AHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 4,660 - 77.67%
Level 2:	5000 - $60 - 3,866 - 77.33%
Level 3:	3000 - $46 - 1,822 - 60.74%
Level 4:	5000 - $25 - 3,849 - 76.97%
Luxury :	1000 - $200 - 774 - 77.43%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	14,972 - 74.86%
Average Income per Game	$1,394,411
Year to Date Revenue	$57,170,835
Expense
Pro Players Total Salaries	$71,897,959
Farm Players Total Salaries	$1,698,250
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$72,197,784
Farm Year To Date Expenses	$2,315,071
Pro Salary Cap To Date	$71,197,718
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$499,301
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,988
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,897,959
Estimate Under Maximum Salary Cap of $75,000,000	$3,102,041
Estimate Over Minimum Salary Cap of $35,000,000	$36,897,959
Current Bank Account	$44,778,709
Projected Bank Account	$44,778,709

Pro Players Salaries
Jonathan Quick	$7,250,000 (1)
John Tavares	$7,206,250 (7)
Ivan Provorov	$5,000,000 (4)
Nazem Kadri	$4,794,063 (7)
Brenden Dillon	$4,621,500 (4)
Braden Holtby	$4,255,000 (1)
Brayden Schenn	$4,112,975 (3)
Robin Lehner	$4,102,050 (4)
Mark Scheifele	$3,539,664 (5)
William Nylander	$3,364,000 (2)
Teuvo Teravainen	$3,188,886 (2)
Josh Manson	$3,188,884 (4)
Radek Faksa	$3,125,000 (4)
Rickard Rakell	$2,950,000 (6)
Jake Muzzin	$2,500,000 (4)
Alex Killorn	$2,242,187 (2)
Jakob Chychrun	$1,500,000 (5)
Marcus Pettersson	$1,102,500 (5)
J.T. Compher	$1,102,500 (4)
Esa Lindell	$1,102,500 (4)
Max Jones	$850,000 (2)
Chandler Stephenson	$800,000 (1)
Total Pro Players	22
Salary Commitment
Year 12 : $71,897,959
Year 13 : $59,592,959
Year 14 : $49,947,886
Year 15 : $45,834,911
Salary Average Commitment
Year 12 : $29,211,719
Year 13 : $19,186,719
Year 14 : $12,927,500
Year 15 : $12,402,500
Salary Cap with 1 Way Contract
Year 12 : $71,897,959
Year 13 : $59,592,959
Year 14 : $49,947,886
Year 15 : $45,834,911

Farm Players Salaries
Maxim Letunov	$110,250 (7)
Josh Morrissey	$110,250 (1)
Jack Campbell	$110,250 (3)
Mason Marchment	$87,500 (1)
Jonah Gadjovich	$85,000 (2)
Alexandre Texier	$85,000 (4)
Carl Grundstrom	$85,000 (2)
Egor Korshkov	$85,000 (4)
Kody Clark	$85,000 (4)
Juuso Valimaki	$85,000 (2)
Isaac Ratcliffe	$85,000 (4)
Pascal Laberge	$75,000 (1)
Alexey Toropchenko	$65,000 (2)
Matt Villalta	$65,000 (2)
Mason McDonald	$60,000 (2)
C.J. Suess	$52,500 (2)
Connor Bunnaman	$52,500 (7)
Ryan Gropp	$52,500 (6)
Dylan McIlrath	$52,500 (4)
Andy Welinski	$52,500 (2)
Hudson Fasching	$52,500 (3)
Leon Gawanke	$52,500 (2)
Philippe Desrosiers	$52,500 (1)
Total Farm Players	23
Salary Commitment
Year 12 : $1,698,250
Year 13 : $1,373,000
Year 14 : $770,500
Year 15 : $607,750
Salary Average Commitment
Year 12 : $1,616,800
Year 13 : $1,273,167
Year 14 : $659,250
Year 15 : $554,250

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $96 - 5,773 - 96.22%
Level 2:	5000 - $58 - 4,812 - 96.25%
Level 3:	3000 - $32 - 2,873 - 95.76%
Level 4:	5000 - $22 - 4,820 - 96.39%
Luxury :	1000 - $195 - 963 - 96.27%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19,241 - 96.20%
Average Income per Game	$1,645,692
Year to Date Revenue	$67,473,382
Expense
Pro Players Total Salaries	$72,123,109
Farm Players Total Salaries	$1,797,750
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,722,389
Farm Year To Date Expenses	$2,651,779
Pro Salary Cap To Date	$73,722,354
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$500,843
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,985
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,123,109
Estimate Under Maximum Salary Cap of $75,000,000	$2,876,891
Estimate Over Minimum Salary Cap of $35,000,000	$37,123,109
Current Bank Account	$29,230,734
Projected Bank Account	$29,230,734

Pro Players Salaries
Claude Giroux	$9,375,000 (6)
Neal Pionk	$7,000,000 (2)
David Krejci	$6,500,000 (6)
James van Riemsdyk	$6,109,375 (7)
Charlie Coyle	$5,625,000 (7)
Ryan Johansen	$5,144,525 (7)
Jared Spurgeon	$3,833,000 (5)
Mathew Dumba	$3,666,084 (5)
Ben Bishop	$3,593,750 (4)
Mats Zuccarello	$3,593,750 (5)
Dustin Brown	$3,125,000 (3)
Erik Haula	$2,360,000 (4)
Radko Gudas	$2,250,000 (7)
Robert Hagg	$2,200,000 (4)
Brandon Tanev	$1,947,500 (5)
Chris Wagner	$1,790,750 (1)
Paul Byron	$1,509,375 (5)
Sven Baertschi	$925,000 (3)
Carson Soucy	$525,000 (5)
Radim Simek	$525,000 (1)
Elvis Merzlikins	$525,000 (1)
Total Pro Players	21
Salary Commitment
Year 12 : $72,123,109
Year 13 : $69,282,359
Year 14 : $62,282,359
Year 15 : $58,232,359
Salary Average Commitment
Year 12 : $12,758,500
Year 13 : $10,834,375
Year 14 : $9,909,375
Year 15 : $8,859,375
Salary Cap with 1 Way Contract
Year 12 : $72,123,109
Year 13 : $69,282,359
Year 14 : $62,282,359
Year 15 : $58,232,359

Farm Players Salaries
Juuso Riikola	$162,500 (4)
Drake Caggiula	$150,000 (7)
Jani Hakanpaa	$125,000 (5)
Kaapo Kahkonen	$110,250 (7)
Christopher Gibson	$90,000 (3)
Eetu Tuulola	$75,000 (6)
Lean Bergmann	$75,000 (6)
Jake Christiansen	$75,000 (6)
Mitch Eliot	$75,000 (6)
Teemu Kivihalme	$62,500 (6)
Simon Benoit	$62,500 (1)
Tye Felhaber	$52,500 (1)
Joel Kellman	$52,500 (1)
Nick Shore	$52,500 (1)
Jonathan Ang	$52,500 (5)
Marian Studenic	$52,500 (7)
Ross Colton	$52,500 (4)
Nolan Stevens	$52,500 (4)
Mikhail Maltsev	$52,500 (6)
Dakota Joshua	$52,500 (2)
Benjamin Jones	$52,500 (2)
Mikael Hakkarainen	$52,500 (2)
Cooper Zech	$52,500 (1)
Zane McIntyre	$52,500 (3)
Rourke Chartier	$52,500 (1)
Total Farm Players	25
Salary Commitment
Year 12 : $1,797,750
Year 13 : $1,472,750
Year 14 : $1,315,250
Year 15 : $1,172,750
Salary Average Commitment
Year 12 : $1,623,084
Year 13 : $1,275,584
Year 14 : $1,037,751
Year 15 : $932,751

Atlanta Thrashers

Arena Capacity - Ticket Price Attendance - %
Arena Name	State Farm Arena
Level 1:	6000 - $100 - 4,618 - 76.96%
Level 2:	5000 - $60 - 3,838 - 76.76%
Level 3:	3000 - $35 - 2,349 - 78.29%
Level 4:	5000 - $25 - 3,778 - 75.56%
Luxury :	1000 - $200 - 761 - 76.13%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,344 - 76.72%
Average Income per Game	$1,378,306
Year to Date Revenue	$56,510,548
Expense
Pro Players Total Salaries	$64,219,950
Farm Players Total Salaries	$1,877,250
Coaches Total Salaries	$2,425,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$60,651,538
Farm Year To Date Expenses	$2,439,550
Pro Salary Cap To Date	$58,776,584
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$452,705
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,182
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$64,219,950
Estimate Under Maximum Salary Cap of $75,000,000	$10,780,050
Estimate Over Minimum Salary Cap of $35,000,000	$29,219,950
Current Bank Account	$8,668,940
Projected Bank Account	$8,668,940

Pro Players Salaries
Brent Seabrook	$7,000,000 (4)
Nikita Zaitsev	$5,000,000 (7)
Jake Allen	$4,700,000 (5)
Adam Larsson	$3,792,500 (4)
Andrew Shaw	$3,750,000 (3)
Sami Niku	$3,500,000 (2)
Colton Sissons	$3,500,000 (7)
Jason Dickinson	$3,450,000 (1)
Brandon Montour	$3,300,000 (1)
Cody Eakin	$2,678,700 (4)
Karson Kuhlman	$2,500,000 (4)
Austin Czarnik	$2,300,000 (1)
Alexandar Georgiev	$2,260,000 (2)
Dominik Kahun	$2,250,000 (4)
Peter Cehlarik	$2,205,000 (2)
Brian Boyle	$1,975,000 (2)
Dominik Simon	$1,900,000 (5)
Brendan Gaunce	$1,793,750 (2)
Alex Biega	$1,562,500 (4)
Chase De Leo	$1,102,500 (1)
Pat Maroon	$1,000,000 (3)
Travis Dermott	$750,000 (5)
Martin Frk	$750,000 (3)
Jordan Oesterle	$600,000 (1)
Max Lagace	$600,000 (7)
Total Pro Players	25
Salary Commitment
Year 12 : $64,219,950
Year 13 : $53,467,450
Year 14 : $41,733,700
Year 15 : $36,233,700
Salary Average Commitment
Year 12 : $15,761,250
Year 13 : $13,136,250
Year 14 : $8,725,000
Year 15 : $7,150,000
Salary Cap with 1 Way Contract
Year 12 : $64,219,950
Year 13 : $53,467,450
Year 14 : $41,733,700
Year 15 : $36,233,700

Farm Players Salaries
Evan Rodrigues	$172,000 (1)
Mitchell Stephens	$170,000 (6)
Jake Bischoff	$110,250 (2)
Anton Forsberg	$110,000 (2)
Blake Lizotte	$100,000 (6)
Patrick Russell	$92,500 (3)
Alan Quine	$91,875 (3)
Gabriel Gagne	$90,000 (3)
Brandon Manning	$85,000 (5)
Tyler Benson	$85,000 (2)
Lawrence Pilut	$75,000 (7)
Kenny Agostino	$75,000 (3)
Stuart Skinner	$75,000 (1)
Brett Lernout	$65,625 (4)
Stefan Noesen	$60,000 (2)
Jon Gillies	$52,500 (1)
Guillaume Brisebois	$52,500 (5)
Daniel Brickley	$52,500 (1)
Blake Pietila	$52,500 (1)
Kyle Rau	$52,500 (1)
Eric Robinson	$52,500 (1)
Dysin Mayo	$52,500 (1)
Brian Pinho	$52,500 (2)
Total Farm Players	23
Salary Commitment
Year 12 : $1,877,250
Year 13 : $1,315,250
Year 14 : $897,500
Year 15 : $548,125
Salary Average Commitment
Year 12 : $1,390,833
Year 13 : $855,833
Year 14 : $565,000
Year 15 : $355,000

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 4,597 - 76.62%
Level 2:	5000 - $60 - 3,804 - 76.08%
Level 3:	3000 - $35 - 2,350 - 78.33%
Level 4:	5000 - $25 - 3,759 - 75.17%
Luxury :	1000 - $200 - 768 - 76.79%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,277 - 76.39%
Average Income per Game	$1,373,945
Year to Date Revenue	$56,331,726
Expense
Pro Players Total Salaries	$66,783,438
Farm Players Total Salaries	$1,932,031
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$65,453,269
Farm Year To Date Expenses	$2,467,528
Pro Salary Cap To Date	$64,453,305
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$464,270
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,547
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$66,783,438
Estimate Under Maximum Salary Cap of $75,000,000	$8,216,562
Estimate Over Minimum Salary Cap of $35,000,000	$31,783,438
Current Bank Account	$15,321,614
Projected Bank Account	$15,321,614

Pro Players Salaries
Vincent Trocheck	$8,625,000 (3)
T.J. Oshie	$6,523,437 (3)
Paul Stastny	$6,250,000 (1)
Thomas Greiss	$6,000,000 (4)
Phil Kessel	$4,420,000 (7)
Charlie McAvoy	$4,000,000 (7)
David Perron	$3,875,000 (5)
Zach Sanford	$2,500,000 (4)
Mike Smith	$2,250,000 (4)
Joonas Donskoi	$2,250,000 (6)
Nick Ritchie	$2,205,000 (1)
Danton Heinen	$2,205,000 (1)
Samuel Girard	$1,742,500 (4)
Mason Appleton	$1,600,001 (2)
Slater Koekkoek	$1,500,000 (3)
Matt Grzelcyk	$1,250,000 (6)
Mike Reilly	$1,155,000 (1)
Christian Jaros	$1,125,000 (2)
Oliver Bjorkstrand	$1,102,500 (1)
Josh Anderson	$1,102,500 (5)
Ryan Donato	$1,102,500 (1)
Victor Mete	$1,000,000 (3)
Joseph Veleno	$1,000,000 (4)
Joel Farabee	$1,000,000 (4)
Connor Ingram	$1,000,000 (2)
Total Pro Players	25
Salary Commitment
Year 12 : $66,783,438
Year 13 : $52,763,438
Year 14 : $49,038,437
Year 15 : $31,390,000
Salary Average Commitment
Year 12 : $20,451,006
Year 13 : $11,238,006
Year 14 : $9,200,006
Year 15 : $7,100,006
Salary Cap with 1 Way Contract
Year 12 : $66,783,438
Year 13 : $52,763,438
Year 14 : $49,038,437
Year 15 : $31,390,000

