	$2,500,000 (5)
Josh Manson	$2,500,000 (4)
Josh Mahura	$2,500,000 (5)
Colton Sissons	$1,975,000 (1)
Philipp Grubauer	$1,800,000 (2)
Michael Bunting	$1,700,000 (5)
Dylan Guenther	$1,650,000 (5)
Seth Jarvis	$1,500,000 (6)
Linus Soderstrom	$1,500,000 (3)
Josh Morrissey	$1,250,000 (6)
Egor Sokolov	$1,100,000 (3)
Michael McLeod	$1,000,000 (2)
Viktor Antipin	$1,000,000 (3)
Arthur Kaliyev	$950,000 (1)
Matthew Wedman	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 14 : $69,725,000
Year 15 : $41,350,000
Year 16 : $31,300,000
Year 17 : $27,700,000
Salary Average Commitment
Year 14 : $69,725,000
Year 15 : $41,350,000
Year 16 : $31,300,000
Year 17 : $27,700,000
Salary Cap with 1 Way Contract
Year 14 : $69,725,000
Year 15 : $41,350,000
Year 16 : $31,300,000
Year 17 : $27,700,000

Farm Players Salaries
Olle Eriksson Ek	$225,025 (4)
Mark Kastelic	$175,000 (2)
Brandon Tanev	$125,000 (1)
Dmitri Zavgorodny	$120,000 (2)
Bobby Brink	$113,750 (4)
Pavel Gogolev	$100,000 (1)
Boris Katchouk	$100,000 (2)
Alexander Volkov	$100,000 (3)
Zach Senyshyn	$100,000 (4)
Blake Lizotte	$100,000 (1)
Josh Pillar	$95,000 (5)
Pavel Mintyukov	$92,500 (2)
Kevin Korchinski	$92,500 (2)
Brandt Clarke	$92,500 (2)
Luca Del Bel Belluz	$92,500 (2)
Gavin Hayes	$92,500 (2)
Adam Musil	$90,000 (1)
Keean Washkurak	$85,000 (1)
Jacob Leguerrier	$82,500 (2)
Brian Gibbons	$81,500 (1)
Brycen Martin	$70,000 (1)
Mac Carruth	$70,000 (1)
Nelson Nogier	$70,000 (1)
Kevin Boyle	$70,000 (1)
Kim Nousiainen	$70,000 (1)
Total Farm Players	25
Salary Commitment
Year 14 : $2,505,275
Year 15 : $1,573,775
Year 16 : $633,775
Year 17 : $533,775
Salary Average Commitment
Year 14 : $2,505,275
Year 15 : $1,573,775
Year 16 : $633,775
Year 17 : $533,775

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T- Mobile Arena
Level 1:	6000 - $100 - 5,046 - 84.10%
Level 2:	5500 - $60 - 4,603 - 83.69%
Level 3:	2000 - $45 - 1,675 - 83.75%
Level 4:	4000 - $30 - 3,346 - 83.65%
Luxury :	1000 - $200 - 839 - 83.93%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,712 - 78.53%
Farm Level 2:	3000 - $12 - 2,350 - 78.32%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,509 - 83.83%
Average Income per Game	$1,675,348
Year to Date Revenue	$68,689,277
Farm
Home Games Left	0
Average Attendance - %	7,062 - 78.46%
Average Income per Game	$175,195
Year to Date Revenue	$7,183,014
Expense
Pro Players Total Salaries	$70,919,500
Farm Players Total Salaries	$2,111,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,018,000
Pro Year To Date Expenses	$73,804,654
Farm Year To Date Expenses	$2,139,646
Pro Salary Cap To Date	$73,804,654
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	$379,249
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,291
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,937,500
Estimate Under Maximum Salary Cap of $82,500,000	$8,562,500
Estimate Over Minimum Salary Cap of $61,500,000	$12,437,500
Current Bank Account	$36,484,223
Projected Bank Account	$36,484,223

Pro Players Salaries
Dylan Larkin	$10,200,500 (5)
Seth Jones (Out of Payroll)	$8,000,000 (4)
David Pastrnak	$7,250,000 (1)
Matt Boldy	$7,000,000 (3)
Eric Staal	$5,725,000 (1)
Linus Ullmark	$5,000,000 (2)
Lawson Crouse	$4,300,000 (4)
Miro Heiskanen	$3,850,000 (4)
Eetu Luostarinen	$2,750,000 (1)
Phillip Danault	$2,614,000 (4)
Markus Nutivaara	$2,550,000 (3)
Alexander Romanov	$2,500,000 (1)
Ilya Mikheyev	$2,250,000 (5)
Oliver Bjorkstrand	$1,750,000 (3)
Reece Willcox	$1,750,000 (3)
Lucas Raymond	$1,500,000 (6)
Klim Kostin	$1,500,000 (1)
Brett Leason	$1,500,000 (6)
Trevor Carrick	$1,375,000 (1)
Riley Damiani	$1,255,000 (3)
Alex Lintuniemi	$1,250,000 (3)
Rourke Chartier	$1,200,000 (6)
Noel Acciari	$1,150,000 (1)
Jack Campbell	$700,000 (2)
Total Pro Players	24
Salary Commitment
Year 14 : $78,919,500
Year 15 : $56,669,500
Year 16 : $50,969,500
Year 17 : $35,414,500
Salary Average Commitment
Year 14 : $72,844,500
Year 15 : $50,594,500
Year 16 : $44,894,500
Year 17 : $35,414,500
Salary Cap with 1 Way Contract
Year 14 : $78,919,500
Year 15 : $56,669,500
Year 16 : $50,969,500
Year 17 : $35,414,500

Farm Players Salaries
Isaac Ratcliffe	$135,500 (6)
Reece Newkirk	$135,000 (3)
Libor Hajek	$135,000 (3)
Michal Teply	$120,000 (6)
Tim Berni	$110,000 (2)
Ruslan Iskhakov	$97,500 (1)
Cole Fonstad	$95,500 (1)
Carson Focht	$95,000 (3)
Patrick Guay	$92,500 (1)
Bode Wilde	$90,000 (5)
Tyler Madden	$88,000 (2)
Zachary Lauzon	$87,500 (2)
Eetu Tuulola (Out of Payroll)	$85,000 (2)
Adin Hill	$85,000 (6)
Marc Del Gaizo	$85,000 (5)
Alex DOrio	$85,000 (3)
Kyle Olson	$80,000 (2)
Jordy Bellerive	$75,000 (2)
Arvid Costmar	$70,000 (1)
Kaden Fulcher	$70,000 (3)
Derek Dorsett	$70,000 (1)
Brendan Kichton	$70,000 (1)
Milos Roman	$70,000 (1)
Jack Badini	$70,000 (3)
Total Farm Players	24
Salary Commitment
Year 14 : $2,196,500
Year 15 : $1,631,000
Year 16 : $1,105,500
Year 17 : $515,500
Salary Average Commitment
Year 14 : $2,196,500
Year 15 : $1,631,000
Year 16 : $1,105,500
Year 17 : $515,500

Hockey Club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Utah Arena
Level 1:	6000 - $100 - 5,059 - 84.32%
Level 2:	5500 - $60 - 4,589 - 83.43%
Level 3:	2000 - $45 - 1,654 - 82.71%
Level 4:	4000 - $30 - 3,311 - 82.78%
Luxury :	1000 - $200 - 835 - 83.51%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,740 - 79.00%
Farm Level 2:	3000 - $12 - 2,351 - 78.37%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,448 - 83.50%
Average Income per Game	$1,671,811
Year to Date Revenue	$68,544,255
Farm
Home Games Left	0
Average Attendance - %	7,091 - 78.79%
Average Income per Game	$176,063
Year to Date Revenue	$7,218,603
Expense
Pro Players Total Salaries	$79,125,000
Farm Players Total Salaries	$2,787,900
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$75,065,388
Farm Year To Date Expenses	$2,754,953
Pro Salary Cap To Date	$75,065,388
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	$423,128
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,909
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,125,000
Estimate Under Maximum Salary Cap of $82,500,000	$3,375,000
Estimate Over Minimum Salary Cap of $61,500,000	$17,625,000
Current Bank Account	$38,244,719
Projected Bank Account	$38,244,719

Pro Players Salaries
Connor McDavid	$14,000,000 (2)
Logan Couture	$7,450,000 (1)
Clayton Keller	$7,150,000 (3)
Pierre-Luc Dubois	$6,750,000 (5)
Jeff Skinner	$5,900,000 (3)
Anthony Mantha	$5,000,000 (5)
Jacob Trouba	$4,500,000 (6)
Jake DeBrusk	$4,000,000 (1)
Jake Muzzin	$3,250,000 (5)
Derek Forbort	$3,000,000 (4)
Jake Oettinger	$2,750,000 (3)
Casey Nelson	$2,300,000 (1)
Kaapo Kakko	$2,225,000 (6)
Marco Rossi	$1,850,000 (3)
Joakim Ryan	$1,500,000 (4)
Anthony Stolarz	$1,400,000 (4)
Joshua Brown	$1,200,000 (1)
James van Riemsdyk	$1,200,000 (6)
Vladislav Namestnikov	$1,000,000 (6)
Filip Sandberg	$1,000,000 (1)
Parker Wotherspoon	$950,000 (5)
Mikael Backlund	$750,000 (6)
Total Pro Players	22
Salary Commitment
Year 14 : $79,125,000
Year 15 : $63,175,000
Year 16 : $49,175,000
Year 17 : $31,525,000
Salary Average Commitment
Year 14 : $79,125,000
Year 15 : $63,175,000
Year 16 : $49,175,000
Year 17 : $31,525,000
Salary Cap with 1 Way Contract
Year 14 : $79,125,000
Year 15 : $63,175,000
Year 16 : $49,175,000
Year 17 : $31,525,000

Farm Players Salaries
Trevor Moore	$175,000 (1)
Chris Martenet	$120,000 (1)
Matt Calvert	$100,000 (3)
Ivan Prosvetov	$100,000 (5)
Brandon Pirri	$95,000 (5)
Fraser Minten	$92,500 (3)
Keaton Middleton	$92,500 (1)
Michael Milne	$92,500 (1)
Drew Commesso	$92,500 (3)
Emerson Etem	$87,900 (2)
Fredrik Karlstrom	$85,000 (4)
JD Greenway	$85,000 (1)
Connor Ingram	$85,000 (3)
Jens Looke	$85,000 (2)
Guillaume Brisebois	$85,000 (2)
Dominik Simon	$85,000 (5)
Jansen Harkins	$85,000 (4)
Matthew Highmore	$85,000 (4)
Tommy Hughes	$85,000 (1)
John Leonard	$85,000 (5)
Garrett Mitchell	$85,000 (5)
Ben Sexton	$80,000 (5)
Justin Brazeau	$75,000 (4)
Alexander True	$75,000 (4)
Bobby Ryan	$75,000 (1)
John Gilmour	$75,000 (2)
Michael Latta	$75,000 (1)
Bobby McMann	$70,000 (4)
Devin Cooley	$70,000 (6)
Ian Scott	$70,000 (2)
Stuart Percy	$70,000 (1)
Dustin Stevenson	$70,000 (1)
Total Farm Players	32
Salary Commitment
Year 14 : $2,787,900
Year 15 : $1,847,900
Year 16 : $1,445,000
Year 17 : $1,075,000
Salary Average Commitment
Year 14 : $2,787,900
Year 15 : $1,847,900
Year 16 : $1,445,000
Year 17 : $1,075,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $100 - 5,103 - 85.05%
Level 2:	5500 - $60 - 4,618 - 83.96%
Level 3:	2000 - $45 - 1,674 - 83.68%
Level 4:	4000 - $30 - 3,286 - 82.15%
Luxury :	1000 - $200 - 840 - 84.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,844 - 80.73%
Farm Level 2:	3000 - $12 - 2,404 - 80.14%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,520 - 83.89%
Average Income per Game	$1,682,539
Year to Date Revenue	$68,984,095
Farm
Home Games Left	0
Average Attendance - %	7,248 - 80.53%
Average Income per Game	$179,933
Year to Date Revenue	$7,377,241
Expense
Pro Players Total Salaries	$81,661,055
Farm Players Total Salaries	$2,293,928
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$350,250
Pro Year To Date Expenses	$79,234,379
Farm Year To Date Expenses	$2,381,059
Pro Salary Cap To Date	$79,234,379
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	$436,690
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,267
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,011,305
Estimate Under Maximum Salary Cap of $82,500,000	$488,695
Estimate Over Minimum Salary Cap of $61,500,000	$20,511,305
Current Bank Account	$47,030,303
Projected Bank Account	$47,030,303

