AHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 4,652 - 77.53%
Level 2:	5000 - $60 - 3,860 - 77.20%
Level 3:	3000 - $46 - 1,770 - 59.01%
Level 4:	5000 - $25 - 3,884 - 77.67%
Luxury :	1000 - $200 - 763 - 76.34%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	14,929 - 74.64%
Average Income per Game	$1,387,760
Year to Date Revenue	$56,898,171
Expense
Pro Players Total Salaries	$72,715,383
Farm Players Total Salaries	$1,959,304
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$71,340,879
Farm Year To Date Expenses	$2,505,770
Pro Salary Cap To Date	$70,340,886
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$491,436
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,070
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,715,383
Estimate Under Maximum Salary Cap of $75,000,000	$2,284,617
Estimate Over Minimum Salary Cap of $35,000,000	$37,715,383
Current Bank Account	$78,722,908
Projected Bank Account	$78,722,908

Pro Players Salaries
Jonathan Quick	$7,250,000 (5)
John Tavares	$6,325,000 (4)
Patric Hornqvist	$5,312,500 (1)
Paul Stastny	$5,000,000 (1)
Brayden Schenn	$4,112,975 (7)
Brooks Orpik	$3,906,250 (1)
Nazem Kadri	$3,835,250 (4)
William Nylander	$3,364,000 (6)
Brandon Montour	$3,300,000 (5)
Teuvo Teravainen	$3,188,886 (6)
Tanner Pearson	$3,090,498 (5)
Brayden McNabb	$3,003,000 (5)
Darren Helm	$2,656,250 (1)
Mattias Ekholm	$2,357,500 (5)
Jake Muzzin	$2,000,000 (1)
Rickard Rakell	$1,877,750 (3)
Alex Killorn	$1,793,750 (1)
Mark Scheifele	$1,769,832 (2)
Brett Connolly	$1,625,000 (3)
Josh Manson	$1,594,442 (1)
Ivan Provorov	$1,500,000 (1)
Matt Martin	$1,500,000 (2)
Cam Ward	$1,250,000 (2)
Josh Morrissey	$1,102,500 (5)
Total Pro Players	24
Salary Commitment
Year 8 : $72,715,383
Year 9 : $48,952,191
Year 10 : $44,432,359
Year 11 : $40,929,609
Salary Average Commitment
Year 8 : $49,082,659
Year 9 : $32,238,217
Year 10 : $29,418,385
Year 11 : $27,015,635
Salary Cap with 1 Way Contract
Year 8 : $72,715,383
Year 9 : $48,952,191
Year 10 : $44,432,359
Year 11 : $40,929,609

Farm Players Salaries
Zemgus Girgensons	$183,304 (2)
Jakob Chychrun	$150,000 (2)
Kevin Roy	$110,250 (5)
Adam Helewka	$110,250 (5)
Nick Sorensen	$110,250 (5)
Nick Ritchie	$110,250 (2)
Mason Marchment	$87,500 (5)
Julius Nattinen	$85,000 (4)
Mackenzie Blackwood	$85,000 (2)
Chandler Stephenson	$80,000 (5)
Mason McDonald	$60,000 (6)
Marcus Pettersson	$52,500 (2)
Ryan Faragher	$52,500 (2)
Andy Welinski	$52,500 (2)
Hudson Fasching	$52,500 (7)
Miro Aaltonen	$52,500 (2)
Adam Wilcox	$52,500 (5)
Mark Streit	$52,500 (1)
Esa Lindell	$52,500 (1)
Philippe Desrosiers	$52,500 (5)
Adam Musil	$52,500 (2)
Keaton Thompson	$52,500 (7)
Andrew Miller	$52,500 (2)
Adam Tambellini	$52,500 (5)
Anders Lindback	$52,500 (2)
Jack Dougherty	$52,500 (7)
Total Farm Players	26
Salary Commitment
Year 8 : $1,959,304
Year 9 : $1,854,304
Year 10 : $958,250
Year 11 : $958,250
Salary Average Commitment
Year 8 : $2,794,250
Year 9 : $2,689,250
Year 10 : $780,583
Year 11 : $780,583

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $97 - 5,751 - 95.85%
Level 2:	5000 - $58 - 4,854 - 97.08%
Level 3:	3000 - $33 - 2,893 - 96.43%
Level 4:	5000 - $23 - 4,800 - 96.00%
Luxury :	1000 - $197 - 805 - 80.46%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19,102 - 95.51%
Average Income per Game	$1,625,064
Year to Date Revenue	$66,627,629
Expense
Pro Players Total Salaries	$66,269,756
Farm Players Total Salaries	$1,925,625
Coaches Total Salaries	$1,875,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$68,608,585
Farm Year To Date Expenses	$2,853,123
Pro Salary Cap To Date	$67,608,540
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$448,465
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,052
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$66,269,756
Estimate Under Maximum Salary Cap of $75,000,000	$8,730,244
Estimate Over Minimum Salary Cap of $35,000,000	$31,269,756
Current Bank Account	$71,458,885
Projected Bank Account	$71,458,885

Pro Players Salaries
Patrick Marleau	$9,600,000 (3)
David Krejci	$8,203,125 (3)
Joe Pavelski	$7,500,000 (5)
Dan Girardi	$6,875,000 (3)
James van Riemsdyk	$4,887,500 (4)
Travis Hamonic	$4,435,714 (5)
Gustav Nyquist	$3,710,500 (5)
David Perron	$3,100,000 (2)
Jared Spurgeon	$3,066,667 (2)
Dustin Brown	$2,500,000 (2)
Mark Letestu	$1,953,125 (2)
Radko Gudas	$1,800,000 (4)
Thomas Hickey	$1,771,875 (5)
Kari Lehtonen	$1,625,000 (3)
Paul Byron	$1,207,500 (4)
Dmitry Orlov	$1,102,500 (4)
Chris Wagner	$875,000 (1)
Brandon Pirri	$750,000 (1)
Keith Kinkaid	$656,250 (6)
Zac Rinaldo	$650,000 (1)
Total Pro Players	20
Salary Commitment
Year 8 : $66,269,756
Year 9 : $63,994,756
Year 10 : $53,374,964
Year 11 : $27,071,839
Salary Average Commitment
Year 8 : $53,817,435
Year 9 : $52,242,435
Year 10 : $46,963,268
Year 11 : $21,760,143
Salary Cap with 1 Way Contract
Year 8 : $66,269,756
Year 9 : $63,994,756
Year 10 : $53,374,964
Year 11 : $27,071,839

Farm Players Salaries
Anton Forsberg	$110,000 (6)
Scott Darling	$90,000 (2)
Ken Appleby	$87,500 (2)
Alexander Volkov	$85,000 (4)
Janne Kuokkanen	$85,000 (4)
Colby Cave	$80,000 (1)
Jakub Jerabek	$75,000 (3)
Joey LaLeggia	$65,625 (4)
Kris Bindulis	$62,500 (6)
Michael Bournival	$62,500 (6)
Antoine Waked	$60,000 (3)
Manuel Wiederer	$60,000 (3)
Gabriel Bourque	$55,000 (3)
Greg McKegg	$55,000 (4)
Matt Petgrave	$52,500 (1)
Brandon Halverson	$52,500 (2)
Yannick Weber	$52,500 (2)
Evan McEneny	$52,500 (3)
Adam Carlson	$52,500 (1)
Dale Weise	$52,500 (1)
Kyle Rau	$52,500 (1)
Brad Malone	$52,500 (1)
Michael Kapla	$52,500 (6)
Jon Martin	$52,500 (2)
Justin Scott	$52,500 (2)
Rourke Chartier	$52,500 (5)
Anthony Greco	$52,500 (2)
Mark Barberio	$52,500 (1)
Ludwig Bystrom	$52,500 (2)
Brett Findlay	$52,500 (1)
Christian Folin	$52,500 (1)
Total Farm Players	31
Salary Commitment
Year 8 : $1,925,625
Year 9 : $1,425,625
Year 10 : $933,125
Year 11 : $630,625
Salary Average Commitment
Year 8 : $1,966,400
Year 9 : $1,426,400
Year 10 : $981,400
Year 11 : $632,500

Atlanta Thrashers

Arena Capacity - Ticket Price Attendance - %
Arena Name	State Farm Arena
Level 1:	6000 - $92 - 5,797 - 96.61%
Level 2:	5000 - $57 - 4,687 - 93.75%
Level 3:	3000 - $31 - 2,873 - 95.76%
Level 4:	5000 - $23 - 4,856 - 97.12%
Luxury :	1000 - $190 - 958 - 95.80%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19,171 - 95.85%
Average Income per Game	$1,597,369
Year to Date Revenue	$65,492,111
Expense
Pro Players Total Salaries	$69,258,832
Farm Players Total Salaries	$1,890,250
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$73,067,865
Farm Year To Date Expenses	$2,490,221
Pro Salary Cap To Date	$72,026,287
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$468,392
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,600
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$69,258,832
Estimate Under Maximum Salary Cap of $75,000,000	$5,741,168
Estimate Over Minimum Salary Cap of $35,000,000	$34,258,832
Current Bank Account	($2,693,411)
Projected Bank Account	($2,693,411)

Pro Players Salaries
Anze Kopitar	$7,820,000 (2)
Alexander Edler	$6,250,000 (2)
Brad Marchand	$5,625,000 (3)
Devan Dubnyk	$5,468,750 (1)
T.J. Oshie	$5,218,750 (2)
Roman Josi	$4,600,000 (5)
Jeff Petry	$4,375,000 (5)
Dan Hamhuis	$3,906,250 (1)
Ryan Johansen	$3,890,000 (1)
Reilly Smith	$3,690,000 (7)
Danny DeKeyser	$3,105,000 (5)
Mike Hoffman	$2,772,000 (5)
Anton Stralman	$2,125,000 (1)
Nick Bjugstad	$1,845,000 (1)
Pierre-Edouard Bellemare	$1,700,000 (5)
Boone Jenner	$1,595,582 (2)
Michael Hutchinson	$1,400,000 (4)
Erik Haula	$1,180,000 (1)
Nick Shore	$1,062,500 (1)
Antoine Roussel	$1,000,000 (1)
Michael Raffl	$630,000 (3)
Total Pro Players	21
Salary Commitment
Year 8 : $69,258,832
Year 9 : $48,781,332
Year 10 : $27,897,000
Year 11 : $21,642,000
Salary Average Commitment
Year 8 : $52,796,833
Year 9 : $33,413,083
Year 10 : $15,616,000
Year 11 : $10,591,000
Salary Cap with 1 Way Contract
Year 8 : $69,258,832
Year 9 : $48,781,332
Year 10 : $27,897,000
Year 11 : $21,642,000

Farm Players Salaries
Evan Rodrigues	$172,000 (5)
Valentin Zykov	$161,000 (5)
Brendan Smith	$160,000 (4)
Adam Pelech	$126,000 (4)
Eamon McAdam	$110,250 (2)
Patrick Wiercioch	$110,000 (2)
Noel Acciari	$105,000 (1)
Alexander Nylander	$100,000 (2)
Brendan Gaunce	$87,500 (1)
Dryden Hunt	$85,000 (5)
Mitchell Stephens	$75,000 (3)
Thatcher Demko	$75,000 (7)
Chris Nell	$72,500 (2)
Casey Bailey	$70,000 (1)
Graham Knott	$65,000 (2)
Daniel O'Regan	$53,500 (3)
Maxime Lajoie	$52,500 (2)
Jake Bischoff	$52,500 (2)
Kyle Burroughs	$52,500 (5)
Guillaume Brisebois	$52,500 (2)
Alex Dostie	$52,500 (2)
Total Farm Players	21
Salary Commitment
Year 8 : $1,890,250
Year 9 : $1,627,750
Year 10 : $960,000
Year 11 : $831,500
Salary Average Commitment
Year 8 : $1,505,300
Year 9 : $1,242,800
Year 10 : $555,000
Year 11 : $410,000

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 4,494 - 74.90%
Level 2:	5000 - $60 - 3,721 - 74.43%
Level 3:	3000 - $35 - 2,745 - 91.50%
Level 4:	5000 - $25 - 3,780 - 75.61%
Luxury :	1000 - $200 - 769 - 76.90%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,510 - 77.55%
Average Income per Game	$1,373,067
Year to Date Revenue	$56,295,732
Expense
Pro Players Total Salaries	$56,114,164
Farm Players Total Salaries	$1,893,994
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$55,986,421
Farm Year To Date Expenses	$2,450,241
Pro Salary Cap To Date	$54,986,371
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$380,761
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,626
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$56,114,164
Estimate Under Maximum Salary Cap of $75,000,000	$18,885,836
Estimate Over Minimum Salary Cap of $35,000,000	$21,114,164
Current Bank Account	$8,717,481
Projected Bank Account	$8,717,481

Pro Players Salaries
Alexander Radulov	$6,500,000 (4)
Braden Holtby	$4,255,000 (5)
Roman Polak	$3,750,000 (5)
Charlie Coyle	$3,690,000 (2)
Connor Murphy	$3,539,664 (2)
Jason Dickinson	$3,450,000 (5)
Ryan Ellis	$3,312,000 (6)
Martin Hanzal	$3,200,000 (6)
Garret Sparks	$2,700,000 (5)
Tomas Jurco	$2,500,000 (3)
Austin Czarnik	$2,300,000 (5)
Trevor van Riemsdyk	$1,950,000 (6)
Brandon Manning	$1,690,000 (2)
Aleksi Saarela	$1,610,000 (6)
Blake Coleman	$1,600,000 (5)
Stephen Johns	$1,260,000 (4)
Petter Granberg	$1,200,000 (5)
Anton Lindholm	$1,102,500 (2)
Danton Heinen	$1,102,500 (3)
Frank Vatrano	$1,102,500 (3)
Oliver Bjorkstrand	$1,102,500 (5)
Alex DeBrincat	$1,000,000 (4)
Samuel Girard	$850,000 (4)
Connor Brown	$812,500 (1)
Rob O'Gara	$535,000 (3)
Total Pro Players	25
Salary Commitment
Year 8 : $56,114,164
Year 9 : $55,301,664
Year 10 : $45,279,500
Year 11 : $40,039,500
Salary Average Commitment
Year 8 : $23,909,666
Year 9 : $23,097,166
Year 10 : $19,806,333
Year 11 : $15,731,333
Salary Cap with 1 Way Contract
Year 8 : $56,114,164
Year 9 : $55,301,664
Year 10 : $45,279,500
Year 11 : $40,039,500

