AHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 4,627 - 77.11%
Level 2:	5000 - $60 - 3,825 - 76.50%
Level 3:	3000 - $46 - 1,797 - 59.89%
Level 4:	5000 - $25 - 3,869 - 77.38%
Luxury :	1000 - $200 - 767 - 76.69%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	14,884 - 74.42%
Average Income per Game	$1,383,604
Year to Date Revenue	$56,727,783
Expense
Pro Players Total Salaries	$71,912,096
Farm Players Total Salaries	$1,917,500
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$72,995,013
Farm Year To Date Expenses	$2,475,381
Pro Salary Cap To Date	$71,995,005
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$479,685
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,023
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,912,096
Estimate Under Maximum Salary Cap of $75,000,000	$3,087,904
Estimate Over Minimum Salary Cap of $35,000,000	$36,912,096
Current Bank Account	$53,389,905
Projected Bank Account	$53,389,905

Pro Players Salaries
Jonathan Quick	$7,250,000 (3)
Taylor Hall	$6,900,000 (3)
John Tavares	$6,325,000 (2)
Ivan Provorov	$5,000,000 (6)
Andreas Athanasiou	$4,600,000 (7)
Braden Holtby	$4,255,000 (3)
Brayden Schenn	$4,112,975 (5)
Nazem Kadri	$3,835,250 (2)
Mark Scheifele	$3,539,664 (7)
William Nylander	$3,364,000 (4)
Brandon Montour	$3,300,000 (3)
Teuvo Teravainen	$3,188,886 (4)
Josh Manson	$3,188,884 (6)
Radek Faksa	$3,125,000 (6)
Jake Muzzin	$2,500,000 (6)
Alex Killorn	$2,242,187 (4)
Rickard Rakell	$1,877,750 (1)
Esa Lindell	$1,102,500 (6)
Kasperi Kapanen	$1,102,500 (3)
Josh Morrissey	$1,102,500 (3)
Total Pro Players	20
Salary Commitment
Year 10 : $71,912,096
Year 11 : $70,034,346
Year 12 : $59,874,096
Year 13 : $35,964,096
Salary Average Commitment
Year 10 : $43,851,636
Year 11 : $41,973,886
Year 12 : $33,138,886
Year 13 : $14,648,386
Salary Cap with 1 Way Contract
Year 10 : $71,912,096
Year 11 : $70,034,346
Year 12 : $59,874,096
Year 13 : $35,964,096

Farm Players Salaries
Jordan Weal	$199,500 (6)
Jakob Chychrun	$150,000 (7)
Marcus Pettersson	$110,250 (7)
Kevin Roy	$110,250 (3)
Mason Marchment	$87,500 (3)
Carl Grundstrom	$85,000 (4)
Max Jones	$85,000 (4)
Jonah Gadjovich	$85,000 (4)
Juuso Valimaki	$85,000 (4)
Chandler Stephenson	$80,000 (3)
Ryan Gropp	$75,000 (1)
Pascal Laberge	$75,000 (3)
Mason McDonald	$60,000 (4)
Rinat Valiev	$52,500 (1)
Hudson Fasching	$52,500 (5)
Matt Bartkowski	$52,500 (4)
Adam Wilcox	$52,500 (3)
Maxim Letunov	$52,500 (2)
Connor Bunnaman	$52,500 (2)
Philippe Desrosiers	$52,500 (3)
Kevin Czuczman	$52,500 (2)
Adam Tambellini	$52,500 (3)
Andy Welinski	$52,500 (4)
Dylan McIlrath	$52,500 (6)
Jack Dougherty	$52,500 (3)
Total Farm Players	25
Salary Commitment
Year 10 : $1,917,500
Year 11 : $1,790,000
Year 12 : $1,632,500
Year 13 : $1,069,750
Salary Average Commitment
Year 10 : $1,584,025
Year 11 : $1,442,125
Year 12 : $1,232,583
Year 13 : $762,750

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $96 - 5,774 - 96.24%
Level 2:	5000 - $58 - 4,802 - 96.05%
Level 3:	3000 - $32 - 2,860 - 95.33%
Level 4:	5000 - $22 - 4,762 - 95.23%
Luxury :	1000 - $195 - 968 - 96.81%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19,167 - 95.83%
Average Income per Game	$1,644,219
Year to Date Revenue	$67,412,986
Expense
Pro Players Total Salaries	$72,332,062
Farm Players Total Salaries	$1,823,375
Coaches Total Salaries	$1,875,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$72,701,668
Farm Year To Date Expenses	$2,805,698
Pro Salary Cap To Date	$71,701,660
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$482,448
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,522
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,332,062
Estimate Under Maximum Salary Cap of $75,000,000	$2,667,938
Estimate Over Minimum Salary Cap of $35,000,000	$37,332,062
Current Bank Account	$52,774,903
Projected Bank Account	$52,774,903

Pro Players Salaries
Eric Staal	$10,312,500 (1)
David Krejci	$8,203,125 (1)
Neal Pionk	$7,000,000 (4)
Evander Kane	$6,943,125 (6)
James van Riemsdyk	$4,887,500 (2)
Vladislav Namestnikov	$3,887,312 (3)
David Perron	$3,875,000 (7)
Jared Spurgeon	$3,833,000 (7)
Brandon Dubinsky	$3,125,000 (5)
Dustin Brown	$3,125,000 (5)
Joel Edmundson	$3,118,500 (4)
Ryan Graves	$2,050,000 (1)
Laurent Brossoit	$2,000,000 (2)
Andrew MacDonald	$2,000,000 (1)
Radko Gudas	$1,800,000 (2)
Chris Wagner	$1,790,750 (3)
Brandon Pirri	$1,575,000 (1)
Korbinian Holzer	$1,000,000 (2)
Par Lindholm	$656,250 (2)
Matt Puempel	$625,000 (2)
Elvis Merzlikias	$525,000 (3)
Total Pro Players	21
Salary Commitment
Year 10 : $72,332,062
Year 11 : $48,191,437
Year 12 : $37,222,687
Year 13 : $31,019,625
Salary Average Commitment
Year 10 : $34,764,875
Year 11 : $14,334,250
Year 12 : $6,684,250
Year 13 : $5,109,250
Salary Cap with 1 Way Contract
Year 10 : $72,332,062
Year 11 : $48,191,437
Year 12 : $37,222,687
Year 13 : $31,019,625

Farm Players Salaries
Juuso Riikola	$162,500 (6)
Mikko Koskinen	$160,000 (6)
Christian Folin	$110,250 (3)
Anton Forsberg	$110,000 (4)
Janne Kuokkanen	$85,000 (2)
Keith Kinkaid	$65,625 (4)
Ross Colton	$65,000 (2)
Simon Benoit	$62,500 (3)
Greg McKegg	$55,000 (2)
Gabriel Bourque	$55,000 (1)
Radim Simek	$52,500 (3)
Ville Meskanen	$52,500 (3)
Eric Robinson	$52,500 (3)
John McCarthy	$52,500 (1)
Jonathan Ang	$52,500 (2)
John Gilmour	$52,500 (1)
Gerald Mayhew	$52,500 (7)
Colin Campbell	$52,500 (1)
Kevin Davis	$52,500 (3)
Cooper Zech	$52,500 (3)
Spencer Smallman	$52,500 (3)
Nolan Stevens	$52,500 (2)
Rourke Chartier	$52,500 (3)
Michael Kapla	$52,500 (4)
Kaapo Kahkonen	$52,500 (2)
Marian Studenic	$52,500 (2)
Jens Looke	$52,500 (1)
Total Farm Players	27
Salary Commitment
Year 10 : $1,823,375
Year 11 : $1,558,375
Year 12 : $1,143,375
Year 13 : $603,125
Salary Average Commitment
Year 10 : $1,979,000
Year 11 : $1,716,500
Year 12 : $1,181,667
Year 13 : $592,500

Atlanta Thrashers

Arena Capacity - Ticket Price Attendance - %
Arena Name	State Farm Arena
Level 1:	6000 - $92 - 5,673 - 94.56%
Level 2:	5000 - $57 - 4,722 - 94.44%
Level 3:	3000 - $31 - 2,885 - 96.16%
Level 4:	5000 - $23 - 4,719 - 94.37%
Luxury :	1000 - $190 - 947 - 94.71%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,946 - 94.73%
Average Income per Game	$1,578,153
Year to Date Revenue	$64,704,293
Expense
Pro Players Total Salaries	$73,449,788
Farm Players Total Salaries	$1,893,375
Coaches Total Salaries	$2,425,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$75,733,543
Farm Year To Date Expenses	$2,417,796
Pro Salary Cap To Date	$73,858,471
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$495,558
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,866
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,449,788
Estimate Under Maximum Salary Cap of $75,000,000	$1,550,212
Estimate Over Minimum Salary Cap of $35,000,000	$38,449,788
Current Bank Account	($5,961,591)
Projected Bank Account	($5,961,591)

Pro Players Salaries
Anze Kopitar	$9,775,000 (4)
Devan Dubnyk	$6,835,937 (5)
T.J. Oshie	$6,523,437 (5)
Brad Marchand	$5,625,000 (1)
Roman Josi	$4,600,000 (3)
Ryan Johansen	$4,473,500 (2)
Jeff Petry	$4,375,000 (3)
Reilly Smith	$3,690,000 (5)
Boone Jenner	$3,191,164 (7)
Antoine Roussel	$3,125,000 (5)
Danny DeKeyser	$3,105,000 (3)
Johnny Boychuk	$3,062,500 (6)
Mike Hoffman	$2,772,000 (3)
Anton Stralman	$2,656,250 (5)
Erik Haula	$2,360,000 (6)
Noel Acciari	$2,100,000 (3)
Pierre-Edouard Bellemare	$1,700,000 (3)
Brendan Smith	$1,600,000 (2)
Craig Anderson	$1,250,000 (6)
Michael Raffl	$630,000 (1)
Total Pro Players	20
Salary Commitment
Year 10 : $73,449,788
Year 11 : $67,194,788
Year 12 : $61,121,288
Year 13 : $42,469,288
Salary Average Commitment
Year 10 : $30,641,000
Year 11 : $25,616,000
Year 12 : $24,566,000
Year 13 : $14,500,000
Salary Cap with 1 Way Contract
Year 10 : $73,449,788
Year 11 : $67,194,788
Year 12 : $61,121,288
Year 13 : $42,469,288

Farm Players Salaries
Brendan Gaunce	$179,375 (4)
Evan Rodrigues	$172,000 (3)
Valentin Zykov	$161,000 (3)
Michael Hutchinson	$140,000 (2)
Adam Pelech	$126,000 (2)
Jake Bischoff	$110,250 (4)
Maxime Lajoie	$100,000 (7)
Dryden Hunt	$85,000 (3)
Mitchell Stephens	$75,000 (1)
Thatcher Demko	$75,000 (5)
Dan Renouf	$65,625 (3)
Brett Lernout	$65,625 (6)
Nicholas Caamano	$65,000 (2)
Daniel O'Regan	$53,500 (1)
Alexander Nylander	$52,500 (7)
Blake Pietila	$52,500 (3)
Kyle Rau	$52,500 (3)
Justin Scott	$52,500 (3)
Alex Dostie	$52,500 (6)
Kyle Burroughs	$52,500 (3)
Dysin Mayo	$52,500 (3)
Guillaume Brisebois	$52,500 (7)
Total Farm Players	22
Salary Commitment
Year 10 : $1,893,375
Year 11 : $1,764,875
Year 12 : $1,433,875
Year 13 : $687,750
Salary Average Commitment
Year 10 : $1,433,208
Year 11 : $1,288,208
Year 12 : $1,101,875
Year 13 : $616,875

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 4,506 - 75.09%
Level 2:	5000 - $60 - 3,806 - 76.13%
Level 3:	3000 - $35 - 2,302 - 76.73%
Level 4:	5000 - $25 - 3,738 - 74.76%
Luxury :	1000 - $200 - 767 - 76.67%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,118 - 75.59%
Average Income per Game	$1,358,473
Year to Date Revenue	$55,697,400
Expense
Pro Players Total Salaries	$50,194,363
Farm Players Total Salaries	$1,499,000
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$51,404,697
Farm Year To Date Expenses	$2,062,275
Pro Salary Cap To Date	$50,404,689
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$336,805
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,305
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$50,194,363
Estimate Under Maximum Salary Cap of $75,000,000	$24,805,637
Estimate Over Minimum Salary Cap of $35,000,000	$15,194,363
Current Bank Account	$21,015,537
Projected Bank Account	$21,015,537

Pro Players Salaries
Wayne Simmonds	$4,968,750 (3)
Connor Murphy	$4,070,613 (3)
Roman Polak	$3,750,000 (3)
Jason Dickinson	$3,450,000 (3)
Tyler Toffoli	$3,010,000 (6)
MacKenzie Blackwood	$3,000,000 (6)
Garret Sparks	$2,700,000 (3)
Tomas Jurco	$2,500,000 (1)
Karson Kuhlman	$2,500,000 (6)
Zach Sanford	$2,500,000 (6)
Austin Czarnik	$2,300,000 (3)
Nick Ritchie	$2,205,000 (3)
Brendan Perlini	$1,500,000 (5)
Slater Koekkoek	$1,500,000 (5)
Colby Cave	$1,250,000 (3)
Mike Reilly	$1,155,000 (3)
Oliver Bjorkstrand	$1,102,500 (3)
David Rittich	$1,102,500 (5)
Danton Heinen	$1,102,500 (1)
Ryan Donato	$1,102,500 (3)
Luke Kunin	$1,000,000 (2)
Samuel Girard	$850,000 (2)
Brett Kulak	$825,000 (7)
Victor Mete	$750,000 (1)
Total Pro Players	24
Salary Commitment
Year 10 : $50,194,363
Year 11 : $45,841,863
Year 12 : $43,991,863
Year 13 : $15,937,500
Salary Average Commitment
Year 10 : $20,708,000
Year 11 : $16,813,000
Year 12 : $14,963,000
Year 13 : $5,400,000
Salary Cap with 1 Way Contract
Year 10 : $50,194,363
Year 11 : $45,841,863
Year 12 : $43,991,863
Year 13 : $15,937,500

