WPHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $200 - 5,101 - 85.02%
Level 2:	5000 - $150 - 4,212 - 84.25%
Level 3:	2000 - $100 - 1,439 - 71.96%
Level 4:	3304 - $75 - 2,743 - 83.03%
Luxury :	870 - $400 - 743 - 85.45%
Total Capacity :	17174
Farm
Farm Level 1:	2000 - $100 - 1,802 - 90.12%
Farm Level 2:	1000 - $75 - 899 - 89.87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,239 - 82.91%
Average Income per Game	$2,339,309
Year to Date Revenue	$95,911,684
Farm
Home Games Left	0
Average Attendance - %	2,701 - 90.04%
Average Income per Game	$96,221
Year to Date Revenue	$3,945,079
Expense
Pro Players Total Salaries	$62,534,999
Farm Players Total Salaries	$2,282,580
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,000,000
Pro Year To Date Expenses	$68,560,860
Farm Year To Date Expenses	$2,497,266
Pro Salary Cap To Date	$68,068,371
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$484,885
Pro Estimated Expenses	$484,885
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,833
Farm Estimated Expenses	$0
Estimated Season Expenses	$484,885
Season Salary Cap	$65,534,999
Estimate Under Maximum Salary Cap of $81,500,000	$15,965,001
Estimate Over Minimum Salary Cap of $60,200,000	$5,334,999
Current Bank Account	$117,263,150
Projected Bank Account	$116,778,265

Pro Players Salaries
John Tavares	$11,000,000 (11)
Cam Fowler	$6,500,000 (12)
John Gibson	$6,400,000 (14)
William Karlsson	$5,900,000 (14)
Jakob Silfverberg	$5,250,000 (7)
Roman Josi	$4,000,000 (1)
Rickard Rakell	$3,789,444 (5)
Neal Pionk	$3,000,000 (2)
Ondrej Kase	$2,600,000 (3)
Troy Stecher	$2,325,000 (1)
Zac Dalpe (1 Way Contract)	$1,555,555 (1)
-1 Way Contract Salary Cap :	$1,555,555
Ben Hutton	$1,500,000 (1)
Carl Grundstrom	$925,000 (1)
Derek Ryan	$820,000 (2)
Patrik Rybar	$760,000 (4)
Sean Walker	$745,000 (1)
Dryden Hunt	$715,000 (1)
Marcus Hogberg	$700,000 (1)
Andrew Ladd	$700,000 (3)
Robert Bortuzzo	$700,000 (3)
Carsen Twarynski	$700,000 (1)
Jesse Winchester	$650,000 (2)
Tommy Pyatt	$650,000 (2)
Joe Colborne	$650,000 (1)
Total Pro Players	24
Salary Commitment
Year 12 : $62,534,999
Year 13 : $48,719,444
Year 14 : $43,599,444
Year 15 : $39,599,444
Salary Average Commitment
Year 12 : $62,534,999
Year 13 : $48,719,444
Year 14 : $43,599,444
Year 15 : $39,599,444
Salary Cap with 1 Way Contract
Year 12 : $62,534,999
Year 13 : $48,719,444
Year 14 : $43,599,444
Year 15 : $39,599,444

Farm Players Salaries
Jordan Nolan	$220,000 (1)
Louis Domingue	$208,000 (2)
Kevin Gravel	$90,000 (3)
Drew Stafford	$90,000 (3)
Marcus Pettersson	$87,413 (1)
Dominic Moore	$76,000 (2)
Kristers Gudlevskis	$76,000 (4)
Dustin Tokarski	$76,000 (4)
Michael Schumacher	$75,000 (1)
Brennen Menell	$71,667 (1)
Gage Quinney	$71,500 (1)
Marek Tvrdon	$70,000 (4)
Chris Butler	$70,000 (3)
Matt Halischuk	$70,000 (3)
Alex Biega	$70,000 (3)
Tom Gilbert	$70,000 (1)
Chris Stewart	$70,000 (3)
Adam McQuaid	$70,000 (3)
Bracken Kearns	$66,000 (2)
Steven Kampfer	$65,000 (2)
Cedrick Desjardins	$65,000 (2)
Andy Miele	$65,000 (2)
Benoit Pouliot	$65,000 (2)
Nathan Walker	$65,000 (1)
Sergei Boikov	$65,000 (3)
Tim Erixon	$65,000 (1)
Trevor Cheek	$65,000 (1)
Nic Kerdiles	$65,000 (1)
Total Farm Players	28
Salary Commitment
Year 12 : $2,282,579
Year 13 : $1,427,000
Year 14 : $817,000
Year 15 : $222,000
Salary Average Commitment
Year 12 : $2,282,579
Year 13 : $1,427,000
Year 14 : $817,000
Year 15 : $222,000

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $110 - 5,907 - 98.45%
Level 2:	5000 - $60 - 4,909 - 98.18%
Level 3:	2000 - $35 - 1,991 - 99.55%
Level 4:	3839 - $25 - 3,839 - 100.00%
Luxury :	960 - $210 - 907 - 94.51%
Total Capacity :	17799
Farm
Farm Level 1:	2000 - $35 - 1,591 - 79.56%
Farm Level 2:	1000 - $15 - 951 - 95.10%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,553 - 98.62%
Average Income per Game	$1,937,757
Year to Date Revenue	$79,448,023
Farm
Home Games Left	0
Average Attendance - %	2,542 - 84.74%
Average Income per Game	$104,231
Year to Date Revenue	$4,273,484
Expense
Pro Players Total Salaries	$80,879,476
Farm Players Total Salaries	$2,120,962
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,192,387
Farm Year To Date Expenses	$2,118,225
Pro Salary Cap To Date	$79,699,938
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$625,996
Pro Estimated Expenses	$625,996
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,570
Farm Estimated Expenses	$0
Estimated Season Expenses	$625,996
Season Salary Cap	$80,879,476
Estimate Under Maximum Salary Cap of $81,500,000	$620,524
Estimate Over Minimum Salary Cap of $60,200,000	$20,679,476
Current Bank Account	$13,028,987
Projected Bank Account	$12,402,991

Pro Players Salaries
Evgeny Kuznetsov	$7,800,000 (5)
Patrice Bergeron	$6,875,000 (4)
Keith Yandle	$6,350,000 (7)
Mikko Koivu (1 Way Contract)	$6,000,000 (4)
Alexander Steen	$5,750,000 (1)
T.J. Oshie	$5,750,000 (9)
Reilly Smith	$5,000,000 (6)
Carl Soderberg	$4,750,000 (1)
Devan Dubnyk	$4,333,333 (2)
Evgeny Dadanov	$4,000,000 (1)
Kevin Shattenkirk	$3,325,000 (3)
Darnell Nurse	$3,200,000 (1)
Dalton Prout (1 Way Contract)	$3,000,001 (4)
Colton Sissons	$2,857,143 (12)
Craig Smith	$2,550,000 (1)
Andrew Copp	$2,280,000 (3)
Taylor Fedun	$2,000,999 (4)
Robert Hagg	$1,150,000 (1)
Brandon Manning	$1,000,000 (1)
Brett Seney	$757,000 (1)
Iiro Pakarinen	$751,000 (1)
Ben Street	$700,000 (1)
Reto Berra	$700,000 (3)
Total Pro Players	23
Salary Commitment
Year 12 : $80,879,476
Year 13 : $56,271,476
Year 14 : $51,938,143
Year 15 : $45,633,143
Salary Average Commitment
Year 12 : $80,879,476
Year 13 : $56,271,476
Year 14 : $51,938,143
Year 15 : $45,633,143
Salary Cap with 1 Way Contract
Year 12 : $80,879,476
Year 13 : $56,271,476
Year 14 : $51,938,143
Year 15 : $45,633,143

Farm Players Salaries
Cooper Marody	$92,500 (3)
Ryan MacInnis	$87,413 (1)
Teemu Pulkkinen	$80,000 (1)
Michael Bunting	$73,750 (2)
Dysin Mayo	$71,500 (1)
Al Montoya	$70,000 (3)
Anders Lindback	$70,000 (4)
Adam Payerl	$70,000 (3)
Sean Collins	$70,000 (3)
Alex Grant	$70,000 (1)
Joakim Andersson	$70,000 (1)
Nick Spaling	$70,000 (1)
Radek Dvorak	$70,000 (3)
Jason Chimera	$70,000 (1)
Zach Boychuk	$70,000 (1)
Mike Brown	$70,000 (3)
Brad Malone	$70,000 (1)
Darren Kramer	$70,000 (3)
Klas Dahlbeck	$70,000 (1)
Tyler Gaudet	$70,000 (1)
Andy Welinski	$70,000 (4)
Evan Smith	$70,000 (3)
Peter Harrold	$70,000 (3)
Brad Stuart	$65,200 (1)
Tuomo Ruutu	$65,200 (1)
John-Michael Liles	$65,200 (1)
Brody Sutter	$65,200 (1)
Jakub Kindl	$65,000 (1)
Ronalds Kenins	$65,000 (1)
Mike Halmo	$65,000 (1)
Total Farm Players	30
Salary Commitment
Year 12 : $2,120,962
Year 13 : $866,250
Year 14 : $792,500
Year 15 : $140,000
Salary Average Commitment
Year 12 : $2,120,962
Year 13 : $866,250
Year 14 : $792,500
Year 15 : $140,000

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $110 - 5,879 - 97.98%
Level 2:	5000 - $60 - 4,916 - 98.32%
Level 3:	2000 - $38 - 1,986 - 99.29%
Level 4:	3675 - $30 - 3,675 - 100.00%
Luxury :	890 - $220 - 875 - 98.27%
Total Capacity :	17565
Farm
Farm Level 1:	2000 - $35 - 1,633 - 81.63%
Farm Level 2:	1000 - $15 - 952 - 95.21%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,330 - 98.66%
Average Income per Game	$1,966,463
Year to Date Revenue	$80,625,003
Farm
Home Games Left	0
Average Attendance - %	2,585 - 86.15%
Average Income per Game	$106,417
Year to Date Revenue	$4,363,098
Expense
Pro Players Total Salaries	$79,843,769
Farm Players Total Salaries	$2,517,584
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,145,427
Farm Year To Date Expenses	$2,517,632
Pro Salary Cap To Date	$78,652,860
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$618,029
Pro Estimated Expenses	$618,029
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,669
Farm Estimated Expenses	$0
Estimated Season Expenses	$618,029
Season Salary Cap	$79,843,769
Estimate Under Maximum Salary Cap of $81,500,000	$1,656,231
Estimate Over Minimum Salary Cap of $60,200,000	$19,643,769
Current Bank Account	$101,585,476
Projected Bank Account	$100,967,447

Pro Players Salaries
Anze Kopitar	$10,000,000 (4)
Shea Weber	$7,857,144 (5)
Tuukka Rask	$7,000,000 (2)
Joe Pavelski	$7,000,000 (4)
Jake Guentzel	$6,000,000 (8)
Dustin Brown	$5,875,000 (5)
Nick Foligno	$5,500,000 (2)
Tyler Toffoli	$4,600,000 (1)
Frederik Andersen	$4,000,000 (2)
Jean-Gabriel Pageau	$3,100,000 (1)
Oskar Sundqvist	$2,750,000 (6)
Carl Hagelin	$2,750,000 (6)
Jamie Oleksiak	$2,137,500 (2)
Zdeno Chara	$2,000,000 (1)
Matt Benning	$1,900,000 (1)
Matt Grzelcyk	$1,400,000 (1)
Carl Gunnarsson	$1,000,000 (4)
Wayne Simmonds	$1,000,000 (4)
Brady Tkachuk	$925,000 (3)
Brendan Perlini	$874,125 (1)
Sami Niku	$775,000 (1)
Daniel Cleary	$700,000 (4)
Scott Wilson	$700,000 (4)
Total Pro Players	23
Salary Commitment
Year 12 : $79,843,769
Year 13 : $65,194,644
Year 14 : $46,557,144
Year 15 : $45,632,144
Salary Average Commitment
Year 12 : $79,843,769
Year 13 : $65,194,644
Year 14 : $46,557,144
Year 15 : $45,632,144
Salary Cap with 1 Way Contract
Year 12 : $79,843,769
Year 13 : $65,194,644
Year 14 : $46,557,144
Year 15 : $45,632,144

Farm Players Salaries
Scott Wedgewood	$100,000 (3)
Lucas Johansen	$92,500 (1)
Michael Rasmussen	$86,417 (3)
Malcolm Subban	$85,000 (1)
Emil Johansson	$78,417 (1)
Josh Anderson	$76,500 (2)
Calvin Pickard	$75,000 (2)
Alex Nedeljkovic	$73,750 (1)
J.C. Lipon	$70,000 (3)
Lance Bouma	$70,000 (4)
Maxim Lapierre	$70,000 (3)
Tyson Strachan	$70,000 (4)
Jared Staal	$70,000 (3)
Jan Kovar	$70,000 (3)
Chris Casto	$70,000 (3)
Scottie Upshall	$70,000 (3)
Alex Guptill	$70,000 (3)
Giorgio Estephan	$70,000 (3)
Jay McClement	$70,000 (3)
Rob Klinkhammer	$70,000 (4)
Dainius Zubrus	$70,000 (3)
Ed Jovanovski	$70,000 (3)
Jared Cowen	$70,000 (3)
Peter Cehlarik	$70,000 (1)
Ryan Fitzgerald	$70,000 (1)
Rob O'Gara	$70,000 (3)
Bryan Lerg	$70,000 (4)
B.J. Crombeen	$65,000 (2)
Nick Schultz	$65,000 (2)
Jean-Francois Berube	$65,000 (2)
Brad Winchester	$65,000 (2)
Mike Weber	$65,000 (2)
Beau Bennett	$65,000 (1)
Sebastian Wannstrom	$65,000 (2)
Taylor Doherty	$65,000 (2)
Total Farm Players	35
Salary Commitment
Year 12 : $2,517,584
Year 13 : $1,982,917
Year 14 : $1,376,417
Year 15 : $280,000
Salary Average Commitment
Year 12 : $2,517,584
Year 13 : $1,982,917
Year 14 : $1,376,417
Year 15 : $280,000

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $105 - 5,908 - 98.47%
Level 2:	5000 - $60 - 4,905 - 98.10%
Level 3:	2000 - $38 - 1,978 - 98.90%
Level 4:	4790 - $25 - 4,632 - 96.71%
Luxury :	900 - $210 - 868 - 96.48%
Total Capacity :	18690
Farm
Farm Level 1:	2000 - $25 - 1,947 - 97.37%
Farm Level 2:	1000 - $10 - 984 - 98.42%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,292 - 97.87%
Average Income per Game	$1,919,086
Year to Date Revenue	$78,682,512
Farm
Home Games Left	0
Average Attendance - %	2,932 - 97.72%
Average Income per Game	$87,204
Year to Date Revenue	$3,575,352
Expense
Pro Players Total Salaries	$71,439,833
Farm Players Total Salaries	$2,085,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$70,925,446
Farm Year To Date Expenses	$2,078,994
Pro Salary Cap To Date	$70,432,879
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$553,383
Pro Estimated Expenses	$553,383
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,289
Farm Estimated Expenses	$0
Estimated Season Expenses	$553,383
Season Salary Cap	$73,939,833
Estimate Under Maximum Salary Cap of $81,500,000	$7,560,167
Estimate Over Minimum Salary Cap of $60,200,000	$13,739,833
Current Bank Account	$67,421,610
Projected Bank Account	$66,868,227

Pro Players Salaries
Drew Doughty	$11,000,000 (15)
Carey Price (1 Way Contract)	$10,500,000 (6)
Paul Stastny	$6,500,000 (2)
Jonathan Drouin	$5,500,000 (4)
Rasmus Andersson	$4,550,000 (12)
Alex Killorn	$4,450,000 (6)
Linus Ullmark (1 Way Contract)	$4,059,000 (3)
Zack Smith	$4,000,000 (2)
Jack Johnson	$3,250,000 (2)
JT Compher	$3,000,000 (2)
Brendan Smith	$2,000,000 (1)
Brad Richardson	$2,000,000 (1)
Mark Jankowski	$1,675,000 (1)
Jan Rutta	$1,300,000 (1)
Matt Martin	$1,000,000 (1)
Chandler Stephenson	$975,000 (2)
Dylan DeMelo	$900,000 (1)
Miro Heiskanen	$894,166 (3)
Caleb Jones	$850,000 (4)
Roope Hintz	$811,667 (1)
Cedric Paquette	$800,000 (3)
Nicolas Roy	$750,000 (4)
Matt Irwin	$675,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $71,439,833
Year 13 : $61,078,166
Year 14 : $43,353,166
Year 15 : $37,600,000
Salary Average Commitment
Year 12 : $71,339,833
Year 13 : $61,078,166
Year 14 : $43,353,166
Year 15 : $37,600,000
Salary Cap with 1 Way Contract
Year 12 : $71,439,833
Year 13 : $61,078,166
Year 14 : $43,353,166
Year 15 : $37,600,000

Farm Players Salaries
Karl Alzner	$100,000 (2)
Brandon Pirri	$100,000 (3)
Trevor Daley	$100,000 (1)
Derek Forbort	$100,000 (4)
Matiss Kivenieks	$92,500 (1)
Calvin Petersen	$92,500 (1)
Joe Morrow	$90,000 (3)
Marcus Kruger	$80,000 (1)
Jason Pominville	$75,000 (2)
Taylor Chorney	$70,000 (1)
Justin Dowling	$70,000 (1)
Jeremiah Addison	$70,000 (2)
Ryan Garbutt	$70,000 (1)
Andrei Loktionov	$70,000 (1)
Tim Sestito	$70,000 (2)
Kent Patterson	$70,000 (1)
Shawn Lalonde	$70,000 (1)
Jim Slater	$70,000 (1)
Andrew Desjardins	$70,000 (1)
Steve Downie	$70,000 (1)
Clayton Stoner	$70,000 (2)
Chris Porter	$70,000 (2)
Jack Skille	$70,000 (1)
Dmitrij Jaskin	$70,000 (2)
Ivan Telegin	$70,000 (2)
Dan Catenacci	$70,000 (1)
Craig Cunningham	$65,000 (1)
Total Farm Players	27
Salary Commitment
Year 12 : $2,085,000
Year 13 : $885,000
Year 14 : $290,000
Year 15 : $100,000
Salary Average Commitment
Year 12 : $2,085,000
Year 13 : $885,000
Year 14 : $290,000
Year 15 : $100,000

