CCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 5,400 - 90.00%
Level 2:	5500 - $60 - 4,951 - 90.02%
Level 3:	2000 - $45 - 1,795 - 89.74%
Level 4:	4000 - $30 - 3,613 - 90.31%
Luxury :	1000 - $200 - 911 - 91.13%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,151 - 85.85%
Farm Level 2:	3000 - $12 - 2,555 - 85.17%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,670 - 90.11%
Average Income per Game	$1,800,633
Year to Date Revenue	$73,825,934
Farm
Home Games Left	0
Average Attendance - %	7,706 - 85.63%
Average Income per Game	$191,331
Year to Date Revenue	$7,844,559
Expense
Pro Players Total Salaries	$81,450,000
Farm Players Total Salaries	$2,990,400
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,157,000
Pro Year To Date Expenses	$82,118,769
Farm Year To Date Expenses	$3,036,869
Pro Salary Cap To Date	$82,118,769
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	$435,561
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,522
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,607,000
Estimate Under Maximum Salary Cap of $85,000,000	$2,393,000
Estimate Over Minimum Salary Cap of $63,000,000	$19,607,000
Current Bank Account	$64,029,606
Projected Bank Account	$64,029,606

Pro Players Salaries
Teuvo Teravainen	$8,200,000 (2)
Jaccob Slavin	$8,150,000 (4)
Artemi Panarin	$7,650,000 (4)
Nikita Scherbak	$7,000,000 (5)
Mikael Granlund	$6,100,000 (4)
John Carlson	$4,950,000 (5)
Justin Faulk	$4,950,000 (6)
Ryan Strome	$4,750,000 (5)
Artturi Lehkonen	$4,500,000 (2)
Urho Vaakanainen	$4,050,000 (3)
Yegor Korshkov	$3,450,000 (3)
Matthew Benning	$3,000,000 (1)
Ilya Samsonov	$2,950,000 (6)
Barrett Hayton	$2,500,000 (3)
Serron Noel	$2,300,000 (3)
Jake Allen	$1,650,000 (2)
Kasper Kotkansalo	$1,500,000 (1)
Juuso Riikola	$950,000 (1)
Peter Holland	$750,000 (1)
Blake Pietila	$700,000 (3)
Derick Brassard	$700,000 (1)
Ryan McGregor	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 16 : $81,450,000
Year 17 : $73,850,000
Year 18 : $59,500,000
Year 19 : $46,500,000
Salary Average Commitment
Year 16 : $81,450,000
Year 17 : $73,850,000
Year 18 : $59,500,000
Year 19 : $46,500,000
Salary Cap with 1 Way Contract
Year 16 : $81,450,000
Year 17 : $73,850,000
Year 18 : $59,500,000
Year 19 : $46,500,000

Farm Players Salaries
Mitchell Vande Sompel	$175,000 (1)
Anthony Florentino	$165,000 (1)
Tyson Kozak	$160,000 (1)
Alan Quine	$150,000 (1)
Adam Brooks	$145,000 (1)
Tyler Parsons	$135,000 (1)
Viktor Lodin	$115,000 (1)
Marek Langhamer	$115,000 (1)
Nicolas Petan	$105,000 (1)
Kasimir Kaskisuo	$105,000 (1)
Devante Stephens	$97,500 (1)
Gavin Hayes	$97,500 (1)
Greg McKegg	$97,500 (1)
Alexandre Grenier	$95,000 (1)
Joe Hicketts	$95,000 (2)
Denver Barkey	$92,500 (2)
Nate Misskey	$92,500 (3)
Carey Terrance	$92,500 (3)
Coulson Pitre	$92,500 (2)
Lukas Radil	$87,500 (1)
Jeff Taylor	$85,000 (1)
Oscar Fantenberg	$85,000 (1)
Gabriel Dumont	$78,500 (1)
Filip Chytil	$76,900 (5)
Alexandre Fortin	$75,000 (2)
Troy Stecher	$70,000 (1)
Drew Shore	$70,000 (1)
Jakub Jerabek	$70,000 (1)
Victor Rask	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 16 : $2,990,400
Year 17 : $616,900
Year 18 : $261,900
Year 19 : $76,900
Salary Average Commitment
Year 16 : $2,990,400
Year 17 : $616,900
Year 18 : $261,900
Year 19 : $76,900

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,355 - 89.25%
Level 2:	5500 - $60 - 4,899 - 89.07%
Level 3:	2000 - $45 - 1,770 - 88.51%
Level 4:	4000 - $30 - 3,521 - 88.04%
Luxury :	1000 - $200 - 909 - 90.90%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,110 - 85.16%
Farm Level 2:	3000 - $12 - 2,538 - 84.59%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,454 - 88.94%
Average Income per Game	$1,782,782
Year to Date Revenue	$73,094,071
Farm
Home Games Left	0
Average Attendance - %	7,647 - 84.97%
Average Income per Game	$189,835
Year to Date Revenue	$7,783,216
Expense
Pro Players Total Salaries	$74,911,733
Farm Players Total Salaries	$3,120,046
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$500,000
Pro Year To Date Expenses	$81,983,844
Farm Year To Date Expenses	$3,122,797
Pro Salary Cap To Date	$81,983,844
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	$400,598
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,238
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,411,733
Estimate Under Maximum Salary Cap of $85,000,000	$9,588,267
Estimate Over Minimum Salary Cap of $63,000,000	$12,411,733
Current Bank Account	$75,204,236
Projected Bank Account	$75,204,236

Pro Players Salaries
Matthew Tkachuk	$11,750,000 (4)
Tyler Seguin	$9,500,000 (6)
Filip Forsberg	$8,500,000 (5)
Mika Zibanejad	$7,200,000 (4)
Roope Hintz	$5,500,000 (2)
Esa Lindell	$5,495,000 (2)
Brad Marchand	$4,960,000 (1)
Kyle Connor	$4,100,000 (5)
Thatcher Demko	$3,550,000 (5)
Chris Tanev	$3,250,000 (4)
Evgeni Dadonov	$2,500,000 (1)
Rob O'Gara	$1,895,000 (5)
Jesper Boqvist	$1,700,000 (1)
Thomas Vannelli	$1,250,000 (5)
Calvin Pickard	$1,115,500 (4)
Brock Faber	$1,008,333 (5)
Brandon Halverson	$999,000 (6)
Cedric Paquette	$950,000 (4)
Lawrence Pilut	$950,000 (4)
Adam Lowry	$888,900 (2)
Brett Kulak	$700,000 (4)
Maksim Sushko	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 16 : $78,461,733
Year 17 : $76,093,400
Year 18 : $64,209,500
Year 19 : $64,209,500
Salary Average Commitment
Year 16 : $78,378,400
Year 17 : $68,518,400
Year 18 : $56,634,500
Year 19 : $56,634,500
Salary Cap with 1 Way Contract
Year 16 : $78,461,733
Year 17 : $68,601,733
Year 18 : $56,717,833
Year 19 : $56,717,833

Farm Players Salaries
Yanni Gourde	$250,000 (1)
Brayden Pachal	$175,000 (5)
Neal Pionk	$150,000 (5)
Seth Jarvis	$150,000 (4)
Jonas Siegenthaler	$140,000 (2)
Filip Lindberg	$125,000 (2)
Dakota Joshua	$98,900 (5)
Samuel Honzek	$95,000 (6)
Mark Pysyk	$94,684 (1)
Hunter Brzustewicz	$92,500 (2)
Alex Newhook	$92,500 (2)
Juraj Slafkovsky	$92,500 (2)
Kevin Roy	$92,500 (2)
Ilya Nabokov	$92,500 (2)
Carl Lindbom	$92,500 (2)
Sergei Ivanov	$92,500 (3)
James Malatesta	$92,000 (6)
Andrew OBrien	$89,800 (2)
Trevor Murphy	$88,800 (1)
Hunter Drew	$87,505 (2)
Nathan Todd	$85,000 (2)
Mikhail Maltsev	$80,000 (4)
Jeremie Poirier	$80,000 (6)
Yan Kuznetsov	$80,000 (6)
Joel Kiviranta	$80,000 (2)
Gage Quinney	$75,758 (3)
Kevin Rooney	$75,000 (2)
Ryan Lomberg	$70,100 (5)
Sonny Milano	$70,000 (2)
Mark Jankowski	$70,000 (2)
Nick Bjugstad	$70,000 (2)
Total Farm Players	31
Salary Commitment
Year 16 : $3,120,046
Year 17 : $2,686,562
Year 18 : $1,239,258
Year 19 : $1,071,000
Salary Average Commitment
Year 16 : $3,120,046
Year 17 : $2,686,562
Year 18 : $1,239,258
Year 19 : $1,071,000

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 5,246 - 87.43%
Level 2:	5500 - $60 - 4,684 - 85.17%
Level 3:	2000 - $45 - 1,713 - 85.66%
Level 4:	4000 - $30 - 3,442 - 86.06%
Luxury :	1000 - $200 - 855 - 85.54%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,940 - 82.33%
Farm Level 2:	3000 - $12 - 2,456 - 81.85%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,941 - 86.17%
Average Income per Game	$1,724,021
Year to Date Revenue	$70,684,855
Farm
Home Games Left	0
Average Attendance - %	7,395 - 82.17%
Average Income per Game	$183,548
Year to Date Revenue	$7,525,463
Expense
Pro Players Total Salaries	$74,333,000
Farm Players Total Salaries	$2,349,333
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,151,822
Farm Year To Date Expenses	$2,386,285
Pro Salary Cap To Date	$73,151,822
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	$397,503
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,980
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,333,000
Estimate Under Maximum Salary Cap of $85,000,000	$10,667,000
Estimate Over Minimum Salary Cap of $63,000,000	$11,333,000
Current Bank Account	$15,041,343
Projected Bank Account	$15,041,343

Pro Players Salaries
Tim Stutzle	$8,350,000 (3)
Jack Hughes	$8,000,000 (1)
Jason Robertson	$7,750,000 (1)
Brady Skjei	$6,250,000 (1)
Mathew Barzal	$5,500,000 (5)
Ryan Donato	$4,000,000 (5)
Joel Farabee	$4,000,000 (5)
Emil Bemstrom	$3,750,000 (3)
Adam Fox	$3,750,000 (5)
Alexander Georgiev	$3,650,000 (3)
Quinn Hughes	$3,000,000 (4)
Josh Manson	$2,500,000 (2)
Carter Hart	$2,369,000 (6)
Vladislav Gavrikov	$1,870,000 (2)
Fabian Zetterlund	$1,750,000 (2)
Matty Beniers	$1,750,000 (5)
Philipp Kurashev	$1,450,000 (2)
Josh Morrissey	$1,250,000 (4)
Mavrik Bourque	$1,000,000 (6)
Erik Kallgren	$899,000 (3)
MacKenzie Entwistle	$795,000 (5)
Anthony DeAngelo	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 16 : $74,333,000
Year 17 : $51,633,000
Year 18 : $44,063,000
Year 19 : $27,414,000
Salary Average Commitment
Year 16 : $59,608,000
Year 17 : $43,983,000
Year 18 : $36,413,000
Year 19 : $27,414,000
Salary Cap with 1 Way Contract
Year 16 : $74,333,000
Year 17 : $51,633,000
Year 18 : $44,063,000
Year 19 : $27,414,000

Farm Players Salaries
Riley Stillman	$300,000 (1)
Andreas Johnsson	$160,000 (1)
Jack McBain	$130,000 (2)
Nolan Valleau	$97,500 (1)
Zac Jones	$95,000 (1)
Jake Wise	$92,500 (2)
Nikita Okhotiuk	$92,500 (2)
Patrick Puistola	$92,500 (2)
Logan Mailloux	$90,000 (3)
Nick Schneider	$87,500 (2)
Albin Grewe	$85,000 (1)
Max Reinhart	$85,000 (3)
Dennis Hildeby	$84,333 (1)
Cal Petersen	$75,000 (2)
Blake Murray	$75,000 (5)
Jeremy Morin	$75,000 (1)
Ian Mitchell	$72,500 (2)
Antti Suomela	$70,000 (1)
Reece Scarlett	$70,000 (1)
Josh Dunne	$70,000 (1)
Mark Alt	$70,000 (1)
Corban Knight	$70,000 (1)
Nathan Smith	$70,000 (2)
Rocco Grimaldi	$70,000 (1)
Marcus Sorensen	$70,000 (1)
Total Farm Players	25
Salary Commitment
Year 16 : $2,349,333
Year 17 : $962,500
Year 18 : $250,000
Year 19 : $75,000
Salary Average Commitment
Year 16 : $2,349,333
Year 17 : $962,500
Year 18 : $250,000
Year 19 : $75,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $100 - 5,384 - 89.73%
Level 2:	5500 - $60 - 4,904 - 89.16%
Level 3:	2000 - $45 - 1,751 - 87.55%
Level 4:	4000 - $30 - 3,516 - 87.90%
Luxury :	1000 - $200 - 885 - 88.53%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,168 - 86.13%
Farm Level 2:	3000 - $12 - 2,547 - 84.89%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,440 - 88.87%
Average Income per Game	$1,779,010
Year to Date Revenue	$72,939,411
Farm
Home Games Left	0
Average Attendance - %	7,715 - 85.72%
Average Income per Game	$191,716
Year to Date Revenue	$7,860,363
Expense
Pro Players Total Salaries	$81,059,958
Farm Players Total Salaries	$3,156,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($9,050,000)
Pro Year To Date Expenses	$80,998,414
Farm Year To Date Expenses	$3,072,827
Pro Salary Cap To Date	$80,998,414
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$433,476
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,439
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,009,958
Estimate Under Maximum Salary Cap of $85,000,000	$12,990,042
Estimate Over Minimum Salary Cap of $63,000,000	$9,009,958
Current Bank Account	$37,761,611
Projected Bank Account	$37,761,611

Pro Players Salaries
Rasmus Ristolainen	$14,000,000 (4)
Trent Frederic	$8,300,000 (6)
Evgeny Kuznetsov	$6,975,000 (3)
Rickard Rakell	$6,514,000 (1)
Jean-Gabriel Pageau	$5,500,000 (3)
KAndre Miller	$4,200,000 (6)
Marcus Pettersson	$4,025,175 (5)
Cody Ceci	$4,000,000 (4)
Tyler Bertuzzi	$3,650,000 (3)
Jesper Bratt	$3,500,000 (3)
Robby Fabbri	$3,250,000 (4)
Justin Almeida	$2,250,000 (3)
Haydn Fleury	$2,250,000 (2)
Anders Bjork	$1,800,000 (2)
Chris Wagner	$1,800,000 (2)
Julius Honka	$1,750,000 (6)
Igor Shesterkin	$1,600,000 (4)
Karl Alzner	$1,500,000 (2)
Sheldon Dries	$1,350,000 (3)
Ben McCartney	$1,145,783 (2)
Nick Ellis	$1,000,000 (6)
Martins Dzierkals	$700,000 (4)
Total Pro Players	22
Salary Commitment
Year 16 : $81,059,958
Year 17 : $74,545,958
Year 18 : $66,050,175
Year 19 : $42,825,175
Salary Average Commitment
Year 16 : $81,059,958
Year 17 : $74,545,958
Year 18 : $66,050,175
Year 19 : $42,825,175
Salary Cap with 1 Way Contract
Year 16 : $81,059,958
Year 17 : $74,545,958
Year 18 : $66,050,175
Year 19 : $42,825,175

Farm Players Salaries
Brendan Perlini	$250,000 (2)
Niko Mikkola	$200,000 (3)
Dmitri Zavgorodny	$160,000 (2)
Rinat Valiev	$150,000 (1)
Oskar Sundqvist	$150,000 (2)
Bobby Brink	$150,000 (3)
Pierre Engvall	$130,000 (1)
Josh Jooris	$120,000 (2)
Pavel Francouz	$110,000 (2)
Scott Laughton	$110,000 (2)
Sean Durzi	$110,000 (2)
Mason Shaw	$100,000 (4)
Ryan Gropp	$100,000 (2)
Matt Martin	$100,000 (1)
Andrei Mironov	$100,000 (1)
Rafael Harvey Pinard	$100,000 (2)
Jared Davidson	$100,000 (4)
Zach Whitecloud	$99,000 (1)
Aleksei Kolosov	$92,500 (2)
Connor Hvidston	$92,500 (3)
Sebastian Aho (D)	$90,000 (2)
Lukas Bengtsson	$90,000 (2)
Carl Grundstrom	$80,000 (1)
Ben Gallacher	$80,000 (1)
Ty Emberson	$77,500 (4)
Elliot Desnoyers	$75,000 (5)
Nicolas Aube-Kubel	$70,000 (1)
Henri Kiviaho	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 16 : $3,156,500
Year 17 : $2,295,000
Year 18 : $847,500
Year 19 : $405,000
Salary Average Commitment
Year 16 : $3,157,125
Year 17 : $2,278,125
Year 18 : $825,625
Year 19 : $383,125

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 5,248 - 87.47%
Level 2:	5500 - $60 - 4,805 - 87.35%
Level 3:	2000 - $45 - 1,736 - 86.80%
Level 4:	4000 - $30 - 3,488 - 87.20%
Luxury :	1000 - $200 - 879 - 87.91%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,945 - 82.42%
Farm Level 2:	3000 - $12 - 2,517 - 83.91%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,156 - 87.33%
Average Income per Game	$1,745,822
Year to Date Revenue	$71,578,693
Farm
Home Games Left	0
Average Attendance - %	7,462 - 82.91%
Average Income per Game	$184,599
Year to Date Revenue	$7,568,575
Expense
Pro Players Total Salaries	$68,759,000
Farm Players Total Salaries	$3,145,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,000,000
Pro Year To Date Expenses	$72,025,579
Farm Year To Date Expenses	$3,045,375
Pro Salary Cap To Date	$72,025,579
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	$367,695
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,376
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,759,000
Estimate Under Maximum Salary Cap of $85,000,000	$13,241,000
Estimate Over Minimum Salary Cap of $63,000,000	$8,759,000
Current Bank Account	$49,071,309
Projected Bank Account	$49,071,309

