LHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $120 - 3 870 - 64,50%
Level 2:	5000 - $75 - 3 207 - 64,14%
Level 3:	2000 - $40 - 1 422 - 71,10%
Level 4:	4000 - $25 - 2 621 - 65,54%
Luxury :	1000 - $250 - 631 - 63,15%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	11 752 - 65,29%
Average Income per Game	$1,280,830
Year to Date Revenue	$52,514,031
Expense
Pro Players Total Salaries	$60,350,000
Farm Players Total Salaries	$3,176,338
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$58,267,084
Farm Year To Date Expenses	$3,031,179
Pro Salary Cap To Date	$58,267,084
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$494,672
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$29,685
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$58,267,084
Estimate Under Maximum Salary Cap of $88,000,000	$29,732,916
Estimate Over Minimum Salary Cap of $0	$58,267,084
Current Bank Account	$110,857,832
Projected Bank Account	$110,857,832

Pro Players Salaries
Brendan Gallagher	$9,000,000 (1)
Ryan Johansen	$8,000,000 (1)
Jordan Binnington	$7,500,000 (3)
Devon Toews	$5,900,000 (2)
Oliver Ekman-Larsson	$4,500,000 (1)
Rickard Rakell	$3,800,000 (1)
Scott Mayfield	$3,500,000 (4)
MacKenzie Weegar	$3,000,000 (1)
Radek Faksa	$2,750,000 (4)
Mackenzie Blackwood	$2,500,000 (4)
Morgan Geekie	$2,000,000 (4)
Nick Perbix	$1,125,000 (4)
Jamie Drysdale	$925,000 (1)
Jonatan Berggren	$925,000 (3)
Trevor Zegras	$925,000 (2)
Sam Carrick	$850,000 (3)
Nicholas Robertson	$850,000 (1)
Vincent Desharnais	$775,000 (3)
Kiefer Sherwood	$775,000 (3)
Boris Katchouk	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 18 : $60,350,000
Year 19 : $30,275,000
Year 20 : $22,700,000
Year 21 : $11,875,000
Salary Average Commitment
Year 18 : $60,350,000
Year 19 : $30,275,000
Year 20 : $22,700,000
Year 21 : $11,875,000
Salary Cap with 1 Way Contract
Year 18 : $60,350,000
Year 19 : $30,275,000
Year 20 : $22,700,000
Year 21 : $11,875,000

Farm Players Salaries
Brayden Pachal	$325,000 (2)
Dakota Mermis	$200,000 (2)
Carson Meyer	$200,000 (2)
Max Comtois	$152,500 (1)
Marat Khusnutdinov	$92,500 (4)
Isaak Phillips	$89,250 (3)
Tristan Luneau	$87,000 (2)
Juuso Parssinen	$86,750 (3)
Aaron Dell	$77,778 (1)
Anders Bjork	$77,778 (1)
Dalton Smith	$77,778 (1)
Dmitry Kuzmin	$77,778 (1)
Eetu Liukas	$77,778 (1)
Lucas Edmonds	$77,778 (1)
Lukas Svejkovsky	$77,778 (1)
Martin Chromiak	$77,778 (1)
Jesper Vikman	$77,778 (1)
Marcel Marcel	$77,778 (1)
Matej Pekar	$77,778 (1)
Justin Richards	$77,778 (1)
Kevin Connauton	$77,778 (1)
Jimmy Schuldt	$77,778 (1)
Maxim Cajkovic	$77,778 (1)
Markus Niemelainen	$77,778 (1)
Karson Kuhlman	$77,778 (1)
Scott Reedy	$77,778 (1)
Jackson Cates	$77,778 (1)
Ty Smith	$77,778 (1)
Brendan Warren	$77,778 (1)
Brett Murray	$77,500 (4)
Gustav Olofsson	$77,500 (4)
Kole Lind	$77,500 (4)
Joel Kiviranta	$77,500 (4)
Total Farm Players	33
Salary Commitment
Year 18 : $3,176,338
Year 19 : $1,390,500
Year 20 : $578,500
Year 21 : $402,500
Salary Average Commitment
Year 18 : $3,176,338
Year 19 : $1,390,500
Year 20 : $578,500
Year 21 : $402,500

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 4 554 - 75,90%
Level 2:	5000 - $60 - 3 980 - 79,60%
Level 3:	2000 - $35 - 1 910 - 95,48%
Level 4:	4000 - $20 - 3 743 - 93,58%
Luxury :	1000 - $200 - 775 - 77,51%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	14 962 - 83,12%
Average Income per Game	$1,288,197
Year to Date Revenue	$52,816,061
Expense
Pro Players Total Salaries	$82,808,331
Farm Players Total Salaries	$1,305,612
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,300,374
Farm Year To Date Expenses	$1,385,265
Pro Salary Cap To Date	$81,300,374
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$678,757
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,202
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$81,300,374
Estimate Under Maximum Salary Cap of $88,000,000	$6,699,626
Estimate Over Minimum Salary Cap of $0	$81,300,374
Current Bank Account	$122,524,227
Projected Bank Account	$122,524,227

Pro Players Salaries
Roope Hintz	$11,500,000 (3)
Brady Tkachuk	$10,500,000 (3)
Nick Suzuki	$10,000,000 (4)
Ivan Provorov	$7,125,000 (1)
Sam Bennett	$6,350,000 (3)
Filip Forsberg	$6,000,000 (1)
William Karlsson	$5,600,000 (4)
Filip Hronek	$5,500,000 (3)
Mikael Granlund	$4,000,000 (1)
Max Domi	$3,000,000 (3)
Marco Scandella	$2,700,000 (1)
Trent Frederic	$2,300,000 (3)
Victor Soderstrom	$925,000 (1)
Isak Rosen	$925,000 (4)
Pyotr Kochetkov	$842,500 (2)
Kaiden Guhle	$832,500 (3)
Samuel Bolduc	$800,000 (3)
Graeme Clarke	$800,000 (4)
Steven Fogarty	$777,777 (1)
Kyle Capobianco	$777,777 (1)
Lucas Carlsson	$777,777 (1)
Nico Daws	$775,000 (4)
Total Pro Players	22
Salary Commitment
Year 18 : $82,808,331
Year 19 : $59,725,000
Year 20 : $58,882,500
Year 21 : $18,100,000
Salary Average Commitment
Year 18 : $82,808,331
Year 19 : $59,725,000
Year 20 : $58,882,500
Year 21 : $18,100,000
Salary Cap with 1 Way Contract
Year 18 : $82,808,331
Year 19 : $59,725,000
Year 20 : $58,882,500
Year 21 : $18,100,000

Farm Players Salaries
Anton Forsberg	$275,000 (4)
Antti Raanta	$225,000 (2)
Mikael Pyyhtia	$92,500 (3)
Ivan Prosvetov	$84,250 (1)
Jonah Gadjovich	$83,250 (1)
Trevor Lewis	$80,000 (4)
Chris Driedger	$79,500 (4)
Nicolas Beaudin	$77,778 (1)
Caedan Bankier	$77,778 (1)
Ben King	$77,778 (1)
Artem Grushnikov	$77,778 (1)
Mark Jankowski	$75,000 (2)
Total Farm Players	12
Salary Commitment
Year 18 : $1,305,612
Year 19 : $827,000
Year 20 : $527,000
Year 21 : $434,500
Salary Average Commitment
Year 18 : $1,305,612
Year 19 : $827,000
Year 20 : $527,000
Year 21 : $434,500

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $120 - 4 022 - 67,03%
Level 2:	5000 - $70 - 3 543 - 70,86%
Level 3:	2000 - $35 - 1 953 - 97,64%
Level 4:	4000 - $20 - 3 883 - 97,08%
Luxury :	1000 - $225 - 716 - 71,56%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	14 116 - 78,42%
Average Income per Game	$1,348,942
Year to Date Revenue	$55,306,608
Expense
Pro Players Total Salaries	$86,100,000
Farm Players Total Salaries	$553,056
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$85,993,187
Farm Year To Date Expenses	$480,566
Pro Salary Cap To Date	$85,993,187
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$705,738
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$5,169
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$85,993,187
Estimate Under Maximum Salary Cap of $88,000,000	$2,006,813
Estimate Over Minimum Salary Cap of $0	$85,993,187
Current Bank Account	$89,314,688
Projected Bank Account	$89,314,688

Pro Players Salaries
Alex Pietrangelo	$12,300,000 (1)
Roman Josi	$9,000,000 (1)
Steven Stamkos	$6,500,000 (3)
Jacob Trouba	$6,000,000 (1)
Sam Reinhart	$5,000,000 (1)
Claude Giroux	$5,000,000 (1)
Alex Ovechkin	$5,000,000 (1)
Mika Zibanejad	$4,750,000 (1)
Cam Fowler	$4,750,000 (2)
J.T. Miller	$4,500,000 (2)
Linus Ullmark	$4,500,000 (4)
Alex Killorn	$4,450,000 (2)
Charlie Coyle	$4,000,000 (1)
Elias Lindholm	$3,850,000 (2)
Jeff Carter	$2,000,000 (1)
Nic Dowd	$1,000,000 (4)
Calvin Pickard	$1,000,000 (4)
Matt Nieto	$900,000 (4)
Luke Schenn	$800,000 (1)
Brendan Smith	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 18 : $86,100,000
Year 19 : $31,450,000
Year 20 : $13,900,000
Year 21 : $7,400,000
Salary Average Commitment
Year 18 : $86,100,000
Year 19 : $31,450,000
Year 20 : $13,900,000
Year 21 : $7,400,000
Salary Cap with 1 Way Contract
Year 18 : $86,100,000
Year 19 : $31,450,000
Year 20 : $13,900,000
Year 21 : $7,400,000

Farm Players Salaries
Nicolas Deslauriers	$150,000 (4)
Adam Ginning	$92,500 (3)
Malcolm Subban	$77,778 (1)
Fredrik Karlstrom	$77,778 (1)
Zack Ostapchuk	$77,500 (4)
Kaedan Korczak	$77,500 (3)
Total Farm Players	6
Salary Commitment
Year 18 : $553,056
Year 19 : $397,500
Year 20 : $397,500
Year 21 : $227,500
Salary Average Commitment
Year 18 : $553,056
Year 19 : $397,500
Year 20 : $397,500
Year 21 : $227,500

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $86 - 5 752 - 95,87%
Level 2:	5000 - $56 - 4 699 - 93,98%
Level 3:	2000 - $36 - 1 561 - 78,05%
Level 4:	4000 - $16 - 3 849 - 96,22%
Luxury :	1000 - $156 - 966 - 96,59%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 827 - 93,49%
Average Income per Game	$1,334,211
Year to Date Revenue	$54,702,643
Expense
Pro Players Total Salaries	$51,367,777
Farm Players Total Salaries	$1,782,280
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$48,869,267
Farm Year To Date Expenses	$1,850,770
Pro Salary Cap To Date	$48,869,267
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$421,047
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,657
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$48,869,267
Estimate Under Maximum Salary Cap of $88,000,000	$39,130,733
Estimate Over Minimum Salary Cap of $0	$48,869,267
Current Bank Account	$61,933,798
Projected Bank Account	$61,933,798

Pro Players Salaries
Troy Terry	$7,000,000 (3)
Josh Morrissey	$5,200,000 (1)
Ryan Lindgren	$4,500,000 (4)
Trevor Moore	$4,500,000 (2)
Brian Dumoulin	$4,100,000 (2)
Simon Benoit	$3,350,000 (1)
Trevor van Riemsdyk	$3,000,000 (4)
Jack Roslovic	$2,500,000 (1)
Ivan Barbashev	$1,900,000 (1)
Casey DeSmith	$1,500,000 (1)
Logan OConnor	$1,250,000 (4)
Reese Johnson	$1,200,000 (1)
Michael Bunting	$1,150,000 (2)
Joe Veleno	$925,000 (1)
Matt Boldy	$925,000 (2)
Ronnie Attard	$925,000 (2)
Bowen Byram	$925,000 (1)
Brock Faber	$925,000 (4)
Noah Gregor	$850,000 (4)
Hendrix Lapierre	$832,500 (4)
Tobias Bjornfot	$832,500 (2)
Adam Sykora	$777,777 (1)
Caleb Jones	$775,000 (3)
Jarred Tinordi	$775,000 (4)
Dan Vladar	$750,000 (1)
Total Pro Players	25
Salary Commitment
Year 18 : $51,367,777
Year 19 : $32,340,000
Year 20 : $19,907,500
Year 21 : $12,132,500
Salary Average Commitment
Year 18 : $51,367,777
Year 19 : $32,340,000
Year 20 : $19,907,500
Year 21 : $12,132,500
Salary Cap with 1 Way Contract
Year 18 : $51,367,777
Year 19 : $32,340,000
Year 20 : $19,907,500
Year 21 : $12,132,500

Farm Players Salaries
Declan Carlile	$260,500 (4)
Brendan Lemieux	$135,000 (2)
Gavin Brindley	$95,000 (4)
Cutter Gauthier	$95,000 (4)
Brendan Brisson	$92,500 (4)
Jakob Pelletier	$83,250 (3)
Jean-Luc Foudy	$83,250 (4)
Arshdeep Bains	$82,500 (4)
Leo Loof	$77,778 (1)
Taro Hirose	$77,778 (1)
Dmitry Ovchinnikov	$77,778 (1)
Cole Reinhardt	$77,778 (1)
Roni Hirvonen	$77,778 (1)
Trevor Kuntar	$77,778 (1)
Carter Savoie	$77,778 (1)
Tucker Robertson	$77,778 (1)
Casey Fitzgerald	$77,778 (1)
Dylan Garand	$77,778 (1)
Santeri Hatakka	$77,500 (4)
Total Farm Players	19
Salary Commitment
Year 18 : $1,782,280
Year 19 : $1,004,500
Year 20 : $869,500
Year 21 : $786,250
Salary Average Commitment
Year 18 : $1,782,280
Year 19 : $1,004,500
Year 20 : $869,500
Year 21 : $786,250

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	7250 - $90 - 5 949 - 82,05%
Level 2:	6250 - $50 - 5 024 - 80,39%
Level 3:	2000 - $35 - 1 946 - 97,31%
Level 4:	4000 - $20 - 3 890 - 97,25%
Luxury :	1500 - $190 - 1 000 - 66,67%
Total Capacity :	21000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 809 - 84,81%
Average Income per Game	$1,459,278
Year to Date Revenue	$59,830,418
Expense
Pro Players Total Salaries	$77,800,000
Farm Players Total Salaries	$3,951,616
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$67,925,604
Farm Year To Date Expenses	$3,235,740
Pro Salary Cap To Date	$67,925,604
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$637,705
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$36,931
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$67,925,604
Estimate Under Maximum Salary Cap of $88,000,000	$20,074,396
Estimate Over Minimum Salary Cap of $0	$67,925,604
Current Bank Account	$16,542,926
Projected Bank Account	$16,542,926

