WPHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $115 - 5,798 - 96.64%
Level 2:	5000 - $66 - 4,883 - 97.67%
Level 3:	2000 - $41 - 1,938 - 96.90%
Level 4:	3304 - $36 - 3,217 - 97.38%
Luxury :	870 - $211 - 858 - 98.62%
Total Capacity :	17174
Farm
Farm Level 1:	2000 - $19 - 1,995 - 99.76%
Farm Level 2:	1000 - $9 - 999 - 99.85%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,695 - 97.21%
Average Income per Game	$2,041,717
Year to Date Revenue	$83,710,386
Farm
Home Games Left	0
Average Attendance - %	2,994 - 99.79%
Average Income per Game	$69,259
Year to Date Revenue	$2,839,604
Expense
Pro Players Total Salaries	$81,441,444
Farm Players Total Salaries	$2,687,584
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,774,735
Farm Year To Date Expenses	$2,843,747
Pro Salary Cap To Date	$81,274,748
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$616,101
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,674
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,441,444
Estimate Under Maximum Salary Cap of $81,500,000	$58,556
Estimate Over Minimum Salary Cap of $60,200,000	$21,241,444
Current Bank Account	$63,097,623
Projected Bank Account	$63,097,623

Pro Players Salaries
John Tavares	$11,000,000 (13)
Cam Fowler	$6,500,000 (14)
John Gibson	$6,400,000 (16)
Alexander Edler	$6,000,000 (4)
Kyle Okposo	$6,000,000 (9)
William Karlsson	$5,900,000 (16)
Kyle Palmieri	$4,650,000 (4)
Greg Pateryn	$4,300,000 (2)
Roman Josi	$4,000,000 (3)
Rickard Rakell	$3,789,444 (7)
Jakob Silfverberg	$3,750,000 (1)
Neal Pionk	$2,990,000 (2)
Marcus Foligno	$2,875,000 (5)
Ben Hutton	$2,800,000 (1)
Ondrej Kase	$2,600,000 (5)
Troy Stecher	$2,352,000 (2)
Louis Domingue	$2,080,000 (4)
Derek Ryan	$820,000 (4)
Dominic Moore	$760,000 (4)
Tommy Pyatt	$650,000 (4)
Benoit Pouliot	$650,000 (4)
Brett Bulmer	$575,000 (1)
Total Pro Players	22
Salary Commitment
Year 10 : $81,441,444
Year 11 : $74,316,444
Year 12 : $64,674,444
Year 13 : $60,674,444
Salary Average Commitment
Year 10 : $81,441,444
Year 11 : $74,316,444
Year 12 : $64,674,444
Year 13 : $60,674,444
Salary Cap with 1 Way Contract
Year 10 : $81,441,444
Year 11 : $74,316,444
Year 12 : $64,674,444
Year 13 : $60,674,444

Farm Players Salaries
Gage Quinney	$230,000 (2)
Brennen Menell	$230,000 (2)
Patrik Rybar	$190,000 (2)
Nick Lappin	$190,000 (2)
Sean Walker	$180,000 (2)
Mark Barberio	$145,000 (2)
Carl Grundstrom	$92,500 (2)
Anders Lindback	$80,000 (2)
Marcus Pettersson	$79,417 (1)
Michael Schumacher	$75,000 (3)
Andy Welinski	$75,000 (2)
Dryden Hunt	$71,500 (2)
Sergei Boikov	$68,167 (1)
David Rundblad	$66,000 (1)
Mike Murphy	$66,000 (1)
Dennis Robertson	$66,000 (1)
Justin Hache	$66,000 (1)
Bracken Kearns	$66,000 (4)
Stefan Elliott	$66,000 (1)
Joe Colborne	$65,000 (3)
Steven Kampfer	$65,000 (4)
Trevor Cheek	$65,000 (3)
Cedrick Desjardins	$65,000 (4)
Nic Kerdiles	$65,000 (3)
Andy Miele	$65,000 (4)
Jesse Winchester	$65,000 (4)
Nathan Walker	$65,000 (3)
Kevin Gagne	$65,000 (1)
Total Farm Players	28
Salary Commitment
Year 10 : $2,687,584
Year 11 : $2,145,000
Year 12 : $661,000
Year 13 : $326,000
Salary Average Commitment
Year 10 : $2,687,584
Year 11 : $2,145,000
Year 12 : $661,000
Year 13 : $326,000

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $110 - 5,727 - 95.45%
Level 2:	5000 - $60 - 4,777 - 95.54%
Level 3:	2000 - $35 - 1,980 - 99.01%
Level 4:	3839 - $25 - 3,839 - 100.00%
Luxury :	960 - $210 - 862 - 89.74%
Total Capacity :	17799
Farm
Farm Level 1:	2000 - $35 - 1,532 - 76.58%
Farm Level 2:	1000 - $15 - 950 - 95.02%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,185 - 96.55%
Average Income per Game	$1,881,584
Year to Date Revenue	$77,144,954
Farm
Home Games Left	0
Average Attendance - %	2,482 - 82.72%
Average Income per Game	$101,107
Year to Date Revenue	$4,145,367
Expense
Pro Players Total Salaries	$72,916,000
Farm Players Total Salaries	$2,018,300
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,453,594
Farm Year To Date Expenses	$2,117,538
Pro Salary Cap To Date	$72,953,647
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$552,000
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,277
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,916,000
Estimate Under Maximum Salary Cap of $81,500,000	$8,584,000
Estimate Over Minimum Salary Cap of $60,200,000	$12,716,000
Current Bank Account	$11,647,075
Projected Bank Account	$11,647,075

Pro Players Salaries
Evgeny Kuznetsov	$7,800,000 (7)
Dustin Byfuglien	$7,600,000 (2)
Ryan Kesler	$6,875,000 (2)
Patrice Bergeron	$6,875,000 (2)
Keith Yandle	$6,350,000 (9)
Alexander Steen	$5,750,000 (3)
T.J. Oshie	$5,750,000 (11)
Devan Dubnyk	$4,333,000 (2)
Evgeny Dadanov	$4,000,000 (3)
Dion Phaneuf	$3,500,000 (4)
Andrew MacDonald	$2,500,000 (2)
Tobias Rieder	$2,000,000 (1)
Dennis Seidenberg	$2,000,000 (4)
Carl Soderberg	$1,000,000 (1)
Brandon Manning	$1,000,000 (3)
Brett Seney	$757,000 (3)
Iiro Pakarinen	$751,000 (3)
Brad Malone	$700,000 (3)
Klas Dahlbeck	$700,000 (3)
Joakim Andersson	$700,000 (3)
Jason Chimera	$700,000 (3)
Alex Grant	$700,000 (3)
Marek Langhamer	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $72,916,000
Year 11 : $69,341,000
Year 12 : $41,158,000
Year 13 : $25,400,000
Salary Average Commitment
Year 10 : $72,916,000
Year 11 : $69,341,000
Year 12 : $41,158,000
Year 13 : $25,400,000
Salary Cap with 1 Way Contract
Year 10 : $72,916,000
Year 11 : $69,341,000
Year 12 : $41,158,000
Year 13 : $25,400,000

Farm Players Salaries
Michal Neuvirth	$250,000 (1)
Cooper Marody	$92,500 (5)
Eamon McAdam	$92,500 (1)
Yan-Pavel Laplante	$83,667 (1)
Teemu Pulkkinen	$80,000 (3)
Ryan MacInnis	$79,750 (1)
Michael Bunting	$73,750 (4)
Zach Boychuk	$70,000 (3)
Ben Street	$70,000 (3)
Nick Spaling	$70,000 (3)
Dysin Mayo	$67,833 (1)
Tuomo Ruutu	$65,200 (3)
Brody Sutter	$65,200 (3)
Brad Stuart	$65,200 (3)
John-Michael Liles	$65,200 (3)
Ronalds Kenins	$65,000 (3)
Connor Brickley	$65,000 (1)
Henrik Samuelsson	$65,000 (1)
Jakub Kindl	$65,000 (3)
Tyler Gaudet	$65,000 (1)
Nicholas Boka	$57,500 (1)
Gabriel Dumont	$57,500 (1)
Chris Thorburn	$57,500 (1)
Jeremy Morin	$57,500 (1)
Matt Hackett	$57,500 (1)
Joel Chouinard	$57,500 (1)
Patrick Dwyer	$57,500 (1)
Total Farm Players	27
Salary Commitment
Year 10 : $2,018,300
Year 11 : $847,050
Year 12 : $847,050
Year 13 : $166,250
Salary Average Commitment
Year 10 : $2,018,300
Year 11 : $847,050
Year 12 : $847,050
Year 13 : $166,250

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $110 - 5,770 - 96.16%
Level 2:	5000 - $60 - 4,762 - 95.25%
Level 3:	2000 - $38 - 1,936 - 96.80%
Level 4:	3675 - $30 - 3,675 - 100.00%
Luxury :	890 - $220 - 848 - 95.33%
Total Capacity :	17565
Farm
Farm Level 1:	2000 - $35 - 1,523 - 76.14%
Farm Level 2:	1000 - $15 - 940 - 94.01%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,992 - 96.74%
Average Income per Game	$1,923,419
Year to Date Revenue	$78,860,175
Farm
Home Games Left	0
Average Attendance - %	2,463 - 82.09%
Average Income per Game	$100,422
Year to Date Revenue	$4,117,318
Expense
Pro Players Total Salaries	$79,717,144
Farm Players Total Salaries	$2,420,414
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,221,976
Farm Year To Date Expenses	$2,543,719
Pro Salary Cap To Date	$79,722,028
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$603,136
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,519
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,717,144
Estimate Under Maximum Salary Cap of $81,500,000	$1,782,856
Estimate Over Minimum Salary Cap of $60,200,000	$19,517,144
Current Bank Account	$89,910,307
Projected Bank Account	$89,910,307

Pro Players Salaries
Anze Kopitar	$10,000,000 (6)
Nick Foligno	$9,125,000 (1)
Shea Weber	$7,857,144 (7)
Joe Pavelski	$7,000,000 (6)
Tuukka Rask	$7,000,000 (4)
Dustin Brown	$5,875,000 (7)
Travis Zajac	$5,750,000 (4)
Zdeno Chara	$5,100,000 (2)
Tyler Toffoli	$4,600,000 (3)
Jean-Gabriel Pageau	$3,100,000 (3)
Jamie Oleksiak	$2,137,500 (4)
Carl Hagelin	$2,000,000 (1)
Matt Benning	$1,900,000 (3)
Matt Grzelcyk	$1,400,000 (2)
Joe Morrow	$1,000,000 (1)
Brady Tkachuk	$925,000 (5)
Brendan Perlini	$863,333 (1)
Malcolm Subban	$850,000 (2)
Jake Guentzel	$734,167 (1)
Nick Schultz	$650,000 (4)
Lance Bouma	$650,000 (2)
Ryan Reaves	$600,000 (1)
Matt Martin	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $79,717,144
Year 11 : $64,794,644
Year 12 : $56,794,644
Year 13 : $47,194,644
Salary Average Commitment
Year 10 : $79,717,144
Year 11 : $64,794,644
Year 12 : $56,794,644
Year 13 : $47,194,644
Salary Cap with 1 Way Contract
Year 10 : $79,717,144
Year 11 : $64,794,644
Year 12 : $56,794,644
Year 13 : $47,194,644

Farm Players Salaries
Oskar Sundqvist	$275,000 (8)
Scott Wilson	$105,000 (2)
Lucas Johansen	$92,500 (2)
Rob O'Gara	$87,413 (1)
Michael Rasmussen	$86,417 (5)
Alex Nedeljkovic	$81,167 (2)
Emil Johansson	$78,417 (2)
Sami Niku	$77,500 (2)
Josh Anderson	$76,500 (4)
Calvin Pickard	$75,000 (4)
Ryan Fitzgerald	$70,000 (2)
Zane McIntyre	$70,000 (2)
Peter Cehlarik	$70,000 (2)
Seth Griffith	$70,000 (2)
Justin Falk	$65,500 (2)
Matt Frattin	$65,000 (2)
B.J. Crombeen	$65,000 (4)
Bryan Lerg	$65,000 (2)
Giorgio Estephan	$65,000 (1)
Chris Casto	$65,000 (1)
Anton Blidh	$65,000 (1)
Rob Klinkhammer	$65,000 (2)
Sebastian Wannstrom	$65,000 (4)
Rocco Grimaldi	$65,000 (1)
Mike McKenna	$65,000 (3)
Taylor Doherty	$65,000 (4)
Jean-Francois Berube	$65,000 (4)
Mike Weber	$65,000 (4)
Brad Winchester	$65,000 (4)
Daniel Cleary	$65,000 (2)
Beau Bennett	$65,000 (3)
Total Farm Players	31
Salary Commitment
Year 10 : $2,420,413
Year 11 : $2,073,001
Year 12 : $1,032,917
Year 13 : $902,917
Salary Average Commitment
Year 10 : $2,420,413
Year 11 : $2,073,001
Year 12 : $1,032,917
Year 13 : $902,917

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $105 - 5,796 - 96.59%
Level 2:	5000 - $60 - 4,829 - 96.58%
Level 3:	2000 - $38 - 1,958 - 97.92%
Level 4:	4790 - $25 - 4,530 - 94.58%
Luxury :	900 - $210 - 865 - 96.07%
Total Capacity :	18690
Farm
Farm Level 1:	2000 - $25 - 1,937 - 96.85%
Farm Level 2:	1000 - $10 - 993 - 99.30%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,978 - 96.19%
Average Income per Game	$1,888,616
Year to Date Revenue	$77,433,250
Farm
Home Games Left	0
Average Attendance - %	2,930 - 97.67%
Average Income per Game	$86,948
Year to Date Revenue	$3,564,884
Expense
Pro Players Total Salaries	$77,329,167
Farm Players Total Salaries	$2,473,583
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$71,822,603
Farm Year To Date Expenses	$2,796,584
Pro Salary Cap To Date	$71,322,545
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$585,182
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,948
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,829,167
Estimate Under Maximum Salary Cap of $81,500,000	$1,670,833
Estimate Over Minimum Salary Cap of $60,200,000	$19,629,167
Current Bank Account	$47,310,661
Projected Bank Account	$47,310,661

Pro Players Salaries
Carey Price (1 Way Contract)	$10,500,000 (8)
Drew Doughty	$7,000,000 (1)
Paul Stastny	$6,500,000 (4)
Leo Komarov (1 Way Contract)	$6,000,000 (3)
Jonathan Drouin	$5,500,000 (6)
Jimmy Howard	$5,291,668 (1)
Alex Killorn	$4,450,000 (8)
Kevin Bieksa	$4,000,000 (1)
Zack Smith	$4,000,000 (4)
Jack Johnson	$3,250,000 (4)
JT Compher	$3,000,000 (4)
Andrew Ladd	$3,000,000 (1)
Niklas Kronwall	$2,750,000 (1)
Matt Irwin	$2,100,000 (1)
Brad Richardson	$2,000,000 (3)
Mark Jankowski	$1,675,000 (2)
Cedric Paquette	$1,200,000 (1)
Chandler Stephenson	$975,000 (4)
Dylan DeMelo	$900,000 (3)
Miro Heiskanen	$894,166 (5)
Roope Hintz	$811,667 (2)
Linus Ullmark	$775,833 (1)
Rasmus Andersson	$755,833 (2)
Total Pro Players	23
Salary Commitment
Year 10 : $77,329,167
Year 11 : $51,211,666
Year 12 : $47,969,166
Year 13 : $39,069,166
Salary Average Commitment
Year 10 : $77,329,167
Year 11 : $51,211,666
Year 12 : $47,969,166
Year 13 : $39,069,166
Salary Cap with 1 Way Contract
Year 10 : $77,329,167
Year 11 : $51,211,666
Year 12 : $47,969,166
Year 13 : $39,069,166

Farm Players Salaries
Marcus Kruger	$308,333 (1)
Brendan Smith	$200,000 (3)
Luke Schenn	$200,000 (2)
Jan Rutta	$130,000 (2)
Evan Smith	$120,000 (1)
Dmitrij Jaskin	$110,000 (1)
Calvin Petersen	$92,500 (3)
Cole Cassel	$92,500 (2)
Louis Belpedio	$92,500 (2)
Matiss Kivenieks	$80,000 (2)
Jeremiah Addison	$72,000 (2)
Caleb Jones	$72,000 (2)
Phil Varone	$70,000 (1)
Jerome Gauthier-Leduc	$68,750 (1)
Jason Jaffray	$65,000 (1)
Brady Austin	$65,000 (1)
Michael Kantor	$65,000 (1)
Justin Kea	$65,000 (1)
Dan Catenacci	$65,000 (1)
Mattias Backman	$65,000 (1)
Craig Cunningham	$65,000 (3)
Martin Erat	$65,000 (1)
Clayton Stoner	$65,000 (1)
Ivan Telegin	$65,000 (1)
Shawn Lalonde	$57,500 (1)
Lucas Lessio	$57,500 (1)
Yannick Veilleux	$0 (0)
Total Farm Players	27
Salary Commitment
Year 10 : $2,473,583
Year 11 : $1,096,500
Year 12 : $357,500
Year 13 : $0
Salary Average Commitment
Year 10 : $2,473,583
Year 11 : $1,096,500
Year 12 : $357,500
Year 13 : $0