Farm Players Salaries
Julius Honka	$159,444 (1)
Christian Jaros	$112,500 (6)
Jakub Vrana	$110,250 (5)
Peter Cehlarik	$110,250 (4)
Kasperi Kapanen	$110,250 (5)
Luke Kunin	$100,000 (4)
Alex Lyon	$93,800 (5)
Adam Brooks	$85,000 (4)
Connor Ingram	$75,000 (3)
Maxim Mamin	$75,000 (3)
A.J. Greer	$75,000 (1)
Dmitrij Jaskin	$75,000 (4)
Stefan Leblanc	$70,000 (3)
Josh Jacobs	$62,500 (4)
Mike Reilly	$55,000 (1)
Zach Trotman	$52,500 (2)
Ryan Donato	$52,500 (2)
Brady Austin	$52,500 (1)
Conner Bleackley	$52,500 (3)
Vitek Vanecek	$52,500 (2)
Austin Wagner	$52,500 (2)
Ryan Fitzgerald	$52,500 (2)
Chase De Leo	$52,500 (3)
Emil Johansson	$52,500 (2)
Eric Cornel	$52,500 (3)
Total Farm Players	25
Salary Commitment
Year 8 : $1,893,994
Year 9 : $1,552,050
Year 10 : $1,237,050
Year 11 : $859,550
Salary Average Commitment
Year 8 : $1,930,344
Year 9 : $1,595,900
Year 10 : $1,105,900
Year 11 : $727,650

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 4,564 - 76.07%
Level 2:	5000 - $60 - 3,821 - 76.42%
Level 3:	3000 - $35 - 2,823 - 94.08%
Level 4:	5000 - $25 - 3,813 - 76.27%
Luxury :	1000 - $200 - 771 - 77.10%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,792 - 78.96%
Average Income per Game	$1,395,868
Year to Date Revenue	$57,230,578
Expense
Pro Players Total Salaries	$53,892,699
Farm Players Total Salaries	$1,621,375
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$56,379,592
Farm Year To Date Expenses	$2,525,790
Pro Salary Cap To Date	$53,379,592
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$379,285
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,132
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$53,892,699
Estimate Under Maximum Salary Cap of $75,000,000	$21,107,301
Estimate Over Minimum Salary Cap of $35,000,000	$18,892,699
Current Bank Account	$33,642,105
Projected Bank Account	$33,642,105

Pro Players Salaries
Carey Price	$8,125,000 (4)
Dominik Simon	$4,750,000 (5)
Radim Vrbata	$3,750,000 (1)
Niklas Kronwall	$3,750,000 (1)
Chris Tanev	$3,450,000 (5)
Ondrej Kase	$3,290,000 (5)
Kevin Fiala	$3,188,886 (4)
Ryan Dzingel	$3,188,886 (3)
Joakim Ryan	$2,250,000 (5)
Jake McCabe	$2,250,000 (1)
Aaron Dell	$1,875,000 (6)
J.T. Miller	$1,833,042 (1)
Damon Severson	$1,594,443 (1)
Andre Burakovsky	$1,594,442 (1)
Ryan Spooner	$1,558,000 (1)
John Hayden	$1,102,500 (5)
Artturi Lehkonen	$1,102,500 (7)
Shea Theodore	$1,102,500 (5)
Carl Dahlstrom	$1,012,500 (7)
Jonathon Merrill	$900,000 (6)
Filip Chlapik	$650,000 (2)
Kurtis Gabriel	$525,000 (1)
J.T. Compher	$525,000 (1)
Travis Morin	$525,000 (3)
Total Pro Players	24
Salary Commitment
Year 8 : $53,892,699
Year 9 : $36,512,772
Year 10 : $35,862,772
Year 11 : $32,148,886
Salary Average Commitment
Year 8 : $35,861,032
Year 9 : $24,931,105
Year 10 : $24,202,772
Year 11 : $20,488,886
Salary Cap with 1 Way Contract
Year 8 : $53,892,699
Year 9 : $36,512,772
Year 10 : $35,862,772
Year 11 : $32,148,886

Farm Players Salaries
Seth Griffith	$150,000 (2)
Brett Kulak	$147,000 (2)
Jordan Schmaltz	$110,250 (5)
Laurent Brossoit	$100,000 (1)
Colby McAuley	$95,000 (6)
Zac Dalpe	$75,000 (3)
Paul Bittner	$75,000 (1)
Henrik Haapala	$70,000 (4)
Henrik Samuelsson	$66,000 (5)
Matt Hunwick	$65,625 (4)
Blake Speers	$65,000 (2)
Samuel Montembeault	$65,000 (2)
Sam Carrick	$60,000 (4)
Tyler Lewington	$55,000 (4)
Jake Paterson	$55,000 (5)
Zach Nastasiuk	$52,500 (3)
Nikita Nesterov	$52,500 (5)
Oskar Lindblom	$52,500 (2)
Tyler Moy	$52,500 (3)
Ethan Werek	$52,500 (2)
Kevin Lynch	$52,500 (2)
Simon Bourque	$52,500 (3)
Total Farm Players	22
Salary Commitment
Year 8 : $1,621,375
Year 9 : $1,446,375
Year 10 : $861,875
Year 11 : $629,375
Salary Average Commitment
Year 8 : $1,531,000
Year 9 : $1,373,500
Year 10 : $868,500
Year 11 : $580,800

California Golden Seals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Oracle Arena
Level 1:	6000 - $100 - 4,682 - 78.03%
Level 2:	5000 - $60 - 3,859 - 77.18%
Level 3:	3000 - $35 - 2,855 - 95.15%
Level 4:	5000 - $25 - 3,899 - 77.98%
Luxury :	1000 - $200 - 776 - 77.61%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	16,071 - 80.35%
Average Income per Game	$1,420,646
Year to Date Revenue	$58,246,497
Expense
Pro Players Total Salaries	$60,366,250
Farm Players Total Salaries	$1,961,750
Coaches Total Salaries	$3,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$65,072,391
Farm Year To Date Expenses	$2,654,308
Pro Salary Cap To Date	$62,072,391
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$422,442
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,107
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$60,366,250
Estimate Under Maximum Salary Cap of $75,000,000	$14,633,750
Estimate Over Minimum Salary Cap of $35,000,000	$25,366,250
Current Bank Account	$59,080,827
Projected Bank Account	$59,080,827

Pro Players Salaries
Brent Seabrook	$9,062,500 (1)
Jay Bouwmeester	$6,750,000 (1)
Kyle Turris	$4,628,750 (3)
Andreas Athanasiou	$4,500,000 (2)
Craig Smith	$4,000,000 (1)
Christian Wolanin	$4,000,000 (6)
Jake Allen	$3,280,000 (2)
Nick Leddy	$3,105,000 (1)
Justin Abdelkader	$2,812,500 (2)
Mattias Janmark	$2,500,000 (2)
Troy Stecher	$2,200,000 (4)
Ryan Graves	$2,050,000 (3)
Jake Dotchin	$1,800,000 (4)
Dmitry Kulikov	$1,500,000 (7)
Adam Erne	$1,500,000 (5)
Tyler Bertuzzi	$1,250,000 (2)
Sam Gagner	$1,102,500 (4)
Austin Watson	$900,000 (1)
Ryan Hartman	$800,000 (1)
Tom McCollum	$525,000 (1)
Andy Andreoff	$525,000 (1)
Luca Sbisa	$525,000 (1)
Nic Dowd	$525,000 (1)
Tanner Kero	$525,000 (1)
Total Pro Players	24
Salary Commitment
Year 8 : $60,366,250
Year 9 : $33,123,750
Year 10 : $18,781,250
Year 11 : $12,102,500
Salary Average Commitment
Year 8 : $37,645,250
Year 9 : $13,877,750
Year 10 : $9,768,750
Year 11 : $4,275,000
Salary Cap with 1 Way Contract
Year 8 : $60,366,250
Year 9 : $33,123,750
Year 10 : $18,781,250
Year 11 : $12,102,500

Farm Players Salaries
Gabriel Gagne	$187,500 (5)
Oliver Kylington	$174,250 (7)
MacKenzie Weegar	$170,000 (5)
Michael Paliotta	$162,500 (3)
Jean-Sebastien Dea	$110,000 (5)
Chris Butler	$110,000 (1)
Nick Ellis	$100,000 (5)
Michael Joly	$55,000 (5)
Riley Barber	$52,500 (1)
Liam O'Brien	$52,500 (1)
Joe Hicketts	$52,500 (7)
Nick Paul	$52,500 (5)
Andreas Englund	$52,500 (7)
Christoph Bertschy	$52,500 (1)
Kevin Rooney	$52,500 (3)
Cavan Fitzgerald	$52,500 (2)
Jacob Middleton	$52,500 (2)
Blake Siebenaler	$52,500 (1)
Zane McIntyre	$52,500 (1)
Josh Currie	$52,500 (2)
Mark McNeill	$52,500 (5)
Francis Perron	$52,500 (7)
Mitch Callahan	$52,500 (1)
Jan Mandat	$52,500 (1)
Julien Nantel	$52,500 (2)
Total Farm Players	25
Salary Commitment
Year 8 : $1,961,750
Year 9 : $1,484,250
Year 10 : $1,274,250
Year 11 : $1,059,250
Salary Average Commitment
Year 8 : $1,483,667
Year 9 : $1,056,167
Year 10 : $812,500
Year 11 : $597,500

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $90 - 5,798 - 96.63%
Level 2:	5000 - $55 - 4,833 - 96.66%
Level 3:	3000 - $35 - 2,874 - 95.80%
Level 4:	5000 - $25 - 3,970 - 79.40%
Luxury :	1000 - $170 - 974 - 97.43%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,450 - 92.25%
Average Income per Game	$1,556,695
Year to Date Revenue	$63,824,495
Expense
Pro Players Total Salaries	$73,763,992
Farm Players Total Salaries	$1,594,375
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,764,050
Farm Year To Date Expenses	$2,144,436
Pro Salary Cap To Date	$73,764,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$498,427
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,588
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,763,992
Estimate Under Maximum Salary Cap of $75,000,000	$1,236,008
Estimate Over Minimum Salary Cap of $35,000,000	$38,763,992
Current Bank Account	($6,201,893)
Projected Bank Account	($6,201,893)

Pro Players Salaries
Evgeni Malkin	$11,875,000 (1)
Claude Giroux	$10,343,750 (3)
Ryan Suter	$9,430,000 (1)
Tyler Seguin	$6,612,500 (5)
Jeff Carter	$6,590,909 (1)
Mark Giordano	$5,025,000 (2)
Pekka Rinne	$4,700,000 (3)
Tyler Johnson	$3,833,333 (1)
Lars Eller	$3,312,500 (3)
Anthony Mantha	$2,094,750 (6)
Alec Martinez	$1,375,000 (1)
Alex Stalock	$1,300,000 (6)
Jaccob Slavin	$1,102,500 (5)
Justin Williams	$1,062,500 (2)
Denis Malgin	$1,000,000 (4)
Thomas Chabot	$1,000,000 (4)
Viktor Arvidsson	$950,000 (1)
Tom Pyatt	$750,000 (4)
Nick Holden	$750,000 (1)
Derek Ryan	$656,250 (4)
Total Pro Players	20
Salary Commitment
Year 8 : $73,763,992
Year 9 : $38,959,750
Year 10 : $32,872,250
Year 11 : $14,516,000
Salary Average Commitment
Year 8 : $54,058,143
Year 9 : $32,577,083
Year 10 : $27,707,083
Year 11 : $12,082,083
Salary Cap with 1 Way Contract
Year 8 : $73,763,992
Year 9 : $38,959,750
Year 10 : $32,872,250
Year 11 : $14,516,000

Farm Players Salaries
Pontus Aberg	$126,000 (2)
Eddie Lack	$100,000 (1)
Troy Grosenick	$100,000 (4)
Mike Vecchione	$92,500 (6)
Boo Nieves	$90,000 (7)
Alan Quine	$90,000 (2)
Andrew MacDonald	$84,375 (2)
Marcus Foligno	$80,000 (6)
Corban Knight	$75,000 (6)
Clark Bishop	$72,500 (5)
Grayson Downing	$69,000 (3)
Pavel Jenys	$60,000 (4)
Ryan White	$60,000 (2)
Brad Hunt	$60,000 (3)
Nick Moutrey	$60,000 (5)
Vincent LoVerde	$60,000 (4)
Anton Cederholm	$52,500 (1)
Gabriel Dumont	$52,500 (2)
Ryan Haggerty	$52,500 (4)
Peter Stoykewych	$52,500 (1)
T.J. Tynan	$52,500 (3)
Alexei Bereglazov	$52,500 (1)
Total Farm Players	22
Salary Commitment
Year 8 : $1,594,375
Year 9 : $1,336,875
Year 10 : $924,000
Year 11 : $742,500
Salary Average Commitment
Year 8 : $1,277,166
Year 9 : $1,044,333
Year 10 : $751,833
Year 11 : $577,833

Chicago Black Hawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 4,648 - 77.46%
Level 2:	5000 - $60 - 3,929 - 78.57%
Level 3:	3000 - $35 - 2,808 - 93.59%
Level 4:	5000 - $25 - 3,862 - 77.25%
Luxury :	1000 - $200 - 779 - 77.90%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	16,025 - 80.13%
Average Income per Game	$1,418,990
Year to Date Revenue	$58,178,585
Expense
Pro Players Total Salaries	$61,684,620
Farm Players Total Salaries	$1,949,944
Coaches Total Salaries	$2,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$69,055,224
Farm Year To Date Expenses	$2,361,507
Pro Salary Cap To Date	$67,055,263
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$424,564
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,006
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$61,684,620
Estimate Under Maximum Salary Cap of $75,000,000	$13,315,380
Estimate Over Minimum Salary Cap of $35,000,000	$26,684,620
Current Bank Account	$34,882,555
Projected Bank Account	$34,882,555

Pro Players Salaries
Vincent Trocheck	$7,500,000 (2)
Gabriel Landeskog	$6,407,144 (5)
Andy Greene	$5,750,000 (5)
Wayne Simmonds	$4,968,750 (5)
Jakub Voracek	$4,887,500 (2)
Victor Hedman	$4,600,000 (3)
Josh Bailey	$3,795,000 (4)
Derek Stepan	$3,536,250 (1)
Chris Kreider	$3,047,500 (7)
Matt Niskanen	$2,875,000 (1)
Tom Wilson	$1,833,048 (2)
Mathew Dumba	$1,833,042 (2)
Jaroslav Halak	$1,750,000 (4)
Jonathan Drouin	$1,594,443 (1)
Bo Horvat	$1,594,443 (1)
Radek Faksa	$1,562,500 (1)
Noah Hanifin	$1,500,000 (7)
Daniel Winnik	$1,125,000 (1)
Carter Hart	$1,000,000 (5)
Travis Sanheim	$525,000 (3)
Total Pro Players	20
Salary Commitment
Year 8 : $61,684,620
Year 9 : $49,396,984
Year 10 : $33,343,394
Year 11 : $28,218,394
Salary Average Commitment
Year 8 : $43,295,732
Year 9 : $31,233,096
Year 10 : $23,013,929
Year 11 : $18,488,929
Salary Cap with 1 Way Contract
Year 8 : $61,684,620
Year 9 : $49,396,984
Year 10 : $33,343,394
Year 11 : $28,218,394