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 5,840 - 97.33%
Level 2:	5000 - $66 - 4,813 - 96.26%
Level 3:	2000 - $42 - 1,965 - 98.27%
Level 4:	5329 - $25 - 4,615 - 86.60%
Luxury :	860 - $202 - 854 - 99.26%
Total Capacity :	19189
Farm
Farm Level 1:	2000 - $34 - 1,899 - 94.97%
Farm Level 2:	1000 - $15 - 952 - 95.24%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,087 - 94.26%
Average Income per Game	$1,895,295
Year to Date Revenue	$77,707,095
Farm
Home Games Left	0
Average Attendance - %	2,852 - 95.06%
Average Income per Game	$117,508
Year to Date Revenue	$4,817,812
Expense
Pro Players Total Salaries	$72,880,626
Farm Players Total Salaries	$2,041,750
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,155,094
Farm Year To Date Expenses	$2,153,052
Pro Salary Cap To Date	$72,662,550
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$564,466
Pro Estimated Expenses	$564,466
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,951
Farm Estimated Expenses	$0
Estimated Season Expenses	$564,466
Season Salary Cap	$72,880,626
Estimate Under Maximum Salary Cap of $81,500,000	$8,619,374
Estimate Over Minimum Salary Cap of $60,200,000	$12,680,626
Current Bank Account	$137,200,233
Projected Bank Account	$136,635,767

Pro Players Salaries
Brent Burns	$8,000,000 (11)
Victor Hedman	$7,875,000 (11)
David Pastrnak	$6,666,666 (7)
Brad Marchand	$6,125,000 (9)
Evgeni Malkin	$6,100,000 (5)
Ryan Nugent-Hopkins	$6,000,000 (2)
Duncan Keith	$5,538,462 (5)
TJ Brodie	$4,383,000 (1)
Andrei Vasilevskiy	$3,500,000 (1)
John Moore	$2,750,000 (6)
Jimmy Vesey	$2,275,000 (1)
Vladislav Namestnikov	$2,000,000 (1)
Jason Dickinson	$1,500,000 (2)
Vince Hinostroza	$1,500,000 (1)
Tyler Bertuzzi	$1,400,000 (1)
Cory Schneider	$1,000,000 (3)
Olli Juolevi	$894,166 (1)
Max Jones	$863,333 (4)
Phil Varone	$800,000 (2)
Dillon Dube	$778,333 (3)
Aleksi Saarela	$753,333 (1)
Anthony Bitetto	$750,000 (1)
Mathieu Joseph	$728,333 (1)
Martin Kaut	$700,000 (1)
Total Pro Players	24
Salary Commitment
Year 12 : $72,880,626
Year 13 : $53,996,794
Year 14 : $45,696,794
Year 15 : $43,918,461
Salary Average Commitment
Year 12 : $72,880,626
Year 13 : $53,996,794
Year 14 : $45,696,794
Year 15 : $43,918,461
Salary Cap with 1 Way Contract
Year 12 : $72,880,626
Year 13 : $53,996,794
Year 14 : $45,696,794
Year 15 : $43,918,461

Farm Players Salaries
Henrik Karlsson	$100,000 (4)
Frank Corrado	$90,000 (1)
Daniel Paille	$90,000 (3)
Ryan Wilson	$90,000 (2)
Casey Bailey	$80,000 (2)
Chad Rau	$80,000 (2)
Patrick Dwyer	$80,000 (2)
Michal Jordan	$80,000 (2)
Corban Knight	$80,000 (2)
David Rundblad	$80,000 (2)
Paul Postma	$80,000 (2)
Davis Drewiske	$80,000 (2)
Chris Thorburn	$80,000 (2)
Jason Garrison	$80,000 (2)
Brandon Prust	$80,000 (2)
Raphael Diaz	$80,000 (2)
Kellan Lain	$80,000 (2)
Shane O'Brien	$80,000 (2)
Miikka Salomaki	$75,000 (1)
Gabriel Gagne	$74,250 (1)
JJ Piccinich	$70,000 (1)
Keaton Middleton	$70,000 (1)
Alex Broadhurst	$70,000 (1)
Troy Grosenick	$70,000 (2)
Andrew Nielsen	$65,000 (1)
Christopher Gibson	$57,500 (1)
Total Farm Players	26
Salary Commitment
Year 12 : $2,041,750
Year 13 : $1,470,000
Year 14 : $190,000
Year 15 : $100,000
Salary Average Commitment
Year 12 : $2,041,750
Year 13 : $1,470,000
Year 14 : $190,000
Year 15 : $100,000

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 5,848 - 97.47%
Level 2:	5000 - $60 - 4,807 - 96.13%
Level 3:	2000 - $35 - 1,980 - 99.02%
Level 4:	4750 - $25 - 4,523 - 95.23%
Luxury :	930 - $200 - 876 - 94.25%
Total Capacity :	18680
Farm
Farm Level 1:	2000 - $35 - 1,627 - 81.36%
Farm Level 2:	1000 - $15 - 964 - 96.38%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,035 - 96.55%
Average Income per Game	$1,834,079
Year to Date Revenue	$75,197,241
Farm
Home Games Left	0
Average Attendance - %	2,591 - 86.37%
Average Income per Game	$106,398
Year to Date Revenue	$4,362,325
Expense
Pro Players Total Salaries	$78,737,500
Farm Players Total Salaries	$2,234,333
Coaches Total Salaries	$850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,560,117
Farm Year To Date Expenses	$2,324,310
Pro Salary Cap To Date	$76,722,810
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$612,212
Pro Estimated Expenses	$612,212
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,456
Farm Estimated Expenses	$0
Estimated Season Expenses	$612,212
Season Salary Cap	$78,737,500
Estimate Under Maximum Salary Cap of $81,500,000	$2,762,500
Estimate Over Minimum Salary Cap of $60,200,000	$18,537,500
Current Bank Account	$114,020,933
Projected Bank Account	$113,408,721

Pro Players Salaries
Jeff Skinner	$9,000,000 (15)
Anders Lee	$7,000,000 (12)
Ryan McDonagh	$6,750,000 (9)
Jordan Staal	$6,000,000 (5)
Jonathan Quick	$5,800,000 (6)
Travis Konecny	$5,550,000 (11)
Jonathan Marchessault	$5,000,000 (9)
Justin Faulk	$4,833,333 (1)
Shayne Gostisbehere	$4,500,000 (7)
Brian Dumoulin	$4,100,000 (7)
Eric Staal	$3,250,000 (3)
Alex Chiasson	$2,500,000 (3)
Tyler Bozak	$2,500,000 (2)
Calvin de Haan	$2,500,000 (1)
Brock McGinn	$2,100,000 (3)
Matt Nieto	$1,975,000 (1)
Nick Holden	$1,100,000 (1)
Christian Jaros	$755,000 (1)
Jesper Bratt	$749,167 (1)
Freddie Hamilton	$700,000 (1)
Warren Foegele	$700,000 (1)
Michael Hutchinson	$700,000 (4)
Lucas Wallmark	$675,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $78,737,500
Year 13 : $64,750,000
Year 14 : $62,250,000
Year 15 : $54,400,000
Salary Average Commitment
Year 12 : $78,737,500
Year 13 : $64,750,000
Year 14 : $62,250,000
Year 15 : $54,400,000
Salary Cap with 1 Way Contract
Year 12 : $78,737,500
Year 13 : $64,750,000
Year 14 : $62,250,000
Year 15 : $54,400,000

Farm Players Salaries
Victor Rask	$400,000 (5)
Adam Huska	$92,500 (2)
Robin Kovacs	$80,333 (1)
Brett Bulmer	$80,000 (3)
Justin Hache	$80,000 (3)
Jake Massie	$77,000 (2)
Spencer Smallman	$74,167 (1)
Steven Lorentz	$72,833 (1)
Nick Lappin	$70,000 (4)
Sergey Tolchinski	$70,000 (1)
Phil Di Giuseppe	$70,000 (1)
Andreas Borgman	$70,000 (1)
Jhonas Enroth	$70,000 (1)
Tobias Rieder	$70,000 (4)
Sebastian Aho (D)	$70,000 (1)
Austin Fyten	$70,000 (2)
Keegan Lowe	$67,500 (1)
Karri Ramo	$65,000 (1)
Ethan Werek	$65,000 (2)
Alex Friesen	$65,000 (2)
Phil Lane	$65,000 (2)
Joel Hanley	$65,000 (2)
Jeremy Welsh	$65,000 (2)
Rob Flick	$65,000 (2)
Trent Vogelhuber	$65,000 (2)
Mark MacMillan	$65,000 (2)
Jakub Jerabek	$65,000 (2)
Total Farm Players	27
Salary Commitment
Year 12 : $2,234,333
Year 13 : $1,524,500
Year 14 : $700,000
Year 15 : $540,000
Salary Average Commitment
Year 12 : $2,234,333
Year 13 : $1,524,500
Year 14 : $700,000
Year 15 : $540,000

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $110 - 5,795 - 96.58%
Level 2:	5000 - $70 - 4,851 - 97.01%
Level 3:	2000 - $45 - 1,963 - 98.17%
Level 4:	6620 - $35 - 4,425 - 66.85%
Luxury :	880 - $260 - 697 - 79.20%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $45 - 1,195 - 59.74%
Farm Level 2:	1000 - $25 - 517 - 51.72%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,731 - 86.49%
Average Income per Game	$2,088,159
Year to Date Revenue	$85,614,536
Farm
Home Games Left	0
Average Attendance - %	1,712 - 57.06%
Average Income per Game	$99,372
Year to Date Revenue	$4,074,232
Expense
Pro Players Total Salaries	$65,298,999
Farm Players Total Salaries	$2,574,080
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,275,000
Pro Year To Date Expenses	$66,038,366
Farm Year To Date Expenses	$2,602,511
Pro Salary Cap To Date	$60,127,906
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$548,454
Pro Estimated Expenses	$548,454
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,110
Farm Estimated Expenses	$0
Estimated Season Expenses	$548,454
Season Salary Cap	$68,573,999
Estimate Under Maximum Salary Cap of $81,500,000	$12,926,001
Estimate Over Minimum Salary Cap of $60,200,000	$8,373,999
Current Bank Account	$99,719,274
Projected Bank Account	$99,170,820

Pro Players Salaries
Jonathan Toews	$10,500,000 (7)
Nick Paul (1 Way Contract)	$8,500,000 (2)
Brayden Point	$6,750,000 (4)
Mike Green	$5,375,000 (1)
Niklas Hjalmarsson	$5,000,000 (3)
Michael Frolik	$4,300,000 (1)
Anders Nilsson	$2,600,000 (3)
Sam Bennett	$2,550,000 (3)
Frank Vatrano	$2,533,333 (5)
Stephen Johns	$2,350,000 (3)
Collin Delia (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$2,000,000
Jordie Benn	$2,000,000 (2)
Ivan Barbashev	$1,475,000 (2)
Joakim Nordstrom	$1,000,000 (1)
Joel Persson	$1,000,000 (1)
Vladislav Gavrikov	$925,000 (2)
Igor Shesterkin	$925,000 (2)
Filip Zadina	$894,000 (4)
Thomas Chabot	$863,333 (1)
Carl Dahlstrom	$850,000 (2)
Jordan Kyrou	$758,333 (2)
John Hayden	$750,000 (1)
Kevin Stenlund	$700,000 (1)
Alexandre Texier	$700,000 (1)
Total Pro Players	24
Salary Commitment
Year 12 : $65,298,999
Year 13 : $50,610,666
Year 14 : $33,177,333
Year 15 : $20,677,333
Salary Average Commitment
Year 12 : $65,298,999
Year 13 : $50,610,666
Year 14 : $33,177,333
Year 15 : $20,677,333
Salary Cap with 1 Way Contract
Year 12 : $65,298,999
Year 13 : $50,610,666
Year 14 : $33,177,333
Year 15 : $20,677,333

Farm Players Salaries
Alex Lyon	$200,000 (2)
Hunter Miska	$150,000 (2)
Lawrence Pilut	$92,500 (1)
Joe Veleno	$92,500 (4)
Shawn Matthias	$90,000 (1)
Gabriel Vilardi	$89,417 (4)
Gustav Forsling	$87,413 (1)
Kerby Rychel	$86,333 (1)
MacKenzie Entwistle	$81,167 (6)
Tyler Benson	$80,833 (2)
Anthony Louis	$77,500 (1)
Luc Snuggerud	$76,750 (1)
Dylan Sikura	$75,000 (2)
Kris Newbury	$75,000 (1)
Marc-Andre Cliche	$75,000 (1)
Chris Higgins	$75,000 (1)
Tomas Fleischmann	$75,000 (1)
Calle Rosen	$75,000 (2)
Cameron Abney	$75,000 (1)
Matt Iacopelli	$74,250 (1)
Gabriel Fontaine	$73,667 (1)
Graham Knott	$72,833 (1)
Brandon Gignac	$71,417 (2)
Chris Bigras	$70,000 (2)
Luke Johnson	$70,000 (2)
Jordan Schmaltz	$70,000 (1)
Jakub Zboril	$70,000 (1)
Jack Studnicka	$70,000 (1)
Troy Josephs	$70,000 (1)
Michael Chaput	$67,500 (1)
Maxime Clermont	$65,000 (1)
Total Farm Players	31
Salary Commitment
Year 12 : $2,574,080
Year 13 : $1,055,334
Year 14 : $263,084
Year 15 : $263,084
Salary Average Commitment
Year 12 : $2,574,080
Year 13 : $1,055,334
Year 14 : $263,084
Year 15 : $263,084

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $103 - 5,907 - 98.46%
Level 2:	5000 - $74 - 4,831 - 96.63%
Level 3:	2000 - $44 - 1,969 - 98.43%
Level 4:	4077 - $34 - 4,075 - 99.94%
Luxury :	930 - $228 - 892 - 95.90%
Total Capacity :	18007
Farm
Farm Level 1:	2000 - $25 - 1,973 - 98.67%
Farm Level 2:	1000 - $10 - 994 - 99.36%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,674 - 98.15%
Average Income per Game	$2,077,785
Year to Date Revenue	$85,189,177
Farm
Home Games Left	0
Average Attendance - %	2,967 - 98.90%
Average Income per Game	$88,311
Year to Date Revenue	$3,620,758
Expense
Pro Players Total Salaries	$70,609,106
Farm Players Total Salaries	$2,047,625
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$66,959,363
Farm Year To Date Expenses	$1,948,367
Pro Salary Cap To Date	$66,466,814
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$546,993
Pro Estimated Expenses	$546,993
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,997
Farm Estimated Expenses	$0
Estimated Season Expenses	$546,993
Season Salary Cap	$70,609,106
Estimate Under Maximum Salary Cap of $81,500,000	$10,890,894
Estimate Over Minimum Salary Cap of $60,200,000	$10,409,106
Current Bank Account	$153,925,226
Projected Bank Account	$153,378,233

Pro Players Salaries
Jakub Voracek	$8,250,000 (8)
Kevin Hayes	$7,142,857 (13)
Cam Atkinson	$5,875,000 (7)
Anton Stralman	$5,750,000 (2)
Tyson Barrie	$5,500,000 (1)
Tyler Johnson	$5,000,000 (8)
Morgan Rielly	$5,000,000 (4)
Andy Greene	$5,000,000 (1)
Jacob Markstrom	$3,666,667 (1)
Ben Chiarot	$3,500,000 (4)
Victor Olofsson	$2,900,000 (2)
Mattias Janmark	$2,300,000 (1)
Connor Brown	$2,100,000 (1)
Ryan Hartman	$1,900,000 (3)
Jake DeBrusk	$863,333 (1)
Anthony Angello	$833,750 (1)
Riley Stillman	$773,333 (3)
Anton Lindholm	$742,500 (3)
Givani Smith	$714,166 (3)
Brian Campbell	$700,000 (3)
Aaron Rome	$700,000 (3)
Troy Brouwer	$700,000 (1)
Mackenzie Blackwood	$697,500 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $70,609,106
Year 13 : $48,947,856
Year 14 : $40,297,856
Year 15 : $34,767,857
Salary Average Commitment
Year 12 : $70,609,106
Year 13 : $48,947,856
Year 14 : $40,297,856
Year 15 : $34,767,857
Salary Cap with 1 Way Contract
Year 12 : $70,609,106
Year 13 : $48,947,856
Year 14 : $40,297,856
Year 15 : $34,767,857

Farm Players Salaries
Libor Sulak	$83,375 (1)
Jonathan Ang	$75,000 (3)
Frederick Tiffels	$74,250 (1)
Teemu Hartikainen	$70,000 (1)
Ben Johnson	$70,000 (1)
Brendan Ranford	$70,000 (1)
Joel Chouinard	$70,000 (3)
Connor Bleackley	$70,000 (1)
Mason Geertsen	$70,000 (1)
Connor Brickley	$70,000 (3)
Curtis McKenzie	$70,000 (1)
Dennis Robertson	$70,000 (3)
Michael Keranen	$70,000 (1)
Kevin Gagne	$70,000 (3)
Michal Neuvirth	$70,000 (3)
Mike Murphy	$70,000 (3)
Torrey Mitchell	$70,000 (1)
Tomas Vincour	$70,000 (3)
Zack Stortini	$70,000 (1)
John Erskine	$70,000 (1)
Tim Wallace	$70,000 (1)
Stefan Elliott	$70,000 (3)
Tye McGinn	$70,000 (1)
Sean Bergenheim	$70,000 (1)
Ty Rattie	$70,000 (1)
Hunter Fejes	$70,000 (1)
Spencer Martin	$70,000 (1)
Tommy Wingels	$70,000 (1)
Francis Perron	$65,000 (2)
Total Farm Players	29
Salary Commitment
Year 12 : $2,047,625
Year 13 : $700,000
Year 14 : $635,000
Year 15 : $0
Salary Average Commitment
Year 12 : $2,047,625
Year 13 : $700,000
Year 14 : $635,000
Year 15 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $180 - 3,900 - 65.00%
Level 2:	5000 - $145 - 3,250 - 65.00%
Level 3:	2000 - $75 - 1,300 - 65.00%
Level 4:	4204 - $55 - 2,733 - 65.01%
Luxury :	940 - $400 - 611 - 65.00%
Total Capacity :	18144
Farm
Farm Level 1:	2000 - $60 - 1,002 - 50.12%
Farm Level 2:	1000 - $40 - 500 - 50.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	11,794 - 65.00%
Average Income per Game	$2,481,543
Year to Date Revenue	$101,743,263
Farm
Home Games Left	0
Average Attendance - %	1,502 - 50.08%
Average Income per Game	$119,420
Year to Date Revenue	$4,896,229
Expense
Pro Players Total Salaries	$77,755,166
Farm Players Total Salaries	$2,534,400
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,400,000
Pro Year To Date Expenses	$77,334,264
Farm Year To Date Expenses	$2,534,400
Pro Salary Cap To Date	$76,595,475
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$603,886
Pro Estimated Expenses	$603,886
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,800
Farm Estimated Expenses	$0
Estimated Season Expenses	$603,886
Season Salary Cap	$81,155,166
Estimate Under Maximum Salary Cap of $81,500,000	$344,834
Estimate Over Minimum Salary Cap of $60,200,000	$20,955,166
Current Bank Account	$93,374,485
Projected Bank Account	$92,770,599