Pro Players Salaries
Jeff Skinner	$10,000,000 (1)
Damon Severson	$8,000,000 (1)
Nathan MacKinnon	$6,850,000 (2)
Vincent Trocheck	$6,375,000 (1)
Darcy Kuemper	$6,000,000 (3)
Kyle Palmieri	$5,000,000 (1)
Reilly Smith	$4,000,000 (1)
Alex Wennberg	$3,500,000 (1)
Garnet Hathaway	$3,500,000 (4)
Justin Holl	$3,400,000 (1)
Jan Rutta	$3,250,000 (2)
Shayne Gostisbehere	$3,250,000 (2)
Jordan Kyrou	$3,200,000 (2)
Jake Bean	$1,900,000 (1)
Isac Lundestrom	$1,800,000 (3)
Brandon Montour	$1,750,000 (1)
Cole Smith	$1,735,000 (1)
Ryan Carpenter	$1,000,000 (1)
Dustin Wolf	$850,000 (1)
Jake Neighbours	$832,500 (4)
Erik Brannstrom	$832,500 (1)
Jakub Vrana	$775,000 (4)
Total Pro Players	22
Salary Commitment
Year 18 : $77,800,000
Year 19 : $29,457,500
Year 20 : $12,907,500
Year 21 : $5,107,500
Salary Average Commitment
Year 18 : $77,800,000
Year 19 : $29,457,500
Year 20 : $12,907,500
Year 21 : $5,107,500
Salary Cap with 1 Way Contract
Year 18 : $77,800,000
Year 19 : $29,457,500
Year 20 : $12,907,500
Year 21 : $5,107,500

Farm Players Salaries
Marc McLaughlin	$425,000 (2)
Brock McGinn	$275,000 (1)
Marshall Rifai	$225,000 (4)
Walker Duehr	$225,000 (4)
Tyler Angle	$160,500 (3)
Colin Miller	$150,000 (4)
Bokondji Imama	$102,500 (4)
Patrick Brown	$102,500 (4)
Liam Ohgren	$95,000 (1)
Mason Lohrei	$92,500 (4)
Jakub Lauko	$80,000 (4)
Noel Hoefenmayer	$77,778 (1)
Gavin Bayreuther	$77,778 (1)
Andy Welinski	$77,778 (1)
Brett Harrison	$77,778 (1)
Antonio Stranges	$77,778 (1)
Lian Bichsel	$77,778 (1)
Lukas Dragicevic	$77,778 (1)
Zach Sawchenko	$77,778 (1)
Kieffer Bellows	$77,778 (1)
Mikko Kokkonen	$77,778 (1)
Thomas Milic	$77,778 (1)
Evan Fitzpatrick	$77,778 (1)
Dylan Wells	$77,778 (1)
Tyler Benson	$77,778 (1)
Dan Renouf	$77,778 (1)
Trevor Carrick	$77,778 (1)
Ryan Suzuki	$77,778 (1)
Ville Ottavainen	$77,778 (1)
Sean Behrens	$77,778 (1)
Sasha Pastujov	$77,778 (1)
Kristian Reichel	$77,778 (1)
Austin Strand	$77,778 (1)
Samuel Fagemo	$77,500 (4)
Yan Kuznetsov	$77,500 (4)
Liam Foudy	$77,500 (4)
A.J. Greer	$75,000 (1)
Total Farm Players	37
Salary Commitment
Year 18 : $3,951,616
Year 19 : $1,795,500
Year 20 : $1,370,500
Year 21 : $1,210,000
Salary Average Commitment
Year 18 : $3,951,616
Year 19 : $1,795,500
Year 20 : $1,370,500
Year 21 : $1,210,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - $92 - 5 773 - 96,22%
Level 2:	5000 - $55 - 4 855 - 97,11%
Level 3:	2000 - $32 - 1 933 - 96,67%
Level 4:	4000 - $22 - 2 955 - 73,87%
Luxury :	1000 - $190 - 963 - 96,34%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 480 - 91,56%
Average Income per Game	$1,440,523
Year to Date Revenue	$59,061,444
Expense
Pro Players Total Salaries	$92,212,777
Farm Players Total Salaries	$2,153,142
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$84,013,731
Farm Year To Date Expenses	$2,136,006
Pro Salary Cap To Date	$84,013,731
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$755,842
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,123
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$84,013,731
Estimate Under Maximum Salary Cap of $88,000,000	$3,986,269
Estimate Over Minimum Salary Cap of $0	$84,013,731
Current Bank Account	$14,998,616
Projected Bank Account	$14,998,616

Pro Players Salaries
Timo Meier	$11,100,000 (1)
Connor McDavid	$10,000,000 (1)
Pierre-Luc Dubois	$9,000,000 (3)
Sean Couturier	$9,000,000 (1)
Tyler Seguin	$8,000,000 (1)
Neal Pionk	$6,500,000 (2)
Darnell Nurse	$5,600,000 (1)
Samuel Girard	$5,000,000 (2)
Ryan Strome	$5,000,000 (2)
Thomas Chabot	$4,000,000 (2)
Tristan Jarry	$3,500,000 (1)
Anthony Stolarz	$2,750,000 (1)
Jonathan Drouin	$2,500,000 (4)
Dillon Dube	$2,400,000 (3)
Braden Schneider	$1,760,000 (4)
James van Riemsdyk	$1,000,000 (3)
Juraj Slafkovsky	$950,000 (4)
Quinton Byfield	$925,000 (1)
Nathan Bastian	$875,000 (2)
Nate Schmidt	$800,000 (4)
T.J. Tynan	$777,777 (1)
Alex Nylander	$775,000 (3)
Total Pro Players	22
Salary Commitment
Year 18 : $92,212,777
Year 19 : $40,560,000
Year 20 : $19,185,000
Year 21 : $6,010,000
Salary Average Commitment
Year 18 : $92,212,777
Year 19 : $40,560,000
Year 20 : $19,185,000
Year 21 : $6,010,000
Salary Cap with 1 Way Contract
Year 18 : $92,212,777
Year 19 : $40,560,000
Year 20 : $19,185,000
Year 21 : $6,010,000

Farm Players Salaries
Kenneth Appleby	$210,000 (4)
Hugh McGing	$181,000 (3)
Matt Tomkins	$150,000 (3)
Martin Pospisil	$100,000 (1)
David Jiricek	$95,000 (1)
Ryker Evans	$92,500 (4)
Philip Broberg	$83,250 (3)
Daniil Misyul	$77,778 (1)
Dennis Cholowski	$77,778 (1)
Curtis Douglas	$77,778 (1)
Arnaud Durandeau	$77,778 (1)
Gannon Laroque	$77,778 (1)
Zac Dalpe	$77,778 (1)
Jani Nyman	$77,778 (1)
Garrett Pilon	$77,778 (1)
Josh Lopina	$77,778 (1)
Oscar Dansk	$77,778 (1)
Greg McKegg	$77,778 (1)
Xavier Bourgault	$77,778 (1)
Mason Millman	$77,778 (1)
Matthew Stienburg	$77,778 (1)
Haydn Fleury	$77,500 (3)
Tyler Pitlick	$75,000 (2)
Total Farm Players	23
Salary Commitment
Year 18 : $2,153,142
Year 19 : $869,250
Year 20 : $794,250
Year 21 : $302,500
Salary Average Commitment
Year 18 : $2,153,142
Year 19 : $869,250
Year 20 : $794,250
Year 21 : $302,500

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	6000 - $100 - 4 643 - 77,39%
Level 2:	5000 - $60 - 4 009 - 80,18%
Level 3:	2000 - $35 - 1 908 - 95,42%
Level 4:	4000 - $20 - 3 790 - 94,75%
Luxury :	1000 - $200 - 783 - 78,30%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 134 - 84,08%
Average Income per Game	$1,305,285
Year to Date Revenue	$53,516,683
Expense
Pro Players Total Salaries	$73,665,000
Farm Players Total Salaries	$2,739,414
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$63,988,635
Farm Year To Date Expenses	$2,622,600
Pro Salary Cap To Date	$63,988,635
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$603,811
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$25,602
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$63,988,635
Estimate Under Maximum Salary Cap of $88,000,000	$24,011,365
Estimate Over Minimum Salary Cap of $0	$63,988,635
Current Bank Account	$121,208,141
Projected Bank Account	$121,208,141

Pro Players Salaries
Johnny Gaudreau	$9,750,000 (3)
Matthew Tkachuk	$9,000,000 (1)
Valeri Nichushkin	$7,500,000 (3)
Sergei Bobrovsky	$6,500,000 (4)
Elvis Merzlikins	$6,000,000 (4)
Andrei Kuzmenko	$5,500,000 (3)
Brenden Dillon	$5,000,000 (4)
Alec Martinez	$4,000,000 (4)
T.J. Oshie	$4,000,000 (4)
Andrew Peeke	$2,750,000 (4)
Adrian Kempe	$2,500,000 (1)
Marcus Johansson	$1,500,000 (1)
Derek Ryan	$1,250,000 (2)
Ryan Donato	$1,200,000 (2)
Juuso Valimaki	$1,100,000 (1)
Eetu Luostarinen	$925,000 (1)
Jack McBain	$925,000 (2)
Jake Sanderson	$925,000 (3)
Owen Power	$925,000 (2)
Owen Tippett	$832,500 (1)
Tyson Foerster	$832,500 (3)
Jacob MacDonald	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 18 : $73,665,000
Year 19 : $57,057,500
Year 20 : $52,757,500
Year 21 : $28,250,000
Salary Average Commitment
Year 18 : $73,665,000
Year 19 : $57,057,500
Year 20 : $52,757,500
Year 21 : $28,250,000
Salary Cap with 1 Way Contract
Year 18 : $73,665,000
Year 19 : $57,057,500
Year 20 : $52,757,500
Year 21 : $28,250,000

Farm Players Salaries
John Leonard	$300,000 (1)
Kaapo Kakko	$240,000 (4)
Mackie Samoskevich	$218,300 (4)
Travis Boyd	$150,000 (2)
Ryan Reaves	$135,000 (4)
Frank Nazar	$95,000 (4)
Emil Heineman	$92,500 (4)
Simon Edvinsson	$92,500 (3)
Jan Jenik	$84,250 (1)
Shakir Mukhamadullin	$83,250 (4)
Scott Wedgewood	$82,500 (1)
Daniel Torgersson	$77,778 (1)
Chaz Lucius	$77,778 (1)
Francesco Pinelli	$77,778 (1)
Erik Portillo	$77,778 (1)
Luke Prokop	$77,778 (1)
Drew Commesso	$77,778 (1)
Maxim Groshev	$77,778 (1)
Samuel Helenius	$77,778 (1)
Riley Sutter	$77,778 (1)
Seth Helgeson	$77,778 (1)
Tyler Madden	$77,778 (1)
Spencer Knight	$77,778 (1)
Alexander Petrovic	$77,778 (1)
Jonas Rondbjerg	$77,500 (3)
Louie Belpedio	$77,500 (4)
Total Farm Players	26
Salary Commitment
Year 18 : $2,739,414
Year 19 : $1,261,550
Year 20 : $1,111,550
Year 21 : $941,550
Salary Average Commitment
Year 18 : $2,739,414
Year 19 : $1,261,550
Year 20 : $1,111,550
Year 21 : $941,550

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $100 - 4 715 - 78,58%
Level 2:	5000 - $55 - 4 890 - 97,80%
Level 3:	2000 - $40 - 1 450 - 72,50%
Level 4:	4000 - $20 - 3 888 - 97,19%
Luxury :	1000 - $160 - 988 - 98,81%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 930 - 88,50%
Average Income per Game	$1,344,559
Year to Date Revenue	$55,126,917
Expense
Pro Players Total Salaries	$78,540,000
Farm Players Total Salaries	$2,562,518
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$73,088,767
Farm Year To Date Expenses	$2,250,174
Pro Salary Cap To Date	$73,088,767
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$643,770
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$23,949
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$73,088,767
Estimate Under Maximum Salary Cap of $88,000,000	$14,911,233
Estimate Over Minimum Salary Cap of $0	$73,088,767
Current Bank Account	$96,072,663
Projected Bank Account	$96,072,663

Pro Players Salaries
Jack Eichel	$10,000,000 (1)
Brandon Hagel	$9,000,000 (1)
Anthony Cirelli	$7,200,000 (2)
Patrick Kane	$6,900,000 (1)
Blake Wheeler	$6,500,000 (1)
John Marino	$6,150,000 (1)
Kirill Kaprizov	$5,000,000 (1)
Carter Verhaeghe	$4,500,000 (4)
Gabriel Vilardi	$3,600,000 (4)
Laurent Brossoit	$3,300,000 (4)
Kyle Okposo	$2,500,000 (1)
Niko Mikkola	$2,500,000 (1)
Gustav Forsling	$2,000,000 (1)
Nicholas Paul	$1,500,000 (1)
Jeremy Swayman	$925,000 (2)
K'Andre Miller	$925,000 (2)
Anton Lundell	$925,000 (3)
Alex Turcotte	$925,000 (2)
Adam Fox	$925,000 (1)
Tanner Jeannot	$850,000 (2)
Evan Bouchard	$832,500 (2)
William Eklund	$832,500 (1)
Michael Amadio	$750,000 (2)
Total Pro Players	23
Salary Commitment
Year 18 : $78,540,000
Year 19 : $24,732,500
Year 20 : $12,325,000
Year 21 : $11,400,000
Salary Average Commitment
Year 18 : $78,540,000
Year 19 : $24,732,500
Year 20 : $12,325,000
Year 21 : $11,400,000
Salary Cap with 1 Way Contract
Year 18 : $78,540,000
Year 19 : $24,732,500
Year 20 : $12,325,000
Year 21 : $11,400,000

Farm Players Salaries
Justin Schultz	$500,000 (1)
Pontus Holmberg	$300,000 (3)
Pavol Regenda	$300,000 (3)
Philippe Myers	$140,000 (3)
Pierre Engvall	$125,000 (1)
Shane Wright	$95,000 (1)
Jiri Kulich	$95,000 (1)
Roby Jarventie	$83,350 (4)
Brad Malone	$77,778 (1)
Carson Lambos	$77,778 (1)
Vladislav Firstov	$77,778 (1)
Robin Salo	$77,778 (1)
Jack Rathbone	$77,778 (1)
Jasper Weatherby	$77,778 (1)
Ben Meyers	$77,500 (3)
Anthony Richard	$77,500 (3)
Logan Stankoven	$77,500 (1)
Vinni Lettieri	$75,000 (1)
Jake Leschyshyn	$75,000 (2)
Spencer Martin	$75,000 (2)
Total Farm Players	20
Salary Commitment
Year 18 : $2,562,518
Year 19 : $1,128,350
Year 20 : $978,350
Year 21 : $83,350
Salary Average Commitment
Year 18 : $2,562,518
Year 19 : $1,128,350
Year 20 : $978,350
Year 21 : $83,350

