CCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $90 - 5,569 - 92.82%
Level 2:	5000 - $55 - 4,702 - 94.04%
Level 3:	2000 - $30 - 1,888 - 94.41%
Level 4:	4000 - $20 - 3,787 - 94.67%
Luxury :	1000 - $180 - 939 - 93.93%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $26 - 4,584 - 76.40%
Farm Level 2:	3000 - $13 - 2,275 - 75.84%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,885 - 93.81%
Average Income per Game	$1,581,320
Year to Date Revenue	$64,834,115
Farm
Home Games Left	0
Average Attendance - %	6,860 - 76.22%
Average Income per Game	$178,522
Year to Date Revenue	$7,319,410
Expense
Pro Players Total Salaries	$73,793,667
Farm Players Total Salaries	$2,886,033
Coaches Total Salaries	$4,175,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$77,939,047
Farm Year To Date Expenses	$3,680,546
Pro Salary Cap To Date	$74,689,048
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$542,561
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$26,283
Farm Estimated Expenses	$26,283
Estimated Season Expenses	$26,283
Season Salary Cap	$75,793,667
Estimate Under Maximum Salary Cap of $79,500,000	$3,706,333
Estimate Over Minimum Salary Cap of $58,800,000	$16,993,667
Current Bank Account	$24,531,325
Projected Bank Account	$24,505,042

Pro Players Salaries
Mark Scheifele	$6,125,000 (6)
Dougie Hamilton	$5,750,000 (2)
Boone Jenner	$5,547,000 (5)
Jeff Skinner	$5,452,000 (6)
Mika Zibanejad	$5,350,000 (3)
Semyon Varlamov	$4,736,000 (4)
Trevor van Riemsdyk	$3,955,000 (5)
Nikita Nesterov	$3,743,000 (5)
Ryan Spooner	$3,329,000 (5)
Zach Smith	$3,250,000 (2)
Matt Tennyson	$3,181,000 (2)
Trevor Daley	$3,166,667 (1)
Sam Bennett	$3,032,000 (3)
Jonathan Bernier	$2,944,000 (5)
Matthew Benning	$2,734,000 (5)
Thomas Hickey	$2,515,000 (5)
David Schlemko	$2,100,000 (1)
Jiri Hudler	$1,922,000 (3)
Eric Fehr	$1,816,000 (2)
Erik Condra	$1,331,000 (2)
Eric Tangradi	$615,000 (2)
Adam Payerl	$600,000 (2)
RJ Umberger	$600,000 (2)
Total Pro Players	23
Salary Commitment
Year 3 : $73,793,667
Year 4 : $68,527,000
Year 5 : $51,384,000
Year 6 : $41,080,000
Salary Average Commitment
Year 3 : $62,704,667
Year 4 : $57,438,000
Year 5 : $40,295,000
Year 6 : $29,991,000
Salary Cap with 1 Way Contract
Year 3 : $73,793,667
Year 4 : $68,527,000
Year 5 : $51,384,000
Year 6 : $41,080,000

Farm Players Salaries
Vladislav Namestnikov	$244,400 (5)
Mike Condon	$240,000 (1)
Michael Haley	$212,000 (4)
Nic Dowd	$166,200 (5)
Michael Zalewski	$161,900 (4)
Alex Iafallo	$148,400 (4)
Zachary Fucale	$114,300 (5)
Lucas Wallmark	$104,200 (5)
Jack Skille	$100,700 (2)
Robert Hagg	$97,300 (5)
Viktor Svedberg	$94,700 (3)
Chris Nell	$91,600 (4)
Jason Robertson	$87,500 (3)
Michael DiPietro	$87,500 (3)
Adam Ruzicka	$87,500 (3)
Santeri Virtanen	$87,500 (3)
John McFarland	$87,500 (1)
Trevor Smith	$86,800 (1)
Philip Samuelsson	$79,400 (3)
Cole Cassels	$73,800 (4)
Mitchell Vande Sompel	$72,833 (1)
Nicolas Kerdiles	$60,000 (3)
Nick Lappin	$60,000 (2)
Julian Melchiori	$60,000 (1)
Philip Larsen	$60,000 (2)
Petter Granberg	$60,000 (1)
Marek Hrivik	$60,000 (2)
Total Farm Players	27
Salary Commitment
Year 3 : $2,886,033
Year 4 : $2,278,900
Year 5 : $1,998,200
Year 6 : $1,414,100
Salary Average Commitment
Year 3 : $2,779,483
Year 4 : $2,172,350
Year 5 : $1,891,650
Year 6 : $1,307,550

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $105 - 5,116 - 85.27%
Level 2:	5000 - $60 - 4,185 - 83.70%
Level 3:	2000 - $35 - 1,941 - 97.06%
Level 4:	4000 - $25 - 3,784 - 94.60%
Luxury :	1000 - $175 - 974 - 97.40%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $19 - 4,543 - 75.71%
Farm Level 2:	3000 - $11 - 2,313 - 77.09%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,000 - 88.89%
Average Income per Game	$1,576,633
Year to Date Revenue	$64,641,957
Farm
Home Games Left	0
Average Attendance - %	6,855 - 76.17%
Average Income per Game	$138,015
Year to Date Revenue	$5,658,606
Expense
Pro Players Total Salaries	$76,606,143
Farm Players Total Salaries	$2,813,018
Coaches Total Salaries	$5,270,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,317,500
Pro Year To Date Expenses	$80,321,749
Farm Year To Date Expenses	$4,394,093
Pro Salary Cap To Date	$76,571,747
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$565,888
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$29,883
Farm Estimated Expenses	$29,883
Estimated Season Expenses	$29,883
Season Salary Cap	$78,923,643
Estimate Under Maximum Salary Cap of $79,500,000	$576,357
Estimate Over Minimum Salary Cap of $58,800,000	$20,123,643
Current Bank Account	$26,157,222
Projected Bank Account	$26,127,339

Pro Players Salaries
Patrick Kane	$11,000,000 (1)
Leon Draisaitl	$10,000,000 (1)
Matt Murray	$9,000,000 (1)
Justin Schultz	$5,500,000 (1)
Sami Vatanen	$4,875,000 (1)
Evgeni Malkin	$4,750,000 (4)
Karl Alzner	$4,625,000 (3)
Jason Spezza	$4,608,000 (4)
Travis Hamonic	$3,857,143 (1)
Pavel Buchnevich	$2,847,000 (4)
Brian Elliott	$2,576,000 (3)
Colton Sissons	$2,088,000 (5)
Michael Matheson	$1,989,000 (4)
Kris Versteeg	$1,770,000 (3)
Paul Byron	$1,642,000 (4)
Tom Kuhnhackl	$979,000 (5)
Derek Ryan	$950,000 (3)
Eetu Tuulola	$875,000 (3)
Patrick Harper	$875,000 (3)
Corban Knight	$600,000 (4)
Rob Scuderi	$600,000 (1)
Kevin Czuczman	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 3 : $76,606,143
Year 4 : $37,566,000
Year 5 : $37,566,000
Year 6 : $25,895,000
Salary Average Commitment
Year 3 : $81,750,143
Year 4 : $35,818,000
Year 5 : $35,818,000
Year 6 : $23,973,000
Salary Cap with 1 Way Contract
Year 3 : $76,606,143
Year 4 : $31,174,000
Year 5 : $31,174,000
Year 6 : $19,503,000

Farm Players Salaries
Mattias Janmark	$290,600 (5)
Vladislav Kamenev	$252,963 (3)
Brandon Pirri	$238,700 (3)
Juuse Saros	$216,800 (5)
Michael Mersch	$175,500 (5)
Christoph Bertschy	$130,900 (6)
Joe Cannata	$123,900 (1)
Michael Amadio	$118,400 (5)
Ville Husso	$102,300 (4)
Colin White	$95,822 (3)
Luke Kunin	$92,500 (1)
Chad Krys	$87,500 (3)
Dylan Sikura	$87,500 (2)
Taylor Raddysh	$86,417 (1)
Mike Weber	$82,100 (4)
Rasmus Andersson	$75,583 (1)
Jacob Moverare	$71,333 (1)
Alex Grant	$64,200 (2)
Jared Cowen	$60,000 (2)
Christian Thomas	$60,000 (5)
Robbie Russo	$60,000 (2)
Jordan Szwarz	$60,000 (3)
John Gilmour	$60,000 (5)
Nathan Noel	$60,000 (5)
Alex Biega	$60,000 (2)
Total Farm Players	25
Salary Commitment
Year 3 : $2,813,018
Year 4 : $2,363,285
Year 5 : $2,031,585
Year 6 : $1,296,600
Salary Average Commitment
Year 3 : $2,353,218
Year 4 : $1,903,485
Year 5 : $1,571,785
Year 6 : $965,500

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $88 - 5,808 - 96.80%
Level 2:	5000 - $55 - 4,839 - 96.77%
Level 3:	2000 - $29 - 1,941 - 97.05%
Level 4:	4000 - $22 - 3,842 - 96.05%
Luxury :	1000 - $185 - 963 - 96.33%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $14 - 4,415 - 73.58%
Farm Level 2:	3000 - $5 - 2,219 - 73.97%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,393 - 96.63%
Average Income per Game	$1,633,390
Year to Date Revenue	$66,968,998
Farm
Home Games Left	0
Average Attendance - %	6,634 - 73.71%
Average Income per Game	$87,481
Year to Date Revenue	$3,586,713
Expense
Pro Players Total Salaries	$69,585,167
Farm Players Total Salaries	$2,218,350
Coaches Total Salaries	$3,475,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,634,000
Pro Year To Date Expenses	$68,019,364
Farm Year To Date Expenses	$3,034,585
Pro Salary Cap To Date	$65,144,319
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$510,283
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$19,437
Farm Estimated Expenses	$19,437
Estimated Season Expenses	$19,437
Season Salary Cap	$76,219,167
Estimate Under Maximum Salary Cap of $79,500,000	$3,280,833
Estimate Over Minimum Salary Cap of $58,800,000	$17,419,167
Current Bank Account	$31,339,138
Projected Bank Account	$31,319,701

Pro Players Salaries
Mitchell Marner	$7,750,000 (1)
Nathan MacKinnon	$6,300,000 (5)
Sebastian Aho	$6,000,000 (1)
Cory Schneider	$6,000,000 (3)
Josh Manson	$4,898,000 (5)
Shawn Matthias	$4,276,000 (4)
David Savard	$4,250,000 (2)
Anthony Beauvillier	$3,813,000 (3)
Roman Polak	$3,716,000 (4)
Brayden Point	$3,058,000 (3)
Adam Lowry	$2,787,000 (5)
Anton Stralman	$2,272,000 (5)
Zach Hyman	$2,250,000 (2)
Calle Jarnkrok	$2,000,000 (3)
Brock Boeser	$1,859,000 (4)
Matt Greene	$1,473,000 (1)
Samuel Morin	$1,406,000 (5)
Stephen Gionta	$1,233,000 (3)
Lukas Sedlak	$1,182,000 (4)
Mikko Rantanen	$894,167 (1)
MacKenzie Weegar	$818,000 (2)
Chris Driedger	$750,000 (2)
Danick Martel	$600,000 (2)
Total Pro Players	23
Salary Commitment
Year 3 : $69,585,167
Year 4 : $53,468,000
Year 5 : $44,800,000
Year 6 : $28,696,000
Salary Average Commitment
Year 3 : $68,049,167
Year 4 : $51,932,000
Year 5 : $36,514,000
Year 6 : $20,410,000
Salary Cap with 1 Way Contract
Year 3 : $69,585,167
Year 4 : $53,468,000
Year 5 : $44,800,000
Year 6 : $28,696,000

Farm Players Salaries
Andrew Desjardins	$248,300 (2)
Cristoval Nieves	$167,300 (3)
Nick Cousins	$150,200 (1)
Chris VandeVelde	$134,800 (1)
Garret Sparks	$128,600 (3)
Christopher Gibson	$128,100 (1)
Ethan Prow	$124,800 (3)
Pontus Aberg (Out of Payroll)	$108,700 (3)
Jake Walman	$92,500 (1)
Ian Scott	$87,500 (3)
Thomas Novak	$87,500 (2)
Sebastian Aho (D)	$87,500 (2)
Anthony Florentino	$87,500 (1)
Max Gildon	$87,500 (2)
Chris Calnan	$87,500 (1)
Paul Bittner	$74,750 (1)
Warren Foegele	$74,667 (1)
Kole Sherwood	$69,333 (1)
Jake Chelios	$60,000 (5)
Rocco Grimaldi	$60,000 (2)
Justin Auger	$60,000 (1)
Jacob Graves	$60,000 (3)
Jean-Sebastien Dea	$60,000 (3)
Total Farm Players	23
Salary Commitment
Year 3 : $2,327,050
Year 4 : $1,367,700
Year 5 : $796,900
Year 6 : $60,000
Salary Average Commitment
Year 3 : $2,015,150
Year 4 : $1,055,800
Year 5 : $653,300
Year 6 : $60,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $98 - 4,547 - 75.78%
Level 2:	5000 - $55 - 4,655 - 93.09%
Level 3:	2000 - $35 - 1,445 - 72.27%
Level 4:	4000 - $25 - 2,750 - 68.76%
Luxury :	1000 - $199 - 728 - 72.77%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,472 - 74.53%
Farm Level 2:	3000 - $14 - 2,243 - 74.76%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,125 - 78.47%
Average Income per Game	$1,441,234
Year to Date Revenue	$59,090,612
Farm
Home Games Left	0
Average Attendance - %	6,715 - 74.61%
Average Income per Game	$169,473
Year to Date Revenue	$6,948,413
Expense
Pro Players Total Salaries	$69,381,444
Farm Players Total Salaries	$3,742,367
Coaches Total Salaries	$4,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,375,000
Pro Year To Date Expenses	$74,503,356
Farm Year To Date Expenses	$4,579,198
Pro Salary Cap To Date	$70,503,358
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$516,771
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$29,947
Farm Estimated Expenses	$29,947
Estimated Season Expenses	$29,947
Season Salary Cap	$76,756,444
Estimate Under Maximum Salary Cap of $79,500,000	$2,743,556
Estimate Over Minimum Salary Cap of $58,800,000	$17,956,444
Current Bank Account	$7,661,704
Projected Bank Account	$7,631,757

Pro Players Salaries
Phil Kessel	$6,800,000 (3)
Matt Niskanen	$5,750,000 (2)
Alexander Steen	$5,750,000 (2)
Justin Abdelkader	$4,250,000 (4)
Jonas Brodin	$4,166,667 (2)
Nick Bjugstad	$4,100,000 (2)
Marco Scandella	$4,000,000 (1)
Darren Helm	$3,850,000 (2)
Ryan Murray	$3,782,000 (5)
Luca Sbisa	$3,755,000 (4)
Marcus Foligno	$3,045,000 (3)
Alexander Burmistrov	$2,757,000 (5)
Erik Haula	$2,750,000 (1)
Kevan Miller	$2,500,000 (1)
Zach Bogosian	$2,344,000 (1)
Antoine Roussel	$1,827,000 (5)
Tyler Ennis	$1,823,000 (3)
Nick Schmaltz	$1,718,444 (3)
Riley Sheahan	$1,200,000 (2)
Ilya Sorokin	$875,000 (1)
Dylan Gambrell	$875,000 (1)
Dylan Strome	$863,333 (1)
Michal Neuvirth	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 3 : $69,381,444
Year 4 : $54,574,111
Year 5 : $29,757,444
Year 6 : $16,371,000
Salary Average Commitment
Year 3 : $64,617,444
Year 4 : $49,810,111
Year 5 : $24,993,444
Year 6 : $13,402,000
Salary Cap with 1 Way Contract
Year 3 : $69,381,444
Year 4 : $54,574,111
Year 5 : $29,757,444
Year 6 : $16,371,000

Farm Players Salaries
Jamie Oleksiak	$294,800 (5)
Nick Jensen	$292,000 (3)
Tobias Rieder	$289,200 (5)
Justin Bailey	$227,100 (5)
Karl Stollery	$219,500 (1)
Reto Berra	$200,000 (2)
Adam Erne	$194,600 (5)
Logan Shaw	$185,300 (5)
Nate Prosser	$181,700 (2)
Antoine Bibeau	$150,000 (2)
Michael McCarron	$150,000 (2)
Ryan Garbutt	$140,000 (2)
Matt Bartkowski	$120,000 (2)
Joseph Cramarossa	$100,000 (1)
Julien Gauthier	$89,417 (1)
Adam Fox	$87,500 (3)
Andrei Altybarmakyan	$87,500 (3)
Fredrik Karlstrom	$87,500 (2)
Max Zimmer	$87,500 (1)
Andrew Peeke	$87,500 (1)
Brent Gates	$87,500 (1)
Marcus Davidsson	$87,500 (2)
Pavel Karnaukhov	$87,500 (3)
Jakub Zboril (Out of Payroll)	$86,333 (1)
Rudolfs Balcers	$75,917 (1)
Brandon Gignac	$72,833 (1)
Spencer Martin	$60,000 (2)
Total Farm Players	27
Salary Commitment
Year 3 : $3,828,700
Year 4 : $2,922,200
Year 5 : $1,745,500
Year 6 : $1,191,000
Salary Average Commitment
Year 3 : $3,191,617
Year 4 : $2,285,117
Year 5 : $1,108,417
Year 6 : $553,917