Pro Players Salaries
Bryan Rust	$9,550,000 (1)
Ryan OReilly	$9,350,000 (5)
Brad Marchand	$7,200,000 (1)
Matt Duchene	$6,000,000 (1)
Calvin de Haan	$5,500,000 (6)
Erik Gudbranson	$4,750,500 (6)
Josh Anderson	$4,750,000 (6)
Travis Hamonic	$4,385,000 (6)
Nikolaj Ehlers	$4,000,000 (2)
Danny DeKeyser	$3,925,000 (1)
Michael Matheson	$3,500,000 (4)
Yegor Korshkov	$3,450,000 (5)
Josh Bailey	$3,000,000 (6)
Ilya Samsonov	$2,500,000 (2)
Jani Hakanpaa	$1,500,000 (1)
Joseph Blandisi	$1,400,000 (2)
Theodor Blueger	$1,250,000 (2)
Morgan Barron	$1,250,000 (4)
Matthew Villalta	$1,250,000 (5)
Lawrence Pilut	$950,000 (6)
Anton Karlsson	$750,500 (2)
Hunter Shinkaruk	$750,050 (2)
Eric Comrie	$700,005 (1)
Total Pro Players	23
Salary Commitment
Year 14 : $81,661,055
Year 15 : $52,786,050
Year 16 : $42,135,500
Year 17 : $42,135,500
Salary Average Commitment
Year 14 : $81,661,055
Year 15 : $52,786,050
Year 16 : $42,135,500
Year 17 : $42,135,500
Salary Cap with 1 Way Contract
Year 14 : $81,661,055
Year 15 : $52,786,050
Year 16 : $42,135,500
Year 17 : $42,135,500

Farm Players Salaries
Noah Cates	$262,500 (2)
Nicolas Deslauriers	$125,000 (3)
Andreas Johnsson	$125,000 (1)
Jacob Graves	$98,000 (1)
Ville Ottavainen	$95,000 (2)
Niko Huuhtanen	$95,000 (2)
Yegor Zamula	$95,000 (2)
Juuso Parssinen	$92,500 (3)
Alex Holtz	$89,417 (1)
Jacob Middleton	$85,000 (2)
Lassi Thomson	$85,000 (6)
Andre Lee	$83,806 (1)
Tomas Hyka	$82,500 (1)
Lance Bouma	$80,050 (2)
Grigori Denisenko	$75,050 (1)
Daniel Renouf	$75,050 (2)
Joseph LaBate	$75,050 (1)
Zac Dalpe	$75,005 (1)
Elliot Desnoyers (Out of Payroll)	$75,000 (1)
Quinn Schmiemann	$75,000 (6)
Ryker Evans	$75,000 (1)
Will ONeill	$70,001 (2)
Jhonas Enroth	$70,001 (1)
Alex Belzile	$70,000 (1)
Henry Rybinski	$70,000 (6)
Dylan Wells	$70,000 (1)
Total Farm Players	26
Salary Commitment
Year 14 : $2,368,928
Year 15 : $1,305,100
Year 16 : $447,500
Year 17 : $230,000
Salary Average Commitment
Year 14 : $2,194,512
Year 15 : $1,127,600
Year 16 : $447,500
Year 17 : $230,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bells MTS Place
Level 1:	6000 - $100 - 4,927 - 82.12%
Level 2:	5500 - $60 - 4,502 - 81.85%
Level 3:	2000 - $45 - 1,644 - 82.20%
Level 4:	4000 - $30 - 3,257 - 81.42%
Luxury :	1000 - $200 - 811 - 81.05%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,676 - 77.94%
Farm Level 2:	3000 - $12 - 2,393 - 79.76%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,140 - 81.84%
Average Income per Game	$1,633,986
Year to Date Revenue	$66,993,432
Farm
Home Games Left	0
Average Attendance - %	7,069 - 78.55%
Average Income per Game	$174,748
Year to Date Revenue	$7,164,680
Expense
Pro Players Total Salaries	$65,571,297
Farm Players Total Salaries	$2,318,900
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,511,010
Pro Year To Date Expenses	$65,997,754
Farm Year To Date Expenses	$2,300,727
Pro Salary Cap To Date	$65,997,754
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	$350,649
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,401
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$68,082,307
Estimate Under Maximum Salary Cap of $82,500,000	$14,417,693
Estimate Over Minimum Salary Cap of $61,500,000	$6,582,307
Current Bank Account	$87,784,664
Projected Bank Account	$87,784,664

Pro Players Salaries
Nicklas Backstrom	$6,854,466 (1)
Alex Pietrangelo	$6,244,335 (6)
Adam Larsson	$6,014,000 (1)
Kailer Yamamoto	$5,663,737 (6)
Noah Juulsen	$5,227,717 (6)
JT Compher	$5,100,000 (5)
Tristan Jarry	$5,000,000 (1)
Jakub Vrana	$4,277,366 (6)
Michael Stone	$3,875,000 (4)
Nico Sturm	$1,750,000 (1)
Will Butcher	$1,700,000 (6)
Jan Jenik	$1,600,000 (2)
Dylan Blujus	$1,533,646 (3)
Anton Lundell	$1,500,000 (6)
Ty Dellandrea	$1,477,435 (5)
Alexander Khovanov	$1,374,874 (5)
Callum Booth	$1,363,365 (2)
Rem Pitlick	$1,265,356 (6)
Akil Thomas	$1,000,000 (5)
Dysin Mayo	$950,000 (1)
Adam Ingram	$950,000 (6)
Curtis Douglas	$850,000 (2)
Total Pro Players	22
Salary Commitment
Year 14 : $65,571,297
Year 15 : $45,002,831
Year 16 : $41,189,466
Year 17 : $39,655,820
Salary Average Commitment
Year 14 : $65,571,296
Year 15 : $45,002,830
Year 16 : $41,189,465
Year 17 : $39,655,819
Salary Cap with 1 Way Contract
Year 14 : $65,571,297
Year 15 : $45,002,831
Year 16 : $41,189,466
Year 17 : $39,655,820

Farm Players Salaries
Ross Colton	$115,000 (1)
Arttu Ruotsalainen	$115,000 (1)
Jesper Lindgren	$97,500 (2)
Aidan Mcdonough	$97,500 (4)
Julius Bergman	$95,000 (2)
Mikael Pyyhtia	$95,000 (6)
Beck Warm	$95,000 (1)
Fedor Gordeev	$95,000 (3)
Nick Malik	$95,000 (6)
Justin Sourdif	$95,000 (6)
Josiah Slavin	$95,000 (6)
Zachary Emond	$95,000 (2)
Tanner Dickinson	$92,500 (1)
Kyle Jackson	$92,500 (1)
Jeremy Michel	$92,500 (1)
Ty Nelson	$92,500 (2)
Justin Barron	$92,500 (2)
Daylan Kuefler	$92,500 (2)
Miska Kukkonen	$81,400 (1)
Damien Giroux	$77,500 (2)
Michael Prapavessis	$70,000 (1)
Andreas Borgman	$70,000 (1)
Riley Sutter	$70,000 (2)
Jack Dugan	$70,000 (2)
Jachym Kondelkin	$70,000 (2)
Alex Limoges	$70,000 (1)
Total Farm Players	26
Salary Commitment
Year 14 : $2,318,900
Year 15 : $1,425,000
Year 16 : $572,500
Year 17 : $477,500
Salary Average Commitment
Year 14 : $2,318,900
Year 15 : $1,425,000
Year 16 : $572,500
Year 17 : $477,500

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 5,099 - 84.99%
Level 2:	5500 - $60 - 4,680 - 85.09%
Level 3:	2000 - $45 - 1,701 - 85.07%
Level 4:	4000 - $30 - 3,353 - 83.82%
Luxury :	1000 - $200 - 857 - 85.72%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,757 - 79.28%
Farm Level 2:	3000 - $12 - 2,385 - 79.51%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,691 - 84.82%
Average Income per Game	$1,697,617
Year to Date Revenue	$69,602,296
Farm
Home Games Left	0
Average Attendance - %	7,142 - 79.36%
Average Income per Game	$177,056
Year to Date Revenue	$7,259,296
Expense
Pro Players Total Salaries	$69,894,416
Farm Players Total Salaries	$3,594,998
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,375,000
Pro Year To Date Expenses	$76,621,619
Farm Year To Date Expenses	$3,479,212
Pro Salary Cap To Date	$76,621,619
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$373,767
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,225
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,269,416
Estimate Under Maximum Salary Cap of $82,500,000	$11,230,584
Estimate Over Minimum Salary Cap of $61,500,000	$9,769,416
Current Bank Account	$54,191,559
Projected Bank Account	$54,191,559

Pro Players Salaries
Oscar Klefbom	$9,000,069 (5)
Casey Mittelstadt	$7,500,000 (6)
Oliver Ekman-Larsson	$7,500,000 (2)
Boone Jenner (Out of Payroll)	$6,969,690 (6)
Sean Monahan	$6,000,000 (6)
Travis Konecny	$5,500,000 (2)
Shayne Gostisbehere	$5,450,000 (4)
Brock Nelson	$4,850,000 (4)
Timo Meier	$4,000,000 (1)
Aleksi Heponiemi	$3,500,000 (4)
Paul Byron	$2,250,000 (3)
Joey Laleggia	$2,225,000 (2)
Matt Grzelcyk	$2,000,000 (1)
Kaapo Kahkonen	$1,500,000 (3)
Robbie Russo	$1,400,069 (1)
Wyatt Johnston	$1,400,069 (6)
Mattias Janmark	$1,369,069 (2)
Blake Pietila	$1,100,069 (2)
Angus Redmond	$1,000,069 (5)
Clayton Phillips	$950,000 (3)
Alexander Burmistrov	$700,002 (1)
Quinton Howden	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 14 : $76,864,106
Year 15 : $68,064,035
Year 16 : $50,369,897
Year 17 : $45,669,897
Salary Average Commitment
Year 14 : $76,864,106
Year 15 : $68,064,035
Year 16 : $50,369,897
Year 17 : $45,669,897
Salary Cap with 1 Way Contract
Year 14 : $76,864,106
Year 15 : $68,064,035
Year 16 : $50,369,897
Year 17 : $45,669,897

