SIMNE - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6000 - $90 - 5,798 - 96.63%
Level 2:	5000 - $55 - 4,771 - 95.42%
Level 3:	2000 - $35 - 1,904 - 95.19%
Level 4:	4000 - $25 - 3,797 - 94.92%
Luxury :	1000 - $140 - 981 - 98.09%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,251 - 95.84%
Average Income per Game	$1,613,846
Year to Date Revenue	$66,167,696
Expense
Pro Players Total Salaries	$57,859,167
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,509,342
Pro Year To Date Expenses	$71,686,897
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$69,299,478
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$317,154
Pro Estimated Expenses	$317,154
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$317,154
Estimated Season Salary Cap	$73,113,342
Estimate Under Maximum Salary Cap of $82,500,000	$9,386,658
Estimate Over Minimum Salary Cap of $61,500,000	$11,613,342
Current Bank Account	$30,670,044
Projected Bank Account	$30,352,890

Pro Players Salaries
Brayden Point	$6,856,000 (3)
-Salary Remaining :	$36,084
David Pastrnak	$6,350,000 (2)
-Salary Remaining :	$33,421
Brandon Saad	$5,002,000 (1)
-Salary Remaining :	$26,326
Jonas Brodin	$4,483,000 (3)
-Salary Remaining :	$23,595
Adam Lowry	$4,108,000 (3)
-Salary Remaining :	$21,621
Pavel Zacha	$3,551,000 (1)
-Salary Remaining :	$18,689
Antoine Roussel	$3,265,000 (1)
-Salary Remaining :	$17,184
Alec Martinez	$2,972,000 (1)
-Salary Remaining :	$15,642
Keith Yandle	$2,694,000 (1)
-Salary Remaining :	$14,179
Antti Raanta	$2,624,000 (1)
-Salary Remaining :	$13,811
Andrew Mangiapane	$2,431,000 (3)
-Salary Remaining :	$12,795
Josh Manson	$1,754,000 (1)
-Salary Remaining :	$9,232
Cedric Paquette	$1,544,000 (1)
-Salary Remaining :	$8,126
Ross Colton	$1,470,000 (3)
-Salary Remaining :	$7,737
Devon Toews	$1,336,000 (1)
-Salary Remaining :	$7,032
Tim Stutzle	$1,200,000 (2)
-Salary Remaining :	$6,316
Tyler Motte	$1,092,000 (1)
-Salary Remaining :	$5,747
Mikko Koskinen	$958,000 (1)
-Salary Remaining :	$5,042
Caleb Jones	$935,000 (1)
-Salary Remaining :	$4,921
Joel Farabee	$850,000 (1)
-Salary Remaining :	$4,474
Ryan McLeod	$834,167 (3)
-Salary Remaining :	$4,390
Eeli Tolvanen	$800,000 (2)
-Salary Remaining :	$4,211
Gabriel Dumont	$750,000 (1)
-Salary Remaining :	$3,947
Total Pro Players	23
Salary Commitment
Year 12 : $57,859,167
Year 13 : $28,532,167
Year 14 : $20,182,167
Year 15 : $0
Salary Average Commitment
Year 12 : $15,849,837
Year 13 : $6,195,833
Year 14 : $3,826,667
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $57,859,167
Year 13 : $28,532,167
Year 14 : $20,182,167
Year 15 : $0

Farm Players Salaries
Austin Wagner	$90,600 (1)
Salary Remaining :	$90,600
Ryan Fanti	$75,000 (3)
Salary Remaining :	$75,000
Beck Warm	$75,000 (2)
Salary Remaining :	$75,000
Walker Duehr	$75,000 (2)
Salary Remaining :	$75,000
Daniil Miromanov	$75,000 (3)
Salary Remaining :	$75,000
Jordan Spence	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	6
Salary Commitment
Year 12 : $465,600
Year 13 : $375,000
Year 14 : $225,000
Year 15 : $0
Salary Average Commitment
Year 12 : $397,500
Year 13 : $305,000
Year 14 : $172,500
Year 15 : $0

Black Hawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,649 - 94.14%
Level 2:	5000 - $70 - 3,550 - 71.00%
Level 3:	2000 - $50 - 1,263 - 63.16%
Level 4:	4000 - $30 - 2,853 - 71.32%
Luxury :	1000 - $200 - 955 - 95.47%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	14,269 - 79.27%
Average Income per Game	$1,718,065
Year to Date Revenue	$70,440,662
Expense
Pro Players Total Salaries	$61,950,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$65,205,564
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$63,216,098
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$336,579
Pro Estimated Expenses	$336,579
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$336,579
Estimated Season Salary Cap	$63,542,151
Estimate Under Maximum Salary Cap of $82,500,000	$18,957,849
Estimate Over Minimum Salary Cap of $61,500,000	$2,042,151
Current Bank Account	$36,167,696
Projected Bank Account	$35,831,117

Pro Players Salaries
Braden Holtby	$7,947,000 (1)
-Salary Remaining :	$41,826
Rasmus Ristolainen	$6,019,000 (1)
-Salary Remaining :	$31,679
James van Riemsdyk	$5,820,000 (1)
-Salary Remaining :	$30,632
John Marino	$5,655,000 (1)
-Salary Remaining :	$29,763
Calvin de Haan	$4,642,000 (1)
-Salary Remaining :	$24,432
Nikita Zaitsev	$4,610,000 (1)
-Salary Remaining :	$24,263
Jeff Skinner	$4,579,000 (1)
-Salary Remaining :	$24,100
Alex Galchenyuk	$2,962,000 (3)
-Salary Remaining :	$15,589
Carl Soderberg	$2,910,000 (1)
-Salary Remaining :	$15,316
Vladislav Namestnikov	$2,806,000 (1)
-Salary Remaining :	$14,768
Alexandar Georgiev	$2,503,000 (1)
-Salary Remaining :	$13,174
Frederick Gaudreau	$2,394,000 (3)
-Salary Remaining :	$12,600
Scott Wedgewood	$1,496,000 (3)
-Salary Remaining :	$7,874
Scott Harrington	$1,015,000 (1)
-Salary Remaining :	$5,342
Rhett Gardner	$925,000 (2)
-Salary Remaining :	$4,868
Ville Heinola	$894,167 (2)
-Salary Remaining :	$4,706
Jordan Martinook	$860,000 (2)
-Salary Remaining :	$4,526
Benoit-Olivier Groulx	$822,500 (3)
-Salary Remaining :	$4,329
Jaycob Megna	$795,000 (2)
-Salary Remaining :	$4,184
Jake Leschyshyn	$778,333 (3)
-Salary Remaining :	$4,096
Devin Shore	$767,000 (3)
-Salary Remaining :	$4,037
Ross Johnston	$750,000 (2)
-Salary Remaining :	$3,947
Total Pro Players	22
Salary Commitment
Year 12 : $61,950,000
Year 13 : $13,444,000
Year 14 : $9,219,833
Year 15 : $0
Salary Average Commitment
Year 12 : $17,512,502
Year 13 : $7,320,000
Year 14 : $3,800,833
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $61,950,000
Year 13 : $13,444,000
Year 14 : $9,219,833
Year 15 : $0

Farm Players Salaries
Samuel Morin	$134,900 (1)
Salary Remaining :	$134,900
Joachim Blichfeld	$119,000 (1)
Salary Remaining :	$119,000
Scott Perunovich	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	3
Salary Commitment
Year 12 : $328,900
Year 13 : $75,000
Year 14 : $75,000
Year 15 : $0
Salary Average Commitment
Year 12 : $188,667
Year 13 : $57,500
Year 14 : $57,500
Year 15 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 5,674 - 94.57%
Level 2:	5000 - $50 - 4,808 - 96.15%
Level 3:	2000 - $30 - 1,939 - 96.96%
Level 4:	4000 - $20 - 3,943 - 98.58%
Luxury :	1000 - $240 - 680 - 68.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,044 - 94.69%
Average Income per Game	$1,650,961
Year to Date Revenue	$67,689,401
Expense
Pro Players Total Salaries	$75,239,500
Farm Players Total Salaries	$0
Coaches Total Salaries	$575,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,710,726
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$79,138,731
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$399,024
Pro Estimated Expenses	$399,024
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$399,024
Estimated Season Salary Cap	$79,534,728
Estimate Under Maximum Salary Cap of $82,500,000	$2,965,272
Estimate Over Minimum Salary Cap of $61,500,000	$18,034,728
Current Bank Account	$11,000,240
Projected Bank Account	$10,601,216

Pro Players Salaries
Drew Doughty	$8,767,000 (1)
-Salary Remaining :	$46,142
Taylor Hall	$8,214,000 (1)
-Salary Remaining :	$43,232
Jaccob Slavin	$6,894,000 (3)
-Salary Remaining :	$36,284
Kevin Hayes	$6,688,000 (1)
-Salary Remaining :	$35,200
Dominik Kubalik	$6,108,000 (1)
-Salary Remaining :	$32,147
John Klingberg	$5,539,000 (1)
-Salary Remaining :	$29,153
Blake Coleman	$4,889,000 (1)
-Salary Remaining :	$25,732
Neal Pionk	$4,197,000 (2)
-Salary Remaining :	$22,089
Jordan Binnington	$4,191,000 (2)
-Salary Remaining :	$22,058
Anthony Cirelli	$3,978,000 (2)
-Salary Remaining :	$20,937
Troy Terry	$2,713,000 (2)
-Salary Remaining :	$14,279
Brett Howden	$2,356,000 (3)
-Salary Remaining :	$12,400
Curtis Lazar	$1,447,000 (2)
-Salary Remaining :	$7,616
Justin Schultz	$1,396,000 (1)
-Salary Remaining :	$7,347
Cody Franson	$1,089,000 (1)
-Salary Remaining :	$5,732
Cory Schneider	$1,073,000 (1)
-Salary Remaining :	$5,647
Martin Frk	$991,000 (1)
-Salary Remaining :	$5,216
Travis Dermott	$874,000 (1)
-Salary Remaining :	$4,600
Juho Lammikko	$809,000 (3)
-Salary Remaining :	$4,258
Matthew Nieto	$767,000 (1)
-Salary Remaining :	$4,037
Nic Petan	$759,000 (3)
-Salary Remaining :	$3,995
Jaret Anderson-Dolan	$750,500 (2)
-Salary Remaining :	$3,950
Danton Heinen	$750,000 (2)
-Salary Remaining :	$3,947
Louis Domingue (Out of Payroll)	$750,000 (1)
-Salary Remaining :	$3,947
Total Pro Players	24
Salary Commitment
Year 12 : $75,989,500
Year 13 : $28,844,500
Year 14 : $10,818,000
Year 15 : $0
Salary Average Commitment
Year 12 : $27,615,838
Year 13 : $8,040,833
Year 14 : $2,692,500
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $75,989,500
Year 13 : $28,844,500
Year 14 : $10,818,000
Year 15 : $0

Farm Players Salaries
Lane Pederson	$148,889 (2)
Salary Remaining :	$148,889
Martin Marincin	$139,800 (1)
Salary Remaining :	$139,800
Vladislav Kamenev	$112,200 (1)
Salary Remaining :	$112,200
Brendan Perlini	$105,200 (1)
Salary Remaining :	$105,200
Jacob de La Rose	$102,600 (1)
Salary Remaining :	$102,600
Jacob Larsson	$101,900 (2)
Salary Remaining :	$101,900
Justin Bailey	$95,200 (2)
Salary Remaining :	$95,200
Kyle Burroughs	$92,800 (2)
Salary Remaining :	$92,800
Nils Hoglander	$89,167 (2)
Salary Remaining :	$89,167
Ryan Lomberg	$88,800 (2)
Salary Remaining :	$88,800
Jake Virtanen	$87,500 (2)
Salary Remaining :	$87,500
Cole Clayton	$86,900 (3)
Salary Remaining :	$86,900
Nikolay Goldobin	$86,800 (1)
Salary Remaining :	$86,800
Chase Wouters	$86,400 (3)
Salary Remaining :	$86,400
Saku Maenalanen	$82,800 (1)
Salary Remaining :	$82,800
Nikita Tryamkin	$78,400 (2)
Salary Remaining :	$78,400
Libor Hajek	$75,000 (1)
Salary Remaining :	$75,000
Pavel Shen	$75,000 (2)
Salary Remaining :	$75,000
Mitchell Hoelscher	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	19
Salary Commitment
Year 12 : $1,810,356
Year 13 : $1,012,856
Year 14 : $173,300
Year 15 : $0
Salary Average Commitment
Year 12 : $1,245,050
Year 13 : $714,167
Year 14 : $150,000
Year 15 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - $100 - 5,708 - 95.13%
Level 2:	5000 - $60 - 4,722 - 94.44%
Level 3:	2000 - $40 - 1,566 - 78.32%
Level 4:	4000 - $25 - 3,786 - 94.66%
Luxury :	1000 - $200 - 947 - 94.68%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,730 - 92.94%
Average Income per Game	$1,789,202
Year to Date Revenue	$73,357,268
Expense
Pro Players Total Salaries	$58,988,900
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,947,700
Pro Year To Date Expenses	$60,084,342
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$58,094,922
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$320,994
Pro Estimated Expenses	$320,994
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$320,994
Estimated Season Salary Cap	$62,353,090
Estimate Under Maximum Salary Cap of $82,500,000	$20,146,910
Estimate Over Minimum Salary Cap of $61,500,000	$853,090
Current Bank Account	$136,076,451
Projected Bank Account	$135,755,457

Pro Players Salaries
Anthony Mantha	$6,126,000 (3)
-Salary Remaining :	$32,242
Jakub Voracek	$5,239,000 (1)
-Salary Remaining :	$27,574
Robin Lehner	$5,010,900 (2)
-Salary Remaining :	$26,373
Andrej Sekera	$4,759,000 (1)
-Salary Remaining :	$25,047
Cole Schneider	$4,448,000 (1)
-Salary Remaining :	$23,411
Nate Schmidt	$3,783,000 (1)
-Salary Remaining :	$19,911
Pavel Buchnevich	$3,479,000 (1)
-Salary Remaining :	$18,311
T.J. Brodie	$3,333,000 (2)
-Salary Remaining :	$17,542
Matt Roy	$2,654,000 (3)
-Salary Remaining :	$13,968
Zach Parise	$2,565,000 (1)
-Salary Remaining :	$13,500
David Kampf	$1,768,000 (2)
-Salary Remaining :	$9,305
Mason Marchment	$1,562,000 (1)
-Salary Remaining :	$8,221
Nick Jensen	$1,483,000 (1)
-Salary Remaining :	$7,805
Ryan McGregor	$1,480,000 (2)
-Salary Remaining :	$7,789
Radko Gudas	$1,414,000 (1)
-Salary Remaining :	$7,442
Riley Sheahan	$1,253,000 (2)
-Salary Remaining :	$6,595
Alexander True	$1,163,000 (3)
-Salary Remaining :	$6,121
Isac Lundestrom	$1,140,000 (3)
-Salary Remaining :	$6,000
Travis Boyd	$1,010,000 (1)
-Salary Remaining :	$5,316
Arvid Soderblom	$1,000,000 (3)
-Salary Remaining :	$5,263
Thatcher Demko	$923,000 (1)
-Salary Remaining :	$4,858
Jordie Benn	$920,000 (1)
-Salary Remaining :	$4,842
Jesse Puljujarvi	$884,000 (1)
-Salary Remaining :	$4,653
Pierre-Edouard Bellemare	$825,000 (1)
-Salary Remaining :	$4,342
Jon Merrill	$767,000 (2)
-Salary Remaining :	$4,037
Total Pro Players	25
Salary Commitment
Year 12 : $58,988,900
Year 13 : $23,944,900
Year 14 : $9,886,000
Year 15 : $0
Salary Average Commitment
Year 12 : $20,663,583
Year 13 : $8,521,083
Year 14 : $3,458,750
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $58,988,900
Year 13 : $25,694,900
Year 14 : $12,083,000
Year 15 : $0

Farm Players Salaries
Will Bitten	$114,500 (3)
Salary Remaining :	$114,500
Dennis Cholowski	$112,800 (3)
Salary Remaining :	$112,800
Alexander Nylander	$99,200 (1)
Salary Remaining :	$99,200
Joe Hicketts	$95,600 (1)
Salary Remaining :	$95,600
Nicholas Merkley	$87,413 (1)
Salary Remaining :	$87,413
Henrik Borgstrom	$85,800 (3)
Salary Remaining :	$85,800
Jake Walman	$82,300 (2)
Salary Remaining :	$82,300
Jesse Ylonen	$80,000 (3)
Salary Remaining :	$80,000
Brock McGinn	$76,700 (2)
Salary Remaining :	$76,700
Markus Niemelainen	$75,000 (3)
Salary Remaining :	$75,000
Antti Suomela	$75,000 (1)
Salary Remaining :	$75,000
Kyle Capobianco	$75,000 (3)
Salary Remaining :	$75,000
Noah Gregor	$75,000 (1)
Salary Remaining :	$75,000
Jack Studnicka	$75,000 (2)
Salary Remaining :	$75,000
Tanner Laczynski	$75,000 (2)
Salary Remaining :	$75,000
Thomas Novak	$75,000 (3)
Salary Remaining :	$75,000
Philip Tomasino	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	17
Salary Commitment
Year 12 : $1,434,312
Year 13 : $966,600
Year 14 : $641,200
Year 15 : $0
Salary Average Commitment
Year 12 : $1,310,912
Year 13 : $954,167
Year 14 : $634,750
Year 15 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 5,678 - 94.63%
Level 2:	5000 - $60 - 4,755 - 95.09%
Level 3:	2000 - $35 - 1,927 - 96.36%
Level 4:	4000 - $25 - 3,835 - 95.87%
Luxury :	1000 - $200 - 961 - 96.07%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,155 - 95.31%
Average Income per Game	$1,800,686
Year to Date Revenue	$73,828,133
Expense
Pro Players Total Salaries	$76,241,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$78,693,099
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$75,211,530
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$419,689
Pro Estimated Expenses	$419,689
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$419,689
Estimated Season Salary Cap	$75,612,798
Estimate Under Maximum Salary Cap of $82,500,000	$6,887,202
Estimate Over Minimum Salary Cap of $61,500,000	$14,112,798
Current Bank Account	$55,844,073
Projected Bank Account	$55,424,384

