CCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 5,383 - 89.72%
Level 2:	5500 - $60 - 4,973 - 90.42%
Level 3:	2000 - $45 - 1,766 - 88.31%
Level 4:	4000 - $30 - 3,500 - 87.51%
Luxury :	1000 - $200 - 899 - 89.93%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,099 - 84.98%
Farm Level 2:	3000 - $12 - 2,569 - 85.62%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,522 - 89.31%
Average Income per Game	$1,789,533
Year to Date Revenue	$73,370,836
Farm
Home Games Left	0
Average Attendance - %	7,667 - 85.19%
Average Income per Game	$189,952
Year to Date Revenue	$7,788,052
Expense
Pro Players Total Salaries	$90,800,000
Farm Players Total Salaries	$2,903,233
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($6,875,000)
Pro Year To Date Expenses	$85,161,207
Farm Year To Date Expenses	$3,017,655
Pro Salary Cap To Date	$85,161,207
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	$407,175
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,318
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$83,925,000
Estimate Under Maximum Salary Cap of $86,500,000	$2,575,000
Estimate Over Minimum Salary Cap of $64,500,000	$19,425,000
Current Bank Account	$58,289,988
Projected Bank Account	$58,289,988

Pro Players Salaries
Teuvo Teravainen	$8,200,000 (1)
Jaccob Slavin	$8,150,000 (3)
Nazem Kadri	$7,750,000 (1)
Artemi Panarin	$7,650,000 (3)
Nikita Scherbak	$7,000,000 (4)
Marcus Johansson	$6,250,000 (2)
Mikael Granlund	$6,100,000 (3)
Justin Faulk	$4,950,000 (5)
Ryan Strome	$4,750,000 (4)
Artturi Lehkonen	$4,500,000 (1)
Urho Vaakanainen	$4,050,000 (2)
Yegor Korshkov	$3,450,000 (2)
Matthew Benning	$3,100,000 (6)
Ilya Samsonov	$2,950,000 (5)
Barrett Hayton	$2,500,000 (2)
Clayton Phillips	$2,350,000 (6)
Serron Noel	$2,300,000 (2)
Gustav Forsling	$1,750,000 (3)
Tanner Kaspick	$950,000 (6)
Daniel Carr	$700,000 (1)
Eric Comrie	$700,000 (2)
Kasper Kotkansalo	$700,000 (3)
Total Pro Players	22
Salary Commitment
Year 17 : $90,800,000
Year 18 : $69,650,000
Year 19 : $50,400,000
Year 20 : $26,050,000
Salary Average Commitment
Year 17 : $90,800,000
Year 18 : $69,650,000
Year 19 : $50,400,000
Year 20 : $26,050,000
Salary Cap with 1 Way Contract
Year 17 : $90,800,000
Year 18 : $69,650,000
Year 19 : $50,400,000
Year 20 : $26,050,000

Farm Players Salaries
Miguel Tourigny	$185,000 (2)
Saku Maenalanen	$175,000 (1)
Steven Kampfer	$125,000 (1)
Tyson Kozak	$125,000 (2)
Jaden Schwartz	$115,000 (1)
Adam Brooks (Out of Payroll)	$115,000 (1)
Ryan Stanton	$105,000 (1)
Evgeni Dadonov	$97,500 (1)
Viktor Loov	$95,000 (1)
Anton Slepyshev	$95,000 (1)
Gavin Hayes	$95,000 (2)
Jayce Hawryluk	$95,000 (1)
Michael Chaput	$95,000 (1)
Adam Clendening	$95,000 (1)
Nate Misskey	$92,500 (2)
Coulson Pitre	$92,500 (1)
Denver Barkey	$91,333 (4)
Nikolai Knyzhov	$90,000 (2)
Craig Smith	$87,500 (1)
Kurtis Gabriel	$85,000 (1)
Filip Chytil	$76,900 (4)
Jean-Francois Berube	$75,000 (1)
Brad Hunt	$75,000 (1)
Curtis McKenzie	$75,000 (1)
Alexandre Fortin	$75,000 (1)
Riley Nash	$70,000 (1)
Adam Vay	$70,000 (1)
Matt Nieto	$70,000 (1)
Blake Pietila	$70,000 (2)
Joel L'Esperance	$70,000 (2)
Jonathan Bernier	$70,000 (1)
Ryan Johnston	$70,000 (1)
Total Farm Players	32
Salary Commitment
Year 17 : $3,018,233
Year 18 : $892,567
Year 19 : $165,067
Year 20 : $165,067
Salary Average Commitment
Year 17 : $3,019,400
Year 18 : $896,900
Year 19 : $169,400
Year 20 : $169,400

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,377 - 89.62%
Level 2:	5500 - $60 - 4,960 - 90.19%
Level 3:	2000 - $45 - 1,763 - 88.16%
Level 4:	4000 - $30 - 3,548 - 88.70%
Luxury :	1000 - $200 - 902 - 90.19%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,023 - 83.72%
Farm Level 2:	3000 - $12 - 2,502 - 83.42%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,551 - 89.46%
Average Income per Game	$1,790,264
Year to Date Revenue	$73,400,811
Farm
Home Games Left	0
Average Attendance - %	7,526 - 83.62%
Average Income per Game	$186,735
Year to Date Revenue	$7,656,117
Expense
Pro Players Total Salaries	$91,504,837
Farm Players Total Salaries	$2,889,269
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($5,875,000)
Pro Year To Date Expenses	$83,269,832
Farm Year To Date Expenses	$2,882,501
Pro Salary Cap To Date	$83,269,832
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	$410,336
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,254
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$85,629,837
Estimate Under Maximum Salary Cap of $86,500,000	$870,163
Estimate Over Minimum Salary Cap of $64,500,000	$21,129,837
Current Bank Account	$74,328,276
Projected Bank Account	$74,328,276

Pro Players Salaries
Matthew Tkachuk	$11,750,000 (3)
Tyler Seguin	$9,500,000 (5)
Filip Forsberg	$8,500,000 (4)
Ryan McDonagh	$7,500,000 (3)
Seth Jarvis	$7,420,087 (6)
Mika Zibanejad	$7,200,000 (3)
Mitch Marner	$6,500,000 (2)
Roman Josi	$5,750,000 (3)
Roope Hintz	$5,500,000 (1)
Robin Lehner	$4,000,000 (4)
Chris Tanev	$3,250,000 (3)
Jacob Markstrom	$2,500,000 (3)
Rob O'Gara	$1,895,000 (4)
Jesper Boqvist	$1,890,750 (3)
Anton Lundell	$1,500,000 (3)
Rory Kerins	$1,400,000 (6)
Thomas Vannelli	$1,250,000 (4)
Matt Grzelcyk	$1,100,000 (2)
Maksim Sushko	$999,000 (4)
Sonny Milano	$700,000 (1)
Mark Jankowski	$700,000 (1)
Brett Kulak	$700,000 (3)
Total Pro Players	22
Salary Commitment
Year 17 : $91,504,837
Year 18 : $84,604,837
Year 19 : $77,004,837
Year 20 : $34,964,087
Salary Average Commitment
Year 17 : $85,584,750
Year 18 : $78,684,750
Year 19 : $71,084,750
Year 20 : $29,044,000
Salary Cap with 1 Way Contract
Year 17 : $91,504,837
Year 18 : $84,604,837
Year 19 : $77,004,837
Year 20 : $34,964,087

Farm Players Salaries
Brayden Pachal	$175,000 (4)
Neal Pionk	$150,000 (4)
Jonas Siegenthaler	$140,000 (1)
Filip Lindberg	$125,000 (1)
Mark Pysyk	$110,000 (4)
Brandon Halverson	$99,900 (5)
Trevor Murphy	$99,750 (3)
Dakota Joshua	$98,900 (4)
Viktor Lodin	$95,500 (4)
Cedric Paquette	$95,000 (3)
Samuel Honzek	$95,000 (5)
Juraj Slafkovsky	$92,500 (1)
Hunter Brzustewicz	$92,500 (1)
Sergei Ivanov	$92,500 (2)
Ilya Nabokov	$92,500 (1)
Carl Lindbom	$92,500 (1)
James Malatesta	$92,000 (5)
Andrew OBrien	$89,800 (1)
Adam Lowry	$88,890 (1)
Owen Pickering	$88,667 (3)
Hunter Drew	$87,505 (1)
Nathan Todd	$85,000 (1)
Jeremie Poirier	$80,000 (5)
Mikhail Maltsev	$80,000 (3)
Yan Kuznetsov	$80,000 (5)
Joel Kiviranta	$80,000 (1)
Gage Quinney	$75,758 (2)
Kevin Rooney	$75,000 (1)
Ryan Lomberg	$70,100 (4)
Nick Bjugstad	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 17 : $2,889,270
Year 18 : $1,678,074
Year 19 : $1,509,817
Year 20 : $1,146,400
Salary Average Commitment
Year 17 : $2,889,270
Year 18 : $1,678,074
Year 19 : $1,509,817
Year 20 : $1,146,400

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 5,253 - 87.55%
Level 2:	5500 - $60 - 4,669 - 84.89%
Level 3:	2000 - $45 - 1,716 - 85.79%
Level 4:	4000 - $30 - 3,411 - 85.28%
Luxury :	1000 - $200 - 854 - 85.43%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,040 - 84.01%
Farm Level 2:	3000 - $12 - 2,497 - 83.24%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,903 - 85.96%
Average Income per Game	$1,722,218
Year to Date Revenue	$70,610,953
Farm
Home Games Left	0
Average Attendance - %	7,538 - 83.75%
Average Income per Game	$187,174
Year to Date Revenue	$7,674,137
Expense
Pro Players Total Salaries	$71,964,000
Farm Players Total Salaries	$2,265,317
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$71,220,513
Farm Year To Date Expenses	$2,213,926
Pro Salary Cap To Date	$71,220,513
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	$322,709
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,391
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,964,000
Estimate Under Maximum Salary Cap of $86,500,000	$14,536,000
Estimate Over Minimum Salary Cap of $64,500,000	$7,464,000
Current Bank Account	$19,891,994
Projected Bank Account	$19,891,994

Pro Players Salaries
Tim Stutzle	$8,350,000 (2)
Jason Robertson	$8,125,000 (6)
Brady Skjei	$6,000,000 (6)
Mathew Barzal	$5,500,000 (4)
Jack Hughes	$5,500,000 (6)
Ryan Donato	$4,000,000 (4)
Joel Farabee	$4,000,000 (4)
Adam Fox	$3,750,000 (4)
Emil Bemstrom	$3,750,000 (2)
Alexander Georgiev	$3,650,000 (2)
Quinn Hughes	$3,000,000 (3)
Josh Manson	$2,500,000 (1)
Carter Hart	$2,369,000 (5)
Vladislav Gavrikov	$1,870,000 (1)
Fabian Zetterlund	$1,750,000 (1)
Philipp Kurashev	$1,450,000 (1)
Jack McBain	$1,300,000 (1)
Josh Morrissey	$1,250,000 (3)
Mavrik Bourque	$1,000,000 (5)
Blake Murray	$750,000 (4)
Colby Sissons	$700,000 (1)
Alan Quine	$700,000 (1)
Jeremy Brodeur	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 17 : $71,964,000
Year 18 : $60,994,000
Year 19 : $45,244,000
Year 20 : $40,994,000
Salary Average Commitment
Year 17 : $64,314,000
Year 18 : $53,344,000
Year 19 : $45,244,000
Year 20 : $40,994,000
Salary Cap with 1 Way Contract
Year 17 : $71,964,000
Year 18 : $60,994,000
Year 19 : $45,244,000
Year 20 : $40,994,000

Farm Players Salaries
Matty Beniers	$175,000 (4)
Martin Hanzal	$95,000 (1)
Kyle Okposo	$95,000 (1)
Patrick Puistola	$92,500 (1)
Nikita Okhotiuk	$92,500 (1)
Jake Wise	$92,500 (1)
Carson Rehkopf	$92,333 (4)
Tyler Kleven	$91,667 (3)
Logan Mailloux	$90,000 (2)
Erik Kallgren	$89,900 (2)
Shakir Mukhamadullin	$89,417 (2)
Nick Schneider	$87,500 (1)
Max Reinhart	$85,000 (2)
MacKenzie Entwistle	$79,500 (4)
Cal Petersen	$75,000 (1)
Ian Mitchell	$72,500 (1)
Phillip Di Giuseppe	$70,000 (1)
Casey Cizikas	$70,000 (1)
Matt Martin	$70,000 (1)
Keegan Kanzig	$70,000 (1)
Chris Terry	$70,000 (1)
Robert Bortuzzo	$70,000 (1)
Jacob Graves	$70,000 (1)
Matthew Spencer	$70,000 (1)
Jaynen Rissling	$70,000 (1)
Nathan Smith	$70,000 (1)
Bryan Little	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 17 : $2,265,317
Year 18 : $868,567
Year 19 : $503,667
Year 20 : $343,667
Salary Average Commitment
Year 17 : $2,313,788
Year 18 : $841,288
Year 19 : $481,680
Year 20 : $344,458

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $100 - 5,437 - 90.62%
Level 2:	5500 - $60 - 4,853 - 88.24%
Level 3:	2000 - $45 - 1,772 - 88.59%
Level 4:	4000 - $30 - 3,485 - 87.12%
Luxury :	1000 - $200 - 903 - 90.29%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,068 - 84.46%
Farm Level 2:	3000 - $12 - 2,504 - 83.47%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,450 - 88.92%
Average Income per Game	$1,787,625
Year to Date Revenue	$73,292,624
Farm
Home Games Left	0
Average Attendance - %	7,572 - 84.13%
Average Income per Game	$188,088
Year to Date Revenue	$7,711,593
Expense
Pro Players Total Salaries	$80,225,069
Farm Players Total Salaries	$3,291,483
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$250,000
Pro Year To Date Expenses	$79,606,521
Farm Year To Date Expenses	$3,337,184
Pro Salary Cap To Date	$79,606,521
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	$359,754
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,099
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,475,069
Estimate Under Maximum Salary Cap of $86,500,000	$6,024,931
Estimate Over Minimum Salary Cap of $64,500,000	$15,975,069
Current Bank Account	$37,114,343
Projected Bank Account	$37,114,343

Pro Players Salaries
Rasmus Ristolainen	$14,000,000 (3)
Ryan Nugent-Hopkins	$10,200,070 (2)
Rickard Rakell	$8,200,000 (6)
Evgeny Kuznetsov	$6,975,000 (2)
Jean-Gabriel Pageau	$5,500,000 (2)
Bryan Rust	$5,450,000 (4)
Mike Matheson	$4,875,000 (1)
Cody Ceci	$4,000,000 (3)
Tyler Bertuzzi	$3,650,000 (2)
Haydn Fleury	$2,250,000 (1)
Simon Despres	$2,000,000 (3)
Julius Honka	$1,750,000 (5)
Oliver Wahlstrom	$1,750,000 (1)
Dmitri Zavgorodny	$1,600,000 (1)
Igor Shesterkin	$1,600,000 (3)
Jordan Martinook	$1,400,000 (1)
Sheldon Dries	$1,350,000 (2)
Nick Ellis	$1,000,000 (5)
Joe Hicketts	$950,000 (1)
Alex Newhook	$925,000 (1)
David Gustafsson	$750,000 (4)
Elliot Desnoyers	$750,000 (4)
Martins Dzierkals	$700,000 (3)
Total Pro Players	23
Salary Commitment
Year 17 : $81,625,069
Year 18 : $67,875,069
Year 19 : $40,200,000
Year 20 : $17,900,000
Salary Average Commitment
Year 17 : $80,250,069
Year 18 : $67,875,069
Year 19 : $40,200,000
Year 20 : $17,900,000
Salary Cap with 1 Way Contract
Year 17 : $81,625,069
Year 18 : $67,875,069
Year 19 : $40,200,000
Year 20 : $17,900,000

Farm Players Salaries
Niko Mikkola	$200,000 (2)
Chris Wagner	$180,000 (1)
Anders Bjork	$180,000 (1)
Carl Grundstrom	$180,000 (2)
Oskar Sundqvist	$150,000 (1)
Bobby Brink	$150,000 (2)
Rinat Valiev	$120,000 (1)
Josh Jooris	$120,000 (1)
Sean Durzi	$110,000 (1)
Ben Gallacher	$110,000 (2)
Andrei Mironov	$110,000 (2)
Pavel Francouz	$110,000 (1)
Luca Del Bel Belluz	$101,400 (5)
Rafael Harvey Pinard	$100,000 (1)
Mason Shaw	$100,000 (3)
Zach Whitecloud	$100,000 (2)
Ryan Gropp	$100,000 (1)
Dylan Samberg	$95,000 (5)
Ty Emberson	$95,000 (3)
Connor Hvidston	$92,500 (2)
Aleksei Kolosov	$92,500 (1)
Dru Krebs	$92,500 (2)
Lukas Bengtsson	$90,000 (1)
Mason Appleton	$90,000 (3)
Tyler Boucher	$90,000 (5)
Sebastian Aho (D)	$90,000 (1)
Cam Squires	$87,000 (4)
Hunter St. Martin	$85,583 (4)
MacKenzie Skapski	$70,000 (3)
Total Farm Players	29
Salary Commitment
Year 17 : $3,291,483
Year 18 : $1,878,066
Year 19 : $843,066
Year 20 : $453,066
Salary Average Commitment
Year 17 : $3,270,171
Year 18 : $1,857,671
Year 19 : $822,671
Year 20 : $454,546