Farm Players Salaries
Kerby Rychel	$159,444 (1)
Casey Mittelstadt	$150,000 (5)
Lias Andersson	$150,000 (4)
Brendan Perlini	$150,000 (7)
Oscar Lindberg	$141,750 (1)
Robin Norell	$101,250 (7)
Travis Konecny	$100,000 (2)
Michael McNiven	$95,000 (6)
Jeremy Roy	$85,000 (4)
Markus Hannikainen	$70,000 (4)
Kyle Capobianco	$65,000 (2)
Samuel Laberge	$52,500 (4)
John Quenneville	$52,500 (7)
Maxime Lagace	$52,500 (1)
Matt Tomkins	$52,500 (2)
Brandon Crawley	$52,500 (1)
Kevin Ekman-Larsson	$52,500 (4)
Anthony Richard	$52,500 (5)
Anthony Louis	$52,500 (3)
Ryan Mantha	$52,500 (2)
Luke Johnson	$52,500 (2)
Gabriel Fontaine	$52,500 (3)
Matheson Iacopelli	$52,500 (2)
Miikka Salomaki	$52,500 (1)
Total Farm Players	24
Salary Commitment
Year 8 : $1,949,944
Year 9 : $1,491,250
Year 10 : $1,116,250
Year 11 : $1,011,250
Salary Average Commitment
Year 8 : $2,034,144
Year 9 : $1,550,950
Year 10 : $996,450
Year 11 : $870,250

Colorado Rockies

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $90 - 5,794 - 96.56%
Level 2:	5000 - $55 - 4,856 - 97.11%
Level 3:	3000 - $35 - 2,888 - 96.26%
Level 4:	5000 - $25 - 3,962 - 79.25%
Luxury :	1000 - $175 - 979 - 97.92%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,479 - 92.39%
Average Income per Game	$1,565,969
Year to Date Revenue	$64,204,712
Expense
Pro Players Total Salaries	$74,183,838
Farm Players Total Salaries	$1,659,875
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,814,544
Farm Year To Date Expenses	$2,484,953
Pro Salary Cap To Date	$73,314,544
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$504,559
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,394
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,183,838
Estimate Under Maximum Salary Cap of $75,000,000	$816,162
Estimate Over Minimum Salary Cap of $35,000,000	$39,183,838
Current Bank Account	$42,629,745
Projected Bank Account	$42,629,745

Pro Players Salaries
Sean Monahan	$10,156,250 (2)
Shea Weber	$9,821,428 (2)
Patrice Bergeron	$8,125,000 (2)
Blake Wheeler	$7,000,000 (5)
Ryan O'Reilly	$6,612,500 (5)
Oliver Ekman-Larsson	$6,325,000 (5)
Nick Foligno	$3,545,833 (1)
Keith Yandle	$3,500,000 (2)
David Pastrnak	$3,188,884 (4)
Ben Bishop	$2,875,000 (1)
Rasmus Ristolainen	$1,896,250 (2)
Andrei Vasilevskiy	$1,594,443 (1)
Kyle Connor	$1,500,000 (2)
Zach Werenski	$1,500,000 (1)
Nikita Kucherov	$1,494,500 (2)
Colton Sissons	$1,102,500 (4)
Mike Matheson	$1,102,500 (5)
Alex Chiasson	$900,000 (5)
Zach Redmond	$893,750 (1)
Colin Wilson	$525,000 (3)
Josh Anderson	$525,000 (2)
Total Pro Players	21
Salary Commitment
Year 8 : $74,183,838
Year 9 : $63,774,812
Year 10 : $26,756,384
Year 11 : $26,231,384
Salary Average Commitment
Year 8 : $51,284,777
Year 9 : $40,375,752
Year 10 : $21,806,942
Year 11 : $21,281,942
Salary Cap with 1 Way Contract
Year 8 : $74,183,838
Year 9 : $63,774,812
Year 10 : $26,756,384
Year 11 : $26,231,384

Farm Players Salaries
Dylan Strome	$150,000 (4)
Gemel Smith	$118,750 (6)
William Carrier	$110,250 (6)
David Rittich	$110,250 (7)
Timothy Liljegren	$100,000 (4)
Colin White	$100,000 (4)
Josh Jooris	$80,000 (4)
Dmytro Timashov	$75,000 (1)
Teddy Blueger	$73,125 (5)
Kevin Spinozzi	$60,000 (7)
Lee Stempniak	$52,500 (1)
Paul Martin	$52,500 (1)
Rinat Valiev	$52,500 (2)
Dalton Prout	$52,500 (1)
Jannik Hansen	$52,500 (1)
Klas Dahlbeck	$52,500 (1)
Chris DiDomenico	$52,500 (1)
Mike McKenna	$52,500 (1)
Jeff Glass	$52,500 (1)
Marek Hrivik	$52,500 (1)
Jordan Szwarz	$52,500 (1)
Jayson Megna	$52,500 (1)
Andrew Agozzino	$52,500 (1)
Total Farm Players	23
Salary Commitment
Year 8 : $1,659,875
Year 9 : $954,875
Year 10 : $902,375
Year 11 : $902,375
Salary Average Commitment
Year 8 : $1,647,550
Year 9 : $940,050
Year 10 : $887,550
Year 11 : $887,550

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $97 - 5,694 - 94.91%
Level 2:	5000 - $57 - 4,752 - 95.03%
Level 3:	3000 - $37 - 2,277 - 75.91%
Level 4:	5000 - $24 - 4,760 - 95.19%
Luxury :	1000 - $195 - 962 - 96.21%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,445 - 92.23%
Average Income per Game	$1,632,563
Year to Date Revenue	$66,935,102
Expense
Pro Players Total Salaries	$71,745,959
Farm Players Total Salaries	$1,902,750
Coaches Total Salaries	$4,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$75,863,148
Farm Year To Date Expenses	$2,440,742
Pro Salary Cap To Date	$71,863,104
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$504,973
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,685
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,745,959
Estimate Under Maximum Salary Cap of $75,000,000	$3,254,041
Estimate Over Minimum Salary Cap of $35,000,000	$36,745,959
Current Bank Account	$76,902,754
Projected Bank Account	$76,902,754

Pro Players Salaries
Tuukka Rask	$8,750,000 (5)
Frans Nielsen	$7,500,000 (2)
Evgeni Dadonov	$6,750,000 (6)
Jordan Staal	$6,000,000 (1)
Justin Faulk	$5,558,333 (5)
Niklas Hjalmarsson	$5,125,000 (2)
Erik Gudbranson	$3,690,000 (4)
Calvin de Haan	$3,381,000 (4)
Lucas Wallmark	$2,850,000 (7)
Jean-Gabriel Pageau	$2,576,000 (1)
Jan Rutta	$2,400,000 (6)
Darren Archibald	$2,100,000 (4)
Justin Braun	$1,953,125 (4)
Elias Lindholm	$1,896,250 (2)
Linus Ullmark	$1,650,000 (5)
Christian Djoos	$1,650,000 (5)
Matt Hendricks	$1,420,000 (2)
Ondrej Palat	$1,216,251 (1)
Calle Jarnkrok	$1,200,000 (1)
Micheal Ferland	$1,102,500 (5)
Yanni Gourde	$1,102,500 (6)
Torrey Mitchell	$1,000,000 (1)
Nikita Tryamkin	$875,000 (5)
Total Pro Players	23
Salary Commitment
Year 8 : $71,745,959
Year 9 : $59,753,708
Year 10 : $43,812,458
Year 11 : $43,812,458
Salary Average Commitment
Year 8 : $34,485,084
Year 9 : $29,255,833
Year 10 : $22,155,833
Year 11 : $22,155,833
Salary Cap with 1 Way Contract
Year 8 : $71,745,959
Year 9 : $59,753,708
Year 10 : $43,812,458
Year 11 : $43,812,458

Farm Players Salaries
Brennan Menell	$125,000 (6)
Giovanni Fiore	$125,000 (6)
Ben Hutton	$110,250 (5)
Julian Melchiori	$106,500 (5)
Carter Verhaeghe	$100,000 (5)
Matiss Kivlenieks	$95,000 (6)
Alexandre Carrier	$87,500 (4)
Frederick Gaudreau	$85,000 (1)
Jacob Larsson	$85,000 (4)
David Warsofsky	$79,500 (1)
Iiro Pakarinen	$79,500 (1)
Nathan Bastian	$75,000 (3)
Lance Bouma	$75,000 (1)
Frederic Allard	$75,000 (3)
Ryan Hitchcock	$72,500 (4)
David Desharnais	$72,500 (3)
Rocco Grimaldi	$69,500 (1)
Joe Cannata	$62,500 (3)
Michael Carcone	$60,000 (5)
Matthew Peca	$52,500 (5)
Keith Aulie	$52,500 (2)
Stepan Falkovsky	$52,500 (2)
Calvin Thurkauf	$52,500 (2)
Marcus Hogberg	$52,500 (2)
Total Farm Players	24
Salary Commitment
Year 8 : $1,902,750
Year 9 : $1,514,250
Year 10 : $1,304,250
Year 11 : $1,019,250
Salary Average Commitment
Year 8 : $1,572,700
Year 9 : $1,310,200
Year 10 : $1,014,067
Year 11 : $724,067

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 4,737 - 78.95%
Level 2:	5000 - $60 - 3,944 - 78.89%
Level 3:	3000 - $35 - 2,912 - 97.08%
Level 4:	5000 - $25 - 3,895 - 77.89%
Luxury :	1000 - $200 - 783 - 78.29%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	16,271 - 81.36%
Average Income per Game	$1,439,423
Year to Date Revenue	$59,016,349
Expense
Pro Players Total Salaries	$65,772,509
Farm Players Total Salaries	$1,520,925
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$73,616,439
Farm Year To Date Expenses	$2,122,554
Pro Salary Cap To Date	$72,616,392
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$445,150
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,088
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$65,772,509
Estimate Under Maximum Salary Cap of $75,000,000	$9,227,491
Estimate Over Minimum Salary Cap of $35,000,000	$30,772,509
Current Bank Account	$33,126,825
Projected Bank Account	$33,126,825

Pro Players Salaries
Kris Letang	$9,063,000 (5)
Steven Stamkos	$8,625,000 (1)
Corey Crawford	$7,500,000 (5)
Nikita Zaitsev	$5,750,000 (4)
Brock Nelson	$3,690,000 (5)
Mikael Granlund	$3,690,000 (5)
Mika Zibanejad	$3,666,084 (5)
Jonathan Huberdeau	$3,666,084 (7)
Sean Couturier	$3,500,000 (2)
Tomas Tatar	$3,444,000 (6)
Sami Vatanen	$3,218,500 (6)
Jake Gardiner	$2,683,341 (6)
Petr Mrazek	$2,499,000 (6)
Jason Zucker	$2,205,000 (5)
Auston Matthews	$1,750,000 (2)
Brendan Gallagher	$1,438,500 (1)
Zach Hyman	$1,103,000 (5)
Jared McCann	$1,103,000 (5)
Shayne Gostisbehere	$1,103,000 (5)
Martin Frk	$1,000,000 (3)
Jeremy Lauzon	$750,000 (3)
Brian Gibbons	$700,000 (5)
David Schlemko	$600,000 (5)
Marek Langhamer	$525,000 (2)
Total Pro Players	24
Salary Commitment
Year 8 : $73,272,509
Year 9 : $63,209,009
Year 10 : $57,434,009
Year 11 : $55,684,009
Salary Average Commitment
Year 8 : $54,460,542
Year 9 : $44,397,042
Year 10 : $39,872,042
Year 11 : $38,009,042
Salary Cap with 1 Way Contract
Year 8 : $73,272,509
Year 9 : $63,209,009
Year 10 : $57,434,009
Year 11 : $55,684,009

Farm Players Salaries
Morgan Klimchuk	$180,000 (5)
Connor Carrick	$165,000 (2)
Sonny Milano	$110,300 (5)
Lawson Crouse	$100,000 (2)
Ross Johnston	$90,000 (5)
Landon Ferraro	$75,000 (2)
Phil Varone	$70,000 (5)
Ryan Sproul	$70,000 (2)
Peter Budaj	$65,625 (4)
Jordan Schroeder	$60,000 (1)
Michael Chaput	$57,500 (4)
John Ramage	$57,500 (4)
James de Haas	$52,500 (2)
Corey Tropp	$52,500 (3)
Dominic Toninato	$52,500 (2)
Michael Dal Colle	$52,500 (7)
Dominic Turgeon	$52,500 (7)
Mitchell Vande Sompel	$52,500 (2)
Axel Holmstrom	$52,500 (2)
Andrey Pedan	$52,500 (2)
Total Farm Players	20
Salary Commitment
Year 8 : $1,520,925
Year 9 : $1,460,925
Year 10 : $788,425
Year 11 : $735,925
Salary Average Commitment
Year 8 : $1,241,900
Year 9 : $1,181,900
Year 10 : $601,900
Year 11 : $549,400

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $97 - 5,660 - 94.33%
Level 2:	5000 - $56 - 4,702 - 94.04%
Level 3:	3000 - $31 - 2,891 - 96.36%
Level 4:	5000 - $22 - 4,821 - 96.43%
Luxury :	1000 - $196 - 943 - 94.31%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19,017 - 95.09%
Average Income per Game	$1,610,379
Year to Date Revenue	$66,025,552
Expense
Pro Players Total Salaries	$68,941,652
Farm Players Total Salaries	$1,999,819
Coaches Total Salaries	$3,831,250
Luxury Taxe Total	$0
Pro Year To Date Expenses	$72,848,525
Farm Year To Date Expenses	$2,549,862
Pro Salary Cap To Date	$69,567,275
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$481,486
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,346
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$68,941,652
Estimate Under Maximum Salary Cap of $75,000,000	$6,058,348
Estimate Over Minimum Salary Cap of $35,000,000	$33,941,652
Current Bank Account	$31,716,344
Projected Bank Account	$31,716,344