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 4,719 - 78.65%
Level 2:	5000 - $60 - 3,952 - 79.03%
Level 3:	2000 - $35 - 1,575 - 78.76%
Level 4:	4000 - $25 - 2,994 - 74.84%
Luxury :	1000 - $200 - 769 - 76.91%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,581 - 76.35%
Farm Level 2:	3000 - $12 - 2,307 - 76.90%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,009 - 77.83%
Average Income per Game	$1,479,272
Year to Date Revenue	$60,650,169
Farm
Home Games Left	0
Average Attendance - %	6,888 - 76.53%
Average Income per Game	$170,647
Year to Date Revenue	$6,996,507
Expense
Pro Players Total Salaries	$73,360,333
Farm Players Total Salaries	$2,613,812
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,866,400
Pro Year To Date Expenses	$73,221,434
Farm Year To Date Expenses	$3,428,616
Pro Salary Cap To Date	$72,221,419
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$523,664
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$23,888
Farm Estimated Expenses	$23,888
Estimated Season Expenses	$23,888
Season Salary Cap	$76,226,733
Estimate Under Maximum Salary Cap of $79,500,000	$3,273,267
Estimate Over Minimum Salary Cap of $58,800,000	$17,426,733
Current Bank Account	$26,953,043
Projected Bank Account	$26,929,155

Pro Players Salaries
Tuukka Rask	$7,500,000 (1)
David Krejci	$7,250,000 (2)
Alex Pietrangelo	$6,500,000 (1)
Jordan Staal	$6,000,000 (4)
TJ Oshie	$5,750,000 (4)
Troy Brouwer	$4,500,000 (1)
Johnny Boychuk	$4,000,000 (3)
Michael Grabner	$3,965,000 (5)
Charlie McAvoy	$3,948,000 (3)
Brandon Carlo	$3,788,000 (3)
Cal Clutterbuck	$3,500,000 (3)
Charlie Coyle	$3,200,000 (1)
Jaroslav Halak	$2,992,000 (1)
Sean Kuraly	$2,562,000 (5)
Chris Wagner	$1,582,000 (1)
Jamie McBain	$1,210,000 (2)
Curtis McKenzie	$1,186,000 (3)
Ryan Carpenter	$944,000 (2)
Matt Grzelcyk	$893,000 (3)
Jake DeBrusk	$863,333 (2)
Noel Acciari	$627,000 (3)
Evan McEneny	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 3 : $73,360,333
Year 4 : $48,486,333
Year 5 : $38,219,000
Year 6 : $18,277,000
Salary Average Commitment
Year 3 : $71,292,083
Year 4 : $44,418,083
Year 5 : $34,150,750
Year 6 : $14,208,750
Salary Cap with 1 Way Contract
Year 3 : $73,360,333
Year 4 : $46,486,333
Year 5 : $36,219,000
Year 6 : $18,277,000

Farm Players Salaries
Julius Honka	$288,800 (3)
Peter Cehlarik	$235,500 (2)
Riley Nash	$194,500 (5)
Anders Lindback	$177,400 (1)
Jakob Forsbacka Karlsson	$163,112 (3)
Oscar Dansk	$160,800 (5)
Pavel Zacha	$118,250 (3)
Danton Heinen	$96,250 (3)
TJ Brennan (Out of Payroll)	$95,000 (1)
Ryan Fitzgerald	$93,333 (1)
Anders Bjork	$92,500 (1)
Deven Sideroff	$89,000 (1)
Jeremy Swayman	$87,500 (3)
Trent Frederic	$87,500 (3)
Zack Phillips	$87,500 (1)
Chase De Leo	$80,300 (2)
Ryan Gropp	$80,250 (1)
Rob OGara (Out of Payroll)	$79,200 (3)
Emil Johansson	$78,417 (1)
Jeremy Lauzon	$74,750 (1)
Justin Hickman	$71,400 (3)
Andrew Nielsen	$69,750 (1)
Tommy Cross	$65,000 (1)
Brad Hunt	$62,000 (1)
Colby Cave	$60,000 (3)
Total Farm Players	25
Salary Commitment
Year 3 : $2,788,012
Year 4 : $1,723,112
Year 5 : $1,407,312
Year 6 : $355,300
Salary Average Commitment
Year 3 : $2,587,712
Year 4 : $1,522,812
Year 5 : $1,207,012
Year 6 : $155,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $85 - 5,713 - 95.22%
Level 2:	5000 - $50 - 4,755 - 95.10%
Level 3:	2000 - $30 - 1,915 - 95.77%
Level 4:	4000 - $20 - 3,829 - 95.71%
Luxury :	1000 - $175 - 951 - 95.12%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $28 - 4,462 - 74.37%
Farm Level 2:	3000 - $15 - 2,180 - 72.65%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,163 - 95.35%
Average Income per Game	$1,525,525
Year to Date Revenue	$62,546,527
Farm
Home Games Left	0
Average Attendance - %	6,642 - 73.80%
Average Income per Game	$189,156
Year to Date Revenue	$7,755,387
Expense
Pro Players Total Salaries	$76,883,833
Farm Players Total Salaries	$2,795,231
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,000,000
Pro Year To Date Expenses	$78,643,748
Farm Year To Date Expenses	$3,370,426
Pro Salary Cap To Date	$77,143,739
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$551,999
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$23,415
Farm Estimated Expenses	$23,415
Estimated Season Expenses	$23,415
Season Salary Cap	$77,883,833
Estimate Under Maximum Salary Cap of $79,500,000	$1,616,167
Estimate Over Minimum Salary Cap of $58,800,000	$19,083,833
Current Bank Account	$3,471,386
Projected Bank Account	$3,447,971

Pro Players Salaries
Carey Price	$9,500,000 (1)
Victor Hedman	$8,250,000 (1)
Kris Letang	$7,250,000 (3)
Aleksander Barkov	$6,750,000 (1)
Alexander Radulov	$6,250,000 (3)
Tomas Tatar	$5,300,000 (2)
Brett Pesce	$4,025,000 (4)
Alex Tuch	$3,674,000 (4)
Max Domi	$3,575,000 (1)
Jesse Puljujarvi	$2,833,000 (4)
Anders Nilsson	$2,456,000 (1)
Jonathan Marchessault	$2,355,000 (5)
Scott Hartnell	$2,202,000 (1)
Trevor Lewis	$2,000,000 (1)
Brendan Smith	$1,986,000 (1)
Pierre-Edouard Bellemare	$1,558,000 (4)
Brayden McNabb	$1,486,000 (5)
Christian Folin	$1,415,000 (3)
Alex Chiasson	$1,328,000 (3)
Mike Reilly	$930,000 (3)
Clayton Keller	$885,833 (2)
Nico Hischier	$875,000 (2)
Total Pro Players	22
Salary Commitment
Year 3 : $76,883,833
Year 4 : $42,519,833
Year 5 : $35,459,000
Year 6 : $18,286,000
Salary Average Commitment
Year 3 : $73,262,833
Year 4 : $36,543,833
Year 5 : $29,483,000
Year 6 : $12,310,000
Salary Cap with 1 Way Contract
Year 3 : $76,883,833
Year 4 : $40,164,833
Year 5 : $33,104,000
Year 6 : $15,931,000

Farm Players Salaries
Samuel Montembeault	$254,900 (3)
Nicolas Deslauriers	$206,400 (5)
David Rittich	$187,100 (2)
Kyle Clifford	$160,000 (1)
Jujhar Khaira	$121,147 (3)
Luke Opilka	$113,200 (2)
Adrian Kempe	$89,417 (1)
Logan Stanley	$89,417 (1)
Klim Kostin	$87,500 (3)
Zachary Lauzon	$87,500 (3)
Urho Vaakanainen	$87,500 (1)
MacKenzie Entwistle	$87,500 (3)
Pierre-Olivier Joseph	$87,500 (3)
Alexandre Texier	$87,500 (2)
Maxime Comtois	$87,500 (2)
Cale Makar	$87,500 (1)
Ryan Poehling	$87,500 (2)
Cale Fleury	$87,500 (2)
Joni Ikonen	$87,500 (2)
Pascal Laberge	$81,167 (1)
Michael Chaput	$79,900 (3)
Sami Niku	$77,500 (1)
JC Beaudin	$76,500 (1)
Josh Mahura	$75,917 (1)
Vitaly Abramov	$74,500 (1)
Samuel Girard	$72,833 (1)
Mathieu Joseph	$72,833 (1)
Total Farm Players	27
Salary Commitment
Year 3 : $2,795,231
Year 4 : $1,750,147
Year 5 : $1,012,347
Year 6 : $206,400
Salary Average Commitment
Year 3 : $2,666,331
Year 4 : $1,621,247
Year 5 : $883,447
Year 6 : $77,500

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $90 - 5,637 - 93.95%
Level 2:	5000 - $55 - 4,798 - 95.96%
Level 3:	2000 - $35 - 1,416 - 70.78%
Level 4:	4000 - $20 - 3,525 - 88.12%
Luxury :	1000 - $170 - 944 - 94.38%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,481 - 74.69%
Farm Level 2:	3000 - $12 - 2,286 - 76.19%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,319 - 90.66%
Average Income per Game	$1,591,152
Year to Date Revenue	$65,237,230
Farm
Home Games Left	0
Average Attendance - %	6,767 - 75.19%
Average Income per Game	$167,349
Year to Date Revenue	$6,861,323
Expense
Pro Players Total Salaries	$74,942,667
Farm Players Total Salaries	$2,904,247
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,915,667
Pro Year To Date Expenses	$73,942,457
Farm Year To Date Expenses	$3,491,326
Pro Salary Cap To Date	$73,342,388
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$531,991
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$24,167
Farm Estimated Expenses	$24,167
Estimated Season Expenses	$24,167
Season Salary Cap	$77,858,334
Estimate Under Maximum Salary Cap of $79,500,000	$1,641,666
Estimate Over Minimum Salary Cap of $58,800,000	$19,058,334
Current Bank Account	$29,205,073
Projected Bank Account	$29,180,906

Pro Players Salaries
David Backes	$6,000,000 (2)
Thatcher Demko	$5,883,000 (6)
Kevin Labanc	$5,758,000 (6)
Bo Horvat	$5,500,000 (4)
Nino Niederreiter	$5,250,000 (3)
Niklas Hjalmarsson	$4,325,000 (4)
John Klingberg	$4,250,000 (3)
Viktor Arvidsson	$4,250,000 (4)
Adam Larsson	$4,166,667 (2)
Justin Braun	$3,800,000 (1)
Tyler Motte	$3,668,000 (3)
Jacob Markstrom	$3,666,667 (1)
Erik Gudbranson	$3,210,000 (5)
Michael Del Zotto	$2,893,000 (4)
Wayne Simmonds	$2,770,000 (4)
Jordan Weal	$2,762,000 (6)
Melker Karlsson	$2,000,000 (1)
Justin Falk	$1,311,000 (3)
Brandon Tanev	$930,000 (5)
Elias Pettersson	$875,000 (2)
Mathew Barzal	$863,333 (2)
Daniel Carr	$811,000 (5)
Total Pro Players	22
Salary Commitment
Year 3 : $74,942,667
Year 4 : $65,476,000
Year 5 : $56,341,000
Year 6 : $41,862,000
Salary Average Commitment
Year 3 : $78,109,667
Year 4 : $68,643,000
Year 5 : $56,738,000
Year 6 : $42,259,000
Salary Cap with 1 Way Contract
Year 3 : $74,942,667
Year 4 : $65,476,000
Year 5 : $53,571,000
Year 6 : $39,092,000

Farm Players Salaries
Paul Postma	$285,700 (3)
Nail Yakupov	$279,300 (4)
Carter Rowney	$243,900 (5)
Zachary Aston-Reese	$187,500 (3)
Ben Hutton	$183,300 (6)
Brendan Leipsic	$148,100 (3)
Trevor Carrick	$107,000 (3)
Cal Petersen	$101,380 (3)
Joseph Gambardella	$89,100 (1)
Jonah Gadjovich	$87,500 (2)
Otto Koivula	$87,500 (1)
Lucas Lessio	$87,500 (1)
Petr Straka	$87,500 (1)
Adam Gaudette	$87,500 (1)
Tyler Steenbergen	$87,500 (2)
Matt Lorito	$83,400 (3)
Matthew OConnor	$81,400 (2)
Kristofers Bindulis	$79,250 (1)
Cam Dineen	$75,917 (1)
Luke Gazdic	$74,000 (1)
Chris Terry (Out of Payroll)	$62,600 (4)
Andrew Bodnarchuk	$60,000 (1)
Kyle Rau	$60,000 (1)
Niklas Hansson	$60,000 (1)
Andrey Pedan	$60,000 (1)
Jaycob Megna	$60,000 (2)
Keegan Lowe	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 3 : $2,966,847
Year 4 : $1,998,580
Year 5 : $1,682,180
Year 6 : $769,100
Salary Average Commitment
Year 3 : $2,379,197
Year 4 : $1,410,930
Year 5 : $1,094,530
Year 6 : $394,650

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Center
Level 1:	6000 - $94 - 5,749 - 95.82%
Level 2:	5000 - $57 - 4,638 - 92.76%
Level 3:	2000 - $33 - 1,796 - 89.82%
Level 4:	4000 - $24 - 3,258 - 81.45%
Luxury :	1000 - $186 - 948 - 94.79%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 4,562 - 76.03%
Farm Level 2:	3000 - $15 - 2,294 - 76.46%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,389 - 91.05%
Average Income per Game	$1,673,620
Year to Date Revenue	$68,618,416
Farm
Home Games Left	0
Average Attendance - %	6,856 - 76.17%
Average Income per Game	$205,519
Year to Date Revenue	$8,426,268
Expense
Pro Players Total Salaries	$79,835,766
Farm Players Total Salaries	$2,803,554
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,000,000)
Pro Year To Date Expenses	$76,563,917
Farm Year To Date Expenses	$3,409,702
Pro Salary Cap To Date	$75,963,928
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$566,449
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$23,473
Farm Estimated Expenses	$23,473
Estimated Season Expenses	$23,473
Season Salary Cap	$77,835,766
Estimate Under Maximum Salary Cap of $79,500,000	$1,664,234
Estimate Over Minimum Salary Cap of $58,800,000	$19,035,766
Current Bank Account	$28,457,143
Projected Bank Account	$28,433,670

Pro Players Salaries
Claude Giroux	$8,275,000 (4)
Evgeny Kuznetsov	$7,800,000 (4)
Marcus Johansson	$6,025,000 (4)
Jonathan Quick	$5,800,000 (4)
Mark Stone	$5,348,000 (4)
Nicklas Backstrom	$5,000,000 (5)
Justin Faulk	$4,833,333 (1)
Anders Lee	$4,279,100 (4)
Oscar Klefbom	$4,167,000 (4)
Olli Maatta	$4,083,333 (3)
Dan Girardi	$4,018,000 (3)
Alec Martinez	$4,000,000 (2)
Brett Ritchie	$3,380,000 (6)
Artturi Lehkonen	$2,872,000 (3)
Scott Mayfield	$1,988,000 (1)
Ben Smith	$1,876,000 (5)
David Perron	$1,806,000 (5)
Drew Stafford	$1,361,000 (3)
Ryan Murphy	$1,124,000 (3)
Greg McKegg	$600,000 (5)
Brian Strait	$600,000 (3)
Magnus Hellberg	$600,000 (5)
Total Pro Players	22
Salary Commitment
Year 3 : $79,835,766
Year 4 : $76,601,333
Year 5 : $72,601,333
Year 6 : $58,543,000
Salary Average Commitment
Year 3 : $79,821,666
Year 4 : $73,000,333
Year 5 : $69,000,333
Year 6 : $54,942,000
Salary Cap with 1 Way Contract
Year 3 : $79,835,766
Year 4 : $73,014,433
Year 5 : $69,014,433
Year 6 : $54,956,100

Farm Players Salaries
Griffin Reinhart	$238,600 (3)
Andreas Englund	$202,200 (4)
Joseph Blandisi	$195,305 (3)
Laurent Brossoit	$194,100 (3)
Daniel ORegan	$159,300 (3)
Jason Dickinson	$136,510 (3)
Scott Wilson	$125,400 (3)
Ben Harpur	$124,190 (3)
Shane Prince	$115,300 (5)
Ryan Collins	$88,083 (1)
Glenn Gawdin	$87,500 (3)
Morgan Frost	$87,500 (2)
Casey Fitzgerald	$87,500 (3)
Erik Foley	$87,500 (3)
Brandon Hickey	$87,500 (1)
Filip Ahl	$87,500 (3)
Troy Terry	$87,500 (1)
Dominik Kubalik	$87,500 (1)
Angus Redmond	$84,250 (1)
Mitchell Stephens	$83,333 (1)
Jonas Johansson	$75,917 (1)
Nathan Bastian	$72,833 (1)
Garnet Hathaway	$70,000 (1)
Stepan Falkovsky	$69,833 (1)
Kerby Rychel	$68,400 (3)
Total Farm Players	25
Salary Commitment
Year 3 : $2,803,554
Year 4 : $1,996,805
Year 5 : $1,909,305
Year 6 : $317,500
Salary Average Commitment
Year 3 : $2,805,064
Year 4 : $1,998,315
Year 5 : $1,910,815
Year 6 : $317,500

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $100 - 4,538 - 75.63%
Level 2:	5000 - $60 - 4,076 - 81.53%
Level 3:	2000 - $35 - 1,606 - 80.32%
Level 4:	4000 - $25 - 3,143 - 78.57%
Luxury :	1000 - $200 - 799 - 79.90%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 4,432 - 73.86%
Farm Level 2:	3000 - $15 - 2,236 - 74.54%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,163 - 78.68%
Average Income per Game	$1,427,913
Year to Date Revenue	$58,544,432
Farm
Home Games Left	0
Average Attendance - %	6,668 - 74.09%
Average Income per Game	$189,432
Year to Date Revenue	$7,766,732
Expense
Pro Players Total Salaries	$71,423,333
Farm Players Total Salaries	$2,466,310
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,167,800
Pro Year To Date Expenses	$72,398,437
Farm Year To Date Expenses	$3,319,071
Pro Salary Cap To Date	$69,398,457
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$524,108
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$23,906
Farm Estimated Expenses	$23,906
Estimated Season Expenses	$23,906
Season Salary Cap	$77,591,133
Estimate Under Maximum Salary Cap of $79,500,000	$1,908,867
Estimate Over Minimum Salary Cap of $58,800,000	$18,791,133
Current Bank Account	$5,920,270
Projected Bank Account	$5,896,364

