CCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $90 - 6,000 - 100.00%
Level 2:	5000 - $55 - 5,000 - 100.00%
Level 3:	2000 - $30 - 2,000 - 100.00%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $180 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $26 - 0 - 0.00%
Farm Level 2:	3000 - $13 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	1691150
Year to Date Revenue	$10,146,900
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,052,667
Farm Players Total Salaries	$2,576,350
Coaches Total Salaries	$4,175,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,100,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$33,997,393
Projected Bank Account	$33,997,393

Pro Players Salaries
Artemi Panarin	$8,500,000 (2)
Mitchell Marner	$7,750,000 (2)
Semyon Varlamov	$5,900,000 (1)
Dougie Hamilton	$5,750,000 (3)
Boone Jenner	$5,547,000 (6)
Tomas Tatar	$5,300,000 (3)
Mikkel Boedker	$4,000,000 (2)
Trevor van Riemsdyk	$3,955,000 (6)
Thomas Vanek	$3,434,000 (4)
Zach Smith	$3,250,000 (3)
Trevor Daley	$3,166,667 (2)
Jonathan Bernier	$2,944,000 (6)
Joel Edmundson	$2,794,000 (6)
Thomas Hickey	$2,515,000 (6)
Jack Skille	$1,007,000 (3)
Colton Sissons	$625,000 (1)
Eric Tangradi	$615,000 (3)
Bracken Kearns	$600,000 (1)
Julian Melchiori	$600,000 (2)
Petter Granberg	$600,000 (2)
RJ Umberger	$600,000 (3)
Adam Payerl	$600,000 (3)
Total Pro Players	22
Salary Commitment
Year 2 : $70,052,667
Year 3 : $62,927,667
Year 4 : $38,311,000
Year 5 : $21,189,000
Salary Average Commitment
Year 2 : $60,588,667
Year 3 : $53,463,667
Year 4 : $28,847,000
Year 5 : $11,725,000
Salary Cap with 1 Way Contract
Year 2 : $70,052,667
Year 3 : $62,927,667
Year 4 : $38,311,000
Year 5 : $21,189,000

Farm Players Salaries
Mike Condon	$240,000 (2)
Eric Fehr	$181,600 (3)
Nic Dowd	$166,200 (6)
Samuel Morin	$140,600 (6)
Erik Condra	$133,100 (3)
Zachary Fucale	$114,300 (6)
Seth Helgeson	$104,500 (4)
Lucas Wallmark	$104,200 (6)
Robert Hagg	$97,300 (6)
Viktor Svedberg	$94,700 (4)
Chris Nell	$91,600 (5)
John McFarland	$87,500 (2)
Anton Karlsson	$87,500 (2)
Urho Vaakanainen	$87,500 (2)
Trevor Smith	$86,800 (2)
Garrett Wilson	$83,400 (3)
Philip Samuelsson	$79,400 (4)
Tyler Moy	$79,250 (1)
Chris Didomenico	$75,500 (3)
Cole Cassels	$73,800 (5)
Matt Tennyson	$65,000 (1)
Chris Terry	$62,600 (5)
Corey Tropp	$60,000 (1)
Nicolas Kerdiles	$60,000 (4)
Marek Hrivik	$60,000 (3)
Nick Lappin	$60,000 (3)
Total Farm Players	26
Salary Commitment
Year 2 : $2,576,350
Year 3 : $2,372,100
Year 4 : $1,782,800
Year 5 : $1,189,200
Salary Average Commitment
Year 2 : $2,576,350
Year 3 : $2,372,100
Year 4 : $1,782,800
Year 5 : $1,189,200

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $125 - 5,499 - 91.65%
Level 2:	5000 - $62 - 4,715 - 94.30%
Level 3:	2000 - $38 - 1,872 - 93.58%
Level 4:	4000 - $27 - 3,645 - 91.14%
Luxury :	1000 - $225 - 921 - 92.10%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $15 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,652 - 92.51%
Average Income per Game	1748707.2
Year to Date Revenue	$8,743,536
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,321,105
Farm Players Total Salaries	$2,846,766
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,085,500
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$40,922,501
Projected Bank Account	$40,922,501

Pro Players Salaries
Steven Stamkos	$10,000,000 (2)
Alex Ovechkin	$9,538,462 (3)
Jason Spezza	$7,500,000 (1)
Johnny Gaudreau	$6,750,000 (2)
Frederik Andersen	$6,500,000 (2)
Justin Schultz	$5,500,000 (2)
Travis Hamonic	$3,857,143 (2)
Ian Cole	$3,628,000 (6)
Ryan Kesler	$3,437,500 (2)
Nikolaj Ehlers	$2,025,000 (2)
Dan Hamhuis	$1,831,000 (3)
Kris Versteeg	$1,770,000 (4)
Tom Kuhnhackl	$979,000 (6)
Derek Ryan	$950,000 (4)
Andrew Mangiapane	$705,000 (1)
Max McCormick	$650,000 (1)
Chad Ruhwedel	$650,000 (1)
Alex Stalock	$650,000 (1)
Kevin Czuczman	$600,000 (2)
Christian Thomas	$600,000 (6)
Corban Knight	$600,000 (5)
Alex Biega	$600,000 (3)
Total Pro Players	22
Salary Commitment
Year 2 : $69,321,105
Year 3 : $67,828,605
Year 4 : $21,996,462
Year 5 : $8,527,000
Salary Average Commitment
Year 2 : $76,089,005
Year 3 : $68,247,605
Year 4 : $22,415,462
Year 5 : $8,527,000
Salary Cap with 1 Way Contract
Year 2 : $69,321,105
Year 3 : $59,166,105
Year 4 : $20,496,462
Year 5 : $8,527,000

Farm Players Salaries
Mattias Janmark	$290,600 (6)
Carter Hutton	$220,200 (1)
Dustin Tokarski	$195,300 (6)
Brett Kulak	$191,200 (6)
Jordan Martinook	$180,000 (1)
Michael Mersch	$175,500 (6)
Matt Moulson	$124,800 (2)
Joe Cannata	$123,900 (2)
Luke Kunin	$92,500 (2)
Matthew Phillips	$87,500 (3)
Tyler Steenbergen	$87,500 (3)
Cameron Morrison	$87,500 (2)
Dylan Sikura	$87,500 (3)
Taylor Raddysh	$86,417 (2)
Ville Husso	$84,650 (1)
Vladislav Kamenev	$83,333 (1)
Parker Wotherspoon	$73,250 (2)
Michael Amadio	$71,750 (1)
Jacob Moverare	$71,333 (2)
Philippe Myers	$67,833 (2)
Alex Grant	$64,200 (3)
Jared Cowen	$60,000 (3)
Jordan Szwarz	$60,000 (4)
John Gilmour	$60,000 (6)
Robbie Russo	$60,000 (3)
Nathan Noel	$60,000 (6)
Total Farm Players	26
Salary Commitment
Year 2 : $2,846,766
Year 3 : $2,206,833
Year 4 : $1,479,300
Year 5 : $1,032,600
Salary Average Commitment
Year 2 : $2,286,766
Year 3 : $1,646,833
Year 4 : $919,300
Year 5 : $472,600

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $88 - 6,000 - 100.00%
Level 2:	5000 - $55 - 5,000 - 100.00%
Level 3:	2000 - $29 - 2,000 - 100.00%
Level 4:	4000 - $22 - 4,000 - 100.00%
Luxury :	1000 - $185 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $14 - 0 - 0.00%
Farm Level 2:	3000 - $5 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	1689660
Year to Date Revenue	$13,517,280
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,748,333
Farm Players Total Salaries	$2,124,566
Coaches Total Salaries	$3,475,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$32,237,376
Projected Bank Account	$32,237,376

Pro Players Salaries
Mark Scheifele	$11,250,000 (2)
Erik Karlsson	$9,750,000 (2)
Drew Doughty	$6,250,000 (2)
Mark Stone	$5,348,000 (5)
Jonathan Marchessault	$4,710,000 (6)
Chris Kreider	$4,625,000 (2)
Jake Allen	$4,350,000 (2)
Sean Couturier	$4,333,333 (4)
Viktor Arvidsson	$4,250,000 (5)
Justin Braun	$3,800,000 (2)
David Desharnais	$3,092,000 (3)
Adam Lowry	$2,787,000 (6)
Zach Hyman	$2,250,000 (3)
Alex Petrovic	$2,142,000 (4)
Chris Kunitz	$2,029,000 (2)
Pierre-Edouard Bellemare	$1,450,000 (5)
Scottie Upshall	$1,214,000 (1)
MacKenzie Weegar	$818,000 (3)
Linus Ullmark	$750,000 (1)
Kevin Bieksa	$750,000 (3)
Rocco Grimaldi	$600,000 (3)
Devon Toews	$600,000 (1)
Jean-Sebastien Dea	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 2 : $77,748,333
Year 3 : $76,692,333
Year 4 : $32,638,333
Year 5 : $25,128,333
Salary Average Commitment
Year 2 : $70,186,333
Year 3 : $67,022,333
Year 4 : $22,968,333
Year 5 : $17,550,333
Salary Cap with 1 Way Contract
Year 2 : $77,748,333
Year 3 : $74,584,333
Year 4 : $32,530,333
Year 5 : $25,020,333

Farm Players Salaries
Andrew Desjardins	$248,300 (3)
Cristoval Nieves	$167,300 (4)
Ethan Prow	$124,800 (4)
Jake Walman	$92,500 (2)
Jayce Hawryluk	$92,500 (1)
Max Gildon	$87,500 (3)
Thomas Novak	$87,500 (3)
Anthony Florentino	$87,500 (2)
Chris Calnan	$87,500 (2)
Zack MacEwen	$84,750 (2)
Chris Driedger	$75,000 (3)
Paul Bittner	$74,750 (2)
Filip Chlapik	$72,833 (2)
Kole Sherwood	$69,333 (2)
Garret Sparks	$67,500 (1)
Chris Butler	$65,000 (1)
Jacob Graves	$60,000 (4)
Mark Fraser	$60,000 (1)
Jhonas Enroth	$60,000 (1)
Andrew Bodnarchuk	$60,000 (1)
Eric Cornel	$60,000 (1)
David Kampf	$60,000 (1)
Zac Rinaldo	$60,000 (2)
Joe Vitale	$60,000 (1)
Justin Auger	$60,000 (1)
Total Farm Players	25
Salary Commitment
Year 2 : $2,124,566
Year 3 : $1,479,566
Year 4 : $850,400
Year 5 : $352,100
Salary Average Commitment
Year 2 : $2,487,666
Year 3 : $1,842,666
Year 4 : $1,213,500
Year 5 : $208,500

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $97 - 0 - 0.00%
Level 2:	5000 - $58 - 0 - 0.00%
Level 3:	2000 - $34 - 0 - 0.00%
Level 4:	4000 - $24 - 0 - 0.00%
Luxury :	1000 - $195 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,460 - 90.99%
Farm Level 2:	3000 - $12 - 2,818 - 93.92%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	8,277 - 91.97%
Average Income per Game	204357
Year to Date Revenue	$408,714
Expense
Pro Players Total Salaries	$67,572,333
Farm Players Total Salaries	$3,240,333
Coaches Total Salaries	$4,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,500,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$27,205,233
Projected Bank Account	$27,205,233

Pro Players Salaries
Marian Gaborik	$4,875,000 (3)
Nick Ritchie	$4,672,000 (1)
Mathieu Perreault	$4,125,000 (3)
Nick Bjugstad	$4,100,000 (3)
Steve Mason	$4,100,000 (1)
Sam Reinhart	$4,054,000 (6)
Jake Muzzin	$4,000,000 (2)
Marco Scandella	$4,000,000 (2)
Luca Sbisa	$3,755,000 (5)
Alexander Steen	$3,500,000 (3)
Marcus Foligno	$3,045,000 (4)
Jamie Oleksiak	$2,948,000 (6)
Tobias Rieder	$2,892,000 (6)
Daniel Winnik	$2,701,000 (3)
Kevan Miller	$2,500,000 (2)
Vladislav Namestnikov	$2,444,000 (6)
Nathan Beaulieu	$2,400,000 (1)
Oscar Lindberg	$1,700,000 (1)
Jared Coreau	$1,498,000 (6)
Patrick Wiercioch	$1,200,000 (2)
Riley Sheahan	$1,200,000 (3)
Ryan White	$1,000,000 (2)
Kevin Fiala	$863,333 (1)
Total Pro Players	23
Salary Commitment
Year 2 : $67,572,333
Year 3 : $56,087,000
Year 4 : $43,387,000
Year 5 : $20,636,000
Salary Average Commitment
Year 2 : $57,047,667
Year 3 : $47,090,167
Year 4 : $34,390,167
Year 5 : $11,639,167
Salary Cap with 1 Way Contract
Year 2 : $67,572,333
Year 3 : $53,837,000
Year 4 : $41,137,000
Year 5 : $20,636,000

Farm Players Salaries
Justin Bailey	$227,100 (6)
Karl Stollery	$219,500 (2)
Cameron Gaunce	$201,800 (3)
Reto Berra	$200,000 (3)
Adam Erne	$194,600 (6)
Logan Shaw	$185,300 (6)
Nate Prosser	$181,700 (3)
Michael McCarron	$150,000 (3)
Antoine Bibeau	$150,000 (3)
Ryan Garbutt	$140,000 (3)
Matt Bartkowski	$120,000 (3)
Joseph Cramarossa	$100,000 (2)
Julien Gauthier	$89,417 (2)
Dylan Gambrell	$87,500 (2)
Brent Gates	$87,500 (2)
Max Zimmer	$87,500 (2)
Marco Roy	$87,500 (2)
Andrew Peeke	$87,500 (2)
Fredrik Karlstrom	$87,500 (3)
Nick Jensen	$81,250 (1)
Rudolfs Balcers	$75,917 (2)
AJ Greer	$74,167 (1)
Brandon Gignac	$72,833 (2)
Blake Pietila	$66,750 (1)
Brendan Leipsic	$65,000 (1)
Guillaume Brisebois	$60,000 (1)
Spencer Martin	$60,000 (3)
Total Farm Players	27
Salary Commitment
Year 2 : $3,240,334
Year 3 : $2,893,167
Year 4 : $1,898,000
Year 5 : $607,000
Salary Average Commitment
Year 2 : $2,852,751
Year 3 : $2,505,584
Year 4 : $1,510,417
Year 5 : $219,417

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 5,855 - 97.58%
Level 2:	5000 - $60 - 4,930 - 98.61%
Level 3:	2000 - $35 - 1,947 - 97.33%
Level 4:	4000 - $25 - 3,897 - 97.43%
Luxury :	1000 - $200 - 973 - 97.26%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,602 - 97.79%
Average Income per Game	1849715.81818182
Year to Date Revenue	$20,346,874
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,811,834
Farm Players Total Salaries	$2,583,550
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$37,322,817
Projected Bank Account	$37,322,817