Pro Players Salaries
David Backes	$8,600,000 (2)
Mikko Koivu	$8,437,500 (2)
Alex Goligoski	$7,187,500 (1)
Jeff Skinner	$6,583,750 (2)
Jack Johnson	$5,446,428 (4)
Mikael Backlund	$3,450,000 (1)
Kris Russell	$3,250,000 (3)
Bobby Ryan	$3,125,000 (6)
Zack Smith	$2,949,219 (3)
Cam Atkinson	$2,300,000 (1)
Antoine Vermette	$2,275,000 (6)
Markus Granlund	$1,995,000 (7)
Devon Toews	$1,875,000 (6)
Jujhar Khaira	$1,600,000 (2)
Devin Shore	$1,594,442 (1)
Brock Boeser	$1,500,000 (3)
Jonathan Bernier	$1,250,000 (3)
Kevin Bieksa	$1,250,000 (1)
Brett Pesce	$1,102,500 (5)
Brandon Carlo	$850,000 (2)
Tyler Parsons	$850,000 (4)
Kyle Brodziak	$820,313 (1)
Jimmy Howard	$656,250 (2)
Jean-Christophe Beaudin	$650,000 (2)
Total Pro Players	24
Salary Commitment
Year 8 : $69,597,902
Year 9 : $52,995,647
Year 10 : $25,618,147
Year 11 : $16,668,928
Salary Average Commitment
Year 8 : $34,177,585
Year 9 : $21,158,143
Year 10 : $11,016,143
Year 11 : $8,191,143
Salary Cap with 1 Way Contract
Year 8 : $69,597,902
Year 9 : $52,995,647
Year 10 : $25,618,147
Year 11 : $16,668,928

Farm Players Salaries
Emil Pettersson	$196,250 (6)
Anthony Duclair	$159,444 (1)
Markus Nutivaara	$140,000 (4)
Matt Benning	$110,250 (7)
Jake Virtanen	$110,250 (5)
Juuse Saros	$110,250 (5)
Sean Kuraly	$110,250 (7)
Julien Gauthier	$100,000 (4)
Gabriel Carlsson	$85,000 (4)
Ryan Gropp	$75,000 (3)
Victor Mete	$75,000 (3)
Eric Tangradi	$65,625 (2)
Jaycob Megna	$65,625 (5)
Adam Cracknell	$65,625 (1)
Brock McGinn	$56,250 (1)
Christopher Gibson	$55,000 (1)
Nick Lappin	$52,500 (3)
Sergei Boikov	$52,500 (5)
Byron Froese	$52,500 (1)
Dylan Sadowy	$52,500 (3)
Jeremiah Addison	$52,500 (2)
Travis Boyd	$52,500 (2)
Matej Machovsky	$52,500 (1)
Keegan Lowe	$52,500 (1)
Total Farm Players	24
Salary Commitment
Year 8 : $1,999,819
Year 9 : $1,506,000
Year 10 : $1,335,375
Year 11 : $1,080,375
Salary Average Commitment
Year 8 : $1,802,269
Year 9 : $1,297,200
Year 10 : $1,120,200
Year 11 : $838,800

Hartford Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Harford Civic Center
Level 1:	6000 - $100 - 4,692 - 78.20%
Level 2:	5000 - $60 - 3,843 - 76.85%
Level 3:	3000 - $35 - 2,873 - 95.77%
Level 4:	5000 - $25 - 3,872 - 77.43%
Luxury :	1000 - $200 - 782 - 78.24%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	16,062 - 80.31%
Average Income per Game	$1,422,327
Year to Date Revenue	$58,315,421
Expense
Pro Players Total Salaries	$62,232,268
Farm Players Total Salaries	$1,831,375
Coaches Total Salaries	$3,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$62,780,670
Farm Year To Date Expenses	$2,386,908
Pro Salary Cap To Date	$60,280,761
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$431,548
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,200
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$62,232,268
Estimate Under Maximum Salary Cap of $75,000,000	$12,767,732
Estimate Over Minimum Salary Cap of $35,000,000	$27,232,268
Current Bank Account	$32,296,237
Projected Bank Account	$32,296,237

Pro Players Salaries
Duncan Keith	$6,923,000 (5)
Valtteri Filppula	$6,250,000 (1)
Zach Parise	$6,250,000 (6)
Marc-Edouard Vlasic	$5,312,500 (4)
Roberto Luongo	$5,250,000 (3)
Charles Hudon	$3,188,884 (5)
Michal Neuvirth	$2,875,000 (2)
Ryan Miller	$2,500,000 (1)
Dennis Seidenberg	$2,300,000 (2)
Ben Lovejoy	$2,250,000 (1)
Alex Iafallo	$2,100,000 (6)
Leo Komarov	$1,993,052 (4)
Kyle Quincey	$1,900,000 (1)
Patrik Nemeth	$1,564,832 (2)
Benoit Pouliot	$1,400,000 (1)
Eric Fehr	$1,300,000 (1)
Brad Richardson	$1,250,000 (2)
Scott Laughton	$1,250,000 (1)
Tyler Pitlick	$1,250,000 (3)
Tim Schaller	$1,100,000 (3)
Johan Larsson	$1,000,000 (1)
Mark Borowiecki	$1,000,000 (5)
Zack Kassian	$900,000 (6)
Jay Beagle	$600,000 (2)
Brendan Ranford	$525,000 (1)
Total Pro Players	25
Salary Commitment
Year 8 : $62,232,268
Year 9 : $43,857,268
Year 10 : $35,267,436
Year 11 : $27,667,436
Salary Average Commitment
Year 8 : $34,939,216
Year 9 : $27,364,216
Year 10 : $20,799,384
Year 11 : $17,924,384
Salary Cap with 1 Way Contract
Year 8 : $62,232,268
Year 9 : $43,857,268
Year 10 : $35,267,436
Year 11 : $27,667,436

Farm Players Salaries
Eric Comrie	$175,000 (5)
Anders Nilsson	$110,250 (5)
Jean-Francois Berube	$110,250 (4)
Ryan Carpenter	$110,250 (4)
Michal Kempny	$100,000 (2)
Klim Kostin	$100,000 (4)
Cory Conacher	$90,000 (2)
Gavin Bayreuther	$90,000 (4)
Chris Stewart	$85,000 (1)
Sam Anas	$80,000 (3)
Casey Nelson	$75,000 (5)
Micheal Haley	$65,625 (3)
Sean Malone	$60,000 (6)
Colin Blackwell	$55,000 (3)
Chris Summers	$52,500 (1)
Harry Zolnierczyk	$52,500 (1)
Yohann Auvitu	$52,500 (1)
Chris Breen	$52,500 (1)
Doyle Somerby	$52,500 (2)
Ivan Kulbakov	$52,500 (3)
T.J. Hensick	$52,500 (1)
Wayne Simpson	$52,500 (1)
Anthony Bitetto	$52,500 (1)
Parker Gahagen	$52,500 (3)
Total Farm Players	24
Salary Commitment
Year 8 : $1,831,375
Year 9 : $1,378,875
Year 10 : $1,136,375
Year 11 : $830,750
Salary Average Commitment
Year 8 : $1,553,700
Year 9 : $1,133,700
Year 10 : $858,700
Year 11 : $586,200

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 4,549 - 75.81%
Level 2:	5000 - $60 - 3,795 - 75.89%
Level 3:	3000 - $35 - 2,808 - 93.59%
Level 4:	5000 - $25 - 3,774 - 75.48%
Luxury :	1000 - $200 - 753 - 75.28%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,678 - 78.39%
Average Income per Game	$1,384,734
Year to Date Revenue	$56,774,098
Expense
Pro Players Total Salaries	$56,787,834
Farm Players Total Salaries	$1,757,482
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$57,215,857
Farm Year To Date Expenses	$2,417,371
Pro Salary Cap To Date	$56,215,831
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$385,252
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,697
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$56,787,834
Estimate Under Maximum Salary Cap of $75,000,000	$18,212,166
Estimate Over Minimum Salary Cap of $35,000,000	$21,787,834
Current Bank Account	$21,743,288
Projected Bank Account	$21,743,288

Pro Players Salaries
Joe Thornton	$7,000,000 (3)
Jordan Eberle	$6,900,000 (5)
Brayden Point	$5,000,000 (7)
John Moore	$4,554,000 (3)
Trevor Daley	$4,000,000 (6)
Morgan Rielly	$3,666,084 (6)
Nino Niederreiter	$3,215,000 (1)
Nick Schmaltz	$3,000,000 (7)
Zach Aston-Reese	$2,625,000 (6)
Jori Lehtera	$2,000,000 (4)
Kevan Miller	$1,875,000 (1)
Jesper Fast	$1,650,250 (1)
Jordan Oesterle	$1,625,000 (3)
John Gibson	$1,515,500 (2)
Mikhail Sergachev	$1,500,000 (4)
Nolan Patrick	$1,500,000 (4)
Charlie McAvoy	$1,500,000 (4)
Jimmy Vesey	$1,102,500 (7)
Sean Maguire	$1,000,000 (1)
Ryan Callahan	$1,000,000 (4)
Alexandre Burrows	$850,000 (1)
Kevin Porter	$625,000 (1)
Antti Niemi	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 8 : $58,303,334
Year 9 : $48,488,084
Year 10 : $46,972,584
Year 11 : $33,793,584
Salary Average Commitment
Year 8 : $43,331,917
Year 9 : $35,516,667
Year 10 : $34,001,167
Year 11 : $24,496,167
Salary Cap with 1 Way Contract
Year 8 : $58,303,334
Year 9 : $48,488,084
Year 10 : $46,972,584
Year 11 : $33,793,584

Farm Players Salaries
Jonas Johansson	$150,000 (6)
Sergey Tolchinsky	$144,375 (3)
Anton Slepyshev	$110,250 (5)
Reid Boucher	$110,000 (1)
Ryan Reaves	$100,000 (4)
Martin Marincin	$100,000 (3)
Nicolas Deslauriers	$92,857 (2)
Shane Prince	$92,500 (1)
Jakub Zboril	$85,000 (4)
Trent Frederic	$85,000 (4)
Anthony Peters	$70,000 (3)
Griffen Molino	$70,000 (5)
Dmitry Osipov	$65,000 (6)
Chad Ruhwedel	$62,500 (1)
Mason Mitchell	$52,500 (3)
Ben Marshall	$52,500 (1)
Evan Polei	$52,500 (3)
Dante Salituro	$52,500 (3)
Colby Williams	$52,500 (1)
Justin Hickman	$52,500 (3)
Barry Goers	$52,500 (1)
Danny Moynihan	$52,500 (3)
Total Farm Players	22
Salary Commitment
Year 8 : $1,757,482
Year 9 : $1,334,982
Year 10 : $1,242,125
Year 11 : $665,250
Salary Average Commitment
Year 8 : $1,547,900
Year 9 : $1,165,400
Year 10 : $1,112,900
Year 11 : $623,800

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $100 - 4,641 - 77.35%
Level 2:	5000 - $60 - 3,863 - 77.27%
Level 3:	3000 - $35 - 2,839 - 94.62%
Level 4:	5000 - $25 - 3,829 - 76.57%
Luxury :	1000 - $200 - 784 - 78.39%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,955 - 79.77%
Average Income per Game	$1,414,398
Year to Date Revenue	$57,990,316
Expense
Pro Players Total Salaries	$62,105,766
Farm Players Total Salaries	$1,893,750
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$69,227,539
Farm Year To Date Expenses	$2,959,115
Pro Salary Cap To Date	$67,727,539
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$424,038
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,685
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$62,105,766
Estimate Under Maximum Salary Cap of $75,000,000	$12,894,234
Estimate Over Minimum Salary Cap of $35,000,000	$27,105,766
Current Bank Account	$22,420,487
Projected Bank Account	$22,420,487

Pro Players Salaries
Sidney Crosby	$10,875,000 (5)
Loui Eriksson	$9,000,000 (2)
Tyler Myers	$7,062,500 (6)
Sergei Bobrovsky	$6,468,750 (1)
Ryan Nugent-Hopkins	$5,800,000 (5)
Chris Kunitz	$3,800,000 (3)
Matt Cullen	$2,812,500 (3)
Mathieu Perreault	$2,625,000 (6)
Marco Scandella	$2,357,500 (6)
Francois Beauchemin	$1,999,999 (1)
Filip Forsberg	$1,833,042 (2)
Tobias Rieder	$1,749,332 (3)
Colton Sceviour	$1,700,000 (4)
Tyson Jost	$1,500,000 (4)
Miles Wood	$1,500,000 (7)
Greg Pateryn	$1,181,250 (2)
Brady Skjei	$1,102,500 (5)
Dominic Moore	$1,100,000 (2)
Curtis McElhinney	$937,500 (3)
Christian Fischer	$850,000 (2)
Charlie Lindgren	$669,643 (2)
Trevor Smith	$550,000 (1)
Scott Mayfield	$550,000 (2)
Duncan Siemens	$550,000 (2)
Total Pro Players	24
Salary Commitment
Year 8 : $68,574,516
Year 9 : $59,555,767
Year 10 : $43,821,832
Year 11 : $34,522,500
Salary Average Commitment
Year 8 : $36,207,750
Year 9 : $28,689,000
Year 10 : $23,507,333
Year 11 : $17,579,000
Salary Cap with 1 Way Contract
Year 8 : $68,574,516
Year 9 : $59,555,767
Year 10 : $43,821,832
Year 11 : $34,522,500

Farm Players Salaries
Nikita Scherbak	$190,000 (5)
Nikita Soshnikov	$160,000 (5)
Laurent Dauphin	$102,500 (5)
Scott Harrington	$100,000 (2)
Al Montoya	$87,500 (3)
Nicholas Merkley	$85,000 (4)
Zach Senyshyn	$85,000 (4)
Taylor Leier	$75,000 (1)
Filip Hronek	$75,000 (3)
Jeff Schultz	$70,000 (1)
Chris Terry	$60,000 (1)
Ben Street	$56,250 (3)
Andrew Campbell	$55,000 (1)
Matt Bartkowski	$55,000 (1)
Chris Thorburn	$55,000 (1)
Tomas Nosek	$55,000 (2)
Matt Taormina	$55,000 (1)
Dan Vladar	$52,500 (7)
Derek Dorsett	$52,500 (1)
Ben Smith	$52,500 (1)
Leland Irving	$52,500 (1)
Jim O'Brien	$52,500 (1)
Taylor Fedun	$52,500 (1)
Wade Megan	$52,500 (1)
Jacob MacDonald	$52,500 (5)
Connor Hobbs	$52,500 (2)
Total Farm Players	26
Salary Commitment
Year 8 : $1,893,750
Year 9 : $1,153,750
Year 10 : $946,250
Year 11 : $727,500
Salary Average Commitment
Year 8 : $1,611,733
Year 9 : $906,733
Year 10 : $724,533
Year 11 : $527,033