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 5,337 - 88.96%
Level 2:	5500 - $60 - 4,926 - 89.56%
Level 3:	2000 - $45 - 1,763 - 88.13%
Level 4:	4000 - $30 - 3,513 - 87.81%
Luxury :	1000 - $200 - 871 - 87.10%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,129 - 85.48%
Farm Level 2:	3000 - $12 - 2,572 - 85.75%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,409 - 88.70%
Average Income per Game	$1,770,406
Year to Date Revenue	$72,586,646
Farm
Home Games Left	0
Average Attendance - %	7,701 - 85.57%
Average Income per Game	$190,913
Year to Date Revenue	$7,827,438
Expense
Pro Players Total Salaries	$79,783,000
Farm Players Total Salaries	$3,126,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,000,000
Pro Year To Date Expenses	$78,599,460
Farm Year To Date Expenses	$3,062,808
Pro Salary Cap To Date	$78,599,460
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	$357,771
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,339
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,783,000
Estimate Under Maximum Salary Cap of $86,500,000	$5,717,000
Estimate Over Minimum Salary Cap of $64,500,000	$16,283,000
Current Bank Account	$51,743,975
Projected Bank Account	$51,743,975

Pro Players Salaries
Taylor Hall	$14,000,000 (6)
Elias Lindholm	$10,250,000 (5)
Tanner Pearson	$8,500,000 (4)
Charlie McAvoy	$7,550,000 (6)
Pavel Zacha	$4,250,000 (5)
Jason Zucker	$4,000,000 (3)
Martin Jones	$4,000,000 (3)
Frank Vatrano	$3,950,000 (1)
Jesper Bratt	$3,500,000 (2)
Nikita Zadorov	$3,000,000 (2)
Cam Fowler	$2,014,000 (5)
Nick Leddy	$1,995,000 (4)
Jordan Eberle	$1,950,000 (4)
Trevor van Riemsdyk	$1,789,000 (2)
Casey Bailey	$1,510,000 (1)
Dylan Gambrell	$1,000,000 (5)
Tanner Jeannot	$975,000 (4)
Nate Schmidt	$950,000 (1)
Dominik Kubalik	$950,000 (4)
Petr Straka	$950,000 (4)
Mark Kastelic	$950,000 (3)
Jeremy Swayman	$950,000 (1)
Ian McCoshen	$800,000 (1)
Total Pro Players	23
Salary Commitment
Year 17 : $79,783,000
Year 18 : $71,623,000
Year 19 : $63,334,000
Year 20 : $54,384,000
Salary Average Commitment
Year 17 : $79,783,000
Year 18 : $71,623,000
Year 19 : $63,334,000
Year 20 : $54,384,000
Salary Cap with 1 Way Contract
Year 17 : $79,783,000
Year 18 : $71,623,000
Year 19 : $63,334,000
Year 20 : $54,384,000

Farm Players Salaries
Colton Sissons	$160,000 (1)
Byron Froese	$155,000 (1)
Matthew Poitras	$125,000 (5)
Nick Henry	$120,000 (1)
Fabian Lysell	$103,417 (1)
Roman Schmidt	$101,583 (1)
Elmer Soderblom	$100,000 (2)
Fraser Minten	$100,000 (6)
John Beecher	$97,500 (2)
Emil Hemming	$97,500 (4)
Trevor Kuntar	$97,500 (5)
Jackson Edward	$97,500 (5)
Cole Spicer	$95,000 (4)
Nick Jensen	$95,000 (3)
Mason Langenbrunner	$95,000 (4)
Lars Eller	$95,000 (1)
Dans Locmelis	$95,000 (3)
Mason Lohrei	$95,000 (2)
Jordan Binnington	$95,000 (1)
Nick Seeler	$95,000 (2)
Frederic Brunet	$95,000 (6)
Sam Lafferty	$95,000 (3)
Cam Lund	$95,000 (3)
Philip Svedeback	$95,000 (3)
Dean Letourneau	$92,500 (2)
Christopher Pelosi	$92,500 (2)
Oskar Jellvik	$92,500 (1)
Sean Maguire	$90,000 (1)
Oscar Fantenberg	$90,000 (1)
Maximus Wanner	$87,500 (3)
Loke Johansson	$86,000 (4)
Total Farm Players	31
Salary Commitment
Year 17 : $3,126,000
Year 18 : $2,017,417
Year 19 : $1,444,917
Year 20 : $882,417
Salary Average Commitment
Year 17 : $3,121,437
Year 18 : $2,018,937
Year 19 : $1,446,437
Year 20 : $883,937

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $95 - 5,949 - 99.15%
Level 2:	5500 - $55 - 5,472 - 99.49%
Level 3:	2000 - $40 - 1,985 - 99.25%
Level 4:	4000 - $25 - 3,995 - 99.87%
Luxury :	1000 - $195 - 992 - 99.20%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $23 - 5,950 - 99.16%
Farm Level 2:	3000 - $11 - 2,980 - 99.34%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,393 - 99.42%
Average Income per Game	$1,845,896
Year to Date Revenue	$75,681,755
Farm
Home Games Left	0
Average Attendance - %	8,930 - 99.22%
Average Income per Game	$203,555
Year to Date Revenue	$8,345,746
Expense
Pro Players Total Salaries	$79,752,000
Farm Players Total Salaries	$2,993,493
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,850,500
Pro Year To Date Expenses	$79,107,550
Farm Year To Date Expenses	$2,981,745
Pro Salary Cap To Date	$79,107,550
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	$357,632
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,732
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$83,602,500
Estimate Under Maximum Salary Cap of $86,500,000	$2,897,500
Estimate Over Minimum Salary Cap of $64,500,000	$19,102,500
Current Bank Account	$64,758,395
Projected Bank Account	$64,758,395

Pro Players Salaries
Cale Makar	$9,000,000 (2)
Kirill Kaprizov	$9,000,000 (5)
Trent Frederic	$8,300,000 (5)
Aleksander Barkov	$8,000,000 (3)
Nick Suzuki	$7,875,000 (2)
Ryan Hartman	$7,500,000 (3)
Drake Batherson	$5,501,000 (6)
John Klingberg	$4,875,000 (1)
Filip Hronek	$4,500,000 (3)
Mario Ferraro	$3,250,000 (6)
Nils Hoglander	$1,800,000 (1)
Petr Mrazek	$1,500,000 (3)
Nikita Popugaev	$1,250,000 (4)
Dawson Mercer	$925,000 (5)
Mason McTavish	$925,000 (1)
Alex Vlasic	$925,000 (1)
Jackson LaCombe	$925,000 (6)
Dmitrij Jaskin	$800,000 (3)
Louis Belpedio	$750,000 (6)
Aatu Raty	$750,000 (3)
Tyler Graovac	$701,000 (1)
Charlie Lindgren	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 17 : $79,752,000
Year 18 : $69,826,000
Year 19 : $61,026,000
Year 20 : $37,976,000
Salary Average Commitment
Year 17 : $85,135,334
Year 18 : $75,209,334
Year 19 : $58,334,334
Year 20 : $35,284,334
Salary Cap with 1 Way Contract
Year 17 : $79,752,000
Year 18 : $69,826,000
Year 19 : $52,951,000
Year 20 : $29,901,000

Farm Players Salaries
Zach Fucale	$300,000 (1)
Michael Kesselring	$175,100 (2)
Brett Ritchie	$125,000 (3)
Sam Lipkin	$112,860 (2)
Nikita Artamonov	$95,000 (3)
Red Savage	$92,500 (2)
Kasper Halttunen	$92,500 (1)
Paul Ludwinski	$92,500 (1)
Pavel Dorofeyev	$92,500 (5)
Lukas Dragicevic	$92,500 (4)
John Ludvig	$92,500 (3)
Gavin Brindley	$92,500 (1)
Servac Petrovsky	$92,500 (2)
Dmitry Ovchinnikov	$92,500 (2)
Alexey Toropchenko	$92,500 (6)
Mikhail Ilyin	$92,500 (2)
Sam Colangelo	$92,500 (3)
Emil Andrae	$90,333 (2)
Stephen Halliday	$85,100 (1)
Dmitry Rashevsky	$80,000 (4)
Joseph LaBate	$75,100 (1)
Cameron MacDonald	$75,000 (2)
Samuel Johannesson	$75,000 (5)
Cam Dineen	$75,000 (3)
Cruz Lucius	$75,000 (1)
Mathias Lafreniere	$75,000 (5)
Ole Bjorgvik Holm	$75,000 (3)
Troy Grosenick	$75,000 (3)
Daniil Miromanov	$75,000 (2)
Brett Brochu	$75,000 (2)
Simon Benoit	$70,000 (5)
Total Farm Players	31
Salary Commitment
Year 17 : $2,993,493
Year 18 : $2,173,293
Year 19 : $1,200,000
Year 20 : $577,500
Salary Average Commitment
Year 17 : $2,988,493
Year 18 : $2,175,793
Year 19 : $1,202,500
Year 20 : $577,500

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 5,135 - 85.59%
Level 2:	5500 - $60 - 4,623 - 84.05%
Level 3:	2000 - $45 - 1,690 - 84.51%
Level 4:	4000 - $30 - 3,384 - 84.61%
Luxury :	1000 - $200 - 844 - 84.37%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,006 - 83.43%
Farm Level 2:	3000 - $12 - 2,520 - 83.99%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,676 - 84.74%
Average Income per Game	$1,694,459
Year to Date Revenue	$69,472,821
Farm
Home Games Left	0
Average Attendance - %	7,525 - 83.61%
Average Income per Game	$186,453
Year to Date Revenue	$7,644,581
Expense
Pro Players Total Salaries	$78,443,070
Farm Players Total Salaries	$3,237,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,835,000
Pro Year To Date Expenses	$69,850,315
Farm Year To Date Expenses	$3,172,065
Pro Salary Cap To Date	$69,850,315
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	$351,763
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,849
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,278,070
Estimate Under Maximum Salary Cap of $86,500,000	$4,221,930
Estimate Over Minimum Salary Cap of $64,500,000	$17,778,070
Current Bank Account	$57,024,930
Projected Bank Account	$57,024,930

Pro Players Salaries
Linus Ullmark	$13,500,000 (6)
Bo Horvat	$7,400,000 (2)
Alex Pietrangelo	$6,244,335 (3)
Ryan Pulock	$6,150,000 (4)
Juuso Riikola	$6,000,000 (1)
Jonas Brodin	$6,000,000 (3)
Ethan Bear	$3,500,000 (3)
J.J. Peterka	$3,134,087 (4)
Jamieson Rees	$3,000,500 (3)
Matthew Wedman	$2,900,985 (1)
Tomas Hyka	$2,800,000 (2)
Tristan Jarry	$2,662,663 (4)
Sam Steel	$2,500,000 (3)
Nicholas Baptiste	$2,500,000 (4)
Adam Gaudette	$1,750,000 (4)
Jakub Voracek	$1,500,000 (2)
J.J. Moser	$1,450,000 (4)
Jaret Anderson Dolan	$1,000,500 (1)
Alexandre Carrier	$1,000,000 (3)
Macklin Celebrini	$975,000 (3)
Anthony Salinitri	$900,000 (2)
Carter Savoie	$875,000 (3)
Samuel Montembeault	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 17 : $78,443,070
Year 18 : $67,841,585
Year 19 : $55,241,585
Year 20 : $31,146,750
Salary Average Commitment
Year 17 : $78,443,071
Year 18 : $67,841,586
Year 19 : $55,241,586
Year 20 : $31,146,750
Salary Cap with 1 Way Contract
Year 17 : $78,443,070
Year 18 : $67,841,585
Year 19 : $55,241,585
Year 20 : $31,146,750

Farm Players Salaries
Ville Koivunen	$300,000 (2)
Evan Rodrigues	$280,000 (4)
Tommy Cross	$150,000 (1)
Brandon Duhaime	$100,000 (3)
Daemon Hunt	$98,500 (3)
Zayne Parekh	$97,500 (4)
Tyler Benson	$97,500 (2)
Shai Buium	$95,000 (2)
William Stromgren	$95,000 (3)
Prokhor Poltapov	$95,000 (3)
Pyotr Andreyanov	$95,000 (3)
Luke Misa	$95,000 (3)
Niilopekka Muhonen	$95,000 (3)
Caleb Desnoyers	$95,000 (3)
Jaroslav Chmelar	$92,500 (1)
Mathieu Cataford	$92,500 (1)
Vladimir Grudinin	$92,500 (1)
Dalyn Wakely	$92,500 (1)
Yegor Sidorov	$92,500 (1)
Brendan Brisson	$90,000 (4)
Alex Laferriere	$90,000 (6)
Aleksandr Kisakov	$90,000 (5)
Ilya Protas	$88,917 (4)
Noel Nordh	$86,500 (4)
Daniil Sobolev	$85,000 (3)
Aleksi Heimosalmi	$80,583 (2)
Yevgeni Kashnikov	$80,000 (4)
Mads Sogaard	$80,000 (3)
Elvis Merzlikins	$75,000 (1)
Zakhar Bardakov	$70,000 (3)
Garret Sparks	$70,000 (2)
Total Farm Players	31
Salary Commitment
Year 17 : $3,237,000
Year 18 : $2,542,900
Year 19 : $1,899,817
Year 20 : $896,317
Salary Average Commitment
Year 17 : $3,232,049
Year 18 : $2,544,549
Year 19 : $1,901,466
Year 20 : $897,966

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Center
Level 1:	6000 - $90 - 5,984 - 99.73%
Level 2:	5500 - $55 - 5,468 - 99.41%
Level 3:	2000 - $40 - 1,986 - 99.32%
Level 4:	4000 - $25 - 3,996 - 99.89%
Luxury :	1000 - $175 - 995 - 99.54%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $20 - 5,972 - 99.53%
Farm Level 2:	3000 - $10 - 2,981 - 99.36%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,429 - 99.62%
Average Income per Game	$1,777,270
Year to Date Revenue	$72,868,085
Farm
Home Games Left	0
Average Attendance - %	8,952 - 99.47%
Average Income per Game	$179,089
Year to Date Revenue	$7,342,632
Expense
Pro Players Total Salaries	$70,600,000
Farm Players Total Salaries	$3,070,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$66,456,490
Farm Year To Date Expenses	$2,986,019
Pro Salary Cap To Date	$66,456,490
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	$316,592
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,083
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$70,600,000
Estimate Under Maximum Salary Cap of $86,500,000	$15,900,000
Estimate Over Minimum Salary Cap of $64,500,000	$6,100,000
Current Bank Account	$50,207,162
Projected Bank Account	$50,207,162

Pro Players Salaries
Cody Glass	$8,875,000 (3)
Evander Kane	$7,625,000 (3)
Brandon Hagel	$6,500,000 (2)
Alex Tuch	$6,125,000 (6)
Radko Gudas	$6,000,000 (1)
Luke Green	$4,375,000 (1)
Thomas Chabot	$4,250,000 (6)
Andrew Cristall	$3,500,000 (5)
Andrei Altybarmakyan	$3,425,000 (1)
Logan Stanley	$3,000,000 (3)
Reilly Smith	$2,500,000 (2)
Braden Holtby	$2,125,000 (5)
Alex Kerfoot	$1,900,000 (5)
Dylan Guenther	$1,650,000 (2)
Tristen Robins	$1,450,000 (5)
Mikey Anderson	$1,225,000 (1)
Jordan Schmaltz	$1,125,000 (1)
Jamie Drysdale	$1,075,000 (2)
Mattias Samuelsson	$1,075,000 (4)
Samuel Henley	$700,000 (1)
Quinton Howden	$700,000 (1)
Kurtis MacDermid	$700,000 (1)
Cam Talbot	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 17 : $70,600,000
Year 18 : $51,650,000
Year 19 : $39,925,000
Year 20 : $20,425,000
Salary Average Commitment
Year 17 : $70,600,000
Year 18 : $51,650,000
Year 19 : $39,925,000
Year 20 : $20,425,000
Salary Cap with 1 Way Contract
Year 17 : $70,600,000
Year 18 : $51,650,000
Year 19 : $39,925,000
Year 20 : $20,425,000

Farm Players Salaries
Francesco Pinelli	$300,000 (1)
Ryan McLeod	$210,000 (5)
Brandon Saigeon	$200,000 (2)
Ville Husso	$112,500 (3)
Vitali Kravtsov	$100,000 (4)
Matias Maccelli	$100,000 (6)
Jake O'Brien	$97,500 (3)
Liam Greentree	$97,500 (4)
Joel Hofer	$92,500 (6)
Nick Moldenhauer	$92,500 (2)
Cayden Lindstrom	$92,500 (2)
Filip Mesar	$92,500 (1)
Richard Bachman	$87,500 (1)
Ville Heinola	$87,500 (3)
Shawn Boudrias	$87,500 (2)
Ethan Del Mastro	$77,500 (2)
Ryan Suzuki	$77,500 (4)
Filip Hallander	$75,000 (4)
Bowen Byram	$72,500 (4)
Tyler Angle	$72,500 (2)
Topi Niemela	$72,500 (1)
Rasmus Kupari	$72,500 (4)
Alex Young	$70,000 (3)
Vasily Podkolzin	$70,000 (3)
Ryan Merkley	$70,000 (2)
Michael Brodzinski	$70,000 (2)
Spencer Knight	$70,000 (4)
Mackie Samoskevich	$70,000 (6)
Jeff Taylor	$70,000 (2)
Aidan Thompson	$70,000 (1)
Jean-Luc Foudy	$70,000 (4)
Tomas Jurco	$70,000 (1)
Total Farm Players	32
Salary Commitment
Year 17 : $3,070,000
Year 18 : $2,664,250
Year 19 : $1,831,750
Year 20 : $1,394,250
Salary Average Commitment
Year 17 : $2,960,062
Year 18 : $2,267,562
Year 19 : $1,435,062
Year 20 : $997,562