Pro Players Salaries
Cam Fowler	$6,047,000 (4)
Ryan Nugent-Hopkins	$6,000,000 (2)
Filip Forsberg	$6,000,000 (1)
Kyle Okposo	$6,000,000 (4)
Evander Kane	$5,671,000 (5)
Alex Killorn	$4,450,000 (4)
Derick Brassard	$4,219,000 (4)
Bobby Ryan	$4,121,000 (2)
Gustav Nyquist	$4,092,000 (6)
Ryan Dzingel	$3,762,000 (6)
Mattias Ekholm	$3,750,000 (3)
Thomas Greiss	$3,333,333 (1)
Jonathan Ericsson	$2,600,000 (4)
Cam Talbot	$2,080,000 (2)
Nikita Tryamkin	$1,584,000 (5)
Markus Hannikainen	$1,289,000 (6)
Kurtis Gabriel	$1,278,000 (3)
Patrick Wiercioch	$1,200,000 (1)
Jason Garrison	$908,000 (3)
Yegor Korshkov	$875,000 (1)
Maxim Letunov	$875,000 (1)
Casey Nelson	$675,000 (3)
Anton Blidh	$614,000 (3)
Total Pro Players	23
Salary Commitment
Year 3 : $71,423,333
Year 4 : $61,048,000
Year 5 : $47,847,000
Year 6 : $39,714,000
Salary Average Commitment
Year 3 : $74,475,333
Year 4 : $62,192,000
Year 5 : $47,904,333
Year 6 : $40,074,000
Salary Cap with 1 Way Contract
Year 3 : $71,423,333
Year 4 : $59,140,000
Year 5 : $46,939,000
Year 6 : $39,714,000

Farm Players Salaries
Kristers Gudlevskis	$232,900 (2)
Stefan Noesen	$188,100 (5)
Joakim Ryan	$185,400 (3)
Anton Khudobin	$173,600 (2)
Brandon Halverson	$99,220 (3)
Adam Helewka	$90,970 (3)
Julius Bergman	$90,970 (3)
Max Jones	$89,417 (1)
Luke Henman	$87,500 (3)
Ryan Lindgren	$87,500 (3)
Kasper Kotkansalo	$87,500 (3)
Lauri Pajuniemi	$87,500 (3)
Ryan McLeod	$87,500 (3)
Henrik Borgstrom	$87,500 (2)
Clayton Phillips	$87,500 (2)
Niko Mikkola	$87,500 (1)
Noah Juulsen	$86,333 (1)
Colin Greening (Out of Payroll)	$83,100 (2)
Jesse Gabrielle	$73,667 (1)
Ethan Bear	$72,000 (1)
Alexandre Carrier	$68,833 (1)
Teddy Purcell	$67,000 (1)
Sam Vigneault	$65,000 (1)
Joakim Nordstrom	$62,900 (1)
Alex Lintuniemi	$60,000 (1)
David Booth	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 3 : $2,549,410
Year 4 : $1,756,760
Year 5 : $1,092,160
Year 6 : $188,100
Salary Average Commitment
Year 3 : $2,549,410
Year 4 : $1,756,760
Year 5 : $1,092,160
Year 6 : $188,100

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 4,480 - 74.67%
Level 2:	5000 - $60 - 3,840 - 76.81%
Level 3:	2000 - $35 - 1,481 - 74.05%
Level 4:	4000 - $25 - 2,822 - 70.55%
Luxury :	1000 - $200 - 723 - 72.34%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,316 - 71.93%
Farm Level 2:	3000 - $12 - 2,152 - 71.72%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,347 - 74.15%
Average Income per Game	$1,408,784
Year to Date Revenue	$57,760,134
Farm
Home Games Left	0
Average Attendance - %	6,467 - 71.86%
Average Income per Game	$160,456
Year to Date Revenue	$6,578,676
Expense
Pro Players Total Salaries	$74,439,200
Farm Players Total Salaries	$1,931,300
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$600,000
Pro Year To Date Expenses	$72,360,515
Farm Year To Date Expenses	$2,608,362
Pro Salary Cap To Date	$71,760,539
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$528,445
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$17,457
Farm Estimated Expenses	$17,457
Estimated Season Expenses	$17,457
Season Salary Cap	$75,039,200
Estimate Under Maximum Salary Cap of $79,500,000	$4,460,800
Estimate Over Minimum Salary Cap of $58,800,000	$16,239,200
Current Bank Account	$3,260,771
Projected Bank Account	$3,243,314

Pro Players Salaries
Braden Holtby	$9,000,000 (1)
Corey Perry	$8,625,000 (2)
Zachary Werenski	$7,000,000 (1)
Taylor Hall	$6,000,000 (2)
Martin Hanzal	$4,750,000 (1)
Brady Skjei	$3,934,000 (4)
Elias Lindholm	$3,865,000 (5)
Colin Miller	$3,490,000 (5)
Alex Goligoski	$3,443,000 (2)
Casey Cizikas	$3,350,000 (2)
Cedric Paquette	$3,306,000 (5)
Slater Koekkoek	$2,662,000 (5)
Mark McNeill	$2,551,000 (5)
Sonny Milano	$2,258,000 (6)
Mirco Mueller	$1,939,000 (4)
Vitek Vanecek	$1,872,000 (3)
Keith Kinkaid	$1,670,000 (5)
Darnell Nurse	$1,668,000 (5)
Travis Konecny	$1,256,200 (3)
John Mitchell	$600,000 (2)
Nick Shore	$600,000 (2)
Kalle Kossila	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 3 : $74,439,200
Year 4 : $53,089,200
Year 5 : $30,471,200
Year 6 : $27,343,000
Salary Average Commitment
Year 3 : $62,693,700
Year 4 : $41,343,700
Year 5 : $18,725,700
Year 6 : $15,597,500
Salary Cap with 1 Way Contract
Year 3 : $74,439,200
Year 4 : $53,089,200
Year 5 : $30,471,200
Year 6 : $27,343,000

Farm Players Salaries
Daniel Altshuller	$100,200 (2)
Darren Dietz	$87,500 (1)
JD Greenway	$87,500 (1)
Michael Paliotta	$87,500 (1)
Linus Nassen	$87,500 (3)
Nick Perbix	$87,500 (3)
Jack Rathbone	$87,500 (2)
Gilles Senn	$87,500 (3)
Jacob Golden	$87,500 (2)
Jordan Hollett	$87,500 (2)
Mario Ferraro	$87,500 (2)
Joshua Norris	$87,500 (2)
Patrick Brown	$75,800 (2)
Brian Gibbons	$72,800 (4)
Alexandre Grenier	$60,000 (1)
Philip Varone	$60,000 (1)
Mike Sislo	$60,000 (2)
Matt Hendricks	$60,000 (1)
Jordin Tootoo	$60,000 (1)
Stefan Matteau	$60,000 (1)
Brad Malone	$60,000 (2)
Rod Pelley	$60,000 (1)
Felix Girard	$60,000 (4)
Ryan Kujawinski	$60,000 (1)
Steve Bernier	$60,000 (1)
Tye McGinn	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 3 : $1,931,300
Year 4 : $1,128,800
Year 5 : $395,300
Year 6 : $132,800
Salary Average Commitment
Year 3 : $1,931,300
Year 4 : $1,128,800
Year 5 : $395,300
Year 6 : $132,800

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $90 - 5,700 - 95.00%
Level 2:	5000 - $55 - 4,783 - 95.66%
Level 3:	2000 - $32 - 1,893 - 94.63%
Level 4:	4000 - $22 - 3,811 - 95.29%
Luxury :	1000 - $192 - 763 - 76.30%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,523 - 75.38%
Farm Level 2:	3000 - $12 - 2,257 - 75.24%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,950 - 94.17%
Average Income per Game	$1,589,795
Year to Date Revenue	$65,181,606
Farm
Home Games Left	0
Average Attendance - %	6,780 - 75.33%
Average Income per Game	$168,192
Year to Date Revenue	$6,895,877
Expense
Pro Players Total Salaries	$78,698,601
Farm Players Total Salaries	$2,269,566
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,076,676
Farm Year To Date Expenses	$2,789,390
Pro Salary Cap To Date	$78,176,677
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$560,554
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$19,790
Farm Estimated Expenses	$19,790
Estimated Season Expenses	$19,790
Season Salary Cap	$78,698,601
Estimate Under Maximum Salary Cap of $79,500,000	$801,399
Estimate Over Minimum Salary Cap of $58,800,000	$19,898,601
Current Bank Account	$1,709,681
Projected Bank Account	$1,689,891

Pro Players Salaries
Steven Stamkos	$10,000,000 (1)
Aaron Ekblad	$7,500,000 (4)
Brandon Dubinsky	$5,850,000 (2)
Marc Staal	$5,700,000 (2)
John Carlson	$5,622,000 (4)
Reilly Smith	$5,000,000 (4)
Artem Anisimov	$4,550,000 (2)
Nikita Zaitsev	$4,500,000 (4)
Scott Darling	$4,150,000 (2)
Mikael Backlund	$3,385,000 (4)
Sven Andrighetto	$3,370,000 (4)
Jason Demers	$3,000,000 (2)
Josh Anderson	$2,733,000 (5)
Ben Bishop	$2,458,334 (4)
Connor Brown	$2,100,000 (1)
Jordan Schroeder	$1,936,000 (6)
Korbinian Holzer	$1,855,000 (4)
Brandon Manning	$1,803,000 (3)
Benoit Pouliot	$1,066,000 (1)
Curtis Lazar	$853,600 (3)
Frederick Gaudreau	$666,667 (1)
Blake Pietila	$600,000 (5)
Total Pro Players	22
Salary Commitment
Year 3 : $78,698,601
Year 4 : $70,324,267
Year 5 : $45,574,267
Year 6 : $42,917,667
Salary Average Commitment
Year 3 : $77,548,602
Year 4 : $63,715,935
Year 5 : $38,965,935
Year 6 : $36,309,335
Salary Cap with 1 Way Contract
Year 3 : $78,698,601
Year 4 : $64,865,934
Year 5 : $41,615,934
Year 6 : $38,959,334

Farm Players Salaries
Jordan Nolan	$178,900 (4)
Joshua Ho-Sang	$166,717 (3)
Eric Gryba	$116,000 (4)
Anton Lindholm	$104,830 (3)
Shane Starrett	$98,450 (3)
Dryden Hunt	$96,800 (3)
Dominik Masin	$95,425 (3)
Jack Roslovic	$89,417 (1)
Morgan Geekie	$87,500 (3)
Connor Hurley	$87,500 (1)
Brad Morrison	$87,500 (3)
Alexander Delnov	$87,500 (1)
Conor Timmins	$87,500 (1)
Matthew Cairns	$87,500 (1)
Wade Allison	$87,500 (2)
Kevin Stenlund	$86,417 (1)
Nick Merkley	$86,333 (1)
Carl Dahlstrom	$85,360 (3)
Gustav Bouramman	$72,000 (1)
Bokondji Imama	$70,667 (1)
MacKenzie Blackwood	$69,750 (1)
Scott Harrington	$60,000 (6)
Zachary Leslie	$60,000 (4)
Emile Poirier	$60,000 (3)
Linus Ullmark	$60,000 (5)
Total Farm Players	25
Salary Commitment
Year 3 : $2,269,566
Year 4 : $1,444,982
Year 5 : $1,357,482
Year 6 : $474,900
Salary Average Commitment
Year 3 : $2,259,289
Year 4 : $1,434,705
Year 5 : $1,347,205
Year 6 : $474,900

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $80 - 5,700 - 95.00%
Level 2:	5000 - $50 - 4,764 - 95.27%
Level 3:	2000 - $25 - 1,930 - 96.50%
Level 4:	4000 - $15 - 3,914 - 97.85%
Luxury :	1000 - $150 - 962 - 96.23%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,360 - 72.67%
Farm Level 2:	3000 - $12 - 2,190 - 72.99%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,270 - 95.94%
Average Income per Game	$1,408,794
Year to Date Revenue	$57,760,549
Farm
Home Games Left	0
Average Attendance - %	6,550 - 72.78%
Average Income per Game	$162,340
Year to Date Revenue	$6,655,932
Expense
Pro Players Total Salaries	$78,534,000
Farm Players Total Salaries	$2,413,160
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,048,657
Farm Year To Date Expenses	$2,996,667
Pro Salary Cap To Date	$76,448,603
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$557,282
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$20,780
Farm Estimated Expenses	$20,780
Estimated Season Expenses	$20,780
Season Salary Cap	$78,534,000
Estimate Under Maximum Salary Cap of $79,500,000	$966,000
Estimate Over Minimum Salary Cap of $58,800,000	$19,734,000
Current Bank Account	($1,290,968)
Projected Bank Account	($1,311,748)

Pro Players Salaries
Artemi Panarin	$8,500,000 (1)
Vladimir Tarasenko	$7,500,000 (5)
Sean Monahan	$6,750,000 (1)
Frederik Andersen	$6,500,000 (1)
Jacob Trouba	$5,653,000 (5)
Frank Vatrano	$5,621,000 (3)
Richard Panik	$4,250,000 (4)
Brian Dumoulin	$4,100,000 (4)
Milan Lucic	$4,000,000 (4)
Ian Cole	$3,628,000 (5)
Jack Johnson	$3,578,000 (5)
Brock Nelson	$2,931,000 (5)
Sven Baertschi	$2,666,000 (5)
Jordan Schmaltz	$2,589,000 (5)
Alex Petrovic	$2,142,000 (3)
Tomas Hyka	$1,652,000 (5)
Derek Dorsett	$1,437,000 (2)
Zach Trotman	$960,000 (1)
Nick Suzuki	$875,000 (3)
Jimmy Howard	$875,000 (3)
Dante Fabbro	$875,000 (1)
Tom Sestito	$852,000 (2)
Cody Bass	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 3 : $78,534,000
Year 4 : $56,349,000
Year 5 : $55,060,000
Year 6 : $45,547,000
Salary Average Commitment
Year 3 : $75,050,643
Year 4 : $50,865,643
Year 5 : $48,576,643
Year 6 : $39,063,643
Salary Cap with 1 Way Contract
Year 3 : $78,534,000
Year 4 : $54,349,000
Year 5 : $52,060,000
Year 6 : $42,547,000

Farm Players Salaries
Linden Vey	$227,200 (4)
Dustin Tokarski	$195,300 (5)
Calle Rosen	$188,200 (2)
Michael Carcone	$119,961 (3)
Roland McKeown	$98,083 (3)
Tage Thompson	$92,500 (1)
German Rubtsov	$92,500 (1)
Riley Tufte	$87,500 (2)
Anton Karlsson	$87,500 (1)
Evan Barratt	$87,500 (1)
Connor Hall	$87,500 (2)
Gregory Hofmann	$87,500 (1)
Johnathan MacLeod	$87,500 (1)
Jaret Anderson Dolan	$87,500 (2)
Linus Soderstrom	$80,333 (1)
Sean Day	$77,583 (1)
Connor Ingram	$75,917 (1)
Julius Nattinen	$73,083 (1)
Corey Tropp	$60,000 (1)
Brandon Mashinter	$60,000 (1)
Cal OReilly	$60,000 (1)
Cole Schneider	$60,000 (1)
Justin Kirkland	$60,000 (1)
Wayne Simpson	$60,000 (1)
Daniel Renouf	$60,000 (2)
Nick Moutrey	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 3 : $2,413,160
Year 4 : $1,151,244
Year 5 : $640,544
Year 6 : $422,500
Salary Average Commitment
Year 3 : $2,145,660
Year 4 : $883,744
Year 5 : $373,044
Year 6 : $155,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $90 - 5,665 - 94.41%
Level 2:	5000 - $50 - 4,727 - 94.54%
Level 3:	2000 - $30 - 1,919 - 95.93%
Level 4:	4000 - $20 - 3,815 - 95.38%
Luxury :	1000 - $185 - 940 - 94.04%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,531 - 75.51%
Farm Level 2:	3000 - $12 - 2,261 - 75.36%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,066 - 94.81%
Average Income per Game	$1,570,462
Year to Date Revenue	$64,388,928
Farm
Home Games Left	0
Average Attendance - %	6,792 - 75.46%
Average Income per Game	$168,481
Year to Date Revenue	$6,907,727
Expense
Pro Players Total Salaries	$74,184,333
Farm Players Total Salaries	$3,642,736
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$74,908,295
Farm Year To Date Expenses	$4,300,364
Pro Salary Cap To Date	$73,408,327
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$532,988
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$29,260
Farm Estimated Expenses	$29,260
Estimated Season Expenses	$29,260
Season Salary Cap	$76,184,333
Estimate Under Maximum Salary Cap of $79,500,000	$3,315,667
Estimate Over Minimum Salary Cap of $58,800,000	$17,384,333
Current Bank Account	$11,507,628
Projected Bank Account	$11,478,368