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 5,916 - 98.61%
Level 2:	5000 - $66 - 4,888 - 97.75%
Level 3:	2000 - $42 - 1,963 - 98.13%
Level 4:	5329 - $25 - 4,675 - 87.72%
Luxury :	860 - $202 - 855 - 99.45%
Total Capacity :	19189
Farm
Farm Level 1:	2000 - $34 - 1,590 - 79.51%
Farm Level 2:	1000 - $15 - 943 - 94.35%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,297 - 95.35%
Average Income per Game	$1,916,577
Year to Date Revenue	$78,579,668
Farm
Home Games Left	0
Average Attendance - %	2,534 - 84.46%
Average Income per Game	$101,649
Year to Date Revenue	$4,167,598
Expense
Pro Players Total Salaries	$78,169,665
Farm Players Total Salaries	$1,766,125
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$78,723,837
Farm Year To Date Expenses	$1,862,320
Pro Salary Cap To Date	$78,223,890
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$591,501
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,243
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,169,665
Estimate Under Maximum Salary Cap of $81,500,000	$3,330,335
Estimate Over Minimum Salary Cap of $60,200,000	$17,969,665
Current Bank Account	$91,124,321
Projected Bank Account	$91,124,321

Pro Players Salaries
Victor Hedman	$7,875,000 (13)
Johnny Gaudreau	$6,750,000 (6)
David Pastrnak	$6,666,666 (9)
Sean Monahan	$6,375,000 (8)
Alexander Radulov (1 Way Contract)	$6,350,000 (4)
Evgeni Malkin	$6,100,000 (7)
Bryan Little	$5,291,666 (8)
TJ Brodie	$4,383,000 (3)
Jake Gardiner	$4,050,000 (1)
Andrei Vasilevskiy	$3,500,000 (3)
Derek Forbort	$2,525,000 (3)
Jimmy Vesey	$2,275,000 (3)
Riley Sheahan	$2,100,000 (1)
Vladislav Namestnikov	$2,000,000 (3)
Sam Bennett	$1,950,000 (1)
Brett Kulak	$1,850,000 (6)
Michael Ferland	$1,750,000 (1)
Robin Lehner	$1,500,000 (1)
Tyler Bertuzzi	$1,400,000 (3)
Ben Lovejoy	$1,250,000 (2)
Zach Werenski	$925,000 (1)
Mathieu Joseph	$728,333 (2)
Davis Drewiske	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $78,169,665
Year 11 : $65,319,665
Year 12 : $63,341,332
Year 13 : $47,258,332
Salary Average Commitment
Year 10 : $78,169,665
Year 11 : $65,319,665
Year 12 : $63,341,332
Year 13 : $47,258,332
Salary Cap with 1 Way Contract
Year 10 : $78,169,665
Year 11 : $65,319,665
Year 12 : $63,341,332
Year 13 : $47,258,332

Farm Players Salaries
Aleksi Saarela	$75,333 (2)
Gabriel Gagne	$74,250 (2)
Samuel Montembeault	$70,875 (2)
Andrew Nielsen	$68,667 (1)
Austin Carroll	$67,000 (1)
Tyler Wotherspoon	$65,000 (1)
Corban Knight	$65,000 (1)
Turner Elson	$65,000 (1)
Henrik Karlsson	$65,000 (2)
Kevin Czuczman	$57,500 (1)
Dwight King	$57,500 (1)
Brandon Bollig	$57,500 (1)
Joe Vitale	$57,500 (1)
Chad Rau	$57,500 (1)
Casey Bailey	$57,500 (1)
Michal Jordan	$57,500 (1)
Andrei Loktionov	$57,500 (1)
Andrej Nestrasil	$57,500 (1)
Daniil Tarasov	$57,500 (1)
Blake Kessel	$57,500 (1)
Kellan Lain	$57,500 (1)
Christopher Gibson	$57,500 (3)
Tim Schaller	$57,500 (1)
Jared Cowen	$57,500 (1)
Ed Jovanovski	$57,500 (1)
Lee Stempniak	$57,500 (1)
Aaron Rome	$57,500 (1)
Brandon Prust	$57,500 (1)
Jason Garrison	$57,500 (1)
Total Farm Players	29
Salary Commitment
Year 10 : $1,766,125
Year 11 : $342,958
Year 12 : $57,500
Year 13 : $0
Salary Average Commitment
Year 10 : $1,766,125
Year 11 : $342,958
Year 12 : $57,500
Year 13 : $0

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 5,716 - 95.27%
Level 2:	5000 - $60 - 4,754 - 95.09%
Level 3:	2000 - $35 - 1,931 - 96.55%
Level 4:	4750 - $25 - 4,378 - 92.17%
Luxury :	930 - $200 - 850 - 91.36%
Total Capacity :	18680
Farm
Farm Level 1:	2000 - $35 - 1,523 - 76.14%
Farm Level 2:	1000 - $15 - 944 - 94.39%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,629 - 94.37%
Average Income per Game	$1,793,700
Year to Date Revenue	$73,541,680
Farm
Home Games Left	0
Average Attendance - %	2,467 - 82.22%
Average Income per Game	$100,513
Year to Date Revenue	$4,121,043
Expense
Pro Players Total Salaries	$80,519,167
Farm Players Total Salaries	$1,951,000
Coaches Total Salaries	$1,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,837,151
Farm Year To Date Expenses	$2,563,306
Pro Salary Cap To Date	$75,987,148
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$611,798
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,734
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,519,167
Estimate Under Maximum Salary Cap of $81,500,000	$980,833
Estimate Over Minimum Salary Cap of $60,200,000	$20,319,167
Current Bank Account	$125,422,745
Projected Bank Account	$125,422,745

Pro Players Salaries
Anders Lee	$7,000,000 (14)
Jordan Staal	$6,000,000 (7)
Mats Zuccarello	$6,000,000 (10)
Jonathan Quick	$5,800,000 (8)
Jeff Skinner	$5,725,000 (1)
Jonathan Marchessault	$5,000,000 (11)
Justin Faulk	$4,833,333 (3)
Ryan McDonagh	$4,700,000 (1)
Nikita Zaitsev	$4,500,000 (1)
Shayne Gostisbehere	$4,500,000 (9)
Victor Rask	$4,000,000 (7)
Dan Hamhuis	$3,750,000 (1)
Eric Staal	$3,500,000 (1)
Andrew Cogliano	$3,250,000 (4)
Tyler Bozak	$2,500,000 (4)
Calvin de Haan	$2,500,000 (3)
Brandon Dubinsky	$2,300,000 (2)
Travis Konecny	$894,167 (1)
Brock McGinn	$887,500 (1)
Christian Jaros	$755,000 (2)
Jesper Bratt	$749,167 (2)
Jhonas Enroth	$700,000 (3)
Lucas Wallmark	$675,000 (3)
Total Pro Players	23
Salary Commitment
Year 10 : $80,519,167
Year 11 : $56,562,500
Year 12 : $52,758,333
Year 13 : $44,050,000
Salary Average Commitment
Year 10 : $80,519,167
Year 11 : $56,562,500
Year 12 : $52,758,333
Year 13 : $44,050,000
Salary Cap with 1 Way Contract
Year 10 : $80,519,167
Year 11 : $56,562,500
Year 12 : $52,758,333
Year 13 : $44,050,000

Farm Players Salaries
Scott Darling	$150,000 (2)
Adam Huska	$92,500 (4)
Kristers Gudlevskis	$87,500 (2)
Robin Kovacs	$80,333 (1)
Jake Massie	$77,000 (4)
Phil Di Giuseppe	$75,000 (1)
Spencer Smallman	$74,167 (2)
Steven Lorentz	$72,833 (2)
Andreas Borgman	$70,000 (2)
Andrej Meszaros	$70,000 (2)
Freddie Hamilton	$70,000 (3)
Keegan Lowe	$67,500 (3)
Joel Hanley	$65,000 (4)
Jakub Jerabek	$65,000 (4)
Jeremy Welsh	$65,000 (4)
Karri Ramo	$65,000 (3)
Kevin Porter	$65,000 (2)
Mark MacMillan	$65,000 (4)
Rob Flick	$65,000 (4)
Ethan Werek	$65,000 (4)
Phil Lane	$65,000 (4)
Trent Vogelhuber	$65,000 (4)
Alex Friesen	$65,000 (4)
Daniel Paille	$65,000 (2)
Adam Pardy	$65,000 (2)
Sergey Tolchinski	$61,667 (1)
Ryan Wilson	$57,500 (1)
Total Farm Players	27
Salary Commitment
Year 10 : $1,951,000
Year 11 : $1,676,500
Year 12 : $957,000
Year 13 : $754,500
Salary Average Commitment
Year 10 : $1,951,000
Year 11 : $1,676,500
Year 12 : $957,000
Year 13 : $754,500

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $110 - 5,656 - 94.26%
Level 2:	5000 - $70 - 4,785 - 95.70%
Level 3:	2000 - $45 - 1,553 - 77.63%
Level 4:	6620 - $35 - 4,303 - 65.00%
Luxury :	880 - $260 - 632 - 71.77%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $45 - 1,194 - 59.69%
Farm Level 2:	1000 - $25 - 507 - 50.69%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,928 - 82.57%
Average Income per Game	$1,999,199
Year to Date Revenue	$81,967,166
Farm
Home Games Left	0
Average Attendance - %	1,701 - 56.69%
Average Income per Game	$98,928
Year to Date Revenue	$4,056,036
Expense
Pro Players Total Salaries	$68,285,833
Farm Players Total Salaries	$3,215,817
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,275,000
Pro Year To Date Expenses	$74,334,383
Farm Year To Date Expenses	$3,296,702
Pro Salary Cap To Date	$68,334,354
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$558,540
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$25,934
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$70,560,833
Estimate Under Maximum Salary Cap of $81,500,000	$10,939,167
Estimate Over Minimum Salary Cap of $60,200,000	$10,360,833
Current Bank Account	$64,719,444
Projected Bank Account	$64,719,444

Pro Players Salaries
Erik Karlsson	$11,500,000 (16)
Jonathan Toews	$10,500,000 (9)
Brayden Point	$6,750,000 (6)
Jordie Benn	$5,750,000 (2)
Frederik Andersen	$5,000,000 (4)
Mathieu Perreault	$4,125,000 (1)
Valtteri Filppula	$3,700,000 (2)
Richard Panik	$2,750,000 (8)
Lawrence Pilut	$2,500,000 (2)
Nathan Beaulieu	$2,400,000 (1)
Stephen Johns	$2,350,000 (5)
Vince Hinostroza	$1,500,000 (3)
Ivan Barbashev	$1,475,000 (4)
Joakim Nordstrom	$1,000,000 (3)
Frank Vatrano	$925,000 (1)
Shawn Matthias	$900,000 (3)
Gustav Forsling	$872,500 (1)
Thomas Chabot	$863,333 (3)
Carl Dahlstrom	$850,000 (4)
John Hayden	$750,000 (2)
Joel Vermin (1 Way Contract)	$650,000 (2)
Steve Downie	$600,000 (1)
Anders Nilsson	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $68,285,833
Year 11 : $58,788,333
Year 12 : $45,438,333
Year 13 : $41,175,000
Salary Average Commitment
Year 10 : $68,285,833
Year 11 : $58,788,333
Year 12 : $45,438,333
Year 13 : $41,175,000
Salary Cap with 1 Way Contract
Year 10 : $68,285,833
Year 11 : $58,788,333
Year 12 : $45,438,333
Year 13 : $41,175,000

Farm Players Salaries
Victor Olofsson	$290,000 (4)
Joel Persson	$250,000 (2)
Alex Lyon	$200,000 (4)
Collin Delia	$200,000 (4)
Brian Campbell	$150,000 (1)
Hunter Miska	$150,000 (4)
Sheldon Rempal	$150,000 (4)
Jordan Schmaltz	$92,500 (1)
Filip Zadina	$89,400 (6)
Anthony Louis	$77,500 (1)
Luc Snuggerud	$76,750 (2)
Dylan Sikura	$75,000 (4)
Calle Rosen	$75,000 (4)
Chris Higgins	$75,000 (3)
Cameron Abney	$75,000 (3)
Tomas Fleischmann	$75,000 (3)
Kris Newbury	$75,000 (3)
Marc-Andre Cliche	$75,000 (3)
Matt Iacopelli	$74,250 (1)
Gabriel Fontaine	$73,667 (2)
Graham Knott	$72,833 (2)
Kerby Rychel	$72,500 (1)
Alex Broadhurst	$72,500 (1)
Brandon Gignac	$71,417 (4)
Chris Bigras	$70,000 (4)
Michael Chaput	$67,500 (3)
Maxime Clermont	$65,000 (3)
Troy Josephs	$65,000 (1)
Eric Hartzell	$65,000 (2)
Jonathan Racine	$65,000 (2)
Byron Froese	$65,000 (1)
Mark McNeill	$65,000 (1)
Total Farm Players	32
Salary Commitment
Year 10 : $3,215,817
Year 11 : $2,481,567
Year 12 : $1,878,317
Year 13 : $1,370,817
Salary Average Commitment
Year 10 : $3,215,817
Year 11 : $2,481,567
Year 12 : $1,878,317
Year 13 : $1,370,817

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $103 - 5,626 - 93.76%
Level 2:	5000 - $74 - 3,687 - 73.74%
Level 3:	2000 - $44 - 1,653 - 82.65%
Level 4:	4077 - $34 - 3,628 - 89.00%
Luxury :	930 - $228 - 768 - 82.57%
Total Capacity :	18007
Farm
Farm Level 1:	2000 - $25 - 1,954 - 97.71%
Farm Level 2:	1000 - $10 - 987 - 98.71%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,362 - 85.31%
Average Income per Game	$1,823,002
Year to Date Revenue	$74,743,067
Farm
Home Games Left	0
Average Attendance - %	2,941 - 98.04%
Average Income per Game	$87,499
Year to Date Revenue	$3,587,472
Expense
Pro Players Total Salaries	$72,301,667
Farm Players Total Salaries	$2,632,041
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$72,801,673
Farm Year To Date Expenses	$2,766,712
Pro Salary Cap To Date	$72,301,726
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$547,381
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,226
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,301,667
Estimate Under Maximum Salary Cap of $81,500,000	$9,198,333
Estimate Over Minimum Salary Cap of $60,200,000	$12,101,667
Current Bank Account	$112,497,645
Projected Bank Account	$112,497,645

Pro Players Salaries
Jakub Voracek	$8,250,000 (10)
Ryan Callahan	$5,800,000 (2)
Anton Stralman	$5,750,000 (4)
Tyson Barrie	$5,500,000 (2)
Kevin Hayes	$5,175,000 (1)
Tyler Johnson	$5,000,000 (10)
Andy Greene	$5,000,000 (3)
Morgan Rielly	$5,000,000 (6)
Justin Abdelkader	$4,250,000 (1)
Jacob Markstrom	$3,666,667 (3)
Ben Chiarot	$3,500,000 (6)
Kevan Miller	$2,500,000 (2)
Mattias Janmark	$2,300,000 (1)
Artem Anisimov	$2,275,000 (4)
Connor Brown	$2,100,000 (3)
Taylor Fedun	$1,000,000 (2)
Tomas Nosek	$962,500 (1)
Jim Slater	$900,000 (1)
Ryan Hartman	$875,000 (1)
MacKenzie Blackwood	$697,500 (1)
Chris Porter	$650,000 (1)
Ladislav Smid	$575,000 (1)
Tim Sestito	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $72,301,667
Year 11 : $55,341,667
Year 12 : $40,541,667
Year 13 : $29,775,000
Salary Average Commitment
Year 10 : $72,301,667
Year 11 : $55,341,667
Year 12 : $40,541,667
Year 13 : $29,775,000
Salary Cap with 1 Way Contract
Year 10 : $72,301,667
Year 11 : $55,341,667
Year 12 : $40,541,667
Year 13 : $29,775,000

Farm Players Salaries
Cam Ward	$300,000 (1)
Libor Sulak	$92,500 (2)
Anthony Angello	$83,375 (1)
Andrew Desjardins	$80,000 (1)
Riley Stillman	$77,333 (1)
Jonathan Ang	$74,500 (1)
Anton Lindholm	$74,250 (1)
Givani Smith	$72,583 (1)
Spencer Martin	$70,000 (1)
Connor Bleackley	$70,000 (1)
Mason Geertsen	$67,500 (1)
Stephen Weiss	$65,000 (1)
A.J. Jenks	$65,000 (1)
Matthew Ford	$65,000 (1)
Cal O'Reilly	$65,000 (1)
Sam Henley	$65,000 (1)
Brendan Ranford	$65,000 (1)
Brad Boyes	$65,000 (1)
Joffrey Lupul	$65,000 (1)
Francis Perron	$65,000 (4)
Tomas Vincour	$65,000 (1)
Wacey Hamilton	$65,000 (1)
Chris McCarthy	$65,000 (1)
John Mitchell	$65,000 (1)
Teemu Hartikainen	$65,000 (1)
Rene Bourque	$65,000 (1)
Alexandre Mallet	$65,000 (1)
Justin Dowling	$62,500 (1)
Joe Finley	$60,000 (1)
Ryan Stanton	$60,000 (1)
David Clarkson	$60,000 (1)
Kent Patterson	$57,500 (1)
Alexey Marchenko	$57,500 (1)
Cameron Gaunce	$57,500 (1)
Brett Clark	$57,500 (1)
Adam Comrie	$57,500 (1)
Tanner Richard	$0 (0)
Total Farm Players	37
Salary Commitment
Year 10 : $2,632,041
Year 11 : $157,500
Year 12 : $65,000
Year 13 : $65,000
Salary Average Commitment
Year 10 : $2,632,041
Year 11 : $157,500
Year 12 : $65,000
Year 13 : $65,000