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,399 - 89.99%
Level 2:	5500 - $60 - 4,923 - 89.51%
Level 3:	2000 - $45 - 1,785 - 89.27%
Level 4:	4000 - $30 - 3,509 - 87.73%
Luxury :	1000 - $200 - 888 - 88.80%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,093 - 84.88%
Farm Level 2:	3000 - $12 - 2,528 - 84.28%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,505 - 89.21%
Average Income per Game	$1,785,768
Year to Date Revenue	$73,216,506
Farm
Home Games Left	0
Average Attendance - %	7,621 - 84.68%
Average Income per Game	$189,196
Year to Date Revenue	$7,757,029
Expense
Pro Players Total Salaries	$88,247,000
Farm Players Total Salaries	$3,018,900
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($2,700,000)
Pro Year To Date Expenses	$87,593,804
Farm Year To Date Expenses	$3,011,949
Pro Salary Cap To Date	$87,593,804
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$395,726
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,848
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$85,547,000
Estimate Under Maximum Salary Cap of $86,500,000	$953,000
Estimate Over Minimum Salary Cap of $64,500,000	$21,047,000
Current Bank Account	$61,267,789
Projected Bank Account	$61,267,789

Pro Players Salaries
Nikita Kucherov	$14,000,000 (3)
Sean Couturier	$9,414,000 (1)
Aaron Ekblad	$8,380,000 (2)
Zach Werenski	$6,914,000 (3)
Tomas Hertl	$6,814,000 (3)
Kasper Bjorkqvist	$6,280,000 (3)
Valeri Nichushkin	$6,125,000 (4)
John Moore	$6,000,000 (1)
Joel Eriksson-Ek	$5,250,000 (2)
Connor Dewar	$3,614,000 (2)
Troy Terry	$2,850,000 (2)
Andrew Peeke	$2,550,000 (1)
Karl Alzner	$1,500,000 (1)
Brandt Clarke	$1,300,000 (5)
Justin Dowling	$1,214,000 (5)
Marco Roy	$1,014,000 (3)
Philipp Grubauer	$1,000,000 (6)
Josh Pillar	$950,000 (2)
Jacob Moverare	$900,000 (3)
Adam Raska	$750,000 (1)
Brent Gates	$714,000 (1)
Vitek Vanecek	$714,000 (1)
Total Pro Players	22
Salary Commitment
Year 17 : $88,247,000
Year 18 : $66,605,000
Year 19 : $45,561,000
Year 20 : $9,639,000
Salary Average Commitment
Year 17 : $88,247,000
Year 18 : $66,605,000
Year 19 : $45,561,000
Year 20 : $9,639,000
Salary Cap with 1 Way Contract
Year 17 : $88,247,000
Year 18 : $66,605,000
Year 19 : $45,561,000
Year 20 : $9,639,000

Farm Players Salaries
Jake Evans	$170,000 (5)
Filip Sandberg	$151,400 (1)
Lucas Wallmark	$151,400 (1)
David Warsofsky	$151,400 (1)
Dominik Kahun	$121,400 (1)
Ashton Sautner	$121,400 (1)
Calle Rosen	$121,400 (1)
Sam Gagner	$101,400 (1)
Paul Carey	$101,400 (1)
David Perron	$101,400 (1)
Tyler Ennis	$101,400 (1)
Joseph Cramarossa	$101,400 (1)
Lance Bouma	$101,400 (1)
Tyler Gaudet	$101,400 (1)
Gabriel Bourque	$101,400 (1)
Griffen Molino	$101,400 (1)
Yohann Auvitu	$101,400 (1)
Anthony DeAngelo	$101,400 (1)
Anthony Bitetto	$101,400 (1)
Alex Biega	$101,400 (1)
Mitchell Vande Sompel	$101,400 (1)
Kevin Czuczman	$101,400 (1)
Sam Anas	$101,400 (1)
Mat Clark	$101,400 (1)
Calum Ritchie	$92,500 (1)
Edward Pasquale	$71,400 (1)
Jhonas Enroth	$71,400 (1)
Sam Brittain	$71,400 (1)
Total Farm Players	28
Salary Commitment
Year 17 : $3,018,900
Year 18 : $285,000
Year 19 : $285,000
Year 20 : $285,000
Salary Average Commitment
Year 17 : $2,950,300
Year 18 : $101,400
Year 19 : $101,400
Year 20 : $101,400

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 5,410 - 90.16%
Level 2:	5500 - $60 - 4,890 - 88.91%
Level 3:	2000 - $45 - 1,772 - 88.58%
Level 4:	4000 - $30 - 3,496 - 87.39%
Luxury :	1000 - $200 - 882 - 88.21%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,017 - 83.61%
Farm Level 2:	3000 - $12 - 2,507 - 83.57%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,449 - 88.91%
Average Income per Game	$1,781,149
Year to Date Revenue	$73,027,089
Farm
Home Games Left	0
Average Attendance - %	7,524 - 83.60%
Average Income per Game	$186,609
Year to Date Revenue	$7,650,949
Expense
Pro Players Total Salaries	$88,354,999
Farm Players Total Salaries	$2,546,167
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($2,200,000)
Pro Year To Date Expenses	$85,471,772
Farm Year To Date Expenses	$2,511,318
Pro Salary Cap To Date	$85,471,772
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	$396,211
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,680
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$86,154,999
Estimate Under Maximum Salary Cap of $86,500,000	$345,001
Estimate Over Minimum Salary Cap of $64,500,000	$21,654,999
Current Bank Account	$44,772,091
Projected Bank Account	$44,772,091

Pro Players Salaries
William Karlsson	$9,400,000 (5)
Owen Power	$8,350,000 (5)
Hampus Lindholm	$8,000,000 (1)
Colton Parayko	$6,500,000 (2)
Pavel Buchnevich	$6,250,000 (2)
Chris Kreider	$6,000,000 (4)
Ondrej Palat	$5,880,000 (1)
Devon Toews	$5,250,000 (3)
Alex Galchenyuk	$5,150,000 (3)
Josh Norris	$5,000,000 (6)
John Gibson	$4,000,000 (3)
Jan Rutta	$3,000,000 (2)
Matvey Petrov	$2,999,999 (3)
Jake Leschyshyn	$2,350,000 (4)
Jake Allen	$1,650,000 (1)
Michael Rasmussen	$1,650,000 (6)
Brett Leason	$1,500,000 (3)
Arthur Kaliyev	$1,350,000 (4)
Linus Nassen	$1,200,000 (4)
Luka Burzan	$1,200,000 (2)
Libor Sulak	$875,000 (4)
Brandon Coe	$800,000 (3)
Total Pro Players	22
Salary Commitment
Year 17 : $88,354,999
Year 18 : $72,824,999
Year 19 : $55,874,999
Year 20 : $36,175,000
Salary Average Commitment
Year 17 : $88,354,999
Year 18 : $72,824,999
Year 19 : $55,874,999
Year 20 : $36,175,000
Salary Cap with 1 Way Contract
Year 17 : $88,354,999
Year 18 : $72,824,999
Year 19 : $55,874,999
Year 20 : $36,175,000

Farm Players Salaries
Egor Afanasayev	$210,000 (5)
Lukas Vejdemo	$150,000 (3)
Connor McClennon	$129,070 (2)
Ilya Nikolaev	$125,000 (3)
Ethan Keppen	$105,417 (2)
Jesperi Kotkaniemi	$100,000 (2)
Ozzy Wiesblatt	$99,188 (1)
Isak Walther	$96,410 (1)
Gavin White	$96,000 (2)
Cole Brown	$95,000 (3)
Artem Shlaine	$95,000 (3)
Matteo Costantini	$92,500 (2)
Brandon Lisowsky	$92,500 (2)
Carter Mazur	$90,583 (1)
Derrick Pouliot	$90,000 (1)
Jakob Forsbacka Karlsson	$90,000 (1)
Eddie Lack	$90,000 (1)
Kyle Masters	$88,000 (3)
Etienne Morin	$87,500 (3)
Oskar Back	$86,500 (3)
Carson Lambos	$80,000 (5)
Jack St. Ivany	$77,500 (2)
Anton Cederholm	$70,000 (1)
Mirco Mueller	$70,000 (1)
Keith Kinkaid	$70,000 (1)
Matt Hackett	$70,000 (1)
Total Farm Players	26
Salary Commitment
Year 17 : $2,546,167
Year 18 : $1,709,987
Year 19 : $1,017,000
Year 20 : $290,000
Salary Average Commitment
Year 17 : $2,546,167
Year 18 : $1,709,987
Year 19 : $1,017,000
Year 20 : $290,000

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 5,330 - 88.84%
Level 2:	5500 - $60 - 4,793 - 87.15%
Level 3:	2000 - $45 - 1,768 - 88.38%
Level 4:	4000 - $30 - 3,483 - 87.08%
Luxury :	1000 - $200 - 868 - 86.77%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,125 - 85.42%
Farm Level 2:	3000 - $12 - 2,554 - 85.15%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,242 - 87.80%
Average Income per Game	$1,755,541
Year to Date Revenue	$71,977,171
Farm
Home Games Left	0
Average Attendance - %	7,680 - 85.33%
Average Income per Game	$190,543
Year to Date Revenue	$7,812,266
Expense
Pro Players Total Salaries	$63,547,518
Farm Players Total Salaries	$4,580,078
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,500,000
Pro Year To Date Expenses	$71,394,951
Farm Year To Date Expenses	$4,915,706
Pro Salary Cap To Date	$71,394,951
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	$284,966
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,010
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$65,047,518
Estimate Under Maximum Salary Cap of $86,500,000	$21,452,482
Estimate Over Minimum Salary Cap of $64,500,000	$547,518
Current Bank Account	$32,373,699
Projected Bank Account	$32,373,699

Pro Players Salaries
Elias Pettersson (Out of Payroll)	$10,000,780 (2)
Ryan Ellis	$8,000,777 (2)
David Savard	$7,500,777 (4)
Tage Thompson	$7,142,857 (2)
Alec Martinez	$5,500,000 (1)
Andrei Vasilevskiy	$4,200,000 (3)
Benjamin Jones	$4,000,000 (6)
Tyler Johnson	$4,000,000 (1)
Taylor Raddysh	$3,250,000 (5)
Johan Larsson	$2,999,999 (1)
Alex Iafallo	$2,750,777 (3)
Chris Driedger	$2,100,777 (3)
Dylan Strome	$1,750,000 (2)
Christian Dvorak	$1,350,777 (4)
Jalen Smereck	$1,250,777 (4)
Lukas Svejkovsky	$1,250,000 (3)
Arseny Gritsyuk	$1,250,000 (3)
Xavier Simoneau	$1,200,000 (4)
Dylan Holloway	$1,000,000 (1)
Skyler McKenzie	$950,000 (3)
Dillon Fournier	$700,000 (1)
Sergey Zborovskiy	$700,000 (1)
Reece Willcox	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 17 : $73,548,295
Year 18 : $57,948,296
Year 19 : $31,053,885
Year 20 : $18,552,331
Salary Average Commitment
Year 17 : $73,548,292
Year 18 : $57,948,293
Year 19 : $31,053,884
Year 20 : $18,552,330
Salary Cap with 1 Way Contract
Year 17 : $73,548,295
Year 18 : $57,948,296
Year 19 : $31,053,885
Year 20 : $18,552,331

Farm Players Salaries
Kyle Capobianco	$300,000 (1)
Nicolas Petan	$300,000 (1)
Stefan Noesen	$300,000 (1)
Miikka Salomaki	$225,000 (1)
Nic Dowd	$220,000 (1)
Mark Friedman	$200,000 (1)
Barclay Goodrow	$200,000 (2)
Oscar Lindberg	$200,000 (1)
Alexander Burmistrov	$200,000 (1)
Jyrki Jokipakka	$180,000 (1)
Dmitry Kulikov	$150,000 (1)
Trevor Carrick	$150,000 (1)
Adam Beckman	$150,000 (5)
Austin Czarnik	$150,000 (1)
Matthew O'Connor	$105,078 (2)
Tommy Novak	$100,000 (2)
Nikita Alexandrov	$100,000 (3)
Luke Glendening	$100,000 (1)
Danil Gushchin	$100,000 (3)
Kasimir Kaskisuo	$100,000 (1)
Koehn Ziemmer	$97,500 (5)
Jesse Puljujarvi	$95,000 (2)
Matt Coronato	$92,500 (6)
Brayden Yager	$92,500 (1)
Andrew Gibson	$92,500 (1)
Connor Roulette	$92,500 (1)
Easton Cowan	$92,500 (2)
Kalan Lind	$92,500 (1)
Berkly Catton	$92,500 (2)
Paul Postma	$70,000 (1)
Lukas Cormier	$70,000 (1)
Hunter Miska	$70,000 (1)
Total Farm Players	32
Salary Commitment
Year 17 : $4,580,078
Year 18 : $1,782,578
Year 19 : $1,097,500
Year 20 : $897,500
Salary Average Commitment
Year 17 : $4,582,578
Year 18 : $1,227,578
Year 19 : $542,500
Year 20 : $342,500

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 5,237 - 87.28%
Level 2:	5500 - $60 - 4,932 - 89.68%
Level 3:	2000 - $45 - 1,760 - 88.01%
Level 4:	4000 - $30 - 3,494 - 87.35%
Luxury :	1000 - $200 - 895 - 89.49%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,110 - 85.17%
Farm Level 2:	3000 - $12 - 2,525 - 84.18%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,318 - 88.20%
Average Income per Game	$1,762,078
Year to Date Revenue	$72,245,213
Farm
Home Games Left	0
Average Attendance - %	7,636 - 84.84%
Average Income per Game	$189,670
Year to Date Revenue	$7,776,488
Expense
Pro Players Total Salaries	$83,389,318
Farm Players Total Salaries	$2,573,508
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($1,675,000)
Pro Year To Date Expenses	$81,051,999
Farm Year To Date Expenses	$2,491,839
Pro Salary Cap To Date	$81,051,999
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$373,943
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,805
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,714,318
Estimate Under Maximum Salary Cap of $86,500,000	$4,785,682
Estimate Over Minimum Salary Cap of $64,500,000	$17,214,318
Current Bank Account	$75,636,488
Projected Bank Account	$75,636,488

Pro Players Salaries
Mark Scheifele	$14,000,000 (4)
Mark Stone	$11,500,000 (2)
Logan Couture	$7,000,000 (1)
Olli Maatta	$5,900,000 (1)
Mike Hoffman	$5,800,000 (1)
KAndre Miller	$4,200,000 (5)
Trevor Moore	$4,200,000 (3)
Andrew Copp	$3,650,000 (2)
Patrik Nemeth	$3,250,000 (1)
Michael Sgarbossa	$3,000,000 (1)
Ben King	$2,999,999 (4)
Matthew Strome	$2,600,000 (2)
Jake McCabe	$2,500,000 (2)
Olle Eriksson Ek	$2,250,250 (1)
Casey Fitzgerald	$1,700,069 (2)
Michael Bunting	$1,700,000 (2)
Linus Soderstrom	$1,600,000 (4)
Ridly Greig	$1,300,000 (4)
Luke Kunin	$950,000 (3)
Lawrence Pilut	$950,000 (3)
Quentin Musty	$925,000 (1)
Matthew Peca	$714,000 (1)
Colton White	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 17 : $83,389,318
Year 18 : $53,850,068
Year 19 : $30,199,999
Year 20 : $24,099,999
Salary Average Commitment
Year 17 : $83,389,318
Year 18 : $53,850,068
Year 19 : $30,199,999
Year 20 : $24,099,999
Salary Cap with 1 Way Contract
Year 17 : $83,389,318
Year 18 : $53,850,068
Year 19 : $30,199,999
Year 20 : $24,099,999

Farm Players Salaries
Jack Drury	$172,500 (2)
Noah Rod	$150,000 (4)
Gavin Bayreuther	$147,775 (4)
Nick Merkley	$120,000 (4)
Justin Bailey	$120,000 (4)
Kent Johnson	$101,400 (5)
Sven Baertschi	$95,000 (1)
Melker Karlsson	$95,000 (1)
Tuomas Uronen	$95,000 (3)
Kevin Korchinski	$94,000 (2)
Pavel Mintyukov	$94,000 (2)
Trent Swick	$92,500 (2)
Matthew Andonovski	$92,500 (2)
David Goyette	$92,500 (1)
Maverick Lamoureaux	$92,500 (2)
Ivan Morozov	$92,500 (1)
Dalibor Dvorsky	$92,500 (1)
Clarke Caswell	$92,500 (2)
Vsevolod Komarov	$92,500 (1)
Pavel Moysevic	$92,500 (2)
Oskar Olausson	$86,333 (2)
Yaroslav Dyblenko	$80,000 (1)
Chad Ruhwedel	$80,000 (1)
Stephon Williams	$70,000 (1)
Michael Buchinger	$70,000 (5)
Jeremy Smith	$70,000 (1)
Total Farm Players	26
Salary Commitment
Year 17 : $2,573,508
Year 18 : $1,713,508
Year 19 : $804,175
Year 20 : $709,175
Salary Average Commitment
Year 17 : $2,573,508
Year 18 : $1,713,508
Year 19 : $804,175
Year 20 : $709,175

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T- Mobile Arena
Level 1:	6000 - $100 - 5,319 - 88.66%
Level 2:	5500 - $60 - 4,820 - 87.63%
Level 3:	2000 - $45 - 1,751 - 87.54%
Level 4:	4000 - $30 - 3,507 - 87.68%
Luxury :	1000 - $200 - 877 - 87.67%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,018 - 83.63%
Farm Level 2:	3000 - $12 - 2,531 - 84.36%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,274 - 87.97%
Average Income per Game	$1,758,901
Year to Date Revenue	$72,114,948
Farm
Home Games Left	0
Average Attendance - %	7,549 - 83.88%
Average Income per Game	$186,985
Year to Date Revenue	$7,666,372
Expense
Pro Players Total Salaries	$80,409,100
Farm Players Total Salaries	$2,862,900
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$600,000
Pro Year To Date Expenses	$80,701,338
Farm Year To Date Expenses	$2,971,436
Pro Salary Cap To Date	$80,701,338
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$360,579
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,133
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,009,100
Estimate Under Maximum Salary Cap of $86,500,000	$5,490,900
Estimate Over Minimum Salary Cap of $64,500,000	$16,509,100
Current Bank Account	$52,095,491
Projected Bank Account	$52,095,491