Pro Players Salaries
Tuukka Rask	$7,500,000 (2)
David Krejci	$7,250,000 (3)
Alex Pietrangelo (Out of Payroll)	$6,500,000 (2)
Milan Lucic	$6,000,000 (5)
David Backes	$6,000,000 (3)
Jordan Staal	$6,000,000 (5)
TJ Oshie	$4,750,000 (5)
Craig Smith	$4,250,000 (2)
Niklas Hjalmarsson	$4,100,000 (1)
Michael Grabner	$3,965,000 (6)
Jaroslav Halak	$2,992,000 (2)
Brian Boyle	$2,750,000 (1)
Mark Letestu	$2,350,000 (1)
Dennis Wideman	$2,317,000 (1)
Tom Gilbert	$1,665,000 (1)
Matt Beleskey	$1,128,000 (1)
Jamie McBain	$1,000,000 (1)
Charlie McAvoy	$916,667 (1)
Brandon Carlo	$789,167 (1)
Noel Acciari	$725,000 (1)
Justin Hickman	$714,000 (4)
Ryan Carpenter	$650,000 (1)
Total Pro Players	22
Salary Commitment
Year 2 : $74,311,834
Year 3 : $56,921,000
Year 4 : $35,679,000
Year 5 : $22,429,000
Salary Average Commitment
Year 2 : $73,176,834
Year 3 : $54,606,000
Year 4 : $33,364,000
Year 5 : $20,114,000
Salary Cap with 1 Way Contract
Year 2 : $74,311,834
Year 3 : $55,921,000
Year 4 : $34,679,000
Year 5 : $21,429,000

Farm Players Salaries
Sean Kuraly	$256,200 (6)
Riley Nash	$194,500 (6)
Anders Lindback	$177,400 (2)
Oscar Dansk	$160,800 (6)
Dominic Moore	$120,000 (1)
Curtis McKenzie	$118,600 (4)
TJ Brennan	$95,000 (2)
Anders Bjork	$92,500 (2)
Jakob Forsbacka Karlsson	$91,667 (1)
Matt Grzelcyk	$89,300 (4)
Deven Sideroff	$89,000 (2)
Zack Phillips	$87,500 (2)
Danton Heinen	$87,250 (1)
Julius Honka	$86,333 (1)
Jake DeBrusk	$86,333 (2)
Chase De Leo	$80,300 (3)
Ryan Gropp	$80,250 (2)
Ryan Fitzgerald	$79,250 (1)
Rob OGara	$79,200 (4)
Emil Johansson	$78,417 (2)
Jeremy Lauzon	$74,750 (2)
Peter Cehlarik	$74,250 (1)
Jeremy Smith	$70,000 (1)
Andrew Nielsen	$69,750 (2)
Tommy Cross	$65,000 (2)
Total Farm Players	25
Salary Commitment
Year 2 : $2,583,550
Year 3 : $1,974,800
Year 4 : $978,900
Year 5 : $898,600
Salary Average Commitment
Year 2 : $2,207,925
Year 3 : $1,599,175
Year 4 : $603,275
Year 5 : $522,975

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $175 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $28 - 5,627 - 93.78%
Farm Level 2:	3000 - $15 - 2,813 - 93.77%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	8,440 - 93.77%
Average Income per Game	239691.571428571
Year to Date Revenue	$1,677,841
Expense
Pro Players Total Salaries	$70,316,723
Farm Players Total Salaries	$2,712,700
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,250,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$15,183,646
Projected Bank Account	$15,183,646

Pro Players Salaries
Carey Price	$9,500,000 (2)
Victor Hedman	$8,250,000 (2)
Aleksander Barkov	$6,750,000 (2)
Alexander Radulov	$6,250,000 (4)
Mika Zibanejad	$5,350,000 (4)
Hampus Lindholm	$5,205,556 (4)
Morgan Rielly	$5,000,000 (4)
Derick Brassard	$5,000,000 (5)
Miles Wood	$2,939,000 (6)
Scott Hartnell	$2,202,000 (2)
Jacob Markstrom	$2,166,667 (2)
Antoine Roussel	$1,827,000 (6)
Brayden McNabb	$1,486,000 (6)
Christian Folin	$1,415,000 (4)
Alex Chiasson	$1,328,000 (4)
Clayton Keller	$885,833 (2)
Cale Makar	$875,000 (2)
Nico Hischier	$875,000 (3)
Jordan Greenway	$875,000 (2)
Pascal Laberge	$811,667 (2)
Jujhar Khaira	$675,000 (1)
Andrew Campbell	$650,000 (1)
Jeremy Gregoire	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2 : $70,316,723
Year 3 : $69,710,723
Year 4 : $35,894,556
Year 5 : $35,019,556
Salary Average Commitment
Year 2 : $69,802,723
Year 3 : $68,477,723
Year 4 : $34,661,556
Year 5 : $33,786,556
Salary Cap with 1 Way Contract
Year 2 : $70,316,723
Year 3 : $68,991,723
Year 4 : $36,675,556
Year 5 : $35,800,556

Farm Players Salaries
Dale Weise	$235,000 (2)
Nicolas Deslauriers	$206,400 (6)
David Rittich	$187,100 (3)
Kyle Clifford	$160,000 (2)
Robert Bortuzzo	$115,000 (1)
Luke Opilka	$113,200 (3)
Anthony Beauvillier	$89,417 (1)
Jack Roslovic	$89,417 (2)
Logan Stanley	$89,417 (2)
Maxime Comtois	$87,500 (3)
Cale Fleury	$87,500 (3)
Alexandre Texier	$87,500 (3)
Ryan Poehling	$87,500 (3)
Joni Ikonen	$87,500 (3)
Antoine Morand	$87,500 (2)
Sami Niku	$77,500 (2)
JC Beaudin	$76,500 (2)
Vitaly Abramov	$74,500 (2)
Mathieu Joseph	$72,833 (2)
Mitchell Vande Sompel	$72,833 (2)
Samuel Montembeault	$72,583 (1)
Vince Dunn	$72,250 (2)
Michael Chaput	$68,750 (1)
Malcolm Subban	$65,000 (1)
Steve Bernier	$65,000 (1)
Brad Hunt	$65,000 (1)
Dominik Simon	$60,000 (2)
Alex Lintuniemi	$60,000 (2)
Total Farm Players	28
Salary Commitment
Year 2 : $2,712,700
Year 3 : $2,171,950
Year 4 : $944,200
Year 5 : $206,400
Salary Average Commitment
Year 2 : $2,583,800
Year 3 : $2,043,050
Year 4 : $815,300
Year 5 : $77,500

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $95 - 6,000 - 100.00%
Level 2:	5000 - $60 - 4,672 - 93.44%
Level 3:	2000 - $40 - 1,524 - 76.18%
Level 4:	4000 - $30 - 3,068 - 76.71%
Luxury :	1000 - $190 - 908 - 90.83%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,029 - 83.82%
Farm Level 2:	3000 - $12 - 2,782 - 92.73%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,172 - 89.85%
Average Income per Game	1752091
Year to Date Revenue	$5,256,273
Farm
Home Games Left	0
Average Attendance - %	7,811 - 86.79%
Average Income per Game	190931
Year to Date Revenue	$381,862
Expense
Pro Players Total Salaries	$64,559,000
Farm Players Total Salaries	$3,663,584
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,280,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$36,707,636
Projected Bank Account	$36,707,636

Pro Players Salaries
Keith Yandle	$6,350,000 (5)
Colton Parayko	$5,500,000 (4)
Bo Horvat	$5,500,000 (5)
Andrew Ladd	$5,500,000 (5)
Alexander Edler	$5,000,000 (1)
Scott Darling	$4,150,000 (3)
Ryan Spooner	$3,329,000 (6)
Erik Gudbranson	$3,210,000 (6)
Sam Gagner	$3,150,000 (2)
Tomas Jurco	$3,006,000 (6)
Michael Del Zotto	$3,000,000 (5)
Jake Virtanen	$2,960,000 (6)
Brock Nelson	$2,931,000 (6)
Fedor Tyutin	$2,197,000 (1)
Tyler Ennis	$1,823,000 (4)
Brandon Manning	$1,803,000 (4)
Thatcher Demko	$925,000 (1)
Brock Boeser	$925,000 (5)
Elias Pettersson	$875,000 (3)
Nolan Patrick	$875,000 (2)
Mathew Barzal	$863,333 (2)
Brayden Point	$686,667 (1)
Total Pro Players	22
Salary Commitment
Year 2 : $64,559,000
Year 3 : $56,577,333
Year 4 : $51,689,000
Year 5 : $46,664,000
Salary Average Commitment
Year 2 : $60,073,167
Year 3 : $51,264,500
Year 4 : $46,376,167
Year 5 : $41,351,167
Salary Cap with 1 Way Contract
Year 2 : $64,559,000
Year 3 : $55,750,333
Year 4 : $50,862,000
Year 5 : $45,837,000

Farm Players Salaries
Paul Postma	$285,700 (4)
Nail Yakupov	$279,300 (5)
Alexander Burmistrov	$275,700 (6)
Matthew Benning	$273,400 (6)
Carter Rowney	$243,900 (6)
Brandon Pirri	$238,700 (4)
Milan Michalek	$225,100 (2)
Eric Comrie	$168,000 (6)
Justin Falk	$131,100 (4)
Brandon Tanev	$93,000 (6)
Zachary Aston-Reese	$92,500 (1)
Cal Petersen	$92,500 (1)
Pavel Zacha	$89,417 (1)
Lucas Lessio	$87,500 (2)
Adam Gaudette	$87,500 (2)
Jonah Gadjovich	$87,500 (3)
Petr Straka	$87,500 (2)
Kole Lind	$87,500 (3)
Jimmy Vesey	$84,100 (6)
Matt Lorito	$83,400 (4)
Daniel Carr	$81,100 (6)
Eddie Lack	$80,000 (2)
Kristofers Bindulis	$79,250 (2)
Cam Dineen	$75,917 (2)
Luke Gazdic	$74,000 (2)
Niklas Hansson	$60,000 (2)
Andrey Pedan	$60,000 (2)
Keegan Lowe	$60,000 (2)
Total Farm Players	28
Salary Commitment
Year 2 : $3,663,584
Year 3 : $3,489,167
Year 4 : $2,412,400
Year 5 : $2,237,400
Salary Average Commitment
Year 2 : $2,480,534
Year 3 : $2,206,117
Year 4 : $1,329,450
Year 5 : $1,154,450

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Center
Level 1:	6000 - $95 - 5,420 - 90.33%
Level 2:	5000 - $67 - 3,961 - 79.22%
Level 3:	2000 - $34 - 1,551 - 77.53%
Level 4:	4000 - $23 - 3,123 - 78.08%
Luxury :	1000 - $187 - 903 - 90.30%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 5,423 - 90.38%
Farm Level 2:	3000 - $15 - 2,586 - 86.21%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,958 - 83.10%
Average Income per Game	1700398.5
Year to Date Revenue	$3,400,797
Farm
Home Games Left	0
Average Attendance - %	8,009 - 88.99%
Average Income per Game	241782
Year to Date Revenue	$725,346
Expense
Pro Players Total Salaries	$74,649,999
Farm Players Total Salaries	$3,068,049
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$31,386,078
Projected Bank Account	$31,386,078

Pro Players Salaries
Claude Giroux	$8,275,000 (4)
Evgeny Kuznetsov	$7,800,000 (5)
Joe Pavelski	$7,750,000 (2)
Jonathan Quick	$5,800,000 (5)
Justin Faulk	$4,833,333 (2)
Marcus Johansson	$4,583,333 (1)
Oscar Klefbom	$4,167,000 (5)
Olli Maatta	$4,083,333 (4)
Danny DeKeyser	$3,900,000 (4)
Cal Clutterbuck	$3,500,000 (4)
Radko Gudas	$3,350,000 (2)
Dan Girardi	$3,000,000 (1)
Teuvo Teravainen	$2,860,000 (1)
Anders Lee	$2,625,000 (5)
Ben Smith	$1,876,000 (6)
David Perron	$1,806,000 (6)
Drew Stafford	$1,361,000 (4)
Joseph Blandisi	$680,000 (1)
Greg McKegg	$600,000 (6)
Brian Strait	$600,000 (4)
Niklas Kronwall	$600,000 (1)
Magnus Hellberg	$600,000 (6)
Total Pro Players	22
Salary Commitment
Year 2 : $74,649,999
Year 3 : $65,680,766
Year 4 : $51,581,333
Year 5 : $51,581,333
Salary Average Commitment
Year 2 : $76,874,999
Year 3 : $65,151,666
Year 4 : $49,218,333
Year 5 : $49,218,333
Salary Cap with 1 Way Contract
Year 2 : $74,649,999
Year 3 : $62,926,666
Year 4 : $46,993,333
Year 5 : $46,993,333

Farm Players Salaries
Brendan Gaunce	$281,800 (4)
Michael Hutchinson	$202,700 (5)
Scott Mayfield	$198,800 (2)
Laurent Brossoit	$194,100 (4)
Jason Dickinson	$169,700 (1)
Joel Armia	$160,000 (4)
Ben Harpur	$125,700 (1)
Scott Wilson	$125,400 (4)
David Clarkson	$117,400 (1)
Shane Prince	$115,300 (6)
Ryan Murphy	$112,400 (4)
Tye McGinn	$94,100 (1)
Ryan Collins	$88,083 (2)
Morgan Frost	$87,500 (3)
Dominik Kubalik	$87,500 (2)
Brandon Hickey	$87,500 (2)
Angus Redmond	$84,250 (2)
Mitchell Stephens	$83,333 (2)
Christian Fischer	$82,167 (2)
Griffin Reinhart	$80,000 (1)
Andreas Englund	$77,583 (1)
Jonas Johansson	$75,917 (2)
Nathan Bastian	$72,833 (2)
Stepan Falkovsky	$69,833 (2)
Kerby Rychel	$68,400 (4)
Evan McEneny	$65,750 (1)
Reid Petryk	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2 : $3,068,049
Year 3 : $2,277,816
Year 4 : $1,347,600
Year 5 : $1,260,100
Salary Average Commitment
Year 2 : $3,068,049
Year 3 : $2,277,816
Year 4 : $1,347,600
Year 5 : $1,260,100

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $26 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,861 - 97.69%
Farm Level 2:	3000 - $12 - 2,914 - 97.13%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	8,775 - 97.50%
Average Income per Game	217800.214285714
Year to Date Revenue	$3,049,203
Expense
Pro Players Total Salaries	$68,367,500
Farm Players Total Salaries	$2,369,084
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,537,500
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$524,814
Projected Bank Account	$524,814