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $150 - 4,060 - 67.66%
Level 2:	5000 - $85 - 3,455 - 69.10%
Level 3:	2000 - $55 - 1,341 - 67.06%
Level 4:	4204 - $50 - 2,733 - 65.02%
Luxury :	940 - $250 - 685 - 72.84%
Total Capacity :	18144
Farm
Farm Level 1:	2000 - $35 - 1,495 - 74.77%
Farm Level 2:	1000 - $15 - 918 - 91.82%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,274 - 67.65%
Average Income per Game	$1,913,469
Year to Date Revenue	$78,452,210
Farm
Home Games Left	0
Average Attendance - %	2,414 - 80.45%
Average Income per Game	$98,503
Year to Date Revenue	$4,038,624
Expense
Pro Players Total Salaries	$74,280,166
Farm Players Total Salaries	$2,092,900
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,400,000
Pro Year To Date Expenses	$76,726,801
Farm Year To Date Expenses	$2,217,291
Pro Salary Cap To Date	$74,726,759
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$573,535
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,878
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,680,166
Estimate Under Maximum Salary Cap of $81,500,000	$3,819,834
Estimate Over Minimum Salary Cap of $60,200,000	$17,480,166
Current Bank Account	$44,798,132
Projected Bank Account	$44,798,132

Pro Players Salaries
Matt Duchene	$8,000,000 (8)
Evander Kane	$7,000,000 (12)
Oliver Ekman-Larsson	$5,500,000 (1)
Torey Krug	$5,250,000 (2)
Mike Hoffman	$5,187,500 (3)
Brock Nelson	$4,250,000 (3)
Jonas Brodin	$4,166,666 (5)
Josh Manson	$4,100,000 (6)
Mikkel Boedker	$3,750,000 (4)
Brendan Gallagher	$3,750,000 (3)
James Reimer	$3,400,000 (4)
Radko Gudas	$3,350,000 (2)
Zach Bogosian (1 Way Contract)	$3,250,000 (3)
Max Domi	$3,150,000 (3)
Zach Hyman	$2,250,000 (4)
Michael Grabner	$1,675,000 (5)
Antoine Roussel (1 Way Contract)	$1,600,000 (3)
Nick Schmaltz	$925,000 (1)
Brad Hunt	$900,000 (1)
Dylan Olsen	$776,000 (4)
Martin Marincin	$700,000 (3)
Shane Prince	$700,000 (3)
Jordan Binnington	$650,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $74,280,166
Year 11 : $66,305,166
Year 12 : $57,705,166
Year 13 : $35,117,666
Salary Average Commitment
Year 10 : $74,280,166
Year 11 : $66,305,166
Year 12 : $57,705,166
Year 13 : $35,117,666
Salary Cap with 1 Way Contract
Year 10 : $74,280,166
Year 11 : $66,305,166
Year 12 : $57,705,166
Year 13 : $35,117,666

Farm Players Salaries
Michael Hutchinson	$150,000 (2)
Tyler Beskorowany	$99,900 (4)
Jakob Forsbacka-Karlsson	$91,600 (6)
Allen York	$90,000 (4)
Greg McKegg	$87,600 (4)
Matt Read	$85,100 (4)
Lukas Sedlak	$82,500 (1)
Michael Sgarbossa	$80,000 (3)
Chris Conner	$80,000 (3)
Slava Voynov	$77,600 (4)
Jiri Sekac	$77,600 (4)
Paul Postma	$75,000 (1)
Mike Keenan	$75,000 (2)
Tyler Randell	$75,000 (2)
Kevin Raine	$75,000 (2)
Hunter Fejes	$75,000 (2)
Taylor Aronson	$75,000 (2)
Reid McNeill	$75,000 (2)
Greg Rallo	$75,000 (2)
Corbin McPherson	$75,000 (2)
Aaron Palushaj	$70,000 (3)
Viktor Antipin	$70,000 (3)
Louis Leblanc	$70,000 (3)
Kyle Chipchura	$70,000 (1)
Jyrki Jokipakka	$70,000 (3)
Magnus Hellberg	$66,000 (1)
Anton Zlobin	$0 (0)
Total Farm Players	27
Salary Commitment
Year 10 : $2,092,900
Year 11 : $1,799,400
Year 12 : $1,049,400
Year 13 : $609,400
Salary Average Commitment
Year 10 : $2,092,900
Year 11 : $1,799,400
Year 12 : $1,049,400
Year 13 : $609,400

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 5,850 - 97.50%
Level 2:	5000 - $60 - 4,775 - 95.51%
Level 3:	2000 - $35 - 1,954 - 97.70%
Level 4:	4550 - $25 - 4,410 - 96.93%
Luxury :	950 - $200 - 875 - 92.10%
Total Capacity :	18500
Farm
Farm Level 1:	2000 - $35 - 1,508 - 75.40%
Farm Level 2:	1000 - $15 - 958 - 95.77%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,864 - 96.56%
Average Income per Game	$1,825,466
Year to Date Revenue	$74,844,096
Farm
Home Games Left	0
Average Attendance - %	2,466 - 82.19%
Average Income per Game	$100,048
Year to Date Revenue	$4,101,953
Expense
Pro Players Total Salaries	$80,548,833
Farm Players Total Salaries	$2,122,333
Coaches Total Salaries	$1,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,404,245
Farm Year To Date Expenses	$2,223,219
Pro Salary Cap To Date	$80,629,241
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$611,457
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,116
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,548,833
Estimate Under Maximum Salary Cap of $81,500,000	$951,167
Estimate Over Minimum Salary Cap of $60,200,000	$20,348,833
Current Bank Account	$9,925,753
Projected Bank Account	$9,925,753

Pro Players Salaries
Mark Stone	$9,500,000 (16)
Brent Burns	$8,000,000 (13)
Taylor Hall	$6,000,000 (3)
Jonathan Huberdeau	$5,900,000 (9)
Marc-Andre Fleury	$5,750,000 (1)
Tyler Seguin	$5,750,000 (1)
Colton Parayko	$5,500,000 (3)
John Klingberg	$4,250,000 (6)
Viktor Arvidsson	$4,250,000 (11)
Charlie Coyle	$3,200,000 (3)
Mikko Koskinen	$2,995,500 (4)
Adam Lowry	$2,916,666 (5)
Darren Helm	$2,750,000 (2)
Craig Smith	$2,550,000 (3)
Brayden McNabb	$2,500,000 (2)
Reilly Smith	$2,500,000 (2)
Michael Del Zotto	$2,200,000 (4)
Johan Larsson	$1,475,000 (1)
Robert Hagg	$1,150,000 (3)
Chris Tierney	$711,667 (1)
Yannick Weber	$700,000 (4)
Total Pro Players	21
Salary Commitment
Year 10 : $80,548,833
Year 11 : $66,862,166
Year 12 : $59,112,166
Year 13 : $40,712,166
Salary Average Commitment
Year 10 : $80,548,833
Year 11 : $66,862,166
Year 12 : $59,112,166
Year 13 : $40,712,166
Salary Cap with 1 Way Contract
Year 10 : $80,548,833
Year 11 : $66,862,166
Year 12 : $59,112,166
Year 13 : $40,712,166

Farm Players Salaries
Fedor Tyutin	$220,000 (1)
Emerson Etem	$90,000 (1)
Taylor Peters	$85,333 (4)
Gemel Smith	$72,000 (1)
Trevor Lewis	$70,000 (4)
Melker Karlsson	$70,000 (4)
Garnet Hathaway	$70,000 (3)
Maxime Lagace	$70,000 (2)
Branden Troock	$70,000 (4)
Viktor Crus-Rydberg	$70,000 (4)
Eric Gryba	$70,000 (4)
Michael Leighton	$70,000 (3)
Philippe Desrosiers	$70,000 (2)
Greg Carey	$65,000 (3)
Kent Huskins	$65,000 (3)
Rasmus Rissanen	$65,000 (3)
Peter Mueller	$65,000 (4)
Scott Glennie	$65,000 (4)
William Wrenn	$65,000 (4)
Brett Olson	$65,000 (4)
Scott Valentine	$65,000 (4)
R.J. Umberger	$65,000 (3)
Jayson Megna	$65,000 (3)
Keaton Ellerby	$65,000 (3)
Jace Coyle	$65,000 (4)
Chris VandeVelde	$65,000 (4)
Matej Stransky	$65,000 (1)
Jordan Schroeder	$57,500 (1)
Taylor Chorney	$57,500 (1)
Total Farm Players	29
Salary Commitment
Year 10 : $2,122,333
Year 11 : $1,560,333
Year 12 : $1,420,333
Year 13 : $890,333
Salary Average Commitment
Year 10 : $2,122,333
Year 11 : $1,560,333
Year 12 : $1,420,333
Year 13 : $890,333

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $105 - 5,845 - 97.41%
Level 2:	5000 - $65 - 4,788 - 95.76%
Level 3:	2000 - $40 - 1,951 - 97.54%
Level 4:	6216 - $30 - 4,479 - 72.06%
Luxury :	850 - $205 - 845 - 99.42%
Total Capacity :	20066
Farm
Farm Level 1:	2000 - $35 - 1,506 - 75.29%
Farm Level 2:	1000 - $15 - 940 - 93.96%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,908 - 89.24%
Average Income per Game	$1,952,737
Year to Date Revenue	$80,062,214
Farm
Home Games Left	0
Average Attendance - %	2,445 - 81.51%
Average Income per Game	$99,526
Year to Date Revenue	$4,080,547
Expense
Pro Players Total Salaries	$77,388,333
Farm Players Total Salaries	$2,215,999
Coaches Total Salaries	$6,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,750,000
Pro Year To Date Expenses	$83,587,422
Farm Year To Date Expenses	$2,664,182
Pro Salary Cap To Date	$77,337,450
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$628,860
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,871
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,138,333
Estimate Under Maximum Salary Cap of $81,500,000	$1,361,667
Estimate Over Minimum Salary Cap of $60,200,000	$19,938,333
Current Bank Account	$26,136,926
Projected Bank Account	$26,136,926

Pro Players Salaries
Patrick Kane	$10,500,000 (9)
Ryan Johansen	$8,000,000 (13)
Jay Bouwmeester	$6,500,000 (4)
Dylan Larkin	$6,100,000 (9)
Erik Johnson	$6,000,000 (8)
Braden Holtby	$5,750,000 (5)
Brent Seabrook	$5,625,000 (11)
Nino Niederreiter	$5,250,000 (6)
Danny DeKeyser	$5,000,000 (6)
Andrew Shaw	$3,900,000 (7)
Anthony Mantha	$3,300,000 (2)
Joonas Donskoi	$1,200,000 (1)
Erik Gustafsson	$1,200,000 (2)
Tyler Bunz	$1,100,000 (4)
Austin Watson	$1,100,000 (3)
Alexei Emelin	$1,000,000 (3)
Nick Jensen	$1,000,000 (1)
Anton Slepyshev	$925,000 (1)
Chad Ruhwedel	$900,000 (1)
Torrey Mitchell	$875,000 (2)
Evgeny Svechnikov	$863,333 (2)
Kris Versteeg	$650,000 (2)
Brendan Leipsic	$650,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $77,388,333
Year 11 : $72,713,333
Year 12 : $65,825,000
Year 13 : $63,725,000
Salary Average Commitment
Year 10 : $77,388,333
Year 11 : $72,713,333
Year 12 : $65,825,000
Year 13 : $63,725,000
Salary Cap with 1 Way Contract
Year 10 : $77,388,333
Year 11 : $72,713,333
Year 12 : $65,825,000
Year 13 : $63,725,000

Farm Players Salaries
Taro Hirose	$290,000 (4)
Kaden Fulcher	$150,000 (2)
Daniel Carr	$97,500 (4)
Danny Syvret	$97,500 (4)
Landon Ferraro	$97,500 (4)
Jonas Gustavsson	$97,500 (4)
Brian Lashoff	$97,500 (4)
David Pope	$92,500 (2)
Dylan Sadowy	$88,083 (1)
Lukas Jasek	$85,333 (4)
Sean Malone	$78,750 (1)
Tyler Parsons	$75,917 (2)
Christoffer Ehn	$75,916 (3)
Connor Hobbs	$72,000 (2)
Robbie Russo	$70,000 (2)
Bobby Sanguinetti	$70,000 (2)
Kyle Burroughs	$67,500 (3)
Adam Marsh	$65,000 (1)
Philip Holm	$65,000 (2)
Marek Tvrdon	$65,000 (2)
Louis-Marc Aubry	$65,000 (2)
Matt D'Agostini	$65,000 (3)
Adam Wilcox	$65,000 (1)
Sam Kurker	$65,000 (1)
James de Haas	$57,500 (1)
Total Farm Players	25
Salary Commitment
Year 10 : $2,215,999
Year 11 : $1,796,666
Year 12 : $1,071,249
Year 13 : $862,833
Salary Average Commitment
Year 10 : $2,215,999
Year 11 : $1,796,666
Year 12 : $1,071,249
Year 13 : $862,833

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $128 - 4,675 - 77.91%
Level 2:	5000 - $70 - 4,710 - 94.20%
Level 3:	2000 - $44 - 1,675 - 83.74%
Level 4:	2999 - $43 - 2,841 - 94.72%
Luxury :	840 - $69 - 840 - 100.00%
Total Capacity :	16839
Farm
Farm Level 1:	2000 - $34 - 1,562 - 78.08%
Farm Level 2:	1000 - $16 - 736 - 73.57%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,740 - 87.54%
Average Income per Game	$1,761,003
Year to Date Revenue	$72,201,109
Farm
Home Games Left	0
Average Attendance - %	2,297 - 76.58%
Average Income per Game	$96,652
Year to Date Revenue	$3,962,743
Expense
Pro Players Total Salaries	$59,558,332
Farm Players Total Salaries	$1,871,251
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,500,000
Pro Year To Date Expenses	$61,513,821
Farm Year To Date Expenses	$2,005,024
Pro Salary Cap To Date	$61,013,860
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$451,566
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,091
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$63,058,332
Estimate Under Maximum Salary Cap of $81,500,000	$18,441,668
Estimate Over Minimum Salary Cap of $60,200,000	$2,858,332
Current Bank Account	$50,314,284
Projected Bank Account	$50,314,284

Pro Players Salaries
Kevin Shattenkirk	$6,650,000 (5)
Derek Stepan	$6,500,000 (3)
Alexander Burmistrov (1 Way Contract)	$5,000,000 (2)
Max Veronneau (1 Way Contract)	$5,000,000 (4)
-1 Way Contract Salary Cap :	$5,000,000
Troy Brouwer	$4,500,000 (2)
Jake Allen	$4,350,000 (2)
Nikita Zadorov	$3,200,000 (1)
Darnell Nurse	$3,200,000 (3)
Colton Sceviour (1 Way Contract)	$3,000,000 (3)
Sven Andrighetto	$2,995,000 (4)
Artturi Lehkonen	$2,400,000 (3)
Jason Pominville	$2,000,000 (2)
Ryan Donato	$1,900,000 (3)
Eddie Lack	$1,000,000 (2)
Tyler Pitlick	$1,000,000 (3)
Oskar Lindblom	$925,000 (1)
Nolan Patrick	$925,000 (3)
Nicklas Jensen	$863,333 (1)
Samuel Girard	$728,333 (3)
Vince Dunn	$722,500 (3)
Filip Hronek	$714,166 (4)
Maxime Lajoie	$710,000 (4)
Scott Harrington	$675,000 (1)
Chris Kelly	$600,000 (3)
Total Pro Players	24
Salary Commitment
Year 10 : $59,558,332
Year 11 : $53,894,999
Year 12 : $37,044,999
Year 13 : $16,069,166
Salary Average Commitment
Year 10 : $59,558,332
Year 11 : $53,894,999
Year 12 : $37,044,999
Year 13 : $16,069,166
Salary Cap with 1 Way Contract
Year 10 : $59,558,332
Year 11 : $53,894,999
Year 12 : $37,044,999
Year 13 : $16,069,166

Farm Players Salaries
Kieran Millan	$90,000 (4)
Jonas Hiller	$90,000 (3)
Kailer Yamamoto	$89,417 (3)
Mitchell Moroz	$87,500 (1)
Kristian Vesalainen	$86,417 (5)
Jake Bean	$86,333 (3)
Max Friberg	$77,667 (1)
Morgan Geekie	$76,333 (3)
Kale Clague	$76,167 (3)
Jimmy Hayes	$75,000 (2)
William Lagesson	$74,167 (1)
Kyle Platzer	$73,500 (1)
Greg Chase	$71,500 (1)
Eric Roy	$70,000 (1)
Alan Quine	$70,000 (1)
Anton Lander	$70,000 (4)
Andrew Agozzino	$70,000 (4)
Martin Gernat	$70,000 (2)
Ty Wishart	$70,000 (2)
Luke Opilka	$69,750 (3)
Antoine Bibeau	$67,500 (2)
Joey LaLeggia	$67,500 (2)
Dillon Simpson	$67,500 (2)
Roman Horak	$65,000 (3)
Zac Rinaldo	$60,000 (1)
Total Farm Players	25
Salary Commitment
Year 10 : $1,871,251
Year 11 : $1,286,917
Year 12 : $869,417
Year 13 : $316,417
Salary Average Commitment
Year 10 : $1,871,251
Year 11 : $1,286,917
Year 12 : $869,417
Year 13 : $316,417