Montreal Wanderers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Montreal Arena
Level 1:	6000 - $100 - 4,457 - 74.28%
Level 2:	5000 - $60 - 3,788 - 75.76%
Level 3:	3000 - $35 - 2,731 - 91.02%
Level 4:	5000 - $25 - 3,753 - 75.07%
Luxury :	1000 - $200 - 747 - 74.74%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,476 - 77.38%
Average Income per Game	$1,365,974
Year to Date Revenue	$56,004,928
Expense
Pro Players Total Salaries	$53,431,500
Farm Players Total Salaries	$1,533,733
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$53,056,321
Farm Year To Date Expenses	$2,121,233
Pro Salary Cap To Date	$52,056,281
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$362,877
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,175
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$53,431,500
Estimate Under Maximum Salary Cap of $75,000,000	$21,568,500
Estimate Over Minimum Salary Cap of $35,000,000	$18,431,500
Current Bank Account	$22,720,934
Projected Bank Account	$22,720,934

Pro Players Salaries
Rick Nash	$7,500,000 (3)
Bryan Little	$7,344,000 (5)
Mike Green	$5,000,000 (6)
Alexei Emelin	$4,700,000 (4)
Milan Lucic	$4,500,000 (6)
Richard Panik	$3,140,000 (6)
Hunter Shinkaruk	$2,500,000 (1)
Daniel Carr	$2,200,000 (6)
Nathan Beaulieu	$2,200,000 (5)
Calvin Pickard	$1,700,000 (6)
Andrew Nielsen	$1,500,000 (2)
Oscar Fantenberg	$1,500,000 (5)
Tommy Wingels	$1,400,000 (6)
Justin Bailey	$1,102,500 (5)
Logan Shaw	$1,100,000 (2)
Mike Condon	$1,000,000 (6)
Teemu Pulkkinen	$1,000,000 (5)
Dakota Mermis	$750,000 (5)
Michael Bunting	$670,000 (2)
Griffin Reinhart	$525,000 (3)
Michael Amadio	$525,000 (7)
Brendan Lemieux	$525,000 (7)
Andrew Bodnarchuk	$525,000 (1)
Kyle Wood	$525,000 (7)
Total Pro Players	24
Salary Commitment
Year 8 : $53,431,500
Year 9 : $50,406,500
Year 10 : $47,136,500
Year 11 : $39,111,500
Salary Average Commitment
Year 8 : $20,054,000
Year 9 : $17,029,000
Year 10 : $14,915,000
Year 11 : $13,865,000
Salary Cap with 1 Way Contract
Year 8 : $53,431,500
Year 9 : $50,406,500
Year 10 : $47,136,500
Year 11 : $39,111,500

Farm Players Salaries
Stuart Percy	$176,983 (2)
Arvin Atwal	$110,250 (1)
Samuel Morin	$110,250 (5)
Zachary Fucale	$100,000 (6)
Emile Poirier	$93,750 (2)
Antoine Bibeau	$80,000 (3)
Nicolas Meloche	$75,000 (3)
Aaron Ness	$52,500 (1)
Alex Broadhurst	$52,500 (1)
Andrew MacWilliam	$52,500 (1)
Anthony Peluso	$52,500 (1)
Andrew O'Brien	$52,500 (1)
Alexandre Grenier	$52,500 (1)
Andrew Cherniwchan	$52,500 (1)
Ashton Sautner	$52,500 (1)
Adam Krause	$52,500 (1)
Alex Belzile	$52,500 (1)
Austin Carroll	$52,500 (1)
Alex Krushelnyski	$52,500 (1)
Andre Benoit	$52,500 (1)
Adam Chapie	$52,500 (1)
Adam Payerl	$52,500 (1)
Total Farm Players	22
Salary Commitment
Year 8 : $1,533,733
Year 9 : $635,983
Year 10 : $365,250
Year 11 : $210,250
Salary Average Commitment
Year 8 : $1,421,383
Year 9 : $581,383
Year 10 : $401,300
Year 11 : $228,800

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 4,594 - 76.56%
Level 2:	5000 - $60 - 3,891 - 77.83%
Level 3:	3000 - $35 - 2,836 - 94.54%
Level 4:	5000 - $25 - 3,852 - 77.04%
Luxury :	1000 - $200 - 770 - 76.96%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,943 - 79.71%
Average Income per Game	$1,407,146
Year to Date Revenue	$57,692,997
Expense
Pro Players Total Salaries	$65,126,239
Farm Players Total Salaries	$1,617,625
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$72,523,347
Farm Year To Date Expenses	$3,257,906
Pro Salary Cap To Date	$70,523,331
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$447,508
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,208
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$65,126,239
Estimate Under Maximum Salary Cap of $75,000,000	$9,873,761
Estimate Over Minimum Salary Cap of $35,000,000	$30,126,239
Current Bank Account	$17,860,174
Projected Bank Account	$17,860,174

Pro Players Salaries
Ryan Getzlaf	$10,312,500 (5)
Artem Anisimov	$6,250,000 (1)
Henrik Zetterberg	$6,083,333 (1)
Michael Del Zotto	$6,000,000 (3)
Andrew Ladd	$4,400,000 (3)
Sven Baertschi	$3,188,886 (6)
T.J. Brodie	$3,054,687 (7)
Christian Dvorak	$3,000,000 (7)
Brett Ritchie	$3,000,000 (4)
Carl Hagelin	$2,975,625 (4)
Nick Jensen	$2,630,000 (3)
Olli Maatta	$1,833,042 (2)
Alex Tuch	$1,500,000 (7)
Timo Meier	$1,500,000 (2)
Philipp Grubauer	$1,215,666 (1)
Jake Guentzel	$1,102,500 (7)
Tristan Jarry	$1,102,500 (5)
Chris Bigras	$1,102,500 (3)
Julius Bergman	$1,000,000 (5)
Jyrki Jokipakka	$1,000,000 (2)
Jake Debrusk	$850,000 (2)
Christopher Didomenico	$750,000 (4)
Peter Holland	$750,000 (1)
Michael Leighton	$525,000 (1)
Total Pro Players	24
Salary Commitment
Year 8 : $65,126,239
Year 9 : $50,302,240
Year 10 : $45,119,198
Year 11 : $30,986,698
Salary Average Commitment
Year 8 : $31,913,276
Year 9 : $28,372,610
Year 10 : $25,153,443
Year 11 : $17,000,943
Salary Cap with 1 Way Contract
Year 8 : $65,126,239
Year 9 : $50,302,240
Year 10 : $45,119,198
Year 11 : $30,986,698

Farm Players Salaries
Dylan DeMelo	$199,875 (4)
Derek Grant	$190,000 (3)
Robbie Russo	$125,000 (5)
Christian Thomas	$115,500 (4)
Mario Lucia	$110,250 (4)
Tage Thompson	$100,000 (2)
Joel Eriksson Ek	$100,000 (2)
Andrew Hammond	$75,000 (1)
Alexander Burmistrov	$62,000 (5)
Curtis Valk	$60,000 (2)
Tyler Wong	$60,000 (6)
Anthony Cirelli	$52,500 (2)
Reece Scarlett	$52,500 (1)
Reid Gardiner	$52,500 (1)
Adam Comrie	$52,500 (1)
Max McCormick	$52,500 (1)
Stefan Matteau	$52,500 (1)
Tom Parisi	$52,500 (1)
Tyler Gaudet	$52,500 (1)
Total Farm Players	19
Salary Commitment
Year 8 : $1,617,625
Year 9 : $1,175,125
Year 10 : $862,625
Year 11 : $672,625
Salary Average Commitment
Year 8 : $1,152,833
Year 9 : $695,333
Year 10 : $367,500
Year 11 : $315,000

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 4,795 - 79.91%
Level 2:	5000 - $60 - 3,970 - 79.40%
Level 3:	3000 - $35 - 2,806 - 93.52%
Level 4:	5000 - $25 - 3,887 - 77.75%
Luxury :	1000 - $200 - 784 - 78.44%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	16,242 - 81.21%
Average Income per Game	$1,444,446
Year to Date Revenue	$59,222,293
Expense
Pro Players Total Salaries	$58,856,212
Farm Players Total Salaries	$1,613,183
Coaches Total Salaries	$1,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$59,940,109
Farm Year To Date Expenses	$2,298,760
Pro Salary Cap To Date	$58,940,156
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$399,041
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,736
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$58,856,212
Estimate Under Maximum Salary Cap of $75,000,000	$16,143,788
Estimate Over Minimum Salary Cap of $35,000,000	$23,856,212
Current Bank Account	$24,206,186
Projected Bank Account	$24,206,186

Pro Players Salaries
Victor Rask	$6,550,000 (2)
Zach Bogosian	$5,914,285 (1)
Jason Chimera	$4,750,000 (2)
Andrew Cogliano	$4,687,500 (3)
Torey Krug	$3,758,334 (5)
Kyle Okposo	$3,600,000 (7)
Casey Cizikas	$3,250,000 (7)
Scott Hartnell	$3,200,000 (3)
Cody Franson	$2,687,500 (5)
Luke Schenn	$2,500,000 (1)
Melker Karlsson	$2,132,812 (3)
Tomas Plekanec	$2,000,000 (2)
Marc Methot	$2,000,000 (1)
Josh Gorges	$1,950,000 (1)
Riley Nash	$1,875,000 (6)
Nikolai Kulemin	$1,500,000 (3)
Patrik Berglund	$1,250,000 (3)
Thomas Greiss	$1,171,875 (1)
Anthony Beauvillier	$1,000,000 (2)
Cam Talbot	$878,906 (2)
Brooks Laich	$850,000 (1)
Robert Bortuzzo	$750,000 (3)
Kyle Clifford	$600,000 (2)
Total Pro Players	23
Salary Commitment
Year 8 : $58,856,212
Year 9 : $44,470,052
Year 10 : $28,691,146
Year 11 : $15,170,834
Salary Average Commitment
Year 8 : $24,352,828
Year 9 : $13,416,667
Year 10 : $9,291,667
Year 11 : $6,141,667
Salary Cap with 1 Way Contract
Year 8 : $58,856,212
Year 9 : $44,470,052
Year 10 : $28,691,146
Year 11 : $15,170,834

Farm Players Salaries
Jiri Sekac	$159,444 (1)
Andreas Martinsen	$120,750 (3)
Nate Prosser	$108,125 (2)
Freddie Tiffels	$82,031 (3)
Haydn Fleury	$75,000 (7)
Matthew Spencer	$72,833 (2)
Pat Cannone	$70,000 (1)
Spencer Abbott	$65,000 (1)
Colton White	$65,000 (2)
Drew Miller	$60,000 (1)
Cody McLeod	$52,500 (1)
Joseph Morrow	$52,500 (2)
Jeremy Smith	$52,500 (1)
Chris Kelly	$52,500 (1)
Brad Thiessen	$52,500 (1)
Mike Blunden	$52,500 (1)
Daniel Ciampini	$52,500 (1)
Brandon Mashinter	$52,500 (1)
Vili Saarijarvi	$52,500 (2)
Filip Sandberg	$52,500 (2)
Patrick Cullity	$52,500 (1)
Daniel Taylor	$52,500 (1)
Mike Cornell	$52,500 (1)
Patrick Brown	$52,500 (1)
Total Farm Players	24
Salary Commitment
Year 8 : $1,613,183
Year 9 : $681,239
Year 10 : $277,781
Year 11 : $75,000
Salary Average Commitment
Year 8 : $1,417,233
Year 9 : $629,733
Year 10 : $197,500
Year 11 : $52,500

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $102 - 4,513 - 75.21%
Level 2:	5000 - $63 - 3,669 - 73.39%
Level 3:	3000 - $41 - 1,991 - 66.36%
Level 4:	5000 - $28 - 3,496 - 69.91%
Luxury :	1000 - $195 - 948 - 94.83%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	14,617 - 73.08%
Average Income per Game	$1,425,446
Year to Date Revenue	$58,443,299
Expense
Pro Players Total Salaries	$73,666,774
Farm Players Total Salaries	$1,872,550
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$75,723,966
Farm Year To Date Expenses	$2,671,427
Pro Salary Cap To Date	$73,723,868
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$504,445
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,840
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,666,774
Estimate Under Maximum Salary Cap of $75,000,000	$1,333,226
Estimate Over Minimum Salary Cap of $35,000,000	$38,666,774
Current Bank Account	($1,730,303)
Projected Bank Account	($1,730,303)

Pro Players Salaries
Henrik Lundqvist	$8,137,500 (3)
Drew Doughty	$8,050,000 (5)
Matt Duchene	$7,935,000 (7)
Jamie Benn	$6,037,500 (3)
Ryan McDonagh	$5,875,000 (5)
Max Pacioretty	$5,625,000 (5)
Marc Staal	$5,400,000 (5)
Daniel Sedin	$4,200,000 (1)
Brenden Dillon	$3,690,000 (3)
Anders Lee	$3,500,000 (1)
P.K. Subban	$3,306,250 (1)
Michael Grabner	$1,950,000 (1)
Nathan MacKinnon	$1,896,250 (2)
Jakob Silfverberg	$1,769,832 (1)
Kevin Hayes	$1,594,442 (1)
Fredrik Claesson	$1,200,000 (2)
Filip Chytil	$1,000,000 (4)
Beau Bennett	$950,000 (1)
Nate Schmidt	$800,000 (1)
Jordan Martinook	$750,000 (1)
Mike Smith	$550,000 (1)
Total Pro Players	21
Salary Commitment
Year 8 : $74,216,774
Year 9 : $54,846,250
Year 10 : $51,750,000
Year 11 : $33,885,000
Salary Average Commitment
Year 8 : $53,641,774
Year 9 : $39,396,250
Year 10 : $36,300,000
Year 11 : $30,000,000
Salary Cap with 1 Way Contract
Year 8 : $74,216,774
Year 9 : $54,846,250
Year 10 : $51,750,000
Year 11 : $33,885,000

Farm Players Salaries
Matthew Highmore	$195,000 (6)
Craig Anderson	$180,000 (2)
Steven Fogarty	$110,250 (4)
Andrew Crescenzi	$110,250 (2)
Scott Wilson	$110,250 (4)
Jack Campbell	$110,250 (7)
Erik Burgdoerfer	$110,250 (4)
Steve Bernier	$106,300 (2)
Lucas Johansen	$85,000 (4)
Denis Gurianov	$85,000 (2)
Dylan Olsen	$75,000 (3)
Matt Moulson	$62,500 (2)
Dennis Rasmussen	$60,000 (2)
Brian Flynn	$52,500 (1)
Jake Kulevich	$52,500 (1)
Andrej Sustr	$52,500 (3)
Daniel Sprong	$52,500 (7)
Jaromir Jagr	$52,500 (1)
Jake Walman	$52,500 (2)
J.T. Brown	$52,500 (3)
Conor Garland	$52,500 (4)
Tanner Glass	$52,500 (2)
Total Farm Players	22
Salary Commitment
Year 8 : $1,872,550
Year 9 : $1,715,050
Year 10 : $1,006,000
Year 11 : $826,000
Salary Average Commitment
Year 8 : $1,335,333
Year 9 : $1,177,833
Year 10 : $700,333
Year 11 : $542,833