Pro Players Salaries
Victor Hedman	$9,363,000 (1)
-Salary Remaining :	$49,279
Patrice Bergeron	$8,237,000 (2)
-Salary Remaining :	$43,353
Brayden Schenn	$6,062,000 (1)
-Salary Remaining :	$31,905
Cam Talbot	$5,753,000 (2)
-Salary Remaining :	$30,279
Ryan Johansen	$5,402,000 (3)
-Salary Remaining :	$28,432
Dmitry Orlov	$4,952,000 (3)
-Salary Remaining :	$26,063
Patrik Nemeth	$4,648,000 (1)
-Salary Remaining :	$24,463
Kevin Shattenkirk	$3,816,000 (3)
-Salary Remaining :	$20,084
Torey Krug	$3,783,000 (1)
-Salary Remaining :	$19,911
Tanner Pearson	$3,682,000 (1)
-Salary Remaining :	$19,379
Erik Gudbranson	$3,240,000 (1)
-Salary Remaining :	$17,053
Zack Kassian	$2,463,000 (1)
-Salary Remaining :	$12,963
Derek Grant	$2,319,000 (1)
-Salary Remaining :	$12,205
Jake DeBrusk	$2,300,000 (1)
-Salary Remaining :	$12,105
Carl Hagelin	$1,932,000 (1)
-Salary Remaining :	$10,168
Paul Byron	$1,739,000 (3)
-Salary Remaining :	$9,153
Andrew Poturalski	$1,531,000 (3)
-Salary Remaining :	$8,058
Tyler Ennis	$935,000 (1)
-Salary Remaining :	$4,921
Michael McCarron	$927,000 (3)
-Salary Remaining :	$4,879
Anton Khudobin	$840,000 (1)
-Salary Remaining :	$4,421
T.J. Tynan	$817,000 (3)
-Salary Remaining :	$4,300
Andy Andreoff	$750,000 (1)
-Salary Remaining :	$3,947
Alex Lyon	$750,000 (2)
-Salary Remaining :	$3,947
Total Pro Players	23
Salary Commitment
Year 12 : $76,241,000
Year 13 : $33,924,000
Year 14 : $19,184,000
Year 15 : $0
Salary Average Commitment
Year 12 : $22,395,000
Year 13 : $10,954,000
Year 14 : $4,150,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $76,241,000
Year 13 : $33,924,000
Year 14 : $19,184,000
Year 15 : $0

Farm Players Salaries
Mason Millman	$75,000 (2)
Salary Remaining :	$75,000
Josh Melnick	$75,000 (3)
Salary Remaining :	$75,000
Dan Renouf	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	3
Salary Commitment
Year 12 : $225,000
Year 13 : $150,000
Year 14 : $75,000
Year 15 : $0
Salary Average Commitment
Year 12 : $199,833
Year 13 : $142,333
Year 14 : $57,500
Year 15 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	6000 - $100 - 5,657 - 94.28%
Level 2:	5000 - $60 - 4,683 - 93.66%
Level 3:	2000 - $35 - 1,902 - 95.09%
Level 4:	4000 - $25 - 3,785 - 94.62%
Luxury :	1000 - $200 - 946 - 94.60%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,972 - 94.29%
Average Income per Game	$1,783,605
Year to Date Revenue	$73,127,791
Expense
Pro Players Total Salaries	$80,913,667
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$995,500
Pro Year To Date Expenses	$78,838,471
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$77,346,316
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$433,756
Pro Estimated Expenses	$433,756
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$433,756
Estimated Season Salary Cap	$78,767,677
Estimate Under Maximum Salary Cap of $82,500,000	$3,732,323
Estimate Over Minimum Salary Cap of $61,500,000	$17,267,677
Current Bank Account	$22,375,199
Projected Bank Account	$21,941,443

Pro Players Salaries
Mikko Rantanen	$7,294,000 (1)
-Salary Remaining :	$38,389
Andrei Vasilevskiy	$6,985,000 (2)
-Salary Remaining :	$36,763
Brock Nelson	$5,660,000 (1)
-Salary Remaining :	$29,789
Mathew Dumba	$5,572,000 (1)
-Salary Remaining :	$29,326
Chris Kreider	$5,523,000 (1)
-Salary Remaining :	$29,068
Rickard Rakell	$5,023,000 (1)
-Salary Remaining :	$26,437
Mikael Backlund	$4,198,000 (3)
-Salary Remaining :	$22,095
Adam Henrique	$3,880,000 (1)
-Salary Remaining :	$20,421
Chris Tierney	$3,848,000 (2)
-Salary Remaining :	$20,253
Jakob Silfverberg	$3,817,000 (2)
-Salary Remaining :	$20,089
Shayne Gostisbehere	$3,650,000 (3)
-Salary Remaining :	$19,211
Austin Watson	$3,137,000 (1)
-Salary Remaining :	$16,511
Jesper Fast	$3,086,000 (2)
-Salary Remaining :	$16,242
Derek Ryan	$2,632,000 (1)
-Salary Remaining :	$13,853
Troy Stecher	$2,356,000 (1)
-Salary Remaining :	$12,400
MacKenzie Weegar	$2,338,000 (2)
-Salary Remaining :	$12,305
Carl Dahlstrom	$2,300,000 (1)
-Salary Remaining :	$12,105
Zachary Fucale	$2,067,000 (2)
-Salary Remaining :	$10,879
Pat Maroon	$1,611,000 (1)
-Salary Remaining :	$8,479
Michael Sgarbossa	$1,410,000 (2)
-Salary Remaining :	$7,421
Matt Irwin	$1,247,000 (1)
-Salary Remaining :	$6,563
Andrew Ladd	$891,000 (2)
-Salary Remaining :	$4,689
Kevin Connauton	$810,000 (2)
-Salary Remaining :	$4,263
Martin Fehervary	$791,667 (2)
-Salary Remaining :	$4,167
Brian Elliott	$787,000 (1)
-Salary Remaining :	$4,142
Total Pro Players	25
Salary Commitment
Year 12 : $80,913,667
Year 13 : $32,635,667
Year 14 : $6,421,000
Year 15 : $0
Salary Average Commitment
Year 12 : $16,895,667
Year 13 : $7,066,667
Year 14 : $1,125,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $80,913,667
Year 13 : $33,891,667
Year 14 : $7,848,000
Year 15 : $0

Farm Players Salaries
Jordy Bellerive	$130,200 (2)
Salary Remaining :	$130,200
Vinni Lettieri	$112,800 (1)
Salary Remaining :	$112,800
Danny O'Regan	$96,700 (1)
Salary Remaining :	$96,700
Jonny Brodzinski	$96,700 (1)
Salary Remaining :	$96,700
Bryce Kindopp	$87,300 (1)
Salary Remaining :	$87,300
Jimmy Huntington	$78,900 (1)
Salary Remaining :	$78,900
Carson Meyer	$78,500 (1)
Salary Remaining :	$78,500
Jack Rathbone	$75,000 (3)
Salary Remaining :	$75,000
Garrett Pilon	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	9
Salary Commitment
Year 12 : $831,100
Year 13 : $280,200
Year 14 : $75,000
Year 15 : $0
Salary Average Commitment
Year 12 : $629,000
Year 13 : $224,500
Year 14 : $92,500
Year 15 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $99 - 5,588 - 93.14%
Level 2:	5000 - $59 - 4,734 - 94.69%
Level 3:	2000 - $34 - 1,928 - 96.39%
Level 4:	4000 - $24 - 3,808 - 95.20%
Luxury :	1000 - $199 - 945 - 94.50%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,004 - 94.46%
Average Income per Game	$1,754,583
Year to Date Revenue	$71,937,920
Expense
Pro Players Total Salaries	$77,807,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$550,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,433,525
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$75,886,480
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$412,405
Pro Estimated Expenses	$412,405
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$412,405
Estimated Season Salary Cap	$76,295,991
Estimate Under Maximum Salary Cap of $82,500,000	$6,204,009
Estimate Over Minimum Salary Cap of $61,500,000	$14,795,991
Current Bank Account	$59,977,619
Projected Bank Account	$59,565,214

Pro Players Salaries
Connor McDavid	$10,193,000 (3)
-Salary Remaining :	$53,647
Nikita Kucherov	$6,913,000 (3)
-Salary Remaining :	$36,384
Jared Spurgeon	$5,468,000 (3)
-Salary Remaining :	$28,779
J.T. Miller	$5,213,000 (1)
-Salary Remaining :	$27,437
Charlie McAvoy	$4,960,000 (2)
-Salary Remaining :	$26,105
Nazem Kadri	$4,931,000 (1)
-Salary Remaining :	$25,953
Timo Meier	$4,918,000 (1)
-Salary Remaining :	$25,884
Mattias Ekholm	$4,810,000 (1)
-Salary Remaining :	$25,316
Brian Dumoulin	$4,464,000 (1)
-Salary Remaining :	$23,495
Robby Fabbri	$2,579,000 (1)
-Salary Remaining :	$13,574
Nikita Zadorov	$2,538,000 (1)
-Salary Remaining :	$13,358
Alexander Barabanov	$2,370,000 (2)
-Salary Remaining :	$12,474
Ivan Barbashev	$2,356,000 (3)
-Salary Remaining :	$12,400
Dylan Strome	$2,338,000 (2)
-Salary Remaining :	$12,305
Conor Sheary	$2,319,000 (1)
-Salary Remaining :	$12,205
Colin White	$2,300,000 (2)
-Salary Remaining :	$12,105
Kevin Fiala	$2,222,000 (1)
-Salary Remaining :	$11,695
Joey Daccord	$1,363,000 (1)
-Salary Remaining :	$7,174
Michael Stone	$1,040,000 (2)
-Salary Remaining :	$5,474
Filip Zadina	$1,000,000 (1)
-Salary Remaining :	$5,263
Barrett Hayton	$1,000,000 (1)
-Salary Remaining :	$5,263
Alexandre Carrier	$962,000 (3)
-Salary Remaining :	$5,063
Ilya Sorokin	$800,000 (2)
-Salary Remaining :	$4,211
Victor Brattstrom	$750,000 (1)
-Salary Remaining :	$3,947
Total Pro Players	24
Salary Commitment
Year 12 : $77,807,000
Year 13 : $38,965,000
Year 14 : $24,898,000
Year 15 : $0
Salary Average Commitment
Year 12 : $22,339,336
Year 13 : $12,256,000
Year 14 : $2,875,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $77,807,000
Year 13 : $39,700,000
Year 14 : $25,892,000
Year 15 : $0

Farm Players Salaries
Carson Soucy	$134,200 (2)
Salary Remaining :	$134,200
Lean Bergmann	$116,000 (1)
Salary Remaining :	$116,000
Marian Studenic	$95,700 (3)
Salary Remaining :	$95,700
Brendan Guhle	$94,700 (2)
Salary Remaining :	$94,700
Kristian Vesalainen	$89,417 (2)
Salary Remaining :	$89,417
Jonathan Dahlen	$75,000 (3)
Salary Remaining :	$75,000
Joel Kiviranta	$75,000 (1)
Salary Remaining :	$75,000
Ilya Lyubushkin	$75,000 (1)
Salary Remaining :	$75,000
Filip Chlapik	$75,000 (2)
Salary Remaining :	$75,000
Janis Moser	$75,000 (3)
Salary Remaining :	$75,000
Michael Bunting	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	11
Salary Commitment
Year 12 : $980,017
Year 13 : $625,617
Year 14 : $245,700
Year 15 : $0
Salary Average Commitment
Year 12 : $831,000
Year 13 : $504,833
Year 14 : $192,583
Year 15 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - $125 - 3,875 - 64.58%
Level 2:	5000 - $75 - 3,257 - 65.14%
Level 3:	2000 - $50 - 1,239 - 61.95%
Level 4:	4000 - $40 - 2,126 - 53.14%
Luxury :	1000 - $225 - 729 - 72.86%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	11,226 - 62.37%
Average Income per Game	$1,548,999
Year to Date Revenue	$63,508,944
Expense
Pro Players Total Salaries	$72,292,125
Farm Players Total Salaries	$0
Coaches Total Salaries	$850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,486,749
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$68,641,168
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$384,959
Pro Estimated Expenses	$384,959
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$384,959
Estimated Season Salary Cap	$69,021,653
Estimate Under Maximum Salary Cap of $82,500,000	$13,478,347
Estimate Over Minimum Salary Cap of $61,500,000	$7,521,653
Current Bank Account	$28,687,577
Projected Bank Account	$28,302,618

Pro Players Salaries
Mark Scheifele	$8,227,000 (1)
-Salary Remaining :	$43,300
Kris Letang	$7,771,000 (2)
-Salary Remaining :	$40,900
Mike Smith	$6,955,000 (1)
-Salary Remaining :	$36,605
Andrew Copp	$6,835,000 (2)
-Salary Remaining :	$35,974
Brent Burns	$6,744,000 (2)
-Salary Remaining :	$35,495
Jeff Carter	$5,314,000 (1)
-Salary Remaining :	$27,968
Evander Kane	$5,087,000 (1)
-Salary Remaining :	$26,774
Ryan Getzlaf	$4,907,000 (1)
-Salary Remaining :	$25,826
Brenden Dillon	$3,816,000 (1)
-Salary Remaining :	$20,084
Yanni Gourde	$3,591,000 (1)
-Salary Remaining :	$18,900
Vince Dunn	$2,489,000 (2)
-Salary Remaining :	$13,100
Pavel Francouz	$1,329,000 (2)
-Salary Remaining :	$6,995
Dustin Brown	$1,042,000 (1)
-Salary Remaining :	$5,484
Evan Bouchard	$1,000,000 (1)
-Salary Remaining :	$5,263
Rem Pitlick	$874,125 (2)
-Salary Remaining :	$4,601
Owen Tippett	$850,000 (2)
-Salary Remaining :	$4,474
Andre Burakovsky	$842,000 (1)
-Salary Remaining :	$4,432
Brandon Duhaime	$814,000 (3)
-Salary Remaining :	$4,284
Christian Wolanin	$805,000 (2)
-Salary Remaining :	$4,237
Trent Frederic	$750,000 (2)
-Salary Remaining :	$3,947
Keegan Kolesar	$750,000 (2)
-Salary Remaining :	$3,947
Andrew Peeke	$750,000 (1)
-Salary Remaining :	$3,947
Ryan Hartman	$750,000 (1)
-Salary Remaining :	$3,947
Total Pro Players	23
Salary Commitment
Year 12 : $72,292,125
Year 13 : $29,947,125
Year 14 : $750,000
Year 15 : $0
Salary Average Commitment
Year 12 : $27,741,459
Year 13 : $11,283,458
Year 14 : $925,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $72,292,125
Year 13 : $30,011,125
Year 14 : $814,000
Year 15 : $0

Farm Players Salaries
Kristian Reichel	$103,600 (1)
Salary Remaining :	$103,600
Spencer Knight	$92,500 (3)
Salary Remaining :	$92,500
Zachary Jones	$92,500 (2)
Salary Remaining :	$92,500
Gemel Smith	$92,100 (2)
Salary Remaining :	$92,100
Joona Koppanen	$87,600 (1)
Salary Remaining :	$87,600
Tyler Pitlick	$87,600 (1)
Salary Remaining :	$87,600
Alec Regula	$86,667 (3)
Salary Remaining :	$86,667
Charlie Lindgren	$85,100 (3)
Salary Remaining :	$85,100
Brett Leason	$84,250 (2)
Salary Remaining :	$84,250
Joel Hanley	$82,000 (1)
Salary Remaining :	$82,000
Jonas Johansson	$75,200 (2)
Salary Remaining :	$75,200
Aaron Dell	$75,000 (1)
Salary Remaining :	$75,000
Jonathan Aspirot	$75,000 (3)
Salary Remaining :	$75,000
Alex Vlasic	$75,000 (1)
Salary Remaining :	$75,000
Alex Chiasson	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	15
Salary Commitment
Year 12 : $1,269,117
Year 13 : $758,317
Year 14 : $339,267
Year 15 : $0
Salary Average Commitment
Year 12 : $1,020,917
Year 13 : $643,417
Year 14 : $294,167
Year 15 : $0

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $110 - 4,323 - 72.05%
Level 2:	5000 - $65 - 3,841 - 76.81%
Level 3:	2000 - $45 - 1,393 - 69.67%
Level 4:	4000 - $30 - 2,828 - 70.70%
Luxury :	1000 - $225 - 719 - 71.93%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	13,104 - 72.80%
Average Income per Game	$1,541,466
Year to Date Revenue	$63,200,094
Expense
Pro Players Total Salaries	$80,242,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,791,180
Pro Year To Date Expenses	$80,160,118
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$79,165,394
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$427,589
Pro Estimated Expenses	$427,589
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$427,589
Estimated Season Salary Cap	$81,378,900
Estimate Under Maximum Salary Cap of $82,500,000	$1,121,100
Estimate Over Minimum Salary Cap of $61,500,000	$19,878,900
Current Bank Account	$39,206,459
Projected Bank Account	$38,778,870