Farm Players Salaries
Luke Kunin	$200,000 (2)
Kyle Keyser	$145,000 (1)
Tommy Novak	$100,000 (3)
Brayden Pachal	$95,000 (6)
Nikolai Knyzhov	$95,000 (6)
Jordy Bellerive	$95,000 (6)
Jeremy Davies	$95,000 (1)
Brett Kulak	$82,500 (5)
Jimmy Howard	$82,031 (2)
Sean Durzi	$75,000 (3)
Morgan Geekie	$75,000 (1)
Jack Studnicka	$75,000 (3)
Calvin Thurkauf	$75,000 (6)
Riley Sutter	$65,000 (2)
Carsen Twarynski	$52,500 (2)
Josef Korenar	$52,500 (1)
Dmytro Timashov	$52,500 (4)
Kyle Capobianco	$52,500 (2)
Brandon Hagel	$52,500 (2)
Austin Wagner	$52,500 (3)
A.J. Greer	$52,500 (2)
Justin Almeida	$52,500 (2)
Nick Paul	$52,500 (1)
Yegor Sharangovich	$52,500 (3)
Nicholas Merkley	$52,500 (4)
Total Farm Players	25
Salary Commitment
Year 12 : $1,932,031
Year 13 : $1,512,031
Year 14 : $902,500
Year 15 : $547,500
Salary Average Commitment
Year 12 : $1,693,334
Year 13 : $1,326,334
Year 14 : $816,167
Year 15 : $473,333

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 4,624 - 77.07%
Level 2:	5000 - $60 - 3,846 - 76.93%
Level 3:	3000 - $35 - 2,341 - 78.04%
Level 4:	5000 - $25 - 3,786 - 75.71%
Luxury :	1000 - $200 - 773 - 77.28%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,370 - 76.85%
Average Income per Game	$1,382,878
Year to Date Revenue	$56,698,004
Expense
Pro Players Total Salaries	$73,510,637
Farm Players Total Salaries	$1,691,750
Coaches Total Salaries	$3,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$76,436,884
Farm Year To Date Expenses	$2,247,875
Pro Salary Cap To Date	$73,436,987
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$524,045
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,945
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,510,637
Estimate Under Maximum Salary Cap of $75,000,000	$1,489,363
Estimate Over Minimum Salary Cap of $35,000,000	$38,510,637
Current Bank Account	($7,287,852)
Projected Bank Account	($7,287,852)

Pro Players Salaries
Logan Couture	$7,500,000 (1)
Ilya Mikheyev	$6,500,000 (6)
Jay Bouwmeester	$6,000,000 (4)
Ryan McDonagh	$5,875,000 (1)
Max Pacioretty	$5,625,000 (1)
Sebastian Aho	$5,000,000 (4)
Jeff Petry	$4,375,000 (1)
Anders Lee	$4,375,000 (3)
Kevin Fiala	$3,667,219 (7)
J.T. Miller	$3,666,084 (4)
Jonas Brodin	$3,666,084 (3)
Ryan Ellis	$3,312,000 (2)
Frederik Andersen	$2,875,000 (5)
Elias Pettersson	$1,750,000 (2)
Connor Brown	$1,665,625 (1)
Oskar Lindblom	$1,500,000 (5)
Dmitry Orlov	$1,378,125 (7)
Zach Hyman	$1,103,000 (1)
Andreas Johnsson	$1,102,500 (3)
Joel Eriksson Ek	$1,000,000 (5)
Ilya Sorokin	$525,000 (3)
Greg Pateryn	$525,000 (4)
Paul Carey	$525,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $73,510,637
Year 13 : $46,842,012
Year 14 : $41,780,012
Year 15 : $32,111,428
Salary Average Commitment
Year 12 : $28,830,000
Year 13 : $11,155,000
Year 14 : $7,350,000
Year 15 : $5,250,000
Salary Cap with 1 Way Contract
Year 12 : $73,510,637
Year 13 : $46,842,012
Year 14 : $41,780,012
Year 15 : $32,111,428

Farm Players Salaries
John Hayden	$110,250 (1)
Dennis Gilbert	$110,250 (7)
Carl Dahlstrom	$101,250 (3)
David Gustafsson	$85,000 (4)
Kirill Maksimov	$75,000 (3)
Josh Brook	$75,000 (3)
Mathieu Joseph	$75,000 (5)
Jakub Skarek	$75,000 (3)
Filip Chlapik	$75,000 (5)
Maxime Fortier	$75,000 (1)
Trey Fix-Wolansky	$75,000 (3)
Mac Hollowell	$75,000 (3)
Thatcher Demko	$75,000 (3)
Michael Anderson	$65,000 (2)
Ivan Prosvetov	$65,000 (2)
Spencer Martin	$60,000 (2)
Troy Brouwer	$52,500 (3)
Jean-Sebastien Dea	$52,500 (4)
Jack Dougherty	$52,500 (2)
Jeremy Lauzon	$52,500 (6)
Joni Tuulola	$52,500 (3)
Nathan Noel	$52,500 (1)
Sam Montembeault	$52,500 (5)
Dale Weise	$52,500 (1)
Total Farm Players	24
Salary Commitment
Year 12 : $1,691,750
Year 13 : $1,401,500
Year 14 : $1,159,000
Year 15 : $502,750
Salary Average Commitment
Year 12 : $1,579,436
Year 13 : $1,346,019
Year 14 : $1,067,602
Year 15 : $415,125

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $90 - 5,705 - 95.09%
Level 2:	5000 - $55 - 4,787 - 95.74%
Level 3:	3000 - $35 - 2,322 - 77.41%
Level 4:	5000 - $25 - 3,800 - 76.00%
Luxury :	1000 - $170 - 967 - 96.65%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	17,581 - 87.90%
Average Income per Game	$1,508,403
Year to Date Revenue	$61,844,521
Expense
Pro Players Total Salaries	$56,857,614
Farm Players Total Salaries	$1,377,750
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$57,016,337
Farm Year To Date Expenses	$2,009,664
Pro Salary Cap To Date	$56,016,383
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$396,285
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,852
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$56,857,614
Estimate Under Maximum Salary Cap of $75,000,000	$18,142,386
Estimate Over Minimum Salary Cap of $35,000,000	$21,857,614
Current Bank Account	$43,575,899
Projected Bank Account	$43,575,899

Pro Players Salaries
Evgeni Malkin	$14,375,000 (7)
Mark Giordano	$7,851,563 (3)
Tyler Seguin	$6,612,500 (1)
Tyler Johnson	$4,408,332 (2)
Lars Eller	$4,140,625 (3)
Anthony Mantha	$2,094,750 (2)
Thomas Chabot	$2,000,000 (7)
Viktor Arvidsson	$1,995,000 (4)
Alec Martinez	$1,718,750 (1)
Justin Williams	$1,660,156 (1)
Nick Holden	$1,171,875 (1)
Jaccob Slavin	$1,102,500 (1)
Christian Djoos	$1,000,000 (4)
Trevor van Riemsdyk	$1,000,000 (3)
Derek Ryan	$820,313 (3)
Marcus Foligno	$800,000 (2)
Joakim Ryan	$750,000 (1)
Alex Stalock	$656,250 (6)
Pontus Aberg	$600,000 (3)
Jared Coreau	$525,000 (1)
Brett Ritchie	$525,000 (1)
Matt Puempel	$525,000 (2)
Kevin Boyle	$525,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $56,857,614
Year 13 : $42,266,833
Year 14 : $34,438,751
Year 15 : $20,026,250
Salary Average Commitment
Year 12 : $20,347,656
Year 13 : $7,822,500
Year 14 : $5,250,000
Year 15 : $2,625,000
Salary Cap with 1 Way Contract
Year 12 : $56,857,614
Year 13 : $42,266,833
Year 14 : $34,438,751
Year 15 : $20,026,250

Farm Players Salaries
T.J. Tynan	$110,250 (1)
Mike Vecchione	$92,500 (2)
Boo Nieves	$90,000 (3)
Charles Hudon	$90,000 (4)
Brad Hunt	$75,000 (1)
Clark Bishop	$72,500 (1)
Nick Moutrey	$60,000 (1)
Ryan Bednard	$52,500 (1)
Zach Trotman	$52,500 (2)
Chad Ruhwedel	$52,500 (2)
Eric Tangradi	$52,500 (2)
Tye McGinn	$52,500 (2)
Mario Kempe	$52,500 (2)
Zach Redmond	$52,500 (2)
Miikka Salomaki	$52,500 (1)
Darren Raddysh	$52,500 (1)
Josh Brown	$52,500 (1)
Carter Camper	$52,500 (2)
Kevin Roy	$52,500 (1)
Dmitry Sokolov	$52,500 (5)
Jordan Gross	$52,500 (1)
Par Lindholm	$52,500 (2)
Total Farm Players	22
Salary Commitment
Year 12 : $1,377,750
Year 13 : $745,000
Year 14 : $232,500
Year 15 : $142,500
Salary Average Commitment
Year 12 : $1,221,750
Year 13 : $667,500
Year 14 : $157,500
Year 15 : $105,000

Chicago Black Hawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 4,735 - 78.92%
Level 2:	5000 - $60 - 3,920 - 78.40%
Level 3:	3000 - $35 - 2,426 - 80.87%
Level 4:	5000 - $25 - 3,872 - 77.44%
Luxury :	1000 - $200 - 778 - 77.84%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,732 - 78.66%
Average Income per Game	$1,412,238
Year to Date Revenue	$57,901,761
Expense
Pro Players Total Salaries	$71,975,864
Farm Players Total Salaries	$1,999,125
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$73,424,494
Farm Year To Date Expenses	$2,547,400
Pro Salary Cap To Date	$72,424,406
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$499,835
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,994
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,975,864
Estimate Under Maximum Salary Cap of $75,000,000	$3,024,136
Estimate Over Minimum Salary Cap of $35,000,000	$36,975,864
Current Bank Account	$14,931,129
Projected Bank Account	$14,931,129

Pro Players Salaries
Anze Kopitar	$9,775,000 (2)
Nicklas Backstrom	$8,375,000 (1)
Drew Doughty	$8,050,000 (1)
Gabriel Landeskog	$6,407,144 (1)
Erik Johnson	$5,390,625 (5)
Connor Murphy	$4,070,613 (1)
Tom Wilson	$3,666,096 (5)
Matt Niskanen	$3,593,750 (4)
Bo Horvat	$3,188,886 (4)
Mackenzie Blackwood	$3,000,000 (4)
Nikolaj Ehlers	$2,205,000 (7)
Colin White	$2,000,000 (7)
Marcus Johansson	$1,995,000 (3)
Matt Calvert	$1,650,000 (1)
Kevin Labanc	$1,500,000 (3)
Travis Konecny	$1,500,000 (5)
Craig Anderson	$1,250,000 (4)
Travis Sanheim	$1,102,500 (6)
Nick Bjugstad	$1,000,000 (6)
Martin Fehervary	$850,000 (4)
Rasmus Andersson	$750,000 (4)
Nic Dowd	$656,250 (4)
Total Pro Players	22
Salary Commitment
Year 12 : $71,975,864
Year 13 : $43,423,107
Year 14 : $33,648,107
Year 15 : $30,153,107
Salary Average Commitment
Year 12 : $46,262,246
Year 13 : $25,940,817
Year 14 : $16,165,817
Year 15 : $15,115,817
Salary Cap with 1 Way Contract
Year 12 : $71,975,864
Year 13 : $43,423,107
Year 14 : $33,648,107
Year 15 : $30,153,107

Farm Players Salaries
Aleksi Saarela	$161,000 (2)
Alex Alexeyev	$100,000 (4)
Rasmus Kupari	$100,000 (4)
Tobias Bjornfot	$100,000 (5)
Vince Dunn	$100,000 (5)
Aleksi Heponiemi	$85,000 (4)
Max Comtois	$85,000 (2)
Joseph Duszak	$80,000 (7)
Alex Lyon	$65,625 (1)
Kasper Bjorkqvist	$65,000 (2)
Mitch Reinke	$60,000 (7)
Lias Andersson	$52,500 (7)
Beau Starrett	$52,500 (2)
Martin Marincin	$52,500 (6)
Brandon Crawley	$52,500 (4)
John Quenneville	$52,500 (3)
Kerby Rychel	$52,500 (1)
Filip Larsson	$52,500 (3)
Matthew Phillips	$52,500 (7)
Charlie Lindgren	$52,500 (6)
Anthony Richard	$52,500 (1)
Jacob Middleton	$52,500 (4)
Cavan Fitzgerald	$52,500 (4)
Joona Koppanen	$52,500 (3)
Jimmy Huntington	$52,500 (2)
Jeremy Roy	$52,500 (7)
Axel Jonsson-Fjallby	$52,500 (7)
Andrew Nielsen	$52,500 (1)
Zach Sawchenko	$52,500 (3)
Denis Gurianov	$52,500 (5)
Total Farm Players	30
Salary Commitment
Year 12 : $1,999,125
Year 13 : $1,776,000
Year 14 : $1,360,000
Year 15 : $1,150,000
Salary Average Commitment
Year 12 : $1,796,876
Year 13 : $1,573,751
Year 14 : $1,247,501
Year 15 : $1,006,334

Colorado Rockies

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $90 - 5,775 - 96.25%
Level 2:	5000 - $55 - 4,722 - 94.43%
Level 3:	3000 - $35 - 2,394 - 79.81%
Level 4:	5000 - $25 - 3,872 - 77.44%
Luxury :	1000 - $175 - 966 - 96.61%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	17,729 - 88.65%
Average Income per Game	$1,524,284
Year to Date Revenue	$62,495,658
Expense
Pro Players Total Salaries	$70,786,353
Farm Players Total Salaries	$1,732,000
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$72,352,624
Farm Year To Date Expenses	$2,473,154
Pro Salary Cap To Date	$70,852,620
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$495,112
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,547
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$70,786,353
Estimate Under Maximum Salary Cap of $75,000,000	$4,213,647
Estimate Over Minimum Salary Cap of $35,000,000	$35,786,353
Current Bank Account	$66,919,687
Projected Bank Account	$66,919,687