Ottawa Senators

Ottawa Senators is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 4,674 - 77.90%
Level 2:	5000 - $60 - 3,923 - 78.46%
Level 3:	3000 - $35 - 2,873 - 95.76%
Level 4:	5000 - $25 - 3,915 - 78.30%
Luxury :	1000 - $200 - 782 - 78.23%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	16,167 - 80.83%
Average Income per Game	$1,427,839
Year to Date Revenue	$58,541,399
Expense
Pro Players Total Salaries	$63,816,275
Farm Players Total Salaries	$2,073,125
Coaches Total Salaries	$2,300,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$65,096,231
Farm Year To Date Expenses	$2,478,536
Pro Salary Cap To Date	$63,346,190
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$437,108
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,844
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$63,816,275
Estimate Under Maximum Salary Cap of $75,000,000	$11,183,725
Estimate Over Minimum Salary Cap of $35,000,000	$28,816,275
Current Bank Account	$21,081,465
Projected Bank Account	$21,081,465

Pro Players Salaries
Dustin Byfuglien	$8,500,000 (7)
Tyler Bozak	$5,350,000 (6)
Stefan Noesen	$4,500,000 (5)
Jason Demers	$4,000,000 (7)
Jason Pominville	$3,920,000 (3)
Brian Elliott	$3,906,250 (2)
Matthew Nieto	$3,000,000 (6)
Vinnie Hinostroza	$2,850,000 (5)
David Kampf	$2,550,000 (6)
Derrick Pouliot	$2,350,000 (5)
Brendan Leipsic	$2,250,000 (6)
Ales Hemsky	$2,000,000 (2)
Matt Murray	$2,000,000 (1)
Tyson Barrie	$1,845,000 (1)
Nick Cousins	$1,800,000 (6)
Andreas Borgman	$1,750,000 (6)
Adam Lowry	$1,698,083 (2)
Jonny Brodzinski	$1,625,000 (3)
Alexander Wennberg	$1,594,442 (1)
Drew Stafford	$1,500,000 (3)
Nathan Walker	$1,500,000 (6)
Matt Grzelcyk	$1,102,500 (3)
Scottie Upshall	$950,000 (1)
Ty Rattie	$750,000 (5)
Erik Gustafsson	$525,000 (5)
Total Pro Players	25
Salary Commitment
Year 8 : $63,816,275
Year 9 : $57,426,833
Year 10 : $49,822,500
Year 11 : $41,675,000
Salary Average Commitment
Year 8 : $20,835,275
Year 9 : $14,870,833
Year 10 : $12,992,500
Year 11 : $9,792,500
Salary Cap with 1 Way Contract
Year 8 : $63,816,275
Year 9 : $57,426,833
Year 10 : $49,822,500
Year 11 : $41,675,000

Farm Players Salaries
Vinni Lettieri	$150,000 (6)
Jalen Chatfield	$97,500 (6)
Justin Kloos	$95,000 (5)
Macoy Erkamps	$95,000 (6)
Reid Duke	$95,000 (6)
Tomas Hyka	$95,000 (3)
Anton Blidh	$85,000 (5)
Adam Clendening	$85,000 (3)
Nicholas Baptiste	$85,000 (5)
Lukas Bengtsson	$85,000 (6)
Dean Kukan	$85,000 (3)
Mitch Hults	$75,000 (4)
Jeremy Bracco	$75,000 (3)
Alexandre Fortin	$75,000 (6)
Joakim Nordstrom	$70,000 (4)
C.J. Motte	$65,625 (3)
Zack MacEwen	$60,000 (6)
Trevor Carrick	$60,000 (6)
Cameron Hughes	$60,000 (6)
Gage Quinney	$60,000 (6)
Dylan Ferguson	$52,500 (3)
Anders Bjork	$52,500 (2)
Will Butcher	$52,500 (1)
Jeff Zatkoff	$52,500 (1)
Trevor Moore	$52,500 (1)
Connor Clifton	$52,500 (4)
Jonne Tammela	$52,500 (3)
Matt Gaudreau	$52,500 (6)
Total Farm Players	28
Salary Commitment
Year 8 : $2,073,125
Year 9 : $1,915,625
Year 10 : $1,863,125
Year 11 : $1,352,500
Salary Average Commitment
Year 8 : $1,923,800
Year 9 : $1,753,800
Year 10 : $1,647,100
Year 11 : $1,185,433

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $100 - 4,575 - 76.25%
Level 2:	5000 - $60 - 3,806 - 76.13%
Level 3:	3000 - $35 - 2,790 - 93.00%
Level 4:	5000 - $25 - 3,763 - 75.27%
Luxury :	1000 - $200 - 758 - 75.80%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,693 - 78.47%
Average Income per Game	$1,389,475
Year to Date Revenue	$56,968,467
Expense
Pro Players Total Salaries	$57,970,150
Farm Players Total Salaries	$1,691,750
Coaches Total Salaries	$4,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$55,272,358
Farm Year To Date Expenses	$2,463,302
Pro Salary Cap To Date	$51,772,334
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$409,801
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,250
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$57,970,150
Estimate Under Maximum Salary Cap of $75,000,000	$17,029,850
Estimate Over Minimum Salary Cap of $35,000,000	$22,970,150
Current Bank Account	$42,195,523
Projected Bank Account	$42,195,523

Pro Players Salaries
Erik Karlsson	$7,475,000 (5)
Evander Kane	$6,037,500 (1)
Braydon Coburn	$5,500,000 (2)
Henrik Sedin	$5,133,900 (4)
Jack Eichel	$5,000,000 (7)
Thomas Vanek	$4,375,000 (6)
Jason Garrison	$3,000,000 (5)
Jonathan Ericsson	$3,000,000 (5)
Jason Spezza	$2,500,000 (4)
Cal Petersen	$2,031,250 (6)
Malcolm Subban	$1,875,000 (2)
Mathew Barzal	$1,500,000 (3)
Cedric Paquette	$1,330,000 (2)
Martin Jones	$1,155,000 (1)
Adrian Kempe	$1,102,500 (5)
Pavel Buchnevich	$1,102,500 (5)
Sam Reinhart	$1,102,500 (5)
Mario Kempe	$1,093,750 (6)
Taylor Chorney	$1,000,000 (3)
Conor Sheary	$950,000 (1)
Adam McQuaid	$656,250 (5)
Jordie Benn	$525,000 (2)
Toby Enstrom	$525,000 (1)
Total Pro Players	23
Salary Commitment
Year 8 : $57,970,150
Year 9 : $49,302,650
Year 10 : $40,072,650
Year 11 : $37,572,650
Salary Average Commitment
Year 8 : $29,587,500
Year 9 : $21,707,500
Year 10 : $18,802,500
Year 11 : $17,277,500
Salary Cap with 1 Way Contract
Year 8 : $57,970,150
Year 9 : $49,302,650
Year 10 : $40,072,650
Year 11 : $37,572,650

Farm Players Salaries
Josh Archibald	$150,000 (2)
Paul Ladue	$150,000 (4)
Alex Nedeljkovic	$125,000 (5)
Trevor Murphy	$86,875 (6)
Roope Hintz	$85,000 (4)
Keegan Kolesar	$78,125 (6)
Chris Mueller	$78,000 (1)
Jansen Harkins	$75,000 (3)
Adam Ollas Mattsson	$68,750 (5)
Alex Grant	$60,000 (1)
Scott Eansor	$52,500 (3)
Michael Mersch	$52,500 (1)
Slater Koekkoek	$52,500 (1)
Clayton Stoner	$52,500 (2)
Ryan Hamilton	$52,500 (3)
Lane Pederson	$52,500 (2)
Kurtis MacDermid	$52,500 (5)
Michael Brodzinski	$52,500 (3)
Stephon Williams	$52,500 (1)
Spencer Watson	$52,500 (2)
Jens Looke	$52,500 (2)
Jack Rodewald	$52,500 (2)
Blaine Byron	$52,500 (2)
Nick DeSimone	$52,500 (4)
Total Farm Players	24
Salary Commitment
Year 8 : $1,691,750
Year 9 : $1,396,250
Year 10 : $931,250
Year 11 : $698,750
Salary Average Commitment
Year 8 : $1,507,533
Year 9 : $1,245,033
Year 10 : $793,900
Year 11 : $524,400

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	6000 - $97 - 5,618 - 93.63%
Level 2:	5000 - $61 - 3,754 - 75.09%
Level 3:	3000 - $35 - 2,768 - 92.27%
Level 4:	5000 - $25 - 3,772 - 75.44%
Luxury :	1000 - $196 - 936 - 93.57%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	16,848 - 84.24%
Average Income per Game	$1,550,484
Year to Date Revenue	$63,569,836
Expense
Pro Players Total Salaries	$43,993,958
Farm Players Total Salaries	$1,874,250
Coaches Total Salaries	$1,650,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$44,213,268
Farm Year To Date Expenses	$2,521,643
Pro Salary Cap To Date	$43,213,236
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$299,960
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,172
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$43,993,958
Estimate Under Maximum Salary Cap of $75,000,000	$31,006,042
Estimate Over Minimum Salary Cap of $35,000,000	$8,993,958
Current Bank Account	$119,666,424
Projected Bank Account	$119,666,424

Pro Players Salaries
Jonas Brodin	$3,666,084 (7)
Jacob Josefson	$3,500,000 (1)
Chris Tierney	$3,200,000 (3)
Joel Ward	$2,500,000 (1)
Michael Stone	$2,300,000 (2)
Frederik Andersen	$2,300,000 (2)
Spencer Foo	$2,150,000 (6)
Patrice Cormier	$1,950,000 (1)
Steven Kampfer	$1,950,000 (6)
Chris Wideman	$1,950,000 (2)
Mathias Bau	$1,950,000 (2)
Nikita Korostelev	$1,950,000 (6)
Tomas Hertl	$1,900,000 (1)
Ryan Murray	$1,833,042 (2)
Ryan Strome	$1,769,832 (1)
Oscar Dansk	$1,350,000 (6)
Matt Read	$1,250,000 (4)
Alex Biega	$1,250,000 (4)
Joonas Donskoi	$1,125,000 (3)
Robert Hagg	$1,100,000 (1)
Sebastian Aho	$1,000,000 (1)
Matt Irwin	$1,000,000 (2)
Jesper Bratt	$525,000 (2)
Harri Sateri	$525,000 (2)
Total Pro Players	24
Salary Commitment
Year 8 : $43,993,958
Year 9 : $30,274,126
Year 10 : $17,891,084
Year 11 : $13,566,084
Salary Average Commitment
Year 8 : $20,351,942
Year 9 : $14,888,609
Year 10 : $6,919,442
Year 11 : $4,200,000
Salary Cap with 1 Way Contract
Year 8 : $43,993,958
Year 9 : $30,274,126
Year 10 : $17,891,084
Year 11 : $13,566,084

Farm Players Salaries
Tyler Ennis	$195,000 (4)
Barclay Goodrow	$165,000 (4)
Kevin Labanc	$150,000 (7)
Eric Gelinas	$125,000 (4)
Nic Petan	$112,500 (5)
Nikolay Goldobin	$112,500 (5)
Mark Jankowski	$110,250 (7)
Vince Dunn	$85,000 (2)
Tim Erixon	$75,000 (4)
Yakov Trenin	$75,000 (3)
Dustin Tokarski	$65,000 (2)
Paul Carey	$65,000 (2)
Kevin Connauton	$57,500 (2)
Tyler Graovac	$57,500 (1)
Richard Bachman	$56,500 (1)
Chase Balisy	$52,500 (1)
Cameron Gaunce	$52,500 (1)
Nicolas Aube-Kubel	$52,500 (7)
Kyle Criscuolo	$52,500 (1)
Matt Lorito	$52,500 (1)
Carson Soucy	$52,500 (2)
Frank Corrado	$52,500 (2)
Total Farm Players	22
Salary Commitment
Year 8 : $1,874,250
Year 9 : $1,550,250
Year 10 : $1,172,750
Year 11 : $1,097,750
Salary Average Commitment
Year 8 : $1,373,900
Year 9 : $1,053,900
Year 10 : $653,900
Year 11 : $564,500

St.Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $97 - 5,673 - 94.55%
Level 2:	5000 - $57 - 4,769 - 95.38%
Level 3:	3000 - $34 - 2,812 - 93.72%
Level 4:	5000 - $23 - 4,734 - 94.69%
Luxury :	1000 - $197 - 790 - 78.99%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,778 - 93.89%
Average Income per Game	$1,595,983
Year to Date Revenue	$65,435,312
Expense
Pro Players Total Salaries	$73,428,478
Farm Players Total Salaries	$1,751,812
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$71,333,881
Farm Year To Date Expenses	$2,181,378
Pro Salary Cap To Date	$70,333,833
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$496,190
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,659
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,428,478
Estimate Under Maximum Salary Cap of $75,000,000	$1,571,522
Estimate Over Minimum Salary Cap of $35,000,000	$38,428,478
Current Bank Account	$24,928,847
Projected Bank Account	$24,928,847

Pro Players Salaries
Eric Staal	$10,312,500 (3)
Zdeno Chara	$9,667,969 (1)
Logan Couture	$7,500,000 (5)
Alex Pietrangelo	$7,475,000 (5)
Semyon Varlamov	$4,000,000 (3)
Vladimir Tarasenko	$3,690,000 (7)
Derick Brassard	$3,680,000 (1)
Sami Niku	$3,500,000 (6)
Colton Parayko	$3,188,884 (3)
Joel Edmundson	$3,118,500 (6)
Mats Zuccarello	$2,875,000 (4)
Jaden Schwartz	$2,683,334 (6)
Darcy Kuemper	$1,896,250 (1)
Brandon Saad	$1,566,542 (1)
Tyler Toffoli	$1,505,000 (1)
Mitch Marner	$1,500,000 (4)
Luke Glendening	$1,319,499 (3)
Tom Kuhnhackl	$1,125,000 (2)
Ian Cole	$1,125,000 (7)
Brandon Tanev	$950,000 (2)
Robby Fabbri	$750,000 (7)
Total Pro Players	21
Salary Commitment
Year 8 : $73,428,478
Year 9 : $55,112,717
Year 10 : $53,037,717
Year 11 : $34,216,834
Salary Average Commitment
Year 8 : $46,244,651
Year 9 : $37,071,859
Year 10 : $35,846,859
Year 11 : $22,786,584
Salary Cap with 1 Way Contract
Year 8 : $73,428,478
Year 9 : $55,112,717
Year 10 : $53,037,717
Year 11 : $34,216,834