Pro Players Salaries
Sidney Crosby	$10,344,000 (2)
-Salary Remaining :	$54,442
Brad Marchand	$6,631,000 (1)
-Salary Remaining :	$34,900
Jacob Trouba	$5,432,000 (1)
-Salary Remaining :	$28,589
Josh Bailey	$5,087,000 (1)
-Salary Remaining :	$26,774
Adam Larsson	$4,852,000 (3)
-Salary Remaining :	$25,537
Semyon Varlamov	$4,759,000 (1)
-Salary Remaining :	$25,047
Morgan Rielly	$4,654,000 (1)
-Salary Remaining :	$24,495
Esa Lindell	$4,075,000 (3)
-Salary Remaining :	$21,447
Ryan Graves	$4,010,000 (3)
-Salary Remaining :	$21,105
Filip Hronek	$3,848,000 (2)
-Salary Remaining :	$20,253
Bryan Rust	$3,771,000 (1)
-Salary Remaining :	$19,847
Mikael Granlund	$3,339,000 (2)
-Salary Remaining :	$17,574
David Perron	$3,142,000 (1)
-Salary Remaining :	$16,537
Alexander Wennberg	$3,037,000 (2)
-Salary Remaining :	$15,984
Tyler Toffoli	$2,468,000 (1)
-Salary Remaining :	$12,989
Ryan Strome	$2,407,000 (1)
-Salary Remaining :	$12,668
Casey DeSmith	$2,343,000 (2)
-Salary Remaining :	$12,332
Nick Foligno	$1,973,000 (1)
-Salary Remaining :	$10,384
Jack Roslovic	$1,436,000 (1)
-Salary Remaining :	$7,558
Tage Thompson	$956,000 (2)
-Salary Remaining :	$5,032
Nathan Bastian	$882,000 (2)
-Salary Remaining :	$4,642
Chris Driedger	$796,000 (1)
-Salary Remaining :	$4,189
Total Pro Players	22
Salary Commitment
Year 12 : $80,242,000
Year 13 : $37,352,000
Year 14 : $12,937,000
Year 15 : $0
Salary Average Commitment
Year 12 : $20,956,000
Year 13 : $11,248,000
Year 14 : $2,175,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $80,242,000
Year 13 : $37,686,000
Year 14 : $12,937,000
Year 15 : $0

Farm Players Salaries
Jean-Luc Foudy	$148,800 (2)
Salary Remaining :	$148,800
Ryan Donato	$133,400 (2)
Salary Remaining :	$133,400
Max Lajoie	$130,900 (2)
Salary Remaining :	$130,900
Zack MacEwen	$129,500 (2)
Salary Remaining :	$129,500
Jimmy Vesey	$120,200 (1)
Salary Remaining :	$120,200
William Lockwood	$109,800 (3)
Salary Remaining :	$109,800
Michael Dal Colle	$97,700 (2)
Salary Remaining :	$97,700
Axel Andersson	$95,200 (2)
Salary Remaining :	$95,200
Taylor Raddysh	$91,200 (3)
Salary Remaining :	$91,200
Sam Anas	$88,200 (2)
Salary Remaining :	$88,200
Colin Blackwell	$87,400 (2)
Salary Remaining :	$87,400
Laurent Dauphin	$86,700 (2)
Salary Remaining :	$86,700
Juuso Valimaki	$75,000 (3)
Salary Remaining :	$75,000
Logan Shaw	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	14
Salary Commitment
Year 12 : $1,469,000
Year 13 : $1,265,000
Year 14 : $276,000
Year 15 : $0
Salary Average Commitment
Year 12 : $947,166
Year 13 : $832,166
Year 14 : $255,083
Year 15 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,646 - 94.09%
Level 2:	5000 - $54 - 4,803 - 96.05%
Level 3:	2000 - $38 - 1,889 - 94.47%
Level 4:	4000 - $26 - 3,795 - 94.87%
Luxury :	1000 - $200 - 937 - 93.70%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,069 - 94.83%
Average Income per Game	$1,760,816
Year to Date Revenue	$72,193,436
Expense
Pro Players Total Salaries	$59,844,666
Farm Players Total Salaries	$0
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$10,105,540
Pro Year To Date Expenses	$57,648,637
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$57,051,806
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$318,130
Pro Estimated Expenses	$318,130
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$318,130
Estimated Season Salary Cap	$67,472,318
Estimate Under Maximum Salary Cap of $82,500,000	$15,027,682
Estimate Over Minimum Salary Cap of $61,500,000	$5,972,318
Current Bank Account	$60,188,497
Projected Bank Account	$59,870,367

Pro Players Salaries
Kyle Palmieri	$7,500,000 (1)
-Salary Remaining :	$39,474
Brendan Gallagher	$5,772,000 (1)
-Salary Remaining :	$30,379
Phil Kessel	$5,358,000 (1)
-Salary Remaining :	$28,200
Tyler Myers	$4,190,000 (1)
-Salary Remaining :	$22,053
Olli Maatta	$3,783,000 (1)
-Salary Remaining :	$19,911
Joonas Donskoi	$3,713,000 (1)
-Salary Remaining :	$19,542
Dylan DeMelo	$3,247,000 (1)
-Salary Remaining :	$17,089
Petr Mrazek	$2,820,000 (1)
-Salary Remaining :	$14,842
Rasmus Dahlin	$2,757,000 (3)
-Salary Remaining :	$14,511
Jaroslav Halak	$2,750,000 (1)
-Salary Remaining :	$14,474
John Leonard	$2,046,000 (2)
-Salary Remaining :	$10,768
Victor Mete	$2,013,000 (2)
-Salary Remaining :	$10,595
Jake Gardiner	$1,610,000 (1)
-Salary Remaining :	$8,474
David Rittich	$1,383,000 (3)
-Salary Remaining :	$7,279
Dustin Tokarski	$1,289,000 (2)
-Salary Remaining :	$6,784
Jake Evans	$1,069,000 (3)
-Salary Remaining :	$5,626
Bowen Byram	$1,000,000 (2)
-Salary Remaining :	$5,263
Ian Mitchell	$925,000 (2)
-Salary Remaining :	$4,868
Luke Schenn	$907,000 (3)
-Salary Remaining :	$4,774
Urho Vaakanainen	$890,000 (2)
-Salary Remaining :	$4,684
Ty Dellandrea	$863,333 (2)
-Salary Remaining :	$4,544
Logan Brown	$863,333 (1)
-Salary Remaining :	$4,544
Evgeny Svechnikov	$846,000 (1)
-Salary Remaining :	$4,453
Ivan Prosvetov	$750,000 (1)
-Salary Remaining :	$3,947
Rasmus Asplund	$750,000 (1)
-Salary Remaining :	$3,947
Erik Brannstrom	$750,000 (3)
-Salary Remaining :	$3,947
Total Pro Players	26
Salary Commitment
Year 12 : $59,844,666
Year 13 : $15,329,333
Year 14 : $6,614,000
Year 15 : $0
Salary Average Commitment
Year 12 : $24,740,333
Year 13 : $9,570,833
Year 14 : $3,919,166
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $59,844,666
Year 13 : $15,892,333
Year 14 : $6,866,000
Year 15 : $0

Farm Players Salaries
Brady Lyle	$149,600 (2)
Salary Remaining :	$149,600
Trent Miner	$143,400 (2)
Salary Remaining :	$143,400
Nathan Walker	$129,500 (2)
Salary Remaining :	$129,500
Andreas Borgman	$112,200 (3)
Salary Remaining :	$112,200
Dmitry Zavgorodniy	$101,500 (2)
Salary Remaining :	$101,500
Brayden Burke	$93,800 (1)
Salary Remaining :	$93,800
Matej Pekar	$92,300 (2)
Salary Remaining :	$92,300
Matt Luff	$84,000 (1)
Salary Remaining :	$84,000
Jacob Christiansen	$82,200 (1)
Salary Remaining :	$82,200
Alex Limoges	$79,800 (1)
Salary Remaining :	$79,800
Anthony Louis	$79,300 (1)
Salary Remaining :	$79,300
Jonah Gadjovich	$78,333 (3)
Salary Remaining :	$78,333
Tyler Benson	$75,033 (3)
Salary Remaining :	$75,033
Connor Bunnaman	$75,000 (1)
Salary Remaining :	$75,000
Janne Kuokkanen	$75,000 (1)
Salary Remaining :	$75,000
Colton White	$75,000 (2)
Salary Remaining :	$75,000
Anton Blidh	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	17
Salary Commitment
Year 12 : $1,600,966
Year 13 : $919,366
Year 14 : $265,566
Year 15 : $0
Salary Average Commitment
Year 12 : $1,216,084
Year 13 : $636,083
Year 14 : $216,666
Year 15 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $120 - 4,044 - 67.39%
Level 2:	5000 - $100 - 2,479 - 49.58%
Level 3:	2000 - $80 - 781 - 39.06%
Level 4:	4000 - $35 - 2,411 - 60.27%
Luxury :	1000 - $225 - 734 - 73.43%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	10,449 - 58.05%
Average Income per Game	$1,557,412
Year to Date Revenue	$63,853,888
Expense
Pro Players Total Salaries	$64,015,167
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$65,102,708
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$63,113,294
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$347,448
Pro Estimated Expenses	$347,448
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$347,448
Estimated Season Salary Cap	$63,450,216
Estimate Under Maximum Salary Cap of $82,500,000	$19,049,784
Estimate Over Minimum Salary Cap of $61,500,000	$1,950,216
Current Bank Account	$59,292,882
Projected Bank Account	$58,945,434

Pro Players Salaries
Tomas Tatar	$4,960,000 (1)
-Salary Remaining :	$26,105
Erik Haula	$4,519,000 (3)
-Salary Remaining :	$23,784
Tyler Bozak	$4,376,000 (1)
-Salary Remaining :	$23,032
Frank Vatrano	$3,992,000 (1)
-Salary Remaining :	$21,011
Sami Vatanen	$3,934,000 (1)
-Salary Remaining :	$20,705
Brayden McNabb	$3,783,000 (1)
-Salary Remaining :	$19,911
Justin Holl	$3,685,000 (3)
-Salary Remaining :	$19,395
Jordan Oesterle	$3,591,000 (2)
-Salary Remaining :	$18,900
Brady Skjei	$3,296,000 (3)
-Salary Remaining :	$17,347
Colton Sissons	$2,673,000 (3)
-Salary Remaining :	$14,068
Karel Vejmelka	$2,608,000 (3)
-Salary Remaining :	$13,726
Adam Erne	$2,469,000 (3)
-Salary Remaining :	$12,995
Jani Hakanpaa	$2,438,000 (3)
-Salary Remaining :	$12,832
Joel Armia	$2,402,000 (1)
-Salary Remaining :	$12,642
William Carrier	$2,281,000 (2)
-Salary Remaining :	$12,005
Mirco Mueller	$2,244,000 (1)
-Salary Remaining :	$11,811
Laurent Brossoit	$1,969,000 (1)
-Salary Remaining :	$10,363
Eric Robinson	$1,697,000 (3)
-Salary Remaining :	$8,932
Nicolas Meloche	$1,583,000 (3)
-Salary Remaining :	$8,332
Trevor van Riemsdyk	$1,414,000 (1)
-Salary Remaining :	$7,442
Anton Lundell	$1,000,000 (3)
-Salary Remaining :	$5,263
Fabian Zetterlund	$809,167 (3)
-Salary Remaining :	$4,259
Sam Carrick	$786,000 (1)
-Salary Remaining :	$4,137
Josh Brown	$756,000 (1)
-Salary Remaining :	$3,979
Calvin Pickard	$750,000 (2)
-Salary Remaining :	$3,947
Total Pro Players	25
Salary Commitment
Year 12 : $64,015,167
Year 13 : $33,171,167
Year 14 : $26,777,167
Year 15 : $0
Salary Average Commitment
Year 12 : $17,344,167
Year 13 : $8,234,167
Year 14 : $6,534,167
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $64,015,167
Year 13 : $33,399,167
Year 14 : $26,777,167
Year 15 : $0

Farm Players Salaries
Marc McLaughlin	$103,600 (3)
Salary Remaining :	$103,600
Nick Ritchie	$92,100 (3)
Salary Remaining :	$92,100
Daniel Sprong	$89,800 (3)
Salary Remaining :	$89,800
Jacob MacDonald	$80,600 (2)
Salary Remaining :	$80,600
Andrew Agozzino	$80,600 (1)
Salary Remaining :	$80,600
Keith Kinkaid	$80,200 (1)
Salary Remaining :	$80,200
Patrick Brown	$80,200 (1)
Salary Remaining :	$80,200
Jean-Sebastien Dea	$79,800 (1)
Salary Remaining :	$79,800
Kyle Wood	$75,600 (1)
Salary Remaining :	$75,600
Mikey Eyssimont	$75,000 (2)
Salary Remaining :	$75,000
Tomas Jurco	$75,000 (1)
Salary Remaining :	$75,000
Jordan Schmaltz	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	12
Salary Commitment
Year 12 : $987,500
Year 13 : $516,100
Year 14 : $285,500
Year 15 : $0
Salary Average Commitment
Year 12 : $723,375
Year 13 : $378,375
Year 14 : $172,500
Year 15 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 5,606 - 93.43%
Level 2:	5000 - $50 - 4,858 - 97.17%
Level 3:	2000 - $30 - 1,931 - 96.57%
Level 4:	4000 - $25 - 3,798 - 94.95%
Luxury :	1000 - $200 - 956 - 95.57%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,150 - 95.28%
Average Income per Game	$1,709,869
Year to Date Revenue	$70,104,619
Expense
Pro Players Total Salaries	$63,481,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$575,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$65,475,610
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$64,903,625
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$337,137
Pro Estimated Expenses	$337,137
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$337,137
Estimated Season Salary Cap	$65,237,736
Estimate Under Maximum Salary Cap of $82,500,000	$17,262,264
Estimate Over Minimum Salary Cap of $61,500,000	$3,737,736
Current Bank Account	$61,727,779
Projected Bank Account	$61,390,642

Pro Players Salaries
Eric Staal	$5,078,000 (1)
-Salary Remaining :	$26,726
P.K. Subban	$4,940,000 (1)
-Salary Remaining :	$26,000
Mike Hoffman	$4,918,000 (1)
-Salary Remaining :	$25,884
Philipp Grubauer	$4,439,000 (1)
-Salary Remaining :	$23,363
Kyle Turris	$3,718,000 (1)
-Salary Remaining :	$19,568
Will Butcher	$3,395,000 (2)
-Salary Remaining :	$17,868
Sam Gagner	$2,850,000 (1)
-Salary Remaining :	$15,000
Carter Rowney	$2,750,000 (1)
-Salary Remaining :	$14,474
Mackenzie Blackwood	$2,738,000 (3)
-Salary Remaining :	$14,411
Anthony DeAngelo	$2,572,000 (1)
-Salary Remaining :	$13,537
Tyson Jost	$2,468,000 (2)
-Salary Remaining :	$12,989
Loui Eriksson	$2,344,000 (1)
-Salary Remaining :	$12,337
Alexander Radulov	$2,247,000 (1)
-Salary Remaining :	$11,826
Erik Cernak	$1,916,000 (3)
-Salary Remaining :	$10,084
Nate Thompson	$1,530,000 (1)
-Salary Remaining :	$8,053
Brad Richardson	$1,492,000 (1)
-Salary Remaining :	$7,853
Calle Rosen	$1,492,000 (1)
-Salary Remaining :	$7,853
Justin Danforth	$1,484,000 (1)
-Salary Remaining :	$7,811
Wayne Simmonds	$1,477,000 (2)
-Salary Remaining :	$7,774
Darren Helm	$1,412,000 (1)
-Salary Remaining :	$7,432
James Neal	$1,408,000 (1)
-Salary Remaining :	$7,411
Josh Mahura	$1,343,000 (3)
-Salary Remaining :	$7,068
Jeffrey Viel	$1,125,000 (3)
-Salary Remaining :	$5,921
Adam Boqvist	$1,000,000 (1)
-Salary Remaining :	$5,263
Tuukka Rask	$928,000 (1)
-Salary Remaining :	$4,884
Cole Sillinger	$850,000 (3)
-Salary Remaining :	$4,474
Mario Ferraro	$800,000 (1)
-Salary Remaining :	$4,211
Zach Aston-Reese	$767,000 (2)
-Salary Remaining :	$4,037
Total Pro Players	28
Salary Commitment
Year 12 : $63,481,000
Year 13 : $15,830,000
Year 14 : $7,475,000
Year 15 : $0
Salary Average Commitment
Year 12 : $25,370,669
Year 13 : $7,126,500
Year 14 : $2,997,500
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $63,481,000
Year 13 : $16,079,000
Year 14 : $7,972,000
Year 15 : $0

Farm Players Salaries
Logan Stanley	$89,700 (3)
Salary Remaining :	$89,700
Wade Allison	$80,000 (1)
Salary Remaining :	$80,000
Alex D'Orio	$75,000 (2)
Salary Remaining :	$75,000
Michael McNiven	$75,000 (2)
Salary Remaining :	$75,000
Zachary Senyshyn	$75,000 (2)
Salary Remaining :	$75,000
Austin Strand	$75,000 (1)
Salary Remaining :	$75,000
Mathieu Olivier	$75,000 (1)
Salary Remaining :	$75,000
Dmytro Timashov	$75,000 (1)
Salary Remaining :	$75,000
John Hayden	$75,000 (1)
Salary Remaining :	$75,000
Reid Boucher	$75,000 (1)
Salary Remaining :	$75,000
Brendan Gaunce	$75,000 (1)
Salary Remaining :	$75,000
Stefan Noesen	$75,000 (1)
Salary Remaining :	$75,000
Michael Chaput	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	13
Salary Commitment
Year 12 : $994,700
Year 13 : $314,700
Year 14 : $89,700
Year 15 : $0
Salary Average Commitment
Year 12 : $839,110
Year 13 : $274,666
Year 14 : $86,333
Year 15 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $95 - 5,691 - 94.84%
Level 2:	5000 - $75 - 3,287 - 65.73%
Level 3:	2000 - $50 - 1,248 - 62.38%
Level 4:	4000 - $38 - 2,254 - 56.34%
Luxury :	1000 - $165 - 965 - 96.46%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	13,443 - 74.68%
Average Income per Game	$1,630,451
Year to Date Revenue	$66,848,500
Expense
Pro Players Total Salaries	$48,531,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$12,646,404
Pro Year To Date Expenses	$51,097,865
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$49,605,710
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$263,321
Pro Estimated Expenses	$263,321
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$263,321
Estimated Season Salary Cap	$62,507,540
Estimate Under Maximum Salary Cap of $82,500,000	$19,992,460
Estimate Over Minimum Salary Cap of $61,500,000	$1,007,540
Current Bank Account	$50,086,245
Projected Bank Account	$49,822,924