Pro Players Salaries
Oliver Ekman-Larsson	$8,250,000 (15)
Matt Duchene	$8,000,000 (6)
Evander Kane	$7,000,000 (10)
Torey Krug	$5,250,000 (1)
Mike Hoffman	$5,187,500 (1)
Jordan Binnington	$4,400,000 (3)
Brock Nelson	$4,250,000 (1)
Jonas Brodin	$4,166,666 (3)
Josh Manson	$4,100,000 (4)
Brendan Gallagher	$3,750,000 (1)
Mikkel Boedker	$3,750,000 (2)
Radko Gudas	$3,350,000 (1)
Zach Bogosian (1 Way Contract)	$3,250,000 (1)
Max Domi	$3,150,000 (1)
Zach Hyman	$2,250,000 (2)
Michael Grabner	$1,675,000 (3)
Antoine Roussel (1 Way Contract)	$1,600,000 (1)
Greg McKegg	$876,000 (2)
Jeremy Smith	$700,000 (1)
Marko Dano	$700,000 (1)
Marek Zidlicky (1 Way Contract)	$700,000 (1)
Martin Marincin	$700,000 (1)
Greg Zanon	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $77,755,166
Year 13 : $44,467,666
Year 14 : $37,591,666
Year 15 : $27,350,000
Salary Average Commitment
Year 12 : $77,755,166
Year 13 : $44,467,666
Year 14 : $37,591,666
Year 15 : $27,350,000
Salary Cap with 1 Way Contract
Year 12 : $77,755,166
Year 13 : $44,467,666
Year 14 : $37,591,666
Year 15 : $27,350,000

Farm Players Salaries
Nick Schmaltz	$585,000 (13)
Tyler Beskorowany	$99,900 (2)
Jakob Forsbacka-Karlsson	$91,600 (4)
Allen York	$90,000 (2)
Matt Read	$85,100 (2)
Chris Conner	$80,000 (1)
Michael Sgarbossa	$80,000 (1)
Jiri Sekac	$77,600 (2)
Slava Voynov	$77,600 (2)
Dylan Olsen	$77,600 (2)
Magnus Hellberg	$70,000 (3)
Aaron Palushaj	$70,000 (1)
Matthew Lombardi	$70,000 (1)
Jimmy Hayes	$70,000 (1)
Josh Jooris	$70,000 (1)
Max Friberg	$70,000 (3)
Evan McEneny	$70,000 (1)
Jyrki Jokipakka	$70,000 (1)
Fedor Tyutin	$70,000 (3)
Ryan Kesler	$70,000 (1)
Derek Dorsett	$70,000 (1)
Louis Leblanc	$70,000 (1)
Joey Laleggia	$70,000 (1)
Shane Prince	$70,000 (1)
Mark McNeill	$70,000 (1)
Dillon Simpson	$70,000 (1)
Viktor Antipin	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 12 : $2,534,400
Year 13 : $1,394,400
Year 14 : $886,600
Year 15 : $676,600
Salary Average Commitment
Year 12 : $2,534,400
Year 13 : $1,394,400
Year 14 : $886,600
Year 15 : $676,600

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 5,797 - 96.61%
Level 2:	5000 - $60 - 4,813 - 96.27%
Level 3:	2000 - $35 - 1,958 - 97.89%
Level 4:	4550 - $25 - 4,397 - 96.64%
Luxury :	950 - $200 - 884 - 93.03%
Total Capacity :	18500
Farm
Farm Level 1:	2000 - $35 - 1,642 - 82.12%
Farm Level 2:	1000 - $15 - 952 - 95.21%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,849 - 96.48%
Average Income per Game	$1,823,278
Year to Date Revenue	$74,754,392
Farm
Home Games Left	0
Average Attendance - %	2,594 - 86.48%
Average Income per Game	$106,926
Year to Date Revenue	$4,383,973
Expense
Pro Players Total Salaries	$61,562,501
Farm Players Total Salaries	$1,935,333
Coaches Total Salaries	$775,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,650,000
Pro Year To Date Expenses	$61,403,355
Farm Year To Date Expenses	$1,945,115
Pro Salary Cap To Date	$60,639,917
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$479,519
Pro Estimated Expenses	$479,519
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,120
Farm Estimated Expenses	$0
Estimated Season Expenses	$479,519
Season Salary Cap	$69,212,501
Estimate Under Maximum Salary Cap of $81,500,000	$12,287,499
Estimate Over Minimum Salary Cap of $60,200,000	$9,012,501
Current Bank Account	$39,540,825
Projected Bank Account	$39,061,306

Pro Players Salaries
Ryan Miller (1 Way Contract)	$12,800,000 (4)
Alexander Radulov (1 Way Contract)	$6,350,000 (2)
David Backes	$6,000,000 (3)
Nick Leddy	$5,500,000 (1)
Pekka Rinne	$5,000,000 (2)
John Klingberg	$4,250,000 (4)
Nick Bjugstad	$4,100,000 (3)
Charlie Coyle	$3,200,000 (1)
Chris Tierney	$2,937,500 (1)
Alex Iafallo	$2,425,000 (2)
Travis Boyd	$800,000 (1)
Brad Hunt	$700,001 (3)
Chad Ruhwedel	$700,000 (3)
Scott Sabourin	$700,000 (4)
Dylan McIlrath	$700,000 (3)
Colin Wilson	$700,000 (3)
Garnet Hathaway	$700,000 (1)
Gemel Smith	$700,000 (1)
Derrick Pouliot	$700,000 (4)
Keaton Ellerby	$650,000 (1)
William Wrenn	$650,000 (2)
Rasmus Rissanen	$650,000 (1)
Barclay Goodrow	$650,000 (2)
Total Pro Players	23
Salary Commitment
Year 12 : $61,562,501
Year 13 : $46,425,001
Year 14 : $31,350,001
Year 15 : $18,450,000
Salary Average Commitment
Year 12 : $61,562,501
Year 13 : $46,425,001
Year 14 : $31,350,001
Year 15 : $18,450,000
Salary Cap with 1 Way Contract
Year 12 : $61,562,501
Year 13 : $46,425,001
Year 14 : $31,350,001
Year 15 : $18,450,000

Farm Players Salaries
Taylor Peters	$85,333 (2)
Tom McCollum	$70,000 (3)
Emerson Etem	$70,000 (3)
Viktor Crus-Rydberg	$70,000 (2)
Branden Troock	$70,000 (2)
Peter Holland	$70,000 (3)
Adam Clendening	$70,000 (3)
David Ullstrom	$70,000 (3)
Daniel Probyl	$70,000 (3)
Michael Kantor	$70,000 (3)
Jordan Caron	$70,000 (3)
Scott Darling	$70,000 (4)
Joffrey Lupul	$70,000 (3)
Kevan Miller	$70,000 (4)
Morgan Ellis	$70,000 (3)
Tommy Hughes	$70,000 (3)
Markus Hannikainen	$70,000 (4)
Joni Ortio	$70,000 (4)
Philippe Desrosiers	$70,000 (1)
Jordan Schroeder	$70,000 (3)
Brett Olson	$65,000 (2)
Jace Coyle	$65,000 (2)
Chris VandeVelde	$65,000 (2)
Jayson Megna	$65,000 (1)
Peter Mueller	$65,000 (2)
Greg Carey	$65,000 (1)
Scott Valentine	$65,000 (2)
Scott Glennie	$65,000 (2)
Total Farm Players	28
Salary Commitment
Year 12 : $1,935,333
Year 13 : $1,735,333
Year 14 : $1,120,000
Year 15 : $280,000
Salary Average Commitment
Year 12 : $1,935,333
Year 13 : $1,735,333
Year 14 : $1,120,000
Year 15 : $280,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $105 - 5,801 - 96.69%
Level 2:	5000 - $65 - 4,818 - 96.36%
Level 3:	2000 - $40 - 1,952 - 97.58%
Level 4:	6216 - $30 - 4,435 - 71.34%
Luxury :	850 - $205 - 841 - 98.89%
Total Capacity :	20066
Farm
Farm Level 1:	2000 - $35 - 1,603 - 80.13%
Farm Level 2:	1000 - $15 - 960 - 95.98%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,846 - 88.94%
Average Income per Game	$1,945,485
Year to Date Revenue	$79,764,894
Farm
Home Games Left	0
Average Attendance - %	2,562 - 85.41%
Average Income per Game	$105,025
Year to Date Revenue	$4,306,035
Expense
Pro Players Total Salaries	$76,300,000
Farm Players Total Salaries	$2,322,582
Coaches Total Salaries	$6,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,543,574
Farm Year To Date Expenses	$2,071,494
Pro Salary Cap To Date	$76,386,832
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$635,000
Pro Estimated Expenses	$635,000
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,145
Farm Estimated Expenses	$0
Estimated Season Expenses	$635,000
Season Salary Cap	$76,300,000
Estimate Under Maximum Salary Cap of $81,500,000	$5,200,000
Estimate Over Minimum Salary Cap of $60,200,000	$16,100,000
Current Bank Account	$12,320,392
Projected Bank Account	$11,685,392

Pro Players Salaries
Patrick Kane	$10,500,000 (7)
Ryan Johansen	$8,000,000 (11)
Alex Pietrangelo	$6,500,000 (1)
Dylan Larkin	$6,100,000 (7)
Erik Johnson	$6,000,000 (6)
Braden Holtby	$5,750,000 (3)
Nino Niederreiter	$5,250,000 (4)
Danny DeKeyser	$5,000,000 (4)
Joonas Donskoi	$3,900,000 (7)
Andrew Shaw	$3,900,000 (5)
Anthony Mantha	$3,300,000 (1)
Nick Jensen	$2,000,000 (3)
Jimmy Howard	$1,500,000 (3)
Erik Gustafsson	$1,200,000 (1)
Austin Watson	$1,100,000 (1)
Brian Lashoff	$975,000 (2)
Danny Syvret	$975,000 (2)
Daniel Carr	$975,000 (2)
Trevor Lewis	$700,000 (2)
Brendan Leipsic	$700,000 (1)
Melker Karlsson	$700,000 (2)
Kyle Okposo	$700,000 (3)
Brandon Burlon	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $76,300,000
Year 13 : $62,925,000
Year 14 : $58,600,000
Year 15 : $48,650,000
Salary Average Commitment
Year 12 : $76,300,000
Year 13 : $62,925,000
Year 14 : $58,600,000
Year 15 : $48,650,000
Salary Cap with 1 Way Contract
Year 12 : $76,300,000
Year 13 : $62,925,000
Year 14 : $58,600,000
Year 15 : $48,650,000

Farm Players Salaries
Kevin Bieksa	$200,000 (3)
Tyler Bunz	$110,000 (2)
Alexei Emelin	$100,000 (1)
Landon Ferraro	$97,500 (2)
Jonas Gustavsson	$97,500 (2)
David Pope	$92,500 (1)
Dylan Sadowy	$88,083 (1)
Evgeny Svechnikov	$86,333 (1)
Lukas Jasek	$85,333 (2)
Sean Malone	$75,000 (2)
Kaden Fulcher	$73,333 (4)
Connor Hobbs	$72,000 (1)
Daniel O'Regan	$70,000 (1)
Brendan Woods	$70,000 (1)
Alexandre Grenier	$70,000 (1)
Brendan Gaunce	$70,000 (1)
Jacob Josefson	$70,000 (1)
Andrew Gordon	$70,000 (1)
Joel Vermin	$70,000 (1)
Colin McDonald	$70,000 (1)
Cody McLeod	$70,000 (1)
Cole Schneider	$70,000 (1)
Alex Schoenborn	$70,000 (1)
Michael Cammalleri	$70,000 (1)
Kyle Burroughs	$67,500 (1)
Matt D'Agostini	$65,000 (1)
Brendon Nash	$57,500 (1)
Brennan Evans	$57,500 (1)
Bryan Rodney	$57,500 (1)
Total Farm Players	29
Salary Commitment
Year 12 : $2,322,582
Year 13 : $738,666
Year 14 : $273,333
Year 15 : $73,333
Salary Average Commitment
Year 12 : $2,322,582
Year 13 : $738,666
Year 14 : $273,333
Year 15 : $73,333

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $138 - 4,579 - 76.31%
Level 2:	5000 - $89 - 3,434 - 68.68%
Level 3:	2000 - $79 - 1,300 - 65.00%
Level 4:	2999 - $69 - 1,989 - 66.32%
Luxury :	840 - $310 - 597 - 71.09%
Total Capacity :	16839
Farm
Farm Level 1:	2000 - $35 - 1,589 - 79.46%
Farm Level 2:	1000 - $19 - 689 - 68.86%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	11,899 - 70.66%
Average Income per Game	$2,030,175
Year to Date Revenue	$83,237,159
Farm
Home Games Left	0
Average Attendance - %	2,278 - 75.93%
Average Income per Game	$102,374
Year to Date Revenue	$4,197,346
Expense
Pro Players Total Salaries	$67,554,332
Farm Players Total Salaries	$2,989,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,825,000
Pro Year To Date Expenses	$61,420,043
Farm Year To Date Expenses	$2,968,908
Pro Salary Cap To Date	$60,927,506
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$523,495
Pro Estimated Expenses	$523,495
Farm Remaining Season Days	0
Farm Expenses Per Days	$23,352
Farm Estimated Expenses	$0
Estimated Season Expenses	$523,495
Season Salary Cap	$74,379,332
Estimate Under Maximum Salary Cap of $81,500,000	$7,120,668
Estimate Over Minimum Salary Cap of $60,200,000	$14,179,332
Current Bank Account	$91,087,759
Projected Bank Account	$90,564,264

Pro Players Salaries
P.K. Subban	$9,000,000 (4)
Derek Stepan	$6,500,000 (1)
Martin Jones	$5,750,000 (5)
Frans Nielsen	$5,250,000 (2)
Max Veronneau (1 Way Contract)	$5,000,000 (2)
-1 Way Contract Salary Cap :	$5,000,000
Mark Barberio (1 Way Contract)	$5,000,000 (2)
Zach Werenski	$5,000,000 (5)
Colin White	$4,750,000 (10)
Jake Muzzin	$4,000,000 (1)
Colton Sceviour (1 Way Contract)	$3,000,000 (1)
Chris Wagner	$2,000,000 (3)
Ryan Donato	$1,900,000 (1)
Scott Harrington	$1,633,333 (4)
Nate Thompson	$1,500,000 (4)
Tyler Pitlick	$1,000,000 (1)
Joel Farabee	$925,000 (4)
Filip Chytil	$894,166 (2)
Cayden Primeau	$881,000 (4)
Max Comtois	$820,000 (2)
Samuel Girard	$728,333 (1)
Vince Dunn	$722,500 (1)
Andrew Agozzino	$700,000 (2)
Chris Kelly	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $67,554,332
Year 13 : $49,103,499
Year 14 : $31,439,333
Year 15 : $29,439,333
Salary Average Commitment
Year 12 : $67,554,332
Year 13 : $49,103,499
Year 14 : $31,439,333
Year 15 : $29,439,333
Salary Cap with 1 Way Contract
Year 12 : $67,554,332
Year 13 : $49,103,499
Year 14 : $31,439,333
Year 15 : $29,439,333

Farm Players Salaries
Dion Phaneuf	$350,000 (2)
Sven Andrighetto	$299,500 (2)
Dustin Byfuglien	$250,000 (4)
Nolan Patrick	$92,500 (1)
Ryan Spooner	$90,000 (3)
Jonas Hiller	$90,000 (1)
Kieran Millan	$90,000 (2)
Kristian Vesalainen	$86,417 (3)
Nicklas Jensen	$86,333 (1)
Jake Bean	$86,333 (1)
Dmitri Samorukov	$82,500 (4)
Chris Brown	$80,000 (3)
Morgan Geekie	$76,333 (1)
Kale Clague	$76,167 (1)
Linden Vey	$75,000 (3)
Anton Slepyshev	$75,000 (4)
Nikita Scherbak	$75,000 (4)
Joshua Shalla	$75,000 (1)
Kyle Capobianco	$74,500 (2)
William Lagesson	$74,167 (1)
Kyle Platzer	$73,500 (1)
Alan Quine	$73,500 (1)
Greg Chase	$71,500 (1)
Maxime Lajoie	$71,000 (2)
Antoine Bibeau	$70,000 (1)
Jaret Anderson-Dolan	$70,000 (1)
Zach Sill	$70,000 (4)
Anton Lander	$70,000 (2)
Luke Opilka	$69,750 (1)
Roman Horak	$65,000 (1)
Total Farm Players	30
Salary Commitment
Year 12 : $2,989,000
Year 13 : $1,838,917
Year 14 : $883,917
Year 15 : $552,500
Salary Average Commitment
Year 12 : $2,989,000
Year 13 : $1,838,917
Year 14 : $883,917
Year 15 : $552,500