Farm Players Salaries
Chad Johnson	$164,063 (1)
Joe Colborne	$125,000 (1)
Mackenzie MacEachern	$110,250 (7)
Jordan Weal	$95,000 (1)
Marcus Sorensen	$95,000 (3)
Freddie Hamilton	$92,500 (3)
Travis Dermott	$85,000 (2)
Cole Cassels	$75,000 (5)
Matt Tennyson	$60,000 (1)
Petteri Lindbohm	$57,500 (1)
Cameron Schilling	$55,000 (5)
Sam Warning	$55,000 (6)
Seth Helgeson	$52,500 (1)
Trent Vogelhuber	$52,500 (5)
Luke Witkowski	$52,500 (3)
T.J. Brennan	$52,500 (3)
Alex Wideman	$52,500 (6)
Kevin Morris	$52,500 (5)
Tommy Vannelli	$52,500 (2)
Sam Kurker	$52,500 (2)
Chase Lang	$52,500 (2)
Nathan Paetsch	$52,500 (1)
Parker Milner	$52,500 (1)
Cole Bardreau	$52,500 (1)
Sheldon Dries	$52,500 (5)
Total Farm Players	25
Salary Commitment
Year 8 : $1,751,812
Year 9 : $1,040,250
Year 10 : $797,750
Year 11 : $505,250
Salary Average Commitment
Year 8 : $1,609,762
Year 9 : $905,700
Year 10 : $647,500
Year 11 : $420,000

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	6000 - $95 - 5,633 - 93.88%
Level 2:	5000 - $55 - 4,670 - 93.40%
Level 3:	3000 - $34 - 2,818 - 93.92%
Level 4:	5000 - $21 - 4,734 - 94.68%
Luxury :	1000 - $195 - 927 - 92.71%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,781 - 93.91%
Average Income per Game	$1,576,710
Year to Date Revenue	$64,645,127
Expense
Pro Players Total Salaries	$44,524,126
Farm Players Total Salaries	$1,820,500
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$46,270,378
Farm Year To Date Expenses	$2,395,160
Pro Salary Cap To Date	$45,270,461
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$303,494
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,126
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$44,524,126
Estimate Under Maximum Salary Cap of $75,000,000	$30,475,874
Estimate Over Minimum Salary Cap of $35,000,000	$9,524,126
Current Bank Account	$61,952,291
Projected Bank Account	$61,952,291

Pro Players Salaries
Brandon Dubinsky	$5,250,000 (1)
Steve Mason	$5,125,000 (3)
Riley Sheahan	$3,690,000 (6)
Oscar Klefbom	$3,666,084 (5)
Cal Clutterbuck	$3,437,500 (2)
Jussi Jokinen	$3,125,000 (1)
Matt Puempel	$2,750,000 (3)
Philippe Myers	$2,500,000 (6)
Mike Fisher	$2,100,000 (1)
Justin Falk	$2,000,000 (6)
Tyler Motte	$1,995,000 (7)
Hampus Lindholm	$1,833,042 (2)
Ville Husso	$1,102,500 (7)
Brett Lernout	$1,050,000 (5)
Noah Juulsen	$850,000 (4)
Carter Rowney	$750,000 (5)
Samuel Blais	$750,000 (7)
Ethan Bear	$750,000 (3)
Brendan Guhle	$750,000 (3)
Nate Thompson	$525,000 (1)
Mathieu Joseph	$525,000 (2)
Total Pro Players	21
Salary Commitment
Year 8 : $44,524,126
Year 9 : $33,524,126
Year 10 : $27,728,584
Year 11 : $18,353,584
Salary Average Commitment
Year 8 : $32,880,000
Year 9 : $22,505,000
Year 10 : $17,248,333
Year 11 : $7,955,833
Salary Cap with 1 Way Contract
Year 8 : $44,524,126
Year 9 : $33,524,126
Year 10 : $27,728,584
Year 11 : $18,353,584

Farm Players Salaries
C.J. Smith	$125,000 (6)
Kevin Gravel	$125,000 (1)
Kristers Gudlevskis	$110,250 (5)
Andreas Johnsson	$110,250 (7)
Darren Raddysh	$97,500 (6)
Mark Friedman	$87,500 (6)
Adin Hill	$75,000 (7)
Filip Gustavsson	$65,000 (2)
Jesse Gabrielle	$65,000 (2)
Evan Cowley	$60,000 (6)
Spencer Martin	$60,000 (6)
Roland McKeown	$52,500 (7)
Bryce Gervais	$52,500 (1)
Ben Thomas	$52,500 (7)
Andrei Mironov	$52,500 (2)
Dominik Masin	$52,500 (7)
Jayce Hawryluk	$52,500 (7)
Dustin Gazley	$52,500 (1)
Alex Gallant	$52,500 (1)
Greg Chase	$52,500 (1)
Justin Danforth	$52,500 (1)
Gerry Fitzgerald	$52,500 (1)
Dysin Mayo	$52,500 (1)
Thomas Ebbing	$52,500 (1)
Stephen Perfetto	$52,500 (1)
Tommy Thompson	$52,500 (1)
Justin Holl	$52,500 (1)
Total Farm Players	27
Salary Commitment
Year 8 : $1,820,500
Year 9 : $1,118,000
Year 10 : $935,500
Year 11 : $935,500
Salary Average Commitment
Year 8 : $1,702,750
Year 9 : $990,250
Year 10 : $780,250
Year 11 : $780,250

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $100 - 4,442 - 74.03%
Level 2:	5000 - $60 - 3,722 - 74.44%
Level 3:	3000 - $35 - 2,800 - 93.33%
Level 4:	5000 - $25 - 3,738 - 74.76%
Luxury :	1000 - $200 - 758 - 75.83%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	15,460 - 77.30%
Average Income per Game	$1,364,286
Year to Date Revenue	$55,935,710
Expense
Pro Players Total Salaries	$71,347,141
Farm Players Total Salaries	$1,990,962
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$72,310,494
Farm Year To Date Expenses	$2,509,773
Pro Salary Cap To Date	$71,310,590
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$482,314
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,285
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,347,141
Estimate Under Maximum Salary Cap of $75,000,000	$3,652,859
Estimate Over Minimum Salary Cap of $35,000,000	$36,347,141
Current Bank Account	($9,426,303)
Projected Bank Account	($9,426,303)

Pro Players Salaries
Alex Steen	$9,062,500 (1)
Corey Perry	$8,625,000 (1)
James Neal	$6,250,000 (4)
Johnny Boychuk	$5,729,171 (2)
Cory Schneider	$5,000,000 (1)
Adam Henrique	$4,600,000 (3)
Jamie Oleksiak	$4,000,000 (2)
James Reimer	$3,515,625 (6)
Mikkel Boedker	$3,372,375 (3)
Ryan Pulock	$3,188,886 (7)
Nick Bonino	$2,375,000 (3)
Joseph Blandisi	$2,250,000 (2)
Colin Miller	$2,000,000 (1)
Cody Ceci	$1,833,043 (2)
Dougie Hamilton	$1,833,042 (1)
Devante Smith-Pelly	$1,605,000 (5)
Brandon Davidson	$1,375,000 (5)
Sven Andrighetto	$1,329,999 (2)
Mike Cammalleri	$1,250,000 (1)
Sam Bennett	$1,102,500 (5)
Brian Gionta	$525,000 (1)
Vladimir Sobotka	$525,000 (2)
Total Pro Players	22
Salary Commitment
Year 8 : $71,347,141
Year 9 : $43,051,599
Year 10 : $27,384,386
Year 11 : $17,037,011
Salary Average Commitment
Year 8 : $40,950,003
Year 9 : $30,016,961
Year 10 : $17,618,124
Year 11 : $11,193,124
Salary Cap with 1 Way Contract
Year 8 : $71,347,141
Year 9 : $43,051,599
Year 10 : $27,384,386
Year 11 : $17,037,011

Farm Players Salaries
Josh Leivo	$162,463 (2)
Jesse Puljujarvi	$150,000 (2)
Ondrej Pavelec	$102,500 (3)
Nick Seeler	$92,500 (3)
Jakob Forsbacka Karlsson	$85,000 (4)
Ian McCoshen	$75,000 (4)
Andrew Mangiapane	$75,000 (1)
Joshua Ho-Sang	$75,000 (7)
Andrew Poturalski	$67,500 (2)
Calle Rosen	$66,000 (3)
Nicolas Roy	$65,000 (2)
Jonas Siegenthaler	$65,000 (2)
Rudolfs Balcers	$60,000 (6)
Steve Michalek	$60,000 (1)
Curtis McKenzie	$55,000 (3)
Louie Belpedio	$52,500 (2)
Josh Brown	$52,500 (1)
Paul Postma	$52,500 (1)
Sam Vigneault	$52,500 (1)
Phillip Di Giuseppe	$52,500 (2)
Matt Beleskey	$52,500 (1)
Warren Foegele	$52,500 (2)
Tommy Cross	$52,500 (1)
Hunter Miska	$52,500 (2)
Collin Delia	$52,500 (2)
John Muse	$52,500 (1)
Vincent Dunn	$52,500 (2)
Kevin Czuczman	$52,500 (1)
Greg Carey	$52,500 (1)
Total Farm Players	29
Salary Commitment
Year 8 : $1,990,962
Year 9 : $1,435,962
Year 10 : $611,000
Year 11 : $295,000
Salary Average Commitment
Year 8 : $2,064,545
Year 9 : $1,492,045
Year 10 : $597,500
Year 11 : $290,000

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $99 - 4,684 - 78.07%
Level 2:	5000 - $59 - 3,952 - 79.04%
Level 3:	3000 - $34 - 2,851 - 95.02%
Level 4:	5000 - $24 - 4,800 - 96.00%
Luxury :	1000 - $199 - 784 - 78.40%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	17,071 - 85.35%
Average Income per Game	$1,437,798
Year to Date Revenue	$58,949,729
Expense
Pro Players Total Salaries	$60,681,109
Farm Players Total Salaries	$1,570,750
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$64,746,026
Farm Year To Date Expenses	$2,603,891
Pro Salary Cap To Date	$63,746,118
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$411,207
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,488
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$60,681,109
Estimate Under Maximum Salary Cap of $75,000,000	$14,318,891
Estimate Over Minimum Salary Cap of $35,000,000	$25,681,109
Current Bank Account	$7,979,037
Projected Bank Account	$7,979,037

Pro Players Salaries
Ryan Kesler	$7,812,500 (4)
Dion Phaneuf	$7,000,000 (1)
Nikita Zadorov	$5,250,000 (2)
Mikko Rantanen	$5,000,000 (7)
Troy Brouwer	$4,375,000 (2)
Phillip Danault	$4,100,000 (7)
Robin Lehner	$3,567,000 (1)
Karl Alzner	$3,220,000 (3)
Mark Pysyk	$2,500,000 (7)
Brandon Sutter	$2,376,667 (1)
Travis Zajac	$2,150,000 (1)
Aleksander Barkov	$1,896,250 (2)
Adam Larsson	$1,896,250 (1)
Drake Caggiula	$1,750,000 (4)
Johnny Gaudreau	$1,594,442 (1)
Pierre-Luc Dubois	$1,500,000 (4)
Clayton Keller	$1,500,000 (4)
Matthew Tkachuk	$1,500,000 (2)
Anton Khudobin	$1,250,000 (6)
Patrick Maroon	$1,207,500 (1)
Darnell Nurse	$1,102,500 (5)
Sebastian AhoD	$650,000 (2)
Eddie Pasquale	$525,000 (1)
Jacob de La Rose	$525,000 (3)
Total Pro Players	24
Salary Commitment
Year 8 : $64,248,109
Year 9 : $43,931,250
Year 10 : $30,260,000
Year 11 : $26,515,000
Salary Average Commitment
Year 8 : $30,905,192
Year 9 : $21,381,000
Year 10 : $16,481,000
Year 11 : $12,736,000
Salary Cap with 1 Way Contract
Year 8 : $64,248,109
Year 9 : $43,931,250
Year 10 : $30,260,000
Year 11 : $26,515,000

Farm Players Salaries
Ben Harpur	$110,250 (3)
Joonas Korpisalo	$110,250 (5)
Ivan Barbashev	$110,250 (3)
Evgeny Svechnikov	$100,000 (2)
Patrick Eaves	$75,000 (1)
Caleb Jones	$65,000 (2)
Alex Lintuniemi	$55,000 (6)
Frederik Gauthier	$52,500 (1)
Jamie McGinn	$52,500 (1)
Derek MacKenzie	$52,500 (1)
Magnus Paajarvi	$52,500 (2)
Jimmy Hayes	$52,500 (1)
Michael McCarron	$52,500 (1)
Jordan Nolan	$52,500 (5)
Ryan Murphy	$52,500 (5)
Brett Pollock	$52,500 (2)
Dillon Heatherington	$52,500 (3)
Dillon Simpson	$52,500 (4)
Joe Gambardella	$52,500 (2)
Ben Betker	$52,500 (2)
Marek Mazanec	$52,500 (3)
Niklas Hansson	$52,500 (2)
Ryan MacInnis	$52,500 (2)
Justin Auger	$52,500 (1)
Patrick Russell	$52,500 (1)
Total Farm Players	25
Salary Commitment
Year 8 : $1,570,750
Year 9 : $1,128,250
Year 10 : $648,250
Year 11 : $322,750
Salary Average Commitment
Year 8 : $1,497,800
Year 9 : $1,070,300
Year 10 : $549,400
Year 11 : $302,500

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $100 - 4,628 - 77.13%
Level 2:	5000 - $60 - 3,891 - 77.81%
Level 3:	3000 - $35 - 2,868 - 95.61%
Level 4:	5000 - $25 - 3,894 - 77.88%
Luxury :	1000 - $200 - 773 - 77.30%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	16,053 - 80.27%
Average Income per Game	$1,415,505
Year to Date Revenue	$58,035,690
Expense
Pro Players Total Salaries	$68,847,353
Farm Players Total Salaries	$1,932,125
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$69,372,683
Farm Year To Date Expenses	$2,506,830
Pro Salary Cap To Date	$68,372,696
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$465,649
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,885
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$68,847,353
Estimate Under Maximum Salary Cap of $75,000,000	$6,152,647
Estimate Over Minimum Salary Cap of $35,000,000	$33,847,353
Current Bank Account	$7,715,994
Projected Bank Account	$7,715,994