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	6000 - $72 - 5 959 - 99,31%
Level 2:	5000 - $52 - 4 865 - 97,29%
Level 3:	2000 - $35 - 1 937 - 96,86%
Level 4:	4000 - $18 - 3 911 - 97,78%
Luxury :	1000 - $168 - 986 - 98,57%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 658 - 98,10%
Average Income per Game	$1,281,532
Year to Date Revenue	$52,542,810
Expense
Pro Players Total Salaries	$86,335,000
Farm Players Total Salaries	$1,825,834
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$86,147,596
Farm Year To Date Expenses	$2,125,224
Pro Salary Cap To Date	$86,147,596
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$707,664
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,064
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$86,147,596
Estimate Under Maximum Salary Cap of $88,000,000	$1,852,404
Estimate Over Minimum Salary Cap of $0	$86,147,596
Current Bank Account	$1,233,558
Projected Bank Account	$1,233,558

Pro Players Salaries
Elias Pettersson	$10,250,000 (3)
Jared Spurgeon	$8,000,000 (3)
Rasmus Dahlin	$7,200,000 (3)
Jamie Benn	$6,500,000 (3)
Kevin Hayes	$6,500,000 (3)
Chandler Stephenson	$6,250,000 (4)
Travis Sanheim	$5,350,000 (2)
Chris Tanev	$4,500,000 (3)
Jake McCabe	$4,000,000 (2)
Joonas Korpisalo	$4,000,000 (2)
Jordan Eberle	$3,750,000 (3)
Brandon Tanev	$3,500,000 (1)
Jordan Staal	$3,450,000 (3)
Semyon Varlamov	$2,750,000 (2)
Zach Hyman	$2,550,000 (1)
Ryan Hartman	$2,000,000 (3)
Sean Monahan	$1,985,000 (3)
Erik Gudbranson	$1,950,000 (1)
Travis Hamonic	$1,100,000 (3)
Jason Robertson	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 18 : $86,335,000
Year 19 : $77,585,000
Year 20 : $61,485,000
Year 21 : $6,250,000
Salary Average Commitment
Year 18 : $86,335,000
Year 19 : $77,585,000
Year 20 : $61,485,000
Year 21 : $6,250,000
Salary Cap with 1 Way Contract
Year 18 : $86,335,000
Year 19 : $77,585,000
Year 20 : $61,485,000
Year 21 : $6,250,000

Farm Players Salaries
Nino Niederreiter	$450,000 (4)
Alex Goligoski	$200,000 (3)
Travis Dermott	$175,000 (2)
Pat Maroon	$100,000 (1)
Ty Emberson	$95,000 (4)
Yaroslav Askarov	$92,500 (3)
Tyler Kleven	$92,500 (3)
Givani Smith	$80,000 (3)
Ales Stezka	$77,778 (1)
Hudson Elynuik	$77,778 (1)
Adam Wilsby	$77,778 (1)
Lucas Johansen	$77,500 (3)
Dylan McIlrath	$77,500 (3)
Linus Karlsson	$77,500 (4)
Corey Perry	$75,000 (1)
Total Farm Players	15
Salary Commitment
Year 18 : $1,825,834
Year 19 : $1,417,500
Year 20 : $1,242,500
Year 21 : $622,500
Salary Average Commitment
Year 18 : $1,825,834
Year 19 : $1,417,500
Year 20 : $1,242,500
Year 21 : $622,500

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $90 - 5 837 - 97,29%
Level 2:	5000 - $65 - 3 750 - 75,00%
Level 3:	2000 - $35 - 1 944 - 97,21%
Level 4:	4000 - $20 - 3 809 - 95,23%
Luxury :	1000 - $200 - 777 - 77,72%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 118 - 89,55%
Average Income per Game	$1,389,434
Year to Date Revenue	$56,966,776
Expense
Pro Players Total Salaries	$49,560,175
Farm Players Total Salaries	$2,720,530
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$50,271,357
Farm Year To Date Expenses	$2,864,199
Pro Salary Cap To Date	$50,271,357
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$406,231
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$25,426
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$50,271,357
Estimate Under Maximum Salary Cap of $88,000,000	$37,728,643
Estimate Over Minimum Salary Cap of $0	$50,271,357
Current Bank Account	$34,403,180
Projected Bank Account	$34,403,180

Pro Players Salaries
Andrei Svechnikov	$9,000,000 (3)
Barclay Goodrow	$5,000,000 (1)
Noah Hanifin	$4,950,000 (1)
Matt Roy	$4,200,000 (3)
Anthony Beauvillier	$4,150,000 (1)
Marcus Pettersson	$4,025,175 (2)
Martin Necas	$2,500,000 (2)
Artturi Lehkonen	$2,300,000 (1)
Martin Jones	$2,000,000 (1)
Artem Zub	$1,750,000 (1)
Eeli Tolvanen	$1,450,000 (3)
William Carrier	$1,100,000 (1)
Cole Caufield	$925,000 (2)
Dylan Guenther	$925,000 (3)
Kirby Dach	$925,000 (1)
Jake Oettinger	$925,000 (1)
Nick Bjugstad	$900,000 (1)
Tye Kartye	$867,500 (4)
Arber Xhekaj	$835,000 (3)
Timothy Liljegren	$832,500 (1)
Total Pro Players	20
Salary Commitment
Year 18 : $49,560,175
Year 19 : $24,727,675
Year 20 : $17,277,500
Year 21 : $867,500
Salary Average Commitment
Year 18 : $49,560,175
Year 19 : $24,727,675
Year 20 : $17,277,500
Year 21 : $867,500
Salary Cap with 1 Way Contract
Year 18 : $49,560,175
Year 19 : $24,727,675
Year 20 : $17,277,500
Year 21 : $867,500

Farm Players Salaries
John Klingberg	$415,000 (3)
Pierrick Dube	$300,000 (4)
Darren Raddysh	$235,000 (2)
Keegan Kolesar	$140,000 (4)
Scott Perunovich	$115,000 (4)
Justin Barron	$92,500 (2)
Jesper Wallstedt	$92,500 (4)
Luca Del Bel Belluz	$87,000 (4)
Connor Zary	$83,250 (4)
Dmitri Samorukov	$77,778 (1)
Drew Helleson	$77,778 (1)
Evan Vierling	$77,778 (1)
Joakim Kemell	$77,778 (1)
John Farinacci	$77,778 (1)
Lias Andersson	$77,778 (1)
William Villeneuve	$77,778 (1)
Jakub Zboril	$77,778 (1)
Tyce Thompson	$77,778 (1)
Wyatt Kalynuk	$77,778 (1)
Justin Kirkland	$77,500 (3)
Egor Afanasyev	$77,500 (3)
Rourke Chartier	$77,500 (3)
Dylan Coghlan	$75,000 (1)
Ville Husso	$75,000 (1)
Total Farm Players	24
Salary Commitment
Year 18 : $2,720,530
Year 19 : $1,792,750
Year 20 : $1,465,250
Year 21 : $817,750
Salary Average Commitment
Year 18 : $2,720,530
Year 19 : $1,792,750
Year 20 : $1,465,250
Year 21 : $817,750

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 4 513 - 75,21%
Level 2:	5000 - $60 - 3 845 - 76,91%
Level 3:	2000 - $35 - 1 877 - 93,84%
Level 4:	4000 - $20 - 3 664 - 91,59%
Luxury :	1000 - $200 - 754 - 75,38%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	14 652 - 81,40%
Average Income per Game	$1,263,242
Year to Date Revenue	$51,792,919
Expense
Pro Players Total Salaries	$51,855,277
Farm Players Total Salaries	$3,660,616
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$50,702,680
Farm Year To Date Expenses	$3,135,423
Pro Salary Cap To Date	$50,702,680
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$425,043
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$34,211
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$50,702,680
Estimate Under Maximum Salary Cap of $88,000,000	$37,297,320
Estimate Over Minimum Salary Cap of $0	$50,702,680
Current Bank Account	$84,444,983
Projected Bank Account	$84,444,983

Pro Players Salaries
Miro Heiskanen	$10,000,000 (3)
Josh Norris	$9,500,000 (4)
Nils Aman	$5,000,000 (3)
Alexandre Carrier	$4,600,000 (4)
Michael Pezzetta	$4,155,000 (2)
Yakov Trenin	$4,000,000 (4)
Tyson Jost	$2,000,000 (3)
Nikolai Knyzhov	$1,100,000 (4)
Cal Petersen	$1,000,000 (1)
Cole Sillinger	$925,000 (3)
Sam Colangelo	$925,000 (4)
Mattias Samuelsson	$925,000 (1)
Moritz Seider	$832,500 (3)
Ty Dellandrea	$832,500 (1)
Dawson Mercer	$832,500 (3)
Jakub Skarek	$777,777 (1)
Matej Blümel	$775,000 (4)
Nikita Okhotiuk	$775,000 (3)
Devin Shore	$775,000 (4)
Matthew Phillips	$775,000 (3)
Nathan Walker	$750,000 (2)
Nick Blankenburg	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 18 : $51,855,277
Year 19 : $47,720,000
Year 20 : $42,815,000
Year 21 : $21,675,000
Salary Average Commitment
Year 18 : $51,855,277
Year 19 : $47,720,000
Year 20 : $42,815,000
Year 21 : $21,675,000
Salary Cap with 1 Way Contract
Year 18 : $51,855,277
Year 19 : $47,720,000
Year 20 : $42,815,000
Year 21 : $21,675,000

Farm Players Salaries
Adam Edstrom	$880,000 (4)
Oskar Olausson	$92,500 (1)
Jake Christiansen	$92,500 (2)
Jackson Blake	$92,500 (4)
Emil Andrae	$89,250 (4)
Adam Ruzicka	$83,500 (1)
Adam Beckman	$83,250 (3)
Alex Steeves	$82,500 (2)
Lane Pederson	$77,778 (1)
Jack Matier	$77,778 (1)
Alec Regula	$77,778 (1)
Bogdan Trineyev	$77,778 (1)
Brayden Tracey	$77,778 (1)
Elliot Desnoyers	$77,778 (1)
Dillon Hamaliuk	$77,778 (1)
Danila Klimovich	$77,778 (1)
Dylan Peterson	$77,778 (1)
Evan Nause	$77,778 (1)
Topi Niemela	$77,778 (1)
Jan Mysak	$77,778 (1)
Zane McIntyre	$77,778 (1)
Gabriel Fortier	$77,778 (1)
Hunter Drew	$77,778 (1)
Alexei Kolosov	$77,778 (1)
Mathieu Cataford	$77,778 (1)
Stanislav Svozil	$77,778 (1)
William Trudeau	$77,778 (1)
Roman Schmidt	$77,778 (1)
Ryan Ufko	$77,778 (1)
Erik Kallgren	$77,778 (1)
John Ludvig	$77,500 (4)
Maxence Guenette	$77,500 (4)
Shane Bowers	$77,500 (3)
Emil Bemstrom	$77,500 (4)
Adam Raska	$77,500 (4)
Matt Savoie	$66,000 (4)
Total Farm Players	36
Salary Commitment
Year 18 : $3,660,616
Year 19 : $1,773,500
Year 20 : $1,598,500
Year 21 : $1,437,750
Salary Average Commitment
Year 18 : $3,660,616
Year 19 : $1,773,500
Year 20 : $1,598,500
Year 21 : $1,437,750

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $100 - 4 510 - 75,17%
Level 2:	5000 - $65 - 3 671 - 73,41%
Level 3:	2000 - $45 - 1 249 - 62,45%
Level 4:	4000 - $25 - 2 565 - 64,13%
Luxury :	1000 - $200 - 767 - 76,73%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	12 762 - 70,90%
Average Income per Game	$1,252,381
Year to Date Revenue	$51,347,604
Expense
Pro Players Total Salaries	$68,427,831
Farm Players Total Salaries	$2,088,530
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$76,134,098
Farm Year To Date Expenses	$2,221,494
Pro Salary Cap To Date	$76,134,098
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$560,884
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,519
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$76,134,098
Estimate Under Maximum Salary Cap of $88,000,000	$11,865,902
Estimate Over Minimum Salary Cap of $0	$76,134,098
Current Bank Account	$52,773,064
Projected Bank Account	$52,773,064

Pro Players Salaries
Mason Marchment	$8,150,000 (1)
Ryan Pulock	$6,660,000 (1)
Mattias Ekholm	$6,500,000 (2)
Andrew Mangiapane	$5,800,000 (1)
Christian Dvorak	$5,075,000 (1)
Joel Farabee	$5,000,000 (4)
Jason Dickinson	$4,850,000 (1)
Evander Kane	$4,750,000 (1)
Pavel Buchnevich	$4,500,000 (1)
Ben Chiarot	$4,250,000 (2)
Carson Soucy	$3,250,000 (1)
Jeremy Lauzon	$2,000,000 (3)
Noah Cates	$925,000 (2)
Marco Rossi	$925,000 (2)
Rem Pitlick	$917,831 (1)
Will Borgen	$900,000 (1)
Jayden Struble	$867,500 (4)
Thomas Harley	$832,500 (2)
Will Cuylle	$775,000 (4)
Filip Gustavsson	$750,000 (1)
Joseph Woll	$750,000 (2)
Total Pro Players	21
Salary Commitment
Year 18 : $68,427,831
Year 19 : $22,825,000
Year 20 : $8,642,500
Year 21 : $6,642,500
Salary Average Commitment
Year 18 : $68,427,831
Year 19 : $22,825,000
Year 20 : $8,642,500
Year 21 : $6,642,500
Salary Cap with 1 Way Contract
Year 18 : $68,427,831
Year 19 : $22,825,000
Year 20 : $8,642,500
Year 21 : $6,642,500

Farm Players Salaries
Miles Wood	$325,000 (1)
Fredrik Olofsson	$165,000 (3)
Collin Graf	$95,000 (1)
Thomas Bordeleau	$92,500 (2)
Fraser Minten	$87,500 (2)
Alexander Alexeyev	$83,250 (2)
Tanner Laczynski	$77,778 (1)
Reilly Walsh	$77,778 (1)
Jordan Gross	$77,778 (1)
Robert Mastrosimone	$77,778 (1)
Nathan Legare	$77,778 (1)
Jamieson Rees	$77,778 (1)
Jack LaFontaine	$77,778 (1)
Dysin Mayo	$77,778 (1)
Cross Hanas	$77,778 (1)
Jakub Dobes	$77,778 (1)
Daemon Hunt	$77,500 (4)
Adam Gaudette	$77,500 (4)
Justin Brazeau	$77,500 (4)
Kale Clague	$77,500 (4)
Jonas Johansson	$77,500 (4)
Alex Barre-Boulet	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 18 : $2,088,530
Year 19 : $815,750
Year 20 : $552,500
Year 21 : $387,500
Salary Average Commitment
Year 18 : $2,088,530
Year 19 : $815,750
Year 20 : $552,500
Year 21 : $387,500