Florida Panthers

Florida Panthers is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBandT Center
Level 1:	6000 - $100 - 5,899 - 98.32%
Level 2:	5000 - $60 - 4,933 - 98.67%
Level 3:	2000 - $35 - 1,981 - 99.06%
Level 4:	5330 - $24 - 4,751 - 89.15%
Luxury :	920 - $200 - 896 - 97.38%
Total Capacity :	19250
Farm
Farm Level 1:	2000 - $35 - 1,625 - 81.24%
Farm Level 2:	1000 - $15 - 948 - 94.77%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,461 - 95.90%
Average Income per Game	$1,860,179
Year to Date Revenue	$76,267,338
Farm
Home Games Left	0
Average Attendance - %	2,573 - 85.75%
Average Income per Game	$105,916
Year to Date Revenue	$4,342,560
Expense
Pro Players Total Salaries	$82,538,888
Farm Players Total Salaries	$2,161,667
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,745,423
Farm Year To Date Expenses	$2,269,674
Pro Salary Cap To Date	$80,252,856
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$638,761
Pro Estimated Expenses	$638,761
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,888
Farm Estimated Expenses	$0
Estimated Season Expenses	$638,761
Season Salary Cap	$82,538,888
Estimate Under Maximum Salary Cap of $81,500,000	-$1,038,888
Estimate Over Minimum Salary Cap of $60,200,000	$22,338,888
Current Bank Account	$80,839,477
Projected Bank Account	$80,200,716

Pro Players Salaries
Sergei Bobrovsky	$10,000,000 (13)
Claude Giroux	$8,275,000 (4)
Ryan Getzlaf	$8,250,000 (2)
Esa Lindell	$5,800,000 (11)
Jason Zucker	$5,500,000 (7)
Jaden Schwartz	$5,350,000 (3)
Mika Zibanejad	$5,350,000 (5)
Hampus Lindholm	$5,205,556 (5)
Yanni Gourde	$5,166,666 (11)
Damon Severson	$4,166,666 (7)
Marco Scandella	$4,000,000 (1)
David Rittich	$2,750,000 (2)
MacKenzie Weegar	$1,600,000 (1)
Loui Eriksson	$1,500,000 (2)
Scott Mayfield	$1,450,000 (7)
Evan Rodrigues	$1,300,000 (3)
Kevin Labanc	$1,000,000 (1)
David Kampf	$1,000,000 (2)
Sam Gagner	$1,000,000 (3)
Markus Granlund	$1,000,000 (4)
Dale Weise	$775,000 (1)
Michal Rozsival (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$700,000
Anton Volchenkov	$700,000 (1)
Alexander Burmistrov (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$700,000
Total Pro Players	24
Salary Commitment
Year 12 : $82,538,888
Year 13 : $73,063,888
Year 14 : $59,563,888
Year 15 : $51,913,888
Salary Average Commitment
Year 12 : $82,538,888
Year 13 : $73,063,888
Year 14 : $59,563,888
Year 15 : $51,913,888
Salary Cap with 1 Way Contract
Year 12 : $82,538,888
Year 13 : $73,063,888
Year 14 : $59,563,888
Year 15 : $51,913,888

Farm Players Salaries
Samuel Blais	$150,000 (4)
Steven Santini	$141,667 (2)
Luke Schenn	$100,000 (3)
Johan Franzen	$97,500 (2)
Milan Michalek	$97,500 (2)
Nikita Soshnikov	$85,000 (2)
Andrew MacDonald	$80,000 (2)
Patrik Berglund	$80,000 (1)
Dominic Turgeon	$75,000 (1)
Dustin Jeffrey	$75,000 (2)
Erik Condra	$70,000 (3)
Ryan Culkin	$70,000 (1)
Derek Roy	$70,000 (3)
Derek Meech	$70,000 (3)
Jussi Jokinen	$70,000 (1)
Corey Tropp	$70,000 (3)
Sami Aittokallio	$70,000 (3)
Eric Fehr	$70,000 (2)
Ben Scrivens	$70,000 (1)
Ladislav Smid	$70,000 (1)
Taylor Pyatt	$70,000 (3)
J.T. Brown	$70,000 (1)
Curtis Hamilton	$70,000 (3)
T.J. Brennan	$70,000 (3)
Adam Wilcox	$70,000 (3)
Drew Shore	$65,000 (1)
Alexander Sulzer	$65,000 (1)
Total Farm Players	27
Salary Commitment
Year 12 : $2,161,667
Year 13 : $1,526,667
Year 14 : $880,000
Year 15 : $150,000
Salary Average Commitment
Year 12 : $2,161,667
Year 13 : $1,526,667
Year 14 : $880,000
Year 15 : $150,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $136 - 4,692 - 78.20%
Level 2:	5000 - $73 - 4,783 - 95.66%
Level 3:	2000 - $44 - 1,959 - 97.95%
Level 4:	4188 - $33 - 4,176 - 99.72%
Luxury :	930 - $251 - 779 - 83.73%
Total Capacity :	18118
Farm
Farm Level 1:	2000 - $29 - 1,925 - 96.25%
Farm Level 2:	1000 - $14 - 941 - 94.11%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,389 - 90.46%
Average Income per Game	$2,096,076
Year to Date Revenue	$85,939,100
Farm
Home Games Left	0
Average Attendance - %	2,866 - 95.54%
Average Income per Game	$102,815
Year to Date Revenue	$4,215,403
Expense
Pro Players Total Salaries	$70,256,665
Farm Players Total Salaries	$2,303,417
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,053,947
Farm Year To Date Expenses	$2,553,829
Pro Salary Cap To Date	$73,561,412
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$544,282
Pro Estimated Expenses	$544,282
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,995
Farm Estimated Expenses	$0
Estimated Season Expenses	$544,282
Season Salary Cap	$70,256,665
Estimate Under Maximum Salary Cap of $81,500,000	$11,243,335
Estimate Over Minimum Salary Cap of $60,200,000	$10,056,665
Current Bank Account	$41,515,507
Projected Bank Account	$40,971,225

Pro Players Salaries
Sean Monahan	$6,375,000 (6)
Tyler Myers	$6,000,000 (9)
Teuvo Teravainen	$5,400,000 (8)
Ondrej Palat	$5,300,000 (3)
Jake Allen	$4,350,000 (2)
Sean Couturier	$4,333,333 (4)
Alec Martinez	$4,000,000 (1)
Tanner Pearson	$3,750,000 (3)
Nikita Zadorov	$3,200,000 (1)
Petr Mrazek	$3,125,000 (3)
Oskar Lindblom	$3,000,000 (6)
Johan Larsson	$2,990,000 (3)
Adam Lowry	$2,916,666 (3)
Marcus Foligno	$2,875,000 (3)
Patrik Nemeth	$2,500,000 (3)
Artem Anisimov	$2,275,000 (2)
Nic Dowd	$2,150,000 (1)
Calle Jarnkrok	$2,000,000 (5)
Jordan Greenway	$916,666 (1)
Roman Polak	$700,000 (3)
Clarke MacArthur (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$700,000
Michael Ferland	$700,000 (1)
Erik Cernak	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $70,256,665
Year 13 : $57,889,999
Year 14 : $51,264,999
Year 15 : $27,108,333
Salary Average Commitment
Year 12 : $70,256,664
Year 13 : $57,889,998
Year 14 : $51,264,998
Year 15 : $27,108,332
Salary Cap with 1 Way Contract
Year 12 : $70,256,665
Year 13 : $57,889,999
Year 14 : $51,264,999
Year 15 : $27,108,333

Farm Players Salaries
Juuso Riikola	$250,000 (2)
Eric Nystrom	$200,000 (1)
Jori Lehtera	$175,000 (1)
Michael Ryder	$166,667 (1)
Nikita Tryamkin	$92,500 (1)
Ziyat Paigin	$85,875 (1)
Duncan Siemens	$82,500 (1)
Samuel Montembeault	$70,875 (1)
Brian Flynn	$70,000 (1)
Drayson Bowman	$70,000 (1)
Kenton Helgsen	$70,000 (1)
Darren Dietz	$70,000 (1)
Brent Raedeke	$70,000 (1)
Adam Comrie	$70,000 (1)
Daniel Winnik	$70,000 (1)
Brad Boyes	$70,000 (1)
Nick Ellis	$70,000 (1)
Ryan Callahan	$70,000 (1)
Martin Erat	$70,000 (1)
Rene Bourque	$70,000 (1)
Darcy Hordichuk	$70,000 (1)
Niklas Svedberg	$70,000 (1)
Andrej Meszaros	$70,000 (1)
Jani Hakanpaa	$65,000 (2)
Mark Letestu	$65,000 (1)
Total Farm Players	25
Salary Commitment
Year 12 : $2,303,417
Year 13 : $315,000
Year 14 : $0
Year 15 : $0
Salary Average Commitment
Year 12 : $2,303,417
Year 13 : $315,000
Year 14 : $0
Year 15 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $200 - 3,900 - 65.00%
Level 2:	5000 - $92 - 3,426 - 68.52%
Level 3:	2000 - $65 - 1,303 - 65.15%
Level 4:	4628 - $59 - 3,008 - 65.00%
Luxury :	940 - $320 - 616 - 65.52%
Total Capacity :	18568
Farm
Farm Level 1:	2000 - $39 - 1,418 - 70.92%
Farm Level 2:	1000 - $19 - 659 - 65.88%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,253 - 65.99%
Average Income per Game	$2,316,115
Year to Date Revenue	$94,960,696
Farm
Home Games Left	0
Average Attendance - %	2,077 - 69.24%
Average Income per Game	$101,078
Year to Date Revenue	$4,144,183
Expense
Pro Players Total Salaries	$70,484,880
Farm Players Total Salaries	$2,241,064
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$70,918,119
Farm Year To Date Expenses	$2,240,321
Pro Salary Cap To Date	$69,440,535
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$553,730
Pro Estimated Expenses	$553,730
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,508
Farm Estimated Expenses	$0
Estimated Season Expenses	$553,730
Season Salary Cap	$70,484,880
Estimate Under Maximum Salary Cap of $81,500,000	$11,015,120
Estimate Over Minimum Salary Cap of $60,200,000	$10,284,880
Current Bank Account	$144,646,048
Projected Bank Account	$144,092,318

Pro Players Salaries
Artemi Panarin	$11,642,860 (9)
Jared Spurgeon	$7,575,000 (12)
Aaron Ekblad	$7,500,000 (6)
Kris Letang	$7,250,000 (5)
Kyle Connor	$7,142,857 (11)
Brandon Saad	$6,000,000 (1)
Mikael Granlund	$5,750,000 (1)
Bryan Rust	$3,500,000 (5)
Joe Thornton (1 Way Contract)	$2,000,000 (1)
Luke Glendening	$1,800,000 (3)
Juuse Saros	$1,500,000 (2)
Henri Jokiharju	$925,000 (3)
Tom Kuhnhackl	$800,000 (1)
Alex DeBrincat	$778,333 (1)
Jansen Harkins	$767,500 (1)
Alexandre Carrier	$763,333 (6)
Carson Soucy	$750,000 (1)
Corey Perry	$750,000 (3)
Nick Seeler	$725,000 (2)
Andrew Mangiapane	$715,000 (1)
Dmytro Timashov	$700,000 (1)
Travis Hamonic	$575,000 (1)
Corey Crawford	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $70,484,880
Year 13 : $51,074,047
Year 14 : $48,849,047
Year 15 : $45,374,047
Salary Average Commitment
Year 12 : $78,632,500
Year 13 : $51,074,047
Year 14 : $48,849,047
Year 15 : $45,374,047
Salary Cap with 1 Way Contract
Year 12 : $70,484,880
Year 13 : $51,074,047
Year 14 : $48,849,047
Year 15 : $45,374,047

Farm Players Salaries
Zach Nastasiuk	$105,472 (2)
Mario Lucia	$95,893 (2)
Raman Hrabarenka	$90,000 (4)
Matt Smaby	$90,000 (4)
Mac Carruth	$90,000 (2)
Chris Wideman	$90,000 (4)
Christian Thomas	$90,000 (4)
Kalle Kossila	$90,000 (4)
Stephen Gionta	$90,000 (4)
Cal O'Reilly	$90,000 (4)
Rinat Valiev	$90,000 (4)
Juuso Valimaki	$89,417 (3)
Adam Gilmour	$86,818 (2)
Zachary Senyshyn	$86,333 (1)
Christoph Bertschy	$85,342 (1)
Dylan Labbe	$83,793 (2)
Chase Lang	$83,087 (2)
Pavel Jenys	$82,078 (2)
Vitek Vanecek	$75,000 (4)
Chad Johnson	$75,000 (3)
Dennis Yan	$72,833 (1)
Remi Elie	$70,000 (1)
Tyler Graovac	$70,000 (1)
Pontus Aberg	$70,000 (1)
Hunter Warner	$70,000 (1)
Patrick Sieloff	$70,000 (1)
Jan Hejda	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 12 : $2,241,064
Year 13 : $1,586,555
Year 14 : $959,417
Year 15 : $795,000
Salary Average Commitment
Year 12 : $2,241,064
Year 13 : $1,586,555
Year 14 : $959,417
Year 15 : $795,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $103 - 5,924 - 98.73%
Level 2:	5000 - $59 - 4,907 - 98.15%
Level 3:	2000 - $40 - 1,964 - 98.21%
Level 4:	7373 - $20 - 4,982 - 67.58%
Luxury :	900 - $200 - 879 - 97.64%
Total Capacity :	21273
Farm
Farm Level 1:	2000 - $35 - 1,609 - 80.45%
Farm Level 2:	1000 - $15 - 952 - 95.24%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,657 - 87.70%
Average Income per Game	$1,867,934
Year to Date Revenue	$76,585,300
Farm
Home Games Left	0
Average Attendance - %	2,561 - 85.38%
Average Income per Game	$105,194
Year to Date Revenue	$4,312,955
Expense
Pro Players Total Salaries	$66,897,505
Farm Players Total Salaries	$2,161,917
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$71,269,491
Farm Year To Date Expenses	$2,275,478
Pro Salary Cap To Date	$70,776,960
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$518,442
Pro Estimated Expenses	$518,442
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,890
Farm Estimated Expenses	$0
Estimated Season Expenses	$518,442
Season Salary Cap	$66,897,505
Estimate Under Maximum Salary Cap of $81,500,000	$14,602,495
Estimate Over Minimum Salary Cap of $60,200,000	$6,697,505
Current Bank Account	$73,649,204
Projected Bank Account	$73,130,762

Pro Players Salaries
Semyon Varlamov (1 Way Contract)	$7,550,002 (1)
David Krejci	$7,250,000 (1)
Johnny Gaudreau	$6,750,000 (4)
Chris Kreider	$4,325,000 (1)
Olli Maatta	$4,083,333 (5)
Cody Eakin	$3,850,000 (1)
Justin Braun	$3,800,000 (4)
Brandon Montour	$3,387,500 (1)
Ryan Dzingel	$3,375,000 (3)
Michael Stone (1 Way Contract)	$3,000,000 (4)
Nikolai Kulemin (1 Way Contract)	$3,000,000 (4)
Carter Hutton	$2,750,000 (3)
Jiri Tlusty	$2,500,000 (4)
Trevor van Riemsdyk	$2,300,000 (1)
Brett Kulak	$1,850,000 (4)
Nicolas Deslauriers	$1,400,002 (1)
Mike McCarron	$1,400,002 (1)
Mark Borowiecki	$1,200,000 (1)
Jesperi Kotkaniemi	$925,000 (3)
J.C. Beaudin	$765,000 (2)
Drake Batherson	$736,666 (1)
Michael Amadio	$700,000 (2)
Total Pro Players	22
Salary Commitment
Year 12 : $66,897,505
Year 13 : $33,498,333
Year 14 : $32,033,333
Year 15 : $24,983,333
Salary Average Commitment
Year 12 : $66,897,504
Year 13 : $33,498,332
Year 14 : $32,033,332
Year 15 : $24,983,332
Salary Cap with 1 Way Contract
Year 12 : $66,897,505
Year 13 : $33,498,333
Year 14 : $32,033,333
Year 15 : $24,983,333

Farm Players Salaries
Maxime Lagace	$90,000 (4)
Tommi Kivisto	$90,000 (4)
Bruno Gervais	$90,000 (4)
Mike Santorelli	$90,000 (4)
Andrej Sustr	$90,000 (4)
Adam Pardy	$90,000 (4)
Paul Carey	$90,000 (4)
Chase De Leo	$90,000 (4)
Matthew Peca	$90,000 (4)
Lias Andersson	$89,417 (3)
Ben Harpur	$72,500 (1)
Justin Bailey	$70,000 (1)
Matt Gilroy	$70,000 (3)
Jonny Brodzinski	$70,000 (1)
Marc-Andre Gragnani	$70,000 (3)
Jean-Sebastien Dea	$70,000 (2)
Richard Bachman	$70,000 (3)
Johan Gustafsson	$70,000 (3)
Alex Plante	$70,000 (3)
Alexandre Bolduc	$70,000 (3)
Matt Moulson	$70,000 (3)
Troy Bourke	$70,000 (1)
Adam Helewka	$70,000 (1)
Jamie McGinn	$70,000 (3)
Josh Harding	$70,000 (3)
Brett Lernout	$70,000 (1)
Cameron Darcy	$70,000 (1)
Reece Scarlett	$70,000 (3)
Total Farm Players	28
Salary Commitment
Year 12 : $2,161,917
Year 13 : $1,669,417
Year 14 : $1,599,417
Year 15 : $810,000
Salary Average Commitment
Year 12 : $2,161,917
Year 13 : $1,669,417
Year 14 : $1,599,417
Year 15 : $810,000