Pro Players Salaries
Elias Lindholm	$10,250,000 (6)
Charlie McAvoy	$9,500,000 (1)
Tanner Pearson	$8,500,000 (5)
Nino Niederreiter	$7,250,000 (6)
Pavel Zacha	$4,250,000 (6)
Martin Jones	$4,000,000 (4)
Frank Vatrano	$3,950,000 (2)
Nikita Zadorov	$3,000,000 (3)
Nick Leddy	$1,995,000 (5)
Jordan Eberle	$1,950,000 (5)
Trevor van Riemsdyk	$1,789,000 (3)
Colton Sissons	$1,600,000 (2)
Byron Froese	$1,550,000 (2)
Morgan Geekie	$1,350,000 (5)
Marcus Kruger	$1,250,000 (2)
Joonas Korpisalo	$1,250,000 (1)
Vitaly Abramov	$975,000 (1)
Nate Schmidt	$950,000 (2)
Lars Eller	$950,000 (1)
Henri Jokiharju	$950,000 (1)
Ian McCoshen	$800,000 (2)
Petr Straka	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 16 : $68,759,000
Year 17 : $54,434,000
Year 18 : $44,334,000
Year 19 : $39,545,000
Salary Average Commitment
Year 16 : $68,759,000
Year 17 : $54,434,000
Year 18 : $44,334,000
Year 19 : $39,545,000
Salary Cap with 1 Way Contract
Year 16 : $68,759,000
Year 17 : $54,434,000
Year 18 : $44,334,000
Year 19 : $39,545,000

Farm Players Salaries
Alex Biega	$125,000 (1)
Matthew Poitras	$125,000 (6)
Fabian Lysell	$103,417 (2)
Roman Schmidt	$101,583 (2)
Brett Harrison	$97,500 (6)
Trevor Kuntar	$97,500 (6)
Jackson Edward	$97,500 (6)
Tanner Kaspick	$97,500 (1)
John Beecher	$97,500 (3)
Mason Lohrei	$95,000 (3)
Anton Lander	$95,000 (1)
Cole Spicer	$95,000 (5)
Mason Langenbrunner	$95,000 (5)
Nick Jensen	$95,000 (4)
Philip Svedeback	$95,000 (4)
Nick Seeler	$95,000 (3)
Mark Kastelic	$95,000 (4)
Sam Lafferty	$95,000 (4)
Brayden Tracey	$95,000 (2)
Cam Lund	$95,000 (4)
Marc McLaughlin	$95,000 (1)
Jeremy Swayman	$95,000 (2)
Fraser Minten	$92,500 (1)
Frederic Brunet	$92,500 (1)
Cole Beaudoin	$92,500 (2)
Dean Letourneau	$92,500 (3)
Christopher Pelosi	$92,500 (3)
Oskar Jellvik	$92,500 (2)
Maximus Wanner	$87,500 (4)
Jon Merrill	$85,000 (1)
Joakim Nordstrom	$85,000 (1)
MacKenzie Skapski	$80,000 (1)
Ryan Mast	$75,000 (6)
Total Farm Players	33
Salary Commitment
Year 16 : $3,145,000
Year 17 : $2,297,500
Year 18 : $1,717,500
Year 19 : $1,245,000
Salary Average Commitment
Year 16 : $3,145,000
Year 17 : $2,297,500
Year 18 : $1,717,500
Year 19 : $1,245,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $95 - 5,987 - 99.78%
Level 2:	5500 - $55 - 5,496 - 99.93%
Level 3:	2000 - $40 - 1,999 - 99.94%
Level 4:	4000 - $25 - 3,997 - 99.93%
Luxury :	1000 - $195 - 998 - 99.80%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $23 - 5,978 - 99.63%
Farm Level 2:	3000 - $11 - 2,983 - 99.45%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,477 - 99.88%
Average Income per Game	$1,855,831
Year to Date Revenue	$76,089,085
Farm
Home Games Left	0
Average Attendance - %	8,961 - 99.57%
Average Income per Game	$204,362
Year to Date Revenue	$8,378,848
Expense
Pro Players Total Salaries	$72,567,000
Farm Players Total Salaries	$3,070,560
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,475,500
Pro Year To Date Expenses	$72,931,288
Farm Year To Date Expenses	$3,143,714
Pro Salary Cap To Date	$72,931,288
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	$388,059
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,964
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,042,500
Estimate Under Maximum Salary Cap of $85,000,000	$5,957,500
Estimate Over Minimum Salary Cap of $63,000,000	$16,042,500
Current Bank Account	$57,255,839
Projected Bank Account	$57,255,839

Pro Players Salaries
Kirill Kaprizov	$9,000,000 (6)
Cale Makar	$9,000,000 (3)
Aleksander Barkov	$8,000,000 (4)
Nick Suzuki	$7,875,000 (3)
Ryan Hartman	$7,500,000 (4)
John Klingberg	$4,875,000 (2)
Filip Hronek	$4,500,000 (4)
Mario Ferraro	$4,414,000 (1)
Ryan Poehling	$2,350,000 (1)
Simon Despres	$2,000,000 (4)
Nils Hoglander	$1,800,000 (2)
Oliver Wahlstrom	$1,750,000 (2)
Petr Mrazek	$1,500,000 (4)
Brett Ritchie	$1,250,000 (4)
Nikita Popugaev	$1,250,000 (5)
Dawson Mercer	$925,000 (6)
Alex Vlasic	$925,000 (2)
Dmitrij Jaskin	$800,000 (4)
Joseph LaBate	$751,000 (2)
Brent Regner	$701,000 (1)
Tyler Graovac	$701,000 (2)
Charlie Lindgren	$700,000 (2)
Total Pro Players	22
Salary Commitment
Year 16 : $72,567,000
Year 17 : $65,102,000
Year 18 : $53,600,000
Year 19 : $36,725,000
Salary Average Commitment
Year 16 : $72,567,000
Year 17 : $65,102,000
Year 18 : $53,600,000
Year 19 : $36,725,000
Salary Cap with 1 Way Contract
Year 16 : $72,567,000
Year 17 : $65,102,000
Year 18 : $53,600,000
Year 19 : $36,725,000

Farm Players Salaries
Zach Fucale	$300,000 (2)
Louis Belpedio	$300,000 (1)
Michael Kesselring	$175,100 (3)
Alexey Toropchenko	$125,000 (1)
Sam Lipkin	$112,860 (3)
Cale Fleury	$95,000 (1)
Gavin Brindley	$92,500 (2)
Kasper Halttunen	$92,500 (2)
Mason McTavish	$92,500 (2)
Paul Ludwinski	$92,500 (2)
Pavel Dorofeyev (Out of Payroll)	$92,500 (6)
Lukas Dragicevic	$92,500 (1)
Dmitry Ovchinnikov	$92,500 (3)
Red Savage	$92,500 (3)
Mikhail Ilyin	$92,500 (3)
Servac Petrovsky	$92,500 (3)
Stephen Halliday	$85,100 (2)
Dmitry Rashevsky	$80,000 (5)
Cruz Lucius	$75,000 (2)
Daniil Miromanov	$75,000 (3)
Mathias Lafreniere	$75,000 (6)
Aatu Raty	$75,000 (4)
Brett Brochu	$75,000 (3)
David Gustafsson	$75,000 (5)
Cameron MacDonald	$75,000 (3)
Samuel Johannesson	$75,000 (6)
Cam Dineen	$75,000 (4)
Troy Grosenick	$75,000 (4)
John Ludvig	$75,000 (1)
Ole Bjorgvik Holm	$70,000 (1)
Gianni Fairbrother	$70,000 (1)
Total Farm Players	31
Salary Commitment
Year 16 : $3,163,060
Year 17 : $2,335,560
Year 18 : $1,505,460
Year 19 : $622,500
Salary Average Commitment
Year 16 : $3,193,160
Year 17 : $2,335,560
Year 18 : $1,505,460
Year 19 : $622,500

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 5,187 - 86.45%
Level 2:	5500 - $60 - 4,734 - 86.08%
Level 3:	2000 - $45 - 1,745 - 87.23%
Level 4:	4000 - $30 - 3,475 - 86.87%
Luxury :	1000 - $200 - 871 - 87.12%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,065 - 84.42%
Farm Level 2:	3000 - $12 - 2,533 - 84.45%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,012 - 86.55%
Average Income per Game	$1,727,991
Year to Date Revenue	$70,847,632
Farm
Home Games Left	0
Average Attendance - %	7,598 - 84.43%
Average Income per Game	$188,432
Year to Date Revenue	$7,725,692
Expense
Pro Players Total Salaries	$54,393,233
Farm Players Total Salaries	$3,401,050
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$13,537,750
Pro Year To Date Expenses	$54,768,020
Farm Year To Date Expenses	$3,544,059
Pro Salary Cap To Date	$54,768,020
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	$290,873
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,790
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$67,930,983
Estimate Under Maximum Salary Cap of $85,000,000	$17,069,017
Estimate Over Minimum Salary Cap of $63,000,000	$4,930,983
Current Bank Account	$55,655,630
Projected Bank Account	$55,655,630

Pro Players Salaries
Ryan Pulock	$6,150,000 (5)
John Marino	$4,400,000 (1)
Jakob Chychrun	$4,250,000 (2)
Ethan Bear	$3,500,000 (4)
J.J. Peterka	$3,134,087 (5)
Jamieson Rees	$3,000,500 (4)
Ville Koivunen	$2,999,999 (3)
Jean-Sebastien Dea	$2,999,999 (1)
Matthew Wedman	$2,900,985 (2)
Tomas Hyka	$2,800,000 (3)
Tristan Jarry	$2,662,663 (5)
Nicholas Baptiste	$2,500,000 (5)
Mason Marchment	$2,220,000 (2)
Ryan Lindgren	$1,900,000 (6)
Adam Gaudette	$1,750,000 (5)
Jakub Voracek	$1,500,000 (3)
J.J. Moser	$1,450,000 (5)
Alexandre Carrier	$1,000,000 (4)
Dylan Holloway	$1,000,000 (2)
Carter Savoie	$875,000 (4)
Jack Badini	$700,000 (1)
Samuel Montembeault	$700,000 (2)
Total Pro Players	22
Salary Commitment
Year 16 : $54,393,233
Year 17 : $46,293,234
Year 18 : $35,222,249
Year 19 : $27,922,250
Salary Average Commitment
Year 16 : $50,918,233
Year 17 : $46,293,234
Year 18 : $35,222,249
Year 19 : $27,922,250
Salary Cap with 1 Way Contract
Year 16 : $54,393,233
Year 17 : $46,293,234
Year 18 : $35,222,249
Year 19 : $27,922,250

Farm Players Salaries
Evan Rodrigues	$280,000 (5)
Sam Steel	$250,000 (4)
Brett Howden	$245,000 (1)
Quinton Howden	$120,000 (1)
Jaret Anderson Dolan	$100,050 (2)
Brandon Duhaime	$100,000 (4)
Daemon Hunt	$98,500 (4)
Tyler Benson	$97,500 (3)
Matt Coronato	$95,000 (3)
Shai Buium	$95,000 (3)
William Stromgren	$95,000 (4)
Jeff Petry	$95,000 (1)
Vladimir Grudinin	$92,500 (2)
Jesse Pulkkinen	$92,500 (2)
Jaroslav Chmelar	$92,500 (2)
Mathieu Cataford	$92,500 (2)
Dalyn Wakely	$92,500 (2)
Yegor Sidorov	$92,500 (2)
Dru Krebs	$92,500 (3)
Aleksandr Kisakov	$90,000 (6)
Tyler Boucher	$90,000 (6)
Anthony Salinitri	$90,000 (3)
Brendan Brisson	$90,000 (5)
Brett Berard	$90,000 (1)
Jordan Binnington	$90,000 (1)
Alex Laferriere	$87,500 (1)
Daniil Sobolev	$85,000 (4)
Yevgeni Kashnikov	$80,000 (5)
Mads Sogaard	$80,000 (4)
Zakhar Bardakov	$70,000 (4)
Kenneth Appleby	$70,000 (1)
Parker Kelly	$70,000 (1)
Total Farm Players	32
Salary Commitment
Year 16 : $3,401,050
Year 17 : $2,533,550
Year 18 : $1,878,500
Year 19 : $1,408,500
Salary Average Commitment
Year 16 : $3,401,050
Year 17 : $2,533,550
Year 18 : $1,878,500
Year 19 : $1,408,500

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Center
Level 1:	6000 - $90 - 5,992 - 99.86%
Level 2:	5500 - $55 - 5,486 - 99.74%
Level 3:	2000 - $40 - 1,999 - 99.93%
Level 4:	4000 - $25 - 3,991 - 99.78%
Luxury :	1000 - $175 - 999 - 99.92%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $20 - 5,985 - 99.75%
Farm Level 2:	3000 - $10 - 2,983 - 99.45%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,466 - 99.82%
Average Income per Game	$1,781,356
Year to Date Revenue	$73,035,613
Farm
Home Games Left	0
Average Attendance - %	8,968 - 99.65%
Average Income per Game	$179,441
Year to Date Revenue	$7,357,068
Expense
Pro Players Total Salaries	$65,500,000
Farm Players Total Salaries	$2,864,750
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,448,243
Farm Year To Date Expenses	$2,985,712
Pro Salary Cap To Date	$73,448,243
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	$350,267
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,827
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$65,500,000
Estimate Under Maximum Salary Cap of $85,000,000	$19,500,000
Estimate Over Minimum Salary Cap of $63,000,000	$2,500,000
Current Bank Account	$39,438,954
Projected Bank Account	$39,438,954

Pro Players Salaries
Cody Glass	$8,875,000 (4)
Evander Kane	$7,625,000 (4)
Brandon Hagel	$6,500,000 (3)
PK Subban	$6,025,000 (2)
Alex Tuch	$4,750,000 (1)
Andrew Cristall	$3,500,000 (6)
Matias Maccelli	$3,425,000 (1)
Logan Stanley	$3,000,000 (4)
Thomas Chabot	$2,900,000 (1)
Reilly Smith	$2,500,000 (3)
Braden Holtby	$2,125,000 (6)
Brandon Saigeon	$2,000,000 (3)
Alex Kerfoot	$1,900,000 (6)
Dylan Guenther	$1,650,000 (3)
Tristen Robins	$1,450,000 (6)
Ville Husso	$1,125,000 (4)
Mattias Samuelsson	$1,075,000 (5)
Shawn Boudrias	$875,000 (3)
Robin Salo	$700,000 (1)
Laurent Brossoit	$700,000 (1)
Phillip Di Giuseppe	$700,000 (1)
Stanislav Galiev	$700,000 (1)
Maxim Letunov	$700,000 (1)
Yannick Weber	$700,000 (1)
Total Pro Players	24
Salary Commitment
Year 16 : $65,500,000
Year 17 : $50,225,000
Year 18 : $44,200,000
Year 19 : $30,675,000
Salary Average Commitment
Year 16 : $63,000,000
Year 17 : $50,225,000
Year 18 : $44,200,000
Year 19 : $30,675,000
Salary Cap with 1 Way Contract
Year 16 : $65,500,000
Year 17 : $50,225,000
Year 18 : $44,200,000
Year 19 : $30,675,000

Farm Players Salaries
Francesco Pinelli	$300,000 (2)
Mathias Emilio Pettersen	$150,000 (1)
Mikey Anderson	$122,500 (2)
Dennis Gilbert	$112,500 (1)
Jamie Drysdale	$107,500 (3)
Ryan McLeod	$102,500 (5)
Vitali Kravtsov	$100,000 (5)
Nick Perbix	$92,500 (1)
Nick Moldenhauer	$92,500 (3)
Cayden Lindstrom	$92,500 (3)
Filip Mesar	$92,500 (2)
Mackie Samoskevich	$92,500 (1)
Ville Heinola	$87,500 (4)
Jean-Luc Foudy	$84,750 (1)
Aidan Thompson	$77,500 (1)
Ryan Suzuki	$77,500 (5)
Joel Hofer	$77,500 (1)
Ethan Del Mastro	$77,500 (3)
Filip Hallander	$75,000 (5)
Rasmus Kupari	$72,500 (5)
Bowen Byram	$72,500 (5)
Tyler Angle	$72,500 (3)
Topi Niemela	$72,500 (2)
Alex Young	$70,000 (4)
Ryan Merkley	$70,000 (3)
Shane Gersich	$70,000 (1)
Vasily Podkolzin	$70,000 (4)
Sergey Tolchinsky	$70,000 (1)
Ondrej Kase	$70,000 (1)
Elvis Merzlikins	$70,000 (1)
Spencer Knight	$70,000 (5)
Total Farm Players	31
Salary Commitment
Year 16 : $2,864,750
Year 17 : $1,897,500
Year 18 : $1,310,000
Year 19 : $797,500
Salary Average Commitment
Year 16 : $2,864,750
Year 17 : $1,897,500
Year 18 : $1,310,000
Year 19 : $797,500

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,352 - 89.20%
Level 2:	5500 - $60 - 4,946 - 89.92%
Level 3:	2000 - $45 - 1,812 - 90.62%
Level 4:	4000 - $30 - 3,550 - 88.75%
Luxury :	1000 - $200 - 902 - 90.19%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,070 - 84.50%
Farm Level 2:	3000 - $12 - 2,555 - 85.15%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,562 - 89.52%
Average Income per Game	$1,788,540
Year to Date Revenue	$73,330,137
Farm
Home Games Left	0
Average Attendance - %	7,624 - 84.72%
Average Income per Game	$188,881
Year to Date Revenue	$7,744,118
Expense
Pro Players Total Salaries	$86,567,000
Farm Players Total Salaries	$3,494,200
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($3,500,000)
Pro Year To Date Expenses	$87,369,428
Farm Year To Date Expenses	$3,261,330
Pro Salary Cap To Date	$87,369,428
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$462,925
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,305
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$83,067,000
Estimate Under Maximum Salary Cap of $85,000,000	$1,933,000
Estimate Over Minimum Salary Cap of $63,000,000	$20,067,000
Current Bank Account	$50,254,942
Projected Bank Account	$50,254,942