Pro Players Salaries
Patrice Bergeron	$10,156,250 (5)
Brad Marchand	$7,031,250 (3)
Ryan O'Reilly	$6,612,500 (1)
Victor Hedman	$5,750,000 (6)
Roman Josi	$4,600,000 (1)
Rasmus Ristolainen	$3,792,500 (5)
David Pastrnak	$3,667,217 (7)
Andrei Vasilevskiy	$3,188,886 (4)
Zach Werenski	$3,000,000 (4)
Kyle Connor	$3,000,000 (5)
Nick Schmaltz	$3,000,000 (3)
Dylan Strome	$3,000,000 (7)
Nikita Kucherov	$2,989,000 (5)
Nick Bonino	$2,968,750 (3)
Noel Acciari	$2,100,000 (1)
Jesper Fast	$1,750,000 (4)
Ian Cole	$1,125,000 (3)
Shea Theodore	$1,102,500 (1)
Jakub Vrana	$1,102,500 (1)
Ilya Samsonov	$850,000 (2)
Total Pro Players	20
Salary Commitment
Year 12 : $70,786,353
Year 13 : $55,268,853
Year 14 : $54,418,853
Year 15 : $40,293,853
Salary Average Commitment
Year 12 : $26,948,716
Year 13 : $13,892,216
Year 14 : $12,967,216
Year 15 : $8,392,216
Salary Cap with 1 Way Contract
Year 12 : $70,786,353
Year 13 : $55,268,853
Year 14 : $54,418,853
Year 15 : $40,293,853

Farm Players Salaries
Zach Whitecloud	$112,500 (4)
William Carrier	$110,250 (2)
Rasmus Sandin	$100,000 (2)
Brogan Rafferty	$95,000 (6)
Dennis Cholowski	$85,000 (2)
Henrik Borgstrom	$85,000 (2)
Jay Beagle	$80,500 (5)
Tyler Steenbergen	$75,000 (1)
Lucas Elvenes	$75,000 (3)
Philipp Kurashev	$75,000 (3)
Teddy Blueger	$73,125 (1)
Braydon Coburn	$70,000 (5)
Jordie Benn	$65,625 (5)
Garrett Pilon	$52,500 (7)
Milan Lucic	$52,500 (7)
Alexander Nylander	$52,500 (5)
Mat Robson	$52,500 (3)
Pierre-Edouard Bellemare	$52,500 (7)
Kevin Connauton	$52,500 (1)
Artyom Zagidulin	$52,500 (2)
Timothy Liljegren	$52,500 (7)
Michael Bunting	$52,500 (3)
Drake Rymsha	$52,500 (7)
Dustin Tokarski	$52,500 (2)
Vladimir Sobotka	$52,500 (1)
Total Farm Players	25
Salary Commitment
Year 12 : $1,732,000
Year 13 : $1,478,875
Year 14 : $993,625
Year 15 : $738,625
Salary Average Commitment
Year 12 : $1,696,000
Year 13 : $1,461,417
Year 14 : $941,917
Year 15 : $635,000

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $97 - 5,658 - 94.31%
Level 2:	5000 - $57 - 4,690 - 93.81%
Level 3:	3000 - $37 - 2,211 - 73.69%
Level 4:	5000 - $24 - 4,677 - 93.55%
Luxury :	1000 - $195 - 924 - 92.37%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,160 - 90.80%
Average Income per Game	$1,607,004
Year to Date Revenue	$65,887,182
Expense
Pro Players Total Salaries	$59,175,989
Farm Players Total Salaries	$1,857,875
Coaches Total Salaries	$4,850,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$63,765,632
Farm Year To Date Expenses	$2,649,385
Pro Salary Cap To Date	$59,765,670
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$432,712
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,052
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$59,175,989
Estimate Under Maximum Salary Cap of $75,000,000	$15,824,011
Estimate Over Minimum Salary Cap of $35,000,000	$24,175,989
Current Bank Account	$137,973,041
Projected Bank Account	$137,973,041

Pro Players Salaries
Tuukka Rask	$8,750,000 (1)
Evgenii Dadonov	$6,750,000 (2)
Justin Faulk	$5,558,333 (1)
Calvin de Haan	$4,612,500 (7)
Erik Gudbranson	$4,226,250 (5)
Elias Lindholm	$3,792,500 (5)
Lucas Wallmark	$2,850,000 (3)
Michael Frolik	$2,500,000 (1)
Justin Braun	$2,441,406 (4)
Ondrej Palat	$2,432,500 (4)
Calle Jarnkrok	$2,400,000 (2)
Jan Rutta	$2,400,000 (2)
Jacob Larsson	$1,742,500 (6)
Linus Ullmark	$1,650,000 (1)
Brennan Menell	$1,250,000 (2)
Ben Hutton	$1,102,500 (1)
Yanni Gourde	$1,102,500 (2)
Micheal Ferland	$1,102,500 (1)
Brad Malone	$937,500 (1)
Matthew Peca	$525,000 (1)
Nathan Bastian	$525,000 (6)
Justin Abdelkader	$525,000 (2)
Total Pro Players	22
Salary Commitment
Year 12 : $59,175,989
Year 13 : $37,050,156
Year 14 : $22,622,656
Year 15 : $19,772,656
Salary Average Commitment
Year 12 : $22,222,333
Year 13 : $11,918,000
Year 14 : $4,200,000
Year 15 : $3,675,000
Salary Cap with 1 Way Contract
Year 12 : $59,175,989
Year 13 : $37,050,156
Year 14 : $22,622,656
Year 15 : $19,772,656

Farm Players Salaries
Alexandre Carrier	$179,375 (4)
Marcus Hogberg	$161,000 (5)
Giovanni Fiore	$125,000 (2)
Jayden Halbgewachs	$125,000 (3)
Carter Verhaeghe	$100,000 (1)
Matiss Kivlenieks	$95,000 (2)
Antoine Morand	$85,000 (4)
Andrew Peeke	$75,000 (3)
Stelio Mattheos	$75,000 (1)
Mason Shaw	$75,000 (1)
Adam Ruzicka	$75,000 (3)
Sasha Chmelevski	$75,000 (3)
Johnathan Kovacevic	$65,000 (2)
Michael Carcone	$60,000 (1)
Matteo Gennaro	$60,000 (2)
Kristians Rubins	$60,000 (2)
Peter Quenneville	$52,500 (2)
Frederic Allard	$52,500 (6)
Otto Koivula	$52,500 (6)
Skyler McKenzie	$52,500 (4)
Rem Pitlick	$52,500 (2)
Tobias Geisser	$52,500 (4)
Mikhail Berdin	$52,500 (4)
Total Farm Players	23
Salary Commitment
Year 12 : $1,857,875
Year 13 : $1,547,875
Year 14 : $1,037,875
Year 15 : $687,875
Salary Average Commitment
Year 12 : $1,550,502
Year 13 : $1,272,834
Year 14 : $770,918
Year 15 : $445,333

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 4,723 - 78.72%
Level 2:	5000 - $60 - 3,968 - 79.36%
Level 3:	3000 - $35 - 2,499 - 83.29%
Level 4:	5000 - $25 - 3,935 - 78.71%
Luxury :	1000 - $200 - 814 - 81.43%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,940 - 79.70%
Average Income per Game	$1,429,801
Year to Date Revenue	$58,621,855
Expense
Pro Players Total Salaries	$74,165,918
Farm Players Total Salaries	$1,999,425
Coaches Total Salaries	$1,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$75,111,390
Farm Year To Date Expenses	$2,700,980
Pro Salary Cap To Date	$74,111,436
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$514,835
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,996
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,165,918
Estimate Under Maximum Salary Cap of $75,000,000	$834,082
Estimate Over Minimum Salary Cap of $35,000,000	$39,165,918
Current Bank Account	$51,016,259
Projected Bank Account	$51,016,259

Pro Players Salaries
Steven Stamkos	$10,781,250 (4)
Kris Letang	$9,063,000 (1)
Auston Matthews	$5,000,000 (5)
Semyon Varlamov	$5,000,000 (6)
Keith Yandle	$4,375,000 (5)
Sean Couturier	$4,025,000 (5)
Brock Nelson	$3,690,000 (1)
Mika Zibanejad	$3,666,084 (1)
Jonathan Huberdeau	$3,666,084 (3)
Tomas Tatar	$3,444,000 (2)
Sami Vatanen	$3,218,500 (2)
Brendan Gallagher	$2,877,000 (4)
Petr Mrazek	$2,499,000 (2)
Jason Zucker	$2,205,000 (1)
Michael Del Zotto	$2,000,000 (4)
Wayne Simmonds	$1,990,000 (3)
Connor Carrick	$1,410,000 (5)
Jared McCann	$1,103,000 (1)
Shayne Gostisbehere	$1,103,000 (1)
Jason Spezza	$1,050,000 (5)
Mike Green	$1,000,000 (3)
Lawson Crouse	$1,000,000 (5)
Total Pro Players	22
Salary Commitment
Year 12 : $74,165,918
Year 13 : $53,335,834
Year 14 : $44,174,334
Year 15 : $37,518,250
Salary Average Commitment
Year 12 : $34,339,042
Year 13 : $16,865,000
Year 14 : $10,675,000
Year 15 : $9,100,000
Salary Cap with 1 Way Contract
Year 12 : $74,165,918
Year 13 : $53,335,834
Year 14 : $44,174,334
Year 15 : $37,518,250

Farm Players Salaries
Morgan Klimchuk	$180,000 (1)
Dylan Gambrell	$136,500 (4)
Sonny Milano	$110,300 (1)
Ryan Sproul	$110,250 (6)
Christoffer Ehn	$110,250 (4)
Dominic Toninato	$110,250 (5)
Laurent Brossoit	$100,000 (7)
Ross Johnston	$90,000 (1)
Michael Chaput	$71,875 (4)
Phil Varone	$70,000 (1)
Brian Gibbons	$70,000 (1)
Matt Tomkins	$52,500 (6)
Devante Stephens	$52,500 (2)
Mitchell Vande Sompel	$52,500 (5)
Yannick Weber	$52,500 (6)
Michael Dal Colle	$52,500 (3)
Ville Meskanen	$52,500 (1)
Andrew MacWilliam	$52,500 (5)
Andrew Shortridge	$52,500 (6)
David Warsofsky	$52,500 (5)
Dominic Turgeon	$52,500 (3)
Chris Wideman	$52,500 (5)
Joey LaLeggia	$52,500 (5)
Adam Erne	$52,500 (6)
Rob Hamilton	$52,500 (6)
Evan Fitzpatrick	$52,500 (1)
David Schlemko	$52,500 (2)
Total Farm Players	27
Salary Commitment
Year 12 : $1,999,425
Year 13 : $1,374,125
Year 14 : $1,269,125
Year 15 : $1,164,125
Salary Average Commitment
Year 12 : $1,573,733
Year 13 : $1,089,333
Year 14 : $962,500
Year 15 : $857,500

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $94 - 5,727 - 95.45%
Level 2:	5000 - $55 - 4,295 - 85.90%
Level 3:	3000 - $31 - 2,834 - 94.46%
Level 4:	5000 - $23 - 4,664 - 93.28%
Luxury :	1000 - $191 - 946 - 94.64%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,466 - 92.33%
Average Income per Game	$1,573,148
Year to Date Revenue	$64,499,083
Expense
Pro Players Total Salaries	$64,615,738
Farm Players Total Salaries	$1,884,125
Coaches Total Salaries	$3,831,250
Luxury Taxe Total	$0
Pro Year To Date Expenses	$67,897,008
Farm Year To Date Expenses	$2,506,200
Pro Salary Cap To Date	$64,615,804
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$465,048
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,228
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$64,615,738
Estimate Under Maximum Salary Cap of $75,000,000	$10,384,262
Estimate Over Minimum Salary Cap of $35,000,000	$29,615,738
Current Bank Account	$31,009,428
Projected Bank Account	$31,009,428

Pro Players Salaries
Jeff Skinner	$7,571,313 (5)
Jamie Benn	$7,546,875 (4)
Jack Johnson	$4,700,000 (4)
Mikael Backlund	$4,312,500 (4)
Brock Boeser	$4,000,000 (6)
Alex Steen	$3,260,000 (3)
Boone Jenner	$3,191,164 (5)
Damon Severson	$3,188,886 (4)
Bobby Ryan	$3,125,000 (2)
Danny DeKeyser	$3,105,000 (1)
Brandon Carlo	$3,000,000 (5)
Cam Atkinson	$2,875,000 (4)
Jake Debrusk	$2,000,000 (5)
Devon Toews	$1,875,000 (2)
Zach Senyshyn	$1,875,000 (7)
Matt Benning	$1,102,500 (3)
Juuse Saros	$1,102,500 (1)
Sean Kuraly	$1,102,500 (3)
Brett Pesce	$1,102,500 (1)
Adrian Kempe	$1,102,500 (1)
David Rittich	$1,102,500 (3)
Anthony Duclair	$1,000,000 (4)
Jordan Greenway	$850,000 (2)
Tyler Parsons	$525,000 (3)
Total Pro Players	24
Salary Commitment
Year 12 : $64,615,738
Year 13 : $58,203,238
Year 14 : $52,353,238
Year 15 : $45,260,738
Salary Average Commitment
Year 12 : $17,130,666
Year 13 : $11,366,666
Year 14 : $9,400,000
Year 15 : $6,775,000
Salary Cap with 1 Way Contract
Year 12 : $64,615,738
Year 13 : $58,203,238
Year 14 : $52,353,238
Year 15 : $45,260,738