Pro Players Salaries
Keith Yandle	$6,350,000 (4)
Nikolaj Ehlers	$5,750,000 (1)
Tyler Myers	$5,305,000 (6)
Danny DeKeyser	$5,000,000 (3)
Alexander Wennberg	$4,900,000 (4)
Mathieu Perreault	$4,125,000 (2)
Patrick Maroon	$3,893,000 (4)
Brendan Gallagher	$3,750,000 (2)
Sam Gagner	$3,150,000 (1)
Colton Sceviour	$2,989,000 (5)
Cam Atkinson	$2,908,000 (5)
Colton Parayko	$2,750,000 (3)
Mark Pysyk	$2,733,333 (1)
Radim Vrbata	$2,717,000 (1)
Frank Corrado	$2,705,000 (5)
Darcy Kuemper	$2,671,000 (1)
Mark Borowiecki	$2,638,000 (5)
Alan Quine	$2,351,000 (5)
Matt Calvert	$2,286,000 (5)
Andreas Martinsen	$2,115,000 (2)
Joel Armia	$1,600,000 (3)
Jared Coreau	$1,498,000 (5)
Total Pro Players	22
Salary Commitment
Year 3 : $74,184,333
Year 4 : $62,821,000
Year 5 : $52,831,000
Year 6 : $40,731,000
Salary Average Commitment
Year 3 : $68,281,476
Year 4 : $51,260,143
Year 5 : $41,270,143
Year 6 : $29,170,143
Salary Cap with 1 Way Contract
Year 3 : $74,184,333
Year 4 : $57,163,000
Year 5 : $47,173,000
Year 6 : $37,823,000

Farm Players Salaries
Cody Goloubef	$279,500 (4)
Nikita Scherbak	$251,200 (2)
Tom McCollum	$224,800 (2)
Jonny Brodzinski	$222,100 (4)
Harri Sateri	$192,600 (1)
Luke Glendening	$180,000 (2)
Thomas Vannelli	$176,770 (3)
Martin Frk	$176,600 (5)
Anton Slepyshev	$143,300 (3)
Matthew Peca	$143,200 (3)
Samuel Henley	$142,400 (2)
Ryan Sproul	$140,200 (4)
Jordan Martinook	$131,300 (4)
MacKenzie Skapski	$117,900 (2)
Hunter Shinkaruk	$101,200 (5)
Jesper Lindgren	$87,500 (3)
Stanislav Galiev	$87,500 (1)
Cameron Morrison	$87,500 (1)
Jake Leschyshyn	$87,500 (3)
Joseph Anderson	$87,500 (3)
Fabian Zetterlund	$87,500 (3)
Jordan Caron	$80,000 (2)
Filip Chlapik	$72,833 (1)
Nick Sorensen	$72,100 (4)
Connor Hobbs	$72,000 (1)
Patrick Sieloff	$69,900 (5)
Philippe Myers	$67,833 (1)
Evan Rodrigues	$60,000 (4)
Total Farm Players	28
Salary Commitment
Year 3 : $3,642,736
Year 4 : $3,062,470
Year 5 : $2,066,170
Year 6 : $1,252,900
Salary Average Commitment
Year 3 : $3,376,636
Year 4 : $2,796,370
Year 5 : $1,800,070
Year 6 : $986,800

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T- Mobile Arena
Level 1:	6000 - $100 - 4,513 - 75.22%
Level 2:	5000 - $60 - 3,849 - 76.97%
Level 3:	2000 - $35 - 1,498 - 74.88%
Level 4:	4000 - $25 - 2,874 - 71.85%
Luxury :	1000 - $200 - 746 - 74.59%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 4,406 - 73.43%
Farm Level 2:	3000 - $15 - 2,229 - 74.31%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,479 - 74.89%
Average Income per Game	$1,423,973
Year to Date Revenue	$58,382,884
Farm
Home Games Left	0
Average Attendance - %	6,635 - 73.72%
Average Income per Game	$198,734
Year to Date Revenue	$8,148,078
Expense
Pro Players Total Salaries	$71,555,000
Farm Players Total Salaries	$3,916,649
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,270,000
Pro Year To Date Expenses	$73,898,099
Farm Year To Date Expenses	$4,729,388
Pro Salary Cap To Date	$73,298,101
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$508,134
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$31,149
Farm Estimated Expenses	$31,149
Estimated Season Expenses	$31,149
Season Salary Cap	$77,825,000
Estimate Under Maximum Salary Cap of $79,500,000	$1,675,000
Estimate Over Minimum Salary Cap of $58,800,000	$19,025,000
Current Bank Account	$8,315,191
Projected Bank Account	$8,284,042

Pro Players Salaries
David Pastrnak	$11,000,000 (1)
Erik Karlsson	$9,750,000 (1)
Vadim Shipachyov	$5,939,000 (6)
Brayden Schenn	$5,125,000 (1)
Craig Smith	$4,250,000 (1)
Nate Schmidt	$3,860,000 (4)
Jaccob Slavin	$3,658,000 (5)
Louis Domingue	$3,511,000 (4)
Valtteri Filppula	$3,139,000 (5)
Shane Harper	$2,619,000 (6)
Andrew Hammond	$2,468,000 (5)
Mark Letestu	$2,433,000 (6)
Andrew Copp	$2,310,000 (4)
Esa Lindell	$2,200,000 (1)
Zack Kassian	$1,950,000 (1)
Markus Nutivaara	$1,758,000 (5)
Mason Raymond	$1,154,000 (1)
Jakub Jerabek	$1,116,000 (1)
Eetu Luostarinen	$875,000 (1)
Rasmus Asplund	$875,000 (1)
Bogdan Yakimov	$875,000 (1)
Andy Welinski	$690,000 (1)
Total Pro Players	22
Salary Commitment
Year 3 : $71,555,000
Year 4 : $31,695,000
Year 5 : $31,695,000
Year 6 : $31,695,000
Salary Average Commitment
Year 3 : $63,655,500
Year 4 : $23,795,500
Year 5 : $23,795,500
Year 6 : $23,795,500
Salary Cap with 1 Way Contract
Year 3 : $71,555,000
Year 4 : $31,695,000
Year 5 : $31,695,000
Year 6 : $31,695,000

Farm Players Salaries
Chris Bigras	$289,600 (3)
Gemel Smith	$286,700 (5)
Adam Vay	$282,700 (4)
PA Parenteau	$278,600 (3)
Steven Santini	$278,400 (4)
Viktor Antipin (Out of Payroll)	$272,500 (4)
Emil Pettersson	$261,900 (6)
Daniel Sprong	$202,100 (5)
Iiro Pakarinen	$183,400 (3)
Eric Comrie	$168,000 (5)
Connor Carrick	$161,400 (4)
Mason McDonald	$156,998 (3)
Seth Helgeson	$104,500 (3)
Blake Coleman	$92,500 (3)
Gabriel Carlsson	$89,417 (1)
Brendan Ranford	$89,100 (1)
Miro Heiskanen	$87,500 (3)
Zachary Gallant	$87,500 (3)
Shane Gersich	$87,500 (1)
Jonathan Kovacevic	$87,500 (1)
Noah Gregor	$87,500 (1)
Kole Lind	$87,500 (2)
Ryan Donato	$87,500 (1)
Nicolas Meloche	$85,333 (1)
Carter Hart	$76,167 (1)
Antoine Waked	$72,667 (1)
Josef Korenar	$72,667 (1)
Nicolas Roy	$72,000 (1)
Total Farm Players	28
Salary Commitment
Year 3 : $4,189,149
Year 4 : $3,281,798
Year 5 : $3,194,298
Year 6 : $1,913,700
Salary Average Commitment
Year 3 : $3,263,431
Year 4 : $2,356,080
Year 5 : $2,268,580
Year 6 : $1,193,250

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 4,685 - 78.08%
Level 2:	5000 - $60 - 4,098 - 81.96%
Level 3:	2000 - $35 - 1,572 - 78.59%
Level 4:	4000 - $25 - 2,986 - 74.65%
Luxury :	1000 - $200 - 778 - 77.85%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,346 - 72.44%
Farm Level 2:	3000 - $12 - 2,189 - 72.97%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,119 - 78.44%
Average Income per Game	$1,489,536
Year to Date Revenue	$61,070,973
Farm
Home Games Left	0
Average Attendance - %	6,536 - 72.62%
Average Income per Game	$161,919
Year to Date Revenue	$6,638,694
Expense
Pro Players Total Salaries	$77,287,671
Farm Players Total Salaries	$1,900,317
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,466,854
Farm Year To Date Expenses	$2,448,154
Pro Salary Cap To Date	$75,466,797
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$551,322
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$17,244
Farm Estimated Expenses	$17,244
Estimated Season Expenses	$17,244
Season Salary Cap	$77,287,671
Estimate Under Maximum Salary Cap of $79,500,000	$2,212,329
Estimate Over Minimum Salary Cap of $58,800,000	$18,487,671
Current Bank Account	$10,155,448
Projected Bank Account	$10,138,204

Pro Players Salaries
Patrik Laine	$14,000,000 (1)
Ryan Getzlaf	$8,500,000 (1)
Tyler Seguin	$7,000,000 (1)
Derek Stepan	$6,500,000 (2)
Christopher Tanev	$4,450,000 (1)
Colin Wilson	$4,384,000 (6)
Cody Ceci	$3,887,000 (5)
Marc-Andre Fleury	$3,607,000 (4)
Mark Stuart	$3,446,000 (2)
Steve Mason	$2,959,000 (3)
Brian Boyle	$2,922,000 (3)
Jay Beagle	$2,653,000 (5)
Radek Faksa	$2,200,000 (1)
Ben Chiarot	$1,688,000 (2)
Fedor Tyutin	$1,679,000 (2)
John Quenneville	$1,631,116 (3)
Ryan White	$1,000,000 (1)
Tyson Jost	$885,833 (1)
Eeli Tolvanen	$875,000 (1)
Brendan Lemieux	$836,389 (1)
Robert Bortuzzo	$806,000 (3)
Alex DeBrincat	$778,333 (2)
Tanner Glass	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 3 : $77,287,671
Year 4 : $36,940,449
Year 5 : $22,849,116
Year 6 : $14,531,000
Salary Average Commitment
Year 3 : $78,882,222
Year 4 : $34,535,000
Year 5 : $20,039,667
Year 6 : $12,541,000
Salary Cap with 1 Way Contract
Year 3 : $77,287,671
Year 4 : $36,940,449
Year 5 : $22,849,116
Year 6 : $14,531,000

Farm Players Salaries
Cameron Gaunce	$201,800 (2)
Zac Dalpe	$101,300 (2)
Morgan Klimchuk	$97,400 (3)
Christian Wolanin	$87,500 (1)
Jonathan Ang	$87,500 (1)
Justin Holl	$84,900 (2)
Janne Kuokkanen	$84,250 (1)
Drew Shore	$81,000 (2)
Philippe Desrosiers	$80,700 (1)
Matt Luff	$74,200 (2)
Valentin Zykov	$73,100 (3)
Michael McNiven	$66,667 (1)
Anthony Bitetto	$60,000 (1)
Jared Boll	$60,000 (1)
Tyler Gaudet	$60,000 (1)
Cory Conacher	$60,000 (1)
Nate Thompson	$60,000 (1)
Dmitrii Sergeev	$60,000 (1)
Adam Tambellini	$60,000 (1)
Peter Budaj	$60,000 (1)
Conor Garland	$60,000 (1)
Chris Butler	$60,000 (1)
Nicklas Grossmann	$60,000 (1)
Travis Boyd	$60,000 (1)
Brady Austin	$60,000 (1)
Total Farm Players	25
Salary Commitment
Year 3 : $1,900,317
Year 4 : $713,700
Year 5 : $170,500
Year 6 : $0
Salary Average Commitment
Year 3 : $1,900,317
Year 4 : $713,700
Year 5 : $170,500
Year 6 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $89 - 5,816 - 96.93%
Level 2:	5000 - $55 - 4,898 - 97.97%
Level 3:	2000 - $27 - 1,968 - 98.41%
Level 4:	4000 - $18 - 3,953 - 98.82%
Luxury :	1000 - $97 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $27 - 4,416 - 73.61%
Farm Level 2:	3000 - $14 - 2,197 - 73.23%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,635 - 97.97%
Average Income per Game	$1,502,357
Year to Date Revenue	$61,596,626
Farm
Home Games Left	0
Average Attendance - %	6,613 - 73.48%
Average Income per Game	$179,997
Year to Date Revenue	$7,379,876
Expense
Pro Players Total Salaries	$78,204,658
Farm Players Total Salaries	$1,975,641
Coaches Total Salaries	$4,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,277,969
Farm Year To Date Expenses	$2,661,631
Pro Salary Cap To Date	$76,277,961
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$578,906
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$17,763
Farm Estimated Expenses	$17,763
Estimated Season Expenses	$17,763
Season Salary Cap	$78,204,658
Estimate Under Maximum Salary Cap of $79,500,000	$1,295,342
Estimate Over Minimum Salary Cap of $58,800,000	$19,404,658
Current Bank Account	$15,957,560
Projected Bank Account	$15,939,797

Pro Players Salaries
Connor McDavid	$14,000,000 (1)
Jonathan Toews	$10,500,000 (4)
Dion Phaneuf	$7,000,000 (2)
Pekka Rinne	$7,000,000 (3)
Andrew Cogliano	$5,515,000 (3)
Nick Leddy	$5,500,000 (3)
Logan Couture	$4,858,000 (6)
Tom Wilson	$3,663,000 (5)
Adam McQuaid	$3,614,000 (3)
Anthony DeAngelo	$1,832,875 (3)
Andy Andreoff	$1,731,000 (1)
Jake Guentzel	$1,500,000 (1)
Boyd Gordon	$1,364,000 (1)
Ron Hainsey	$1,336,000 (1)
Eric Gelinas	$1,260,000 (3)
Brendan Perlini	$965,250 (3)
Justin Dowling	$926,000 (1)
Oskar Sundqvist	$921,000 (1)
Joe Hicketts	$893,200 (3)
Cal Foote	$875,000 (1)
Dwight King	$861,000 (3)
Vladimir Sobotka	$761,000 (1)
Sergey Zborovskiy	$728,333 (1)
Kari Lehtonen	$600,000 (1)
Total Pro Players	24
Salary Commitment
Year 3 : $78,204,658
Year 4 : $51,462,325
Year 5 : $44,462,325
Year 6 : $19,021,000
Salary Average Commitment
Year 3 : $73,835,325
Year 4 : $49,092,992
Year 5 : $42,092,992
Year 6 : $18,500,000
Salary Cap with 1 Way Contract
Year 3 : $78,204,658
Year 4 : $53,462,325
Year 5 : $46,462,325
Year 6 : $19,021,000

Farm Players Salaries
Kasperi Kapanen	$134,700 (2)
Connor Bunnaman	$96,250 (3)
Hunter Miska	$90,200 (1)
Chandler Stephenson	$89,300 (2)
Carter Verhaeghe	$88,250 (1)
Spencer Watson	$87,500 (1)
Evan Cowley	$87,500 (1)
Stelio Mattheos	$87,500 (2)
Josh Brook	$87,500 (1)
Matthew Villalta	$87,500 (1)
Nick Leivermann	$87,500 (2)
Hudson Elynuik	$87,500 (1)
Joshua Jacobs	$81,500 (3)
Zach Nastasiuk	$79,000 (1)
Anton Cederholm	$78,825 (1)
Jansen Harkins	$76,750 (1)
Mason Mitchell	$73,700 (4)
Dennis Yan	$72,833 (1)
Blake Speers	$72,833 (1)
Simon Bourque	$72,000 (1)
Ville Pokka	$70,600 (1)
Michael Downing	$66,400 (1)
Adam Chapie	$60,000 (1)
Adam Gilmour	$60,000 (1)
Total Farm Players	24
Salary Commitment
Year 3 : $1,975,641
Year 4 : $650,450
Year 5 : $251,450
Year 6 : $73,700
Salary Average Commitment
Year 3 : $1,975,641
Year 4 : $650,450
Year 5 : $251,450
Year 6 : $73,700

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bells MTS Place
Level 1:	6000 - $89 - 5,757 - 95.95%
Level 2:	5000 - $55 - 4,779 - 95.59%
Level 3:	2000 - $30 - 1,920 - 96.01%
Level 4:	4000 - $25 - 3,338 - 83.44%
Luxury :	1000 - $185 - 935 - 93.55%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 4,472 - 74.53%
Farm Level 2:	3000 - $15 - 2,300 - 76.67%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,730 - 92.94%
Average Income per Game	$1,559,021
Year to Date Revenue	$63,919,874
Farm
Home Games Left	0
Average Attendance - %	6,772 - 75.24%
Average Income per Game	$202,378
Year to Date Revenue	$8,297,514
Expense
Pro Players Total Salaries	$78,899,666
Farm Players Total Salaries	$3,400,226
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,414,272
Farm Year To Date Expenses	$4,364,881
Pro Salary Cap To Date	$77,914,285
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$566,195
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$30,346
Farm Estimated Expenses	$30,346
Estimated Season Expenses	$30,346
Season Salary Cap	$78,899,666
Estimate Under Maximum Salary Cap of $79,500,000	$600,334
Estimate Over Minimum Salary Cap of $58,800,000	$20,099,666
Current Bank Account	$12,493,196
Projected Bank Account	$12,462,850

Pro Players Salaries
Connor Hellebuyck	$6,166,666 (6)
JT Miller	$5,878,000 (4)
Tyson Barrie	$5,500,000 (1)
Jonathan Drouin	$5,500,000 (4)
Calvin de Haan	$5,422,000 (5)
Jared Spurgeon	$5,187,500 (1)
Mike Hoffman	$5,187,500 (1)
Alex Galchenyuk	$4,900,000 (1)
Chris Kreider	$4,625,000 (1)
Nathan Beaulieu	$4,383,000 (3)
Andrew Shaw	$3,900,000 (3)
Luke Schenn	$3,838,000 (4)
Phillip Danault	$3,354,000 (5)
John Hayden	$3,064,000 (5)
Mikhail Grigorenko	$2,703,000 (5)
Jesper Fast	$1,850,000 (1)
Josh Jooris	$1,691,000 (3)
Adam Pelech	$1,600,000 (2)
Kenneth Appleby	$1,478,000 (3)
Barclay Goodrow	$1,088,000 (3)
Mitch Hults	$840,000 (2)
Dysin Mayo	$744,000 (4)
Total Pro Players	22
Salary Commitment
Year 3 : $78,899,666
Year 4 : $51,649,666
Year 5 : $49,209,666
Year 6 : $36,669,666
Salary Average Commitment
Year 3 : $68,079,666
Year 4 : $40,829,666
Year 5 : $38,389,666
Year 6 : $26,692,666
Salary Cap with 1 Way Contract
Year 3 : $78,899,666
Year 4 : $51,649,666
Year 5 : $49,209,666
Year 6 : $36,669,666