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - $100 - 4 685 - 78,09%
Level 2:	5000 - $70 - 3 435 - 68,70%
Level 3:	2000 - $40 - 1 426 - 71,29%
Level 4:	4000 - $28 - 2 357 - 58,93%
Luxury :	1000 - $200 - 775 - 77,54%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	12 679 - 70,44%
Average Income per Game	$1,283,248
Year to Date Revenue	$52,613,177
Expense
Pro Players Total Salaries	$64,400,000
Farm Players Total Salaries	$1,763,696
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$60,886,924
Farm Year To Date Expenses	$2,047,890
Pro Salary Cap To Date	$60,886,924
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$527,869
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,483
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$60,886,924
Estimate Under Maximum Salary Cap of $88,000,000	$27,113,076
Estimate Over Minimum Salary Cap of $0	$60,886,924
Current Bank Account	$134,847,941
Projected Bank Account	$134,847,941

Pro Players Salaries
Cale Makar	$10,600,000 (4)
Robert Thomas	$9,000,000 (3)
Jack Hughes	$8,500,000 (4)
Max Pacioretty	$5,250,000 (2)
Colin White	$4,750,000 (1)
Vince Dunn	$4,000,000 (2)
Zach Whitecloud	$2,750,000 (4)
Nicolas Hague	$2,700,000 (4)
Jake Middleton	$2,500,000 (1)
Bobby Brink	$1,500,000 (1)
Michael McLeod	$1,400,000 (3)
David Rittich	$1,250,000 (1)
Filip Zadina	$1,100,000 (3)
Tim Stutzle	$925,000 (1)
Alexander Holtz	$925,000 (2)
Alex Vlasic	$925,000 (2)
Alex Newhook	$925,000 (1)
Jack Drury	$925,000 (2)
Jack Quinn	$925,000 (2)
Matias Maccelli	$925,000 (2)
Matty Beniers	$925,000 (2)
Michael Kesselring	$925,000 (3)
Joel Hofer	$775,000 (4)
Total Pro Players	23
Salary Commitment
Year 18 : $64,400,000
Year 19 : $52,550,000
Year 20 : $37,750,000
Year 21 : $25,325,000
Salary Average Commitment
Year 18 : $64,400,000
Year 19 : $52,550,000
Year 20 : $37,750,000
Year 21 : $25,325,000
Salary Cap with 1 Way Contract
Year 18 : $64,400,000
Year 19 : $52,550,000
Year 20 : $37,750,000
Year 21 : $25,325,000

Farm Players Salaries
Alex Nedeljkovic	$150,000 (3)
Oliver Wahlstrom	$100,000 (4)
Nils Lundkvist	$92,500 (2)
William Lockwood	$84,250 (1)
David Gustafsson	$83,500 (4)
Rasmus Kupari	$83,250 (1)
Zach Dean	$83,250 (4)
Joel Hanley	$80,000 (4)
MacKenzie Entwistle	$80,000 (1)
Jacob Larsson	$77,778 (1)
Joseph Blandisi	$77,778 (1)
Olof Lindbom	$77,778 (1)
Matt Villalta	$77,778 (1)
Ryan Fitzgerald	$77,778 (1)
Jaxson Stauber	$77,778 (1)
Amadeus Lombardi	$77,778 (1)
Jesse Ylonen	$77,500 (3)
Jack St. Ivany	$77,500 (4)
Matthew Highmore	$77,500 (4)
Daniil Miromanov	$75,000 (2)
Daniil Tarasov	$75,000 (2)
Total Farm Players	21
Salary Commitment
Year 18 : $1,763,696
Year 19 : $971,750
Year 20 : $729,250
Year 21 : $501,750
Salary Average Commitment
Year 18 : $1,763,696
Year 19 : $971,750
Year 20 : $729,250
Year 21 : $501,750

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $100 - 4 576 - 76,27%
Level 2:	5000 - $60 - 3 822 - 76,43%
Level 3:	2000 - $35 - 1 871 - 93,53%
Level 4:	4000 - $25 - 2 452 - 61,30%
Luxury :	1000 - $200 - 760 - 76,02%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	13 481 - 74,89%
Average Income per Game	$1,255,454
Year to Date Revenue	$51,473,612
Expense
Pro Players Total Salaries	$47,013,333
Farm Players Total Salaries	$2,161,550
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$48,772,356
Farm Year To Date Expenses	$2,007,107
Pro Salary Cap To Date	$48,772,356
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$385,355
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,201
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$48,772,356
Estimate Under Maximum Salary Cap of $88,000,000	$39,227,644
Estimate Over Minimum Salary Cap of $0	$48,772,356
Current Bank Account	$28,607,519
Projected Bank Account	$28,607,519

Pro Players Salaries
Andre Burakovsky	$6,250,000 (4)
Jason Zucker	$5,000,000 (4)
Petr Mrazek	$4,200,000 (2)
Connor Clifton	$3,333,333 (4)
Dmitry Orlov	$3,300,000 (2)
Andrew Cogliano	$3,250,000 (1)
Tanner Pearson	$3,000,000 (2)
Nicolas Roy	$3,000,000 (4)
Ilya Lyubushkin	$2,750,000 (3)
Frank Vatrano	$2,600,000 (1)
Sam Lafferty	$2,000,000 (4)
Robert Bortuzzo	$1,375,000 (1)
Mattias Janmark	$1,250,000 (2)
Vasily Podkolzin	$925,000 (2)
Urho Vaakanainen	$900,000 (3)
Mark Kastelic	$830,000 (2)
Louis Domingue	$775,000 (4)
Colin Blackwell	$775,000 (4)
Taylor Raddysh	$750,000 (2)
Johnathan Kovacevic	$750,000 (2)
Total Pro Players	20
Salary Commitment
Year 18 : $47,013,333
Year 19 : $39,788,333
Year 20 : $24,783,333
Year 21 : $21,133,333
Salary Average Commitment
Year 18 : $47,013,333
Year 19 : $39,788,333
Year 20 : $24,783,333
Year 21 : $21,133,333
Salary Cap with 1 Way Contract
Year 18 : $47,013,333
Year 19 : $39,788,333
Year 20 : $24,783,333
Year 21 : $21,133,333

Farm Players Salaries
Dylan Holloway	$229,046 (4)
Kevin Rooney	$130,000 (4)
Josh Doan	$92,500 (4)
Isaiah Saville	$77,778 (1)
Antti Tuomisto	$77,778 (1)
Brendan Perlini	$77,778 (1)
David Reinbacher	$77,778 (1)
Donovan Sebrango	$77,778 (1)
Henrik Rybinski	$77,778 (1)
Fedor Svechkov	$77,778 (1)
Jayden Grubbe	$77,778 (1)
Austin Poganski	$77,778 (1)
Kim Nousiainen	$77,778 (1)
Olivier Rodrigue	$77,778 (1)
Ozzy Wiesblatt	$77,778 (1)
Noah Ostlund	$77,778 (1)
Olivier Nadeau	$77,778 (1)
Oskar Pettersson	$77,778 (1)
Simon Lundmark	$77,778 (1)
Taylor Fedun	$77,778 (1)
Antti Saarela	$77,778 (1)
Lukas Cormier	$77,500 (4)
Matt Rempe	$77,500 (4)
Marc Del Gaizo	$77,500 (4)
Mark Friedman	$77,500 (4)
Total Farm Players	25
Salary Commitment
Year 18 : $2,161,550
Year 19 : $761,546
Year 20 : $761,546
Year 21 : $761,546
Salary Average Commitment
Year 18 : $2,161,550
Year 19 : $761,546
Year 20 : $761,546
Year 21 : $761,546

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6650 - $90 - 6 057 - 91,09%
Level 2:	5550 - $50 - 4 989 - 89,88%
Level 3:	2250 - $30 - 2 031 - 90,26%
Level 4:	4450 - $18 - 3 965 - 89,10%
Luxury :	1100 - $180 - 1 010 - 91,80%
Total Capacity :	20000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18 052 - 90,26%
Average Income per Game	$1,441,245
Year to Date Revenue	$59,091,031
Expense
Pro Players Total Salaries	$88,940,000
Farm Players Total Salaries	$939,252
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$85,561,832
Farm Year To Date Expenses	$1,120,741
Pro Salary Cap To Date	$85,561,832
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$729,016
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$8,778
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$85,561,832
Estimate Under Maximum Salary Cap of $88,000,000	$2,438,168
Estimate Over Minimum Salary Cap of $0	$85,561,832
Current Bank Account	$62,478,903
Projected Bank Account	$62,478,903

Pro Players Salaries
David Pastrnak	$13,000,000 (1)
John Tavares	$9,350,000 (1)
Andrei Vasilevskiy	$9,000,000 (3)
Logan Couture	$7,000,000 (3)
Zach Werenski	$7,000,000 (1)
Ryan McDonagh	$6,930,000 (1)
Chris Kreider	$6,000,000 (2)
Brady Skjei	$5,400,000 (1)
Drake Batherson	$5,400,000 (3)
Blake Coleman	$3,900,000 (1)
Pavel Zacha	$3,000,000 (1)
Mathieu Joseph	$2,700,000 (3)
Jani Hakanpaa	$1,500,000 (3)
Frederick Gaudreau	$1,000,000 (1)
Connor Brown	$1,000,000 (4)
Logan Mailloux	$925,000 (1)
Nils Hoglander	$925,000 (2)
Cam Atkinson	$900,000 (2)
Joshua Roy	$860,000 (1)
Pheonix Copley	$825,000 (2)
Mark Giordano	$800,000 (2)
Pierre-Edouard Bellemare	$775,000 (3)
Jack Johnson	$750,000 (1)
Total Pro Players	23
Salary Commitment
Year 18 : $88,940,000
Year 19 : $36,825,000
Year 20 : $27,375,000
Year 21 : $1,000,000
Salary Average Commitment
Year 18 : $88,940,000
Year 19 : $36,825,000
Year 20 : $27,375,000
Year 21 : $1,000,000
Salary Cap with 1 Way Contract
Year 18 : $88,940,000
Year 19 : $36,825,000
Year 20 : $27,375,000
Year 21 : $1,000,000

Farm Players Salaries
Danil Gushchin	$86,750 (3)
Alex Stalock	$77,778 (1)
Matt Kiersted	$77,778 (1)
Rocco Grimaldi	$77,778 (1)
Michael Mersch	$77,778 (1)
Zayde Wisdom	$77,778 (1)
Connor Carrick	$77,778 (1)
Jakub Demek	$77,778 (1)
Drake Caggiula	$77,778 (1)
Alex Jefferies	$77,778 (1)
Cole Koepke	$77,500 (4)
Brendan Gaunce	$75,000 (2)
Total Farm Players	12
Salary Commitment
Year 18 : $939,252
Year 19 : $239,250
Year 20 : $164,250
Year 21 : $77,500
Salary Average Commitment
Year 18 : $939,252
Year 19 : $239,250
Year 20 : $164,250
Year 21 : $77,500

Ice

Arena Capacity - Ticket Price Attendance - %
Arena Name	NVM Coliseum
Level 1:	6000 - $100 - 4 647 - 77,46%
Level 2:	5000 - $60 - 3 976 - 79,52%
Level 3:	2000 - $35 - 1 944 - 97,21%
Level 4:	4000 - $20 - 3 799 - 94,97%
Luxury :	1000 - $200 - 775 - 77,48%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 141 - 84,12%
Average Income per Game	$1,302,966
Year to Date Revenue	$53,421,613
Expense
Pro Players Total Salaries	$79,552,500
Farm Players Total Salaries	$1,555,752
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$78,825,047
Farm Year To Date Expenses	$1,585,968
Pro Salary Cap To Date	$78,825,047
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$652,070
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,540
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$78,825,047
Estimate Under Maximum Salary Cap of $88,000,000	$9,174,953
Estimate Over Minimum Salary Cap of $0	$78,825,047
Current Bank Account	$4,815,378
Projected Bank Account	$4,815,378

Pro Players Salaries
Tomas Hertl	$10,250,000 (2)
Seth Jones	$10,000,000 (2)
Brock Boeser	$7,500,000 (1)
Anders Lee	$5,850,000 (2)
Taylor Hall	$5,250,000 (1)
Jared McCann	$5,000,000 (2)
Nico Hischier	$4,500,000 (2)
Joel Edmundson	$4,500,000 (2)
Josh Manson	$4,000,000 (1)
Matt Dumba	$3,900,000 (3)
Jamie Oleksiak	$3,500,000 (1)
David Perron	$3,412,500 (1)
Filip Chytil	$2,600,000 (2)
Erik Haula	$2,500,000 (2)
Mathieu Olivier	$1,100,000 (4)
Mikey Anderson	$925,000 (1)
Connor McMichael	$832,500 (3)
Seth Jarvis	$832,500 (3)
Logan Thompson	$825,000 (1)
Zack MacEwen	$775,000 (3)
Calen Addison	$750,000 (2)
Stuart Skinner	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 18 : $79,552,500
Year 19 : $53,390,000
Year 20 : $7,440,000
Year 21 : $1,100,000
Salary Average Commitment
Year 18 : $79,552,500
Year 19 : $53,390,000
Year 20 : $7,440,000
Year 21 : $1,100,000
Salary Cap with 1 Way Contract
Year 18 : $79,552,500
Year 19 : $53,390,000
Year 20 : $7,440,000
Year 21 : $1,100,000

Farm Players Salaries
Matt Martin	$150,000 (3)
Jujhar Khaira	$130,000 (1)
Ben Hutton	$90,000 (3)
Samuel Ersson	$89,250 (3)
Sam Poulin	$83,250 (3)
Cody Glass	$83,250 (1)
Pavel Novak	$77,778 (1)
Nick Abruzzese	$77,778 (1)
Ryder Korczak	$77,778 (1)
Eetu Makiniemi	$77,778 (1)
Otto Koivula	$77,778 (1)
Gavin White	$77,778 (1)
Filip Mesar	$77,778 (1)
Corson Ceulemans	$77,778 (1)
Jared McIsaac	$77,778 (1)
Brandon Gignac	$77,500 (4)
Riley Nash	$77,500 (4)
Jonny Brodzinski	$75,000 (1)
Total Farm Players	18
Salary Commitment
Year 18 : $1,555,752
Year 19 : $567,500
Year 20 : $567,500
Year 21 : $155,000
Salary Average Commitment
Year 18 : $1,555,752
Year 19 : $567,500
Year 20 : $567,500
Year 21 : $155,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	CSM Arena
Level 1:	6000 - $100 - 4 799 - 79,99%
Level 2:	5000 - $60 - 4 087 - 81,74%
Level 3:	2000 - $35 - 1 936 - 96,78%
Level 4:	4000 - $20 - 3 862 - 96,55%
Luxury :	1000 - $200 - 794 - 79,41%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 478 - 85,99%
Average Income per Game	$1,337,653
Year to Date Revenue	$54,843,762
Expense
Pro Players Total Salaries	$75,325,000
Farm Players Total Salaries	$1,164,918
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$73,083,270
Farm Year To Date Expenses	$1,258,640
Pro Salary Cap To Date	$73,083,270
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$617,418
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,887
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$73,083,270
Estimate Under Maximum Salary Cap of $88,000,000	$14,916,730
Estimate Over Minimum Salary Cap of $0	$73,083,270
Current Bank Account	$1,111,326
Projected Bank Account	$1,111,326