Farm Players Salaries
Markus Granlund	$199,500 (3)
Filip Zadina	$150,000 (2)
Brock McGinn	$118,125 (1)
Gabriel Carlsson	$100,000 (7)
Robert Thomas	$100,000 (2)
Evan Bouchard	$100,000 (4)
Markus Nutivaara	$95,000 (7)
Ryan McLeod	$85,000 (4)
Dillon Dube	$85,000 (2)
Travis Boyd	$81,500 (5)
Kale Clague	$75,000 (1)
Joey Anderson	$75,000 (1)
Josh Mahura	$75,000 (1)
Libor Hajek	$75,000 (1)
Noah Gregor	$65,000 (2)
Adam Huska	$60,000 (4)
David Quenneville	$52,500 (2)
J.C. Beaudin	$52,500 (4)
Niclas Almari	$52,500 (2)
Julien Gauthier	$52,500 (7)
Brayden Burke	$52,500 (1)
Byron Froese	$52,500 (1)
Jesper Lindgren	$52,500 (2)
Dylan Wells	$52,500 (5)
Total Farm Players	24
Salary Commitment
Year 12 : $1,959,125
Year 13 : $1,436,000
Year 14 : $878,500
Year 15 : $679,000
Salary Average Commitment
Year 12 : $1,756,792
Year 13 : $1,194,168
Year 14 : $616,834
Year 15 : $564,334

Hartford Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Harford Civic Center
Level 1:	6000 - $100 - 4,560 - 76.00%
Level 2:	5000 - $60 - 3,748 - 74.97%
Level 3:	3000 - $35 - 2,302 - 76.72%
Level 4:	5000 - $25 - 3,724 - 74.48%
Luxury :	1000 - $200 - 749 - 74.91%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,083 - 75.41%
Average Income per Game	$1,355,898
Year to Date Revenue	$55,591,822
Expense
Pro Players Total Salaries	$68,810,039
Farm Players Total Salaries	$1,621,000
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$67,891,892
Farm Year To Date Expenses	$2,555,900
Pro Salary Cap To Date	$66,891,915
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$478,151
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,140
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$68,810,039
Estimate Under Maximum Salary Cap of $75,000,000	$6,189,961
Estimate Over Minimum Salary Cap of $35,000,000	$33,810,039
Current Bank Account	$9,814,701
Projected Bank Account	$9,814,701

Pro Players Salaries
Carey Price	$10,156,250 (5)
Duncan Keith	$6,923,000 (1)
Marc-Edouard Vlasic	$6,640,625 (4)
Zach Parise	$6,250,000 (2)
Ben Chiarot	$3,900,000 (2)
Brandon Sutter	$3,200,000 (4)
Austin Watson	$3,130,000 (4)
Patrik Nemeth	$3,129,664 (5)
Brayden McNabb	$3,003,000 (1)
Valtteri Filppula	$2,750,000 (2)
Scott Laughton	$2,500,000 (4)
Alex Iafallo	$2,100,000 (2)
Curtis Lazar	$2,010,000 (7)
Johan Larsson	$2,000,000 (4)
Lane Pederson	$1,875,000 (5)
Brad Richardson	$1,562,500 (1)
Tim Schaller	$1,375,000 (1)
Michal Kempny	$1,250,000 (5)
Valeri Nichushkin	$1,102,500 (7)
Anders Nilsson	$1,102,500 (1)
Mark Borowiecki	$1,000,000 (1)
Alex Petrovic	$950,000 (2)
Zack Kassian	$900,000 (2)
Total Pro Players	23
Salary Commitment
Year 12 : $68,810,039
Year 13 : $53,844,039
Year 14 : $36,994,039
Year 15 : $36,994,039
Salary Average Commitment
Year 12 : $33,285,414
Year 13 : $22,285,914
Year 14 : $18,735,914
Year 15 : $18,735,914
Salary Cap with 1 Way Contract
Year 12 : $68,810,039
Year 13 : $53,844,039
Year 14 : $36,994,039
Year 15 : $36,994,039

Farm Players Salaries
Eric Comrie	$175,000 (1)
Sam Miletic	$169,000 (4)
Colin Blackwell	$115,500 (2)
Steven Santini	$110,250 (3)
Andrew Poturalski	$100,000 (5)
Louis Domingue	$100,000 (2)
Casey Nelson	$75,000 (1)
Greg Carey	$65,625 (1)
Zac Rinaldo	$65,625 (1)
Marko Dano	$60,000 (2)
Sean Malone	$60,000 (2)
Evan McEneny	$52,500 (2)
Chris Terry	$52,500 (2)
Kevin Poulin	$52,500 (1)
Anthony Greco	$52,500 (1)
Anton Karlsson	$52,500 (1)
Luke Johnson	$52,500 (1)
Klim Kostin	$52,500 (7)
Alex Broadhurst	$52,500 (1)
Jacob Bryson	$52,500 (2)
Roland McKeown	$52,500 (1)
Total Farm Players	21
Salary Commitment
Year 12 : $1,621,000
Year 13 : $924,750
Year 14 : $431,750
Year 15 : $321,500
Salary Average Commitment
Year 12 : $1,222,417
Year 13 : $672,417
Year 14 : $228,500
Year 15 : $176,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 4,637 - 77.28%
Level 2:	5000 - $60 - 3,821 - 76.41%
Level 3:	3000 - $35 - 2,345 - 78.17%
Level 4:	5000 - $25 - 3,744 - 74.87%
Luxury :	1000 - $200 - 776 - 77.60%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,322 - 76.61%
Average Income per Game	$1,382,112
Year to Date Revenue	$56,666,599
Expense
Pro Players Total Salaries	$70,700,820
Farm Players Total Salaries	$1,789,750
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$71,278,049
Farm Year To Date Expenses	$2,479,575
Pro Salary Cap To Date	$69,778,045
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$494,526
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,932
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$70,700,820
Estimate Under Maximum Salary Cap of $75,000,000	$4,299,180
Estimate Over Minimum Salary Cap of $35,000,000	$35,700,820
Current Bank Account	$18,698,776
Projected Bank Account	$18,698,776

Pro Players Salaries
Ryan Suter	$11,000,000 (4)
Ryan Getzlaf	$10,312,500 (1)
Corey Crawford	$7,500,000 (1)
Jordan Eberle	$6,900,000 (1)
Trevor Daley	$4,000,000 (2)
John Gibson	$3,031,000 (5)
Mikhail Sergachev	$3,000,000 (7)
Anthony Cirelli	$3,000,000 (5)
Zach Aston-Reese	$2,625,000 (2)
Reid Boucher	$2,200,000 (1)
Nicolas Deslauriers	$1,903,570 (1)
Kirby Dach	$1,750,000 (4)
Jakub Zboril	$1,742,500 (7)
Andrei Svechnikov	$1,500,000 (2)
Vitaly Kravtsov	$1,500,000 (4)
Ryan Reaves	$1,250,000 (2)
Adam Clendening	$1,102,500 (2)
Jimmy Vesey	$1,102,500 (3)
Nick Suzuki	$1,000,000 (4)
Erik Brannstrom	$1,000,000 (2)
Chris Conner	$656,250 (1)
Erik Condra	$656,250 (1)
Jarred Tinordi	$656,250 (1)
Matt Tennyson	$656,250 (1)
Brad Thiessen	$656,250 (7)
Total Pro Players	25
Salary Commitment
Year 12 : $70,700,820
Year 13 : $39,259,750
Year 14 : $27,782,250
Year 15 : $26,679,750
Salary Average Commitment
Year 12 : $38,032,504
Year 13 : $13,132,504
Year 14 : $8,863,338
Year 15 : $8,338,338
Salary Cap with 1 Way Contract
Year 12 : $70,700,820
Year 13 : $39,259,750
Year 14 : $27,782,250
Year 15 : $26,679,750

Farm Players Salaries
Jonas Johansson	$150,000 (2)
Alex Gallant	$110,250 (7)
Tyler Gaudet	$110,250 (1)
Evan Polei	$110,250 (1)
Mikey Eyssimont	$110,250 (7)
Alec McCrea	$110,250 (7)
Cooper Marody	$110,250 (7)
Alex Belzile	$110,250 (1)
Adam Rockwood	$110,250 (7)
Abbott Girduckis	$110,250 (7)
Griffen Molino	$70,000 (1)
Keith Kinkaid	$65,625 (2)
Chris Breen	$65,625 (1)
Aaron Ness	$65,625 (1)
Andy Andreoff	$65,625 (1)
Ty Ronning	$52,500 (7)
Kevin Davis	$52,500 (1)
Trent Frederic	$52,500 (7)
Spencer Smallman	$52,500 (1)
Michael Kapla	$52,500 (2)
Paul Cotter	$52,500 (2)
Total Farm Players	21
Salary Commitment
Year 12 : $1,789,750
Year 13 : $1,087,125
Year 14 : $766,500
Year 15 : $766,500
Salary Average Commitment
Year 12 : $1,233,667
Year 13 : $694,500
Year 14 : $420,000
Year 15 : $420,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $100 - 4,683 - 78.05%
Level 2:	5000 - $60 - 3,822 - 76.44%
Level 3:	3000 - $35 - 2,350 - 78.32%
Level 4:	5000 - $25 - 3,810 - 76.20%
Luxury :	1000 - $200 - 777 - 77.67%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,442 - 77.21%
Average Income per Game	$1,391,152
Year to Date Revenue	$57,037,230
Expense
Pro Players Total Salaries	$49,517,021
Farm Players Total Salaries	$1,602,500
Coaches Total Salaries	$6,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$61,294,623
Farm Year To Date Expenses	$2,261,160
Pro Salary Cap To Date	$55,794,641
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$376,829
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,683
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$49,517,021
Estimate Under Maximum Salary Cap of $75,000,000	$25,482,979
Estimate Over Minimum Salary Cap of $35,000,000	$14,517,021
Current Bank Account	$39,903,132
Projected Bank Account	$39,903,132

Pro Players Salaries
Sidney Crosby	$10,875,000 (1)
Sergei Bobrovsky	$8,085,937 (4)
Tyler Myers	$7,062,500 (2)
Filip Forsberg	$3,666,084 (5)
Patrik Laine	$3,000,000 (5)
Jacob Markstrom	$3,000,000 (1)
Mathieu Perreault	$2,625,000 (2)
Marco Scandella	$2,357,500 (2)
Colton Sceviour	$2,125,000 (1)
Tyson Jost	$2,000,000 (7)
Miles Wood	$1,500,000 (3)
Filip Hronek	$1,500,000 (6)
Scott Mayfield	$1,155,000 (5)
Brady Skjei	$1,102,500 (1)
Martin Necas	$1,000,000 (2)
Christian Fischer	$1,000,000 (5)
Loui Eriksson	$875,000 (1)
Tomas Nosek	$800,000 (5)
Adam Fox	$750,000 (3)
Andrew Ladd	$525,000 (1)
Ilya Lyubushkin	$525,000 (1)
Jacob MacDonald	$525,000 (1)
Chris Mueller	$525,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $56,579,521
Year 13 : $36,502,021
Year 14 : $23,457,021
Year 15 : $21,207,021
Salary Average Commitment
Year 12 : $28,415,251
Year 13 : $14,990,251
Year 14 : $9,421,085
Year 15 : $7,971,084
Salary Cap with 1 Way Contract
Year 12 : $56,579,521
Year 13 : $36,502,021
Year 14 : $23,457,021
Year 15 : $21,207,021

Farm Players Salaries
Jake Evans	$165,000 (7)
Laurent Dauphin	$102,500 (1)
Conor Timmins	$100,000 (4)
Michael Dipietro	$85,000 (4)
Rasmus Asplund	$85,000 (2)
Tim Soderlund	$75,000 (3)
Chad Krys	$75,000 (3)
Joseph Woll	$75,000 (3)
Ryan Stanton	$52,500 (1)
Dalton Prout	$52,500 (1)
Gabriel Bourque	$52,500 (1)
Matt Bartkowski	$52,500 (1)
Matt Read	$52,500 (1)
Brett Sutter	$52,500 (1)
Dan Vladar	$52,500 (3)
Steven Kampfer	$52,500 (1)
Jordan Szwarz	$52,500 (1)
Taylor Fedun	$52,500 (1)
Anthony Angello	$52,500 (1)
Justin Dowling	$52,500 (1)
Darren Archibald	$52,500 (1)
Colin Campbell	$52,500 (1)
Chase Pearson	$52,500 (4)
Brian Lashoff	$52,500 (1)
Total Farm Players	24
Salary Commitment
Year 12 : $1,602,500
Year 13 : $765,000
Year 14 : $680,000
Year 15 : $402,500
Salary Average Commitment
Year 12 : $1,487,983
Year 13 : $663,583
Year 14 : $579,083
Year 15 : $278,667

Montreal Wanderers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Montreal Arena
Level 1:	6000 - $100 - 4,471 - 74.52%
Level 2:	5000 - $60 - 3,778 - 75.56%
Level 3:	3000 - $35 - 2,309 - 76.95%
Level 4:	5000 - $25 - 3,620 - 72.39%
Luxury :	1000 - $200 - 753 - 75.32%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	14,931 - 74.66%
Average Income per Game	$1,344,285
Year to Date Revenue	$55,115,699
Expense
Pro Players Total Salaries	$45,620,000
Farm Players Total Salaries	$1,755,250
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$46,039,815
Farm Year To Date Expenses	$2,404,485
Pro Salary Cap To Date	$45,039,776
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$319,315
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,368
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$45,620,000
Estimate Under Maximum Salary Cap of $75,000,000	$29,380,000
Estimate Over Minimum Salary Cap of $35,000,000	$10,620,000
Current Bank Account	$9,690,169
Projected Bank Account	$9,690,169