Farm Players Salaries
Anthony Florentino	$299,907 (1)
Mathieu Joseph	$295,007 (3)
Scott Wilson	$180,007 (1)
Daniel ORegan	$175,000 (2)
Matej MacHovsky	$150,007 (2)
Anthony Bitetto	$150,007 (1)
Mason Geertsen	$150,007 (1)
Reece Scarlett	$120,007 (1)
Marcus Foligno	$120,007 (1)
Zachary Gallant	$120,007 (2)
Miguel Tourigny	$110,007 (3)
Marcus Kruger	$110,000 (2)
Chase De Leo	$100,007 (3)
Michael Eyssimont	$100,007 (5)
Vili Saarijarvi	$100,000 (1)
Eric Engstrand	$100,000 (3)
Hunter Drew	$100,000 (1)
Jake McGrew	$100,000 (1)
Josh Doan	$92,500 (1)
Santeri Hatakka	$92,500 (1)
Francesco Arcuri	$92,500 (2)
Kirill Marchenko	$92,500 (2)
Alexander Nikishin	$92,500 (2)
Josh Filmon	$92,500 (3)
Bear Hughes	$92,500 (1)
Jesse Ylonen	$77,500 (2)
Rudolfs Balcers	$75,000 (2)
Declan Chisholm	$75,000 (2)
Jeremy Brodeur	$70,007 (1)
Will Cranley	$70,007 (5)
Total Farm Players	30
Salary Commitment
Year 14 : $3,594,998
Year 15 : $1,927,549
Year 16 : $867,535
Year 17 : $170,014
Salary Average Commitment
Year 14 : $3,662,598
Year 15 : $1,995,149
Year 16 : $867,535
Year 17 : $170,014

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	6000 - $90 - 5,891 - 98.19%
Level 2:	5500 - $50 - 5,451 - 99.11%
Level 3:	2000 - $35 - 1,985 - 99.25%
Level 4:	4000 - $20 - 3,996 - 99.91%
Luxury :	1000 - $180 - 982 - 98.25%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,856 - 80.94%
Farm Level 2:	3000 - $12 - 2,457 - 81.90%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,306 - 98.95%
Average Income per Game	$1,682,218
Year to Date Revenue	$68,970,924
Farm
Home Games Left	0
Average Attendance - %	7,313 - 81.26%
Average Income per Game	$181,070
Year to Date Revenue	$7,423,859
Expense
Pro Players Total Salaries	$81,520,000
Farm Players Total Salaries	$3,182,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$363,750
Pro Year To Date Expenses	$77,086,596
Farm Year To Date Expenses	$3,160,972
Pro Salary Cap To Date	$77,086,596
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	$435,936
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,019
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,883,750
Estimate Under Maximum Salary Cap of $82,500,000	$616,250
Estimate Over Minimum Salary Cap of $61,500,000	$20,383,750
Current Bank Account	$26,823,144
Projected Bank Account	$26,823,144

Pro Players Salaries
Nikita Kucherov	$14,000,000 (6)
Auston Matthews	$9,500,000 (2)
Kevin Shattenkirk	$6,250,000 (6)
Jonathan Toews	$6,000,000 (5)
Adrian Kempe	$5,500,000 (3)
Esa Lindell	$5,495,000 (4)
Mats Zuccarello	$4,750,000 (2)
Shea Theodore	$4,500,000 (6)
Artturi Lehkonen	$4,500,000 (4)
Trent Frederic	$3,950,000 (2)
Kris Letang	$3,500,000 (5)
Niklas Hjalmarsson	$2,500,000 (1)
Justin Almeida	$2,250,000 (5)
Igor Shesterkin	$1,600,000 (6)
Joseph Woll	$1,500,000 (2)
Tanner Kaspick	$975,000 (3)
Jacob Moverare	$900,000 (6)
Max Zimmer	$900,000 (6)
Daniel Carr	$850,000 (5)
Reid Duke	$700,000 (1)
Jon Merrill	$700,000 (2)
Nicolas Petan	$700,000 (2)
Total Pro Players	22
Salary Commitment
Year 14 : $81,520,000
Year 15 : $78,320,000
Year 16 : $57,220,000
Year 17 : $50,745,000
Salary Average Commitment
Year 14 : $81,520,000
Year 15 : $78,320,000
Year 16 : $57,220,000
Year 17 : $50,745,000
Salary Cap with 1 Way Contract
Year 14 : $81,520,000
Year 15 : $78,320,000
Year 16 : $57,220,000
Year 17 : $50,745,000

Farm Players Salaries
Craig Smith	$200,000 (1)
Tyler Lewington	$150,000 (1)
Brennan Othmann	$150,000 (5)
Jakub Nakladal	$150,000 (1)
Petter Granberg	$150,000 (1)
Kenny Agostino	$130,000 (1)
Garret Sparks	$125,000 (3)
Matt Puempel	$125,000 (1)
Nikita Soshnikov	$125,000 (1)
Chris Calnan	$120,000 (1)
Mark Pysyk	$120,000 (1)
Anton Lindholm	$100,000 (1)
Cameron ONeill	$92,500 (1)
Barrett Hall	$92,500 (1)
Daimon Gardner	$92,500 (1)
Zachary Bolduc	$92,500 (2)
Antti Tuomisto	$92,500 (2)
Tucker Robertson	$92,500 (2)
Stanislav Svozil	$92,500 (2)
Jacob Melanson	$92,500 (3)
Vincent Dunn	$90,000 (2)
Zac Rinaldo	$90,000 (2)
Sam Carrick	$90,000 (2)
Riley Barber	$87,500 (1)
Colby Williams	$85,000 (1)
Adam Raska	$75,000 (4)
Christoph Bertschy	$70,000 (1)
Drew OConnor	$70,000 (1)
Eddie Lack	$70,000 (1)
Joey Daccord	$70,000 (2)
Total Farm Players	30
Salary Commitment
Year 14 : $3,182,500
Year 15 : $1,152,500
Year 16 : $442,500
Year 17 : $225,000
Salary Average Commitment
Year 14 : $3,182,500
Year 15 : $1,152,500
Year 16 : $442,500
Year 17 : $225,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $96 - 5,814 - 96.90%
Level 2:	5500 - $51 - 5,399 - 98.17%
Level 3:	2000 - $37 - 1,970 - 98.50%
Level 4:	4000 - $26 - 3,909 - 97.74%
Luxury :	1000 - $192 - 965 - 96.53%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $22 - 5,781 - 96.35%
Farm Level 2:	3000 - $10 - 2,928 - 97.58%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,058 - 97.61%
Average Income per Game	$1,778,100
Year to Date Revenue	$72,902,108
Farm
Home Games Left	0
Average Attendance - %	8,708 - 96.76%
Average Income per Game	$187,747
Year to Date Revenue	$7,697,636
Expense
Pro Players Total Salaries	$67,725,000
Farm Players Total Salaries	$1,962,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$68,916,850
Farm Year To Date Expenses	$1,970,240
Pro Salary Cap To Date	$68,916,850
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	$362,166
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,495
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$67,725,000
Estimate Under Maximum Salary Cap of $82,500,000	$14,775,000
Estimate Over Minimum Salary Cap of $61,500,000	$6,225,000
Current Bank Account	$178,201,760
Projected Bank Account	$178,201,760

Pro Players Salaries
Jamie Benn	$11,000,000 (1)
Jordan Kyrou	$8,125,000 (3)
Jack Eichel	$7,750,000 (5)
Viktor Arvidsson	$7,250,000 (5)
Sami Vatanen	$4,500,000 (5)
Cam Fowler	$3,750,000 (5)
Dylan Gambrell	$3,000,000 (6)
Erik Johnson	$3,000,000 (3)
Cal Foote	$2,750,000 (2)
Colton White	$2,500,000 (5)
Nathan Schnarr	$2,250,000 (5)
Colin Miller	$2,000,000 (6)
Benoit-Olivier Groulx	$1,750,000 (5)
Kyle Turris	$1,500,000 (2)
Jake Bean (Out of Payroll)	$1,250,000 (5)
Luke Evangelista	$1,000,000 (6)
Anders Lindback	$700,000 (1)
Petr Straka	$700,000 (3)
Henrik Borgstrom	$700,000 (1)
Teemu Pulkkinen	$700,000 (3)
Marcus Davidsson	$700,000 (2)
Nick Robertson	$700,000 (2)
Marcus Hogberg	$700,000 (6)
Mikko Koskinen	$700,000 (1)
Total Pro Players	24
Salary Commitment
Year 14 : $68,975,000
Year 15 : $55,875,000
Year 16 : $50,225,000
Year 17 : $37,700,000
Salary Average Commitment
Year 14 : $63,650,000
Year 15 : $50,550,000
Year 16 : $44,900,000
Year 17 : $37,700,000
Salary Cap with 1 Way Contract
Year 14 : $68,975,000
Year 15 : $55,875,000
Year 16 : $50,225,000
Year 17 : $37,700,000

Farm Players Salaries
Miles Wood	$125,000 (1)
Ryan Stanton	$125,000 (1)
Dwight King	$110,000 (1)
Patrik Berglund	$100,000 (1)
Thomas Di Pauli	$100,000 (1)
Cooper Marody	$100,000 (3)
Tyler Tullio	$97,500 (1)
Shane Harper	$90,000 (1)
Joseph Anderson	$90,000 (5)
Landon Bow	$90,000 (4)
Spencer Smallman	$90,000 (2)
Dmitri Samorukov	$75,000 (1)
Tom Kuhnhackl	$70,000 (1)
Collin Delia	$70,000 (3)
Joonas Lyytinen	$70,000 (4)
Filip Berglund	$70,000 (6)
Tyler Steenbergen	$70,000 (4)
Mac Hollowell	$70,000 (6)
Tyler Tucker	$70,000 (2)
Wyatte Wylie	$70,000 (6)
Mike Hardman	$70,000 (6)
Markus Nurmi	$70,000 (4)
Emile Poirier	$70,000 (4)
Total Farm Players	23
Salary Commitment
Year 14 : $1,962,500
Year 15 : $1,070,000
Year 16 : $910,000
Year 17 : $740,000
Salary Average Commitment
Year 14 : $1,962,500
Year 15 : $1,070,000
Year 16 : $910,000
Year 17 : $740,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $100 - 4,931 - 82.18%
Level 2:	5500 - $60 - 4,487 - 81.59%
Level 3:	2000 - $45 - 1,630 - 81.49%
Level 4:	4000 - $30 - 3,225 - 80.64%
Luxury :	1000 - $200 - 829 - 82.90%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,529 - 75.48%
Farm Level 2:	3000 - $12 - 2,277 - 75.91%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,103 - 81.64%
Average Income per Game	$1,636,368
Year to Date Revenue	$67,091,107
Farm
Home Games Left	0
Average Attendance - %	6,806 - 75.62%
Average Income per Game	$168,653
Year to Date Revenue	$6,914,792
Expense
Pro Players Total Salaries	$67,483,000
Farm Players Total Salaries	$2,325,417
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,500,000
Pro Year To Date Expenses	$67,910,996
Farm Year To Date Expenses	$2,215,473
Pro Salary Cap To Date	$67,910,996
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	$360,872
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,435
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,983,000
Estimate Under Maximum Salary Cap of $82,500,000	$8,517,000
Estimate Over Minimum Salary Cap of $61,500,000	$12,483,000
Current Bank Account	$40,338,326
Projected Bank Account	$40,338,326

Pro Players Salaries
Nathan MacKinnon	$10,000,000 (6)
Jordan Eberle	$6,850,000 (1)
William Nylander	$6,000,000 (2)
Olli Maatta	$5,900,000 (4)
Devon Toews	$5,250,000 (6)
John Gibson	$4,000,000 (6)
Tyler Motte	$3,875,000 (2)
Andrew Copp	$3,650,000 (5)
Moritz Seider	$3,450,000 (6)
Andreas Athanasiou	$3,000,000 (2)
Erik Gustafsson	$2,500,000 (4)
Reid Boucher	$2,100,000 (4)
Jack Studnicka	$1,750,000 (2)
Samuel Poulin	$1,400,000 (2)
Dylan Cozens	$1,400,000 (2)
Timothy Liljegren	$1,308,000 (2)
Alexandre Carrier	$1,000,000 (6)
Daniil Tarasov	$900,000 (2)
Tyson Foerster	$900,000 (3)
Nicolas Meloche	$850,000 (4)
Anton Slepyshev	$700,000 (1)
Nikolay Goldobin	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 14 : $67,483,000
Year 15 : $59,233,000
Year 16 : $39,600,000
Year 17 : $38,700,000
Salary Average Commitment
Year 14 : $67,483,000
Year 15 : $59,233,000
Year 16 : $39,600,000
Year 17 : $38,700,000
Salary Cap with 1 Way Contract
Year 14 : $67,483,000
Year 15 : $59,233,000
Year 16 : $39,600,000
Year 17 : $38,700,000