Pro Players Salaries
David Pastrnak	$10,550,000 (4)
Dylan Larkin	$10,200,500 (4)
Clayton Keller	$8,500,000 (6)
Seth Jones	$8,000,000 (1)
Anthony Cirelli	$6,250,000 (6)
Lawson Crouse	$4,300,000 (1)
Miro Heiskanen	$3,850,000 (1)
Pontus Aberg	$2,825,000 (3)
Alexander Romanov	$2,550,000 (4)
Vince Dunn	$2,503,250 (1)
Klim Kostin	$2,450,000 (4)
Ilya Mikheyev	$2,250,000 (2)
Cole Perfetti	$2,000,000 (5)
Noel Acciari	$1,950,000 (4)
Martin Fehervary	$1,850,000 (6)
Philip Holm	$1,550,350 (2)
Michael Del Zotto	$1,550,000 (1)
Anders Nilsson	$1,550,000 (3)
Zack Ostapchuk	$1,550,000 (6)
Oliver Bjorkstrand	$1,450,000 (3)
Isaac Ratcliffe	$1,355,000 (3)
Jack Campbell	$1,250,000 (3)
Joona Koppanen	$975,000 (2)
Jordan Hollett	$700,000 (1)
Total Pro Players	24
Salary Commitment
Year 17 : $81,959,100
Year 18 : $61,055,850
Year 19 : $54,780,000
Year 20 : $46,350,000
Salary Average Commitment
Year 17 : $79,959,100
Year 18 : $59,055,850
Year 19 : $54,280,500
Year 20 : $45,850,500
Salary Cap with 1 Way Contract
Year 17 : $81,959,100
Year 18 : $61,055,850
Year 19 : $56,280,500
Year 20 : $47,850,500

Farm Players Salaries
Phillip Danault	$261,400 (1)
Pyotr Kochetkov	$200,000 (3)
Jett Woo	$199,500 (5)
Jakob Pelletier	$135,000 (3)
Luca Pinelli	$135,000 (6)
Brady Cleveland	$125,000 (6)
Michal Teply	$120,000 (3)
Linus Weissbach	$110,000 (1)
Miska Kukkonen	$100,000 (4)
Milos Roman	$95,000 (5)
Ruslan Iskhakov	$95,000 (4)
Alex Beaucage	$92,500 (5)
Danila Yurov	$92,500 (1)
Blade Jenkins	$92,500 (2)
Denton Mateychuk	$92,500 (2)
Rhett Pitlick	$92,500 (2)
Radim Zohorna	$92,500 (1)
Bode Wilde	$90,000 (2)
Ryan Hofer	$85,000 (3)
Marc Del Gaizo	$85,000 (2)
Adin Hill	$85,000 (3)
Emmitt Finnie	$84,500 (4)
Jack Finley	$80,000 (2)
Nick Abruzzese	$77,500 (2)
Josh Filmon	$75,000 (3)
Dillon Heatherington (Out of Payroll)	$70,000 (1)
Frederik Claesson	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 17 : $2,932,900
Year 18 : $2,234,167
Year 19 : $1,624,167
Year 20 : $924,167
Salary Average Commitment
Year 17 : $2,931,150
Year 18 : $2,234,750
Year 19 : $1,624,750
Year 20 : $924,750

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $100 - 5,408 - 90.13%
Level 2:	5500 - $60 - 4,894 - 88.98%
Level 3:	2000 - $45 - 1,773 - 88.66%
Level 4:	4000 - $30 - 3,504 - 87.61%
Luxury :	1000 - $200 - 899 - 89.88%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,103 - 85.05%
Farm Level 2:	3000 - $12 - 2,561 - 85.38%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,478 - 89.07%
Average Income per Game	$1,786,656
Year to Date Revenue	$73,252,899
Farm
Home Games Left	0
Average Attendance - %	7,664 - 85.16%
Average Income per Game	$189,974
Year to Date Revenue	$7,788,919
Expense
Pro Players Total Salaries	$81,320,600
Farm Players Total Salaries	$2,351,300
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,518,496
Farm Year To Date Expenses	$2,254,177
Pro Salary Cap To Date	$79,518,496
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$364,666
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,786
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,320,600
Estimate Under Maximum Salary Cap of $86,500,000	$5,179,400
Estimate Over Minimum Salary Cap of $64,500,000	$16,820,600
Current Bank Account	$60,429,085
Projected Bank Account	$60,429,085

Pro Players Salaries
Ryan OReilly	$9,350,000 (2)
Gabriel Landeskog	$8,500,000 (4)
Brandon Saad	$8,000,000 (6)
Pierre-Luc Dubois	$6,750,000 (2)
Mackenzie Weegar	$6,530,000 (6)
Charlie Coyle	$5,250,000 (1)
Nikolaj Ehlers	$4,980,000 (5)
Josh Anderson	$4,750,000 (3)
Danny DeKeyser	$4,450,000 (4)
Jani Hakanpaa	$4,450,000 (4)
Travis Hamonic	$4,385,000 (3)
Robby Fabbri	$3,250,000 (3)
Justin Almeida	$2,250,000 (2)
Ilya Lyubushkin	$1,550,000 (3)
Matthew Villalta	$1,250,000 (2)
Hunter Shinkaruk	$1,250,000 (2)
Nathan Legare	$975,000 (5)
Kirill Ustimenko	$950,500 (1)
Anton Blidh	$950,000 (1)
Alexei Bereglazov	$750,050 (1)
Anthony Florentino	$750,050 (1)
Total Pro Players	21
Salary Commitment
Year 17 : $81,320,600
Year 18 : $72,670,000
Year 19 : $51,820,000
Year 20 : $37,885,000
Salary Average Commitment
Year 17 : $81,320,600
Year 18 : $72,670,000
Year 19 : $51,820,000
Year 20 : $37,885,000
Salary Cap with 1 Way Contract
Year 17 : $81,320,600
Year 18 : $72,670,000
Year 19 : $51,820,000
Year 20 : $37,885,000

Farm Players Salaries
Juuso Parssinen	$125,000 (6)
Teddy Blueger	$97,500 (5)
Ville Ottavainen	$95,050 (1)
Dylan Wells	$95,000 (4)
Brett McKenzie	$95,000 (1)
Mikhail Berdin	$95,000 (3)
Joe Snively	$95,000 (6)
Albin Grewe	$95,000 (1)
Matyas Melovsky	$95,000 (3)
Tyson Jugnauth	$95,000 (3)
Patrick Thomas	$95,000 (3)
Oliver Bonk	$91,833 (5)
Alex Holtz	$89,417 (1)
Niko Huuhtanen	$87,500 (5)
Noah Cates	$85,000 (5)
Chad Yetman	$85,000 (4)
Lassi Thomson	$85,000 (3)
Hendrix Lapierre	$80,000 (1)
David Musil	$75,000 (1)
Andy Welinski	$75,000 (1)
Arvid Holm	$75,000 (1)
Simon Knak	$75,000 (2)
Quinn Schmiemann	$75,000 (3)
Calle Jarnkrok	$75,000 (1)
Brandon Sutter	$75,000 (1)
Ryker Evans	$75,000 (4)
Lucas Carlsson	$70,000 (3)
Total Farm Players	27
Salary Commitment
Year 17 : $2,351,300
Year 18 : $1,518,667
Year 19 : $1,443,667
Year 20 : $833,667
Salary Average Commitment
Year 17 : $2,351,967
Year 18 : $1,522,500
Year 19 : $1,447,500
Year 20 : $837,500

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bells MTS Place
Level 1:	6000 - $100 - 5,356 - 89.27%
Level 2:	5500 - $60 - 4,808 - 87.41%
Level 3:	2000 - $45 - 1,767 - 88.35%
Level 4:	4000 - $30 - 3,496 - 87.40%
Luxury :	1000 - $200 - 891 - 89.14%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,977 - 82.96%
Farm Level 2:	3000 - $12 - 2,540 - 84.66%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,318 - 88.20%
Average Income per Game	$1,768,218
Year to Date Revenue	$72,496,941
Farm
Home Games Left	0
Average Attendance - %	7,517 - 83.52%
Average Income per Game	$185,893
Year to Date Revenue	$7,621,630
Expense
Pro Players Total Salaries	$65,971,318
Farm Players Total Salaries	$2,071,468
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,087,437
Pro Year To Date Expenses	$63,981,029
Farm Year To Date Expenses	$2,290,404
Pro Salary Cap To Date	$63,981,029
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	$295,836
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$9,502
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$69,058,755
Estimate Under Maximum Salary Cap of $86,500,000	$17,441,245
Estimate Over Minimum Salary Cap of $64,500,000	$4,558,755
Current Bank Account	$116,127,137
Projected Bank Account	$116,127,137

Pro Players Salaries
Matt Duchene	$8,548,939 (4)
Rasmus Asplund	$6,700,000 (1)
Kailer Yamamoto	$5,663,737 (3)
Jake Dotchin	$5,250,000 (5)
J.T. Compher	$5,100,000 (2)
Jakub Vrana	$4,277,366 (3)
Jakob Chychrun	$4,250,000 (1)
Matt Murray	$3,893,663 (5)
Michael Stone	$3,875,000 (1)
Alex Petrovic	$3,500,000 (3)
Tyler Motte	$2,000,000 (5)
Will Butcher	$1,700,000 (3)
Ty Dellandrea	$1,477,435 (2)
Rem Pitlick	$1,265,356 (3)
Kyle Jackson	$1,255,277 (4)
Callum Booth	$1,244,545 (5)
Akil Thomas	$1,000,000 (2)
Alexis Lafreniere	$970,000 (6)
Justin Sourdif	$950,000 (3)
Adam Ingram	$950,000 (3)
Nick Malik	$950,000 (3)
Nathan Beaulieu	$700,000 (1)
Caleb Jones	$700,000 (2)
Jordan Greenway	$700,000 (1)
Total Pro Players	24
Salary Commitment
Year 17 : $66,921,318
Year 18 : $50,696,318
Year 19 : $42,418,883
Year 20 : $23,162,424
Salary Average Commitment
Year 17 : $60,921,317
Year 18 : $50,696,317
Year 19 : $42,418,882
Year 20 : $23,162,424
Salary Cap with 1 Way Contract
Year 17 : $66,921,318
Year 18 : $50,696,318
Year 19 : $42,418,883
Year 20 : $23,162,424

Farm Players Salaries
Dysin Mayo (Out of Payroll)	$184,354 (4)
Arttu Ruotsalainen	$113,344 (4)
Rasmus Sandin	$113,125 (4)
Zachary Emond	$97,500 (3)
Aidan Mcdonough	$97,500 (1)
Josiah Slavin	$95,000 (3)
Tanner Dickinson	$95,000 (4)
Ross Colton	$95,000 (4)
Mikael Pyyhtia	$95,000 (3)
Jeremy Michel	$95,000 (4)
Nolan Collins	$95,000 (4)
Connor Lockhart	$92,500 (1)
Ty Nelson	$87,500 (5)
Daylan Kuefler	$85,000 (5)
Justin Barron	$85,000 (5)
Landon Slaggert	$85,000 (1)
Nico Daws	$80,000 (4)
George Fegaras	$75,000 (4)
Cody Goloubef	$70,000 (1)
Daniel Renouf	$70,000 (1)
Philip Larsen	$70,000 (1)
Ben Smith	$70,000 (1)
Victor Rask	$70,000 (1)
Kyle Palmieri	$70,000 (1)
Andrew Cogliano	$70,000 (1)
Total Farm Players	25
Salary Commitment
Year 17 : $2,255,822
Year 18 : $1,490,822
Year 19 : $1,490,822
Year 20 : $1,203,322
Salary Average Commitment
Year 17 : $2,255,822
Year 18 : $1,490,822
Year 19 : $1,490,822
Year 20 : $1,203,322

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 5,336 - 88.93%
Level 2:	5500 - $60 - 4,954 - 90.08%
Level 3:	2000 - $45 - 1,785 - 89.27%
Level 4:	4000 - $30 - 3,475 - 86.89%
Luxury :	1000 - $200 - 899 - 89.93%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,144 - 85.74%
Farm Level 2:	3000 - $12 - 2,524 - 84.13%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,450 - 88.92%
Average Income per Game	$1,781,023
Year to Date Revenue	$73,021,951
Farm
Home Games Left	0
Average Attendance - %	7,668 - 85.20%
Average Income per Game	$190,674
Year to Date Revenue	$7,817,636
Expense
Pro Players Total Salaries	$83,084,308
Farm Players Total Salaries	$3,050,078
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,732,556
Farm Year To Date Expenses	$2,982,016
Pro Salary Cap To Date	$82,732,556
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$372,575
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,991
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$83,084,308
Estimate Under Maximum Salary Cap of $86,500,000	$3,415,692
Estimate Over Minimum Salary Cap of $64,500,000	$18,584,308
Current Bank Account	$75,640,700
Projected Bank Account	$75,640,700

Pro Players Salaries
Oscar Klefbom	$9,000,069 (2)
Timo Meier	$8,700,069 (4)
Casey Mittelstadt	$7,500,000 (3)
Travis Konecny	$7,200,069 (5)
Boone Jenner	$6,969,690 (3)
Sean Monahan	$6,000,000 (3)
Oliver Ekman-Larsson	$5,900,069 (5)
Shayne Gostisbehere	$5,450,000 (1)
Brock Nelson	$4,850,000 (1)
Victor Mete	$3,800,069 (1)
Dmitry Orlov	$3,750,000 (2)
Emil Johansson	$2,000,000 (3)
Robert Hagg	$1,814,135 (1)
Nikolay Goldobin	$1,600,000 (1)
Kirill Marchenko	$1,500,069 (5)
Ryan Poehling	$1,500,000 (6)
Angus Redmond	$1,000,069 (2)
Yanni Gourde	$900,000 (1)
Julius Nattinen	$800,000 (1)
Semyon Varlamov	$750,000 (1)
Madison Bowey	$700,000 (1)
Artur Kayumov	$700,000 (1)
Tyler Soy	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 17 : $83,084,308
Year 18 : $61,020,104
Year 19 : $47,269,966
Year 20 : $24,800,276
Salary Average Commitment
Year 17 : $83,084,306
Year 18 : $61,020,102
Year 19 : $47,269,964
Year 20 : $24,800,274
Salary Cap with 1 Way Contract
Year 17 : $83,084,308
Year 18 : $61,020,104
Year 19 : $47,269,966
Year 20 : $24,800,276

Farm Players Salaries
Mathieu Joseph	$295,000 (2)
Joey Laleggia	$180,007 (3)
Declan Chisholm	$150,007 (2)
Robbie Russo	$150,007 (4)
Wyatt Johnston	$140,007 (3)
John Marino	$130,000 (2)
Santeri Hatakka	$120,007 (2)
Francesco Arcuri	$120,007 (2)
Michael Eyssimont	$100,007 (2)
Jake McGrew	$100,007 (1)
Alexander Nikishin	$100,007 (5)
Alexander Nylander	$100,001 (2)
Mitchell Stephens	$100,000 (1)
Spencer Stastney	$92,500 (1)
Jagger Firkus	$92,500 (1)
Kaedan Korczak	$92,500 (1)
Roby Jarventie	$92,500 (1)
Josh Doan	$92,500 (2)
Massimo Rizzo	$92,500 (1)
Rourke Chartier	$80,000 (1)
Will Cranley	$70,007 (2)
Bear Hughes	$70,007 (4)
Nikita Nesterov	$70,000 (1)
Andreas Johnsson	$70,000 (1)
Tyson Jost	$70,000 (1)
Nick Perbix	$70,000 (1)
Gage Goncalves	$70,000 (3)
Joe Cannata	$70,000 (1)
Drew Commesso	$70,000 (4)
Total Farm Players	29
Salary Commitment
Year 17 : $3,050,078
Year 18 : $1,957,570
Year 19 : $780,035
Year 20 : $390,021
Salary Average Commitment
Year 17 : $3,050,078
Year 18 : $1,957,570
Year 19 : $780,035
Year 20 : $390,021

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	6000 - $90 - 5,973 - 99.54%
Level 2:	5500 - $50 - 5,485 - 99.73%
Level 3:	2000 - $35 - 1,998 - 99.90%
Level 4:	4000 - $20 - 3,992 - 99.81%
Luxury :	1000 - $180 - 997 - 99.70%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,013 - 83.55%
Farm Level 2:	3000 - $12 - 2,579 - 85.98%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,445 - 99.70%
Average Income per Game	$1,700,136
Year to Date Revenue	$69,705,582
Farm
Home Games Left	0
Average Attendance - %	7,592 - 84.36%
Average Income per Game	$187,527
Year to Date Revenue	$7,688,620
Expense
Pro Players Total Salaries	$80,442,000
Farm Players Total Salaries	$3,054,461
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,375,000
Pro Year To Date Expenses	$78,668,534
Farm Year To Date Expenses	$3,100,420
Pro Salary Cap To Date	$78,668,534
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$360,726
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,011
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$84,817,000
Estimate Under Maximum Salary Cap of $86,500,000	$1,683,000
Estimate Over Minimum Salary Cap of $64,500,000	$20,317,000
Current Bank Account	$47,722,249
Projected Bank Account	$47,722,249

Pro Players Salaries
Auston Matthews	$9,500,000 (5)
Owen Tippett	$8,500,000 (1)
Eeli Tolvanen	$7,914,000 (3)
Matt Boldy	$7,000,000 (6)
Adrian Kempe	$5,500,000 (1)
Noah Hanifin	$5,500,000 (3)
Brandon Montour	$5,250,000 (4)
Shea Theodore	$4,500,000 (3)
Dennis Cholowski	$3,614,000 (2)
Dmitry Sokolov	$3,614,000 (1)
Pierre-Olivier Joseph	$3,450,000 (3)
Stepan Falkovsky	$2,500,000 (5)
Evan Fitzpatrick	$2,000,000 (6)
Otto Somppi	$1,750,000 (3)
Zack Bolduc	$1,500,000 (5)
Brennan Othmann	$1,500,000 (2)
Eetu Luostarinen	$1,350,000 (4)
Martin Frk	$1,100,000 (1)
Louis Domingue	$950,000 (3)
Jani Nyman	$925,000 (1)
Riley Heidt	$925,000 (1)
Max Zimmer	$900,000 (3)
Troy Stecher	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 17 : $80,442,000
Year 18 : $59,178,000
Year 19 : $54,064,000
Year 20 : $29,100,000
Salary Average Commitment
Year 17 : $80,442,000
Year 18 : $59,178,000
Year 19 : $54,064,000
Year 20 : $29,100,000
Salary Cap with 1 Way Contract
Year 17 : $80,442,000
Year 18 : $59,178,000
Year 19 : $54,064,000
Year 20 : $29,100,000