Pro Players Salaries
Ben Bishop	$7,687,000 (1)
-Salary Remaining :	$40,458
Derick Brassard	$5,273,000 (2)
-Salary Remaining :	$27,753
Andrei Svechnikov	$3,913,000 (3)
-Salary Remaining :	$20,595
Kris Russell	$3,410,000 (1)
-Salary Remaining :	$17,947
Pheonix Copley	$3,051,000 (1)
-Salary Remaining :	$16,058
Scott Laughton	$2,394,000 (1)
-Salary Remaining :	$12,600
Vladimir Tkachev	$1,887,000 (1)
-Salary Remaining :	$9,932
Ilya Solovyov	$1,628,000 (3)
-Salary Remaining :	$8,568
Bobby McMann	$1,617,000 (3)
-Salary Remaining :	$8,511
Matthew Kessel	$1,457,000 (3)
-Salary Remaining :	$7,668
Brandon Scanlin	$1,424,000 (1)
-Salary Remaining :	$7,495
Kyle Keyser	$1,402,000 (1)
-Salary Remaining :	$7,379
Owen Sillinger	$1,394,000 (1)
-Salary Remaining :	$7,337
Parker Kelly	$1,309,000 (2)
-Salary Remaining :	$6,889
Isaak Phillips	$1,295,000 (2)
-Salary Remaining :	$6,816
Vincent Desharnais	$1,095,000 (1)
-Salary Remaining :	$5,763
James Hamblin	$1,084,000 (1)
-Salary Remaining :	$5,705
Marco Rossi	$1,000,000 (3)
-Salary Remaining :	$5,263
Jack Quinn	$1,000,000 (3)
-Salary Remaining :	$5,263
Nick Seeler	$986,000 (1)
-Salary Remaining :	$5,189
Arthur Kaliyev	$925,000 (3)
-Salary Remaining :	$4,868
Morgan Frost	$850,000 (1)
-Salary Remaining :	$4,474
Braden Schneider	$850,000 (3)
-Salary Remaining :	$4,474
Joe Veleno	$850,000 (3)
-Salary Remaining :	$4,474
Anthony Richard	$750,000 (1)
-Salary Remaining :	$3,947
Total Pro Players	25
Salary Commitment
Year 12 : $48,531,000
Year 13 : $19,602,000
Year 14 : $12,650,000
Year 15 : $0
Salary Average Commitment
Year 12 : $18,339,584
Year 13 : $8,359,167
Year 14 : $6,350,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $48,531,000
Year 13 : $21,117,000
Year 14 : $13,240,000
Year 15 : $0

Farm Players Salaries
Keean Washkurak	$149,400 (1)
Salary Remaining :	$149,400
Yegor Zamula	$146,500 (2)
Salary Remaining :	$146,500
Jackson Cates	$146,200 (1)
Salary Remaining :	$146,200
Lukas Rousek	$141,600 (1)
Salary Remaining :	$141,600
Arturs Silovs	$130,200 (2)
Salary Remaining :	$130,200
Brian Halonen	$106,100 (1)
Salary Remaining :	$106,100
Madison Bowey	$101,900 (1)
Salary Remaining :	$101,900
Shane Pinto	$92,500 (2)
Salary Remaining :	$92,500
Hudson Fasching	$91,000 (2)
Salary Remaining :	$91,000
Matthew Murray	$90,500 (1)
Salary Remaining :	$90,500
Joseph Snively	$86,700 (3)
Salary Remaining :	$86,700
Mitchell Stephens	$84,300 (1)
Salary Remaining :	$84,300
Matias Maccelli	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	13
Salary Commitment
Year 12 : $1,441,900
Year 13 : $585,100
Year 14 : $150,000
Year 15 : $0
Salary Average Commitment
Year 12 : $958,956
Year 13 : $437,056
Year 14 : $115,000
Year 15 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $100 - 5,715 - 95.24%
Level 2:	5000 - $60 - 4,680 - 93.59%
Level 3:	2000 - $40 - 1,535 - 76.75%
Level 4:	4000 - $24 - 3,822 - 95.54%
Luxury :	1000 - $214 - 773 - 77.30%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,524 - 91.80%
Average Income per Game	$1,744,468
Year to Date Revenue	$71,523,195
Expense
Pro Players Total Salaries	$73,500,170
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$783,900
Pro Year To Date Expenses	$69,784,780
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$68,292,625
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$394,738
Pro Estimated Expenses	$394,738
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$394,738
Estimated Season Salary Cap	$69,463,368
Estimate Under Maximum Salary Cap of $82,500,000	$13,036,632
Estimate Over Minimum Salary Cap of $61,500,000	$7,963,368
Current Bank Account	$64,335,529
Projected Bank Account	$63,940,791

Pro Players Salaries
Kirill Kaprizov	$9,620,000 (2)
-Salary Remaining :	$50,632
Jeff Petry	$6,969,000 (3)
-Salary Remaining :	$36,679
Dylan Larkin	$6,756,000 (1)
-Salary Remaining :	$35,558
Ryan Nugent-Hopkins	$6,176,000 (3)
-Salary Remaining :	$32,505
David Savard	$5,034,000 (1)
-Salary Remaining :	$26,495
T.J. Oshie	$4,844,000 (2)
-Salary Remaining :	$25,495
Boone Jenner	$4,491,000 (1)
-Salary Remaining :	$23,637
Darcy Kuemper	$3,572,000 (3)
-Salary Remaining :	$18,800
J.T. Compher	$3,434,000 (1)
-Salary Remaining :	$18,074
Carter Verhaeghe	$3,207,000 (1)
-Salary Remaining :	$16,879
Tom Wilson	$2,613,000 (3)
-Salary Remaining :	$13,753
Derek Forbort	$2,611,000 (1)
-Salary Remaining :	$13,742
Jason Spezza	$2,539,000 (1)
-Salary Remaining :	$13,363
Alexander Kerfoot	$2,281,000 (2)
-Salary Remaining :	$12,005
Nick Schmaltz	$2,070,000 (1)
-Salary Remaining :	$10,895
Rasmus Andersson	$1,466,000 (1)
-Salary Remaining :	$7,716
Ryan Carpenter	$1,241,000 (1)
-Salary Remaining :	$6,532
Cal Petersen	$1,110,000 (2)
-Salary Remaining :	$5,842
Denis Gurianov	$1,022,000 (2)
-Salary Remaining :	$5,379
Noah Dobson	$894,170 (1)
-Salary Remaining :	$4,706
KAndre Miller	$800,000 (1)
-Salary Remaining :	$4,211
Kaapo Kahkonen	$750,000 (2)
-Salary Remaining :	$3,947
Total Pro Players	22
Salary Commitment
Year 12 : $73,500,170
Year 13 : $37,886,000
Year 14 : $19,330,000
Year 15 : $0
Salary Average Commitment
Year 12 : $21,375,170
Year 13 : $12,656,000
Year 14 : $2,900,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $73,500,170
Year 13 : $38,957,000
Year 14 : $19,330,000
Year 15 : $0

Farm Players Salaries
Sammy Blais	$138,000 (2)
Salary Remaining :	$138,000
Adam Mascherin	$105,300 (2)
Salary Remaining :	$105,300
Zane McIntyre	$102,000 (1)
Salary Remaining :	$102,000
Ryan Bednard	$101,900 (2)
Salary Remaining :	$101,900
Riley Tufte	$92,500 (3)
Salary Remaining :	$92,500
Alex Newhook	$90,833 (3)
Salary Remaining :	$90,833
Victor Soderstrom	$89,417 (3)
Salary Remaining :	$89,417
Thomas Harley	$89,417 (3)
Salary Remaining :	$89,417
Peyton Krebs	$89,417 (3)
Salary Remaining :	$89,417
Joseph Duszak	$85,900 (1)
Salary Remaining :	$85,900
Brogan Rafferty	$78,100 (1)
Salary Remaining :	$78,100
Sasha Chmelevski	$77,833 (3)
Salary Remaining :	$77,833
Jack Ahcan	$75,000 (2)
Salary Remaining :	$75,000
Hunter Drew	$75,000 (2)
Salary Remaining :	$75,000
Ryan MacInnis	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	15
Salary Commitment
Year 12 : $1,365,617
Year 13 : $990,217
Year 14 : $529,417
Year 15 : $0
Salary Average Commitment
Year 12 : $1,133,580
Year 13 : $876,167
Year 14 : $529,417
Year 15 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 5,676 - 94.60%
Level 2:	5000 - $60 - 4,802 - 96.04%
Level 3:	2000 - $35 - 1,913 - 95.67%
Level 4:	4000 - $20 - 3,918 - 97.94%
Luxury :	1000 - $200 - 931 - 93.10%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,240 - 95.78%
Average Income per Game	$1,769,021
Year to Date Revenue	$72,529,841
Expense
Pro Players Total Salaries	$78,349,167
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,575,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,333,916
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$76,772,530
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$425,917
Pro Estimated Expenses	$425,917
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$425,917
Estimated Season Salary Cap	$77,184,894
Estimate Under Maximum Salary Cap of $82,500,000	$5,315,106
Estimate Over Minimum Salary Cap of $61,500,000	$15,684,894
Current Bank Account	$80,740,241
Projected Bank Account	$80,314,324

Pro Players Salaries
Matt Duchene	$8,880,000 (1)
-Salary Remaining :	$46,737
Carey Price	$8,182,000 (1)
-Salary Remaining :	$43,063
William Karlsson	$7,892,000 (3)
-Salary Remaining :	$41,537
Jake Allen	$5,724,000 (1)
-Salary Remaining :	$30,126
Jamie Oleksiak	$5,724,000 (3)
-Salary Remaining :	$30,126
Ian Cole	$4,845,000 (2)
-Salary Remaining :	$25,500
Ivan Provorov	$4,579,000 (1)
-Salary Remaining :	$24,100
Marco Scandella	$3,468,000 (1)
-Salary Remaining :	$18,253
Nolan Patrick	$2,940,000 (2)
-Salary Remaining :	$15,474
Drake Batherson	$2,833,000 (2)
-Salary Remaining :	$14,911
Johan Larsson	$2,588,000 (1)
-Salary Remaining :	$13,621
Nikolaj Ehlers	$2,543,000 (1)
-Salary Remaining :	$13,384
Mattias Janmark	$2,388,000 (2)
-Salary Remaining :	$12,568
Carter Hart	$2,386,000 (3)
-Salary Remaining :	$12,558
Gustav Nyquist	$2,385,000 (1)
-Salary Remaining :	$12,553
Max Comtois	$2,375,000 (3)
-Salary Remaining :	$12,500
Travis Sanheim	$2,020,000 (1)
-Salary Remaining :	$10,632
Nic Dowd	$1,403,000 (3)
-Salary Remaining :	$7,384
Joshua Norris	$925,000 (2)
-Salary Remaining :	$4,868
Michael Anderson	$925,000 (2)
-Salary Remaining :	$4,868
Alexander Romanov	$894,167 (2)
-Salary Remaining :	$4,706
Nick Suzuki	$850,000 (1)
-Salary Remaining :	$4,474
Gabriel Vilardi	$850,000 (1)
-Salary Remaining :	$4,474
Kailer Yamamoto	$750,000 (3)
-Salary Remaining :	$3,947
Total Pro Players	24
Salary Commitment
Year 12 : $78,349,167
Year 13 : $35,765,167
Year 14 : $20,530,000
Year 15 : $0
Salary Average Commitment
Year 12 : $18,848,503
Year 13 : $9,495,000
Year 14 : $4,150,833
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $78,349,167
Year 13 : $36,280,167
Year 14 : $20,530,000
Year 15 : $0

Farm Players Salaries
Jamie Drysdale	$92,500 (2)
Salary Remaining :	$92,500
Oliver Wahlstrom	$89,417 (2)
Salary Remaining :	$89,417
Scott Reedy	$84,250 (3)
Salary Remaining :	$84,250
Boris Katchouk	$83,333 (1)
Salary Remaining :	$83,333
Nicholas Robertson	$82,167 (3)
Salary Remaining :	$82,167
Jacob Moverare	$75,056 (3)
Salary Remaining :	$75,056
Cam Dineen	$75,000 (3)
Salary Remaining :	$75,000
Alexandre Texier	$75,000 (1)
Salary Remaining :	$75,000
Philippe Myers	$75,000 (2)
Salary Remaining :	$75,000
Jack McBain	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	10
Salary Commitment
Year 12 : $806,723
Year 13 : $648,390
Year 14 : $391,473
Year 15 : $0
Salary Average Commitment
Year 12 : $791,806
Year 13 : $618,723
Year 14 : $368,973
Year 15 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $121 - 4,049 - 67.48%
Level 2:	5000 - $80 - 3,135 - 62.71%
Level 3:	2000 - $51 - 1,222 - 61.12%
Level 4:	4000 - $30 - 2,800 - 69.99%
Luxury :	1000 - $400 - 407 - 40.72%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	11,614 - 64.52%
Average Income per Game	$1,564,444
Year to Date Revenue	$64,142,211
Expense
Pro Players Total Salaries	$76,573,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,222,500
Pro Year To Date Expenses	$78,140,861
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$76,151,445
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$413,542
Pro Estimated Expenses	$413,542
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$413,542
Estimated Season Salary Cap	$77,776,961
Estimate Under Maximum Salary Cap of $82,500,000	$4,723,039
Estimate Over Minimum Salary Cap of $61,500,000	$16,276,961
Current Bank Account	$6,513,807
Projected Bank Account	$6,100,265

Pro Players Salaries
Evgeny Kuznetsov	$9,363,000 (1)
-Salary Remaining :	$49,279
Nicklas Backstrom	$8,041,000 (1)
-Salary Remaining :	$42,321
Tyler Seguin	$8,025,000 (1)
-Salary Remaining :	$42,237
Erik Karlsson	$6,582,000 (1)
-Salary Remaining :	$34,642
Ryan Suter	$5,326,000 (1)
-Salary Remaining :	$28,032
Mats Zuccarello	$4,232,000 (2)
-Salary Remaining :	$22,274
Teuvo Teravainen	$4,086,000 (1)
-Salary Remaining :	$21,505
Ryan Pulock	$4,075,000 (3)
-Salary Remaining :	$21,447
Justin Faulk	$3,161,000 (2)
-Salary Remaining :	$16,637
Jean-Gabriel Pageau	$3,063,000 (1)
-Salary Remaining :	$16,121
Juuse Saros	$2,820,000 (1)
-Salary Remaining :	$14,842
Kasperi Kapanen	$2,375,000 (3)
-Salary Remaining :	$12,500
Ondrej Palat	$2,262,000 (1)
-Salary Remaining :	$11,905
Brendan Smith	$1,815,000 (2)
-Salary Remaining :	$9,553
Joel Edmundson	$1,754,000 (1)
-Salary Remaining :	$9,232
Jonathan Bernier	$1,493,000 (1)
-Salary Remaining :	$7,858
Brandon Sutter	$1,426,000 (1)
-Salary Remaining :	$7,505
Craig Anderson	$1,417,000 (2)
-Salary Remaining :	$7,458
Jujhar Khaira	$1,159,000 (3)
-Salary Remaining :	$6,100
Chad Ruhwedel	$940,000 (1)
-Salary Remaining :	$4,947
Erik Gustafsson	$844,000 (2)
-Salary Remaining :	$4,442
Barclay Goodrow	$814,000 (1)
-Salary Remaining :	$4,284
A.J. Greer	$750,000 (3)
-Salary Remaining :	$3,947
Dysin Mayo	$750,000 (1)
-Salary Remaining :	$3,947
Total Pro Players	24
Salary Commitment
Year 12 : $76,573,000
Year 13 : $19,498,000
Year 14 : $8,359,000
Year 15 : $0
Salary Average Commitment
Year 12 : $27,645,000
Year 13 : $8,145,000
Year 14 : $2,250,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $76,573,000
Year 13 : $19,828,000
Year 14 : $8,359,000
Year 15 : $0

Farm Players Salaries
Tomas Nosek	$95,300 (2)
Salary Remaining :	$95,300
Christian Fischer	$94,900 (1)
Salary Remaining :	$94,900
Nicolas Deslauriers	$91,100 (2)
Salary Remaining :	$91,100
Alex Barre-Boulet	$88,800 (3)
Salary Remaining :	$88,800
Juuso Riikola	$86,400 (2)
Salary Remaining :	$86,400
Riley Stillman	$75,000 (3)
Salary Remaining :	$75,000
Conor Garland	$75,000 (1)
Salary Remaining :	$75,000
Jack Dougherty	$75,000 (1)
Salary Remaining :	$75,000
Andrej Sustr	$75,000 (1)
Salary Remaining :	$75,000
Frederik Gauthier	$75,000 (1)
Salary Remaining :	$75,000
Nikita Gusev	$75,000 (1)
Salary Remaining :	$75,000
Gabriel Bourque	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	12
Salary Commitment
Year 12 : $981,500
Year 13 : $436,600
Year 14 : $163,800
Year 15 : $0
Salary Average Commitment
Year 12 : $1,170,759
Year 13 : $358,259
Year 14 : $153,259
Year 15 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Center
Level 1:	6000 - $100 - 5,698 - 94.97%
Level 2:	5000 - $60 - 4,706 - 94.11%
Level 3:	2000 - $35 - 1,899 - 94.93%
Level 4:	4000 - $25 - 3,789 - 94.71%
Luxury :	1000 - $200 - 962 - 96.22%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,053 - 94.74%
Average Income per Game	$1,796,613
Year to Date Revenue	$73,661,124
Expense
Pro Players Total Salaries	$76,183,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$575,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$75,315,855
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$74,743,874
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$403,989
Pro Estimated Expenses	$403,989
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$403,989
Estimated Season Salary Cap	$75,144,837
Estimate Under Maximum Salary Cap of $82,500,000	$7,355,163
Estimate Over Minimum Salary Cap of $61,500,000	$13,644,837
Current Bank Account	$47,568,519
Projected Bank Account	$47,164,530