Farm Players Salaries
Christian Jaros	$112,500 (4)
Peter Cehlarik	$110,250 (2)
Ryan Fitzgerald	$110,250 (2)
Morgan Geekie	$75,000 (3)
Connor Ingram	$75,000 (1)
Stefan LeBlanc	$70,000 (1)
Rob O'Gara	$53,500 (1)
Kyle Capobianco	$52,500 (2)
Carsen Twarynski	$52,500 (2)
Nick Paul	$52,500 (3)
Ilya Lyubushkin	$52,500 (3)
Chase De Leo	$52,500 (1)
A.J. Greer	$52,500 (4)
Yegor Sharangovich	$52,500 (2)
Otto Somppi	$52,500 (2)
Conner Bleackley	$52,500 (1)
Ashton Sautner	$52,500 (3)
Josef Korenar	$52,500 (3)
Austin Wagner	$52,500 (5)
Blake Speers	$52,500 (2)
Nick Schneider	$52,500 (3)
Dmytro Timashov	$52,500 (6)
Julius Honka	$52,500 (4)
Remi Elie	$52,500 (3)
Total Farm Players	24
Salary Commitment
Year 10 : $1,499,000
Year 11 : $1,195,500
Year 12 : $712,500
Year 13 : $322,500
Salary Average Commitment
Year 10 : $1,446,749
Year 11 : $1,144,249
Year 12 : $751,666
Year 13 : $285,500

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 4,553 - 75.88%
Level 2:	5000 - $60 - 3,802 - 76.05%
Level 3:	3000 - $35 - 2,349 - 78.29%
Level 4:	5000 - $25 - 3,753 - 75.06%
Luxury :	1000 - $200 - 759 - 75.91%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,216 - 76.08%
Average Income per Game	$1,365,255
Year to Date Revenue	$55,975,447
Expense
Pro Players Total Salaries	$73,890,595
Farm Players Total Salaries	$1,539,625
Coaches Total Salaries	$3,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$77,366,328
Farm Year To Date Expenses	$2,102,221
Pro Salary Cap To Date	$74,366,304
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$505,859
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,569
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,890,595
Estimate Under Maximum Salary Cap of $75,000,000	$1,109,405
Estimate Over Minimum Salary Cap of $35,000,000	$38,890,595
Current Bank Account	($8,240,729)
Projected Bank Account	($8,240,729)

Pro Players Salaries
Corey Crawford	$7,500,000 (3)
Paul Stastny	$6,250,000 (3)
Jay Bouwmeester	$6,000,000 (6)
Ryan McDonagh	$5,875,000 (3)
Max Pacioretty	$5,625,000 (3)
Anders Lee	$4,375,000 (5)
Semyon Varlamov	$4,000,000 (1)
Frans Nielsen	$3,800,000 (4)
J.T. Miller	$3,666,084 (6)
Chris Tanev	$3,450,000 (3)
Kevin Fiala	$3,188,886 (2)
Christian Dvorak	$3,000,000 (5)
Artem Anisimov	$3,000,000 (6)
Elias Pettersson	$1,750,000 (4)
Connor Brown	$1,665,625 (3)
Peter Holland	$1,575,000 (1)
Quinn Hughes	$1,500,000 (5)
Oskar Lindblom	$1,500,000 (7)
Dmitry Orlov	$1,102,500 (2)
J.T. Compher	$1,102,500 (6)
Shea Theodore	$1,102,500 (3)
Carl Dahlstrom	$1,012,500 (5)
Joel Eriksson Ek	$1,000,000 (7)
Maxime Comtois	$850,000 (4)
Total Pro Players	24
Salary Commitment
Year 10 : $73,890,595
Year 11 : $68,315,595
Year 12 : $64,024,209
Year 13 : $32,556,084
Salary Average Commitment
Year 10 : $40,733,886
Year 11 : $39,683,886
Year 12 : $35,970,000
Year 13 : $7,520,000
Salary Cap with 1 Way Contract
Year 10 : $73,890,595
Year 11 : $68,315,595
Year 12 : $64,024,209
Year 13 : $32,556,084

Farm Players Salaries
Jordan Schmaltz	$110,250 (3)
John Hayden	$110,250 (3)
Zac Dalpe	$75,000 (1)
Maxime Fortier	$75,000 (3)
Filip Chlapik	$75,000 (7)
Henrik Samuelsson	$66,000 (3)
Matt Hunwick	$65,625 (2)
Spencer Martin	$60,000 (4)
Sam Carrick	$60,000 (2)
Tyler Lewington	$55,000 (2)
Joshua Jacobs	$52,500 (3)
Dennis Gilbert	$52,500 (2)
Nikita Jevpalovs	$52,500 (1)
Blake Hillman	$52,500 (1)
Samuel Montembeault	$52,500 (7)
Ondrej Vala	$52,500 (1)
Nathan Noel	$52,500 (1)
Joni Tuulola	$52,500 (5)
Hayden Verbeek	$52,500 (1)
Ryan Wagner	$52,500 (1)
Brad Morrison	$52,500 (1)
Travis Morin	$52,500 (1)
Zach Nastasiuk	$52,500 (1)
Logan Day	$52,500 (3)
Cody Bass	$52,500 (1)
Total Farm Players	25
Salary Commitment
Year 10 : $1,539,625
Year 11 : $939,625
Year 12 : $706,500
Year 13 : $240,000
Salary Average Commitment
Year 10 : $1,580,500
Year 11 : $895,967
Year 12 : $645,967
Year 13 : $234,250

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $90 - 5,778 - 96.30%
Level 2:	5000 - $55 - 4,822 - 96.43%
Level 3:	3000 - $35 - 2,396 - 79.88%
Level 4:	5000 - $25 - 3,913 - 78.26%
Luxury :	1000 - $170 - 977 - 97.73%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	17,886 - 89.43%
Average Income per Game	$1,529,600
Year to Date Revenue	$62,713,583
Expense
Pro Players Total Salaries	$68,285,157
Farm Players Total Salaries	$1,274,000
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$67,782,378
Farm Year To Date Expenses	$1,833,580
Pro Salary Cap To Date	$66,782,370
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$455,823
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,844
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$68,285,157
Estimate Under Maximum Salary Cap of $75,000,000	$6,714,843
Estimate Over Minimum Salary Cap of $35,000,000	$33,285,157
Current Bank Account	$20,347,735
Projected Bank Account	$20,347,735

Pro Players Salaries
Evgeni Malkin	$14,843,950 (2)
Claude Giroux	$10,343,750 (1)
Tyler Seguin	$6,612,500 (3)
Mark Giordano	$6,281,250 (2)
Pekka Rinne	$4,700,000 (1)
Tyler Johnson	$4,408,332 (4)
Lars Eller	$3,312,500 (1)
Anthony Mantha	$2,094,750 (4)
Viktor Arvidsson	$1,995,000 (6)
Alec Martinez	$1,718,750 (3)
Justin Williams	$1,328,125 (2)
Jaccob Slavin	$1,102,500 (3)
Troy Grosenick	$1,000,000 (2)
Denis Malgin	$1,000,000 (2)
Thomas Chabot	$1,000,000 (2)
Trevor van Riemsdyk	$1,000,000 (5)
Nick Holden	$937,500 (1)
Charles Hudon	$900,000 (6)
Boo Nieves	$900,000 (5)
Marcus Foligno	$800,000 (4)
Tom Pyatt	$750,000 (2)
Derek Ryan	$656,250 (2)
Pontus Aberg	$600,000 (5)
Total Pro Players	23
Salary Commitment
Year 10 : $68,285,157
Year 11 : $48,991,407
Year 12 : $22,131,832
Year 13 : $12,698,082
Salary Average Commitment
Year 10 : $48,326,032
Year 11 : $32,176,032
Year 12 : $12,912,500
Year 13 : $4,672,500
Salary Cap with 1 Way Contract
Year 10 : $68,285,157
Year 11 : $48,991,407
Year 12 : $22,131,832
Year 13 : $12,698,082

Farm Players Salaries
Christian Djoos	$100,000 (6)
Mike Vecchione	$92,500 (4)
Joakim Ryan	$75,000 (3)
Corban Knight	$75,000 (4)
Clark Bishop	$72,500 (3)
Grayson Downing	$69,000 (1)
Dmitry Sokolov	$65,000 (2)
Kevin Stenlund	$65,000 (2)
Brad Hunt	$60,000 (1)
Vincent LoVerde	$60,000 (2)
Nick Moutrey	$60,000 (3)
Pavel Jenys	$60,000 (2)
Andrey Pedan	$52,500 (1)
Brent Pedersen	$52,500 (2)
Al Montoya	$52,500 (1)
Alex Sakellaropoulos	$52,500 (1)
Andrew O'Brien	$52,500 (1)
Ryan Haggerty	$52,500 (2)
T.J. Tynan	$52,500 (1)
Alex Stalock	$52,500 (1)
Total Farm Players	20
Salary Commitment
Year 10 : $1,274,000
Year 11 : $830,000
Year 12 : $475,000
Year 13 : $267,500
Salary Average Commitment
Year 10 : $1,166,917
Year 11 : $730,417
Year 12 : $352,500
Year 13 : $195,000

Chicago Black Hawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 4,773 - 79.54%
Level 2:	5000 - $60 - 3,905 - 78.09%
Level 3:	3000 - $35 - 2,403 - 80.10%
Level 4:	5000 - $25 - 3,984 - 79.68%
Luxury :	1000 - $200 - 795 - 79.50%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,859 - 79.29%
Average Income per Game	$1,423,227
Year to Date Revenue	$58,352,326
Expense
Pro Players Total Salaries	$74,621,050
Farm Players Total Salaries	$1,629,125
Coaches Total Salaries	$2,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$76,315,931
Farm Year To Date Expenses	$2,178,299
Pro Salary Cap To Date	$74,273,763
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$504,086
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,150
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,621,050
Estimate Under Maximum Salary Cap of $75,000,000	$378,950
Estimate Over Minimum Salary Cap of $35,000,000	$39,621,050
Current Bank Account	$27,923,181
Projected Bank Account	$27,923,181

Pro Players Salaries
Nicklas Backstrom	$8,375,000 (3)
Zdeno Chara	$7,000,000 (3)
Alexander Radulov	$6,500,000 (2)
Gabriel Landeskog	$6,407,144 (3)
Andy Greene	$5,750,000 (3)
Brayden Point	$5,000,000 (5)
Victor Hedman	$4,600,000 (1)
Tom Wilson	$3,666,096 (7)
Mathew Dumba	$3,666,084 (7)
Matt Niskanen	$3,593,750 (6)
Bo Horvat	$3,188,886 (6)
Jonathan Drouin	$3,188,886 (6)
Chris Kreider	$3,047,500 (5)
David Savard	$2,978,954 (6)
Jaroslav Halak	$1,750,000 (2)
Matt Calvert	$1,650,000 (3)
Travis Konecny	$1,500,000 (7)
Nikolaj Ehlers	$1,102,500 (2)
Carter Hart	$1,000,000 (3)
Nic Dowd	$656,250 (6)
Total Pro Players	20
Salary Commitment
Year 10 : $74,621,050
Year 11 : $70,021,050
Year 12 : $60,668,550
Year 13 : $30,486,406
Salary Average Commitment
Year 10 : $38,576,411
Year 11 : $34,576,411
Year 12 : $32,423,911
Year 13 : $18,052,482
Salary Cap with 1 Way Contract
Year 10 : $74,621,050
Year 11 : $70,021,050
Year 12 : $60,668,550
Year 13 : $30,486,406

Farm Players Salaries
Aleksi Saarela	$161,000 (4)
Lias Andersson	$150,000 (2)
Charlie McAvoy	$150,000 (2)
Michael McNiven	$95,000 (4)
Jeremy Roy	$85,000 (2)
Markus Hannikainen	$70,000 (2)
Alex Lyon	$65,625 (3)
Colton Point	$65,000 (2)
Brandon Crawley	$52,500 (6)
Gabriel Fontaine	$52,500 (1)
Samuel Laberge	$52,500 (2)
John Quenneville	$52,500 (5)
Anthony Richard	$52,500 (3)
Travis Sanheim	$52,500 (1)
Axel Jonsson-Fjallby	$52,500 (2)
Anthony Louis	$52,500 (1)
Justin Wade	$52,500 (1)
Ryan Culkin	$52,500 (1)
Kevin Ekman-Larsson	$52,500 (2)
Matthew Phillips	$52,500 (2)
Kerby Rychel	$52,500 (3)
Julien Nantel	$52,500 (1)
Max Lagace	$52,500 (2)
Total Farm Players	23
Salary Commitment
Year 10 : $1,629,125
Year 11 : $1,314,125
Year 12 : $531,625
Year 13 : $361,000
Salary Average Commitment
Year 10 : $1,629,708
Year 11 : $1,283,508
Year 12 : $428,125
Year 13 : $257,500

Colorado Rockies

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $90 - 5,748 - 95.80%
Level 2:	5000 - $55 - 4,833 - 96.67%
Level 3:	3000 - $35 - 2,407 - 80.23%
Level 4:	5000 - $25 - 3,859 - 77.18%
Luxury :	1000 - $175 - 962 - 96.17%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	17,809 - 89.04%
Average Income per Game	$1,528,438
Year to Date Revenue	$62,665,944
Expense
Pro Players Total Salaries	$65,731,770
Farm Players Total Salaries	$1,965,125
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$67,813,517
Farm Year To Date Expenses	$2,675,327
Pro Salary Cap To Date	$66,313,580
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$442,314
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,631
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$65,731,770
Estimate Under Maximum Salary Cap of $75,000,000	$9,268,230
Estimate Over Minimum Salary Cap of $35,000,000	$30,731,770
Current Bank Account	$73,307,007
Projected Bank Account	$73,307,007

Pro Players Salaries
Patrice Bergeron	$10,156,250 (7)
Blake Wheeler	$7,000,000 (3)
Ryan O'Reilly	$6,612,500 (3)
Oliver Ekman-Larsson	$6,325,000 (3)
Keith Yandle	$4,375,000 (7)
Rasmus Ristolainen	$3,792,500 (7)
Ben Bishop	$3,593,750 (6)
Andrei Vasilevskiy	$3,188,886 (6)
David Pastrnak	$3,188,884 (2)
Kyle Connor	$3,000,000 (7)
Zach Werenski	$3,000,000 (6)
Nikita Kucherov	$2,989,000 (7)
Dylan Strome	$1,500,000 (2)
Colton Sissons	$1,102,500 (2)
Josh Anderson	$1,102,500 (7)
Jakub Vrana	$1,102,500 (3)
Mike Matheson	$1,102,500 (3)
Colin White	$1,000,000 (2)
Alex Chiasson	$900,000 (3)
Braydon Coburn	$700,000 (7)
Total Pro Players	20
Salary Commitment
Year 10 : $65,731,770
Year 11 : $65,731,770
Year 12 : $58,940,386
Year 13 : $35,897,886
Salary Average Commitment
Year 10 : $36,398,942
Year 11 : $36,398,942
Year 12 : $29,656,500
Year 13 : $9,100,000
Salary Cap with 1 Way Contract
Year 10 : $65,731,770
Year 11 : $65,731,770
Year 12 : $58,940,386
Year 13 : $35,897,886

Farm Players Salaries
Jake Debrusk	$200,000 (7)
Gemel Smith	$118,750 (4)
Zach Whitecloud	$112,500 (6)
William Carrier	$110,250 (4)
Rasmus Sandin	$100,000 (4)
Timothy Liljegren	$100,000 (2)
Brandon Manning	$85,000 (7)
Dennis Cholowski	$85,000 (4)
Henrik Borgstrom	$85,000 (4)
Jay Beagle	$80,500 (7)
Jack Kopacka	$75,000 (3)
Dmitrij Jaskin	$75,000 (2)
Tyler Steenbergen	$75,000 (3)
Teddy Blueger	$73,125 (3)
Drake Rymsha	$65,000 (2)
Charles Williams	$52,500 (2)
Roberto Luongo	$52,500 (7)
Chad Ruhwedel	$52,500 (2)
David Backes	$52,500 (2)
Ilya Samsonov	$52,500 (2)
Chris Terry	$52,500 (2)
Garrett Wilson	$52,500 (2)
Riley Barber	$52,500 (2)
Zach Trotman	$52,500 (2)
Colin Wilson	$52,500 (1)
Total Farm Players	25
Salary Commitment
Year 10 : $1,965,125
Year 11 : $1,912,625
Year 12 : $1,252,625
Year 13 : $1,029,500
Salary Average Commitment
Year 10 : $1,637,666
Year 11 : $1,585,166
Year 12 : $941,833
Year 13 : $737,750

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $97 - 5,603 - 93.39%
Level 2:	5000 - $57 - 4,729 - 94.58%
Level 3:	3000 - $37 - 2,247 - 74.88%
Level 4:	5000 - $24 - 4,729 - 94.58%
Luxury :	1000 - $195 - 941 - 94.15%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,249 - 91.25%
Average Income per Game	$1,610,938
Year to Date Revenue	$66,048,447
Expense
Pro Players Total Salaries	$64,264,958
Farm Players Total Salaries	$1,836,000
Coaches Total Salaries	$4,850,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$68,160,205
Farm Year To Date Expenses	$2,712,423
Pro Salary Cap To Date	$64,160,189
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$449,112
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,442
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$64,264,958
Estimate Under Maximum Salary Cap of $75,000,000	$10,735,042
Estimate Over Minimum Salary Cap of $35,000,000	$29,264,958
Current Bank Account	$109,085,429
Projected Bank Account	$109,085,429

Pro Players Salaries
Tuukka Rask	$8,750,000 (3)
Jordan Staal	$7,500,000 (1)
Evgenii Dadonov	$6,750,000 (4)
Justin Faulk	$5,558,333 (3)
Elias Lindholm	$3,792,500 (7)
Erik Gudbranson	$3,690,000 (2)
Calvin de Haan	$3,381,000 (2)
Lucas Wallmark	$2,850,000 (5)
Michael Frolik	$2,500,000 (3)
Ondrej Palat	$2,432,500 (6)
Calle Jarnkrok	$2,400,000 (4)
Jan Rutta	$2,400,000 (4)
Kyle Brodziak	$2,000,000 (1)
Justin Braun	$1,953,125 (2)
Linus Ullmark	$1,650,000 (3)
Yanni Gourde	$1,102,500 (4)
Micheal Ferland	$1,102,500 (3)
Ben Hutton	$1,102,500 (3)
Chris Mueller	$1,000,000 (1)
Jacob Larsson	$850,000 (2)
Adam Cracknell	$750,000 (1)
Brad Malone	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 10 : $64,264,958
Year 11 : $52,264,958
Year 12 : $42,390,833
Year 13 : $21,727,500
Salary Average Commitment
Year 10 : $26,726,833
Year 11 : $24,101,833
Year 12 : $17,229,333
Year 13 : $7,975,000
Salary Cap with 1 Way Contract
Year 10 : $64,264,958
Year 11 : $52,264,958
Year 12 : $42,390,833
Year 13 : $21,727,500

Farm Players Salaries
Marcus Hogberg	$161,000 (7)
Jayden Halbgewachs	$125,000 (5)
Giovanni Fiore	$125,000 (4)
Brennan Menell	$125,000 (4)
Carter Verhaeghe	$100,000 (3)
Matiss Kivlenieks	$95,000 (4)
Alexandre Carrier	$87,500 (2)
Jonathan Dahlen	$85,000 (4)
Frederic Allard	$75,000 (1)
Nathan Bastian	$75,000 (1)
Stelio Mattheos	$75,000 (3)
Mason Shaw	$75,000 (3)
Justin Falk	$72,500 (1)
Otto Koivula	$65,000 (2)
Michael Carcone	$60,000 (3)
Kristians Rubins	$60,000 (4)
Matteo Gennaro	$60,000 (4)
Petrus Palmu	$52,500 (2)
Jeremy Helvig	$52,500 (2)
Mikhail Berdin	$52,500 (2)
Matthew Peca	$52,500 (3)
Skyler McKenzie	$52,500 (2)
Tobias Geisser	$52,500 (2)
Total Farm Players	23
Salary Commitment
Year 10 : $1,836,000
Year 11 : $1,613,500
Year 12 : $1,198,500
Year 13 : $836,000
Salary Average Commitment
Year 10 : $1,678,300
Year 11 : $1,440,800
Year 12 : $908,051
Year 13 : $577,884

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 4,768 - 79.46%
Level 2:	5000 - $60 - 3,941 - 78.81%
Level 3:	3000 - $35 - 2,454 - 81.80%
Level 4:	5000 - $25 - 3,974 - 79.49%
Luxury :	1000 - $200 - 796 - 79.58%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,932 - 79.66%
Average Income per Game	$1,427,750
Year to Date Revenue	$58,537,763
Expense
Pro Players Total Salaries	$74,927,259
Farm Players Total Salaries	$1,752,175
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$75,927,192
Farm Year To Date Expenses	$2,316,379
Pro Salary Cap To Date	$74,927,184
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$499,521
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,949
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,927,259
Estimate Under Maximum Salary Cap of $75,000,000	$72,741
Estimate Over Minimum Salary Cap of $35,000,000	$39,927,259
Current Bank Account	$49,122,017
Projected Bank Account	$49,122,017

Pro Players Salaries
Steven Stamkos	$10,781,250 (6)
Kris Letang	$9,063,000 (3)
Thomas Greiss	$6,000,000 (6)
Nikita Zaitsev	$5,750,000 (2)
Auston Matthews	$5,000,000 (7)
Sean Couturier	$4,025,000 (7)
Brock Nelson	$3,690,000 (3)
Jonathan Huberdeau	$3,666,084 (5)
Mika Zibanejad	$3,666,084 (3)
Tomas Tatar	$3,444,000 (4)
Sami Vatanen	$3,218,500 (4)
Brendan Gallagher	$2,877,000 (6)
Jake Gardiner	$2,683,341 (4)
Petr Mrazek	$2,499,000 (4)
Jason Zucker	$2,205,000 (3)
Shayne Gostisbehere	$1,103,000 (3)
Jared McCann	$1,103,000 (3)
Zach Hyman	$1,103,000 (3)
Lawson Crouse	$1,000,000 (7)
Jeremy Lauzon	$750,000 (1)
Brian Gibbons	$700,000 (3)
David Schlemko	$600,000 (3)
Total Pro Players	22
Salary Commitment
Year 10 : $74,927,259
Year 11 : $74,177,259
Year 12 : $68,427,259
Year 13 : $45,194,175
Salary Average Commitment
Year 10 : $32,677,042
Year 11 : $31,814,042
Year 12 : $29,814,042
Year 13 : $10,390,000
Salary Cap with 1 Way Contract
Year 10 : $74,927,259
Year 11 : $74,177,259
Year 12 : $68,427,259
Year 13 : $45,194,175

Farm Players Salaries
Morgan Klimchuk	$180,000 (3)
Connor Carrick	$141,000 (7)
Sonny Milano	$110,300 (3)
Dominic Toninato	$110,250 (7)
Martin Frk	$100,000 (1)
Ross Johnston	$90,000 (3)
Evan Fitzpatrick	$75,000 (3)
Phil Varone	$70,000 (3)
Peter Budaj	$65,625 (2)
Dylan Gambrell	$65,000 (2)
John Ramage	$57,500 (2)
Michael Chaput	$57,500 (2)
Andrew MacWilliam	$52,500 (7)
Michael Dal Colle	$52,500 (5)
Corey Tropp	$52,500 (1)
Christoffer Ehn	$52,500 (2)
Joey LaLeggia	$52,500 (7)
Mitchell Vande Sompel	$52,500 (7)
David Pope	$52,500 (2)
Ryan Sproul	$52,500 (1)
Dominic Turgeon	$52,500 (5)
David Warsofsky	$52,500 (7)
Chris Wideman	$52,500 (7)
Axel Holmstrom	$52,500 (2)
Total Farm Players	24
Salary Commitment
Year 10 : $1,752,175
Year 11 : $1,547,175
Year 12 : $1,144,050
Year 13 : $618,750
Salary Average Commitment
Year 10 : $1,512,317
Year 11 : $1,307,317
Year 12 : $836,400
Year 13 : $472,500

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $95 - 5,705 - 95.09%
Level 2:	5000 - $58 - 4,747 - 94.93%
Level 3:	3000 - $31 - 2,907 - 96.90%
Level 4:	5000 - $23 - 4,809 - 96.18%
Luxury :	1000 - $192 - 863 - 86.25%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19,031 - 95.15%
Average Income per Game	$1,598,171
Year to Date Revenue	$65,524,993
Expense
Pro Players Total Salaries	$69,850,534
Farm Players Total Salaries	$1,987,375
Coaches Total Salaries	$3,831,250
Luxury Taxe Total	$0
Pro Year To Date Expenses	$73,143,910
Farm Year To Date Expenses	$2,552,806
Pro Salary Cap To Date	$69,862,686
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$481,130
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,476
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$69,850,534
Estimate Under Maximum Salary Cap of $75,000,000	$5,149,466
Estimate Over Minimum Salary Cap of $35,000,000	$34,850,534
Current Bank Account	$15,136,339
Projected Bank Account	$15,136,339

Pro Players Salaries
Alex Goligoski	$8,984,375 (2)
Jeff Skinner	$7,571,313 (7)
Jamie Benn	$6,037,500 (1)
Jack Johnson	$5,446,428 (2)
Mikael Backlund	$4,312,500 (6)
Devin Shore	$3,500,000 (6)
Alex Steen	$3,260,000 (5)
Kris Russell	$3,250,000 (1)
Damon Severson	$3,188,886 (6)
Bobby Ryan	$3,125,000 (4)
Brandon Carlo	$3,000,000 (7)
Zack Smith	$2,949,219 (1)
Cam Atkinson	$2,875,000 (6)
Markus Granlund	$1,995,000 (5)
Devon Toews	$1,875,000 (4)
Brock Boeser	$1,500,000 (1)
Juuse Saros	$1,102,500 (3)
Sean Kuraly	$1,102,500 (5)
Brett Pesce	$1,102,500 (3)
Jake Virtanen	$1,102,500 (3)
Anthony Duclair	$1,000,000 (6)
Jimmy Howard	$820,313 (4)
Hudson Elynuik	$750,000 (3)
Total Pro Players	23
Salary Commitment
Year 10 : $69,850,534
Year 11 : $56,113,815
Year 12 : $41,683,012
Year 13 : $37,625,512
Salary Average Commitment
Year 10 : $23,060,143
Year 11 : $16,235,143
Year 12 : $11,353,000
Year 13 : $7,300,000
Salary Cap with 1 Way Contract
Year 10 : $69,850,534
Year 11 : $56,113,815
Year 12 : $41,683,012
Year 13 : $37,625,512

Farm Players Salaries
Filip Zadina	$150,000 (4)
Markus Nutivaara	$140,000 (2)
Brock McGinn	$118,125 (3)
Matt Benning	$110,250 (5)
Julien Gauthier	$100,000 (2)
Robert Thomas	$100,000 (4)
Tyler Parsons	$85,000 (2)
Gabriel Carlsson	$85,000 (2)
Jordan Greenway	$85,000 (4)
Dillon Dube	$85,000 (4)
Travis Boyd	$81,500 (7)
Joey Anderson	$75,000 (3)
Josh Mahura	$75,000 (3)
Libor Hajek	$75,000 (3)
Kale Clague	$75,000 (3)
Stuart Skinner	$75,000 (3)
Luke Green	$52,500 (2)
Cliff Watson	$52,500 (2)
Dylan Wells	$52,500 (2)
Sergei Boikov	$52,500 (3)
Jean-Christophe Beaudin	$52,500 (6)
Byron Froese	$52,500 (3)
Sven Andrighetto	$52,500 (1)
Jujhar Khaira	$52,500 (7)
Nick Lappin	$52,500 (1)
Total Farm Players	25
Salary Commitment
Year 10 : $1,987,375
Year 11 : $1,882,375
Year 12 : $1,314,875
Year 13 : $716,750
Salary Average Commitment
Year 10 : $1,850,109
Year 11 : $1,745,109
Year 12 : $1,176,209
Year 13 : $566,084

Hartford Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Harford Civic Center
Level 1:	6000 - $100 - 4,667 - 77.79%
Level 2:	5000 - $60 - 3,889 - 77.77%
Level 3:	3000 - $35 - 2,396 - 79.88%
Level 4:	5000 - $25 - 3,873 - 77.45%
Luxury :	1000 - $200 - 782 - 78.16%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,606 - 78.03%
Average Income per Game	$1,400,017
Year to Date Revenue	$57,400,682
Expense
Pro Players Total Salaries	$60,993,716
Farm Players Total Salaries	$1,981,500
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$69,439,335
Farm Year To Date Expenses	$2,547,062
Pro Salary Cap To Date	$68,439,327
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$407,853
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,438
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$60,993,716
Estimate Under Maximum Salary Cap of $75,000,000	$14,006,284
Estimate Over Minimum Salary Cap of $35,000,000	$25,993,716
Current Bank Account	$22,943,327
Projected Bank Account	$22,943,327

Pro Players Salaries
Carey Price	$8,125,000 (2)
Duncan Keith	$6,923,000 (3)
Zach Parise	$6,250,000 (4)
Marc-Edouard Vlasic	$5,312,500 (2)
Ben Chiarot	$3,900,000 (4)
Brandon Sutter	$3,200,000 (6)
Austin Watson	$3,130,000 (6)
Patrik Nemeth	$3,129,664 (7)
Brayden McNabb	$3,003,000 (3)
Ben Lovejoy	$2,812,500 (1)
Valtteri Filppula	$2,750,000 (4)
Scott Laughton	$2,500,000 (6)
Alex Iafallo	$2,100,000 (4)
Johan Larsson	$2,000,000 (6)
Leo Komarov	$1,993,052 (2)
Curtis Lazar	$1,950,000 (2)
Eric Fehr	$1,625,000 (1)
Brad Richardson	$1,562,500 (3)
Tyler Pitlick	$1,250,000 (1)
Anders Nilsson	$1,102,500 (3)
Mark Borowiecki	$1,000,000 (3)
Louis Domingue	$1,000,000 (4)
Klim Kostin	$1,000,000 (2)
Zack Kassian	$900,000 (4)
Sean Malone	$600,000 (4)
Total Pro Players	25
Salary Commitment
Year 10 : $69,118,716
Year 11 : $63,431,216
Year 12 : $45,050,664
Year 13 : $31,459,664
Salary Average Commitment
Year 10 : $39,173,106
Year 11 : $36,873,106
Year 12 : $20,179,164
Year 13 : $9,704,664
Salary Cap with 1 Way Contract
Year 10 : $69,118,716
Year 11 : $63,431,216
Year 12 : $45,050,664
Year 13 : $31,459,664

Farm Players Salaries
Lane Pederson	$187,500 (7)
Eric Comrie	$175,000 (3)
Sam Miletic	$169,000 (6)
Michal Kempny	$125,000 (7)
Steven Santini	$110,250 (5)
Ryan Carpenter	$110,250 (2)
Tim Schaller	$110,000 (1)
Andrew Poturalski	$100,000 (7)
Alexander Petrovic	$95,000 (4)
Gavin Bayreuther	$90,000 (2)
Sam Anas	$80,000 (1)
Casey Nelson	$75,000 (3)
Adam Helewka	$72,000 (6)
Marko Dano	$60,000 (4)
Colin Blackwell	$55,000 (1)
Valeri Nichushkin	$52,500 (2)
Zac Rinaldo	$52,500 (1)
Greg Carey	$52,500 (1)
Hunter Warner	$52,500 (1)
Alex Broadhurst	$52,500 (3)
Evan McEneny	$52,500 (4)
Ivan Kulbakov	$52,500 (1)
Total Farm Players	22
Salary Commitment
Year 10 : $1,981,500
Year 11 : $1,526,500
Year 12 : $1,273,750
Year 13 : $971,250
Salary Average Commitment
Year 10 : $1,584,700
Year 11 : $1,138,500
Year 12 : $728,500
Year 13 : $563,500

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 4,679 - 77.99%
Level 2:	5000 - $60 - 3,911 - 78.21%
Level 3:	3000 - $35 - 2,357 - 78.57%
Level 4:	5000 - $25 - 3,865 - 77.30%
Luxury :	1000 - $200 - 789 - 78.87%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,601 - 78.01%
Average Income per Game	$1,403,248
Year to Date Revenue	$57,533,159
Expense
Pro Players Total Salaries	$58,891,000
Farm Players Total Salaries	$1,640,357
Coaches Total Salaries	$2,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$63,358,024
Farm Year To Date Expenses	$2,243,719
Pro Salary Cap To Date	$61,358,110
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$400,599
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,223
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$58,891,000
Estimate Under Maximum Salary Cap of $75,000,000	$16,109,000
Estimate Over Minimum Salary Cap of $35,000,000	$23,891,000
Current Bank Account	$23,389,140
Projected Bank Account	$23,389,140

Pro Players Salaries
Joe Thornton	$7,000,000 (1)
Jordan Eberle	$6,900,000 (3)
John Moore	$4,554,000 (1)
Charlie Coyle	$4,243,500 (2)
Trevor Daley	$4,000,000 (4)
Nino Niederreiter	$3,697,250 (6)
John Gibson	$3,031,000 (7)
Anthony Cirelli	$3,000,000 (7)
Nick Schmaltz	$3,000,000 (5)
Zach Aston-Reese	$2,625,000 (4)
Kevan Miller	$2,343,750 (3)
Reid Boucher	$2,200,000 (3)
Jori Lehtera	$2,000,000 (2)
Jordan Oesterle	$1,625,000 (1)
Mikhail Sergachev	$1,500,000 (2)
Andrei Svechnikov	$1,500,000 (4)
Jonas Johansson	$1,500,000 (4)
Nolan Patrick	$1,500,000 (2)
Noah Hanifin	$1,500,000 (5)
Jimmy Vesey	$1,102,500 (5)
Ryan Callahan	$1,000,000 (2)
Cooper Marody	$525,000 (2)
Michal Neuvirth	$525,000 (1)
Erik Condra	$525,000 (1)
Jarred Tinordi	$525,000 (1)
Total Pro Players	25
Salary Commitment
Year 10 : $61,922,000
Year 11 : $47,168,000
Year 12 : $36,399,500
Year 13 : $24,955,750
Salary Average Commitment
Year 10 : $34,424,000
Year 11 : $23,344,000
Year 12 : $15,525,000
Year 13 : $8,475,000
Salary Cap with 1 Way Contract
Year 10 : $61,922,000
Year 11 : $47,168,000
Year 12 : $36,399,500
Year 13 : $24,955,750

Farm Players Salaries
Nicolas Deslauriers	$190,357 (3)
Erik Brannstrom	$100,000 (4)
Ryan Reaves	$100,000 (2)
Martin Marincin	$100,000 (1)
Trent Frederic	$85,000 (2)
Jakub Zboril	$85,000 (2)
Griffen Molino	$70,000 (3)
Anthony Peters	$70,000 (1)
Matt Tennyson	$52,500 (1)
Chris Summers	$52,500 (1)
Andrew Campbell	$52,500 (1)
Trevor Smith	$52,500 (1)
Chris Conner	$52,500 (1)
Harry Zolnierczyk	$52,500 (1)
Mason Mitchell	$52,500 (1)
Chris Breen	$52,500 (1)
Ty Ronning	$52,500 (2)
Brad Thiessen	$52,500 (1)
Alex Belzile	$52,500 (1)
Andy Andreoff	$52,500 (1)
Tyler Gaudet	$52,500 (1)
Evan Polei	$52,500 (1)
Aaron Ness	$52,500 (1)
Mikey Eyssimont	$52,500 (2)
Total Farm Players	24
Salary Commitment
Year 10 : $1,640,357
Year 11 : $735,357
Year 12 : $360,357
Year 13 : $100,000
Salary Average Commitment
Year 10 : $1,546,675
Year 11 : $666,675
Year 12 : $234,417
Year 13 : $89,417

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $100 - 4,634 - 77.24%
Level 2:	5000 - $60 - 3,899 - 77.98%
Level 3:	3000 - $35 - 2,366 - 78.85%
Level 4:	5000 - $25 - 3,761 - 75.22%
Luxury :	1000 - $200 - 773 - 77.31%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,433 - 77.17%
Average Income per Game	$1,388,898
Year to Date Revenue	$56,944,831
Expense
Pro Players Total Salaries	$53,365,979
Farm Players Total Salaries	$1,821,250
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$66,105,702
Farm Year To Date Expenses	$2,896,103
Pro Salary Cap To Date	$60,605,734
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$387,276
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,320
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$53,365,979
Estimate Under Maximum Salary Cap of $75,000,000	$21,634,021
Estimate Over Minimum Salary Cap of $35,000,000	$18,365,979
Current Bank Account	$41,471,955
Projected Bank Account	$41,471,955

Pro Players Salaries
Sidney Crosby	$10,875,000 (3)
Sergei Bobrovsky	$8,085,937 (6)
Tyler Myers	$7,062,500 (4)
Ryan Nugent-Hopkins	$5,800,000 (3)
Filip Forsberg	$3,666,084 (7)
Matt Cullen	$2,812,500 (1)
Mathieu Perreault	$2,625,000 (4)
Marco Scandella	$2,357,500 (4)
Niklas Kronwall	$2,084,000 (2)
Tobias Rieder	$1,749,332 (1)
Colton Sceviour	$1,700,000 (2)
Miles Wood	$1,500,000 (5)
Tyson Jost	$1,500,000 (2)
Greg Pateryn	$1,476,563 (1)
Scott Mayfield	$1,155,000 (7)
Brady Skjei	$1,102,500 (3)
Christian Fischer	$1,000,000 (7)
Steve Bernier	$937,500 (2)
Curtis McElhinney	$937,500 (1)
Loui Eriksson	$875,000 (3)
Tomas Nosek	$800,000 (7)
Filip Hronek	$750,000 (1)
Cam Ward	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $61,451,916
Year 11 : $53,126,021
Year 12 : $46,904,521
Year 13 : $28,252,021
Salary Average Commitment
Year 10 : $30,604,980
Year 11 : $25,550,084
Year 12 : $22,271,084
Year 13 : $11,596,084
Salary Cap with 1 Way Contract
Year 10 : $61,451,916
Year 11 : $53,126,021
Year 12 : $46,904,521
Year 13 : $28,252,021

Farm Players Salaries
Nikita Scherbak	$190,000 (3)
Nikita Soshnikov	$160,000 (3)
Laurent Dauphin	$102,500 (3)
Martin Necas	$100,000 (4)
Nick Merkley	$85,000 (4)
Zach Senyshyn	$85,000 (2)
Rasmus Asplund	$85,000 (4)
Linus Olund	$65,000 (2)
Ben Street	$56,250 (1)
Taylor Fedun	$52,500 (1)
Francois Beauchemin	$52,500 (1)
Matt Irwin	$52,500 (1)
Brian Lashoff	$52,500 (3)
Chris Butler	$52,500 (1)
Dalton Prout	$52,500 (3)
Dale Weise	$52,500 (1)
Jacob MacDonald	$52,500 (3)
Tommy Cross	$52,500 (1)
David Kase	$52,500 (2)
John Muse	$52,500 (1)
Chase Pearson	$52,500 (2)
Dan Vladar	$52,500 (5)
Jake Evans	$52,500 (2)
Anthony Angello	$52,500 (2)
Kevin Gravel	$52,500 (1)
T.J. Hensick	$52,500 (1)
Total Farm Players	26
Salary Commitment
Year 10 : $1,821,250
Year 11 : $1,292,500
Year 12 : $932,500
Year 13 : $322,500
Salary Average Commitment
Year 10 : $1,747,116
Year 11 : $1,222,116
Year 12 : $677,150
Year 13 : $312,750

Montreal Wanderers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Montreal Arena
Level 1:	6000 - $100 - 4,428 - 73.81%
Level 2:	5000 - $60 - 3,739 - 74.77%
Level 3:	3000 - $35 - 2,280 - 75.99%
Level 4:	5000 - $25 - 3,666 - 73.33%
Luxury :	1000 - $200 - 748 - 74.84%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	14,861 - 74.31%
Average Income per Game	$1,334,183
Year to Date Revenue	$54,701,487
Expense
Pro Players Total Salaries	$45,065,000
Farm Players Total Salaries	$1,793,700
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$45,688,810
Farm Year To Date Expenses	$2,394,377
Pro Salary Cap To Date	$44,688,802
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$303,059
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,219
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$45,065,000
Estimate Under Maximum Salary Cap of $75,000,000	$29,935,000
Estimate Over Minimum Salary Cap of $35,000,000	$10,065,000
Current Bank Account	$19,084,498
Projected Bank Account	$19,084,498

Pro Players Salaries
Mike Green	$5,000,000 (4)
Milan Lucic	$4,500,000 (4)
Corey Perry	$3,200,000 (6)
Zemgus Girgensons	$3,150,000 (7)
Richard Panik	$3,140,000 (4)
Kevin Shattenkirk	$3,000,000 (6)
Patric Hornqvist	$3,000,000 (3)
Daniel Carr	$2,200,000 (4)
Nathan Beaulieu	$2,200,000 (3)
Justin Holl	$2,100,000 (7)
Jesper Fast	$1,750,000 (6)
Rasmus Dahlin	$1,750,000 (4)
Oscar Fantenberg	$1,500,000 (3)
Dion Phaneuf	$1,500,000 (6)
Pat Maroon	$1,000,000 (5)
Victor Rask	$1,000,000 (7)
Zachary Fucale	$1,000,000 (4)
Zach Redmond	$1,000,000 (5)
Antoine Bibeau	$800,000 (1)
Logan Shaw	$625,000 (4)
Lee Stempniak	$600,000 (1)
Kyle Wood	$525,000 (5)
Daniel Audette	$525,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $45,065,000
Year 11 : $43,140,000
Year 12 : $43,140,000
Year 13 : $36,440,000
Salary Average Commitment
Year 10 : $13,550,000
Year 11 : $11,700,000
Year 12 : $11,700,000
Year 13 : $9,725,000
Salary Cap with 1 Way Contract
Year 10 : $45,065,000
Year 11 : $43,140,000
Year 12 : $43,140,000
Year 13 : $36,440,000

Farm Players Salaries
Joel L'Esperance	$200,000 (6)
Calvin Pickard	$170,000 (4)
Michael Bunting	$140,700 (2)
Tommy Wingels	$140,000 (4)
Samuel Morin	$110,250 (3)
Justin Bailey	$110,250 (3)
Will Bitten	$110,000 (6)
Urho Vaakanainen	$100,000 (4)
Teemu Pulkkinen	$100,000 (3)
Mike Condon	$100,000 (4)
Martin Kaut	$100,000 (4)
Nicolas Meloche	$75,000 (1)
Dakota Mermis	$75,000 (3)
Griffin Reinhart	$52,500 (1)
Andrew Nielsen	$52,500 (2)
Alexandre Alain	$52,500 (5)
Brendan Lemieux	$52,500 (5)
Michael Amadio	$52,500 (5)
Total Farm Players	18
Salary Commitment
Year 10 : $1,793,700
Year 11 : $1,666,200
Year 12 : $1,473,000
Year 13 : $1,077,500
Salary Average Commitment
Year 10 : $1,172,083
Year 11 : $1,027,083
Year 12 : $922,083
Year 13 : $675,583

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 4,708 - 78.47%
Level 2:	5000 - $60 - 3,900 - 78.01%
Level 3:	3000 - $35 - 2,400 - 80.00%
Level 4:	5000 - $25 - 3,847 - 76.94%
Luxury :	1000 - $200 - 798 - 79.79%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,654 - 78.27%
Average Income per Game	$1,410,208
Year to Date Revenue	$57,818,510
Expense
Pro Players Total Salaries	$73,845,145
Farm Players Total Salaries	$1,678,475
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,826,200
Farm Year To Date Expenses	$3,256,982
Pro Salary Cap To Date	$73,769,449
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$492,402
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,639
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,845,145
Estimate Under Maximum Salary Cap of $75,000,000	$1,154,855
Estimate Over Minimum Salary Cap of $35,000,000	$38,845,145
Current Bank Account	($4,999,244)
Projected Bank Account	($4,999,244)

Pro Players Salaries
Ryan Suter	$11,000,000 (6)
Ryan Getzlaf	$10,312,500 (3)
Vincent Trocheck	$8,625,000 (5)
Brent Burns	$7,200,000 (1)
Brent Seabrook	$7,000,000 (6)
Olli Maatta	$3,666,084 (6)
Morgan Rielly	$3,666,084 (4)
Ondrej Kase	$3,290,000 (3)
Ryan Dzingel	$3,188,886 (1)
Brandon Saad	$3,133,084 (6)
T.J. Brodie	$3,054,687 (5)
Philipp Grubauer	$2,431,320 (6)
Jordan Martinook	$1,575,000 (3)
Alex Tuch	$1,500,000 (5)
Jake Guentzel	$1,102,500 (5)
Alex DeBrincat	$1,000,000 (2)
Evan Cormier	$525,000 (2)
Tage Thompson	$525,000 (7)
Tanner Kero	$525,000 (7)
Seth Griffith	$525,000 (7)
Total Pro Players	20
Salary Commitment
Year 10 : $73,845,145
Year 11 : $63,456,259
Year 12 : $61,931,259
Year 13 : $46,753,759
Salary Average Commitment
Year 10 : $26,939,719
Year 11 : $17,990,833
Year 12 : $16,494,167
Year 13 : $7,194,167
Salary Cap with 1 Way Contract
Year 10 : $73,845,145
Year 11 : $63,456,259
Year 12 : $61,931,259
Year 13 : $46,753,759

Farm Players Salaries
Dylan DeMelo	$199,875 (2)
Eeli Tolvanen	$150,000 (4)
Robbie Russo	$125,000 (3)
Christian Thomas	$115,500 (2)
Chris Bigras	$110,250 (1)
Mario Lucia	$110,250 (2)
Julius Bergman	$100,000 (3)
Henri Jokiharju	$85,000 (4)
Christopher Didomenico	$75,000 (2)
Michael Leighton	$65,600 (1)
Alkexander Burmistrov	$62,000 (3)
Tyler Wong	$60,000 (4)
Maximilian Kammerer	$52,500 (7)
Deven Sideroff	$52,500 (7)
Antti Niemi	$52,500 (1)
Seth Helgeson	$52,500 (7)
Jordan Subban	$52,500 (7)
Graham Knott	$52,500 (7)
Jake Dotchin	$52,500 (7)
Jeffrey Truchon-Viel	$52,500 (7)
Total Farm Players	20
Salary Commitment
Year 10 : $1,678,475
Year 11 : $1,450,125
Year 12 : $949,500
Year 13 : $662,500
Salary Average Commitment
Year 10 : $1,184,667
Year 11 : $969,417
Year 12 : $759,417
Year 13 : $601,917

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 4,522 - 75.37%
Level 2:	5000 - $60 - 3,815 - 76.30%
Level 3:	3000 - $35 - 2,321 - 77.36%
Level 4:	5000 - $25 - 3,770 - 75.41%
Luxury :	1000 - $200 - 767 - 76.70%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,195 - 75.98%
Average Income per Game	$1,363,490
Year to Date Revenue	$55,903,075
Expense
Pro Players Total Salaries	$64,269,002
Farm Players Total Salaries	$1,648,263
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$64,388,902
Farm Year To Date Expenses	$2,229,285
Pro Salary Cap To Date	$63,388,935
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$429,401
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,274
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$64,269,002
Estimate Under Maximum Salary Cap of $75,000,000	$10,730,998
Estimate Over Minimum Salary Cap of $35,000,000	$29,269,002
Current Bank Account	$32,837,271
Projected Bank Account	$32,837,271

Pro Players Salaries
Sean Monahan	$11,250,000 (7)
Zach Bogosian	$7,392,856 (3)
Andrew Cogliano	$4,687,500 (1)
Niklas Hjalmarsson	$4,375,000 (7)
Torey Krug	$3,758,334 (3)
Kyle Okposo	$3,600,000 (5)
Casey Cizikas	$3,250,000 (5)
Luke Schenn	$3,125,000 (3)
Jamie Oleksiak	$3,000,000 (7)
Cal Clutterbuck	$3,000,000 (5)
Marc Methot	$2,500,000 (1)
Malcolm Subban	$2,187,500 (7)
Melker Karlsson	$2,132,812 (1)
Riley Nash	$1,875,000 (4)
Anthony Beauvillier	$1,500,000 (4)
Patrik Berglund	$1,250,000 (1)
Andreas Martinsen	$1,207,500 (1)
Patrick Brown	$1,102,500 (2)
Robert Bortuzzo	$750,000 (1)
Kyle Clifford	$750,000 (3)
Eddie Pasquale	$525,000 (3)
Matt Martin	$525,000 (4)
Chris Nell	$525,000 (3)
Total Pro Players	23
Salary Commitment
Year 10 : $64,269,002
Year 11 : $51,741,190
Year 12 : $50,638,690
Year 13 : $34,562,500
Salary Average Commitment
Year 10 : $13,429,167
Year 11 : $10,279,167
Year 12 : $9,754,167
Year 13 : $5,250,000
Salary Cap with 1 Way Contract
Year 10 : $64,269,002
Year 11 : $51,741,190
Year 12 : $50,638,690
Year 13 : $34,562,500

Farm Players Salaries
Filip Sandberg	$110,250 (2)
Alexis D'Aoust	$110,250 (3)
Adam Brooks	$110,250 (3)
Joseph Morrow	$110,250 (2)
Cam Johnson	$110,250 (2)
Daniel Ciampini	$110,250 (2)
Cam Talbot	$109,863 (2)
Kailer Yamamoto	$100,000 (4)
Vitaly Abramov	$85,000 (4)
Haydn Fleury	$75,000 (5)
Jeremy Smith	$65,650 (1)
Alexandre Grenier	$65,625 (3)
Alex Krushelnyski	$65,625 (2)
Adam Plant	$52,500 (1)
Vili Saarijarvi	$52,500 (4)
Adam Musil	$52,500 (1)
Ales Hemsky	$52,500 (1)
Jack Rodewald	$52,500 (2)
Colton White	$52,500 (4)
Matthew Spencer	$52,500 (4)
Andrew Agozzino	$52,500 (1)
Total Farm Players	21
Salary Commitment
Year 10 : $1,648,263
Year 11 : $1,372,613
Year 12 : $703,625
Year 13 : $417,500
Salary Average Commitment
Year 10 : $1,172,500
Year 11 : $910,000
Year 12 : $542,500
Year 13 : $385,000

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $102 - 4,579 - 76.32%
Level 2:	5000 - $63 - 3,757 - 75.14%
Level 3:	3000 - $41 - 2,032 - 67.75%
Level 4:	5000 - $28 - 3,406 - 68.11%
Luxury :	1000 - $195 - 946 - 94.56%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	14,720 - 73.60%
Average Income per Game	$1,440,223
Year to Date Revenue	$59,049,128
Expense
Pro Players Total Salaries	$73,520,871
Farm Players Total Salaries	$1,964,313
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$75,616,270
Farm Year To Date Expenses	$2,701,823
Pro Salary Cap To Date	$73,616,254
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$496,848
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,625
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,520,871
Estimate Under Maximum Salary Cap of $75,000,000	$1,479,129
Estimate Over Minimum Salary Cap of $35,000,000	$38,520,871
Current Bank Account	($7,071,866)
Projected Bank Account	($7,071,866)

Pro Players Salaries
Henrik Lundqvist	$8,137,500 (1)
Drew Doughty	$8,050,000 (3)
Matt Duchene	$7,935,000 (5)
Jakub Voracek	$6,109,375 (5)
Craig Smith	$5,000,000 (6)
P.K. Subban	$4,132,812 (3)
Nathan MacKinnon	$3,792,500 (7)
Mikael Granlund	$3,690,000 (3)
Brenden Dillon	$3,690,000 (1)
Jakob Silfverberg	$3,539,664 (5)
Andre Burakovsky	$3,188,886 (4)
Kevin Hayes	$3,188,884 (6)
Nick Jensen	$2,630,000 (1)
Jake McCabe	$2,587,500 (6)
Michael Grabner	$2,437,500 (1)
Artturi Lehkonen	$1,102,500 (5)
Jack Campbell	$1,102,500 (5)
Jonathon Merrill	$900,000 (4)
Nate Thompson	$656,250 (1)
Matt Moulson	$600,000 (3)
Conor Garland	$525,000 (2)
William Borgen	$525,000 (2)
Total Pro Players	22
Salary Commitment
Year 10 : $73,520,871
Year 11 : $55,969,621
Year 12 : $54,919,621
Year 13 : $38,446,809
Salary Average Commitment
Year 10 : $19,815,416
Year 11 : $17,059,166
Year 12 : $15,670,000
Year 13 : $5,775,000
Salary Cap with 1 Way Contract
Year 10 : $73,520,871
Year 11 : $55,969,621
Year 12 : $54,919,621
Year 13 : $38,446,809

Farm Players Salaries
Matthew Highmore	$195,000 (4)
Thomas Hickey	$177,188 (3)
Jake Walman	$110,250 (5)
Steven Fogarty	$110,250 (2)
Anthony Greco	$110,250 (3)
Scott Wilson	$110,250 (2)
Tristan Jarry	$110,250 (3)
Erik Burgdoerfer	$110,250 (2)
Filip Chytil	$100,000 (2)
Matt Roy	$93,750 (6)
Alan Quine	$91,875 (5)
Lucas Johansen	$85,000 (2)
Ryan Lindgren	$75,000 (3)
Ryan Miller	$65,000 (3)
Denis Gurianov	$52,500 (7)
Daniel Sprong	$52,500 (5)
Derek Barach	$52,500 (3)
Lukas Vejdemo	$52,500 (2)
Fredrik Claesson	$52,500 (4)
Lukas Sedlak	$52,500 (1)
Andrej Sustr	$52,500 (1)
J.T. Brown	$52,500 (1)
Total Farm Players	22
Salary Commitment
Year 10 : $1,964,313
Year 11 : $1,806,813
Year 12 : $1,238,563
Year 13 : $648,375
Salary Average Commitment
Year 10 : $2,724,108
Year 11 : $2,566,608
Year 12 : $904,608
Year 13 : $423,458

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 4,711 - 78.51%
Level 2:	5000 - $60 - 3,906 - 78.12%
Level 3:	3000 - $35 - 2,423 - 80.76%
Level 4:	5000 - $25 - 3,838 - 76.75%
Luxury :	1000 - $200 - 781 - 78.13%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,658 - 78.29%
Average Income per Game	$1,407,268
Year to Date Revenue	$57,697,972
Expense
Pro Players Total Salaries	$72,957,862
Farm Players Total Salaries	$1,958,125
Coaches Total Salaries	$2,300,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,707,848
Farm Year To Date Expenses	$2,524,485
Pro Salary Cap To Date	$72,957,872
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$491,499
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,287
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,957,862
Estimate Under Maximum Salary Cap of $75,000,000	$2,042,138
Estimate Over Minimum Salary Cap of $35,000,000	$37,957,862
Current Bank Account	$12,168,825
Projected Bank Account	$12,168,825

Pro Players Salaries
Dustin Byfuglien	$8,500,000 (5)
Mikko Koivu	$5,750,000 (4)
Tyler Bozak	$5,350,000 (4)
Brian Elliott	$4,882,812 (1)
Stefan Noesen	$4,500,000 (3)
Jason Demers	$4,000,000 (5)
Matt Murray	$4,000,000 (6)
Jason Pominville	$3,920,000 (1)
Tyson Barrie	$3,690,000 (6)
Adam Lowry	$3,396,166 (3)
Alexander Wennberg	$3,188,884 (5)
Matthew Nieto	$3,000,000 (4)
Vinnie Hinostroza	$2,850,000 (3)
Troy Brouwer	$2,750,000 (3)
David Kampf	$2,550,000 (4)
Derrick Pouliot	$2,350,000 (3)
Brendan Leipsic	$2,250,000 (4)
Nick Cousins	$1,800,000 (4)
Drew Stafford	$1,500,000 (1)
Matt Grzelcyk	$1,102,500 (1)
Will Butcher	$1,102,500 (6)
Erik Gustafsson	$525,000 (3)
Total Pro Players	22
Salary Commitment
Year 10 : $72,957,862
Year 11 : $61,552,550
Year 12 : $61,552,550
Year 13 : $45,181,384
Salary Average Commitment
Year 10 : $12,617,500
Year 11 : $10,517,500
Year 12 : $10,517,500
Year 13 : $7,175,000
Salary Cap with 1 Way Contract
Year 10 : $72,957,862
Year 11 : $61,552,550
Year 12 : $61,552,550
Year 13 : $45,181,384

Farm Players Salaries
Andreas Borgman	$175,000 (4)
Vinni Lettieri	$150,000 (4)
Shane Starrett	$100,000 (3)
Jalen Chatfield	$97,500 (4)
Reid Duke	$95,000 (4)
Justin Kloos	$95,000 (3)
Tomas Hyka	$95,000 (1)
Macoy Erkamps	$95,000 (4)
Anton Blidh	$85,000 (3)
Nicholas Baptiste	$85,000 (3)
Mitch Hults	$75,000 (2)
Ty Rattie	$75,000 (3)
Alexandre Fortin	$75,000 (4)
Jeremy Bracco	$75,000 (1)
Joakim Nordstrom	$70,000 (2)
C.J. Motte	$65,625 (1)
Gage Quinney	$60,000 (4)
Cameron Hughes	$60,000 (4)
Zack MacEwen	$60,000 (4)
Trevor Carrick	$60,000 (4)
Matt Gaudreau	$52,500 (4)
Anders Bjork	$52,500 (4)
Connor Clifton	$52,500 (2)
Dylan Ferguson	$52,500 (1)
Total Farm Players	24
Salary Commitment
Year 10 : $1,958,125
Year 11 : $1,670,000
Year 12 : $1,472,500
Year 13 : $1,032,500
Salary Average Commitment
Year 10 : $1,765,683
Year 11 : $1,497,183
Year 12 : $1,299,683
Year 13 : $961,850

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 4,439 - 73.98%
Level 2:	5000 - $60 - 3,756 - 75.12%
Level 3:	3000 - $35 - 2,290 - 76.34%
Level 4:	5000 - $25 - 3,677 - 73.54%
Luxury :	1000 - $200 - 750 - 75.00%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	14,912 - 74.56%
Average Income per Game	$1,338,297
Year to Date Revenue	$54,870,175
Expense
Pro Players Total Salaries	$45,771,062
Farm Players Total Salaries	$1,837,500
Coaches Total Salaries	$3,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$48,787,384
Farm Year To Date Expenses	$2,511,259
Pro Salary Cap To Date	$45,787,360
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$320,862
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,477
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$45,771,062
Estimate Under Maximum Salary Cap of $75,000,000	$29,228,938
Estimate Over Minimum Salary Cap of $35,000,000	$10,771,062
Current Bank Account	$14,942,515
Projected Bank Account	$14,942,515

Pro Players Salaries
Kyle Turris	$4,628,750 (1)
Derek Stepan	$4,420,312 (5)
Christian Wolanin	$4,000,000 (4)
Nick Leddy	$3,570,750 (6)
Tyler Bertuzzi	$2,500,000 (7)
Bryan Little	$2,500,000 (7)
Mattias Ekholm	$2,357,500 (3)
Troy Stecher	$2,200,000 (2)
Oscar Lindberg	$1,950,000 (6)
Aaron Dell	$1,875,000 (4)
MacKenzie Weegar	$1,700,000 (3)
Ryan Hartman	$1,680,000 (6)
Nate Schmidt	$1,680,000 (6)
Adam Erne	$1,500,000 (3)
Dmitry Kulikov	$1,500,000 (5)
Martin Jones	$1,443,750 (6)
Stephen Johns	$1,260,000 (2)
Frank Vatrano	$1,102,500 (1)
Sam Gagner	$1,102,500 (2)
Mattias Janmark	$1,000,000 (7)
Patrick Russell	$750,000 (7)
Jayson Megna	$525,000 (1)
Kevin Rooney	$525,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $45,771,062
Year 11 : $38,989,812
Year 12 : $34,427,312
Year 13 : $28,869,812
Salary Average Commitment
Year 10 : $22,724,062
Year 11 : $16,520,312
Year 12 : $14,220,312
Year 13 : $11,120,312
Salary Cap with 1 Way Contract
Year 10 : $45,771,062
Year 11 : $38,989,812
Year 12 : $34,427,312
Year 13 : $28,869,812

Farm Players Salaries
Gabriel Gagne	$187,500 (3)
Joey Daccord	$160,000 (6)
Mitch Reinke	$125,000 (6)
Jean-Sebastien Dea	$110,000 (3)
Alexander Volkov	$85,000 (2)
Yakov Trenin	$75,000 (1)
Rocco Grimaldi	$75,000 (6)
Matt Luff	$72,500 (6)
Michael Joly	$55,000 (3)
Ben Gleason	$52,500 (6)
Kevin Porter	$52,500 (1)
Sheldon Rempal	$52,500 (6)
Sean Walker	$52,500 (6)
Brett Seney	$52,500 (1)
Antti Suomela	$52,500 (3)
Andreas Englund	$52,500 (5)
Zach Magwood	$52,500 (6)
Jordan Gross	$52,500 (1)
Rob Hamilton	$52,500 (1)
Kaden Fulcher	$52,500 (6)
Atte Tolvanen	$52,500 (6)
Francis Perron	$52,500 (5)
Joe Hicketts	$52,500 (5)
Mark McNeill	$52,500 (3)
Lukas Jasek	$52,500 (6)
Michael Mersch	$52,500 (1)
Total Farm Players	26
Salary Commitment
Year 10 : $1,837,500
Year 11 : $1,500,000
Year 12 : $1,415,000
Year 13 : $957,500
Salary Average Commitment
Year 10 : $1,818,317
Year 11 : $1,403,167
Year 12 : $1,310,667
Year 13 : $995,667

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $100 - 4,563 - 76.04%
Level 2:	5000 - $60 - 3,813 - 76.27%
Level 3:	3000 - $35 - 2,332 - 77.74%
Level 4:	5000 - $25 - 3,722 - 74.45%
Luxury :	1000 - $200 - 759 - 75.92%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,190 - 75.95%
Average Income per Game	$1,365,673
Year to Date Revenue	$55,992,586
Expense
Pro Players Total Salaries	$70,835,750
Farm Players Total Salaries	$1,958,125
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$71,835,808
Farm Year To Date Expenses	$2,524,485
Pro Salary Cap To Date	$70,835,800
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$472,604
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,287
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$70,835,750
Estimate Under Maximum Salary Cap of $75,000,000	$4,164,250
Estimate Over Minimum Salary Cap of $35,000,000	$35,835,750
Current Bank Account	$38,274,180
Projected Bank Account	$38,274,180

Pro Players Salaries
Patrick Marleau	$9,600,000 (1)
Erik Karlsson	$7,475,000 (3)
Dan Girardi	$6,875,000 (1)
Marc Staal	$5,400,000 (3)
Jeff Carter	$4,400,000 (6)
Thomas Vanek	$4,375,000 (4)
Jean-Gabriel Pageau	$3,350,000 (6)
Jonathan Ericsson	$3,000,000 (3)
Jason Garrison	$3,000,000 (3)
Jason Spezza	$2,500,000 (2)
Cal Petersen	$2,031,250 (4)
Michael Del Zotto	$2,000,000 (6)
Ilya Kovalchuk	$2,000,000 (3)
Conor Sheary	$1,947,000 (1)
Oliver Kylington	$1,742,500 (5)
Mitch Marner	$1,500,000 (2)
Mathew Barzal	$1,500,000 (1)
Alex Nedeljkovic	$1,250,000 (3)
Paul Byron	$1,207,500 (2)
Adrian Kempe	$1,102,500 (3)
Pavel Buchnevich	$1,102,500 (3)
Sam Reinhart	$1,102,500 (3)
Scott Harrington	$1,000,000 (7)
Roope Hintz	$850,000 (2)
Brandon Halverson	$525,000 (2)
Total Pro Players	25
Salary Commitment
Year 10 : $70,835,750
Year 11 : $50,913,750
Year 12 : $44,331,250
Year 13 : $18,898,750
Salary Average Commitment
Year 10 : $46,271,500
Year 11 : $28,746,500
Year 12 : $24,677,500
Year 13 : $7,050,000
Salary Cap with 1 Way Contract
Year 10 : $70,835,750
Year 11 : $50,913,750
Year 12 : $44,331,250
Year 13 : $18,898,750

Farm Players Salaries
Paul Ladue	$150,000 (2)
Paul Bittner	$137,500 (6)
Jonathan Bernier	$125,000 (1)
Mario Kempe	$109,375 (4)
Trevor Murphy	$86,875 (4)
Keegan Kolesar	$78,125 (4)
Ethan Bear	$75,000 (1)
Jansen Harkins	$75,000 (1)
Adam Ollas Mattsson	$68,750 (3)
Mathieu Olivier	$67,500 (7)
Jakob Stukel	$67,500 (6)
Josh Archibald	$65,000 (4)
Nikita Popugaev	$65,000 (2)
Scott Eansor	$52,500 (1)
Dennis Yan	$52,500 (7)
Daniel Brickley	$52,500 (3)
Sam Lafferty	$52,500 (2)
Brayden Burke	$52,500 (3)
Riley Stillman	$52,500 (1)
Nick DeSimone	$52,500 (2)
Oleg Sosunov	$52,500 (3)
Aaron Luchuk	$52,500 (7)
Angus Redmond	$52,500 (2)
Kurtis MacDermid	$52,500 (3)
Merrick Madsen	$52,500 (2)
Keaton Thompson	$52,500 (5)
Colby Sissons	$52,500 (1)
Austin Strand	$52,500 (4)
Total Farm Players	28
Salary Commitment
Year 10 : $1,958,125
Year 11 : $1,525,625
Year 12 : $1,100,625
Year 13 : $821,875
Salary Average Commitment
Year 10 : $1,953,234
Year 11 : $1,444,734
Year 12 : $1,016,984
Year 13 : $655,317

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	6000 - $97 - 5,671 - 94.52%
Level 2:	5000 - $57 - 4,671 - 93.42%
Level 3:	3000 - $33 - 2,820 - 94.00%
Level 4:	5000 - $22 - 4,658 - 93.16%
Luxury :	1000 - $193 - 940 - 93.96%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,760 - 93.80%
Average Income per Game	$1,614,173
Year to Date Revenue	$66,181,075
Expense
Pro Players Total Salaries	$73,991,832
Farm Players Total Salaries	$1,880,875
Coaches Total Salaries	$3,150,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$77,251,316
Farm Year To Date Expenses	$2,610,635
Pro Salary Cap To Date	$74,751,329
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$503,236
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,434
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,991,832
Estimate Under Maximum Salary Cap of $75,000,000	$1,008,168
Estimate Over Minimum Salary Cap of $35,000,000	$38,991,832
Current Bank Account	$118,305,444
Projected Bank Account	$118,305,444

Pro Players Salaries
Artemi Panarin	$15,000,000 (7)
Shea Weber	$11,875,000 (7)
Sebastian Aho	$5,000,000 (6)
Tomas Hertl	$3,800,000 (6)
Josh Bailey	$3,795,000 (2)
Jonas Brodin	$3,666,084 (5)
Ryan Murray	$3,666,084 (7)
Ryan Strome	$3,539,664 (6)
Chris Tierney	$3,200,000 (1)
Frederik Andersen	$2,875,000 (7)
Robert Hagg	$2,200,000 (6)
Jesper Bratt	$2,000,000 (7)
Antti Raanta	$2,000,000 (5)
Kevin Labanc	$1,500,000 (5)
Cale Makar	$1,500,000 (5)
Jon Marchessault	$1,260,000 (4)
Joonas Donskoi	$1,125,000 (1)
Mark Jankowski	$1,102,500 (5)
Max Domi	$1,102,500 (3)
Brett Howden	$1,000,000 (4)
Carter Rowney	$750,000 (3)
Kevin Connauton	$718,750 (2)
Matt Hendricks	$660,000 (1)
Adam McQuaid	$656,250 (3)
Total Pro Players	24
Salary Commitment
Year 10 : $73,991,832
Year 11 : $69,006,832
Year 12 : $64,493,082
Year 13 : $61,984,332
Salary Average Commitment
Year 10 : $34,064,442
Year 11 : $30,820,000
Year 12 : $26,500,000
Year 13 : $24,925,000
Salary Cap with 1 Way Contract
Year 10 : $73,991,832
Year 11 : $69,006,832
Year 12 : $64,493,082
Year 13 : $61,984,332

Farm Players Salaries
Dominik Simon	$190,000 (7)
Barclay Goodrow	$165,000 (2)
Oscar Dansk	$135,000 (4)
Alex Biega	$125,000 (2)
Nic Petan	$112,500 (3)
Nikolay Goldobin	$112,500 (3)
Tyler Graovac	$110,250 (3)
Vince Dunn	$100,000 (7)
Michael McLeod	$100,000 (4)
Sean Day	$85,000 (4)
Cliff Pu	$85,000 (4)
Tim Erixon	$75,000 (2)
Cameron Gaunce	$65,625 (4)
Carson Soucy	$52,500 (7)
Jordan Schroeder	$52,500 (1)
Nicolas Aube-Kubel	$52,500 (5)
Cole Schneider	$52,500 (1)
Parker Milner	$52,500 (1)
Jordan Szwarz	$52,500 (1)
Mitch Gillam	$52,500 (1)
Paul Carey	$52,500 (1)
Total Farm Players	21
Salary Commitment
Year 10 : $1,880,875
Year 11 : $1,565,875
Year 12 : $1,200,875
Year 13 : $865,625
Salary Average Commitment
Year 10 : $1,305,167
Year 11 : $972,667
Year 12 : $815,167
Year 13 : $565,667

St.Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $97 - 5,755 - 95.92%
Level 2:	5000 - $57 - 4,793 - 95.86%
Level 3:	3000 - $34 - 2,854 - 95.14%
Level 4:	5000 - $23 - 4,786 - 95.71%
Luxury :	1000 - $194 - 955 - 95.48%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19,143 - 95.71%
Average Income per Game	$1,652,357
Year to Date Revenue	$67,746,617
Expense
Pro Players Total Salaries	$72,892,243
Farm Players Total Salaries	$1,787,000
Coaches Total Salaries	$4,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$76,450,833
Farm Year To Date Expenses	$2,358,806
Pro Salary Cap To Date	$72,950,739
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$502,581
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,175
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,892,243
Estimate Under Maximum Salary Cap of $75,000,000	$2,107,757
Estimate Over Minimum Salary Cap of $35,000,000	$37,892,243
Current Bank Account	$8,640,617
Projected Bank Account	$8,640,617

Pro Players Salaries
Joe Pavelski	$7,500,000 (3)
Logan Couture	$7,500,000 (3)
Alex Pietrangelo	$7,475,000 (3)
Jack Eichel	$5,000,000 (5)
Travis Hamonic	$4,435,714 (3)
Timo Meier	$4,000,000 (7)
Andrew Shaw	$3,750,000 (5)
Vladimir Tarasenko	$3,690,000 (5)
Sami Niku	$3,500,000 (4)
Ryan Ellis	$3,312,000 (4)
Colton Parayko	$3,188,884 (1)
Mats Zuccarello	$2,875,000 (2)
Jaden Schwartz	$2,683,334 (4)
Darcy Kuemper	$2,370,312 (3)
Tyler Motte	$1,995,000 (5)
Brandon Tanev	$1,947,500 (7)
Brett Connolly	$1,625,000 (1)
Blake Coleman	$1,600,000 (3)
Luke Glendening	$1,319,499 (1)
Ian Cole	$1,125,000 (5)
Mike Smith	$687,500 (1)
Jordie Benn	$656,250 (7)
Jaycob Megna	$656,250 (3)
Total Pro Players	23
Salary Commitment
Year 10 : $72,892,243
Year 11 : $66,071,360
Year 12 : $63,196,360
Year 13 : $31,659,084
Salary Average Commitment
Year 10 : $39,855,752
Year 11 : $36,420,477
Year 12 : $34,120,477
Year 13 : $10,188,334
Salary Cap with 1 Way Contract
Year 10 : $72,892,243
Year 11 : $66,071,360
Year 12 : $63,196,360
Year 13 : $31,659,084

Farm Players Salaries
Emil Pettersson	$196,250 (4)
Cole Bardreau	$110,250 (6)
Mackenzie MacEachern	$110,250 (5)
Jean-Francois Berube	$110,250 (2)
Josh Dickinson	$85,000 (7)
Travis Dermott	$75,000 (7)
Tom Kuhnhackl	$75,000 (7)
Robby Fabbri	$75,000 (5)
Jared Coreau	$75,000 (1)
Taylor Leier	$70,000 (7)
Victor Ejdsell	$60,000 (7)
Kristian Reichel	$60,000 (7)
Cameron Schilling	$55,000 (3)
Luke Witkowski	$52,500 (1)
Nate Prosser	$52,500 (3)
Kole Sherwood	$52,500 (1)
T.J. Brennan	$52,500 (1)
Devin Williams	$52,500 (1)
Ryan Tesink	$52,500 (2)
Joel Hanley	$52,500 (3)
Sheldon Dries	$52,500 (3)
Alex Breton	$52,500 (7)
Dylan Sadowy	$52,500 (1)
Colby Williams	$52,500 (1)
Austin Poganski	$52,500 (2)
Total Farm Players	25
Salary Commitment
Year 10 : $1,787,000
Year 11 : $1,397,000
Year 12 : $1,181,750
Year 13 : $969,250
Salary Average Commitment
Year 10 : $1,441,833
Year 11 : $1,052,500
Year 12 : $867,500
Year 13 : $657,500

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	6000 - $95 - 5,643 - 94.06%
Level 2:	5000 - $55 - 4,775 - 95.50%
Level 3:	3000 - $34 - 2,781 - 92.69%
Level 4:	5000 - $21 - 4,739 - 94.78%
Luxury :	1000 - $195 - 941 - 94.12%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,879 - 94.40%
Average Income per Game	$1,588,081
Year to Date Revenue	$65,111,341
Expense
Pro Players Total Salaries	$51,849,668
Farm Players Total Salaries	$1,710,250
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$52,443,034
Farm Year To Date Expenses	$2,313,138
Pro Salary Cap To Date	$51,443,026
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$347,695
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,677
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$51,849,668
Estimate Under Maximum Salary Cap of $75,000,000	$23,150,332
Estimate Over Minimum Salary Cap of $35,000,000	$16,849,668
Current Bank Account	$81,771,304
Projected Bank Account	$81,771,304

Pro Players Salaries
Alex Barre-Boulet	$6,000,000 (2)
Taro Hirose	$5,500,000 (2)
Jake Allen	$4,700,000 (7)
Lawrence Pilut	$4,000,000 (2)
Max Veronneau	$4,000,000 (2)
Riley Sheahan	$3,690,000 (4)
Oscar Klefbom	$3,666,084 (3)
Hampus Lindholm	$3,666,084 (7)
Philippe Myers	$2,500,000 (4)
Dominik Kahun	$2,250,000 (6)
Spencer Foo	$2,150,000 (4)
Victor Olofsson	$2,000,000 (6)
Jesperi Kotkaniemi	$1,500,000 (4)
Miro Heiskanen	$1,500,000 (4)
Andreas Johnsson	$1,102,500 (5)
Noah Juulsen	$850,000 (2)
Samuel Blais	$750,000 (5)
Mathieu Joseph	$750,000 (7)
Adin Hill	$750,000 (5)
Kalle Kossila	$525,000 (3)
Total Pro Players	20
Salary Commitment
Year 10 : $51,849,668
Year 11 : $51,849,668
Year 12 : $31,499,668
Year 13 : $27,308,584
Salary Average Commitment
Year 10 : $16,151,757
Year 11 : $16,151,757
Year 12 : $11,754,166
Year 13 : $10,334,999
Salary Cap with 1 Way Contract
Year 10 : $51,849,668
Year 11 : $51,849,668
Year 12 : $31,499,668
Year 13 : $27,308,584

Farm Players Salaries
C.J. Smith	$125,000 (4)
Ville Husso	$110,250 (5)
Kristian Vesalainen	$100,000 (4)
Darren Raddysh	$97,500 (4)
Mark Friedman	$87,500 (4)
German Rubtsov	$85,000 (4)
Kieffer Bellows	$85,000 (4)
Brendan Guhle	$75,000 (1)
Adam Gaudette	$52,500 (2)
Danick Martel	$52,500 (1)
Mike Sgarbossa	$52,500 (1)
Dylan Sikura	$52,500 (2)
Lukas Radil	$52,500 (3)
Kiefer Sherwood	$52,500 (3)
Cory Conacher	$52,500 (1)
Brandon Hickey	$52,500 (2)
Jayce Hawryluk	$52,500 (5)
Tyler Sikura	$52,500 (1)
Filip Gustavsson	$52,500 (3)
Adam Huska	$52,500 (2)
Dominik Masin	$52,500 (5)
Anthony Bitetto	$52,500 (3)
Luke Johnson	$52,500 (1)
Miikka Salomaki	$52,500 (1)
Ben Thomas	$52,500 (5)
Roland McKeown	$52,500 (5)
Total Farm Players	26
Salary Commitment
Year 10 : $1,710,250
Year 11 : $1,320,250
Year 12 : $1,110,250
Year 13 : $900,250
Salary Average Commitment
Year 10 : $1,742,751
Year 11 : $1,358,001
Year 12 : $1,028,834
Year 13 : $756,334

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $94 - 5,439 - 90.65%
Level 2:	5000 - $54 - 4,561 - 91.22%
Level 3:	3000 - $33 - 2,753 - 91.78%
Level 4:	5000 - $21 - 4,639 - 92.78%
Luxury :	1000 - $193 - 918 - 91.83%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,310 - 91.55%
Average Income per Game	$1,516,149
Year to Date Revenue	$62,162,121
Expense
Pro Players Total Salaries	$60,388,308
Farm Players Total Salaries	$1,979,500
Coaches Total Salaries	$4,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$64,436,331
Farm Year To Date Expenses	$2,501,488
Pro Salary Cap To Date	$60,936,379
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$420,318
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,425
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$60,388,308
Estimate Under Maximum Salary Cap of $75,000,000	$14,611,692
Estimate Over Minimum Salary Cap of $35,000,000	$25,388,308
Current Bank Account	$13,409,646
Projected Bank Account	$13,409,646

Pro Players Salaries
Cory Schneider	$6,250,000 (3)
James Neal	$6,250,000 (2)
Adam Henrique	$4,600,000 (1)
Colin Miller	$4,000,000 (3)
Cody Ceci	$3,666,090 (7)
Dougie Hamilton	$3,666,084 (6)
James Reimer	$3,515,625 (4)
Mikkel Boedker	$3,372,375 (1)
Ryan Pulock	$3,188,886 (5)
Tanner Pearson	$3,090,498 (3)
Darren Helm	$2,500,000 (1)
Nick Bonino	$2,375,000 (1)
Cedric Paquette	$1,875,000 (7)
Brady Tkachuk	$1,750,000 (4)
Devante Smith-Pelly	$1,605,000 (3)
Eric Gryba	$1,500,000 (1)
Pavel Francouz	$1,500,000 (5)
Brandon Davidson	$1,375,000 (3)
Sam Bennett	$1,102,500 (3)
Jonas Siegenthaler	$1,000,000 (7)
Josh Leivo	$1,000,000 (7)
Vladimir Sobotka	$656,250 (1)
Curtis McKenzie	$550,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $60,388,308
Year 11 : $44,834,683
Year 12 : $38,584,683
Year 13 : $21,161,685
Salary Average Commitment
Year 10 : $30,184,623
Year 11 : $21,503,373
Year 12 : $16,503,373
Year 13 : $8,280,624
Salary Cap with 1 Way Contract
Year 10 : $60,388,308
Year 11 : $44,834,683
Year 12 : $38,584,683
Year 13 : $21,161,685

Farm Players Salaries
Andrew Mangiapane	$157,500 (5)
Louie Belpedio	$110,250 (4)
Josh Brown	$110,250 (1)
Warren Foegele	$110,250 (7)
Collin Delia	$110,250 (4)
Yannick Weber	$100,000 (1)
Nick Seeler	$92,500 (1)
Jakob Forsbacka Karlsson	$85,000 (2)
Joshua Ho-Sang	$75,000 (5)
Ian McCoshen	$75,000 (2)
Jesse Puljujarvi	$75,000 (7)
Calle Rosen	$66,000 (1)
Gabriel Dumont	$65,000 (1)
Lucas Carlsson	$65,000 (3)
Joseph Cecconi	$65,000 (3)
Patrik Rybar	$65,000 (1)
Rudolfs Balcers	$60,000 (4)
Hunter Miska	$60,000 (7)
Shane Gersich	$60,000 (3)
Glenn Gawdin	$57,500 (1)
Joseph Blandisi	$52,500 (3)
Troy Terry	$52,500 (2)
Nolan Vesey	$52,500 (2)
Nicolas Roy	$52,500 (7)
Phillip Di Giuseppe	$52,500 (1)
Pierre Engvall	$52,500 (2)
Total Farm Players	26
Salary Commitment
Year 10 : $1,979,500
Year 11 : $1,370,750
Year 12 : $1,053,250
Year 13 : $810,750
Salary Average Commitment
Year 10 : $1,836,083
Year 11 : $1,346,000
Year 12 : $934,250
Year 13 : $617,500

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $99 - 4,819 - 80.31%
Level 2:	5000 - $59 - 3,993 - 79.87%
Level 3:	3000 - $34 - 2,906 - 96.86%
Level 4:	5000 - $24 - 4,842 - 96.84%
Luxury :	1000 - $199 - 810 - 80.99%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	17,370 - 86.85%
Average Income per Game	$1,469,907
Year to Date Revenue	$60,266,173
Expense
Pro Players Total Salaries	$72,027,704
Farm Players Total Salaries	$1,751,750
Coaches Total Salaries	$3,350,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,238,832
Farm Year To Date Expenses	$2,644,377
Pro Salary Cap To Date	$71,738,748
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$490,314
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,894
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,027,704
Estimate Under Maximum Salary Cap of $75,000,000	$2,972,296
Estimate Over Minimum Salary Cap of $35,000,000	$37,027,704
Current Bank Account	$9,805,879
Projected Bank Account	$9,805,879

Pro Players Salaries
Phil Kessel	$10,000,000 (3)
Ryan Kesler	$7,812,500 (2)
Nikita Zadorov	$6,325,000 (7)
Mikko Rantanen	$5,000,000 (5)
Matthew Tkachuk	$5,000,000 (7)
Robin Lehner	$4,102,050 (6)
Adam Larsson	$3,792,500 (6)
Aleksander Barkov	$3,792,500 (7)
Johnny Gaudreau	$3,188,884 (6)
Travis Zajac	$2,687,500 (5)
Mark Pysyk	$2,500,000 (5)
Carl Gunnarsson	$1,875,000 (3)
Drake Caggiula	$1,750,000 (2)
Carl Soderberg	$1,575,520 (3)
Clayton Keller	$1,500,000 (2)
Pierre-Luc Dubois	$1,500,000 (2)
Caleb Jones	$1,500,000 (7)
Marcus Kruger	$1,260,000 (4)
Anton Khudobin	$1,250,000 (4)
Ben Harpur	$1,102,500 (1)
Ivan Barbashev	$1,102,500 (1)
Darnell Nurse	$1,102,500 (3)
Joonas Korpisalo	$1,102,500 (3)
Magnus Paajarvi	$656,250 (1)
Alex Lintuniemi	$550,000 (4)
Total Pro Players	25
Salary Commitment
Year 10 : $72,027,704
Year 11 : $69,166,454
Year 12 : $56,603,954
Year 13 : $40,948,434
Salary Average Commitment
Year 10 : $30,115,000
Year 11 : $28,171,000
Year 12 : $19,248,000
Year 13 : $7,560,000
Salary Cap with 1 Way Contract
Year 10 : $72,027,704
Year 11 : $69,166,454
Year 12 : $56,603,954
Year 13 : $40,948,434

Farm Players Salaries
Michael McCarron	$110,250 (4)
Frederik Gauthier	$110,250 (4)
Jake Bean	$100,000 (4)
Olli Juolevi	$100,000 (4)
Ty Dellandrea	$100,000 (4)
Michael Rasmussen	$100,000 (4)
Sebastian AhoD	$90,000 (7)
Taylor Raddysh	$85,000 (4)
Adam Mascherin	$85,000 (4)
Callum Booth	$75,000 (3)
Givani Smith	$75,000 (3)
Jamie McGinn	$65,625 (1)
Jimmy Hayes	$65,625 (1)
Cale Fleury	$65,000 (2)
Jacob de La Rose	$52,500 (1)
Jordan Nolan	$52,500 (3)
Joseph Gambardella	$52,500 (2)
Dillon Heatherington	$52,500 (1)
John Nyberg	$52,500 (2)
Dillon Simpson	$52,500 (2)
Ryan MacInnis	$52,500 (7)
Ryan Murphy	$52,500 (3)
Marek Mazanec	$52,500 (1)
William Lagesson	$52,500 (2)
Total Farm Players	24
Salary Commitment
Year 10 : $1,751,750
Year 11 : $1,463,000
Year 12 : $1,188,000
Year 13 : $933,000
Salary Average Commitment
Year 10 : $1,590,501
Year 11 : $1,328,001
Year 12 : $977,167
Year 13 : $726,583

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $100 - 4,597 - 76.62%
Level 2:	5000 - $60 - 3,857 - 77.14%
Level 3:	3000 - $35 - 2,345 - 78.16%
Level 4:	5000 - $25 - 3,875 - 77.50%
Luxury :	1000 - $200 - 784 - 78.41%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,458 - 77.29%
Average Income per Game	$1,386,286
Year to Date Revenue	$56,837,731
Expense
Pro Players Total Salaries	$61,154,950
Farm Players Total Salaries	$1,974,125
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$62,154,928
Farm Year To Date Expenses	$2,538,410
Pro Salary Cap To Date	$61,154,920
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$408,914
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,390
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$61,154,950
Estimate Under Maximum Salary Cap of $75,000,000	$13,845,050
Estimate Over Minimum Salary Cap of $35,000,000	$26,154,950
Current Bank Account	$13,763,267
Projected Bank Account	$13,763,267