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $125 - 5,865 - 97.75%
Level 2:	5000 - $78 - 3,967 - 79.35%
Level 3:	2000 - $53 - 1,507 - 75.33%
Level 4:	3213 - $39 - 3,208 - 99.85%
Luxury :	900 - $249 - 873 - 96.98%
Total Capacity :	17113
Farm
Farm Level 1:	2000 - $35 - 1,636 - 81.81%
Farm Level 2:	1000 - $15 - 952 - 95.20%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,420 - 90.11%
Average Income per Game	$2,182,682
Year to Date Revenue	$89,489,946
Farm
Home Games Left	0
Average Attendance - %	2,588 - 86.27%
Average Income per Game	$106,603
Year to Date Revenue	$4,370,737
Expense
Pro Players Total Salaries	$79,784,394
Farm Players Total Salaries	$1,892,160
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,900,343
Farm Year To Date Expenses	$2,009,487
Pro Salary Cap To Date	$77,407,776
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$617,572
Pro Estimated Expenses	$617,572
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,782
Farm Estimated Expenses	$0
Estimated Season Expenses	$617,572
Season Salary Cap	$79,784,394
Estimate Under Maximum Salary Cap of $81,500,000	$1,715,606
Estimate Over Minimum Salary Cap of $60,200,000	$19,584,394
Current Bank Account	$69,808,585
Projected Bank Account	$69,191,013

Pro Players Salaries
Ryan O'Reilly	$7,500,000 (6)
Marc-Andre Fleury	$7,000,000 (5)
Matthew Tkachuk	$7,000,000 (4)
Mark Giordano	$6,750,000 (2)
Nate Schmidt	$5,950,000 (10)
Colton Parayko	$5,500,000 (1)
Jeff Carter	$5,272,728 (5)
J.T. Miller	$5,250,000 (3)
David Savard	$4,250,000 (2)
Viktor Arvidsson	$4,250,000 (9)
Boone Jenner	$3,750,000 (4)
Andre Burakovsky	$3,250,000 (1)
Alexander Edler	$3,000,000 (2)
Nikita Zaitsev	$2,550,000 (3)
Patrick Maroon	$1,350,000 (3)
Curtis McElhinney	$1,300,000 (2)
Ryan Reaves	$950,000 (3)
Jason Spezza	$950,000 (3)
Josh Norris	$925,000 (4)
Andreas Englund	$900,000 (2)
Connor Bunnaman	$736,666 (2)
Justin Williams	$700,000 (1)
Ilya Kovalchuk (1 Way Contract)	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $79,784,394
Year 13 : $69,634,394
Year 14 : $52,697,728
Year 15 : $41,647,728
Salary Average Commitment
Year 12 : $79,784,394
Year 13 : $69,634,394
Year 14 : $52,697,728
Year 15 : $41,647,728
Salary Cap with 1 Way Contract
Year 12 : $79,784,394
Year 13 : $69,634,394
Year 14 : $52,697,728
Year 15 : $41,647,728

Farm Players Salaries
Emile Poirier	$90,000 (1)
Devante Smith-Pelly	$85,000 (2)
Nikita Pavlychev	$80,000 (1)
Tyler Brown	$75,000 (1)
Nick Baptiste	$75,000 (4)
Jamie McBain	$75,000 (4)
Josh Nicholls	$75,000 (2)
Michael St. Croix	$75,000 (4)
Graham Black	$75,000 (2)
Oleg Sosunov	$72,160 (2)
Keith Kinkaid	$70,000 (4)
Ben Sexton	$70,000 (1)
Patrick Wiercioch	$70,000 (1)
Jake Dotchin	$70,000 (1)
Jonathan Racine	$70,000 (2)
Jiri Hudler	$70,000 (1)
Marek Mazanec	$70,000 (1)
Justin Falk	$70,000 (2)
Reid McNeill	$70,000 (2)
Brandon Dubinsky	$70,000 (1)
Petr Straka	$70,000 (2)
James De Haas	$70,000 (2)
Eric Hartzell	$70,000 (1)
Jared Coreau	$70,000 (1)
Mark Arcobello	$70,000 (2)
Max McCormick	$65,000 (2)
Total Farm Players	26
Salary Commitment
Year 12 : $1,892,160
Year 13 : $1,087,160
Year 14 : $295,000
Year 15 : $295,000
Salary Average Commitment
Year 12 : $1,892,160
Year 13 : $1,087,160
Year 14 : $295,000
Year 15 : $295,000

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $150 - 4,200 - 70.01%
Level 2:	5000 - $85 - 3,664 - 73.29%
Level 3:	2000 - $55 - 1,406 - 70.29%
Level 4:	3645 - $50 - 2,656 - 72.88%
Luxury :	980 - $250 - 883 - 90.08%
Total Capacity :	17625
Farm
Farm Level 1:	2000 - $35 - 1,593 - 79.65%
Farm Level 2:	1000 - $15 - 926 - 92.61%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,810 - 72.68%
Average Income per Game	$2,044,837
Year to Date Revenue	$83,838,305
Farm
Home Games Left	0
Average Attendance - %	2,519 - 83.97%
Average Income per Game	$103,772
Year to Date Revenue	$4,254,642
Expense
Pro Players Total Salaries	$74,843,907
Farm Players Total Salaries	$3,095,053
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,600,000
Pro Year To Date Expenses	$74,984,911
Farm Year To Date Expenses	$2,829,150
Pro Salary Cap To Date	$74,492,377
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$579,569
Pro Estimated Expenses	$579,569
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,180
Farm Estimated Expenses	$0
Estimated Season Expenses	$579,569
Season Salary Cap	$76,443,907
Estimate Under Maximum Salary Cap of $81,500,000	$5,056,093
Estimate Over Minimum Salary Cap of $60,200,000	$16,243,907
Current Bank Account	$134,083,289
Projected Bank Account	$133,503,720

Pro Players Salaries
Johnny Boychuk (1 Way Contract)	$6,500,001 (1)
Jay Bouwmeester	$6,500,000 (2)
Timo Meier	$6,000,000 (6)
Brent Seabrook	$5,625,000 (9)
Tom Wilson	$5,166,666 (7)
Kyle Palmieri	$4,650,000 (2)
Ian Cole	$4,250,000 (3)
Thomas Hickey (1 Way Contract)	$4,000,000 (1)
-1 Way Contract Salary Cap :	$4,000,000
Connor Murphy	$3,850,000 (4)
Alexander Kerfoot	$3,500,000 (4)
Zack Kassian	$3,200,000 (8)
Conor Sheary	$3,000,000 (1)
Jonathan Bernier	$3,000,000 (3)
Miles Wood	$2,750,000 (4)
Pavel Zacha	$2,250,000 (4)
Josh Anderson	$1,850,000 (1)
Blake Coleman	$1,800,000 (2)
Jon Merrill	$1,375,000 (1)
Mirco Mueller	$1,339,575 (2)
Erik Gustafsson	$999,999 (1)
Adam Gaudette	$916,666 (1)
Christian Fischer	$821,000 (1)
Anton Forsberg	$800,000 (3)
Matt Tennyson	$700,000 (3)
Total Pro Players	24
Salary Commitment
Year 12 : $74,843,907
Year 13 : $55,381,241
Year 14 : $41,091,666
Year 15 : $32,341,666
Salary Average Commitment
Year 12 : $74,843,907
Year 13 : $55,381,241
Year 14 : $41,091,666
Year 15 : $32,341,666
Salary Cap with 1 Way Contract
Year 12 : $74,843,907
Year 13 : $55,381,241
Year 14 : $41,091,666
Year 15 : $32,341,666

Farm Players Salaries
Cal Clutterbuck	$350,000 (5)
Ryan Kuffner	$300,000 (2)
Taro Hirose	$290,000 (2)
Brad Thiessen	$155,556 (1)
Chris Terry	$155,556 (1)
Brendan Mikkelson	$155,556 (1)
Carlo Colaiacovo	$155,556 (1)
Alex Petrovic	$135,000 (1)
Joseph Blandisi	$100,000 (1)
Rudolfs Balcers	$92,500 (1)
Cliff Pu	$91,000 (2)
Josh Mahura	$91,000 (2)
Gabriel Carlsson	$89,417 (1)
Joshua Ho-Sang	$87,413 (1)
Tyler Parsons	$75,917 (1)
Oliver Kylington	$73,083 (1)
Adam Brooks	$72,500 (4)
Michael Houser	$70,000 (1)
Michael Dal Colle	$70,000 (3)
Justin Shugg	$70,000 (3)
Kyle Quincey	$70,000 (1)
Seth Griffith	$70,000 (1)
Morgan Klimchuk	$70,000 (1)
Alexey Marchenko	$70,000 (3)
Joe Finley	$70,000 (3)
Stefan Matteau	$65,000 (1)
Total Farm Players	26
Salary Commitment
Year 12 : $3,095,054
Year 13 : $1,474,500
Year 14 : $702,500
Year 15 : $422,500
Salary Average Commitment
Year 12 : $3,004,054
Year 13 : $1,383,500
Year 14 : $702,500
Year 15 : $422,500

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $150 - 4,219 - 70.32%
Level 2:	5000 - $85 - 3,658 - 73.16%
Level 3:	2000 - $50 - 1,583 - 79.15%
Level 4:	2404 - $45 - 2,404 - 100.00%
Luxury :	830 - $300 - 626 - 75.38%
Total Capacity :	16234
Farm
Farm Level 1:	2000 - $35 - 1,612 - 80.59%
Farm Level 2:	1000 - $15 - 945 - 94.47%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,490 - 76.94%
Average Income per Game	$1,965,078
Year to Date Revenue	$80,568,216
Farm
Home Games Left	0
Average Attendance - %	2,556 - 85.22%
Average Income per Game	$105,168
Year to Date Revenue	$4,311,882
Expense
Pro Players Total Salaries	$70,100,000
Farm Players Total Salaries	$2,072,833
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,234,384
Farm Year To Date Expenses	$2,130,893
Pro Salary Cap To Date	$73,741,911
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$543,077
Pro Estimated Expenses	$543,077
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,194
Farm Estimated Expenses	$0
Estimated Season Expenses	$543,077
Season Salary Cap	$70,100,000
Estimate Under Maximum Salary Cap of $81,500,000	$11,400,000
Estimate Over Minimum Salary Cap of $60,200,000	$9,900,000
Current Bank Account	$35,730,251
Projected Bank Account	$35,187,174

Pro Players Salaries
Connor McDavid	$12,500,000 (13)
Jack Eichel	$10,000,000 (13)
Mikko Rantanen	$9,250,000 (10)
Nathan MacKinnon	$6,300,000 (6)
Aleksander Barkov	$5,900,000 (4)
Seth Jones	$5,400,000 (4)
Casey Cizikas (1 Way Contract)	$3,100,000 (4)
Richard Panik	$2,750,000 (6)
Craig Anderson	$2,500,000 (1)
Tim Heed	$1,500,000 (4)
Rasmus Dahlin	$925,000 (3)
Andrei Svechnikov	$925,000 (2)
Jack Hughes	$925,000 (4)
Jonathan Ericsson	$875,000 (4)
Kevin Connauton	$850,000 (4)
Cody Goloubef	$850,000 (4)
Luke Witkowski	$750,000 (2)
Kris Russell	$750,000 (3)
Buddy Robinson	$750,000 (2)
Tristan Jarry	$700,000 (1)
Jake Dowell	$650,000 (1)
Anthony Peluso	$650,000 (1)
Cody Sol	$650,000 (1)
Marcus Vela (1 Way Contract)	$650,000 (1)
-1 Way Contract Salary Cap :	$650,000
Total Pro Players	24
Salary Commitment
Year 12 : $70,100,000
Year 13 : $64,300,000
Year 14 : $61,875,000
Year 15 : $60,200,000
Salary Average Commitment
Year 12 : $70,100,000
Year 13 : $64,300,000
Year 14 : $61,875,000
Year 15 : $60,200,000
Salary Cap with 1 Way Contract
Year 12 : $70,100,000
Year 13 : $64,300,000
Year 14 : $61,875,000
Year 15 : $60,200,000

Farm Players Salaries
Stephon Williams	$98,000 (4)
Joel Daccord	$92,500 (1)
Igor Bobkov	$90,000 (2)
Noah Juulsen	$86,333 (1)
Patrick Shea	$75,000 (2)
Eric Cornel	$75,000 (2)
David Warsofsky	$75,000 (2)
Steve Oleksy	$75,000 (2)
Ryan Stanton	$70,000 (3)
Matthew Ford	$70,000 (3)
Dylan Blujus	$70,000 (3)
Yannick Veilleux	$70,000 (3)
Connor Crisp	$70,000 (3)
Jesse Graham	$70,000 (3)
Brett Clark	$70,000 (3)
Danick Gauthier	$70,000 (3)
Joe Sova	$66,000 (1)
Kevin Goumas	$65,000 (1)
Roman Cervenka	$65,000 (1)
Carl Klingberg	$65,000 (1)
Daniel Maggio	$65,000 (1)
Matt Carey	$65,000 (1)
Keegan Kanzig	$65,000 (1)
Joe Lavin	$65,000 (1)
Andrew Yogan	$65,000 (1)
Will Acton	$65,000 (1)
Colin Campbell	$65,000 (1)
Chris McKelvie	$65,000 (1)
Jeremie Blain	$65,000 (1)
Total Farm Players	29
Salary Commitment
Year 12 : $2,072,833
Year 13 : $1,048,000
Year 14 : $658,000
Year 15 : $98,000
Salary Average Commitment
Year 12 : $2,072,833
Year 13 : $1,048,000
Year 14 : $658,000
Year 15 : $98,000

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $124 - 5,773 - 96.22%
Level 2:	5000 - $75 - 4,756 - 95.12%
Level 3:	2000 - $46 - 1,963 - 98.15%
Level 4:	4180 - $40 - 3,324 - 79.52%
Luxury :	820 - $300 - 613 - 74.77%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,620 - 81.02%
Farm Level 2:	1000 - $15 - 961 - 96.07%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,429 - 91.27%
Average Income per Game	$2,204,820
Year to Date Revenue	$90,397,618
Farm
Home Games Left	0
Average Attendance - %	2,581 - 86.03%
Average Income per Game	$105,972
Year to Date Revenue	$4,344,835
Expense
Pro Players Total Salaries	$67,723,331
Farm Players Total Salaries	$2,284,828
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$63,563,624
Farm Year To Date Expenses	$2,199,849
Pro Salary Cap To Date	$63,071,057
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$524,795
Pro Estimated Expenses	$524,795
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,850
Farm Estimated Expenses	$0
Estimated Season Expenses	$524,795
Season Salary Cap	$67,723,331
Estimate Under Maximum Salary Cap of $81,500,000	$13,776,669
Estimate Over Minimum Salary Cap of $60,200,000	$7,523,331
Current Bank Account	$176,433,252
Projected Bank Account	$175,908,457

Pro Players Salaries
Erik Karlsson	$11,500,000 (14)
Blake Wheeler	$8,250,000 (4)
Jaccob Slavin	$5,300,000 (10)
Shea Theodore	$5,200,000 (11)
Elias Lindholm	$4,850,000 (9)
Jakub Vrana	$3,350,000 (2)
Pavel Buchnevich	$3,250,000 (2)
Brandon Carlo	$2,850,000 (2)
Danton Heinen	$2,800,000 (2)
Riley Nash	$2,750,000 (2)
Anton Khudobin	$2,500,000 (1)
Oliver Bjorkstrand	$2,500,000 (3)
Anthony Beauvillier	$2,100,000 (2)
Adrian Kempe	$2,000,000 (4)
Anthony Duclair	$1,650,000 (1)
Thatcher Demko	$1,050,000 (2)
Kailer Yamamoto	$894,166 (1)
Denis Gurianov	$894,166 (1)
Tyson Jost	$885,833 (1)
Dennis Cholowski	$864,166 (3)
Haydn Fleury	$850,000 (1)
Ryan Graves	$735,000 (1)
Jacob Larsson	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $67,723,331
Year 13 : $58,614,166
Year 14 : $40,464,166
Year 15 : $37,100,000
Salary Average Commitment
Year 12 : $67,723,331
Year 13 : $58,614,166
Year 14 : $40,464,166
Year 15 : $37,100,000
Salary Cap with 1 Way Contract
Year 12 : $67,723,331
Year 13 : $58,614,166
Year 14 : $40,464,166
Year 15 : $37,100,000

Farm Players Salaries
Henri Ikonen	$149,000 (1)
Laurent Brossoit	$122,500 (1)
Antii Suomela	$97,500 (1)
Tyler Motte	$97,500 (1)
Sonny Milano	$87,413 (1)
Brett Howden	$86,333 (3)
Jeremy Roy	$82,750 (2)
David Gustafsson	$81,750 (4)
Filip Gustavsson	$76,167 (2)
Anthony Stolarz	$75,000 (3)
Luke Green	$73,333 (2)
Vitaly Abramov	$73,083 (2)
Chris McCarthy	$70,000 (1)
Ben Holmstrom	$70,000 (1)
Anton Zlobin	$70,000 (1)
Brady Brassart	$70,000 (1)
Jacob Bryson	$70,000 (6)
Brett Bellemore	$70,000 (1)
Jack Dougherty	$70,000 (1)
Samuel Morin	$70,000 (2)
Bobby Farnham	$70,000 (1)
Laurent Dauphin	$70,000 (1)
Adam Tambellini	$70,000 (1)
Joonas Nattinen	$70,000 (1)
Cristoval Nieves	$70,000 (1)
Sam Steel	$70,000 (1)
Brendan Lemieux	$70,000 (1)
Matt Puempel	$67,500 (1)
Kole Sherwood	$65,000 (2)
Total Farm Players	29
Salary Commitment
Year 12 : $2,284,828
Year 13 : $753,416
Year 14 : $313,083
Year 15 : $151,750
Salary Average Commitment
Year 12 : $2,284,828
Year 13 : $753,416
Year 14 : $313,083
Year 15 : $151,750