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBandT Center
Level 1:	6000 - $100 - 5,914 - 98.57%
Level 2:	5000 - $60 - 4,836 - 96.73%
Level 3:	2000 - $35 - 1,957 - 97.87%
Level 4:	5330 - $25 - 4,588 - 86.08%
Luxury :	920 - $200 - 887 - 96.41%
Total Capacity :	19250
Farm
Farm Level 1:	2000 - $35 - 1,522 - 76.11%
Farm Level 2:	1000 - $15 - 927 - 92.75%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,183 - 94.46%
Average Income per Game	$1,850,906
Year to Date Revenue	$75,887,130
Farm
Home Games Left	0
Average Attendance - %	2,450 - 81.65%
Average Income per Game	$100,110
Year to Date Revenue	$4,104,513
Expense
Pro Players Total Salaries	$78,597,222
Farm Players Total Salaries	$2,029,168
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,216,380
Farm Year To Date Expenses	$2,119,340
Pro Salary Cap To Date	$78,716,430
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$594,716
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,364
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,597,222
Estimate Under Maximum Salary Cap of $81,500,000	$2,902,778
Estimate Over Minimum Salary Cap of $60,200,000	$18,397,222
Current Bank Account	$91,923,297
Projected Bank Account	$91,923,297

Pro Players Salaries
Claude Giroux	$8,275,000 (2)
Ryan Getzlaf	$8,250,000 (4)
Sergei Bobrovsky	$7,450,000 (1)
Jason Zucker	$5,500,000 (9)
Jaden Schwartz	$5,350,000 (5)
Mika Zibanejad	$5,350,000 (7)
Hampus Lindholm	$5,205,556 (7)
Damon Severson	$4,166,666 (9)
Marco Scandella	$4,000,000 (3)
Casey Cizikas	$3,350,000 (2)
Carter Rowney (1 Way Contract)	$3,000,000 (3)
David Rittich	$2,750,000 (4)
Patrik Nemeth	$2,500,000 (1)
Esa Lindell	$2,200,000 (1)
Patrick Maroon	$1,750,000 (1)
MacKenzie Weegar	$1,600,000 (2)
Scott Mayfield	$1,450,000 (9)
Patrik Berglund	$1,400,000 (1)
Tommy Wingels	$1,400,000 (2)
Yanni Gourde	$1,000,000 (1)
Kevin Labanc	$1,000,000 (2)
David Kampf	$1,000,000 (4)
Matt Hunwick	$650,000 (2)
Total Pro Players	23
Salary Commitment
Year 10 : $78,597,222
Year 11 : $62,297,222
Year 12 : $46,022,222
Year 13 : $39,022,222
Salary Average Commitment
Year 10 : $78,597,222
Year 11 : $62,297,222
Year 12 : $46,022,222
Year 13 : $39,022,222
Salary Cap with 1 Way Contract
Year 10 : $78,597,222
Year 11 : $62,297,222
Year 12 : $46,022,222
Year 13 : $39,022,222

Farm Players Salaries
Steven Santini	$141,667 (4)
Johan Franzen	$97,500 (4)
Milan Michalek	$97,500 (4)
Tomas Kopecky	$90,000 (2)
Ty Rattie	$80,000 (1)
Johan Sundstrom	$77,000 (1)
Lennart Petrell	$75,000 (2)
Cade Fairchild	$75,000 (2)
Ryan Craig	$75,000 (2)
Brett Bellemore	$75,000 (2)
Tye McGinn	$75,000 (2)
Nick Deslauriers	$75,000 (2)
Sean Bergenheim	$75,000 (2)
Adam Almquist	$75,000 (2)
Sami Aittokallio	$73,500 (1)
Dominic Turgeon	$68,667 (1)
Ryan Culkin	$65,667 (1)
Radek Dvorak	$65,000 (1)
Colin Smith	$65,000 (2)
Teddy Purcell	$65,000 (1)
Alexander Sulzer	$65,000 (3)
Kent Simpson	$65,000 (2)
Drew Shore	$65,000 (3)
Jarred Tinordi	$65,000 (1)
Joni Ortio	$65,000 (2)
Colin Jacobs	$59,167 (1)
Michael Houser	$58,500 (1)
Zac Larraza	$0 (0)
Total Farm Players	28
Salary Commitment
Year 10 : $2,029,168
Year 11 : $1,351,667
Year 12 : $466,667
Year 13 : $336,667
Salary Average Commitment
Year 10 : $2,029,168
Year 11 : $1,351,667
Year 12 : $466,667
Year 13 : $336,667

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 5,869 - 97.82%
Level 2:	5000 - $60 - 4,821 - 96.41%
Level 3:	2000 - $35 - 1,976 - 98.81%
Level 4:	4188 - $25 - 4,188 - 100.00%
Luxury :	930 - $200 - 885 - 95.20%
Total Capacity :	18118
Farm
Farm Level 1:	2000 - $35 - 1,549 - 77.47%
Farm Level 2:	1000 - $25 - 515 - 51.47%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,740 - 97.91%
Average Income per Game	$1,828,419
Year to Date Revenue	$74,965,166
Farm
Home Games Left	0
Average Attendance - %	2,064 - 68.80%
Average Income per Game	$99,970
Year to Date Revenue	$4,098,757
Expense
Pro Players Total Salaries	$72,813,332
Farm Players Total Salaries	$2,834,751
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,313,324
Farm Year To Date Expenses	$2,979,848
Pro Salary Cap To Date	$72,813,377
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$551,228
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$22,861
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,813,332
Estimate Under Maximum Salary Cap of $81,500,000	$8,686,668
Estimate Over Minimum Salary Cap of $60,200,000	$12,613,332
Current Bank Account	$56,895,108
Projected Bank Account	$56,895,108

Pro Players Salaries
Brad Marchand	$6,125,000 (11)
Cam Atkinson	$5,875,000 (9)
Martin Jones	$5,750,000 (7)
Teuvo Teravainen	$5,400,000 (10)
J.T. Miller	$5,250,000 (5)
Brian Boyle (1 Way Contract)	$4,500,000 (4)
Sean Couturier	$4,333,333 (6)
Alec Martinez	$4,000,000 (3)
Adam Henrique	$4,000,000 (1)
Jake Muzzin	$4,000,000 (3)
Justin Braun	$3,800,000 (6)
Ron Hainsey	$3,000,000 (1)
John Moore	$2,750,000 (8)
Jeff Petry	$2,750,000 (2)
Juuso Riikola	$2,500,000 (4)
Nic Dowd	$2,150,000 (3)
Petr Mrazek	$1,500,000 (1)
Jiri Tlusty	$950,000 (2)
Brandon Montour	$925,000 (1)
Jordan Greenway	$916,666 (1)
Jussi Jokinen	$900,000 (2)
Jake Debrusk	$863,333 (2)
Blake Comeau	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $72,813,332
Year 11 : $61,896,666
Year 12 : $56,433,333
Year 13 : $46,283,333
Salary Average Commitment
Year 10 : $72,813,331
Year 11 : $61,896,665
Year 12 : $56,433,332
Year 13 : $46,283,332
Salary Cap with 1 Way Contract
Year 10 : $72,813,332
Year 11 : $61,896,666
Year 12 : $56,433,333
Year 13 : $46,283,333

Farm Players Salaries
Cam Talbot	$350,000 (4)
Jordan Nolan	$220,000 (3)
Eric Nystrom	$200,000 (3)
Jori Lehtera	$175,000 (3)
Michael Ryder	$166,667 (3)
Paul Carey	$95,000 (2)
Patrick Wiercioch	$95,000 (2)
Jacob Josefson	$95,000 (2)
Lias Andersson	$89,417 (1)
J.T. Brown	$85,000 (2)
Dalton Prout	$85,000 (2)
Yann Danis	$85,000 (2)
Nikolai Kulemin	$85,000 (2)
Duncan Siemens	$82,500 (3)
Toni Lydman	$75,000 (2)
Drake Batherson	$73,667 (3)
Reto Berra	$70,000 (1)
Niklas Svedberg	$70,000 (3)
Curtis McKenzie	$65,000 (2)
Jani Hakanpaa	$65,000 (4)
Shane O'Brien	$65,000 (1)
Ziyat Paigin	$65,000 (2)
Mike Santorelli	$65,000 (2)
Mark Letestu	$65,000 (3)
Sergei Plotnikov	$65,000 (1)
Dustin Jeffrey	$65,000 (2)
Mark Arcobello	$60,000 (1)
T.J. Brennan	$57,500 (1)
Total Farm Players	28
Salary Commitment
Year 10 : $2,834,751
Year 11 : $2,427,834
Year 12 : $1,467,834
Year 13 : $415,000
Salary Average Commitment
Year 10 : $2,834,751
Year 11 : $2,427,834
Year 12 : $1,467,834
Year 13 : $415,000

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $200 - 5,209 - 86.82%
Level 2:	5000 - $92 - 4,363 - 87.26%
Level 3:	2000 - $65 - 1,772 - 88.61%
Level 4:	4628 - $59 - 4,054 - 87.59%
Luxury :	940 - $320 - 841 - 89.48%
Total Capacity :	18568
Farm
Farm Level 1:	2000 - $39 - 1,494 - 74.68%
Farm Level 2:	1000 - $19 - 530 - 52.99%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,239 - 87.46%
Average Income per Game	$1,896,288
Year to Date Revenue	$77,747,798
Farm
Home Games Left	0
Average Attendance - %	2,023 - 67.45%
Average Income per Game	$98,374
Year to Date Revenue	$4,033,331
Expense
Pro Players Total Salaries	$81,135,642
Farm Players Total Salaries	$2,045,232
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,593,438
Farm Year To Date Expenses	$2,154,707
Pro Salary Cap To Date	$81,093,337
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$621,321
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,494
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,135,642
Estimate Under Maximum Salary Cap of $81,500,000	$364,358
Estimate Over Minimum Salary Cap of $60,200,000	$20,935,642
Current Bank Account	$105,627,443
Projected Bank Account	$105,627,443

Pro Players Salaries
Joe Thornton (1 Way Contract)	$10,000,000 (1)
Aaron Ekblad	$7,500,000 (8)
Kris Letang	$7,250,000 (7)
Artemi Panarin	$6,000,000 (1)
Brandon Saad	$6,000,000 (3)
Corey Crawford	$6,000,000 (3)
Mikael Granlund	$5,750,000 (3)
Mikko Koivu	$5,500,000 (2)
Jared Spurgeon	$5,187,500 (2)
Travis Hamonic	$3,857,143 (3)
Michael Stone	$3,500,000 (2)
Bryan Rust	$3,500,000 (7)
Luke Glendening	$1,800,000 (5)
Juuse Saros	$1,500,000 (4)
Eric Fehr	$1,000,000 (2)
Michael Cammalleri	$1,000,000 (2)
Henri Jokiharju	$925,000 (5)
Kyle Connor	$925,000 (1)
Juuso Valimaki	$894,166 (5)
Tom Kuhnhackl	$800,000 (3)
Alex DeBrincat	$778,333 (3)
Stephen Michalek	$768,500 (2)
Pontus Aberg	$700,000 (2)
Total Pro Players	23
Salary Commitment
Year 10 : $81,135,642
Year 11 : $55,503,499
Year 12 : $37,847,499
Year 13 : $23,369,166
Salary Average Commitment
Year 10 : $80,576,119
Year 11 : $63,651,119
Year 12 : $45,995,119
Year 13 : $23,369,166
Salary Cap with 1 Way Contract
Year 10 : $81,135,642
Year 11 : $64,210,642
Year 12 : $46,554,642
Year 13 : $23,369,166

Farm Players Salaries
Zach Nastasiuk	$95,883 (2)
Mac Carruth	$90,000 (4)
Mario Lucia	$87,175 (2)
Zachary Senyshyn	$86,333 (2)
Christoph Bertschy	$85,342 (3)
Adam Gilmour	$78,925 (2)
Jansen Harkins	$76,750 (2)
Dylan Labbe	$76,175 (2)
Chase Lang	$75,533 (2)
Markus Hannikainen	$75,000 (2)
Carson Soucy	$75,000 (2)
Vitek Vanecek	$75,000 (6)
Chad Johnson	$75,000 (1)
Pavel Jenys	$74,617 (2)
Dennis Yan	$72,833 (2)
Nick Seeler	$72,500 (4)
Patrick Sieloff	$70,000 (3)
Kurtis Gabriel	$70,000 (2)
Darcy Hordichuk	$70,000 (2)
Gustav Olofsson	$70,000 (2)
Dmytro Timashov	$69,333 (2)
Alexandre Carrier	$68,833 (2)
Tyler Graovac	$65,000 (1)
Jan Hejda	$60,000 (3)
Hunter Warner	$57,500 (1)
Andrew Mangiapane	$57,500 (1)
Remi Elie	$57,500 (1)
Christian Thomas	$57,500 (1)
Total Farm Players	28
Salary Commitment
Year 10 : $2,045,232
Year 11 : $1,675,232
Year 12 : $452,842
Year 13 : $237,500
Salary Average Commitment
Year 10 : $2,045,232
Year 11 : $1,675,232
Year 12 : $452,842
Year 13 : $237,500

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $103 - 5,841 - 97.36%
Level 2:	5000 - $59 - 4,827 - 96.55%
Level 3:	2000 - $40 - 1,934 - 96.69%
Level 4:	7373 - $20 - 4,890 - 66.32%
Luxury :	900 - $200 - 870 - 96.70%
Total Capacity :	21273
Farm
Farm Level 1:	2000 - $35 - 1,513 - 75.67%
Farm Level 2:	1000 - $15 - 936 - 93.57%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,363 - 86.32%
Average Income per Game	$1,841,176
Year to Date Revenue	$75,488,202
Farm
Home Games Left	0
Average Attendance - %	2,449 - 81.63%
Average Income per Game	$99,832
Year to Date Revenue	$4,093,111
Expense
Pro Players Total Salaries	$70,567,025
Farm Players Total Salaries	$2,137,834
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$70,988,137
Farm Year To Date Expenses	$2,256,402
Pro Salary Cap To Date	$70,488,057
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$534,339
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,241
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$70,567,025
Estimate Under Maximum Salary Cap of $81,500,000	$10,932,975
Estimate Over Minimum Salary Cap of $60,200,000	$10,367,025
Current Bank Account	$62,444,371
Projected Bank Account	$62,444,371

Pro Players Salaries
Semyon Varlamov (1 Way Contract)	$7,550,002 (3)
David Krejci	$7,250,000 (3)
Duncan Keith	$5,538,462 (7)
Tyler Myers	$5,500,000 (1)
Jeff Carter	$5,272,728 (7)
Chris Kreider	$4,325,000 (3)
Jonathan Ericsson	$4,250,000 (2)
Olli Maatta	$4,083,333 (7)
David Perron	$4,000,000 (7)
Ryan Nugent-Hopkins	$4,000,000 (2)
Cody Eakin	$3,850,000 (3)
Carter Hutton	$2,750,000 (5)
Calle Jarnkrok	$2,000,000 (7)
Ryan Dzingel	$1,800,000 (1)
Alex Chiasson	$1,500,000 (1)
Jason Dickinson	$1,500,000 (4)
Mark Borowiecki	$1,200,000 (3)
Jesperi Kotkaniemi	$925,000 (5)
Ben Harpur	$725,000 (3)
Michael Amadio	$700,000 (4)
Erik Cernak	$697,500 (2)
Marc-Andre Gragnani	$575,000 (1)
Jamie McGinn	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $70,567,025
Year 11 : $60,617,025
Year 12 : $51,669,525
Year 13 : $26,769,523
Salary Average Commitment
Year 10 : $70,567,024
Year 11 : $60,617,024
Year 12 : $51,669,524
Year 13 : $26,769,522
Salary Cap with 1 Way Contract
Year 10 : $70,567,025
Year 11 : $60,617,025
Year 12 : $51,669,525
Year 13 : $26,769,523

Farm Players Salaries
Mike McCarron	$140,000 (3)
Nicolas Deslauriers	$140,000 (3)
Matthew Peca	$130,000 (2)
Josh Harding	$95,000 (1)
Miro Aaltonen	$92,500 (1)
Tom McCollum	$75,000 (1)
Richard Bachman	$75,000 (1)
Adam Helewka	$70,500 (1)
Jean-Sebastien Dea	$70,000 (4)
Brennan Evans	$70,000 (2)
Anton Volchenkov	$70,000 (2)
Adam Clendening	$70,000 (1)
Brett Lernout	$70,000 (2)
Jonny Brodzinski	$70,000 (2)
Corey Tropp	$65,000 (1)
Aaron Ness	$65,000 (1)
Jim O'Brien	$65,000 (1)
Cameron Darcy	$64,167 (1)
Troy Bourke	$63,167 (1)
Andrew Alberts	$60,000 (1)
Austin Madaisky	$57,500 (1)
Erik Condra	$57,500 (1)
Taylor Pyatt	$57,500 (1)
Curtis Hamilton	$57,500 (1)
Matt Gilroy	$57,500 (1)
Rob Davison	$57,500 (1)
Derek Roy	$57,500 (1)
Derek Meech	$57,500 (1)
Jiri Hudler	$57,500 (1)
Total Farm Players	29
Salary Commitment
Year 10 : $2,137,834
Year 11 : $760,000
Year 12 : $350,000
Year 13 : $70,000
Salary Average Commitment
Year 10 : $2,137,834
Year 11 : $760,000
Year 12 : $350,000
Year 13 : $70,000