Pro Players Salaries
Evgeni Malkin	$9,500,000 (4)
James Neal	$5,862,000 (6)
Jaden Schwartz	$5,350,000 (3)
Sami Vatanen	$4,875,000 (2)
Gustav Nyquist	$4,750,000 (1)
Christopher Tanev	$4,450,000 (2)
Alex Killorn	$4,450,000 (5)
Ryan Murray	$3,782,000 (6)
Max Domi	$3,575,000 (2)
Thomas Greiss	$3,333,333 (2)
Bobby Ryan	$3,121,000 (3)
Jay Beagle	$2,653,000 (6)
Jonathan Ericsson	$2,600,000 (5)
Zach Bogosian	$2,344,000 (2)
Kristers Gudlevskis	$2,329,000 (3)
Kurtis Gabriel	$1,278,000 (4)
Colin Greening	$831,000 (3)
Josh Mahura	$759,167 (2)
Markus Hannikainen	$675,000 (1)
Philip Varone	$650,000 (1)
Mark Alt	$600,000 (1)
Michael Latta	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2 : $68,367,500
Year 3 : $62,092,500
Year 4 : $42,756,000
Year 5 : $30,125,000
Salary Average Commitment
Year 2 : $66,081,500
Year 3 : $59,370,500
Year 4 : $40,034,000
Year 5 : $27,403,000
Salary Cap with 1 Way Contract
Year 2 : $68,367,500
Year 3 : $61,092,500
Year 4 : $41,756,000
Year 5 : $30,125,000

Farm Players Salaries
Alexandre Burrows	$250,000 (1)
Tyler Wotherspoon	$224,200 (6)
Aaron Dell	$162,400 (5)
Nikita Tryamkin	$158,400 (6)
Jared Boll	$122,200 (1)
Alex Tuch	$92,500 (1)
Maxim Letunov	$87,500 (2)
Yegor Korshkov	$87,500 (2)
Henrik Borgstrom	$87,500 (3)
Niko Mikkola	$87,500 (2)
Jake Dotchin	$81,250 (1)
Matheson Iacopelli	$74,250 (1)
Jesse Gabrielle	$73,667 (2)
Ethan Bear	$72,000 (2)
Julius Bergman	$71,417 (1)
Adam Helewka	$70,500 (1)
Teddy Purcell	$67,000 (2)
Troy Grosenick	$65,000 (1)
Dylan McIlrath	$65,000 (1)
Joakim Ryan	$65,000 (1)
Joakim Nordstrom	$62,900 (2)
Anton Blidh	$61,400 (4)
David Booth	$60,000 (2)
Tyler Gaudet	$60,000 (1)
Justin Peters	$60,000 (1)
Total Farm Players	25
Salary Commitment
Year 2 : $2,369,084
Year 3 : $1,291,967
Year 4 : $693,900
Year 5 : $606,400
Salary Average Commitment
Year 2 : $2,284,984
Year 3 : $1,207,867
Year 4 : $609,800
Year 5 : $522,300

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,339,167
Farm Players Total Salaries	$1,860,917
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$13,890,838
Projected Bank Account	$13,890,838

Pro Players Salaries
Braden Holtby	$9,000,000 (2)
Jakub Voracek	$8,250,000 (5)
Zachary Werenski	$7,000,000 (2)
Derek Stepan	$6,500,000 (3)
Taylor Hall	$6,000,000 (2)
Jonas Brodin	$4,166,667 (3)
Brady Skjei	$3,934,000 (5)
Elias Lindholm	$3,865,000 (6)
Colin Miller	$3,490,000 (6)
Alex Goligoski	$3,443,000 (3)
Casey Cizikas	$3,350,000 (3)
Cedric Paquette	$3,306,000 (6)
Mark McNeill	$2,551,000 (6)
Darnell Nurse	$1,668,000 (6)
Keith Kinkaid	$1,250,000 (1)
Travis Konecny	$894,167 (1)
Sonny Milano	$863,333 (1)
Patrick Brown	$758,000 (3)
Pontus Aberg	$650,000 (1)
Dalton Prout	$600,000 (3)
John Mitchell	$600,000 (3)
Vernon Fiddler	$600,000 (2)
Nick Shore	$600,000 (3)
Total Pro Players	23
Salary Commitment
Year 2 : $73,339,167
Year 3 : $69,681,667
Year 4 : $47,081,667
Year 5 : $27,064,000
Salary Average Commitment
Year 2 : $63,455,667
Year 3 : $59,798,167
Year 4 : $37,198,167
Year 5 : $17,180,500
Salary Cap with 1 Way Contract
Year 2 : $73,339,167
Year 3 : $69,681,667
Year 4 : $47,081,667
Year 5 : $27,064,000

Farm Players Salaries
Daniel Altshuller	$100,200 (3)
Maxime Lagace	$91,500 (1)
JD Greenway	$87,500 (2)
Jack Rathbone	$87,500 (3)
Michael Paliotta	$87,500 (2)
Darren Dietz	$87,500 (2)
Joshua Norris	$87,500 (3)
Jordan Hollett	$87,500 (3)
Jacob Golden	$87,500 (3)
Mario Ferraro	$87,500 (3)
Mirco Mueller	$85,000 (1)
Brian Gibbons	$72,800 (5)
Zac Dalpe	$72,500 (1)
Vitek Vanecek	$71,417 (1)
David Warsofsky	$67,500 (1)
Jordin Tootoo	$60,000 (1)
Matt Hendricks	$60,000 (1)
Ben Thomson	$60,000 (1)
Ryan Kujawinski	$60,000 (2)
Brad Malone	$60,000 (3)
Grayson Downing	$60,000 (1)
Rod Pelley	$60,000 (2)
Felix Girard	$60,000 (5)
Mike Sislo	$60,000 (3)
Stefan Matteau	$60,000 (1)
Total Farm Players	25
Salary Commitment
Year 2 : $1,860,917
Year 3 : $1,173,000
Year 4 : $790,500
Year 5 : $132,800
Salary Average Commitment
Year 2 : $1,860,917
Year 3 : $1,173,000
Year 4 : $790,500
Year 5 : $132,800

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $32 - 0 - 0.00%
Level 4:	4000 - $22 - 0 - 0.00%
Luxury :	1000 - $192 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,185,833
Farm Players Total Salaries	$2,295,834
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$11,498,264
Projected Bank Account	$11,498,264

Pro Players Salaries
Leon Draisaitl	$10,000,000 (2)
Aaron Ekblad	$7,500,000 (5)
Mark Giordano	$6,750,000 (4)
Brandon Dubinsky	$5,850,000 (3)
Marc-Andre Fleury	$5,750,000 (1)
John Carlson	$5,622,000 (5)
Jason Pominville	$5,600,000 (1)
Anton Stralman	$4,500,000 (1)
Wayne Simmonds	$3,975,000 (1)
Mikael Backlund	$3,385,000 (5)
Ben Hutton	$2,800,000 (1)
Reilly Smith	$2,482,000 (5)
Ryan Dzingel	$1,800,000 (1)
Benoit Pouliot	$1,066,000 (2)
Nick Cousins	$1,000,000 (1)
Eric Gryba	$900,000 (1)
Joshua Ho-Sang	$863,333 (1)
Daniel Renouf	$767,500 (1)
Scott Harrington	$675,000 (1)
Jordan Schroeder	$650,000 (1)
Evan Rodrigues	$650,000 (1)
Craig Anderson	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2 : $73,185,833
Year 3 : $42,655,000
Year 4 : $31,589,000
Year 5 : $25,739,000
Salary Average Commitment
Year 2 : $71,530,500
Year 3 : $40,999,667
Year 4 : $29,933,667
Year 5 : $24,083,667
Salary Cap with 1 Way Contract
Year 2 : $73,185,833
Year 3 : $42,655,000
Year 4 : $31,589,000
Year 5 : $25,739,000

Farm Players Salaries
Alan Quine	$235,100 (6)
Jordan Nolan	$178,900 (5)
Curtis Lazar	$95,000 (1)
Alexei Bereglazov	$92,500 (1)
Alexander Delnov	$87,500 (2)
Connor Hurley	$87,500 (2)
Wade Allison	$87,500 (3)
Matthew Cairns	$87,500 (2)
Conor Timmins	$87,500 (2)
Kevin Stenlund	$86,417 (2)
Nick Merkley	$86,333 (2)
Curtis McElhinney	$85,000 (1)
Shane Starrett	$81,750 (1)
Dryden Hunt	$80,917 (1)
Dominik Masin	$80,833 (1)
Carl Dahlstrom	$75,083 (1)
Warren Foegele	$74,667 (2)
Gustav Bouramman	$72,000 (2)
Anton Lindholm	$71,750 (1)
Bokondji Imama	$70,667 (2)
Mitch Callahan	$70,000 (1)
MacKenzie Blackwood	$69,750 (2)
Frederick Gaudreau	$66,667 (2)
Tanner Fritz	$65,000 (1)
Emile Poirier	$60,000 (4)
Zachary Leslie	$60,000 (5)
Total Farm Players	26
Salary Commitment
Year 2 : $2,295,834
Year 3 : $1,498,001
Year 4 : $621,500
Year 5 : $534,000
Salary Average Commitment
Year 2 : $2,270,998
Year 3 : $1,473,165
Year 4 : $596,664
Year 5 : $509,164

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $80 - 6,000 - 100.00%
Level 2:	5000 - $50 - 5,000 - 100.00%
Level 3:	2000 - $25 - 2,000 - 100.00%
Level 4:	4000 - $15 - 4,000 - 100.00%
Luxury :	1000 - $150 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,577 - 92.96%
Farm Level 2:	3000 - $12 - 2,622 - 87.40%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	1475100
Year to Date Revenue	$4,425,300
Farm
Home Games Left	0
Average Attendance - %	8,199 - 91.10%
Average Income per Game	205076.666666667
Year to Date Revenue	$615,230
Expense
Pro Players Total Salaries	$74,852,000
Farm Players Total Salaries	$2,224,150
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$14,337,875
Projected Bank Account	$14,337,875

Pro Players Salaries
Ryan Johansen	$8,000,000 (2)
Sean Monahan	$6,750,000 (2)
Jeff Skinner	$5,725,000 (7)
Jacob Trouba	$5,653,000 (6)
Frank Vatrano	$5,621,000 (4)
John Gibson	$5,500,000 (2)
Adam Larsson	$4,166,667 (3)
Brian Dumoulin	$4,100,000 (5)
Jack Johnson	$3,578,000 (6)
Robin Lehner	$3,267,000 (3)
Charlie Coyle	$3,200,000 (2)
Marcus Kruger	$3,083,333 (1)
Sam Bennett	$3,032,000 (4)
Andy Greene	$2,801,000 (1)
Valeri Nichushkin	$2,623,000 (6)
Jordan Schmaltz	$2,589,000 (6)
Tomas Hyka	$1,652,000 (6)
Adrian Kempe	$894,167 (1)
Julius Nattinen	$730,833 (2)
Barclay Goodrow	$686,000 (1)
Joel Vermin	$600,000 (1)
Turner Elson	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2 : $74,852,000
Year 3 : $65,914,500
Year 4 : $41,733,667
Year 5 : $34,300,000
Salary Average Commitment
Year 2 : $70,419,643
Year 3 : $61,755,143
Year 4 : $37,574,310
Year 5 : $29,407,643
Salary Cap with 1 Way Contract
Year 2 : $74,852,000
Year 3 : $66,187,500
Year 4 : $42,006,667
Year 5 : $34,573,000

Farm Players Salaries
Linden Vey	$227,200 (5)
Al Montoya	$106,250 (1)
German Rubtsov	$92,500 (2)
Tage Thompson	$92,500 (2)
Calle Rosen	$92,500 (1)
Dante Fabbro	$87,500 (2)
Gregory Hofmann	$87,500 (2)
Evan Barratt	$87,500 (2)
Marcus Davidsson	$87,500 (3)
Riley Tufte	$87,500 (3)
Connor Hall	$87,500 (3)
Clayton Phillips	$87,500 (3)
Johnathan MacLeod	$87,500 (2)
Tom Sestito	$85,200 (3)
Sean Day	$77,583 (2)
Connor Ingram	$75,917 (2)
Roland McKeown	$74,500 (1)
Ashton Sautner	$60,000 (1)
Zack Mitchell	$60,000 (1)
Alexandre Grenier	$60,000 (1)
Cal OReilly	$60,000 (2)
Nick Moutrey	$60,000 (2)
Mario Kempe	$60,000 (1)
Brandon Mashinter	$60,000 (2)
Tom McCollum	$60,000 (1)
Wayne Simpson	$60,000 (2)
Michael Carcone	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2 : $2,224,150
Year 3 : $1,590,900
Year 4 : $662,400
Year 5 : $227,200
Salary Average Commitment
Year 2 : $2,086,950
Year 3 : $1,453,700
Year 4 : $525,200
Year 5 : $90,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $185 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,651 - 94.18%
Farm Level 2:	3000 - $12 - 2,769 - 92.29%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	8,419 - 93.55%
Average Income per Game	209388.833333333
Year to Date Revenue	$1,256,333
Expense
Pro Players Total Salaries	$74,776,166
Farm Players Total Salaries	$3,517,333
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$19,419,632
Projected Bank Account	$19,419,632

Pro Players Salaries
Patrick Kane	$11,000,000 (2)
Vladimir Tarasenko	$10,500,000 (2)
Alexander Wennberg	$4,900,000 (5)
Devan Dubnyk	$4,333,333 (3)
John Klingberg	$4,250,000 (4)
Alec Martinez	$4,000,000 (3)
Carl Hagelin	$4,000,000 (1)
Colin Wilson	$3,937,500 (1)
Patrick Maroon	$3,893,000 (5)
Mattias Ekholm	$3,750,000 (4)
Mark Pysyk	$2,733,333 (2)
Radim Vrbata	$2,717,000 (2)
Mark Borowiecki	$2,638,000 (6)
Radek Faksa	$2,200,000 (2)
Andreas Martinsen	$2,115,000 (3)
Mike FIsher	$1,900,000 (1)
Ryan Sproul	$1,751,000 (1)
Anton Slepyshev	$1,433,000 (4)
Xavier Ouellet	$1,250,000 (1)
Ilya Sorokin	$875,000 (2)
Jonathon Martin	$600,000 (1)
Total Pro Players	21
Salary Commitment
Year 2 : $74,776,166
Year 3 : $61,337,666
Year 4 : $31,312,333
Year 5 : $20,864,000
Salary Average Commitment
Year 2 : $70,845,166
Year 3 : $57,406,666
Year 4 : $27,381,333
Year 5 : $16,933,000
Salary Cap with 1 Way Contract
Year 2 : $74,776,166
Year 3 : $61,337,666
Year 4 : $31,312,333
Year 5 : $20,864,000