Pro Players Salaries
Evgeni Malkin	$8,694,000 (1)
-Salary Remaining :	$45,758
Gabriel Landeskog	$8,566,000 (3)
-Salary Remaining :	$45,084
Brock Boeser	$6,676,000 (1)
-Salary Remaining :	$35,137
Jack Eichel	$5,885,000 (3)
-Salary Remaining :	$30,974
Damon Severson	$5,523,000 (2)
-Salary Remaining :	$29,068
Chris Tanev	$5,334,000 (2)
-Salary Remaining :	$28,074
Miro Heiskanen	$5,298,000 (3)
-Salary Remaining :	$27,884
Lars Eller	$4,010,000 (1)
-Salary Remaining :	$21,105
Jacob Markstrom	$3,717,000 (1)
-Salary Remaining :	$19,563
Max Domi	$3,309,000 (3)
-Salary Remaining :	$17,416
Jake McCabe	$2,640,000 (2)
-Salary Remaining :	$13,895
Clayton Keller	$2,530,000 (2)
-Salary Remaining :	$13,316
Luke Glendening	$2,356,000 (2)
-Salary Remaining :	$12,400
Jason Dickinson	$2,319,000 (1)
-Salary Remaining :	$12,205
Greg Pateryn	$1,637,000 (2)
-Salary Remaining :	$8,616
Joe Thornton	$1,579,000 (1)
-Salary Remaining :	$8,311
Artturi Lehkonen	$1,343,000 (3)
-Salary Remaining :	$7,068
Sam Montembeault	$927,000 (3)
-Salary Remaining :	$4,879
Brett Kulak	$840,000 (2)
-Salary Remaining :	$4,421
Matt Tomkins	$750,000 (1)
-Salary Remaining :	$3,947
Dryden Hunt	$750,000 (2)
-Salary Remaining :	$3,947
Noah Juulsen	$750,000 (2)
-Salary Remaining :	$3,947
Kale Clague	$750,000 (2)
-Salary Remaining :	$3,947
Total Pro Players	23
Salary Commitment
Year 12 : $76,183,000
Year 13 : $47,938,000
Year 14 : $25,328,000
Year 15 : $0
Salary Average Commitment
Year 12 : $23,298,998
Year 13 : $12,642,998
Year 14 : $5,019,999
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $76,183,000
Year 13 : $48,438,000
Year 14 : $25,328,000
Year 15 : $0

Farm Players Salaries
Cole Reinhardt	$148,800 (2)
Salary Remaining :	$148,800
Ashton Sautner	$110,000 (3)
Salary Remaining :	$110,000
Ole Bjorgvik Holm	$95,700 (2)
Salary Remaining :	$95,700
Jack Kopacka	$93,700 (3)
Salary Remaining :	$93,700
Zach Senyshyn	$89,700 (3)
Salary Remaining :	$89,700
Kole Lind	$89,167 (3)
Salary Remaining :	$89,167
Jakob Forsbacka Karlsson	$75,000 (3)
Salary Remaining :	$75,000
Julius Honka	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	8
Salary Commitment
Year 12 : $777,067
Year 13 : $702,067
Year 14 : $457,567
Year 15 : $0
Salary Average Commitment
Year 12 : $677,400
Year 13 : $538,000
Year 14 : $399,167
Year 15 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	6000 - $116 - 4,110 - 68.51%
Level 2:	5000 - $62 - 4,756 - 95.13%
Level 3:	2000 - $41 - 1,614 - 80.72%
Level 4:	4000 - $29 - 2,923 - 73.08%
Luxury :	1000 - $249 - 656 - 65.56%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	14,060 - 78.11%
Average Income per Game	$1,611,445
Year to Date Revenue	$66,069,237
Expense
Pro Players Total Salaries	$75,601,167
Farm Players Total Salaries	$0
Coaches Total Salaries	$700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,900,549
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$74,204,273
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$401,585
Pro Estimated Expenses	$401,585
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$401,585
Estimated Season Salary Cap	$74,602,174
Estimate Under Maximum Salary Cap of $82,500,000	$7,897,826
Estimate Over Minimum Salary Cap of $61,500,000	$13,102,174
Current Bank Account	$22,172,603
Projected Bank Account	$21,771,018

Pro Players Salaries
Auston Matthews	$7,890,000 (1)
-Salary Remaining :	$41,526
Mathew Barzal	$6,790,000 (2)
-Salary Remaining :	$35,737
Matt Murray	$6,578,000 (1)
-Salary Remaining :	$34,621
Alex Goligoski	$5,454,000 (1)
-Salary Remaining :	$28,705
Tyson Barrie	$5,342,000 (1)
-Salary Remaining :	$28,116
Marcus Foligno	$4,474,000 (1)
-Salary Remaining :	$23,547
Charlie Coyle	$4,304,000 (2)
-Salary Remaining :	$22,653
Alex Iafallo	$4,123,000 (2)
-Salary Remaining :	$21,700
Ilya Mikheyev	$3,818,000 (1)
-Salary Remaining :	$20,095
Cody Ceci	$3,722,000 (1)
-Salary Remaining :	$19,589
Oskar Sundqvist	$3,476,000 (3)
-Salary Remaining :	$18,295
Ethan Bear	$3,450,000 (2)
-Salary Remaining :	$18,158
Mike Matheson	$3,186,000 (2)
-Salary Remaining :	$16,768
Oliver Bjorkstrand	$2,896,000 (3)
-Salary Remaining :	$15,242
Milan Lucic	$2,894,000 (2)
-Salary Remaining :	$15,232
Zemgus Girgensons	$2,662,000 (1)
-Salary Remaining :	$14,011
Nico Sturm	$1,082,000 (1)
-Salary Remaining :	$5,695
Anthony Stolarz	$966,000 (2)
-Salary Remaining :	$5,084
Dylan Cozens	$894,167 (2)
-Salary Remaining :	$4,706
Timothy Liljegren	$850,000 (1)
-Salary Remaining :	$4,474
Connor Ingram	$750,000 (1)
-Salary Remaining :	$3,947
Total Pro Players	21
Salary Commitment
Year 12 : $75,601,167
Year 13 : $31,881,167
Year 14 : $5,740,000
Year 15 : $0
Salary Average Commitment
Year 12 : $17,162,792
Year 13 : $7,158,167
Year 14 : $1,100,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $75,601,167
Year 13 : $32,979,167
Year 14 : $6,372,000
Year 15 : $0

Farm Players Salaries
Quinton Byfield	$120,000 (3)
Salary Remaining :	$120,000
Ben McCartney	$107,500 (1)
Salary Remaining :	$107,500
Mark Friedman	$101,800 (1)
Salary Remaining :	$101,800
Joey Anderson	$92,900 (1)
Salary Remaining :	$92,900
Drake Caggiula	$81,100 (2)
Salary Remaining :	$81,100
Mikhail Maltsev	$80,917 (2)
Salary Remaining :	$80,917
Lucas Carlsson	$79,250 (2)
Salary Remaining :	$79,250
Brett Murray	$77,500 (3)
Salary Remaining :	$77,500
Adam Brooks	$75,000 (2)
Salary Remaining :	$75,000
Jakub Zboril	$75,000 (2)
Salary Remaining :	$75,000
Sam Lafferty	$75,000 (1)
Salary Remaining :	$75,000
Alexander Khokhlachev	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	12
Salary Commitment
Year 12 : $1,040,967
Year 13 : $588,767
Year 14 : $197,500
Year 15 : $0
Salary Average Commitment
Year 12 : $856,917
Year 13 : $550,167
Year 14 : $170,000
Year 15 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge
Level 1:	6000 - $100 - 5,624 - 93.73%
Level 2:	5000 - $60 - 4,712 - 94.25%
Level 3:	2000 - $35 - 1,920 - 96.01%
Level 4:	4000 - $25 - 3,844 - 96.09%
Luxury :	1000 - $200 - 946 - 94.56%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,046 - 94.70%
Average Income per Game	$1,784,361
Year to Date Revenue	$73,158,795
Expense
Pro Players Total Salaries	$80,989,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$264,900
Pro Year To Date Expenses	$82,928,939
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$77,955,241
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$452,574
Pro Estimated Expenses	$452,574
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$452,574
Estimated Season Salary Cap	$78,646,399
Estimate Under Maximum Salary Cap of $82,500,000	$3,853,601
Estimate Over Minimum Salary Cap of $61,500,000	$17,146,399
Current Bank Account	$38,839,994
Projected Bank Account	$38,387,420

Pro Players Salaries
Jonathan Huberdeau	$8,620,000 (1)
-Salary Remaining :	$45,368
Steven Stamkos	$8,363,000 (1)
-Salary Remaining :	$44,016
Alex Pietrangelo	$7,907,000 (1)
-Salary Remaining :	$41,616
Elias Lindholm	$6,856,000 (1)
-Salary Remaining :	$36,084
Sebastian Aho	$6,631,000 (1)
-Salary Remaining :	$34,900
Max Pacioretty	$5,546,000 (1)
-Salary Remaining :	$29,189
Mark Stone	$5,203,000 (1)
-Salary Remaining :	$27,384
Vincent Trocheck	$4,992,000 (1)
-Salary Remaining :	$26,274
Thomas Chabot	$4,918,000 (2)
-Salary Remaining :	$25,884
Dougie Hamilton	$4,248,000 (1)
-Salary Remaining :	$22,358
Connor Murphy	$2,965,000 (1)
-Salary Remaining :	$15,605
Teddy Blueger	$2,633,000 (2)
-Salary Remaining :	$13,858
Joel Eriksson Ek	$2,484,000 (1)
-Salary Remaining :	$13,074
Zach Hyman	$2,413,000 (1)
-Salary Remaining :	$12,700
Mathieu Joseph	$1,436,000 (2)
-Salary Remaining :	$7,558
Tristan Jarry	$1,434,000 (1)
-Salary Remaining :	$7,547
Christian Dvorak	$1,107,000 (1)
-Salary Remaining :	$5,826
Oliver Kylington	$883,000 (3)
-Salary Remaining :	$4,647
Jake Oettinger	$850,000 (1)
-Salary Remaining :	$4,474
Kevin Lankinen	$750,000 (3)
-Salary Remaining :	$3,947
Vladislav Gavrikov	$750,000 (1)
-Salary Remaining :	$3,947
Total Pro Players	21
Salary Commitment
Year 12 : $80,989,000
Year 13 : $10,129,000
Year 14 : $1,633,000
Year 15 : $0
Salary Average Commitment
Year 12 : $27,305,333
Year 13 : $4,188,333
Year 14 : $1,475,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $80,989,000
Year 13 : $10,620,000
Year 14 : $1,633,000
Year 15 : $0

Farm Players Salaries
Matty Beniers	$120,000 (3)
Salary Remaining :	$120,000
Brian Lashoff	$109,500 (1)
Salary Remaining :	$109,500
Alexander Volkov	$88,200 (2)
Salary Remaining :	$88,200
Curtis Hall	$78,500 (2)
Salary Remaining :	$78,500
Kevan Miller	$75,000 (1)
Salary Remaining :	$75,000
Ian McCoshen	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	6
Salary Commitment
Year 12 : $546,200
Year 13 : $286,700
Year 14 : $120,000
Year 15 : $0
Salary Average Commitment
Year 12 : $477,500
Year 13 : $242,500
Year 14 : $57,500
Year 15 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $110 - 4,275 - 71.25%
Level 2:	5000 - $70 - 3,476 - 69.52%
Level 3:	2000 - $50 - 1,237 - 61.83%
Level 4:	4000 - $35 - 2,421 - 60.52%
Luxury :	1000 - $200 - 858 - 85.78%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	12,266 - 68.15%
Average Income per Game	$1,567,339
Year to Date Revenue	$64,260,904
Expense
Pro Players Total Salaries	$53,187,333
Farm Players Total Salaries	$0
Coaches Total Salaries	$4,575,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,402,589
Pro Year To Date Expenses	$67,510,287
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$62,959,356
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$304,012
Pro Estimated Expenses	$304,012
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$304,012
Estimated Season Salary Cap	$71,641,878
Estimate Under Maximum Salary Cap of $82,500,000	$10,858,122
Estimate Over Minimum Salary Cap of $61,500,000	$10,141,878
Current Bank Account	$41,981,747
Projected Bank Account	$41,677,735

Pro Players Salaries
Sean Couturier	$9,180,000 (1)
-Salary Remaining :	$48,316
Jonathan Toews	$6,834,000 (3)
-Salary Remaining :	$35,968
Ondrej Kase	$3,717,000 (1)
-Salary Remaining :	$19,563
Kevin Labanc	$3,704,000 (3)
-Salary Remaining :	$19,495
Jonathan Drouin	$3,247,000 (2)
-Salary Remaining :	$17,089
Jason Zucker	$3,160,000 (1)
-Salary Remaining :	$16,632
Sheldon Dries	$2,846,000 (2)
-Salary Remaining :	$14,979
Tyler Johnson	$2,628,000 (3)
-Salary Remaining :	$13,832
Jakub Vrana	$2,356,000 (1)
-Salary Remaining :	$12,400
Klim Kostin	$2,285,000 (3)
-Salary Remaining :	$12,026
Matt Benning	$2,053,000 (1)
-Salary Remaining :	$10,805
Brett Ritchie	$1,811,000 (2)
-Salary Remaining :	$9,532
Cole Smith	$1,707,000 (2)
-Salary Remaining :	$8,984
Kurtis MacDermid	$1,322,000 (1)
-Salary Remaining :	$6,958
Dylan Sikura	$1,187,000 (1)
-Salary Remaining :	$6,247
Joonas Korpisalo	$972,000 (3)
-Salary Remaining :	$5,116
Rasmus Sandin	$894,167 (2)
-Salary Remaining :	$4,706
Jacob Bryson	$889,166 (2)
-Salary Remaining :	$4,680
Cam York	$850,000 (3)
-Salary Remaining :	$4,474
Kevin Bahl	$795,000 (3)
-Salary Remaining :	$4,184
Akira Schmid	$750,000 (3)
-Salary Remaining :	$3,947
Total Pro Players	21
Salary Commitment
Year 12 : $53,187,333
Year 13 : $29,042,333
Year 14 : $18,403,000
Year 15 : $0
Salary Average Commitment
Year 12 : $21,322,333
Year 13 : $16,478,333
Year 14 : $11,870,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $53,187,333
Year 13 : $30,212,333
Year 14 : $18,818,000
Year 15 : $0

Farm Players Salaries
Michael Eyssimont	$147,200 (3)
Salary Remaining :	$147,200
Reese Johnson	$147,200 (3)
Salary Remaining :	$147,200
Nick Cicek	$146,600 (3)
Salary Remaining :	$146,600
Olli Juolevi	$100,000 (2)
Salary Remaining :	$100,000
Zach Sawchenko	$94,200 (3)
Salary Remaining :	$94,200
Brandon Bussi	$86,400 (2)
Salary Remaining :	$86,400
Rasmus Kupari	$86,333 (3)
Salary Remaining :	$86,333
Connor Dewar	$82,583 (3)
Salary Remaining :	$82,583
Jalen Chatfield	$78,500 (1)
Salary Remaining :	$78,500
Noah Cates	$75,000 (3)
Salary Remaining :	$75,000
Jeremy McKenna	$75,000 (2)
Salary Remaining :	$75,000
Nikolai Knyzhov	$75,000 (1)
Salary Remaining :	$75,000
Givani Smith	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	13
Salary Commitment
Year 12 : $1,269,016
Year 13 : $1,073,816
Year 14 : $772,516
Year 15 : $0
Salary Average Commitment
Year 12 : $936,333
Year 13 : $799,166
Year 14 : $562,833
Year 15 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotia Bank Arena
Level 1:	6000 - $100 - 5,620 - 93.66%
Level 2:	5000 - $60 - 4,786 - 95.72%
Level 3:	2000 - $35 - 1,922 - 96.09%
Level 4:	4000 - $25 - 3,846 - 96.16%
Luxury :	1000 - $200 - 948 - 94.78%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,121 - 95.12%
Average Income per Game	$1,791,130
Year to Date Revenue	$73,436,317
Expense
Pro Players Total Salaries	$77,692,167
Farm Players Total Salaries	$0
Coaches Total Salaries	$575,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,360,700
Pro Year To Date Expenses	$71,358,838
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$70,786,919
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$411,932
Pro Estimated Expenses	$411,932
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$411,932
Estimated Season Salary Cap	$73,556,525
Estimate Under Maximum Salary Cap of $82,500,000	$8,943,475
Estimate Over Minimum Salary Cap of $61,500,000	$12,056,525
Current Bank Account	$75,635,716
Projected Bank Account	$75,223,784

Pro Players Salaries
Mark Giordano	$7,631,000 (1)
-Salary Remaining :	$40,163
Tomas Hertl	$7,223,000 (1)
-Salary Remaining :	$38,016
Alexander Edler	$5,950,000 (2)
-Salary Remaining :	$31,316
Anders Lee	$5,871,000 (2)
-Salary Remaining :	$30,900
Connor Hellebuyck	$5,750,000 (1)
-Salary Remaining :	$30,263
Jamie Benn	$4,476,000 (1)
-Salary Remaining :	$23,558
Cal Clutterbuck	$4,326,000 (1)
-Salary Remaining :	$22,768
Filip Forsberg	$4,293,000 (1)
-Salary Remaining :	$22,595
William Nylander	$4,268,000 (3)
-Salary Remaining :	$22,463
Hampus Lindholm	$3,871,000 (1)
-Salary Remaining :	$20,374
Reilly Smith	$3,848,000 (1)
-Salary Remaining :	$20,253
Andreas Johnsson	$2,990,000 (1)
-Salary Remaining :	$15,737
Roope Hintz	$2,827,000 (2)
-Salary Remaining :	$14,879
Marcus Pettersson	$2,572,000 (2)
-Salary Remaining :	$13,537
Shea Theodore	$2,525,000 (3)
-Salary Remaining :	$13,289
Robert Hagg	$2,401,000 (1)
-Salary Remaining :	$12,637
Mathieu Perreault	$1,334,000 (2)
-Salary Remaining :	$7,021
Dan Vladar	$1,235,000 (3)
-Salary Remaining :	$6,500
Connor Brown	$1,008,000 (1)
-Salary Remaining :	$5,305
Trevor Zegras	$925,000 (2)
-Salary Remaining :	$4,868
Sean Durzi	$809,167 (3)
-Salary Remaining :	$4,259
Zach Bogosian	$792,000 (1)
-Salary Remaining :	$4,168
Michael Rasmussen	$767,000 (3)
-Salary Remaining :	$4,037
Total Pro Players	23
Salary Commitment
Year 12 : $77,692,167
Year 13 : $27,453,167
Year 14 : $8,603,167
Year 15 : $0
Salary Average Commitment
Year 12 : $15,253,833
Year 13 : $7,690,833
Year 14 : $3,556,666
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $77,692,167
Year 13 : $29,083,167
Year 14 : $9,604,167
Year 15 : $0