Farm Players Salaries
Fabian Lysell	$103,417 (4)
Cross Hanas	$97,000 (6)
Juho Jatkola	$92,500 (3)
Alex Lyon	$90,000 (4)
William Lagesson	$90,000 (1)
Bobby Farnham	$90,000 (1)
Ryan Winterton	$90,000 (4)
Tye McGinn	$85,000 (1)
Johnathan MacLeod	$85,000 (1)
Maxime Lajoie	$85,000 (1)
Justin Auger	$80,000 (1)
Axel Jonson-Fjallby	$77,500 (1)
Ben Thomson	$70,000 (1)
Zack Kassian	$70,000 (1)
Jordan Nolan	$70,000 (1)
Cory Conacher	$70,000 (1)
Tom Sestito	$70,000 (1)
Peter Cehlarik	$70,000 (1)
Andrew Desjardins	$70,000 (1)
Michael Garteig	$70,000 (1)
Luke Gazdic	$70,000 (1)
Josh Healey	$70,000 (1)
Ziyat Paigin	$70,000 (1)
Roland McKeown	$70,000 (1)
Simon Bourque	$70,000 (1)
Tyler Wall	$70,000 (2)
Felix Girard	$70,000 (1)
Dmitrii Sergeev	$70,000 (1)
Michael Paliotta	$70,000 (1)
Corey Tropp	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 14 : $2,325,417
Year 15 : $542,917
Year 16 : $472,917
Year 17 : $380,417
Salary Average Commitment
Year 14 : $2,340,417
Year 15 : $542,917
Year 16 : $472,917
Year 17 : $380,417

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Videotron
Level 1:	6000 - $100 - 4,878 - 81.31%
Level 2:	5500 - $60 - 4,487 - 81.59%
Level 3:	2000 - $45 - 1,621 - 81.05%
Level 4:	4000 - $30 - 3,204 - 80.10%
Luxury :	1000 - $200 - 822 - 82.24%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,834 - 80.57%
Farm Level 2:	3000 - $12 - 2,367 - 78.90%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,013 - 81.15%
Average Income per Game	$1,625,028
Year to Date Revenue	$66,626,157
Farm
Home Games Left	0
Average Attendance - %	7,201 - 80.01%
Average Income per Game	$179,103
Year to Date Revenue	$7,343,222
Expense
Pro Players Total Salaries	$57,082,784
Farm Players Total Salaries	$3,242,011
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$9,763,500
Pro Year To Date Expenses	$60,006,042
Farm Year To Date Expenses	$3,450,684
Pro Salary Cap To Date	$60,006,042
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	$305,256
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,337
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$66,846,284
Estimate Under Maximum Salary Cap of $82,500,000	$15,653,716
Estimate Over Minimum Salary Cap of $61,500,000	$5,346,284
Current Bank Account	$100,215,136
Projected Bank Account	$100,215,136

Pro Players Salaries
Linden Vey	$7,000,000 (1)
Connor Hellebuyck	$5,500,000 (1)
Mason Marchment	$4,500,000 (2)
Julius Honka	$4,500,000 (2)
Victor Mete	$3,800,069 (4)
Rasmus Dahlin	$3,500,000 (5)
Stepan Falkovsky	$3,500,000 (2)
Justin Holl	$3,400,000 (3)
Martin Fehervary	$2,675,000 (2)
Victor Olofsson	$2,000,000 (1)
Nils Hoglander	$1,800,000 (4)
Casey Fitzgerald	$1,700,069 (5)
Brent Gates	$1,533,646 (3)
Jake Leschyshyn	$1,500,000 (1)
Ukko-Pekka Luukkonen	$1,500,000 (5)
Kirby Dach	$1,275,000 (3)
Evgeniy Oksentyuk	$1,250,000 (2)
Tanner Kero	$1,250,000 (1)
Filip Zadina	$1,110,000 (2)
Ryan Francis	$1,014,000 (1)
Alexei Lipanov	$1,000,000 (2)
Noel Hoefenmayer	$975,000 (6)
Brandon Coe	$800,000 (6)
Total Pro Players	23
Salary Commitment
Year 14 : $57,082,784
Year 15 : $38,818,784
Year 16 : $20,283,784
Year 17 : $14,075,138
Salary Average Commitment
Year 14 : $55,332,784
Year 15 : $37,068,784
Year 16 : $20,283,784
Year 17 : $14,075,138
Salary Cap with 1 Way Contract
Year 14 : $57,082,784
Year 15 : $38,818,784
Year 16 : $20,283,784
Year 17 : $14,075,138

Farm Players Salaries
Tanner Jeannot	$300,000 (1)
Tim Heed (Out of Payroll)	$300,000 (1)
Nick Henry	$217,000 (3)
Scott Perunovich	$215,000 (4)
Adam Helewka	$195,000 (1)
Anatoly Golyshev	$175,000 (2)
Steven Lorentz	$150,011 (6)
Veini Vehvilainen	$125,000 (5)
Dominik Kahun	$115,000 (3)
Colten Ellis	$100,000 (5)
Mason McDonald	$100,000 (3)
Jesse Gabrielle	$100,000 (2)
Jack Finley	$97,500 (1)
Alexandre Fortin	$97,500 (2)
Zachary Leslie	$97,500 (3)
Marcus Pettersson	$97,500 (3)
Jamieson Rees	$97,500 (2)
Artur Akhtyamov	$92,500 (3)
Vasily Ponomarev	$92,500 (2)
Will Cuylee	$92,500 (1)
Logan Stankoven	$92,500 (2)
Ryan Hofer	$92,500 (3)
Dmitry Kuzmin	$92,500 (2)
Brian Pinho	$87,500 (1)
Taige Harding	$85,000 (6)
Braden Schneider	$80,000 (6)
Alex Cotton	$80,000 (2)
Tristen Robins	$75,000 (2)
Total Farm Players	28
Salary Commitment
Year 14 : $3,542,011
Year 15 : $2,469,511
Year 16 : $1,567,011
Year 17 : $755,011
Salary Average Commitment
Year 14 : $3,542,011
Year 15 : $2,469,511
Year 16 : $1,567,011
Year 17 : $755,011

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $100 - 4,972 - 82.87%
Level 2:	5500 - $60 - 4,566 - 83.01%
Level 3:	2000 - $45 - 1,665 - 83.24%
Level 4:	4000 - $30 - 3,330 - 83.25%
Luxury :	1000 - $200 - 841 - 84.06%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,913 - 81.88%
Farm Level 2:	3000 - $12 - 2,441 - 81.36%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,373 - 83.10%
Average Income per Game	$1,660,010
Year to Date Revenue	$68,060,414
Farm
Home Games Left	0
Average Attendance - %	7,354 - 81.71%
Average Income per Game	$182,538
Year to Date Revenue	$7,484,068
Expense
Pro Players Total Salaries	$85,591,632
Farm Players Total Salaries	$3,209,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($3,162,500)
Pro Year To Date Expenses	$83,905,559
Farm Year To Date Expenses	$3,274,530
Pro Salary Cap To Date	$83,905,559
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$457,709
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,163
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,429,132
Estimate Under Maximum Salary Cap of $82,500,000	$70,868
Estimate Over Minimum Salary Cap of $61,500,000	$20,929,132
Current Bank Account	$41,381,761
Projected Bank Account	$41,381,761

Pro Players Salaries
John Tavares	$13,000,000 (4)
Sebastian Aho	$8,550,000 (4)
Nico Hischier	$7,250,000 (4)
Brayden Point	$7,000,000 (6)
Brandon Saad	$6,500,000 (3)
Damon Severson	$6,250,000 (3)
Adam Pelech	$5,750,000 (3)
Roman Josi	$5,750,000 (6)
Derek Stepan	$4,500,000 (6)
Artem Anisimov	$3,750,000 (2)
Alexandre Texier	$3,134,087 (3)
Artem Zub	$2,999,999 (1)
Ilya Sorokin	$2,150,000 (6)
Sheldon Dries	$1,350,000 (5)
Ivan Lodnia	$1,157,546 (3)
Yaroslav Askarov	$1,000,000 (4)
Libor Sulak	$950,000 (1)
Adam Ruzicka	$900,000 (3)
Evan Fitzpatrick	$850,000 (3)
Evan McEneny	$700,000 (3)
Cody Donaghey	$700,000 (2)
Connor Jones	$700,000 (1)
Martins Dzierkals	$700,000 (6)
Total Pro Players	23
Salary Commitment
Year 14 : $85,591,632
Year 15 : $80,941,633
Year 16 : $76,491,633
Year 17 : $51,250,000
Salary Average Commitment
Year 14 : $84,006,632
Year 15 : $79,356,633
Year 16 : $74,906,633
Year 17 : $51,250,000
Salary Cap with 1 Way Contract
Year 14 : $85,591,632
Year 15 : $80,941,633
Year 16 : $76,491,633
Year 17 : $51,250,000

Farm Players Salaries
Sean Maguire	$300,000 (1)
Michael Chaput	$275,000 (2)
Andrew Poturalski	$165,000 (2)
Jack Glover	$150,000 (2)
Dominik Masin	$146,000 (5)
Evan Cowley	$140,000 (2)
Zachary Aston-Reese	$127,500 (3)
Andrew Agozzino	$123,500 (3)
Max McCormick	$115,000 (1)
Dakota Mermis	$110,000 (2)
Xavier Simoneau	$97,500 (1)
Victor Soderstrom	$92,500 (2)
Sasha Pastujov	$92,500 (2)
Raphael Lavoie	$90,000 (2)
Keegan Kolesar	$85,000 (2)
Max Reinhart	$85,000 (5)
Hendrix Lapierre	$80,000 (4)
Andrew Shaw	$75,000 (1)
Jordan Hollett	$75,000 (3)
Zach Palmquist	$75,000 (5)
Lucas Carlsson	$75,000 (3)
Kyle Rau	$72,500 (2)
Ian Mitchell	$72,500 (4)
Jakob Forsbacka Karlsson	$70,000 (1)
Charles Hudon	$70,000 (1)
Matt Beleskey	$70,000 (1)
Patrick McNally	$70,000 (5)
Tommy Wingels	$70,000 (1)
Zach Smith	$70,000 (1)
Gustav Nyquist	$70,000 (4)
Total Farm Players	30
Salary Commitment
Year 14 : $3,209,500
Year 15 : $2,272,000
Year 16 : $999,500
Year 17 : $598,500
Salary Average Commitment
Year 14 : $3,209,500
Year 15 : $2,272,000
Year 16 : $999,500
Year 17 : $598,500