Farm Players Salaries
Colton Sceviour	$298,900 (6)
Cody Goloubef	$279,500 (5)
Frank Corrado	$270,500 (6)
Matt Calvert	$228,600 (6)
Troy Stecher	$194,900 (3)
Harri Sateri	$192,600 (2)
Luke Glendening	$180,000 (3)
Martin Frk	$176,600 (6)
Matthew Peca	$143,200 (4)
Mike Weber	$124,100 (1)
MacKenzie Skapski	$117,900 (3)
Trevor Carrick	$107,000 (4)
Hunter Shinkaruk	$101,200 (6)
Sebastian Aho (D)	$87,500 (3)
Stanislav Galiev	$87,500 (2)
Nikita Scherbak	$86,333 (1)
Jordan Caron	$80,000 (3)
Nick Sorensen	$72,100 (5)
Samuel Henley	$70,000 (1)
Ryan Stanton	$70,000 (1)
Garnet Hathaway	$70,000 (2)
Thomas Vannelli	$70,000 (1)
Ville Pokka	$70,000 (1)
Michael Zalewski	$70,000 (1)
Jean-Francois Berube	$70,000 (1)
Patrick Sieloff	$69,900 (6)
Brian Hart	$69,000 (1)
Matt Luff	$60,000 (1)
Total Farm Players	28
Salary Commitment
Year 2 : $3,517,333
Year 3 : $2,757,900
Year 4 : $2,407,800
Year 5 : $1,747,500
Salary Average Commitment
Year 2 : $2,833,233
Year 3 : $2,073,800
Year 4 : $1,723,700
Year 5 : $1,063,400

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T- Mobile Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 5,601 - 93.34%
Farm Level 2:	3000 - $15 - 2,630 - 87.68%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	8,231 - 91.46%
Average Income per Game	248970
Year to Date Revenue	$746,910
Expense
Pro Players Total Salaries	$70,078,750
Farm Players Total Salaries	$4,023,384
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$20,411,716
Projected Bank Account	$20,411,716

Pro Players Salaries
David Pastrnak	$11,000,000 (2)
Johnny Boychuk	$6,000,000 (4)
Sebastian Aho	$6,000,000 (2)
Brayden Schenn	$5,125,000 (2)
Vadim Shipachyov	$4,500,000 (7)
David Savard	$4,250,000 (3)
Josh Anderson	$4,233,000 (6)
Nikita Nesterov	$3,743,000 (6)
Jaccob Slavin	$3,658,000 (6)
Louis Domingue	$3,511,000 (5)
Valtteri Filppula	$3,139,000 (6)
Andrew Hammond	$2,468,000 (6)
Nate Schmidt	$2,225,000 (5)
Connor Brown	$2,100,000 (2)
Markus Nutivaara	$1,758,000 (6)
Mason Raymond	$1,154,000 (2)
Andrew Copp	$1,000,000 (5)
Brendan Ranford	$891,000 (2)
Hampus Gustafsson	$883,750 (1)
Bogdan Yakimov	$875,000 (2)
Noah Gregor	$875,000 (2)
Andy Welinski	$690,000 (2)
Total Pro Players	22
Salary Commitment
Year 2 : $70,078,750
Year 3 : $73,579,000
Year 4 : $44,869,000
Year 5 : $40,619,000
Salary Average Commitment
Year 2 : $60,817,250
Year 3 : $59,933,500
Year 4 : $31,223,500
Year 5 : $26,973,500
Salary Cap with 1 Way Contract
Year 2 : $70,078,750
Year 3 : $69,195,000
Year 4 : $40,485,000
Year 5 : $36,235,000

Farm Players Salaries
Chris Bigras	$289,600 (4)
Gemel Smith	$286,700 (6)
Adam Vay	$282,700 (5)
Steven Santini	$278,400 (5)
Viktor Antipin	$272,500 (5)
Michal Neuvirth	$250,000 (1)
Esa Lindell	$220,000 (1)
Daniel Sprong	$202,100 (6)
Zack Kassian	$195,000 (2)
Connor Carrick	$161,400 (5)
PA Parenteau	$138,100 (1)
Jakub Jerabek	$111,600 (2)
Shane Harper	$107,600 (1)
Blake Coleman	$92,500 (4)
Gabriel Carlsson	$89,417 (2)
Joseph Gambardella	$89,100 (2)
Ryan Donato	$87,500 (2)
Jonathan Kovacevic	$87,500 (2)
Shane Gersich	$87,500 (2)
Rasmus Asplund	$87,500 (2)
Eetu Luostarinen	$87,500 (2)
Nicolas Meloche	$85,333 (2)
Mason McDonald	$82,250 (1)
Emil Pettersson	$74,250 (1)
Antoine Waked	$72,667 (2)
Josef Korenar	$72,667 (2)
Nicolas Roy	$72,000 (2)
Iiro Pakarinen	$60,000 (1)
Total Farm Players	28
Salary Commitment
Year 2 : $4,023,384
Year 3 : $3,091,184
Year 4 : $1,865,900
Year 5 : $1,865,900
Salary Average Commitment
Year 2 : $3,097,667
Year 3 : $2,165,467
Year 4 : $940,183
Year 5 : $940,183

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 5,226 - 87.10%
Level 2:	5000 - $60 - 4,711 - 94.21%
Level 3:	2000 - $35 - 1,770 - 88.50%
Level 4:	4000 - $25 - 3,597 - 89.92%
Luxury :	1000 - $200 - 880 - 87.97%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,183 - 89.91%
Average Income per Game	1688229.33333333
Year to Date Revenue	$5,064,688
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,866,417
Farm Players Total Salaries	$1,746,333
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,462,500
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$21,360,789
Projected Bank Account	$21,360,789

Pro Players Salaries
Patrik Laine	$14,000,000 (2)
Ryan Getzlaf	$8,500,000 (2)
Kris Letang	$7,250,000 (4)
Marc Staal	$5,700,000 (3)
Cody Ceci	$3,887,000 (6)
Darren Helm	$3,850,000 (3)
Andrei Vasilevskiy	$3,500,000 (2)
Mark Stuart	$3,446,000 (3)
Ryan Miller	$2,000,000 (1)
Melker Karlsson	$2,000,000 (2)
Oskar Sundqvist	$1,361,000 (1)
Jakob Chychrun	$925,000 (1)
Jesse Puljujarvi	$925,000 (5)
Eeli Tolvanen	$875,000 (2)
Libor Sulak	$833,750 (1)
John Quenneville	$811,667 (1)
Drew Miller	$772,000 (1)
Marcus Sorensen	$700,000 (1)
Conor Garland	$680,000 (1)
Cole Schneider	$650,000 (1)
Ryan Johnston	$600,000 (1)
Chase Balisy	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2 : $63,866,417
Year 3 : $55,841,000
Year 4 : $26,966,000
Year 5 : $13,970,000
Salary Average Commitment
Year 2 : $63,183,417
Year 3 : $53,250,000
Year 4 : $24,375,000
Year 5 : $10,975,000
Salary Cap with 1 Way Contract
Year 2 : $63,866,417
Year 3 : $53,933,000
Year 4 : $25,058,000
Year 5 : $12,062,000

Farm Players Salaries
Nick Schmaltz	$92,500 (1)
Korbinian Holzer	$90,000 (1)
Christian Wolanin	$87,500 (2)
Jonathan Ang	$87,500 (2)
Dalton Thrower	$84,900 (1)
Janne Kuokkanen	$84,250 (2)
Philippe Desrosiers	$80,700 (2)
Sam Carrick	$78,800 (1)
Alex DeBrincat	$77,833 (2)
Curtis Valk	$75,600 (1)
Graham Knott	$75,100 (1)
Valentin Zykov	$73,100 (4)
Justin Kirkland	$71,750 (1)
Francis Perron	$70,333 (1)
Stuart Percy	$69,700 (1)
Michael McNiven	$66,667 (2)
Morgan Klimchuk	$60,100 (1)
Mike Blunden	$60,000 (1)
Niklas Svedberg	$60,000 (1)
Joel Hanley	$60,000 (1)
Adam Tambellini	$60,000 (2)
Nelson Nogier	$60,000 (1)
Travis Boyd	$60,000 (2)
Dmitrii Sergeev	$60,000 (2)
Total Farm Players	24
Salary Commitment
Year 2 : $1,746,333
Year 3 : $737,550
Year 4 : $73,100
Year 5 : $73,100
Salary Average Commitment
Year 2 : $1,746,333
Year 3 : $737,550
Year 4 : $73,100
Year 5 : $73,100

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $89 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $27 - 0 - 0.00%
Level 4:	4000 - $18 - 0 - 0.00%
Luxury :	1000 - $97 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $27 - 0 - 0.00%
Farm Level 2:	3000 - $14 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,904,666
Farm Players Total Salaries	$1,812,465
Coaches Total Salaries	$4,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$29,920,658
Projected Bank Account	$29,920,658

Pro Players Salaries
Connor McDavid	$14,000,000 (2)
Jonathan Toews	$10,500,000 (5)
Dion Phaneuf	$7,000,000 (3)
Pekka Rinne	$7,000,000 (1)
Andrew Cogliano	$5,515,000 (4)
Nick Leddy	$5,500,000 (4)
Justin Williams	$4,500,000 (1)
Tom Wilson	$3,663,000 (6)
Logan Couture	$3,000,000 (7)
Ron Hainsey	$3,000,000 (1)
Adam McQuaid	$2,750,000 (1)
Jake Guentzel	$1,500,000 (2)
Brendan Perlini	$863,333 (1)
Anthony DeAngelo	$863,333 (1)
Michael Downing	$820,000 (1)
Kyle Rau	$700,000 (1)
Cody Bass	$700,000 (1)
Eric Gelinas	$630,000 (4)
Stefan Fournier	$600,000 (1)
Kari Lehtonen	$600,000 (2)
Joe Whitney	$600,000 (1)
Kyle Baun	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2 : $74,904,666
Year 3 : $54,396,000
Year 4 : $38,296,000
Year 5 : $31,296,000
Salary Average Commitment
Year 2 : $74,356,666
Year 3 : $51,360,000
Year 4 : $35,260,000
Year 5 : $28,260,000
Salary Cap with 1 Way Contract
Year 2 : $74,904,666
Year 3 : $51,908,000
Year 4 : $35,808,000
Year 5 : $28,808,000

Farm Players Salaries
Hunter Miska	$92,500 (1)
Cal Foote	$87,500 (2)
Hudson Elynuik	$87,500 (2)
Josh Brook	$87,500 (2)
Stelio Mattheos	$87,500 (3)
Evan Cowley	$87,500 (2)
Matthew Villalta	$87,500 (2)
Nick Leivermann	$87,500 (3)
Kasperi Kapanen	$86,333 (1)
Dwight King	$86,100 (4)
Jansen Harkins	$76,750 (2)
Mason Mitchell	$73,700 (5)
Sergey Zborovskiy	$72,833 (2)
Blake Speers	$72,833 (2)
Dennis Yan	$72,833 (2)
Simon Bourque	$72,000 (2)
Spencer Watson	$70,583 (1)
Joe Hicketts	$63,500 (1)
Ben Sexton	$60,000 (1)
Connor Bunnaman	$60,000 (1)
Anton Cederholm	$60,000 (1)
Zach Nastasiuk	$60,000 (1)
Ross Johnston	$60,000 (1)
Carter Verhaeghe	$60,000 (1)
Total Farm Players	24
Salary Commitment
Year 2 : $1,812,465
Year 3 : $1,139,549
Year 4 : $334,800
Year 5 : $159,800
Salary Average Commitment
Year 2 : $1,830,298
Year 3 : $1,139,549
Year 4 : $334,800
Year 5 : $159,800

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bells MTS Place
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $25 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $175 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 0 - 0.00%
Farm Level 2:	3000 - $15 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,978,083
Farm Players Total Salaries	$3,220,950
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$24,054,961
Projected Bank Account	$24,054,961

Pro Players Salaries
Jordan Eberle	$6,000,000 (7)
JT Miller	$5,878,000 (5)
Tyson Barrie	$5,500,000 (2)
Jonathan Drouin	$5,500,000 (5)
Tyler Myers	$5,500,000 (1)
Connor Hellebuyck	$5,500,000 (2)
Calvin de Haan	$5,422,000 (6)
Mike Hoffman	$5,187,500 (2)
Alex Galchenyuk	$4,900,000 (2)
Andrew Shaw	$3,900,000 (4)
Luke Schenn	$3,838,000 (5)
John Hayden	$3,064,000 (6)
Richard Panik	$2,800,000 (1)
Jared Spurgeon	$2,593,750 (2)
Jesper Fast	$1,850,000 (2)
Josh Jooris	$1,691,000 (4)
Kenneth Appleby	$1,478,000 (4)
Johan Larsson	$1,475,000 (1)
Ryan MacInnis	$797,500 (1)
Frederic Allard	$728,333 (2)
Mike Reilly	$725,000 (1)
Charles Hudon	$650,000 (1)
Total Pro Players	22
Salary Commitment
Year 2 : $74,978,083
Year 3 : $63,523,333
Year 4 : $34,670,000
Year 5 : $34,670,000
Salary Average Commitment
Year 2 : $66,751,833
Year 3 : $54,804,333
Year 4 : $25,951,000
Year 5 : $25,951,000
Salary Cap with 1 Way Contract
Year 2 : $74,978,083
Year 3 : $63,030,583
Year 4 : $36,771,000
Year 5 : $36,771,000

Farm Players Salaries
Calvin Pickard	$273,900 (4)
Jimmy Howard	$249,900 (1)
Michael Raffl	$235,000 (1)
Ondrej Kase	$230,000 (6)
Nicholas Paul	$221,900 (5)
Adam Pelech	$160,000 (3)
Kevin Rooney	$123,100 (3)
Joshua Brown	$113,400 (3)
Ryan Graves	$97,000 (4)
JT Compher	$92,500 (1)
Sam Vigneault	$92,500 (1)
Spencer Foo	$92,500 (1)
Lawson Crouse	$89,417 (1)
Sam Steel	$89,417 (2)
Markus Eisenschmid	$89,000 (5)
Connor Crisp	$88,400 (2)
Anatoly Golyshev	$87,500 (2)
Brett McKenzie	$87,500 (2)
Zach Senyshyn	$86,333 (2)
Gavin Bayreuther	$84,900 (3)
Dylan Blujus	$84,300 (3)
Mitch Hults	$84,000 (3)
Kyle Capobianco	$74,500 (2)
Dysin Mayo	$74,400 (5)
Callum Booth	$74,167 (2)
Colton White	$72,833 (2)
Adin Hill	$72,583 (1)
Total Farm Players	27
Salary Commitment
Year 2 : $3,220,950
Year 3 : $2,296,550
Year 4 : $1,635,900
Year 5 : $986,200
Salary Average Commitment
Year 2 : $2,729,150
Year 3 : $1,804,750
Year 4 : $1,144,100
Year 5 : $494,400