Farm Players Salaries
Tanner Richard	$300,000 (1)
Jordan Schroeder	$300,000 (1)
Zachary Lauzon	$300,000 (1)
Steven Lorentz	$150,011 (3)
Jacob Bryson	$100,000 (2)
Buddy Robinson	$100,000 (1)
Henrik Tikkanen	$99,500 (5)
Kieron Walton	$95,000 (3)
Drew O'Connor	$92,500 (3)
Noah Chadwick	$92,500 (2)
Matyas Sapovaliv	$92,500 (2)
Luca Cagnoni	$92,500 (1)
Florian Xhekaj	$92,500 (1)
Ryan Winterton	$90,000 (1)
Filip Ahl	$90,000 (1)
Marco Kasper	$88,667 (3)
Luca Marrelli	$87,033 (4)
Jayden Struble	$86,750 (1)
Tucker Robertson	$75,000 (5)
Barrett Hall	$70,000 (4)
Chris Martenet	$70,000 (1)
Thomas Bordeleau	$70,000 (6)
John Ramage	$70,000 (1)
Cedrick Andree	$70,000 (1)
Antti Tuomisto	$70,000 (5)
Stanislav Svozil	$70,000 (5)
Reto Berra	$70,000 (1)
Daimon Gardner	$70,000 (4)
Total Farm Players	28
Salary Commitment
Year 17 : $3,054,461
Year 18 : $1,477,095
Year 19 : $1,192,095
Year 20 : $608,417
Salary Average Commitment
Year 17 : $3,029,624
Year 18 : $1,297,874
Year 19 : $1,012,874
Year 20 : $609,196

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $96 - 5,962 - 99.37%
Level 2:	5500 - $51 - 5,491 - 99.83%
Level 3:	2000 - $37 - 2,000 - 100.00%
Level 4:	4000 - $26 - 3,987 - 99.67%
Luxury :	1000 - $192 - 995 - 99.48%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $22 - 5,982 - 99.71%
Farm Level 2:	3000 - $10 - 2,969 - 98.98%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,435 - 99.65%
Average Income per Game	$1,819,384
Year to Date Revenue	$74,594,739
Farm
Home Games Left	0
Average Attendance - %	8,952 - 99.46%
Average Income per Game	$193,566
Year to Date Revenue	$7,936,195
Expense
Pro Players Total Salaries	$80,614,998
Farm Players Total Salaries	$2,365,174
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,558,543
Farm Year To Date Expenses	$2,310,799
Pro Salary Cap To Date	$79,558,543
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	$361,502
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,849
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,614,998
Estimate Under Maximum Salary Cap of $86,500,000	$5,885,002
Estimate Over Minimum Salary Cap of $64,500,000	$16,114,998
Current Bank Account	$194,245,244
Projected Bank Account	$194,245,244

Pro Players Salaries
Adam Larsson	$8,000,000 (4)
Jack Eichel	$7,750,000 (2)
Viktor Arvidsson	$7,250,000 (2)
Nick Schmaltz	$6,665,000 (5)
Nicklas Backstrom	$6,000,000 (4)
Kevin Labanc	$5,250,000 (4)
Juuso Valimaki	$4,500,000 (5)
Sami Vatanen	$4,500,000 (2)
Cal Foote	$4,000,000 (5)
Anthony Duclair	$3,750,000 (6)
Jack Quinn	$2,999,999 (5)
Kevin Fiala	$2,999,999 (6)
Jordan Kyrou	$2,500,000 (6)
Rasmus Andersson	$2,500,000 (5)
Nathan Schnarr	$2,250,000 (2)
Colin Miller	$2,000,000 (3)
Dylan Cozens	$1,500,000 (5)
Andre Burakovsky	$1,350,000 (6)
Jake Bean	$1,250,000 (2)
Luke Evangelista	$1,000,000 (3)
Mason Marchment	$1,000,000 (3)
Steve Mason	$900,000 (1)
Marcus Hogberg	$700,000 (3)
Total Pro Players	23
Salary Commitment
Year 17 : $80,614,998
Year 18 : $79,714,998
Year 19 : $56,714,998
Year 20 : $52,014,998
Salary Average Commitment
Year 17 : $80,614,998
Year 18 : $79,714,998
Year 19 : $56,714,998
Year 20 : $52,014,998
Salary Cap with 1 Way Contract
Year 17 : $80,614,998
Year 18 : $79,714,998
Year 19 : $56,714,998
Year 20 : $52,014,998

Farm Players Salaries
Jacob Bernard-Docker	$200,000 (4)
Tyler Tullio	$156,704 (4)
Dominic Turgeon	$150,000 (1)
Kristian Vesalainen	$110,000 (1)
Tyler Tucker	$100,000 (5)
Boris Katchouk	$98,800 (1)
Max Jones	$96,500 (1)
Cam Hillis	$96,500 (1)
Porter Martone	$95,000 (3)
Nick Robertson	$94,500 (5)
Collin Delia	$90,000 (1)
Jack Rathbone	$90,000 (1)
Joey Anderson	$90,000 (2)
Landon Bow	$90,000 (1)
Adam Carlson	$90,000 (1)
Graeme Clarke	$87,170 (1)
Mac Hollowell	$70,000 (3)
Tyler Steenbergen	$70,000 (1)
Filip Berglund	$70,000 (3)
Emile Poirier	$70,000 (1)
Mike Hardman	$70,000 (3)
Joonas Lyytinen	$70,000 (1)
Markus Nurmi	$70,000 (1)
Travis Dermott	$70,000 (1)
Wyatte Wylie	$70,000 (3)
Total Farm Players	25
Salary Commitment
Year 17 : $2,365,174
Year 18 : $1,016,204
Year 19 : $926,204
Year 20 : $551,204
Salary Average Commitment
Year 17 : $2,365,174
Year 18 : $1,016,204
Year 19 : $926,204
Year 20 : $551,204

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Utah Arena
Level 1:	6000 - $100 - 5,237 - 87.28%
Level 2:	5500 - $60 - 4,781 - 86.94%
Level 3:	2000 - $45 - 1,715 - 85.74%
Level 4:	4000 - $30 - 3,491 - 87.28%
Luxury :	1000 - $200 - 853 - 85.26%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,983 - 83.04%
Farm Level 2:	3000 - $12 - 2,531 - 84.37%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,077 - 86.90%
Average Income per Game	$1,732,850
Year to Date Revenue	$71,046,851
Farm
Home Games Left	0
Average Attendance - %	7,514 - 83.49%
Average Income per Game	$185,927
Year to Date Revenue	$7,622,996
Expense
Pro Players Total Salaries	$71,875,000
Farm Players Total Salaries	$3,155,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,250,000
Pro Year To Date Expenses	$72,778,635
Farm Year To Date Expenses	$3,089,012
Pro Salary Cap To Date	$72,778,635
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	$322,309
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,472
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,125,000
Estimate Under Maximum Salary Cap of $86,500,000	$12,375,000
Estimate Over Minimum Salary Cap of $64,500,000	$9,625,000
Current Bank Account	$58,455,004
Projected Bank Account	$58,455,004

Pro Players Salaries
Connor McDavid	$13,900,000 (5)
Lucas Raymond	$8,075,000 (6)
Justin Holl	$6,000,000 (6)
Logan Brown	$5,000,000 (4)
Jeff Skinner	$4,500,000 (6)
Marco Rossi	$4,250,000 (6)
Andrei Kuzmenko	$4,000,000 (2)
Sam Bennett	$3,500,000 (1)
Jake Oettinger	$3,500,000 (6)
Jake DeBrusk	$3,000,000 (4)
Casey Nelson	$2,500,000 (4)
James Neal	$2,000,000 (1)
Alexandre Grenier	$2,000,000 (3)
Joakim Ryan	$1,500,000 (1)
Trevor Zegras	$1,300,000 (3)
Josh Brown	$1,200,000 (4)
Joseph Woll	$1,000,000 (5)
Greg McKegg	$1,000,000 (2)
Alec Regula	$1,000,000 (3)
Parker Wotherspoon	$950,000 (2)
Brandon Hickey	$850,000 (1)
Fredrik Karlstrom	$850,000 (1)
Total Pro Players	22
Salary Commitment
Year 17 : $71,875,000
Year 18 : $63,175,000
Year 19 : $57,225,000
Year 20 : $52,925,000
Salary Average Commitment
Year 17 : $65,300,000
Year 18 : $56,600,000
Year 19 : $50,650,000
Year 20 : $46,350,000
Salary Cap with 1 Way Contract
Year 17 : $71,875,000
Year 18 : $63,175,000
Year 19 : $57,225,000
Year 20 : $52,925,000

Farm Players Salaries
Dustin Wolf	$300,000 (6)
Alexander Khovanov	$150,000 (4)
James van Riemsdyk	$120,000 (3)
Ivan Prosvetov	$100,000 (2)
Connor Ingram	$97,500 (6)
Guillaume Brisebois	$95,000 (2)
Brandon Pirri	$95,000 (2)
Luke Schenn	$95,000 (1)
Dmitrii Sergeev	$95,000 (6)
Jesse Ylonen	$95,000 (5)
Josh Davies	$92,500 (1)
Martin Misiak	$92,500 (1)
Rodwin Dionicio	$92,500 (1)
Owen McLaughlin	$92,500 (2)
Jake Bischoff	$90,000 (1)
Dominik Simon	$85,000 (2)
Michael Milne	$85,000 (4)
Garrett Mitchell	$85,000 (2)
Simon Lundmark	$85,000 (6)
Jansen Harkins	$85,000 (1)
Alex Cotton	$85,000 (2)
John Leonard	$85,000 (2)
Vladislav Kolyachonok	$85,000 (6)
Brandon Gormley	$85,000 (2)
Matthew Highmore	$85,000 (1)
Ben Sexton	$80,000 (2)
Reid Schaefer	$80,000 (4)
Paul Cotter	$77,500 (1)
Alexander True	$75,000 (1)
Mikael Backlund	$75,000 (3)
Justin Brazeau	$75,000 (1)
Bobby McMann	$70,000 (1)
Devin Cooley	$70,000 (3)
Total Farm Players	33
Salary Commitment
Year 17 : $3,155,000
Year 18 : $2,225,000
Year 19 : $1,337,500
Year 20 : $1,072,500
Salary Average Commitment
Year 17 : $3,155,000
Year 18 : $2,225,000
Year 19 : $1,337,500
Year 20 : $1,072,500

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $100 - 5,158 - 85.97%
Level 2:	5500 - $60 - 4,717 - 85.76%
Level 3:	2000 - $45 - 1,713 - 85.67%
Level 4:	4000 - $30 - 3,427 - 85.67%
Luxury :	1000 - $200 - 862 - 86.23%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,997 - 83.28%
Farm Level 2:	3000 - $12 - 2,547 - 84.89%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,878 - 85.83%
Average Income per Game	$1,715,286
Year to Date Revenue	$70,326,715
Farm
Home Games Left	0
Average Attendance - %	7,544 - 83.82%
Average Income per Game	$186,579
Year to Date Revenue	$7,649,735
Expense
Pro Players Total Salaries	$67,200,840
Farm Players Total Salaries	$3,067,150
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$8,450,000
Pro Year To Date Expenses	$72,540,263
Farm Year To Date Expenses	$3,046,066
Pro Salary Cap To Date	$72,540,263
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	$301,349
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,069
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,650,840
Estimate Under Maximum Salary Cap of $86,500,000	$10,849,160
Estimate Over Minimum Salary Cap of $64,500,000	$11,150,840
Current Bank Account	$38,182,715
Projected Bank Account	$38,182,715

Pro Players Salaries
Mikko Rantanen	$14,000,000 (6)
William Nylander	$11,500,000 (4)
Remi Elie	$4,000,000 (3)
Moritz Seider	$3,450,000 (3)
Joel Edmundson	$3,250,000 (3)
Kirby Dach	$3,000,000 (6)
Joe Veleno	$2,500,420 (2)
Richard Panik	$2,500,420 (2)
Brendan Guhle	$2,500,000 (1)
Erik Gustafsson	$2,500,000 (1)
Morgan Frost	$2,000,000 (5)
Kyle Turris	$2,000,000 (1)
Benoit-Olivier Groulx	$1,750,000 (2)
Cole Coskey	$1,600,000 (1)
Matt Calvert	$1,600,000 (1)
Noah Dobson	$1,550,000 (4)
Yegor Sharangovich	$1,500,000 (1)
Alex Nedeljkovic	$1,500,000 (1)
Matthew Maggio	$1,400,000 (5)
Daniil Tarasov	$1,000,000 (4)
Brendan Perlini	$700,000 (2)
Greg Meireles	$700,000 (3)
Aaron Ness	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 17 : $67,200,840
Year 18 : $53,300,840
Year 19 : $45,850,000
Year 20 : $34,450,000
Salary Average Commitment
Year 17 : $67,200,840
Year 18 : $53,300,840
Year 19 : $45,850,000
Year 20 : $34,450,000
Salary Cap with 1 Way Contract
Year 17 : $67,200,840
Year 18 : $53,300,840
Year 19 : $45,850,000
Year 20 : $34,450,000

Farm Players Salaries
Denis Gurianov	$300,000 (2)
Reid Boucher	$210,000 (1)
Tye Kartye	$120,000 (4)
Lukas Reichel	$120,000 (2)
Martin Pospisil	$100,000 (5)
Sam O'Reilly	$96,400 (4)
Semyon Chystyakov	$95,000 (3)
Eric Pohlkamp	$95,000 (3)
Dennis Hildeby	$95,000 (6)
Jakov Novak	$95,000 (3)
Jake Richard	$95,000 (3)
Will Smith	$95,000 (3)
Tij Iginla	$92,500 (1)
Ondrej Becher	$92,500 (1)
Ethan Gauthier	$92,500 (2)
Mac Swanson	$92,500 (2)
Jake Furlong	$92,500 (2)
Owen Allard	$92,500 (2)
Domenick Fensore	$92,500 (2)
Simon Nemec	$91,833 (1)
Alex Lyon	$90,000 (1)
Tyce Thompson	$90,000 (1)
Pontus Holmberg	$90,000 (2)
Juho Jatkola	$90,000 (6)
Helge Grans	$84,750 (3)
Karel Vejmelka	$80,000 (3)
Jonas Rondbjerg	$76,667 (2)
Frank Corrado	$70,000 (1)
Maxence Guenette	$70,000 (1)
Ethan Edwards	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 17 : $3,067,150
Year 18 : $2,166,900
Year 19 : $1,281,900
Year 20 : $648,150
Salary Average Commitment
Year 17 : $3,141,545
Year 18 : $2,264,712
Year 19 : $1,222,212
Year 20 : $588,962

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Videotron
Level 1:	6000 - $100 - 5,208 - 86.81%
Level 2:	5500 - $60 - 4,775 - 86.82%
Level 3:	2000 - $45 - 1,730 - 86.51%
Level 4:	4000 - $30 - 3,477 - 86.92%
Luxury :	1000 - $200 - 881 - 88.08%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,145 - 85.74%
Farm Level 2:	3000 - $12 - 2,578 - 85.94%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,072 - 86.87%
Average Income per Game	$1,736,876
Year to Date Revenue	$71,211,919
Farm
Home Games Left	0
Average Attendance - %	7,723 - 85.81%
Average Income per Game	$191,465
Year to Date Revenue	$7,850,077
Expense
Pro Players Total Salaries	$84,920,010
Farm Players Total Salaries	$3,233,267
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($6,200,000)
Pro Year To Date Expenses	$81,021,456
Farm Year To Date Expenses	$3,188,240
Pro Salary Cap To Date	$81,021,456
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	$380,807
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,832
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,720,010
Estimate Under Maximum Salary Cap of $86,500,000	$7,779,990
Estimate Over Minimum Salary Cap of $64,500,000	$14,220,010
Current Bank Account	$146,334,173
Projected Bank Account	$146,334,173

Pro Players Salaries
Vladimir Tarasenko	$14,000,000 (3)
Jake Guentzel	$10,575,000 (5)
Mikhail Sergachev	$8,500,000 (2)
Adam Henrique	$7,500,000 (1)
Conor Timmins	$5,250,000 (6)
Dylan Blujus	$5,150,000 (6)
Evgeniy Oksentyuk	$4,250,000 (5)
Laurent Dauphin	$4,000,000 (1)
Aleksi Heponiemi	$3,500,000 (1)
Nicolas Roy	$3,000,000 (1)
Juuse Saros	$2,300,000 (3)
Alex Killorn	$2,250,000 (1)
Julius Bergman	$2,000,000 (5)
MacKenzie Blackwood	$1,950,000 (2)
Janne Kuokkanen	$1,875,555 (5)
Nico Sturm	$1,744,455 (4)
Jacob Peterson	$1,425,000 (5)
Filip Zadina	$1,350,000 (5)
Dante Fabbro	$1,000,000 (1)
Logan Stankoven	$975,000 (5)
Cam York	$925,000 (1)
Tyler Wotherspoon	$700,000 (1)
Patrick Brown	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 17 : $84,920,010
Year 18 : $60,568,535
Year 19 : $50,118,535
Year 20 : $33,818,535
Salary Average Commitment
Year 17 : $84,993,535
Year 18 : $60,568,535
Year 19 : $50,118,535
Year 20 : $33,818,535
Salary Cap with 1 Way Contract
Year 17 : $84,920,010
Year 18 : $61,345,010
Year 19 : $50,895,010
Year 20 : $34,595,010