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $100 - 4,853 - 80.88%
Level 2:	5500 - $60 - 4,415 - 80.27%
Level 3:	2000 - $45 - 1,623 - 81.15%
Level 4:	4000 - $30 - 3,232 - 80.81%
Luxury :	1000 - $200 - 821 - 82.07%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,620 - 77.01%
Farm Level 2:	3000 - $12 - 2,315 - 77.16%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,943 - 80.78%
Average Income per Game	$1,615,605
Year to Date Revenue	$66,239,807
Farm
Home Games Left	0
Average Attendance - %	6,935 - 77.06%
Average Income per Game	$171,947
Year to Date Revenue	$7,049,819
Expense
Pro Players Total Salaries	$66,300,020
Farm Players Total Salaries	$2,769,250
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,325,000
Pro Year To Date Expenses	$62,134,941
Farm Year To Date Expenses	$2,679,431
Pro Salary Cap To Date	$62,134,941
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	$354,546
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,809
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$67,625,020
Estimate Under Maximum Salary Cap of $82,500,000	$14,874,980
Estimate Over Minimum Salary Cap of $61,500,000	$6,125,020
Current Bank Account	$72,560,404
Projected Bank Account	$72,560,404

Pro Players Salaries
Leon Draisaitl	$14,000,000 (6)
Martin Marincin	$6,000,000 (1)
Morgan Rielly	$5,000,000 (5)
Ryan Murray	$5,000,000 (6)
Cliff Pu	$4,000,000 (2)
Jesper Bratt	$3,500,000 (5)
Scott Mayfield	$3,500,000 (5)
Christian Djoos	$3,200,000 (5)
Radko Gudas	$2,500,005 (1)
Maxime Comtois	$2,500,000 (6)
Henri Jokiharju	$2,150,000 (2)
Frederik Gauthier	$2,000,000 (2)
Michael McNiven	$1,500,000 (6)
Lucas Edmonds	$1,500,000 (6)
Martin Reway	$1,500,000 (2)
David Farrance	$1,475,000 (3)
Jordan Greenway	$1,400,000 (3)
Trevor Zegras	$1,300,000 (6)
Alexander Nylander	$1,000,005 (5)
Filip Chlapik	$1,000,000 (3)
Calvin Pickard	$875,000 (2)
Michael Dal Colle	$700,005 (5)
Antoine Morand	$700,005 (5)
Total Pro Players	23
Salary Commitment
Year 14 : $66,300,020
Year 15 : $57,800,015
Year 16 : $47,275,015
Year 17 : $43,400,015
Salary Average Commitment
Year 14 : $66,300,020
Year 15 : $57,800,015
Year 16 : $47,275,015
Year 17 : $43,400,015
Salary Cap with 1 Way Contract
Year 14 : $66,300,020
Year 15 : $57,800,015
Year 16 : $47,275,015
Year 17 : $43,400,015

Farm Players Salaries
Ondrej Vala	$300,000 (1)
Olivier Nadeau	$200,000 (6)
Nolan Allan	$150,000 (6)
Jake Neighbours	$120,000 (4)
Martin Frk	$110,000 (4)
Josh Wesley	$100,000 (5)
Alec Regula	$100,000 (6)
Sebastian Cossa	$92,500 (3)
Luke Hughes	$92,500 (3)
Colby Ambrosio	$92,500 (1)
Elmer Soderblom	$92,500 (2)
Jonatan Berggren	$92,500 (2)
Ryan Leonard	$92,500 (3)
William Wallinder	$92,500 (3)
Gabe Perreault	$92,500 (3)
Reid Schaefer	$92,500 (1)
Cavan Fitzgerald	$90,000 (4)
Kirill Ustimenko	$85,000 (3)
Pavel Novak	$85,000 (6)
Zac Jones	$81,250 (1)
Jacob Bernard-Docker	$80,500 (1)
Philippe Maillet	$80,000 (2)
Mason Primeau	$75,000 (2)
Connor Hurley	$70,000 (1)
Nathan Smith	$70,000 (4)
Justin Robidas	$70,000 (1)
Joe Cannata	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 14 : $2,769,250
Year 15 : $1,912,500
Year 16 : $1,572,500
Year 17 : $1,025,000
Salary Average Commitment
Year 14 : $2,792,500
Year 15 : $1,912,500
Year 16 : $1,572,500
Year 17 : $1,025,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5,170 - 86.17%
Level 2:	5500 - $60 - 4,691 - 85.29%
Level 3:	2000 - $45 - 1,711 - 85.54%
Level 4:	4000 - $30 - 3,386 - 84.64%
Luxury :	1000 - $200 - 869 - 86.91%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,800 - 80.01%
Farm Level 2:	3000 - $12 - 2,376 - 79.21%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,827 - 85.55%
Average Income per Game	$1,714,743
Year to Date Revenue	$70,304,457
Farm
Home Games Left	0
Average Attendance - %	7,177 - 79.74%
Average Income per Game	$178,234
Year to Date Revenue	$7,307,593
Expense
Pro Players Total Salaries	$88,188,644
Farm Players Total Salaries	$2,599,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($7,707,000)
Pro Year To Date Expenses	$86,520,297
Farm Year To Date Expenses	$2,695,047
Pro Salary Cap To Date	$86,520,297
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	$471,597
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,898
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,481,644
Estimate Under Maximum Salary Cap of $82,500,000	$2,018,356
Estimate Over Minimum Salary Cap of $61,500,000	$18,981,644
Current Bank Account	($2,267,240)
Projected Bank Account	($2,267,240)

Pro Players Salaries
Tyler Toffoli	$9,455,000 (6)
JT Miller	$8,000,000 (3)
Dougie Hamilton	$7,550,000 (1)
Anders Lee	$6,000,000 (3)
Nick Schmaltz	$5,850,000 (2)
Alec Martinez	$5,800,000 (1)
Zach Hyman	$5,500,000 (5)
Jason Demers	$5,500,000 (1)
Vincent Trocheck	$4,500,000 (3)
Chandler Stephenson	$4,300,000 (6)
Cam Atkinson	$4,000,000 (4)
Jason Zucker	$4,000,000 (6)
Jake Gardiner	$3,650,000 (1)
Alex Killorn	$3,014,000 (2)
Travis Sanheim	$2,875,000 (1)
Connor Brown	$1,944,644 (4)
Karl Alzner	$1,500,000 (4)
Malcolm Subban	$1,000,000 (1)
Gavin Bayreuther	$950,000 (1)
Semyon Varlamov	$700,000 (1)
Kyle Palmieri	$700,000 (2)
Colby Sissons	$700,000 (1)
Evan Rodrigues	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 14 : $88,188,644
Year 15 : $58,763,644
Year 16 : $49,199,644
Year 17 : $30,699,644
Salary Average Commitment
Year 14 : $86,985,644
Year 15 : $57,560,644
Year 16 : $47,996,644
Year 17 : $30,699,644
Salary Cap with 1 Way Contract
Year 14 : $88,188,644
Year 15 : $58,763,644
Year 16 : $49,199,644
Year 17 : $30,699,644

Farm Players Salaries
Brandon Sutter	$200,000 (1)
Sven Baertschi	$200,000 (1)
Nicholas Baptiste	$175,000 (1)
Jordan Schmaltz	$155,000 (1)
Jordan Spence	$125,000 (6)
Kevan Miller	$115,000 (1)
Jamie McBain	$111,500 (1)
Kevin Bahl	$105,000 (3)
Chris Terry	$95,000 (1)
Alexis Gendron	$92,500 (3)
Lucas Ciona	$92,500 (2)
Amadeus Lombardi	$92,500 (2)
Caedan Bankier	$92,500 (2)
Nico Daws	$92,500 (1)
Jacob Peterson	$92,500 (2)
Jordan Harris	$92,500 (2)
Ilya Konovalov	$90,000 (4)
Michael Frolik	$80,000 (1)
Alexandre Grenier	$75,000 (1)
Brent Regner	$75,000 (1)
Logan OConnor	$70,000 (1)
Bogdan Yakimov	$70,000 (1)
Jake Bischoff	$70,000 (1)
Simon Benoit	$70,000 (2)
Jeff Zatkoff	$70,000 (1)
Total Farm Players	25
Salary Commitment
Year 14 : $2,599,000
Year 15 : $945,000
Year 16 : $412,500
Year 17 : $215,000
Salary Average Commitment
Year 14 : $2,594,000
Year 15 : $940,000
Year 16 : $407,500
Year 17 : $215,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 4,930 - 82.17%
Level 2:	5500 - $60 - 4,535 - 82.46%
Level 3:	2000 - $45 - 1,642 - 82.10%
Level 4:	4000 - $30 - 3,288 - 82.19%
Luxury :	1000 - $200 - 832 - 83.17%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,805 - 80.09%
Farm Level 2:	3000 - $12 - 2,377 - 79.24%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,227 - 82.31%
Average Income per Game	$1,644,962
Year to Date Revenue	$67,443,453
Farm
Home Games Left	0
Average Attendance - %	7,182 - 79.80%
Average Income per Game	$178,388
Year to Date Revenue	$7,313,904
Expense
Pro Players Total Salaries	$75,390,500
Farm Players Total Salaries	$3,211,627
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,475,500
Pro Year To Date Expenses	$69,869,098
Farm Year To Date Expenses	$3,185,650
Pro Salary Cap To Date	$69,869,098
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	$403,158
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,174
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,866,000
Estimate Under Maximum Salary Cap of $82,500,000	$3,634,000
Estimate Over Minimum Salary Cap of $61,500,000	$17,366,000
Current Bank Account	$81,162,698
Projected Bank Account	$81,162,698

Pro Players Salaries
Brock Boeser	$14,000,000 (6)
Cole Caufield	$7,850,000 (3)
Quinton Byfield	$7,800,000 (2)
Brenden Dillon	$4,800,500 (2)
Andrei Vasilevskiy	$4,200,000 (6)
Jarred Tinordi	$4,000,500 (3)
Juuso Valimaki	$3,700,500 (2)
Michael Sgarbossa	$3,000,000 (4)
Nicolas Roy	$3,000,000 (4)
Jake Walman	$2,500,000 (4)
Shane Wright	$2,500,000 (6)
Sam Steel	$2,500,000 (6)
Gustav Olofsson	$2,400,000 (2)
Oskar Lindblom	$2,400,000 (3)
Cole Perfetti	$1,750,000 (2)
Filip Gustavsson	$1,700,000 (2)
Matt Lorito	$1,500,000 (2)
Jakub Voracek	$1,500,000 (5)
Peyton Krebs	$1,014,000 (4)
Ryan McGregor	$900,000 (2)
Tyler Myers	$850,000 (1)
Jordan Stallard	$775,000 (4)
Ryan Johnston	$750,000 (1)
Total Pro Players	23
Salary Commitment
Year 14 : $75,390,500
Year 15 : $73,790,500
Year 16 : $49,239,500
Year 17 : $34,989,000
Salary Average Commitment
Year 14 : $68,465,500
Year 15 : $66,865,500
Year 16 : $42,314,500
Year 17 : $34,989,000
Salary Cap with 1 Way Contract
Year 14 : $75,390,500
Year 15 : $73,790,500
Year 16 : $49,239,500
Year 17 : $34,989,000

Farm Players Salaries
Luke Opilka	$300,000 (6)
Arber Xhekaj	$215,000 (5)
Michael Kapla	$200,000 (3)
Noah Gregor	$200,000 (2)
Scott Wedgewood	$150,050 (1)
Matt Nieto	$150,000 (2)
Troy Donnay	$110,050 (1)
Antonio Stranges	$108,694 (3)
David Jiricek	$100,000 (6)
Conor Garland	$100,000 (6)
Anthony Cirelli	$97,500 (2)
Ben Betker	$95,000 (2)
Jordan Dumais	$94,000 (2)
Michael Buchinger	$92,500 (2)
Connor Bedard	$92,500 (3)
Ben Hemmerling	$92,500 (2)
Adam Fantilli	$92,500 (3)
Bryce McConnell-Barker	$92,500 (2)
Brett Hyland	$92,500 (2)
Brad Lambert	$92,500 (3)
Matthew Savoie	$92,500 (1)
Lukas Sedlak	$90,000 (1)
Adam Lowry	$90,000 (1)
Kaiden Guhle	$86,333 (2)
Michael Houser	$75,000 (1)
Connor Clifton	$70,000 (1)
Justin Bailey	$70,000 (1)
Sam Hentges	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 14 : $3,211,627
Year 15 : $2,394,027
Year 16 : $1,301,194
Year 17 : $715,000
Salary Average Commitment
Year 14 : $3,211,627
Year 15 : $2,394,027
Year 16 : $1,301,194
Year 17 : $715,000