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $92 - 0 - 0.00%
Level 2:	5000 - $54 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	4000 - $21 - 0 - 0.00%
Luxury :	1000 - $188 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,440 - 90.67%
Farm Level 2:	3000 - $12 - 2,871 - 95.70%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	8,311 - 92.35%
Average Income per Game	204552.333333333
Year to Date Revenue	$1,227,314
Expense
Pro Players Total Salaries	$69,666,500
Farm Players Total Salaries	$2,930,951
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,718,750
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$36,168,288
Projected Bank Account	$36,168,288

Pro Players Salaries
Anze Kopitar	$9,500,000 (2)
William Nylander	$6,750,000 (2)
Josh Bailey	$6,028,000 (6)
Corey Crawford	$6,000,000 (2)
Andrej Sekera	$5,500,000 (3)
Victor Rask	$4,000,000 (4)
Brandon Montour	$3,970,000 (5)
Philip Holm	$3,017,000 (4)
Josh Leivo	$2,924,000 (6)
Dylan DeMelo	$2,905,000 (6)
Carl Gunnarsson	$2,900,000 (1)
Ryan Pulock	$2,726,000 (6)
Ales Hemsky	$2,586,000 (3)
Tyler Johnson	$2,500,000 (2)
Trevor Lewis	$2,000,000 (2)
Christopher Gibson	$1,281,000 (2)
Devante Smith-Pelley	$1,267,000 (4)
Cody McLeod	$1,184,000 (2)
Tanner Kero	$750,000 (1)
Andy Andreoff	$677,500 (1)
Brooks Laich	$601,000 (2)
Brendan Kichton	$600,000 (2)
Total Pro Players	22
Salary Commitment
Year 2 : $69,666,500
Year 3 : $67,839,000
Year 4 : $34,923,000
Year 5 : $26,837,000
Salary Average Commitment
Year 2 : $56,286,333
Year 3 : $51,958,833
Year 4 : $19,042,833
Year 5 : $12,542,833
Salary Cap with 1 Way Contract
Year 2 : $69,666,500
Year 3 : $65,339,000
Year 4 : $34,923,000
Year 5 : $26,837,000

Farm Players Salaries
Alex Nedeljkovic	$276,200 (6)
Anton Lander	$262,200 (6)
Andrew Poturalski	$190,800 (6)
Jayson Megna	$186,000 (2)
Chaz Reddekopp	$176,000 (6)
Connor Brickley	$147,900 (2)
Seth Griffith	$111,800 (4)
Ian McCoshen	$92,500 (1)
Alexander Nylander	$89,417 (2)
Alexander Dergachyov	$87,500 (2)
Kaapo Kahkonen	$87,500 (2)
Lukas Vejdemo	$87,500 (2)
Erik Gustafsson	$85,600 (3)
Jordan Kyrou	$77,250 (2)
Filip Sandberg	$76,750 (1)
Joona Koppanen	$76,750 (2)
Jack Kopacka	$75,917 (2)
Justin Scott	$75,083 (1)
Jesper Bratt	$74,917 (2)
Will ONeill	$73,000 (1)
Jonas Siegenthaler	$71,417 (2)
Vili Saarijarvi	$69,750 (2)
Mario Lucia	$67,500 (3)
Alex Gallant	$66,700 (3)
Erik Burgdoerfer	$65,000 (1)
Kasimir Kaskisuo	$60,000 (3)
Adam Johnson	$60,000 (5)
Ludwig Bystrom	$60,000 (4)
Total Farm Players	28
Salary Commitment
Year 2 : $2,930,951
Year 3 : $2,548,618
Year 4 : $1,416,800
Year 5 : $1,137,000
Salary Average Commitment
Year 2 : $2,351,493
Year 3 : $1,969,160
Year 4 : $837,342
Year 5 : $557,542

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	6000 - $90 - 6,000 - 100.00%
Level 2:	5000 - $55 - 5,000 - 100.00%
Level 3:	2000 - $35 - 1,827 - 91.33%
Level 4:	4000 - $22 - 4,000 - 100.00%
Luxury :	1000 - $175 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,406 - 90.10%
Farm Level 2:	3000 - $12 - 2,780 - 92.66%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,827 - 99.04%
Average Income per Game	1701472
Year to Date Revenue	$3,402,944
Farm
Home Games Left	0
Average Attendance - %	8,186 - 90.95%
Average Income per Game	202203.2
Year to Date Revenue	$1,011,016
Expense
Pro Players Total Salaries	$74,954,834
Farm Players Total Salaries	$3,114,199
Coaches Total Salaries	$4,037,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$20,557,052
Projected Bank Account	$20,557,052

Pro Players Salaries
Patrice Bergeron	$9,000,000 (2)
Martin Jones	$8,500,000 (2)
Dustin Byfuglien	$7,600,000 (3)
Marc-Edouard Vlasic	$7,000,000 (5)
Phil Kessel	$6,800,000 (4)
Brad Marchand	$6,500,000 (2)
Andreas Athanasiou	$3,794,000 (5)
Adam Pardy	$3,188,000 (6)
Andre Burakovsky	$3,000,000 (1)
Cam Ward	$2,792,000 (1)
Ben Lovejoy	$2,666,667 (1)
Ryan Hartman	$2,656,000 (6)
Damon Severson	$2,091,000 (6)
Clayton Stoner	$1,862,000 (1)
Zemgus Girgensons	$1,600,000 (5)
Sven Andrighetto	$1,400,000 (5)
Rob Scuderi	$946,000 (1)
Timo Meier	$894,167 (1)
Kevin Labanc	$717,500 (1)
Rourke Chartier	$697,500 (2)
Gabriel Dumont	$650,000 (1)
Adam Gilmour	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2 : $74,954,834
Year 3 : $63,870,500
Year 4 : $39,173,000
Year 5 : $31,573,000
Salary Average Commitment
Year 2 : $70,974,167
Year 3 : $56,845,833
Year 4 : $32,148,333
Year 5 : $24,548,333
Salary Cap with 1 Way Contract
Year 2 : $74,954,834
Year 3 : $60,826,500
Year 4 : $36,129,000
Year 5 : $28,529,000

Farm Players Salaries
Joe Morrow	$266,800 (6)
Brandon Gormley	$266,600 (6)
Matt Puempel	$223,700 (6)
Ryan Carter	$206,200 (6)
Michael Bournival	$195,200 (6)
Mantas Armalis	$165,600 (6)
Daniel Pribyl	$165,500 (1)
Boyd Gordon	$165,500 (1)
Daniel ORegan	$159,300 (4)
Klas Dahlbeck	$129,300 (2)
Mikhail Grabovski	$127,300 (4)
Sergey Tolchinsky	$106,300 (6)
Igor Shesterkin	$87,500 (2)
Shane Bowers	$87,500 (3)
Louis Belpedio	$87,500 (2)
Matthew OConnor	$81,400 (3)
Michael Brodzinski	$77,833 (1)
Givani Smith	$72,833 (2)
Matthew Spencer	$72,833 (2)
Jack Dougherty	$69,500 (1)
Thomas Di Pauli	$60,000 (4)
Tanner Richard	$60,000 (1)
Joseph LaBate	$60,000 (1)
Max Reinhart	$60,000 (5)
Nathan Walker	$60,000 (4)
Total Farm Players	25
Salary Commitment
Year 2 : $3,114,199
Year 3 : $2,515,866
Year 4 : $2,065,900
Year 5 : $1,897,000
Salary Average Commitment
Year 2 : $2,195,466
Year 3 : $1,597,133
Year 4 : $1,147,167
Year 5 : $978,267

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $98 - 5,888 - 98.13%
Level 2:	5000 - $60 - 4,611 - 92.22%
Level 3:	2000 - $40 - 1,688 - 84.38%
Level 4:	4000 - $32 - 2,756 - 68.90%
Luxury :	1000 - $195 - 908 - 90.75%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,850 - 88.05%
Average Income per Game	1767571.5
Year to Date Revenue	$3,535,143
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,555,878
Farm Players Total Salaries	$2,411,850
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$45,150,051
Projected Bank Account	$45,150,051

Pro Players Salaries
Sidney Crosby	$10,250,000 (2)
Nikita Kucherov	$9,750,000 (2)
Ryan Suter	$7,538,462 (5)
Kevin Shattenkirk	$6,650,000 (3)
Nick Foligno	$5,500,000 (3)
Matt Dumba	$4,802,000 (6)
John Moore	$4,722,000 (6)
Jori Lehtera	$4,700,000 (1)
Petr Mrazek	$4,130,000 (6)
Jamie McGinn	$3,333,333 (1)
Josh Gorges	$2,060,000 (1)
Nikolai Kulemin	$1,500,000 (2)
Matt Nieto	$1,214,000 (4)
Jakub Nakladal	$1,019,000 (1)
Yanni Gourde	$1,000,000 (1)
Beau Starrett	$875,000 (2)
Kirill Kaprizov	$875,000 (2)
Victor Ejdsell	$833,750 (1)
Lukas Sedlak	$825,000 (1)
Steven Lorentz	$728,333 (2)
Pheonix Copley	$650,000 (5)
Brian Flynn	$600,000 (4)
Total Pro Players	22
Salary Commitment
Year 2 : $73,555,878
Year 3 : $60,972,795
Year 4 : $36,994,462
Year 5 : $24,844,462
Salary Average Commitment
Year 2 : $68,118,545
Year 3 : $54,347,462
Year 4 : $30,369,129
Year 5 : $18,219,129
Salary Cap with 1 Way Contract
Year 2 : $73,555,878
Year 3 : $59,784,795
Year 4 : $35,806,462
Year 5 : $23,656,462

Farm Players Salaries
Mikhail Grigorenko	$270,300 (6)
Vinnie Hinostroza	$195,700 (4)
Jeff Zatkoff	$179,200 (2)
Miikka Salomaki	$166,500 (4)
Remi Elie	$147,300 (6)
William Carrier	$134,800 (6)
Ben Street	$92,700 (2)
Eamon McAdam	$92,500 (1)
Dennis Cholowski	$92,500 (2)
Jacob Larsson	$89,417 (2)
Filip Westerlund	$87,500 (2)
Michael Prapavessis	$87,500 (2)
Beau Bennett	$82,100 (4)
Adam Carlson	$79,500 (4)
Anthony Louis	$77,500 (1)
Nicklas Jensen	$75,700 (4)
Victor Mete	$74,833 (2)
Malte Stromwall	$73,800 (5)
Gustav Olofsson	$72,500 (1)
Reece Willcox	$60,000 (1)
Borna Rendulic	$60,000 (4)
Taylor Leier	$60,000 (4)
Kenny Agostino	$60,000 (2)
Total Farm Players	23
Salary Commitment
Year 2 : $2,411,850
Year 3 : $2,109,350
Year 4 : $1,345,700
Year 5 : $1,345,700
Salary Average Commitment
Year 2 : $2,279,100
Year 3 : $1,976,600
Year 4 : $1,240,450
Year 5 : $1,240,450

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $92 - 6,000 - 100.00%
Level 2:	5000 - $55 - 5,000 - 100.00%
Level 3:	2000 - $31 - 2,000 - 100.00%
Level 4:	4000 - $21 - 4,000 - 100.00%
Luxury :	1000 - $181 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $26 - 5,888 - 98.14%
Farm Level 2:	3000 - $11 - 2,931 - 97.70%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	1719460
Year to Date Revenue	$13,755,680
Farm
Home Games Left	0
Average Attendance - %	8,819 - 97.99%
Average Income per Game	222404.545454545
Year to Date Revenue	$2,446,450
Expense
Pro Players Total Salaries	$72,185,000
Farm Players Total Salaries	$4,437,732
Coaches Total Salaries	$6,660,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$35,593,887
Projected Bank Account	$35,593,887

Pro Players Salaries
Nathan MacKinnon	$7,000,000 (2)
Mikko Koivu	$6,576,000 (5)
Cam Fowler	$6,047,000 (5)
Jeff Petry	$5,500,000 (3)
Mike Green	$4,754,000 (4)
Shawn Matthias	$4,276,000 (5)
Nick Bonino	$4,100,000 (3)
Brett Pesce	$4,025,000 (5)
Sven Baertschi	$3,666,000 (6)
Vladimir Sobotka	$3,500,000 (2)
Michael Stone	$3,500,000 (2)
Jannik Hansen	$3,127,000 (5)
Erik Haula	$2,750,000 (2)
Brian Elliott	$2,750,000 (4)
Oliver Bjorkstrand	$2,725,000 (6)
Mike Cammalleri	$2,483,000 (4)
Stefan Noesen	$1,881,000 (6)
Jordie Benn	$1,100,000 (1)
Joonas Korpisalo	$900,000 (5)
Martin Necas	$875,000 (2)
Steven Kampfer	$650,000 (1)
Total Pro Players	21
Salary Commitment
Year 2 : $72,185,000
Year 3 : $71,852,000
Year 4 : $54,227,000
Year 5 : $44,627,000
Salary Average Commitment
Year 2 : $66,267,833
Year 3 : $64,517,833
Year 4 : $46,892,833
Year 5 : $37,292,833
Salary Cap with 1 Way Contract
Year 2 : $72,185,000
Year 3 : $70,435,000
Year 4 : $52,810,000
Year 5 : $43,210,000

Farm Players Salaries
Alexey Marchenko	$280,900 (5)
Brad Richardson	$279,400 (3)
Magnus Paajarvi	$279,300 (4)
Dillon Simpson	$273,500 (6)
Chris Tierney	$262,900 (6)
Matt Stajan	$257,500 (5)
Jonas Gustavsson	$210,800 (4)
Joey Laleggia	$204,800 (4)
Clarke MacArthur	$189,800 (4)
Mark Barberio	$184,900 (1)
Michael Leighton	$183,300 (1)
Chris Wagner	$158,200 (2)
Torrey Mitchell	$153,400 (3)
Lance Bouma	$151,300 (2)
Roman Lyubimov	$144,400 (3)
Yannick Weber	$128,100 (4)
Stephen Gionta	$123,300 (4)
Matt Irwin	$111,900 (4)
Blake Comeau	$101,200 (2)
Nick Schultz	$100,000 (2)
Pierre-Luc Dubois	$89,417 (2)
Brett Howden	$89,417 (2)
Kasper Bjorkqvist	$87,500 (2)
Juuso Valimaki	$87,500 (2)
Ukko-Pekka Luukkonen	$87,500 (2)
Jesper Boqvist	$87,500 (2)
Paul Thompson	$65,000 (1)
Justin Dowling	$65,000 (1)
Total Farm Players	28
Salary Commitment
Year 2 : $4,437,734
Year 3 : $3,939,534
Year 4 : $2,900,000
Year 5 : $2,322,800
Salary Average Commitment
Year 2 : $3,836,467
Year 3 : $3,338,267
Year 4 : $2,298,733
Year 5 : $1,792,600