Farm Players Salaries
Johan Larsson	$291,900 (3)
JT Compher	$274,100 (4)
Calvin Pickard	$273,900 (3)
Spencer Foo	$259,700 (4)
Ondrej Kase	$230,000 (5)
Nicholas Paul	$221,900 (4)
Adin Hill	$142,800 (4)
Kevin Rooney	$123,100 (2)
Dylan McIlrath	$117,400 (3)
Joshua Brown	$113,400 (2)
Ryan Graves	$97,000 (3)
Ryan MacInnis	$96,250 (3)
Markus Eisenschmid	$89,000 (4)
Connor Crisp	$88,400 (1)
Jack Badini	$87,500 (3)
Anatoly Golyshev	$87,500 (1)
Dennis Gilbert	$87,500 (3)
Brett McKenzie	$87,500 (1)
Zach Senyshyn	$86,333 (1)
Gavin Bayreuther	$84,900 (2)
Dylan Blujus	$84,300 (2)
Charles Hudon	$81,510 (3)
Kyle Capobianco	$74,500 (1)
Callum Booth	$74,167 (1)
Colton White	$72,833 (1)
Frederic Allard	$72,833 (1)
Total Farm Players	26
Salary Commitment
Year 3 : $3,400,226
Year 4 : $2,756,160
Year 5 : $2,350,460
Year 6 : $1,217,500
Salary Average Commitment
Year 3 : $2,891,926
Year 4 : $2,247,860
Year 5 : $1,842,160
Year 6 : $899,600

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $92 - 5,685 - 94.75%
Level 2:	5000 - $54 - 4,734 - 94.69%
Level 3:	2000 - $30 - 1,922 - 96.09%
Level 4:	4000 - $21 - 3,812 - 95.30%
Luxury :	1000 - $188 - 857 - 85.69%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,608 - 76.81%
Farm Level 2:	3000 - $12 - 2,320 - 77.32%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,010 - 94.50%
Average Income per Game	$1,605,450
Year to Date Revenue	$65,823,464
Farm
Home Games Left	0
Average Attendance - %	6,928 - 76.98%
Average Income per Game	$171,654
Year to Date Revenue	$7,037,821
Expense
Pro Players Total Salaries	$75,961,000
Farm Players Total Salaries	$3,217,855
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,018,900
Pro Year To Date Expenses	$76,524,264
Farm Year To Date Expenses	$3,621,934
Pro Salary Cap To Date	$75,524,298
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$541,979
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$26,330
Farm Estimated Expenses	$26,330
Estimated Season Expenses	$26,330
Season Salary Cap	$78,979,900
Estimate Under Maximum Salary Cap of $79,500,000	$520,100
Estimate Over Minimum Salary Cap of $58,800,000	$20,179,900
Current Bank Account	$27,698,375
Projected Bank Account	$27,672,045

Pro Players Salaries
Anze Kopitar	$9,500,000 (1)
Brent Seabrook	$6,875,000 (4)
William Nylander	$6,750,000 (1)
Josh Bailey	$6,028,000 (5)
Corey Crawford	$6,000,000 (1)
Tyler Johnson	$5,000,000 (1)
Brandon Montour	$3,970,000 (4)
Filip Sandberg	$3,950,000 (3)
Philip Holm	$3,017,000 (3)
Josh Leivo	$2,924,000 (5)
Dylan DeMelo	$2,905,000 (5)
Jamie McGinn	$2,728,000 (6)
Ryan Pulock	$2,726,000 (5)
Carl Gunnarsson	$2,527,000 (4)
Dale Weise	$2,350,000 (1)
Jayson Megna	$1,860,000 (1)
Clayton Stoner	$1,607,000 (1)
David Desharnais	$1,592,000 (2)
Devante Smith-Pelley	$1,267,000 (3)
Cody McLeod	$1,184,000 (1)
Brooks Laich	$601,000 (1)
Craig Anderson	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 3 : $75,961,000
Year 4 : $42,009,000
Year 5 : $38,917,000
Year 6 : $30,683,000
Salary Average Commitment
Year 3 : $61,074,833
Year 4 : $25,622,833
Year 5 : $24,622,833
Year 6 : $18,480,833
Salary Cap with 1 Way Contract
Year 3 : $75,961,000
Year 4 : $40,509,000
Year 5 : $38,917,000
Year 6 : $30,683,000

Farm Players Salaries
Alex Nedeljkovic	$276,200 (5)
Ian McCoshen	$270,500 (4)
Anton Lander	$262,200 (5)
Ales Hemsky	$258,600 (2)
Andrew Poturalski	$190,800 (5)
Chaz Reddekopp	$176,000 (5)
Connor Brickley	$147,900 (1)
Seth Griffith	$111,800 (3)
Alexander Nylander	$89,417 (1)
Kaapo Kahkonen	$87,500 (1)
Owen Tippett	$87,500 (3)
Martins Dzierkals	$87,500 (3)
Nicolas Hague	$87,500 (3)
Lukas Vejdemo	$87,500 (1)
Alexander Dergachyov	$87,500 (1)
Erik Gustafsson	$85,600 (2)
Justin Scott	$80,887 (3)
Joona Koppanen	$76,750 (1)
Jack Kopacka	$75,917 (1)
Jesper Bratt	$74,917 (2)
Jonas Siegenthaler	$71,417 (1)
Vili Saarijarvi	$69,750 (1)
Mario Lucia	$67,500 (2)
Alex Gallant	$66,700 (2)
Adam Johnson	$60,000 (4)
Kasimir Kaskisuo	$60,000 (2)
Brendan Kichton	$60,000 (1)
Ludwig Bystrom	$60,000 (3)
Total Farm Players	28
Salary Commitment
Year 3 : $3,217,855
Year 4 : $2,364,204
Year 5 : $1,750,887
Year 6 : $1,235,700
Salary Average Commitment
Year 3 : $2,479,797
Year 4 : $1,626,146
Year 5 : $1,171,429
Year 6 : $656,242

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	6000 - $90 - 5,861 - 97.68%
Level 2:	5000 - $55 - 4,889 - 97.78%
Level 3:	2000 - $35 - 1,546 - 77.29%
Level 4:	4000 - $22 - 3,891 - 97.27%
Luxury :	1000 - $175 - 980 - 98.01%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,454 - 74.23%
Farm Level 2:	3000 - $12 - 2,203 - 73.44%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,166 - 95.37%
Average Income per Game	$1,650,286
Year to Date Revenue	$67,661,743
Farm
Home Games Left	0
Average Attendance - %	6,657 - 73.97%
Average Income per Game	$165,342
Year to Date Revenue	$6,779,020
Expense
Pro Players Total Salaries	$78,587,569
Farm Players Total Salaries	$2,842,606
Coaches Total Salaries	$4,037,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,394,684
Farm Year To Date Expenses	$3,811,829
Pro Salary Cap To Date	$77,134,664
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$576,391
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$24,963
Farm Estimated Expenses	$24,963
Estimated Season Expenses	$24,963
Season Salary Cap	$78,587,569
Estimate Under Maximum Salary Cap of $79,500,000	$912,431
Estimate Over Minimum Salary Cap of $58,800,000	$19,787,569
Current Bank Account	$10,791,302
Projected Bank Account	$10,766,339

Pro Players Salaries
Patrice Bergeron	$9,000,000 (1)
Martin Jones	$8,500,000 (1)
Dustin Byfuglien	$7,600,000 (2)
Marc-Edouard Vlasic	$7,000,000 (4)
Brad Marchand	$6,125,000 (6)
Gabriel Landeskog	$5,571,429 (2)
Andreas Athanasiou	$3,794,000 (4)
Andre Burakovsky	$3,682,140 (3)
Radko Gudas	$3,350,000 (1)
Adam Pardy	$3,188,000 (5)
Timo Meier	$2,798,000 (6)
Zemgus Girgensons	$2,674,000 (4)
Ryan Hartman	$2,656,000 (5)
Damon Severson	$2,091,000 (5)
Troy Stecher	$1,949,000 (2)
Clarke MacArthur	$1,898,000 (3)
Loui Eriksson	$1,451,000 (3)
Niklas Kronwall	$1,362,000 (1)
Mikhail Grabovski	$1,273,000 (3)
Marian Gaborik	$950,000 (2)
Shane Bowers	$875,000 (2)
Eddie Lack	$800,000 (1)
Total Pro Players	22
Salary Commitment
Year 3 : $78,587,569
Year 4 : $55,575,569
Year 5 : $38,630,140
Year 6 : $30,326,000
Salary Average Commitment
Year 3 : $73,532,902
Year 4 : $50,520,902
Year 5 : $33,575,473
Year 6 : $25,271,333
Salary Cap with 1 Way Contract
Year 3 : $78,587,569
Year 4 : $55,575,569
Year 5 : $38,630,140
Year 6 : $30,326,000

Farm Players Salaries
Joe Morrow	$266,800 (5)
Brandon Gormley	$266,600 (5)
Matt Puempel	$223,700 (5)
Ryan Carter	$206,200 (5)
Michael Bournival (Out of Payroll)	$195,200 (5)
Mantas Armalis	$165,600 (5)
Jori Lehtera	$150,200 (5)
Jack Dougherty	$137,610 (3)
Maxime Lagace	$132,100 (4)
Klas Dahlbeck	$129,300 (1)
Sergey Tolchinsky	$106,300 (5)
Igor Shesterkin	$87,500 (1)
Louis Belpedio	$87,500 (1)
Sean Durzi	$87,500 (3)
Michael Brodzinski	$86,130 (3)
Givani Smith	$72,833 (1)
Matthew Spencer	$72,833 (1)
Brett Lernout	$71,400 (4)
Rourke Chartier (Out of Payroll)	$69,750 (1)
Steven Kampfer	$67,500 (4)
Francis Perron	$65,000 (1)
Max McCormick	$60,000 (4)
Nathan Walker	$60,000 (3)
Thomas Di Pauli	$60,000 (3)
Mike Blunden	$60,000 (1)
Tanner Richard	$60,000 (1)
Max Reinhart	$60,000 (4)
Total Farm Players	27
Salary Commitment
Year 3 : $3,107,556
Year 4 : $2,402,840
Year 5 : $2,402,840
Year 6 : $1,971,600
Salary Average Commitment
Year 3 : $2,188,823
Year 4 : $1,484,107
Year 5 : $1,484,107
Year 6 : $1,052,867

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $87 - 5,876 - 97.93%
Level 2:	5000 - $49 - 4,914 - 98.29%
Level 3:	2000 - $26 - 1,973 - 98.64%
Level 4:	4000 - $15 - 3,956 - 98.89%
Luxury :	1000 - $176 - 979 - 97.90%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,430 - 73.84%
Farm Level 2:	3000 - $12 - 2,274 - 75.79%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,698 - 98.32%
Average Income per Game	$1,551,907
Year to Date Revenue	$63,628,196
Farm
Home Games Left	0
Average Attendance - %	6,704 - 74.49%
Average Income per Game	$165,647
Year to Date Revenue	$6,791,508
Expense
Pro Players Total Salaries	$73,924,795
Farm Players Total Salaries	$2,258,101
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,111,000
Pro Year To Date Expenses	$75,065,049
Farm Year To Date Expenses	$3,118,791
Pro Salary Cap To Date	$74,065,084
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$527,639
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$21,435
Farm Estimated Expenses	$21,435
Estimated Season Expenses	$21,435
Season Salary Cap	$79,035,795
Estimate Under Maximum Salary Cap of $79,500,000	$464,205
Estimate Over Minimum Salary Cap of $58,800,000	$20,235,795
Current Bank Account	$37,385,915
Projected Bank Account	$37,364,480

Pro Players Salaries
Sidney Crosby	$10,250,000 (1)
Nikita Kucherov	$9,750,000 (1)
Ryan Suter	$7,538,462 (4)
Kevin Shattenkirk	$6,650,000 (2)
Matt Dumba	$4,802,000 (5)
PK Subban	$4,500,000 (3)
Petr Mrazek	$4,130,000 (5)
Victor Rask	$4,000,000 (3)
Victor Ejdsell	$3,301,000 (4)
Tomas Plekanec	$2,708,000 (1)
Peter Holland	$2,015,000 (1)
Vinnie Hinostroza	$1,957,000 (3)
Pheonix Copley	$1,838,000 (4)
Andy Greene	$1,728,000 (1)
Kyle Quincey	$1,569,000 (1)
Nikolai Kulemin	$1,500,000 (1)
Tom Gilbert	$1,271,000 (1)
Matt Nieto	$1,214,000 (3)
Yanni Gourde	$1,000,000 (1)
Kirill Kaprizov	$875,000 (1)
Steven Lorentz	$728,333 (1)
Brian Flynn	$600,000 (3)
Total Pro Players	22
Salary Commitment
Year 3 : $73,924,795
Year 4 : $45,030,462
Year 5 : $38,380,462
Year 6 : $21,609,462
Salary Average Commitment
Year 3 : $74,854,795
Year 4 : $41,460,462
Year 5 : $34,810,462
Year 6 : $18,039,462
Salary Cap with 1 Way Contract
Year 3 : $73,924,795
Year 4 : $40,530,462
Year 5 : $33,880,462
Year 6 : $21,609,462

Farm Players Salaries
Gustav Olofsson	$283,260 (1)
Jeff Zatkoff	$179,200 (1)
Miikka Salomaki	$166,500 (3)
Remi Elie	$147,300 (5)
William Carrier	$134,800 (5)
Denis Malgin	$114,188 (1)
Eamon McAdam	$99,220 (3)
Ben Street	$92,700 (1)
Dennis Cholowski	$92,500 (1)
Jacob Larsson (Out of Payroll)	$89,417 (1)
Michael Prapavessis	$87,500 (1)
Filip Westerlund	$87,500 (1)
Beau Starrett	$87,500 (1)
Beau Bennett	$82,100 (3)
Adam Carlson	$79,500 (3)
Nicklas Jensen	$75,700 (3)
Victor Mete	$74,833 (1)
Malte Stromwall	$73,800 (4)
Kenny Agostino	$60,000 (1)
Reece Willcox	$60,000 (1)
Borna Rendulic	$60,000 (3)
Taylor Leier	$60,000 (3)
Ben Thomson	$60,000 (1)
Total Farm Players	23
Salary Commitment
Year 3 : $2,347,518
Year 4 : $978,920
Year 5 : $978,920
Year 6 : $355,900
Salary Average Commitment
Year 3 : $2,214,768
Year 4 : $873,670
Year 5 : $873,670
Year 6 : $355,900

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $92 - 5,583 - 93.04%
Level 2:	5000 - $55 - 4,780 - 95.60%
Level 3:	2000 - $31 - 1,893 - 94.65%
Level 4:	4000 - $21 - 3,781 - 94.52%
Luxury :	1000 - $181 - 938 - 93.81%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $26 - 4,708 - 78.47%
Farm Level 2:	3000 - $11 - 2,301 - 76.71%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,974 - 94.30%
Average Income per Game	$1,615,703
Year to Date Revenue	$66,243,819
Farm
Home Games Left	0
Average Attendance - %	7,010 - 77.88%
Average Income per Game	$177,275
Year to Date Revenue	$7,268,288
Expense
Pro Players Total Salaries	$63,076,000
Farm Players Total Salaries	$4,003,004
Coaches Total Salaries	$6,660,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,166,667
Pro Year To Date Expenses	$72,957,089
Farm Year To Date Expenses	$4,793,804
Pro Salary Cap To Date	$67,072,107
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$485,641
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$32,952
Farm Estimated Expenses	$32,952
Estimated Season Expenses	$32,952
Season Salary Cap	$70,242,667
Estimate Under Maximum Salary Cap of $79,500,000	$9,257,333
Estimate Over Minimum Salary Cap of $58,800,000	$11,442,667
Current Bank Account	$29,521,768
Projected Bank Account	$29,488,816

Pro Players Salaries
Mikko Koivu	$6,576,000 (4)
Jeff Petry	$5,500,000 (2)
Morgan Rielly	$5,000,000 (3)
Mike Green	$4,754,000 (3)
Vincent Trocheck	$4,750,000 (3)
Jake Allen	$4,350,000 (1)
Brenden Dillon	$3,270,000 (1)
Jannik Hansen	$3,127,000 (4)
Tomas Jurco	$3,006,000 (5)
Alexey Marchenko	$2,809,000 (4)
Mark Barberio	$2,745,000 (6)
Chris Tierney	$2,629,000 (5)
Matt Stajan	$2,575,000 (4)
Joonas Korpisalo	$2,491,000 (4)
Matt Read	$2,095,000 (3)
Carl Hagelin	$1,542,000 (5)
Lance Bouma	$1,513,000 (1)
Matt Irwin	$1,119,000 (3)
Jordan Greenway	$875,000 (1)
Nolan Patrick	$875,000 (1)
Martin Necas	$875,000 (1)
Andre Benoit	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 3 : $63,076,000
Year 4 : $50,718,000
Year 5 : $45,218,000
Year 6 : $27,500,000
Salary Average Commitment
Year 3 : $57,504,000
Year 4 : $45,146,000
Year 5 : $39,646,000
Year 6 : $20,682,000
Salary Cap with 1 Way Contract
Year 3 : $63,076,000
Year 4 : $50,718,000
Year 5 : $45,218,000
Year 6 : $27,500,000