Pro Players Salaries
Nikita Kucherov	$14,000,000 (4)
Sean Couturier	$9,414,000 (2)
Aaron Ekblad	$8,380,000 (3)
Zach Werenski	$6,914,000 (4)
Tomas Hertl	$6,814,000 (4)
Kasper Bjorkqvist	$6,280,000 (4)
Valeri Nichushkin	$6,125,000 (5)
Joel Eriksson-Ek	$5,250,000 (3)
Dmitry Sokolov	$3,614,000 (2)
Connor Dewar	$3,614,000 (3)
Andrew Peeke	$2,550,000 (2)
Josh Mahura	$2,500,000 (3)
Cam Fowler	$2,014,000 (6)
Darcy Kuemper	$1,500,000 (4)
Xavier Bourgault	$1,414,000 (6)
Scott Wilson	$1,214,000 (1)
Justin Dowling	$1,214,000 (6)
Jacob Moverare	$900,000 (4)
Martin Hanzal	$714,000 (1)
Matt Lorito	$714,000 (1)
Jordan Schmaltz	$714,000 (1)
Vitek Vanecek	$714,000 (1)
Total Pro Players	22
Salary Commitment
Year 16 : $86,567,000
Year 17 : $82,497,000
Year 18 : $66,919,000
Year 19 : $47,175,000
Salary Average Commitment
Year 16 : $86,567,000
Year 17 : $82,497,000
Year 18 : $66,919,000
Year 19 : $47,175,000
Salary Cap with 1 Way Contract
Year 16 : $86,567,000
Year 17 : $82,497,000
Year 18 : $66,919,000
Year 19 : $47,175,000

Farm Players Salaries
Connor Jones	$201,400 (1)
Philip Holm	$151,400 (1)
Alexey Marchenko	$151,400 (1)
Tyler Ennis	$151,400 (1)
Lucas Wallmark	$151,400 (1)
Ashton Sautner	$151,400 (1)
Niklas Hansson	$151,400 (1)
Cody Donaghey	$151,400 (1)
Samuel Henley	$151,400 (1)
Gabriel Bourque	$151,400 (1)
Dean Kukan	$151,400 (1)
Casey Bailey	$151,400 (1)
Craig Smith	$101,400 (1)
Carter Rowney	$101,400 (1)
Griffen Molino	$101,400 (2)
Steven Kampfer	$101,400 (1)
Yohann Auvitu	$101,400 (2)
Jean-Francois Berube	$101,400 (1)
Tyler Wotherspoon	$101,400 (1)
Kent Johnson	$101,400 (6)
Jake Evans	$101,400 (2)
Luca Del Bel Belluz	$101,400 (6)
Nick Ebert	$101,400 (1)
Mat Clark	$101,400 (1)
Marco Roy	$101,400 (4)
Josh Pillar	$95,000 (3)
Markus Hannikainen	$71,400 (1)
Keith Kinkaid	$71,400 (1)
Josef Korenar	$71,400 (1)
Total Farm Players	29
Salary Commitment
Year 16 : $3,494,200
Year 17 : $703,400
Year 18 : $399,200
Year 19 : $304,200
Salary Average Commitment
Year 16 : $3,494,200
Year 17 : $703,400
Year 18 : $399,200
Year 19 : $304,200

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 5,303 - 88.39%
Level 2:	5500 - $60 - 4,747 - 86.30%
Level 3:	2000 - $45 - 1,740 - 87.01%
Level 4:	4000 - $30 - 3,425 - 85.63%
Luxury :	1000 - $200 - 873 - 87.34%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,948 - 82.47%
Farm Level 2:	3000 - $12 - 2,510 - 83.68%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,089 - 86.97%
Average Income per Game	$1,744,603
Year to Date Revenue	$71,528,704
Farm
Home Games Left	0
Average Attendance - %	7,459 - 82.87%
Average Income per Game	$184,593
Year to Date Revenue	$7,568,326
Expense
Pro Players Total Salaries	$85,479,999
Farm Players Total Salaries	$2,503,667
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($1,287,000)
Pro Year To Date Expenses	$77,056,382
Farm Year To Date Expenses	$2,339,783
Pro Salary Cap To Date	$77,056,382
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	$457,112
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,832
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$84,192,999
Estimate Under Maximum Salary Cap of $85,000,000	$807,001
Estimate Over Minimum Salary Cap of $63,000,000	$21,192,999
Current Bank Account	$52,077,143
Projected Bank Account	$52,077,143

Pro Players Salaries
Stefan Noesen	$10,000,000 (1)
William Karlsson	$9,400,000 (6)
Hampus Lindholm	$8,000,000 (2)
Josh Norris	$7,950,000 (1)
Colton Parayko	$6,500,000 (3)
Pavel Buchnevich	$6,250,000 (3)
Ondrej Palat	$5,880,000 (2)
Alex Galchenyuk	$5,150,000 (4)
John Gibson	$4,000,000 (4)
Joel Edmundson	$3,250,000 (4)
Jan Rutta	$3,000,000 (3)
Matvey Petrov	$2,999,999 (4)
Brenden Dillon	$2,650,000 (6)
Egor Afanasayev	$2,100,000 (6)
Lukas Vejdemo	$1,500,000 (4)
Arthur Kaliyev	$1,350,000 (5)
Michael Rasmussen	$1,250,000 (1)
Linus Nassen	$1,200,000 (5)
Josh Leivo	$850,000 (1)
Brandon Coe	$800,000 (4)
Tyler Myers	$700,000 (3)
Malcolm Subban	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 16 : $85,479,999
Year 17 : $64,729,999
Year 18 : $50,849,999
Year 19 : $34,399,999
Salary Average Commitment
Year 16 : $79,529,999
Year 17 : $64,729,999
Year 18 : $50,849,999
Year 19 : $34,399,999
Salary Cap with 1 Way Contract
Year 16 : $85,479,999
Year 17 : $64,729,999
Year 18 : $50,849,999
Year 19 : $34,399,999

Farm Players Salaries
Owen Power	$185,000 (6)
Connor McClennon	$129,070 (3)
Ilya Nikolaev	$125,000 (4)
Luka Burzan	$120,000 (3)
Ethan Keppen	$105,417 (3)
Jesperi Kotkaniemi	$100,000 (3)
Ozzy Wiesblatt	$99,188 (2)
Isak Walther	$96,410 (2)
Gavin White	$96,000 (3)
John Nyberg	$95,000 (1)
Brandon Lisowsky	$92,500 (3)
Matteo Costantini	$92,500 (3)
Carter Mazur	$90,583 (2)
Kyle Masters	$88,000 (4)
Gage Goncalves	$87,500 (1)
Etienne Morin	$87,500 (4)
Oskar Back	$86,500 (4)
Carson Lambos	$80,000 (6)
Gabriel Fortier	$80,000 (1)
Jack St. Ivany	$77,500 (3)
Anton Cederholm	$70,000 (2)
Cody Goloubef	$70,000 (1)
Adam Vay	$70,000 (1)
Chaz Reddekopp	$70,000 (1)
Eamon McAdam	$70,000 (1)
Jhonas Enroth	$70,000 (1)
Jack Roslovic	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 16 : $2,503,667
Year 17 : $2,471,167
Year 18 : $2,114,987
Year 19 : $1,302,000
Salary Average Commitment
Year 16 : $3,153,667
Year 17 : $2,471,167
Year 18 : $2,114,987
Year 19 : $1,302,000

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 5,348 - 89.13%
Level 2:	5500 - $60 - 4,921 - 89.47%
Level 3:	2000 - $45 - 1,766 - 88.32%
Level 4:	4000 - $30 - 3,474 - 86.84%
Luxury :	1000 - $200 - 876 - 87.57%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,087 - 84.79%
Farm Level 2:	3000 - $12 - 2,576 - 85.86%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,384 - 88.56%
Average Income per Game	$1,771,411
Year to Date Revenue	$72,627,860
Farm
Home Games Left	0
Average Attendance - %	7,663 - 85.14%
Average Income per Game	$189,707
Year to Date Revenue	$7,777,991
Expense
Pro Players Total Salaries	$83,399,082
Farm Players Total Salaries	$2,407,744
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$83,265,052
Farm Year To Date Expenses	$2,344,435
Pro Salary Cap To Date	$83,265,052
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	$445,984
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,302
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$83,399,082
Estimate Under Maximum Salary Cap of $85,000,000	$1,600,918
Estimate Over Minimum Salary Cap of $63,000,000	$20,399,082
Current Bank Account	$28,256,386
Projected Bank Account	$28,256,386

Pro Players Salaries
Elias Pettersson	$10,000,780 (3)
Mikko Rantanen	$8,500,000 (1)
Ryan Ellis	$8,000,777 (3)
David Savard	$7,500,777 (5)
Bo Horvat	$7,400,000 (3)
Tage Thompson	$7,142,857 (3)
Dmitry Orlov	$5,250,000 (1)
Brett Pesce	$3,750,000 (3)
Ivan Barbashev	$3,500,000 (3)
Taylor Raddysh	$3,250,000 (6)
Alex Iafallo	$2,750,777 (4)
Jared Coreau	$2,250,777 (4)
Chris Driedger	$2,100,777 (4)
Curtis Douglas	$1,750,777 (5)
Adam Erne	$1,750,777 (5)
Dylan Strome	$1,750,000 (3)
Lukas Svejkovsky	$1,250,000 (4)
Alex Grant	$1,000,009 (1)
Michael Del Zotto	$950,000 (1)
Kyle Okposo	$950,000 (1)
Ben Chiarot	$950,000 (1)
Olli Juolevi	$850,000 (1)
Arvid Holm	$800,000 (1)
Total Pro Players	23
Salary Commitment
Year 16 : $83,399,082
Year 17 : $64,149,073
Year 18 : $64,149,073
Year 19 : $22,604,662
Salary Average Commitment
Year 16 : $83,399,079
Year 17 : $64,149,070
Year 18 : $64,149,070
Year 19 : $22,604,661
Salary Cap with 1 Way Contract
Year 16 : $83,399,082
Year 17 : $64,149,073
Year 18 : $64,149,073
Year 19 : $22,604,662

Farm Players Salaries
Barclay Goodrow	$200,000 (3)
Christian Dvorak	$135,078 (5)
Jalen Smereck	$125,078 (5)
Arseny Gritsyuk	$125,000 (4)
Xavier Simoneau	$120,000 (5)
Jakob Pelletier	$112,500 (1)
Matthew O'Connor	$105,078 (3)
Tommy Novak	$100,000 (3)
Danil Gushchin	$100,000 (4)
Nikita Alexandrov	$100,000 (4)
Koehn Ziemmer	$97,500 (6)
Calle Rosen	$97,500 (1)
Kurtis MacDermid	$95,000 (1)
Dylan Labbe	$95,000 (1)
Jesse Puljujarvi	$95,000 (3)
Kalan Lind	$92,500 (2)
Easton Cowan	$92,500 (3)
Connor Roulette	$92,500 (2)
Andrew Gibson	$92,500 (2)
Dustin Wolf	$92,500 (1)
Berkly Catton	$92,500 (3)
Jacob Golden	$80,010 (1)
Lukas Cormier	$70,000 (2)
Total Farm Players	23
Salary Commitment
Year 16 : $2,407,744
Year 17 : $1,835,234
Year 18 : $1,487,734
Year 19 : $802,656
Salary Average Commitment
Year 16 : $2,407,744
Year 17 : $1,835,234
Year 18 : $1,487,734
Year 19 : $802,656

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 5,370 - 89.50%
Level 2:	5500 - $60 - 4,835 - 87.91%
Level 3:	2000 - $45 - 1,726 - 86.29%
Level 4:	4000 - $30 - 3,542 - 88.54%
Luxury :	1000 - $200 - 888 - 88.75%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,107 - 85.12%
Farm Level 2:	3000 - $12 - 2,499 - 83.30%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,360 - 88.43%
Average Income per Game	$1,770,918
Year to Date Revenue	$72,607,648
Farm
Home Games Left	0
Average Attendance - %	7,606 - 84.51%
Average Income per Game	$189,205
Year to Date Revenue	$7,757,407
Expense
Pro Players Total Salaries	$91,278,064
Farm Players Total Salaries	$2,830,733
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($10,125,000)
Pro Year To Date Expenses	$80,367,591
Farm Year To Date Expenses	$3,061,628
Pro Salary Cap To Date	$80,367,591
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$488,118
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,639
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,153,064
Estimate Under Maximum Salary Cap of $85,000,000	$3,846,936
Estimate Over Minimum Salary Cap of $63,000,000	$18,153,064
Current Bank Account	$69,199,025
Projected Bank Account	$69,199,025

Pro Players Salaries
Mark Scheifele	$14,000,000 (5)
Sean Malone	$14,000,000 (1)
Mark Stone	$11,500,000 (3)
Logan Couture	$7,000,000 (2)
Matt Boldy	$7,000,000 (1)
Roman Josi	$5,750,000 (4)
Andrew Copp (Out of Payroll)	$3,650,000 (3)
Pierre-Olivier Joseph	$3,450,000 (4)
Patrik Nemeth	$3,250,000 (2)
Ben King	$2,999,999 (5)
Matthew Strome	$2,600,000 (3)
Jake McCabe	$2,500,000 (3)
Olle Eriksson Ek	$2,250,250 (2)
Alex Killorn	$2,250,000 (2)
Troy Terry	$1,850,000 (3)
Casey Fitzgerald	$1,700,069 (3)
Michael Bunting	$1,700,000 (3)
Linus Soderstrom	$1,500,000 (1)
Gavin Bayreuther	$1,477,746 (5)
Brandt Clarke	$1,300,000 (6)
Ridly Greig	$1,300,000 (5)
Luke Kunin	$950,000 (4)
Dominik Kubalik	$950,000 (5)
Total Pro Players	23
Salary Commitment
Year 16 : $94,928,064
Year 17 : $73,428,064
Year 18 : $58,677,814
Year 19 : $32,177,745
Salary Average Commitment
Year 16 : $89,853,064
Year 17 : $73,428,064
Year 18 : $58,677,814
Year 19 : $32,177,745
Salary Cap with 1 Way Contract
Year 16 : $94,928,064
Year 17 : $72,428,064
Year 18 : $57,677,814
Year 19 : $32,177,745

Farm Players Salaries
Noah Rod	$150,000 (5)
Jayce Hawryluk	$125,000 (1)
Maxime Lagace	$120,000 (1)
Justin Bailey	$120,000 (5)
Nick Merkley	$120,000 (5)
Par Lindholm	$101,400 (1)
Zach Senyshyn	$100,000 (2)
Mason McDonald	$100,000 (1)
Kevin Korchinski	$94,000 (3)
Pavel Mintyukov	$94,000 (3)
David Goyette	$92,500 (2)
Quentin Musty	$92,500 (2)
Vsevolod Komarov	$92,500 (2)
Alexis Gendron	$92,500 (1)
Pavel Moysevic	$92,500 (3)
Anthony Romani	$92,500 (2)
Ivan Morozov	$92,500 (2)
Dalibor Dvorsky	$92,500 (2)
Calum Ritchie	$92,500 (2)
Clarke Caswell	$92,500 (3)
Maverick Lamoureaux	$92,500 (3)
Jack Drury	$92,500 (3)
Matthew Andonovski	$92,500 (3)
Trent Swick	$92,500 (3)
Keean Washkurak	$90,000 (1)
Kim Nousiainen	$90,000 (1)
Oskar Olausson	$86,333 (3)
Michael Mersch	$75,000 (1)
Michael Buchinger	$70,000 (6)
Total Farm Players	29
Salary Commitment
Year 16 : $2,830,733
Year 17 : $2,116,833
Year 18 : $1,369,333
Year 19 : $460,000
Salary Average Commitment
Year 16 : $2,910,733
Year 17 : $2,116,833
Year 18 : $1,369,333
Year 19 : $460,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T- Mobile Arena
Level 1:	6000 - $100 - 5,388 - 89.80%
Level 2:	5500 - $60 - 4,886 - 88.83%
Level 3:	2000 - $45 - 1,776 - 88.79%
Level 4:	4000 - $30 - 3,498 - 87.45%
Luxury :	1000 - $200 - 893 - 89.25%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,023 - 83.71%
Farm Level 2:	3000 - $12 - 2,564 - 85.45%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,440 - 88.86%
Average Income per Game	$1,780,981
Year to Date Revenue	$73,020,206
Farm
Home Games Left	0
Average Attendance - %	7,586 - 84.29%
Average Income per Game	$187,592
Year to Date Revenue	$7,691,261
Expense
Pro Players Total Salaries	$81,747,750
Farm Players Total Salaries	$3,077,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$600,000
Pro Year To Date Expenses	$81,466,745
Farm Year To Date Expenses	$3,057,113
Pro Salary Cap To Date	$81,466,745
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	$437,154
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,003
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,347,750
Estimate Under Maximum Salary Cap of $85,000,000	$2,652,250
Estimate Over Minimum Salary Cap of $63,000,000	$19,347,750
Current Bank Account	$42,070,435
Projected Bank Account	$42,070,435