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Videotron
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $175 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 5,724 - 95.41%
Farm Level 2:	3000 - $15 - 2,877 - 95.91%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	8,602 - 95.58%
Average Income per Game	257872.909090909
Year to Date Revenue	$2,836,602
Expense
Pro Players Total Salaries	$71,555,894
Farm Players Total Salaries	$2,783,532
Coaches Total Salaries	$8,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,750,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$18,189,257
Projected Bank Account	$18,189,257

Pro Players Salaries
Auston Matthews	$7,000,000 (2)
Loui Eriksson	$6,000,000 (4)
Evander Kane	$5,671,000 (6)
Seth Jones	$5,400,000 (4)
Jeff Carter	$4,772,727 (4)
Bryan Little	$4,677,000 (4)
Kyle Palmieri	$4,650,000 (3)
James van Riemsdyk	$4,197,000 (6)
Martin Hanzal	$3,750,000 (2)
Roman Polak	$3,716,000 (5)
Joshua Morrissey	$3,677,000 (6)
Brent Seabrook	$3,437,500 (5)
Leo Komarov	$3,162,000 (4)
Anthony Stolarz	$2,959,000 (6)
Tim Schaller	$2,795,000 (6)
Jordan Weal	$1,750,000 (1)
Ivan Provorov	$1,500,000 (2)
Cody Donaghey	$641,667 (1)
Jeff Glass	$600,000 (1)
Dennis Rasmussen	$600,000 (1)
Nicklas Grossmann	$600,000 (1)
Total Pro Players	21
Salary Commitment
Year 2 : $71,555,894
Year 3 : $79,301,727
Year 4 : $59,051,727
Year 5 : $54,401,727
Salary Average Commitment
Year 2 : $76,539,727
Year 3 : $72,348,060
Year 4 : $52,098,060
Year 5 : $47,448,060
Salary Cap with 1 Way Contract
Year 2 : $71,555,894
Year 3 : $67,364,227
Year 4 : $55,114,227
Year 5 : $50,464,227

Farm Players Salaries
Hudson Fasching	$278,300 (6)
Slater Koekkoek	$266,200 (6)
Juuse Saros	$216,800 (6)
Brett Connolly	$150,000 (1)
Nicholas Baptiste	$100,900 (1)
Tyler Pitlick	$100,000 (2)
Lucas Johansen	$92,500 (2)
Colin White	$92,500 (1)
Jonathan Dahlen	$92,500 (2)
Michael McLeod	$89,417 (2)
Miles Gendron	$87,500 (2)
Erik Brannstrom	$87,500 (3)
Nikita Popugaev	$87,500 (2)
Michael Dal Colle	$86,333 (1)
Evgeny Svechnikov	$86,333 (2)
Nikolay Goldobin	$86,333 (5)
Tyler Benson	$83,917 (2)
Linus Soderstrom	$80,333 (2)
Dillon Dube	$79,250 (2)
Luc Snuggerud	$76,750 (2)
Dylan Wells	$75,917 (2)
Timothy Gettinger	$73,667 (2)
Oliver Kylington	$73,083 (2)
Colby Cave	$60,000 (1)
Jordan Subban	$60,000 (3)
Patrick Cannone	$60,000 (1)
Casey Bailey	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2 : $2,783,533
Year 3 : $2,282,267
Year 4 : $1,103,600
Year 5 : $956,100
Salary Average Commitment
Year 2 : $2,411,533
Year 3 : $1,801,800
Year 4 : $623,133
Year 5 : $475,633

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $93 - 0 - 0.00%
Level 2:	5000 - $59 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,244 - 87.40%
Farm Level 2:	3000 - $12 - 2,459 - 81.98%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	7,703 - 85.59%
Average Income per Game	192734.333333333
Year to Date Revenue	$578,203
Expense
Pro Players Total Salaries	$66,084,929
Farm Players Total Salaries	$2,523,200
Coaches Total Salaries	$3,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$500,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$19,734,983
Projected Bank Account	$19,734,983

Pro Players Salaries
Rasmus Ristolainen	$8,000,000 (2)
Ryan Nugent-Hopkins	$6,000,000 (3)
Gabriel Landeskog	$5,571,429 (3)
Ondrej Palat	$5,300,000 (4)
Vincent Trocheck	$4,750,000 (4)
Jason Demers	$4,500,000 (3)
Tomas Plekanec	$3,911,000 (1)
Brendan Gallagher	$3,750,000 (3)
Jay Bouwmeester	$2,766,000 (2)
Darcy Kuemper	$2,671,000 (2)
Deryk Engelland	$2,451,000 (1)
Andrej Sustr	$2,414,000 (3)
Chris Stewart	$2,131,000 (1)
Nikita Zadorov	$2,025,000 (5)
Calle Jarnkrok	$2,000,000 (4)
Dmitry Kulikov	$1,899,000 (4)
Yohann Auvitu	$1,598,000 (4)
Peter Budaj	$1,025,000 (1)
Mikko Rantanen	$894,167 (1)
Cody Glass	$875,000 (2)
Dylan Strome	$863,333 (2)
Denis Malgin	$690,000 (1)
Total Pro Players	22
Salary Commitment
Year 2 : $66,084,929
Year 3 : $54,982,762
Year 4 : $39,807,429
Year 5 : $17,572,000
Salary Average Commitment
Year 2 : $65,186,929
Year 3 : $54,084,762
Year 4 : $38,909,429
Year 5 : $16,674,000
Salary Cap with 1 Way Contract
Year 2 : $66,084,929
Year 3 : $54,982,762
Year 4 : $39,807,429
Year 5 : $17,572,000

Farm Players Salaries
Derek Dorsett	$265,000 (1)
Nate Thompson	$165,000 (1)
Collin Delia	$95,900 (4)
Mikhail Sergachev	$89,417 (2)
Olli Juolevi	$89,417 (2)
Tyson Jost	$88,583 (2)
Jake Oettinger	$87,500 (2)
Rodrigo Abols	$87,500 (2)
Joachim Blichfeld	$87,500 (2)
Markus Niemelainen	$87,500 (2)
Robert Thomas	$87,500 (2)
Ryan Mantha	$87,000 (2)
Boris Katchouk	$86,417 (2)
Libor Hajek	$86,417 (2)
Jeremy Bracco	$84,250 (2)
Kale Clague	$79,250 (2)
Evan Fitzpatrick	$78,417 (2)
Jens Looke	$76,750 (2)
Beck Malenstyn	$76,333 (2)
Michael Spacek	$75,000 (2)
Nicholas Caamano	$74,500 (2)
Yakov Trenin	$73,083 (2)
Filip Hronek	$72,833 (2)
Caleb Jones	$72,000 (2)
Mark Jankowski	$71,200 (4)
Ondrej Vala	$70,333 (2)
Tyler Bertuzzi	$68,600 (4)
JT Brown	$60,000 (2)
Total Farm Players	28
Salary Commitment
Year 2 : $2,523,200
Year 3 : $2,093,200
Year 4 : $235,700
Year 5 : $235,700
Salary Average Commitment
Year 2 : $2,523,200
Year 3 : $2,093,200
Year 4 : $235,700
Year 5 : $235,700

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $91 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $31 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $27 - 5,177 - 86.28%
Farm Level 2:	3000 - $13 - 2,456 - 81.87%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	7,633 - 84.81%
Average Income per Game	206048.5
Year to Date Revenue	$412,097
Expense
Pro Players Total Salaries	$74,341,111
Farm Players Total Salaries	$2,972,015
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$22,183,581
Projected Bank Account	$22,183,581

Pro Players Salaries
Ryan McDonagh	$7,500,000 (2)
Roman Josi	$7,500,000 (2)
Mikael Granlund	$7,000,000 (2)
Brooks Orpik	$5,500,000 (1)
Tyler Bozak	$4,467,000 (6)
Patric Hornqvist	$4,283,000 (4)
Justin Abdelkader	$4,250,000 (5)
Cam Talbot	$4,166,667 (3)
Rickard Rakell	$3,789,444 (4)
Tanner Pearson	$3,750,000 (3)
Eric Staal	$3,500,000 (1)
Brenden Dillon	$3,270,000 (2)
Conor Sheary	$3,000,000 (2)
Madison Bowey	$2,597,000 (4)
Mats Zuccarello	$2,250,000 (1)
Stephen Johns	$2,124,000 (2)
Kris Russell	$2,000,000 (3)
Viktor Stalberg	$994,000 (4)
Jay McClement	$600,000 (3)
Michael Kostka	$600,000 (1)
Tanner Glass	$600,000 (1)
Ondrej Pavelec	$600,000 (3)
Total Pro Players	22
Salary Commitment
Year 2 : $74,341,111
Year 3 : $62,804,444
Year 4 : $32,410,444
Year 5 : $20,380,444
Salary Average Commitment
Year 2 : $76,397,444
Year 3 : $61,697,444
Year 4 : $31,303,444
Year 5 : $18,186,777
Salary Cap with 1 Way Contract
Year 2 : $74,341,111
Year 3 : $61,891,111
Year 4 : $31,497,111
Year 5 : $20,380,444

Farm Players Salaries
Nikita Soshnikov	$250,900 (4)
Matt Martin	$250,000 (2)
Laurent Dauphin	$212,000 (4)
Phillip Di Giuseppe	$202,700 (4)
Dominic Turgeon	$198,600 (3)
Jussi Jokinen	$197,800 (2)
Tristan Jarry	$186,900 (5)
Ryan Reaves	$164,200 (4)
Henri Jokiharju	$87,500 (3)
Jack Glover	$87,500 (2)
Linus Arnesson	$87,500 (2)
Cliff Pu	$87,500 (2)
Jeremy Roy	$82,750 (2)
Christian Jaros	$75,500 (2)
Anthony Cirelli	$72,833 (2)
Daniel Vladar	$72,833 (2)
Joshua Jacobs	$72,583 (1)
Juho Lammikko	$71,750 (1)
Martin Reway	$70,667 (1)
Alexandre Fortin	$70,667 (2)
Colby Sissons	$69,333 (2)
Chris VandeVelde	$60,000 (1)
Casey Desmith	$60,000 (3)
JC Lipon	$60,000 (3)
Spencer Abbott	$60,000 (3)
Kalle Kossila	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 2 : $2,972,016
Year 3 : $2,637,016
Year 4 : $1,482,800
Year 5 : $1,016,700
Salary Average Commitment
Year 2 : $2,525,983
Year 3 : $2,190,983
Year 4 : $1,036,767
Year 5 : $709,267

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $95 - 6,000 - 100.00%
Level 2:	5000 - $55 - 5,000 - 100.00%
Level 3:	2000 - $35 - 1,964 - 98.20%
Level 4:	4000 - $25 - 3,928 - 98.20%
Luxury :	1000 - $200 - 995 - 99.53%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,887 - 99.37%
Average Income per Game	1804390
Year to Date Revenue	$18,043,900
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,280,500
Farm Players Total Salaries	$2,434,649
Coaches Total Salaries	$4,060,000
Luxury Taxe Total	$0
Special Salary Cap Value	$9,500,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$44,391,605
Projected Bank Account	$44,391,605

Pro Players Salaries
John Tavares	$8,750,000 (2)
Jonathan Huberdeau	$7,250,000 (2)
Henrik Lundqvist	$5,979,000 (1)
Joe Thornton	$4,345,000 (1)
Braydon Coburn	$3,700,000 (1)
Nick Holden	$3,541,000 (6)
William Karlsson	$3,395,000 (6)
Phillip Danault	$3,354,000 (6)
Noah Hanifin	$2,882,000 (6)
Patrik Nemeth	$2,702,000 (6)
Henrik Zetterberg	$2,583,333 (2)
Greg Pateryn	$2,309,000 (6)
Markus Granlund	$2,259,000 (5)
Charlie Lindgren	$1,961,000 (6)
Kyle Brodziak	$1,939,000 (3)
Jason Garrison	$1,816,000 (4)
Brett Ritchie	$1,750,000 (1)
Patrick Eaves	$1,650,000 (2)
Jakub Kindl	$1,423,000 (5)
Nathan Gerbe	$1,261,000 (4)
Teemu Pulkkinen	$942,000 (6)
Artturi Lehkonen	$839,167 (1)
Chandler Stephenson	$650,000 (1)
Damir Sharipzyanov	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2 : $67,280,500
Year 3 : $55,017,333
Year 4 : $29,784,000
Year 5 : $27,845,000
Salary Average Commitment
Year 2 : $66,867,501
Year 3 : $49,604,334
Year 4 : $24,371,000
Year 5 : $22,432,000
Salary Cap with 1 Way Contract
Year 2 : $67,280,500
Year 3 : $50,017,333
Year 4 : $29,784,000
Year 5 : $27,845,000

Farm Players Salaries
Lauri Korpikoski	$239,400 (6)
Jack Campbell	$196,000 (5)
Frederik Claesson	$151,000 (6)
Michal Kempny	$132,900 (3)
Alex Lyon	$131,300 (6)
Jeremy Morin	$97,100 (2)
Carl Grundstrom	$92,500 (2)
Austin Poganski	$87,500 (2)
Otto Koivula	$87,500 (2)
Jaret Anderson Dolan	$87,500 (3)
Troy Terry	$87,500 (2)
Ben Gallacher	$87,500 (2)
Jakub Vrana	$86,333 (1)
Yaroslav Dyblenko	$84,250 (1)
Anthony Peluso	$82,400 (3)
Tyler Graovac	$81,000 (6)
Maxim Mamin	$75,750 (1)
Chris Mueller	$75,700 (2)
Rasmus Andersson	$75,583 (2)
Paul Carey	$70,500 (1)
Blake Siebenaler	$69,500 (1)
Radel Fazleev	$67,500 (1)
Brett Lernout	$65,333 (1)
Nick Schneider	$63,100 (3)
Michael Liambas	$60,000 (1)
Total Farm Players	25
Salary Commitment
Year 2 : $2,434,649
Year 3 : $1,855,483
Year 4 : $1,164,600
Year 5 : $798,700
Salary Average Commitment
Year 2 : $2,330,249
Year 3 : $1,751,083
Year 4 : $1,060,200
Year 5 : $694,300

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $75 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $25 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,184,500
Farm Players Total Salaries	$3,034,800
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,250,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$16,448,240
Projected Bank Account	$16,448,240