Farm Players Salaries
AJ Greer	$285,100 (2)
Lawson Crouse	$284,400 (4)
Magnus Paajarvi	$279,300 (3)
Dillon Simpson	$273,500 (5)
Jonas Gustavsson	$210,800 (3)
Joey Laleggia	$204,800 (3)
Jean-Francois Berube	$194,100 (2)
Tanner Kero	$187,600 (6)
Nicholas Baptiste	$166,200 (4)
Martin Reway	$164,120 (3)
Torrey Mitchell	$153,400 (2)
Roman Lyubimov	$144,400 (2)
Oscar Lindberg	$130,400 (5)
Yannick Weber	$128,100 (3)
Blake Comeau	$101,200 (1)
Nick Schultz	$100,000 (1)
Jake Bean	$89,417 (1)
Brett Howden	$89,417 (1)
Gabriel Vilardi	$87,500 (3)
Juuso Valimaki	$87,500 (1)
Antoine Morand	$87,500 (1)
Kasper Bjorkqvist	$87,500 (1)
Timothy Liljegren	$87,500 (3)
Dmitry Sokolov	$87,500 (3)
Ukko-Pekka Luukkonen	$87,500 (1)
Kale Clague	$79,250 (1)
Justin Peters	$65,000 (1)
Zac Rinaldo	$60,000 (1)
Total Farm Players	28
Salary Commitment
Year 3 : $4,003,004
Year 4 : $3,068,720
Year 5 : $2,291,720
Year 6 : $1,042,100
Salary Average Commitment
Year 3 : $3,662,204
Year 4 : $2,727,920
Year 5 : $1,950,920
Year 6 : $836,100

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Videotron
Level 1:	6000 - $95 - 5,708 - 95.13%
Level 2:	5000 - $60 - 4,379 - 87.58%
Level 3:	2000 - $35 - 1,552 - 77.61%
Level 4:	4000 - $25 - 2,952 - 73.80%
Luxury :	1000 - $200 - 876 - 87.58%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 4,441 - 74.01%
Farm Level 2:	3000 - $15 - 2,214 - 73.80%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,467 - 85.93%
Average Income per Game	$1,573,606
Year to Date Revenue	$64,517,863
Farm
Home Games Left	0
Average Attendance - %	6,655 - 73.94%
Average Income per Game	$199,713
Year to Date Revenue	$8,188,236
Expense
Pro Players Total Salaries	$74,405,060
Farm Players Total Salaries	$2,534,348
Coaches Total Salaries	$8,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$83,036,877
Farm Year To Date Expenses	$3,072,340
Pro Salary Cap To Date	$75,036,881
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$580,317
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$21,616
Farm Estimated Expenses	$21,616
Estimated Season Expenses	$21,616
Season Salary Cap	$76,405,060
Estimate Under Maximum Salary Cap of $79,500,000	$3,094,940
Estimate Over Minimum Salary Cap of $58,800,000	$17,605,060
Current Bank Account	($7,213,861)
Projected Bank Account	($7,235,477)

Pro Players Salaries
Ryan Johansen	$8,000,000 (1)
Ryan Kesler	$6,875,000 (1)
Andrej Sekera	$5,500,000 (2)
John Gibson	$5,500,000 (1)
Seth Jones	$5,400,000 (3)
Jaden Schwartz	$5,350,000 (2)
Jeff Carter	$5,272,727 (3)
Bryan Little	$4,677,000 (3)
Kyle Palmieri	$4,650,000 (2)
Brett Connolly	$3,361,000 (2)
Leo Komarov	$3,162,000 (3)
Erik Johnson	$3,000,000 (4)
Tim Schaller	$2,795,000 (5)
Nikolay Goldobin	$1,948,000 (4)
Dmitry Kulikov	$1,899,000 (3)
Johnny Oduya	$1,527,000 (1)
Ivan Provorov	$1,500,000 (1)
Tyler Pitlick	$1,000,000 (1)
Auston Matthews	$925,000 (1)
Evgeny Svechnikov	$863,333 (1)
Ondrej Pavelec	$600,000 (2)
Dalton Prout	$600,000 (2)
Total Pro Players	22
Salary Commitment
Year 3 : $74,405,060
Year 4 : $51,214,727
Year 5 : $31,153,727
Year 6 : $10,743,000
Salary Average Commitment
Year 3 : $74,323,393
Year 4 : $48,133,060
Year 5 : $28,072,060
Year 6 : $7,638,333
Salary Cap with 1 Way Contract
Year 3 : $74,405,060
Year 4 : $48,214,727
Year 5 : $28,153,727
Year 6 : $7,743,000

Farm Players Salaries
Hudson Fasching	$278,300 (5)
Brett Kulak	$191,200 (5)
Chris Stewart	$156,400 (1)
Milan Michalek	$156,100 (1)
Jordan Binnington	$134,600 (1)
Alexandre Burrows	$132,700 (1)
Lucas Johansen	$92,500 (1)
Jonathan Dahlen	$92,500 (1)
Michael McLeod	$89,417 (1)
Pierre-Luc Dubois	$89,417 (1)
Michael Dal Colle	$89,320 (3)
Joseph Woll	$87,500 (3)
Tyler Soy	$87,500 (3)
Nikita Popugaev	$87,500 (1)
Miles Gendron	$87,500 (1)
Tyler Benson	$83,917 (1)
Cody Donaghey	$82,060 (3)
Dillon Dube	$79,250 (1)
Jordan Kyrou	$77,250 (1)
Luc Snuggerud	$76,750 (1)
Dylan Wells	$75,917 (1)
Timothy Gettinger	$73,667 (1)
Oliver Kylington	$73,083 (1)
Jordan Subban	$60,000 (2)
Total Farm Players	24
Salary Commitment
Year 3 : $2,534,348
Year 4 : $875,880
Year 5 : $815,880
Year 6 : $469,500
Salary Average Commitment
Year 3 : $2,246,961
Year 4 : $588,493
Year 5 : $528,493
Year 6 : $185,100

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $90 - 5,813 - 96.88%
Level 2:	5000 - $55 - 4,222 - 84.43%
Level 3:	2000 - $30 - 1,632 - 81.62%
Level 4:	4000 - $20 - 3,167 - 79.18%
Luxury :	1000 - $200 - 774 - 77.37%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $22 - 4,495 - 74.92%
Farm Level 2:	3000 - $10 - 2,282 - 76.07%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,608 - 86.71%
Average Income per Game	$1,591,016
Year to Date Revenue	$65,231,646
Farm
Home Games Left	0
Average Attendance - %	6,778 - 75.31%
Average Income per Game	$163,624
Year to Date Revenue	$6,708,598
Expense
Pro Players Total Salaries	$66,519,642
Farm Players Total Salaries	$2,237,783
Coaches Total Salaries	$3,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$250,000
Pro Year To Date Expenses	$75,977,302
Farm Year To Date Expenses	$2,745,774
Pro Salary Cap To Date	$72,977,269
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$489,575
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$19,571
Farm Estimated Expenses	$19,571
Estimated Season Expenses	$19,571
Season Salary Cap	$66,769,642
Estimate Under Maximum Salary Cap of $79,500,000	$12,730,358
Estimate Over Minimum Salary Cap of $58,800,000	$7,969,642
Current Bank Account	$12,952,151
Projected Bank Account	$12,932,580

Pro Players Salaries
Rasmus Ristolainen	$8,000,000 (1)
Mark Giordano	$6,750,000 (3)
Shea Weber	$6,607,143 (4)
James Neal	$5,862,000 (5)
Sean Couturier	$4,333,333 (3)
Kyle Turris	$4,129,000 (5)
Dylan Larkin	$3,000,000 (1)
Jake Virtanen	$2,960,000 (5)
Brendan Gaunce	$2,818,000 (3)
Nick Foligno	$2,750,000 (2)
Oliver Bjorkstrand	$2,725,000 (5)
Daniel Winnik	$2,701,000 (2)
Andrej Sustr	$2,414,000 (2)
John Moore	$2,361,000 (5)
Jake Muzzin	$2,000,000 (1)
Michael Ferland	$1,750,000 (1)
Kevin Porter	$995,000 (1)
Cam Ward	$950,000 (3)
Olli Juolevi	$894,166 (1)
Caleb Jones	$720,000 (1)
Carter Hutton	$600,000 (3)
Steven Fogarty	$600,000 (4)
JT Brown	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 3 : $66,519,642
Year 4 : $54,921,476
Year 5 : $44,306,476
Year 6 : $28,855,143
Salary Average Commitment
Year 3 : $66,199,310
Year 4 : $46,240,144
Year 5 : $35,625,144
Year 6 : $20,173,811
Salary Cap with 1 Way Contract
Year 3 : $66,519,642
Year 4 : $48,560,476
Year 5 : $40,695,476
Year 6 : $25,244,143

Farm Players Salaries
Michael Sgarbossa	$193,600 (5)
Yohann Auvitu	$159,800 (3)
Collin Delia	$95,900 (3)
Adam Mascherin	$87,500 (1)
Jake Oettinger	$87,500 (1)
Jesper Boqvist	$87,500 (1)
Rodrigo Abols	$87,500 (1)
Joachim Blichfeld	$87,500 (1)
Markus Niemelainen	$87,500 (1)
Ryan Mantha (Out of Payroll)	$87,000 (1)
Boris Katchouk	$86,417 (1)
Libor Hajek	$86,417 (1)
Zack MacEwen	$84,750 (1)
Jeremy Roy	$82,750 (1)
Evan Fitzpatrick	$78,417 (1)
Jens Looke	$76,750 (1)
Beck Malenstyn	$76,333 (1)
Michael Spacek	$75,000 (1)
Nicholas Caamano	$74,500 (1)
Yakov Trenin	$73,083 (1)
Filip Hronek	$72,833 (1)
Mark Jankowski	$71,200 (3)
Ondrej Vala	$70,333 (1)
Tyler Bertuzzi	$68,600 (3)
Jonne Tammela	$66,100 (4)
Taylor Fedun	$60,000 (1)
Tyler Lewington	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 3 : $2,324,783
Year 4 : $655,200
Year 5 : $655,200
Year 6 : $259,700
Salary Average Commitment
Year 3 : $2,234,983
Year 4 : $565,400
Year 5 : $565,400
Year 6 : $259,700

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $91 - 5,897 - 98.28%
Level 2:	5000 - $55 - 4,897 - 97.93%
Level 3:	2000 - $31 - 1,968 - 98.40%
Level 4:	4000 - $20 - 3,960 - 99.00%
Luxury :	1000 - $180 - 978 - 97.82%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $27 - 4,579 - 76.31%
Farm Level 2:	3000 - $13 - 2,275 - 75.83%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,699 - 98.33%
Average Income per Game	$1,672,085
Year to Date Revenue	$68,555,495
Farm
Home Games Left	0
Average Attendance - %	6,853 - 76.15%
Average Income per Game	$183,836
Year to Date Revenue	$7,537,258
Expense
Pro Players Total Salaries	$78,092,444
Farm Players Total Salaries	$2,801,116
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,798,374
Farm Year To Date Expenses	$3,519,965
Pro Salary Cap To Date	$77,548,387
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$572,834
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$24,490
Farm Estimated Expenses	$24,490
Estimated Season Expenses	$24,490
Season Salary Cap	$78,092,444
Estimate Under Maximum Salary Cap of $79,500,000	$1,407,556
Estimate Over Minimum Salary Cap of $58,800,000	$19,292,444
Current Bank Account	$13,957,995
Projected Bank Account	$13,933,505

Pro Players Salaries
Roman Josi	$7,500,000 (1)
Ryan McDonagh	$7,500,000 (1)
Mikael Granlund	$7,000,000 (1)
Mats Zuccarello	$5,377,000 (4)
Tyler Bozak	$4,467,000 (5)
Patric Hornqvist	$4,283,000 (3)
Kris Russell	$4,000,000 (2)
Rickard Rakell	$3,789,444 (3)
Tanner Pearson	$3,750,000 (2)
Eric Staal	$3,500,000 (1)
Andrei Vasilevskiy	$3,500,000 (1)
Conor Sheary	$3,000,000 (1)
Justin Williams	$2,986,000 (2)
Anthony Stolarz	$2,959,000 (5)
Brad Richardson (Out of Payroll)	$2,794,000 (2)
Madison Bowey	$2,597,000 (3)
Nikita Soshnikov	$2,509,000 (3)
Andrew MacDonald	$2,500,000 (1)
Matt Martin	$2,500,000 (1)
Stephen Johns	$2,124,000 (1)
Viktor Stalberg	$994,000 (3)
Steve Oleksy	$657,000 (2)
Jay McClement	$600,000 (2)
Total Pro Players	23
Salary Commitment
Year 3 : $80,886,444
Year 4 : $42,512,444
Year 5 : $26,975,444
Year 6 : $12,803,000
Salary Average Commitment
Year 3 : $77,150,777
Year 4 : $35,526,777
Year 5 : $20,700,444
Year 6 : $10,227,000
Salary Cap with 1 Way Contract
Year 3 : $80,886,444
Year 4 : $41,762,444
Year 5 : $26,975,444
Year 6 : $12,803,000

Farm Players Salaries
Laurent Dauphin	$212,000 (3)
Phillip Di Giuseppe	$202,700 (3)
Taylor Beck	$200,400 (4)
Dominic Turgeon	$198,600 (2)
Jussi Jokinen	$197,800 (1)
Tristan Jarry	$186,900 (4)
Ryan Reaves	$164,200 (3)
Tom Pyatt	$162,000 (4)
Chad Ruhwedel	$132,200 (6)
Xavier Ouellet	$96,900 (6)
Juho Lammikko	$96,250 (3)
Henri Jokiharju	$87,500 (2)
Linus Arnesson	$87,500 (1)
Cliff Pu	$87,500 (1)
Jordan Stallard	$87,500 (3)
Christian Jaros	$75,500 (1)
Anthony Cirelli	$72,833 (1)
Daniel Vladar	$72,833 (1)
Alexandre Fortin	$70,667 (1)
Colby Sissons	$69,333 (1)
Casey Desmith	$60,000 (2)
JC Lipon	$60,000 (2)
Josh Archibald	$60,000 (2)
Spencer Abbott	$60,000 (2)
Total Farm Players	24
Salary Commitment
Year 3 : $2,801,116
Year 4 : $2,067,150
Year 5 : $1,541,050
Year 6 : $778,400
Salary Average Commitment
Year 3 : $2,507,816
Year 4 : $1,773,850
Year 5 : $1,386,350
Year 6 : $778,400

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $95 - 5,312 - 88.53%
Level 2:	5000 - $55 - 4,888 - 97.76%
Level 3:	2000 - $35 - 1,568 - 78.39%
Level 4:	4000 - $25 - 2,934 - 73.34%
Luxury :	1000 - $200 - 779 - 77.89%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,483 - 74.72%
Farm Level 2:	3000 - $12 - 2,222 - 74.05%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,480 - 86.00%
Average Income per Game	$1,575,590
Year to Date Revenue	$64,599,197
Farm
Home Games Left	0
Average Attendance - %	6,705 - 74.50%
Average Income per Game	$166,485
Year to Date Revenue	$6,825,894
Expense
Pro Players Total Salaries	$77,272,333
Farm Players Total Salaries	$2,436,500
Coaches Total Salaries	$4,060,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,769,600
Pro Year To Date Expenses	$74,301,443
Farm Year To Date Expenses	$5,239,751
Pro Salary Cap To Date	$72,791,419
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$554,805
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$34,390
Farm Estimated Expenses	$34,390
Estimated Season Expenses	$34,390
Season Salary Cap	$79,041,933
Estimate Under Maximum Salary Cap of $79,500,000	$458,067
Estimate Over Minimum Salary Cap of $58,800,000	$20,241,933
Current Bank Account	$35,413,902
Projected Bank Account	$35,379,512

Pro Players Salaries
John Tavares	$8,750,000 (1)
Joe Pavelski	$7,750,000 (1)
Jonathan Huberdeau	$7,250,000 (1)
Henrik Zetterberg	$6,083,333 (1)
William Karlsson	$5,250,000 (1)
Mikkel Boedker	$4,000,000 (1)
Jordan Eberle	$3,899,000 (6)
Nick Holden	$3,541,000 (5)
Dan Hamhuis	$3,331,000 (2)
Patrick Eaves	$3,150,000 (1)
Henrik Lundqvist	$3,083,000 (1)
Marc Methot	$3,051,000 (6)
Noah Hanifin	$2,882,000 (5)
Jason Pominville	$2,777,000 (3)
Greg Pateryn	$2,309,000 (5)
Markus Granlund	$2,259,000 (4)
Charlie Lindgren	$1,961,000 (5)
Frederik Claesson	$1,510,000 (5)
Jakub Kindl	$1,423,000 (4)
Nathan Gerbe	$1,261,000 (3)
Teemu Pulkkinen	$942,000 (5)
Tyler Graovac	$810,000 (5)
Total Pro Players	22
Salary Commitment
Year 3 : $77,272,333
Year 4 : $31,956,000
Year 5 : $28,625,000
Year 6 : $24,587,000
Salary Average Commitment
Year 3 : $80,380,334
Year 4 : $35,064,000
Year 5 : $31,314,000
Year 6 : $27,276,000
Salary Cap with 1 Way Contract
Year 3 : $77,272,333
Year 4 : $31,956,000
Year 5 : $28,625,000
Year 6 : $24,587,000