Pro Players Salaries
Justin Schultz	$4,750,000 (4)
Alex Galchenyuk	$3,792,500 (2)
Devin Shore	$3,500,000 (4)
Corey Perry	$3,200,000 (4)
Zemgus Girgensons	$3,150,000 (5)
Richard Panik	$3,140,000 (2)
Nathan Beaulieu	$2,200,000 (1)
Justin Holl	$2,100,000 (5)
Kyle Turris	$2,000,000 (6)
Conor Sheary	$1,900,000 (6)
Jack Hughes	$1,750,000 (4)
Rasmus Dahlin	$1,750,000 (2)
Antoine Bibeau	$1,640,000 (3)
Nicolas Meloche	$1,575,000 (1)
John Moore	$1,300,000 (3)
Justin Bailey	$1,102,500 (1)
Tobias Rieder	$1,010,000 (6)
Mike Condon	$1,000,000 (2)
Urho Vaakanainen	$1,000,000 (2)
Joshua Norris	$850,000 (4)
Tyler Pitlick	$660,000 (6)
Jacob de La Rose	$600,000 (7)
Derrick Pouliot	$600,000 (3)
Brendan Lemieux	$525,000 (3)
Shane Starrett	$525,000 (1)
Total Pro Players	25
Salary Commitment
Year 12 : $45,620,000
Year 13 : $40,217,500
Year 14 : $29,535,000
Year 15 : $25,470,000
Salary Average Commitment
Year 12 : $16,461,251
Year 13 : $13,996,251
Year 14 : $9,200,001
Year 15 : $7,100,001
Salary Cap with 1 Way Contract
Year 12 : $45,620,000
Year 13 : $40,217,500
Year 14 : $29,535,000
Year 15 : $25,470,000

Farm Players Salaries
Joel L'Esperance	$200,000 (4)
Joachim Blichfeld	$120,000 (6)
Samuel Morin	$110,250 (1)
Will Bitten	$110,000 (4)
Otto Leskinen	$100,000 (6)
Martin Kaut	$100,000 (2)
Victor Rask	$100,000 (5)
Simon Holmstrom	$85,000 (5)
Eetu Luostarinen	$85,000 (4)
Stefan Matteau	$70,000 (3)
Joey Keane	$65,000 (2)
Logan Shaw	$62,500 (2)
Ryan Lomberg	$60,000 (1)
Phillip Di Giuseppe	$60,000 (3)
Tanner Kaspick	$60,000 (5)
Michael Amadio	$52,500 (3)
David Ayres	$52,500 (1)
Alexandre Alain	$52,500 (3)
David Sklenicka	$52,500 (1)
Kyle Wood	$52,500 (3)
Bokondji Imama	$52,500 (1)
Joe Hicketts	$52,500 (1)
Total Farm Players	22
Salary Commitment
Year 12 : $1,755,250
Year 13 : $1,375,000
Year 14 : $1,147,500
Year 15 : $860,000
Salary Average Commitment
Year 12 : $1,392,417
Year 13 : $1,077,417
Year 14 : $851,500
Year 15 : $566,167

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 4,696 - 78.27%
Level 2:	5000 - $60 - 3,863 - 77.26%
Level 3:	3000 - $35 - 2,345 - 78.17%
Level 4:	5000 - $25 - 3,778 - 75.56%
Luxury :	1000 - $200 - 773 - 77.26%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,455 - 77.28%
Average Income per Game	$1,393,857
Year to Date Revenue	$57,148,124
Expense
Pro Players Total Salaries	$70,091,033
Farm Players Total Salaries	$1,788,250
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,939,206
Farm Year To Date Expenses	$3,167,201
Pro Salary Cap To Date	$71,939,198
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$500,624
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,922
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$70,091,033
Estimate Under Maximum Salary Cap of $75,000,000	$4,908,967
Estimate Over Minimum Salary Cap of $35,000,000	$35,091,033
Current Bank Account	($15,185,869)
Projected Bank Account	($15,185,869)

Pro Players Salaries
Eric Staal	$9,000,000 (4)
Brent Burns	$9,000,000 (1)
Jordan Staal	$5,300,000 (5)
Alex Goligoski	$5,000,000 (7)
Dylan DeMelo	$3,997,500 (4)
Nino Niederreiter	$3,697,250 (4)
Ryan Dzingel	$3,667,219 (6)
Olli Maatta	$3,666,084 (4)
Ondrej Kase	$3,290,000 (1)
Brandon Saad	$3,133,084 (4)
Alex DeBrincat	$3,000,000 (7)
Jaden Schwartz	$2,683,334 (2)
Darcy Kuemper	$2,370,312 (1)
Jaroslav Halak	$2,187,500 (4)
Brett Connolly	$2,031,250 (6)
Roope Hintz	$1,742,500 (7)
Jordan Martinook	$1,575,000 (1)
Noah Hanifin	$1,500,000 (3)
Nolan Patrick	$1,500,000 (1)
Ryan Carpenter	$1,000,000 (7)
Dakota Mermis	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 12 : $70,091,033
Year 13 : $51,605,721
Year 14 : $48,922,387
Year 15 : $47,422,387
Salary Average Commitment
Year 12 : $15,975,553
Year 13 : $12,825,553
Year 14 : $10,492,219
Year 15 : $9,967,219
Salary Cap with 1 Way Contract
Year 12 : $70,091,033
Year 13 : $51,605,721
Year 14 : $48,922,387
Year 15 : $47,422,387

Farm Players Salaries
Evgeny Svechnikov	$200,000 (7)
Robbie Russo	$125,000 (1)
Emil Larmi	$100,000 (6)
Scott Harrington	$100,000 (5)
Julius Bergman	$100,000 (1)
Christopher Didomenico	$93,750 (7)
Sam Gagner	$85,000 (2)
Jakob Stukel	$67,500 (4)
Alkexander Burmistrov	$62,000 (1)
Tyler Wong	$60,000 (2)
Michael Hutchinson	$60,000 (6)
Jake Dotchin	$52,500 (5)
Deven Sideroff	$52,500 (5)
Seth Griffith	$52,500 (5)
Evan Cormier	$52,500 (7)
Graham Knott	$52,500 (5)
Dennis Yan	$52,500 (5)
Jan Drozg	$52,500 (2)
Tage Thompson	$52,500 (5)
Chase Priskie	$52,500 (2)
Tanner Kero	$52,500 (5)
Maximilian Kammerer	$52,500 (5)
Jeffrey Viel	$52,500 (5)
Jordan Subban	$52,500 (5)
Seth Helgeson	$52,500 (5)
Total Farm Players	25
Salary Commitment
Year 12 : $1,788,250
Year 13 : $1,501,250
Year 14 : $1,251,250
Year 15 : $1,251,250
Salary Average Commitment
Year 12 : $1,438,167
Year 13 : $1,280,667
Year 14 : $1,002,250
Year 15 : $1,002,250

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 4,484 - 74.74%
Level 2:	5000 - $60 - 3,745 - 74.90%
Level 3:	3000 - $35 - 2,256 - 75.20%
Level 4:	5000 - $25 - 3,671 - 73.42%
Luxury :	1000 - $200 - 744 - 74.40%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	14,900 - 74.50%
Average Income per Game	$1,340,106
Year to Date Revenue	$54,944,365
Expense
Pro Players Total Salaries	$56,580,955
Farm Players Total Salaries	$1,517,063
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$57,382,983
Farm Year To Date Expenses	$2,078,256
Pro Salary Cap To Date	$56,383,029
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$394,390
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,780
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$56,580,955
Estimate Under Maximum Salary Cap of $75,000,000	$18,419,045
Estimate Over Minimum Salary Cap of $35,000,000	$21,580,955
Current Bank Account	$35,707,511
Projected Bank Account	$35,707,511

Pro Players Salaries
Sean Monahan	$11,250,000 (5)
Zach Bogosian	$7,392,856 (1)
Niklas Hjalmarsson	$4,375,000 (5)
Torey Krug	$3,758,334 (1)
Kyle Okposo	$3,600,000 (3)
Casey Cizikas	$3,250,000 (3)
Luke Schenn	$3,125,000 (1)
Jamie Oleksiak	$3,000,000 (5)
Cal Clutterbuck	$3,000,000 (3)
Melker Karlsson	$2,666,015 (2)
Jordan Weal	$1,995,000 (4)
Riley Nash	$1,875,000 (2)
Anthony Beauvillier	$1,500,000 (2)
Kailer Yamamoto	$1,000,000 (2)
Robert Bortuzzo	$937,500 (1)
Michael Raffl	$656,250 (3)
Brian Elliott	$575,000 (2)
Matt Martin	$525,000 (2)
Matt Irwin	$525,000 (1)
Andrew Hammond	$525,000 (1)
Mikkel Boedker	$525,000 (2)
Pheonix Copley	$525,000 (2)
Total Pro Players	22
Salary Commitment
Year 12 : $56,580,955
Year 13 : $40,317,265
Year 14 : $31,126,250
Year 15 : $20,620,000
Salary Average Commitment
Year 12 : $13,254,167
Year 13 : $8,750,000
Year 14 : $4,200,000
Year 15 : $2,100,000
Salary Cap with 1 Way Contract
Year 12 : $56,580,955
Year 13 : $40,317,265
Year 14 : $31,126,250
Year 15 : $20,620,000

Farm Players Salaries
Andreas Martinsen	$150,938 (2)
Oliver Wahlstrom	$150,000 (4)
Alexis D'Aoust	$110,250 (1)
Adam Brooks	$110,250 (1)
Vitaly Abramov	$85,000 (2)
Jesper Boqvist	$85,000 (4)
Shane Bowers	$85,000 (4)
Kyle Clifford	$75,000 (1)
Haydn Fleury	$75,000 (3)
Andrew Agozzino	$65,625 (2)
Brett Seney	$52,500 (2)
Cory Conacher	$52,500 (2)
Adam Wilcox	$52,500 (1)
Curtis McKenzie	$52,500 (1)
Trevor Carrick	$52,500 (1)
Dillon Heatherington	$52,500 (1)
Nick Seeler	$52,500 (1)
Colton White	$52,500 (2)
Vili Saarijarvi	$52,500 (2)
Brandon Pirri	$52,500 (1)
Total Farm Players	20
Salary Commitment
Year 12 : $1,517,063
Year 13 : $906,563
Year 14 : $395,000
Year 15 : $320,000
Salary Average Commitment
Year 12 : $1,205,000
Year 13 : $732,500
Year 14 : $330,000
Year 15 : $277,500

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $102 - 4,722 - 78.70%
Level 2:	5000 - $63 - 3,824 - 76.49%
Level 3:	3000 - $41 - 2,092 - 69.74%
Level 4:	5000 - $28 - 3,465 - 69.30%
Luxury :	1000 - $195 - 963 - 96.30%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,067 - 75.33%
Average Income per Game	$1,475,781
Year to Date Revenue	$60,507,033
Expense
Pro Players Total Salaries	$73,245,336
Farm Players Total Salaries	$1,870,750
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$75,267,676
Farm Year To Date Expenses	$2,701,995
Pro Salary Cap To Date	$73,267,654
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$515,379
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,472
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,245,336
Estimate Under Maximum Salary Cap of $75,000,000	$1,754,664
Estimate Over Minimum Salary Cap of $35,000,000	$38,245,336
Current Bank Account	($2,533,565)
Projected Bank Account	($2,533,565)

Pro Players Salaries
Matt Duchene	$7,935,000 (3)
Zdeno Chara	$7,000,000 (1)
Blake Wheeler	$7,000,000 (1)
Cam Fowler	$5,750,000 (4)
Craig Smith	$5,000,000 (4)
Travis Hamonic	$4,435,714 (1)
Nathan MacKinnon	$3,792,500 (5)
Mikael Granlund	$3,690,000 (1)
Jakob Silfverberg	$3,539,664 (3)
Andre Burakovsky	$3,188,886 (2)
Kevin Hayes	$3,188,884 (4)
Johnny Boychuk	$3,062,500 (4)
Michael Grabner	$3,046,875 (2)
Travis Zajac	$2,687,500 (3)
Jake McCabe	$2,587,500 (4)
Dmitry Kulikov	$1,750,000 (3)
Conor Garland	$1,102,500 (7)
Artturi Lehkonen	$1,102,500 (3)
Tristan Jarry	$1,102,500 (1)
Matt Roy	$937,500 (4)
Nate Thompson	$820,313 (2)
Igor Shesterkin	$525,000 (2)
Total Pro Players	22
Salary Commitment
Year 12 : $73,245,336
Year 13 : $50,017,122
Year 14 : $42,436,048
Year 15 : $25,421,384
Salary Average Commitment
Year 12 : $24,876,768
Year 13 : $12,155,625
Year 14 : $7,133,750
Year 15 : $4,508,750
Salary Cap with 1 Way Contract
Year 12 : $73,245,336
Year 13 : $50,017,122
Year 14 : $42,436,048
Year 15 : $25,421,384

Farm Players Salaries
Patrick Marleau	$200,000 (2)
Matthew Highmore	$195,000 (2)
Lukas Vejdemo	$110,250 (2)
William Borgen	$110,250 (2)
Jake Walman	$110,250 (3)
Sam Steel	$100,000 (2)
Filip Chytil	$100,000 (7)
Logan Stanley	$100,000 (2)
Dryden Hunt	$85,000 (1)
Gustav Lindstrom	$75,000 (3)
Pat Nagle	$72,500 (1)
Ryan Miller	$65,000 (1)
Matt Moulson	$60,000 (1)
Michael Sgarbossa	$57,500 (3)
Sam Carrick	$57,500 (3)
Jonathan Ericsson	$57,500 (1)
Nikolai Prokhorkin	$52,500 (6)
Francois Beauchemin	$52,500 (1)
Fredrik Claesson	$52,500 (2)
Alex Dostie	$52,500 (4)
Derek Barach	$52,500 (1)
Daniel Sprong	$52,500 (3)
Total Farm Players	22
Salary Commitment
Year 12 : $1,870,750
Year 13 : $1,425,750
Year 14 : $557,750
Year 15 : $205,000
Salary Average Commitment
Year 12 : $1,285,332
Year 13 : $905,332
Year 14 : $445,083
Year 15 : $157,500

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 4,621 - 77.02%
Level 2:	5000 - $60 - 3,839 - 76.77%
Level 3:	3000 - $35 - 2,344 - 78.13%
Level 4:	5000 - $25 - 3,807 - 76.14%
Luxury :	1000 - $200 - 761 - 76.12%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,372 - 76.86%
Average Income per Game	$1,379,536
Year to Date Revenue	$56,560,964
Expense
Pro Players Total Salaries	$63,539,612
Farm Players Total Salaries	$1,729,625
Coaches Total Salaries	$3,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$66,385,530
Farm Year To Date Expenses	$2,444,700
Pro Salary Cap To Date	$63,385,522
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$455,751
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,198
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$63,539,612
Estimate Under Maximum Salary Cap of $75,000,000	$11,460,388
Estimate Over Minimum Salary Cap of $35,000,000	$28,539,612
Current Bank Account	$4,681,826
Projected Bank Account	$4,681,826