Pro Players Salaries
Nicklas Backstrom	$7,000,000 (2)
Erik Johnson	$6,000,000 (5)
Cory Schneider	$6,000,000 (4)
Cam Atkinson	$5,816,000 (6)
Matt Niskanen	$5,750,000 (3)
Dmitry Orlov	$5,100,000 (5)
Tomas Hertl	$4,916,000 (6)
Karl Alzner	$4,625,000 (4)
Artem Anisimov	$4,550,000 (3)
Connor Murphy	$3,850,000 (4)
Martin Marincin	$3,682,000 (6)
Carl Soderberg	$2,750,000 (2)
James Reimer	$2,400,000 (3)
Joonas Donskoi	$1,900,000 (5)
Michael Ferland	$1,750,000 (5)
Austin Watson	$1,100,000 (2)
Tom Pyatt	$1,100,000 (1)
Chris Thorburn	$900,000 (1)
Cavan Fitzgerald	$828,000 (5)
Matthew Highmore	$775,833 (2)
Ivan Barbashev	$741,667 (5)
Jordan Oesterle	$650,000 (1)
Total Pro Players	22
Salary Commitment
Year 2 : $72,184,500
Year 3 : $79,325,833
Year 4 : $65,700,000
Year 5 : $52,000,000
Salary Average Commitment
Year 2 : $68,520,500
Year 3 : $65,870,500
Year 4 : $52,244,667
Year 5 : $38,544,667
Salary Cap with 1 Way Contract
Year 2 : $72,184,500
Year 3 : $69,534,500
Year 4 : $57,908,667
Year 5 : $45,208,667

Farm Players Salaries
Derrick Pouliot	$277,000 (6)
Kurtis MacDermid	$245,400 (6)
Wade Megan	$219,000 (6)
Jacob De La Rose	$208,400 (6)
Richard Bachman	$175,200 (4)
Liam OBrien	$162,600 (4)
Sean Maguire	$146,200 (6)
Scott Kosmachuk	$146,200 (5)
Quinton Howden	$132,900 (3)
Henrik Haapala	$92,500 (5)
Vinni Lettieri	$92,500 (5)
Griffen Molino	$91,400 (4)
Brock McGinn	$88,750 (5)
Gustav Lindstrom	$87,500 (2)
Adam Mascherin	$87,500 (2)
Kyle Burroughs	$82,300 (5)
Jordan Maletta	$79,250 (5)
Alexander Georgiev	$79,250 (2)
Freddie Hamilton	$74,200 (5)
Spencer Smallman	$74,167 (2)
Kyle Wood	$71,750 (5)
Ben Thomas	$69,000 (4)
Daniel Audette	$66,833 (1)
Christian Djoos	$65,000 (5)
Viktor Loov	$60,000 (4)
Trevor Murphy	$60,000 (4)
Total Farm Players	26
Salary Commitment
Year 2 : $3,034,800
Year 3 : $3,810,517
Year 4 : $3,482,100
Year 5 : $3,349,200
Salary Average Commitment
Year 2 : $2,205,600
Year 3 : $2,138,767
Year 4 : $1,810,350
Year 5 : $1,677,450

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $94 - 0 - 0.00%
Level 2:	5000 - $57 - 0 - 0.00%
Level 3:	2000 - $32 - 0 - 0.00%
Level 4:	4000 - $23 - 0 - 0.00%
Luxury :	1000 - $195 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $24 - 5,567 - 92.78%
Farm Level 2:	3000 - $11 - 2,737 - 91.23%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	8,304 - 92.27%
Average Income per Game	196458
Year to Date Revenue	$785,832
Expense
Pro Players Total Salaries	$74,346,000
Farm Players Total Salaries	$2,933,050
Coaches Total Salaries	$1,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$22,530,093
Projected Bank Account	$22,530,093

Pro Players Salaries
Jack Eichel	$12,000,000 (2)
Kevin Hayes	$6,743,000 (4)
Brandon Saad	$6,000,000 (3)
Shayne Gostisbehere	$4,500,000 (4)
Brandon Sutter	$4,375,000 (3)
Troy Brouwer	$4,250,000 (2)
Toby Enstrom	$4,002,000 (3)
Evgeni Dadonov	$4,000,000 (2)
Patrik Berglund	$3,850,000 (4)
Robby Fabbri	$3,687,000 (6)
Philipp Grubauer	$3,639,000 (6)
Matthew Tkachuk	$3,250,000 (2)
Paul LaDue	$3,237,000 (5)
Antti Raanta	$2,926,000 (5)
Matt Hunwick	$2,250,000 (2)
Brandon Davidson	$2,225,000 (4)
Simon Despres	$1,117,000 (4)
Darren Archibald	$1,086,000 (2)
Gabriel Bourque	$609,000 (3)
Andre Benoit	$600,000 (1)
Total Pro Players	20
Salary Commitment
Year 2 : $74,346,000
Year 3 : $73,996,000
Year 4 : $46,910,000
Year 5 : $31,924,000
Salary Average Commitment
Year 2 : $62,180,292
Year 3 : $61,580,292
Year 4 : $34,494,292
Year 5 : $17,760,292
Salary Cap with 1 Way Contract
Year 2 : $74,346,000
Year 3 : $73,746,000
Year 4 : $46,910,000
Year 5 : $31,924,000

Farm Players Salaries
Nicolas Petan	$286,200 (1)
Adam Clendening	$278,900 (3)
Oscar Fantenberg	$202,500 (3)
Kyle Quincey	$189,900 (1)
Joe Colborne	$157,100 (2)
Nick Ellis	$138,700 (2)
Jordan Binnington	$131,400 (1)
Jyrki Jokipakka	$121,700 (2)
Felix Sandstrom	$87,500 (2)
Filip Berglund	$87,500 (2)
Kieffer Bellows	$87,500 (3)
Maxim Shalunov	$87,500 (2)
Nikita Gusev	$87,500 (2)
Haydn Fleury	$86,333 (5)
Duncan Siemens	$81,300 (4)
Adam Brooks	$75,917 (2)
Giovanni Fiore	$70,167 (2)
Ty Rattie	$68,100 (4)
Samuel Blais	$67,333 (1)
Drew Shore	$60,000 (1)
Philip Larsen	$60,000 (1)
Christoph Bertschy	$60,000 (1)
Garrett Mitchell	$60,000 (1)
Jake Chelios	$60,000 (1)
Theodor Blueger	$60,000 (2)
Aaron Ness	$60,000 (1)
Anthony Bitetto	$60,000 (1)
Andrew OBrien	$60,000 (1)
Total Farm Players	28
Salary Commitment
Year 2 : $2,933,050
Year 3 : $1,986,184
Year 4 : $1,012,600
Year 5 : $443,700
Salary Average Commitment
Year 2 : $2,371,283
Year 3 : $1,426,817
Year 4 : $480,733
Year 5 : $235,733

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $185 - 3,473 - 57.89%
Level 2:	5000 - $135 - 2,462 - 49.24%
Level 3:	2000 - $70 - 1,003 - 50.13%
Level 4:	4000 - $40 - 2,517 - 62.92%
Luxury :	1000 - $300 - 635 - 63.50%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 0 - 0.00%
Farm Level 2:	3000 - $0 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	10,090 - 56.05%
Average Income per Game	1991071.66666667
Year to Date Revenue	$5,973,215
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,511,462
Farm Players Total Salaries	$2,722,799
Coaches Total Salaries	$2,650,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$20,525,524
Projected Bank Account	$20,525,524

Pro Players Salaries
Jamie Benn	$9,500,000 (2)
Ryan OReilly	$7,500,000 (5)
Oliver Ekman-Larsson	$6,000,000 (2)
Jason Zucker	$5,799,000 (6)
Duncan Keith	$5,538,462 (2)
Andrew MacDonald	$5,000,000 (2)
Tyler Toffoli	$4,600,000 (2)
Adam Henrique	$4,000,000 (1)
Danis Zaripov	$3,260,000 (3)
Derek Forbort	$3,101,000 (4)
Patrick Sharp	$2,931,000 (3)
Ryan Ellis	$2,500,000 (1)
Jon Gillies	$2,262,000 (6)
Jean-Gabriel Pageau	$2,100,000 (2)
Jan Rutta	$2,004,000 (3)
Radim Simek	$1,805,000 (4)
Adam Cracknell	$1,010,000 (4)
Dmitrij Jaskin	$926,000 (4)
Ilya Samsonov	$875,000 (2)
Cole Ully	$600,000 (4)
Brandon Bollig	$600,000 (1)
Emerson Etem	$600,000 (2)
Total Pro Players	22
Salary Commitment
Year 2 : $72,511,462
Year 3 : $66,411,462
Year 4 : $31,198,000
Year 5 : $23,003,000
Salary Average Commitment
Year 2 : $68,175,462
Year 3 : $61,075,462
Year 4 : $25,862,000
Year 5 : $17,667,000
Salary Cap with 1 Way Contract
Year 2 : $72,511,462
Year 3 : $65,411,462
Year 4 : $31,198,000
Year 5 : $23,003,000

Farm Players Salaries
Frederik Gauthier	$257,100 (6)
Tommy Wingels	$194,200 (4)
Miro Aaltonen	$188,700 (6)
Austin Czarnik	$175,300 (4)
Tomas Nosek	$168,900 (4)
CJ Smith	$160,400 (6)
Mike McKenna	$114,700 (2)
Dominic Toninato	$100,100 (4)
Chris Casto	$94,900 (1)
Oskar Lindblom	$92,500 (2)
Alexei Lipanov	$87,500 (2)
Travis Sanheim	$86,333 (1)
Travis Dermott	$86,333 (2)
Scott Laughton	$85,000 (4)
Jalen Chatfield	$76,500 (2)
Keegan Kolesar	$70,250 (2)
Brendan Guhle	$69,750 (2)
Dmytro Timashov	$69,333 (2)
Zane McIntyre	$65,000 (1)
Andreas Johnsson	$60,000 (1)
Zach Trotman	$60,000 (1)
Jason Kasdorf	$60,000 (1)
Trent Vogelhuber	$60,000 (1)
Petteri Lindbohm	$60,000 (1)
Michael Kapla	$60,000 (1)
Anton Rodin	$60,000 (1)
Brady Austin	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2 : $2,722,799
Year 3 : $1,996,566
Year 4 : $1,329,700
Year 5 : $1,329,700
Salary Average Commitment
Year 2 : $2,558,699
Year 3 : $1,832,466
Year 4 : $1,165,600
Year 5 : $1,165,600

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $85 - 6,000 - 100.00%
Level 2:	5000 - $55 - 5,000 - 100.00%
Level 3:	2000 - $30 - 2,000 - 100.00%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $180 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $23 - 0 - 0.00%
Farm Level 2:	3000 - $12 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,000 - 100.00%
Average Income per Game	1646450
Year to Date Revenue	$11,525,150
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,178,462
Farm Players Total Salaries	$2,639,766
Coaches Total Salaries	$4,875,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$17,997,038
Projected Bank Account	$17,997,038

Pro Players Salaries
PK Subban	$9,000,000 (4)
Zach Parise	$7,538,462 (5)
Max Pacioretty	$7,000,000 (2)
Matt Duchene	$6,000,000 (7)
Sergei Bobrovsky	$5,800,000 (2)
Torey Krug	$5,250,000 (2)
Nazem Kadri	$4,500,000 (4)
Michael Frolik	$4,300,000 (2)
Jake Gardiner	$4,050,000 (7)
Jakob Silfverberg	$3,750,000 (5)
Dustin Brown	$3,670,000 (5)
Andrei Markov	$3,059,000 (1)
Johnny Oduya	$2,359,000 (1)
Jason Chimera	$1,752,000 (1)
Ben Chiarot	$1,400,000 (1)
Pavel Buchnevich	$925,000 (5)
Peter Holland	$675,000 (1)
Cory Conacher	$650,000 (1)
Byron Froese	$650,000 (1)
Steve Oleksy	$650,000 (1)
Devin Setoguchi	$600,000 (2)
Chad Johnson	$600,000 (5)
Total Pro Players	22
Salary Commitment
Year 2 : $74,178,462
Year 3 : $65,421,462
Year 4 : $40,846,462
Year 5 : $40,846,462
Salary Average Commitment
Year 2 : $74,661,462
Year 3 : $63,466,462
Year 4 : $38,891,462
Year 5 : $38,891,462
Salary Cap with 1 Way Contract
Year 2 : $74,178,462
Year 3 : $62,983,462
Year 4 : $40,033,462
Year 5 : $40,033,462

Farm Players Salaries
Marko Dano	$222,900 (6)
Drake Caggiula	$206,800 (6)
Marek Langhamer	$184,400 (1)
Chris Wideman	$146,100 (4)
Connor Jones	$101,400 (6)
Kevin Porter	$99,500 (2)
Andreas Borgman	$92,500 (1)
Derek Grant	$91,200 (3)
Michael Vecchione	$90,000 (1)
Logan Brown	$89,417 (2)
Kirill Ustimenko	$87,500 (3)
Artur Kayumov	$87,500 (2)
Sebastian Repo	$87,500 (2)
Gustav Forsling	$87,250 (1)
Reid Boucher	$81,800 (4)
Mikhail Vorobyov	$78,417 (2)
Filip Gustavsson	$77,583 (2)
Aleksi Saarela	$75,333 (2)
Samuel Girard	$72,833 (2)
Connor Hobbs	$72,000 (2)
Calvin Thurkauf	$71,500 (2)
Alexandre Carrier	$68,833 (2)
Casey Nelson	$67,500 (4)
Jeremiah Addison	$60,000 (1)
Sam Anas	$60,000 (3)
Riley Barber	$60,000 (4)
Tucker Poolman	$60,000 (3)
Marcus Pettersson	$60,000 (3)
Total Farm Players	28
Salary Commitment
Year 2 : $2,639,766
Year 3 : $2,125,616
Year 4 : $1,245,200
Year 5 : $886,500
Salary Average Commitment
Year 2 : $2,598,366
Year 3 : $2,084,216
Year 4 : $1,203,800
Year 5 : $845,100

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 5,864 - 97.74%
Level 2:	5000 - $60 - 4,844 - 96.88%
Level 3:	2000 - $35 - 1,939 - 96.93%
Level 4:	4000 - $25 - 3,844 - 96.10%
Luxury :	1000 - $200 - 959 - 95.90%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 0 - 0.00%
Farm Level 2:	3000 - $15 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,450 - 96.94%
Average Income per Game	1836898.44444444
Year to Date Revenue	$16,532,086
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,989,810
Farm Players Total Salaries	$2,236,657
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$31,955,513
Projected Bank Account	$31,955,513