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $125 - 4,883 - 81.38%
Level 2:	5000 - $78 - 3,741 - 74.82%
Level 3:	2000 - $53 - 1,380 - 69.01%
Level 4:	3213 - $39 - 3,125 - 97.25%
Luxury :	900 - $249 - 677 - 75.17%
Total Capacity :	17113
Farm
Farm Level 1:	2000 - $35 - 1,501 - 75.07%
Farm Level 2:	1000 - $15 - 942 - 94.22%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13,805 - 80.67%
Average Income per Game	$1,885,754
Year to Date Revenue	$77,315,912
Farm
Home Games Left	0
Average Attendance - %	2,444 - 81.45%
Average Income per Game	$99,356
Year to Date Revenue	$4,073,604
Expense
Pro Players Total Salaries	$78,275,000
Farm Players Total Salaries	$1,928,822
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,700,000
Pro Year To Date Expenses	$75,384,037
Farm Year To Date Expenses	$2,027,536
Pro Salary Cap To Date	$74,884,006
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$592,293
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,555
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,975,000
Estimate Under Maximum Salary Cap of $81,500,000	$525,000
Estimate Over Minimum Salary Cap of $60,200,000	$20,775,000
Current Bank Account	$46,192,385
Projected Bank Account	$46,192,385

Pro Players Salaries
Ryan O'Reilly	$7,500,000 (8)
Pekka Rinne	$7,000,000 (1)
Mark Giordano	$6,750,000 (4)
Milan Lucic	$6,000,000 (2)
Jordan Eberle	$6,000,000 (1)
Nick Leddy	$5,500,000 (3)
Ondrej Palat	$5,300,000 (5)
Wayne Simmonds	$5,000,000 (2)
Justin Williams	$4,500,000 (1)
David Savard	$4,250,000 (4)
Boone Jenner	$3,750,000 (6)
Roman Polak	$2,750,000 (1)
Alex Iafallo	$2,425,000 (4)
Nate Schmidt	$2,225,000 (1)
Braydon Coburn	$1,950,000 (4)
Curtis McElhinney	$1,300,000 (4)
Derrick Pouliot	$1,100,000 (1)
Magnus Paajarvi	$1,000,000 (3)
Matthew Tkachuk	$925,000 (1)
Scottie Upshall	$900,000 (1)
Devante Smith-Pelly	$850,000 (4)
Kyle Brodziak	$700,000 (1)
Alex Biega	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $78,275,000
Year 11 : $51,575,000
Year 12 : $40,575,000
Year 13 : $34,075,000
Salary Average Commitment
Year 10 : $78,275,000
Year 11 : $51,575,000
Year 12 : $40,575,000
Year 13 : $34,075,000
Salary Cap with 1 Way Contract
Year 10 : $78,275,000
Year 11 : $51,575,000
Year 12 : $40,575,000
Year 13 : $34,075,000

Farm Players Salaries
Andreas Englund	$90,000 (4)
Emile Poirier	$90,000 (3)
Jayce Hawryluk	$87,413 (2)
Nikita Pavlychev	$80,000 (3)
Anthony Bitetto	$75,000 (3)
Tyler Brown	$75,000 (3)
Emil Pettersson	$74,250 (1)
Connor Bunnaman	$73,667 (4)
Jacob Middleton	$73,500 (2)
Blake Speers	$72,833 (2)
Oleg Sosunov	$72,160 (4)
Justin Kirkland	$70,000 (2)
Morgan Klimchuk	$70,000 (1)
Olivier Roy	$70,000 (2)
Jared Coreau	$70,000 (3)
Marek Mazanec	$70,000 (3)
Robert Mayer	$65,000 (2)
Joey Hishon	$65,000 (2)
Josh Jooris	$65,000 (2)
Brendan Woods	$65,000 (2)
Alexander Urbom	$65,000 (2)
Chris Wideman	$65,000 (2)
Mike Sislo	$65,000 (1)
Dylan McIlrath	$65,000 (1)
Matthew Konan	$65,000 (2)
Max McCormick	$65,000 (4)
Quinton Howden	$65,000 (2)
Total Farm Players	27
Salary Commitment
Year 10 : $1,928,822
Year 11 : $1,654,572
Year 12 : $760,827
Year 13 : $300,827
Salary Average Commitment
Year 10 : $1,928,822
Year 11 : $1,654,572
Year 12 : $760,827
Year 13 : $300,827

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $150 - 3,974 - 66.24%
Level 2:	5000 - $85 - 3,353 - 67.06%
Level 3:	2000 - $55 - 1,321 - 66.03%
Level 4:	3645 - $50 - 2,427 - 66.59%
Luxury :	980 - $250 - 664 - 67.74%
Total Capacity :	17625
Farm
Farm Level 1:	2000 - $35 - 1,540 - 76.98%
Farm Level 2:	1000 - $15 - 953 - 95.26%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	11,739 - 66.60%
Average Income per Game	$1,849,260
Year to Date Revenue	$75,819,655
Farm
Home Games Left	0
Average Attendance - %	2,492 - 83.07%
Average Income per Game	$101,583
Year to Date Revenue	$4,164,890
Expense
Pro Players Total Salaries	$74,547,222
Farm Players Total Salaries	$3,404,110
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,600,000
Pro Year To Date Expenses	$76,246,576
Farm Year To Date Expenses	$3,323,844
Pro Salary Cap To Date	$75,746,511
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$564,265
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$27,452
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,147,222
Estimate Under Maximum Salary Cap of $81,500,000	$5,352,778
Estimate Over Minimum Salary Cap of $60,200,000	$15,947,222
Current Bank Account	$120,842,256
Projected Bank Account	$120,842,256

Pro Players Salaries
Johnny Boychuk (1 Way Contract)	$6,500,001 (3)
Alex Pietrangelo	$6,500,000 (3)
Timo Meier	$6,000,000 (8)
Tom Wilson	$5,166,666 (9)
Ian Cole	$4,250,000 (5)
Thomas Hickey (1 Way Contract)	$4,000,000 (3)
Connor Murphy	$3,850,000 (6)
Alexander Kerfoot	$3,500,000 (6)
Cal Clutterbuck	$3,500,000 (7)
Conor Sheary	$3,000,000 (3)
Chris Stewart	$3,000,000 (1)
Jonathan Bernier	$3,000,000 (5)
Miles Wood	$2,750,000 (6)
Adam McQuaid	$2,750,000 (1)
Pavel Zacha	$2,250,000 (6)
Zack Kassian	$2,100,000 (2)
Cody Franson	$2,000,000 (1)
Josh Anderson	$1,850,000 (2)
Blake Coleman	$1,800,000 (4)
Zac Dalpe (1 Way Contract)	$1,555,555 (3)
-1 Way Contract Salary Cap :	$1,555,555
Jon Merrill	$1,375,000 (2)
Markus Granlund	$1,300,000 (2)
Clarke MacArthur (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
Christian Folin	$800,000 (1)
Cal Heeter	$750,000 (2)
Total Pro Players	25
Salary Commitment
Year 10 : $74,547,222
Year 11 : $64,997,222
Year 12 : $57,622,222
Year 13 : $36,066,666
Salary Average Commitment
Year 10 : $74,547,222
Year 11 : $64,997,222
Year 12 : $57,622,222
Year 13 : $36,066,666
Salary Cap with 1 Way Contract
Year 10 : $74,547,222
Year 11 : $64,997,222
Year 12 : $57,622,222
Year 13 : $36,066,666

Farm Players Salaries
Loui Eriksson	$300,000 (2)
Ryan Kuffner	$300,000 (4)
Jordan Weal	$175,000 (1)
Carlo Colaiacovo	$155,556 (3)
Brendan Mikkelson	$155,556 (3)
Chris Terry	$155,556 (3)
Brad Thiessen	$155,556 (3)
Mirco Mueller	$133,958 (4)
Erik Gustafsson	$100,000 (3)
Adam Brooks	$92,500 (2)
Adam Gaudette	$91,667 (3)
Cliff Pu	$91,000 (4)
Josh Mahura	$91,000 (4)
Daniel O'Regan	$87,413 (1)
Gabriel Carlsson	$86,417 (2)
Michael Dal Colle	$86,333 (1)
Joshua Ho-Sang	$86,333 (1)
Christian Fischer	$82,100 (3)
Adam Erne	$80,000 (1)
Rudolfs Balcers	$75,917 (2)
Anton Forsberg	$75,000 (1)
Ryan Olsen	$75,000 (2)
Oliver Kylington	$73,083 (2)
Reid Boucher	$72,500 (1)
Julius Bergman	$71,417 (1)
Scott Wedgewood	$70,000 (1)
Rourke Chartier	$69,750 (2)
Joseph Blandisi	$68,000 (1)
Peter Holland	$67,500 (1)
Stefan Matteau	$65,000 (1)
John Erskine	$57,500 (1)
David Wohlberg	$57,500 (1)
Graham Black	$0 (0)
Tyler Moy	$0 (0)
Total Farm Players	34
Salary Commitment
Year 10 : $3,404,112
Year 11 : $2,284,616
Year 12 : $1,511,949
Year 13 : $615,958
Salary Average Commitment
Year 10 : $3,313,112
Year 11 : $2,193,616
Year 12 : $1,420,949
Year 13 : $524,958

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $150 - 3,993 - 66.55%
Level 2:	5000 - $85 - 3,370 - 67.40%
Level 3:	2000 - $50 - 1,383 - 69.13%
Level 4:	2404 - $45 - 2,402 - 99.93%
Luxury :	830 - $300 - 559 - 67.38%
Total Capacity :	16234
Farm
Farm Level 1:	2000 - $35 - 1,538 - 76.92%
Farm Level 2:	1000 - $15 - 930 - 93.04%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	11,707 - 72.12%
Average Income per Game	$1,833,384
Year to Date Revenue	$75,168,758
Farm
Home Games Left	0
Average Attendance - %	2,469 - 82.29%
Average Income per Game	$101,019
Year to Date Revenue	$4,141,799
Expense
Pro Players Total Salaries	$76,618,000
Farm Players Total Salaries	$2,071,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,300,000
Pro Year To Date Expenses	$73,018,025
Farm Year To Date Expenses	$2,186,287
Pro Salary Cap To Date	$72,517,996
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$579,835
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,702
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,918,000
Estimate Under Maximum Salary Cap of $81,500,000	$2,582,000
Estimate Over Minimum Salary Cap of $60,200,000	$18,718,000
Current Bank Account	$53,335,608
Projected Bank Account	$53,335,608

Pro Players Salaries
Connor McDavid	$12,500,000 (15)
Mitch Marner	$10,893,000 (12)
Jack Eichel	$10,000,000 (15)
Mikko Rantanen	$9,250,000 (12)
Nathan MacKinnon	$6,300,000 (8)
Aleksander Barkov	$5,900,000 (6)
Seth Jones	$5,400,000 (6)
Dainius Zubrus (1 Way Contract)	$2,990,000 (1)
-1 Way Contract Salary Cap :	$2,990,000
Craig Anderson	$2,500,000 (3)
Tim Heed	$960,000 (2)
Rasmus Dahlin	$925,000 (5)
Oscar Fantenberg	$650,000 (1)
Will Acton	$650,000 (3)
Chris Driedger	$650,000 (2)
John Albert	$650,000 (3)
Marcus Vela (1 Way Contract)	$650,000 (3)
-1 Way Contract Salary Cap :	$650,000
Kenton Helgsen	$650,000 (2)
Cody Sol	$650,000 (3)
Matt Carey	$650,000 (3)
Andrew Yogan	$650,000 (3)
Jake Dowell	$650,000 (3)
Mark Stuart	$650,000 (2)
Carl Klingberg	$650,000 (3)
Jordan Caron	$600,000 (1)
Guillaume Gelinas	$600,000 (1)
Total Pro Players	25
Salary Commitment
Year 10 : $76,618,000
Year 11 : $71,778,000
Year 12 : $68,868,000
Year 13 : $61,168,000
Salary Average Commitment
Year 10 : $76,618,000
Year 11 : $71,778,000
Year 12 : $68,868,000
Year 13 : $61,168,000
Salary Cap with 1 Way Contract
Year 10 : $76,618,000
Year 11 : $71,778,000
Year 12 : $68,868,000
Year 13 : $61,168,000

Farm Players Salaries
Jeremy Smith	$95,000 (2)
Joel Daccord	$92,500 (2)
Igor Bobkov	$90,000 (4)
Joseph Cramarossa	$75,000 (4)
Luke Witkowski	$75,000 (4)
David Warsofsky	$75,000 (4)
Buddy Robinson	$75,000 (4)
Patrick Shea	$75,000 (4)
Eric Cornel	$75,000 (4)
Steve Oleksy	$75,000 (4)
Joe Sova	$66,000 (3)
Joe Lavin	$65,000 (3)
Axel Blomqvist	$65,000 (2)
Colin Campbell	$65,000 (3)
Jason Clark	$65,000 (3)
Kevin Goumas	$65,000 (3)
Stephon Williams	$65,000 (2)
Andrew O'Brien	$65,000 (2)
Keegan Kanzig	$65,000 (3)
Jeremie Blain	$65,000 (3)
Chris McKelvie	$65,000 (3)
Daniel Maggio	$65,000 (3)
Anthony Peluso	$65,000 (3)
Roman Cervenka	$65,000 (3)
Travis Ewanyk	$60,000 (1)
Danick Gauthier	$60,000 (1)
Raphael Bussieres	$60,000 (1)
Connor Crisp	$60,000 (1)
Joshua Shalla	$60,000 (1)
Roy Radke	$57,500 (1)
Total Farm Players	30
Salary Commitment
Year 10 : $2,071,000
Year 11 : $1,713,500
Year 12 : $1,331,000
Year 13 : $615,000
Salary Average Commitment
Year 10 : $2,071,000
Year 11 : $1,713,500
Year 12 : $1,331,000
Year 13 : $615,000

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $124 - 5,040 - 84.00%
Level 2:	5000 - $75 - 3,767 - 75.34%
Level 3:	2000 - $46 - 1,514 - 75.72%
Level 4:	4180 - $40 - 3,054 - 73.06%
Luxury :	820 - $300 - 558 - 68.08%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,557 - 77.87%
Farm Level 2:	1000 - $15 - 947 - 94.72%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13,934 - 77.41%
Average Income per Game	$1,887,468
Year to Date Revenue	$77,386,169
Farm
Home Games Left	0
Average Attendance - %	2,505 - 83.49%
Average Income per Game	$102,393
Year to Date Revenue	$4,198,128
Expense
Pro Players Total Salaries	$66,860,833
Farm Players Total Salaries	$2,500,554
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$66,923,303
Farm Year To Date Expenses	$2,584,830
Pro Salary Cap To Date	$66,423,356
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$506,472
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,166
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$66,860,833
Estimate Under Maximum Salary Cap of $81,500,000	$14,639,167
Estimate Over Minimum Salary Cap of $60,200,000	$6,660,833
Current Bank Account	$111,199,538
Projected Bank Account	$111,199,538

Pro Players Salaries
Dan Girardi	$5,500,000 (2)
Mike Green	$5,375,000 (3)
Jaccob Slavin	$5,300,000 (12)
Shea Theodore	$5,200,000 (13)
Elias Lindholm	$4,850,000 (11)
Colin White	$4,750,000 (12)
Jakub Vrana	$3,350,000 (4)
Travis Sanheim	$3,250,000 (4)
Pavel Buchnevich	$3,250,000 (4)
Scott Stajcer (1 Way Contract)	$3,000,000 (2)
-1 Way Contract Salary Cap :	$3,000,000
Brandon Carlo	$2,850,000 (4)
Danton Heinen	$2,800,000 (4)
Riley Nash	$2,750,000 (4)
Anton Khudobin	$2,500,000 (3)
Oliver Bjorkstrand	$2,500,000 (5)
Anthony Beauvillier	$2,100,000 (4)
Adrian Kempe	$2,000,000 (6)
Laurent Brossoit	$1,225,000 (2)
Luke Kunin	$925,000 (2)
Tyson Jost	$885,833 (2)
Samuel Morin	$700,000 (4)
Anthony Duclair	$650,000 (1)
Dennis Cholowski	$575,000 (1)
Brett Howden	$575,000 (1)
Total Pro Players	24
Salary Commitment
Year 10 : $66,860,833
Year 11 : $65,060,833
Year 12 : $53,525,000
Year 13 : $45,650,000
Salary Average Commitment
Year 10 : $65,710,833
Year 11 : $65,060,833
Year 12 : $53,525,000
Year 13 : $45,650,000
Salary Cap with 1 Way Contract
Year 10 : $66,860,833
Year 11 : $65,060,833
Year 12 : $53,525,000
Year 13 : $45,650,000

Farm Players Salaries
Cory Schneider	$600,000 (1)
Henri Ikonen	$149,000 (2)
Thatcher Demko	$105,000 (4)
Antii Suomela	$97,500 (2)
Tyler Motte	$92,500 (1)
Denis Gurianov	$89,417 (2)
Sonny Milano	$87,413 (2)
Haydn Fleury	$85,000 (2)
Laurent Dauphin	$78,750 (1)
Anthony Stolarz	$76,125 (1)
Nikita Nesterov	$72,500 (1)
Calvin Thurkauf	$71,500 (2)
Cristoval Nieves	$70,850 (1)
Linden Vey	$70,000 (1)
Matt Puempel	$67,500 (3)
Raphael Diaz	$67,500 (1)
Jesse Graham	$65,000 (1)
Scott Sabourin	$65,000 (2)
Kole Sherwood	$65,000 (4)
Ben Hanowski	$65,000 (2)
Kris Foucault	$65,000 (2)
Adam Tambellini	$65,000 (1)
Brenden Kichton	$57,500 (1)
David Ullstrom	$57,500 (1)
Cody McLeod	$57,500 (1)
Darren Dietz	$57,500 (1)
Dylan Blujus	$0 (0)
Total Farm Players	27
Salary Commitment
Year 10 : $2,500,555
Year 11 : $1,012,330
Year 12 : $237,500
Year 13 : $170,000
Salary Average Commitment
Year 10 : $2,500,555
Year 11 : $1,012,330
Year 12 : $237,500
Year 13 : $170,000