Pro Players Salaries
Tyler Bozak	$5,350,000 (2)
Derek Stepan	$4,420,312 (3)
Jason Demers	$4,000,000 (3)
Matt Murray	$4,000,000 (4)
Tyson Barrie	$3,690,000 (4)
Nick Leddy	$3,570,750 (4)
Adam Lowry	$3,396,166 (1)
Alexander Wennberg	$3,188,884 (3)
Cam Talbot	$3,125,000 (7)
Matthew Nieto	$3,000,000 (2)
Vinnie Hinostroza	$2,850,000 (1)
David Kampf	$2,550,000 (2)
Tyler Bertuzzi	$2,500,000 (5)
Bryan Little	$2,500,000 (5)
Mattias Ekholm	$2,357,500 (1)
Aaron Dell	$1,875,000 (2)
Nick Cousins	$1,800,000 (2)
MacKenzie Weegar	$1,700,000 (1)
Nate Schmidt	$1,680,000 (4)
Ryan Hartman	$1,680,000 (4)
Frank Vatrano	$1,678,500 (6)
Will Butcher	$1,102,500 (4)
Mattias Janmark	$1,000,000 (5)
Erik Gustafsson	$525,000 (1)
Total Pro Players	24
Salary Commitment
Year 12 : $63,539,612
Year 13 : $52,710,946
Year 14 : $38,135,946
Year 15 : $26,526,750
Salary Average Commitment
Year 12 : $19,087,812
Year 13 : $14,745,312
Year 14 : $11,245,312
Year 15 : $5,775,000
Salary Cap with 1 Way Contract
Year 12 : $63,539,612
Year 13 : $52,710,946
Year 14 : $38,135,946
Year 15 : $26,526,750

Farm Players Salaries
Joey Daccord	$160,000 (4)
Jeremy Bracco	$157,500 (4)
Vinni Lettieri	$150,000 (2)
Martin Jones	$144,375 (4)
Connor Clifton	$110,250 (3)
Noah Dobson	$100,000 (4)
Anton Blidh	$85,000 (1)
Rocco Grimaldi	$75,000 (4)
Alexandre Fortin	$75,000 (2)
Matt Luff	$72,500 (4)
Gage Quinney	$60,000 (2)
Zack MacEwen	$60,000 (2)
Cameron Hughes	$60,000 (2)
Lukas Jasek	$52,500 (4)
Alexander Volkov	$52,500 (5)
Yakov Trenin	$52,500 (6)
Ben Gleason	$52,500 (4)
Anders Bjork	$52,500 (2)
Kelly Summers	$52,500 (2)
Sean Walker	$52,500 (4)
Andreas Englund	$52,500 (3)
Total Farm Players	21
Salary Commitment
Year 12 : $1,729,625
Year 13 : $1,644,625
Year 14 : $1,134,625
Year 15 : $971,875
Salary Average Commitment
Year 12 : $1,380,934
Year 13 : $1,328,434
Year 14 : $831,084
Year 15 : $726,084

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $100 - 4,553 - 75.88%
Level 2:	5000 - $60 - 3,783 - 75.67%
Level 3:	3000 - $35 - 2,351 - 78.37%
Level 4:	5000 - $25 - 3,746 - 74.91%
Luxury :	1000 - $200 - 768 - 76.79%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,201 - 76.00%
Average Income per Game	$1,365,929
Year to Date Revenue	$56,003,103
Expense
Pro Players Total Salaries	$66,897,069
Farm Players Total Salaries	$1,877,625
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$64,696,385
Farm Year To Date Expenses	$2,402,433
Pro Salary Cap To Date	$63,696,396
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$465,048
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,184
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$66,897,069
Estimate Under Maximum Salary Cap of $75,000,000	$8,102,931
Estimate Over Minimum Salary Cap of $35,000,000	$31,897,069
Current Bank Account	$26,762,462
Projected Bank Account	$26,762,462

Pro Players Salaries
Erik Karlsson	$7,475,000 (1)
Marc Staal	$5,400,000 (1)
Andreas Athanasiou	$4,600,000 (5)
Jeff Carter	$4,400,000 (4)
Vladislav Namestnikov	$3,887,312 (1)
Roman Polak	$3,750,000 (1)
Reilly Smith	$3,690,000 (3)
Chris Tanev	$3,450,000 (1)
Jean-Gabriel Pageau	$3,350,000 (4)
T.J. Brodie	$3,054,687 (3)
Mitch Marner	$3,000,000 (7)
Mathew Barzal	$3,000,000 (6)
Anton Stralman	$2,656,250 (3)
Philipp Grubauer	$2,431,320 (4)
Ilya Kovalchuk	$2,000,000 (1)
Antti Raanta	$2,000,000 (3)
Tyler Ennis	$1,720,000 (7)
Blake Coleman	$1,600,000 (1)
Jake Virtanen	$1,102,500 (1)
Sam Reinhart	$1,102,500 (1)
Pavel Buchnevich	$1,102,500 (1)
Troy Stecher	$950,000 (6)
Josh Archibald	$650,000 (2)
Ethan Bear	$525,000 (6)
Total Pro Players	24
Salary Commitment
Year 12 : $66,897,069
Year 13 : $36,027,257
Year 14 : $35,377,257
Year 15 : $23,976,320
Salary Average Commitment
Year 12 : $30,021,500
Year 13 : $7,350,000
Year 14 : $6,825,000
Year 15 : $4,725,000
Salary Cap with 1 Way Contract
Year 12 : $66,897,069
Year 13 : $36,027,257
Year 14 : $35,377,257
Year 15 : $23,976,320

Farm Players Salaries
Oliver Kylington	$174,250 (3)
Caleb Jones	$150,000 (5)
Devan Dubnyk	$112,500 (6)
Nikolay Goldobin	$112,500 (1)
William Lagesson	$110,250 (7)
Gabriel Vilardi	$100,000 (4)
Alex Chiasson	$90,000 (1)
Riley Tufte	$85,000 (4)
Gaetan Haas	$80,000 (6)
Keegan Kolesar	$78,125 (2)
Maxim Sushko	$75,000 (3)
Mathieu Olivier	$67,500 (5)
Ivan Chekhovich	$65,000 (2)
Keaton Thompson	$52,500 (3)
Jujhar Khaira	$52,500 (5)
Jansen Harkins	$52,500 (6)
Luke Philp	$52,500 (1)
Austin Strand	$52,500 (2)
Riley Stillman	$52,500 (6)
Kurtis MacDermid	$52,500 (1)
Hunter Drew	$52,500 (2)
Garret Sparks	$52,500 (2)
Joakim Nygard	$52,500 (3)
Troy Grosenick	$52,500 (3)
Total Farm Players	24
Salary Commitment
Year 12 : $1,877,625
Year 13 : $1,570,125
Year 14 : $1,269,500
Year 15 : $862,750
Salary Average Commitment
Year 12 : $1,569,851
Year 13 : $1,272,401
Year 14 : $924,417
Year 15 : $601,917

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	6000 - $97 - 5,715 - 95.25%
Level 2:	5000 - $57 - 4,754 - 95.07%
Level 3:	3000 - $33 - 2,834 - 94.47%
Level 4:	5000 - $22 - 4,810 - 96.19%
Luxury :	1000 - $193 - 960 - 96.00%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19,072 - 95.36%
Average Income per Game	$1,633,416
Year to Date Revenue	$66,970,036
Expense
Pro Players Total Salaries	$67,225,498
Farm Players Total Salaries	$1,887,000
Coaches Total Salaries	$5,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$72,082,727
Farm Year To Date Expenses	$3,139,959
Pro Salary Cap To Date	$68,082,765
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$487,846
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,580
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$67,225,498
Estimate Under Maximum Salary Cap of $75,000,000	$7,774,502
Estimate Over Minimum Salary Cap of $35,000,000	$32,225,498
Current Bank Account	$88,600,419
Projected Bank Account	$88,600,419

Pro Players Salaries
Artemi Panarin	$15,000,000 (5)
Brayden Point	$5,000,000 (3)
Josh Bailey	$4,743,750 (7)
Andy Greene	$4,250,000 (6)
Chris Tierney	$4,000,000 (6)
Ryan Murray	$3,666,084 (5)
Ryan Strome	$3,539,664 (4)
Barclay Goodrow	$3,300,000 (7)
Joel Edmundson	$3,118,500 (2)
Adam Pelech	$2,520,000 (7)
Ryan Graves	$2,357,500 (6)
Jesper Bratt	$2,000,000 (5)
Jonathan Bernier	$1,562,500 (6)
Kaapo Kakko	$1,500,000 (4)
Cale Makar	$1,500,000 (3)
Quinn Hughes	$1,500,000 (3)
Oscar Dansk	$1,350,000 (2)
Jonathan Marchessault	$1,260,000 (2)
Mark Jankowski	$1,102,500 (3)
Max Domi	$1,102,500 (1)
Adam Gaudette	$1,102,500 (1)
Carter Hart	$1,000,000 (1)
Carter Rowney	$750,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $67,225,498
Year 13 : $63,270,498
Year 14 : $57,541,998
Year 15 : $48,439,498
Salary Average Commitment
Year 12 : $41,309,253
Year 13 : $39,209,253
Year 14 : $32,000,002
Year 15 : $25,425,002
Salary Cap with 1 Way Contract
Year 12 : $67,225,498
Year 13 : $63,270,498
Year 14 : $57,541,998
Year 15 : $48,439,498

Farm Players Salaries
Nic Petan	$112,500 (1)
Tyler Graovac	$110,250 (1)
Anthony Stolarz	$110,250 (2)
Dylan Sikura	$110,250 (2)
Malcolm Subban	$100,000 (7)
Michael McLeod	$100,000 (2)
Brett Howden	$100,000 (2)
Sean Day	$85,000 (2)
Jonathan Davidsson	$85,000 (4)
Kieffer Bellows	$85,000 (2)
Dmitri Samorukov	$75,000 (3)
Beau Bennett	$65,625 (4)
Cameron Gaunce	$65,625 (2)
Kevin Rooney	$52,500 (6)
Vladislav Kamenev	$52,500 (4)
Michael Stone	$52,500 (3)
Timothy Gettinger	$52,500 (5)
Karl Alzner	$52,500 (1)
Colby Cave	$52,500 (1)
Oliwer Kaski	$52,500 (3)
Steven Lorentz	$52,500 (7)
Ben Thomas	$52,500 (3)
Nicolas Aube-Kubel	$52,500 (3)
Dominik Masin	$52,500 (3)
Jon Lizotte	$52,500 (4)
Carter Hutton	$52,500 (5)
Total Farm Players	26
Salary Commitment
Year 12 : $1,887,000
Year 13 : $1,559,250
Year 14 : $903,125
Year 15 : $565,625
Salary Average Commitment
Year 12 : $1,641,467
Year 13 : $1,397,667
Year 14 : $841,833
Year 15 : $496,833

St.Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $97 - 5,610 - 93.50%
Level 2:	5000 - $57 - 4,783 - 95.66%
Level 3:	3000 - $34 - 2,838 - 94.61%
Level 4:	5000 - $23 - 4,801 - 96.01%
Luxury :	1000 - $194 - 955 - 95.54%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,988 - 94.94%
Average Income per Game	$1,632,248
Year to Date Revenue	$66,922,166
Expense
Pro Players Total Salaries	$68,333,030
Farm Players Total Salaries	$1,971,375
Coaches Total Salaries	$4,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$73,506,142
Farm Year To Date Expenses	$2,433,232
Pro Salary Cap To Date	$70,006,093
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$492,007
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,809
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$68,333,030
Estimate Under Maximum Salary Cap of $75,000,000	$6,666,970
Estimate Over Minimum Salary Cap of $35,000,000	$33,333,030
Current Bank Account	($4,700,327)
Projected Bank Account	($4,700,327)

Pro Players Salaries
Joe Pavelski	$7,500,000 (1)
Alex Pietrangelo	$7,475,000 (1)
Evander Kane	$6,943,125 (4)
Alexander Radulov	$6,000,000 (7)
Jack Eichel	$5,000,000 (3)
Kris Russell	$4,062,500 (1)
Timo Meier	$4,000,000 (5)
Colton Parayko	$3,667,217 (6)
Oscar Klefbom	$3,666,084 (1)
Morgan Rielly	$3,666,084 (2)
Patric Hornqvist	$3,000,000 (1)
Tyler Motte	$1,995,000 (3)
Mikko Koskinen	$1,600,000 (4)
Carl Soderberg	$1,575,520 (1)
Pavel Francouz	$1,500,000 (3)
Sam Lafferty	$1,102,500 (7)
Jake Guentzel	$1,102,500 (3)
Mike Matheson	$1,102,500 (1)
Robby Fabbri	$750,000 (3)
Tom Kuhnhackl	$750,000 (5)
Janne Kuokkanen	$750,000 (7)
Kristian Reichel	$600,000 (5)
Oscar Fantenberg	$525,000 (2)
Total Pro Players	23
Salary Commitment
Year 12 : $68,333,030
Year 13 : $39,951,426
Year 14 : $35,760,342
Year 15 : $25,412,842
Salary Average Commitment
Year 12 : $26,803,334
Year 13 : $10,909,167
Year 14 : $9,490,000
Year 15 : $6,700,000
Salary Cap with 1 Way Contract
Year 12 : $68,333,030
Year 13 : $39,951,426
Year 14 : $35,760,342
Year 15 : $25,412,842