Pro Players Salaries
David Pastrnak	$10,550,000 (5)
Dylan Larkin	$10,200,500 (5)
Seth Jones	$8,000,000 (2)
Clayton Keller	$7,150,000 (1)
Linus Ullmark	$5,000,000 (1)
Lawson Crouse	$4,300,000 (2)
Miro Heiskanen	$3,850,000 (2)
Anthony Cirelli	$3,250,000 (6)
Pontus Aberg	$2,825,000 (4)
Phillip Danault	$2,614,000 (2)
Markus Nutivaara	$2,550,000 (1)
Alexander Romanov	$2,550,000 (5)
Vince Dunn	$2,503,250 (2)
Klim Kostin	$2,450,000 (5)
Ilya Mikheyev	$2,250,000 (3)
Cole Perfetti	$2,000,000 (6)
Noel Acciari	$1,950,000 (5)
Reece Willcox	$1,750,000 (1)
Oliver Bjorkstrand	$1,750,000 (1)
Brett Leason	$1,500,000 (4)
Riley Damiani	$1,255,000 (1)
Ben Hutton	$800,000 (1)
Steve Mason	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 16 : $81,747,750
Year 17 : $60,792,750
Year 18 : $39,525,500
Year 19 : $35,775,000
Salary Average Commitment
Year 16 : $81,747,750
Year 17 : $60,792,750
Year 18 : $39,525,500
Year 19 : $37,275,500
Salary Cap with 1 Way Contract
Year 16 : $81,747,750
Year 17 : $60,792,750
Year 18 : $39,525,500
Year 19 : $37,275,500

Farm Players Salaries
Pyotr Kochetkov	$200,000 (4)
Jett Woo	$199,500 (6)
Isaac Ratcliffe	$135,500 (4)
Libor Hajek	$135,000 (1)
Reece Newkirk	$135,000 (1)
Alex Lintuniemi	$125,000 (1)
Matthew Phillips	$120,000 (1)
Michal Teply	$120,000 (4)
Linus Weissbach	$110,000 (2)
Miska Kukkonen	$100,000 (5)
Joona Koppanen	$97,500 (3)
Ruslan Iskhakov	$95,000 (5)
JD Greenway	$95,000 (1)
Carson Focht	$95,000 (1)
Milos Roman	$95,000 (6)
Connor Clifton	$92,500 (1)
Danila Yurov	$92,500 (2)
Alex Beaucage	$92,500 (6)
Blade Jenkins	$92,500 (3)
Denton Mateychuk	$92,500 (3)
Rhett Pitlick	$92,500 (3)
Radim Zohorna	$92,500 (2)
Bode Wilde	$90,000 (3)
Marc Del Gaizo	$85,000 (3)
Adin Hill	$85,000 (4)
Alex DOrio	$85,000 (1)
Jack Finley	$80,000 (3)
Nick Abruzzese	$77,500 (3)
Kaden Fulcher	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 16 : $3,077,500
Year 17 : $2,125,000
Year 18 : $1,830,000
Year 19 : $1,122,500
Salary Average Commitment
Year 16 : $3,077,500
Year 17 : $2,125,000
Year 18 : $1,830,000
Year 19 : $1,122,500

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $100 - 5,289 - 88.14%
Level 2:	5500 - $60 - 4,723 - 85.87%
Level 3:	2000 - $45 - 1,733 - 86.63%
Level 4:	4000 - $30 - 3,428 - 85.71%
Luxury :	1000 - $200 - 887 - 88.73%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,083 - 84.72%
Farm Level 2:	3000 - $12 - 2,531 - 84.35%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,059 - 86.81%
Average Income per Game	$1,744,018
Year to Date Revenue	$71,504,731
Farm
Home Games Left	0
Average Attendance - %	7,614 - 84.60%
Average Income per Game	$188,932
Year to Date Revenue	$7,746,209
Expense
Pro Players Total Salaries	$75,674,287
Farm Players Total Salaries	$2,186,621
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,350,250
Pro Year To Date Expenses	$74,125,564
Farm Year To Date Expenses	$2,233,119
Pro Salary Cap To Date	$74,125,564
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	$404,675
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,081
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,024,537
Estimate Under Maximum Salary Cap of $85,000,000	$5,975,463
Estimate Over Minimum Salary Cap of $63,000,000	$16,024,537
Current Bank Account	$59,869,511
Projected Bank Account	$59,869,511

Pro Players Salaries
Ryan OReilly	$9,350,000 (3)
Gabriel Landeskog	$8,500,000 (5)
Mackenzie Weegar	$6,250,000 (1)
Bryan Rust	$5,450,000 (5)
Charlie Coyle	$5,250,000 (2)
Nikolaj Ehlers	$4,980,000 (6)
Mike Matheson	$4,875,000 (2)
Josh Anderson	$4,750,000 (4)
Danny DeKeyser	$4,450,000 (5)
Jani Hakanpaa	$4,450,000 (5)
Travis Hamonic	$4,385,000 (4)
Alexandre Texier	$3,134,087 (1)
Ilya Lyubushkin	$1,550,000 (4)
Morgan Barron	$1,250,000 (2)
Matthew Villalta	$1,250,000 (3)
Jack Campbell	$750,050 (1)
Andy Andreoff	$750,050 (1)
Sam Gagner	$750,050 (1)
Antoine Bibeau	$750,050 (1)
Madison Bowey	$700,000 (1)
Alexei Lipanov	$700,000 (1)
Noah Gregor	$700,000 (1)
Henry Rybinski	$700,000 (4)
Total Pro Players	23
Salary Commitment
Year 16 : $75,674,287
Year 17 : $61,190,000
Year 18 : $49,815,000
Year 19 : $39,215,000
Salary Average Commitment
Year 16 : $74,299,287
Year 17 : $59,815,000
Year 18 : $49,815,000
Year 19 : $39,215,000
Salary Cap with 1 Way Contract
Year 16 : $75,674,287
Year 17 : $61,190,000
Year 18 : $49,815,000
Year 19 : $39,215,000

Farm Players Salaries
Joe Snively	$185,550 (1)
Nicolas Deslauriers	$125,000 (1)
Riley Nash	$100,000 (1)
Chad Yetman	$100,000 (1)
Nathan Legare	$97,500 (6)
Teddy Blueger	$97,500 (6)
Ville Ottavainen	$95,050 (2)
Dylan Wells	$95,000 (5)
Alex Bump	$95,000 (2)
Juuso Parssinen	$92,500 (1)
Oliver Bonk	$92,500 (2)
Alex Holtz	$89,417 (2)
Pavel Gogolev	$89,104 (1)
Niko Huuhtanen	$87,500 (6)
Noah Cates	$85,000 (6)
Lassi Thomson	$85,000 (4)
Simon Knak	$75,000 (3)
Ryker Evans	$75,000 (5)
Quinn Schmiemann	$75,000 (4)
Erik Burgdoerfer	$70,000 (1)
Lance Bouma	$70,000 (1)
Jamie McBain	$70,000 (1)
David Musil	$70,000 (1)
Matt Hackett	$70,000 (1)
Total Farm Players	24
Salary Commitment
Year 16 : $2,186,621
Year 17 : $1,144,467
Year 18 : $772,500
Year 19 : $697,500
Salary Average Commitment
Year 16 : $2,186,621
Year 17 : $1,144,467
Year 18 : $772,500
Year 19 : $697,500

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bells MTS Place
Level 1:	6000 - $100 - 5,456 - 90.93%
Level 2:	5500 - $60 - 4,787 - 87.03%
Level 3:	2000 - $45 - 1,791 - 89.57%
Level 4:	4000 - $30 - 3,519 - 87.98%
Luxury :	1000 - $200 - 899 - 89.89%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,145 - 85.75%
Farm Level 2:	3000 - $12 - 2,514 - 83.78%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,452 - 88.93%
Average Income per Game	$1,786,116
Year to Date Revenue	$73,230,744
Farm
Home Games Left	0
Average Attendance - %	7,658 - 85.09%
Average Income per Game	$190,536
Year to Date Revenue	$7,811,966
Expense
Pro Players Total Salaries	$69,435,673
Farm Players Total Salaries	$2,310,236
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$687,437
Pro Year To Date Expenses	$67,544,972
Farm Year To Date Expenses	$2,258,125
Pro Salary Cap To Date	$67,544,972
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	$371,314
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,764
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$70,123,110
Estimate Under Maximum Salary Cap of $85,000,000	$14,876,890
Estimate Over Minimum Salary Cap of $63,000,000	$7,123,110
Current Bank Account	$98,305,901
Projected Bank Account	$98,305,901

Pro Players Salaries
Matt Duchene	$8,548,939 (5)
Alex Pietrangelo	$6,244,335 (4)
Nicklas Backstrom	$5,765,667 (1)
Kailer Yamamoto	$5,663,737 (4)
Noah Juulsen	$5,227,717 (1)
J.T. Compher	$5,100,000 (3)
Jakub Vrana	$4,277,366 (4)
Matt Murray	$3,893,663 (6)
Michael Stone	$3,875,000 (2)
Alex Petrovic	$3,500,000 (4)
Dysin Mayo	$1,843,535 (5)
Nico Sturm	$1,744,455 (5)
Will Butcher	$1,700,000 (4)
Dylan Blujus	$1,533,646 (1)
Anton Lundell	$1,500,000 (4)
Ty Dellandrea	$1,477,435 (3)
Rem Pitlick	$1,265,356 (4)
Kyle Jackson	$1,255,277 (5)
Callum Booth	$1,244,545 (6)
Akil Thomas	$1,000,000 (3)
Adam Ingram	$950,000 (4)
Nick Malik	$950,000 (4)
Dylan McIlrath	$875,000 (1)
Total Pro Players	23
Salary Commitment
Year 16 : $69,435,673
Year 17 : $56,033,643
Year 18 : $52,158,643
Year 19 : $44,581,208
Salary Average Commitment
Year 16 : $69,435,673
Year 17 : $56,033,643
Year 18 : $52,158,643
Year 19 : $44,581,208
Salary Cap with 1 Way Contract
Year 16 : $69,435,673
Year 17 : $56,033,643
Year 18 : $52,158,643
Year 19 : $44,581,208

Farm Players Salaries
Julius Bergman	$122,353 (6)
Arttu Ruotsalainen	$113,344 (5)
Rasmus Sandin	$113,125 (5)
Zachary Emond	$97,500 (4)
Aidan Mcdonough	$97,500 (2)
Jeremy Michel	$95,000 (5)
Nolan Collins	$95,000 (5)
Mikael Pyyhtia	$95,000 (4)
Fedor Gordeev	$95,000 (1)
Ross Colton	$95,000 (5)
Justin Sourdif	$95,000 (4)
Josiah Slavin	$95,000 (4)
Tanner Dickinson	$95,000 (5)
Connor Lockhart	$92,500 (2)
Ty Nelson	$87,500 (6)
Louis Crevier	$85,083 (1)
Brett McKenzie	$85,000 (1)
Michael Prapavessis	$85,000 (1)
Justin Barron	$85,000 (6)
Daylan Kuefler	$85,000 (6)
Landon Slaggert	$85,000 (2)
Angus Crookshank	$83,833 (1)
Nico Daws	$80,000 (5)
Adam Boqvist	$77,500 (2)
George Fegaras	$75,000 (5)
Total Farm Players	25
Salary Commitment
Year 16 : $2,310,236
Year 17 : $1,876,320
Year 18 : $1,523,820
Year 19 : $1,523,820
Salary Average Commitment
Year 16 : $2,310,236
Year 17 : $1,876,320
Year 18 : $1,523,820
Year 19 : $1,523,820

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 5,372 - 89.53%
Level 2:	5500 - $60 - 4,924 - 89.53%
Level 3:	2000 - $45 - 1,780 - 88.99%
Level 4:	4000 - $30 - 3,569 - 89.22%
Luxury :	1000 - $200 - 891 - 89.15%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,096 - 84.93%
Farm Level 2:	3000 - $12 - 2,502 - 83.39%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,536 - 89.38%
Average Income per Game	$1,785,137
Year to Date Revenue	$73,190,625
Farm
Home Games Left	0
Average Attendance - %	7,598 - 84.42%
Average Income per Game	$188,906
Year to Date Revenue	$7,745,148
Expense
Pro Players Total Salaries	$82,820,656
Farm Players Total Salaries	$2,667,626
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,744,314
Farm Year To Date Expenses	$2,666,811
Pro Salary Cap To Date	$79,744,314
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	$442,891
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,738
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,820,656
Estimate Under Maximum Salary Cap of $85,000,000	$2,179,344
Estimate Over Minimum Salary Cap of $63,000,000	$19,820,656
Current Bank Account	$74,736,236
Projected Bank Account	$74,736,236

Pro Players Salaries
Oscar Klefbom	$9,000,069 (3)
Timo Meier	$8,700,069 (5)
Casey Mittelstadt	$7,500,000 (4)
Travis Konecny	$7,200,069 (6)
Boone Jenner	$6,969,690 (4)
Sean Monahan	$6,000,000 (4)
Oliver Ekman-Larsson	$5,900,069 (6)
Shayne Gostisbehere	$5,450,000 (2)
Brock Nelson	$4,850,000 (2)
Aleksi Heponiemi	$3,500,000 (2)
Mathieu Joseph	$2,950,069 (3)
Paul Byron	$2,250,000 (1)
Joey Laleggia	$1,800,069 (4)
Robbie Russo	$1,500,069 (5)
Kaapo Kahkonen	$1,500,000 (1)
Angus Redmond	$1,000,069 (3)
Eric Engstrand	$1,000,000 (1)
Clayton Phillips	$950,000 (1)
Nick Moutrey	$800,069 (1)
Nick Sorensen	$800,069 (1)
Garrett Pilon	$800,069 (1)
Philippe Myers	$800,069 (1)
Alexei Bereglazov	$800,069 (1)
Adam Carlson	$800,069 (1)
Total Pro Players	24
Salary Commitment
Year 16 : $82,820,656
Year 17 : $72,320,173
Year 18 : $58,520,173
Year 19 : $45,570,035
Salary Average Commitment
Year 16 : $82,820,585
Year 17 : $72,320,171
Year 18 : $58,520,171
Year 19 : $45,570,033
Salary Cap with 1 Way Contract
Year 16 : $82,820,656
Year 17 : $72,320,242
Year 18 : $58,520,242
Year 19 : $45,570,035

Farm Players Salaries
Kirill Marchenko	$150,007 (6)
William Lagesson	$150,007 (1)
Declan Chisholm	$150,007 (3)
Wyatt Johnston	$140,007 (4)
Francesco Arcuri	$120,007 (3)
Vili Saarijarvi	$120,007 (1)
Santeri Hatakka	$120,007 (3)
Miguel Tourigny	$110,007 (1)
Chase De Leo	$100,007 (1)
Alexander Nikishin	$100,007 (6)
Michael Eyssimont	$100,007 (3)
Jake McGrew	$100,007 (2)
Alexander Nylander	$100,001 (3)
Josh Filmon	$92,500 (1)
Massimo Rizzo	$92,500 (2)
Spencer Stastney	$92,500 (2)
Roby Jarventie	$92,500 (2)
Kaedan Korczak	$92,500 (2)
Jagger Firkus	$92,500 (2)
Josh Doan	$92,500 (3)
Mikkel Boedker	$80,007 (1)
Tobias Rieder	$80,007 (1)
Oscar Lindberg	$80,007 (1)
Chris Nell	$80,007 (1)
Bear Hughes	$70,007 (5)
Will Cranley	$70,007 (3)
Total Farm Players	26
Salary Commitment
Year 16 : $2,667,626
Year 17 : $1,775,070
Year 18 : $1,212,564
Year 19 : $460,028
Salary Average Commitment
Year 16 : $2,667,626
Year 17 : $1,775,070
Year 18 : $1,212,564
Year 19 : $460,028

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	6000 - $90 - 5,999 - 99.98%
Level 2:	5500 - $50 - 5,498 - 99.97%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $180 - 999 - 99.94%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,054 - 84.24%
Farm Level 2:	3000 - $12 - 2,515 - 83.82%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,496 - 99.98%
Average Income per Game	$1,705,593
Year to Date Revenue	$69,929,306
Farm
Home Games Left	0
Average Attendance - %	7,569 - 84.10%
Average Income per Game	$187,834
Year to Date Revenue	$7,701,200
Expense
Pro Players Total Salaries	$79,625,737
Farm Players Total Salaries	$2,564,178
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$643,000
Pro Year To Date Expenses	$76,427,505
Farm Year To Date Expenses	$2,548,074
Pro Salary Cap To Date	$76,427,505
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	$425,806
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,167
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,268,737
Estimate Under Maximum Salary Cap of $85,000,000	$4,731,263
Estimate Over Minimum Salary Cap of $63,000,000	$17,268,737
Current Bank Account	$39,904,545
Projected Bank Account	$39,904,545

Pro Players Salaries
Auston Matthews	$9,500,000 (6)
Taylor Hall	$8,714,000 (1)
Owen Tippett	$8,500,000 (2)
Eeli Tolvanen	$7,914,000 (4)
Kevin Shattenkirk	$6,250,000 (4)
Adrian Kempe	$5,500,000 (2)
Brandon Montour	$5,250,000 (5)
Connor Hellebuyck	$4,800,000 (5)
Shea Theodore	$4,500,000 (4)
Dennis Cholowski	$3,614,000 (3)
Joshua Ho-Sang	$3,133,737 (2)
Stepan Falkovsky	$2,500,000 (6)
Zack Bolduc	$1,500,000 (6)
Brennan Othmann	$1,500,000 (3)
Louis Domingue	$950,000 (4)
Artur Kayumov	$900,000 (2)
Filip Ahl	$900,000 (2)
Daniel Carr	$850,000 (3)
Adam Raska	$750,000 (2)
Colton White	$700,000 (2)
Hunter Shinkaruk	$700,000 (1)
Igor Ozhiganov	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 16 : $79,625,737
Year 17 : $69,511,737
Year 18 : $49,128,000
Year 19 : $43,164,000
Salary Average Commitment
Year 16 : $79,625,737
Year 17 : $69,511,737
Year 18 : $49,128,000
Year 19 : $43,164,000
Salary Cap with 1 Way Contract
Year 16 : $79,625,737
Year 17 : $69,511,737
Year 18 : $49,128,000
Year 19 : $43,164,000