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5,874 - 97.89%
Level 2:	5000 - $60 - 4,877 - 97.54%
Level 3:	2000 - $35 - 1,974 - 98.68%
Level 4:	6600 - $25 - 4,614 - 69.91%
Luxury :	900 - $200 - 874 - 97.12%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $35 - 1,535 - 76.74%
Farm Level 2:	1000 - $15 - 947 - 94.70%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,212 - 88.84%
Average Income per Game	$1,846,424
Year to Date Revenue	$75,703,375
Farm
Home Games Left	0
Average Attendance - %	2,482 - 82.73%
Average Income per Game	$101,204
Year to Date Revenue	$4,149,376
Expense
Pro Players Total Salaries	$61,050,000
Farm Players Total Salaries	$2,187,083
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,125,000
Pro Year To Date Expenses	$63,563,144
Farm Year To Date Expenses	$2,124,849
Pro Salary Cap To Date	$62,563,147
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$466,541
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,638
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$67,175,000
Estimate Under Maximum Salary Cap of $81,500,000	$14,325,000
Estimate Over Minimum Salary Cap of $60,200,000	$6,975,000
Current Bank Account	$49,265,842
Projected Bank Account	$49,265,842

Pro Players Salaries
Kyle Turris	$6,000,000 (10)
Dougie Hamilton	$5,750,000 (3)
Frans Nielsen	$5,250,000 (4)
Chris Wagner	$5,000,000 (1)
Alexander Wennberg	$4,900,000 (9)
Martin Hanzal	$4,750,000 (3)
Kris Russell	$4,500,000 (1)
Michael Frolik	$4,300,000 (2)
Colin Miller	$3,875,000 (8)
Brett Connolly	$3,500,000 (8)
Andreas Athanasiou	$3,000,000 (3)
Zach Sanford	$1,500,000 (8)
Kevin Connauton	$1,375,000 (2)
Andrew Copp	$1,000,000 (1)
Brooks Laich	$975,000 (4)
Victor Bartley	$750,000 (2)
Jeff Frazee	$750,000 (2)
Jack Campbell	$675,000 (3)
Michael Bournival	$650,000 (1)
Nate Thompson	$650,000 (1)
Brady Vail	$650,000 (2)
Joakim Ryan	$650,000 (1)
Fredrik Claesson	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $61,050,000
Year 11 : $48,000,000
Year 12 : $40,175,000
Year 13 : $26,000,000
Salary Average Commitment
Year 10 : $61,025,000
Year 11 : $48,000,000
Year 12 : $40,175,000
Year 13 : $26,000,000
Salary Cap with 1 Way Contract
Year 10 : $61,050,000
Year 11 : $48,000,000
Year 12 : $40,175,000
Year 13 : $26,000,000

Farm Players Salaries
Willam Carrier	$149,000 (2)
Ben Sexton	$92,500 (2)
Spencer Foo	$92,500 (1)
Al Montoya	$90,000 (1)
Vladislav Kamenev	$86,417 (1)
Noah Rod	$76,333 (2)
Yann Sauve	$75,000 (2)
Ryan White	$75,000 (2)
Mark Fraser	$75,000 (2)
Stuart Percy	$75,000 (2)
Ben Scrivens	$75,000 (2)
Adam Morrison	$75,000 (2)
Zach Redmond	$75,000 (2)
Andrew Campbell	$75,000 (2)
Dana Tyrell	$70,000 (3)
Michael Paliotta	$70,000 (3)
Mitch Callahan	$70,000 (1)
Darian Dziurzynski	$70,000 (3)
Brady Brassart	$70,000 (3)
Bobby Farnham	$70,000 (3)
Michael St. Croix	$67,500 (1)
Nick Paul	$67,000 (2)
Mitch Hults	$65,000 (2)
Ryan Bourque	$65,000 (1)
Stefan Fournier	$65,000 (1)
Dennis Wideman	$65,000 (1)
Tim Wallace	$65,000 (1)
Jeremy Gregoire	$63,333 (1)
Josh Caron	$57,500 (1)
Total Farm Players	29
Salary Commitment
Year 10 : $2,187,083
Year 11 : $1,399,833
Year 12 : $350,000
Year 13 : $0
Salary Average Commitment
Year 10 : $2,187,083
Year 11 : $1,399,833
Year 12 : $350,000
Year 13 : $0

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $150 - 4,116 - 68.59%
Level 2:	5000 - $85 - 3,529 - 70.57%
Level 3:	2000 - $50 - 1,473 - 73.63%
Level 4:	5619 - $45 - 3,652 - 64.99%
Luxury :	900 - $300 - 595 - 66.16%
Total Capacity :	19519
Farm
Farm Level 1:	2000 - $35 - 1,559 - 77.93%
Farm Level 2:	1000 - $15 - 956 - 95.63%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13,364 - 68.47%
Average Income per Game	$1,987,469
Year to Date Revenue	$81,486,229
Farm
Home Games Left	0
Average Attendance - %	2,515 - 83.83%
Average Income per Game	$102,655
Year to Date Revenue	$4,208,864
Expense
Pro Players Total Salaries	$78,975,295
Farm Players Total Salaries	$2,232,417
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$78,890,533
Farm Year To Date Expenses	$2,412,056
Pro Salary Cap To Date	$78,390,511
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$597,559
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,003
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,975,295
Estimate Under Maximum Salary Cap of $81,500,000	$524,705
Estimate Over Minimum Salary Cap of $60,200,000	$20,775,295
Current Bank Account	$65,827,254
Projected Bank Account	$65,827,254

Pro Players Salaries
Henrik Lundqvist	$8,500,000 (2)
Ryan Suter	$7,538,462 (11)
Vladimir Tarasenko	$7,500,000 (3)
Gabriel Landeskog	$5,571,000 (2)
Justin Schultz	$5,500,000 (2)
Alex Goligoski	$5,475,000 (5)
Gustav Nyquist	$4,750,000 (1)
Corey Perry	$4,312,500 (1)
Toby Enstrom	$4,000,000 (4)
Bobby Ryan	$3,625,000 (7)
Paul Byron	$3,400,000 (6)
Brenden Dillon	$3,270,000 (2)
Erik Haula	$2,750,000 (3)
Jaroslav Halak	$2,750,000 (3)
Mark Pysyk	$2,733,333 (3)
Jordan Oesterle	$2,000,000 (4)
Sean Kuraly	$1,275,000 (4)
Daniel Sprong	$750,000 (2)
Andrew Gordon	$750,000 (2)
Matt Stajan	$650,000 (3)
Ryan Murphy	$650,000 (1)
Ryan Carpenter	$650,000 (1)
Matt Halischuk	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $78,975,295
Year 11 : $68,037,795
Year 12 : $43,696,795
Year 13 : $27,313,462
Salary Average Commitment
Year 10 : $78,975,295
Year 11 : $68,037,795
Year 12 : $43,696,795
Year 13 : $27,313,462
Salary Cap with 1 Way Contract
Year 10 : $78,975,295
Year 11 : $68,037,795
Year 12 : $43,696,795
Year 13 : $27,313,462

Farm Players Salaries
Tyler Ennis	$250,000 (4)
Danny Biega	$99,000 (4)
Chris Mason	$99,000 (4)
Mark Cundari	$99,000 (4)
Sebastian Collberg	$89,417 (4)
Tomas Jurco	$80,000 (1)
Corey Potter	$75,000 (4)
Drayson Bowman	$75,000 (2)
Scott Munroe	$75,000 (2)
Alexander Avtsin	$75,000 (4)
Jamie McBain	$75,000 (2)
Stephen Gionta	$75,000 (2)
Toni Rajala	$75,000 (2)
Cameron Schilling	$75,000 (2)
Daniel Bang	$75,000 (2)
Tommi Kivisto	$75,000 (2)
Mark Visentin	$75,000 (2)
Justin Florek	$70,000 (4)
Matt Fraser	$70,000 (4)
Anthony Camara	$65,000 (2)
Joshua Winquist	$65,000 (2)
Brendan Shinnimin	$65,000 (4)
Cullen Eddy	$65,000 (2)
Alex Gudbranson	$61,000 (1)
Petr Straka	$57,500 (2)
Ben Johnson	$57,500 (1)
Michael Kostka	$57,500 (1)
Danny Kristo	$57,500 (1)
Total Farm Players	28
Salary Commitment
Year 10 : $2,232,417
Year 11 : $1,918,917
Year 12 : $991,417
Year 13 : $991,417
Salary Average Commitment
Year 10 : $2,232,417
Year 11 : $1,918,917
Year 12 : $991,417
Year 13 : $991,417

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	8000 - $150 - 5,200 - 65.00%
Level 2:	6000 - $85 - 3,902 - 65.03%
Level 3:	4000 - $50 - 2,600 - 65.00%
Level 4:	4087 - $45 - 2,804 - 68.60%
Luxury :	1000 - $300 - 650 - 65.00%
Total Capacity :	23087
Farm
Farm Level 1:	2000 - $28 - 1,916 - 95.78%
Farm Level 2:	1000 - $10 - 976 - 97.62%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,156 - 65.65%
Average Income per Game	$2,328,617
Year to Date Revenue	$95,473,310
Farm
Home Games Left	0
Average Attendance - %	2,892 - 96.39%
Average Income per Game	$94,462
Year to Date Revenue	$3,872,958
Expense
Pro Players Total Salaries	$70,395,962
Farm Players Total Salaries	$2,618,067
Coaches Total Salaries	$1,777,555
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,817,981
Farm Year To Date Expenses	$2,360,699
Pro Salary Cap To Date	$73,817,954
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$536,812
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,113
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$70,395,962
Estimate Under Maximum Salary Cap of $81,500,000	$11,104,038
Estimate Over Minimum Salary Cap of $60,200,000	$10,195,962
Current Bank Account	$131,066,532
Projected Bank Account	$131,066,532

Pro Players Salaries
Alexander Ovechkin	$9,538,462 (5)
Sidney Crosby	$8,700,000 (13)
Steven Stamkos	$8,500,000 (10)
James Neal	$7,000,000 (2)
Rasmus Ristolainen	$5,400,000 (7)
Noah Hanifin	$4,950,000 (11)
Brian Dumoulin	$4,100,000 (9)
Nick Bjugstad	$4,100,000 (5)
Matt Murray	$3,750,000 (2)
Ryan Strome	$3,100,000 (3)
Alex Galchenyuk	$2,900,000 (3)
Jared McCann	$1,250,000 (2)
Ryan Miller	$1,125,000 (2)
Deryk Engelland	$1,000,000 (1)
Nick Bonino	$1,000,000 (3)
Auston Matthews	$925,000 (1)
Ivan Provorov	$894,167 (1)
Mathew Barzal	$863,333 (3)
Marc Staal	$650,000 (4)
Patrick Marleau	$650,000 (4)
Total Pro Players	20
Salary Commitment
Year 10 : $70,395,962
Year 11 : $67,576,795
Year 12 : $54,451,795
Year 13 : $46,588,462
Salary Average Commitment
Year 10 : $70,395,962
Year 11 : $67,576,795
Year 12 : $54,451,795
Year 13 : $46,588,462
Salary Cap with 1 Way Contract
Year 10 : $70,395,962
Year 11 : $67,576,795
Year 12 : $54,451,795
Year 13 : $46,588,462

Farm Players Salaries
Marian Gaborik	$487,500 (4)
Zach Aston-Reese	$100,000 (4)
Andrey Makarov	$90,000 (2)
Nail Yakupov	$87,500 (1)
Dominik Uher	$81,300 (1)
Kevin Gravel	$78,500 (1)
David Musil	$78,100 (1)
Mike Reilly	$75,000 (1)
Ben Holmstrom	$70,000 (2)
Brandon Davidson	$65,000 (1)
Mike Ribeiro	$65,000 (3)
Pierre-Marc Bouchard	$65,000 (3)
Zbynek Michalek	$65,000 (1)
Barry Goers	$65,000 (3)
Mike Zigomanis	$65,000 (3)
Niklas Backstrom	$65,000 (3)
Jaromir Jagr	$65,000 (4)
Arron Asham	$65,000 (2)
Matt Cooke	$65,000 (3)
Adam Payerl	$62,667 (1)
David Booth	$60,000 (2)
Ilya Bryzgalov	$60,000 (1)
Jordin Tootoo	$60,000 (2)
Robert Bortuzzo	$60,000 (1)
Veeti Vainio	$57,500 (1)
Jujhar Khaira	$57,500 (1)
Tanner Kero	$57,500 (1)
Rihards Bukarts	$57,500 (1)
Nick D'Agostino	$57,500 (1)
Maxime Talbot	$57,500 (2)
Zack Phillips	$57,500 (1)
Dany Heatley	$57,500 (3)
Matia Marcantuoni	$57,500 (3)
Griffin Reinhart	$0 (0)
Total Farm Players	34
Salary Commitment
Year 10 : $2,618,067
Year 11 : $1,560,000
Year 12 : $1,157,500
Year 13 : $652,500
Salary Average Commitment
Year 10 : $2,618,067
Year 11 : $1,560,000
Year 12 : $1,157,500
Year 13 : $652,500

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 5,842 - 97.37%
Level 2:	5000 - $60 - 4,827 - 96.55%
Level 3:	2000 - $35 - 1,968 - 98.41%
Level 4:	3626 - $25 - 3,626 - 100.00%
Luxury :	870 - $200 - 850 - 97.66%
Total Capacity :	17496
Farm
Farm Level 1:	2000 - $35 - 1,525 - 76.23%
Farm Level 2:	1000 - $15 - 944 - 94.42%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,113 - 97.81%
Average Income per Game	$1,792,939
Year to Date Revenue	$73,510,498
Farm
Home Games Left	0
Average Attendance - %	2,469 - 82.29%
Average Income per Game	$100,608
Year to Date Revenue	$4,124,946
Expense
Pro Players Total Salaries	$72,544,644
Farm Players Total Salaries	$2,192,416
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,250,000
Pro Year To Date Expenses	$70,564,906
Farm Year To Date Expenses	$2,573,505
Pro Salary Cap To Date	$70,064,932
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$549,208
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,681
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,794,644
Estimate Under Maximum Salary Cap of $81,500,000	$7,705,356
Estimate Over Minimum Salary Cap of $60,200,000	$13,594,644
Current Bank Account	$16,556,713
Projected Bank Account	$16,556,713

Pro Players Salaries
Mark Scheifele	$6,125,000 (10)
Filip Forsberg	$6,000,000 (6)
Zach Parise	$6,000,000 (2)
Mike Smith	$5,666,667 (1)
Trevor Daley	$5,000,000 (1)
Ben Bishop	$4,916,667 (9)
Alex Tuch	$4,750,000 (14)
Vincent Trocheck	$4,750,000 (7)
Max Pacioretty	$4,500,000 (1)
Brett Pesce	$4,025,000 (11)
Kasperi Kapanen	$3,200,000 (5)
Josh Morrissey	$3,150,000 (3)
Colton Sissons	$2,857,143 (14)
Ryan Pulock	$2,000,000 (3)
Devin Shore	$1,990,000 (3)
Nick Shore	$1,500,000 (2)
Alex Petrovic	$1,350,000 (3)
Patrik Laine	$925,000 (1)
Charlie McAvoy	$916,667 (2)
Joel Eriksson Ek	$894,167 (1)
Matt Roy	$700,000 (4)
Philippe Myers	$678,333 (2)
Ilya Lyubushkin	$650,000 (4)
Total Pro Players	23
Salary Commitment
Year 10 : $72,544,644
Year 11 : $55,558,810
Year 12 : $46,463,810
Year 13 : $37,973,810
Salary Average Commitment
Year 10 : $72,544,645
Year 11 : $55,558,811
Year 12 : $46,463,811
Year 13 : $37,973,811
Salary Cap with 1 Way Contract
Year 10 : $72,544,644
Year 11 : $55,558,810
Year 12 : $46,463,810
Year 13 : $37,973,810

Farm Players Salaries
Ben Gleason	$299,000 (4)
Anders Bjork	$95,000 (2)
CJ Smith	$92,500 (2)
Mitchell Stephens	$83,333 (2)
Matt Luff	$80,000 (4)
Cameron Hughes	$79,250 (4)
Lukas Vejdemo	$79,250 (2)
Jonah Gadjovich	$78,333 (6)
Joel L'Esperance	$77,500 (4)
Nick Ellis	$77,500 (1)
Richard Nedomlel	$75,000 (2)
Frederick Tiffels	$74,250 (1)
Gustavo Bouramman	$72,000 (2)
Andrew Poturalski	$70,000 (2)
Adam Johnson	$70,000 (2)
Daniel Brickley	$70,000 (4)
Joe Hicketts	$70,000 (4)
Brady Keeper	$69,500 (4)
Kevin Boyle	$67,500 (4)
Kiefer Sherwood	$65,000 (2)
Johan Gustafsson	$65,000 (1)
Anthony Greco	$65,000 (2)
Zack Stortini	$65,000 (2)
Mike Halmo	$65,000 (3)
John Negrin	$65,000 (2)
Saku Maenalanen	$65,000 (4)
Miroslav Svoboda	$57,500 (1)
Filip Sandberg	$0 (0)
Reece Scarlett	$0 (0)
Total Farm Players	29
Salary Commitment
Year 10 : $2,192,416
Year 11 : $1,918,166
Year 12 : $1,021,083
Year 13 : $956,083
Salary Average Commitment
Year 10 : $2,192,416
Year 11 : $1,918,166
Year 12 : $1,021,083
Year 13 : $956,083