Pro Players Salaries
Jonathan Huberdeau	$10,500,000 (1)
Artemi Panarin	$10,000,000 (1)
Colton Parayko	$8,000,000 (1)
Sebastian Aho	$6,000,000 (2)
Travis Konecny	$5,250,000 (1)
Dylan Larkin	$5,250,000 (2)
Alex Tuch	$4,750,000 (2)
Mikael Backlund	$4,500,000 (2)
Mike Matheson	$4,000,000 (2)
Alexander Kerfoot	$2,700,000 (2)
Jesper Fast	$2,400,000 (1)
Mason Appleton	$2,250,000 (3)
Nick Jensen	$2,000,000 (2)
Cam Talbot	$1,000,000 (3)
Pavel Dorofeyev	$925,000 (2)
Alexander Romanov	$925,000 (1)
Jesper Boqvist	$925,000 (1)
Calvin de Haan	$850,000 (2)
Erik Gustafsson	$800,000 (2)
Justin Bailey	$800,000 (4)
Joey Daccord	$750,000 (1)
Jake Walman	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 18 : $75,325,000
Year 19 : $35,825,000
Year 20 : $4,050,000
Year 21 : $800,000
Salary Average Commitment
Year 18 : $75,325,000
Year 19 : $35,825,000
Year 20 : $4,050,000
Year 21 : $800,000
Salary Cap with 1 Way Contract
Year 18 : $75,325,000
Year 19 : $35,825,000
Year 20 : $4,050,000
Year 21 : $800,000

Farm Players Salaries
Kyle MacLean	$175,000 (3)
Nikita Alexandrov	$83,250 (3)
Tyler Tucker	$80,000 (3)
Hunter Jones	$77,778 (1)
Riley Kidney	$77,778 (1)
Mikhail Maltsev	$77,778 (1)
Ilya Nikolaev	$77,778 (1)
Jack Finley	$77,778 (1)
Dylan Gambrell	$77,778 (1)
Jonathan Gruden	$77,500 (3)
Nic Petan	$77,500 (3)
John Hayden	$75,000 (1)
Michael Hutchinson	$70,000 (1)
Emil Lilleberg	$60,000 (4)
Total Farm Players	14
Salary Commitment
Year 18 : $1,164,918
Year 19 : $553,250
Year 20 : $553,250
Year 21 : $60,000
Salary Average Commitment
Year 18 : $1,164,918
Year 19 : $553,250
Year 20 : $553,250
Year 21 : $60,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 4 682 - 78,04%
Level 2:	5000 - $60 - 3 984 - 79,69%
Level 3:	2000 - $35 - 1 932 - 96,59%
Level 4:	4000 - $20 - 3 841 - 96,03%
Luxury :	1000 - $200 - 795 - 79,46%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 234 - 84,63%
Average Income per Game	$1,313,829
Year to Date Revenue	$53,866,984
Expense
Pro Players Total Salaries	$86,040,358
Farm Players Total Salaries	$2,240,640
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$83,514,666
Farm Year To Date Expenses	$1,998,126
Pro Salary Cap To Date	$83,514,666
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$705,249
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,941
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$83,514,666
Estimate Under Maximum Salary Cap of $88,000,000	$4,485,334
Estimate Over Minimum Salary Cap of $0	$83,514,666
Current Bank Account	$7,350,402
Projected Bank Account	$7,350,402

Pro Players Salaries
Patrik Laine	$7,500,000 (1)
Tage Thompson	$7,142,858 (3)
William Nylander	$6,000,000 (3)
Evgeni Malkin	$5,600,000 (1)
Rasmus Ristolainen	$5,400,000 (1)
Shea Theodore	$5,200,000 (2)
Connor Murphy	$5,150,000 (1)
Gustav Nyquist	$5,000,000 (1)
Frederik Andersen	$5,000,000 (2)
TJ Brodie	$5,000,000 (1)
Lawson Crouse	$4,600,000 (2)
Oliver Bjorkstrand	$4,500,000 (1)
Yanni Gourde	$4,100,000 (2)
Scott Laughton	$3,625,000 (1)
Tyler Toffoli	$3,500,000 (3)
Brayden McNabb	$2,750,000 (3)
Kasperi Kapanen	$2,340,000 (1)
Zach Bogosian	$1,050,000 (3)
Danton Heinen	$1,000,000 (2)
Noah Dobson	$832,500 (1)
Ukko-Pekka Luukkonen	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 18 : $86,040,358
Year 19 : $40,342,858
Year 20 : $20,442,858
Year 21 : $0
Salary Average Commitment
Year 18 : $86,040,358
Year 19 : $40,342,858
Year 20 : $20,442,858
Year 21 : $0
Salary Cap with 1 Way Contract
Year 18 : $86,040,358
Year 19 : $40,342,858
Year 20 : $20,442,858
Year 21 : $0

Farm Players Salaries
Tony DeAngelo	$500,000 (2)
Sonny Milano	$190,000 (4)
Jesse Puljujarvi	$145,000 (1)
Bobby McMann	$135,000 (4)
Declan Chisholm	$100,000 (4)
Brad Lambert	$95,000 (4)
Drew O'Connor	$92,500 (1)
Henry Thrun	$92,500 (3)
Scott Morrow	$92,500 (4)
Magnus Chrona	$86,750 (4)
Vincent Iorio	$86,750 (3)
Ridly Greig	$83,250 (3)
Cooper Marody	$77,778 (1)
Joel Blomqvist	$77,778 (1)
Zack Bolduc	$77,778 (1)
Cam Dineen	$77,778 (1)
Garret Sparks	$77,778 (1)
Parker Wotherspoon	$77,500 (3)
Trey Fix-Wolansky	$75,000 (2)
Total Farm Players	19
Salary Commitment
Year 18 : $2,240,640
Year 19 : $1,614,250
Year 20 : $1,039,250
Year 21 : $699,250
Salary Average Commitment
Year 18 : $2,240,640
Year 19 : $1,614,250
Year 20 : $1,039,250
Year 21 : $699,250

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - $100 - 4 487 - 74,78%
Level 2:	5000 - $60 - 3 882 - 77,63%
Level 3:	2000 - $35 - 1 895 - 94,75%
Level 4:	4000 - $25 - 2 591 - 64,76%
Luxury :	1000 - $200 - 767 - 76,71%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	13 621 - 75,67%
Average Income per Game	$1,255,943
Year to Date Revenue	$51,493,652
Expense
Pro Players Total Salaries	$49,048,054
Farm Players Total Salaries	$1,116,390
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$48,565,319
Farm Year To Date Expenses	$1,939,318
Pro Salary Cap To Date	$48,565,319
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$402,033
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,434
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$48,565,319
Estimate Under Maximum Salary Cap of $88,000,000	$39,434,681
Estimate Over Minimum Salary Cap of $0	$48,565,319
Current Bank Account	$27,449,264
Projected Bank Account	$27,449,264

Pro Players Salaries
Josh Anderson	$7,000,000 (1)
John Gibson	$6,400,000 (2)
Andreas Athanasiou	$4,250,000 (1)
Nick Foligno	$3,800,000 (1)
Anthony Mantha	$3,500,000 (4)
Ivan Fedotov	$3,275,000 (1)
Olli Maatta	$2,250,000 (2)
Ryan Suter	$2,000,000 (1)
Jacob Bryson	$1,900,000 (3)
Adam Erne	$1,800,000 (1)
Max Jones	$1,500,000 (3)
Jacob Bernard-Docker	$925,000 (2)
Philipp Kurashev	$892,500 (1)
Maksymilian Szuber	$860,000 (4)
Cameron Butler	$857,500 (4)
Denis Gurianov	$850,000 (3)
Pierre-Olivier Joseph	$832,500 (1)
Joey Anderson	$800,000 (3)
Nick Cousins	$800,000 (4)
Daniil Chayka	$777,777 (1)
Anton Wahlberg	$777,777 (1)
Connor Ingram	$750,000 (2)
Noah Juulsen	$750,000 (1)
Daniel Sprong	$750,000 (2)
Steven Lorentz	$750,000 (1)
Total Pro Players	25
Salary Commitment
Year 18 : $49,048,054
Year 19 : $22,142,500
Year 20 : $11,067,500
Year 21 : $6,017,500
Salary Average Commitment
Year 18 : $49,048,054
Year 19 : $22,142,500
Year 20 : $11,067,500
Year 21 : $6,017,500
Salary Cap with 1 Way Contract
Year 18 : $49,048,054
Year 19 : $22,142,500
Year 20 : $11,067,500
Year 21 : $6,017,500

Farm Players Salaries
Marc-Andre Fleury	$250,000 (1)
Cal Foote	$95,000 (2)
Tyler Wotherspoon	$77,778 (1)
Cameron Gaunce	$77,778 (1)
Egor Sokolov	$77,778 (1)
Adam Brooks	$77,778 (1)
Blade Jenkins	$77,778 (1)
Jet Greaves	$77,500 (3)
Zach Sanford	$77,500 (4)
Adam Klapka	$77,500 (4)
Carter Hart	$75,000 (1)
Glenn Gawdin	$75,000 (1)
Total Farm Players	12
Salary Commitment
Year 18 : $1,116,390
Year 19 : $327,500
Year 20 : $232,500
Year 21 : $155,000
Salary Average Commitment
Year 18 : $1,093,890
Year 19 : $305,000
Year 20 : $210,000
Year 21 : $132,500

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $90 - 5 811 - 96,84%
Level 2:	5000 - $60 - 4 117 - 82,34%
Level 3:	2000 - $40 - 1 472 - 73,61%
Level 4:	4000 - $20 - 3 872 - 96,80%
Luxury :	1000 - $150 - 994 - 99,42%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 266 - 90,37%
Average Income per Game	$1,372,055
Year to Date Revenue	$56,254,250
Expense
Pro Players Total Salaries	$87,716,667
Farm Players Total Salaries	$919,252
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$87,644,178
Farm Year To Date Expenses	$928,279
Pro Salary Cap To Date	$87,644,178
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$718,989
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$8,591
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,644,178
Estimate Under Maximum Salary Cap of $88,000,000	$355,822
Estimate Over Minimum Salary Cap of $0	$87,644,178
Current Bank Account	$221,412,251
Projected Bank Account	$221,412,251

Pro Players Salaries
Aleksander Barkov	$12,000,000 (1)
Auston Matthews	$7,975,000 (3)
Victor Hedman	$7,000,000 (4)
Anze Kopitar	$7,000,000 (1)
Igor Shesterkin	$6,666,667 (4)
Mikko Rantanen	$6,000,000 (4)
Ryan O'Reilly	$6,000,000 (2)
Justin Faulk	$4,750,000 (1)
Brett Pesce	$4,025,000 (3)
Brad Marchand	$4,000,000 (4)
Brandon Carlo	$3,500,000 (2)
Sidney Crosby	$3,000,000 (4)
Adam Lowry	$2,500,000 (1)
Adam Larsson	$2,500,000 (1)
Marc Staal	$2,000,000 (1)
Teddy Blueger	$1,950,000 (1)
David Kampf	$1,600,000 (2)
Noel Acciari	$1,500,000 (1)
Dmitry Kulikov	$1,400,000 (1)
Jimmy Vesey	$800,000 (1)
William Lagesson	$775,000 (4)
Magnus Hellberg	$775,000 (4)
Total Pro Players	22
Salary Commitment
Year 18 : $87,716,667
Year 19 : $51,316,667
Year 20 : $40,216,667
Year 21 : $28,216,667
Salary Average Commitment
Year 18 : $87,716,667
Year 19 : $51,316,667
Year 20 : $40,216,667
Year 21 : $28,216,667
Salary Cap with 1 Way Contract
Year 18 : $87,716,667
Year 19 : $51,316,667
Year 20 : $40,216,667
Year 21 : $28,216,667

Farm Players Salaries
Tyler Motte	$135,000 (2)
Jacob Peterson	$84,250 (2)
Sean Day	$77,778 (1)
Mitchell Vande Sompel	$77,778 (1)
Seth Griffith	$77,778 (1)
Will Bitten	$77,778 (1)
Matt Donovan	$77,778 (1)
Jake Wise	$77,778 (1)
Mitch Reinke	$77,778 (1)
Matt Irwin	$77,778 (1)
Domenick Fensore	$77,778 (1)
Total Farm Players	11
Salary Commitment
Year 18 : $919,252
Year 19 : $219,250
Year 20 : $0
Year 21 : $0
Salary Average Commitment
Year 18 : $919,252
Year 19 : $219,250
Year 20 : $0
Year 21 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - $90 - 5 476 - 91,26%
Level 2:	5000 - $55 - 4 683 - 93,66%
Level 3:	2000 - $35 - 1 868 - 93,42%
Level 4:	4000 - $20 - 3 639 - 90,98%
Luxury :	1000 - $200 - 748 - 74,76%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 414 - 91,19%
Average Income per Game	$1,349,490
Year to Date Revenue	$55,329,090
Expense
Pro Players Total Salaries	$36,637,777
Farm Players Total Salaries	$2,055,642
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$34,181,938
Farm Year To Date Expenses	$1,803,500
Pro Salary Cap To Date	$34,181,938
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$300,310
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,212
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$34,181,938
Estimate Under Maximum Salary Cap of $88,000,000	$53,818,062
Estimate Over Minimum Salary Cap of $0	$34,181,938
Current Bank Account	$141,970,317
Projected Bank Account	$141,970,317

Pro Players Salaries
Paul Cotter	$6,550,000 (2)
Cole Guttman	$4,100,000 (3)
Mike Hoffman	$4,000,000 (1)
Casey Mittelstadt	$2,500,000 (2)
Conor Sheary	$2,000,000 (1)
Charlie Lindgren	$1,200,000 (2)
Jon Merrill	$1,200,000 (4)
Milan Lucic	$1,000,000 (1)
Sam Montembeault	$1,000,000 (2)
Logan Stanley	$1,000,000 (2)
Logan Cooley	$950,000 (1)
Adam Fantilli	$950,000 (1)
Mason McTavish	$925,000 (2)
Lukas Reichel	$925,000 (2)
Shane Pinto	$925,000 (2)
Dylan Samberg	$925,000 (2)
Zac Jones	$925,000 (2)
Maxwell Crozier	$867,500 (1)
Jordan Spence	$842,500 (2)
Rafael Harvey Pinard	$825,000 (2)
Keaton Middleton	$777,777 (1)
Jaret Anderson-Dolan	$750,000 (1)
Ryan Poehling	$750,000 (2)
Cale Fleury	$750,000 (2)
Total Pro Players	24
Salary Commitment
Year 18 : $36,637,777
Year 19 : $25,342,500
Year 20 : $5,300,000
Year 21 : $1,200,000
Salary Average Commitment
Year 18 : $36,187,777
Year 19 : $25,342,500
Year 20 : $5,300,000
Year 21 : $1,200,000
Salary Cap with 1 Way Contract
Year 18 : $36,637,777
Year 19 : $25,342,500
Year 20 : $5,300,000
Year 21 : $1,200,000