Farm Players Salaries
Lauri Korpikoski	$239,400 (5)
Jack Campbell	$196,000 (4)
Kyle Brodziak	$193,900 (2)
Casey Bailey (Out of Payroll)	$148,600 (2)
Paul Carey	$140,800 (1)
Michal Kempny	$132,900 (2)
Alex Lyon	$131,300 (5)
Michael Raffl	$130,500 (1)
Blake Siebenaler	$128,700 (1)
Zbynek Michalek	$116,700 (1)
Jeremy Morin	$97,100 (1)
Carl Grundstrom	$92,500 (1)
Ben Gallacher	$87,500 (1)
Austin Poganski	$87,500 (1)
Anthony Peluso	$82,400 (2)
Gabriel Dumont	$80,500 (4)
Chris Mueller	$75,700 (1)
Nick Schneider	$63,100 (2)
Daniel Pribyl	$60,000 (1)
Luke Johnson	$60,000 (1)
Jayce Hawryluk	$60,000 (6)
Petteri Lindbohm	$60,000 (6)
Andreas Borgman	$60,000 (1)
Jakub Nakladal	$60,000 (1)
Total Farm Players	24
Salary Commitment
Year 3 : $2,585,100
Year 4 : $1,388,100
Year 5 : $767,200
Year 6 : $767,200
Salary Average Commitment
Year 3 : $2,480,700
Year 4 : $1,283,700
Year 5 : $662,800
Year 6 : $662,800

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $75 - 5,765 - 96.08%
Level 2:	5000 - $50 - 4,763 - 95.27%
Level 3:	2000 - $25 - 1,926 - 96.30%
Level 4:	4000 - $15 - 3,885 - 97.12%
Luxury :	1000 - $180 - 925 - 92.52%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,552 - 75.87%
Farm Level 2:	3000 - $12 - 2,293 - 76.42%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,264 - 95.91%
Average Income per Game	$1,405,808
Year to Date Revenue	$57,638,138
Farm
Home Games Left	0
Average Attendance - %	6,845 - 76.06%
Average Income per Game	$169,588
Year to Date Revenue	$6,953,119
Expense
Pro Players Total Salaries	$61,076,699
Farm Players Total Salaries	$3,400,400
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$9,100,334
Pro Year To Date Expenses	$64,863,751
Farm Year To Date Expenses	$4,420,763
Pro Salary Cap To Date	$63,613,815
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$438,920
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$28,623
Farm Estimated Expenses	$28,623
Estimated Season Expenses	$28,623
Season Salary Cap	$70,177,033
Estimate Under Maximum Salary Cap of $79,500,000	$9,322,967
Estimate Over Minimum Salary Cap of $58,800,000	$11,377,033
Current Bank Account	$12,154,983
Projected Bank Account	$12,126,360

Pro Players Salaries
Dmitry Orlov	$5,100,000 (4)
Tomas Hertl	$4,916,000 (5)
Nick Ritchie	$4,795,000 (1)
Carl Soderberg	$4,750,000 (1)
Teuvo Teravainen	$4,000,700 (3)
Joonas Donskoi	$3,994,000 (4)
Connor Murphy	$3,850,000 (3)
Martin Marincin	$3,682,000 (5)
James Reimer	$3,400,000 (2)
Derrick Pouliot	$2,770,000 (5)
Ivan Barbashev	$2,707,000 (4)
Kurtis MacDermid	$2,454,000 (5)
Christian Djoos	$2,393,000 (4)
Brock McGinn	$2,379,000 (4)
Marko Dano	$2,229,000 (5)
Michael Hutchinson	$2,027,000 (4)
Matt Moulson	$1,248,000 (1)
Austin Watson	$1,100,000 (1)
Erik Brannstrom	$875,000 (2)
Kevin Fiala	$863,333 (1)
Christian Fischer	$821,666 (1)
Byron Froese	$722,000 (4)
Total Pro Players	22
Salary Commitment
Year 3 : $61,076,699
Year 4 : $47,498,700
Year 5 : $43,223,700
Year 6 : $35,373,000
Salary Average Commitment
Year 3 : $45,660,866
Year 4 : $32,082,867
Year 5 : $27,807,867
Year 6 : $19,957,167
Salary Cap with 1 Way Contract
Year 3 : $61,076,699
Year 4 : $47,498,700
Year 5 : $43,223,700
Year 6 : $35,373,000

Farm Players Salaries
Wade Megan	$219,000 (5)
Jordan Maletta	$217,000 (4)
Kyle Wood	$212,900 (4)
Jacob De La Rose	$208,400 (5)
Ben Thomas	$178,700 (3)
Richard Bachman	$175,200 (3)
Vinni Lettieri	$169,300 (4)
Liam OBrien	$162,600 (3)
Sean Maguire	$146,200 (5)
Henrik Haapala	$146,200 (4)
Scott Kosmachuk	$146,200 (4)
Matej MacHovsky	$134,100 (4)
Quinton Howden	$132,900 (2)
Griffen Molino	$91,400 (3)
Filip Chytil	$87,500 (3)
Gustav Lindstrom	$87,500 (1)
Carsen Twarynski	$87,500 (3)
Luke Green	$87,500 (3)
Cavan Fitzgerald	$82,800 (4)
Kyle Burroughs	$82,300 (4)
Alexander Georgiev	$79,250 (1)
Matthew Highmore	$77,583 (1)
Freddie Hamilton	$74,200 (4)
Spencer Smallman	$74,167 (1)
Landon Ferraro	$60,000 (1)
Dominik Simon	$60,000 (1)
Viktor Loov	$60,000 (3)
Trevor Murphy	$60,000 (3)
Total Farm Players	28
Salary Commitment
Year 3 : $3,400,400
Year 4 : $2,961,900
Year 5 : $2,829,000
Year 6 : $1,838,600
Salary Average Commitment
Year 3 : $2,429,500
Year 4 : $1,991,000
Year 5 : $1,858,100
Year 6 : $977,400

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $94 - 5,522 - 92.03%
Level 2:	5000 - $57 - 4,631 - 92.62%
Level 3:	2000 - $32 - 1,857 - 92.85%
Level 4:	4000 - $23 - 3,052 - 76.30%
Luxury :	1000 - $195 - 748 - 74.80%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $24 - 4,513 - 75.21%
Farm Level 2:	3000 - $11 - 2,264 - 75.46%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,810 - 87.83%
Average Income per Game	$1,577,153
Year to Date Revenue	$64,663,264
Farm
Home Games Left	0
Average Attendance - %	6,777 - 75.30%
Average Income per Game	$159,850
Year to Date Revenue	$6,553,859
Expense
Pro Players Total Salaries	$76,789,000
Farm Players Total Salaries	$2,418,117
Coaches Total Salaries	$1,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,114,979
Farm Year To Date Expenses	$2,929,771
Pro Salary Cap To Date	$76,365,014
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$546,049
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$20,815
Farm Estimated Expenses	$20,815
Estimated Season Expenses	$20,815
Season Salary Cap	$76,789,000
Estimate Under Maximum Salary Cap of $79,500,000	$2,711,000
Estimate Over Minimum Salary Cap of $58,800,000	$17,989,000
Current Bank Account	$13,702,466
Projected Bank Account	$13,681,651

Pro Players Salaries
Jack Eichel	$12,000,000 (1)
Kevin Hayes	$6,743,000 (3)
Brandon Saad	$6,000,000 (2)
Shayne Gostisbehere	$4,500,000 (3)
Brandon Sutter	$4,375,000 (2)
Toby Enstrom	$4,002,000 (2)
Evgeni Dadonov	$4,000,000 (2)
Patrik Berglund	$3,850,000 (3)
Robby Fabbri	$3,687,000 (5)
Philipp Grubauer	$3,639,000 (5)
Matthew Tkachuk	$3,250,000 (1)
Paul LaDue	$3,237,000 (4)
Antti Raanta	$2,926,000 (4)
Adam Clendening	$2,789,000 (2)
Valeri Nichushkin	$2,623,000 (5)
Matt Hunwick	$2,250,000 (1)
Brandon Davidson	$2,225,000 (3)
Simon Despres	$1,117,000 (3)
Darren Archibald	$1,086,000 (1)
Ty Rattie	$681,000 (3)
Gabriel Bourque	$609,000 (2)
Daniel Taylor	$600,000 (1)
Dennis Rasmussen	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 3 : $76,789,000
Year 4 : $57,003,000
Year 5 : $35,228,000
Year 6 : $16,112,000
Salary Average Commitment
Year 3 : $61,736,292
Year 4 : $41,950,292
Year 5 : $20,566,292
Year 6 : $6,393,292
Salary Cap with 1 Way Contract
Year 3 : $76,789,000
Year 4 : $57,003,000
Year 5 : $35,228,000
Year 6 : $16,112,000

Farm Players Salaries
Haydn Fleury	$294,300 (4)
Nicolas Petan	$238,933 (1)
Oscar Fantenberg	$202,500 (2)
Joe Colborne	$157,100 (1)
Nick Ellis	$138,700 (1)
Jyrki Jokipakka	$121,700 (1)
Filip Berglund	$87,500 (1)
Felix Sandstrom	$87,500 (1)
Maxim Shalunov	$87,500 (1)
Kieffer Bellows	$87,500 (2)
Nikita Gusev	$87,500 (1)
Duncan Siemens	$81,300 (3)
Adam Brooks	$75,917 (1)
Giovanni Fiore	$70,167 (1)
Bracken Kearns	$60,000 (1)
Brandon Bollig	$60,000 (1)
Anton Rodin	$60,000 (1)
Will ONeill	$60,000 (1)
Hunter Smith	$60,000 (1)
Jonathon Martin	$60,000 (1)
Theodor Blueger	$60,000 (1)
Maxim Mamin	$60,000 (1)
Alexei Bereglazov	$60,000 (1)
Ryan Johnston	$60,000 (1)
Total Farm Players	24
Salary Commitment
Year 3 : $2,418,117
Year 4 : $665,600
Year 5 : $375,600
Year 6 : $294,300
Salary Average Commitment
Year 3 : $2,072,650
Year 4 : $347,633
Year 5 : $167,633
Year 6 : $86,333

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $165 - 2,750 - 45.83%
Level 2:	5000 - $120 - 2,068 - 41.36%
Level 3:	2000 - $70 - 851 - 42.56%
Level 4:	4000 - $40 - 1,959 - 48.97%
Luxury :	1000 - $300 - 540 - 54.04%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 4,597 - 76.61%
Farm Level 2:	3000 - $0 - 2,250 - 74.98%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	8,168 - 45.38%
Average Income per Game	$1,596,896
Year to Date Revenue	$65,472,744
Farm
Home Games Left	0
Average Attendance - %	6,846 - 76.07%
Average Income per Game	$165,488
Year to Date Revenue	$6,784,992
Expense
Pro Players Total Salaries	$79,442,462
Farm Players Total Salaries	$2,964,129
Coaches Total Salaries	$2,650,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,442,396
Farm Year To Date Expenses	$3,572,706
Pro Salary Cap To Date	$79,442,468
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$573,538
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$24,925
Farm Estimated Expenses	$24,925
Estimated Season Expenses	$24,925
Season Salary Cap	$79,442,462
Estimate Under Maximum Salary Cap of $79,500,000	$57,538
Estimate Over Minimum Salary Cap of $58,800,000	$20,642,462
Current Bank Account	$7,768,158
Projected Bank Account	$7,743,233

Pro Players Salaries
Jamie Benn	$9,500,000 (6)
Ryan OReilly	$7,500,000 (4)
Oliver Ekman-Larsson	$6,000,000 (1)
Jason Zucker	$5,799,000 (5)
Adam Henrique	$5,792,000 (4)
Duncan Keith	$5,538,462 (1)
Tyler Toffoli	$4,600,000 (1)
Ryan Ellis	$4,426,000 (4)
Michael Stone	$3,500,000 (1)
Danis Zaripov	$3,260,000 (2)
Derek Forbort	$3,101,000 (3)
Jean-Gabriel Pageau	$3,100,000 (1)
Patrick Sharp	$2,931,000 (2)
Travis Sanheim	$2,371,000 (6)
Jon Gillies	$2,262,000 (5)
Jan Rutta	$2,004,000 (2)
Tommy Wingels	$1,942,000 (3)
Radim Simek	$1,805,000 (3)
Adam Cracknell	$1,010,000 (3)
Dmitrij Jaskin	$926,000 (3)
Ilya Samsonov	$875,000 (1)
Al Montoya	$600,000 (1)
Emerson Etem	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 3 : $79,442,462
Year 4 : $54,629,000
Year 5 : $46,434,000
Year 6 : $37,650,000
Salary Average Commitment
Year 3 : $74,106,462
Year 4 : $49,293,000
Year 5 : $41,098,000
Year 6 : $32,314,000
Salary Cap with 1 Way Contract
Year 3 : $79,442,462
Year 4 : $54,629,000
Year 5 : $46,434,000
Year 6 : $37,650,000

Farm Players Salaries
Frederik Gauthier	$257,100 (5)
Zane McIntyre	$204,200 (4)
Miro Aaltonen	$188,700 (5)
Austin Czarnik	$175,300 (3)
Tomas Nosek	$168,900 (3)
Andreas Johnsson	$162,323 (3)
CJ Smith	$160,400 (5)
Edward Pasquale	$139,500 (2)
Matt Beleskey	$136,800 (2)
Luke Witkowski	$128,600 (2)
Mike McKenna	$114,700 (1)
Dominic Toninato	$100,100 (3)
Oskar Lindblom	$92,500 (1)
Michael Kapla	$89,173 (3)
Matthew Strome	$87,500 (3)
Alexei Lipanov	$87,500 (1)
Travis Dermott (Out of Payroll)	$86,333 (1)
Scott Laughton	$85,000 (3)
Jalen Chatfield	$76,500 (1)
Keegan Kolesar	$70,250 (1)
Brendan Guhle	$69,750 (1)
Dmytro Timashov	$69,333 (1)
David Clarkson	$60,000 (2)
Cole Ully	$60,000 (3)
Nate Guenin	$60,000 (1)
Aaron Ness	$60,000 (4)
Tim Heed	$60,000 (5)
Total Farm Players	27
Salary Commitment
Year 3 : $3,050,462
Year 4 : $2,323,596
Year 5 : $1,858,696
Year 6 : $930,400
Salary Average Commitment
Year 3 : $2,886,362
Year 4 : $2,159,496
Year 5 : $1,694,596
Year 6 : $766,300

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $95 - 5,675 - 94.58%
Level 2:	5000 - $59 - 4,305 - 86.10%
Level 3:	2000 - $34 - 1,735 - 86.74%
Level 4:	4000 - $23 - 3,441 - 86.03%
Luxury :	1000 - $190 - 869 - 86.88%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $28 - 4,553 - 75.88%
Farm Level 2:	3000 - $15 - 2,294 - 76.46%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,025 - 89.03%
Average Income per Game	$1,560,893
Year to Date Revenue	$63,996,605
Farm
Home Games Left	0
Average Attendance - %	6,847 - 76.08%
Average Income per Game	$177,853
Year to Date Revenue	$7,291,956
Expense
Pro Players Total Salaries	$74,991,462
Farm Players Total Salaries	$2,363,371
Coaches Total Salaries	$4,875,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,500,000
Pro Year To Date Expenses	$78,548,822
Farm Year To Date Expenses	$2,912,247
Pro Salary Cap To Date	$74,273,772
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$558,215
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$20,437
Farm Estimated Expenses	$20,437
Estimated Season Expenses	$20,437
Season Salary Cap	$79,491,462
Estimate Under Maximum Salary Cap of $79,500,000	$8,538
Estimate Over Minimum Salary Cap of $58,800,000	$20,691,462
Current Bank Account	$8,174,530
Projected Bank Account	$8,154,093

Pro Players Salaries
Zach Parise	$7,538,462 (4)
Sergei Bobrovsky	$7,425,000 (1)
Max Pacioretty	$7,000,000 (1)
Dustin Brown	$5,875,000 (4)
Ondrej Palat	$5,300,000 (3)
Torey Krug	$5,250,000 (1)
Nazem Kadri	$4,500,000 (3)
Jake Gardiner	$4,379,000 (6)
Michael Frolik	$4,300,000 (1)
Drew Doughty	$4,250,000 (1)
Jakob Silfverberg	$3,312,000 (4)
Sam Reinhart	$3,304,000 (5)
Tyler Wotherspoon	$2,242,000 (5)
James van Riemsdyk	$2,197,000 (5)
Drake Caggiula	$2,068,000 (5)
Dennis Wideman	$1,980,000 (1)
Jordie Benn	$1,071,000 (4)
Devin Setoguchi	$600,000 (1)
Michael Vecchione	$600,000 (1)
David Warsofsky	$600,000 (4)
Chad Johnson	$600,000 (4)
Drew Miller	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 3 : $74,991,462
Year 4 : $45,736,462
Year 5 : $45,736,462
Year 6 : $35,936,462
Salary Average Commitment
Year 3 : $77,440,029
Year 4 : $42,896,629
Year 5 : $42,896,629
Year 6 : $33,096,629
Salary Cap with 1 Way Contract
Year 3 : $74,991,462
Year 4 : $42,986,462
Year 5 : $42,986,462
Year 6 : $33,186,462