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5,793 - 96.55%
Level 2:	5000 - $60 - 4,862 - 97.25%
Level 3:	2000 - $35 - 1,969 - 98.45%
Level 4:	6600 - $25 - 4,586 - 69.48%
Luxury :	900 - $200 - 869 - 96.55%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $35 - 1,595 - 79.75%
Farm Level 2:	1000 - $15 - 931 - 93.05%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,079 - 88.19%
Average Income per Game	$1,830,270
Year to Date Revenue	$75,041,079
Farm
Home Games Left	0
Average Attendance - %	2,526 - 84.19%
Average Income per Game	$103,979
Year to Date Revenue	$4,263,152
Expense
Pro Players Total Salaries	$59,176,666
Farm Players Total Salaries	$2,495,274
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,125,000
Pro Year To Date Expenses	$61,417,525
Farm Year To Date Expenses	$2,478,891
Pro Salary Cap To Date	$60,432,408
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$462,897
Pro Estimated Expenses	$462,897
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,494
Farm Estimated Expenses	$0
Estimated Season Expenses	$462,897
Season Salary Cap	$65,301,666
Estimate Under Maximum Salary Cap of $81,500,000	$16,198,334
Estimate Over Minimum Salary Cap of $60,200,000	$5,101,666
Current Bank Account	$86,364,194
Projected Bank Account	$85,901,297

Pro Players Salaries
Ivan Provorov	$6,750,000 (11)
Dougie Hamilton	$5,750,000 (1)
Alexander Wennberg	$4,900,000 (7)
Jakob Chychrun	$4,600,000 (11)
Jason Demers	$4,500,000 (2)
Colin Miller	$3,875,000 (6)
Brett Connolly	$3,500,000 (6)
Andrew Cogliano	$3,250,000 (2)
Kasperi Kapanen	$3,200,000 (3)
Ryan Strome	$3,100,000 (1)
Andreas Athanasiou	$3,000,000 (1)
Artturi Lehkonen	$2,400,000 (1)
Braydon Coburn	$1,950,000 (2)
Zach Sanford	$1,500,000 (6)
Nathan Beaulieu	$1,000,000 (1)
Morgan Frost	$863,333 (4)
Alex Stalock	$785,000 (4)
Vladislav Kamenev	$750,000 (1)
Anthony Cirelli	$728,333 (1)
Darren Helm	$700,000 (4)
Greg Pateryn	$700,000 (3)
Jarred Tinordi	$700,000 (3)
Jack Campbell	$675,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $59,176,666
Year 13 : $41,773,333
Year 14 : $32,073,333
Year 15 : $27,473,333
Salary Average Commitment
Year 12 : $59,176,666
Year 13 : $41,773,333
Year 14 : $32,073,333
Year 15 : $27,473,333
Salary Cap with 1 Way Contract
Year 12 : $59,176,666
Year 13 : $41,773,333
Year 14 : $32,073,333
Year 15 : $27,473,333

Farm Players Salaries
Sheldon Rempal	$150,000 (2)
Willam Carrier	$140,000 (8)
Brooks Laich	$97,500 (2)
Mitch Hults	$83,375 (1)
Filip Sandberg	$76,750 (1)
Noah Rod	$76,733 (1)
Christoffer Ehn	$75,916 (1)
Ryan White	$75,000 (4)
Zach Redmond	$75,000 (2)
Andrew Campbell	$75,000 (2)
Mark Fraser	$75,000 (2)
Yann Sauve	$75,000 (3)
Adam Morrison	$75,000 (2)
Jordan Szwarz	$75,000 (2)
Jeff Frazee	$75,000 (2)
Stuart Percy	$75,000 (4)
Yan-Pavel Laplante	$70,000 (3)
Gabriel Dumont	$70,000 (3)
Michael Paliotta	$70,000 (1)
Brady Austin	$70,000 (3)
Victor Bartley	$70,000 (1)
Henrik Samuelsson	$70,000 (3)
Brady Vail	$70,000 (2)
Joe Hicketts	$70,000 (2)
Jason Jaffray	$70,000 (3)
Dana Tyrell	$70,000 (1)
Lucas Lessio	$70,000 (3)
Jeremy Morin	$70,000 (3)
Jerome Gauthier-Leduc	$70,000 (3)
Matt Hackett	$70,000 (3)
Darian Dziurzynski	$70,000 (1)
Mattias Backman	$70,000 (3)
Total Farm Players	32
Salary Commitment
Year 12 : $2,495,274
Year 13 : $1,902,500
Year 14 : $1,065,000
Year 15 : $290,000
Salary Average Commitment
Year 12 : $2,490,274
Year 13 : $1,897,500
Year 14 : $1,065,000
Year 15 : $290,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $150 - 4,199 - 69.98%
Level 2:	5000 - $85 - 3,602 - 72.04%
Level 3:	2000 - $50 - 1,566 - 78.30%
Level 4:	5619 - $45 - 3,652 - 64.99%
Luxury :	900 - $300 - 617 - 68.57%
Total Capacity :	19519
Farm
Farm Level 1:	2000 - $35 - 1,617 - 80.83%
Farm Level 2:	1000 - $15 - 954 - 95.37%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13,636 - 69.86%
Average Income per Game	$2,032,027
Year to Date Revenue	$83,313,096
Farm
Home Games Left	0
Average Attendance - %	2,570 - 85.68%
Average Income per Game	$105,620
Year to Date Revenue	$4,330,401
Expense
Pro Players Total Salaries	$67,944,891
Farm Players Total Salaries	$2,654,417
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$67,519,699
Farm Year To Date Expenses	$2,644,665
Pro Salary Cap To Date	$67,027,147
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$526,499
Pro Estimated Expenses	$526,499
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,738
Farm Estimated Expenses	$0
Estimated Season Expenses	$526,499
Season Salary Cap	$69,944,891
Estimate Under Maximum Salary Cap of $81,500,000	$11,555,109
Estimate Over Minimum Salary Cap of $60,200,000	$9,744,891
Current Bank Account	$101,904,151
Projected Bank Account	$101,377,652

Pro Players Salaries
Henrik Lundqvist	$8,500,000 (4)
Ryan Suter	$7,538,462 (9)
Vladimir Tarasenko	$7,500,000 (1)
Gabriel Landeskog	$5,571,429 (4)
Gustav Nyquist	$5,500,000 (3)
Alex Goligoski	$5,475,000 (3)
Bobby Ryan	$3,625,000 (5)
Paul Byron	$3,400,000 (4)
Jaroslav Halak	$2,750,000 (1)
Erik Haula	$2,750,000 (1)
Mark Pysyk	$2,733,333 (1)
Tyler Ennis	$2,500,000 (2)
Jordan Oesterle	$2,000,000 (2)
Sean Kuraly	$1,275,000 (2)
Mark Cundari	$990,000 (2)
Justin Kea	$800,000 (2)
Anthony Camara	$786,667 (4)
Daniel Sprong	$750,000 (2)
Kevin Klein	$700,000 (1)
Kevin Porter	$700,000 (1)
Logan Shaw	$700,000 (1)
Brenden Kichton	$700,000 (1)
Adam Almquist	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $67,944,891
Year 13 : $48,711,558
Year 14 : $40,396,558
Year 15 : $29,421,558
Salary Average Commitment
Year 12 : $67,944,891
Year 13 : $48,711,558
Year 14 : $40,396,558
Year 15 : $29,421,558
Salary Cap with 1 Way Contract
Year 12 : $67,944,891
Year 13 : $48,711,558
Year 14 : $40,396,558
Year 15 : $29,421,558

Farm Players Salaries
Toby Enstrom	$400,000 (2)
Chris Mason	$99,000 (2)
Danny Biega	$99,000 (2)
Sebastian Collberg	$89,417 (2)
Alexander Avtsin	$75,000 (2)
Corey Potter	$75,000 (2)
Scott Kosmachuk	$72,000 (2)
Johan Sundstrom	$70,000 (1)
Axel Holmstrom	$70,000 (1)
Andrew O'Brien	$70,000 (1)
Hunter Shinkaruk	$70,000 (1)
Dov Grumet-Morris	$70,000 (1)
Justin Florek	$70,000 (2)
Axel Blomqvist	$70,000 (1)
Colton Jobke	$70,000 (1)
A.J. Jenks	$70,000 (1)
Joey Hishon	$70,000 (1)
Matt Frattin	$70,000 (1)
Joshua Winquist	$70,000 (2)
John Mitchell	$70,000 (1)
Eddie Pasquale	$70,000 (1)
Alexander Khokhlachev	$70,000 (1)
Martin Gernat	$70,000 (1)
David Schlemko	$70,000 (1)
Luke Gazdic	$70,000 (1)
Matt Fraser	$70,000 (2)
Lennart Petrell	$70,000 (1)
Ben Hanowski	$70,000 (1)
Charles Sarault	$70,000 (1)
Colin Jacobs	$70,000 (1)
Kurtis Gabriel	$70,000 (1)
Brendan Shinnimin	$65,000 (2)
Total Farm Players	32
Salary Commitment
Year 12 : $2,654,417
Year 13 : $1,184,417
Year 14 : $0
Year 15 : $0
Salary Average Commitment
Year 12 : $2,654,417
Year 13 : $1,184,417
Year 14 : $0
Year 15 : $0

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	8000 - $150 - 5,200 - 65.00%
Level 2:	6000 - $85 - 3,929 - 65.48%
Level 3:	4000 - $50 - 2,600 - 65.00%
Level 4:	4087 - $45 - 3,106 - 76.00%
Luxury :	1000 - $300 - 657 - 65.74%
Total Capacity :	23087
Farm
Farm Level 1:	2000 - $28 - 1,933 - 96.64%
Farm Level 2:	1000 - $10 - 991 - 99.15%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,492 - 67.10%
Average Income per Game	$2,355,585
Year to Date Revenue	$96,578,972
Farm
Home Games Left	0
Average Attendance - %	2,924 - 97.48%
Average Income per Game	$95,410
Year to Date Revenue	$3,911,827
Expense
Pro Players Total Salaries	$79,320,795
Farm Players Total Salaries	$3,098,374
Coaches Total Salaries	$1,575,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$78,318,556
Farm Year To Date Expenses	$3,143,492
Pro Salary Cap To Date	$77,333,444
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$617,852
Pro Estimated Expenses	$617,852
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,206
Farm Estimated Expenses	$0
Estimated Season Expenses	$617,852
Season Salary Cap	$79,320,795
Estimate Under Maximum Salary Cap of $81,500,000	$2,179,205
Estimate Over Minimum Salary Cap of $60,200,000	$19,120,795
Current Bank Account	$131,638,716
Projected Bank Account	$131,020,864

Pro Players Salaries
Auston Matthews	$11,634,000 (9)
Alexander Ovechkin	$9,538,462 (3)
Sidney Crosby	$8,700,000 (11)
Steven Stamkos	$8,500,000 (8)
Rasmus Ristolainen	$5,400,000 (5)
Robin Lehner	$5,000,000 (1)
Noah Hanifin	$4,950,000 (9)
James Neal	$4,100,000 (4)
Matt Murray	$3,750,000 (1)
Jordan Eberle	$3,510,000 (3)
Alex Galchenyuk	$2,900,000 (1)
Brayden McNabb	$2,500,000 (6)
Jared McCann	$1,250,000 (1)
Nick Bonino	$1,000,000 (1)
John Marino	$925,000 (3)
Mathew Barzal	$863,333 (1)
Teddy Blueger	$750,000 (2)
Blake Comeau	$700,000 (3)
Travis Zajac	$700,000 (3)
Deryk Engelland	$700,000 (1)
Marc Staal	$650,000 (2)
Mike Reilly	$650,000 (3)
Patrick Marleau	$650,000 (2)
Total Pro Players	23
Salary Commitment
Year 12 : $79,320,795
Year 13 : $63,857,462
Year 14 : $61,807,462
Year 15 : $45,784,000
Salary Average Commitment
Year 12 : $79,245,795
Year 13 : $63,782,462
Year 14 : $61,732,462
Year 15 : $45,784,000
Salary Cap with 1 Way Contract
Year 12 : $79,320,795
Year 13 : $63,857,462
Year 14 : $61,807,462
Year 15 : $45,784,000

Farm Players Salaries
Marian Gaborik	$487,500 (2)
Brian Gibbons	$300,000 (3)
Louis Belpedio	$133,958 (4)
Jujhar Khaira	$120,000 (3)
Zach Aston-Reese	$100,000 (2)
Oliver Wahlstrom	$92,500 (6)
Kevin Poulin	$90,000 (2)
Tyler Wotherspoon	$90,000 (3)
Noah Dobson	$89,417 (4)
Blake Kessel	$75,000 (3)
Thomas Vanek	$70,000 (1)
Timothy Liljegren	$70,000 (1)
Zbynek Michalek	$70,000 (3)
Bryan Little	$70,000 (3)
Mike Zigomanis	$65,000 (1)
Jaromir Jagr	$65,000 (2)
David Musil	$65,000 (3)
Mike Ribeiro	$65,000 (1)
Griffin Reinhart	$65,000 (3)
Veeti Vainio	$65,000 (3)
Pierre-Marc Bouchard	$65,000 (1)
Ilya Bryzgalov	$65,000 (3)
Niklas Backstrom	$65,000 (1)
Matt Cooke	$65,000 (1)
Barry Goers	$65,000 (1)
Dominik Uher	$65,000 (1)
Matia Marcantuoni	$57,500 (1)
Dany Heatley	$57,500 (1)
David Booth	$57,500 (1)
Maxime Talbot	$57,500 (1)
Arron Asham	$57,500 (1)
Nail Yakupov	$57,500 (1)
Andrey Makarov	$57,500 (2)
Jordin Tootoo	$57,500 (1)
Total Farm Players	34
Salary Commitment
Year 12 : $3,098,375
Year 13 : $2,100,875
Year 14 : $1,300,875
Year 15 : $315,875
Salary Average Commitment
Year 12 : $3,083,375
Year 13 : $2,093,375
Year 14 : $1,293,375
Year 15 : $315,875

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 5,936 - 98.93%
Level 2:	5000 - $60 - 4,932 - 98.64%
Level 3:	2000 - $35 - 1,996 - 99.82%
Level 4:	3626 - $25 - 3,626 - 100.00%
Luxury :	870 - $200 - 864 - 99.34%
Total Capacity :	17496
Farm
Farm Level 1:	2000 - $35 - 1,634 - 81.71%
Farm Level 2:	1000 - $15 - 956 - 95.56%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,354 - 99.19%
Average Income per Game	$1,822,066
Year to Date Revenue	$74,704,711
Farm
Home Games Left	0
Average Attendance - %	2,590 - 86.33%
Average Income per Game	$106,586
Year to Date Revenue	$4,370,036
Expense
Pro Players Total Salaries	$78,604,167
Farm Players Total Salaries	$3,377,416
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,250,000
Pro Year To Date Expenses	$77,656,073
Farm Year To Date Expenses	$3,404,882
Pro Salary Cap To Date	$77,163,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$608,494
Pro Estimated Expenses	$608,494
Farm Remaining Season Days	0
Farm Expenses Per Days	$26,386
Farm Estimated Expenses	$0
Estimated Season Expenses	$608,494
Season Salary Cap	$79,854,167
Estimate Under Maximum Salary Cap of $81,500,000	$1,645,833
Estimate Over Minimum Salary Cap of $60,200,000	$19,654,167
Current Bank Account	$5,029,544
Projected Bank Account	$4,421,050

Pro Players Salaries
Max Pacioretty	$7,000,000 (7)
Patrik Laine	$6,750,000 (3)
Mark Scheifele	$6,125,000 (8)
Filip Forsberg	$6,000,000 (4)
Mark Stone	$5,700,000 (14)
Jonathan Huberdeau	$5,050,000 (7)
Ben Bishop	$4,916,667 (7)
Charlie McAvoy	$4,900,000 (4)
Vincent Trocheck	$4,750,000 (5)
Alex Tuch	$4,750,000 (12)
Nikita Gusev	$4,500,000 (2)
Brett Pesce	$4,025,000 (9)
Josh Morrissey	$3,150,000 (1)
Mike Smith	$2,000,000 (1)
Ryan Pulock	$2,000,000 (1)
Joel Eriksson Ek	$1,487,500 (3)
Anders Bjork	$925,000 (1)
Adam Fox	$925,000 (4)
Gabriel Bourque	$900,000 (3)
Leo Komarov (1 Way Contract)	$700,000 (4)
Philippe Myers	$700,000 (1)
Matt Roy	$700,000 (2)
Ilya Lyubushkin	$650,000 (2)
Total Pro Players	23
Salary Commitment
Year 12 : $78,604,167
Year 13 : $69,829,167
Year 14 : $63,979,167
Year 15 : $54,841,667
Salary Average Commitment
Year 12 : $77,179,168
Year 13 : $69,829,168
Year 14 : $63,979,168
Year 15 : $54,841,668
Salary Cap with 1 Way Contract
Year 12 : $78,604,167
Year 13 : $69,829,167
Year 14 : $63,979,167
Year 15 : $54,841,667

Farm Players Salaries
Radim Simek	$300,000 (4)
Jayce Hawryluk	$300,000 (4)
Ben Gleason	$299,000 (2)
Jacob Middleton	$200,000 (4)
Adam Erne	$97,500 (3)
Kiefer Sherwood	$92,500 (1)
Mitchell Stephens	$83,333 (1)
Matt Luff	$80,000 (2)
Lukas Vejdemo	$79,250 (1)
Cameron Hughes	$79,250 (2)
Jonah Gadjovich	$78,333 (4)
Joel L'Esperance	$77,500 (2)
Miroslav Svoboda	$76,750 (1)
Gustavo Bouramman	$72,000 (1)
Roy Radke	$70,000 (3)
Eric Roy	$70,000 (4)
Adam Johnson	$70,000 (1)
Darren Raddysh	$70,000 (4)
Gustav Olofsson	$70,000 (4)
Tyler Moy	$70,000 (3)
Anthony Greco	$70,000 (1)
CJ Smith	$70,000 (2)
Justin Kirkland	$70,000 (4)
Dillon Heatherington	$70,000 (4)
Andrew Poturalski	$70,000 (1)
Mark Visentin	$70,000 (4)
Juho Lammikko	$70,000 (4)
Frederick Gaudreau	$70,000 (4)
Blake Speers	$70,000 (4)
Daniel Brickley	$70,000 (2)
Calvin Thurkauf	$70,000 (4)
Zane McIntyre	$70,000 (4)
Brady Keeper	$69,500 (2)
Kevin Boyle	$67,500 (2)
Saku Maenalanen	$65,000 (2)
Total Farm Players	35
Salary Commitment
Year 12 : $3,377,416
Year 13 : $2,763,583
Year 14 : $1,885,833
Year 15 : $1,648,333
Salary Average Commitment
Year 12 : $3,377,416
Year 13 : $2,763,583
Year 14 : $1,885,833
Year 15 : $1,648,333