Pro Players Salaries
Brent Burns	$11,000,000 (2)
Shea Weber	$7,857,143 (5)
Kyle Okposo	$6,000,000 (5)
Blake Wheeler	$5,600,000 (2)
Frans Nielsen	$5,250,000 (4)
TJ Brodie	$4,654,000 (2)
Rick Nash	$4,471,000 (6)
Paul Stastny	$4,372,000 (6)
Mike Smith	$4,250,000 (1)
Alexei Emelin	$3,936,000 (6)
Antoine Vermette	$2,663,000 (6)
Anders Nilsson	$2,500,000 (1)
David Schlemko	$2,100,000 (2)
Jiri Hudler	$1,922,000 (4)
Paul Byron	$1,166,667 (1)
Kevin Connauton	$942,000 (6)
Rene Bourque	$918,000 (4)
Zachary Sanford	$875,000 (1)
Michael Haley	$825,000 (1)
Mark Fayne	$813,000 (6)
Tim Heed	$650,000 (1)
Colin McDonald	$625,000 (2)
Bobby Farnham	$600,000 (6)
Total Pro Players	23
Salary Commitment
Year 2 : $73,989,810
Year 3 : $63,723,143
Year 4 : $39,744,143
Year 5 : $39,744,143
Salary Average Commitment
Year 2 : $78,097,811
Year 3 : $67,831,144
Year 4 : $43,852,144
Year 5 : $43,852,144
Salary Cap with 1 Way Contract
Year 2 : $73,989,810
Year 3 : $63,723,143
Year 4 : $39,744,143
Year 5 : $39,744,143

Farm Players Salaries
Andrej Nestrasil	$292,900 (3)
Scott Foster	$156,400 (4)
Steve Michalek	$103,200 (5)
Trevor Moore	$92,500 (1)
Connor Chatham	$87,500 (2)
Lucas Carlsson	$87,500 (3)
Tanner Kaspick	$87,500 (3)
Scott Reedy	$87,500 (3)
Robin Salo	$87,500 (3)
Marcus Hogberg	$83,500 (1)
Justin Kloos	$79,250 (1)
Luke Witkowski	$75,000 (1)
Gabriel Gagne	$74,250 (1)
Oleg Sosunov	$72,407 (2)
Thomas Schemitsch	$71,750 (1)
Landon Ferraro	$70,000 (1)
Kevin Roy	$66,600 (5)
Jonne Tammela	$66,100 (5)
Jaycob Megna	$65,000 (1)
Jonny Brodzinski	$65,000 (1)
Brian Lashoff	$65,000 (1)
Patrick Bjorkstrand	$60,200 (5)
Colby Williams	$60,100 (5)
Steven Fogarty	$60,000 (5)
MacKenze Stewart	$60,000 (6)
TJ Tynan	$60,000 (5)
Total Farm Players	26
Salary Commitment
Year 2 : $2,236,657
Year 3 : $1,505,407
Year 4 : $1,345,500
Year 5 : $692,600
Salary Average Commitment
Year 2 : $2,034,957
Year 3 : $1,293,707
Year 4 : $1,133,800
Year 5 : $692,600

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $93 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $28 - 0 - 0.00%
Level 4:	4000 - $23 - 0 - 0.00%
Luxury :	1000 - $185 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $20 - 0 - 0.00%
Farm Level 2:	3000 - $10 - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,317,333
Farm Players Total Salaries	$2,431,318
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,435,500
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$15,081,463
Projected Bank Account	$15,081,463

Pro Players Salaries
Tyler Seguin	$11,000,000 (2)
Matt Murray	$9,500,000 (2)
Corey Perry	$8,625,000 (3)
Filip Forsberg	$6,000,000 (2)
Marc Methot	$4,900,000 (7)
Ryan Strome	$4,706,000 (6)
Nikita Zaitsev	$4,500,000 (5)
Shea Theodore	$3,687,000 (6)
Anthony Mantha	$2,916,000 (5)
Cody Franson	$2,879,000 (6)
Michael Matheson	$1,989,000 (5)
Brendan Smith	$1,986,000 (2)
Matt Greene	$1,797,000 (1)
Anton Khudobin	$1,736,000 (3)
Max Jones	$894,166 (2)
Christian Dvorak	$839,167 (1)
Jimmy Hayes	$810,000 (3)
Josh Archibald	$675,000 (1)
Henrik Samuelsson	$653,000 (1)
Austin Wagner	$625,000 (2)
Brett Pollock	$600,000 (1)
Total Pro Players	21
Salary Commitment
Year 2 : $71,317,333
Year 3 : $64,904,166
Year 4 : $34,899,000
Year 5 : $23,728,000
Salary Average Commitment
Year 2 : $69,006,237
Year 3 : $62,094,499
Year 4 : $32,089,333
Year 5 : $20,918,333
Salary Cap with 1 Way Contract
Year 2 : $71,317,333
Year 3 : $66,753,166
Year 4 : $36,748,000
Year 5 : $25,577,000

Farm Players Salaries
Devin Shore	$192,700 (6)
Zach Redmond	$158,800 (2)
Zbynek Michalek	$127,900 (1)
Kyle Connor	$92,500 (1)
Andrei Mironov	$92,500 (1)
Matiss Kivlenieks	$92,500 (2)
Joel Eriksson-Ek	$89,417 (1)
Denis Gurianov	$89,417 (2)
Jake Evans	$87,500 (2)
Kailer Yamamoto	$87,500 (2)
Alexander Kerfoot	$87,500 (2)
Thomas Chabot	$86,333 (2)
Noah Juulsen	$86,333 (2)
Brendan Lemieux	$83,917 (1)
Brandon Halverson	$77,250 (1)
Tyler Parsons	$75,917 (2)
Anton Forsberg	$75,000 (1)
Mark Friedman	$74,917 (2)
Dawson Leedahl	$74,917 (2)
Manuel Wiederer	$73,667 (2)
Conner Bleackley	$70,000 (1)
Erik Cernak	$69,750 (2)
Lane Pederson	$69,000 (2)
Nicolas Aube-Kubel	$68,083 (1)
Taylor Fedun	$65,000 (1)
Maxime Lajoie	$63,000 (2)
Adam Musil	$60,000 (2)
Chris Summers	$60,000 (1)
Total Farm Players	28
Salary Commitment
Year 2 : $2,431,318
Year 3 : $1,529,751
Year 4 : $192,700
Year 5 : $192,700
Salary Average Commitment
Year 2 : $2,431,318
Year 3 : $1,529,751
Year 4 : $192,700
Year 5 : $192,700

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 5,685 - 94.74%
Level 2:	5000 - $60 - 4,624 - 92.48%
Level 3:	2000 - $35 - 1,678 - 83.92%
Level 4:	4000 - $25 - 3,462 - 86.55%
Luxury :	1000 - $200 - 882 - 88.23%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 5,703 - 95.04%
Farm Level 2:	3000 - $12 - 2,918 - 97.27%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,331 - 90.73%
Average Income per Game	1739821
Year to Date Revenue	$5,219,463
Farm
Home Games Left	0
Average Attendance - %	8,621 - 95.79%
Average Income per Game	213102.444444444
Year to Date Revenue	$1,917,922
Expense
Pro Players Total Salaries	$69,840,500
Farm Players Total Salaries	$3,500,984
Coaches Total Salaries	$2,150,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,407,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$15,875,858
Projected Bank Account	$15,875,858

Pro Players Salaries
Ryan Callahan	$5,800,000 (2)
Travis Zajac	$5,750,000 (3)
Nino Niederreiter	$5,250,000 (4)
Ben Bishop	$4,916,667 (5)
Josh Manson	$4,898,000 (6)
Paul Martin	$4,850,000 (1)
Anthony Duclair	$4,241,000 (1)
Kyle Turris	$4,129,000 (6)
Cody Eakin	$3,850,000 (2)
Bryan Rust	$3,738,000 (6)
Lars Eller	$3,442,000 (5)
Jon Merrill	$3,416,000 (5)
Dylan Larkin	$3,000,000 (2)
Antti Niemi	$2,134,000 (4)
Taylor Beck	$2,004,000 (5)
Kevin Gravel	$1,826,000 (6)
Jake McCabe	$1,600,000 (1)
Taylor Chorney	$1,243,000 (3)
Buddy Robinson	$1,102,000 (4)
Tobias Lindberg	$1,000,000 (6)
Casey Mittelstadt	$875,000 (2)
Garrett Pilon	$775,833 (2)
Total Pro Players	22
Salary Commitment
Year 2 : $69,840,500
Year 3 : $59,149,500
Year 4 : $44,848,667
Year 5 : $37,855,667
Salary Average Commitment
Year 2 : $54,945,001
Year 3 : $47,295,001
Year 4 : $32,994,168
Year 5 : $26,001,168
Salary Cap with 1 Way Contract
Year 2 : $69,840,500
Year 3 : $59,149,500
Year 4 : $44,848,667
Year 5 : $37,855,667

Farm Players Salaries
Jared McCann	$279,100 (6)
Marek Mazanec	$276,100 (6)
Lee Stempniak	$274,700 (2)
Sergei Kalinin	$219,700 (3)
Matt Read	$209,500 (4)
Harry Zolnierczyk	$197,900 (4)
Jacob Josefson	$193,900 (4)
Michael Sgarbossa	$193,600 (6)
Jarred Tinordi	$109,300 (4)
Scott Wedgewood	$106,800 (4)
Neal Pionk	$92,500 (5)
Alex Iafallo	$92,500 (5)
Tyler Motte	$92,500 (1)
Jake Bean	$89,417 (2)
Daniil Tarasov	$87,500 (3)
Will Butcher	$87,500 (2)
Grant Mismash	$87,500 (3)
Dillon Fournier	$87,500 (2)
Jakub Zboril	$86,333 (2)
Roope Hintz	$81,167 (2)
Reid Duke	$77,000 (2)
Noah Rod	$76,333 (2)
Carter Hart	$76,167 (2)
Gabriel Fontaine	$73,667 (2)
Vaclav Karabacek	$69,500 (1)
Carson Soucy	$63,300 (2)
Tyler Lewington	$60,000 (1)
Sean Malone	$60,000 (3)
Total Farm Players	28
Salary Commitment
Year 2 : $3,500,984
Year 3 : $3,398,084
Year 4 : $2,325,000
Year 5 : $1,870,300
Salary Average Commitment
Year 2 : $2,948,301
Year 3 : $2,726,301
Year 4 : $1,705,417
Year 5 : $1,350,417

Team	Current Fund	Season Salary Cap	Under Maximum of $75,000,000	Over Minimum of $55,400,000	Farm Salary Cap	Under Maximum of $50,000,000	Pro Players	Farm Players	Total Players
Avalanche	$33,997,393	$73,152,667	$1,847,333	$17,752,667	$2,576,350	$47,423,650	22	26	48
Blackhawks	$40,922,501	$73,406,605	$1,593,395	$18,006,605	$2,846,766	$47,153,234	22	26	48
Blue Jackets	$32,237,376	$77,748,333	-$2,748,333	$22,348,333	$2,124,566	$47,875,434	23	25	48
Blues	$27,205,233	$72,072,333	$2,927,667	$16,672,333	$3,240,333	$46,759,667	23	27	50
Bruins	$37,322,817	$68,811,834	$6,188,166	$13,411,834	$2,583,550	$47,416,450	22	25	47
Canadiens	$15,183,646	$72,566,723	$2,433,277	$17,166,723	$2,712,700	$47,287,300	23	28	51
Canucks	$36,707,636	$69,839,000	$5,161,000	$14,439,000	$3,663,584	$46,336,416	22	28	50
Capitals	$31,386,078	$74,649,999	$350,001	$19,249,999	$3,068,049	$46,931,951	22	27	49
Coyotes	$524,814	$73,905,000	$1,095,000	$18,505,000	$2,369,084	$47,630,916	22	25	47
Devils	$13,890,838	$74,339,167	$660,833	$18,939,167	$1,860,917	$48,139,083	23	25	48
Ducks	$11,498,264	$73,185,833	$1,814,167	$17,785,833	$2,295,834	$47,704,166	22	26	48
Flames	$14,337,875	$74,852,000	$148,000	$19,452,000	$2,224,150	$47,775,850	22	27	49
Flyers	$19,419,632	$74,776,166	$223,834	$19,376,166	$3,517,333	$46,482,667	21	28	49
Golden Knights	$20,411,716	$70,078,750	$4,921,250	$14,678,750	$4,023,384	$45,976,616	22	28	50
Hurricanes	$21,360,789	$72,328,917	$2,671,083	$16,928,917	$1,746,333	$48,253,667	22	24	46
Islanders	$29,920,658	$74,904,666	$95,334	$19,504,666	$1,812,465	$48,187,535	22	24	46
Jets	$24,054,961	$74,978,083	$21,917	$19,578,083	$3,220,950	$46,779,050	22	27	49
Kings	$36,168,288	$73,385,250	$1,614,750	$17,985,250	$2,930,951	$47,069,049	22	28	50
Kraken	$20,557,052	$74,954,834	$45,166	$19,554,834	$3,114,199	$46,885,801	22	25	47
Lightning	$45,150,051	$73,555,878	$1,444,122	$18,155,878	$2,411,850	$47,588,150	22	23	45
Maple Leafs	$35,593,887	$72,185,000	$2,815,000	$16,785,000	$4,437,732	$45,562,268	21	28	49
Nordiques	$18,189,257	$73,305,894	$1,694,106	$17,905,894	$2,783,532	$47,216,468	21	27	48
Oilers	$19,734,983	$66,584,929	$8,415,071	$11,184,929	$2,523,200	$47,476,800	22	28	50
Penguins	$22,183,581	$74,341,111	$658,889	$18,941,111	$2,972,015	$47,027,985	22	26	48
Predators	$44,391,605	$76,780,500	-$1,780,500	$21,380,500	$2,434,649	$47,565,351	24	25	49
Rangers	$16,448,240	$74,434,500	$565,500	$19,034,500	$3,034,800	$46,965,200	22	26	48
Red Wings	$22,530,093	$74,346,000	$654,000	$18,946,000	$2,933,050	$47,066,950	20	28	48
Sabres	$20,525,524	$74,511,462	$488,538	$19,111,462	$2,722,799	$47,277,201	22	27	49
Senators	$17,997,038	$74,178,462	$821,538	$18,778,462	$2,639,766	$47,360,234	22	28	50
Sharks	$31,955,513	$73,989,810	$1,010,190	$18,589,810	$2,236,657	$47,763,343	23	26	49
Stars	$15,081,463	$73,752,833	$1,247,167	$18,352,833	$2,431,318	$47,568,682	21	28	49
Wild	$15,875,858	$73,247,500	$1,752,500	$17,847,500	$3,500,984	$46,499,016	22	28	50

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %