AHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 4,632 - 77.20%
Level 2:	5000 - $60 - 3,889 - 77.77%
Level 3:	3000 - $46 - 1,812 - 60.39%
Level 4:	5000 - $25 - 3,832 - 76.64%
Luxury :	1000 - $200 - 773 - 77.32%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	14,938 - 74.69%
Average Income per Game	$1,390,894
Year to Date Revenue	$57,026,646
Expense
Pro Players Total Salaries	$69,480,396
Farm Players Total Salaries	$1,803,250
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$70,216,800
Farm Year To Date Expenses	$2,395,592
Pro Salary Cap To Date	$69,216,900
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$469,869
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,794
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$69,480,396
Estimate Under Maximum Salary Cap of $75,000,000	$5,519,604
Estimate Over Minimum Salary Cap of $35,000,000	$34,480,396
Current Bank Account	$45,497,998
Projected Bank Account	$45,497,998

Pro Players Salaries
Jonathan Quick	$7,250,000 (2)
John Tavares	$6,325,000 (1)
Ivan Provorov	$5,000,000 (5)
Brenden Dillon	$4,621,500 (5)
Braden Holtby	$4,255,000 (2)
Brayden Schenn	$4,112,975 (4)
Robin Lehner	$4,102,050 (5)
Nazem Kadri	$3,835,250 (1)
Mark Scheifele	$3,539,664 (6)
William Nylander	$3,364,000 (3)
Teuvo Teravainen	$3,188,886 (3)
Josh Manson	$3,188,884 (5)
Radek Faksa	$3,125,000 (5)
Rickard Rakell	$2,950,000 (7)
Jake Muzzin	$2,500,000 (5)
Alex Killorn	$2,242,187 (3)
Jakob Chychrun	$1,500,000 (6)
Esa Lindell	$1,102,500 (5)
J.T. Compher	$1,102,500 (5)
Max Jones	$850,000 (3)
Chandler Stephenson	$800,000 (2)
Hudson Fasching	$525,000 (4)
Total Pro Players	22
Salary Commitment
Year 11 : $69,480,396
Year 12 : $59,320,146
Year 13 : $47,015,146
Year 14 : $37,370,073
Salary Average Commitment
Year 11 : $36,996,719
Year 12 : $28,161,719
Year 13 : $18,136,719
Year 14 : $11,877,500
Salary Cap with 1 Way Contract
Year 11 : $69,480,396
Year 12 : $59,320,146
Year 13 : $47,015,146
Year 14 : $37,370,073

Farm Players Salaries
Jack Campbell	$110,250 (4)
Josh Morrissey	$110,250 (2)
Marcus Pettersson	$110,250 (6)
Mason Marchment	$87,500 (2)
Juuso Valimaki	$85,000 (3)
Alexandre Texier	$85,000 (5)
Carl Grundstrom	$85,000 (3)
Egor Korshkov	$85,000 (5)
Isaac Ratcliffe	$85,000 (5)
Jonah Gadjovich	$85,000 (3)
Kody Clark	$85,000 (5)
Pascal Laberge	$75,000 (2)
Matt Villalta	$65,000 (3)
Alexey Toropchenko	$65,000 (3)
Mason McDonald	$60,000 (3)
Julian Melchiori	$52,500 (1)
Connor Bunnaman	$52,500 (1)
Ryan Gropp	$52,500 (7)
Dylan McIlrath	$52,500 (5)
Andy Welinski	$52,500 (3)
C.J. Suess	$52,500 (3)
Jonathan Ericsson	$52,500 (1)
Leon Gawanke	$52,500 (3)
Philippe Desrosiers	$52,500 (2)
Maxim Letunov	$52,500 (1)
Total Farm Players	25
Salary Commitment
Year 11 : $1,803,250
Year 12 : $1,593,250
Year 13 : $1,268,000
Year 14 : $665,500
Salary Average Commitment
Year 11 : $1,773,842
Year 12 : $1,511,800
Year 13 : $1,168,167
Year 14 : $554,250

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $96 - 5,695 - 94.92%
Level 2:	5000 - $58 - 4,672 - 93.43%
Level 3:	3000 - $32 - 2,827 - 94.24%
Level 4:	5000 - $22 - 4,713 - 94.27%
Luxury :	1000 - $195 - 840 - 84.00%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,748 - 93.74%
Average Income per Game	$1,587,135
Year to Date Revenue	$65,072,550
Expense
Pro Players Total Salaries	$69,646,312
Farm Players Total Salaries	$1,835,000
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$70,635,072
Farm Year To Date Expenses	$2,652,130
Pro Salary Cap To Date	$69,635,042
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$470,975
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,349
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$69,646,312
Estimate Under Maximum Salary Cap of $75,000,000	$5,353,688
Estimate Over Minimum Salary Cap of $35,000,000	$34,646,312
Current Bank Account	$36,339,101
Projected Bank Account	$36,339,101

Pro Players Salaries
Claude Giroux	$9,375,000 (7)
Neal Pionk	$7,000,000 (3)
David Krejci	$6,500,000 (7)
James van Riemsdyk	$4,887,500 (1)
Ryan Johansen	$4,473,500 (1)
Vladislav Namestnikov	$3,887,312 (2)
Jared Spurgeon	$3,833,000 (6)
Ben Bishop	$3,593,750 (5)
Ryan Ellis	$3,312,000 (3)
Dustin Brown	$3,125,000 (4)
Joel Edmundson	$3,118,500 (3)
Mats Zuccarello	$2,875,000 (1)
Erik Haula	$2,360,000 (5)
Ryan Graves	$2,357,500 (7)
Colin Wilson	$2,000,000 (7)
Radko Gudas	$1,800,000 (1)
Chris Wagner	$1,790,750 (2)
Paul Byron	$1,207,500 (1)
Korbinian Holzer	$1,000,000 (1)
Matt Puempel	$625,000 (1)
Elvis Merzlikins	$525,000 (2)
Total Pro Players	21
Salary Commitment
Year 11 : $69,646,312
Year 12 : $52,777,812
Year 13 : $46,574,750
Year 14 : $33,144,250
Salary Average Commitment
Year 11 : $21,088,375
Year 12 : $11,488,375
Year 13 : $9,564,250
Year 14 : $4,200,000
Salary Cap with 1 Way Contract
Year 11 : $69,646,312
Year 12 : $52,777,812
Year 13 : $46,574,750
Year 14 : $33,144,250

Farm Players Salaries
Juuso Riikola	$162,500 (5)
Sven Baertschi	$92,500 (4)
Christopher Gibson	$90,000 (4)
Eetu Tuulola	$75,000 (7)
Jake Christiansen	$75,000 (7)
Lean Bergmann	$75,000 (7)
Mitch Eliot	$75,000 (7)
Ross Colton	$65,000 (1)
Teemu Kivihalme	$62,500 (7)
Simon Benoit	$62,500 (2)
Greg McKegg	$55,000 (1)
Nick Shore	$52,500 (2)
Ben Street	$52,500 (2)
Jonathan Ang	$52,500 (1)
Ville Meskanen	$52,500 (2)
Rourke Chartier	$52,500 (2)
Kaapo Kahkonen	$52,500 (1)
Sam Anas	$52,500 (2)
Radim Simek	$52,500 (2)
Marian Studenic	$52,500 (1)
Nolan Stevens	$52,500 (1)
Mikhail Maltsev	$52,500 (7)
Dakota Joshua	$52,500 (3)
Gerald Mayhew	$52,500 (6)
Benjamin Jones	$52,500 (3)
Mikael Hakkarainen	$52,500 (3)
Cooper Zech	$52,500 (2)
Zane McIntyre	$52,500 (4)
Jens Looke	$52,500 (2)
Total Farm Players	29
Salary Commitment
Year 11 : $1,835,000
Year 12 : $1,505,000
Year 13 : $1,022,500
Year 14 : $865,000
Salary Average Commitment
Year 11 : $2,000,418
Year 12 : $1,558,084
Year 13 : $1,013,084
Year 14 : $775,251

Atlanta Thrashers

Arena Capacity - Ticket Price Attendance - %
Arena Name	State Farm Arena
Level 1:	6000 - $100 - 5,602 - 93.37%
Level 2:	5000 - $60 - 4,560 - 91.20%
Level 3:	3000 - $35 - 2,742 - 91.41%
Level 4:	5000 - $25 - 4,547 - 90.95%
Luxury :	1000 - $200 - 901 - 90.06%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,352 - 91.76%
Average Income per Game	$1,556,225
Year to Date Revenue	$63,805,221
Expense
Pro Players Total Salaries	$65,704,151
Farm Players Total Salaries	$1,805,125
Coaches Total Salaries	$2,425,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$72,957,101
Farm Year To Date Expenses	$2,471,030
Pro Salary Cap To Date	$71,082,101
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$450,528
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,806
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$65,704,151
Estimate Under Maximum Salary Cap of $75,000,000	$9,295,849
Estimate Over Minimum Salary Cap of $35,000,000	$30,704,151
Current Bank Account	$5,327,999
Projected Bank Account	$5,327,999

Pro Players Salaries
Vincent Trocheck	$8,625,000 (4)
Alexander Kerfoot	$7,070,000 (3)
T.J. Oshie	$6,523,437 (4)
Alexander Radulov	$6,500,000 (1)
Travis Hamonic	$4,435,714 (2)
Kris Russell	$4,062,500 (2)
David Perron	$3,875,000 (6)
Brandon Montour	$3,300,000 (2)
Patric Hornqvist	$3,000,000 (2)
Alexandar Georgiev	$2,260,000 (3)
Joonas Donskoi	$2,250,000 (7)
Michael Del Zotto	$2,000,000 (5)
Brendan Gaunce	$1,793,750 (3)
Mitchell Stephens	$1,700,000 (7)
Pierre-Edouard Bellemare	$1,700,000 (2)
Mikko Koskinen	$1,600,000 (5)
Jake Bischoff	$1,102,500 (3)
Pat Maroon	$1,000,000 (4)
Jonathon Merrill	$900,000 (3)
Martin Frk	$750,000 (4)
Par Lindholm	$656,250 (1)
Jordan Oesterle	$600,000 (2)
Total Pro Players	22
Salary Commitment
Year 11 : $65,704,151
Year 12 : $58,547,901
Year 13 : $41,449,687
Year 14 : $28,323,437
Salary Average Commitment
Year 11 : $19,193,393
Year 12 : $17,743,393
Year 13 : $11,261,250
Year 14 : $6,700,000
Salary Cap with 1 Way Contract
Year 11 : $65,704,151
Year 12 : $58,547,901
Year 13 : $41,449,687
Year 14 : $28,323,437

Farm Players Salaries
Evan Rodrigues	$172,000 (2)
Anton Forsberg	$110,000 (3)
Maxime Lajoie	$100,000 (6)
Blake Lizotte	$100,000 (7)
Patrick Russell	$92,500 (4)
Alan Quine	$91,875 (4)
Alex Chiasson	$90,000 (2)
Gabriel Gagne	$90,000 (4)
Brandon Manning	$85,000 (6)
Tyler Benson	$85,000 (3)
Gaetan Haas	$80,000 (7)
Kenny Agostino	$75,000 (4)
Stuart Skinner	$75,000 (2)
Brett Lernout	$65,625 (5)
Dan Renouf	$65,625 (2)
Stefan Noesen	$60,000 (3)
Jon Gillies	$52,500 (2)
Blake Pietila	$52,500 (2)
Kyle Rau	$52,500 (2)
Eric Robinson	$52,500 (2)
Guillaume Brisebois	$52,500 (6)
Dysin Mayo	$52,500 (2)
Riley Barber	$52,500 (1)
Total Farm Players	23
Salary Commitment
Year 11 : $1,805,125
Year 12 : $1,752,625
Year 13 : $1,087,500
Year 14 : $832,500
Salary Average Commitment
Year 11 : $1,398,333
Year 12 : $1,345,833
Year 13 : $798,333
Year 14 : $612,500

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 4,557 - 75.95%
Level 2:	5000 - $60 - 3,811 - 76.21%
Level 3:	3000 - $35 - 2,328 - 77.59%
Level 4:	5000 - $25 - 3,734 - 74.69%
Luxury :	1000 - $200 - 761 - 76.12%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,191 - 75.95%
Average Income per Game	$1,365,399
Year to Date Revenue	$55,981,372
Expense
Pro Players Total Salaries	$39,973,114
Farm Players Total Salaries	$1,784,531
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$42,922,061
Farm Year To Date Expenses	$2,516,038
Pro Salary Cap To Date	$41,922,128
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$273,154
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,668
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$39,973,114
Estimate Under Maximum Salary Cap of $75,000,000	$35,026,886
Estimate Over Minimum Salary Cap of $35,000,000	$4,973,114
Current Bank Account	$23,160,685
Projected Bank Account	$23,160,685

Pro Players Salaries
Connor Murphy	$4,070,613 (2)
Jason Dickinson	$3,450,000 (2)
Mackenzie Blackwood	$3,000,000 (5)
Zach Sanford	$2,500,000 (5)
Karson Kuhlman	$2,500,000 (5)
Austin Czarnik	$2,300,000 (2)
Mike Smith	$2,250,000 (5)
Nick Ritchie	$2,205,000 (2)
Danton Heinen	$2,205,000 (2)
Mason Appleton	$1,600,001 (3)
Slater Koekkoek	$1,500,000 (4)
Brendan Perlini	$1,500,000 (4)
Matt Grzelcyk	$1,250,000 (7)
Mike Reilly	$1,155,000 (2)
Christian Jaros	$1,125,000 (3)
Josh Anderson	$1,102,500 (6)
Ryan Donato	$1,102,500 (2)
Peter Cehlarik	$1,102,500 (1)
Oliver Bjorkstrand	$1,102,500 (2)
Chase De Leo	$1,102,500 (2)
Victor Mete	$1,000,000 (4)
Joel Farabee	$1,000,000 (5)
Joseph Veleno	$1,000,000 (5)
Connor Ingram	$1,000,000 (3)
Samuel Girard	$850,000 (1)
Total Pro Players	25
Salary Commitment
Year 11 : $42,973,114
Year 12 : $41,020,614
Year 13 : $22,327,501
Year 14 : $18,602,500
Salary Average Commitment
Year 11 : $16,326,006
Year 12 : $14,876,006
Year 13 : $9,813,006
Year 14 : $7,775,006
Salary Cap with 1 Way Contract
Year 11 : $42,973,114
Year 12 : $41,020,614
Year 13 : $22,327,501
Year 14 : $18,602,500

Farm Players Salaries
Kyle Keyser	$145,000 (2)
Luke Kunin	$100,000 (1)
Brayden Pachal	$95,000 (7)
Nikolai Knyzhov	$95,000 (7)
Jordy Bellerive	$95,000 (7)
Jeremy Davies	$95,000 (2)
Brett Kulak	$82,500 (6)
Jimmy Howard	$82,031 (3)
Sean Durzi	$75,000 (4)
Calvin Thurkauf	$75,000 (7)
Jack Studnicka	$75,000 (4)
Morgan Geekie	$75,000 (2)
Riley Sutter	$65,000 (3)
Josef Korenar	$52,500 (2)
Carsen Twarynski	$52,500 (1)
Dmytro Timashov	$52,500 (5)
Blake Speers	$52,500 (1)
Kyle Capobianco	$52,500 (1)
Brandon Hagel	$52,500 (3)
Austin Wagner	$52,500 (4)
A.J. Greer	$52,500 (3)
Justin Almeida	$52,500 (3)
Nick Paul	$52,500 (2)
Yegor Sharangovich	$52,500 (4)
Nicholas Merkley	$52,500 (5)
Total Farm Players	25
Salary Commitment
Year 11 : $1,784,531
Year 12 : $1,527,031
Year 13 : $1,107,031
Year 14 : $802,500
Salary Average Commitment
Year 11 : $1,733,334
Year 12 : $1,483,334
Year 13 : $1,116,334
Year 14 : $763,667

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 4,621 - 77.01%
Level 2:	5000 - $60 - 3,781 - 75.61%
Level 3:	3000 - $35 - 2,332 - 77.73%
Level 4:	5000 - $25 - 3,768 - 75.37%
Luxury :	1000 - $200 - 767 - 76.70%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,269 - 76.34%
Average Income per Game	$1,374,492
Year to Date Revenue	$56,354,183
Expense
Pro Players Total Salaries	$73,970,429
Farm Players Total Salaries	$1,761,750
Coaches Total Salaries	$3,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,116,655
Farm Year To Date Expenses	$2,324,146
Pro Salary Cap To Date	$71,116,655
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$513,136
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,515
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,970,429
Estimate Under Maximum Salary Cap of $75,000,000	$1,029,571
Estimate Over Minimum Salary Cap of $35,000,000	$38,970,429
Current Bank Account	($14,987,347)
Projected Bank Account	($14,987,347)

Pro Players Salaries
Ilya Mikheyev	$6,500,000 (7)
Paul Stastny	$6,250,000 (2)
Thomas Greiss	$6,000,000 (5)
Jay Bouwmeester	$6,000,000 (5)
Ryan McDonagh	$5,875,000 (2)
Max Pacioretty	$5,625,000 (2)
Brayden Point	$5,000,000 (4)
Anders Lee	$4,375,000 (4)
Keith Yandle	$4,375,000 (6)
J.T. Miller	$3,666,084 (5)
Mathew Dumba	$3,666,084 (6)
Kevin Fiala	$3,188,886 (1)
Christian Dvorak	$3,000,000 (4)
Elias Pettersson	$1,750,000 (3)
Connor Brown	$1,665,625 (2)
Oskar Lindblom	$1,500,000 (6)
Quinn Hughes	$1,500,000 (4)
Dmitry Orlov	$1,102,500 (1)
Joel Eriksson Ek	$1,000,000 (6)
Thatcher Demko	$750,000 (4)
Matt Hunwick	$656,250 (1)
Greg Pateryn	$525,000 (5)
Total Pro Players	22
Salary Commitment
Year 11 : $73,970,429
Year 12 : $69,022,793
Year 13 : $49,607,168
Year 14 : $47,857,168
Salary Average Commitment
Year 11 : $37,038,886
Year 12 : $32,800,000
Year 13 : $16,825,000
Year 14 : $15,900,000
Salary Cap with 1 Way Contract
Year 11 : $73,970,429
Year 12 : $69,022,793
Year 13 : $49,607,168
Year 14 : $47,857,168

Farm Players Salaries
John Hayden	$110,250 (2)
Jordan Schmaltz	$110,250 (2)
Carl Dahlstrom	$101,250 (4)
David Gustafsson	$85,000 (5)
Mac Hollowell	$75,000 (4)
Trey Fix-Wolansky	$75,000 (4)
Filip Chlapik	$75,000 (6)
Maxime Fortier	$75,000 (2)
Josh Brook	$75,000 (4)
Kirill Maksimov	$75,000 (4)
Jakub Skarek	$75,000 (4)
Ivan Prosvetov	$65,000 (3)
Michael Anderson	$65,000 (3)
Sam Carrick	$60,000 (1)
Spencer Martin	$60,000 (3)
Tyler Lewington	$55,000 (1)
Paul Carey	$52,500 (2)
Jack Dougherty	$52,500 (3)
Logan Day	$52,500 (2)
Dennis Gilbert	$52,500 (1)
Jean-Sebastien Dea	$52,500 (5)
Adam Erne	$52,500 (7)
Joni Tuulola	$52,500 (4)
Troy Brouwer	$52,500 (4)
Sam Montembeault	$52,500 (6)
Dale Weise	$52,500 (2)
Total Farm Players	26
Salary Commitment
Year 11 : $1,761,750
Year 12 : $1,594,250
Year 13 : $1,141,250
Year 14 : $898,750
Salary Average Commitment
Year 11 : $1,775,236
Year 12 : $1,577,736
Year 13 : $1,166,019
Year 14 : $887,602

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $90 - 5,651 - 94.18%
Level 2:	5000 - $55 - 4,797 - 95.95%
Level 3:	3000 - $35 - 2,338 - 77.95%
Level 4:	5000 - $25 - 3,875 - 77.49%
Luxury :	1000 - $170 - 959 - 95.87%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	17,620 - 88.10%
Average Income per Game	$1,504,099
Year to Date Revenue	$61,668,058
Expense
Pro Players Total Salaries	$54,585,157
Farm Players Total Salaries	$1,315,250
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$55,430,200
Farm Year To Date Expenses	$1,893,324
Pro Salary Cap To Date	$54,430,150
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$370,568
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,518
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$54,585,157
Estimate Under Maximum Salary Cap of $75,000,000	$20,414,843
Estimate Over Minimum Salary Cap of $35,000,000	$19,585,157
Current Bank Account	$35,757,379
Projected Bank Account	$35,757,379

Pro Players Salaries
Evgeni Malkin	$14,843,950 (1)
Tyler Seguin	$6,612,500 (2)
Mark Giordano	$6,281,250 (1)
Tyler Johnson	$4,408,332 (3)
Lars Eller	$4,140,625 (4)
Anthony Mantha	$2,094,750 (3)
Viktor Arvidsson	$1,995,000 (5)
Alec Martinez	$1,718,750 (2)
Justin Williams	$1,328,125 (1)
Nick Holden	$1,171,875 (2)
Jaccob Slavin	$1,102,500 (2)
Trevor van Riemsdyk	$1,000,000 (4)
Thomas Chabot	$1,000,000 (1)
Christian Djoos	$1,000,000 (5)
Troy Grosenick	$1,000,000 (1)
Boo Nieves	$900,000 (4)
Marcus Foligno	$800,000 (3)
Joakim Ryan	$750,000 (2)
Derek Ryan	$656,250 (1)
Alex Stalock	$656,250 (7)
Pontus Aberg	$600,000 (4)
Brett Ritchie	$525,000 (2)
Total Pro Players	22
Salary Commitment
Year 11 : $54,585,157
Year 12 : $29,475,582
Year 13 : $17,594,957
Year 14 : $10,291,875
Salary Average Commitment
Year 11 : $33,476,032
Year 12 : $15,537,500
Year 13 : $5,722,500
Year 14 : $3,675,000
Salary Cap with 1 Way Contract
Year 11 : $54,585,157
Year 12 : $29,475,582
Year 13 : $17,594,957
Year 14 : $10,291,875

Farm Players Salaries
T.J. Tynan	$110,250 (2)
Denis Malgin	$100,000 (1)
Mike Vecchione	$92,500 (3)
Charles Hudon	$90,000 (5)
Brad Hunt	$75,000 (2)
Clark Bishop	$72,500 (2)
Kevin Stenlund	$65,000 (1)
Dmitry Sokolov	$65,000 (1)
Nick Moutrey	$60,000 (2)
Vincent LoVerde	$60,000 (1)
Jared Coreau	$52,500 (2)
Darren Raddysh	$52,500 (2)
Miikka Salomaki	$52,500 (2)
Kevin Roy	$52,500 (2)
Ryan Haggerty	$52,500 (1)
Josh Brown	$52,500 (2)
Kevin Boyle	$52,500 (2)
Jordan Gross	$52,500 (2)
Brent Pedersen	$52,500 (1)
Ryan Bednard	$52,500 (2)
Total Farm Players	20
Salary Commitment
Year 11 : $1,315,250
Year 12 : $920,250
Year 13 : $182,500
Year 14 : $90,000
Salary Average Commitment
Year 11 : $1,207,167
Year 12 : $801,750
Year 13 : $142,500
Year 14 : $52,500

Chicago Black Hawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 4,749 - 79.15%
Level 2:	5000 - $60 - 4,023 - 80.47%
Level 3:	3000 - $35 - 2,417 - 80.55%
Level 4:	5000 - $25 - 3,880 - 77.60%
Luxury :	1000 - $200 - 789 - 78.86%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,858 - 79.29%
Average Income per Game	$1,425,077
Year to Date Revenue	$58,428,155
Expense
Pro Players Total Salaries	$71,664,626
Farm Players Total Salaries	$1,754,125
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$73,039,947
Farm Year To Date Expenses	$2,432,708
Pro Salary Cap To Date	$72,039,897
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$484,431
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,464
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,664,626
Estimate Under Maximum Salary Cap of $75,000,000	$3,335,374
Estimate Over Minimum Salary Cap of $35,000,000	$36,664,626
Current Bank Account	$11,876,553
Projected Bank Account	$11,876,553

Pro Players Salaries
Anze Kopitar	$9,775,000 (3)
Nicklas Backstrom	$8,375,000 (2)
Drew Doughty	$8,050,000 (2)
John Marino	$7,000,000 (7)
Blake Wheeler	$7,000,000 (2)
Gabriel Landeskog	$6,407,144 (2)
Tom Wilson	$3,666,096 (6)
Matt Niskanen	$3,593,750 (5)
Bo Horvat	$3,188,886 (5)
Marcus Johansson	$1,995,000 (4)
Matt Calvert	$1,650,000 (2)
Charlie McAvoy	$1,500,000 (1)
Travis Konecny	$1,500,000 (6)
Craig Anderson	$1,250,000 (5)
Anthony DeAngelo	$1,102,500 (2)
Nikolaj Ehlers	$1,102,500 (1)
Travis Sanheim	$1,102,500 (7)
Nick Bjugstad	$1,000,000 (7)
Carter Hart	$1,000,000 (2)
Rasmus Andersson	$750,000 (5)
Nic Dowd	$656,250 (5)
Total Pro Players	21
Salary Commitment
Year 11 : $71,664,626
Year 12 : $69,062,126
Year 13 : $35,477,482
Year 14 : $25,702,482
Salary Average Commitment
Year 11 : $50,961,913
Year 12 : $48,601,413
Year 13 : $21,754,984
Year 14 : $11,979,984
Salary Cap with 1 Way Contract
Year 11 : $71,664,626
Year 12 : $69,062,126
Year 13 : $35,477,482
Year 14 : $25,702,482

Farm Players Salaries
Aleksi Saarela	$161,000 (3)
Lias Andersson	$150,000 (1)
Colin White	$100,000 (1)
Rasmus Kupari	$100,000 (5)
Max Comtois	$85,000 (3)
Jeremy Roy	$85,000 (1)
Aleksi Heponiemi	$85,000 (5)
Markus Hannikainen	$70,000 (1)
Alex Lyon	$65,625 (2)
Kasper Bjorkqvist	$65,000 (3)
Brandon Crawley	$52,500 (5)
John Quenneville	$52,500 (4)
Beau Starrett	$52,500 (3)
Karl Alzner	$52,500 (1)
Martin Marincin	$52,500 (7)
Filip Larsson	$52,500 (4)
Kerby Rychel	$52,500 (2)
Max Lagace	$52,500 (1)
Anthony Richard	$52,500 (2)
Jon Lizotte	$52,500 (1)
Axel Jonsson-Fjallby	$52,500 (1)
Matt Petgrave	$52,500 (1)
Zach Sawchenko	$52,500 (4)
Charlie Lindgren	$52,500 (7)
Matthew Phillips	$52,500 (1)
Total Farm Players	25
Salary Commitment
Year 11 : $1,754,125
Year 12 : $1,034,125
Year 13 : $863,500
Year 14 : $500,000
Salary Average Commitment
Year 11 : $1,795,542
Year 12 : $972,459
Year 13 : $801,834
Year 14 : $528,084

Colorado Rockies

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $90 - 5,756 - 95.94%
Level 2:	5000 - $55 - 4,770 - 95.39%
Level 3:	3000 - $35 - 2,343 - 78.11%
Level 4:	5000 - $25 - 3,838 - 76.77%
Luxury :	1000 - $175 - 960 - 96.02%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	17,668 - 88.34%
Average Income per Game	$1,520,645
Year to Date Revenue	$62,346,429
Expense
Pro Players Total Salaries	$69,208,020
Farm Players Total Salaries	$1,801,375
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$70,971,615
Farm Year To Date Expenses	$2,668,260
Pro Salary Cap To Date	$69,471,615
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$471,387
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,123
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$69,208,020
Estimate Under Maximum Salary Cap of $75,000,000	$5,791,980
Estimate Over Minimum Salary Cap of $35,000,000	$34,208,020
Current Bank Account	$75,954,807
Projected Bank Account	$75,954,807

Pro Players Salaries
Patrice Bergeron	$10,156,250 (6)
Brad Marchand	$7,031,250 (4)
Ryan O'Reilly	$6,612,500 (2)
Victor Hedman	$5,750,000 (7)
Roman Josi	$4,600,000 (2)
Rasmus Ristolainen	$3,792,500 (6)
Andrei Vasilevskiy	$3,188,886 (5)
David Pastrnak	$3,188,884 (1)
Kyle Connor	$3,000,000 (6)
Zach Werenski	$3,000,000 (5)
Nick Schmaltz	$3,000,000 (4)
Nikita Kucherov	$2,989,000 (6)
Noel Acciari	$2,100,000 (2)
Jesper Fast	$1,750,000 (5)
Valentin Zykov	$1,610,000 (2)
Dylan Strome	$1,500,000 (1)
Ian Cole	$1,125,000 (4)
Shea Theodore	$1,102,500 (2)
Colton Sissons	$1,102,500 (1)
Jakub Vrana	$1,102,500 (2)
Ilya Samsonov	$850,000 (3)
Jordie Benn	$656,250 (6)
Total Pro Players	22
Salary Commitment
Year 11 : $69,208,020
Year 12 : $63,416,636
Year 13 : $46,289,136
Year 14 : $45,439,136
Salary Average Commitment
Year 11 : $28,738,942
Year 12 : $23,281,500
Year 13 : $9,700,000
Year 14 : $8,775,000
Salary Cap with 1 Way Contract
Year 11 : $69,208,020
Year 12 : $63,416,636
Year 13 : $46,289,136
Year 14 : $45,439,136

Farm Players Salaries
Zach Whitecloud	$112,500 (5)
William Carrier	$110,250 (3)
Rasmus Sandin	$100,000 (3)
Timothy Liljegren	$100,000 (1)
Brogan Rafferty	$95,000 (7)
Henrik Borgstrom	$85,000 (3)
Dennis Cholowski	$85,000 (3)
Jay Beagle	$80,500 (6)
Jack Kopacka	$75,000 (2)
Lucas Elvenes	$75,000 (4)
Tyler Steenbergen	$75,000 (2)
Philipp Kurashev	$75,000 (4)
Teddy Blueger	$73,125 (2)
Braydon Coburn	$70,000 (6)
Drake Rymsha	$65,000 (1)
Alexander Nylander	$52,500 (6)
Zach Trotman	$52,500 (1)
Chad Ruhwedel	$52,500 (1)
Mat Robson	$52,500 (4)
Chris Terry	$52,500 (1)
Garrett Wilson	$52,500 (1)
Artyom Zagidulin	$52,500 (3)
Brent Gates	$52,500 (3)
Dustin Tokarski	$52,500 (3)
David Backes	$52,500 (1)
Total Farm Players	25
Salary Commitment
Year 11 : $1,801,375
Year 12 : $1,373,875
Year 13 : $1,150,750
Year 14 : $613,000
Salary Average Commitment
Year 11 : $1,738,833
Year 12 : $1,350,500
Year 13 : $1,146,417
Year 14 : $574,417

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $97 - 5,697 - 94.95%
Level 2:	5000 - $57 - 4,796 - 95.92%
Level 3:	3000 - $37 - 2,230 - 74.35%
Level 4:	5000 - $24 - 4,062 - 81.24%
Luxury :	1000 - $195 - 857 - 85.69%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	17,643 - 88.21%
Average Income per Game	$1,583,689
Year to Date Revenue	$64,931,239
Expense
Pro Players Total Salaries	$49,637,458
Farm Players Total Salaries	$1,490,000
Coaches Total Salaries	$4,850,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$58,698,542
Farm Year To Date Expenses	$2,631,158
Pro Salary Cap To Date	$54,698,492
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$357,583
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,705
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$49,637,458
Estimate Under Maximum Salary Cap of $75,000,000	$25,362,542
Estimate Over Minimum Salary Cap of $35,000,000	$14,637,458
Current Bank Account	$115,886,968
Projected Bank Account	$115,886,968

Pro Players Salaries
Tuukka Rask	$8,750,000 (2)
Evgenii Dadonov	$6,750,000 (3)
Justin Faulk	$5,558,333 (2)
Elias Lindholm	$3,792,500 (6)
Erik Gudbranson	$3,690,000 (1)
Calvin de Haan	$3,381,000 (1)
Lucas Wallmark	$2,850,000 (4)
Michael Frolik	$2,500,000 (2)
Ondrej Palat	$2,432,500 (5)
Jan Rutta	$2,400,000 (3)
Calle Jarnkrok	$2,400,000 (3)
Justin Braun	$1,953,125 (1)
Linus Ullmark	$1,650,000 (2)
Marcus Hogberg	$1,610,000 (6)
Brennan Menell	$1,250,000 (3)
Micheal Ferland	$1,102,500 (2)
Ben Hutton	$1,102,500 (2)
Yanni Gourde	$1,102,500 (3)
Brad Malone	$937,500 (2)
Jacob Larsson	$850,000 (1)
Stelio Mattheos	$750,000 (2)
Nathan Bastian	$525,000 (7)
Matthew Peca	$525,000 (2)
Rem Pitlick	$525,000 (3)
Total Pro Players	24
Salary Commitment
Year 11 : $58,387,458
Year 12 : $48,513,333
Year 13 : $25,637,500
Year 14 : $11,210,000
Salary Average Commitment
Year 11 : $28,729,000
Year 12 : $21,856,500
Year 13 : $10,743,001
Year 14 : $2,625,000
Salary Cap with 1 Way Contract
Year 11 : $58,387,458
Year 12 : $48,513,333
Year 13 : $25,637,500
Year 14 : $11,210,000

Farm Players Salaries
Giovanni Fiore	$125,000 (3)
Jayden Halbgewachs	$125,000 (4)
Carter Verhaeghe	$100,000 (2)
Matiss Kivlenieks	$95,000 (3)
Alexandre Carrier	$87,500 (1)
Antoine Morand	$85,000 (5)
Andrew Peeke	$75,000 (4)
Mason Shaw	$75,000 (2)
Sasha Chmelevski	$75,000 (4)
Adam Ruzicka	$75,000 (4)
Johnathan Kovacevic	$65,000 (3)
Otto Koivula	$65,000 (1)
Matteo Gennaro	$60,000 (3)
Michael Carcone	$60,000 (2)
Kristians Rubins	$60,000 (3)
Frederic Allard	$52,500 (7)
Peter Quenneville	$52,500 (3)
Skyler McKenzie	$52,500 (1)
Tobias Geisser	$52,500 (1)
Mikhail Berdin	$52,500 (1)
Total Farm Players	20
Salary Commitment
Year 11 : $1,490,000
Year 12 : $1,180,000
Year 13 : $945,000
Year 14 : $487,500
Salary Average Commitment
Year 11 : $1,436,085
Year 12 : $1,062,085
Year 13 : $865,335
Year 14 : $455,917

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 4,621 - 77.02%
Level 2:	5000 - $60 - 3,854 - 77.09%
Level 3:	3000 - $35 - 2,414 - 80.47%
Level 4:	5000 - $25 - 3,813 - 76.25%
Luxury :	1000 - $200 - 775 - 77.52%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,478 - 77.39%
Average Income per Game	$1,388,122
Year to Date Revenue	$56,912,998
Expense
Pro Players Total Salaries	$74,337,259
Farm Players Total Salaries	$1,954,800
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$75,168,232
Farm Year To Date Expenses	$2,534,180
Pro Salary Cap To Date	$74,168,211
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$502,248
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,811
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,337,259
Estimate Under Maximum Salary Cap of $75,000,000	$662,741
Estimate Over Minimum Salary Cap of $35,000,000	$39,337,259
Current Bank Account	$58,200,651
Projected Bank Account	$58,200,651

Pro Players Salaries
Steven Stamkos	$10,781,250 (5)
Kris Letang	$9,063,000 (2)
Nikita Zaitsev	$5,750,000 (1)
Auston Matthews	$5,000,000 (6)
Semyon Varlamov	$5,000,000 (7)
Sean Couturier	$4,025,000 (6)
Brock Nelson	$3,690,000 (2)
Mika Zibanejad	$3,666,084 (2)
Jonathan Huberdeau	$3,666,084 (4)
Tomas Tatar	$3,444,000 (3)
Sami Vatanen	$3,218,500 (3)
Brendan Gallagher	$2,877,000 (5)
Jake Gardiner	$2,683,341 (3)
Petr Mrazek	$2,499,000 (3)
Jason Zucker	$2,205,000 (2)
Connor Carrick	$1,410,000 (6)
Zach Hyman	$1,103,000 (2)
Shayne Gostisbehere	$1,103,000 (2)
Jared McCann	$1,103,000 (2)
Lawson Crouse	$1,000,000 (6)
Yannick Weber	$525,000 (7)
Jeremy Lauzon	$525,000 (7)
Total Pro Players	22
Salary Commitment
Year 11 : $74,337,259
Year 12 : $68,587,259
Year 13 : $46,654,175
Year 14 : $34,809,334
Salary Average Commitment
Year 11 : $32,339,042
Year 12 : $30,339,042
Year 13 : $11,965,000
Year 14 : $5,250,000
Salary Cap with 1 Way Contract
Year 11 : $74,337,259
Year 12 : $68,587,259
Year 13 : $46,654,175
Year 14 : $34,809,334

Farm Players Salaries
Wayne Simmonds	$199,000 (4)
Morgan Klimchuk	$180,000 (2)
Sonny Milano	$110,300 (2)
Ryan Sproul	$110,250 (7)
Dominic Toninato	$110,250 (6)
Ross Johnston	$90,000 (2)
Phil Varone	$70,000 (2)
Brian Gibbons	$70,000 (2)
Dylan Gambrell	$65,000 (1)
Michael Chaput	$57,500 (1)
Michael Dal Colle	$52,500 (4)
David Schlemko	$52,500 (3)
John Ramage	$52,500 (1)
Mitchell Vande Sompel	$52,500 (6)
Christoffer Ehn	$52,500 (1)
Matt Tomkins	$52,500 (7)
Devante Stephens	$52,500 (3)
Andrew MacWilliam	$52,500 (6)
Andrew Shortridge	$52,500 (7)
David Warsofsky	$52,500 (6)
Dominic Turgeon	$52,500 (4)
Chris Wideman	$52,500 (6)
Joey LaLeggia	$52,500 (6)
David Pope	$52,500 (1)
Rob Hamilton	$52,500 (7)
Evan Fitzpatrick	$52,500 (2)
Axel Holmstrom	$52,500 (1)
Total Farm Players	27
Salary Commitment
Year 11 : $1,954,800
Year 12 : $1,622,300
Year 13 : $1,049,500
Year 14 : $944,500
Salary Average Commitment
Year 11 : $1,637,150
Year 12 : $1,218,733
Year 13 : $826,833
Year 14 : $700,000

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $93 - 5,655 - 94.25%
Level 2:	5000 - $57 - 4,647 - 92.93%
Level 3:	3000 - $30 - 2,843 - 94.77%
Level 4:	5000 - $21 - 4,769 - 95.39%
Luxury :	1000 - $187 - 945 - 94.52%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,859 - 94.30%
Average Income per Game	$1,565,959
Year to Date Revenue	$64,204,335
Expense
Pro Players Total Salaries	$73,589,041
Farm Players Total Salaries	$1,917,375
Coaches Total Salaries	$3,831,250
Luxury Taxe Total	$0
Pro Year To Date Expenses	$76,857,763
Farm Year To Date Expenses	$2,525,824
Pro Salary Cap To Date	$73,576,513
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$512,469
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,560
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,589,041
Estimate Under Maximum Salary Cap of $75,000,000	$1,410,959
Estimate Over Minimum Salary Cap of $35,000,000	$38,589,041
Current Bank Account	$13,638,087
Projected Bank Account	$13,638,087

Pro Players Salaries
Alex Goligoski	$8,984,375 (1)
Jeff Skinner	$7,571,313 (6)
Jamie Benn	$7,546,875 (5)
Jack Johnson	$5,446,428 (1)
Mikael Backlund	$4,312,500 (5)
Brock Boeser	$4,000,000 (7)
Alex Steen	$3,260,000 (4)
Boone Jenner	$3,191,164 (6)
Damon Severson	$3,188,886 (5)
Bobby Ryan	$3,125,000 (3)
Danny DeKeyser	$3,105,000 (2)
Brandon Carlo	$3,000,000 (6)
Cam Atkinson	$2,875,000 (5)
Jake Debrusk	$2,000,000 (6)
Markus Granlund	$1,995,000 (4)
Devon Toews	$1,875,000 (3)
Juuse Saros	$1,102,500 (2)
Sean Kuraly	$1,102,500 (4)
Brett Pesce	$1,102,500 (2)
David Rittich	$1,102,500 (4)
Adrian Kempe	$1,102,500 (2)
Anthony Duclair	$1,000,000 (5)
Jordan Greenway	$850,000 (3)
Kale Clague	$750,000 (2)
Total Pro Players	24
Salary Commitment
Year 11 : $73,589,041
Year 12 : $59,158,238
Year 13 : $51,995,738
Year 14 : $46,145,738
Salary Average Commitment
Year 11 : $21,199,475
Year 12 : $16,317,332
Year 13 : $9,791,666
Year 14 : $7,825,000
Salary Cap with 1 Way Contract
Year 11 : $73,589,041
Year 12 : $59,158,238
Year 13 : $51,995,738
Year 14 : $46,145,738

Farm Players Salaries
Filip Zadina	$150,000 (3)
Markus Nutivaara	$140,000 (1)
Brock McGinn	$118,125 (2)
Matt Benning	$110,250 (4)
Robert Thomas	$100,000 (3)
Julien Gauthier	$100,000 (1)
Evan Bouchard	$100,000 (5)
Ryan McLeod	$85,000 (5)
Dillon Dube	$85,000 (3)
Gabriel Carlsson	$85,000 (1)
Travis Boyd	$81,500 (6)
Libor Hajek	$75,000 (2)
Josh Mahura	$75,000 (2)
Joey Anderson	$75,000 (2)
Noah Gregor	$65,000 (3)
Brayden Burke	$52,500 (2)
Tyler Parsons	$52,500 (1)
J.C. Beaudin	$52,500 (5)
Byron Froese	$52,500 (2)
Niclas Almari	$52,500 (3)
David Quenneville	$52,500 (3)
Jesper Lindgren	$52,500 (3)
Adam Huska	$52,500 (1)
Dylan Wells	$52,500 (1)
Total Farm Players	24
Salary Commitment
Year 11 : $1,917,375
Year 12 : $1,434,875
Year 13 : $986,750
Year 14 : $429,250
Salary Average Commitment
Year 11 : $1,867,525
Year 12 : $1,418,125
Year 13 : $931,667
Year 14 : $354,334

Hartford Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Harford Civic Center
Level 1:	6000 - $100 - 4,631 - 77.19%
Level 2:	5000 - $60 - 3,832 - 76.63%
Level 3:	3000 - $35 - 2,354 - 78.47%
Level 4:	5000 - $25 - 3,782 - 75.64%
Luxury :	1000 - $200 - 779 - 77.89%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,378 - 76.89%
Average Income per Game	$1,384,747
Year to Date Revenue	$56,774,626
Expense
Pro Players Total Salaries	$64,706,216
Farm Players Total Salaries	$1,921,250
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$65,651,984
Farm Year To Date Expenses	$2,487,900
Pro Salary Cap To Date	$64,652,083
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$438,041
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,586
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$64,706,216
Estimate Under Maximum Salary Cap of $75,000,000	$10,293,784
Estimate Over Minimum Salary Cap of $35,000,000	$29,706,216
Current Bank Account	$18,670,671
Projected Bank Account	$18,670,671

Pro Players Salaries
Carey Price	$8,125,000 (1)
Duncan Keith	$6,923,000 (2)
Zach Parise	$6,250,000 (3)
Marc-Edouard Vlasic	$5,312,500 (1)
Ben Chiarot	$3,900,000 (3)
Brandon Sutter	$3,200,000 (5)
Austin Watson	$3,130,000 (5)
Patrik Nemeth	$3,129,664 (6)
Brayden McNabb	$3,003,000 (2)
Valtteri Filppula	$2,750,000 (3)
Scott Laughton	$2,500,000 (5)
Alex Iafallo	$2,100,000 (3)
Johan Larsson	$2,000,000 (5)
Leo Komarov	$1,993,052 (1)
Curtis Lazar	$1,950,000 (1)
Lane Pederson	$1,875,000 (6)
Brad Richardson	$1,562,500 (2)
Anders Nilsson	$1,102,500 (2)
Mark Borowiecki	$1,000,000 (2)
Alex Petrovic	$950,000 (3)
Zack Kassian	$900,000 (3)
Valeri Nichushkin	$525,000 (1)
Kevin Poulin	$525,000 (2)
Total Pro Players	23
Salary Commitment
Year 11 : $64,706,216
Year 12 : $46,800,664
Year 13 : $32,684,664
Year 14 : $15,834,664
Salary Average Commitment
Year 11 : $38,986,106
Year 12 : $20,479,164
Year 13 : $9,304,664
Year 14 : $5,754,664
Salary Cap with 1 Way Contract
Year 11 : $64,706,216
Year 12 : $46,800,664
Year 13 : $32,684,664
Year 14 : $15,834,664

Farm Players Salaries
Eric Comrie	$175,000 (2)
Sam Miletic	$169,000 (5)
Tim Schaller	$137,500 (2)
Michal Kempny	$125,000 (6)
Colin Blackwell	$115,500 (3)
Steven Santini	$110,250 (4)
Ryan Carpenter	$110,250 (1)
Louis Domingue	$100,000 (3)
Andrew Poturalski	$100,000 (6)
Klim Kostin	$100,000 (1)
Gavin Bayreuther	$90,000 (1)
Casey Nelson	$75,000 (2)
Greg Carey	$65,625 (2)
Zac Rinaldo	$65,625 (2)
Marko Dano	$60,000 (3)
Sean Malone	$60,000 (3)
Alex Broadhurst	$52,500 (2)
Roland McKeown	$52,500 (2)
Luke Johnson	$52,500 (2)
Jacob Bryson	$52,500 (3)
Evan McEneny	$52,500 (3)
Total Farm Players	21
Salary Commitment
Year 11 : $1,921,250
Year 12 : $1,621,000
Year 13 : $944,750
Year 14 : $504,250
Salary Average Commitment
Year 11 : $1,348,617
Year 12 : $1,119,917
Year 13 : $692,417
Year 14 : $301,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 4,704 - 78.41%
Level 2:	5000 - $60 - 3,929 - 78.57%
Level 3:	3000 - $35 - 2,406 - 80.20%
Level 4:	5000 - $25 - 3,863 - 77.26%
Luxury :	1000 - $200 - 797 - 79.70%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,699 - 78.50%
Average Income per Game	$1,412,592
Year to Date Revenue	$57,916,264
Expense
Pro Players Total Salaries	$68,718,070
Farm Players Total Salaries	$1,763,250
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$68,029,802
Farm Year To Date Expenses	$2,340,272
Pro Salary Cap To Date	$67,029,755
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$464,787
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,525
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$68,718,070
Estimate Under Maximum Salary Cap of $75,000,000	$6,281,930
Estimate Over Minimum Salary Cap of $35,000,000	$33,718,070
Current Bank Account	$26,499,560
Projected Bank Account	$26,499,560

Pro Players Salaries
Ryan Suter	$11,000,000 (5)
Ryan Getzlaf	$10,312,500 (2)
Corey Crawford	$7,500,000 (2)
Jordan Eberle	$6,900,000 (2)
Charlie Coyle	$4,243,500 (1)
Trevor Daley	$4,000,000 (3)
John Gibson	$3,031,000 (6)
Anthony Cirelli	$3,000,000 (6)
Zach Aston-Reese	$2,625,000 (3)
Reid Boucher	$2,200,000 (2)
Nicolas Deslauriers	$1,903,570 (2)
Kirby Dach	$1,750,000 (5)
Mikhail Sergachev	$1,500,000 (1)
Andrei Svechnikov	$1,500,000 (3)
Jimmy Vesey	$1,102,500 (4)
Erik Brannstrom	$1,000,000 (3)
Ryan Reaves	$1,000,000 (1)
Nick Suzuki	$1,000,000 (5)
Matt Tennyson	$656,250 (2)
Jarred Tinordi	$656,250 (2)
Erik Condra	$656,250 (2)
Chris Conner	$656,250 (2)
Adam Clendening	$525,000 (1)
Total Pro Players	23
Salary Commitment
Year 11 : $68,718,070
Year 12 : $61,449,570
Year 13 : $30,008,500
Year 14 : $20,883,500
Salary Average Commitment
Year 11 : $35,326,502
Year 12 : $32,007,502
Year 13 : $7,107,502
Year 14 : $3,888,336
Salary Cap with 1 Way Contract
Year 11 : $68,718,070
Year 12 : $61,449,570
Year 13 : $30,008,500
Year 14 : $20,883,500

Farm Players Salaries
Jonas Johansson	$150,000 (3)
Vitaly Kravtsov	$150,000 (5)
Tyler Gaudet	$110,250 (2)
Alex Belzile	$110,250 (2)
Evan Polei	$110,250 (2)
Jakub Zboril	$85,000 (1)
Trent Frederic	$85,000 (1)
Griffen Molino	$70,000 (2)
Keith Kinkaid	$65,625 (3)
Andy Andreoff	$65,625 (2)
Aaron Ness	$65,625 (2)
Chris Breen	$65,625 (2)
Alec McCrea	$52,500 (1)
Michael Kapla	$52,500 (3)
Mikey Eyssimont	$52,500 (1)
Paul Cotter	$52,500 (3)
Brad Thiessen	$52,500 (1)
Kevin Davis	$52,500 (2)
Ty Ronning	$52,500 (1)
Alex Gallant	$52,500 (1)
Adam Rockwood	$52,500 (1)
Spencer Smallman	$52,500 (2)
Abbott Girduckis	$52,500 (1)
Cooper Marody	$52,500 (1)
Total Farm Players	24
Salary Commitment
Year 11 : $1,763,250
Year 12 : $1,173,250
Year 13 : $470,625
Year 14 : $150,000
Salary Average Commitment
Year 11 : $1,640,925
Year 12 : $906,167
Year 13 : $367,000
Year 14 : $92,500

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $100 - 4,584 - 76.41%
Level 2:	5000 - $60 - 3,900 - 77.99%
Level 3:	3000 - $35 - 2,369 - 78.98%
Level 4:	5000 - $25 - 3,818 - 76.36%
Luxury :	1000 - $200 - 778 - 77.80%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,449 - 77.25%
Average Income per Game	$1,385,627
Year to Date Revenue	$56,810,697
Expense
Pro Players Total Salaries	$57,476,396
Farm Players Total Salaries	$1,636,250
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$62,087,049
Farm Year To Date Expenses	$2,741,742
Pro Salary Cap To Date	$56,587,081
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$419,843
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,693
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$57,476,396
Estimate Under Maximum Salary Cap of $75,000,000	$17,523,604
Estimate Over Minimum Salary Cap of $35,000,000	$22,476,396
Current Bank Account	$40,421,685
Projected Bank Account	$40,421,685

Pro Players Salaries
Sidney Crosby	$10,875,000 (2)
Sergei Bobrovsky	$8,085,937 (5)
Tyler Myers	$7,062,500 (3)
Ryan Nugent-Hopkins	$5,800,000 (2)
Filip Forsberg	$3,666,084 (6)
Mathieu Perreault	$2,625,000 (3)
Marco Scandella	$2,357,500 (3)
Colton Sceviour	$1,700,000 (1)
Miles Wood	$1,500,000 (4)
Tyson Jost	$1,500,000 (1)
Filip Hronek	$1,500,000 (7)
Curtis McElhinney	$1,171,875 (2)
Scott Mayfield	$1,155,000 (6)
Brady Skjei	$1,102,500 (2)
Christian Fischer	$1,000,000 (6)
Martin Necas	$1,000,000 (3)
Loui Eriksson	$875,000 (2)
Rasmus Asplund	$850,000 (3)
Tomas Nosek	$800,000 (6)
Adam Fox	$750,000 (4)
Andrew Ladd	$525,000 (2)
Jordan Szwarz	$525,000 (2)
Jacob MacDonald	$525,000 (2)
Ilya Lyubushkin	$525,000 (2)
Total Pro Players	24
Salary Commitment
Year 11 : $57,476,396
Year 12 : $54,276,396
Year 13 : $32,352,021
Year 14 : $18,457,021
Salary Average Commitment
Year 11 : $31,086,126
Year 12 : $28,857,126
Year 13 : $14,785,251
Year 14 : $8,371,085
Salary Cap with 1 Way Contract
Year 11 : $57,476,396
Year 12 : $54,276,396
Year 13 : $32,352,021
Year 14 : $18,457,021

Farm Players Salaries
Laurent Dauphin	$102,500 (2)
Conor Timmins	$100,000 (5)
Steve Bernier	$93,750 (1)
Michael Dipietro	$85,000 (5)
Zach Senyshyn	$85,000 (1)
Tim Soderlund	$75,000 (4)
Chad Krys	$75,000 (4)
Joseph Woll	$75,000 (4)
Dan Vladar	$52,500 (4)
Chris Mueller	$52,500 (2)
Dalton Prout	$52,500 (2)
Gabriel Bourque	$52,500 (2)
Matt Bartkowski	$52,500 (2)
Matt Read	$52,500 (2)
Brett Sutter	$52,500 (2)
Jake Evans	$52,500 (1)
Ryan Stanton	$52,500 (2)
Steven Kampfer	$52,500 (2)
Taylor Fedun	$52,500 (2)
Anthony Angello	$52,500 (1)
Justin Dowling	$52,500 (2)
Darren Archibald	$52,500 (2)
Colin Campbell	$52,500 (2)
David Kase	$52,500 (1)
Chase Pearson	$52,500 (1)
Brian Lashoff	$52,500 (2)
Total Farm Players	26
Salary Commitment
Year 11 : $1,636,250
Year 12 : $1,247,500
Year 13 : $462,500
Year 14 : $462,500
Salary Average Commitment
Year 11 : $1,765,866
Year 12 : $1,245,983
Year 13 : $474,083
Year 14 : $474,083

Montreal Wanderers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Montreal Arena
Level 1:	6000 - $100 - 4,414 - 73.56%
Level 2:	5000 - $60 - 3,649 - 72.98%
Level 3:	3000 - $35 - 2,198 - 73.28%
Level 4:	5000 - $25 - 3,620 - 72.41%
Luxury :	1000 - $200 - 731 - 73.06%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	14,612 - 73.06%
Average Income per Game	$1,314,757
Year to Date Revenue	$53,905,035
Expense
Pro Players Total Salaries	$51,370,000
Farm Players Total Salaries	$1,995,950
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$53,117,333
Farm Year To Date Expenses	$2,538,430
Pro Salary Cap To Date	$52,117,319
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$349,133
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,087
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$51,370,000
Estimate Under Maximum Salary Cap of $75,000,000	$23,630,000
Estimate Over Minimum Salary Cap of $35,000,000	$16,370,000
Current Bank Account	$2,468,770
Projected Bank Account	$2,468,770

Pro Players Salaries
Justin Schultz	$4,750,000 (5)
Milan Lucic	$4,500,000 (3)
Alex Galchenyuk	$3,792,500 (3)
Devin Shore	$3,500,000 (5)
Corey Perry	$3,200,000 (5)
Zemgus Girgensons	$3,150,000 (6)
Richard Panik	$3,140,000 (3)
Daniel Carr	$2,200,000 (3)
Nathan Beaulieu	$2,200,000 (2)
Justin Holl	$2,100,000 (6)
Kyle Turris	$2,000,000 (7)
Conor Sheary	$1,900,000 (7)
Jack Hughes	$1,750,000 (5)
Rasmus Dahlin	$1,750,000 (3)
Antoine Bibeau	$1,640,000 (4)
Nicolas Meloche	$1,575,000 (2)
Oscar Fantenberg	$1,500,000 (2)
John Moore	$1,300,000 (4)
Justin Bailey	$1,102,500 (2)
Tobias Rieder	$1,010,000 (7)
Urho Vaakanainen	$1,000,000 (3)
Tyler Pitlick	$660,000 (7)
Derrick Pouliot	$600,000 (4)
Brendan Lemieux	$525,000 (4)
Shane Starrett	$525,000 (2)
Total Pro Players	25
Salary Commitment
Year 11 : $51,370,000
Year 12 : $51,370,000
Year 13 : $44,467,500
Year 14 : $28,085,000
Salary Average Commitment
Year 11 : $16,461,251
Year 12 : $16,461,251
Year 13 : $13,071,251
Year 14 : $7,750,001
Salary Cap with 1 Way Contract
Year 11 : $51,370,000
Year 12 : $51,370,000
Year 13 : $44,467,500
Year 14 : $28,085,000

Farm Players Salaries
Joel L'Esperance	$200,000 (5)
Michael Bunting	$140,700 (1)
Joachim Blichfeld	$120,000 (7)
Samuel Morin	$110,250 (2)
Will Bitten	$110,000 (5)
Martin Kaut	$100,000 (3)
Mike Condon	$100,000 (3)
Victor Rask	$100,000 (6)
Otto Leskinen	$100,000 (7)
Joshua Norris	$85,000 (5)
Eetu Luostarinen	$85,000 (5)
Stefan Matteau	$70,000 (4)
Joey Keane	$65,000 (3)
Logan Shaw	$62,500 (3)
Phillip Di Giuseppe	$60,000 (4)
Tanner Kaspick	$60,000 (6)
Ryan Lomberg	$60,000 (2)
Michael Amadio	$52,500 (4)
David Ayres	$52,500 (2)
Alexandre Alain	$52,500 (4)
David Sklenicka	$52,500 (2)
Kyle Wood	$52,500 (4)
Bokondji Imama	$52,500 (2)
Joe Hicketts	$52,500 (2)
Total Farm Players	24
Salary Commitment
Year 11 : $1,995,950
Year 12 : $1,855,250
Year 13 : $1,475,000
Year 14 : $1,147,500
Salary Average Commitment
Year 11 : $1,537,417
Year 12 : $1,484,917
Year 13 : $1,169,917
Year 14 : $891,500

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 4,712 - 78.53%
Level 2:	5000 - $60 - 3,906 - 78.12%
Level 3:	3000 - $35 - 2,352 - 78.40%
Level 4:	5000 - $25 - 3,844 - 76.88%
Luxury :	1000 - $200 - 788 - 78.78%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,601 - 78.01%
Average Income per Game	$1,406,014
Year to Date Revenue	$57,646,566
Expense
Pro Players Total Salaries	$65,447,117
Farm Players Total Salaries	$1,595,250
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$68,264,985
Farm Year To Date Expenses	$3,186,454
Pro Salary Cap To Date	$65,264,985
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$456,314
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,773
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$65,447,117
Estimate Under Maximum Salary Cap of $75,000,000	$9,552,883
Estimate Over Minimum Salary Cap of $35,000,000	$30,447,117
Current Bank Account	($9,573,090)
Projected Bank Account	($9,573,090)

Pro Players Salaries
Eric Staal	$9,000,000 (5)
Brent Burns	$9,000,000 (2)
Jordan Staal	$5,300,000 (6)
Nino Niederreiter	$3,697,250 (5)
Ryan Dzingel	$3,667,219 (7)
Olli Maatta	$3,666,084 (5)
Morgan Rielly	$3,666,084 (3)
Ondrej Kase	$3,290,000 (2)
Brandon Saad	$3,133,084 (5)
Jaden Schwartz	$2,683,334 (3)
Darcy Kuemper	$2,370,312 (2)
Dylan DeMelo	$1,998,750 (1)
Brandon Tanev	$1,947,500 (6)
Jaroslav Halak	$1,750,000 (1)
Jordan Martinook	$1,575,000 (2)
Noah Hanifin	$1,500,000 (4)
Paul Ladue	$1,500,000 (1)
Jake Guentzel	$1,102,500 (4)
Alex DeBrincat	$1,000,000 (1)
Sam Gagner	$850,000 (3)
Henri Jokiharju	$850,000 (3)
Roope Hintz	$850,000 (1)
Jeffrey Viel	$525,000 (6)
Evan Cormier	$525,000 (1)
Total Pro Players	24
Salary Commitment
Year 11 : $65,447,117
Year 12 : $57,823,367
Year 13 : $41,588,055
Year 14 : $33,538,637
Salary Average Commitment
Year 11 : $19,471,387
Year 12 : $15,424,721
Year 13 : $13,324,721
Year 14 : $8,647,220
Salary Cap with 1 Way Contract
Year 11 : $65,447,117
Year 12 : $57,823,367
Year 13 : $41,588,055
Year 14 : $33,538,637

Farm Players Salaries
Nolan Patrick	$150,000 (1)
Robbie Russo	$125,000 (2)
Christian Thomas	$115,500 (1)
Mario Lucia	$110,250 (1)
Julius Bergman	$100,000 (2)
Emil Larmi	$100,000 (7)
Christopher Didomenico	$75,000 (1)
Jakob Stukel	$67,500 (5)
Alkexander Burmistrov	$62,000 (2)
Tyler Wong	$60,000 (3)
Jake Dotchin	$52,500 (6)
Seth Griffith	$52,500 (6)
Seth Helgeson	$52,500 (6)
Graham Knott	$52,500 (6)
Deven Sideroff	$52,500 (6)
Tanner Kero	$52,500 (6)
Maximilian Kammerer	$52,500 (6)
Dennis Yan	$52,500 (6)
Tage Thompson	$52,500 (6)
Chase Priskie	$52,500 (3)
Jordan Subban	$52,500 (6)
Jan Drozg	$52,500 (3)
Total Farm Players	22
Salary Commitment
Year 11 : $1,595,250
Year 12 : $1,144,500
Year 13 : $857,500
Year 14 : $692,500
Salary Average Commitment
Year 11 : $1,255,167
Year 12 : $1,045,167
Year 13 : $887,667
Year 14 : $661,750

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 4,629 - 77.15%
Level 2:	5000 - $60 - 3,776 - 75.53%
Level 3:	3000 - $35 - 2,379 - 79.30%
Level 4:	5000 - $25 - 3,791 - 75.82%
Luxury :	1000 - $200 - 778 - 77.83%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,353 - 76.77%
Average Income per Game	$1,381,278
Year to Date Revenue	$56,632,393
Expense
Pro Players Total Salaries	$57,379,587
Farm Players Total Salaries	$1,820,063
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$59,087,818
Farm Year To Date Expenses	$2,322,002
Pro Salary Cap To Date	$58,087,814
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$389,197
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,906
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$57,379,587
Estimate Under Maximum Salary Cap of $75,000,000	$17,620,413
Estimate Over Minimum Salary Cap of $35,000,000	$22,379,587
Current Bank Account	$24,649,569
Projected Bank Account	$24,649,569

Pro Players Salaries
Sean Monahan	$11,250,000 (6)
Zach Bogosian	$7,392,856 (2)
Niklas Hjalmarsson	$4,375,000 (6)
Torey Krug	$3,758,334 (2)
Kyle Okposo	$3,600,000 (4)
Casey Cizikas	$3,250,000 (4)
Luke Schenn	$3,125,000 (2)
Cal Clutterbuck	$3,000,000 (4)
Jamie Oleksiak	$3,000,000 (6)
Melker Karlsson	$2,666,015 (3)
Jordan Weal	$1,995,000 (5)
Riley Nash	$1,875,000 (3)
Anthony Beauvillier	$1,500,000 (3)
Cam Talbot	$1,098,632 (1)
Kailer Yamamoto	$1,000,000 (3)
Robert Bortuzzo	$937,500 (2)
Kyle Clifford	$750,000 (2)
Michael Raffl	$656,250 (4)
Brian Elliott	$575,000 (3)
Matt Martin	$525,000 (3)
Matt Irwin	$525,000 (2)
Mikkel Boedker	$525,000 (3)
Total Pro Players	22
Salary Commitment
Year 11 : $57,379,587
Year 12 : $56,280,955
Year 13 : $39,792,265
Year 14 : $31,126,250
Salary Average Commitment
Year 11 : $13,254,167
Year 12 : $12,729,167
Year 13 : $8,225,000
Year 14 : $4,200,000
Salary Cap with 1 Way Contract
Year 11 : $57,379,587
Year 12 : $56,280,955
Year 13 : $39,792,265
Year 14 : $31,126,250

Farm Players Salaries
Andreas Martinsen	$150,938 (3)
Oliver Wahlstrom	$150,000 (5)
Patrick Brown	$110,250 (1)
Alexis D'Aoust	$110,250 (2)
Joe Morrow	$110,250 (1)
Adam Brooks	$110,250 (2)
Shane Bowers	$85,000 (5)
Jesper Boqvist	$85,000 (5)
Vitaly Abramov	$85,000 (3)
Haydn Fleury	$75,000 (4)
Andrew Agozzino	$65,625 (3)
Adam Wilcox	$52,500 (2)
Brett Seney	$52,500 (3)
Cory Conacher	$52,500 (3)
Curtis McKenzie	$52,500 (2)
Jack Rodewald	$52,500 (1)
Pheonix Copley	$52,500 (3)
Trevor Carrick	$52,500 (2)
Dillon Heatherington	$52,500 (2)
Nick Seeler	$52,500 (2)
Colton White	$52,500 (3)
Vili Saarijarvi	$52,500 (3)
Andrew Hammond	$52,500 (2)
Brandon Pirri	$52,500 (2)
Total Farm Players	24
Salary Commitment
Year 11 : $1,820,063
Year 12 : $1,547,063
Year 13 : $959,063
Year 14 : $395,000
Salary Average Commitment
Year 11 : $1,415,000
Year 12 : $1,257,500
Year 13 : $785,000
Year 14 : $330,000

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $102 - 4,745 - 79.08%
Level 2:	5000 - $63 - 3,771 - 75.42%
Level 3:	3000 - $41 - 2,041 - 68.02%
Level 4:	5000 - $28 - 3,513 - 70.26%
Luxury :	1000 - $195 - 873 - 87.31%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	14,943 - 74.71%
Average Income per Game	$1,449,676
Year to Date Revenue	$59,436,720
Expense
Pro Players Total Salaries	$67,873,206
Farm Players Total Salaries	$1,996,938
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$63,682,750
Farm Year To Date Expenses	$2,671,787
Pro Salary Cap To Date	$61,682,740
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$465,821
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,436
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$67,873,206
Estimate Under Maximum Salary Cap of $75,000,000	$7,126,794
Estimate Over Minimum Salary Cap of $35,000,000	$32,873,206
Current Bank Account	$4,959,067
Projected Bank Account	$4,959,067

Pro Players Salaries
Matt Duchene	$7,935,000 (4)
Zdeno Chara	$7,000,000 (2)
Craig Smith	$5,000,000 (5)
Cam Fowler	$4,600,000 (1)
Andreas Athanasiou	$4,600,000 (6)
Nathan MacKinnon	$3,792,500 (6)
Mikael Granlund	$3,690,000 (2)
Oscar Klefbom	$3,666,084 (2)
Jakob Silfverberg	$3,539,664 (4)
Andre Burakovsky	$3,188,886 (3)
Kevin Hayes	$3,188,884 (5)
Henrik Lundqvist	$3,150,000 (2)
Johnny Boychuk	$3,062,500 (5)
Michael Grabner	$3,046,875 (3)
Jake McCabe	$2,587,500 (5)
Dmitry Kulikov	$1,750,000 (4)
Artturi Lehkonen	$1,102,500 (4)
Tristan Jarry	$1,102,500 (2)
Nate Thompson	$820,313 (3)
Lukas Vejdemo	$525,000 (1)
Conor Garland	$525,000 (1)
Total Pro Players	21
Salary Commitment
Year 11 : $67,873,206
Year 12 : $62,223,206
Year 13 : $43,614,622
Year 14 : $36,558,548
Salary Average Commitment
Year 11 : $19,347,542
Year 12 : $14,030,042
Year 13 : $9,346,875
Year 14 : $5,250,000
Salary Cap with 1 Way Contract
Year 11 : $67,873,206
Year 12 : $62,223,206
Year 13 : $43,614,622
Year 14 : $36,558,548

Farm Players Salaries
Matthew Highmore	$195,000 (3)
Thomas Hickey	$177,188 (2)
Steven Fogarty	$110,250 (1)
Anthony Greco	$110,250 (2)
Jake Walman	$110,250 (4)
Scott Wilson	$110,250 (1)
Logan Stanley	$100,000 (3)
Sam Steel	$100,000 (3)
Filip Chytil	$100,000 (1)
Matt Roy	$93,750 (5)
Dryden Hunt	$85,000 (2)
Lucas Johansen	$85,000 (1)
Gustav Lindstrom	$75,000 (4)
Ryan Miller	$65,000 (2)
Matt Moulson	$60,000 (2)
Nikolai Prokhorkin	$52,500 (7)
Denis Gurianov	$52,500 (6)
Igor Shesterkin	$52,500 (3)
William Borgen	$52,500 (1)
Fredrik Claesson	$52,500 (3)
Alex Dostie	$52,500 (5)
Derek Barach	$52,500 (2)
Daniel Sprong	$52,500 (4)
Total Farm Players	23
Salary Commitment
Year 11 : $1,996,938
Year 12 : $1,538,938
Year 13 : $989,000
Year 14 : $489,000
Salary Average Commitment
Year 11 : $2,794,374
Year 12 : $1,235,457
Year 13 : $818,707
Year 14 : $423,458

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 4,515 - 75.25%
Level 2:	5000 - $60 - 3,767 - 75.33%
Level 3:	3000 - $35 - 2,287 - 76.24%
Level 4:	5000 - $25 - 3,757 - 75.13%
Luxury :	1000 - $200 - 771 - 77.09%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,096 - 75.48%
Average Income per Game	$1,357,580
Year to Date Revenue	$55,660,762
Expense
Pro Players Total Salaries	$59,983,362
Farm Players Total Salaries	$1,791,000
Coaches Total Salaries	$3,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$62,057,250
Farm Year To Date Expenses	$2,594,935
Pro Salary Cap To Date	$59,057,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$419,889
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,718
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$59,983,362
Estimate Under Maximum Salary Cap of $75,000,000	$15,016,638
Estimate Over Minimum Salary Cap of $35,000,000	$24,983,362
Current Bank Account	$11,951,092
Projected Bank Account	$11,951,092

Pro Players Salaries
Tyler Bozak	$5,350,000 (3)
Derek Stepan	$4,420,312 (4)
Matt Murray	$4,000,000 (5)
Jason Demers	$4,000,000 (4)
Tyson Barrie	$3,690,000 (5)
Nick Leddy	$3,570,750 (5)
Adam Lowry	$3,396,166 (2)
Alexander Wennberg	$3,188,884 (4)
Matthew Nieto	$3,000,000 (3)
Vinnie Hinostroza	$2,850,000 (2)
David Kampf	$2,550,000 (3)
Bryan Little	$2,500,000 (6)
Tyler Bertuzzi	$2,500,000 (6)
Mattias Ekholm	$2,357,500 (2)
Nick Cousins	$1,800,000 (3)
MacKenzie Weegar	$1,700,000 (2)
Nate Schmidt	$1,680,000 (5)
Ryan Hartman	$1,680,000 (5)
Frank Vatrano	$1,678,500 (7)
Martin Jones	$1,443,750 (5)
Will Butcher	$1,102,500 (5)
Mattias Janmark	$1,000,000 (6)
Erik Gustafsson	$525,000 (2)
Total Pro Players	23
Salary Commitment
Year 11 : $59,983,362
Year 12 : $59,983,362
Year 13 : $49,154,696
Year 14 : $36,454,696
Salary Average Commitment
Year 11 : $18,562,812
Year 12 : $18,562,812
Year 13 : $14,220,312
Year 14 : $11,245,312
Salary Cap with 1 Way Contract
Year 11 : $59,983,362
Year 12 : $59,983,362
Year 13 : $49,154,696
Year 14 : $36,454,696

Farm Players Salaries
Aaron Dell	$187,500 (3)
Joey Daccord	$160,000 (5)
Vinni Lettieri	$150,000 (3)
Stephen Johns	$126,000 (1)
Noah Dobson	$100,000 (5)
Anton Blidh	$85,000 (2)
Alexander Volkov	$85,000 (1)
Jeremy Bracco	$75,000 (1)
Alexandre Fortin	$75,000 (3)
Rocco Grimaldi	$75,000 (5)
Matt Luff	$72,500 (5)
Zack MacEwen	$60,000 (3)
Gage Quinney	$60,000 (3)
Cameron Hughes	$60,000 (3)
Lukas Jasek	$52,500 (5)
Ben Gleason	$52,500 (5)
Connor Clifton	$52,500 (1)
Anders Bjork	$52,500 (3)
Yakov Trenin	$52,500 (7)
Sean Walker	$52,500 (5)
Kelly Summers	$52,500 (3)
Andreas Englund	$52,500 (4)
Total Farm Players	22
Salary Commitment
Year 11 : $1,791,000
Year 12 : $1,452,500
Year 13 : $1,367,500
Year 14 : $670,000
Salary Average Commitment
Year 11 : $1,473,434
Year 12 : $1,223,434
Year 13 : $1,170,934
Year 14 : $621,084

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $100 - 4,673 - 77.88%
Level 2:	5000 - $60 - 3,845 - 76.90%
Level 3:	3000 - $35 - 2,375 - 79.18%
Level 4:	5000 - $25 - 3,804 - 76.09%
Luxury :	1000 - $200 - 775 - 77.49%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,473 - 77.36%
Average Income per Game	$1,392,170
Year to Date Revenue	$57,078,974
Expense
Pro Players Total Salaries	$57,952,257
Farm Players Total Salaries	$1,814,875
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$58,824,916
Farm Year To Date Expenses	$2,387,290
Pro Salary Cap To Date	$57,824,866
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$393,015
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,872
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$57,952,257
Estimate Under Maximum Salary Cap of $75,000,000	$17,047,743
Estimate Over Minimum Salary Cap of $35,000,000	$22,952,257
Current Bank Account	$27,059,698
Projected Bank Account	$27,059,698

Pro Players Salaries
Erik Karlsson	$7,475,000 (2)
Marc Staal	$5,400,000 (2)
Jeff Carter	$4,400,000 (5)
Roman Polak	$3,750,000 (2)
Reilly Smith	$3,690,000 (4)
Chris Tanev	$3,450,000 (2)
Jean-Gabriel Pageau	$3,350,000 (5)
T.J. Brodie	$3,054,687 (4)
Mathew Barzal	$3,000,000 (7)
Anton Stralman	$2,656,250 (4)
Jason Spezza	$2,500,000 (1)
Philipp Grubauer	$2,431,320 (5)
Ilya Kovalchuk	$2,000,000 (2)
Blake Coleman	$1,600,000 (2)
Jonathan Bernier	$1,562,500 (7)
Mitch Marner	$1,500,000 (1)
Devan Dubnyk	$1,125,000 (7)
Jake Virtanen	$1,102,500 (2)
Sam Reinhart	$1,102,500 (2)
Pavel Buchnevich	$1,102,500 (2)
Josh Archibald	$650,000 (3)
Ethan Bear	$525,000 (7)
Mark Letestu	$525,000 (1)
Total Pro Players	23
Salary Commitment
Year 11 : $57,952,257
Year 12 : $53,427,257
Year 13 : $26,444,757
Year 14 : $25,794,757
Salary Average Commitment
Year 11 : $30,715,500
Year 12 : $27,921,500
Year 13 : $5,775,000
Year 14 : $5,250,000
Salary Cap with 1 Way Contract
Year 11 : $57,952,257
Year 12 : $53,427,257
Year 13 : $26,444,757
Year 14 : $25,794,757

Farm Players Salaries
Oliver Kylington	$174,250 (4)
Caleb Jones	$150,000 (6)
Paul Bittner	$137,500 (5)
Gabriel Vilardi	$100,000 (5)
Troy Stecher	$95,000 (7)
Riley Tufte	$85,000 (5)
Keegan Kolesar	$78,125 (3)
Maxim Sushko	$75,000 (4)
Mathieu Olivier	$67,500 (6)
Ivan Chekhovich	$65,000 (3)
Jansen Harkins	$52,500 (7)
Justin Abdelkader	$52,500 (1)
Joakim Nygard	$52,500 (4)
Hunter Drew	$52,500 (3)
Daniel Brickley	$52,500 (2)
Kurtis MacDermid	$52,500 (2)
Riley Stillman	$52,500 (7)
William Lagesson	$52,500 (1)
Keaton Thompson	$52,500 (4)
Luke Philp	$52,500 (2)
Aaron Luchuk	$52,500 (6)
Austin Strand	$52,500 (3)
Garret Sparks	$52,500 (1)
Jujhar Khaira	$52,500 (6)
Laurent Brossoit	$52,500 (1)
Total Farm Players	25
Salary Commitment
Year 11 : $1,814,875
Year 12 : $1,604,875
Year 13 : $1,447,375
Year 14 : $1,199,250
Salary Average Commitment
Year 11 : $1,625,818
Year 12 : $1,394,151
Year 13 : $1,167,401
Year 14 : $871,917

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	6000 - $97 - 5,533 - 92.21%
Level 2:	5000 - $57 - 4,650 - 93.00%
Level 3:	3000 - $33 - 2,780 - 92.65%
Level 4:	5000 - $22 - 4,631 - 92.62%
Luxury :	1000 - $193 - 932 - 93.24%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,526 - 92.63%
Average Income per Game	$1,586,639
Year to Date Revenue	$65,052,213
Expense
Pro Players Total Salaries	$66,839,332
Farm Players Total Salaries	$1,945,500
Coaches Total Salaries	$4,650,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$72,773,828
Farm Year To Date Expenses	$2,558,886
Pro Salary Cap To Date	$68,773,794
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$472,262
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,419
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$66,839,332
Estimate Under Maximum Salary Cap of $75,000,000	$8,160,668
Estimate Over Minimum Salary Cap of $35,000,000	$31,839,332
Current Bank Account	$99,353,069
Projected Bank Account	$99,353,069

Pro Players Salaries
Artemi Panarin	$15,000,000 (6)
Sebastian Aho	$5,000,000 (5)
Jeff Petry	$4,375,000 (2)
Andy Greene	$4,250,000 (7)
Chris Tierney	$4,000,000 (7)
Tomas Hertl	$3,800,000 (5)
Josh Bailey	$3,795,000 (1)
Ryan Murray	$3,666,084 (6)
Jonas Brodin	$3,666,084 (4)
Ryan Strome	$3,539,664 (5)
Frederik Andersen	$2,875,000 (6)
Robert Hagg	$2,200,000 (5)
Jesper Bratt	$2,000,000 (6)
Antti Raanta	$2,000,000 (4)
Barclay Goodrow	$1,650,000 (1)
Kevin Labanc	$1,500,000 (4)
Cale Makar	$1,500,000 (4)
Adam Pelech	$1,260,000 (1)
Jonathan Marchessault	$1,260,000 (3)
Max Domi	$1,102,500 (2)
Carter Rowney	$750,000 (2)
Anthony Stolarz	$525,000 (1)
Total Pro Players	22
Salary Commitment
Year 11 : $69,714,332
Year 12 : $62,484,332
Year 13 : $56,256,832
Year 14 : $54,996,832
Salary Average Commitment
Year 11 : $35,320,001
Year 12 : $29,875,001
Year 13 : $28,300,001
Year 14 : $23,300,000
Salary Cap with 1 Way Contract
Year 11 : $69,714,332
Year 12 : $62,484,332
Year 13 : $56,256,832
Year 14 : $54,996,832

Farm Players Salaries
Dominik Simon	$190,000 (6)
Oscar Dansk	$135,000 (3)
Alex Biega	$125,000 (1)
Nic Petan	$112,500 (2)
Nikolay Goldobin	$112,500 (2)
Mark Jankowski	$110,250 (4)
Tyler Graovac	$110,250 (2)
Michael McLeod	$100,000 (3)
Brett Howden	$100,000 (3)
Vince Dunn	$100,000 (6)
Sean Day	$85,000 (3)
Jonathan Davidsson	$85,000 (5)
Dmitri Samorukov	$75,000 (4)
Kevin Connauton	$71,875 (1)
Cameron Gaunce	$65,625 (3)
Nicolas Aube-Kubel	$52,500 (4)
Carson Soucy	$52,500 (6)
Kevin Rooney	$52,500 (7)
Michael Stone	$52,500 (4)
Beau Bennett	$52,500 (1)
Dylan Sikura	$52,500 (1)
Carter Hutton	$52,500 (6)
Total Farm Players	22
Salary Commitment
Year 11 : $1,945,500
Year 12 : $1,643,625
Year 13 : $1,308,375
Year 14 : $822,750
Salary Average Commitment
Year 11 : $1,407,500
Year 12 : $1,197,500
Year 13 : $948,000
Year 14 : $579,333

St.Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $97 - 5,488 - 91.47%
Level 2:	5000 - $57 - 4,646 - 92.92%
Level 3:	3000 - $34 - 2,728 - 90.94%
Level 4:	5000 - $23 - 4,586 - 91.72%
Luxury :	1000 - $194 - 927 - 92.68%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,375 - 91.88%
Average Income per Game	$1,586,555
Year to Date Revenue	$65,048,754
Expense
Pro Players Total Salaries	$74,299,042
Farm Players Total Salaries	$1,926,375
Coaches Total Salaries	$4,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$77,077,415
Farm Year To Date Expenses	$2,490,975
Pro Salary Cap To Date	$73,577,443
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$518,660
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,620
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,299,042
Estimate Under Maximum Salary Cap of $75,000,000	$700,958
Estimate Over Minimum Salary Cap of $35,000,000	$39,299,042
Current Bank Account	($1,245,619)
Projected Bank Account	($1,245,619)

Pro Players Salaries
Logan Couture	$7,500,000 (2)
Joe Pavelski	$7,500,000 (2)
Alex Pietrangelo	$7,475,000 (2)
Brent Seabrook	$7,000,000 (5)
Evander Kane	$6,943,125 (5)
Jack Eichel	$5,000,000 (4)
Timo Meier	$4,000,000 (6)
Andrew Shaw	$3,750,000 (4)
Colton Parayko	$3,667,217 (7)
Sami Niku	$3,500,000 (3)
Antoine Roussel	$3,125,000 (4)
Cody Eakin	$2,678,700 (5)
Calvin Petersen	$2,031,250 (3)
Brett Connolly	$2,031,250 (7)
Tyler Motte	$1,995,000 (4)
Mike Matheson	$1,102,500 (2)
Josh Dickinson	$850,000 (6)
Robby Fabbri	$750,000 (4)
Travis Dermott	$750,000 (6)
Dakota Mermis	$750,000 (2)
Taylor Leier	$700,000 (6)
Kristian Reichel	$600,000 (6)
Michael Hutchinson	$600,000 (7)
Total Pro Players	23
Salary Commitment
Year 11 : $74,299,042
Year 12 : $74,299,042
Year 13 : $49,971,542
Year 14 : $44,440,292
Salary Average Commitment
Year 11 : $30,608,333
Year 12 : $30,608,333
Year 13 : $10,658,333
Year 14 : $9,025,000
Salary Cap with 1 Way Contract
Year 11 : $74,299,042
Year 12 : $74,299,042
Year 13 : $49,971,542
Year 14 : $44,440,292

Farm Players Salaries
Calvin Pickard	$170,000 (3)
Alex Tuch	$150,000 (4)
Eeli Tolvanen	$150,000 (3)
Daniel Audette	$110,250 (4)
Mackenzie MacEachern	$110,250 (4)
Jean-Francois Berube	$110,250 (1)
Scott Harrington	$100,000 (6)
Jimmy Schuldt	$95,000 (7)
Janne Kuokkanen	$85,000 (1)
Kole Lind	$85,000 (3)
Niko Mikkola	$75,000 (7)
Tom Kuhnhackl	$75,000 (6)
Nico Sturm	$70,000 (7)
Jaycob Megna	$65,625 (2)
Cameron Schilling	$55,000 (2)
Sam Lafferty	$52,500 (1)
Giorgio Estephan	$52,500 (3)
Austin Poganski	$52,500 (1)
Nate Prosser	$52,500 (2)
Joel Hanley	$52,500 (2)
Sheldon Dries	$52,500 (2)
Anthony Louis	$52,500 (2)
Nick DeSimone	$52,500 (1)
Total Farm Players	23
Salary Commitment
Year 11 : $1,926,375
Year 12 : $1,573,625
Year 13 : $1,243,000
Year 14 : $785,500
Salary Average Commitment
Year 11 : $1,435,246
Year 12 : $1,085,996
Year 13 : $770,996
Year 14 : $487,412

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	6000 - $95 - 5,706 - 95.10%
Level 2:	5000 - $55 - 4,760 - 95.20%
Level 3:	3000 - $34 - 2,784 - 92.79%
Level 4:	5000 - $21 - 4,817 - 96.35%
Luxury :	1000 - $195 - 864 - 86.36%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,931 - 94.66%
Average Income per Game	$1,576,948
Year to Date Revenue	$64,654,855
Expense
Pro Players Total Salaries	$55,508,584
Farm Players Total Salaries	$1,927,750
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$56,964,674
Farm Year To Date Expenses	$2,495,466
Pro Salary Cap To Date	$55,964,646
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$376,724
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,629
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$55,508,584
Estimate Under Maximum Salary Cap of $75,000,000	$19,491,416
Estimate Over Minimum Salary Cap of $35,000,000	$20,508,584
Current Bank Account	$72,991,019
Projected Bank Account	$72,991,019

Pro Players Salaries
Dominik Kubalik	$10,750,000 (6)
Alex Barre-Boulet	$6,000,000 (1)
Taro Hirose	$5,500,000 (1)
Jake Allen	$4,700,000 (6)
Vladislav Gavrikov	$4,500,000 (7)
Riley Sheahan	$3,690,000 (3)
Hampus Lindholm	$3,666,084 (6)
Philippe Myers	$2,500,000 (3)
Dominik Kahun	$2,250,000 (5)
Victor Olofsson	$2,000,000 (5)
Kaapo Kakko	$1,500,000 (5)
Jesperi Kotkaniemi	$1,500,000 (3)
Miro Heiskanen	$1,500,000 (3)
Andreas Johnsson	$1,102,500 (4)
Ryan Lindgren	$750,000 (2)
Sammy Blais	$750,000 (4)
Adin Hill	$750,000 (4)
Brendan Guhle	$525,000 (7)
Adam Gaudette	$525,000 (1)
Nikita Gusev	$525,000 (3)
Anthony Bitetto	$525,000 (2)
Total Pro Players	21
Salary Commitment
Year 11 : $55,508,584
Year 12 : $43,483,584
Year 13 : $42,208,584
Year 14 : $32,493,584
Salary Average Commitment
Year 11 : $20,660,932
Year 12 : $18,060,008
Year 13 : $16,610,008
Year 14 : $7,767,508
Salary Cap with 1 Way Contract
Year 11 : $55,508,584
Year 12 : $43,483,584
Year 13 : $42,208,584
Year 14 : $32,493,584

Farm Players Salaries
Moritz Seider	$150,000 (5)
Christian Wolanin	$125,000 (7)
Ville Husso	$110,250 (4)
Morgan Frost	$100,000 (5)
Alex Alexeyev	$100,000 (5)
Kristian Vesalainen	$100,000 (3)
Mark Friedman	$87,500 (3)
Noah Juulsen	$85,000 (1)
Martin Fehervary	$85,000 (5)
Kieffer Bellows	$85,000 (3)
Ukko-Pekka Luukkonen	$85,000 (5)
Cliff Pu	$85,000 (3)
German Rubtsov	$85,000 (3)
Veini Vehvilainen	$85,000 (5)
Mathieu Joseph	$75,000 (6)
Martin Pospisil	$65,000 (3)
Trevor Moore	$52,500 (7)
Filip Gustavsson	$52,500 (2)
Jayce Hawryluk	$52,500 (4)
Kalle Kossila	$52,500 (2)
Yegor Rykov	$52,500 (7)
Johan Sodergran	$52,500 (3)
Lukas Radil	$52,500 (2)
Kiefer Sherwood	$52,500 (2)
Total Farm Players	24
Salary Commitment
Year 11 : $1,927,750
Year 12 : $1,842,750
Year 13 : $1,632,750
Year 14 : $1,072,750
Salary Average Commitment
Year 11 : $1,815,167
Year 12 : $1,728,835
Year 13 : $1,456,335
Year 14 : $874,167

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $94 - 5,608 - 93.47%
Level 2:	5000 - $54 - 4,781 - 95.62%
Level 3:	3000 - $33 - 2,814 - 93.80%
Level 4:	5000 - $21 - 4,746 - 94.92%
Luxury :	1000 - $193 - 940 - 93.96%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,888 - 94.44%
Average Income per Game	$1,564,909
Year to Date Revenue	$64,161,279
Expense
Pro Players Total Salaries	$61,768,746
Farm Players Total Salaries	$1,818,250
Coaches Total Salaries	$4,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$65,268,750
Farm Year To Date Expenses	$2,497,653
Pro Salary Cap To Date	$61,768,800
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$435,125
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,230
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$61,768,746
Estimate Under Maximum Salary Cap of $75,000,000	$13,231,254
Estimate Over Minimum Salary Cap of $35,000,000	$26,768,746
Current Bank Account	$14,199,522
Projected Bank Account	$14,199,522

Pro Players Salaries
Cory Schneider	$6,250,000 (2)
James Neal	$6,250,000 (1)
Adam Henrique	$5,750,000 (4)
Colin Miller	$4,000,000 (2)
Cody Ceci	$3,666,090 (6)
Dougie Hamilton	$3,666,084 (5)
James Reimer	$3,515,625 (3)
Ryan Pulock	$3,188,886 (4)
Tanner Pearson	$3,090,498 (2)
Nick Bonino	$2,968,750 (4)
Brendan Smith	$2,500,000 (2)
Andrew Cogliano	$2,500,000 (2)
Darren Helm	$2,000,000 (2)
Cedric Paquette	$1,875,000 (6)
Brady Tkachuk	$1,750,000 (3)
Andrew Mangiapane	$1,575,000 (4)
Pavel Francouz	$1,500,000 (4)
Sam Bennett	$1,102,500 (2)
Dante Fabbro	$1,000,000 (5)
Josh Leivo	$1,000,000 (6)
Jonas Siegenthaler	$1,000,000 (6)
Vladimir Sobotka	$820,313 (1)
Jayson Megna	$800,000 (2)
Total Pro Players	23
Salary Commitment
Year 11 : $61,768,746
Year 12 : $54,698,433
Year 13 : $32,455,435
Year 14 : $27,189,810
Salary Average Commitment
Year 11 : $26,628,374
Year 12 : $21,103,374
Year 13 : $11,830,625
Year 14 : $7,390,001
Salary Cap with 1 Way Contract
Year 11 : $61,768,746
Year 12 : $54,698,433
Year 13 : $32,455,435
Year 14 : $27,189,810

Farm Players Salaries
Brandon Davidson	$137,500 (2)
Collin Delia	$110,250 (3)
Louie Belpedio	$110,250 (3)
Warren Foegele	$110,250 (6)
Jakob Forsbacka Karlsson	$85,000 (1)
Pierre-Olivier Joseph	$85,000 (5)
Nicolas Beaudin	$85,000 (5)
Jesse Puljujarvi	$75,000 (6)
Mario Ferraro	$75,000 (4)
Joshua Ho-Sang	$75,000 (4)
Ian McCoshen	$75,000 (1)
Joseph Cecconi	$65,000 (2)
Connor Dewar	$65,000 (3)
Jake Leschyshyn	$65,000 (3)
Lucas Carlsson	$65,000 (2)
Hunter Miska	$60,000 (6)
Rudolfs Balcers	$60,000 (3)
Shane Gersich	$60,000 (2)
Nicolas Roy	$52,500 (6)
Gilles Senn	$52,500 (3)
Cole Schneider	$52,500 (2)
Joseph Blandisi	$52,500 (2)
Glenn Gawdin	$52,500 (7)
Troy Terry	$52,500 (1)
Nolan Vesey	$52,500 (1)
Pierre Engvall	$52,500 (1)
Total Farm Players	26
Salary Commitment
Year 11 : $1,883,250
Year 12 : $1,565,750
Year 13 : $1,133,250
Year 14 : $670,250
Salary Average Commitment
Year 11 : $1,816,417
Year 12 : $1,444,667
Year 13 : $1,022,917
Year 14 : $583,251

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $99 - 4,648 - 77.47%
Level 2:	5000 - $59 - 3,900 - 77.99%
Level 3:	3000 - $34 - 2,880 - 96.01%
Level 4:	5000 - $24 - 4,066 - 81.32%
Luxury :	1000 - $199 - 759 - 75.88%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	16,253 - 81.26%
Average Income per Game	$1,399,587
Year to Date Revenue	$57,383,073
Expense
Pro Players Total Salaries	$57,001,904
Farm Players Total Salaries	$1,846,250
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$57,155,986
Farm Year To Date Expenses	$2,669,415
Pro Salary Cap To Date	$56,156,050
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$386,679
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,760
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$57,001,904
Estimate Under Maximum Salary Cap of $75,000,000	$17,998,096
Estimate Over Minimum Salary Cap of $35,000,000	$22,001,904
Current Bank Account	$11,930,526
Projected Bank Account	$11,930,526

Pro Players Salaries
Taylor Hall	$6,900,000 (2)
Nikita Zadorov	$6,325,000 (6)
Mikko Rantanen	$5,000,000 (4)
Matthew Tkachuk	$5,000,000 (6)
Adam Larsson	$3,792,500 (5)
Aleksander Barkov	$3,792,500 (6)
Johnny Gaudreau	$3,188,884 (5)
Travis Zajac	$2,687,500 (4)
Mark Pysyk	$2,500,000 (4)
Ivan Barbashev	$2,205,000 (4)
Carl Gunnarsson	$1,875,000 (2)
Carl Soderberg	$1,575,520 (2)
Pierre-Luc Dubois	$1,500,000 (1)
Clayton Keller	$1,500,000 (1)
Anton Khudobin	$1,250,000 (3)
Joonas Korpisalo	$1,102,500 (2)
Darnell Nurse	$1,102,500 (2)
Kasperi Kapanen	$1,102,500 (2)
Michael McCarron	$1,102,500 (3)
Adam Boqvist	$1,000,000 (5)
Michael Rasmussen	$1,000,000 (3)
Alex Formenton	$850,000 (5)
Cale Fleury	$650,000 (1)
Total Pro Players	23
Salary Commitment
Year 11 : $57,001,904
Year 12 : $53,351,904
Year 13 : $39,693,884
Year 14 : $36,341,384
Salary Average Commitment
Year 11 : $23,046,000
Year 12 : $19,101,334
Year 13 : $8,310,834
Year 14 : $6,366,668
Salary Cap with 1 Way Contract
Year 11 : $57,001,904
Year 12 : $53,351,904
Year 13 : $39,693,884
Year 14 : $36,341,384

Farm Players Salaries
Antti Suomela	$116,000 (7)
Frederik Gauthier	$110,250 (3)
Robert Lantosi	$110,000 (7)
Jake Bean	$100,000 (3)
Olli Juolevi	$100,000 (3)
Sebastian AhoD	$90,000 (6)
Taylor Raddysh	$85,000 (3)
Adam Mascherin	$85,000 (3)
Joel Kiviranta	$82,500 (7)
Oskar Steen	$80,000 (2)
MacKenzie Entwistle	$75,000 (4)
Givani Smith	$75,000 (2)
Callum Booth	$75,000 (2)
Scott Wedgewood	$72,500 (2)
Tom McCollum	$72,500 (2)
Pat Nagle	$72,500 (2)
Nathan Schnarr	$65,000 (3)
Casey Fitzgerald	$65,000 (3)
John Nyberg	$52,500 (1)
Ryan MacInnis	$52,500 (6)
Dillon Simpson	$52,500 (1)
Joe Gambardella	$52,500 (1)
Arnaud Durandeau	$52,500 (3)
Jordan Nolan	$52,500 (2)
Total Farm Players	24
Salary Commitment
Year 11 : $1,846,250
Year 12 : $1,688,750
Year 13 : $1,188,750
Year 14 : $526,000
Salary Average Commitment
Year 11 : $1,622,876
Year 12 : $1,425,876
Year 13 : $1,011,042
Year 14 : $383,667

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $95 - 5,501 - 91.68%
Level 2:	5000 - $55 - 4,644 - 92.89%
Level 3:	3000 - $30 - 2,818 - 93.93%
Level 4:	5000 - $20 - 4,632 - 92.64%
Luxury :	1000 - $190 - 913 - 91.29%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,508 - 92.54%
Average Income per Game	$1,545,165
Year to Date Revenue	$63,351,783
Expense
Pro Players Total Salaries	$72,755,151
Farm Players Total Salaries	$1,998,125
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$73,305,259
Farm Year To Date Expenses	$2,549,656
Pro Salary Cap To Date	$72,305,230
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$491,701
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,102
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,755,151
Estimate Under Maximum Salary Cap of $75,000,000	$2,244,849
Estimate Over Minimum Salary Cap of $35,000,000	$37,755,151
Current Bank Account	$8,395,488
Projected Bank Account	$8,395,488

Pro Players Salaries
Shea Weber	$11,875,000 (6)
Jonathan Toews	$9,056,250 (3)
Jakub Voracek	$6,109,375 (4)
P.K. Subban	$4,132,812 (2)
Phillip Danault	$4,100,000 (4)
Vladimir Tarasenko	$3,690,000 (4)
Jonathan Drouin	$3,188,886 (5)
Bryan Rust	$3,140,000 (6)
Chris Kreider	$3,047,500 (4)
Artem Anisimov	$3,000,000 (5)
David Savard	$2,978,954 (5)
Mike Hoffman	$2,772,000 (2)
Casey DeSmith	$2,360,000 (2)
Patrick Marleau	$2,000,000 (3)
Joe Thornton	$2,000,000 (4)
Luke Glendening	$1,649,374 (7)
Brian Dumoulin	$1,575,000 (5)
Mirco Mueller	$1,500,000 (2)
Jordan Binnington	$1,102,500 (6)
Oskar Sundqvist	$1,102,500 (2)
Mark Barberio	$1,000,000 (4)
Andrej Sekera	$850,000 (4)
Patrick Sieloff	$525,000 (1)
Total Pro Players	23
Salary Commitment
Year 11 : $72,755,151
Year 12 : $72,230,151
Year 13 : $60,362,839
Year 14 : $49,306,589
Salary Average Commitment
Year 11 : $24,389,749
Year 12 : $23,864,749
Year 13 : $19,978,749
Year 14 : $10,397,500
Salary Cap with 1 Way Contract
Year 11 : $72,755,151
Year 12 : $72,230,151
Year 13 : $60,362,839
Year 14 : $49,306,589

Farm Players Salaries
Trevor Lewis	$125,000 (2)
Alex Nedeljkovic	$125,000 (2)
Nicolas Hague	$100,000 (3)
Joona Luoto	$90,000 (7)
Jaret Anderson-Dolan	$85,000 (5)
Joseph Cramarossa	$80,000 (4)
Kevin Lankinen	$75,000 (1)
Xavier Ouellet	$75,000 (4)
Cal O'Reilly	$65,625 (4)
Pavel Shen	$65,000 (3)
Dylan Coghlan	$62,500 (2)
Garnet Hathaway	$52,500 (7)
Nathan Gerbe	$52,500 (2)
Joshua Jacobs	$52,500 (2)
Adam Johnson	$52,500 (5)
Marcus Sorensen	$52,500 (4)
Shawn St. Amant	$52,500 (2)
Kasimir Kaskisuo	$52,500 (1)
Ethan Prow	$52,500 (2)
Ryan Collins	$52,500 (2)
Igor Shvyrev	$52,500 (2)
Jeremy Gregoire	$52,500 (2)
Parker Kelly	$52,500 (7)
Travis Barron	$52,500 (4)
Thomas Di Pauli	$52,500 (2)
Jonathan Aspirot	$52,500 (7)
Thomas Gregoire	$52,500 (4)
Peter Abbandonato	$52,500 (6)
Jeremy Groleau	$52,500 (7)
Landon Bow	$52,500 (2)
Patrick Bajkov	$52,500 (2)
Total Farm Players	31
Salary Commitment
Year 11 : $1,998,125
Year 12 : $1,870,625
Year 13 : $1,033,125
Year 14 : $868,125
Salary Average Commitment
Year 11 : $1,994,418
Year 12 : $1,849,418
Year 13 : $1,047,668
Year 14 : $887,584

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $97 - 5,707 - 95.12%
Level 2:	5000 - $57 - 4,792 - 95.84%
Level 3:	3000 - $34 - 2,854 - 95.12%
Level 4:	5000 - $23 - 4,745 - 94.90%
Luxury :	1000 - $197 - 801 - 80.15%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,900 - 94.50%
Average Income per Game	$1,607,610
Year to Date Revenue	$65,912,007
Expense
Pro Players Total Salaries	$74,835,161
Farm Players Total Salaries	$1,877,500
Coaches Total Salaries	$3,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$77,871,340
Farm Year To Date Expenses	$2,389,820
Pro Salary Cap To Date	$73,826,336
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$515,568
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,292
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	$5,079,833
Projected Bank Account	$5,079,833

Pro Players Salaries
Alex Ovechkin	$11,923,080 (2)
Patrick Kane	$9,056,250 (2)
Alexander Edler	$8,750,000 (6)
Marc-Andre Fleury	$5,859,375 (2)
Erik Johnson	$5,390,625 (6)
John Carlson	$4,561,667 (1)
Evgeny Kuznetsov	$3,690,000 (5)
Kyle Palmieri	$3,666,667 (6)
Derick Brassard	$3,000,000 (2)
Pavel Zacha	$3,000,000 (6)
Carl Hagelin	$2,500,000 (6)
Brian Boyle	$1,975,000 (3)
Mikko Koivu	$1,750,000 (4)
Nico Hischier	$1,750,000 (1)
Pekka Rinne	$1,675,000 (7)
Erik Cernak	$1,575,000 (7)
Ron Hainsey	$1,562,500 (2)
Nick Jensen	$1,250,000 (7)
Drake Batherson	$1,000,000 (3)
Blake Comeau	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 11 : $74,835,161
Year 12 : $67,623,494
Year 13 : $36,222,292
Year 14 : $33,247,292
Salary Average Commitment
Year 11 : $35,281,378
Year 12 : $26,819,711
Year 13 : $6,650,000
Year 14 : $5,250,000
Salary Cap with 1 Way Contract
Year 11 : $74,835,161
Year 12 : $67,623,494
Year 13 : $36,222,292
Year 14 : $33,247,292

Farm Players Salaries
Vitek Vanecek	$187,500 (6)
Jake Oettinger	$150,000 (3)
Barrett Hayton	$150,000 (5)
Cal Foote	$150,000 (3)
Cody Glass	$100,000 (5)
Bode Wilde	$100,000 (5)
Owen Tippett	$100,000 (5)
Isac Lundestrom	$100,000 (3)
Jason Robertson	$85,000 (5)
Nick Henry	$75,000 (4)
Boris Katchouk	$75,000 (2)
Matthew Strome	$75,000 (4)
Fabian Zetterlund	$75,000 (4)
Jakub Lauko	$75,000 (4)
Cam Dineen	$65,000 (1)
Michael Spacek	$52,500 (6)
Keaton Middleton	$52,500 (1)
Parker Wotherspoon	$52,500 (4)
Thomas Schemitsch	$52,500 (4)
Jordan Kyrou	$52,500 (1)
Emil Bemstrom	$52,500 (3)
Total Farm Players	21
Salary Commitment
Year 11 : $1,877,500
Year 12 : $1,707,500
Year 13 : $1,632,500
Year 14 : $1,180,000
Salary Average Commitment
Year 11 : $1,617,727
Year 12 : $1,398,227
Year 13 : $1,314,894
Year 14 : $944,894

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $92 - 5,779 - 96.32%
Level 2:	5000 - $55 - 4,787 - 95.73%
Level 3:	3000 - $30 - 2,891 - 96.38%
Level 4:	5000 - $22 - 4,751 - 95.03%
Luxury :	1000 - $190 - 945 - 94.52%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19,154 - 95.77%
Average Income per Game	$1,573,819
Year to Date Revenue	$64,526,595
Expense
Pro Players Total Salaries	$71,368,647
Farm Players Total Salaries	$1,974,833
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$73,848,385
Farm Year To Date Expenses	$2,989,208
Pro Salary Cap To Date	$71,348,341
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$492,458
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,965
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,368,647
Estimate Under Maximum Salary Cap of $75,000,000	$3,631,353
Estimate Over Minimum Salary Cap of $35,000,000	$36,368,647
Current Bank Account	$27,927,236
Projected Bank Account	$27,927,236

Pro Players Salaries
Oliver Ekman-Larsson	$6,325,000 (2)
Connor McDavid	$6,000,000 (4)
Leon Draisaitl	$5,000,000 (4)
Aaron Ekblad	$5,000,000 (5)
Nick Foligno	$4,250,000 (5)
Seth Jones	$3,792,500 (6)
Gustav Nyquist	$3,710,500 (2)
Jacob Trouba	$3,666,086 (6)
Joel Armia	$3,660,860 (4)
Connor Hellebuyck	$3,188,886 (3)
William Karlsson	$3,188,884 (3)
John Klingberg	$3,188,884 (4)
Tyler Toffoli	$3,010,000 (5)
Kevin Shattenkirk	$3,000,000 (5)
Patrik Laine	$3,000,000 (6)
Jacob Markstrom	$3,000,000 (2)
Mark Stone	$2,534,000 (3)
Derek Grant	$2,000,000 (7)
Deryk Engelland	$1,123,047 (2)
Andrew Copp	$1,102,500 (2)
Dylan Larkin	$1,102,500 (1)
Jack Roslovic	$525,000 (6)
Total Pro Players	22
Salary Commitment
Year 11 : $71,368,647
Year 12 : $70,266,147
Year 13 : $55,005,100
Year 14 : $46,093,330
Salary Average Commitment
Year 11 : $27,396,943
Year 12 : $26,871,943
Year 13 : $15,686,443
Year 14 : $12,300,000
Salary Cap with 1 Way Contract
Year 11 : $71,368,647
Year 12 : $70,266,147
Year 13 : $55,005,100
Year 14 : $46,093,330

Farm Players Salaries
Logan O'Connor	$161,000 (5)
Casey Mittelstadt	$150,000 (2)
Gustav Forsling	$150,000 (4)
Alexander True	$125,000 (3)
Madison Bowey	$110,250 (2)
Tucker Poolman	$110,250 (5)
Ryan Poehling	$100,000 (5)
Logan Brown	$100,000 (3)
Brady Keeper	$87,500 (7)
Cayden Primeau	$85,000 (5)
Dan Hamhuis	$83,333 (4)
Gemel Smith	$80,000 (7)
Joakim Nordstrom	$75,000 (7)
Luca Sbisa	$70,000 (2)
Frederick Gaudreau	$60,000 (6)
Buddy Robinson	$57,500 (2)
Rhett Gardner	$55,000 (1)
Cody Goloubef	$52,500 (2)
Travis St. Denis	$52,500 (2)
Zack Smith	$52,500 (6)
Ty Lewis	$52,500 (2)
Adam Werner	$52,500 (3)
Chris Driedger	$52,500 (2)
Total Farm Players	23
Salary Commitment
Year 11 : $1,974,833
Year 12 : $1,919,833
Year 13 : $1,322,083
Year 14 : $1,044,583
Salary Average Commitment
Year 11 : $1,506,750
Year 12 : $1,414,250
Year 13 : $917,333
Year 14 : $693,083

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	$45,497,998	$69,480,396	$5,519,604	$34,480,396	$1,803,250	$196,750	22	25	47
Arizona Coyotes	$36,339,101	$69,646,312	$5,353,688	$34,646,312	$1,835,000	$165,000	21	29	50
Atlanta Thrashers	$5,327,999	$65,704,151	$9,295,849	$30,704,151	$1,805,125	$194,875	22	23	45
Boston Bruins	$23,160,685	$39,973,114	$35,026,886	$4,973,114	$1,784,531	$215,469	25	25	50
Calgary Flames	($14,987,347)	$73,970,429	$1,029,571	$38,970,429	$1,761,750	$238,250	22	26	48
Carolina Hurricanes	$35,757,379	$54,585,157	$20,414,843	$19,585,157	$1,315,250	$684,750	22	20	42
Chicago Black Hawks	$11,876,553	$71,664,626	$3,335,374	$36,664,626	$1,754,125	$245,875	21	25	46
Colorado Rockies	$75,954,807	$69,208,020	$5,791,980	$34,208,020	$1,801,375	$198,625	22	25	47
Columbus Blue Jackets	$115,886,968	$49,637,458	$25,362,542	$14,637,458	$1,490,000	$510,000	24	20	44
Detroit Red Wings	$58,200,651	$74,337,259	$662,741	$39,337,259	$1,954,800	$45,200	22	27	49
Edmonton Oilers	$13,638,087	$73,589,041	$1,410,959	$38,589,041	$1,917,375	$82,625	24	24	48
Hartford Whalers	$18,670,671	$64,706,216	$10,293,784	$29,706,216	$1,921,250	$78,750	23	21	44
Los Angeles Kings	$26,499,560	$68,718,070	$6,281,930	$33,718,070	$1,763,250	$236,750	23	24	47
Montreal Canadiens	$40,421,685	$57,476,396	$17,523,604	$22,476,396	$1,636,250	$363,750	24	26	50
Montreal Wanderers	$2,468,770	$51,370,000	$23,630,000	$16,370,000	$1,995,950	$4,050	25	24	49
Nashville Predators	($9,573,090)	$65,447,117	$9,552,883	$30,447,117	$1,595,250	$404,750	24	22	46
New Jersey Devils	$24,649,569	$57,379,587	$17,620,413	$22,379,587	$1,820,063	$179,937	22	24	46
New York Rangers	$4,959,067	$67,873,206	$7,126,794	$32,873,206	$1,996,938	$3,062	21	23	44
Philadelphia Flyers	$11,951,092	$59,983,362	$15,016,638	$24,983,362	$1,791,000	$209,000	23	22	45
Pittsburgh Penguins	$27,059,698	$57,952,257	$17,047,743	$22,952,257	$1,814,875	$185,125	23	25	48
San Jose Sharks	$99,353,069	$66,839,332	$8,160,668	$31,839,332	$1,945,500	$54,500	22	22	44
St.Louis Blues	($1,245,619)	$74,299,042	$700,958	$39,299,042	$1,926,375	$73,625	23	23	46
Tampa Bay Lightning	$72,991,019	$55,508,584	$19,491,416	$20,508,584	$1,927,750	$72,250	21	24	45
Toronto Maple Leafs	$14,199,522	$61,768,746	$13,231,254	$26,768,746	$1,818,250	$181,750	23	26	49
Vancouver Canucks	$11,930,526	$57,001,904	$17,998,096	$22,001,904	$1,846,250	$153,750	23	24	47
Vegas Golden Knights	$8,395,488	$72,755,151	$2,244,849	$37,755,151	$1,998,125	$1,875	23	31	54
Washington Capitals	$5,079,833	$74,835,161	$164,839	$39,835,161	$1,877,500	$122,500	20	21	41
Winnipeg Jets	$27,927,236	$71,368,647	$3,631,353	$36,368,647	$1,974,833	$25,167	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 - %