Farm Players Salaries
Victor Rask	$143,900 (1)
Salary Remaining :	$143,900
Brendan Lemieux	$111,500 (2)
Salary Remaining :	$111,500
Austin Czarnik	$109,700 (1)
Salary Remaining :	$109,700
Carl Grundstrom	$88,200 (3)
Salary Remaining :	$88,200
Calen Addison	$79,500 (3)
Salary Remaining :	$79,500
Stuart Skinner	$78,417 (3)
Salary Remaining :	$78,417
Joseph Blandisi	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	7
Salary Commitment
Year 12 : $686,217
Year 13 : $346,517
Year 14 : $246,117
Year 15 : $0
Salary Average Commitment
Year 12 : $499,334
Year 13 : $329,334
Year 14 : $245,417
Year 15 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $100 - 5,710 - 95.17%
Level 2:	5000 - $60 - 4,691 - 93.82%
Level 3:	2000 - $35 - 1,911 - 95.53%
Level 4:	4000 - $25 - 3,808 - 95.20%
Luxury :	1000 - $200 - 954 - 95.44%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,074 - 94.85%
Average Income per Game	$1,796,062
Year to Date Revenue	$73,638,542
Expense
Pro Players Total Salaries	$63,156,167
Farm Players Total Salaries	$0
Coaches Total Salaries	$575,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,135,980
Pro Year To Date Expenses	$62,480,075
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$61,908,161
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$335,427
Pro Estimated Expenses	$335,427
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$335,427
Estimated Season Salary Cap	$70,376,542
Estimate Under Maximum Salary Cap of $82,500,000	$12,123,458
Estimate Over Minimum Salary Cap of $61,500,000	$8,876,542
Current Bank Account	$54,391,960
Projected Bank Account	$54,056,533

Pro Players Salaries
Santeri Hatakka	$5,583,000 (2)
-Salary Remaining :	$29,384
Ryan Dzingel	$4,712,000 (1)
-Salary Remaining :	$24,800
Filip Lindberg	$4,623,000 (1)
-Salary Remaining :	$24,332
Oscar Klefbom	$3,815,000 (1)
-Salary Remaining :	$20,079
Jacob Peterson	$3,206,000 (2)
-Salary Remaining :	$16,874
Nick Perbix	$3,116,000 (1)
-Salary Remaining :	$16,400
Lucas Wallmark	$2,965,000 (1)
-Salary Remaining :	$15,605
Bobby Trivigno	$2,802,000 (1)
-Salary Remaining :	$14,747
Sven Baertschi	$2,790,000 (1)
-Salary Remaining :	$14,684
Alex Steeves	$2,777,000 (2)
-Salary Remaining :	$14,616
Jet Greaves	$2,742,000 (1)
-Salary Remaining :	$14,432
Dino Kambeitz	$2,467,000 (1)
-Salary Remaining :	$12,984
Ben Jones	$2,380,000 (2)
-Salary Remaining :	$12,526
Rourke Chartier	$1,928,000 (1)
-Salary Remaining :	$10,147
Taro Hirose	$1,810,000 (1)
-Salary Remaining :	$9,526
Matthew Highmore	$1,688,000 (1)
-Salary Remaining :	$8,884
Joel Kellman	$1,313,000 (2)
-Salary Remaining :	$6,911
Kirby Dach	$1,200,000 (1)
-Salary Remaining :	$6,316
Lias Andersson	$1,190,000 (1)
-Salary Remaining :	$6,263
Lucas Raymond	$1,000,000 (3)
-Salary Remaining :	$5,263
Slater Koekkoek	$940,000 (1)
-Salary Remaining :	$4,947
Seth Jarvis	$925,000 (3)
-Salary Remaining :	$4,868
Lassi Thomson	$894,167 (3)
-Salary Remaining :	$4,706
Dominik Simon	$870,000 (1)
-Salary Remaining :	$4,579
Dante Fabbro	$850,000 (1)
-Salary Remaining :	$4,474
Ilya Samsonov	$800,000 (1)
-Salary Remaining :	$4,211
Malcolm Subban	$770,000 (1)
-Salary Remaining :	$4,053
Mark Kastelic	$750,000 (2)
-Salary Remaining :	$3,947
Emil Bemstrom	$750,000 (1)
-Salary Remaining :	$3,947
Ryan Lindgren	$750,000 (1)
-Salary Remaining :	$3,947
Jansen Harkins	$750,000 (1)
-Salary Remaining :	$3,947
Total Pro Players	31
Salary Commitment
Year 12 : $63,156,167
Year 13 : $18,828,167
Year 14 : $2,819,167
Year 15 : $0
Salary Average Commitment
Year 12 : $21,852,503
Year 13 : $6,090,834
Year 14 : $2,394,167
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $63,156,167
Year 13 : $18,828,167
Year 14 : $2,819,167
Year 15 : $0

Farm Players Salaries
Oscar Dansk	$128,100 (2)
Salary Remaining :	$128,100
Lawrence Pilut	$118,600 (1)
Salary Remaining :	$118,600
Trey Fix-Wolansky	$96,700 (1)
Salary Remaining :	$96,700
Nick Merkley	$91,100 (2)
Salary Remaining :	$91,100
Justin Ducharme	$89,000 (1)
Salary Remaining :	$89,000
Vasily Podkolzin	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	6
Salary Commitment
Year 12 : $598,500
Year 13 : $281,400
Year 14 : $75,000
Year 15 : $0
Salary Average Commitment
Year 12 : $405,917
Year 13 : $175,000
Year 14 : $57,500
Year 15 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fla Live Arena
Level 1:	6000 - $75 - 5,828 - 97.13%
Level 2:	5000 - $56 - 4,723 - 94.46%
Level 3:	2000 - $45 - 1,398 - 69.91%
Level 4:	4000 - $25 - 3,788 - 94.70%
Luxury :	1000 - $200 - 948 - 94.85%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,686 - 92.70%
Average Income per Game	$1,562,857
Year to Date Revenue	$64,077,154
Expense
Pro Players Total Salaries	$78,233,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$575,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,144,240
Pro Year To Date Expenses	$70,225,336
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$69,653,385
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$414,779
Pro Estimated Expenses	$414,779
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$414,779
Estimated Season Salary Cap	$73,209,378
Estimate Under Maximum Salary Cap of $82,500,000	$9,290,622
Estimate Over Minimum Salary Cap of $61,500,000	$11,709,378
Current Bank Account	$22,528,316
Projected Bank Account	$22,113,537

Pro Players Salaries
Vladimir Tarasenko	$10,444,000 (1)
-Salary Remaining :	$54,968
John Carlson	$9,598,000 (1)
-Salary Remaining :	$50,516
Mika Zibanejad	$8,099,000 (3)
-Salary Remaining :	$42,626
Johnny Gaudreau	$6,744,000 (3)
-Salary Remaining :	$35,495
Darnell Nurse	$4,261,000 (1)
-Salary Remaining :	$22,426
Kyle Connor	$4,226,000 (1)
-Salary Remaining :	$22,242
Elias Pettersson	$4,043,000 (3)
-Salary Remaining :	$21,279
Ben Chiarot	$3,307,000 (3)
-Salary Remaining :	$17,405
Alex Killorn	$3,112,000 (1)
-Salary Remaining :	$16,379
Casey Cizikas	$2,804,000 (3)
-Salary Remaining :	$14,758
Paul Stastny	$2,749,000 (1)
-Salary Remaining :	$14,468
Travis Hamonic	$2,706,000 (2)
-Salary Remaining :	$14,242
Tyler Bertuzzi	$2,469,000 (3)
-Salary Remaining :	$12,995
Linus Ullmark	$2,407,000 (1)
-Salary Remaining :	$12,668
Justin Braun	$1,754,000 (2)
-Salary Remaining :	$9,232
Brandon Tanev	$1,637,000 (3)
-Salary Remaining :	$8,616
Ville Husso	$1,610,000 (3)
-Salary Remaining :	$8,474
Nicolas Aube-Kubel	$1,322,000 (1)
-Salary Remaining :	$6,958
Jack Johnson	$1,131,000 (1)
-Salary Remaining :	$5,953
Warren Foegele	$1,122,000 (3)
-Salary Remaining :	$5,905
Valeri Nichushkin	$1,015,000 (1)
-Salary Remaining :	$5,342
Garnet Hathaway	$923,000 (1)
-Salary Remaining :	$4,858
Adam Fox	$750,000 (1)
-Salary Remaining :	$3,947
Total Pro Players	23
Salary Commitment
Year 12 : $78,233,000
Year 13 : $35,974,000
Year 14 : $31,543,000
Year 15 : $0
Salary Average Commitment
Year 12 : $16,411,668
Year 13 : $7,404,667
Year 14 : $5,954,667
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $78,233,000
Year 13 : $36,295,000
Year 14 : $31,835,000
Year 15 : $0

Farm Players Salaries
Radim Zohorna	$132,900 (2)
Salary Remaining :	$132,900
Tucker Poolman	$106,900 (2)
Salary Remaining :	$106,900
Mason Appleton	$97,700 (2)
Salary Remaining :	$97,700
Adam Gaudette	$94,100 (2)
Salary Remaining :	$94,100
Jacob Middleton	$93,500 (1)
Salary Remaining :	$93,500
Dylan Ferguson	$93,000 (1)
Salary Remaining :	$93,000
Cayden Primeau	$88,083 (3)
Salary Remaining :	$88,083
Josh Leivo	$76,300 (1)
Salary Remaining :	$76,300
Mackenzie MacEachern	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	9
Salary Commitment
Year 12 : $857,483
Year 13 : $519,683
Year 14 : $88,083
Year 15 : $0
Salary Average Commitment
Year 12 : $777,300
Year 13 : $512,300
Year 14 : $88,083
Year 15 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena Center
Level 1:	6000 - $95 - 5,749 - 95.82%
Level 2:	5000 - $56 - 4,645 - 92.90%
Level 3:	2000 - $35 - 1,932 - 96.59%
Level 4:	4000 - $30 - 2,826 - 70.64%
Luxury :	1000 - $195 - 962 - 96.21%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,113 - 89.52%
Average Income per Game	$1,707,930
Year to Date Revenue	$70,025,129
Expense
Pro Players Total Salaries	$71,444,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,150,900
Pro Year To Date Expenses	$71,791,564
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$69,802,150
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$386,547
Pro Estimated Expenses	$386,547
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$386,547
Estimated Season Salary Cap	$73,329,071
Estimate Under Maximum Salary Cap of $82,500,000	$9,170,929
Estimate Over Minimum Salary Cap of $61,500,000	$11,829,071
Current Bank Account	$44,607,410
Projected Bank Account	$44,220,863

Pro Players Salaries
Sean Monahan	$7,916,000 (1)
-Salary Remaining :	$41,663
Erik Johnson	$6,258,000 (1)
-Salary Remaining :	$32,937
Martin Jones	$5,430,000 (1)
-Salary Remaining :	$28,579
Ryan McDonagh	$5,395,000 (1)
-Salary Remaining :	$28,395
Pierre-Luc Dubois	$4,734,000 (3)
-Salary Remaining :	$24,916
Brandon Carlo	$4,688,000 (1)
-Salary Remaining :	$24,674
Casey Mittelstadt	$4,376,000 (3)
-Salary Remaining :	$23,032
Luke Kunin	$3,738,000 (2)
-Salary Remaining :	$19,674
Jesper Bratt	$3,072,000 (2)
-Salary Remaining :	$16,168
Oskar Lindblom	$2,760,000 (2)
-Salary Remaining :	$14,526
Nick Paul	$2,737,000 (3)
-Salary Remaining :	$14,405
Travis Konecny	$2,551,000 (1)
-Salary Remaining :	$13,426
Samuel Girard	$2,463,000 (1)
-Salary Remaining :	$12,963
Lawson Crouse	$2,319,000 (1)
-Salary Remaining :	$12,205
James Reimer	$2,169,000 (1)
-Salary Remaining :	$11,416
Blake Comeau	$1,306,000 (1)
-Salary Remaining :	$6,874
Jay Beagle	$1,222,000 (2)
-Salary Remaining :	$6,432
Kevin Rooney	$1,194,000 (2)
-Salary Remaining :	$6,284
Craig Smith	$1,169,000 (3)
-Salary Remaining :	$6,153
Pierre Engvall	$1,015,000 (2)
-Salary Remaining :	$5,342
Robert Bortuzzo	$962,000 (2)
-Salary Remaining :	$5,063
Haydn Fleury	$870,000 (1)
-Salary Remaining :	$4,579
Isaac Ratcliffe	$850,000 (3)
-Salary Remaining :	$4,474
Gustav Forsling	$750,000 (1)
-Salary Remaining :	$3,947
Aliaksei Protas	$750,000 (3)
-Salary Remaining :	$3,947
Adam Ruzicka	$750,000 (3)
-Salary Remaining :	$3,947
Total Pro Players	26
Salary Commitment
Year 12 : $71,444,000
Year 13 : $29,329,000
Year 14 : $15,366,000
Year 15 : $0
Salary Average Commitment
Year 12 : $27,107,500
Year 13 : $12,632,500
Year 14 : $7,657,500
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $71,444,000
Year 13 : $29,329,000
Year 14 : $15,366,000
Year 15 : $0

Farm Players Salaries
Jacob Ingham	$131,500 (2)
Salary Remaining :	$131,500
Mike Hardman	$131,500 (2)
Salary Remaining :	$131,500
Jarred Tinordi	$130,700 (2)
Salary Remaining :	$130,700
Miles Wood	$128,600 (1)
Salary Remaining :	$128,600
Cooper Marody	$97,200 (3)
Salary Remaining :	$97,200
Otto Koivula	$96,700 (3)
Salary Remaining :	$96,700
Sean Day	$96,200 (3)
Salary Remaining :	$96,200
Connor Mackey	$88,000 (2)
Salary Remaining :	$88,000
Adam Huska	$75,000 (3)
Salary Remaining :	$75,000
Axel Jonsson-Fjallby	$75,000 (3)
Salary Remaining :	$75,000
Lucas Johansen	$75,000 (3)
Salary Remaining :	$75,000
Keaton Middleton	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	12
Salary Commitment
Year 12 : $1,200,400
Year 13 : $1,071,800
Year 14 : $590,100
Year 15 : $0
Salary Average Commitment
Year 12 : $907,917
Year 13 : $817,917
Year 14 : $494,834
Year 15 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5,658 - 94.30%
Level 2:	5000 - $60 - 4,717 - 94.35%
Level 3:	2000 - $35 - 1,938 - 96.90%
Level 4:	4000 - $25 - 3,796 - 94.89%
Luxury :	1000 - $200 - 943 - 94.31%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,052 - 94.73%
Average Income per Game	$1,788,284
Year to Date Revenue	$73,319,663
Expense
Pro Players Total Salaries	$71,786,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,532,274
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$73,438,078
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$383,611
Pro Estimated Expenses	$383,611
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$383,611
Estimated Season Salary Cap	$73,815,899
Estimate Under Maximum Salary Cap of $82,500,000	$8,684,101
Estimate Over Minimum Salary Cap of $61,500,000	$12,315,899
Current Bank Account	$67,789,676
Projected Bank Account	$67,406,065

Pro Players Salaries
Aleksander Barkov	$7,138,000 (1)
-Salary Remaining :	$37,568
Nathan MacKinnon	$7,025,000 (1)
-Salary Remaining :	$36,974
Mitch Marner	$6,575,000 (1)
-Salary Remaining :	$34,605
Marc-Andre Fleury	$5,712,000 (2)
-Salary Remaining :	$30,063
Ryan Ellis	$4,863,000 (3)
-Salary Remaining :	$25,595
Cam Atkinson	$4,846,000 (3)
-Salary Remaining :	$25,505
Aaron Ekblad	$4,401,000 (1)
-Salary Remaining :	$23,163
Nick Leddy	$4,190,000 (1)
-Salary Remaining :	$22,053
Sam Reinhart	$4,108,000 (3)
-Salary Remaining :	$21,621
Jared McCann	$4,010,000 (3)
-Salary Remaining :	$21,105
Michael Del Zotto	$3,585,000 (2)
-Salary Remaining :	$18,868
Andy Greene	$2,975,000 (1)
-Salary Remaining :	$15,658
Calle Jarnkrok	$2,613,000 (1)
-Salary Remaining :	$13,753
Jordan Greenway	$2,551,000 (2)
-Salary Remaining :	$13,426
Andrew Cogliano	$1,275,000 (1)
-Salary Remaining :	$6,711
William Borgen	$971,000 (3)
-Salary Remaining :	$5,111
Brad Hunt	$938,000 (1)
-Salary Remaining :	$4,937
Jeremy Swayman	$925,000 (2)
-Salary Remaining :	$4,868
Mike Reilly	$824,000 (1)
-Salary Remaining :	$4,337
Chandler Stephenson	$759,000 (1)
-Salary Remaining :	$3,995
Matthew Peca	$752,000 (1)
-Salary Remaining :	$3,958
Jason Robertson	$750,000 (1)
-Salary Remaining :	$3,947
Total Pro Players	22
Salary Commitment
Year 12 : $71,786,000
Year 13 : $30,553,000
Year 14 : $18,621,000
Year 15 : $0
Salary Average Commitment
Year 12 : $15,105,166
Year 13 : $6,139,166
Year 14 : $3,489,166
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $71,786,000
Year 13 : $31,571,000
Year 14 : $18,798,000
Year 15 : $0