Pro Players Salaries
Phil Kessel	$10,000,000 (5)
Jonathan Toews	$9,056,250 (6)
Alexander Kerfoot	$7,070,000 (6)
Neal Pionk	$7,000,000 (6)
Justin Schultz	$3,800,000 (1)
Alex Galchenyuk	$3,792,500 (6)
Andrew Shaw	$3,000,000 (2)
Casey DeSmith	$2,360,000 (5)
Alexandar Georgiev	$2,260,000 (6)
Marcus Johansson	$1,995,000 (7)
Nail Yakupov	$1,900,000 (1)
Carl Gunnarsson	$1,875,000 (5)
Matt Calvert	$1,650,000 (5)
Carl Soderberg	$1,575,520 (5)
Bryan Rust	$1,570,000 (2)
Mirco Mueller	$1,500,000 (5)
Cody Eakin	$1,339,333 (1)
Marcus Kruger	$1,260,000 (6)
Trevor Lewis	$1,250,000 (5)
Louis Domingue	$1,000,000 (6)
Andrej Sekera	$850,000 (7)
Brian Dumoulin	$750,000 (1)
Marian Gaborik	$750,000 (5)
Johnny Oduya	$718,750 (1)
Cal O'Reilly	$525,000 (3)
Total Pro Players	25
Salary Commitment
Year 8 : $68,847,353
Year 9 : $60,339,270
Year 10 : $55,769,270
Year 11 : $55,244,270
Salary Average Commitment
Year 8 : $34,769,332
Year 9 : $29,679,999
Year 10 : $28,629,999
Year 11 : $28,104,999
Salary Cap with 1 Way Contract
Year 8 : $68,847,353
Year 9 : $60,339,270
Year 10 : $55,769,270
Year 11 : $55,244,270

Farm Players Salaries
Curtis Lazar	$195,000 (4)
Garnet Hathaway	$150,000 (3)
Connor Brickley	$126,000 (5)
Oskar Sundqvist	$110,250 (5)
Anthony DeAngelo	$110,250 (5)
Tobias Lindberg	$95,000 (5)
Jared Coreau	$75,000 (3)
Stephen MacAulay	$65,625 (5)
Mark Alt	$60,000 (2)
John McCarthy	$52,500 (3)
Nicolas Kerdiles	$52,500 (5)
Chris Bourque	$52,500 (5)
Nathan Gerbe	$52,500 (5)
Bracken Kearns	$52,500 (3)
John Gilmour	$52,500 (1)
Markus Eisenschmid	$52,500 (5)
Hunter Warner	$52,500 (3)
Shawn Ouellette-St. Amant	$52,500 (5)
Landon Bow	$52,500 (5)
Jordan Binnington	$52,500 (2)
Anthony Beauregard	$52,500 (2)
Ethan Prow	$52,500 (5)
Ryan Collins	$52,500 (5)
Kasimir Kaskisuo	$52,500 (4)
Viktor Svedberg	$52,500 (5)
Jeremy Gregoire	$52,500 (5)
Patrick Sieloff	$52,500 (4)
Total Farm Players	27
Salary Commitment
Year 8 : $1,932,125
Year 9 : $1,879,625
Year 10 : $1,714,625
Year 11 : $1,332,125
Salary Average Commitment
Year 8 : $1,688,700
Year 9 : $1,631,200
Year 10 : $1,473,700
Year 11 : $1,102,500

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $97 - 5,823 - 97.04%
Level 2:	5000 - $57 - 4,795 - 95.91%
Level 3:	3000 - $34 - 2,871 - 95.71%
Level 4:	5000 - $23 - 4,868 - 97.36%
Luxury :	1000 - $197 - 824 - 82.42%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19,182 - 95.91%
Average Income per Game	$1,633,612
Year to Date Revenue	$66,978,105
Expense
Pro Players Total Salaries	$74,595,680
Farm Players Total Salaries	$1,681,250
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$75,766,810
Farm Year To Date Expenses	$2,278,944
Pro Salary Cap To Date	$73,919,324
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$503,971
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,179
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,595,680
Estimate Under Maximum Salary Cap of $75,000,000	$404,320
Estimate Over Minimum Salary Cap of $35,000,000	$39,595,680
Current Bank Account	$16,620,226
Projected Bank Account	$16,620,226

Pro Players Salaries
Alex Ovechkin	$11,923,080 (5)
Patrick Kane	$9,056,250 (5)
Nicklas Backstrom	$8,375,000 (5)
Taylor Hall	$6,900,000 (5)
Marc-Andre Fleury	$5,859,375 (5)
Cam Fowler	$4,600,000 (4)
John Carlson	$4,561,667 (4)
Erik Johnson	$4,312,500 (2)
Kyle Palmieri	$2,933,334 (2)
Jacob Markstrom	$2,400,000 (1)
Brian Boyle	$1,975,000 (6)
Evgeny Kuznetsov	$1,845,000 (1)
Nico Hischier	$1,750,000 (4)
David Savard	$1,489,477 (1)
Jon Marchessault	$1,260,000 (6)
Ron Hainsey	$1,250,000 (1)
Steven Santini	$1,102,500 (7)
Max Domi	$1,102,500 (5)
Pavel Zacha	$1,000,000 (2)
Blake Comeau	$900,000 (4)
Total Pro Players	20
Salary Commitment
Year 8 : $74,595,680
Year 9 : $67,611,203
Year 10 : $59,365,369
Year 11 : $59,365,369
Salary Average Commitment
Year 8 : $60,307,522
Year 9 : $53,323,045
Year 10 : $46,606,378
Year 11 : $46,606,378
Salary Cap with 1 Way Contract
Year 8 : $74,595,680
Year 9 : $67,611,203
Year 10 : $59,365,369
Year 11 : $59,365,369

Farm Players Salaries
Mikhail Vorobyov	$165,000 (6)
Anthony Stolarz	$150,000 (5)
Vladislav Kamenev	$110,250 (5)
Pheonix Copley	$110,000 (3)
Brian Lashoff	$95,000 (5)
Erik Cernak	$75,000 (3)
Reto Berra	$72,500 (1)
Tim Heed	$66,000 (2)
Dennis Yan	$65,000 (2)
Nathan Noel	$65,000 (2)
Michael Spacek	$65,000 (2)
Brandon Gignac	$65,000 (2)
Juho Lammikko	$52,500 (7)
Philip Holm	$52,500 (1)
Shawn Matthias	$52,500 (1)
Kris Versteeg	$52,500 (3)
Thomas Schemitsch	$52,500 (7)
Scott Wedgewood	$52,500 (1)
Kevin Boyle	$52,500 (2)
Deven Sideroff	$52,500 (2)
Tyler Wotherspoon	$52,500 (1)
Justin Kirkland	$52,500 (7)
Parker Wotherspoon	$52,500 (2)
Total Farm Players	23
Salary Commitment
Year 8 : $1,681,250
Year 9 : $1,398,750
Year 10 : $915,250
Year 11 : $677,750
Salary Average Commitment
Year 8 : $1,658,800
Year 9 : $1,356,300
Year 10 : $699,400
Year 11 : $447,500

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $92 - 5,744 - 95.74%
Level 2:	5000 - $55 - 4,804 - 96.08%
Level 3:	3000 - $30 - 2,932 - 97.72%
Level 4:	5000 - $22 - 4,812 - 96.23%
Luxury :	1000 - $190 - 946 - 94.55%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19,237 - 96.19%
Average Income per Game	$1,574,317
Year to Date Revenue	$64,547,005
Expense
Pro Players Total Salaries	$69,890,177
Farm Players Total Salaries	$1,959,894
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$72,299,004
Farm Year To Date Expenses	$2,954,541
Pro Salary Cap To Date	$69,799,098
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$482,601
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,135
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$69,890,177
Estimate Under Maximum Salary Cap of $75,000,000	$5,109,823
Estimate Over Minimum Salary Cap of $35,000,000	$34,890,177
Current Bank Account	$27,717,536
Projected Bank Account	$27,717,536

Pro Players Salaries
Artemi Panarin	$15,500,000 (2)
Brent Burns	$7,200,000 (3)
Connor McDavid	$6,000,000 (7)
Leon Draisaitl	$5,000,000 (7)
Connor Hellebuyck	$3,188,886 (6)
William Karlsson	$3,188,884 (6)
Antti Raanta	$2,800,000 (1)
Mark Stone	$2,534,000 (6)
Michael Frolik	$2,500,000 (6)
Carter Hutton	$2,000,000 (4)
Seth Jones	$1,896,250 (2)
Vladislav Namestnikov	$1,896,250 (1)
Matt Stajan	$1,875,000 (4)
Jacob Trouba	$1,833,043 (2)
Joel Armia	$1,833,042 (2)
Patrik Laine	$1,750,000 (2)
Aaron Ekblad	$1,594,443 (1)
John Klingberg	$1,594,442 (1)
Nikolaj Ehlers	$1,102,500 (4)
Dylan Larkin	$1,102,500 (4)
Andrew Copp	$1,102,500 (5)
Deryk Engelland	$898,437 (2)
Jack Roslovic	$850,000 (2)
Derek Forbort	$650,000 (1)
Total Pro Players	24
Salary Commitment
Year 8 : $69,890,177
Year 9 : $61,355,042
Year 10 : $36,794,270
Year 11 : $29,594,270
Salary Average Commitment
Year 8 : $39,775,163
Year 9 : $31,365,028
Year 10 : $19,798,943
Year 11 : $14,038,943
Salary Cap with 1 Way Contract
Year 8 : $69,890,177
Year 9 : $61,355,042
Year 10 : $36,794,270
Year 11 : $29,594,270

Farm Players Salaries
Gustav Olofsson	$170,000 (5)
Mason Appleton	$160,000 (6)
Marko Dano	$159,444 (1)
Gustav Forsling	$150,000 (7)
Xavier Ouellet	$140,700 (2)
Alexander True	$125,000 (6)
Madison Bowey	$110,250 (5)
Ben Chiarot	$99,500 (1)
Tanner Fritz	$75,000 (5)
Rasmus Andersson	$75,000 (1)
Mikkel Aagaard	$60,000 (1)
Buddy Robinson	$57,500 (5)
Patrick Sharp	$52,500 (1)
Tucker Poolman	$52,500 (2)
Cam Maclise	$52,500 (2)
Ryan Lomberg	$52,500 (2)
Chris Driedger	$52,500 (5)
Niklas Svedberg	$52,500 (1)
Tanner MacMaster	$52,500 (4)
Darren Kramer	$52,500 (5)
Jon Gillies	$52,500 (1)
Colin Campbell	$52,500 (1)
Kellen Jones	$52,500 (1)
Total Farm Players	23
Salary Commitment
Year 8 : $1,959,894
Year 9 : $1,303,450
Year 10 : $1,005,250
Year 11 : $1,005,250
Salary Average Commitment
Year 8 : $1,599,994
Year 9 : $955,550
Year 10 : $606,050
Year 11 : $606,050

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	$78,722,908	$72,715,383	$2,284,617	$37,715,383	$1,959,304	$40,696	24	26	50
Arizona Coyotes	$71,458,885	$66,269,756	$8,730,244	$31,269,756	$1,925,625	$74,375	20	31	51
Atlanta Thrashers	($2,693,411)	$69,258,832	$5,741,168	$34,258,832	$1,890,250	$109,750	21	21	42
Boston Bruins	$8,717,481	$56,114,164	$18,885,836	$21,114,164	$1,893,994	$106,006	25	25	50
Calgary Flames	$33,642,105	$53,892,699	$21,107,301	$18,892,699	$1,621,375	$378,625	24	22	46
California Golden Seals	$59,080,827	$60,366,250	$14,633,750	$25,366,250	$1,961,750	$38,250	24	25	49
Carolina Hurricanes	($6,201,893)	$73,763,992	$1,236,008	$38,763,992	$1,594,375	$405,625	20	22	42
Chicago Black Hawks	$34,882,555	$61,684,620	$13,315,380	$26,684,620	$1,949,944	$50,056	20	24	44
Colorado Rockies	$42,629,745	$74,183,838	$816,162	$39,183,838	$1,659,875	$340,125	21	23	44
Columbus Blue Jackets	$76,902,754	$71,745,959	$3,254,041	$36,745,959	$1,902,750	$97,250	23	24	47
Detroit Red Wings	$33,126,825	$65,772,509	$9,227,491	$30,772,509	$1,520,925	$479,075	24	20	44
Edmonton Oilers	$31,716,344	$68,941,652	$6,058,348	$33,941,652	$1,999,819	$181	24	24	48
Hartford Whalers	$32,296,237	$62,232,268	$12,767,732	$27,232,268	$1,831,375	$168,625	25	24	49
Los Angeles Kings	$21,743,288	$56,787,834	$18,212,166	$21,787,834	$1,757,482	$242,518	23	22	45
Montreal Canadiens	$22,420,487	$62,105,766	$12,894,234	$27,105,766	$1,893,750	$106,250	24	26	50
Montreal Wanderers	$22,720,934	$53,431,500	$21,568,500	$18,431,500	$1,533,733	$466,267	24	22	46
Nashville Predators	$17,860,174	$65,126,239	$9,873,761	$30,126,239	$1,617,625	$382,375	24	19	43
New Jersey Devils	$24,206,186	$58,856,212	$16,143,788	$23,856,212	$1,613,183	$386,817	23	24	47
New York Rangers	($1,730,303)	$73,666,774	$1,333,226	$38,666,774	$1,872,550	$127,450	21	22	43
Ottawa Senators	$21,081,465	$63,816,275	$11,183,725	$28,816,275	$2,073,125	-$73,125	25	28	53
Pittsburgh Penguins	$42,195,523	$57,970,150	$17,029,850	$22,970,150	$1,691,750	$308,250	23	24	47
San Jose Sharks	$119,666,424	$43,993,958	$31,006,042	$8,993,958	$1,874,250	$125,750	24	22	46
St.Louis Blues	$24,928,847	$73,428,478	$1,571,522	$38,428,478	$1,751,812	$248,188	21	25	46
Tampa Bay Lightning	$61,952,291	$44,524,126	$30,475,874	$9,524,126	$1,820,500	$179,500	21	27	48
Toronto Maple Leafs	($9,426,303)	$71,347,141	$3,652,859	$36,347,141	$1,990,962	$9,038	22	29	51
Vancouver Canucks	$7,979,037	$60,681,109	$14,318,891	$25,681,109	$1,570,750	$429,250	24	25	49
Vegas Golden Knights	$7,715,994	$68,847,353	$6,152,647	$33,847,353	$1,932,125	$67,875	25	27	52
Washington Capitals	$16,620,226	$74,595,680	$404,320	$39,595,680	$1,681,250	$318,750	20	23	43
Winnipeg Jets	$27,717,536	$69,890,177	$5,109,823	$34,890,177	$1,959,894	$40,106	24	23	47

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 - %