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $100 - 5,105 - 85.09%
Level 2:	5500 - $60 - 4,562 - 82.95%
Level 3:	2000 - $45 - 1,672 - 83.58%
Level 4:	4000 - $30 - 3,287 - 82.18%
Luxury :	1000 - $200 - 841 - 84.12%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,567 - 76.12%
Farm Level 2:	3000 - $12 - 2,315 - 77.17%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,468 - 83.61%
Average Income per Game	$1,678,269
Year to Date Revenue	$68,809,034
Farm
Home Games Left	0
Average Attendance - %	6,882 - 76.47%
Average Income per Game	$170,346
Year to Date Revenue	$6,984,185
Expense
Pro Players Total Salaries	$85,887,567
Farm Players Total Salaries	$2,200,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($5,691,667)
Pro Year To Date Expenses	$84,585,451
Farm Year To Date Expenses	$2,085,723
Pro Salary Cap To Date	$84,585,451
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	$459,292
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,765
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,195,900
Estimate Under Maximum Salary Cap of $82,500,000	$2,304,100
Estimate Over Minimum Salary Cap of $61,500,000	$18,695,900
Current Bank Account	$26,464,821
Projected Bank Account	$26,464,821

Pro Players Salaries
Patrik Laine	$14,000,000 (5)
Drew Doughty	$8,750,000 (6)
Victor Ejdsell	$7,250,000 (5)
Mitch Marner	$6,500,000 (5)
Colton Parayko	$6,500,000 (5)
Sven Andrighetto	$6,250,000 (5)
Justin Schultz	$5,500,000 (2)
Sam Reinhart	$5,250,000 (6)
Tyler Johnson	$4,000,000 (4)
Ryan Graves	$3,500,000 (4)
Kevin Fiala	$2,500,000 (6)
Isac Lundestrom	$2,150,000 (6)
Sean Walker	$2,000,000 (4)
Nick Sorensen	$1,750,000 (3)
Andreas Englund	$1,687,567 (5)
David Rittich	$1,650,000 (5)
Nick Ellis	$1,300,000 (2)
Gabriel Vilardi	$1,250,000 (4)
Nikita Gusev	$1,150,000 (6)
Cole Schwindt	$1,000,000 (2)
Kristers Gudlevskis	$1,000,000 (5)
Pius Suter	$950,000 (1)
Total Pro Players	22
Salary Commitment
Year 14 : $85,887,567
Year 15 : $84,937,567
Year 16 : $77,137,567
Year 17 : $75,387,567
Salary Average Commitment
Year 14 : $85,887,567
Year 15 : $84,937,567
Year 16 : $77,137,567
Year 17 : $75,387,567
Salary Cap with 1 Way Contract
Year 14 : $85,887,567
Year 15 : $84,937,567
Year 16 : $77,137,567
Year 17 : $75,387,567

Farm Players Salaries
Yanni Gourde	$125,000 (2)
Caleb Jones	$100,000 (2)
Nikita Chibrikov	$95,000 (6)
Ryder Korczak	$92,500 (1)
Sam Vigneault	$90,000 (2)
Max Jones	$90,000 (2)
Nick DeSimone	$90,000 (2)
Jack Lafontaine	$87,500 (4)
Hampus Gustafsson	$85,000 (2)
Joel Vermin	$80,000 (2)
Hunter Miska	$75,000 (2)
Egor Yakovlev	$70,000 (1)
Austin Watson	$70,000 (1)
Riley Sheahan	$70,000 (1)
Mantas Armalis	$70,000 (1)
JT Brown	$70,000 (1)
Ryan Carpenter	$70,000 (1)
Borna Rendulic	$70,000 (1)
Darren Dietz	$70,000 (1)
Sergei Boikov	$70,000 (1)
Justin Scott	$70,000 (1)
Keegan Kanzig	$70,000 (2)
Ryan Faragher	$70,000 (1)
Vince Pedrie	$70,000 (1)
Michael Downing	$70,000 (1)
Linus Hultstrom	$70,000 (1)
Eric Tangradi	$70,000 (1)
John Stevens	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 14 : $2,200,000
Year 15 : $987,500
Year 16 : $182,500
Year 17 : $182,500
Salary Average Commitment
Year 14 : $2,200,000
Year 15 : $987,500
Year 16 : $182,500
Year 17 : $182,500

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $100 - 4,957 - 82.62%
Level 2:	5500 - $60 - 4,515 - 82.09%
Level 3:	2000 - $45 - 1,660 - 83.02%
Level 4:	4000 - $30 - 3,233 - 80.82%
Luxury :	1000 - $200 - 824 - 82.35%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,581 - 76.35%
Farm Level 2:	3000 - $12 - 2,295 - 76.50%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,189 - 82.10%
Average Income per Game	$1,643,542
Year to Date Revenue	$67,385,224
Farm
Home Games Left	0
Average Attendance - %	6,876 - 76.40%
Average Income per Game	$170,478
Year to Date Revenue	$6,989,614
Expense
Pro Players Total Salaries	$72,641,736
Farm Players Total Salaries	$2,902,833
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,425,000
Pro Year To Date Expenses	$70,668,139
Farm Year To Date Expenses	$2,890,631
Pro Salary Cap To Date	$70,668,139
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	$388,458
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,523
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,066,736
Estimate Under Maximum Salary Cap of $82,500,000	$6,433,264
Estimate Over Minimum Salary Cap of $61,500,000	$14,566,736
Current Bank Account	$38,767,425
Projected Bank Account	$38,767,425

Pro Players Salaries
Ryan Nugent-Hopkins	$10,200,070 (5)
Hampus Lindholm	$8,000,000 (4)
TJ Brodie	$6,500,000 (6)
Noah Hanifin	$5,500,000 (6)
Dmitry Orlov	$5,250,000 (3)
Tomas Tatar	$4,250,000 (1)
Carter Verhaeghe	$4,166,667 (2)
Braden Holtby	$4,000,000 (2)
Laurent Dauphin	$4,000,000 (4)
Sam Bennett	$3,500,000 (4)
Brock McGinn	$2,000,000 (5)
Felix Sandstrom	$2,000,000 (6)
Connor McMicheal	$1,750,000 (2)
Trey Fix-Wolansky	$1,625,000 (3)
Samuel Girard	$1,500,000 (5)
Warren Foegele	$1,500,000 (1)
Adam Beckman	$1,400,000 (2)
Luke Green	$1,400,000 (3)
Markus Niemelainen	$1,300,000 (3)
Shane Gersich	$1,250,000 (1)
William Dufour	$850,000 (6)
Blake Speers	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 14 : $72,641,736
Year 15 : $64,941,736
Year 16 : $53,625,069
Year 17 : $44,050,069
Salary Average Commitment
Year 14 : $72,641,736
Year 15 : $64,941,736
Year 16 : $53,625,069
Year 17 : $44,050,069
Salary Cap with 1 Way Contract
Year 14 : $72,641,736
Year 15 : $64,941,736
Year 16 : $53,625,069
Year 17 : $44,050,069

Farm Players Salaries
Joshua Roy	$300,000 (6)
Egor Afanasayev	$300,000 (2)
Alexander Chmelevski	$225,000 (6)
Jonathan Marchessault	$120,000 (3)
Gustav Bouramman	$110,000 (2)
Parker Bell	$92,500 (2)
Filip Cederqvist	$92,500 (1)
Connor Kurth	$92,500 (1)
David Spacek	$92,500 (1)
Tristan Luneau	$92,500 (2)
Tyson Hinds	$92,500 (2)
Carson Lambos	$92,500 (2)
Christian Kyrou	$92,500 (2)
Lukas Rousek	$92,500 (2)
Akira Schmid	$92,500 (2)
Samuel Walker	$92,500 (2)
Vadim Zherenko	$92,500 (1)
Roman Kantserov	$92,500 (2)
Mikail Abramov	$87,500 (2)
Jacob Perreault	$86,333 (1)
Dylan Coghlan	$82,500 (3)
Arvid Soderblom	$80,000 (4)
Samuel Houde	$80,000 (2)
Adam Ginning	$80,000 (2)
Jonathan Gruden	$79,000 (1)
Samuel Ersson	$70,000 (6)
Total Farm Players	26
Salary Commitment
Year 14 : $2,902,833
Year 15 : $2,367,500
Year 16 : $877,500
Year 17 : $675,000
Salary Average Commitment
Year 14 : $3,116,500
Year 15 : $2,575,000
Year 16 : $877,500
Year 17 : $675,000

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5,081 - 84.69%
Level 2:	5500 - $60 - 4,569 - 83.06%
Level 3:	2000 - $45 - 1,662 - 83.08%
Level 4:	4000 - $30 - 3,266 - 81.66%
Luxury :	1000 - $200 - 842 - 84.15%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,886 - 81.44%
Farm Level 2:	3000 - $12 - 2,388 - 79.60%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,419 - 83.35%
Average Income per Game	$1,673,740
Year to Date Revenue	$68,623,352
Farm
Home Games Left	0
Average Attendance - %	7,274 - 80.83%
Average Income per Game	$180,978
Year to Date Revenue	$7,420,102
Expense
Pro Players Total Salaries	$86,925,069
Farm Players Total Salaries	$2,343,437
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($4,625,000)
Pro Year To Date Expenses	$85,283,950
Farm Year To Date Expenses	$2,392,947
Pro Salary Cap To Date	$85,283,950
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	$464,840
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,532
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,300,069
Estimate Under Maximum Salary Cap of $82,500,000	$199,931
Estimate Over Minimum Salary Cap of $61,500,000	$20,800,069
Current Bank Account	$22,313,484
Projected Bank Account	$22,313,484

Pro Players Salaries
Jonathan Huberdeau	$11,275,000 (2)
Brady Tkachuk	$11,000,000 (5)
Artemi Panarin	$7,650,000 (6)
Erik Karlsson	$7,650,000 (6)
Conor Sheary	$6,600,000 (1)
Mikael Granlund	$6,100,000 (6)
Ivan Provorov	$5,550,000 (6)
Robert Thomas	$5,450,000 (6)
Nolan Patrick	$5,130,000 (5)
Jordan Staal	$4,800,069 (5)
Marc-Edouard Vlasic	$2,750,000 (1)
Nicolas Hague	$2,477,435 (4)
Alexis Lafreniere	$1,850,000 (3)
Aliaksei Protas	$1,567,042 (2)
Evan Bouchard	$1,350,000 (6)
Michael DiPietro	$1,175,000 (4)
Jake Sanderson	$925,000 (2)
Nathan Legare	$800,000 (1)
Andrew Cogliano	$725,523 (1)
Scott Darling	$700,000 (2)
Artur Kayumov	$700,000 (1)
Anton Stralman	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 14 : $86,925,069
Year 15 : $74,649,546
Year 16 : $60,182,504
Year 17 : $58,332,504
Salary Average Commitment
Year 14 : $86,925,068
Year 15 : $74,649,545
Year 16 : $60,182,503
Year 17 : $58,332,503
Salary Cap with 1 Way Contract
Year 14 : $86,925,069
Year 15 : $74,649,546
Year 16 : $60,182,504
Year 17 : $58,332,504