Farm Players Salaries
Scott Perunovich	$215,000 (1)
Martin Reway	$195,000 (1)
Zachary Leslie	$145,000 (2)
Victor Soderstrom	$135,000 (5)
Veini Vehvilainen	$125,000 (2)
Denis Malgin	$125,000 (1)
Beck Malenstyn	$111,100 (4)
Vitaly Abramov	$100,000 (1)
Louis Crevier	$100,000 (6)
Jasper Weatherby	$100,000 (2)
Jordan Harris	$100,000 (5)
Colten Ellis	$100,000 (2)
Michael Amadio	$98,500 (1)
Tanner Kero	$97,500 (2)
Igor Chernyshov	$96,667 (4)
Aidan Lane	$95,000 (3)
Semyon Vyazovoi	$95,000 (3)
Finn Harding	$95,000 (3)
Justin Gill	$92,500 (1)
Filip Larsson	$92,500 (1)
Anthony Romani	$92,500 (1)
Dennis Rasmussen	$90,000 (1)
Kasperi Kapanen	$89,500 (1)
Artur Akhtyamov	$87,500 (6)
Simon Holmstrom	$85,000 (1)
Taige Harding	$85,000 (3)
Dennis Robertson	$80,000 (1)
Brian Pinho	$80,000 (4)
Alexander Barabanov	$80,000 (1)
Braden Schneider	$80,000 (3)
Gustav Nyquist	$70,000 (1)
Total Farm Players	31
Salary Commitment
Year 17 : $3,233,267
Year 18 : $1,724,517
Year 19 : $1,157,017
Year 20 : $707,017
Salary Average Commitment
Year 17 : $3,230,829
Year 18 : $1,725,329
Year 19 : $1,157,829
Year 20 : $707,829

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $100 - 5,293 - 88.22%
Level 2:	5500 - $60 - 4,901 - 89.11%
Level 3:	2000 - $45 - 1,788 - 89.40%
Level 4:	4000 - $30 - 3,499 - 87.47%
Luxury :	1000 - $200 - 888 - 88.77%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,126 - 85.43%
Farm Level 2:	3000 - $12 - 2,501 - 83.38%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,369 - 88.48%
Average Income per Game	$1,767,638
Year to Date Revenue	$72,473,163
Farm
Home Games Left	0
Average Attendance - %	7,627 - 84.74%
Average Income per Game	$189,787
Year to Date Revenue	$7,781,259
Expense
Pro Players Total Salaries	$76,180,500
Farm Players Total Salaries	$2,996,792
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,575,000
Pro Year To Date Expenses	$70,702,187
Farm Year To Date Expenses	$3,025,266
Pro Salary Cap To Date	$70,702,187
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$341,617
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,747
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,755,500
Estimate Under Maximum Salary Cap of $86,500,000	$3,744,500
Estimate Over Minimum Salary Cap of $64,500,000	$18,255,500
Current Bank Account	$57,315,158
Projected Bank Account	$57,315,158

Pro Players Salaries
John Tavares	$13,000,000 (1)
Sebastian Aho	$9,750,000 (4)
Victor Ejdsell	$7,250,000 (2)
Nico Hischier	$7,250,000 (1)
Tomas Tatar	$5,600,000 (4)
Erik Gudbranson	$4,750,500 (3)
Erik Cernak	$4,200,000 (6)
Brenden Dillon	$2,650,000 (5)
Liam Foudy	$2,600,000 (5)
Calen Addison	$2,250,000 (6)
Ilya Sorokin	$2,150,000 (3)
Kale Clague	$1,900,000 (2)
Artem Zub	$1,900,000 (4)
Ryan Lindgren	$1,900,000 (5)
Evan McEneny	$1,750,000 (6)
Daniel Vladar	$1,250,000 (2)
Morgan Barron	$1,250,000 (1)
Jack Studnicka	$950,000 (2)
Connor Jones	$900,000 (1)
Trey Fix-Wolansky	$755,000 (1)
Shane Gersich	$750,000 (6)
Daniel ORegan	$725,000 (2)
Henry Rybinski	$700,000 (3)
Total Pro Players	23
Salary Commitment
Year 17 : $76,180,500
Year 18 : $53,025,500
Year 19 : $40,950,500
Year 20 : $33,350,000
Salary Average Commitment
Year 17 : $76,180,500
Year 18 : $53,025,500
Year 19 : $40,950,500
Year 20 : $33,350,000
Salary Cap with 1 Way Contract
Year 17 : $76,180,500
Year 18 : $53,025,500
Year 19 : $40,950,500
Year 20 : $33,350,000

Farm Players Salaries
Jack Glover	$155,000 (1)
Philip Samuelsson	$150,000 (1)
Ryan Murphy	$150,000 (1)
Dominik Masin	$146,000 (2)
Keegan Kolesar	$145,000 (1)
Evan Cowley	$135,000 (2)
Kyle Rau	$125,000 (1)
Mikail Abramov	$119,792 (2)
Yaroslav Askarov	$100,000 (1)
Jesper Fast	$95,000 (1)
Nick Lappin	$95,000 (1)
Alex Bump	$95,000 (1)
Jesse Pulkkinen	$92,500 (1)
Shane Prince	$85,000 (1)
Jakob Kos	$80,000 (4)
Parker Bell	$80,000 (5)
Patrick Guay	$80,000 (5)
Adam Boqvist	$77,500 (1)
Zach Palmquist	$75,000 (2)
Jean-Sebastien Dea	$73,500 (1)
Tucker Poolman	$72,500 (2)
Max McCormick	$70,000 (1)
Zac Dalpe	$70,000 (1)
Andrej Nestrasil	$70,000 (2)
Dean Kukan	$70,000 (1)
Nikita Soshnikov	$70,000 (1)
Peter Holland	$70,000 (1)
Dylan Coghlan	$70,000 (1)
Mikkel Boedker	$70,000 (1)
Casey Desmith	$70,000 (2)
Paul Byron	$70,000 (1)
Thomas Di Pauli	$70,000 (3)
Total Farm Players	32
Salary Commitment
Year 17 : $2,996,792
Year 18 : $998,292
Year 19 : $310,000
Year 20 : $240,000
Salary Average Commitment
Year 17 : $2,996,792
Year 18 : $998,292
Year 19 : $310,000
Year 20 : $240,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $100 - 5,322 - 88.70%
Level 2:	5500 - $60 - 4,818 - 87.60%
Level 3:	2000 - $45 - 1,757 - 87.83%
Level 4:	4000 - $30 - 3,432 - 85.81%
Luxury :	1000 - $200 - 871 - 87.09%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,089 - 84.82%
Farm Level 2:	3000 - $12 - 2,557 - 85.25%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,200 - 87.57%
Average Income per Game	$1,754,458
Year to Date Revenue	$71,932,782
Farm
Home Games Left	0
Average Attendance - %	7,647 - 84.96%
Average Income per Game	$189,501
Year to Date Revenue	$7,769,547
Expense
Pro Players Total Salaries	$85,755,500
Farm Players Total Salaries	$3,865,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($749,996)
Pro Year To Date Expenses	$82,512,437
Farm Year To Date Expenses	$3,868,988
Pro Salary Cap To Date	$82,512,437
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	$384,554
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,729
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$85,005,504
Estimate Under Maximum Salary Cap of $86,500,000	$1,494,496
Estimate Over Minimum Salary Cap of $64,500,000	$20,505,504
Current Bank Account	$70,695,038
Projected Bank Account	$70,695,038

Pro Players Salaries
Leon Draisaitl	$14,000,000 (3)
Carter Verhaeghe	$8,700,500 (5)
Cliff Pu	$7,000,000 (5)
Calvin de Haan	$5,500,000 (3)
Morgan Rielly	$5,000,000 (2)
Brandon Carlo	$5,000,000 (6)
Jacob Trouba	$4,500,000 (3)
Olli Juolevi	$4,000,000 (6)
Christoph Bertschy	$4,000,000 (4)
Thatcher Demko	$3,550,000 (4)
Scott Mayfield	$3,500,000 (2)
Christian Djoos	$3,200,000 (2)
David Farrance	$3,000,000 (6)
Blake Coleman	$2,505,000 (1)
Maxime Comtois	$2,500,000 (3)
Michael McNiven	$1,500,000 (3)
Mitchell Hoelscher	$1,500,000 (2)
Lucas Edmonds	$1,500,000 (3)
Darcy Kuemper	$1,500,000 (3)
Jake Neighbours	$1,200,000 (1)
Conor Garland	$1,000,000 (3)
Liam Hawel	$900,000 (3)
Vladislav Kamenev	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 17 : $85,755,500
Year 18 : $81,350,500
Year 19 : $68,150,500
Year 20 : $35,250,500
Salary Average Commitment
Year 17 : $85,755,500
Year 18 : $81,350,500
Year 19 : $68,150,500
Year 20 : $35,250,500
Salary Cap with 1 Way Contract
Year 17 : $85,755,500
Year 18 : $81,350,500
Year 19 : $68,150,500
Year 20 : $35,250,500

Farm Players Salaries
Zachary L'Heureux	$300,000 (4)
Cody Donaghey	$300,000 (1)
Josef Korenar	$250,000 (1)
Tim Heed	$250,000 (1)
Zachary Aston-Reese	$250,000 (1)
Victor Olofsson	$250,000 (1)
Brent Regner	$200,000 (1)
Olivier Nadeau	$200,000 (3)
Dmitry Kuzmin	$150,000 (5)
Ondrej Vala	$150,000 (1)
Scott Wilson	$150,000 (1)
Luke Hughes	$150,000 (6)
Ryan Leonard	$100,000 (6)
Christopher Gibson	$100,000 (1)
William Wallinder	$97,500 (6)
Jonatan Berggren	$95,000 (2)
Gabe Perreault	$95,000 (6)
Henry Mews	$95,000 (3)
Zemgus Girgensons	$95,000 (1)
Terik Parascak	$92,500 (2)
Cavan Fitzgerald	$90,000 (1)
Justin Robidas	$90,000 (1)
Pavel Novak	$85,000 (3)
Josh Leivo	$85,000 (1)
Martin Marincin	$75,000 (1)
Sebastian Cossa	$70,000 (1)
Total Farm Players	26
Salary Commitment
Year 17 : $3,865,000
Year 18 : $1,460,000
Year 19 : $1,272,500
Year 20 : $892,500
Salary Average Commitment
Year 17 : $3,865,000
Year 18 : $1,460,000
Year 19 : $1,272,500
Year 20 : $892,500

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5,304 - 88.39%
Level 2:	5500 - $60 - 4,895 - 89.00%
Level 3:	2000 - $45 - 1,773 - 88.67%
Level 4:	4000 - $30 - 3,560 - 88.99%
Luxury :	1000 - $200 - 908 - 90.81%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,080 - 84.67%
Farm Level 2:	3000 - $12 - 2,533 - 84.44%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,440 - 88.87%
Average Income per Game	$1,776,516
Year to Date Revenue	$72,837,152
Farm
Home Games Left	0
Average Attendance - %	7,614 - 84.60%
Average Income per Game	$188,890
Year to Date Revenue	$7,744,494
Expense
Pro Players Total Salaries	$98,345,000
Farm Players Total Salaries	$3,003,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($13,600,000)
Pro Year To Date Expenses	$87,597,044
Farm Year To Date Expenses	$2,985,148
Pro Salary Cap To Date	$87,597,044
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	$441,009
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,778
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$84,745,000
Estimate Under Maximum Salary Cap of $86,500,000	$1,755,000
Estimate Over Minimum Salary Cap of $64,500,000	$20,245,000
Current Bank Account	$11,193,079
Projected Bank Account	$11,193,079

Pro Players Salaries
Patrick Kane	$11,000,000 (1)
Tyler Toffoli	$9,455,000 (3)
J.T. Miller	$8,800,000 (6)
Dougie Hamilton	$8,100,000 (4)
Vincent Trocheck	$7,900,000 (6)
Tom Wilson	$6,500,000 (6)
Travis Sanheim	$6,250,000 (4)
Anders Lee	$5,525,000 (4)
Jared Spurgeon	$5,000,000 (3)
Anthony Mantha	$5,000,000 (2)
Jason Demers	$4,750,000 (1)
Nick Paul	$3,150,000 (4)
Derek Forbort	$3,000,000 (1)
Jonah Gadjovich	$2,500,000 (3)
Tyson Foerster	$1,950,000 (6)
Ukko-Pekka Luukkonen	$1,500,000 (2)
Chad Krys	$1,490,000 (1)
Anthony Stolarz	$1,400,000 (1)
Sasha Pastujov	$1,375,000 (6)
Cale Fleury	$1,250,000 (6)
Amadeus Lombardi	$1,250,000 (5)
Jaydin Dureau	$1,200,000 (3)
Total Pro Players	22
Salary Commitment
Year 17 : $98,345,000
Year 18 : $76,705,000
Year 19 : $70,205,000
Year 20 : $52,050,000
Salary Average Commitment
Year 17 : $93,970,000
Year 18 : $72,330,000
Year 19 : $65,830,000
Year 20 : $47,675,000
Salary Cap with 1 Way Contract
Year 17 : $98,345,000
Year 18 : $76,705,000
Year 19 : $70,205,000
Year 20 : $52,050,000

Farm Players Salaries
Noah Juulsen	$250,000 (6)
Markus Granlund	$200,000 (1)
Spencer Martin	$185,500 (1)
Brett Connolly	$150,000 (1)
Jordan Spence	$125,000 (3)
Kevin Bahl	$125,000 (6)
Pierre Engvall	$120,000 (1)
Scott Laughton	$110,000 (1)
Darren Raddysh	$100,000 (6)
Will Cuylle	$97,500 (4)
Brett Harrison	$97,500 (5)
Tomas Mrsic	$95,000 (3)
Dylan Roobroeck	$92,500 (1)
Graham Sward	$92,500 (1)
Aydar Suniev	$92,500 (5)
Alexis Gendron	$92,500 (4)
Matt Lorito	$85,000 (1)
Samuel Bolduc	$80,000 (2)
Josh Archibald	$80,000 (1)
Carsen Twarynski	$80,000 (1)
Arvid Soderblom	$80,000 (1)
Alexey Marchenko	$75,500 (1)
Michal Kempny	$75,000 (1)
Julien Gauthier	$72,500 (1)
Nick Cousins	$70,000 (1)
Harri Sateri	$70,000 (1)
Vinnie Hinostroza	$70,000 (1)
Sergei Kalinin	$70,000 (1)
Scott Harrington	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 17 : $3,003,500
Year 18 : $1,152,500
Year 19 : $1,075,000
Year 20 : $855,000
Salary Average Commitment
Year 17 : $3,002,250
Year 18 : $1,153,750
Year 19 : $1,075,000
Year 20 : $855,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 5,176 - 86.27%
Level 2:	5500 - $60 - 4,838 - 87.96%
Level 3:	2000 - $45 - 1,745 - 87.23%
Level 4:	4000 - $30 - 3,423 - 85.58%
Luxury :	1000 - $200 - 878 - 87.85%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,105 - 85.08%
Farm Level 2:	3000 - $12 - 2,546 - 84.87%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,060 - 86.81%
Average Income per Game	$1,735,476
Year to Date Revenue	$71,154,512
Farm
Home Games Left	0
Average Attendance - %	7,651 - 85.01%
Average Income per Game	$189,817
Year to Date Revenue	$7,782,499
Expense
Pro Players Total Salaries	$65,509,421
Farm Players Total Salaries	$2,923,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,000,000
Pro Year To Date Expenses	$66,577,676
Farm Year To Date Expenses	$2,746,200
Pro Salary Cap To Date	$66,577,676
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	$293,764
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,408
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$66,509,421
Estimate Under Maximum Salary Cap of $86,500,000	$19,990,579
Estimate Over Minimum Salary Cap of $64,500,000	$2,009,421
Current Bank Account	$100,457,912
Projected Bank Account	$100,457,912

Pro Players Salaries
Brock Boeser	$14,000,000 (3)
Cole Caufield	$7,850,000 (4)
Quinton Byfield	$4,500,000 (5)
Brett Pesce	$3,750,000 (2)
Ivan Barbashev	$3,500,000 (2)
Connor Murphy	$3,000,000 (1)
Dylan DeMelo	$2,750,000 (2)
Shane Wright	$2,500,000 (3)
Jake Walman	$2,500,000 (1)
Connor McMichael	$2,300,000 (5)
Jared Coreau	$2,250,777 (3)
Morgan Geekie	$2,000,000 (6)
Connor Brown	$1,944,644 (1)
Connor Bedard	$1,800,000 (6)
Frederic Allard	$1,800,000 (2)
Timothy Liljegren	$1,500,000 (5)
Filip Gustavsson	$1,500,000 (2)
Adam Fantilli	$1,500,000 (6)
Matt Savoie	$1,200,000 (4)
Philip Tomasino	$1,200,000 (5)
Kaiden Guhle	$1,150,000 (5)
Peyton Krebs	$1,014,000 (1)
Total Pro Players	22
Salary Commitment
Year 17 : $65,509,421
Year 18 : $60,550,777
Year 19 : $47,250,777
Year 20 : $28,500,000
Salary Average Commitment
Year 17 : $64,859,421
Year 18 : $56,400,777
Year 19 : $43,100,777
Year 20 : $24,350,000
Salary Cap with 1 Way Contract
Year 17 : $65,509,421
Year 18 : $57,050,777
Year 19 : $43,750,777
Year 20 : $25,000,000