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - $100 - 5,937 - 98.95%
Level 2:	5000 - $60 - 4,889 - 97.78%
Level 3:	2000 - $35 - 1,986 - 99.32%
Level 4:	5270 - $25 - 4,705 - 89.29%
Luxury :	880 - $200 - 872 - 99.14%
Total Capacity :	19150
Farm
Farm Level 1:	2000 - $35 - 1,619 - 80.93%
Farm Level 2:	1000 - $15 - 956 - 95.56%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,390 - 96.03%
Average Income per Game	$1,860,549
Year to Date Revenue	$76,282,494
Farm
Home Games Left	0
Average Attendance - %	2,574 - 85.81%
Average Income per Game	$105,773
Year to Date Revenue	$4,336,681
Expense
Pro Players Total Salaries	$74,486,999
Farm Players Total Salaries	$2,285,917
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,145,924
Farm Year To Date Expenses	$1,930,182
Pro Salary Cap To Date	$72,653,363
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$576,823
Pro Estimated Expenses	$576,823
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,859
Farm Estimated Expenses	$0
Estimated Season Expenses	$576,823
Season Salary Cap	$74,486,999
Estimate Under Maximum Salary Cap of $81,500,000	$7,013,001
Estimate Over Minimum Salary Cap of $60,200,000	$14,286,999
Current Bank Account	$127,796,315
Projected Bank Account	$127,219,492

Pro Players Salaries
Matt Niskanen	$5,750,000 (3)
Tomas Tatar	$5,300,000 (2)
Michael Matheson	$4,875,000 (8)
Ryan Murray	$4,600,000 (3)
Nazem Kadri	$4,500,000 (3)
Marcus Johansson	$4,500,000 (2)
Christian Dvorak	$4,450,000 (11)
Chris Tanev	$4,450,000 (1)
Oscar Klefbom	$4,167,000 (6)
Jake Gardiner	$4,050,000 (5)
David Perron	$4,000,000 (5)
Sam Reinhart	$3,650,000 (1)
Thomas Greiss	$3,333,333 (1)
Phillip Danault	$3,083,333 (2)
Taylor Hall	$3,000,000 (1)
Brian Elliott	$2,000,000 (1)
Jordan Martinook	$2,000,000 (3)
Zemgus Girgensons	$1,600,000 (1)
Lawson Crouse	$1,533,333 (5)
Anthony DeAngelo	$1,270,000 (2)
Robert Thomas	$925,000 (4)
Denis Malgin	$750,000 (1)
Devon Toews	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 12 : $74,486,999
Year 13 : $55,003,666
Year 14 : $40,850,333
Year 15 : $24,000,333
Salary Average Commitment
Year 12 : $77,486,999
Year 13 : $55,003,666
Year 14 : $40,850,333
Year 15 : $24,000,333
Salary Cap with 1 Way Contract
Year 12 : $74,486,999
Year 13 : $55,003,666
Year 14 : $40,850,333
Year 15 : $24,000,333

Farm Players Salaries
Sven Baertschi	$336,667 (3)
Tyler Cuma	$90,000 (1)
Henrik Haapala	$90,000 (1)
Vladimir Sobotka	$90,000 (2)
Alexandar Georgiyev	$79,250 (1)
David Desharnais	$75,000 (1)
Victor Mete	$75,000 (4)
Peter Mannino	$70,000 (1)
Austin Carroll	$70,000 (3)
Kyle Chipchura	$70,000 (3)
Kevin Czuczman	$70,000 (3)
Matej Stransky	$70,000 (3)
Ryan Craig	$70,000 (1)
Brandon Bollig	$70,000 (3)
Joe Vitale	$70,000 (3)
Byron Froese	$70,000 (3)
Daniil Tarasov	$70,000 (3)
Turner Elson	$70,000 (3)
Eamon McAdam	$70,000 (3)
Brandon McMillan	$65,000 (1)
Max Reinhart	$65,000 (1)
Jesse Joensuu	$60,000 (1)
Jay Harrison	$60,000 (1)
Julian Melchiori	$60,000 (1)
Adam Cracknell	$60,000 (1)
Marek Hrivik	$60,000 (1)
Jack Hillen	$60,000 (1)
Frederic St. Denis	$60,000 (1)
Casey Wellman	$60,000 (1)
Total Farm Players	29
Salary Commitment
Year 12 : $2,285,917
Year 13 : $1,201,667
Year 14 : $1,111,667
Year 15 : $75,000
Salary Average Commitment
Year 12 : $2,285,917
Year 13 : $1,201,667
Year 14 : $1,111,667
Year 15 : $75,000

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $97 - 5,949 - 99.15%
Level 2:	5000 - $63 - 4,960 - 99.20%
Level 3:	2000 - $37 - 1,981 - 99.03%
Level 4:	5858 - $15 - 5,107 - 87.18%
Luxury :	900 - $199 - 893 - 99.23%
Total Capacity :	19758
Farm
Farm Level 1:	2000 - $35 - 1,632 - 81.60%
Farm Level 2:	1000 - $15 - 952 - 95.24%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,890 - 95.61%
Average Income per Game	$1,813,543
Year to Date Revenue	$74,355,251
Farm
Home Games Left	0
Average Attendance - %	2,585 - 86.15%
Average Income per Game	$106,400
Year to Date Revenue	$4,362,415
Expense
Pro Players Total Salaries	$78,956,662
Farm Players Total Salaries	$2,387,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,992,565
Farm Year To Date Expenses	$2,343,429
Pro Salary Cap To Date	$76,500,046
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$611,205
Pro Estimated Expenses	$611,205
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,652
Farm Estimated Expenses	$0
Estimated Season Expenses	$611,205
Season Salary Cap	$78,956,662
Estimate Under Maximum Salary Cap of $81,500,000	$2,543,338
Estimate Over Minimum Salary Cap of $60,200,000	$18,756,662
Current Bank Account	$107,321,793
Projected Bank Account	$106,710,588

Pro Players Salaries
Mitch Marner	$10,893,000 (10)
Tyler Seguin	$9,850,000 (15)
Nikita Kucherov	$9,500,000 (14)
Sebastian Aho	$8,454,000 (8)
Zach Parise	$7,538,461 (10)
William Nylander	$6,962,366 (9)
Antti Niemi (1 Way Contract)	$3,500,002 (1)
-1 Way Contract Salary Cap :	$3,500,002
Justin Schultz (1 Way Contract)	$3,100,000 (4)
Mikko Koskinen	$2,995,500 (2)
Aaron Dell	$1,900,000 (1)
Milan Lucic	$1,800,000 (4)
Nick Shore	$1,250,000 (4)
Taylor Aronson	$950,000 (4)
Elias Pettersson	$925,000 (2)
Casey Mittelstadt	$925,000 (1)
Adam Boqvist	$894,167 (4)
Cale Makar	$880,833 (2)
Toni Lydman	$875,000 (4)
Martin Necas	$863,333 (4)
Dustin Gazley (1 Way Contract)	$700,000 (4)
-1 Way Contract Salary Cap :	$700,000
Dante Fabbro	$700,000 (1)
Quinn Hughes	$700,000 (1)
Cameron Gaunce	$700,000 (3)
Zac Rinaldo	$700,000 (3)
Alex Nylander	$700,000 (1)
Carter Bancks (1 Way Contract)	$700,000 (4)
-1 Way Contract Salary Cap :	$700,000
Total Pro Players	26
Salary Commitment
Year 12 : $78,956,662
Year 13 : $70,531,660
Year 14 : $65,730,327
Year 15 : $64,330,327
Salary Average Commitment
Year 12 : $78,956,663
Year 13 : $70,531,661
Year 14 : $65,730,328
Year 15 : $64,330,328
Salary Cap with 1 Way Contract
Year 12 : $78,956,662
Year 13 : $70,531,660
Year 14 : $65,730,327
Year 15 : $64,330,327

Farm Players Salaries
Joseph Cramarossa	$75,000 (2)
Nate Prosser	$70,000 (3)
James Wisniewski	$70,000 (3)
T.J. Hensick	$70,000 (4)
Andrew Joudrey	$70,000 (4)
Stephane Da Costa	$70,000 (4)
Teddy Purcell	$70,000 (3)
Michael Latta	$70,000 (3)
Ville Pokka	$70,000 (3)
Toby Petersen	$70,000 (4)
Ryan Parent	$70,000 (4)
Brandon Mashinter	$70,000 (4)
Dennis Wideman	$70,000 (3)
Graham Mink	$70,000 (4)
Guillaume Desbiens	$70,000 (4)
Drew Miller	$70,000 (4)
David Clarkson	$70,000 (3)
Andre Petersson	$70,000 (4)
Ryan Murphy	$70,000 (3)
Dane Byers	$70,000 (4)
Drew MacIntyre	$70,000 (4)
Alden Hirschfeld	$70,000 (4)
Zack Phillips	$70,000 (3)
Jon Landry	$65,000 (1)
Jason Clark	$65,000 (1)
R.J. Umberger	$65,000 (1)
Frankie Simonelli	$65,000 (1)
Kent Huskins	$65,000 (1)
John Albert	$65,000 (1)
Cristopher Nilstorp	$65,000 (1)
James Martin	$65,000 (1)
Hubert Labrie	$65,000 (1)
Kale Kessy	$65,000 (1)
Ben Youds	$65,000 (1)
Scott Greenham	$57,500 (1)
Total Farm Players	35
Salary Commitment
Year 12 : $2,387,500
Year 13 : $1,615,000
Year 14 : $1,540,000
Year 15 : $910,000
Salary Average Commitment
Year 12 : $2,387,500
Year 13 : $1,615,000
Year 14 : $1,540,000
Year 15 : $910,000

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $115 - 5,828 - 97.13%
Level 2:	5000 - $75 - 4,772 - 95.44%
Level 3:	2000 - $50 - 1,568 - 78.41%
Level 4:	4889 - $35 - 4,421 - 90.43%
Luxury :	930 - $215 - 877 - 94.35%
Total Capacity :	18819
Farm
Farm Level 1:	2000 - $35 - 1,648 - 82.39%
Farm Level 2:	1000 - $15 - 976 - 97.58%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,467 - 92.82%
Average Income per Game	$2,160,376
Year to Date Revenue	$88,575,426
Farm
Home Games Left	0
Average Attendance - %	2,624 - 87.45%
Average Income per Game	$107,738
Year to Date Revenue	$4,417,278
Expense
Pro Players Total Salaries	$64,585,833
Farm Players Total Salaries	$3,599,750
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,175,000
Pro Year To Date Expenses	$61,864,820
Farm Year To Date Expenses	$3,628,075
Pro Salary Cap To Date	$61,372,315
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$500,660
Pro Estimated Expenses	$500,660
Farm Remaining Season Days	0
Farm Expenses Per Days	$28,123
Farm Estimated Expenses	$0
Estimated Season Expenses	$500,660
Season Salary Cap	$69,760,833
Estimate Under Maximum Salary Cap of $81,500,000	$11,739,167
Estimate Over Minimum Salary Cap of $60,200,000	$9,560,833
Current Bank Account	$63,766,764
Projected Bank Account	$63,266,104

Pro Players Salaries
Marc-Edouard Vlasic	$7,000,000 (12)
Brenden Dillon (1 Way Contract)	$6,000,000 (4)
Kyle Turris	$6,000,000 (8)
Adam Henrique	$5,825,000 (9)
Patric Hornqvist	$5,300,000 (7)
Sami Vatanen	$4,875,000 (1)
Brian Boyle (1 Way Contract)	$4,500,000 (2)
Erik Gudbranson	$4,000,000 (2)
Jannik Hansen	$2,600,000 (2)
Mathieu Perreault	$2,500,000 (3)
Ron Hainsey	$2,200,000 (3)
Colin Blackwell	$1,800,000 (4)
Dmitry Kulikov	$1,700,000 (4)
Drake Caggiula	$1,500,000 (1)
Jacob de la Rose	$1,500,000 (4)
Pierre Engvall	$1,250,000 (4)
Joakim Ryan	$1,000,000 (3)
Pavel Francouz	$1,000,000 (2)
Dakota Mermis	$955,000 (2)
Oscar Fantenberg	$850,000 (3)
Eric Robinson	$750,000 (2)
Dominik Simon	$750,000 (1)
Carter Hart	$730,833 (2)
Total Pro Players	23
Salary Commitment
Year 12 : $64,585,833
Year 13 : $57,460,833
Year 14 : $42,925,000
Year 15 : $36,375,000
Salary Average Commitment
Year 12 : $64,585,833
Year 13 : $57,460,833
Year 14 : $42,925,000
Year 15 : $36,375,000
Salary Cap with 1 Way Contract
Year 12 : $64,585,833
Year 13 : $57,460,833
Year 14 : $42,925,000
Year 15 : $36,375,000

Farm Players Salaries
Cam Talbot	$350,000 (2)
Karson Kuhlman	$299,000 (2)
Christian Folin	$285,000 (3)
Devin Shore	$199,000 (1)
Oscar Lindberg	$190,000 (2)
Justin Abdelkader	$160,000 (3)
Brett Ritchie	$160,000 (2)
Xavier Ouellet	$150,000 (4)
Fredrik Claesson	$120,000 (3)
Magnus Paajarvi	$100,000 (1)
Austin Czarnik	$95,000 (4)
Jacob Nilsson	$95,000 (2)
Taylor Raddysh	$89,417 (2)
Cale Fleury	$88,333 (2)
Danick Martel	$80,000 (2)
Dominic Toninato	$77,500 (1)
Sam Lafferty	$76,750 (1)
Nathan Lieuwen	$75,000 (2)
Kent Simpson	$75,000 (4)
Sergei Plotnikov	$75,000 (3)
Alex Formenton	$74,750 (4)
Ian McCoshen	$70,000 (1)
Dwight King	$70,000 (3)
Frederik Gauthier	$70,000 (1)
Taylor Beck	$70,000 (3)
Michael Bournival	$70,000 (3)
Tim Schaller	$70,000 (3)
Luke Adam	$67,500 (1)
Dan Ellis	$67,500 (1)
Andrew MacWilliam	$65,000 (1)
Carter Ashton	$65,000 (1)
Total Farm Players	31
Salary Commitment
Year 12 : $3,599,750
Year 13 : $2,741,500
Year 14 : $1,314,750
Year 15 : $394,750
Salary Average Commitment
Year 12 : $3,599,750
Year 13 : $2,741,500
Year 14 : $1,314,750
Year 15 : $394,750

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $160 - 4,009 - 66.81%
Level 2:	5000 - $94 - 3,309 - 66.18%
Level 3:	2000 - $40 - 1,969 - 98.44%
Level 4:	6110 - $18 - 5,085 - 83.22%
Luxury :	890 - $265 - 698 - 78.47%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $28 - 1,931 - 96.56%
Farm Level 2:	1000 - $11 - 971 - 97.07%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,069 - 75.35%
Average Income per Game	$1,948,574
Year to Date Revenue	$79,891,538
Farm
Home Games Left	0
Average Attendance - %	2,902 - 96.73%
Average Income per Game	$96,478
Year to Date Revenue	$3,955,588
Expense
Pro Players Total Salaries	$60,069,998
Farm Players Total Salaries	$3,163,784
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,700,000
Pro Year To Date Expenses	$60,862,940
Farm Year To Date Expenses	$3,037,297
Pro Salary Cap To Date	$60,370,396
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$465,923
Pro Estimated Expenses	$465,923
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,717
Farm Estimated Expenses	$0
Estimated Season Expenses	$465,923
Season Salary Cap	$61,769,998
Estimate Under Maximum Salary Cap of $81,500,000	$19,730,002
Estimate Over Minimum Salary Cap of $60,200,000	$1,569,998
Current Bank Account	$146,620,127
Projected Bank Account	$146,154,204

Pro Players Salaries
Jacob Trouba	$8,000,000 (12)
Phil Kessel	$6,800,000 (4)
Nikolaj Ehlers	$6,000,000 (11)
James van Riemsdyk	$5,500,000 (2)
Matt Beleskey	$3,800,000 (1)
James Reimer	$3,400,000 (2)
Andreas Johnsson	$3,400,000 (4)
Luca Sbisa (1 Way Contract)	$3,200,000 (1)
Kevin Fiala	$3,000,000 (2)
Carter Rowney (1 Way Contract)	$3,000,000 (1)
Radek Faksa	$2,200,000 (1)
Nick Ritchie	$1,640,000 (3)
Michael Raffl	$1,600,000 (2)
Christian Djoos	$1,250,000 (1)
Kirby Dach	$925,000 (4)
Ryan Carpenter	$900,000 (3)
Jack Roslovic	$894,166 (1)
Dylan Strome	$863,333 (1)
Travis Dermott	$863,333 (1)
Ethan Bear	$720,000 (1)
Filip Hronek	$714,166 (2)
Stefan Noesen	$700,000 (1)
Eric Comrie	$700,000 (3)
Total Pro Players	23
Salary Commitment
Year 12 : $60,069,998
Year 13 : $42,579,166
Year 14 : $28,365,000
Year 15 : $25,125,000
Salary Average Commitment
Year 12 : $60,069,998
Year 13 : $42,579,166
Year 14 : $28,365,000
Year 15 : $25,125,000
Salary Cap with 1 Way Contract
Year 12 : $60,069,998
Year 13 : $42,579,166
Year 14 : $28,365,000
Year 15 : $25,125,000