Farm Players Salaries
Nikolas Matinpalo	$415,500 (4)
Brian Halonen	$230,000 (4)
Ryan Winterton	$85,500 (2)
Mavrik Bourque	$83,250 (4)
Dennis Hildeby	$77,778 (1)
Colton Dach	$77,778 (1)
Gabriel Bourque	$77,778 (1)
Helge Grans	$77,778 (1)
Konnor Smith	$77,778 (1)
Layton Ahac	$77,778 (1)
Samuel Knazko	$77,778 (1)
Keith Kinkaid	$77,778 (1)
Tristen Robins	$77,778 (1)
Ryan Francis	$77,778 (1)
Tyson Hinds	$77,778 (1)
Marian Studenic	$77,778 (1)
Mike Hardman	$77,778 (1)
Calle Clang	$77,778 (1)
Chris Wagner	$77,500 (3)
Anton Blidh	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 18 : $2,055,642
Year 19 : $891,750
Year 20 : $806,250
Year 21 : $728,750
Salary Average Commitment
Year 18 : $2,055,642
Year 19 : $891,750
Year 20 : $806,250
Year 21 : $728,750

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $90 - 5 545 - 92,41%
Level 2:	5000 - $50 - 4 660 - 93,19%
Level 3:	2000 - $30 - 1 870 - 93,48%
Level 4:	4000 - $20 - 3 687 - 92,19%
Luxury :	1000 - $185 - 932 - 93,20%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 693 - 92,74%
Average Income per Game	$1,344,516
Year to Date Revenue	$55,125,150
Expense
Pro Players Total Salaries	$34,168,608
Farm Players Total Salaries	$1,695,058
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$32,392,453
Farm Year To Date Expenses	$1,792,431
Pro Salary Cap To Date	$32,392,453
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$280,071
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,842
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$32,392,453
Estimate Under Maximum Salary Cap of $88,000,000	$55,607,547
Estimate Over Minimum Salary Cap of $0	$32,392,453
Current Bank Account	$203,485,460
Projected Bank Account	$203,485,460

Pro Players Salaries
Marc-Edouard Vlasic	$7,000,000 (1)
Jeff Petry	$5,000,000 (1)
Nikita Zaitsev	$4,500,000 (1)
Eric Robinson	$1,500,000 (2)
Brandon Scanlin	$1,500,000 (3)
Connor Bedard	$950,000 (1)
Aku Raty	$925,000 (4)
Arvid Soderblom	$925,000 (2)
Connor Mackey	$925,000 (2)
Simon Holmstrom	$832,500 (3)
Mitchell Chaffee	$800,000 (1)
Curtis Lazar	$800,000 (1)
Matthew Kessel	$800,000 (1)
Cameron Hughes	$777,777 (1)
Troy Grosenick	$777,777 (1)
Fabian Lysell	$777,777 (1)
Logan Shaw	$777,777 (1)
Brandon Biro	$775,000 (4)
Aliaksei Protas	$775,000 (3)
Vladislav Kolyachonok	$775,000 (1)
Byron Froese	$775,000 (3)
Jaycob Megna	$750,000 (2)
Austin Czarnik	$750,000 (1)
Total Pro Players	23
Salary Commitment
Year 18 : $34,168,608
Year 19 : $9,682,500
Year 20 : $5,582,500
Year 21 : $1,700,000
Salary Average Commitment
Year 18 : $34,168,608
Year 19 : $9,682,500
Year 20 : $5,582,500
Year 21 : $1,700,000
Salary Cap with 1 Way Contract
Year 18 : $34,168,608
Year 19 : $9,682,500
Year 20 : $5,582,500
Year 21 : $1,700,000

Farm Players Salaries
Filip Roos	$175,000 (2)
Nikita Nesterenko	$155,000 (2)
Bradly Nadeau	$95,000 (2)
Logan Morrison	$87,000 (1)
Sammy Walker	$86,750 (3)
Brennan Othmann	$83,250 (1)
Olle Lycksell	$80,000 (4)
Hugo Alnefelt	$77,778 (1)
Hunter McKown	$77,778 (1)
Colby Barlow	$77,778 (1)
Kyle Clifford	$77,778 (1)
Colton White	$77,778 (1)
Jeremie Poirier	$77,778 (1)
William Stromgren	$77,778 (1)
Mikhail Abramov	$77,778 (1)
Steven Kampfer	$77,778 (1)
William Dufour	$77,778 (1)
Aidan McDonough	$77,778 (1)
Mackenzie MacEachern	$77,500 (4)
Total Farm Players	19
Salary Commitment
Year 18 : $1,695,058
Year 19 : $669,250
Year 20 : $244,250
Year 21 : $157,500
Salary Average Commitment
Year 18 : $1,695,058
Year 19 : $669,250
Year 20 : $244,250
Year 21 : $157,500

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $80 - 5 890 - 98,17%
Level 2:	5000 - $60 - 4 016 - 80,31%
Level 3:	2000 - $35 - 1 929 - 96,45%
Level 4:	4000 - $20 - 3 832 - 95,81%
Luxury :	1000 - $200 - 796 - 79,63%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 463 - 91,46%
Average Income per Game	$1,320,237
Year to Date Revenue	$54,129,701
Expense
Pro Players Total Salaries	$66,225,875
Farm Players Total Salaries	$2,398,002
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$70,152,787
Farm Year To Date Expenses	$2,012,290
Pro Salary Cap To Date	$70,152,787
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$542,835
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$22,411
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$70,152,787
Estimate Under Maximum Salary Cap of $88,000,000	$17,847,213
Estimate Over Minimum Salary Cap of $0	$70,152,787
Current Bank Account	$18,121,742
Projected Bank Account	$18,121,742

Pro Players Salaries
Quinn Hughes	$9,500,000 (2)
Andrew Copp	$6,250,000 (1)
Adam Pelech	$5,750,000 (4)
Mark Scheifele	$5,500,000 (2)
J.T. Compher	$4,500,000 (1)
Rasmus Andersson	$4,050,000 (1)
Jean-Gabriel Pageau	$4,000,000 (1)
Dylan DeMelo	$3,500,000 (3)
Bryan Rust	$3,500,000 (1)
Alexandar Georgiev	$2,900,000 (4)
Henri Jokiharju	$2,600,000 (3)
Casey Cizikas	$2,500,000 (1)
Troy Stecher	$2,200,000 (1)
Nico Sturm	$2,000,000 (3)
Jake Evans	$1,700,000 (4)
Christian Fischer	$1,125,875 (1)
Ross Johnston	$1,100,000 (3)
Georgi Romanov	$950,000 (4)
Luke Hughes	$925,000 (4)
Yegor Chinakhov	$925,000 (2)
Dakota Joshua	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 18 : $66,225,875
Year 19 : $37,350,000
Year 20 : $21,425,000
Year 21 : $12,225,000
Salary Average Commitment
Year 18 : $66,225,875
Year 19 : $37,350,000
Year 20 : $21,425,000
Year 21 : $12,225,000
Salary Cap with 1 Way Contract
Year 18 : $66,225,875
Year 19 : $37,350,000
Year 20 : $21,425,000
Year 21 : $12,225,000

Farm Players Salaries
Uvis Balinskis	$440,000 (4)
Lukas Rousek	$417,500 (3)
Ryan Lomberg	$215,000 (1)
Sam Malinski	$85,000 (4)
Yaniv Perets	$80,500 (4)
Tim Gettinger	$77,778 (1)
Riley Stillman	$77,778 (1)
Kyle Rau	$77,778 (1)
Mason Geertsen	$77,778 (1)
Michael Houser	$77,778 (1)
Joel Lesperance	$77,778 (1)
Chris Terry	$77,778 (1)
Brogan Rafferty	$77,778 (1)
Adam Cracknell	$77,778 (1)
Raphael Lavoie	$77,500 (4)
Jordan Oesterle	$77,500 (4)
Dennis Gilbert	$77,500 (3)
Angus Crookshank	$77,500 (4)
Liam O'Brien	$75,000 (1)
Felix Sandstrom	$75,000 (2)
Total Farm Players	20
Salary Commitment
Year 18 : $2,398,002
Year 19 : $1,408,000
Year 20 : $1,333,000
Year 21 : $838,000
Salary Average Commitment
Year 18 : $2,398,002
Year 19 : $1,408,000
Year 20 : $1,333,000
Year 21 : $838,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6000 - $100 - 4 610 - 76,84%
Level 2:	5000 - $61 - 3 967 - 79,34%
Level 3:	2000 - $38 - 1 493 - 74,64%
Level 4:	4000 - $20 - 3 751 - 93,77%
Luxury :	1000 - $203 - 782 - 78,17%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	14 602 - 81,12%
Average Income per Game	$1,291,447
Year to Date Revenue	$52,949,338
Expense
Pro Players Total Salaries	$72,660,000
Farm Players Total Salaries	$2,883,198
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,356,882
Farm Year To Date Expenses	$3,234,633
Pro Salary Cap To Date	$79,356,882
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$595,574
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$26,946
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$79,356,882
Estimate Under Maximum Salary Cap of $88,000,000	$8,643,118
Estimate Over Minimum Salary Cap of $0	$79,356,882
Current Bank Account	$17,460,837
Projected Bank Account	$17,460,837

Pro Players Salaries
Charlie McAvoy	$9,250,000 (2)
Dougie Hamilton	$6,300,000 (2)
Tom Wilson	$6,100,000 (2)
Jacob Markstrom	$6,000,000 (1)
Kyle Connor	$5,000,000 (2)
Mikhail Sergachev	$4,800,000 (1)
Jesperi Kotkaniemi	$4,500,000 (2)
Jonas Siegenthaler	$4,000,000 (1)
Jake DeBrusk	$4,000,000 (3)
Joel Armia	$3,800,000 (4)
Joel Eriksson Ek	$3,000,000 (2)
Jordan Greenway	$2,500,000 (2)
Dante Fabbro	$2,500,000 (4)
Jonathan Quick	$2,500,000 (2)
Zemgus Girgensons	$2,400,000 (2)
Michael Rasmussen	$1,000,000 (1)
Ross Colton	$1,000,000 (1)
J.J. Moser	$892,500 (2)
Ryan McLeod	$867,500 (1)
Tommy Novak	$750,000 (2)
Kevin Bahl	$750,000 (2)
Brandon Duhaime	$750,000 (2)
Total Pro Players	22
Salary Commitment
Year 18 : $72,660,000
Year 19 : $54,992,500
Year 20 : $10,300,000
Year 21 : $6,300,000
Salary Average Commitment
Year 18 : $72,660,000
Year 19 : $54,992,500
Year 20 : $10,300,000
Year 21 : $6,300,000
Salary Cap with 1 Way Contract
Year 18 : $72,660,000
Year 19 : $54,992,500
Year 20 : $10,300,000
Year 21 : $6,300,000

Farm Players Salaries
Spencer Stastney	$417,500 (3)
Akito Hirose	$187,000 (3)
Jack Campbell	$180,000 (1)
Victor Olofsson	$107,500 (2)
Cole McWard	$89,500 (3)
Akira Schmid	$86,750 (3)
Ethan Del Mastro	$86,750 (1)
James Malatesta	$86,250 (1)
Jordan Harris	$84,250 (2)
Peyton Krebs	$83,250 (2)
Robbie Russo	$77,778 (1)
Elmer Soderblom	$77,778 (1)
Benoit-Olivier Groulx	$77,778 (1)
Jake Livingstone	$77,778 (1)
Josh Dunne	$77,778 (1)
Aaron Ness	$77,778 (1)
Kevin Mandolese	$77,778 (1)
Jeremy Davies	$77,778 (1)
Jonathan Lekkerimaki	$77,778 (1)
Marco Kasper	$77,778 (1)
Jett Woo	$77,778 (1)
Matt Filipe	$77,778 (1)
Nathan Gaucher	$77,778 (1)
Reid Schaefer	$77,778 (1)
William Wallinder	$77,778 (1)
Alex Beaucage	$77,778 (1)
Louis Crevier	$77,500 (4)
Rhett Gardner	$77,500 (4)
Radim Zohorna	$75,000 (1)
Total Farm Players	29
Salary Commitment
Year 18 : $2,883,198
Year 19 : $1,210,750
Year 20 : $935,750
Year 21 : $155,000
Salary Average Commitment
Year 18 : $2,883,198
Year 19 : $1,210,750
Year 20 : $935,750
Year 21 : $155,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gaylord Entertainment Center
Level 1:	6000 - $90 - 5 623 - 93,72%
Level 2:	5000 - $58 - 4 641 - 92,81%
Level 3:	2000 - $33 - 1 889 - 94,45%
Level 4:	4000 - $20 - 3 684 - 92,11%
Luxury :	1000 - $190 - 940 - 94,00%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 778 - 93,21%
Average Income per Game	$1,416,868
Year to Date Revenue	$58,091,568
Expense
Pro Players Total Salaries	$35,113,885
Farm Players Total Salaries	$1,379,446
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$34,175,240
Farm Year To Date Expenses	$1,262,522
Pro Salary Cap To Date	$34,175,240
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$287,819
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,892
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$34,175,240
Estimate Under Maximum Salary Cap of $88,000,000	$53,824,760
Estimate Over Minimum Salary Cap of $0	$34,175,240
Current Bank Account	$74,428,564
Projected Bank Account	$74,428,564

Pro Players Salaries
Ondrej Palat	$5,300,000 (1)
Brandon Saad	$4,375,000 (1)
Warren Foegele	$4,000,000 (1)
Marcus Foligno	$3,100,000 (2)
Vladislav Namestnikov	$2,500,000 (2)
James Reimer	$1,500,000 (3)
Kyle Burroughs	$1,100,000 (1)
Oliver Kylington	$1,050,000 (4)
Andreas Englund	$1,000,000 (4)
Leo Carlsson	$950,000 (4)
Morgan Barron	$925,000 (2)
Alex Laferriere	$875,000 (4)
Karl Henriksson	$777,777 (1)
Joe Hicketts	$777,777 (1)
Filip Johansson	$777,777 (1)
Charles Hudon	$777,777 (1)
Michael Vukojevic	$777,777 (1)
Max Lajoie	$775,000 (4)
Ryan Shea	$775,000 (1)
Fabian Zetterlund	$750,000 (2)
Zach Parise	$750,000 (1)
Nick Seeler	$750,000 (2)
Vitek Vanecek	$750,000 (1)
Total Pro Players	23
Salary Commitment
Year 18 : $35,113,885
Year 19 : $14,175,000
Year 20 : $6,150,000
Year 21 : $4,650,000
Salary Average Commitment
Year 18 : $35,113,885
Year 19 : $14,175,000
Year 20 : $6,150,000
Year 21 : $4,650,000
Salary Cap with 1 Way Contract
Year 18 : $35,113,885
Year 19 : $14,175,000
Year 20 : $6,150,000
Year 21 : $4,650,000