Farm Players Salaries
Luke Opilka	$300,000 (3)
Lukas Dostal	$250,000 (1)
Givani Smith	$250,000 (1)
Arber Xhekaj	$215,000 (2)
David Jiricek	$100,000 (3)
Brad Lambert	$98,000 (6)
Scott Wedgewood	$95,000 (1)
Brayden Tracey	$95,000 (1)
Lane Hutson	$95,000 (6)
Marcus Foligno	$95,000 (1)
Adam Jecho	$95,000 (3)
Shane Bowers	$95,000 (1)
Jacob Julien	$92,500 (1)
Cole Beaudoin	$92,500 (1)
Caden Price	$92,500 (2)
Zam Plante	$92,500 (2)
Andrew Basha	$92,500 (2)
Carson Soucy	$90,000 (1)
Jordan Dumais	$90,000 (5)
Corey Tropp	$90,000 (1)
Nick Lardis	$89,667 (4)
Gracyn Sawchyn	$87,833 (4)
Brett Hyland	$85,000 (5)
Ryan Mast	$75,000 (5)
Mathew Bodie	$70,000 (1)
Total Farm Players	25
Salary Commitment
Year 17 : $2,923,000
Year 18 : $1,601,667
Year 19 : $1,899,167
Year 20 : $1,404,167
Salary Average Commitment
Year 17 : $3,444,917
Year 18 : $2,129,917
Year 19 : $1,637,417
Year 20 : $1,142,417

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $100 - 5,265 - 87.75%
Level 2:	5500 - $60 - 4,863 - 88.42%
Level 3:	2000 - $45 - 1,754 - 87.68%
Level 4:	4000 - $30 - 3,454 - 86.34%
Luxury :	1000 - $200 - 875 - 87.51%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,094 - 84.89%
Farm Level 2:	3000 - $12 - 2,529 - 84.30%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,210 - 87.62%
Average Income per Game	$1,751,970
Year to Date Revenue	$71,830,774
Farm
Home Games Left	0
Average Attendance - %	7,623 - 84.70%
Average Income per Game	$189,229
Year to Date Revenue	$7,758,393
Expense
Pro Players Total Salaries	$67,767,244
Farm Players Total Salaries	$2,747,499
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,250,000
Pro Year To Date Expenses	$74,154,244
Farm Year To Date Expenses	$2,752,765
Pro Salary Cap To Date	$74,154,244
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	$303,889
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,603
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,017,244
Estimate Under Maximum Salary Cap of $86,500,000	$15,482,756
Estimate Over Minimum Salary Cap of $64,500,000	$6,517,244
Current Bank Account	$31,253,495
Projected Bank Account	$31,253,495

Pro Players Salaries
Patrik Laine	$14,000,000 (2)
Brock Faber	$8,500,000 (4)
Sam Reinhart	$5,250,000 (3)
Adam Pelech	$4,500,000 (6)
Kyle Connor	$4,100,000 (4)
Gabriel Vilardi	$3,700,000 (6)
Ivan Lodnia	$3,500,000 (6)
Rasmus Dahlin	$3,500,000 (2)
Ryan Graves	$3,500,000 (1)
Josh Mahura (Out of Payroll)	$2,500,000 (2)
Cole Schwindt	$2,070,000 (2)
Henri Jokiharju	$1,934,677 (5)
Andreas Englund	$1,687,567 (2)
David Rittich	$1,650,000 (2)
Cole Sillinger	$1,650,000 (5)
Adam Ruzicka	$1,600,000 (6)
Samuel Poulin	$1,500,000 (5)
Warren Foegele	$1,250,000 (4)
Nikita Gusev	$1,150,000 (3)
Kristers Gudlevskis	$1,000,000 (2)
Kevin Roy	$925,000 (1)
Colin White	$800,000 (2)
Total Pro Players	22
Salary Commitment
Year 17 : $70,267,244
Year 18 : $65,842,244
Year 19 : $38,634,677
Year 20 : $32,234,677
Salary Average Commitment
Year 17 : $62,692,244
Year 18 : $58,267,244
Year 19 : $31,059,677
Year 20 : $24,659,677
Salary Cap with 1 Way Contract
Year 17 : $70,267,244
Year 18 : $65,842,244
Year 19 : $38,634,677
Year 20 : $32,234,677

Farm Players Salaries
Jonathan Dahlen	$125,000 (6)
Damien Giroux	$110,000 (6)
Jakub Demek	$100,000 (2)
Jared McIsaac	$100,000 (3)
Tyler Parsons	$100,000 (5)
Henry Thrun	$100,000 (2)
Matias Mantykivi	$100,000 (2)
Steve Michalek	$100,000 (3)
Michael Misa	$97,500 (3)
Cole O'Hara	$95,000 (3)
Veeti Vaisanen	$95,000 (3)
Nikita Chibrikov	$95,000 (3)
Alexander Ljungkrantz	$92,500 (2)
Brody Lamb	$92,500 (2)
Tristan Bertucci	$92,500 (2)
Tanner Ludtke	$92,500 (2)
Sandis Vilmanis	$92,500 (2)
Riegan Lorenz	$92,500 (1)
David Edstrom	$91,833 (4)
Jack Lafontaine	$87,500 (1)
Chase Stillman	$86,333 (2)
Bogdan Trineyev	$85,917 (2)
Ryan O'Rourke	$85,583 (1)
Tomas Hamara	$80,333 (3)
Jason Dickinson	$80,000 (2)
Ryder Korczak	$80,000 (1)
Reilly Walsh	$77,500 (1)
Alexander Dergachyov	$75,000 (1)
Michael Kapla	$75,000 (2)
Cameron ONeill	$70,000 (4)
Total Farm Players	30
Salary Commitment
Year 17 : $2,747,499
Year 18 : $2,237,833
Year 19 : $1,156,500
Year 20 : $493,667
Salary Average Commitment
Year 17 : $2,740,915
Year 18 : $2,242,832
Year 19 : $1,157,291
Year 20 : $494,458

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $100 - 5,109 - 85.15%
Level 2:	5500 - $60 - 4,851 - 88.19%
Level 3:	2000 - $45 - 1,690 - 84.48%
Level 4:	4000 - $30 - 3,424 - 85.60%
Luxury :	1000 - $200 - 852 - 85.22%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,101 - 85.02%
Farm Level 2:	3000 - $12 - 2,535 - 84.50%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,925 - 86.08%
Average Income per Game	$1,715,167
Year to Date Revenue	$70,321,835
Farm
Home Games Left	0
Average Attendance - %	7,636 - 84.85%
Average Income per Game	$189,539
Year to Date Revenue	$7,771,100
Expense
Pro Players Total Salaries	$68,448,514
Farm Players Total Salaries	$3,431,584
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,875,000
Pro Year To Date Expenses	$72,992,968
Farm Year To Date Expenses	$3,248,429
Pro Salary Cap To Date	$72,992,968
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	$306,944
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,741
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$70,323,514
Estimate Under Maximum Salary Cap of $86,500,000	$16,176,486
Estimate Over Minimum Salary Cap of $64,500,000	$5,823,514
Current Bank Account	$53,847,621
Projected Bank Account	$53,847,621

Pro Players Salaries
Nino Niederreiter	$7,250,000 (5)
TJ Brodie	$6,500,000 (3)
Kevin Shattenkirk	$6,250,000 (3)
Jonathan Drouin	$6,000,000 (2)
Jonathan Marchessault	$5,500,000 (4)
Ryan Murray	$5,000,000 (3)
Tyson Barrie	$3,500,000 (4)
Erik Brannstrom	$3,175,000 (3)
Joshua Ho-Sang	$3,133,737 (1)
Alexander Chmelevski	$2,250,000 (3)
Matt Puempel	$2,000,000 (5)
Felix Sandstrom	$2,000,000 (3)
Oliver Kylington	$2,000,000 (5)
Curtis Douglas	$1,750,777 (4)
Ryan Francis	$1,750,000 (4)
Antoine Bibeau	$1,500,000 (4)
John Quenneville	$1,500,000 (1)
Lukas Sedlak	$1,500,000 (4)
Pius Suter	$1,450,000 (2)
Xavier Bourgault	$1,414,000 (5)
Marcus Kruger	$1,250,000 (1)
Anttoni Honka	$925,000 (2)
William Dufour	$850,000 (3)
Total Pro Players	23
Salary Commitment
Year 17 : $68,448,514
Year 18 : $62,564,777
Year 19 : $54,189,777
Year 20 : $28,164,777
Salary Average Commitment
Year 17 : $68,448,514
Year 18 : $62,564,777
Year 19 : $54,189,777
Year 20 : $28,164,777
Salary Cap with 1 Way Contract
Year 17 : $68,448,514
Year 18 : $62,564,777
Year 19 : $54,189,777
Year 20 : $28,164,777

Farm Players Salaries
Joshua Roy	$300,000 (3)
Alexei Lipanov	$200,000 (1)
Akira Schmid	$150,000 (5)
Samuel Girard	$150,000 (2)
Samuel Ersson	$145,000 (2)
Marek Hrivik	$125,000 (1)
Vadim Zherenko	$120,000 (4)
Jack Beck	$120,000 (4)
Vladislav Namestnikov	$100,000 (3)
Matthew Seminoff	$97,500 (6)
Cross Hanas	$97,000 (3)
Connor Levis	$95,000 (3)
Vadim Moroz	$95,000 (3)
Viljami Marjala	$95,000 (3)
Alexander Gordin	$92,500 (2)
Seamus Casey	$92,500 (1)
Roman Kantserov	$92,500 (6)
Angus MacDonell	$92,500 (2)
Brad Gardiner	$92,500 (2)
Jakub Fibigr	$92,500 (2)
Martin Rysavy	$92,500 (1)
Ilya Konovalov	$90,000 (1)
Isak Rosen	$89,417 (2)
Jiri Kulich	$88,667 (2)
David Spacek	$87,500 (4)
Tristan Luneau	$86,500 (3)
Bryce McConnell-Barker	$80,000 (5)
Tyson Hinds	$80,000 (5)
Ty Voit	$80,000 (5)
Christian Kyrou	$72,500 (5)
Jacob Perreault	$70,000 (4)
Connor Kurth	$70,000 (4)
Total Farm Players	32
Salary Commitment
Year 17 : $3,431,584
Year 18 : $2,831,584
Year 19 : $1,988,500
Year 20 : $1,120,000
Salary Average Commitment
Year 17 : $3,425,084
Year 18 : $2,825,084
Year 19 : $1,982,000
Year 20 : $1,120,000

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5,419 - 90.32%
Level 2:	5500 - $60 - 4,845 - 88.10%
Level 3:	2000 - $45 - 1,769 - 88.44%
Level 4:	4000 - $30 - 3,519 - 87.96%
Luxury :	1000 - $200 - 892 - 89.24%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,037 - 83.95%
Farm Level 2:	3000 - $12 - 2,579 - 85.98%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,444 - 88.89%
Average Income per Game	$1,782,460
Year to Date Revenue	$73,080,857
Farm
Home Games Left	0
Average Attendance - %	7,616 - 84.63%
Average Income per Game	$188,252
Year to Date Revenue	$7,718,350
Expense
Pro Players Total Salaries	$86,907,435
Farm Players Total Salaries	$2,311,917
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($3,700,000)
Pro Year To Date Expenses	$86,658,915
Farm Year To Date Expenses	$2,226,708
Pro Salary Cap To Date	$86,658,915
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$389,719
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,605
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$83,207,435
Estimate Under Maximum Salary Cap of $86,500,000	$3,292,565
Estimate Over Minimum Salary Cap of $64,500,000	$18,707,435
Current Bank Account	$51,201,557
Projected Bank Account	$51,201,557

Pro Players Salaries
Brady Tkachuk	$11,000,000 (2)
Jonathan Huberdeau	$9,500,000 (5)
Robert Thomas	$8,125,000 (4)
Erik Karlsson	$7,650,000 (3)
Jamie Benn	$7,500,000 (5)
Conor Sheary	$5,600,000 (4)
Ivan Provorov	$5,550,000 (3)
Brayden Schenn	$5,500,000 (3)
Nolan Patrick	$5,130,000 (2)
Steven Stamkos	$4,900,000 (5)
Aliaksei Protas	$3,375,000 (5)
Nicolas Hague	$2,477,435 (1)
Sean Walker	$2,000,000 (1)
Evan Bouchard	$1,350,000 (3)
Jake Sanderson	$1,250,000 (5)
Shane Pinto	$1,250,000 (2)
Michael DiPietro	$1,175,000 (1)
Daniel Sprong	$775,000 (4)
Malcolm Subban	$700,000 (1)
Jakob Silfverberg	$700,000 (1)
Andrey Pedan	$700,000 (1)
Martin Chromiak	$700,000 (5)
Total Pro Players	22
Salary Commitment
Year 17 : $86,907,435
Year 18 : $79,155,000
Year 19 : $61,775,000
Year 20 : $41,725,000
Salary Average Commitment
Year 17 : $85,032,435
Year 18 : $77,280,000
Year 19 : $59,900,000
Year 20 : $39,850,000
Salary Cap with 1 Way Contract
Year 17 : $86,907,435
Year 18 : $79,155,000
Year 19 : $61,775,000
Year 20 : $41,725,000

Farm Players Salaries
Marek Langhamer	$150,000 (1)
Nolan Allan	$150,000 (3)
Brandon Tanev	$150,000 (1)
Dmitri Voronkov	$120,000 (5)
Christian Folin	$100,000 (1)
Igor Ozhiganov	$100,000 (1)
Jimmy Vesey	$100,000 (1)
Jake Chelios	$100,000 (1)
Josh Wesley	$100,000 (2)
Leo Carlsson	$92,500 (1)
Simon Edvinsson	$89,417 (2)
Olen Zellweger	$75,000 (3)
Logan Thompson	$75,000 (4)
Jason Kasdorf	$70,000 (1)
Cristoval Nieves	$70,000 (1)
Sergey Tolchinsky	$70,000 (1)
John Hayden	$70,000 (1)
Ilya Safonov	$70,000 (3)
Garnet Hathaway	$70,000 (1)
Marko Dano	$70,000 (1)
Tim Schaller	$70,000 (1)
Filip Chlapik	$70,000 (1)
Patrick Sieloff	$70,000 (1)
Kiefer Sherwood	$70,000 (2)
Sean Tschigerl	$70,000 (5)
Jeff Petry	$70,000 (1)
Total Farm Players	26
Salary Commitment
Year 17 : $2,311,917
Year 18 : $819,417
Year 19 : $560,000
Year 20 : $265,000
Salary Average Commitment
Year 17 : $2,311,917
Year 18 : $819,417
Year 19 : $560,000
Year 20 : $265,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 5,328 - 88.80%
Level 2:	5500 - $60 - 4,769 - 86.70%
Level 3:	2000 - $45 - 1,753 - 87.63%
Level 4:	4000 - $30 - 3,529 - 88.23%
Luxury :	1000 - $200 - 897 - 89.70%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,973 - 82.88%
Farm Level 2:	3000 - $12 - 2,503 - 83.45%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,276 - 87.98%
Average Income per Game	$1,762,771
Year to Date Revenue	$72,273,599
Farm
Home Games Left	0
Average Attendance - %	7,476 - 83.07%
Average Income per Game	$185,240
Year to Date Revenue	$7,594,849
Expense
Pro Players Total Salaries	$55,303,000
Farm Players Total Salaries	$3,040,717
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$17,500,000
Pro Year To Date Expenses	$73,541,275
Farm Year To Date Expenses	$2,982,242
Pro Salary Cap To Date	$73,541,275
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	$247,996
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,948
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,803,000
Estimate Under Maximum Salary Cap of $86,500,000	$13,697,000
Estimate Over Minimum Salary Cap of $64,500,000	$8,303,000
Current Bank Account	$23,658,639
Projected Bank Account	$23,658,639

Pro Players Salaries
Torey Krug	$8,150,000 (3)
Max Domi	$6,250,000 (3)
Matt Roy	$5,750,000 (4)
Esa Lindell	$5,495,000 (1)
Jared McCann	$5,000,000 (1)
Linden Vey	$4,000,000 (1)
Ian Cole	$3,250,000 (4)
Santeri Virtanen	$2,500,000 (1)
Reid Duke	$1,760,000 (1)
Linus Karlsson	$1,750,000 (3)
Glenn Gawdin	$1,500,000 (1)
Antonio Stranges	$1,400,000 (3)
Keith Petruzzelli	$1,100,000 (1)
Kevin Lankinen	$1,000,000 (4)
Logan Cooley	$950,000 (6)
Conor Geekie	$925,000 (1)
Jacob Melanson	$900,000 (6)
Grant Mismash	$878,000 (3)
Gustav Lindstrom	$810,000 (1)
Gustav Bouramman	$775,000 (1)
Jordan Stallard	$775,000 (1)
Ty Smith	$775,000 (3)
Kaapo Kahkonen	$710,000 (2)
Total Pro Players	23
Salary Commitment
Year 17 : $56,403,000
Year 18 : $31,763,000
Year 19 : $40,103,000
Year 20 : $20,900,000
Salary Average Commitment
Year 17 : $56,403,000
Year 18 : $31,763,000
Year 19 : $31,053,000
Year 20 : $11,850,000
Salary Cap with 1 Way Contract
Year 17 : $56,403,000
Year 18 : $31,763,000
Year 19 : $31,053,000
Year 20 : $11,850,000