Farm Players Salaries
Steven Lorentz	$150,011 (4)
Garret Sparks	$125,000 (1)
Frederik Claesson	$100,000 (1)
Jacob Bryson	$100,000 (3)
Conor Garland	$100,000 (4)
Jacob Melanson	$92,500 (1)
Florian Xhekaj	$92,500 (2)
Jani Nyman	$92,500 (2)
Luca Cagnoni	$92,500 (2)
Matyas Sapovaliv	$92,500 (3)
Noah Chadwick	$92,500 (3)
Riley Heidt	$92,500 (2)
Thomas Bordeleau	$91,667 (1)
Max Zimmer	$90,000 (4)
Ryan Winterton	$90,000 (2)
Kirill Ustimenko	$85,000 (1)
Tucker Robertson	$75,000 (6)
Zachary Sanford	$70,000 (1)
Barrett Hall	$70,000 (5)
Kurtis Gabriel	$70,000 (1)
Antti Tuomisto	$70,000 (6)
Mike Reilly	$70,000 (1)
Jordan Oesterle	$70,000 (1)
Emil Johansson	$70,000 (1)
Shane Starrett	$70,000 (1)
Caleb Jones	$70,000 (1)
Keegan Lowe	$70,000 (1)
Stanislav Svozil	$70,000 (6)
Drew O'Connor	$70,000 (2)
Daimon Gardner	$70,000 (5)
Total Farm Players	30
Salary Commitment
Year 16 : $2,564,178
Year 17 : $1,510,011
Year 18 : $980,011
Year 19 : $695,011
Salary Average Commitment
Year 16 : $2,564,178
Year 17 : $1,510,011
Year 18 : $980,011
Year 19 : $695,011

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $96 - 5,968 - 99.47%
Level 2:	5500 - $51 - 5,486 - 99.75%
Level 3:	2000 - $37 - 1,996 - 99.82%
Level 4:	4000 - $26 - 3,996 - 99.90%
Luxury :	1000 - $192 - 993 - 99.29%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $22 - 5,907 - 98.45%
Farm Level 2:	3000 - $10 - 2,976 - 99.21%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,440 - 99.68%
Average Income per Game	$1,819,562
Year to Date Revenue	$74,602,045
Farm
Home Games Left	0
Average Attendance - %	8,883 - 98.70%
Average Income per Game	$191,658
Year to Date Revenue	$7,857,969
Expense
Pro Players Total Salaries	$78,184,999
Farm Players Total Salaries	$2,640,674
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$71,383,865
Farm Year To Date Expenses	$2,588,883
Pro Salary Cap To Date	$71,383,865
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	$418,102
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,589
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,184,999
Estimate Under Maximum Salary Cap of $85,000,000	$6,815,001
Estimate Over Minimum Salary Cap of $63,000,000	$15,184,999
Current Bank Account	$193,583,652
Projected Bank Account	$193,583,652

Pro Players Salaries
Jordan Kyrou	$8,125,000 (1)
Adam Larsson	$8,000,000 (5)
Jack Eichel	$7,750,000 (3)
Viktor Arvidsson	$7,250,000 (3)
Nick Schmaltz	$6,665,000 (6)
Kevin Labanc	$5,250,000 (5)
Juuso Valimaki	$4,500,000 (6)
Sami Vatanen	$4,500,000 (3)
Cal Foote	$4,000,000 (6)
Jack Quinn	$2,999,999 (6)
Anders Nilsson	$2,500,000 (1)
Rasmus Andersson	$2,500,000 (6)
Nathan Schnarr	$2,250,000 (3)
Colin Miller	$2,000,000 (4)
Nikolay Goldobin	$1,600,000 (2)
Dominic Turgeon	$1,500,000 (2)
Dylan Cozens	$1,500,000 (6)
Jake Bean	$1,250,000 (3)
Luke Evangelista	$1,000,000 (4)
Nick Robertson	$945,000 (6)
Teemu Pulkkinen	$700,000 (1)
Sven Baertschi	$700,000 (1)
Marcus Hogberg	$700,000 (4)
Total Pro Players	23
Salary Commitment
Year 16 : $78,184,999
Year 17 : $66,159,999
Year 18 : $63,059,999
Year 19 : $40,059,999
Salary Average Commitment
Year 16 : $72,859,999
Year 17 : $66,159,999
Year 18 : $63,059,999
Year 19 : $40,059,999
Salary Cap with 1 Way Contract
Year 16 : $78,184,999
Year 17 : $66,159,999
Year 18 : $63,059,999
Year 19 : $40,059,999

Farm Players Salaries
Jacob Bernard-Docker	$200,000 (5)
Benoit-Olivier Groulx	$175,000 (3)
Tyler Tullio	$156,704 (5)
Mattias Janmark	$130,000 (1)
Kristian Vesalainen	$110,000 (2)
Tyler Tucker	$100,000 (6)
Cooper Marody	$100,000 (1)
Boris Katchouk	$98,800 (2)
Cam Hillis	$96,500 (2)
Max Jones	$96,500 (2)
Joey Anderson	$90,000 (3)
Jonathan Bernier	$90,000 (1)
Landon Bow	$90,000 (2)
Jack Rathbone	$90,000 (2)
Mathew Bodie	$90,000 (1)
Graeme Clarke	$87,170 (2)
Jaromir Pytlik	$70,000 (1)
Joonas Lyytinen	$70,000 (2)
Mitchell Stephens	$70,000 (1)
Calvin Thurkauf	$70,000 (1)
Collin Delia	$70,000 (1)
Emile Poirier	$70,000 (2)
Filip Berglund	$70,000 (4)
Mac Hollowell	$70,000 (4)
Wyatte Wylie	$70,000 (4)
Mike Hardman	$70,000 (4)
Markus Nurmi	$70,000 (2)
Tyler Steenbergen	$70,000 (2)
Total Farm Players	28
Salary Commitment
Year 16 : $2,640,674
Year 17 : $1,950,674
Year 18 : $1,001,704
Year 19 : $736,704
Salary Average Commitment
Year 16 : $2,640,674
Year 17 : $1,950,674
Year 18 : $1,001,704
Year 19 : $736,704

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Utah Arena
Level 1:	6000 - $100 - 5,237 - 87.29%
Level 2:	5500 - $60 - 4,898 - 89.05%
Level 3:	2000 - $45 - 1,771 - 88.55%
Level 4:	4000 - $30 - 3,522 - 88.05%
Luxury :	1000 - $200 - 898 - 89.84%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,016 - 83.61%
Farm Level 2:	3000 - $12 - 2,514 - 83.81%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,326 - 88.25%
Average Income per Game	$1,762,125
Year to Date Revenue	$72,247,126
Farm
Home Games Left	0
Average Attendance - %	7,531 - 83.68%
Average Income per Game	$186,699
Year to Date Revenue	$7,654,655
Expense
Pro Players Total Salaries	$69,600,000
Farm Players Total Salaries	$2,705,083
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$5,100,000
Pro Year To Date Expenses	$67,822,161
Farm Year To Date Expenses	$2,793,189
Pro Salary Cap To Date	$67,822,161
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	$372,193
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,945
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,700,000
Estimate Under Maximum Salary Cap of $85,000,000	$10,300,000
Estimate Over Minimum Salary Cap of $63,000,000	$11,700,000
Current Bank Account	$55,652,804
Projected Bank Account	$55,652,804

Pro Players Salaries
Connor McDavid	$13,900,000 (6)
Pierre-Luc Dubois	$6,750,000 (3)
Jeff Skinner	$5,900,000 (1)
Logan Brown	$5,000,000 (5)
Jacob Trouba	$4,500,000 (4)
Andrei Kuzmenko	$4,000,000 (3)
Sam Bennett	$3,500,000 (2)
Jake Muzzin	$3,250,000 (3)
Jake DeBrusk	$3,000,000 (5)
Jake Oettinger	$2,750,000 (1)
Casey Nelson	$2,500,000 (5)
Marco Rossi	$1,850,000 (1)
Joakim Ryan	$1,500,000 (2)
Lucas Raymond	$1,500,000 (4)
Alexander Khovanov	$1,500,000 (5)
Trevor Zegras	$1,300,000 (4)
Josh Brown	$1,200,000 (5)
James van Riemsdyk	$1,200,000 (4)
Parker Wotherspoon	$950,000 (3)
Luke Schenn	$950,000 (2)
Bobby Farnham	$950,000 (1)
Brandon Pirri	$950,000 (3)
Philipp Grubauer	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 16 : $69,600,000
Year 17 : $57,450,000
Year 18 : $51,500,000
Year 19 : $35,600,000
Salary Average Commitment
Year 16 : $69,600,000
Year 17 : $57,450,000
Year 18 : $51,500,000
Year 19 : $35,600,000
Salary Cap with 1 Way Contract
Year 16 : $69,600,000
Year 17 : $57,450,000
Year 18 : $51,500,000
Year 19 : $35,600,000

Farm Players Salaries
Ivan Prosvetov	$100,000 (3)
Jens Looke	$95,000 (1)
Jesse Ylonen	$95,000 (6)
Guillaume Brisebois	$95,000 (3)
Drew Commesso	$92,500 (1)
Rodwin Dionicio	$92,500 (2)
Josh Davies	$92,500 (2)
Martin Misiak	$92,500 (2)
Owen McLaughlin	$92,500 (3)
Jake Bischoff	$90,000 (2)
Simon Lundmark	$85,083 (1)
Garrett Mitchell	$85,000 (3)
Fredrik Karlstrom	$85,000 (2)
Alex Cotton	$85,000 (3)
Connor Ingram	$85,000 (1)
Jansen Harkins	$85,000 (2)
Andrew Cogliano	$85,000 (1)
Matthew Highmore	$85,000 (2)
Dominik Simon	$85,000 (3)
Vincent LoVerde	$85,000 (1)
John Leonard	$85,000 (3)
Michael Milne	$85,000 (5)
Ben Sexton	$80,000 (3)
Dmitrii Sergeev	$80,000 (1)
Paul Cotter	$77,500 (2)
Justin Brazeau	$75,000 (2)
Alexander True	$75,000 (2)
Mikael Backlund	$75,000 (4)
Dustin Stevenson	$75,000 (1)
Devin Cooley	$70,000 (4)
Nelson Nogier	$70,000 (1)
Bobby McMann	$70,000 (2)
Total Farm Players	32
Salary Commitment
Year 16 : $2,705,083
Year 17 : $1,952,500
Year 18 : $1,032,500
Year 19 : $325,000
Salary Average Commitment
Year 16 : $2,705,083
Year 17 : $1,952,500
Year 18 : $1,032,500
Year 19 : $325,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $100 - 5,243 - 87.38%
Level 2:	5500 - $60 - 4,855 - 88.27%
Level 3:	2000 - $45 - 1,739 - 86.94%
Level 4:	4000 - $30 - 3,396 - 84.91%
Luxury :	1000 - $200 - 885 - 88.51%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,054 - 84.23%
Farm Level 2:	3000 - $12 - 2,549 - 84.96%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,118 - 87.12%
Average Income per Game	$1,747,344
Year to Date Revenue	$71,641,086
Farm
Home Games Left	0
Average Attendance - %	7,603 - 84.48%
Average Income per Game	$188,324
Year to Date Revenue	$7,721,277
Expense
Pro Players Total Salaries	$63,975,839
Farm Players Total Salaries	$2,383,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,162,000
Pro Year To Date Expenses	$79,361,305
Farm Year To Date Expenses	$2,267,832
Pro Salary Cap To Date	$79,361,305
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	$342,117
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,169
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$68,137,839
Estimate Under Maximum Salary Cap of $85,000,000	$16,862,161
Estimate Over Minimum Salary Cap of $63,000,000	$5,137,839
Current Bank Account	$35,792,594
Projected Bank Account	$35,792,594

Pro Players Salaries
William Nylander	$11,500,000 (5)
Chris Kreider	$6,500,000 (1)
Olli Maatta	$5,900,000 (2)
Devon Toews	$5,250,000 (4)
Anthony Duclair	$3,750,000 (1)
Moritz Seider	$3,450,000 (4)
Denis Gurianov	$2,999,999 (3)
Richard Panik	$2,500,420 (3)
Joe Veleno	$2,500,420 (3)
Erik Gustafsson	$2,500,000 (2)
Brendan Guhle	$2,100,000 (1)
Morgan Frost	$2,000,000 (6)
Noah Dobson	$1,550,000 (5)
Kyle Turris	$1,500,000 (1)
Yegor Sharangovich	$1,500,000 (2)
Alex Nedeljkovic	$1,500,000 (2)
Matthew Maggio	$1,400,000 (6)
Kirby Dach	$1,275,000 (1)
Daniil Tarasov	$1,000,000 (5)
Anton Slepyshev	$950,000 (2)
Colby Sissons	$950,000 (1)
Matt Nieto	$700,000 (2)
Hudson Elynuik	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 16 : $63,975,839
Year 17 : $47,200,839
Year 18 : $34,150,839
Year 19 : $26,150,000
Salary Average Commitment
Year 16 : $63,975,839
Year 17 : $47,200,839
Year 18 : $34,150,839
Year 19 : $26,150,000
Salary Cap with 1 Way Contract
Year 16 : $63,975,839
Year 17 : $47,200,839
Year 18 : $34,150,839
Year 19 : $26,150,000

Farm Players Salaries
Reid Boucher	$210,000 (2)
Tye Kartye	$120,000 (5)
Oskari Laaksonen	$95,000 (1)
Juho Jatkola	$92,500 (1)
Jake Furlong	$92,500 (3)
Will Smith	$92,500 (2)
Ondrej Becher	$92,500 (2)
Ethan Gauthier	$92,500 (3)
Mac Swanson	$92,500 (3)
Tij Iginla	$92,500 (2)
Owen Allard	$92,500 (3)
Simon Nemec	$91,833 (2)
Pontus Holmberg	$90,000 (3)
Alex Lyon	$90,000 (2)
Nikolai Knyzhov	$90,000 (3)
Tyce Thompson (Out of Payroll)	$90,000 (2)
Karel Vejmelka	$80,000 (1)
Jonas Rondbjerg	$76,667 (3)
Simon Bourque	$70,000 (1)
Ryan Sproul	$70,000 (1)
Anthony Peluso	$70,000 (1)
Macoy Erkamps	$70,000 (1)
Maxime Lajoie	$70,000 (1)
Pavel Karnaukhov	$70,000 (1)
Ian Scott	$70,000 (1)
Michael Pezzetta	$70,000 (1)
Max Willman	$70,000 (1)
Bogdan Yakimov	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 16 : $2,473,500
Year 17 : $1,506,000
Year 18 : $747,500
Year 19 : $120,000
Salary Average Commitment
Year 16 : $2,474,333
Year 17 : $1,506,833
Year 18 : $747,500
Year 19 : $120,000

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Videotron
Level 1:	6000 - $100 - 5,323 - 88.72%
Level 2:	5500 - $60 - 4,854 - 88.26%
Level 3:	2000 - $45 - 1,747 - 87.34%
Level 4:	4000 - $30 - 3,446 - 86.14%
Luxury :	1000 - $200 - 877 - 87.70%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,096 - 84.93%
Farm Level 2:	3000 - $12 - 2,564 - 85.45%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,247 - 87.82%
Average Income per Game	$1,759,646
Year to Date Revenue	$72,145,488
Farm
Home Games Left	0
Average Attendance - %	7,659 - 85.10%
Average Income per Game	$189,784
Year to Date Revenue	$7,781,141
Expense
Pro Players Total Salaries	$82,065,069
Farm Players Total Salaries	$3,499,021
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,175,000
Pro Year To Date Expenses	$69,680,120
Farm Year To Date Expenses	$3,512,291
Pro Salary Cap To Date	$69,680,120
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$438,851
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,332
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$84,240,069
Estimate Under Maximum Salary Cap of $85,000,000	$759,931
Estimate Over Minimum Salary Cap of $63,000,000	$21,240,069
Current Bank Account	$132,305,354
Projected Bank Account	$132,305,354

Pro Players Salaries
Vladimir Tarasenko	$14,000,000 (4)
Jake Guentzel	$10,575,000 (6)
Mikhail Sergachev	$8,500,000 (3)
Jake Dotchin	$5,250,000 (6)
Drake Batherson	$4,975,000 (1)
Evgeniy Oksentyuk	$4,250,000 (6)
Conor Timmins	$4,000,000 (1)
Victor Mete	$3,800,069 (2)
Nicolas Roy	$3,000,000 (2)
Rasmus Asplund	$2,750,000 (1)
Sam Anas	$2,700,000 (1)
Jake Leschyshyn	$2,350,000 (5)
Juuse Saros	$2,300,000 (4)
MacKenzie Blackwood	$1,950,000 (3)
Martin Fehervary	$1,850,000 (1)
Ryan Francis	$1,750,000 (5)
Chad Krys	$1,490,000 (2)
Jacob Peterson	$1,425,000 (6)
Filip Zadina	$1,350,000 (6)
Matthew Cairns	$1,100,000 (2)
Logan Stankoven	$975,000 (6)
Ryan Hofer	$925,000 (1)
Otto Somppi	$800,000 (1)
Total Pro Players	23
Salary Commitment
Year 16 : $82,065,069
Year 17 : $64,065,069
Year 18 : $54,675,000
Year 19 : $44,225,000
Salary Average Commitment
Year 16 : $82,065,069
Year 17 : $64,065,069
Year 18 : $54,675,000
Year 19 : $44,225,000
Salary Cap with 1 Way Contract
Year 16 : $82,065,069
Year 17 : $64,065,069
Year 18 : $54,675,000
Year 19 : $44,225,000