Farm Players Salaries
Logan Thompson	$132,900 (2)
Salary Remaining :	$132,900
Josh Dunne	$132,300 (2)
Salary Remaining :	$132,300
Matt Kiersted	$129,000 (2)
Salary Remaining :	$129,000
Jon Gillies	$108,700 (2)
Salary Remaining :	$108,700
Logan O'Connor	$97,800 (2)
Salary Remaining :	$97,800
Tyler Madden	$92,500 (3)
Salary Remaining :	$92,500
Cole Perfetti	$92,500 (3)
Salary Remaining :	$92,500
Connor McMichael	$89,417 (3)
Salary Remaining :	$89,417
Andrew Oglevie	$81,400 (2)
Salary Remaining :	$81,400
Gabriel Fortier	$79,167 (3)
Salary Remaining :	$79,167
Otto Somppi	$76,333 (3)
Salary Remaining :	$76,333
Spencer Martin	$75,000 (3)
Salary Remaining :	$75,000
Kiefer Sherwood	$75,000 (2)
Salary Remaining :	$75,000
Dennis Gilbert	$75,000 (1)
Salary Remaining :	$75,000
Parker Wotherspoon	$75,000 (3)
Salary Remaining :	$75,000
Mathias Brome	$75,000 (2)
Salary Remaining :	$75,000
Lukas Reichel	$75,000 (3)
Salary Remaining :	$75,000
Justin Kirkland	$75,000 (3)
Salary Remaining :	$75,000
Maxwell Willman	$75,000 (3)
Salary Remaining :	$75,000
Taylor Ward	$75,000 (2)
Salary Remaining :	$75,000
Mike McKenna	$75,000 (1)
Salary Remaining :	$75,000
Eric Comrie	$75,000 (3)
Salary Remaining :	$75,000
Michael Grabner	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	23
Salary Commitment
Year 12 : $2,012,017
Year 13 : $1,751,117
Year 14 : $879,917
Year 15 : $0
Salary Average Commitment
Year 12 : $1,673,292
Year 13 : $1,465,792
Year 14 : $827,417
Year 15 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 5,645 - 94.08%
Level 2:	5000 - $60 - 4,751 - 95.03%
Level 3:	2000 - $35 - 1,918 - 95.88%
Level 4:	4000 - $25 - 3,782 - 94.54%
Luxury :	1000 - $200 - 956 - 95.57%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,051 - 94.73%
Average Income per Game	$1,791,457
Year to Date Revenue	$73,449,740
Expense
Pro Players Total Salaries	$61,110,001
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,752,200
Pro Year To Date Expenses	$62,422,474
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$60,532,474
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$331,632
Pro Estimated Expenses	$331,632
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$331,632
Estimated Season Salary Cap	$63,606,306
Estimate Under Maximum Salary Cap of $82,500,000	$18,893,694
Estimate Over Minimum Salary Cap of $61,500,000	$2,106,306
Current Bank Account	$45,628,187
Projected Bank Account	$45,296,555

Pro Players Salaries
Derek Stepan	$6,603,000 (1)
-Salary Remaining :	$34,753
Jake Muzzin	$4,981,000 (1)
-Salary Remaining :	$26,216
Zach Werenski	$4,156,000 (1)
-Salary Remaining :	$21,874
Jesperi Kotkaniemi	$4,025,000 (3)
-Salary Remaining :	$21,184
Andreas Athanasiou	$3,880,000 (1)
-Salary Remaining :	$20,421
Jonathan Quick	$3,808,000 (1)
-Salary Remaining :	$20,042
Noah Hanifin	$3,515,000 (3)
-Salary Remaining :	$18,500
Filip Chytil	$3,136,000 (3)
-Salary Remaining :	$16,505
Michal Kempny	$2,942,000 (1)
-Salary Remaining :	$15,484
Henri Jokiharju	$2,613,000 (3)
-Salary Remaining :	$13,753
Mark Jankowski	$2,551,000 (1)
-Salary Remaining :	$13,426
Richard Panik	$2,375,000 (1)
-Salary Remaining :	$12,500
Jonas Siegenthaler	$2,369,000 (1)
-Salary Remaining :	$12,468
Nick Holden	$1,847,000 (2)
-Salary Remaining :	$9,721
Arttu Ruotsalainen	$1,691,000 (2)
-Salary Remaining :	$8,900
Pavel Gogolev	$1,496,000 (2)
-Salary Remaining :	$7,874
Evan Rodrigues	$1,329,000 (1)
-Salary Remaining :	$6,995
Kaapo Kakko	$1,200,000 (1)
-Salary Remaining :	$6,316
Jack Hughes	$1,200,000 (1)
-Salary Remaining :	$6,316
Erik Kallgren	$1,172,000 (2)
-Salary Remaining :	$6,168
Nicolas Roy	$946,000 (2)
-Salary Remaining :	$4,979
Jesper Boqvist	$925,001 (1)
-Salary Remaining :	$4,868
Ryan Poehling	$850,000 (1)
-Salary Remaining :	$4,474
Robert Thomas	$750,000 (3)
-Salary Remaining :	$3,947
Vitek Vanecek	$750,000 (1)
-Salary Remaining :	$3,947
Total Pro Players	25
Salary Commitment
Year 12 : $61,110,001
Year 13 : $20,586,000
Year 14 : $12,830,000
Year 15 : $0
Salary Average Commitment
Year 12 : $22,532,334
Year 13 : $7,208,332
Year 14 : $3,838,332
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $61,110,001
Year 13 : $21,191,000
Year 14 : $14,039,000
Year 15 : $0

Farm Players Salaries
Collin Delia	$147,200 (1)
Salary Remaining :	$147,200
Tyler Angle	$132,300 (2)
Salary Remaining :	$132,300
David Krejci	$108,000 (2)
Salary Remaining :	$108,000
Philippe Daoust	$102,500 (3)
Salary Remaining :	$102,500
Dylan Coghlan	$96,700 (3)
Salary Remaining :	$96,700
Adam Scheel	$93,700 (2)
Salary Remaining :	$93,700
Liam Foudy	$89,417 (2)
Salary Remaining :	$89,417
Ty Smith	$86,000 (2)
Salary Remaining :	$86,000
Pierre-Olivier Joseph	$85,000 (1)
Salary Remaining :	$85,000
Nicolas Beaudin	$85,000 (2)
Salary Remaining :	$85,000
Julien Gauthier	$85,000 (1)
Salary Remaining :	$85,000
Joel Teasdale	$75,000 (2)
Salary Remaining :	$75,000
Nils Lundkvist	$75,000 (3)
Salary Remaining :	$75,000
Vitaly Kravtsov	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	14
Salary Commitment
Year 12 : $1,335,817
Year 13 : $1,005,317
Year 14 : $274,200
Year 15 : $0
Salary Average Commitment
Year 12 : $1,082,833
Year 13 : $852,666
Year 14 : $186,667
Year 15 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $99 - 5,695 - 94.91%
Level 2:	5000 - $61 - 4,693 - 93.86%
Level 3:	2000 - $38 - 1,942 - 97.10%
Level 4:	4000 - $25 - 3,830 - 95.76%
Luxury :	1000 - $199 - 946 - 94.59%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,106 - 95.03%
Average Income per Game	$1,799,666
Year to Date Revenue	$73,786,318
Expense
Pro Players Total Salaries	$81,892,889
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,159,820
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$80,468,823
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$439,963
Pro Estimated Expenses	$439,963
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$439,963
Estimated Season Salary Cap	$80,899,838
Estimate Under Maximum Salary Cap of $82,500,000	$1,600,162
Estimate Over Minimum Salary Cap of $61,500,000	$19,399,838
Current Bank Account	$120,342,175
Projected Bank Account	$119,902,212

Pro Players Salaries
John Tavares	$8,913,000 (1)
-Salary Remaining :	$46,911
Claude Giroux	$8,885,000 (3)
-Salary Remaining :	$46,763
Oliver Ekman-Larsson	$7,294,000 (1)
-Salary Remaining :	$38,389
Seth Jones	$6,575,000 (1)
-Salary Remaining :	$34,605
Matthew Tkachuk	$5,387,000 (1)
-Salary Remaining :	$28,353
Patrik Laine	$5,002,000 (1)
-Salary Remaining :	$26,326
Nico Hischier	$4,578,000 (2)
-Salary Remaining :	$24,095
Alex DeBrincat	$4,089,000 (2)
-Salary Remaining :	$21,521
Nick Bonino	$3,978,000 (1)
-Salary Remaining :	$20,937
Scott Mayfield	$3,945,000 (3)
-Salary Remaining :	$20,763
Noel Acciari	$3,591,000 (1)
-Salary Remaining :	$18,900
Thomas Greiss	$3,423,000 (2)
-Salary Remaining :	$18,016
Kyle Okposo	$3,065,000 (1)
-Salary Remaining :	$16,132
Patric Hornqvist	$2,965,000 (1)
-Salary Remaining :	$15,605
Ben Hutton	$2,655,000 (3)
-Salary Remaining :	$13,974
Sean Kuraly	$2,338,000 (1)
-Salary Remaining :	$12,305
Dmitry Kulikov	$1,186,000 (1)
-Salary Remaining :	$6,242
Cale Makar	$1,000,000 (1)
-Salary Remaining :	$5,263
Olle Eriksson Ek	$773,889 (2)
-Salary Remaining :	$4,073
Dean Kukan	$750,000 (1)
-Salary Remaining :	$3,947
Igor Shesterkin	$750,000 (1)
-Salary Remaining :	$3,947
Zach Sanford	$750,000 (1)
-Salary Remaining :	$3,947
Total Pro Players	22
Salary Commitment
Year 12 : $81,892,889
Year 13 : $27,482,889
Year 14 : $15,485,000
Year 15 : $0
Salary Average Commitment
Year 12 : $30,216,056
Year 13 : $8,027,222
Year 14 : $2,125,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $81,892,889
Year 13 : $28,348,889
Year 14 : $15,485,000
Year 15 : $0

Farm Players Salaries
Matt Calvert	$142,600 (1)
Salary Remaining :	$142,600
Colton Sceviour	$124,700 (1)
Salary Remaining :	$124,700
Dylan Samberg	$92,500 (3)
Salary Remaining :	$92,500
Conor Timmins	$92,500 (2)
Salary Remaining :	$92,500
Ryan Merkley	$86,333 (3)
Salary Remaining :	$86,333
Corey Schueneman	$78,500 (1)
Salary Remaining :	$78,500
Robin Salo	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	7
Salary Commitment
Year 12 : $692,133
Year 13 : $346,333
Year 14 : $253,833
Year 15 : $0
Salary Average Commitment
Year 12 : $501,333
Year 13 : $328,833
Year 14 : $236,333
Year 15 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $100 - 5,630 - 93.84%
Level 2:	5000 - $60 - 4,712 - 94.23%
Level 3:	2000 - $35 - 1,900 - 95.00%
Level 4:	4000 - $25 - 3,838 - 95.94%
Luxury :	1000 - $200 - 941 - 94.08%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,020 - 94.56%
Average Income per Game	$1,782,516
Year to Date Revenue	$73,083,164
Expense
Pro Players Total Salaries	$71,775,166
Farm Players Total Salaries	$0
Coaches Total Salaries	$800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$64,860,799
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$64,065,077
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$381,975
Pro Estimated Expenses	$381,975
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$381,975
Estimated Season Salary Cap	$64,442,841
Estimate Under Maximum Salary Cap of $82,500,000	$18,057,159
Estimate Over Minimum Salary Cap of $61,500,000	$2,942,841
Current Bank Account	$30,124,433
Projected Bank Account	$29,742,458

Pro Players Salaries
Shea Weber	$8,982,000 (2)
-Salary Remaining :	$47,274
Alex Ovechkin	$8,162,000 (1)
-Salary Remaining :	$42,958
Logan Couture	$6,856,000 (1)
-Salary Remaining :	$36,084
John Gibson	$6,294,000 (1)
-Salary Remaining :	$33,126
Joe Pavelski	$5,601,000 (1)
-Salary Remaining :	$29,479
Pius Suter	$4,240,000 (2)
-Salary Remaining :	$22,316
Radek Faksa	$4,161,000 (2)
-Salary Remaining :	$21,900
Jake Guentzel	$3,906,000 (1)
-Salary Remaining :	$20,558
Brett Pesce	$2,993,000 (1)
-Salary Remaining :	$15,753
Colin Miller	$2,735,000 (1)
-Salary Remaining :	$14,395
Marc Staal	$2,594,000 (1)
-Salary Remaining :	$13,653
Adam Pelech	$2,544,000 (1)
-Salary Remaining :	$13,389
Corey Perry	$1,726,000 (1)
-Salary Remaining :	$9,084
Brandon Hagel	$1,496,000 (1)
-Salary Remaining :	$7,874
Duncan Keith	$1,423,000 (1)
-Salary Remaining :	$7,489
Blake Lizotte	$1,200,000 (1)
-Salary Remaining :	$6,316
Moritz Seider	$1,000,000 (3)
-Salary Remaining :	$5,263
Dawson Mercer	$1,000,000 (3)
-Salary Remaining :	$5,263
Cole Caufield	$880,833 (2)
-Salary Remaining :	$4,636
Martin Necas	$863,333 (1)
-Salary Remaining :	$4,544
Kevin Poulin	$818,000 (1)
-Salary Remaining :	$4,305
Cale Fleury	$800,000 (1)
-Salary Remaining :	$4,211
Connor Clifton	$750,000 (1)
-Salary Remaining :	$3,947
Trevor Moore	$750,000 (2)
-Salary Remaining :	$3,947
Total Pro Players	24
Salary Commitment
Year 12 : $71,775,166
Year 13 : $19,691,833
Year 14 : $2,000,000
Year 15 : $0
Salary Average Commitment
Year 12 : $24,629,670
Year 13 : $4,680,833
Year 14 : $1,150,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $71,775,166
Year 13 : $21,013,833
Year 14 : $2,000,000
Year 15 : $0

Farm Players Salaries
Justin Brazeau	$109,400 (1)
Salary Remaining :	$109,400
Brandon Biro	$86,700 (1)
Salary Remaining :	$86,700
Gabriel Carlsson	$86,400 (2)
Salary Remaining :	$86,400
Cooper Zech	$85,400 (1)
Salary Remaining :	$85,400
Cole Coskey	$84,900 (1)
Salary Remaining :	$84,900
Chris Wideman	$84,800 (1)
Salary Remaining :	$84,800
Alex Belzile	$84,000 (1)
Salary Remaining :	$84,000
Greg Meireles	$82,200 (1)
Salary Remaining :	$82,200
Drew O'Connor	$81,800 (2)
Salary Remaining :	$81,800
Jack Badini	$76,500 (1)
Salary Remaining :	$76,500
Michael Pezzetta	$75,000 (3)
Salary Remaining :	$75,000
Lukas Vejdemo	$75,000 (3)
Salary Remaining :	$75,000
Brett Brochu	$75,000 (2)
Salary Remaining :	$75,000
Jeremy Roy	$75,000 (2)
Salary Remaining :	$75,000
German Rubtsov	$75,000 (3)
Salary Remaining :	$75,000
Cedrick Andree	$75,000 (1)
Salary Remaining :	$75,000
Vladislav Kolyachonok	$75,000 (3)
Salary Remaining :	$75,000
Alex Formenton	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	18
Salary Commitment
Year 12 : $1,462,100
Year 13 : $693,200
Year 14 : $375,000
Year 15 : $0
Salary Average Commitment
Year 12 : $1,266,583
Year 13 : $656,083
Year 14 : $356,083
Year 15 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5,687 - 94.78%
Level 2:	5000 - $60 - 4,745 - 94.90%
Level 3:	2000 - $35 - 1,894 - 94.69%
Level 4:	4000 - $25 - 3,813 - 95.31%
Luxury :	1000 - $200 - 933 - 93.30%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,071 - 94.84%
Average Income per Game	$1,790,354
Year to Date Revenue	$73,404,513
Expense
Pro Players Total Salaries	$81,768,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$575,000
Luxury Taxe Total	$0
Special Salary Cap Value	$451,200
Pro Year To Date Expenses	$73,787,460
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$73,215,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$433,384
Pro Estimated Expenses	$433,384
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$433,384
Estimated Season Salary Cap	$74,097,058
Estimate Under Maximum Salary Cap of $82,500,000	$8,402,942
Estimate Over Minimum Salary Cap of $61,500,000	$12,597,058
Current Bank Account	$28,489,164
Projected Bank Account	$28,055,780

Pro Players Salaries
Artemi Panarin	$11,604,000 (1)
-Salary Remaining :	$61,074
Roman Josi	$9,903,000 (1)
-Salary Remaining :	$52,121
Ryan O'Reilly	$9,510,000 (1)
-Salary Remaining :	$50,053
Anze Kopitar	$8,497,000 (1)
-Salary Remaining :	$44,721
Frederik Andersen	$4,960,000 (1)
-Salary Remaining :	$26,105
Jonathan Marchessault	$4,508,000 (3)
-Salary Remaining :	$23,726
Marc-Edouard Vlasic	$4,393,000 (1)
-Salary Remaining :	$23,121
Adrian Kempe	$3,284,000 (3)
-Salary Remaining :	$17,284
Jordan Eberle	$2,945,000 (1)
-Salary Remaining :	$15,500
Anthony Beauvillier	$2,760,000 (1)
-Salary Remaining :	$14,526
Anton Stralman	$2,681,000 (1)
-Salary Remaining :	$14,111
Brandon Montour	$2,588,000 (1)
-Salary Remaining :	$13,621
Anthony Duclair	$2,530,000 (1)
-Salary Remaining :	$13,316
Anton Forsberg	$1,654,000 (3)
-Salary Remaining :	$8,705
Cody Eakin	$1,495,000 (1)
-Salary Remaining :	$7,868
Alexis Lafreniere	$1,200,000 (2)
-Salary Remaining :	$6,316
Dylan Gambrell	$1,194,000 (2)
-Salary Remaining :	$6,284
Nick Cousins	$1,145,000 (3)
-Salary Remaining :	$6,026
Ben Harpur	$1,125,000 (3)
-Salary Remaining :	$5,921
Christopher Gibson	$1,093,000 (2)
-Salary Remaining :	$5,753
Quinn Hughes	$1,000,000 (1)
-Salary Remaining :	$5,263
Cal Foote	$949,000 (3)
-Salary Remaining :	$4,995
Ryan Reaves	$750,000 (2)
-Salary Remaining :	$3,947
Total Pro Players	23
Salary Commitment
Year 12 : $81,768,000
Year 13 : $16,454,000
Year 14 : $11,768,000
Year 15 : $0
Salary Average Commitment
Year 12 : $31,789,168
Year 13 : $7,824,000
Year 14 : $5,174,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $81,768,000
Year 13 : $16,902,000
Year 14 : $12,665,000
Year 15 : $0