Pro Players Salaries
Jonathan Toews	$9,056,250 (4)
Alexander Kerfoot	$7,070,000 (4)
Justin Schultz	$4,750,000 (6)
Cam Fowler	$4,600,000 (2)
Phillip Danault	$4,100,000 (5)
Alex Galchenyuk	$3,792,500 (4)
Karl Alzner	$3,220,000 (1)
Bryan Rust	$3,140,000 (7)
Cody Eakin	$2,678,700 (6)
Casey DeSmith	$2,360,000 (3)
Alexandar Georgiev	$2,260,000 (4)
Marcus Johansson	$1,995,000 (5)
Brian Dumoulin	$1,575,000 (6)
Garnet Hathaway	$1,500,000 (1)
Mirco Mueller	$1,500,000 (3)
Trevor Lewis	$1,250,000 (3)
Jordan Binnington	$1,102,500 (7)
Anthony DeAngelo	$1,102,500 (3)
Oskar Sundqvist	$1,102,500 (3)
Mark Barberio	$1,000,000 (5)
Marcus Sorensen	$950,000 (1)
Cal O'Reilly	$525,000 (1)
Chris Kunitz	$525,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $61,154,950
Year 11 : $54,434,950
Year 12 : $49,834,950
Year 13 : $42,519,950
Salary Average Commitment
Year 10 : $30,764,999
Year 11 : $24,294,999
Year 12 : $20,294,999
Year 13 : $16,869,999
Salary Cap with 1 Way Contract
Year 10 : $61,154,950
Year 11 : $54,434,950
Year 12 : $49,834,950
Year 13 : $42,519,950

Farm Players Salaries
Connor Brickley	$126,000 (3)
Sam Steel	$100,000 (4)
Nic Hague	$100,000 (4)
Logan Stanley	$100,000 (4)
Tobias Lindberg	$95,000 (3)
Andrej Sekera	$85,000 (5)
Kole Lind	$85,000 (4)
Tyler Benson	$85,000 (4)
Joseph Cramarossa	$80,000 (5)
Xavier Ouellet	$75,000 (5)
Kevin Lankinen	$75,000 (2)
Micheal Haley	$65,625 (1)
Dylan Coghlan	$62,500 (3)
Nathan Gerbe	$52,500 (3)
Adam Johnson	$52,500 (6)
Ethan Prow	$52,500 (3)
Chris Bourque	$52,500 (3)
Thomas Di Pauli	$52,500 (3)
Travis Barron	$52,500 (5)
Matt Fonteyne	$52,500 (1)
Landon Bow	$52,500 (3)
Patrick Bajkov	$52,500 (3)
Thomas Gregoire	$52,500 (5)
Igor Shvyrev	$52,500 (3)
Kasimir Kaskisuo	$52,500 (2)
Ryan Collins	$52,500 (3)
Shawn St. Amant	$52,500 (3)
Jeremy Gregoire	$52,500 (3)
Patrick Sieloff	$52,500 (2)
Total Farm Players	29
Salary Commitment
Year 10 : $1,974,125
Year 11 : $1,856,000
Year 12 : $1,676,000
Year 13 : $867,500
Salary Average Commitment
Year 10 : $1,929,250
Year 11 : $1,824,250
Year 12 : $1,626,750
Year 13 : $806,583

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $97 - 5,674 - 94.57%
Level 2:	5000 - $57 - 4,706 - 94.11%
Level 3:	3000 - $34 - 2,810 - 93.67%
Level 4:	5000 - $23 - 4,652 - 93.04%
Luxury :	1000 - $197 - 778 - 77.78%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,620 - 93.10%
Average Income per Game	$1,585,389
Year to Date Revenue	$65,000,946
Expense
Pro Players Total Salaries	$74,835,161
Farm Players Total Salaries	$1,897,750
Coaches Total Salaries	$3,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$77,257,983
Farm Year To Date Expenses	$2,497,515
Pro Salary Cap To Date	$74,733,763
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$508,784
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,894
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,835,161
Estimate Under Maximum Salary Cap of $75,000,000	$164,839
Estimate Over Minimum Salary Cap of $35,000,000	$39,835,161
Current Bank Account	$33,406,486
Projected Bank Account	$33,406,486

Pro Players Salaries
Alex Ovechkin	$11,923,080 (3)
Patrick Kane	$9,056,250 (3)
Alexander Edler	$8,750,000 (7)
Marc-Andre Fleury	$5,859,375 (3)
Erik Johnson	$5,390,625 (7)
John Carlson	$4,561,667 (2)
Evgeny Kuznetsov	$3,690,000 (6)
Kyle Palmieri	$3,666,667 (7)
Brooks Orpik	$3,500,000 (3)
Derick Brassard	$3,000,000 (3)
Pavel Zacha	$3,000,000 (7)
Carter Hutton	$2,000,000 (2)
Brian Boyle	$1,975,000 (4)
Nico Hischier	$1,750,000 (2)
Ron Hainsey	$1,562,500 (3)
Cal Foote	$1,500,000 (4)
Mark Letestu	$1,000,000 (4)
Drake Batherson	$1,000,000 (4)
Blake Comeau	$900,000 (2)
Erik Cernak	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 10 : $74,835,161
Year 11 : $74,085,161
Year 12 : $64,873,494
Year 13 : $29,972,292
Salary Average Commitment
Year 10 : $36,050,378
Year 11 : $35,156,378
Year 12 : $26,169,711
Year 13 : $5,475,000
Salary Cap with 1 Way Contract
Year 10 : $74,835,161
Year 11 : $74,085,161
Year 12 : $64,873,494
Year 13 : $29,972,292

Farm Players Salaries
Tyler Ennis	$195,000 (2)
Vitek Vanecek	$187,500 (7)
Mikhail Vorobyev	$165,000 (4)
Anthony Stolarz	$150,000 (3)
Jake Oettinger	$150,000 (4)
Vladislav Kamenev	$110,250 (3)
Pheonix Copley	$110,000 (1)
Isac Lundestrom	$100,000 (4)
Boris Katchouk	$75,000 (3)
Cam Dineen	$65,000 (2)
Garrett Pilon	$65,000 (2)
Jordan Kyrou	$52,500 (2)
Timothy Gettinger	$52,500 (2)
Beck Malenstyn	$52,500 (2)
Thomas Schemitsch	$52,500 (5)
Brandon Gignac	$52,500 (7)
Jacob Cederholm	$52,500 (2)
Parker Wotherspoon	$52,500 (5)
Brian Pinho	$52,500 (2)
Michael Spacek	$52,500 (7)
Keaton Middleton	$52,500 (2)
Total Farm Players	21
Salary Commitment
Year 10 : $1,897,750
Year 11 : $1,787,750
Year 12 : $1,147,750
Year 13 : $812,500
Salary Average Commitment
Year 10 : $1,498,292
Year 11 : $1,388,292
Year 12 : $754,250
Year 13 : $525,917

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $92 - 5,731 - 95.51%
Level 2:	5000 - $55 - 4,803 - 96.06%
Level 3:	3000 - $30 - 2,909 - 96.97%
Level 4:	5000 - $22 - 4,762 - 95.24%
Luxury :	1000 - $190 - 954 - 95.45%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19,159 - 95.80%
Average Income per Game	$1,572,468
Year to Date Revenue	$64,471,177
Expense
Pro Players Total Salaries	$62,481,980
Farm Players Total Salaries	$1,884,250
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$64,981,976
Farm Year To Date Expenses	$2,899,862
Pro Salary Cap To Date	$62,482,032
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$427,513
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,729
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$62,481,980
Estimate Under Maximum Salary Cap of $75,000,000	$12,518,020
Estimate Over Minimum Salary Cap of $35,000,000	$27,481,980
Current Bank Account	$32,835,634
Projected Bank Account	$32,835,634

Pro Players Salaries
Connor McDavid	$6,000,000 (5)
Leon Draisaitl	$5,000,000 (5)
Aaron Ekblad	$5,000,000 (6)
Nick Foligno	$4,250,000 (6)
Seth Jones	$3,792,500 (7)
Gustav Nyquist	$3,710,500 (3)
Jacob Trouba	$3,666,086 (7)
Joel Armia	$3,660,860 (5)
Connor Hellebuyck	$3,188,886 (4)
John Klingberg	$3,188,884 (5)
William Karlsson	$3,188,884 (4)
Patrik Laine	$3,000,000 (7)
Jacob Markstrom	$3,000,000 (3)
Mark Stone	$2,534,000 (4)
Justin Abdelkader	$1,750,000 (5)
Casey Mittelstadt	$1,500,000 (3)
Derek Forbort	$1,365,000 (4)
Deryk Engelland	$1,123,047 (3)
Dylan Larkin	$1,102,500 (2)
Andrew Copp	$1,102,500 (3)
Dan Hamhuis	$833,333 (5)
Jack Roslovic	$525,000 (7)
Total Pro Players	22
Salary Commitment
Year 10 : $62,481,980
Year 11 : $62,481,980
Year 12 : $61,379,480
Year 13 : $50,943,433
Salary Average Commitment
Year 10 : $22,421,943
Year 11 : $22,421,943
Year 12 : $21,896,943
Year 13 : $15,686,443
Salary Cap with 1 Way Contract
Year 10 : $62,481,980
Year 11 : $62,481,980
Year 12 : $61,379,480
Year 13 : $50,943,433

Farm Players Salaries
Logan O'Connor	$161,000 (6)
Mason Appleton	$160,000 (4)
Gustav Forsling	$150,000 (5)
Alexander True	$125,000 (4)
Jon Gillies	$110,250 (4)
Madison Bowey	$110,250 (3)
Tucker Poolman	$110,250 (6)
Logan Brown	$100,000 (4)
Rasmus Andersson	$75,000 (6)
Tanner Fritz	$75,000 (3)
Luca Sbisa	$70,000 (3)
Buddy Robinson	$57,500 (3)
Rhett Gardner	$55,000 (2)
Kenny Agostino	$52,500 (1)
Chris Driedger	$52,500 (3)
Cody Goloubef	$52,500 (3)
Connor LaCouvee	$52,500 (5)
Ty Lewis	$52,500 (3)
Ryan Spooner	$52,500 (3)
Tyler Wotherspoon	$52,500 (1)
Patrick Eaves	$52,500 (1)
Frederick Gaudreau	$52,500 (1)
Travis St. Denis	$52,500 (3)
Total Farm Players	23
Salary Commitment
Year 10 : $1,884,250
Year 11 : $1,674,250
Year 12 : $1,619,250
Year 13 : $1,044,000
Salary Average Commitment
Year 10 : $1,427,717
Year 11 : $1,217,717
Year 12 : $1,125,217
Year 13 : $575,800

Team	Current Fund	Season Salary Cap	Under Maximum of $75,000,000 Available Cap Space	Over Minimum of $35,000,000	Farm Salary Cap	Under Maximum of $2,000,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$53,389,905	$71,912,096	$3,087,904	$36,912,096	$1,917,500	$82,500	20	25	45
Arizona Coyotes	$52,774,903	$72,332,062	$2,667,938	$37,332,062	$1,823,375	$176,625	21	27	48
Atlanta Thrashers	($5,961,591)	$73,449,788	$1,550,212	$38,449,788	$1,893,375	$106,625	20	22	42
Boston Bruins	$21,015,537	$50,194,363	$24,805,637	$15,194,363	$1,499,000	$501,000	24	24	48
Calgary Flames	($8,240,729)	$73,890,595	$1,109,405	$38,890,595	$1,539,625	$460,375	24	25	49
Carolina Hurricanes	$20,347,735	$68,285,157	$6,714,843	$33,285,157	$1,274,000	$726,000	23	20	43
Chicago Black Hawks	$27,923,181	$74,621,050	$378,950	$39,621,050	$1,629,125	$370,875	20	23	43
Colorado Rockies	$73,307,007	$65,731,770	$9,268,230	$30,731,770	$1,965,125	$34,875	20	25	45
Columbus Blue Jackets	$109,085,429	$64,264,958	$10,735,042	$29,264,958	$1,836,000	$164,000	22	23	45
Detroit Red Wings	$49,122,017	$74,927,259	$72,741	$39,927,259	$1,752,175	$247,825	22	24	46
Edmonton Oilers	$15,136,339	$69,850,534	$5,149,466	$34,850,534	$1,987,375	$12,625	23	25	48
Hartford Whalers	$22,943,327	$60,993,716	$14,006,284	$25,993,716	$1,981,500	$18,500	25	22	47
Los Angeles Kings	$23,389,140	$58,891,000	$16,109,000	$23,891,000	$1,640,357	$359,643	25	24	49
Montreal Canadiens	$41,471,955	$53,365,979	$21,634,021	$18,365,979	$1,821,250	$178,750	23	26	49
Montreal Wanderers	$19,084,498	$45,065,000	$29,935,000	$10,065,000	$1,793,700	$206,300	23	18	41
Nashville Predators	($4,999,244)	$73,845,145	$1,154,855	$38,845,145	$1,678,475	$321,525	20	20	40
New Jersey Devils	$32,837,271	$64,269,002	$10,730,998	$29,269,002	$1,648,263	$351,737	23	21	44
New York Rangers	($7,071,866)	$73,520,871	$1,479,129	$38,520,871	$1,964,313	$35,687	22	22	44
Ottawa Senators	$12,168,825	$72,957,862	$2,042,138	$37,957,862	$1,958,125	$41,875	22	24	46
Philadelphia Flyers	$14,942,515	$45,771,062	$29,228,938	$10,771,062	$1,837,500	$162,500	23	26	49
Pittsburgh Penguins	$38,274,180	$70,835,750	$4,164,250	$35,835,750	$1,958,125	$41,875	25	28	53
San Jose Sharks	$118,305,444	$73,991,832	$1,008,168	$38,991,832	$1,880,875	$119,125	24	21	45
St.Louis Blues	$8,640,617	$72,892,243	$2,107,757	$37,892,243	$1,787,000	$213,000	23	25	48
Tampa Bay Lightning	$81,771,304	$51,849,668	$23,150,332	$16,849,668	$1,710,250	$289,750	20	26	46
Toronto Maple Leafs	$13,409,646	$60,388,308	$14,611,692	$25,388,308	$1,979,500	$20,500	23	26	49
Vancouver Canucks	$9,805,879	$72,027,704	$2,972,296	$37,027,704	$1,751,750	$248,250	25	24	49
Vegas Golden Knights	$13,763,267	$61,154,950	$13,845,050	$26,154,950	$1,974,125	$25,875	23	29	52
Washington Capitals	$33,406,486	$74,835,161	$164,839	$39,835,161	$1,897,750	$102,250	20	21	41
Winnipeg Jets	$32,835,634	$62,481,980	$12,518,020	$27,481,980	$1,884,250	$115,750	22	23	45

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 - %