Farm Players Salaries
Nick Henry	$217,000 (1)
Scott Perunovich	$215,000 (2)
Martin Reway	$195,000 (2)
Janne Kuokkanen	$187,556 (6)
Brent Gates	$153,365 (1)
Tim Heed	$145,000 (1)
Victor Soderstrom	$135,000 (6)
Veini Vehvilainen	$125,000 (3)
Dominik Kahun	$115,000 (1)
Beck Malenstyn	$111,100 (5)
Alexander Volkov	$100,000 (1)
Jordan Harris	$100,000 (6)
Jasper Weatherby	$100,000 (3)
Colten Ellis	$100,000 (3)
Zachary Leslie	$97,500 (1)
Tanner Jeannot	$97,500 (5)
Will Cuylle	$97,500 (5)
Adam Helewka	$97,500 (1)
Graham Sward	$92,500 (2)
Artur Akhtyamov	$92,500 (1)
Matthew Seminoff	$92,500 (1)
Justin Gill	$92,500 (2)
Filip Larsson	$92,500 (2)
Cam York	$92,500 (2)
Dennis Rasmussen	$90,000 (2)
Taige Harding	$85,000 (4)
Vasily Ponomarev	$80,000 (1)
Brian Pinho	$80,000 (5)
Braden Schneider	$80,000 (4)
Henrik Borgstrom	$70,000 (1)
Aidan Dudas	$70,000 (1)
Total Farm Players	31
Salary Commitment
Year 16 : $3,499,021
Year 17 : $2,168,656
Year 18 : $1,298,656
Year 19 : $973,656
Salary Average Commitment
Year 16 : $3,499,021
Year 17 : $2,168,656
Year 18 : $1,298,656
Year 19 : $973,656

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $100 - 5,349 - 89.15%
Level 2:	5500 - $60 - 4,899 - 89.08%
Level 3:	2000 - $45 - 1,768 - 88.41%
Level 4:	4000 - $30 - 3,557 - 88.92%
Luxury :	1000 - $200 - 883 - 88.31%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,035 - 83.91%
Farm Level 2:	3000 - $12 - 2,547 - 84.89%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,456 - 88.95%
Average Income per Game	$1,775,715
Year to Date Revenue	$72,804,300
Farm
Home Games Left	0
Average Attendance - %	7,581 - 84.24%
Average Income per Game	$187,709
Year to Date Revenue	$7,696,086
Expense
Pro Players Total Salaries	$90,577,000
Farm Players Total Salaries	$2,777,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($5,600,000)
Pro Year To Date Expenses	$89,627,631
Farm Year To Date Expenses	$2,864,608
Pro Salary Cap To Date	$89,627,631
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$484,369
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,343
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$84,977,000
Estimate Under Maximum Salary Cap of $85,000,000	$23,000
Estimate Over Minimum Salary Cap of $63,000,000	$21,977,000
Current Bank Account	$50,612,970
Projected Bank Account	$50,612,970

Pro Players Salaries
John Tavares	$13,000,000 (2)
Sebastian Aho	$9,750,000 (5)
Jamie Benn	$7,500,000 (6)
Nico Hischier	$7,250,000 (2)
Brandon Saad	$6,500,000 (1)
Damon Severson	$6,250,000 (1)
Jonathan Toews	$6,000,000 (3)
John Moore	$6,000,000 (2)
Erik Cernak	$5,200,000 (1)
Derek Stepan	$4,500,000 (4)
Liam Foudy	$2,600,000 (6)
Andrew Poturalski	$2,252,000 (1)
Ilya Sorokin	$2,150,000 (4)
Artem Zub	$1,900,000 (5)
Michael Chaput	$1,850,000 (1)
Raphael Lavoie	$1,450,000 (6)
Daniel Vladar	$1,250,000 (3)
Yaroslav Askarov	$1,000,000 (2)
Noel Hoefenmayer	$975,000 (4)
Tyson Foerster	$900,000 (1)
Jack Dougherty	$800,000 (6)
Jakob Forsbacka Karlsson	$800,000 (1)
Evan McEneny	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 16 : $90,577,000
Year 17 : $66,125,000
Year 18 : $38,875,000
Year 19 : $31,625,000
Salary Average Commitment
Year 16 : $88,992,000
Year 17 : $66,125,000
Year 18 : $38,875,000
Year 19 : $31,625,000
Salary Cap with 1 Way Contract
Year 16 : $90,577,000
Year 17 : $66,125,000
Year 18 : $38,875,000
Year 19 : $31,625,000

Farm Players Salaries
Nail Yakupov	$175,000 (1)
Jack Glover	$155,000 (2)
Dominik Masin	$146,000 (3)
Keegan Kolesar	$145,000 (2)
Tanner Kero	$145,000 (1)
Evan Cowley	$135,000 (3)
Kyle Rau	$125,000 (2)
Andrew Agozzino	$123,500 (1)
Dakota Mermis	$100,000 (3)
Libor Sulak	$87,500 (5)
Jakob Kos	$80,000 (5)
Hendrix Lapierre	$80,000 (2)
Jordan Hollett	$75,000 (1)
Daniel ORegan	$75,000 (1)
Lucas Carlsson	$75,000 (1)
Zach Palmquist	$75,000 (3)
Patrick McNally	$70,000 (3)
Kyle Palmieri	$70,000 (2)
Gustav Nyquist	$70,000 (2)
Casey Desmith	$70,000 (3)
James Neal	$70,000 (1)
Jesper Fast	$70,000 (1)
Blake Speers	$70,000 (1)
C.J. Smith	$70,000 (1)
John Quenneville	$70,000 (1)
Andrew Nielsen	$70,000 (1)
Anton Blidh	$70,000 (1)
Marek Hrivik	$70,000 (1)
Jeremy Lauzon	$70,000 (1)
Johan Larsson	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 16 : $2,777,000
Year 17 : $1,408,500
Year 18 : $763,500
Year 19 : $167,500
Salary Average Commitment
Year 16 : $2,777,000
Year 17 : $1,408,500
Year 18 : $763,500
Year 19 : $167,500

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $100 - 5,281 - 88.02%
Level 2:	5500 - $60 - 4,793 - 87.15%
Level 3:	2000 - $45 - 1,738 - 86.89%
Level 4:	4000 - $30 - 3,473 - 86.84%
Luxury :	1000 - $200 - 879 - 87.88%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,112 - 85.21%
Farm Level 2:	3000 - $12 - 2,565 - 85.49%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,164 - 87.37%
Average Income per Game	$1,749,032
Year to Date Revenue	$71,710,325
Farm
Home Games Left	0
Average Attendance - %	7,677 - 85.30%
Average Income per Game	$190,303
Year to Date Revenue	$7,802,416
Expense
Pro Players Total Salaries	$71,275,500
Farm Players Total Salaries	$3,705,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$5,200,004
Pro Year To Date Expenses	$67,183,591
Farm Year To Date Expenses	$3,631,678
Pro Salary Cap To Date	$67,183,591
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	$381,152
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,472
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,475,504
Estimate Under Maximum Salary Cap of $85,000,000	$8,524,496
Estimate Over Minimum Salary Cap of $63,000,000	$13,475,504
Current Bank Account	$76,615,932
Projected Bank Account	$76,615,932

Pro Players Salaries
Leon Draisaitl	$14,000,000 (4)
Carter Verhaeghe	$8,700,500 (6)
Cliff Pu	$7,000,000 (6)
Ryan Murray	$5,000,000 (4)
Morgan Rielly	$5,000,000 (3)
Robin Lehner	$4,000,000 (5)
Christoph Bertschy	$4,000,000 (5)
Scott Mayfield	$3,500,000 (3)
Christian Djoos	$3,200,000 (3)
Maxime Comtois	$2,500,000 (4)
Lucas Edmonds	$1,500,000 (4)
Mitchell Hoelscher	$1,500,000 (3)
Michael McNiven	$1,500,000 (4)
David Farrance	$1,475,000 (1)
Jake Neighbours	$1,200,000 (2)
Martin Frk	$1,100,000 (2)
Joseph Woll	$1,000,000 (6)
Connor Hobbs	$1,000,000 (1)
Filip Chlapik	$1,000,000 (1)
Danton Heinen	$850,000 (1)
Cristoval Nieves	$750,000 (1)
Julien Gauthier	$750,000 (1)
Jarred Tinordi	$750,000 (1)
Total Pro Players	23
Salary Commitment
Year 16 : $71,275,500
Year 17 : $64,700,500
Year 18 : $62,400,500
Year 19 : $49,200,500
Salary Average Commitment
Year 16 : $71,275,500
Year 17 : $64,700,500
Year 18 : $62,400,500
Year 19 : $49,200,500
Salary Cap with 1 Way Contract
Year 16 : $71,275,500
Year 17 : $64,700,500
Year 18 : $62,400,500
Year 19 : $49,200,500

Farm Players Salaries
Andre Burakovsky	$300,000 (1)
Zachary L'Heureux	$300,000 (5)
Blake Coleman	$250,500 (2)
Oskar Lindblom	$240,000 (1)
Olivier Nadeau	$200,000 (4)
Aaron Ness	$150,000 (1)
Dmitry Kuzmin	$150,000 (6)
Nolan Allan	$150,000 (4)
Ondrej Vala	$150,000 (2)
Elmer Soderblom	$100,000 (3)
Alec Regula	$100,000 (4)
Tyler Soy	$100,000 (1)
Josh Wesley	$100,000 (3)
Michael Hutchinson	$95,000 (1)
Oscar Dansk	$95,000 (1)
Jonatan Berggren	$95,000 (3)
Sebastian Cossa	$92,500 (1)
Luke Hughes	$92,500 (1)
Ryan Leonard	$92,500 (1)
William Wallinder	$92,500 (1)
Gabe Perreault	$92,500 (1)
Terik Parascak	$92,500 (3)
Justin Robidas	$90,000 (2)
Cavan Fitzgerald	$90,000 (2)
Pavel Novak	$85,000 (4)
Liam Hawel	$80,000 (1)
Reid Schaefer	$80,000 (5)
Linus Arnesson	$75,000 (1)
Brandon Hickey	$75,000 (1)
Total Farm Players	29
Salary Commitment
Year 16 : $3,705,500
Year 17 : $2,033,000
Year 18 : $1,452,500
Year 19 : $1,065,000
Salary Average Commitment
Year 16 : $3,705,500
Year 17 : $2,033,000
Year 18 : $1,452,500
Year 19 : $1,065,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5,461 - 91.02%
Level 2:	5500 - $60 - 4,944 - 89.90%
Level 3:	2000 - $45 - 1,781 - 89.06%
Level 4:	4000 - $30 - 3,577 - 89.43%
Luxury :	1000 - $200 - 916 - 91.58%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,058 - 84.30%
Farm Level 2:	3000 - $12 - 2,532 - 84.38%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,680 - 90.16%
Average Income per Game	$1,808,000
Year to Date Revenue	$74,128,009
Farm
Home Games Left	0
Average Attendance - %	7,590 - 84.33%
Average Income per Game	$188,196
Year to Date Revenue	$7,716,049
Expense
Pro Players Total Salaries	$88,960,000
Farm Players Total Salaries	$3,376,333
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($6,387,500)
Pro Year To Date Expenses	$86,461,231
Farm Year To Date Expenses	$3,382,654
Pro Salary Cap To Date	$86,461,231
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	$475,722
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,654
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,572,500
Estimate Under Maximum Salary Cap of $85,000,000	$2,427,500
Estimate Over Minimum Salary Cap of $63,000,000	$19,572,500
Current Bank Account	$7,101,670
Projected Bank Account	$7,101,670

Pro Players Salaries
Tyler Toffoli	$9,455,000 (4)
Dougie Hamilton	$8,100,000 (5)
J.T. Miller	$8,000,000 (1)
Travis Sanheim	$6,250,000 (5)
Anders Lee	$6,000,000 (1)
Mike Hoffman	$5,800,000 (2)
Jared Spurgeon	$5,000,000 (4)
Anthony Mantha	$5,000,000 (3)
Alec Martinez	$4,750,000 (1)
Vincent Trocheck	$4,500,000 (1)
Trevor Moore	$4,200,000 (4)
Jason Zucker	$4,000,000 (4)
Jake Gardiner	$3,955,000 (3)
Justin Holl	$3,400,000 (1)
Benjamin Jones	$2,500,000 (1)
Ukko-Pekka Luukkonen	$1,500,000 (3)
Anthony Stolarz	$1,400,000 (2)
Jaydin Dureau	$1,200,000 (4)
Patrick Brown	$850,000 (1)
Sasha Pastujov	$800,000 (1)
Josh Archibald	$800,000 (2)
Radim Simek	$750,000 (1)
Dillon Fournier	$750,000 (1)
Total Pro Players	23
Salary Commitment
Year 16 : $88,960,000
Year 17 : $56,660,000
Year 18 : $48,660,000
Year 19 : $38,205,000
Salary Average Commitment
Year 16 : $87,757,000
Year 17 : $56,660,000
Year 18 : $48,660,000
Year 19 : $38,205,000
Salary Cap with 1 Way Contract
Year 16 : $88,960,000
Year 17 : $56,660,000
Year 18 : $48,660,000
Year 19 : $38,205,000

Farm Players Salaries
Tom Wilson	$212,500 (2)
Bryan Little	$200,000 (1)
Matthew Peca	$200,000 (1)
Trey Fix-Wolansky	$162,500 (1)
Brian Dumoulin	$150,000 (1)
Harri Sateri	$150,000 (1)
Pius Suter	$145,000 (3)
Luke Green	$140,000 (1)
Brandon Tanev	$135,000 (1)
Jordan Spence	$125,000 (4)
Amadeus Lombardi	$125,000 (6)
Kevin Bahl	$105,000 (1)
Spencer Martin	$100,000 (1)
Brandon Sutter	$97,500 (1)
Lucas Ciona	$97,500 (5)
Dylan Samberg	$95,000 (6)
Sandis Vilmanis	$92,500 (3)
Aydar Suniev	$92,500 (6)
Dylan Roobroeck	$92,500 (2)
Blake Siebenaler	$87,500 (1)
Andrei Altybarmakyan	$85,000 (1)
Greg Meireles	$85,000 (1)
Maxence Guenette	$81,333 (1)
Arvid Soderblom	$80,000 (2)
Matt Calvert	$80,000 (1)
Andrew Bodnarchuk	$75,000 (1)
Carsen Twarynski	$75,000 (1)
Andrew Mangiapane	$70,000 (2)
Richard Bachman	$70,000 (1)
Simon Benoit	$70,000 (6)
Total Farm Players	30
Salary Commitment
Year 16 : $3,376,333
Year 17 : $1,297,500
Year 18 : $842,500
Year 19 : $605,000
Salary Average Commitment
Year 16 : $3,371,333
Year 17 : $1,297,500
Year 18 : $842,500
Year 19 : $605,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 5,277 - 87.95%
Level 2:	5500 - $60 - 4,760 - 86.55%
Level 3:	2000 - $45 - 1,712 - 85.58%
Level 4:	4000 - $30 - 3,332 - 83.31%
Luxury :	1000 - $200 - 854 - 85.44%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,962 - 82.70%
Farm Level 2:	3000 - $12 - 2,533 - 84.44%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,936 - 86.14%
Average Income per Game	$1,730,148
Year to Date Revenue	$70,936,067
Farm
Home Games Left	0
Average Attendance - %	7,495 - 83.28%
Average Income per Game	$185,344
Year to Date Revenue	$7,599,113
Expense
Pro Players Total Salaries	$65,633,644
Farm Players Total Salaries	$3,239,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,749,000
Pro Year To Date Expenses	$67,065,237
Farm Year To Date Expenses	$3,082,967
Pro Salary Cap To Date	$67,065,237
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$350,982
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,898
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$69,382,644
Estimate Under Maximum Salary Cap of $85,000,000	$15,617,356
Estimate Over Minimum Salary Cap of $63,000,000	$6,382,644
Current Bank Account	$93,710,747
Projected Bank Account	$93,710,747

Pro Players Salaries
Brock Boeser	$14,000,000 (4)
Cole Caufield	$7,850,000 (5)
Quinton Byfield	$4,500,000 (6)
Andrei Vasilevskiy	$4,200,000 (4)
Jordan Greenway	$3,500,000 (3)
Connor Murphy	$3,000,000 (2)
Michael Sgarbossa	$3,000,000 (2)
Derek Forbort	$3,000,000 (2)
Dylan DeMelo	$2,750,000 (3)
Shane Wright	$2,500,000 (4)
Jake Walman	$2,500,000 (2)
Filip Gustavsson	$2,000,000 (1)
Brock McGinn	$2,000,000 (3)
Connor Brown	$1,944,644 (2)
Frederic Allard	$1,700,000 (1)
Cole Coskey	$1,600,000 (2)
Timothy Liljegren	$1,500,000 (6)
Kaiden Guhle	$1,150,000 (6)
Peyton Krebs	$1,014,000 (2)
Dylan Gambrell	$1,000,000 (6)
Connor Bedard	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 16 : $65,633,644
Year 17 : $61,008,644
Year 18 : $44,950,000
Year 19 : $36,700,000
Salary Average Commitment
Year 16 : $65,633,644
Year 17 : $61,008,644
Year 18 : $44,950,000
Year 19 : $36,700,000
Salary Cap with 1 Way Contract
Year 16 : $65,633,644
Year 17 : $61,008,644
Year 18 : $44,950,000
Year 19 : $36,700,000