Farm Players Salaries
Dominik Kubalik	$250,000 (3)
Alexandre Texier	$210,000 (4)
Craig Smith	$100,000 (4)
Mads Sogaard	$92,500 (2)
Matthew Knies	$92,500 (4)
Scott Sabourin	$90,000 (2)
Sebastian Cossa	$77,778 (1)
Zach LHeureux	$77,778 (1)
Sean Farrell	$77,778 (1)
Michael Milne	$77,778 (1)
Anthony Angello	$77,778 (1)
Will Butcher	$77,778 (1)
Henri Nikkanen	$77,778 (1)
Total Farm Players	13
Salary Commitment
Year 18 : $1,379,446
Year 19 : $835,000
Year 20 : $652,500
Year 21 : $402,500
Salary Average Commitment
Year 18 : $1,379,446
Year 19 : $835,000
Year 20 : $652,500
Year 21 : $402,500

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $135 - 3 392 - 56,54%
Level 2:	5000 - $75 - 3 160 - 63,21%
Level 3:	2000 - $40 - 1 435 - 71,74%
Level 4:	4000 - $25 - 2 566 - 64,16%
Luxury :	1000 - $225 - 697 - 69,73%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	11 251 - 62,51%
Average Income per Game	$1,265,496
Year to Date Revenue	$51,885,354
Expense
Pro Players Total Salaries	$88,732,500
Farm Players Total Salaries	$2,916,668
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$87,446,439
Farm Year To Date Expenses	$3,056,759
Pro Salary Cap To Date	$87,446,439
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$727,316
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$27,259
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,446,439
Estimate Under Maximum Salary Cap of $88,000,000	$553,561
Estimate Over Minimum Salary Cap of $0	$87,446,439
Current Bank Account	$17,190,591
Projected Bank Account	$17,190,591

Pro Players Salaries
Drew Doughty	$11,000,000 (3)
Jonas Brodin	$8,000,000 (4)
Mark Stone	$8,000,000 (1)
Vladislav Gavrikov	$5,250,000 (1)
Brayden Schenn	$5,200,000 (2)
Esa Lindell	$5,000,000 (4)
Nikolaj Ehlers	$4,750,000 (2)
Mats Zuccarello	$4,700,000 (2)
Torey Krug	$4,000,000 (1)
Juuse Saros	$4,000,000 (1)
Jordan Martinook	$3,800,000 (2)
Alex Iafallo	$3,700,000 (2)
Jonathan Marchessault	$3,500,000 (2)
Dylan Strome	$3,500,000 (2)
Matt Duchene	$3,000,000 (4)
Pius Suter	$2,750,000 (1)
Cal Clutterbuck	$2,500,000 (1)
Ilya Samsonov	$1,800,000 (4)
Sean Durzi	$1,400,000 (2)
Tyson Barrie	$1,250,000 (4)
Martin Fehervary	$832,500 (2)
Luke Glendening	$800,000 (4)
Total Pro Players	22
Salary Commitment
Year 18 : $88,732,500
Year 19 : $62,232,500
Year 20 : $30,850,000
Year 21 : $19,850,000
Salary Average Commitment
Year 18 : $88,732,500
Year 19 : $62,232,500
Year 20 : $30,850,000
Year 21 : $19,850,000
Salary Cap with 1 Way Contract
Year 18 : $88,732,500
Year 19 : $62,232,500
Year 20 : $30,850,000
Year 21 : $19,850,000

Farm Players Salaries
Justin Danforth	$410,000 (3)
Kevin Labanc	$395,000 (1)
Michael Eyssimont	$300,000 (2)
Stefan Noesen	$275,000 (2)
Evgenii Dadonov	$225,000 (3)
Tomas Tatar	$150,000 (3)
Josh Brown	$130,000 (3)
Kurtis MacDermid	$125,000 (4)
Alexander Barabanov	$100,000 (1)
Landon Slaggert	$92,500 (4)
Josh Mahura	$92,500 (3)
Chad Ruhwedel	$80,000 (2)
Rasmus Asplund	$77,778 (1)
Josh Bloom	$77,778 (1)
Mark Pysyk	$77,778 (1)
Nathan Smith	$77,778 (1)
Brandon Coe	$77,778 (1)
Kasimir Kaskisuo	$77,778 (1)
Mason Shaw	$75,000 (2)
Total Farm Players	19
Salary Commitment
Year 18 : $2,916,668
Year 19 : $1,955,000
Year 20 : $1,225,000
Year 21 : $217,500
Salary Average Commitment
Year 18 : $2,916,668
Year 19 : $1,955,000
Year 20 : $1,225,000
Year 21 : $217,500

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	7000 - $95 - 5 678 - 81,12%
Level 2:	5000 - $58 - 4 647 - 92,94%
Level 3:	3000 - $32 - 1 874 - 62,48%
Level 4:	4000 - $18 - 3 764 - 94,10%
Luxury :	1000 - $180 - 939 - 93,89%
Total Capacity :	20000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 903 - 84,52%
Average Income per Game	$1,437,450
Year to Date Revenue	$58,935,445
Expense
Pro Players Total Salaries	$85,765,831
Farm Players Total Salaries	$2,025,198
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$84,561,138
Farm Year To Date Expenses	$2,145,837
Pro Salary Cap To Date	$84,561,138
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$702,999
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,927
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$84,561,138
Estimate Under Maximum Salary Cap of $88,000,000	$3,438,862
Estimate Over Minimum Salary Cap of $0	$84,561,138
Current Bank Account	$1,183,729
Projected Bank Account	$1,183,729

Pro Players Salaries
Erik Karlsson	$11,500,000 (3)
Kevin Fiala	$8,125,000 (3)
Hampus Lindholm	$7,250,000 (2)
Mathew Barzal	$7,000,000 (1)
Jaden Schwartz	$6,000,000 (4)
Nikita Zadorov	$6,000,000 (4)
Tyler Myers	$6,000,000 (3)
Ryan Graves	$5,750,000 (3)
Vladimir Tarasenko	$4,750,000 (4)
Boone Jenner	$3,750,000 (3)
Oskar Sundqvist	$3,500,000 (1)
Luke Kunin	$2,500,000 (2)
Brett Kulak	$2,500,000 (4)
Karel Vejmelka	$2,250,000 (2)
Blake Lizotte	$1,675,000 (3)
Cam York	$925,000 (1)
Kevin Lankinen	$850,000 (1)
Barrett Hayton	$832,500 (1)
Michal Teply	$777,777 (1)
Chase De Leo	$777,777 (1)
Brett Berard	$777,777 (1)
Akil Thomas	$775,000 (4)
Michael McCarron	$750,000 (1)
Brett Seney	$750,000 (2)
Total Pro Players	24
Salary Commitment
Year 18 : $85,765,831
Year 19 : $69,575,000
Year 20 : $56,825,000
Year 21 : $20,025,000
Salary Average Commitment
Year 18 : $85,765,831
Year 19 : $69,575,000
Year 20 : $56,825,000
Year 21 : $20,025,000
Salary Cap with 1 Way Contract
Year 18 : $85,765,831
Year 19 : $69,575,000
Year 20 : $56,825,000
Year 21 : $20,025,000

Farm Players Salaries
Robby Fabbri	$425,000 (3)
Pavel Mintyukov	$95,000 (4)
Wyatt Kaiser	$92,500 (3)
Sam Steel	$85,000 (3)
Cole Perfetti	$83,250 (3)
Brandon Halverson	$77,778 (1)
Isaac Ratcliffe	$77,778 (1)
Brandon Hickey	$77,778 (1)
Christian Wolanin	$77,778 (1)
Gabriel Dumont	$77,778 (1)
Dillon Heatherington	$77,778 (1)
Jack Peart	$77,778 (1)
Steven Santini	$77,778 (1)
Tanner Kero	$77,778 (1)
Matthew Robertson	$77,778 (1)
Nicholas Caamano	$77,778 (1)
Tyler Boucher	$77,778 (1)
Xavier Ouellet	$77,778 (1)
Wade Allison	$77,778 (1)
Matt Luff	$77,778 (1)
Albert Johansson	$77,778 (1)
Total Farm Players	21
Salary Commitment
Year 18 : $2,025,198
Year 19 : $780,750
Year 20 : $780,750
Year 21 : $95,000
Salary Average Commitment
Year 18 : $2,025,198
Year 19 : $780,750
Year 20 : $780,750
Year 21 : $95,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $88 - 5 728 - 95,46%
Level 2:	5000 - $68 - 3 406 - 68,12%
Level 3:	2000 - $36 - 1 581 - 79,06%
Level 4:	4000 - $22 - 2 886 - 72,16%
Luxury :	1000 - $180 - 947 - 94,70%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	14 548 - 80,82%
Average Income per Game	$1,334,462
Year to Date Revenue	$54,712,928
Expense
Pro Players Total Salaries	$82,612,500
Farm Players Total Salaries	$3,355,558
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$82,356,612
Farm Year To Date Expenses	$3,006,095
Pro Salary Cap To Date	$82,356,612
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$677,152
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$31,360
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$82,356,612
Estimate Under Maximum Salary Cap of $88,000,000	$5,643,388
Estimate Over Minimum Salary Cap of $0	$82,356,612
Current Bank Account	$15,746,225
Projected Bank Account	$15,746,225

Pro Players Salaries
Nikita Kucherov	$9,000,000 (4)
Brayden Point	$9,000,000 (2)
Alex DeBrincat	$8,250,000 (2)
Erik Cernak	$6,760,000 (2)
Jaccob Slavin	$5,200,000 (4)
Morgan Rielly	$5,000,000 (1)
Teuvo Teravainen	$4,750,000 (2)
Nick Schmaltz	$4,500,000 (2)
Jakob Chychrun	$4,000,000 (2)
Ilya Sorokin	$4,000,000 (1)
Matt Grzelcyk	$4,000,000 (1)
Parker Kelly	$2,750,000 (1)
Jalen Chatfield	$2,700,000 (1)
Adin Hill	$2,675,000 (2)
Michael Carcone	$2,500,000 (2)
Beck Malenstyn	$2,295,000 (2)
Kevin Stenlund	$1,000,000 (3)
Kirill Marchenko	$925,000 (3)
Dmitri Voronkov	$925,000 (4)
Klim Kostin	$832,500 (1)
Brett Leason	$800,000 (3)
Egor Zamula	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 18 : $82,612,500
Year 19 : $62,580,000
Year 20 : $17,850,000
Year 21 : $15,125,000
Salary Average Commitment
Year 18 : $82,612,500
Year 19 : $62,580,000
Year 20 : $17,850,000
Year 21 : $15,125,000
Salary Cap with 1 Way Contract
Year 18 : $82,612,500
Year 19 : $62,580,000
Year 20 : $17,850,000
Year 21 : $15,125,000

Farm Players Salaries
Ondrej Pavel	$282,000 (4)
Ilya Solovyov	$282,000 (4)
Joona Koppanen	$193,500 (2)
Axel Jonsson-Fjallby	$193,500 (2)
Nic Aube-Kubel	$122,500 (3)
Sammy Blais	$100,000 (3)
Lane Hutson	$95,000 (4)
Georgii Merkulov	$92,500 (4)
John Beecher	$92,500 (4)
Justus Annunen	$92,500 (2)
Nikita Chibrikov	$86,750 (4)
Philip Tomasino	$83,250 (3)
Justin Sourdif	$83,250 (4)
Lukas Dostal	$83,250 (2)
Andrew Poturalski	$80,000 (4)
Jack Ahcan	$77,778 (1)
Alexander True	$77,778 (1)
Cole Cassels	$77,778 (1)
Keith Petruzzelli	$77,778 (1)
Aatu Raty	$77,778 (1)
Jacob Perreault	$77,778 (1)
Mattias Norlinder	$77,778 (1)
Mike Vecchione	$77,778 (1)
Simon Johansson	$77,778 (1)
Paul LaDue	$77,778 (1)
Riley Damiani	$77,778 (1)
Jacob Moverare	$77,500 (3)
Michael Sgarbossa	$77,500 (4)
Victor Mete	$77,500 (3)
Valtteri Puustinen	$77,500 (4)
Vasily Ponomarev	$77,500 (4)
Eric Comrie	$75,000 (1)
Hudson Fasching	$75,000 (1)
Total Farm Players	33
Salary Commitment
Year 18 : $3,355,558
Year 19 : $2,350,000
Year 20 : $1,787,250
Year 21 : $1,326,500
Salary Average Commitment
Year 18 : $3,318,058
Year 19 : $2,312,500
Year 20 : $1,749,750
Year 21 : $1,289,000

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - $79 - 5 701 - 95,01%
Level 2:	5000 - $47 - 4 777 - 95,55%
Level 3:	2000 - $23 - 1 962 - 98,08%
Level 4:	4000 - $9 - 3 983 - 99,58%
Luxury :	1000 - $178 - 943 - 94,30%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 366 - 96,48%
Average Income per Game	$1,200,832
Year to Date Revenue	$49,234,106
Expense
Pro Players Total Salaries	$37,768,054
Farm Players Total Salaries	$1,368,336
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$35,980,955
Farm Year To Date Expenses	$1,543,014
Pro Salary Cap To Date	$35,980,955
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$309,574
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,788
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$35,980,955
Estimate Under Maximum Salary Cap of $88,000,000	$52,019,045
Estimate Over Minimum Salary Cap of $0	$35,980,955
Current Bank Account	$175,803,703
Projected Bank Account	$175,803,703

Pro Players Salaries
Nicklas Backstrom	$6,000,000 (2)
Ilya Mikheyev	$5,150,000 (4)
Rasmus Sandin	$5,000,000 (4)
Mario Ferraro	$3,250,000 (4)
Calle Jarnkrok	$2,100,000 (2)
Carl Grundstrom	$1,300,000 (3)
Conor Timmins	$1,100,000 (4)
Evan Rodrigues	$1,000,000 (1)
Simon Nemec	$950,000 (4)
Kevin Korchinski	$950,000 (4)
Lucas Raymond	$925,000 (2)
Ian Mitchell	$925,000 (1)
Devon Levi	$925,000 (3)
Nolan Foote	$925,000 (1)
Dylan Cozens	$925,000 (1)
Matthew Poitras	$870,000 (4)
JJ Peterka	$842,500 (2)
Mac Hollowell	$777,777 (1)
Chase Stillman	$777,777 (1)
Dryden Hunt	$775,000 (2)
Kailer Yamamoto	$775,000 (4)
Cameron Crotty	$775,000 (4)
Kaapo Kahkonen	$750,000 (1)
Total Pro Players	23
Salary Commitment
Year 18 : $37,768,054
Year 19 : $31,687,500
Year 20 : $21,045,000
Year 21 : $18,820,000
Salary Average Commitment
Year 18 : $37,768,054
Year 19 : $31,687,500
Year 20 : $21,045,000
Year 21 : $18,820,000
Salary Cap with 1 Way Contract
Year 18 : $37,768,054
Year 19 : $31,687,500
Year 20 : $21,045,000
Year 21 : $18,820,000