Farm Players Salaries
Alex Tuch	$150,000 (3)
Eeli Tolvanen	$150,000 (2)
Daniel Audette	$110,250 (3)
Mackenzie MacEachern	$110,250 (3)
Austin Poganski	$110,250 (7)
Jimmy Schuldt	$95,000 (6)
Ukko-Pekka Luukkonen	$85,000 (4)
Henri Jokiharju	$85,000 (2)
Josh Dickinson	$85,000 (5)
Kole Lind	$85,000 (2)
Kasimir Kaskisuo	$75,000 (7)
Niko Mikkola	$75,000 (6)
Stephen Johns	$75,000 (7)
Nico Sturm	$70,000 (6)
Taylor Leier	$70,000 (5)
Jaycob Megna	$65,625 (1)
Cameron Schilling	$55,000 (1)
Jalen Chatfield	$52,500 (7)
Giorgio Estephan	$52,500 (2)
Joel Hanley	$52,500 (1)
Nate Prosser	$52,500 (1)
Sheldon Dries	$52,500 (1)
Anthony Louis	$52,500 (1)
Thomas Hickey	$52,500 (7)
Martin Biron	$52,500 (1)
Total Farm Players	25
Salary Commitment
Year 12 : $1,971,375
Year 13 : $1,588,250
Year 14 : $1,215,750
Year 15 : $845,250
Salary Average Commitment
Year 12 : $1,558,830
Year 13 : $1,191,330
Year 14 : $867,746
Year 15 : $710,246

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	6000 - $95 - 5,735 - 95.59%
Level 2:	5000 - $55 - 4,740 - 94.79%
Level 3:	3000 - $34 - 2,839 - 94.64%
Level 4:	5000 - $21 - 4,836 - 96.72%
Luxury :	1000 - $195 - 951 - 95.10%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19,101 - 95.51%
Average Income per Game	$1,605,248
Year to Date Revenue	$65,815,179
Expense
Pro Players Total Salaries	$59,007,334
Farm Players Total Salaries	$1,819,500
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$62,073,872
Farm Year To Date Expenses	$2,442,040
Pro Salary Cap To Date	$61,073,902
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$411,009
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,797
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$59,007,334
Estimate Under Maximum Salary Cap of $75,000,000	$15,992,666
Estimate Over Minimum Salary Cap of $35,000,000	$24,007,334
Current Bank Account	$81,557,183
Projected Bank Account	$81,557,183

Pro Players Salaries
Dominik Kubalik	$10,750,000 (5)
Alexander Kerfoot	$7,070,000 (2)
John Marino	$7,000,000 (6)
Vladislav Gavrikov	$4,500,000 (6)
Tomas Hertl	$3,800,000 (4)
Riley Sheahan	$3,690,000 (2)
Hampus Lindholm	$3,666,084 (5)
Christian Dvorak	$3,000,000 (3)
Philippe Myers	$2,500,000 (2)
Calvin Petersen	$2,031,250 (2)
Victor Olofsson	$2,000,000 (4)
Kevin Stenlund	$1,650,000 (7)
Jesperi Kotkaniemi	$1,500,000 (2)
Miro Heiskanen	$1,500,000 (2)
Sammy Blais	$750,000 (3)
Ryan Lindgren	$750,000 (1)
Adin Hill	$750,000 (3)
Nikita Gusev	$525,000 (2)
Anthony Bitetto	$525,000 (1)
Kirill Kaprivoz	$525,000 (3)
Trevor Moore	$525,000 (6)
Total Pro Players	21
Salary Commitment
Year 12 : $59,007,334
Year 13 : $57,732,334
Year 14 : $38,916,084
Year 15 : $33,891,084
Salary Average Commitment
Year 12 : $19,968,341
Year 13 : $18,518,341
Year 14 : $7,892,508
Year 15 : $5,242,507
Salary Cap with 1 Way Contract
Year 12 : $59,007,334
Year 13 : $57,732,334
Year 14 : $38,916,084
Year 15 : $33,891,084

Farm Players Salaries
Noah Juulsen	$174,250 (1)
Moritz Seider	$150,000 (4)
Christian Wolanin	$125,000 (6)
Ville Husso	$110,250 (3)
Morgan Frost	$100,000 (4)
Kristian Vesalainen	$100,000 (2)
Mark Friedman	$87,500 (2)
German Rubtsov	$85,000 (2)
Cliff Pu	$85,000 (2)
Veini Vehvilainen	$85,000 (4)
Brett Leason	$75,000 (4)
Martin Pospisil	$65,000 (2)
Filip Gustavsson	$52,500 (1)
Lukas Radil	$52,500 (1)
Taro Hirose	$52,500 (1)
Brendan Guhle	$52,500 (6)
Steven Fogarty	$52,500 (1)
Kalle Kossila	$52,500 (1)
Alex Barre-Boulet	$52,500 (7)
Jayce Hawryluk	$52,500 (3)
Yegor Rykov	$52,500 (6)
Johan Sodergran	$52,500 (2)
Kiefer Sherwood	$52,500 (1)
Total Farm Players	23
Salary Commitment
Year 12 : $1,819,500
Year 13 : $1,330,250
Year 14 : $855,250
Year 15 : $692,500
Salary Average Commitment
Year 12 : $1,601,584
Year 13 : $1,171,584
Year 14 : $678,833
Year 15 : $573,833

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $94 - 5,617 - 93.61%
Level 2:	5000 - $54 - 4,705 - 94.09%
Level 3:	3000 - $33 - 2,799 - 93.30%
Level 4:	5000 - $21 - 4,813 - 96.26%
Luxury :	1000 - $193 - 924 - 92.36%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,857 - 94.29%
Average Income per Game	$1,557,518
Year to Date Revenue	$63,858,235
Expense
Pro Players Total Salaries	$60,194,683
Farm Players Total Salaries	$1,846,000
Coaches Total Salaries	$4,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$63,879,622
Farm Year To Date Expenses	$2,428,050
Pro Salary Cap To Date	$60,379,564
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$436,265
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,307
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$60,194,683
Estimate Under Maximum Salary Cap of $75,000,000	$14,805,317
Estimate Over Minimum Salary Cap of $35,000,000	$25,194,683
Current Bank Account	$19,750,085
Projected Bank Account	$19,750,085

Pro Players Salaries
James Neal	$7,812,500 (2)
Cory Schneider	$6,250,000 (1)
Adam Henrique	$5,750,000 (3)
Colin Miller	$4,000,000 (1)
Cody Ceci	$3,666,090 (5)
Dougie Hamilton	$3,666,084 (4)
James Reimer	$3,515,625 (2)
Ryan Pulock	$3,188,886 (3)
Tanner Pearson	$3,090,498 (1)
Andrew Cogliano	$2,500,000 (1)
Brendan Smith	$2,500,000 (1)
Darren Helm	$2,000,000 (1)
Cedric Paquette	$1,875,000 (5)
Brady Tkachuk	$1,750,000 (2)
Andrew Mangiapane	$1,575,000 (3)
Sam Bennett	$1,102,500 (1)
Warren Foegele	$1,102,500 (5)
Dante Fabbro	$1,000,000 (4)
Josh Leivo	$1,000,000 (5)
Jonas Siegenthaler	$1,000,000 (5)
Jayson Megna	$800,000 (1)
David Backes	$525,000 (1)
Cole Schneider	$525,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $60,194,683
Year 13 : $36,901,685
Year 14 : $23,823,560
Year 15 : $13,309,674
Salary Average Commitment
Year 12 : $29,275,874
Year 13 : $18,953,125
Year 14 : $6,700,001
Year 15 : $4,075,001
Salary Cap with 1 Way Contract
Year 12 : $60,194,683
Year 13 : $36,901,685
Year 14 : $23,823,560
Year 15 : $13,309,674

Farm Players Salaries
Calvin Pickard	$170,000 (2)
Brandon Davidson	$137,500 (1)
Troy Terry	$110,250 (7)
Collin Delia	$110,250 (2)
Louie Belpedio	$110,250 (2)
Pierre Engvall	$110,250 (2)
Pierre-Olivier Joseph	$85,000 (4)
Nicolas Beaudin	$85,000 (4)
Jesse Puljujarvi	$75,000 (5)
Mario Ferraro	$75,000 (3)
Joshua Ho-Sang	$75,000 (3)
Joseph Cecconi	$65,000 (1)
Connor Dewar	$65,000 (2)
Jake Leschyshyn	$65,000 (2)
Lucas Carlsson	$65,000 (1)
Hunter Miska	$60,000 (5)
Shane Gersich	$60,000 (1)
Rudolfs Balcers	$60,000 (2)
Nicolas Roy	$52,500 (5)
Greg McKegg	$52,500 (1)
Joseph Blandisi	$52,500 (1)
Glenn Gawdin	$52,500 (6)
Gilles Senn	$52,500 (2)
Total Farm Players	23
Salary Commitment
Year 12 : $1,846,000
Year 13 : $1,413,500
Year 14 : $670,250
Year 15 : $520,250
Salary Average Commitment
Year 12 : $1,549,667
Year 13 : $1,127,917
Year 14 : $583,251
Year 15 : $438,251

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $99 - 4,662 - 77.70%
Level 2:	5000 - $59 - 3,905 - 78.11%
Level 3:	3000 - $34 - 2,847 - 94.90%
Level 4:	5000 - $24 - 4,607 - 92.15%
Luxury :	1000 - $199 - 769 - 76.94%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	16,791 - 83.96%
Average Income per Game	$1,420,782
Year to Date Revenue	$58,252,082
Expense
Pro Players Total Salaries	$59,273,258
Farm Players Total Salaries	$1,822,000
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$61,949,367
Farm Year To Date Expenses	$2,707,253
Pro Salary Cap To Date	$60,949,362
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$412,831
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,480
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$59,273,258
Estimate Under Maximum Salary Cap of $75,000,000	$15,726,742
Estimate Over Minimum Salary Cap of $35,000,000	$24,273,258
Current Bank Account	$18,782,896
Projected Bank Account	$18,782,896

Pro Players Salaries
Taylor Hall	$6,900,000 (1)
Nikita Zadorov	$6,325,000 (5)
Matthew Tkachuk	$5,000,000 (5)
Mikko Rantanen	$5,000,000 (3)
Pierre-Luc Dubois	$4,000,000 (7)
Aleksander Barkov	$3,792,500 (5)
Johnny Gaudreau	$3,188,884 (4)
Mark Pysyk	$2,500,000 (3)
Ivan Barbashev	$2,205,000 (3)
Derek Forbort	$2,000,000 (7)
Clayton Keller	$2,000,000 (6)
Carl Gunnarsson	$1,875,000 (1)
Luke Glendening	$1,649,374 (6)
Frans Nielsen	$1,575,000 (3)
Anton Khudobin	$1,250,000 (2)
Darnell Nurse	$1,102,500 (1)
Joonas Korpisalo	$1,102,500 (1)
Michael McCarron	$1,102,500 (2)
Frederik Gauthier	$1,102,500 (2)
Kasperi Kapanen	$1,102,500 (1)
Adam Boqvist	$1,000,000 (4)
Jake Bean	$1,000,000 (2)
Jonathon Merrill	$900,000 (2)
Taylor Raddysh	$850,000 (2)
Cale Fleury	$750,000 (5)
Total Pro Players	25
Salary Commitment
Year 12 : $59,273,258
Year 13 : $47,190,758
Year 14 : $40,985,758
Year 15 : $29,705,758
Salary Average Commitment
Year 12 : $21,793,001
Year 13 : $11,527,501
Year 14 : $7,719,168
Year 15 : $5,619,168
Salary Cap with 1 Way Contract
Year 12 : $59,273,258
Year 13 : $47,190,758
Year 14 : $40,985,758
Year 15 : $29,705,758

Farm Players Salaries
Antti Suomela	$116,000 (6)
Robert Lantosi	$110,000 (6)
Maxime Lajoie	$100,000 (5)
Olli Juolevi	$100,000 (2)
Nicholas Caamano	$100,000 (7)
Sebastian AhoD	$90,000 (5)
Adam Mascherin	$85,000 (2)
Alex Formenton	$85,000 (4)
Joel Kiviranta	$82,500 (6)
Oskar Steen	$80,000 (1)
Leo Komarov	$75,000 (4)
Givani Smith	$75,000 (1)
Lucas Johansen	$75,000 (7)
MacKenzie Entwistle	$75,000 (3)
Callum Booth	$75,000 (1)
Tom McCollum	$72,500 (1)
Scott Wedgewood	$72,500 (1)
Luke Green	$66,000 (4)
Nathan Schnarr	$65,000 (2)
Casey Fitzgerald	$65,000 (2)
Ryan MacInnis	$52,500 (5)
Arnaud Durandeau	$52,500 (2)
Jordan Nolan	$52,500 (1)
Total Farm Players	23
Salary Commitment
Year 12 : $1,822,000
Year 13 : $1,394,500
Year 14 : $1,027,000
Year 15 : $952,000
Salary Average Commitment
Year 12 : $1,534,793
Year 13 : $1,172,459
Year 14 : $768,417
Year 15 : $687,250

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $95 - 5,611 - 93.52%
Level 2:	5000 - $55 - 4,657 - 93.15%
Level 3:	3000 - $30 - 2,875 - 95.83%
Level 4:	5000 - $20 - 4,807 - 96.14%
Luxury :	1000 - $190 - 943 - 94.27%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,893 - 94.47%
Average Income per Game	$1,553,497
Year to Date Revenue	$63,693,390
Expense
Pro Players Total Salaries	$73,255,777
Farm Players Total Salaries	$1,943,125
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,255,746
Farm Year To Date Expenses	$2,943,150
Pro Salary Cap To Date	$73,255,792
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$508,601
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,621
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,255,777
Estimate Under Maximum Salary Cap of $75,000,000	$1,744,223
Estimate Over Minimum Salary Cap of $35,000,000	$38,255,777
Current Bank Account	($1,260,018)
Projected Bank Account	($1,260,018)