Farm Players Salaries
Yegor Chinakhov	$210,000 (1)
Andreas Athanasiou	$167,500 (3)
Alexander Alexeyev	$150,000 (1)
Will Borgen	$150,000 (1)
Zach Benson	$110,000 (6)
Brendan Smith	$100,000 (1)
Vili Saarijarvi	$100,000 (1)
Derick Brassard	$100,000 (1)
Nolan Foote	$95,000 (4)
Carey Terrance	$92,500 (2)
Josh Bloom	$92,500 (1)
Quinton Burns	$92,500 (1)
Valtteri Puustinen	$90,000 (2)
Samuel Fagemo	$90,000 (2)
Vincent Iorio	$90,000 (5)
Niklas Kokko	$89,167 (3)
Victor Mancini	$87,000 (2)
Maksymilian Szuber	$85,917 (1)
Sawyer Mynio	$83,833 (4)
Jens Looke	$80,000 (2)
Kole Sherwood	$79,500 (1)
Maxime Lagace	$77,800 (1)
Jackson Kunz	$77,500 (4)
Reece Newkirk	$75,000 (6)
Cedric Pare	$75,000 (2)
William Lockwood	$75,000 (1)
Alex DOrio	$75,000 (4)
German Rubtsov	$70,000 (2)
Alex Formenton	$70,000 (1)
Fredrik Olofsson	$70,000 (1)
Justin Danforth	$70,000 (2)
Joey Daccord	$70,000 (3)
Total Farm Players	32
Salary Commitment
Year 17 : $3,040,717
Year 18 : $1,584,334
Year 19 : $929,834
Year 20 : $603,167
Salary Average Commitment
Year 17 : $3,038,342
Year 18 : $1,585,125
Year 19 : $930,625
Year 20 : $603,958

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 5,239 - 87.31%
Level 2:	5500 - $60 - 4,869 - 88.52%
Level 3:	2000 - $45 - 1,731 - 86.53%
Level 4:	4000 - $30 - 3,523 - 88.08%
Luxury :	1000 - $200 - 893 - 89.28%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,016 - 83.60%
Farm Level 2:	3000 - $12 - 2,504 - 83.48%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,254 - 87.86%
Average Income per Game	$1,755,421
Year to Date Revenue	$71,972,260
Farm
Home Games Left	0
Average Attendance - %	7,520 - 83.56%
Average Income per Game	$186,538
Year to Date Revenue	$7,648,063
Expense
Pro Players Total Salaries	$78,116,175
Farm Players Total Salaries	$3,224,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$5,375,000
Pro Year To Date Expenses	$77,812,605
Farm Year To Date Expenses	$3,286,645
Pro Salary Cap To Date	$77,812,605
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$350,297
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,789
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$83,491,175
Estimate Under Maximum Salary Cap of $86,500,000	$3,008,825
Estimate Over Minimum Salary Cap of $64,500,000	$18,991,175
Current Bank Account	$105,908,813
Projected Bank Account	$105,908,813

Pro Players Salaries
Alexandre Texier	$10,500,000 (6)
Erik Haula	$9,000,000 (3)
Jan Jenik	$8,525,000 (5)
Zach Hyman	$5,500,000 (2)
John Carlson	$4,950,000 (4)
Alexander Wennberg	$4,500,000 (2)
Chandler Stephenson	$4,300,000 (3)
Marcus Pettersson	$4,025,175 (4)
Kirill Maksimov	$4,000,000 (1)
Mattias Ekholm	$3,200,000 (2)
Sami Niku	$2,600,500 (2)
Darnell Nurse	$2,500,000 (3)
Filip Westerlund	$1,750,000 (4)
Jon Gillies	$1,750,000 (1)
Austin Poganski	$1,650,000 (4)
Egor Sokolov	$1,600,000 (6)
Colton Dach	$1,350,000 (4)
Ethan Cardwell	$1,300,000 (5)
Calvin Pickard	$1,115,500 (3)
Nils Lundkvist	$1,100,000 (1)
Lucas Ciona	$975,000 (4)
Caedan Bankier	$975,000 (5)
Laurent Brossoit	$950,000 (1)
Total Pro Players	23
Salary Commitment
Year 17 : $78,116,175
Year 18 : $70,316,175
Year 19 : $54,515,675
Year 20 : $37,600,175
Salary Average Commitment
Year 17 : $78,116,175
Year 18 : $70,316,175
Year 19 : $54,515,675
Year 20 : $37,600,175
Salary Cap with 1 Way Contract
Year 17 : $78,116,175
Year 18 : $70,316,175
Year 19 : $54,515,675
Year 20 : $37,600,175

Farm Players Salaries
Isac Lundestrom	$296,500 (4)
Stuart Skinner	$200,000 (6)
Riley Kidney	$150,000 (5)
Zach Dean	$150,000 (5)
Joachim Blichfeld	$150,000 (4)
Ethan Samson	$130,000 (5)
Nathan Gaucher	$130,000 (5)
Austin Roest	$120,000 (6)
Gannon Laroque	$110,000 (2)
Daniil Chayka	$110,000 (2)
Isaak Phillips	$110,000 (2)
Theodor Niederbach	$95,000 (3)
Joey Willis	$95,000 (3)
Alexandre Blais	$95,000 (3)
Landon Sim	$95,000 (3)
Max Graham	$95,000 (3)
Jeremy Hanzel	$92,500 (1)
Jayden Grubbe	$92,500 (1)
Joel Maatta	$92,500 (1)
Marc-Andre Gaudet	$92,500 (1)
Kalem Parker	$92,500 (1)
Antti Saarela	$90,000 (2)
Kim Nousiainen	$80,000 (4)
Erik Portillo	$80,000 (3)
Zach Gallant	$80,000 (3)
Jacob Golden	$80,000 (2)
Philippe Desrosiers	$80,000 (2)
Emil Pettersson	$70,000 (1)
Cooper Foster	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 17 : $3,224,000
Year 18 : $2,621,500
Year 19 : $2,041,500
Year 20 : $1,406,500
Salary Average Commitment
Year 17 : $3,224,000
Year 18 : $2,621,500
Year 19 : $2,041,500
Year 20 : $1,406,500

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 5,411 - 90.19%
Level 2:	5500 - $60 - 4,962 - 90.22%
Level 3:	2000 - $45 - 1,763 - 88.14%
Level 4:	4000 - $30 - 3,474 - 86.84%
Luxury :	1000 - $200 - 887 - 88.74%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 5,034 - 83.90%
Farm Level 2:	3000 - $12 - 2,501 - 83.37%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,497 - 89.17%
Average Income per Game	$1,787,794
Year to Date Revenue	$73,299,537
Farm
Home Games Left	0
Average Attendance - %	7,535 - 83.73%
Average Income per Game	$187,046
Year to Date Revenue	$7,668,869
Expense
Pro Players Total Salaries	$87,119,138
Farm Players Total Salaries	$2,205,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($4,150,035)
Pro Year To Date Expenses	$85,967,832
Farm Year To Date Expenses	$2,145,620
Pro Salary Cap To Date	$85,967,832
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$390,669
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,115
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,969,103
Estimate Under Maximum Salary Cap of $86,500,000	$3,530,897
Estimate Over Minimum Salary Cap of $64,500,000	$18,469,103
Current Bank Account	$20,862,796
Projected Bank Account	$20,862,796

Pro Players Salaries
Ryan Johansen	$12,500,000 (3)
Quinn Smith	$10,000,000 (2)
Damon Severson	$8,250,000 (6)
Ivan Chekhovich	$7,000,000 (6)
Brayden Point	$7,000,000 (3)
Sven Andrighetto	$6,250,000 (2)
Matt Dumba	$6,000,000 (3)
Jordan Staal	$4,800,069 (2)
Derek Stepan	$4,500,000 (3)
Jake Gardiner	$3,955,000 (2)
Brayden McNabb	$3,000,000 (4)
Michael McLeod	$2,750,000 (5)
Viktor Antipin	$2,000,000 (6)
Sergei Bobrovsky	$1,914,000 (1)
Gilles Senn	$1,500,000 (4)
Jordan Weal	$1,000,000 (3)
Zach Senyshyn	$1,000,000 (1)
Andrew Poturalski	$750,000 (2)
A.J. Greer	$750,000 (4)
Gabriel Dumont	$750,000 (1)
Niklas Hansson	$750,000 (2)
Ben Thomas	$700,069 (1)
Total Pro Players	22
Salary Commitment
Year 17 : $87,119,138
Year 18 : $82,755,069
Year 19 : $56,250,000
Year 20 : $25,250,000
Salary Average Commitment
Year 17 : $87,119,137
Year 18 : $82,755,068
Year 19 : $56,250,000
Year 20 : $25,250,000
Salary Cap with 1 Way Contract
Year 17 : $87,119,138
Year 18 : $82,755,069
Year 19 : $56,250,000
Year 20 : $25,250,000

Farm Players Salaries
Anatoly Golyshev	$110,000 (1)
Jared Davidson	$100,000 (3)
Anthony Beauvillier	$100,000 (2)
Dakota Mermis	$100,000 (2)
Mikko Koskinen	$90,000 (1)
Shane Harper	$90,000 (1)
Ryan Dzingel	$90,000 (2)
Brendan Gallagher	$90,000 (1)
Mikhail Grigorenko	$90,000 (1)
Beau Bennett	$90,000 (1)
Joe Colborne	$90,000 (1)
Carter Rowney	$90,000 (1)
Brendan Gaunce	$90,000 (2)
Curtis Lazar	$90,000 (1)
Devin Shore	$90,000 (1)
Mason McDonald	$90,000 (1)
Brian Lashoff	$90,000 (1)
Luc Snuggerud	$90,000 (2)
Ronald Attard	$90,000 (1)
Tyler Lewington (Out of Payroll)	$75,100 (1)
Christian Fischer	$75,000 (1)
Petter Granberg	$75,000 (1)
Connor Brickley	$75,000 (1)
Matej MacHovsky	$75,000 (1)
Matt Tennyson	$75,000 (1)
Patrick McNally	$70,000 (2)
Total Farm Players	26
Salary Commitment
Year 17 : $2,280,100
Year 18 : $640,000
Year 19 : $100,000
Year 20 : $0
Salary Average Commitment
Year 17 : $2,280,100
Year 18 : $640,000
Year 19 : $100,000
Year 20 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 5,412 - 90.20%
Level 2:	5500 - $60 - 4,912 - 89.31%
Level 3:	2000 - $45 - 1,771 - 88.56%
Level 4:	4000 - $30 - 3,536 - 88.40%
Luxury :	1000 - $200 - 883 - 88.26%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,972 - 82.87%
Farm Level 2:	3000 - $12 - 2,530 - 84.33%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16,514 - 89.26%
Average Income per Game	$1,785,387
Year to Date Revenue	$73,200,864
Farm
Home Games Left	0
Average Attendance - %	7,502 - 83.35%
Average Income per Game	$185,589
Year to Date Revenue	$7,609,168
Expense
Pro Players Total Salaries	$76,445,782
Farm Players Total Salaries	$2,328,900
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,762,535
Pro Year To Date Expenses	$79,719,839
Farm Year To Date Expenses	$2,321,806
Pro Salary Cap To Date	$79,719,839
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$342,806
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,683
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,208,317
Estimate Under Maximum Salary Cap of $86,500,000	$6,291,683
Estimate Over Minimum Salary Cap of $64,500,000	$15,708,317
Current Bank Account	$61,171,823
Projected Bank Account	$61,171,823

Pro Players Salaries
Nathan MacKinnon	$10,000,000 (3)
Victor Hedman	$8,500,000 (5)
Alex DeBrincat	$7,500,000 (6)
Justin Schultz	$6,500,000 (4)
Jonathan Toews	$6,000,000 (2)
Martin Necas	$5,500,000 (4)
Connor Hellebuyck	$4,800,000 (4)
Kevin Hayes	$3,950,000 (1)
Josh Bailey	$3,000,000 (3)
Andrei Svechnikov	$3,000,000 (2)
Jalen Chatfield	$2,999,999 (2)
Kaapo Kakko	$2,225,000 (3)
Connor Zary	$1,750,000 (5)
Scott Darling	$1,750,000 (1)
Matej Pekar	$1,450,000 (5)
Raphael Lavoie	$1,450,000 (5)
Ben McCartney	$1,145,783 (1)
Noel Hoefenmayer	$975,000 (3)
Dominic Toninato	$900,000 (5)
Nicolas Meloche	$850,000 (1)
Jack Dougherty	$800,000 (5)
Andrew Mangiapane	$700,000 (1)
Tyler Myers	$700,000 (2)
Total Pro Players	23
Salary Commitment
Year 17 : $76,445,782
Year 18 : $68,049,999
Year 19 : $55,350,000
Year 20 : $39,150,000
Salary Average Commitment
Year 17 : $76,445,782
Year 18 : $68,049,999
Year 19 : $55,350,000
Year 20 : $39,150,000
Salary Cap with 1 Way Contract
Year 17 : $76,445,782
Year 18 : $68,049,999
Year 19 : $55,350,000
Year 20 : $39,150,000

Farm Players Salaries
Josh Brook	$170,000 (2)
Jared Cowen	$135,000 (1)
Allan McShane	$125,000 (3)
Ben Hemmerling	$110,000 (5)
Evan Vierling	$100,000 (5)
Dillon Dube	$100,000 (1)
Jack Sparkes	$99,900 (1)
Johnathan Kovacevic	$95,000 (2)
Evgeny Svechnikov	$95,000 (2)
Isiah George	$95,000 (1)
Jakub Lauko	$95,000 (1)
Michael Dal Colle	$90,000 (1)
Simon Bourque	$90,000 (1)
Jacob De La Rose	$90,000 (1)
Adam Werner	$90,000 (1)
Tyler Madden	$90,000 (6)
Zac Jones	$90,000 (2)
Jan Bednar	$90,000 (1)
Patrick Harper	$89,000 (1)
Ryan Johnson	$80,000 (6)
Maxim Barbashev	$80,000 (6)
Tyson Dyck	$80,000 (6)
Brett Berard	$80,000 (6)
Jonas Johansson	$70,000 (1)
Total Farm Players	24
Salary Commitment
Year 17 : $2,328,900
Year 18 : $1,195,000
Year 19 : $745,000
Year 20 : $620,000
Salary Average Commitment
Year 17 : $2,328,900
Year 18 : $1,195,000
Year 19 : $745,000
Year 20 : $620,000

Team	Current Fund	Season Salary Cap	Under Maximum of $86,500,000 Available Cap Space	Over Minimum of $64,500,000	Farm Salary Cap	Under Maximum of $36,000,000	Pro Players	Farm Players	Total Players
Avalanche	$58,289,988	$83,925,000	$2,575,000	$19,425,000	$2,903,233	$33,096,767	22	32	54
Blackhawks	$74,328,276	$85,629,837	$870,163	$21,129,837	$2,889,269	$33,110,731	22	30	52
Blue Jackets	$19,891,994	$71,964,000	$14,536,000	$7,464,000	$2,265,317	$33,734,683	23	27	50
Blues	$37,114,343	$80,475,069	$6,024,931	$15,975,069	$3,291,483	$32,708,517	23	29	52
Bruins	$51,743,975	$80,783,000	$5,717,000	$16,283,000	$3,126,000	$32,874,000	23	31	54
Canadiens	$64,758,395	$83,602,500	$2,897,500	$19,102,500	$2,993,493	$33,006,507	22	31	53
Canucks	$57,024,930	$82,278,070	$4,221,930	$17,778,070	$3,237,000	$32,763,000	23	31	54
Capitals	$50,207,162	$70,600,000	$15,900,000	$6,100,000	$3,070,000	$32,930,000	23	32	55
Devils	$61,267,789	$85,547,000	$953,000	$21,047,000	$3,018,900	$32,981,100	22	28	50
Ducks	$44,772,091	$86,154,999	$345,001	$21,654,999	$2,546,167	$33,453,833	22	26	48
Flames	$32,373,699	$65,047,518	$21,452,482	$547,518	$4,580,078	$31,419,922	23	32	55
Flyers	$75,636,488	$81,714,318	$4,785,682	$17,214,318	$2,573,508	$33,426,492	23	26	49
Golden Knights	$52,095,491	$81,009,100	$5,490,900	$16,509,100	$2,862,900	$33,137,100	24	27	51
Islanders	$60,429,085	$81,320,600	$5,179,400	$16,820,600	$2,351,300	$33,648,700	21	27	48
Jets	$116,127,137	$69,058,755	$17,441,245	$4,558,755	$2,071,468	$33,928,532	24	25	49
Kings	$75,640,700	$83,084,308	$3,415,692	$18,584,308	$3,050,078	$32,949,922	23	29	52
Kraken	$47,722,249	$84,817,000	$1,683,000	$20,317,000	$3,054,461	$32,945,539	23	28	51
Lightning	$194,245,244	$80,614,998	$5,885,002	$16,114,998	$2,365,174	$33,634,826	23	25	48
Mammoth	$58,455,004	$74,125,000	$12,375,000	$9,625,000	$3,155,000	$32,845,000	22	33	55
Maple Leafs	$38,182,715	$75,650,840	$10,849,160	$11,150,840	$3,067,150	$32,932,850	23	30	53
Nordiques	$146,334,173	$78,720,010	$7,779,990	$14,220,010	$3,233,267	$32,766,733	23	31	54
Oilers	$57,315,158	$82,755,500	$3,744,500	$18,255,500	$2,996,792	$33,003,208	23	32	55
Penguins	$70,695,038	$85,005,504	$1,494,496	$20,505,504	$3,865,000	$32,135,000	23	26	49
Predators	$11,193,079	$84,745,000	$1,755,000	$20,245,000	$3,003,500	$32,996,500	22	29	51
Rangers	$100,457,912	$66,509,421	$19,990,579	$2,009,421	$2,923,000	$33,077,000	22	25	47
Red Wings	$31,253,495	$71,017,244	$15,482,756	$6,517,244	$2,747,499	$33,252,501	22	30	52
Sabres	$53,847,621	$70,323,514	$16,176,486	$5,823,514	$3,431,584	$32,568,416	23	32	55
Senators	$51,201,557	$83,207,435	$3,292,565	$18,707,435	$2,311,917	$33,688,083	22	26	48
Sharks	$23,658,639	$72,803,000	$13,697,000	$8,303,000	$3,040,717	$32,959,283	23	32	55
Stars	$105,908,813	$83,491,175	$3,008,825	$18,991,175	$3,224,000	$32,776,000	23	29	52
Whalers	$20,862,796	$82,969,103	$3,530,897	$18,469,103	$2,205,000	$33,795,000	22	26	48
Wild	$61,171,823	$80,208,317	$6,291,683	$15,708,317	$2,328,900	$33,671,100	23	24	47

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 - %