Farm Players Salaries
Luke Opilka	$300,000 (4)
Arber Xhekaj	$215,000 (3)
Scott Wedgewood	$150,000 (1)
Adam Beckman	$150,000 (6)
Ryan Johnston	$150,000 (1)
Matt Savoie	$120,000 (5)
Philip Tomasino	$120,000 (6)
David Jiricek	$100,000 (4)
Dante Fabbro	$100,000 (2)
Cross Hanas	$97,000 (4)
Jack Studnicka	$95,000 (3)
Xavier Ouellet	$95,000 (2)
Jacob Graves	$95,000 (1)
Tucker Poolman	$95,000 (1)
Tyler Madden	$95,000 (1)
Adam Fantilli	$92,500 (1)
Brad Lambert	$92,500 (1)
Caden Price	$92,500 (3)
Zam Plante	$92,500 (3)
Andrew Basha	$92,500 (3)
Jacob Julien	$92,500 (2)
Brayden Yager	$92,500 (2)
Jonas Johansson	$90,000 (1)
Connor Brickley	$90,000 (1)
Jordan Dumais	$90,000 (6)
Scott Harrington	$90,000 (1)
Jaden Schwartz	$90,000 (1)
Brett Hyland	$85,000 (6)
Bryce McConnell-Barker	$80,000 (6)
Total Farm Players	29
Salary Commitment
Year 16 : $3,239,500
Year 17 : $2,109,500
Year 18 : $1,729,500
Year 19 : $1,142,000
Salary Average Commitment
Year 16 : $3,239,500
Year 17 : $2,109,500
Year 18 : $1,729,500
Year 19 : $1,142,000

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $100 - 5,368 - 89.46%
Level 2:	5500 - $60 - 4,862 - 88.41%
Level 3:	2000 - $45 - 1,758 - 87.90%
Level 4:	4000 - $30 - 3,563 - 89.08%
Luxury :	1000 - $200 - 905 - 90.50%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,097 - 84.95%
Farm Level 2:	3000 - $12 - 2,512 - 83.73%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,456 - 88.95%
Average Income per Game	$1,781,322
Year to Date Revenue	$73,034,220
Farm
Home Games Left	0
Average Attendance - %	7,609 - 84.54%
Average Income per Game	$189,073
Year to Date Revenue	$7,751,980
Expense
Pro Players Total Salaries	$74,852,613
Farm Players Total Salaries	$2,664,416
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,875,000
Pro Year To Date Expenses	$73,654,505
Farm Year To Date Expenses	$2,687,244
Pro Salary Cap To Date	$73,654,505
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	$400,281
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,721
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,727,613
Estimate Under Maximum Salary Cap of $85,000,000	$6,272,387
Estimate Over Minimum Salary Cap of $63,000,000	$15,727,613
Current Bank Account	$32,321,337
Projected Bank Account	$32,321,337

Pro Players Salaries
Patrik Laine	$14,000,000 (3)
Victor Ejdsell	$7,250,000 (3)
Mitch Marner	$6,500,000 (3)
Adam Pelech	$5,750,000 (1)
Sam Reinhart	$5,250,000 (4)
Brandon Carlo	$4,750,000 (1)
Tyler Johnson	$4,000,000 (2)
Ryan Graves	$3,500,000 (2)
Rasmus Dahlin	$3,500,000 (3)
Gabriel Vilardi	$3,437,500 (1)
Kevin Fiala	$2,500,000 (4)
Cole Schwindt	$2,070,000 (3)
Sean Walker	$2,000,000 (2)
Andreas Englund	$1,687,567 (3)
David Rittich	$1,650,000 (3)
Ivan Lodnia	$1,157,546 (1)
Matt Grzelcyk	$1,100,000 (3)
Kristers Gudlevskis	$1,000,000 (3)
Colin White	$800,000 (3)
Jason Dickinson	$800,000 (3)
Alexander Dergachyov	$750,000 (2)
Linden Vey	$700,000 (1)
Steve Michalek	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 16 : $74,852,613
Year 17 : $58,357,567
Year 18 : $48,107,567
Year 19 : $7,750,000
Salary Average Commitment
Year 16 : $74,852,613
Year 17 : $58,357,567
Year 18 : $48,107,567
Year 19 : $7,750,000
Salary Cap with 1 Way Contract
Year 16 : $74,852,613
Year 17 : $58,357,567
Year 18 : $48,107,567
Year 19 : $7,750,000

Farm Players Salaries
Cole Sillinger	$165,000 (6)
Warren Foegele	$125,000 (5)
Nikita Gusev	$115,000 (4)
Henry Thrun	$100,000 (3)
Jakub Demek	$100,000 (3)
Nikita Chibrikov	$95,000 (4)
Riegan Lorenz	$92,500 (2)
Alexander Ljungkrantz	$92,500 (3)
Brody Lamb	$92,500 (3)
Tristan Bertucci	$92,500 (3)
Tanner Ludtke	$92,500 (3)
Adam Ruzicka	$90,000 (1)
Jack Lafontaine	$87,500 (2)
Chase Stillman	$86,333 (3)
Ryan O'Rourke	$85,583 (2)
Ryder Korczak	$80,000 (2)
Vladislav Kamenev	$80,000 (1)
Reilly Walsh	$77,500 (2)
Michael Kapla	$75,000 (3)
Damien Giroux	$70,000 (1)
Sergey Zborovskiy	$70,000 (1)
Kasperi Kapanen	$70,000 (1)
Matias Mantykivi	$70,000 (1)
Michael Downing	$70,000 (1)
Jared McIsaac	$70,000 (1)
Jonathan Dahlen	$70,000 (1)
Andy Welinski	$70,000 (1)
Damir Sharipzyanov	$70,000 (1)
Jonathan Racine	$70,000 (1)
Mantas Armalis	$70,000 (1)
Cameron ONeill	$70,000 (5)
Total Farm Players	31
Salary Commitment
Year 16 : $2,664,416
Year 17 : $1,724,416
Year 18 : $1,301,333
Year 19 : $570,000
Salary Average Commitment
Year 16 : $2,664,416
Year 17 : $1,724,416
Year 18 : $1,301,333
Year 19 : $570,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $100 - 5,355 - 89.25%
Level 2:	5500 - $60 - 4,944 - 89.88%
Level 3:	2000 - $45 - 1,804 - 90.21%
Level 4:	4000 - $30 - 3,542 - 88.54%
Luxury :	1000 - $200 - 892 - 89.24%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,973 - 82.88%
Farm Level 2:	3000 - $12 - 2,493 - 83.08%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,537 - 89.39%
Average Income per Game	$1,785,088
Year to Date Revenue	$73,188,621
Farm
Home Games Left	0
Average Attendance - %	7,465 - 82.94%
Average Income per Game	$185,068
Year to Date Revenue	$7,587,786
Expense
Pro Players Total Salaries	$82,050,069
Farm Players Total Salaries	$3,239,709
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,125,000
Pro Year To Date Expenses	$81,572,792
Farm Year To Date Expenses	$3,282,000
Pro Salary Cap To Date	$81,572,792
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$438,770
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,899
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$83,175,069
Estimate Under Maximum Salary Cap of $85,000,000	$1,824,931
Estimate Over Minimum Salary Cap of $63,000,000	$20,175,069
Current Bank Account	$46,158,807
Projected Bank Account	$46,158,807

Pro Players Salaries
Ryan Nugent-Hopkins	$10,200,070 (3)
Mats Zuccarello	$8,000,000 (1)
TJ Brodie	$6,500,000 (4)
Tomas Tatar	$5,600,000 (5)
Jonathan Marchessault	$5,500,000 (5)
Calvin de Haan	$5,500,000 (4)
Noah Hanifin	$5,500,000 (4)
Jason Demers	$5,000,000 (1)
Laurent Dauphin	$4,000,000 (2)
Erik Brannstrom	$3,175,000 (4)
Tyson Barrie	$2,350,000 (1)
Connor McMichael	$2,300,000 (6)
Alexander Chmelevski	$2,250,000 (4)
Frederik Andersen	$2,000,000 (3)
Tyler Motte	$2,000,000 (6)
Matt Puempel	$2,000,000 (6)
Oliver Kylington	$2,000,000 (6)
David Perron	$2,000,000 (1)
Felix Sandstrom	$2,000,000 (4)
Markus Niemelainen	$1,300,000 (1)
Vladislav Namestnikov	$1,000,000 (4)
Lukas Sedlak	$950,000 (1)
Maxim Shalunov	$925,000 (1)
Total Pro Players	23
Salary Commitment
Year 16 : $82,050,069
Year 17 : $61,525,069
Year 18 : $57,525,069
Year 19 : $45,325,000
Salary Average Commitment
Year 16 : $82,050,069
Year 17 : $61,525,069
Year 18 : $57,525,069
Year 19 : $45,325,000
Salary Cap with 1 Way Contract
Year 16 : $82,050,069
Year 17 : $61,525,069
Year 18 : $57,525,069
Year 19 : $45,325,000

Farm Players Salaries
Joshua Roy	$300,000 (4)
Akira Schmid	$150,000 (6)
Samuel Girard	$150,000 (3)
Samuel Ersson	$145,000 (3)
Jack Beck	$120,000 (5)
Vadim Zherenko	$120,000 (5)
Mikail Abramov	$119,792 (3)
Ronald Attard	$100,000 (1)
Eetu Luostarinen	$92,500 (1)
Brad Gardiner	$92,500 (3)
Anttoni Honka	$92,500 (3)
Angus MacDonell	$92,500 (3)
Alexander Gordin	$92,500 (3)
Jakub Fibigr	$92,500 (3)
Cedric Pare	$92,500 (1)
Seamus Casey	$92,500 (2)
Martin Rysavy	$92,500 (2)
Ilya Konovalov	$90,000 (2)
Roman Kantserov	$88,750 (1)
Jiri Kulich	$88,667 (3)
David Spacek	$87,500 (5)
William Dufour	$85,000 (4)
Dylan Coghlan	$82,500 (1)
Ty Voit	$80,000 (6)
Tristan Luneau	$80,000 (6)
Tyson Hinds	$80,000 (6)
Parker Bell	$80,000 (6)
Cameron Crotty	$77,500 (1)
Christian Kyrou	$72,500 (6)
Connor Kurth	$70,000 (5)
Jacob Perreault	$70,000 (5)
Scott Reedy	$70,000 (1)
Total Farm Players	32
Salary Commitment
Year 16 : $3,239,709
Year 17 : $2,635,959
Year 18 : $2,360,959
Year 19 : $1,395,000
Salary Average Commitment
Year 16 : $3,239,709
Year 17 : $2,635,959
Year 18 : $2,360,959
Year 19 : $1,395,000

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5,502 - 91.70%
Level 2:	5500 - $60 - 4,895 - 89.00%
Level 3:	2000 - $45 - 1,770 - 88.50%
Level 4:	4000 - $30 - 3,530 - 88.25%
Luxury :	1000 - $200 - 900 - 89.98%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,112 - 85.21%
Farm Level 2:	3000 - $12 - 2,596 - 86.52%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,597 - 89.71%
Average Income per Game	$1,802,039
Year to Date Revenue	$73,883,617
Farm
Home Games Left	0
Average Attendance - %	7,708 - 85.64%
Average Income per Game	$190,749
Year to Date Revenue	$7,820,703
Expense
Pro Players Total Salaries	$81,782,504
Farm Players Total Salaries	$2,569,052
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,200,000
Pro Year To Date Expenses	$84,023,608
Farm Year To Date Expenses	$2,641,498
Pro Salary Cap To Date	$84,023,608
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	$437,340
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,194
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$84,982,504
Estimate Under Maximum Salary Cap of $85,000,000	$17,496
Estimate Over Minimum Salary Cap of $63,000,000	$21,982,504
Current Bank Account	$45,008,658
Projected Bank Account	$45,008,658

Pro Players Salaries
Brady Tkachuk	$11,000,000 (3)
Jonathan Huberdeau	$9,500,000 (6)
Robert Thomas	$8,125,000 (5)
Erik Karlsson	$7,650,000 (4)
Conor Sheary	$5,600,000 (5)
Ivan Provorov	$5,550,000 (4)
Brayden Schenn	$5,500,000 (4)
Nolan Patrick	$5,130,000 (3)
Steven Stamkos	$4,900,000 (6)
Jordan Staal	$4,800,069 (3)
Nicolas Hague	$2,477,435 (2)
Alexis Lafreniere	$1,850,000 (1)
Aliaksei Protas	$1,500,000 (6)
Evan Bouchard	$1,350,000 (4)
Jake Sanderson	$1,250,000 (6)
Michael DiPietro	$1,175,000 (2)
Saku Maenalanen	$850,000 (1)
Daniel Sprong	$775,000 (5)
Derrick Pouliot	$700,000 (1)
Colton Sceviour	$700,000 (1)
Semyon Varlamov	$700,000 (1)
Robert Hagg	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 16 : $81,782,504
Year 17 : $76,282,504
Year 18 : $72,630,069
Year 19 : $51,700,000
Salary Average Commitment
Year 16 : $81,782,503
Year 17 : $76,282,503
Year 18 : $72,630,068
Year 19 : $51,700,000
Salary Cap with 1 Way Contract
Year 16 : $81,782,504
Year 17 : $76,282,504
Year 18 : $72,630,069
Year 19 : $51,700,000

Farm Players Salaries
Jake Chelios	$150,000 (1)
Marek Mazanec	$150,000 (1)
David Warsofsky	$150,000 (1)
Michael Amadio	$150,000 (1)
Brett Connolly	$150,000 (1)
Christopher Gibson	$150,000 (1)
Shane Pinto (Out of Payroll)	$125,000 (3)
Alexander Barabanov	$125,000 (1)
Dmitri Voronkov	$120,000 (6)
Zack Ostapchuk	$100,469 (1)
Chad Ruhwedel	$100,000 (1)
Andrey Pedan	$100,000 (1)
Alexander Burmistrov	$100,000 (1)
Andrej Nestrasil	$100,000 (1)
Erik Foley	$100,000 (1)
Leo Carlsson	$92,500 (2)
Calen Addison	$91,083 (1)
Olen Zellweger	$75,000 (4)
Logan Thompson	$75,000 (5)
Brendan Smith	$70,000 (1)
Ilya Safonov	$70,000 (4)
Michael Carcone	$70,000 (1)
Kiefer Sherwood	$70,000 (3)
Martin Chromiak	$70,000 (6)
Sean Tschigerl	$70,000 (6)
Kristofers Bindulis	$70,000 (1)
Total Farm Players	26
Salary Commitment
Year 16 : $2,694,052
Year 17 : $767,500
Year 18 : $675,000
Year 19 : $480,000
Salary Average Commitment
Year 16 : $2,694,052
Year 17 : $767,500
Year 18 : $675,000
Year 19 : $480,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 5,456 - 90.94%
Level 2:	5500 - $60 - 4,889 - 88.89%
Level 3:	2000 - $45 - 1,800 - 90.01%
Level 4:	4000 - $30 - 3,546 - 88.65%
Luxury :	1000 - $200 - 910 - 90.99%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,027 - 83.79%
Farm Level 2:	3000 - $12 - 2,539 - 84.65%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,601 - 89.74%
Average Income per Game	$1,800,425
Year to Date Revenue	$73,817,439
Farm
Home Games Left	0
Average Attendance - %	7,567 - 84.08%
Average Income per Game	$187,390
Year to Date Revenue	$7,682,990
Expense
Pro Players Total Salaries	$82,623,000
Farm Players Total Salaries	$2,685,111
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,500,000
Pro Year To Date Expenses	$80,766,528
Farm Year To Date Expenses	$2,664,219
Pro Salary Cap To Date	$80,766,528
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	$441,834
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,835
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$84,123,000
Estimate Under Maximum Salary Cap of $85,000,000	$877,000
Estimate Over Minimum Salary Cap of $63,000,000	$21,123,000
Current Bank Account	$16,428,138
Projected Bank Account	$16,428,138

Pro Players Salaries
Patrick Kane	$14,000,000 (1)
Torey Krug	$8,150,000 (4)
Adam Henrique	$7,500,000 (2)
Ryan McDonagh	$7,500,000 (4)
Nazem Kadri	$7,150,000 (1)
Max Domi	$6,250,000 (4)
Matt Roy	$5,750,000 (5)
Jared McCann	$5,000,000 (2)
Milan Lucic	$3,500,000 (1)
Ian Cole	$3,250,000 (5)
Santeri Virtanen	$2,500,000 (2)
Reid Duke	$1,760,000 (2)
Andreas Athanasiou	$1,675,000 (4)
Glenn Gawdin	$1,500,000 (2)
Keith Petruzzelli	$1,100,000 (2)
Grant Mismash	$878,000 (4)
Gustav Lindstrom	$810,000 (2)
Ty Smith	$775,000 (4)
Gustav Bouramman	$775,000 (2)
Daniel Altshuller	$700,000 (1)
Alex Formenton	$700,000 (2)
Victor Olofsson	$700,000 (1)
Eric Comrie	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 16 : $82,623,000
Year 17 : $55,873,000
Year 18 : $34,228,000
Year 19 : $34,228,000
Salary Average Commitment
Year 16 : $82,623,000
Year 17 : $55,873,000
Year 18 : $34,228,000
Year 19 : $34,228,000
Salary Cap with 1 Way Contract
Year 16 : $82,623,000
Year 17 : $55,873,000
Year 18 : $34,228,000
Year 19 : $34,228,000

Farm Players Salaries
Yegor Chinakhov	$210,000 (2)
Will Borgen	$150,000 (2)
Alexander Alexeyev	$150,000 (2)
Antonio Stranges	$108,694 (1)
Kevin Lankinen	$100,000 (5)
Nolan Foote	$95,000 (5)
Logan Cooley	$95,000 (2)
Josh Bloom	$92,500 (2)
Quinton Burns	$92,500 (2)
Brady Cleveland	$92,500 (1)
Zach Benson	$92,500 (1)
Conor Geekie	$92,500 (2)
Valtteri Puustinen	$90,000 (3)
Vincent Iorio	$90,000 (6)
Maksymilian Szuber	$85,917 (2)
Ben Smith	$81,000 (1)
Zachary Lauzon	$80,000 (1)
Luc Snuggerud	$80,000 (1)
Kole Sherwood	$79,500 (2)
Samuel Fagemo	$77,500 (1)
Jordan Stallard	$77,500 (2)
Jackson Kunz	$77,500 (5)
William Lockwood	$75,000 (2)
German Rubtsov	$70,000 (3)
Hunter Miska	$70,000 (1)
Joey Daccord	$70,000 (4)
Paul Carey	$70,000 (1)
Justin Danforth	$70,000 (3)
Fredrik Olofsson	$70,000 (2)
Total Farm Players	29
Salary Commitment
Year 16 : $2,685,111
Year 17 : $1,932,917
Year 18 : $662,500
Year 19 : $432,500
Salary Average Commitment
Year 16 : $2,685,111
Year 17 : $1,932,917
Year 18 : $662,500
Year 19 : $432,500