Farm Players Salaries
Daniel Sprong	$300,000 (1)
Christopher Gibson	$150,000 (1)
Alexander Barabanov	$125,000 (3)
Kasperi Kapanen	$120,000 (1)
Sean Tschigerl	$106,375 (2)
Dmitri Voronkov	$106,375 (2)
Zach Ostapchuk	$92,500 (2)
Ilya Safonov	$92,500 (2)
Calen Addison	$91,083 (3)
Alex Formenton	$87,500 (1)
Martin Chromiak	$82,000 (2)
Olen Zellweger	$75,000 (6)
Samuel Henley	$72,552 (1)
Niklas Svedberg	$72,552 (1)
Ryan Spooner	$70,000 (1)
Joe Colborne	$70,000 (1)
Logan Thompson	$70,000 (1)
Erik Burgdoerfer	$70,000 (1)
Cameron Schilling	$70,000 (1)
Yakov Trenin	$70,000 (2)
Dillon Heatherington	$70,000 (1)
Michael Carcone	$70,000 (3)
Jaynen Rissling	$70,000 (1)
Darren Raddysh	$70,000 (1)
Luc Snuggerud	$70,000 (1)
Total Farm Players	25
Salary Commitment
Year 14 : $2,343,437
Year 15 : $910,833
Year 16 : $361,083
Year 17 : $75,000
Salary Average Commitment
Year 14 : $2,331,437
Year 15 : $898,833
Year 16 : $361,083
Year 17 : $75,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 4,988 - 83.14%
Level 2:	5500 - $60 - 4,411 - 80.19%
Level 3:	2000 - $45 - 1,627 - 81.35%
Level 4:	4000 - $30 - 3,242 - 81.05%
Luxury :	1000 - $200 - 815 - 81.48%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,669 - 77.81%
Farm Level 2:	3000 - $12 - 2,327 - 77.57%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,082 - 81.53%
Average Income per Game	$1,634,346
Year to Date Revenue	$67,008,206
Farm
Home Games Left	0
Average Attendance - %	6,996 - 77.73%
Average Income per Game	$173,575
Year to Date Revenue	$7,116,589
Expense
Pro Players Total Salaries	$81,624,000
Farm Players Total Salaries	$2,708,458
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($7,958,333)
Pro Year To Date Expenses	$85,469,260
Farm Year To Date Expenses	$2,544,662
Pro Salary Cap To Date	$85,469,260
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	$436,492
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,484
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,665,667
Estimate Under Maximum Salary Cap of $82,500,000	$8,834,333
Estimate Over Minimum Salary Cap of $61,500,000	$12,165,667
Current Bank Account	$22,581,600
Projected Bank Account	$22,581,600

Pro Players Salaries
Patrick Kane	$14,000,000 (2)
Victor Hedman	$9,000,000 (2)
Torey Krug	$8,150,000 (6)
Ryan McDonagh	$7,500,000 (6)
Nazem Kadri	$7,150,000 (3)
Jared McCann	$5,000,000 (4)
Ian Cole	$3,895,000 (1)
Robin Lehner	$3,875,000 (1)
Milan Lucic	$3,750,000 (2)
James Neal	$3,000,000 (4)
Rasmus Asplund	$2,700,000 (2)
Dante Fabbro	$2,500,000 (2)
Santeri Virtanen	$2,500,000 (4)
Glenn Gawdin	$1,500,000 (4)
Michael Rasmussen	$1,250,000 (3)
Keith Petruzzelli	$1,100,000 (4)
Skyler McKenzie	$900,000 (2)
Grant Mismash	$878,000 (6)
Gustav Lindstrom	$810,000 (4)
Ty Smith	$750,000 (1)
Oliver Kylington	$716,000 (2)
Jack Roslovic	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 14 : $81,624,000
Year 15 : $72,404,000
Year 16 : $38,838,000
Year 17 : $30,438,000
Salary Average Commitment
Year 14 : $81,624,000
Year 15 : $72,404,000
Year 16 : $38,838,000
Year 17 : $30,438,000
Salary Cap with 1 Way Contract
Year 14 : $81,624,000
Year 15 : $72,404,000
Year 16 : $38,838,000
Year 17 : $30,438,000

Farm Players Salaries
Brendan Gallagher	$300,000 (1)
Jonas Johansson	$300,000 (1)
Valtteri Puustinen	$106,375 (2)
Josh Archibald	$100,000 (1)
Will Borgen	$95,000 (2)
Jackson Kunz	$92,500 (1)
Zakhar Bardakov	$92,500 (1)
Vincent Iorio	$92,500 (2)
Brady Cleveland	$92,500 (3)
Daniil Chechelov	$92,500 (1)
Mitchell Gibson	$92,500 (1)
Matt Roy	$87,500 (5)
Nolan Foote	$86,333 (1)
Alexander Alexeyev	$82,500 (2)
Kole Sherwood	$79,500 (4)
Tyce Thompson	$76,250 (1)
Kevin Rooney	$70,000 (1)
Wade Megan	$70,000 (1)
Tom Pyatt	$70,000 (1)
Patrick Harper	$70,000 (1)
Kevin Lankinen	$70,000 (1)
German Rubtsov	$70,000 (5)
Brett McKenzie	$70,000 (1)
Jonathan Ang	$70,000 (1)
Oskari Laaksonen	$70,000 (1)
Josh Dunne	$70,000 (1)
William Lockwood	$70,000 (1)
Anton Cederholm	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 14 : $2,708,458
Year 15 : $705,875
Year 16 : $329,500
Year 17 : $237,000
Salary Average Commitment
Year 14 : $2,725,986
Year 15 : $707,153
Year 16 : $329,500
Year 17 : $237,000

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 4,936 - 82.27%
Level 2:	5500 - $60 - 4,548 - 82.68%
Level 3:	2000 - $45 - 1,646 - 82.29%
Level 4:	4000 - $30 - 3,242 - 81.04%
Luxury :	1000 - $200 - 822 - 82.18%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,723 - 78.71%
Farm Level 2:	3000 - $12 - 2,350 - 78.34%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,193 - 82.13%
Average Income per Game	$1,642,253
Year to Date Revenue	$67,332,378
Farm
Home Games Left	0
Average Attendance - %	7,073 - 78.59%
Average Income per Game	$175,525
Year to Date Revenue	$7,196,505
Expense
Pro Players Total Salaries	$68,326,180
Farm Players Total Salaries	$3,003,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$5,694,500
Pro Year To Date Expenses	$62,528,042
Farm Year To Date Expenses	$2,954,045
Pro Salary Cap To Date	$62,528,042
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	$365,381
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,059
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,020,680
Estimate Under Maximum Salary Cap of $82,500,000	$8,479,320
Estimate Over Minimum Salary Cap of $61,500,000	$12,520,680
Current Bank Account	$76,653,664
Projected Bank Account	$76,653,664

Pro Players Salaries
Mark Scheifele	$8,300,000 (1)
Mike Hoffman	$5,800,000 (4)
Brayden Schenn	$5,500,000 (6)
Jared Spurgeon	$5,000,000 (6)
Emil Johansson	$5,000,000 (3)
Kirill Maksimov	$4,000,000 (4)
Mattias Ekholm	$4,000,000 (1)
Mikkel Boedker	$3,000,069 (1)
Martin Hanzal	$3,000,000 (2)
Jonah Gadjovich	$2,500,000 (6)
Jacob Markstrom	$2,500,000 (6)
Darnell Nurse	$2,500,000 (6)
Andre Burakovsky	$2,300,000 (1)
Kole Lind	$2,000,000 (4)
Jon Gillies	$1,750,000 (4)
Linus Karlsson	$1,750,000 (6)
Gustav Forsling	$1,750,000 (6)
Cole Coskey	$1,600,000 (4)
Nikita Zaitsev	$1,500,000 (2)
Lukas Vejdemo	$1,500,000 (6)
Matthew Cairns	$1,100,000 (4)
Brandon Hickey	$1,001,111 (3)
Austin Poganski	$975,000 (1)
Total Pro Players	23
Salary Commitment
Year 14 : $68,326,180
Year 15 : $49,751,111
Year 16 : $45,251,111
Year 17 : $39,250,000
Salary Average Commitment
Year 14 : $68,326,180
Year 15 : $49,751,111
Year 16 : $45,251,111
Year 17 : $39,250,000
Salary Cap with 1 Way Contract
Year 14 : $68,326,180
Year 15 : $49,751,111
Year 16 : $45,251,111
Year 17 : $39,250,000

Farm Players Salaries
Stuart Skinner	$260,000 (3)
Jaydin Dureau	$120,000 (6)
Jan Mysak	$115,000 (3)
Nils Lundkvist	$110,000 (4)
Dylan Holloway	$100,000 (4)
Erik Portillo	$92,500 (2)
Aydar Suniev	$92,500 (2)
Colton Dach	$92,500 (1)
Jack Beck	$92,500 (1)
Gannon Laroque	$92,500 (1)
George Fegaras	$92,500 (1)
Zachary LHeureux	$92,500 (1)
Daniil Chayka	$92,500 (1)
Liam Gilmartin	$92,500 (1)
Ethan Samson	$92,500 (2)
Ethan Cardwell	$92,500 (2)
Nathan Gaucher	$92,500 (2)
Yan Kuznetsov	$92,500 (2)
Riley Kidney	$92,500 (2)
Evan Vierling	$92,500 (2)
Austin Roest	$92,500 (3)
Matthew Seminoff	$92,500 (3)
Isaak Phillips	$92,500 (1)
Vladislav Kolyachonok	$90,000 (3)
Daniel Torgersson	$86,750 (2)
Lukas Dostal	$81,250 (3)
Joachim Blichfeld	$80,000 (1)
JC Beaudin	$75,000 (2)
Linus Arnesson	$75,000 (3)
Joel L'Esperance	$75,000 (3)
Emil Pettersson	$70,000 (4)
Total Farm Players	31
Salary Commitment
Year 14 : $3,003,000
Year 15 : $2,183,000
Year 16 : $1,281,250
Year 17 : $400,000
Salary Average Commitment
Year 14 : $3,127,500
Year 15 : $2,307,500
Year 16 : $1,400,000
Year 17 : $400,000

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 5,012 - 83.53%
Level 2:	5500 - $60 - 4,599 - 83.62%
Level 3:	2000 - $45 - 1,661 - 83.03%
Level 4:	4000 - $30 - 3,307 - 82.67%
Luxury :	1000 - $200 - 852 - 85.24%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,579 - 76.32%
Farm Level 2:	3000 - $12 - 2,346 - 78.19%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,431 - 83.41%
Average Income per Game	$1,671,077
Year to Date Revenue	$68,514,154
Farm
Home Games Left	0
Average Attendance - %	6,925 - 76.95%
Average Income per Game	$171,163
Year to Date Revenue	$7,017,688
Expense
Pro Players Total Salaries	$82,877,993
Farm Players Total Salaries	$3,315,007
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($550,000)
Pro Year To Date Expenses	$79,424,971
Farm Year To Date Expenses	$3,188,296
Pro Salary Cap To Date	$79,424,971
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	$443,198
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,727
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,327,993
Estimate Under Maximum Salary Cap of $82,500,000	$172,007
Estimate Over Minimum Salary Cap of $61,500,000	$20,827,993
Current Bank Account	$17,131,222
Projected Bank Account	$17,131,222