Farm Players Salaries
Marko Dano	$97,200 (1)
Salary Remaining :	$97,200
Gerald Mayhew	$95,700 (2)
Salary Remaining :	$95,700
Nathan Beaulieu	$92,200 (2)
Salary Remaining :	$92,200
Jacob Nilsson	$88,300 (1)
Salary Remaining :	$88,300
Brandon Crawley	$83,200 (2)
Salary Remaining :	$83,200
Nikita Nesterov	$79,800 (1)
Salary Remaining :	$79,800
Dakota Mermis	$79,800 (1)
Salary Remaining :	$79,800
Benjamin Jones	$78,100 (1)
Salary Remaining :	$78,100
Jasper Weatherby	$75,000 (3)
Salary Remaining :	$75,000
Egor Sokolov	$75,000 (3)
Salary Remaining :	$75,000
Michael Carcone	$75,000 (1)
Salary Remaining :	$75,000
Michael Amadio	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	12
Salary Commitment
Year 12 : $994,300
Year 13 : $421,100
Year 14 : $150,000
Year 15 : $0
Salary Average Commitment
Year 12 : $744,500
Year 13 : $307,000
Year 14 : $115,000
Year 15 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $99 - 5,735 - 95.59%
Level 2:	5000 - $71 - 3,520 - 70.40%
Level 3:	2000 - $42 - 1,477 - 73.84%
Level 4:	4000 - $25 - 3,829 - 95.72%
Luxury :	1000 - $199 - 944 - 94.45%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	15,505 - 86.14%
Average Income per Game	$1,733,467
Year to Date Revenue	$71,072,159
Expense
Pro Players Total Salaries	$61,344,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$575,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$64,135,335
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$63,563,334
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$325,889
Pro Estimated Expenses	$325,889
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$325,889
Estimated Season Salary Cap	$63,886,197
Estimate Under Maximum Salary Cap of $82,500,000	$18,613,803
Estimate Over Minimum Salary Cap of $61,500,000	$2,386,197
Current Bank Account	$48,453,184
Projected Bank Account	$48,127,295

Pro Players Salaries
Colton Parayko	$9,585,000 (1)
-Salary Remaining :	$50,447
Bo Horvat	$6,800,000 (1)
-Salary Remaining :	$35,789
Evgenii Dadonov	$6,052,000 (1)
-Salary Remaining :	$31,853
Brady Tkachuk	$5,551,000 (3)
-Salary Remaining :	$29,216
Nino Niederreiter	$4,197,000 (1)
-Salary Remaining :	$22,089
Mikhail Sergachev	$3,848,000 (2)
-Salary Remaining :	$20,253
Michael McLeod	$3,558,000 (3)
-Salary Remaining :	$18,726
Jaden Schwartz	$3,116,000 (1)
-Salary Remaining :	$16,400
Vinnie Hinostroza	$2,375,000 (3)
-Salary Remaining :	$12,500
Mark Pysyk	$2,338,000 (1)
-Salary Remaining :	$12,305
Jack Campbell	$2,166,000 (1)
-Salary Remaining :	$11,400
Jakob Chychrun	$2,070,000 (1)
-Salary Remaining :	$10,895
Matt Grzelcyk	$1,683,000 (1)
-Salary Remaining :	$8,858
Tanner Jeannot	$1,281,000 (2)
-Salary Remaining :	$6,742
Matt Martin	$972,000 (3)
-Salary Remaining :	$5,116
Jake Bean	$953,000 (3)
-Salary Remaining :	$5,016
Chase De Leo	$873,000 (2)
-Salary Remaining :	$4,595
Maxim Mamin	$840,000 (1)
-Salary Remaining :	$4,421
Egor Sharangovich	$800,000 (2)
-Salary Remaining :	$4,211
Will Cranley	$775,000 (3)
-Salary Remaining :	$4,079
Jiri Patera	$761,000 (2)
-Salary Remaining :	$4,005
Nicolas Hague	$750,000 (1)
-Salary Remaining :	$3,947
Total Pro Players	22
Salary Commitment
Year 12 : $61,344,000
Year 13 : $20,918,000
Year 14 : $12,528,000
Year 15 : $0
Salary Average Commitment
Year 12 : $21,569,834
Year 13 : $8,458,166
Year 14 : $4,075,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $61,344,000
Year 13 : $21,747,000
Year 14 : $14,184,000
Year 15 : $0

Farm Players Salaries
Oskar Steen	$148,000 (1)
Salary Remaining :	$148,000
Denis Malgin	$113,900 (1)
Salary Remaining :	$113,900
Valtteri Puustinen	$112,200 (3)
Salary Remaining :	$112,200
Steven Lorentz	$95,900 (2)
Salary Remaining :	$95,900
Amir Miftakhov	$93,000 (1)
Salary Remaining :	$93,000
Colby Sissons	$82,500 (3)
Salary Remaining :	$82,500
Josiah Slavin	$81,000 (2)
Salary Remaining :	$81,000
Alexey Toropchenko	$75,000 (3)
Salary Remaining :	$75,000
Ronald Attard	$75,000 (3)
Salary Remaining :	$75,000
Beck Malenstyn	$75,000 (2)
Salary Remaining :	$75,000
Total Farm Players	10
Salary Commitment
Year 12 : $951,500
Year 13 : $596,600
Year 14 : $344,700
Year 15 : $0
Salary Average Commitment
Year 12 : $668,834
Year 13 : $472,917
Year 14 : $242,167
Year 15 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 5,616 - 93.61%
Level 2:	5000 - $60 - 4,753 - 95.06%
Level 3:	2000 - $35 - 1,937 - 96.85%
Level 4:	4000 - $25 - 3,835 - 95.88%
Luxury :	1000 - $200 - 966 - 96.58%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,107 - 95.04%
Average Income per Game	$1,793,441
Year to Date Revenue	$73,531,098
Expense
Pro Players Total Salaries	$64,186,166
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,527,600
Pro Year To Date Expenses	$63,999,871
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$62,507,785
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$345,717
Pro Estimated Expenses	$345,717
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$345,717
Estimated Season Salary Cap	$64,373,207
Estimate Under Maximum Salary Cap of $82,500,000	$18,126,793
Estimate Over Minimum Salary Cap of $61,500,000	$2,873,207
Current Bank Account	$49,240,432
Projected Bank Account	$48,894,715

Pro Players Salaries
Patrick Kane	$12,135,000 (1)
-Salary Remaining :	$63,868
Blake Wheeler	$8,296,000 (2)
-Salary Remaining :	$43,663
Jordan Staal	$5,470,000 (3)
-Salary Remaining :	$28,789
Alex Tuch	$4,540,000 (1)
-Salary Remaining :	$23,895
Zach Whitecloud	$4,536,000 (3)
-Salary Remaining :	$23,874
Josh Morrissey	$3,815,000 (1)
-Salary Remaining :	$20,079
Danny DeKeyser	$3,362,000 (2)
-Salary Remaining :	$17,695
Sam Bennett	$3,185,000 (3)
-Salary Remaining :	$16,763
Josh Anderson	$2,606,000 (1)
-Salary Remaining :	$13,716
Nick Bjugstad	$1,908,000 (1)
-Salary Remaining :	$10,042
Marcus Johansson	$1,871,000 (1)
-Salary Remaining :	$9,847
Leon Gawanke	$1,496,000 (1)
-Salary Remaining :	$7,874
Philipp Kurashev	$1,185,000 (1)
-Salary Remaining :	$6,237
Riley Nash	$1,120,000 (2)
-Salary Remaining :	$5,895
Radim Simek	$1,040,000 (2)
-Salary Remaining :	$5,474
Cody Glass	$1,000,000 (1)
-Salary Remaining :	$5,263
Kieffer Bellows	$894,166 (1)
-Salary Remaining :	$4,706
Sami Niku	$891,000 (2)
-Salary Remaining :	$4,689
Adin Hill	$879,000 (1)
-Salary Remaining :	$4,626
Garret Sparks	$862,000 (1)
-Salary Remaining :	$4,537
Alex Nedeljkovic	$810,000 (2)
-Salary Remaining :	$4,263
Simon Benoit	$785,000 (1)
-Salary Remaining :	$4,132
Yakov Trenin	$750,000 (1)
-Salary Remaining :	$3,947
William Lagesson	$750,000 (2)
-Salary Remaining :	$3,947
Total Pro Players	24
Salary Commitment
Year 12 : $64,186,166
Year 13 : $28,214,000
Year 14 : $11,370,000
Year 15 : $0
Salary Average Commitment
Year 12 : $27,643,755
Year 13 : $12,141,250
Year 14 : $2,050,000
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $64,186,166
Year 13 : $29,460,000
Year 14 : $13,191,000
Year 15 : $0

Farm Players Salaries
Dillon Dube	$106,600 (3)
Salary Remaining :	$106,600
Morgan Geekie	$96,700 (3)
Salary Remaining :	$96,700
Sonny Milano	$96,700 (3)
Salary Remaining :	$96,700
Jack Dugan	$92,500 (2)
Salary Remaining :	$92,500
Eetu Luostarinen	$89,750 (2)
Salary Remaining :	$89,750
Kevin Stenlund	$88,800 (3)
Salary Remaining :	$88,800
Rudolfs Balcers	$88,800 (3)
Salary Remaining :	$88,800
Grant Hutton	$84,800 (1)
Salary Remaining :	$84,800
Mackenzie Entwistle	$81,167 (3)
Salary Remaining :	$81,167
Dakota Joshua	$79,250 (3)
Salary Remaining :	$79,250
Filip Gustavsson	$76,167 (3)
Salary Remaining :	$76,167
Samuel Ersson	$75,000 (1)
Salary Remaining :	$75,000
Nathan Smith	$75,000 (3)
Salary Remaining :	$75,000
Casey Fitzgerald	$75,000 (3)
Salary Remaining :	$75,000
Bobby Brink	$75,000 (3)
Salary Remaining :	$75,000
David Gustafsson	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	16
Salary Commitment
Year 12 : $1,356,234
Year 13 : $1,111,734
Year 14 : $919,784
Year 15 : $0
Salary Average Commitment
Year 12 : $1,186,751
Year 13 : $972,501
Year 14 : $790,251
Year 15 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $90 - 5,778 - 96.30%
Level 2:	5000 - $50 - 4,849 - 96.99%
Level 3:	2000 - $25 - 1,979 - 98.95%
Level 4:	4000 - $20 - 3,914 - 97.86%
Luxury :	1000 - $150 - 975 - 97.50%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,496 - 97.20%
Average Income per Game	$1,544,416
Year to Date Revenue	$63,321,058
Expense
Pro Players Total Salaries	$65,854,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$68,730,934
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$66,741,339
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$357,126
Pro Estimated Expenses	$357,126
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$357,126
Estimated Season Salary Cap	$67,087,939
Estimate Under Maximum Salary Cap of $82,500,000	$15,412,061
Estimate Over Minimum Salary Cap of $61,500,000	$5,587,939
Current Bank Account	$16,037,352
Projected Bank Account	$15,680,226

Pro Players Salaries
Sergei Bobrovsky	$8,450,000 (1)
-Salary Remaining :	$44,474
Leon Draisaitl	$7,789,000 (2)
-Salary Remaining :	$40,995
Cam Fowler	$6,579,000 (1)
-Salary Remaining :	$34,626
Zdeno Chara	$5,633,000 (1)
-Salary Remaining :	$29,647
Artem Zub	$4,824,000 (2)
-Salary Remaining :	$25,389
Viktor Arvidsson	$4,804,000 (1)
-Salary Remaining :	$25,284
Phillip Danault	$4,519,000 (3)
-Salary Remaining :	$23,784
Jan Rutta	$3,206,000 (1)
-Salary Remaining :	$16,874
Ryan Murray	$2,592,000 (1)
-Salary Remaining :	$13,642
Jeremy Lauzon	$2,413,000 (3)
-Salary Remaining :	$12,700
Sam Steel	$2,375,000 (3)
-Salary Remaining :	$12,500
Jordan Kyrou	$2,319,000 (3)
-Salary Remaining :	$12,205
Victor Olofsson	$2,263,000 (2)
-Salary Remaining :	$11,911
Rocco Grimaldi	$1,447,000 (1)
-Salary Remaining :	$7,616
Morgan Barron	$1,335,000 (2)
-Salary Remaining :	$7,026
Michael Raffl	$1,125,000 (1)
-Salary Remaining :	$5,921
Kyle Clifford	$938,000 (1)
-Salary Remaining :	$4,937
Brian Boyle (Out of Payroll)	$938,000 (1)
-Salary Remaining :	$4,937
Trevor Lewis	$893,000 (1)
-Salary Remaining :	$4,700
Mattias Samuelsson	$850,000 (2)
-Salary Remaining :	$4,474
Matt Boldy (Out of Payroll)	$750,000 (3)
-Salary Remaining :	$3,947
John-Jason Peterka	$750,000 (3)
-Salary Remaining :	$3,947
Elvis Merzlikins	$750,000 (1)
-Salary Remaining :	$3,947
Total Pro Players	23
Salary Commitment
Year 12 : $67,542,000
Year 13 : $28,791,000
Year 14 : $13,126,000
Year 15 : $0
Salary Average Commitment
Year 12 : $17,552,458
Year 13 : $8,378,333
Year 14 : $4,285,833
Year 15 : $0
Salary Cap with 1 Way Contract
Year 12 : $67,542,000
Year 13 : $30,187,000
Year 14 : $13,126,000
Year 15 : $0

Farm Players Salaries
Anders Bjork	$93,600 (2)
Salary Remaining :	$93,600
Gaetan Haas	$90,700 (1)
Salary Remaining :	$90,700
Max Jones	$89,400 (3)
Salary Remaining :	$89,400
Niko Mikkola	$89,300 (2)
Salary Remaining :	$89,300
Sebastian AhoD	$89,300 (2)
Salary Remaining :	$89,300
Jeremy Davies	$88,300 (1)
Salary Remaining :	$88,300
Tobias Bjornfot	$85,000 (1)
Salary Remaining :	$85,000
Jonas Rondbjerg	$80,667 (3)
Salary Remaining :	$80,667
Ukko-Pekka Luukkonen	$80,000 (1)
Salary Remaining :	$80,000
Markus Nutivaara	$80,000 (1)
Salary Remaining :	$80,000
Cole Koepke	$77,700 (1)
Salary Remaining :	$77,700
Mikhail Berdin	$76,100 (2)
Salary Remaining :	$76,100
Peter DiLiberatore	$75,000 (2)
Salary Remaining :	$75,000
Samuel Asselin	$75,000 (1)
Salary Remaining :	$75,000
Gustav Lindstrom	$75,000 (1)
Salary Remaining :	$75,000
Yegor Chinakhov	$75,000 (3)
Salary Remaining :	$75,000
Total Farm Players	16
Salary Commitment
Year 12 : $1,320,067
Year 13 : $668,367
Year 14 : $245,067
Year 15 : $0
Salary Average Commitment
Year 12 : $1,247,616
Year 13 : $653,533
Year 14 : $224,500
Year 15 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $82,500,000 Available Cap Space	Over Minimum of $61,500,000	Pro Players	Farm Players	Total Players
Avalanche	$30,670,044	$73,113,342	$9,386,658	$11,613,342	23	6	29
Black Hawks	$36,167,696	$63,542,151	$18,957,849	$2,042,151	22	3	25
Blue Jackets	$11,000,240	$79,534,728	$2,965,272	$18,034,728	24	19	43
Blues	$136,076,451	$62,353,090	$20,146,910	$853,090	25	17	42
Bruins	$55,844,073	$75,612,798	$6,887,202	$14,112,798	23	3	26
Canadiens	$22,375,199	$78,767,677	$3,732,323	$17,267,677	25	9	34
Canucks	$59,977,619	$76,295,991	$6,204,009	$14,795,991	24	11	35
Capitals	$28,687,577	$69,021,653	$13,478,347	$7,521,653	23	15	38
Coyotes	$39,206,459	$81,378,900	$1,121,100	$19,878,900	22	14	36
Devils	$60,188,497	$67,472,318	$15,027,682	$5,972,318	26	17	43
Ducks	$59,292,882	$63,450,216	$19,049,784	$1,950,216	25	12	37
Flames	$61,727,779	$65,237,736	$17,262,264	$3,737,736	28	13	41
Flyers	$50,086,245	$62,507,540	$19,992,460	$1,007,540	25	13	38
Golden Knights	$64,335,529	$69,463,368	$13,036,632	$7,963,368	22	15	37
Hurricanes	$80,740,241	$77,184,894	$5,315,106	$15,684,894	24	10	34
Islanders	$6,513,807	$77,776,961	$4,723,039	$16,276,961	24	12	36
Jets	$47,568,519	$75,144,837	$7,355,163	$13,644,837	23	8	31
Kings	$22,172,603	$74,602,174	$7,897,826	$13,102,174	21	12	33
Kraken	$38,839,994	$78,646,399	$3,853,601	$17,146,399	21	6	27
Lightning	$41,981,747	$71,641,878	$10,858,122	$10,141,878	21	13	34
Maple Leafs	$75,635,716	$73,556,525	$8,943,475	$12,056,525	23	7	30
Oilers	$54,391,960	$70,376,542	$12,123,458	$8,876,542	31	6	37
Panthers	$22,528,316	$73,209,378	$9,290,622	$11,709,378	23	9	32
Penguins	$44,607,410	$73,329,071	$9,170,929	$11,829,071	26	12	38
Predators	$67,789,676	$73,815,899	$8,684,101	$12,315,899	22	23	45
Rangers	$45,628,187	$63,606,306	$18,893,694	$2,106,306	25	14	39
Red Wings	$120,342,175	$80,899,838	$1,600,162	$19,399,838	22	7	29
Sabres	$30,124,433	$64,442,841	$18,057,159	$2,942,841	24	18	42
Senators	$28,489,164	$74,097,058	$8,402,942	$12,597,058	23	12	35
Sharks	$48,453,184	$63,886,197	$18,613,803	$2,386,197	22	10	32
Stars	$49,240,432	$64,373,207	$18,126,793	$2,873,207	24	16	40
Wild	$16,037,352	$67,087,939	$15,412,061	$5,587,939	23	16	39

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 - %