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 5,403 - 90.04%
Level 2:	5500 - $60 - 4,961 - 90.21%
Level 3:	2000 - $45 - 1,828 - 91.39%
Level 4:	4000 - $30 - 3,542 - 88.56%
Luxury :	1000 - $200 - 905 - 90.46%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,034 - 83.89%
Farm Level 2:	3000 - $12 - 2,504 - 83.46%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,639 - 89.94%
Average Income per Game	$1,798,995
Year to Date Revenue	$73,758,776
Farm
Home Games Left	0
Average Attendance - %	7,537 - 83.75%
Average Income per Game	$187,060
Year to Date Revenue	$7,669,468
Expense
Pro Players Total Salaries	$70,090,500
Farm Players Total Salaries	$3,208,750
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,500,556
Pro Year To Date Expenses	$71,127,393
Farm Year To Date Expenses	$3,257,135
Pro Salary Cap To Date	$71,127,393
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	$374,816
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,728
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,591,056
Estimate Under Maximum Salary Cap of $85,000,000	$11,408,944
Estimate Over Minimum Salary Cap of $63,000,000	$10,591,056
Current Bank Account	$84,161,287
Projected Bank Account	$84,161,287

Pro Players Salaries
Erik Haula	$9,000,000 (4)
Jan Jenik	$8,525,000 (6)
Marcus Johansson	$6,250,000 (3)
Zach Hyman	$5,500,000 (3)
Alexander Wennberg	$4,500,000 (3)
Chandler Stephenson	$4,300,000 (4)
Kirill Maksimov	$4,000,000 (2)
Mattias Ekholm	$3,200,000 (3)
Isac Lundestrom	$2,965,000 (5)
Sami Niku	$2,600,500 (3)
Darnell Nurse	$2,500,000 (4)
Jacob Markstrom	$2,500,000 (4)
Jonah Gadjovich	$2,500,000 (4)
Kole Lind	$2,000,000 (2)
Filip Westerlund	$1,750,000 (5)
Gustav Forsling	$1,750,000 (4)
Jon Gillies	$1,750,000 (2)
Linus Karlsson	$1,750,000 (4)
Viktor Antipin	$1,000,000 (1)
Skyler McKenzie	$1,000,000 (1)
Vladislav Kolyachonok	$900,000 (1)
Zach Gallant	$800,000 (4)
Erik Portillo	$800,000 (4)
Total Pro Players	23
Salary Commitment
Year 16 : $71,840,500
Year 17 : $68,940,500
Year 18 : $61,190,500
Year 19 : $39,140,000
Salary Average Commitment
Year 16 : $71,840,500
Year 17 : $68,940,500
Year 18 : $61,190,500
Year 19 : $39,140,000
Salary Cap with 1 Way Contract
Year 16 : $71,840,500
Year 17 : $68,940,500
Year 18 : $61,190,500
Year 19 : $39,140,000

Farm Players Salaries
Stuart Skinner	$260,000 (1)
Austin Poganski	$165,000 (5)
Zach Dean	$150,000 (6)
Joachim Blichfeld	$150,000 (5)
Riley Kidney	$150,000 (6)
Colton Dach	$135,000 (5)
Ethan Samson	$130,000 (6)
Nathan Gaucher	$130,000 (6)
Ethan Cardwell	$130,000 (6)
Jan Mysak	$115,000 (1)
Egor Sokolov	$110,000 (1)
Gannon Laroque	$110,000 (3)
Daniil Chayka	$110,000 (3)
Isaak Phillips	$110,000 (3)
Nils Lundkvist	$110,000 (2)
Caedan Bankier	$97,500 (6)
Rory Kerins	$95,000 (1)
Austin Roest	$92,500 (1)
Kalem Parker	$92,500 (2)
Jeremy Hanzel	$92,500 (2)
Marc-Andre Gaudet	$92,500 (2)
Joel Maatta	$92,500 (2)
Jayden Grubbe	$92,500 (2)
Antti Saarela	$90,000 (3)
Lukas Dostal	$81,250 (1)
Philippe Desrosiers	$80,000 (3)
Joel L'Esperance	$75,000 (1)
Emil Pettersson	$70,000 (2)
Total Farm Players	28
Salary Commitment
Year 16 : $3,208,750
Year 17 : $2,380,000
Year 18 : $1,737,500
Year 19 : $1,237,500
Salary Average Commitment
Year 16 : $3,327,500
Year 17 : $2,380,000
Year 18 : $1,737,500
Year 19 : $1,237,500

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 5,377 - 89.62%
Level 2:	5500 - $60 - 4,900 - 89.09%
Level 3:	2000 - $45 - 1,750 - 87.49%
Level 4:	4000 - $30 - 3,507 - 87.68%
Luxury :	1000 - $200 - 889 - 88.89%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,104 - 85.06%
Farm Level 2:	3000 - $12 - 2,527 - 84.25%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,423 - 88.77%
Average Income per Game	$1,778,271
Year to Date Revenue	$72,909,107
Farm
Home Games Left	0
Average Attendance - %	7,631 - 84.79%
Average Income per Game	$189,510
Year to Date Revenue	$7,769,895
Expense
Pro Players Total Salaries	$84,064,119
Farm Players Total Salaries	$2,120,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($2,249,000)
Pro Year To Date Expenses	$81,677,495
Farm Year To Date Expenses	$2,032,581
Pro Salary Cap To Date	$81,677,495
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$449,541
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,713
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,815,119
Estimate Under Maximum Salary Cap of $85,000,000	$3,184,881
Estimate Over Minimum Salary Cap of $63,000,000	$18,815,119
Current Bank Account	$22,085,458
Projected Bank Account	$22,085,458

Pro Players Salaries
Ryan Johansen	$12,500,000 (4)
Quinn Smith	$10,000,000 (3)
Drew Doughty	$8,750,000 (4)
Brayden Point	$7,000,000 (4)
Sven Andrighetto	$6,250,000 (3)
Jonas Brodin	$6,000,000 (4)
Matt Dumba	$6,000,000 (4)
Remi Elie	$4,000,000 (4)
Ivan Chekhovich	$3,500,000 (1)
Nick Paul	$3,150,000 (5)
Brayden McNabb	$3,000,000 (5)
Michael McLeod	$2,750,000 (6)
Sergei Bobrovsky	$1,914,000 (2)
Nathan Beaulieu	$1,500,050 (1)
Gilles Senn	$1,500,000 (5)
Adam Mascherin	$1,000,000 (1)
Christian Fischer	$800,000 (1)
Marc-Edouard Vlasic	$750,000 (1)
AJ Greer	$750,000 (5)
Michael Bournival	$750,000 (1)
Anatoly Golyshev	$750,000 (1)
Filip Sandberg	$750,000 (1)
Ben Thomas	$700,069 (2)
Total Pro Players	23
Salary Commitment
Year 16 : $84,064,119
Year 17 : $74,264,069
Year 18 : $71,650,000
Year 19 : $55,400,000
Salary Average Commitment
Year 16 : $84,064,119
Year 17 : $74,264,069
Year 18 : $71,650,000
Year 19 : $55,400,000
Salary Cap with 1 Way Contract
Year 16 : $84,064,119
Year 17 : $74,264,069
Year 18 : $71,650,000
Year 19 : $55,400,000

Farm Players Salaries
Markus Granlund	$110,000 (1)
Anthony Beauvillier	$100,000 (3)
Jordan Weal	$100,000 (4)
Matthew Spencer	$100,000 (1)
Devin Shore	$80,000 (1)
Cameron Morrison	$80,000 (1)
Calle Jarnkrok	$80,000 (1)
Cody Eakin	$80,000 (1)
Matej MacHovsky	$75,000 (2)
Borna Rendulic	$75,000 (1)
Curtis Lazar	$75,000 (1)
Valentin Zykov	$75,000 (1)
Evgeny Svechnikov	$75,000 (1)
Ben Thomson	$75,000 (1)
Adam Clendening	$75,000 (1)
Jakub Kindl	$75,000 (1)
Dmytro Timashov	$75,000 (1)
Chris Martenet	$75,000 (1)
Daniel Pribyl	$75,000 (1)
Colin Wilson	$75,000 (1)
Reto Berra	$70,000 (1)
Mirco Mueller	$70,000 (1)
Frank Corrado	$70,000 (1)
Joel Hanley	$70,000 (1)
Marcus Foligno	$70,000 (1)
Keaton Thompson	$70,000 (1)
Eddie Lack	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 16 : $2,120,000
Year 17 : $275,000
Year 18 : $200,000
Year 19 : $100,000
Salary Average Commitment
Year 16 : $2,120,000
Year 17 : $275,000
Year 18 : $200,000
Year 19 : $100,000

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 5,377 - 89.61%
Level 2:	5500 - $60 - 4,830 - 87.82%
Level 3:	2000 - $45 - 1,765 - 88.27%
Level 4:	4000 - $30 - 3,588 - 89.69%
Luxury :	1000 - $200 - 887 - 88.68%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,911 - 81.85%
Farm Level 2:	3000 - $12 - 2,504 - 83.46%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,447 - 88.90%
Average Income per Game	$1,775,944
Year to Date Revenue	$72,813,724
Farm
Home Games Left	0
Average Attendance - %	7,415 - 82.39%
Average Income per Game	$183,387
Year to Date Revenue	$7,518,865
Expense
Pro Players Total Salaries	$73,025,500
Farm Players Total Salaries	$2,940,900
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,112,500
Pro Year To Date Expenses	$70,955,487
Farm Year To Date Expenses	$2,951,067
Pro Salary Cap To Date	$70,955,487
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	$390,511
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,248
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,138,000
Estimate Under Maximum Salary Cap of $85,000,000	$8,862,000
Estimate Over Minimum Salary Cap of $63,000,000	$13,138,000
Current Bank Account	$62,403,436
Projected Bank Account	$62,403,436

Pro Players Salaries
Nathan MacKinnon	$10,000,000 (4)
Victor Hedman	$8,500,000 (6)
Justin Schultz	$6,500,000 (5)
Jonathan Drouin	$6,000,000 (3)
Alex DeBrincat	$5,500,000 (1)
Martin Necas	$5,500,000 (5)
Erik Gudbranson	$4,750,500 (4)
Kevin Hayes	$3,950,000 (2)
Josh Bailey	$3,000,000 (4)
Andrei Svechnikov	$3,000,000 (3)
Kaapo Kakko	$2,225,000 (4)
Kale Clague	$1,900,000 (3)
Connor Zary	$1,750,000 (6)
Josh Brook	$1,700,000 (3)
Samuel Poulin	$1,500,000 (6)
Matej Pekar	$1,450,000 (6)
Scott Darling	$1,000,000 (1)
Dominic Toninato	$900,000 (6)
Evan Fitzpatrick	$850,000 (1)
Nicolas Meloche	$850,000 (2)
Edward Pasquale	$800,000 (1)
Wayne Simmonds	$700,000 (1)
Carson Soucy	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 16 : $73,025,500
Year 17 : $63,475,500
Year 18 : $58,675,500
Year 19 : $46,075,500
Salary Average Commitment
Year 16 : $73,025,500
Year 17 : $63,475,500
Year 18 : $58,675,500
Year 19 : $46,075,500
Salary Cap with 1 Way Contract
Year 16 : $73,025,500
Year 17 : $63,475,500
Year 18 : $58,675,500
Year 19 : $46,075,500

Farm Players Salaries
Jalen Chatfield	$300,000 (3)
Liam OBrien	$170,000 (1)
Brandon Gormley	$140,000 (1)
Jared Cowen	$135,000 (2)
Zachary Aston-Reese	$127,500 (1)
Allan McShane	$125,000 (4)
Ben Hemmerling	$110,000 (6)
Evan Vierling	$100,000 (6)
Michael Vecchione	$100,000 (1)
Dillon Dube	$100,000 (2)
Jack Sparkes	$99,900 (2)
Henrik Tikkanen	$99,500 (6)
Johnathan Kovacevic	$95,000 (3)
Jakub Lauko	$95,000 (2)
Isiah George	$95,000 (2)
Maxim Barbashev	$92,500 (1)
Luca Pinelli	$92,500 (1)
Semyon Der-Arguchintsev	$92,500 (1)
Ryan Johnson	$92,500 (1)
Adam Werner	$90,000 (2)
Julius Nattinen	$90,000 (1)
Jan Bednar	$90,000 (2)
Patrick Harper	$89,000 (2)
Jeremy Bracco	$80,000 (1)
Anthony Bitetto	$80,000 (1)
Chris Terry	$80,000 (1)
Patrick Guay	$80,000 (6)
Total Farm Players	27
Salary Commitment
Year 16 : $2,940,900
Year 17 : $1,703,400
Year 18 : $909,500
Year 19 : $514,500
Salary Average Commitment
Year 16 : $2,940,900
Year 17 : $1,703,400
Year 18 : $909,500
Year 19 : $514,500

Team	Current Fund	Season Salary Cap	Under Maximum of $85,000,000 Available Cap Space	Over Minimum of $63,000,000	Farm Salary Cap	Under Maximum of $36,000,000	Pro Players	Farm Players	Total Players
Avalanche	$64,029,606	$82,607,000	$2,393,000	$19,607,000	$2,990,400	$33,009,600	22	29	51
Blackhawks	$75,204,236	$75,411,733	$9,588,267	$12,411,733	$3,120,046	$32,879,954	22	31	53
Blue Jackets	$15,041,343	$74,333,000	$10,667,000	$11,333,000	$2,349,333	$33,650,667	22	25	47
Blues	$37,761,611	$72,009,958	$12,990,042	$9,009,958	$3,156,500	$32,843,500	22	28	50
Bruins	$49,071,309	$71,759,000	$13,241,000	$8,759,000	$3,145,000	$32,855,000	22	33	55
Canadiens	$57,255,839	$79,042,500	$5,957,500	$16,042,500	$3,070,560	$32,929,440	22	31	53
Canucks	$55,655,630	$67,930,983	$17,069,017	$4,930,983	$3,401,050	$32,598,950	22	32	54
Capitals	$39,438,954	$65,500,000	$19,500,000	$2,500,000	$2,864,750	$33,135,250	24	31	55
Devils	$50,254,942	$83,067,000	$1,933,000	$20,067,000	$3,494,200	$32,505,800	22	29	51
Ducks	$52,077,143	$84,192,999	$807,001	$21,192,999	$2,503,667	$33,496,333	22	27	49
Flames	$28,256,386	$83,399,082	$1,600,918	$20,399,082	$2,407,744	$33,592,256	23	23	46
Flyers	$69,199,025	$81,153,064	$3,846,936	$18,153,064	$2,830,733	$33,169,267	23	29	52
Golden Knights	$42,070,435	$82,347,750	$2,652,250	$19,347,750	$3,077,500	$32,922,500	23	29	52
Islanders	$59,869,511	$79,024,537	$5,975,463	$16,024,537	$2,186,621	$33,813,379	23	24	47
Jets	$98,305,901	$70,123,110	$14,876,890	$7,123,110	$2,310,236	$33,689,764	23	25	48
Kings	$74,736,236	$82,820,656	$2,179,344	$19,820,656	$2,667,626	$33,332,374	24	26	50
Kraken	$39,904,545	$80,268,737	$4,731,263	$17,268,737	$2,564,178	$33,435,822	22	30	52
Lightning	$193,583,652	$78,184,999	$6,815,001	$15,184,999	$2,640,674	$33,359,326	23	28	51
Mammoth	$55,652,804	$74,700,000	$10,300,000	$11,700,000	$2,705,083	$33,294,917	23	32	55
Maple Leafs	$35,792,594	$68,137,839	$16,862,161	$5,137,839	$2,383,500	$33,616,500	23	28	51
Nordiques	$132,305,354	$84,240,069	$759,931	$21,240,069	$3,499,021	$32,500,979	23	31	54
Oilers	$50,612,970	$84,977,000	$23,000	$21,977,000	$2,777,000	$33,223,000	23	30	53
Penguins	$76,615,932	$76,475,504	$8,524,496	$13,475,504	$3,705,500	$32,294,500	23	29	52
Predators	$7,101,670	$82,572,500	$2,427,500	$19,572,500	$3,376,333	$32,623,667	23	30	53
Rangers	$93,710,747	$69,382,644	$15,617,356	$6,382,644	$3,239,500	$32,760,500	21	29	50
Red Wings	$32,321,337	$78,727,613	$6,272,387	$15,727,613	$2,664,416	$33,335,584	23	31	54
Sabres	$46,158,807	$83,175,069	$1,824,931	$20,175,069	$3,239,709	$32,760,291	23	32	55
Senators	$45,008,658	$84,982,504	$17,496	$21,982,504	$2,569,052	$33,430,948	22	26	48
Sharks	$16,428,138	$84,123,000	$877,000	$21,123,000	$2,685,111	$33,314,889	23	29	52
Stars	$84,161,287	$73,591,056	$11,408,944	$10,591,056	$3,208,750	$32,791,250	23	28	51
Whalers	$22,085,458	$81,815,119	$3,184,881	$18,815,119	$2,120,000	$33,880,000	23	27	50
Wild	$62,403,436	$76,138,000	$8,862,000	$13,138,000	$2,940,900	$33,059,100	23	27	50

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 - %