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - $100 - 5,830 - 97.16%
Level 2:	5000 - $60 - 4,841 - 96.83%
Level 3:	2000 - $35 - 1,966 - 98.28%
Level 4:	5270 - $25 - 4,601 - 87.30%
Luxury :	880 - $200 - 865 - 98.24%
Total Capacity :	19150
Farm
Farm Level 1:	2000 - $35 - 1,609 - 80.47%
Farm Level 2:	1000 - $15 - 969 - 96.91%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,102 - 94.53%
Average Income per Game	$1,832,956
Year to Date Revenue	$75,151,206
Farm
Home Games Left	0
Average Attendance - %	2,579 - 85.95%
Average Income per Game	$105,594
Year to Date Revenue	$4,329,335
Expense
Pro Players Total Salaries	$62,539,499
Farm Players Total Salaries	$3,108,467
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$68,743,927
Farm Year To Date Expenses	$2,931,594
Pro Salary Cap To Date	$68,243,975
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$473,981
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$25,068
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$62,539,499
Estimate Under Maximum Salary Cap of $81,500,000	$18,960,501
Estimate Over Minimum Salary Cap of $60,200,000	$2,339,499
Current Bank Account	$102,810,144
Projected Bank Account	$102,810,144

Pro Players Salaries
Matt Niskanen	$5,750,000 (5)
Tomas Tatar	$5,300,000 (4)
Michael Matheson	$4,875,000 (10)
Marcus Johansson	$4,500,000 (4)
Nazem Kadri	$4,500,000 (5)
Oscar Klefbom	$4,167,000 (8)
Sam Reinhart	$3,650,000 (3)
Chris Tanev	$3,450,000 (2)
Sven Baertschi	$3,366,666 (5)
Thomas Greiss	$3,333,333 (3)
Phillip Danault	$3,083,333 (4)
Ryan Murray	$2,825,000 (1)
Joel Edmundson	$2,000,000 (6)
Brian Elliott	$2,000,000 (2)
Jordan Martinook	$1,800,000 (1)
Zemgus Girgensons	$1,600,000 (1)
Anthony DeAngelo	$1,270,000 (4)
Devon Toews	$925,000 (1)
Jakob Chychrun	$925,000 (1)
Robert Thomas	$925,000 (6)
Lawson Crouse	$894,167 (1)
David Desharnais	$750,000 (3)
Brandon Pirri	$650,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $62,539,499
Year 11 : $47,745,332
Year 12 : $42,295,332
Year 13 : $34,561,999
Salary Average Commitment
Year 10 : $62,539,499
Year 11 : $52,920,332
Year 12 : $47,470,332
Year 13 : $39,736,999
Salary Cap with 1 Way Contract
Year 10 : $62,539,499
Year 11 : $52,920,332
Year 12 : $47,470,332
Year 13 : $39,736,999

Farm Players Salaries
Keith Kinkaid	$562,500 (2)
Sam Gagner	$460,000 (2)
Colin Wilson	$393,800 (1)
Lauri Korpikoski	$100,000 (1)
Tyler Cuma	$90,000 (3)
Henrik Haapala	$90,000 (3)
Christian Dvorak	$83,917 (1)
Alexandar Georgiyev	$79,250 (3)
Troy Grosenick	$75,000 (1)
Victor Mete	$75,000 (6)
Denis Malgin	$69,000 (1)
Max Reinhart	$65,000 (3)
Taylor Beck	$65,000 (1)
Brandon McMillan	$65,000 (3)
Tommy Hughes	$65,000 (1)
Jack Hillen	$60,000 (3)
Casey Wellman	$60,000 (3)
Ryan Garbutt	$60,000 (1)
Frederic St. Denis	$60,000 (3)
Julian Melchiori	$60,000 (3)
Marek Hrivik	$60,000 (3)
Jay Harrison	$60,000 (3)
Adam Cracknell	$60,000 (3)
Jesse Joensuu	$60,000 (3)
Dov Grumet-Morris	$57,500 (1)
Brent Raedeke	$57,500 (1)
Brian Flynn	$57,500 (1)
John Persson	$57,500 (1)
Total Farm Players	28
Salary Commitment
Year 10 : $3,108,467
Year 11 : $1,966,750
Year 12 : $944,250
Year 13 : $75,000
Salary Average Commitment
Year 10 : $3,096,967
Year 11 : $1,966,750
Year 12 : $944,250
Year 13 : $75,000

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $97 - 5,704 - 95.07%
Level 2:	5000 - $63 - 4,735 - 94.70%
Level 3:	2000 - $37 - 1,904 - 95.21%
Level 4:	5858 - $15 - 4,835 - 82.54%
Luxury :	900 - $199 - 853 - 94.76%
Total Capacity :	19758
Farm
Farm Level 1:	2000 - $35 - 1,501 - 75.03%
Farm Level 2:	1000 - $15 - 920 - 92.03%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,031 - 91.26%
Average Income per Game	$1,734,817
Year to Date Revenue	$71,127,490
Farm
Home Games Left	0
Average Attendance - %	2,421 - 80.70%
Average Income per Game	$98,829
Year to Date Revenue	$4,051,984
Expense
Pro Players Total Salaries	$67,133,867
Farm Players Total Salaries	$2,220,100
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,125,000
Pro Year To Date Expenses	$66,527,232
Farm Year To Date Expenses	$2,238,756
Pro Salary Cap To Date	$66,027,276
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$508,525
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,904
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,258,867
Estimate Under Maximum Salary Cap of $81,500,000	$6,241,133
Estimate Over Minimum Salary Cap of $60,200,000	$15,058,867
Current Bank Account	$111,265,024
Projected Bank Account	$111,265,024

Pro Players Salaries
Carter Bancks (1 Way Contract)	$10,000,000 (2)
-1 Way Contract Salary Cap :	$10,000,000
Dustin Gazley (1 Way Contract)	$10,000,000 (2)
-1 Way Contract Salary Cap :	$10,000,000
Sebastian Aho	$8,454,000 (10)
William Nylander	$6,962,366 (11)
Nikita Kucherov	$4,766,667 (1)
Tanner Pearson	$3,750,000 (5)
Antti Niemi (1 Way Contract)	$3,500,002 (3)
Alexandre Bolduc	$2,990,000 (1)
Alex Plante	$2,990,000 (1)
Aaron Dell	$1,900,000 (3)
Kyle Quincey	$950,000 (2)
Casey Mittelstadt	$925,000 (2)
Elias Pettersson	$925,000 (4)
Jesse Puljujarvi	$925,000 (1)
Filip Chytil	$894,166 (4)
Noah Juulsen	$863,333 (2)
Kevin Fiala	$863,333 (1)
Conor Garland	$775,000 (2)
Teddy Blueger	$750,000 (4)
Xavier Ouellet	$700,000 (2)
Greg Zanon	$650,000 (2)
Matt Smaby	$650,000 (2)
Kael Mouillierat	$650,000 (2)
Bruno Gervais	$650,000 (2)
Eric O'Dell	$650,000 (2)
Total Pro Players	25
Salary Commitment
Year 10 : $67,133,867
Year 11 : $54,598,867
Year 12 : $27,135,534
Year 13 : $21,735,532
Salary Average Commitment
Year 10 : $67,133,869
Year 11 : $54,598,868
Year 12 : $27,135,535
Year 13 : $21,735,533
Salary Cap with 1 Way Contract
Year 10 : $67,133,867
Year 11 : $54,598,867
Year 12 : $27,135,534
Year 13 : $21,735,532

Farm Players Salaries
Matt Moulson	$500,000 (1)
Ville Pokka	$92,500 (1)
Colby Williams	$75,100 (1)
Brandon Mashinter	$65,000 (2)
Ryan Parent	$65,000 (2)
Graham Mink	$65,000 (2)
Drew Miller	$65,000 (2)
Kale Kessy	$65,000 (3)
Stephane Da Costa	$65,000 (2)
Andrew Joudrey	$65,000 (2)
Frankie Simonelli	$65,000 (3)
Toby Petersen	$65,000 (2)
Mike Moore	$65,000 (2)
Drew MacIntyre	$65,000 (2)
Alden Hirschfeld	$65,000 (2)
Jon Landry	$65,000 (3)
T.J. Hensick	$65,000 (2)
Cristopher Nilstorp	$65,000 (3)
Peter Mannino	$65,000 (2)
James Martin	$65,000 (3)
Andre Petersson	$65,000 (2)
Zach Sill	$65,000 (2)
Guillaume Desbiens	$65,000 (2)
Hubert Labrie	$65,000 (3)
Ben Youds	$65,000 (3)
Dane Byers	$65,000 (2)
Scott Greenham	$57,500 (3)
Total Farm Players	27
Salary Commitment
Year 10 : $2,220,100
Year 11 : $1,552,500
Year 12 : $512,500
Year 13 : $0
Salary Average Commitment
Year 10 : $2,220,100
Year 11 : $1,552,500
Year 12 : $512,500
Year 13 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $115 - 5,509 - 91.81%
Level 2:	5000 - $75 - 3,956 - 79.11%
Level 3:	2000 - $50 - 1,493 - 74.64%
Level 4:	4889 - $35 - 3,569 - 72.99%
Luxury :	930 - $215 - 831 - 89.31%
Total Capacity :	18819
Farm
Farm Level 1:	2000 - $35 - 1,521 - 76.04%
Farm Level 2:	1000 - $15 - 944 - 94.40%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,356 - 81.60%
Average Income per Game	$1,903,780
Year to Date Revenue	$78,054,974
Farm
Home Games Left	0
Average Attendance - %	2,465 - 82.16%
Average Income per Game	$100,404
Year to Date Revenue	$4,116,567
Expense
Pro Players Total Salaries	$70,265,833
Farm Players Total Salaries	$2,353,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,175,000
Pro Year To Date Expenses	$70,350,628
Farm Year To Date Expenses	$2,386,718
Pro Salary Cap To Date	$69,850,597
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$532,074
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,976
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,440,833
Estimate Under Maximum Salary Cap of $81,500,000	$5,059,167
Estimate Over Minimum Salary Cap of $60,200,000	$16,240,833
Current Bank Account	$38,435,203
Projected Bank Account	$38,435,203

Pro Players Salaries
Ilya Kovalchuk (1 Way Contract)	$9,000,000 (1)
Jason Spezza	$7,000,000 (1)
Marc-Edouard Vlasic	$7,000,000 (14)
David Backes	$6,000,000 (5)
Patric Hornqvist	$5,300,000 (9)
Sami Vatanen	$4,875,000 (2)
Jason Demers	$4,500,000 (4)
Niklas Hjalmarsson	$4,100,000 (1)
Erik Gudbranson	$4,000,000 (4)
Andre Burakovsky	$3,000,000 (1)
Jannik Hansen	$2,600,000 (4)
Trevor van Riemsdyk	$2,300,000 (3)
Oscar Lindberg	$1,900,000 (4)
Brett Ritchie	$1,600,000 (4)
Drake Caggiula	$1,500,000 (2)
David Schlemko	$800,000 (1)
Alex Stalock	$785,000 (6)
Dominik Simon	$750,000 (2)
Carter Hart	$730,833 (4)
Ian McCoshen	$700,000 (2)
Frederik Gauthier	$675,000 (2)
Drew Stafford	$575,000 (1)
Gabriel Bourque	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 10 : $70,265,833
Year 11 : $45,215,833
Year 12 : $36,715,833
Year 13 : $34,415,833
Salary Average Commitment
Year 10 : $70,265,833
Year 11 : $45,215,833
Year 12 : $36,715,833
Year 13 : $34,415,833
Salary Cap with 1 Way Contract
Year 10 : $70,265,833
Year 11 : $45,215,833
Year 12 : $36,715,833
Year 13 : $34,415,833

Farm Players Salaries
Karson Kuhlman	$299,000 (4)
Pavel Francouz	$100,000 (4)
Dakota Mermis	$95,500 (4)
Jacob Nilsson	$95,000 (4)
Dominic Toninato	$92,500 (1)
Pierre Engvall	$92,500 (2)
Sam Lafferty	$92,500 (2)
Tyler Biggs	$89,417 (1)
Taylor Raddysh	$89,417 (4)
Cale Fleury	$88,333 (4)
Hunter Shinkaruk	$86,333 (2)
Danick Martel	$80,000 (4)
Eric Robinson	$75,000 (4)
Nathan Lieuwen	$75,000 (4)
Eddie Pasquale	$75,000 (2)
Matthew Lombardi	$75,000 (2)
Luke Adam	$67,500 (3)
Dan Ellis	$67,500 (3)
Andrew MacWilliam	$65,000 (3)
Sam Carrick	$65,000 (1)
Tim Erixon	$65,000 (3)
Carter Ashton	$65,000 (3)
Nikita Nikitin	$65,000 (2)
Cory Sarich	$60,000 (1)
Joonas Nattinen	$60,000 (1)
Nate Prosser	$57,500 (1)
Kyle Hagel	$57,500 (1)
Peter Harrold	$57,500 (1)
Raman Hrabarenka	$0 (0)
Petter Granberg	$0 (0)
Total Farm Players	30
Salary Commitment
Year 10 : $2,353,000
Year 11 : $1,813,583
Year 12 : $1,327,250
Year 13 : $997,250
Salary Average Commitment
Year 10 : $2,353,000
Year 11 : $1,813,583
Year 12 : $1,327,250
Year 13 : $997,250

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $160 - 3,900 - 65.00%
Level 2:	5000 - $94 - 3,250 - 65.00%
Level 3:	2000 - $40 - 1,859 - 92.95%
Level 4:	6110 - $18 - 4,697 - 76.88%
Luxury :	890 - $265 - 601 - 67.57%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $28 - 1,934 - 96.71%
Farm Level 2:	1000 - $11 - 984 - 98.39%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,308 - 71.54%
Average Income per Game	$1,859,196
Year to Date Revenue	$76,227,029
Farm
Home Games Left	0
Average Attendance - %	2,918 - 97.27%
Average Income per Game	$96,820
Year to Date Revenue	$3,969,634
Expense
Pro Players Total Salaries	$61,130,832
Farm Players Total Salaries	$3,069,867
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,450,000
Pro Year To Date Expenses	$61,978,314
Farm Year To Date Expenses	$3,187,161
Pro Salary Cap To Date	$61,478,274
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$463,390
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,757
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$65,580,832
Estimate Under Maximum Salary Cap of $81,500,000	$15,919,168
Estimate Over Minimum Salary Cap of $60,200,000	$5,380,832
Current Bank Account	$110,787,063
Projected Bank Account	$110,787,063

Pro Players Salaries
Jacob Trouba	$8,000,000 (14)
Phil Kessel	$6,800,000 (6)
Nikolaj Ehlers	$6,000,000 (13)
Marek Zidlicky (1 Way Contract)	$4,000,000 (1)
Ryan Spooner	$4,000,000 (1)
Carl Gunnarsson	$3,750,000 (2)
Andreas Johnsson	$3,400,000 (6)
Johnny Oduya (1 Way Contract)	$3,200,000 (1)
Luca Sbisa (1 Way Contract)	$3,200,000 (3)
-1 Way Contract Salary Cap :	$3,200,000
Michal Rozsival (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$3,000,000
Radek Faksa	$2,200,000 (3)
Nick Ritchie	$1,640,000 (5)
Michael Raffl	$1,600,000 (4)
Ales Hemsky	$950,000 (2)
Derek Dorsett	$950,000 (2)
Henrik Borgstrom	$925,000 (2)
Troy Terry (1 Way Contract)	$925,000 (2)
Jack Roslovic	$864,166 (2)
Travis Dermott	$863,333 (2)
Dylan Strome	$863,333 (2)
Jake Dotchin	$700,000 (2)
Stefan Noesen	$700,000 (3)
Garret Sparks	$675,000 (1)
Pheonix Copley	$650,000 (1)
Christian Djoos	$650,000 (1)
Ryan Sproul (1 Way Contract)	$625,000 (1)
-1 Way Contract Salary Cap :	$625,000
Total Pro Players	26
Salary Commitment
Year 10 : $61,130,832
Year 11 : $44,330,832
Year 12 : $33,540,000
Year 13 : $27,440,000
Salary Average Commitment
Year 10 : $61,130,832
Year 11 : $44,330,832
Year 12 : $33,540,000
Year 13 : $27,440,000
Salary Cap with 1 Way Contract
Year 10 : $61,130,832
Year 11 : $44,330,832
Year 12 : $33,540,000
Year 13 : $27,440,000

Farm Players Salaries
Matt Beleskey	$380,000 (3)
Jon Gillies	$150,000 (3)
John Gilmour	$150,000 (3)
Cory Conacher	$135,000 (3)
Andy Andreoff	$125,000 (3)
Valentin Zykov	$125,000 (3)
Michael Vecchione	$90,000 (1)
Mikhail Sergachyov	$89,417 (3)
Alexander Volkov	$86,417 (3)
Nicholas Merkley	$86,333 (2)
Ryan Gropp	$80,200 (3)
Nikita Soshnikov	$80,000 (1)
Joona Koppanen	$75,333 (5)
Andrew Miller	$75,000 (3)
Nick Baptiste	$75,000 (2)
Alex Lintuniemi	$75,000 (3)
Ethan Bear	$72,000 (2)
Alex Schoenborn	$71,750 (1)
Brendan Gaunce	$70,000 (2)
Vili Saarijarvi	$69,750 (3)
Axel Holmstrom	$68,667 (1)
Colin Blackwell	$67,500 (2)
Justin Fontaine	$65,000 (3)
Mitch Holmberg	$65,000 (3)
Zach O'Brien	$65,000 (3)
Andrey Pedan	$65,000 (3)
Felix Girard	$65,000 (3)
Eric Comrie	$65,000 (1)
Joseph LaBate	$65,000 (3)
Colin Greening	$65,000 (3)
Chris Breen	$65,000 (3)
Justin Peters	$65,000 (3)
Patrick Holland	$65,000 (3)
John Marino	$57,500 (1)
Evan McEneny	$0 (0)
Total Farm Players	35
Salary Commitment
Year 10 : $3,069,867
Year 11 : $2,636,950
Year 12 : $2,266,117
Year 13 : $75,333
Salary Average Commitment
Year 10 : $3,069,867
Year 11 : $2,636,950
Year 12 : $2,266,117
Year 13 : $75,333