Pro Players Salaries
Shea Weber	$11,875,000 (5)
Jonathan Toews	$9,056,250 (2)
Jakub Voracek	$6,109,375 (3)
P.K. Subban	$4,132,812 (1)
Phillip Danault	$4,100,000 (3)
Vladimir Tarasenko	$3,690,000 (3)
Jonathan Drouin	$3,188,886 (4)
Henrik Lundqvist	$3,150,000 (1)
Bryan Rust	$3,140,000 (5)
Chris Kreider	$3,047,500 (3)
Artem Anisimov	$3,000,000 (4)
David Savard	$2,978,954 (4)
Mike Hoffman	$2,772,000 (1)
Casey DeSmith	$2,360,000 (1)
Joe Thornton	$2,000,000 (3)
Brian Dumoulin	$1,575,000 (4)
Mirco Mueller	$1,500,000 (1)
Jordan Binnington	$1,102,500 (5)
Oskar Sundqvist	$1,102,500 (1)
Mark Barberio	$1,000,000 (3)
Michael Rasmussen	$1,000,000 (2)
Andrej Sekera	$850,000 (3)
Garnet Hathaway	$525,000 (6)
Total Pro Players	23
Salary Commitment
Year 12 : $73,255,777
Year 13 : $58,238,465
Year 14 : $48,182,215
Year 15 : $27,385,340
Salary Average Commitment
Year 12 : $24,758,915
Year 13 : $20,347,915
Year 14 : $10,397,500
Year 15 : $4,200,000
Salary Cap with 1 Way Contract
Year 12 : $73,255,777
Year 13 : $58,238,465
Year 14 : $48,182,215
Year 15 : $27,385,340

Farm Players Salaries
Kevin Lankinen	$157,500 (7)
Alex Nedeljkovic	$125,000 (1)
Trevor Lewis	$125,000 (1)
Nicolas Hague	$100,000 (2)
Ville Heinola	$100,000 (5)
Joona Luoto	$90,000 (6)
Jaret Anderson-Dolan	$85,000 (4)
Xavier Ouellet	$75,000 (3)
Cal O'Reilly	$65,625 (3)
Pavel Shen	$65,000 (2)
Dylan Coghlan	$62,500 (1)
Jeremy Gregoire	$52,500 (1)
Jonathan Aspirot	$52,500 (6)
Jeremy Groleau	$52,500 (6)
Marcus Sorensen	$52,500 (3)
Peter Abbandonato	$52,500 (5)
Adam Johnson	$52,500 (4)
Josh Currie	$52,500 (3)
Nathan Gerbe	$52,500 (1)
Riley Barber	$52,500 (5)
Ethan Prow	$52,500 (1)
Thomas Di Pauli	$52,500 (1)
Joshua Jacobs	$52,500 (1)
Travis Barron	$52,500 (3)
Jonny Brodzinski	$52,500 (3)
Landon Bow	$52,500 (1)
Parker Kelly	$52,500 (6)
Patrick Bajkov	$52,500 (1)
Total Farm Players	28
Salary Commitment
Year 12 : $1,943,125
Year 13 : $1,263,125
Year 14 : $1,098,125
Year 15 : $747,500
Salary Average Commitment
Year 12 : $1,726,836
Year 13 : $1,147,668
Year 14 : $987,584
Year 15 : $650,917

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $97 - 5,738 - 95.64%
Level 2:	5000 - $57 - 4,838 - 96.77%
Level 3:	3000 - $34 - 2,854 - 95.14%
Level 4:	5000 - $23 - 4,808 - 96.15%
Luxury :	1000 - $197 - 799 - 79.93%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19,037 - 95.19%
Average Income per Game	$1,616,565
Year to Date Revenue	$66,279,179
Expense
Pro Players Total Salaries	$73,187,453
Farm Players Total Salaries	$1,917,500
Coaches Total Salaries	$3,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$75,687,422
Farm Year To Date Expenses	$2,467,500
Pro Salary Cap To Date	$73,187,464
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$518,407
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,450
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,187,453
Estimate Under Maximum Salary Cap of $75,000,000	$1,812,547
Estimate Over Minimum Salary Cap of $35,000,000	$38,187,453
Current Bank Account	$7,072,289
Projected Bank Account	$7,072,289

Pro Players Salaries
Alex Ovechkin	$11,923,080 (1)
Patrick Kane	$9,056,250 (1)
Alexander Edler	$8,750,000 (5)
Marc-Andre Fleury	$5,859,375 (1)
John Carlson	$5,702,084 (7)
Evgeny Kuznetsov	$3,690,000 (4)
Kyle Palmieri	$3,666,667 (5)
Derick Brassard	$3,000,000 (1)
Pavel Zacha	$3,000,000 (5)
Nico Hischier	$3,000,000 (7)
Carl Hagelin	$2,500,000 (5)
Mikko Koivu	$1,750,000 (3)
Pekka Rinne	$1,675,000 (6)
Erik Cernak	$1,575,000 (6)
Ron Hainsey	$1,562,500 (1)
Nick Jensen	$1,250,000 (6)
Blake Comeau	$1,125,000 (1)
Anthony DeAngelo	$1,102,500 (1)
Drake Batherson	$1,000,000 (2)
Ty Smith	$1,000,000 (5)
Nils Hoglander	$1,000,000 (5)
Total Pro Players	21
Salary Commitment
Year 12 : $73,187,453
Year 13 : $39,558,751
Year 14 : $38,558,751
Year 15 : $36,808,751
Salary Average Commitment
Year 12 : $29,919,711
Year 13 : $7,700,000
Year 14 : $6,825,000
Year 15 : $6,300,000
Salary Cap with 1 Way Contract
Year 12 : $73,187,453
Year 13 : $39,558,751
Year 14 : $38,558,751
Year 15 : $36,808,751

Farm Players Salaries
Vitek Vanecek	$187,500 (5)
Jake Oettinger	$150,000 (2)
Barrett Hayton	$150,000 (4)
Cal Foote	$150,000 (2)
Cody Glass	$100,000 (4)
Bode Wilde	$100,000 (4)
Owen Tippett	$100,000 (4)
Isac Lundestrom	$100,000 (2)
Jason Robertson	$85,000 (4)
Nick Henry	$75,000 (3)
Boris Katchouk	$75,000 (1)
Matthew Strome	$75,000 (3)
Fabian Zetterlund	$75,000 (3)
Jakub Lauko	$75,000 (3)
Jean-Francois Berube	$52,500 (3)
Michael Spacek	$52,500 (5)
Keaton Middleton	$52,500 (4)
Cam Dineen	$52,500 (4)
Parker Wotherspoon	$52,500 (3)
Thomas Schemitsch	$52,500 (3)
Jordan Kyrou	$52,500 (7)
Emil Bemstrom	$52,500 (2)
Total Farm Players	22
Salary Commitment
Year 12 : $1,917,500
Year 13 : $1,842,500
Year 14 : $1,390,000
Year 15 : $932,500
Salary Average Commitment
Year 12 : $1,608,227
Year 13 : $1,524,894
Year 14 : $1,154,894
Year 15 : $681,916

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $92 - 5,732 - 95.54%
Level 2:	5000 - $55 - 4,720 - 94.40%
Level 3:	3000 - $30 - 2,888 - 96.25%
Level 4:	5000 - $22 - 4,874 - 97.48%
Luxury :	1000 - $190 - 954 - 95.35%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19,168 - 95.84%
Average Income per Game	$1,568,706
Year to Date Revenue	$64,316,928
Expense
Pro Players Total Salaries	$73,968,022
Farm Players Total Salaries	$1,919,833
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$76,434,799
Farm Year To Date Expenses	$2,916,797
Pro Salary Cap To Date	$73,934,700
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$523,754
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,466
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,968,022
Estimate Under Maximum Salary Cap of $75,000,000	$1,031,978
Estimate Over Minimum Salary Cap of $35,000,000	$38,968,022
Current Bank Account	$49,643,868
Projected Bank Account	$49,643,868

Pro Players Salaries
Oliver Ekman-Larsson	$6,325,000 (1)
Connor McDavid	$6,000,000 (3)
Ryan Nugent-Hopkins	$5,800,000 (1)
Aaron Ekblad	$5,000,000 (4)
Leon Draisaitl	$5,000,000 (3)
Nick Foligno	$4,250,000 (4)
Seth Jones	$3,792,500 (5)
Gustav Nyquist	$3,710,500 (1)
Jacob Trouba	$3,666,086 (5)
Joel Armia	$3,660,860 (3)
Connor Hellebuyck	$3,188,886 (2)
John Klingberg	$3,188,884 (3)
William Karlsson	$3,188,884 (2)
Tyler Toffoli	$3,010,000 (4)
Kevin Shattenkirk	$3,000,000 (4)
Mark Stone	$2,534,000 (2)
Dylan Larkin	$2,205,000 (7)
Derek Grant	$2,000,000 (6)
Curtis McElhinney	$1,171,875 (1)
Deryk Engelland	$1,123,047 (1)
Andrew Copp	$1,102,500 (1)
Jack Roslovic	$525,000 (5)
Rhett Gardner	$525,000 (2)
Total Pro Players	23
Salary Commitment
Year 12 : $73,968,022
Year 13 : $54,735,100
Year 14 : $45,298,330
Year 15 : $27,448,586
Salary Average Commitment
Year 12 : $28,568,818
Year 13 : $16,211,443
Year 14 : $12,300,000
Year 15 : $4,725,000
Salary Cap with 1 Way Contract
Year 12 : $73,968,022
Year 13 : $54,735,100
Year 14 : $45,298,330
Year 15 : $27,448,586

Farm Players Salaries
Logan O'Connor	$161,000 (4)
Casey Mittelstadt	$150,000 (1)
Gustav Forsling	$150,000 (3)
Alexander True	$125,000 (2)
Tucker Poolman	$110,250 (4)
Madison Bowey	$110,250 (1)
Logan Brown	$100,000 (2)
Ryan Poehling	$100,000 (4)
Brady Keeper	$87,500 (6)
Cayden Primeau	$85,000 (4)
Dan Hamhuis	$83,333 (3)
Gemel Smith	$80,000 (6)
Joakim Nordstrom	$75,000 (6)
Luca Sbisa	$70,000 (1)
Frederick Gaudreau	$60,000 (5)
Buddy Robinson	$57,500 (1)
Zack Smith	$52,500 (5)
Adam Werner	$52,500 (2)
Ty Lewis	$52,500 (1)
Travis St. Denis	$52,500 (1)
Cody Goloubef	$52,500 (1)
Chris Driedger	$52,500 (1)
Total Farm Players	22
Salary Commitment
Year 12 : $1,919,833
Year 13 : $1,322,083
Year 14 : $1,044,583
Year 15 : $811,250
Salary Average Commitment
Year 12 : $1,414,250
Year 13 : $917,333
Year 14 : $693,083
Year 15 : $588,083

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	$44,778,709	$71,897,959	$3,102,041	$36,897,959	$1,698,250	$301,750	22	23	45
Arizona Coyotes	$29,230,734	$72,123,109	$2,876,891	$37,123,109	$1,797,750	$202,250	21	25	46
Atlanta Thrashers	$8,668,940	$64,219,950	$10,780,050	$29,219,950	$1,877,250	$122,750	25	23	48
Boston Bruins	$15,321,614	$66,783,438	$8,216,562	$31,783,438	$1,932,031	$67,969	25	25	50
Calgary Flames	($7,287,852)	$73,510,637	$1,489,363	$38,510,637	$1,691,750	$308,250	23	24	47
Carolina Hurricanes	$43,575,899	$56,857,614	$18,142,386	$21,857,614	$1,377,750	$622,250	23	22	45
Chicago Black Hawks	$14,931,129	$71,975,864	$3,024,136	$36,975,864	$1,999,125	$875	22	30	52
Colorado Rockies	$66,919,687	$70,786,353	$4,213,647	$35,786,353	$1,732,000	$268,000	20	25	45
Columbus Blue Jackets	$137,973,041	$59,175,989	$15,824,011	$24,175,989	$1,857,875	$142,125	22	23	45
Detroit Red Wings	$51,016,259	$74,165,918	$834,082	$39,165,918	$1,999,425	$575	22	27	49
Edmonton Oilers	$31,009,428	$64,615,738	$10,384,262	$29,615,738	$1,884,125	$115,875	24	24	48
Hartford Whalers	$9,814,701	$68,810,039	$6,189,961	$33,810,039	$1,621,000	$379,000	23	21	44
Los Angeles Kings	$18,698,776	$70,700,820	$4,299,180	$35,700,820	$1,789,750	$210,250	25	21	46
Montreal Canadiens	$39,903,132	$49,517,021	$25,482,979	$14,517,021	$1,602,500	$397,500	23	24	47
Montreal Wanderers	$9,690,169	$45,620,000	$29,380,000	$10,620,000	$1,755,250	$244,750	25	22	47
Nashville Predators	($15,185,869)	$70,091,033	$4,908,967	$35,091,033	$1,788,250	$211,750	21	25	46
New Jersey Devils	$35,707,511	$56,580,955	$18,419,045	$21,580,955	$1,517,063	$482,937	22	20	42
New York Rangers	($2,533,565)	$73,245,336	$1,754,664	$38,245,336	$1,870,750	$129,250	22	22	44
Philadelphia Flyers	$4,681,826	$63,539,612	$11,460,388	$28,539,612	$1,729,625	$270,375	24	21	45
Pittsburgh Penguins	$26,762,462	$66,897,069	$8,102,931	$31,897,069	$1,877,625	$122,375	24	24	48
San Jose Sharks	$88,600,419	$67,225,498	$7,774,502	$32,225,498	$1,887,000	$113,000	23	26	49
St.Louis Blues	($4,700,327)	$68,333,030	$6,666,970	$33,333,030	$1,971,375	$28,625	23	25	48
Tampa Bay Lightning	$81,557,183	$59,007,334	$15,992,666	$24,007,334	$1,819,500	$180,500	21	23	44
Toronto Maple Leafs	$19,750,085	$60,194,683	$14,805,317	$25,194,683	$1,846,000	$154,000	23	23	46
Vancouver Canucks	$18,782,896	$59,273,258	$15,726,742	$24,273,258	$1,822,000	$178,000	25	23	48
Vegas Golden Knights	($1,260,018)	$73,255,777	$1,744,223	$38,255,777	$1,943,125	$56,875	23	28	51
Washington Capitals	$7,072,289	$73,187,453	$1,812,547	$38,187,453	$1,917,500	$82,500	21	22	43
Winnipeg Jets	$49,643,868	$73,968,022	$1,031,978	$38,968,022	$1,919,833	$80,167	23	22	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 - %