Farm Players Salaries
Jon Gillies	$150,000 (1)
John Gilmour	$150,000 (1)
Troy Terry	$145,000 (6)
Cory Conacher	$135,000 (1)
Andy Andreoff	$125,000 (1)
Valentin Zykov	$125,000 (1)
Pheonix Copley	$110,000 (5)
Ryan Poehling	$95,000 (3)
Henrik Borgstrom	$92,500 (1)
Ville Heinola	$92,500 (4)
Callan Foote	$92,500 (4)
Isac Lundestrom	$92,500 (3)
Mikhail Sergachyov	$89,417 (1)
Kieffer Bellows	$89,417 (4)
Eeli Tolvanen	$89,417 (2)
Alexander Volkov	$86,417 (1)
Nicholas Merkley	$86,333 (1)
Ryan Gropp	$80,200 (1)
Conor Garland	$77,500 (2)
Joona Koppanen	$75,333 (3)
Garret Sparks	$75,000 (1)
Alex Lintuniemi	$75,000 (1)
Andrew Miller	$75,000 (1)
Erik Brannstrom	$70,000 (1)
Michael Vecchione	$70,000 (1)
Vili Saarijarvi	$69,750 (1)
Mitch Holmberg	$65,000 (1)
Justin Peters	$65,000 (1)
Patrick Holland	$65,000 (1)
Colin Greening	$65,000 (1)
Chris Breen	$65,000 (1)
Justin Fontaine	$65,000 (1)
Andrey Pedan	$65,000 (1)
Zach O'Brien	$65,000 (1)
Joseph LaBate	$65,000 (1)
Felix Girard	$65,000 (1)
Total Farm Players	36
Salary Commitment
Year 12 : $3,163,784
Year 13 : $959,167
Year 14 : $792,250
Year 15 : $529,417
Salary Average Commitment
Year 12 : $3,163,784
Year 13 : $959,167
Year 14 : $792,250
Year 15 : $529,417

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $160 - 4,018 - 66.96%
Level 2:	5000 - $90 - 3,509 - 70.17%
Level 3:	2000 - $54 - 1,472 - 73.60%
Level 4:	4000 - $50 - 2,758 - 68.95%
Luxury :	1000 - $320 - 652 - 65.18%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $30 - 1,948 - 97.40%
Farm Level 2:	1000 - $13 - 971 - 97.13%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,408 - 68.93%
Average Income per Game	$2,063,021
Year to Date Revenue	$84,583,852
Farm
Home Games Left	0
Average Attendance - %	2,919 - 97.31%
Average Income per Game	$105,892
Year to Date Revenue	$4,341,585
Expense
Pro Players Total Salaries	$68,043,333
Farm Players Total Salaries	$2,993,203
Coaches Total Salaries	$575,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$65,723,380
Farm Year To Date Expenses	$2,987,843
Pro Salary Cap To Date	$65,156,995
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$527,833
Pro Estimated Expenses	$527,833
Farm Remaining Season Days	0
Farm Expenses Per Days	$23,384
Farm Estimated Expenses	$0
Estimated Season Expenses	$527,833
Season Salary Cap	$68,043,333
Estimate Under Maximum Salary Cap of $81,500,000	$13,456,667
Estimate Over Minimum Salary Cap of $60,200,000	$7,843,333
Current Bank Account	$93,572,737
Projected Bank Account	$93,044,904

Pro Players Salaries
Mats Zuccarello	$6,000,000 (8)
Bo Horvat	$5,500,000 (6)
Andrej Sekera	$5,500,000 (1)
Jeff Petry	$5,500,000 (2)
Brady Skjei	$5,250,000 (7)
Cody Ceci	$4,500,000 (1)
Brandon Sutter	$4,375,000 (1)
Antti Raanta	$4,250,000 (2)
Derek Grant (1 Way Contract)	$3,500,000 (1)
Philipp Grubauer	$3,330,000 (3)
Matt Calvert	$2,875,000 (3)
Jake McCabe	$2,850,000 (3)
Markus Nutivaara	$2,700,000 (4)
Scott Laughton	$2,300,000 (1)
Michael Del Zotto	$2,200,000 (2)
Nick Cousins	$1,000,000 (1)
Rocco Grimaldi	$1,000,000 (3)
Slater Koekkoek	$925,000 (1)
Kaapo Kakko	$925,000 (4)
Dominik Kahun (1 Way Contract)	$925,000 (1)
Robby Fabbri	$900,000 (1)
Kurtis MacDermid	$875,000 (4)
Logan Brown	$863,333 (2)
Total Pro Players	23
Salary Commitment
Year 12 : $68,043,333
Year 13 : $44,118,333
Year 14 : $31,305,000
Year 15 : $21,250,000
Salary Average Commitment
Year 12 : $68,043,333
Year 13 : $44,118,333
Year 14 : $31,305,000
Year 15 : $21,250,000
Salary Cap with 1 Way Contract
Year 12 : $68,043,333
Year 13 : $44,118,333
Year 14 : $31,305,000
Year 15 : $21,250,000

Farm Players Salaries
Logan O'Connor	$201,000 (2)
Riley Sheahan	$200,000 (3)
Kyle Clifford	$160,000 (1)
Connor Carrick	$150,000 (2)
Marcus Sorensen	$150,000 (2)
Casey DeSmith	$125,000 (4)
Joseph Gambardella	$100,000 (2)
Nicholas Boka	$100,000 (3)
Anton Blidh	$100,000 (3)
Conor Timmins	$92,500 (4)
Emil Bemstrom	$92,500 (6)
Mike Condon	$90,000 (2)
Sheldon Dries	$90,000 (2)
Ty Dellandrea	$89,420 (4)
Klim Kostin	$86,333 (4)
Julien Gauthier	$86,333 (2)
Cody Glass	$86,333 (4)
Brett Leason	$84,250 (4)
Sean Durzi	$80,917 (6)
Andrej Nestrasil	$80,000 (3)
Marek Langhamer	$80,000 (3)
Nikita Nesterov	$80,000 (3)
Josh Brook	$79,500 (4)
Semyon Der-Arguchintsev	$78,333 (4)
Austin Wagner	$75,917 (1)
Mason Appleton	$74,200 (1)
Alexandre Fortin	$70,667 (1)
Vinni Lettieri	$70,000 (1)
Jacob Cederholm	$70,000 (2)
Martin Frk	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 12 : $2,993,203
Year 13 : $2,472,419
Year 14 : $1,535,086
Year 15 : $895,086
Salary Average Commitment
Year 12 : $2,993,203
Year 13 : $2,472,419
Year 14 : $1,535,086
Year 15 : $895,086

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - $150 - 4,133 - 68.89%
Level 2:	5000 - $85 - 3,633 - 72.65%
Level 3:	2000 - $50 - 1,531 - 76.56%
Level 4:	4367 - $45 - 2,993 - 68.54%
Luxury :	910 - $300 - 621 - 68.23%
Total Capacity :	18277
Farm
Farm Level 1:	2000 - $35 - 1,617 - 80.84%
Farm Level 2:	1000 - $15 - 959 - 95.93%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,912 - 70.64%
Average Income per Game	$1,976,217
Year to Date Revenue	$81,024,910
Farm
Home Games Left	0
Average Attendance - %	2,576 - 85.87%
Average Income per Game	$105,754
Year to Date Revenue	$4,335,914
Expense
Pro Players Total Salaries	$80,185,833
Farm Players Total Salaries	$2,074,541
Coaches Total Salaries	$800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,269,904
Farm Year To Date Expenses	$2,172,835
Pro Salary Cap To Date	$79,481,839
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$622,968
Pro Estimated Expenses	$622,968
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,207
Farm Estimated Expenses	$0
Estimated Season Expenses	$622,968
Season Salary Cap	$80,185,833
Estimate Under Maximum Salary Cap of $81,500,000	$1,314,167
Estimate Over Minimum Salary Cap of $60,200,000	$19,985,833
Current Bank Account	$116,229,065
Projected Bank Account	$115,606,097

Pro Players Salaries
Jamie Benn	$9,500,000 (11)
Leon Draisaitl	$8,500,000 (11)
John Carlson	$8,000,000 (13)
Nicklas Backstrom	$6,700,000 (1)
Ryan Ellis	$6,250,000 (14)
Brock Boeser	$5,875,000 (5)
Mikael Backlund	$5,350,000 (3)
Dmitry Orlov	$5,100,000 (6)
Darcy Kuemper	$4,500,000 (4)
Adam Larsson	$4,166,667 (2)
Valeri Nichushkin	$2,950,000 (1)
Joonas Korpisalo	$2,800,000 (4)
Joel Armia	$2,600,000 (3)
Joel Edmundson	$2,000,000 (4)
Pierre-Luc Dubois	$894,166 (1)
Korbinian Holzer	$850,000 (2)
Cody Beach	$700,000 (4)
Tomas Jurco	$700,000 (3)
Yannick Weber	$700,000 (2)
Zach Trotman	$700,000 (4)
Valtteri Filppula	$700,000 (4)
Josh Archibald	$650,000 (2)
Total Pro Players	22
Salary Commitment
Year 12 : $80,185,833
Year 13 : $69,641,667
Year 14 : $63,275,000
Year 15 : $54,625,000
Salary Average Commitment
Year 12 : $75,935,834
Year 13 : $65,391,668
Year 14 : $59,025,000
Year 15 : $50,375,000
Salary Cap with 1 Way Contract
Year 12 : $80,185,833
Year 13 : $69,641,667
Year 14 : $63,275,000
Year 15 : $54,625,000

Farm Players Salaries
Julius Honka	$133,958 (2)
Mikhail Grigorenko	$120,000 (2)
Mason Raymond	$97,500 (2)
Stanislav Galiev	$75,000 (3)
Marcel Goc	$75,000 (3)
Eric Gelinas	$75,000 (3)
Julius Nattinen	$73,083 (2)
Cal Heeter	$70,000 (4)
Daniel Bang	$70,000 (4)
Alex Gudbranson	$70,000 (3)
Liam O'Brien	$70,000 (1)
Lauri Korpikoski	$70,000 (3)
Stephen Michalek	$70,000 (4)
Tyler Lewington	$70,000 (1)
Riley Barber	$70,000 (1)
Philip Samuelsson	$70,000 (4)
Thomas Di Pauli	$70,000 (1)
Markus Ruusu	$70,000 (1)
Caleb Herbert	$70,000 (3)
Mikael Wikstrand	$65,000 (2)
Simon Despres	$65,000 (2)
Viktor Stalberg	$65,000 (2)
Garrett Wilson	$65,000 (2)
Blair Jones	$65,000 (1)
Erik Burgdoerfer	$65,000 (2)
Alexander Pechursky	$65,000 (2)
Marc-Andre Bergeron	$65,000 (1)
Mattias Tedenby	$65,000 (2)
Total Farm Players	28
Salary Commitment
Year 12 : $2,074,541
Year 13 : $1,594,541
Year 14 : $715,000
Year 15 : $280,000
Salary Average Commitment
Year 12 : $2,074,541
Year 13 : $1,594,541
Year 14 : $715,000
Year 15 : $280,000

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	6000 - $200 - 4,200 - 70.00%
Level 2:	5000 - $92 - 3,518 - 70.36%
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 - 1,496 - 74.80%
Farm Level 2:	1000 - $19 - 699 - 69.92%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	10,839 - 72.19%
Average Income per Game	$2,287,533
Year to Date Revenue	$93,788,844
Farm
Home Games Left	0
Average Attendance - %	2,195 - 73.17%
Average Income per Game	$106,723
Year to Date Revenue	$4,375,654
Expense
Pro Players Total Salaries	$63,644,166
Farm Players Total Salaries	$2,520,609
Coaches Total Salaries	$850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$64,134,411
Farm Year To Date Expenses	$2,435,559
Pro Salary Cap To Date	$63,297,039
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	1
Pro Expenses Per Days	$496,109
Pro Estimated Expenses	$496,109
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,692
Farm Estimated Expenses	$0
Estimated Season Expenses	$496,109
Season Salary Cap	$63,644,166
Estimate Under Maximum Salary Cap of $81,500,000	$17,855,834
Estimate Over Minimum Salary Cap of $60,200,000	$3,444,166
Current Bank Account	$238,753,865
Projected Bank Account	$238,257,756

Pro Players Salaries
Logan Couture	$8,000,000 (5)
Connor Hellebuyck	$6,166,666 (6)
Matt Dumba	$6,000,000 (7)
Tomas Hertl	$5,625,000 (4)
Brayden Schenn	$5,125,000 (1)
Josh Bailey	$5,000,000 (3)
Martin Hanzal (1 Way Contract)	$4,750,000 (1)
-1 Way Contract Salary Cap :	$4,750,000
Mattias Ekholm	$3,750,000 (4)
Lars Eller	$3,500,000 (2)
Travis Sanheim	$3,250,000 (2)
Jesper Fast	$1,850,000 (1)
Adam Pelech	$1,600,000 (2)
Josh Leivo	$1,500,000 (1)
Jake Virtanen	$1,250,000 (1)
Derick Brassard	$1,200,000 (1)
Nico Hischier	$925,000 (1)
Luke Kunin	$925,000 (1)
Clayton Keller	$885,833 (1)
Chris Driedger	$850,000 (2)
Nicolas Hague	$791,667 (6)
Dennis Gilbert	$700,000 (1)
Total Pro Players	21
Salary Commitment
Year 12 : $63,644,166
Year 13 : $44,533,333
Year 14 : $35,333,333
Year 15 : $30,333,333
Salary Average Commitment
Year 12 : $63,644,166
Year 13 : $44,533,333
Year 14 : $35,333,333
Year 15 : $30,333,333
Salary Cap with 1 Way Contract
Year 12 : $63,644,166
Year 13 : $44,533,333
Year 14 : $35,333,333
Year 15 : $30,333,333

Farm Players Salaries
Will Butcher	$202,900 (3)
Madison Bowey	$100,000 (1)
Trent Frederic	$92,500 (2)
Jesse Puljujarvi	$92,500 (1)
Tage Thompson	$92,500 (1)
Nikolay Goldobin	$90,000 (1)
Christian Wolanin	$90,000 (2)
Jay Beagle	$90,000 (2)
Zack MacEwen	$90,000 (2)
Landon Bow	$90,000 (2)
Kole Lind	$89,167 (2)
Axel Jonsson-Fjallby	$86,000 (2)
Janne Kuokkanen	$81,167 (2)
Ivan Chekhovich	$77,667 (4)
Glenn Gawdin	$77,583 (1)
Tucker Poolman	$77,500 (3)
Nicolas Petan	$77,500 (3)
Charlie Lindgren	$75,000 (2)
Jeremy Lauzon	$74,750 (1)
Timothy Gettinger	$73,000 (2)
Adin Hill	$70,875 (1)
Joachim Blichfeld	$70,000 (1)
Nolan Stevens	$70,000 (1)
Brandon Davidson	$70,000 (3)
Gavin Bayreuther	$70,000 (1)
Curtis Lazar	$70,000 (1)
Cameron Schilling	$70,000 (1)
Reid Boucher	$70,000 (3)
Jordan Weal	$70,000 (3)
Tomas Nosek	$70,000 (3)
Total Farm Players	30
Salary Commitment
Year 12 : $2,520,609
Year 13 : $1,572,401
Year 14 : $715,567
Year 15 : $77,667
Salary Average Commitment
Year 12 : $2,520,609
Year 13 : $1,572,401
Year 14 : $715,567
Year 15 : $77,667

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	$117,263,150	$65,534,999	$15,965,001	$5,334,999	24	28	52
Arizona Coyotes	$13,028,987	$80,879,476	$620,524	$20,679,476	23	30	53
Boston Bruins	$101,585,476	$79,843,769	$1,656,231	$19,643,769	23	35	58
Buffalo Sabres	$67,421,610	$73,939,833	$7,560,167	$13,739,833	23	27	50
Calgary Flames	$137,200,233	$72,880,626	$8,619,374	$12,680,626	24	26	50
Carolina Hurricanes	$114,020,933	$78,737,500	$2,762,500	$18,537,500	23	27	50
Chicago Blackhawks	$99,719,274	$68,573,999	$12,926,001	$8,373,999	24	31	55
Colorado Avalanche	$153,925,226	$70,609,106	$10,890,894	$10,409,106	23	29	52
Columbus Blue Jackets	$93,374,485	$81,155,166	$344,834	$20,955,166	23	27	50
Dallas Stars	$39,540,825	$69,212,501	$12,287,499	$9,012,501	23	28	51
Detroit Red Wings	$12,320,392	$76,300,000	$5,200,000	$16,100,000	23	29	52
Edmonton Oilers	$91,087,759	$74,379,332	$7,120,668	$14,179,332	23	30	53
Florida Panthers	$80,839,477	$82,538,888	-$1,038,888	$22,338,888	24	27	51
Los Angeles Kings	$41,515,507	$70,256,665	$11,243,335	$10,056,665	23	25	48
Minnesota Wild	$144,646,048	$70,484,880	$11,015,120	$10,284,880	23	27	50
Montreal Canadiens	$73,649,204	$66,897,505	$14,602,495	$6,697,505	22	28	50
Nashville Predators	$69,808,585	$79,784,394	$1,715,606	$19,584,394	23	26	49
New Jersey Devils	$134,083,289	$76,443,907	$5,056,093	$16,243,907	24	26	50
New York Islanders	$35,730,251	$70,100,000	$11,400,000	$9,900,000	24	29	53
New York Rangers	$176,433,252	$67,723,331	$13,776,669	$7,523,331	23	29	52
Ottawa Senators	$86,364,194	$65,301,666	$16,198,334	$5,101,666	23	32	55
Philadelphia Flyers	$101,904,151	$69,944,891	$11,555,109	$9,744,891	23	32	55
Pittsburgh Penguins	$131,638,716	$79,320,795	$2,179,205	$19,120,795	23	34	57
San Jose Sharks	$5,029,544	$79,854,167	$1,645,833	$19,654,167	23	35	58
St. Louis Blues	$127,796,315	$74,486,999	$7,013,001	$14,286,999	23	29	52
Tampa Bay Lightning	$107,321,793	$78,956,662	$2,543,338	$18,756,662	26	35	61
Toronto Maple Leafs	$63,766,764	$69,760,833	$11,739,167	$9,560,833	23	31	54
Vancouver Canucks	$146,620,127	$61,769,998	$19,730,002	$1,569,998	23	36	59
Vegas Golden Knights	$93,572,737	$68,043,333	$13,456,667	$7,843,333	23	30	53
Washington Capitals	$116,229,065	$80,185,833	$1,314,167	$19,985,833	22	28	50
Winnipeg Jets	$238,753,865	$63,644,166	$17,855,834	$3,444,166	21	30	51

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

Florida Panthers is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

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 - %