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $150 - 3,990 - 66.50%
Level 2:	5000 - $85 - 3,330 - 66.60%
Level 3:	2000 - $50 - 1,405 - 70.26%
Level 4:	4000 - $45 - 2,684 - 67.11%
Luxury :	1000 - $300 - 650 - 65.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,542 - 77.10%
Farm Level 2:	1000 - $15 - 946 - 94.57%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,059 - 67.00%
Average Income per Game	$1,888,705
Year to Date Revenue	$77,436,908
Farm
Home Games Left	0
Average Attendance - %	2,488 - 82.92%
Average Income per Game	$101,553
Year to Date Revenue	$4,163,683
Expense
Pro Players Total Salaries	$65,437,500
Farm Players Total Salaries	$2,501,036
Coaches Total Salaries	$575,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,812,500
Pro Year To Date Expenses	$68,142,038
Farm Year To Date Expenses	$2,679,355
Pro Salary Cap To Date	$67,571,317
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$496,335
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,170
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,250,000
Estimate Under Maximum Salary Cap of $81,500,000	$7,250,000
Estimate Over Minimum Salary Cap of $60,200,000	$14,050,000
Current Bank Account	$87,338,789
Projected Bank Account	$87,338,789

Pro Players Salaries
Dominik Kahun (1 Way Contract)	$11,000,000 (2)
Andrej Sekera	$5,500,000 (3)
Bo Horvat	$5,500,000 (8)
Brian Gibbons	$4,600,000 (2)
Brandon Sutter	$4,375,000 (3)
Cody Ceci	$4,300,000 (1)
Antti Raanta	$4,250,000 (4)
Derek Grant (1 Way Contract)	$3,500,000 (3)
Markus Nutivaara	$2,700,000 (6)
Dale Weise	$2,350,000 (2)
Matt Calvert	$2,000,000 (1)
Matt Nieto	$1,975,000 (3)
Jake McCabe	$1,600,000 (1)
Kyle Clifford	$1,600,000 (3)
Connor Carrick	$1,500,000 (4)
Marcus Sorensen	$1,500,000 (4)
Philipp Grubauer	$1,500,000 (1)
Austin Czarnik	$1,400,000 (2)
Nick Cousins	$1,000,000 (1)
Scott Laughton	$962,500 (1)
Brady Skjei	$925,000 (1)
Slater Koekkoek	$725,000 (2)
Radim Simek	$675,000 (2)
Zack Mitchell	$0 (0)
Total Pro Players	24
Salary Commitment
Year 10 : $65,437,500
Year 11 : $53,150,000
Year 12 : $32,400,000
Year 13 : $15,450,000
Salary Average Commitment
Year 10 : $65,437,500
Year 11 : $53,150,000
Year 12 : $32,400,000
Year 13 : $15,450,000
Salary Cap with 1 Way Contract
Year 10 : $65,437,500
Year 11 : $53,150,000
Year 12 : $32,400,000
Year 13 : $15,450,000

Farm Players Salaries
Logan O'Connor	$201,000 (4)
Casey DeSmith	$125,000 (6)
Martin Frk	$105,000 (1)
Joseph Gambardella	$100,000 (4)
Robby Fabbri	$92,500 (1)
Sheldon Dries	$90,000 (4)
Mike Condon	$90,000 (4)
Frank Corrado	$90,000 (3)
Kevin Poulin	$90,000 (4)
Ty Dellandrea	$89,420 (6)
Julien Gauthier	$86,333 (4)
Logan Brown	$86,333 (4)
Klim Kostin	$86,333 (6)
Cody Glass	$86,333 (6)
Dustin Tokarski	$80,000 (2)
Josh Brook	$79,500 (6)
Semyon Der-Arguchintsev	$78,333 (6)
Austin Wagner	$75,917 (2)
Jacob MacDonald	$75,000 (2)
Miikka Salomaki	$75,000 (3)
Mason Appleton	$74,200 (3)
Alexandre Fortin	$70,667 (2)
Morgan Ellis	$70,000 (1)
Vinni Lettieri	$70,000 (2)
Kalle Kossila	$70,000 (2)
Kurtis MacDermid	$67,500 (2)
Frederick Gaudreau	$66,667 (2)
Rinat Valiev	$65,000 (2)
Jacob Cederholm	$65,000 (1)
Harrison Ruopp	$0 (0)
Total Farm Players	30
Salary Commitment
Year 10 : $2,501,036
Year 11 : $2,168,536
Year 12 : $1,527,785
Year 13 : $1,288,585
Salary Average Commitment
Year 10 : $2,501,036
Year 11 : $2,168,536
Year 12 : $1,527,785
Year 13 : $1,288,585

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - $150 - 4,045 - 67.42%
Level 2:	5000 - $85 - 3,373 - 67.46%
Level 3:	2000 - $50 - 1,418 - 70.90%
Level 4:	4367 - $45 - 2,861 - 65.51%
Luxury :	910 - $300 - 593 - 65.22%
Total Capacity :	18277
Farm
Farm Level 1:	2000 - $35 - 1,558 - 77.88%
Farm Level 2:	1000 - $15 - 971 - 97.14%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,290 - 67.25%
Average Income per Game	$1,894,013
Year to Date Revenue	$77,654,522
Farm
Home Games Left	0
Average Attendance - %	2,529 - 84.30%
Average Income per Game	$102,937
Year to Date Revenue	$4,220,434
Expense
Pro Players Total Salaries	$78,758,408
Farm Players Total Salaries	$2,210,416
Coaches Total Salaries	$800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,266,206
Farm Year To Date Expenses	$2,276,603
Pro Salary Cap To Date	$78,466,205
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$598,184
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,826
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,758,408
Estimate Under Maximum Salary Cap of $81,500,000	$2,741,592
Estimate Over Minimum Salary Cap of $60,200,000	$18,558,408
Current Bank Account	$67,880,295
Projected Bank Account	$67,880,295

Pro Players Salaries
Jamie Benn	$9,500,000 (13)
Leon Draisaitl	$8,500,000 (13)
John Carlson	$8,000,000 (15)
Nicklas Backstrom	$6,700,000 (3)
Ryan Ellis	$6,250,000 (16)
James van Riemsdyk	$5,500,000 (4)
Mikael Backlund	$5,350,000 (5)
Dmitry Orlov	$5,100,000 (8)
Dmitry Kulikov	$4,333,000 (2)
Adam Larsson	$4,166,667 (4)
Thomas Vanek	$3,000,000 (1)
Darcy Kuemper	$1,850,000 (2)
Joel Armia	$1,850,000 (1)
Julius Honka	$1,339,575 (4)
Kari Lehtonen	$1,000,000 (3)
Brock Boeser	$925,000 (1)
Vladimir Sobotka	$900,000 (4)
Pierre-Luc Dubois	$894,166 (3)
Travis Boyd	$800,000 (2)
Mikhail Grigorenko	$750,000 (1)
Korbinian Holzer	$700,000 (2)
Markus Ruusu	$700,000 (2)
Barclay Goodrow	$650,000 (4)
Total Pro Players	23
Salary Commitment
Year 10 : $78,758,408
Year 11 : $66,108,408
Year 12 : $57,725,408
Year 13 : $55,256,242
Salary Average Commitment
Year 10 : $74,508,409
Year 11 : $67,983,409
Year 12 : $59,600,409
Year 13 : $51,006,243
Salary Cap with 1 Way Contract
Year 10 : $78,758,408
Year 11 : $72,233,408
Year 12 : $63,850,408
Year 13 : $55,256,242

Farm Players Salaries
Valeri Nichushkin	$295,000 (3)
Joonas Korpisalo	$115,000 (2)
Marcel Goc	$100,000 (1)
Mason Raymond	$97,500 (4)
Eric Gelinas	$87,000 (1)
Julius Nattinen	$73,083 (2)
Riley Barber	$70,000 (2)
Philip Samuelsson	$70,000 (2)
Zach Trotman	$70,000 (2)
Tyler Lewington	$67,500 (2)
Stanislav Galiev	$66,000 (1)
Maxim Lapierre	$66,000 (1)
Caleb Herbert	$65,000 (1)
Marc-Andre Bergeron	$65,000 (3)
Tyson Strachan	$65,000 (2)
Erik Burgdoerfer	$65,000 (4)
Mattias Tedenby	$65,000 (4)
Liam O'Brien	$65,000 (1)
Blair Jones	$65,000 (3)
Garrett Wilson	$65,000 (4)
Mikael Wikstrand	$65,000 (4)
Alexander Pechursky	$65,000 (4)
Thomas Di Pauli	$65,000 (1)
Viktor Stalberg	$65,000 (4)
Josh Archibald	$65,000 (4)
Chris Brown	$65,000 (1)
Simon Despres	$65,000 (4)
Garrett Mitchell	$58,333 (1)
Total Farm Players	28
Salary Commitment
Year 10 : $2,210,416
Year 11 : $1,573,083
Year 12 : $1,042,500
Year 13 : $617,500
Salary Average Commitment
Year 10 : $2,210,416
Year 11 : $1,573,083
Year 12 : $1,042,500
Year 13 : $617,500

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	6000 - $200 - 4,200 - 70.00%
Level 2:	5000 - $92 - 3,500 - 70.00%
Level 3:	2000 - $65 - 1,400 - 70.00%
Level 4:	1035 - $59 - 1,035 - 100.00%
Luxury :	980 - $320 - 686 - 70.00%
Total Capacity :	15015
Farm
Farm Level 1:	2000 - $39 - 1,397 - 69.83%
Farm Level 2:	1000 - $19 - 661 - 66.12%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	10,821 - 72.07%
Average Income per Game	$2,285,042
Year to Date Revenue	$93,686,722
Farm
Home Games Left	0
Average Attendance - %	2,058 - 68.59%
Average Income per Game	$99,870
Year to Date Revenue	$4,094,687
Expense
Pro Players Total Salaries	$72,311,249
Farm Players Total Salaries	$2,445,830
Coaches Total Salaries	$850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$71,894,701
Farm Year To Date Expenses	$2,715,492
Pro Salary Cap To Date	$71,044,698
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$550,085
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,724
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,311,249
Estimate Under Maximum Salary Cap of $81,500,000	$9,188,751
Estimate Over Minimum Salary Cap of $60,200,000	$12,111,249
Current Bank Account	$163,722,664
Projected Bank Account	$163,722,664

Pro Players Salaries
P.K. Subban	$9,000,000 (2)
Logan Couture	$8,000,000 (7)
Connor Hellebuyck	$6,166,666 (1)
Matt Dumba	$6,000,000 (9)
Tomas Hertl	$5,625,000 (6)
Blake Wheeler	$5,600,000 (1)
Brayden Schenn	$5,125,000 (3)
Josh Bailey	$5,000,000 (5)
Mattias Ekholm	$3,750,000 (6)
Lars Eller	$3,500,000 (4)
Jesper Fast	$1,850,000 (3)
Adam Pelech	$1,600,000 (1)
Evan Rodrigues	$1,500,000 (2)
Jake Virtanen	$1,250,000 (2)
Derick Brassard	$1,200,000 (2)
Nick Holden	$1,100,000 (3)
Nico Hischier	$925,000 (3)
Will Butcher	$925,000 (1)
Daniel Winnik	$900,000 (4)
Jay Beagle	$900,000 (4)
Clayton Keller	$885,833 (3)
Steve Mason	$800,000 (3)
Adin Hill	$708,750 (2)
Total Pro Players	23
Salary Commitment
Year 10 : $72,311,249
Year 11 : $58,019,583
Year 12 : $44,360,833
Year 13 : $33,675,000
Salary Average Commitment
Year 10 : $72,311,249
Year 11 : $58,019,583
Year 12 : $44,360,833
Year 13 : $33,675,000
Salary Cap with 1 Way Contract
Year 10 : $72,311,249
Year 11 : $58,019,583
Year 12 : $44,360,833
Year 13 : $33,675,000

Farm Players Salaries
Nikita Tryamkin	$150,000 (1)
Curtis Lazar	$125,000 (1)
Darren Raddysh	$100,000 (2)
Madison Bowey	$100,000 (3)
Tage Thompson	$92,500 (3)
Karl Alzner	$90,000 (4)
Jacob de La Rose	$90,000 (2)
Christian Wolanin	$90,000 (4)
Zack MacEwen	$90,000 (4)
Landon Bow	$90,000 (4)
Nicolas Petan	$87,413 (1)
Nikita Scherbak	$86,333 (1)
Nikolay Goldobin	$86,333 (1)
Janne Kuokkanen	$81,167 (4)
Marko Dano	$80,000 (1)
Alexander Khokhlachev	$78,667 (1)
Ivan Chekhovich	$77,667 (6)
Tucker Poolman	$77,500 (1)
Charlie Lindgren	$75,000 (2)
Chase De Leo	$75,000 (2)
Jeremy Lauzon	$74,750 (2)
Timothy Gettinger	$73,000 (4)
Juho Lammikko	$71,750 (1)
Dillon Heatherington	$70,000 (2)
Gavin Bayreuther	$70,000 (2)
Logan Shaw	$70,000 (2)
Tristan Jarry	$67,500 (2)
Michael Mersch	$65,000 (1)
Josh Leivo	$61,250 (1)
Scott Kosmachuk	$0 (0)
Daniel Probyl	$0 (0)
J.C. Lipon	$0 (0)
Total Farm Players	32
Salary Commitment
Year 10 : $2,445,829
Year 11 : $1,476,584
Year 12 : $784,334
Year 13 : $591,834
Salary Average Commitment
Year 10 : $2,445,829
Year 11 : $1,476,584
Year 12 : $784,334
Year 13 : $591,834

Team	Current Fund	Season Salary Cap	Under Maximum of $81,500,000 Available Cap Space	Over Minimum of $60,200,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$63,097,623	$81,441,444	$58,556	$21,241,444	22	28	50
Arizona Coyotes	$11,647,075	$72,916,000	$8,584,000	$12,716,000	23	27	50
Boston Bruins	$89,910,307	$79,717,144	$1,782,856	$19,517,144	23	31	54
Buffalo Sabres	$47,310,661	$79,829,167	$1,670,833	$19,629,167	23	27	50
Calgary Flames	$91,124,321	$78,169,665	$3,330,335	$17,969,665	23	29	52
Carolina Hurricanes	$125,422,745	$80,519,167	$980,833	$20,319,167	23	27	50
Chicago Blackhawks	$64,719,444	$70,560,833	$10,939,167	$10,360,833	23	32	55
Colorado Avalanche	$112,497,645	$72,301,667	$9,198,333	$12,101,667	23	37	60
Columbus Blue Jackets	$44,798,132	$77,680,166	$3,819,834	$17,480,166	23	27	50
Dallas Stars	$9,925,753	$80,548,833	$951,167	$20,348,833	21	29	50
Detroit Red Wings	$26,136,926	$80,138,333	$1,361,667	$19,938,333	23	25	48
Edmonton Oilers	$50,314,284	$63,058,332	$18,441,668	$2,858,332	24	25	49
Florida Panthers	$91,923,297	$78,597,222	$2,902,778	$18,397,222	23	28	51
Los Angeles Kings	$56,895,108	$72,813,332	$8,686,668	$12,613,332	23	28	51
Minnesota Wild	$105,627,443	$81,135,642	$364,358	$20,935,642	23	28	51
Montreal Canadiens	$62,444,371	$70,567,025	$10,932,975	$10,367,025	23	29	52
Nashville Predators	$46,192,385	$80,975,000	$525,000	$20,775,000	23	27	50
New Jersey Devils	$120,842,256	$76,147,222	$5,352,778	$15,947,222	25	34	59
New York Islanders	$53,335,608	$78,918,000	$2,582,000	$18,718,000	25	30	55
New York Rangers	$111,199,538	$66,860,833	$14,639,167	$6,660,833	24	27	51
Ottawa Senators	$49,265,842	$67,175,000	$14,325,000	$6,975,000	23	29	52
Philadelphia Flyers	$65,827,254	$80,975,295	$524,705	$20,775,295	23	28	51
Pittsburgh Penguins	$131,066,532	$70,395,962	$11,104,038	$10,195,962	20	34	54
San Jose Sharks	$16,556,713	$73,794,644	$7,705,356	$13,594,644	23	29	52
St. Louis Blues	$102,810,144	$62,539,499	$18,960,501	$2,339,499	23	28	51
Tampa Bay Lightning	$111,265,024	$75,258,867	$6,241,133	$15,058,867	25	27	52
Toronto Maple Leafs	$38,435,203	$76,440,833	$5,059,167	$16,240,833	23	30	53
Vancouver Canucks	$110,787,063	$65,580,832	$15,919,168	$5,380,832	26	35	61
Vegas Golden Knights	$87,338,789	$74,250,000	$7,250,000	$14,050,000	24	30	54
Washington Capitals	$67,880,295	$78,758,408	$2,741,592	$18,558,408	23	28	51
Winnipeg Jets	$163,722,664	$72,311,249	$9,188,751	$12,111,249	23	32	55

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 - %