Farm Players Salaries
Hunter Shepard	$140,000 (2)
James Hamblin	$140,000 (2)
Michael DiPietro	$77,778 (1)
Dustin Tokarski	$77,778 (1)
Collin Delia	$77,778 (1)
Tanner Dickinson	$77,778 (1)
Nolan Allan	$77,778 (1)
Lassi Thomson	$77,778 (1)
Oskar Back	$77,778 (1)
Jonny Tychonick	$77,778 (1)
Ben Jones	$77,778 (1)
Filip Bystedt	$77,778 (1)
Christian Kyrou	$77,778 (1)
Aleksandr Kisakov	$77,778 (1)
Jiri Patera	$77,500 (3)
Gage Goncalves	$77,500 (4)
Total Farm Players	16
Salary Commitment
Year 18 : $1,368,336
Year 19 : $435,000
Year 20 : $155,000
Year 21 : $77,500
Salary Average Commitment
Year 18 : $1,368,336
Year 19 : $435,000
Year 20 : $155,000
Year 21 : $77,500

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	6000 - $100 - 4 780 - 79,66%
Level 2:	5000 - $60 - 4 117 - 82,33%
Level 3:	2000 - $35 - 1 949 - 97,43%
Level 4:	4000 - $20 - 3 870 - 96,75%
Luxury :	1000 - $200 - 809 - 80,93%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 524 - 86,25%
Average Income per Game	$1,342,159
Year to Date Revenue	$55,028,500
Expense
Pro Players Total Salaries	$87,732,500
Farm Players Total Salaries	$3,222,780
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$87,076,763
Farm Year To Date Expenses	$3,294,628
Pro Salary Cap To Date	$87,076,763
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$719,119
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$30,119
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,076,763
Estimate Under Maximum Salary Cap of $88,000,000	$923,237
Estimate Over Minimum Salary Cap of $0	$87,076,763
Current Bank Account	$95,689,977
Projected Bank Account	$95,689,977

Pro Players Salaries
Bo Horvat	$8,500,000 (4)
Mitchell Marner	$8,025,000 (4)
Aaron Ekblad	$6,000,000 (2)
Clayton Keller	$6,000,000 (1)
Conor Garland	$6,000,000 (4)
John Carlson	$6,000,000 (1)
Jesper Bratt	$5,450,000 (2)
Evgeny Kuznetsov	$5,000,000 (2)
Brent Burns	$5,000,000 (4)
Thatcher Demko	$4,500,000 (1)
Tyler Bertuzzi	$4,250,000 (1)
Radko Gudas	$4,000,000 (1)
Nick Leddy	$3,500,000 (4)
Anthony Duclair	$3,500,000 (4)
Sean Walker	$3,350,000 (3)
Lars Eller	$2,450,000 (4)
Yegor Sharangovich	$2,200,000 (2)
Connor Dewar	$850,000 (3)
Adam Boqvist	$832,500 (1)
Cole Schwindt	$800,000 (4)
Phillip Di Giuseppe	$775,000 (4)
Alex Lyon	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 18 : $87,732,500
Year 19 : $61,400,000
Year 20 : $42,750,000
Year 21 : $38,550,000
Salary Average Commitment
Year 18 : $87,732,500
Year 19 : $61,400,000
Year 20 : $42,750,000
Year 21 : $38,550,000
Salary Cap with 1 Way Contract
Year 18 : $87,732,500
Year 19 : $61,400,000
Year 20 : $42,750,000
Year 21 : $38,550,000

Farm Players Salaries
Philipp Grubauer	$680,000 (4)
Oskar Steen	$565,000 (1)
Kevin Shattenkirk	$250,000 (1)
Mike Reilly	$200,000 (1)
Robert Hagg	$170,000 (1)
Vinnie Hinostroza	$105,000 (1)
Matt Murray	$87,500 (4)
Jakub Brabenec	$77,778 (1)
Cory Conacher	$77,778 (1)
Ville Heinola	$77,778 (1)
Hunter Skinner	$77,778 (1)
Ben Harpur	$77,778 (1)
Leevi Merilainen	$77,778 (1)
Roland McKeown	$77,778 (1)
Peter Holland	$77,778 (1)
Ryan Dzingel	$77,778 (1)
Artemi Kniazev	$77,778 (1)
Chris Tierney	$77,500 (3)
Jack Thompson	$77,500 (4)
Derrick Pouliot	$77,500 (3)
Calle Rosen	$77,500 (3)
Gustav Lindstrom	$77,500 (4)
Total Farm Players	22
Salary Commitment
Year 18 : $3,222,780
Year 19 : $1,155,000
Year 20 : $1,155,000
Year 21 : $922,500
Salary Average Commitment
Year 18 : $3,222,780
Year 19 : $1,155,000
Year 20 : $1,155,000
Year 21 : $922,500

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $87 - 5 756 - 95,93%
Level 2:	5000 - $54 - 4 818 - 96,36%
Level 3:	2000 - $34 - 1 888 - 94,41%
Level 4:	4000 - $17 - 3 828 - 95,69%
Luxury :	1000 - $187 - 957 - 95,70%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 247 - 95,82%
Average Income per Game	$1,389,938
Year to Date Revenue	$56,987,463
Expense
Pro Players Total Salaries	$32,438,054
Farm Players Total Salaries	$1,921,114
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$34,945,539
Farm Year To Date Expenses	$2,026,748
Pro Salary Cap To Date	$34,945,539
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$265,886
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,954
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$34,945,539
Estimate Under Maximum Salary Cap of $88,000,000	$53,054,461
Estimate Over Minimum Salary Cap of $0	$34,945,539
Current Bank Account	$293,294,804
Projected Bank Account	$293,294,804

Pro Players Salaries
Jakob Silfverberg	$5,250,000 (1)
Tyler Johnson	$3,750,000 (1)
Ethan Bear	$2,750,000 (4)
Oskar Lindblom	$2,500,000 (2)
Morgan Frost	$2,400,000 (4)
Brett Howden	$1,650,000 (4)
Cayden Primeau	$1,100,000 (4)
Matt Benning	$1,000,000 (1)
Zach Benson	$950,000 (4)
Arthur Kaliyev	$925,000 (1)
Brandt Clarke	$925,000 (1)
Jackson LaCombe	$925,000 (3)
Wyatt Johnston	$925,000 (3)
Ryan Johnson	$925,000 (4)
Alexis Lafreniere	$925,000 (1)
Sam Gagner	$850,000 (1)
Olen Zellweger	$832,500 (4)
Samu Tuomaala	$777,777 (1)
Ben Gleason	$777,777 (1)
Arturs Silovs	$775,000 (3)
Luke Evangelista	$775,000 (4)
Alexey Toropchenko	$750,000 (2)
Total Pro Players	22
Salary Commitment
Year 18 : $32,438,054
Year 19 : $17,257,500
Year 20 : $14,007,500
Year 21 : $11,382,500
Salary Average Commitment
Year 18 : $32,438,054
Year 19 : $17,257,500
Year 20 : $14,007,500
Year 21 : $11,382,500
Salary Cap with 1 Way Contract
Year 18 : $32,438,054
Year 19 : $17,257,500
Year 20 : $14,007,500
Year 21 : $11,382,500

Farm Players Salaries
Ivan Miroshnichenko	$95,000 (4)
Grigori Denisenko	$92,500 (2)
Kent Johnson	$92,500 (2)
Matt Coronato	$92,500 (4)
Julien Gauthier	$80,000 (4)
Matthew Murray	$77,778 (1)
Colten Ellis	$77,778 (1)
Ben McCartney	$77,778 (1)
Carter Mazur	$77,778 (1)
Eemil Viro	$77,778 (1)
Ethan Keppen	$77,778 (1)
Luke Henman	$77,778 (1)
Carsen Twarynski	$77,778 (1)
Michael Benning	$77,778 (1)
Ruslan Iskhakov	$77,778 (1)
Stephen Halliday	$77,778 (1)
Viktor Neuchev	$77,778 (1)
Blake McLaughlin	$77,778 (1)
Jansen Harkins	$77,500 (4)
Jack Studnicka	$77,500 (4)
Mitchell Stephens	$77,500 (4)
Jayson Megna	$75,000 (1)
Riley Tufte	$75,000 (2)
Dominic Toninato	$75,000 (2)
Total Farm Players	24
Salary Commitment
Year 18 : $1,921,114
Year 19 : $835,000
Year 20 : $500,000
Year 21 : $500,000
Salary Average Commitment
Year 18 : $1,921,114
Year 19 : $835,000
Year 20 : $500,000
Year 21 : $500,000

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 4 806 - 80,11%
Level 2:	5000 - $60 - 4 185 - 83,70%
Level 3:	2000 - $35 - 1 965 - 98,27%
Level 4:	4000 - $20 - 3 886 - 97,14%
Luxury :	1000 - $200 - 814 - 81,40%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 656 - 86,98%
Average Income per Game	$1,353,346
Year to Date Revenue	$55,487,180
Expense
Pro Players Total Salaries	$72,950,000
Farm Players Total Salaries	$797,119
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$73,522,970
Farm Year To Date Expenses	$765,459
Pro Salary Cap To Date	$73,522,970
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$597,951
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$7,450
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$73,522,970
Estimate Under Maximum Salary Cap of $88,000,000	$14,477,030
Estimate Over Minimum Salary Cap of $0	$73,522,970
Current Bank Account	$145,539,334
Projected Bank Account	$145,539,334

Pro Players Salaries
Leon Draisaitl	$8,000,000 (1)
Connor Hellebuyck	$7,500,000 (3)
Nazem Kadri	$7,000,000 (2)
Kris Letang	$6,200,000 (1)
Ryan Nugent-Hopkins	$5,000,000 (1)
Jake Guentzel	$5,000,000 (2)
Phillip Danault	$4,000,000 (1)
Brock Nelson	$4,000,000 (4)
Joe Pavelski	$3,500,000 (1)
Ian Cole	$3,100,000 (1)
Adam Henrique	$3,000,000 (2)
David Savard	$2,800,000 (1)
Colton Sissons	$2,300,000 (1)
Nick Bonino	$2,050,000 (1)
Jake Allen	$2,000,000 (1)
Cody Ceci	$2,000,000 (1)
Tomas Nosek	$1,500,000 (1)
Sean Kuraly	$1,500,000 (1)
Derek Forbort	$1,500,000 (4)
Erik Johnson	$1,000,000 (4)
Total Pro Players	20
Salary Commitment
Year 18 : $72,950,000
Year 19 : $29,000,000
Year 20 : $14,000,000
Year 21 : $6,500,000
Salary Average Commitment
Year 18 : $72,950,000
Year 19 : $29,000,000
Year 20 : $14,000,000
Year 21 : $6,500,000
Salary Cap with 1 Way Contract
Year 18 : $72,950,000
Year 19 : $29,000,000
Year 20 : $14,000,000
Year 21 : $6,500,000

Farm Players Salaries
Viktor Arvidsson	$400,000 (2)
Zach Aston-Reese	$84,063 (2)
Sebastien Aho	$80,000 (2)
Evan Cormier	$77,778 (1)
Brad Hunt	$77,778 (1)
Austin Watson	$77,500 (4)
Total Farm Players	6
Salary Commitment
Year 18 : $797,119
Year 19 : $641,563
Year 20 : $77,500
Year 21 : $77,500
Salary Average Commitment
Year 18 : $797,119
Year 19 : $641,563
Year 20 : $77,500
Year 21 : $77,500

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $88,000,000 Available Cap Space	Over Minimum of $0	Pro Players	Farm Players	Total Players
Avalanche	$110,857,832	$58,267,084	$29,732,916	$58,267,084	20	33	53
Blackhawks	$122,524,227	$81,300,374	$6,699,626	$81,300,374	22	12	34
Blue Jackets	$89,314,688	$85,993,187	$2,006,813	$85,993,187	20	6	26
Blues	$61,933,798	$48,869,267	$39,130,733	$48,869,267	25	19	44
Bruins	$16,542,926	$67,925,604	$20,074,396	$67,925,604	22	37	59
Canadiens	$14,998,616	$84,013,731	$3,986,269	$84,013,731	22	23	45
Canucks	$121,208,141	$63,988,635	$24,011,365	$63,988,635	22	26	48
Capitals	$96,072,663	$73,088,767	$14,911,233	$73,088,767	23	20	43
Coyotes	$1,233,558	$86,147,596	$1,852,404	$86,147,596	20	15	35
Devils	$34,403,180	$50,271,357	$37,728,643	$50,271,357	20	24	44
Ducks	$84,444,983	$50,702,680	$37,297,320	$50,702,680	22	36	58
Flames	$52,773,064	$76,134,098	$11,865,902	$76,134,098	21	22	43
Flyers	$134,847,941	$60,886,924	$27,113,076	$60,886,924	23	21	44
Golden Knights	$28,607,519	$48,772,356	$39,227,644	$48,772,356	20	25	45
Hurricanes	$62,478,903	$85,561,832	$2,438,168	$85,561,832	23	12	35
Ice	$4,815,378	$78,825,047	$9,174,953	$78,825,047	22	18	40
Jets	$1,111,326	$73,083,270	$14,916,730	$73,083,270	22	14	36
Kings	$7,350,402	$83,514,666	$4,485,334	$83,514,666	21	19	40
Kraken	$27,449,264	$48,565,319	$39,434,681	$48,565,319	25	12	37
Lightning	$221,412,251	$87,644,178	$355,822	$87,644,178	22	11	33
Maple Leafs	$141,970,317	$34,181,938	$53,818,062	$34,181,938	24	20	44
Oilers	$203,485,460	$32,392,453	$55,607,547	$32,392,453	23	19	42
Panthers	$18,121,742	$70,152,787	$17,847,213	$70,152,787	21	20	41
Penguins	$17,460,837	$79,356,882	$8,643,118	$79,356,882	22	29	51
Predators	$74,428,564	$34,175,240	$53,824,760	$34,175,240	23	13	36
Rangers	$17,190,591	$87,446,439	$553,561	$87,446,439	22	19	41
Red Wings	$1,183,729	$84,561,138	$3,438,862	$84,561,138	24	21	45
Sabres	$15,746,225	$82,356,612	$5,643,388	$82,356,612	22	33	55
Senators	$175,803,703	$35,980,955	$52,019,045	$35,980,955	23	16	39
Sharks	$95,689,977	$87,076,763	$923,237	$87,076,763	22	22	44
Stars	$293,294,804	$34,945,539	$53,054,461	$34,945,539	22	24	46
Wild	$145,539,334	$73,522,970	$14,477,030	$73,522,970	20	6	26

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 - %