Pro Players Salaries
Quinn Smith	$10,000,000 (5)
Erik Haula	$9,000,000 (6)
Adam Henrique	$7,500,000 (4)
Alex Ovechkin	$7,000,000 (2)
Jonas Brodin	$6,000,000 (3)
John Moore	$6,000,000 (4)
Matt Dumba	$6,000,000 (6)
Evgeni Malkin	$5,000,000 (1)
Mario Ferraro	$4,414,000 (3)
Brandon Montour	$3,500,000 (1)
Ivan Chekhovich	$3,500,000 (3)
Nikita Scherbak	$2,398,374 (1)
Gilles Senn	$1,750,000 (1)
Nathan Beaulieu	$1,500,050 (3)
Alex Nedeljkovic	$1,500,000 (4)
Wayne Simmonds	$1,500,000 (3)
Connor Zary	$1,215,500 (2)
Maxim Letunov	$1,000,000 (1)
Anthony Beauvillier	$1,000,000 (5)
Rory Kerins	$950,000 (3)
Madison Bowey	$750,000 (2)
Ben Thomas	$700,069 (4)
Gemel Smith	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 14 : $82,877,993
Year 15 : $68,529,619
Year 16 : $59,564,119
Year 17 : $41,700,069
Salary Average Commitment
Year 14 : $82,877,993
Year 15 : $68,529,619
Year 16 : $59,564,119
Year 17 : $41,700,069
Salary Cap with 1 Way Contract
Year 14 : $82,877,993
Year 15 : $68,529,619
Year 16 : $59,564,119
Year 17 : $41,700,069

Farm Players Salaries
Ryan Lomberg	$300,000 (1)
Sergey Tolchinsky	$300,000 (1)
Devante Smith-Pelley	$300,000 (1)
Niko Mikkola	$260,000 (1)
Nick Moutrey	$150,000 (1)
Freddie Hamilton	$130,007 (1)
Petrus Palmu	$115,000 (2)
Sam Brittain	$100,000 (2)
Matthew Spencer	$100,000 (3)
Devante Stephens	$100,000 (1)
Jakub Demek	$100,000 (3)
Christian Fischer	$100,000 (2)
Chad Yetman	$100,000 (3)
Riley Nash	$100,000 (3)
Jordan Weal	$90,000 (2)
Joel Kiviranta	$90,000 (1)
Valentin Zykov	$90,000 (1)
Markus Granlund	$90,000 (1)
Keith Kinkaid	$90,000 (1)
Ronald Attard	$85,000 (1)
Liam Kirk	$80,000 (2)
Roman Polak	$75,000 (1)
Chaz Reddekopp	$75,000 (2)
Michael Mersch	$75,000 (3)
Kyle Clifford	$75,000 (2)
Thomas Schemitsch	$75,000 (1)
Jason Kasdorf	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 14 : $3,315,007
Year 15 : $1,110,000
Year 16 : $475,000
Year 17 : $0
Salary Average Commitment
Year 14 : $3,322,507
Year 15 : $1,110,000
Year 16 : $475,000
Year 17 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 4,922 - 82.03%
Level 2:	5500 - $60 - 4,455 - 81.00%
Level 3:	2000 - $45 - 1,630 - 81.50%
Level 4:	4000 - $30 - 3,274 - 81.85%
Luxury :	1000 - $200 - 814 - 81.36%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,604 - 76.73%
Farm Level 2:	3000 - $12 - 2,308 - 76.93%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,095 - 81.59%
Average Income per Game	$1,629,769
Year to Date Revenue	$66,820,541
Farm
Home Games Left	0
Average Attendance - %	6,912 - 76.80%
Average Income per Game	$171,350
Year to Date Revenue	$7,025,345
Expense
Pro Players Total Salaries	$65,167,856
Farm Players Total Salaries	$3,018,409
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$9,545,833
Pro Year To Date Expenses	$67,860,187
Farm Year To Date Expenses	$2,996,482
Pro Salary Cap To Date	$67,860,187
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	$348,491
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,141
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,713,689
Estimate Under Maximum Salary Cap of $82,500,000	$7,786,311
Estimate Over Minimum Salary Cap of $61,500,000	$13,213,689
Current Bank Account	$51,193,015
Projected Bank Account	$51,193,015

Pro Players Salaries
Tage Thompson	$7,142,857 (5)
Max Domi	$6,250,000 (6)
Jonathan Drouin	$6,000,000 (5)
Erik Cernak	$5,200,000 (3)
Brandon Carlo	$4,750,000 (3)
Noah Dobson	$4,000,000 (1)
Kevin Hayes	$3,950,000 (4)
Andrei Svechnikov	$3,000,000 (5)
Jalen Chatfield	$2,999,999 (5)
Brett Howden	$2,450,000 (3)
Juuse Saros	$2,300,000 (6)
John Marino	$2,200,000 (3)
Tom Wilson	$2,125,000 (4)
Nick Paul	$2,000,000 (2)
Josh Brook	$1,700,000 (5)
Liam OBrien	$1,700,000 (3)
Daniel Vladar	$1,250,000 (5)
Matej Pekar	$1,200,000 (2)
Andrei Altybarmakyan	$1,100,000 (2)
Dillon Dube	$1,000,000 (4)
Andrew Mangiapane	$950,000 (1)
Jonathan Kovacevic	$950,000 (5)
Cole Sillinger	$950,000 (2)
Total Pro Players	23
Salary Commitment
Year 14 : $65,167,856
Year 15 : $62,417,856
Year 16 : $57,167,856
Year 17 : $38,667,856
Salary Average Commitment
Year 14 : $60,817,855
Year 15 : $58,942,855
Year 16 : $53,692,855
Year 17 : $38,667,855
Salary Cap with 1 Way Contract
Year 14 : $65,167,856
Year 15 : $60,217,856
Year 16 : $54,967,856
Year 17 : $38,667,856

Farm Players Salaries
Brandon Gormley	$150,000 (1)
Cal Clutterbuck	$140,000 (1)
Allan McShane	$125,000 (6)
Shane Pinto	$125,000 (5)
Connor Crisp	$120,000 (1)
Jared Cowen	$120,000 (1)
Henrik Tikkanen	$100,000 (2)
Kyle Burroughs	$100,000 (2)
Jack Sparkes	$99,900 (4)
Zack Whitecloud	$99,000 (3)
Jakub Lauko	$95,000 (4)
Isiah George	$95,000 (4)
Kane Lafranchise	$94,000 (1)
Kent Johnson	$92,500 (2)
Alex Bump	$92,500 (1)
Semyon Der-Arguchintsev	$92,500 (3)
Zach Benson	$92,500 (3)
Maxim Barbashev	$92,500 (3)
Jan Bednar	$92,500 (1)
Luca Pinelli	$92,500 (3)
Carl Gunnarsson	$90,000 (1)
Adam Werner	$90,000 (4)
Mathew Bodie	$89,000 (2)
Joe Gambardella	$87,500 (2)
Dryden Hunt	$86,500 (2)
Michael Vecchione	$85,000 (2)
Adam Carlson	$80,009 (2)
Graeme Clarke	$80,000 (2)
Jeremy Bracco	$80,000 (3)
Gabriel Gagne	$70,000 (2)
Kerby Rychel	$70,000 (1)
Total Farm Players	31
Salary Commitment
Year 14 : $3,018,409
Year 15 : $2,049,409
Year 16 : $1,178,900
Year 17 : $629,900
Salary Average Commitment
Year 14 : $3,018,409
Year 15 : $2,049,409
Year 16 : $1,178,900
Year 17 : $629,900

Team	Current Fund	Season Salary Cap	Under Maximum of $82,500,000 Available Cap Space	Over Minimum of $61,500,000	Farm Salary Cap	Under Maximum of $36,000,000	Pro Players	Farm Players	Total Players
Avalanche	$73,902,337	$82,439,500	$60,500	$20,939,500	$3,437,500	$32,562,500	23	28	51
Blackhawks	$62,203,745	$82,427,870	$72,130	$20,927,870	$2,635,095	$33,364,905	23	28	51
Blue Jackets	$15,869,568	$72,967,500	$9,532,500	$11,467,500	$2,450,000	$33,550,000	23	25	48
Blues	$32,293,134	$80,562,000	$1,938,000	$19,062,000	$2,887,500	$33,112,500	23	28	51
Bruins	$46,244,809	$81,933,195	$566,805	$20,433,195	$2,689,500	$33,310,500	22	30	52
Canadiens	$31,143,805	$78,525,500	$3,974,500	$17,025,500	$3,265,928	$32,734,072	22	30	52
Canucks	$43,506,621	$82,382,356	$117,644	$20,882,356	$2,922,750	$33,077,250	22	29	51
Capitals	$40,361,306	$79,450,000	$3,050,000	$17,950,000	$3,359,933	$32,640,067	23	32	55
Devils	$45,020,798	$73,863,783	$8,636,217	$12,363,783	$2,757,200	$33,242,800	22	25	47
Ducks	$58,017,190	$76,566,157	$5,933,843	$15,066,157	$2,547,558	$33,452,442	22	28	50
Flames	$45,100,546	$77,154,662	$5,345,338	$15,654,662	$2,479,248	$33,520,752	23	28	51
Flyers	$42,695,263	$81,215,333	$1,284,667	$19,715,333	$2,505,275	$33,494,725	23	25	48
Golden Knights	$36,484,223	$73,937,500	$8,562,500	$12,437,500	$2,111,500	$33,888,500	24	24	48
Hockey Club	$38,244,719	$79,125,000	$3,375,000	$17,625,000	$2,787,900	$33,212,100	22	32	54
Islanders	$47,030,303	$82,011,305	$488,695	$20,511,305	$2,293,928	$33,706,072	23	26	49
Jets	$87,784,664	$68,082,307	$14,417,693	$6,582,307	$2,318,900	$33,681,100	22	26	48
Kings	$54,191,559	$71,269,416	$11,230,584	$9,769,416	$3,594,998	$32,405,002	22	30	52
Kraken	$26,823,144	$81,883,750	$616,250	$20,383,750	$3,182,500	$32,817,500	22	30	52
Lightning	$178,201,760	$67,725,000	$14,775,000	$6,225,000	$1,962,500	$34,037,500	24	23	47
Maple Leafs	$40,338,326	$73,983,000	$8,517,000	$12,483,000	$2,325,417	$33,674,583	22	30	52
Nordiques	$100,215,136	$66,846,284	$15,653,716	$5,346,284	$3,242,011	$32,757,989	23	28	51
Oilers	$41,381,761	$82,429,132	$70,868	$20,929,132	$3,209,500	$32,790,500	23	30	53
Penguins	$72,560,404	$67,625,020	$14,874,980	$6,125,020	$2,769,250	$33,230,750	23	27	50
Predators	($2,267,240)	$80,481,644	$2,018,356	$18,981,644	$2,599,000	$33,401,000	23	25	48
Rangers	$81,162,698	$78,866,000	$3,634,000	$17,366,000	$3,211,627	$32,788,373	23	28	51
Red Wings	$26,464,821	$80,195,900	$2,304,100	$18,695,900	$2,200,000	$33,800,000	22	28	50
Sabres	$38,767,425	$76,066,736	$6,433,264	$14,566,736	$2,902,833	$33,097,167	22	26	48
Senators	$22,313,484	$82,300,069	$199,931	$20,800,069	$2,343,437	$33,656,563	22	25	47
Sharks	$22,581,600	$73,665,667	$8,834,333	$12,165,667	$2,708,458	$33,291,542	22	28	50
Stars	$76,653,664	$74,020,680	$8,479,320	$12,520,680	$3,003,000	$32,997,000	23	31	54
Whalers	$17,131,222	$82,327,993	$172,007	$20,827,993	$3,315,007	$32,684,993	23	27	50
Wild	$51,193,015	$74,713,689	$7,786,311	$13,213,689	$3,018,409	$32,981,591	23	31	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 - %