Farm Players Salaries
Gustav Forsling	$226,292 (3)
Chris Wideman	$146,100 (3)
Marcus Hogberg	$134,079 (3)
Connor Jones	$101,400 (5)
Derek Grant	$91,200 (2)
Logan Brown	$89,417 (1)
Sebastian Repo	$87,500 (1)
Artur Kayumov	$87,500 (1)
Kirill Ustimenko	$87,500 (2)
Philipp Kurashev	$87,500 (3)
Robert Thomas	$87,500 (1)
Kirill Maksimov	$87,500 (3)
Maksim Sushko	$87,500 (3)
Reid Boucher	$81,800 (3)
Mikhail Vorobyov	$78,417 (1)
Filip Gustavsson	$77,583 (1)
Aleksi Saarela	$75,333 (1)
Chris Thorburn	$75,000 (1)
Parker Wotherspoon	$73,250 (1)
Calvin Thurkauf	$71,500 (1)
Scottie Upshall	$69,500 (1)
Marcus Pettersson	$60,000 (2)
Tucker Poolman	$60,000 (2)
Sam Anas	$60,000 (2)
Joel Hanley	$60,000 (3)
Jordan Oesterle	$60,000 (4)
Riley Barber	$60,000 (3)
Total Farm Players	27
Salary Commitment
Year 3 : $2,363,371
Year 4 : $1,490,871
Year 5 : $1,132,171
Year 6 : $161,400
Salary Average Commitment
Year 3 : $2,132,350
Year 4 : $1,259,850
Year 5 : $901,150
Year 6 : $120,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 4,702 - 78.37%
Level 2:	5000 - $60 - 3,917 - 78.34%
Level 3:	2000 - $35 - 1,521 - 76.06%
Level 4:	4000 - $25 - 2,944 - 73.61%
Luxury :	1000 - $200 - 774 - 77.35%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $30 - 4,591 - 76.52%
Farm Level 2:	3000 - $15 - 2,210 - 73.68%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,859 - 76.99%
Average Income per Game	$1,470,375
Year to Date Revenue	$60,285,370
Farm
Home Games Left	0
Average Attendance - %	6,802 - 75.57%
Average Income per Game	$205,074
Year to Date Revenue	$8,408,016
Expense
Pro Players Total Salaries	$77,264,462
Farm Players Total Salaries	$2,468,427
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,250,000
Pro Year To Date Expenses	$78,494,021
Farm Year To Date Expenses	$2,997,658
Pro Salary Cap To Date	$75,993,983
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$561,722
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$21,162
Farm Estimated Expenses	$21,162
Estimated Season Expenses	$21,162
Season Salary Cap	$78,514,462
Estimate Under Maximum Salary Cap of $79,500,000	$985,538
Estimate Over Minimum Salary Cap of $58,800,000	$19,714,462
Current Bank Account	$19,157,220
Projected Bank Account	$19,136,058

Pro Players Salaries
Brent Burns	$11,000,000 (1)
Alex Ovechkin	$9,538,462 (2)
Blake Wheeler	$8,250,000 (6)
Frans Nielsen	$5,250,000 (3)
TJ Brodie	$4,654,000 (1)
Rick Nash	$4,471,000 (5)
Paul Stastny	$4,372,000 (5)
Mike Smith	$4,117,000 (2)
Alexei Emelin	$3,936,000 (5)
Andrej Nestrasil	$3,029,000 (2)
Antoine Vermette	$2,663,000 (5)
Marcus Kruger	$2,087,000 (4)
Marcus Sorensen	$2,085,000 (4)
Nikita Zadorov	$2,025,000 (4)
Thomas Vanek	$2,000,000 (1)
Joel Edmundson	$1,794,000 (5)
Malcolm Subban	$1,791,000 (4)
Braydon Coburn	$1,493,000 (4)
Libor Sulak	$1,191,000 (6)
Rene Bourque	$918,000 (3)
Bobby Farnham	$600,000 (5)
Total Pro Players	21
Salary Commitment
Year 3 : $77,264,462
Year 4 : $60,610,462
Year 5 : $43,926,000
Year 6 : $37,758,000
Salary Average Commitment
Year 3 : $76,861,462
Year 4 : $58,207,462
Year 5 : $43,640,000
Year 6 : $37,472,000
Salary Cap with 1 Way Contract
Year 3 : $77,264,462
Year 4 : $59,610,462
Year 5 : $42,926,000
Year 6 : $36,758,000

Farm Players Salaries
Zachary Sanford	$158,400 (1)
Scott Foster	$156,400 (3)
Marek Langhamer	$134,079 (3)
Brian Lashoff	$131,600 (3)
Gabriel Gagne	$131,600 (3)
Steve Michalek	$103,200 (4)
Kevin Connauton	$94,200 (5)
Marco Roy	$87,500 (1)
Olle Eriksson Ek	$87,500 (3)
Connor Chatham	$87,500 (1)
Lucas Carlsson	$87,500 (2)
Tanner Kaspick	$87,500 (2)
Skyler McKenzie	$87,500 (3)
Nikita Korostelev	$87,500 (3)
Keith Petruzzelli	$87,500 (3)
Robin Salo	$87,500 (2)
Scott Reedy	$87,500 (2)
Thomas Schemitsch	$82,016 (3)
Mark Fayne	$81,300 (5)
Trevor Moore	$78,825 (1)
Oleg Sosunov	$72,407 (1)
Kevin Roy	$66,600 (4)
Colin McDonald	$62,500 (1)
Patrick Bjorkstrand	$60,200 (4)
Colby Williams	$60,100 (4)
MacKenze Stewart	$60,000 (5)
TJ Tynan	$60,000 (4)
Total Farm Players	27
Salary Commitment
Year 3 : $2,468,427
Year 4 : $1,921,295
Year 5 : $1,571,295
Year 6 : $585,600
Salary Average Commitment
Year 3 : $2,468,427
Year 4 : $1,921,295
Year 5 : $1,571,295
Year 6 : $585,600

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $95 - 5,641 - 94.02%
Level 2:	5000 - $55 - 4,801 - 96.01%
Level 3:	2000 - $27 - 1,915 - 95.75%
Level 4:	4000 - $20 - 3,596 - 89.90%
Luxury :	1000 - $180 - 948 - 94.83%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $20 - 4,476 - 74.60%
Farm Level 2:	3000 - $10 - 2,224 - 74.13%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,901 - 93.90%
Average Income per Game	$1,617,665
Year to Date Revenue	$66,324,268
Farm
Home Games Left	0
Average Attendance - %	6,700 - 74.44%
Average Income per Game	$134,106
Year to Date Revenue	$5,498,352
Expense
Pro Players Total Salaries	$60,994,556
Farm Players Total Salaries	$2,594,363
Coaches Total Salaries	$2,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$11,435,000
Pro Year To Date Expenses	$71,708,941
Farm Year To Date Expenses	$3,186,360
Pro Salary Cap To Date	$70,008,950
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$441,511
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$22,030
Farm Estimated Expenses	$22,030
Estimated Season Expenses	$22,030
Season Salary Cap	$72,429,556
Estimate Under Maximum Salary Cap of $79,500,000	$7,070,444
Estimate Over Minimum Salary Cap of $58,800,000	$13,629,556
Current Bank Account	$12,508,782
Projected Bank Account	$12,486,752

Pro Players Salaries
Jakub Voracek	$8,250,000 (4)
Johnny Gaudreau	$6,750,000 (4)
Hampus Lindholm	$5,205,556 (3)
Ryan Strome	$4,706,000 (5)
Shea Theodore	$3,687,000 (5)
Joshua Morrissey	$3,677,000 (5)
Christian Dvorak	$3,578,000 (6)
Josh Gorges	$3,528,000 (3)
Robin Lehner	$3,267,000 (2)
Anthony Mantha	$2,916,000 (4)
Cody Franson	$2,879,000 (5)
Patrik Nemeth	$2,702,000 (5)
Devin Shore	$1,927,000 (5)
Aaron Dell	$1,624,000 (4)
Zach Redmond	$1,588,000 (1)
Kyle Connor	$925,000 (1)
Cody Glass	$875,000 (1)
Alexander Kerfoot	$875,000 (1)
Jimmy Hayes	$810,000 (2)
Austin Wagner	$625,000 (1)
Adam Musil	$600,000 (1)
Total Pro Players	21
Salary Commitment
Year 3 : $60,994,556
Year 4 : $55,506,556
Year 5 : $51,429,556
Year 6 : $42,696,000
Salary Average Commitment
Year 3 : $51,499,222
Year 4 : $46,011,222
Year 5 : $41,201,222
Year 6 : $32,467,666
Salary Cap with 1 Way Contract
Year 3 : $60,994,556
Year 4 : $55,506,556
Year 5 : $51,429,556
Year 6 : $42,696,000

Farm Players Salaries
Joel Eriksson-Ek	$202,956 (3)
Anton Forsberg	$165,700 (6)
Conner Bleackley	$165,000 (4)
Jakub Vrana	$142,350 (1)
Taylor Chorney	$124,300 (2)
Matiss Kivlenieks	$92,500 (1)
Denis Gurianov	$89,417 (1)
Aleksi Heponiemi	$87,500 (3)
Jake Evans	$87,500 (1)
Kailer Yamamoto	$87,500 (1)
Alex Formenton	$87,500 (3)
Eemeli Rasanen	$87,500 (3)
Isaac Ratcliffe	$87,500 (3)
David Farrance	$87,500 (3)
Alexander Volkov	$87,500 (3)
Jack Glover	$87,500 (1)
Matthew Phillips	$87,500 (2)
Thomas Chabot	$86,333 (1)
Brett Pollock	$83,639 (1)
Tyler Parsons	$75,917 (1)
Dawson Leedahl	$74,917 (1)
Mark Friedman	$74,917 (1)
Manuel Wiederer	$73,667 (1)
Erik Cernak	$69,750 (1)
Lane Pederson	$69,000 (1)
Andrei Mironov	$66,000 (3)
Maxime Lajoie	$63,000 (1)
Total Farm Players	27
Salary Commitment
Year 3 : $2,594,363
Year 4 : $1,336,456
Year 5 : $1,124,656
Year 6 : $330,700
Salary Average Commitment
Year 3 : $2,507,324
Year 4 : $1,249,417
Year 5 : $1,037,617
Year 6 : $330,700

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 4,594 - 76.56%
Level 2:	5000 - $60 - 3,922 - 78.44%
Level 3:	2000 - $35 - 1,519 - 75.94%
Level 4:	4000 - $25 - 2,897 - 72.43%
Luxury :	1000 - $200 - 759 - 75.88%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - $25 - 4,634 - 77.23%
Farm Level 2:	3000 - $12 - 2,282 - 76.06%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13,690 - 76.06%
Average Income per Game	$1,448,345
Year to Date Revenue	$59,382,155
Farm
Home Games Left	0
Average Attendance - %	6,916 - 76.84%
Average Income per Game	$171,871
Year to Date Revenue	$7,046,725
Expense
Pro Players Total Salaries	$74,957,500
Farm Players Total Salaries	$3,381,867
Coaches Total Salaries	$2,150,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,000,000
Pro Year To Date Expenses	$74,992,944
Farm Year To Date Expenses	$3,985,390
Pro Salary Cap To Date	$73,492,936
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$538,433
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$27,806
Farm Estimated Expenses	$27,806
Estimated Season Expenses	$27,806
Season Salary Cap	$78,957,500
Estimate Under Maximum Salary Cap of $79,500,000	$542,500
Estimate Over Minimum Salary Cap of $58,800,000	$20,157,500
Current Bank Account	$3,326,404
Projected Bank Account	$3,298,598

Pro Players Salaries
Ryan Callahan	$5,800,000 (1)
Travis Zajac	$5,750,000 (2)
Anthony Duclair	$5,465,000 (1)
Matt Duchene	$5,000,000 (6)
Devan Dubnyk	$4,333,333 (2)
Nick Bonino	$4,100,000 (2)
Cody Eakin	$3,850,000 (1)
Bryan Rust	$3,738,000 (5)
Jake McCabe	$3,724,000 (4)
Andrew Ladd	$3,668,000 (4)
Jakob Chychrun	$3,566,000 (3)
Alexander Edler	$3,520,000 (6)
Lars Eller	$3,442,000 (4)
Jon Merrill	$3,416,000 (4)
Miles Wood	$2,939,000 (5)
Jay Bouwmeester	$2,766,000 (1)
Marek Mazanec	$2,761,000 (5)
Lee Stempniak	$2,747,000 (1)
Ben Lovejoy	$1,848,000 (3)
Mikhail Sergachev	$894,167 (1)
Casey Mittelstadt	$875,000 (1)
Chris Didomenico	$755,000 (2)
Total Pro Players	22
Salary Commitment
Year 3 : $74,957,500
Year 4 : $52,560,333
Year 5 : $37,622,000
Year 6 : $34,040,000
Salary Average Commitment
Year 3 : $68,099,000
Year 4 : $45,948,833
Year 5 : $31,010,500
Year 6 : $25,596,500
Salary Cap with 1 Way Contract
Year 3 : $74,957,500
Year 4 : $52,560,333
Year 5 : $37,622,000
Year 6 : $32,208,000

Farm Players Salaries
Jared McCann	$279,100 (5)
Jake Dotchin	$235,800 (6)
Sergei Kalinin	$219,700 (2)
Antti Niemi	$213,400 (3)
Harry Zolnierczyk	$197,900 (3)
Jacob Josefson	$193,900 (3)
Kevin Gravel	$182,600 (5)
Neal Pionk	$155,700 (4)
Buddy Robinson	$110,200 (3)
Jarred Tinordi	$109,300 (3)
Scott Wedgewood	$106,800 (3)
Tobias Lindberg	$100,000 (5)
Will Butcher	$92,500 (1)
Sam Steel	$89,417 (1)
Dillon Fournier	$87,500 (1)
Daniil Tarasov	$87,500 (2)
Grant Mismash	$87,500 (2)
Jeremy Bracco	$84,250 (1)
Jimmy Vesey	$84,100 (5)
Garrett Wilson	$83,400 (2)
Roope Hintz	$81,167 (1)
Garrett Pilon	$77,583 (1)
Reid Duke	$77,000 (1)
Noah Rod	$76,333 (1)
Gabriel Fontaine	$73,667 (1)
Vince Dunn	$72,250 (1)
Carson Soucy	$63,300 (1)
Sean Malone	$60,000 (2)
Total Farm Players	28
Salary Commitment
Year 3 : $3,381,867
Year 4 : $2,506,900
Year 5 : $1,968,800
Year 6 : $1,037,300
Salary Average Commitment
Year 3 : $2,813,384
Year 4 : $1,970,917
Year 5 : $1,532,517
Year 6 : $744,417

Team	Current Fund	Season Salary Cap	Under Maximum of $79,500,000 Available Cap Space	Over Minimum of $58,800,000	Farm Salary Cap	Under Maximum of $50,000,000	Pro Players	Farm Players	Total Players
Avalanche	$24,531,325	$75,793,667	$3,706,333	$16,993,667	$2,886,033	$47,113,967	23	27	50
Blackhawks	$26,157,222	$78,923,643	$576,357	$20,123,643	$2,813,018	$47,186,982	22	25	47
Blue Jackets	$31,339,138	$76,219,167	$3,280,833	$17,419,167	$2,218,350	$47,781,650	23	23	46
Blues	$7,661,704	$76,756,444	$2,743,556	$17,956,444	$3,742,367	$46,257,633	23	27	50
Bruins	$26,953,043	$76,226,733	$3,273,267	$17,426,733	$2,613,812	$47,386,188	22	25	47
Canadiens	$3,471,386	$77,883,833	$1,616,167	$19,083,833	$2,795,231	$47,204,769	22	27	49
Canucks	$29,205,073	$77,858,334	$1,641,666	$19,058,334	$2,904,247	$47,095,753	22	27	49
Capitals	$28,457,143	$77,835,766	$1,664,234	$19,035,766	$2,803,554	$47,196,446	22	25	47
Coyotes	$5,920,270	$77,591,133	$1,908,867	$18,791,133	$2,466,310	$47,533,690	23	26	49
Devils	$3,260,771	$75,039,200	$4,460,800	$16,239,200	$1,931,300	$48,068,700	22	26	48
Ducks	$1,709,681	$78,698,601	$801,399	$19,898,601	$2,269,566	$47,730,434	22	25	47
Flames	($1,290,968)	$78,534,000	$966,000	$19,734,000	$2,413,160	$47,586,840	23	26	49
Flyers	$11,507,628	$76,184,333	$3,315,667	$17,384,333	$3,642,736	$46,357,264	22	28	50
Golden Knights	$8,315,191	$77,825,000	$1,675,000	$19,025,000	$3,916,649	$46,083,351	22	28	50
Hurricanes	$10,155,448	$77,287,671	$2,212,329	$18,487,671	$1,900,317	$48,099,683	23	25	48
Islanders	$15,957,560	$78,204,658	$1,295,342	$19,404,658	$1,975,641	$48,024,359	24	24	48
Jets	$12,493,196	$78,899,666	$600,334	$20,099,666	$3,400,226	$46,599,774	22	26	48
Kings	$27,698,375	$78,979,900	$520,100	$20,179,900	$3,217,855	$46,782,145	22	28	50
Kraken	$10,791,302	$78,587,569	$912,431	$19,787,569	$2,842,606	$47,157,394	22	27	49
Lightning	$37,385,915	$79,035,795	$464,205	$20,235,795	$2,258,101	$47,741,899	22	23	45
Maple Leafs	$29,521,768	$70,242,667	$9,257,333	$11,442,667	$4,003,004	$45,996,996	22	28	50
Nordiques	($7,213,861)	$76,405,060	$3,094,940	$17,605,060	$2,534,348	$47,465,652	22	24	46
Oilers	$12,952,151	$66,769,642	$12,730,358	$7,969,642	$2,237,783	$47,762,217	23	27	50
Penguins	$13,957,995	$78,092,444	$1,407,556	$19,292,444	$2,801,116	$47,198,884	23	24	47
Predators	$35,413,902	$79,041,933	$458,067	$20,241,933	$2,436,500	$47,563,500	22	24	46
Rangers	$12,154,983	$70,177,033	$9,322,967	$11,377,033	$3,400,400	$46,599,600	22	28	50
Red Wings	$13,702,466	$76,789,000	$2,711,000	$17,989,000	$2,418,117	$47,581,883	23	24	47
Sabres	$7,768,158	$79,442,462	$57,538	$20,642,462	$2,964,129	$47,035,871	23	27	50
Senators	$8,174,530	$79,491,462	$8,538	$20,691,462	$2,363,371	$47,636,629	22	27	49
Sharks	$19,157,220	$78,514,462	$985,538	$19,714,462	$2,468,427	$47,531,573	21	27	48
Stars	$12,508,782	$72,429,556	$7,070,444	$13,629,556	$2,594,363	$47,405,637	21	27	48
Wild	$3,326,404	$78,957,500	$542,500	$20,157,500	$3,381,867	$46,618,133	22	28	50

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %