WPHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $119 - 5,569 - 92.82%
Level 2:	5000 - $59 - 4,740 - 94.80%
Level 3:	2000 - $44 - 1,504 - 75.19%
Level 4:	3304 - $33 - 3,260 - 98.66%
Luxury :	870 - $229 - 826 - 94.95%
Total Capacity :	17174
Farm
Farm Level 1:	2000 - $22 - 1,463 - 73.16%
Farm Level 2:	1000 - $8 - 751 - 75.14%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,899 - 92.57%
Average Income per Game	$1,969,582
Year to Date Revenue	$80,752,863
Farm
Home Games Left	0
Average Attendance - %	2,215 - 73.82%
Average Income per Game	$57,477
Year to Date Revenue	$2,356,537
Expense
Pro Players Total Salaries	$71,014,444
Farm Players Total Salaries	$1,903,917
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,903,853
Farm Year To Date Expenses	$1,931,259
Pro Salary Cap To Date	$74,378,217
Farm Salary Cap To Date	$1,931,259
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$541,776
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,991
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,014,444
Estimate Under Maximum Salary Cap of $75,000,000	$3,985,556
Estimate Over Minimum Salary Cap of $55,400,000	$15,614,444
Current Bank Account	$72,634,077
Projected Bank Account	$72,634,077

Pro Players Salaries
Henrik Sedin	$7,000,000 (1)
Daniel Sedin	$7,000,000 (1)
John Tavares	$5,500,000 (2)
Alexander Edler	$5,000,000 (3)
Kyle Palmieri	$4,650,000 (7)
Francois Beauchemin	$4,500,000 (2)
Benoit Pouliot	$4,000,000 (3)
Cam Fowler	$4,000,000 (1)
Roman Josi	$4,000,000 (6)
Rickard Rakell	$3,789,444 (10)
Jakob Silfverberg	$3,750,000 (4)
Marcus Foligno	$2,875,000 (8)
Kyle Okposo	$2,800,000 (2)
Ben Hutton	$2,800,000 (4)
John Gibson	$2,300,000 (3)
Devante Smith-Pelly	$1,300,000 (1)
Nick Bonino	$1,000,000 (2)
Mark Barberio	$900,000 (1)
Jeff Frazee	$900,000 (1)
Alexander Burmistrov	$800,000 (3)
Troy Stecher	$800,000 (3)
Derek Ryan	$700,000 (3)
Mark Fayne	$650,000 (2)
Total Pro Players	23
Salary Commitment
Year 7 : $71,014,444
Year 8 : $49,914,444
Year 9 : $35,464,444
Year 10 : $21,864,444
Salary Average Commitment
Year 7 : $71,014,444
Year 8 : $49,914,444
Year 9 : $35,464,444
Year 10 : $21,864,444
Salary Cap with 1 Way Contract
Year 7 : $71,014,444
Year 8 : $49,914,444
Year 9 : $35,464,444
Year 10 : $21,864,444

Farm Players Salaries
Dryden Hunt	$295,000 (1)
William Karlsson	$100,000 (2)
Jared Boll	$80,000 (1)
Martin Gernat	$80,000 (1)
Matt Frattin	$80,000 (1)
Kevin Gagne	$76,750 (2)
Jean-Francois Berube	$70,000 (1)
Sergei Boikov	$68,167 (4)
Dennis Robertson	$66,000 (4)
Mike Murphy	$66,000 (4)
Stefan Noesen	$66,000 (2)
Stefan Elliott	$66,000 (4)
Justin Hache	$66,000 (4)
David Rundblad	$66,000 (4)
Jordan Oesterle	$65,000 (3)
Andrew O'Brien	$65,000 (1)
Nic Kerdiles	$63,000 (1)
Anthony Peluso	$60,000 (1)
Luke Adam	$60,000 (1)
Igor Bobkov	$57,500 (3)
Nathan Walker	$57,500 (2)
Trevor Cheek	$57,500 (2)
Michael Schumacher	$57,500 (2)
Brett Bulmer	$57,500 (4)
Joseph Cramarossa	$57,500 (3)
Total Farm Players	25
Salary Commitment
Year 7 : $1,903,917
Year 8 : $1,050,917
Year 9 : $635,667
Year 10 : $455,667
Salary Average Commitment
Year 7 : $1,906,417
Year 8 : $1,053,417
Year 9 : $638,167
Year 10 : $455,667

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $110 - 5,824 - 97.07%
Level 2:	5000 - $60 - 4,881 - 97.62%
Level 3:	2000 - $35 - 1,989 - 99.44%
Level 4:	3839 - $25 - 3,839 - 100.00%
Luxury :	960 - $210 - 893 - 93.06%
Total Capacity :	17799
Farm
Farm Level 1:	2000 - $35 - 1,491 - 74.56%
Farm Level 2:	1000 - $15 - 751 - 75.13%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,427 - 97.91%
Average Income per Game	$1,917,239
Year to Date Revenue	$78,606,780
Farm
Home Games Left	0
Average Attendance - %	2,242 - 74.75%
Average Income per Game	$94,557
Year to Date Revenue	$3,876,847
Expense
Pro Players Total Salaries	$73,995,500
Farm Players Total Salaries	$1,734,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$78,703,895
Farm Year To Date Expenses	$1,730,118
Pro Salary Cap To Date	$78,178,205
Farm Salary Cap To Date	$1,730,118
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$564,360
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,654
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,995,500
Estimate Under Maximum Salary Cap of $75,000,000	$1,004,500
Estimate Over Minimum Salary Cap of $55,400,000	$18,595,500
Current Bank Account	$7,702,101
Projected Bank Account	$7,702,101

Pro Players Salaries
Evgeny Kuznetsov	$7,800,000 (10)
Dustin Byfuglien	$7,600,000 (5)
Patrice Bergeron	$6,875,000 (5)
Keith Yandle	$6,350,000 (2)
Patrick Marleau	$6,250,000 (3)
Alexander Steen	$6,000,000 (3)
Jason Demers	$4,500,000 (7)
Devan Dubnyk	$4,333,000 (5)
Evgeny Dadanov	$4,000,000 (6)
Dion Phaneuf	$3,500,000 (7)
Ryan Kesler	$3,437,500 (1)
Michal Neuvirth	$2,500,000 (4)
Andrew MacDonald	$2,500,000 (5)
Tobias Rieder	$2,250,000 (2)
Jason Chimera	$1,250,000 (2)
Carl Soderberg	$1,000,000 (4)
Brandon Manning	$975,000 (2)
Gabriel Dumont	$575,000 (4)
Nick Spaling	$575,000 (2)
Zach Boychuk	$575,000 (2)
Chris Thorburn	$575,000 (4)
Jakub Kindl	$575,000 (2)
Total Pro Players	22
Salary Commitment
Year 7 : $73,995,500
Year 8 : $70,558,000
Year 9 : $58,008,000
Year 10 : $45,758,000
Salary Average Commitment
Year 7 : $73,995,500
Year 8 : $70,558,000
Year 9 : $58,008,000
Year 10 : $45,758,000
Salary Cap with 1 Way Contract
Year 7 : $73,995,500
Year 8 : $70,558,000
Year 9 : $58,008,000
Year 10 : $45,758,000

Farm Players Salaries
Ondrej Pavelec	$100,000 (2)
Eamon McAdam	$92,500 (4)
Henrik Samuelsson	$89,417 (2)
Yan-Pavel Laplante	$83,667 (4)
Ryan MacInnis	$79,750 (4)
Joel Hanley	$72,500 (1)
Michael Bunting	$69,250 (1)
Dysin Mayo	$67,833 (4)
Marek Langhamer	$66,000 (2)
Philip Samuelsson	$65,000 (1)
Tyler Gaudet	$65,000 (2)
Jordan Szwarz	$65,000 (1)
Erik Gustafsson	$65,000 (2)
Keegan Kanzig	$63,083 (2)
Brett Seney	$57,500 (2)
Nicholas Boka	$57,500 (2)
Joel Chouinard	$57,500 (4)
Patrick Dwyer	$57,500 (4)
Cooper Marody	$57,500 (2)
Alex Grant	$57,500 (2)
Anthony Bitetto	$57,500 (2)
Hunter Fejes	$57,500 (1)
Matt Hackett	$57,500 (4)
Joakim Andersson	$57,500 (2)
Ronalds Kenins	$57,500 (2)
Jeremy Morin	$57,500 (4)
Total Farm Players	26
Salary Commitment
Year 7 : $1,734,000
Year 8 : $1,404,750
Year 9 : $553,750
Year 10 : $553,750
Salary Average Commitment
Year 7 : $1,734,000
Year 8 : $1,404,750
Year 9 : $553,750
Year 10 : $553,750

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $110 - 5,841 - 97.35%
Level 2:	5000 - $60 - 4,896 - 97.93%
Level 3:	2000 - $38 - 1,954 - 97.69%
Level 4:	3675 - $30 - 3,675 - 100.00%
Luxury :	890 - $220 - 863 - 96.93%
Total Capacity :	17565
Farm
Farm Level 1:	2000 - $35 - 1,536 - 76.81%
Farm Level 2:	1000 - $15 - 779 - 77.86%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,229 - 98.09%
Average Income per Game	$1,952,771
Year to Date Revenue	$80,063,623
Farm
Home Games Left	0
Average Attendance - %	2,315 - 77.16%
Average Income per Game	$97,513
Year to Date Revenue	$3,998,044
Expense
Pro Players Total Salaries	$71,216,250
Farm Players Total Salaries	$2,032,209
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,096,182
Farm Year To Date Expenses	$1,958,762
Pro Salary Cap To Date	$75,570,514
Farm Salary Cap To Date	$1,958,762
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$543,305
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,002
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,216,250
Estimate Under Maximum Salary Cap of $75,000,000	$3,783,750
Estimate Over Minimum Salary Cap of $55,400,000	$15,816,250
Current Bank Account	$93,703,469
Projected Bank Account	$93,703,469

Pro Players Salaries
Nick Foligno	$9,125,000 (4)
Tuukka Rask	$7,000,000 (7)
Milan Lucic	$6,000,000 (5)
Travis Zajac	$5,750,000 (7)
Nino Niederreiter	$5,250,000 (9)
Torey Krug	$5,250,000 (5)
Michael Cammalleri	$5,000,000 (3)
Wayne Simmonds	$3,975,000 (3)
Erik Gudbranson	$3,500,000 (1)
Radko Gudas	$3,350,000 (5)
Boone Jenner	$2,900,000 (1)
Adam McQuaid	$2,750,000 (4)
Johan Franzen	$2,500,000 (1)
Carl Hagelin	$2,000,000 (4)
Curtis McElhinney	$1,500,000 (3)
Nick Schultz	$1,000,000 (3)
Jamie Oleksiak	$918,750 (1)
Brendan Perlini	$863,333 (4)
Jake Guentzel	$734,167 (4)
Zach Trotman	$650,000 (1)
Ryan Reaves	$600,000 (4)
Matt Martin	$600,000 (4)
Total Pro Players	22
Salary Commitment
Year 7 : $71,216,250
Year 8 : $60,747,500
Year 9 : $60,747,500
Year 10 : $49,272,500
Salary Average Commitment
Year 7 : $71,216,250
Year 8 : $60,747,500
Year 9 : $60,747,500
Year 10 : $49,272,500
Salary Cap with 1 Way Contract
Year 7 : $71,216,250
Year 8 : $60,747,500
Year 9 : $60,747,500
Year 10 : $49,272,500

Farm Players Salaries
Josh Anderson	$185,000 (5)
Calvin Pickard	$100,000 (1)
Lance Bouma	$100,000 (1)
Chris Wagner	$95,000 (1)
Matt Benning	$92,500 (2)
Rob O'Gara	$92,500 (1)
Matt Grzelcyk	$85,875 (1)
Ryan Fitzgerald	$79,250 (3)
Anthony Camara	$78,667 (1)
Anton Blidh	$78,417 (2)
Rocco Grimaldi	$75,000 (1)
Tyler Randell	$70,000 (1)
Adam Morrison	$70,000 (1)
Oskar Sundqvist	$67,500 (1)
Chris Casto	$65,000 (1)
Giorgio Estephan	$65,000 (1)
Malcolm Subban	$65,000 (3)
Joe Morrow	$65,000 (1)
Tye McGinn	$65,000 (1)
Ryan White	$65,000 (1)
Seth Griffith	$65,000 (1)
Zane McIntyre	$65,000 (3)
Scott Wilson	$62,500 (1)
Ty Wishart	$60,000 (1)
Gabriel Beaupre	$60,000 (2)
Matthew Lombardi	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 7 : $2,032,209
Year 8 : $625,167
Year 9 : $394,250
Year 10 : $185,000
Salary Average Commitment
Year 7 : $2,032,209
Year 8 : $625,167
Year 9 : $394,250
Year 10 : $185,000

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagra Center
Level 1:	6000 - $100 - 5,870 - 97.83%
Level 2:	5000 - $60 - 4,880 - 97.60%
Level 3:	2000 - $35 - 1,969 - 98.43%
Level 4:	4790 - $25 - 4,507 - 94.09%
Luxury :	900 - $200 - 870 - 96.70%
Total Capacity :	18690
Farm
Farm Level 1:	2000 - $35 - 1,453 - 72.64%
Farm Level 2:	1000 - $15 - 743 - 74.27%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,095 - 96.82%
Average Income per Game	$1,840,730
Year to Date Revenue	$75,469,913
Farm
Home Games Left	0
Average Attendance - %	2,196 - 73.19%
Average Income per Game	$92,368
Year to Date Revenue	$3,787,072
Expense
Pro Players Total Salaries	$62,449,501
Farm Players Total Salaries	$1,837,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$61,139,779
Farm Year To Date Expenses	$1,788,085
Pro Salary Cap To Date	$60,614,051
Farm Salary Cap To Date	$1,788,085
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$476,890
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,469
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$62,449,501
Estimate Under Maximum Salary Cap of $75,000,000	$12,550,499
Estimate Over Minimum Salary Cap of $55,400,000	$7,049,501
Current Bank Account	$50,562,282
Projected Bank Account	$50,562,282

Pro Players Salaries
Paul Stastny	$7,000,000 (1)
Drew Doughty	$7,000,000 (4)
Jonathan Drouin	$5,500,000 (9)
Jimmy Howard	$5,291,668 (4)
Mikhail Grabovski	$5,000,000 (2)
Alex Killorn	$4,450,000 (11)
Josh Gorges	$3,900,000 (3)
Marcus Kruger	$3,083,333 (4)
Andrej Meszaros	$3,000,000 (1)
Michal Rozsival	$3,000,000 (4)
Ben Lovejoy	$2,667,000 (1)
Alexandre Burrows	$2,500,000 (4)
Matt Irwin	$2,100,000 (4)
Brad Stuart	$1,500,000 (2)
Dmitrij Jaskin	$1,000,000 (2)
Ben Scrivens	$995,000 (1)
Cedric Paquette	$812,500 (1)
Phil Varone	$700,000 (4)
Tuomo Ruutu	$600,000 (2)
Jordan Leopold	$600,000 (2)
Cody McCormick	$600,000 (2)
Milan Hejduk	$575,000 (4)
Jiri Hudler	$575,000 (4)
Total Pro Players	23
Salary Commitment
Year 7 : $62,449,501
Year 8 : $47,975,001
Year 9 : $38,675,001
Year 10 : $34,775,001
Salary Average Commitment
Year 7 : $62,449,501
Year 8 : $47,975,001
Year 9 : $38,675,001
Year 10 : $34,775,001
Salary Cap with 1 Way Contract
Year 7 : $62,449,501
Year 8 : $47,975,001
Year 9 : $38,675,001
Year 10 : $34,775,001

Farm Players Salaries
Evan Smith	$120,000 (4)
Josh Harding	$95,000 (4)
Linus Ullmark	$77,583 (4)
Mattias Backman	$75,000 (2)
Jeremiah Addison	$72,000 (5)
Nick Baptiste	$71,833 (1)
Eric Cornel	$71,750 (3)
Willam Carrier	$68,917 (1)
Chandler Stephenson	$65,000 (3)
Dan Catenacci	$65,000 (2)
Justin Kea	$64,667 (2)
Cole Cassel	$63,083 (1)
Brady Austin	$62,667 (2)
Brian Strait	$60,000 (2)
Jordan Samuels-Thomas	$57,500 (3)
Lucas Lessio	$57,500 (4)
Wacey Hamilton	$57,500 (3)
Yannick Veilleux	$57,500 (3)
Taylor Doherty	$57,500 (3)
Rob Flick	$57,500 (3)
Chris Summers	$57,500 (3)
Shawn Lalonde	$57,500 (4)
Adam Pardy	$57,500 (1)
Austin Fyten	$57,500 (3)
Joel Broda	$57,500 (3)
Phil Lane	$57,500 (3)
Ethan Werek	$57,500 (3)
Jeremy Welsh	$57,500 (3)
Total Farm Players	28
Salary Commitment
Year 7 : $1,837,500
Year 8 : $1,576,167
Year 9 : $1,248,833
Year 10 : $479,583
Salary Average Commitment
Year 7 : $1,837,500
Year 8 : $1,576,167
Year 9 : $1,248,833
Year 10 : $479,583

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 5,759 - 95.98%
Level 2:	5000 - $66 - 4,841 - 96.82%
Level 3:	2000 - $42 - 1,918 - 95.92%
Level 4:	5329 - $25 - 4,518 - 84.78%
Luxury :	860 - $202 - 843 - 98.01%
Total Capacity :	19189
Farm
Farm Level 1:	2000 - $34 - 1,466 - 73.29%
Farm Level 2:	1000 - $15 - 744 - 74.42%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,879 - 93.17%
Average Income per Game	$1,876,121
Year to Date Revenue	$76,920,966
Farm
Home Games Left	0
Average Attendance - %	2,210 - 73.66%
Average Income per Game	$90,886
Year to Date Revenue	$3,726,330
Expense
Pro Players Total Salaries	$73,654,666
Farm Players Total Salaries	$1,778,783
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,259,575
Farm Year To Date Expenses	$1,834,641
Pro Salary Cap To Date	$76,733,843
Farm Salary Cap To Date	$1,834,641
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$561,778
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,006
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,654,666
Estimate Under Maximum Salary Cap of $75,000,000	$1,345,334
Estimate Over Minimum Salary Cap of $55,400,000	$18,254,666
Current Bank Account	$61,337,318
Projected Bank Account	$61,337,318

Pro Players Salaries
Victor Hedman	$7,875,000 (16)
Johnny Gaudreau	$6,750,000 (9)
David Pastrnak	$6,666,666 (12)
Sean Monahan	$6,375,000 (11)
Alexander Radulov (1 Way Contract)	$5,000,000 (1)
Bryan Little	$4,700,000 (1)
TJ Brodie	$4,383,000 (6)
Jake Gardiner	$4,050,000 (3)
Robin Lehner	$4,000,000 (2)
Dennis Seidenberg	$4,000,000 (1)
Andre Burakovsky	$3,000,000 (4)
Valtteri Filppula	$2,500,000 (1)
Riley Sheahan	$2,075,000 (1)
Scott Darling	$2,000,000 (1)
Sam Bennett	$1,950,000 (4)
Johan Larsson	$1,475,000 (4)
Patrick Sharp	$1,350,000 (2)
Jimmy Vesey	$925,000 (2)
Dylan Larkin	$925,000 (1)
Zach Werenski	$925,000 (4)
Jon Gillies	$725,000 (2)
Valentin Zykov	$705,000 (2)
Tyler Wotherspoon	$650,000 (2)
Derek Forbort	$650,000 (2)
Total Pro Players	24
Salary Commitment
Year 7 : $73,654,666
Year 8 : $52,454,666
Year 9 : $43,449,666
Year 10 : $39,399,666
Salary Average Commitment
Year 7 : $73,654,666
Year 8 : $52,454,666
Year 9 : $43,449,666
Year 10 : $39,399,666
Salary Cap with 1 Way Contract
Year 7 : $73,654,666
Year 8 : $52,454,666
Year 9 : $43,449,666
Year 10 : $39,399,666

Farm Players Salaries
Michael Ferland	$175,000 (4)
Henrik Karlsson	$88,000 (1)
Emile Poirier	$86,333 (2)
Mike McCarron	$86,333 (1)
John Gilmour	$74,250 (2)
Andrew Nielsen	$68,667 (4)
Austin Carroll	$67,000 (3)
Brett Kulak	$65,700 (3)
Seth Helgeson	$65,000 (3)
Corban Knight	$65,000 (3)
Turner Elson	$65,000 (2)
Garnet Hathaway	$65,000 (2)
Andrew Campbell	$60,000 (1)
Greg Rallo	$57,500 (1)
Marc-Andre Gragnani	$57,500 (3)
Matt Gilroy	$57,500 (3)
Ed Jovanovski	$57,500 (4)
Matt Fraser	$57,500 (3)
Joonas Jarvinen	$57,500 (3)
Kellan Lain	$57,500 (4)
Justin Florek	$57,500 (3)
Scott Timmins	$57,500 (3)
Radek Dvorak	$57,500 (3)
Cristopher Nilstorp	$57,500 (1)
Kyle Beach	$57,500 (3)
Kevin Czuczman	$57,500 (4)
Total Farm Players	26
Salary Commitment
Year 7 : $1,778,783
Year 8 : $1,429,450
Year 9 : $1,138,867
Year 10 : $416,167
Salary Average Commitment
Year 7 : $1,778,783
Year 8 : $1,429,450
Year 9 : $1,138,867
Year 10 : $416,167

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 5,804 - 96.74%
Level 2:	5000 - $60 - 4,881 - 97.63%
Level 3:	2000 - $35 - 1,973 - 98.64%
Level 4:	4750 - $25 - 4,551 - 95.81%
Luxury :	930 - $200 - 878 - 94.46%
Total Capacity :	18680
Farm
Farm Level 1:	2000 - $35 - 1,518 - 75.88%
Farm Level 2:	1000 - $15 - 750 - 74.97%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,088 - 96.83%
Average Income per Game	$1,835,398
Year to Date Revenue	$75,251,318
Farm
Home Games Left	0
Average Attendance - %	2,267 - 75.58%
Average Income per Game	$95,902
Year to Date Revenue	$3,931,978
Expense
Pro Players Total Salaries	$70,586,667
Farm Players Total Salaries	$2,477,810
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$72,807,649
Farm Year To Date Expenses	$2,470,370
Pro Salary Cap To Date	$71,913,994
Farm Salary Cap To Date	$2,470,370
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$541,187
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,510
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$70,586,667
Estimate Under Maximum Salary Cap of $75,000,000	$4,413,333
Estimate Over Minimum Salary Cap of $55,400,000	$15,186,667
Current Bank Account	$118,724,168
Projected Bank Account	$118,724,168

Pro Players Salaries
Jordan Staal	$6,000,000 (10)
Jeff Skinner	$5,725,000 (4)
Justin Faulk	$4,833,333 (6)
Ryan McDonagh	$4,700,000 (4)
Mats Zuccarello	$4,500,000 (3)
Victor Rask	$4,000,000 (10)
Dan Hamhuis	$3,750,000 (4)
Anders Lee	$3,750,000 (3)
Matt Murray	$3,750,000 (5)
Eric Staal	$3,500,000 (4)
Calvin de Haan	$3,300,000 (2)
Ron Hainsey	$3,000,000 (4)
Andrew Cogliano	$3,000,000 (1)
Dustin Brown	$3,000,000 (2)
Jaroslav Halak	$2,925,000 (2)
Brian Boyle	$2,750,000 (3)
Matt Cullen	$2,500,000 (4)
Zach Hyman	$2,250,000 (7)
Eric Gryba	$900,000 (3)
Travis Konecny	$894,167 (4)
Brett Pesce	$809,167 (1)
Jonathan Marchessault	$750,000 (2)
Total Pro Players	22
Salary Commitment
Year 7 : $70,586,667
Year 8 : $66,777,500
Year 9 : $56,802,500
Year 10 : $44,902,500
Salary Average Commitment
Year 7 : $70,586,667
Year 8 : $66,777,500
Year 9 : $56,802,500
Year 10 : $44,902,500
Salary Cap with 1 Way Contract
Year 7 : $70,586,667
Year 8 : $66,777,500
Year 9 : $56,802,500
Year 10 : $44,902,500

Farm Players Salaries
Zach Aston Reese	$295,000 (3)
Michael Raffl	$235,000 (3)
Andreas Borgman	$200,000 (3)
Jay McClement	$120,000 (2)
Andrej Nestrasil	$91,200 (1)
Brock McGinn	$88,750 (4)
Adam Huska	$88,115 (1)
Casey Bailey	$87,413 (1)
Robin Kovacs	$80,333 (4)
Jake Massie	$80,000 (1)
Christian Jaros	$75,500 (5)
Danny Biega	$75,500 (1)
Spencer Smallman	$74,167 (5)
Steven Lorentz	$72,833 (5)
Phil Di Giuseppe	$72,500 (2)
Lucas Wallmark	$68,333 (2)
Mark MacMillan	$66,500 (1)
Keegan Lowe	$65,000 (2)
Bracken Kearns	$65,000 (3)
Brendan Woods	$65,000 (1)
Sergey Tolchinski	$61,667 (2)
Brody Sutter	$60,000 (1)
Niklas Svedberg	$60,000 (2)
Rasmus Rissanen	$57,500 (1)
Karri Ramo	$57,500 (2)
Korbinian Holzer	$57,500 (1)
Zach Redmond	$57,500 (1)
Total Farm Players	27
Salary Commitment
Year 7 : $2,477,811
Year 8 : $1,691,583
Year 9 : $1,186,583
Year 10 : $391,583
Salary Average Commitment
Year 7 : $2,477,811
Year 8 : $1,691,583
Year 9 : $1,186,583
Year 10 : $391,583

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $110 - 5,840 - 97.34%
Level 2:	5000 - $70 - 4,865 - 97.30%
Level 3:	2000 - $45 - 1,623 - 81.15%
Level 4:	6620 - $35 - 4,303 - 65.00%
Luxury :	880 - $260 - 673 - 76.53%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $45 - 1,518 - 75.92%
Farm Level 2:	1000 - $25 - 756 - 75.64%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,305 - 84.41%
Average Income per Game	$2,058,782
Year to Date Revenue	$84,410,049
Farm
Home Games Left	0
Average Attendance - %	2,275 - 75.83%
Average Income per Game	$129,986
Year to Date Revenue	$5,329,424
Expense
Pro Players Total Salaries	$70,837,500
Farm Players Total Salaries	$2,042,250
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,275,000
Pro Year To Date Expenses	$74,222,518
Farm Year To Date Expenses	$2,102,058
Pro Salary Cap To Date	$73,696,882
Farm Salary Cap To Date	$2,102,058
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$540,436
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,081
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,112,500
Estimate Under Maximum Salary Cap of $75,000,000	$1,887,500
Estimate Over Minimum Salary Cap of $55,400,000	$17,712,500
Current Bank Account	$52,729,833
Projected Bank Account	$52,729,833

Pro Players Salaries
Patrick Kane	$10,500,000 (12)
Jonathan Toews	$10,500,000 (12)
Vladimir Tarasenko	$7,500,000 (6)
Jason Pominville	$5,600,000 (3)
Oliver Ekman-Larsson	$5,500,000 (4)
Brayden Schenn	$5,125,000 (6)
Frederik Andersen	$5,000,000 (7)
Jay Bouwmeester	$4,320,000 (3)
Nathan Beaulieu	$2,400,000 (4)
Kris Versteeg	$2,000,000 (4)
Patrick Eaves	$1,750,000 (1)
Brian Campbell	$1,500,000 (4)
Luke Schenn	$1,250,000 (2)
Adam Lowry	$1,125,000 (2)
Richard Panik	$1,000,000 (1)
Nick Schmaltz	$925,000 (2)
Thomas Chabot	$863,333 (6)
Frank Vatrano	$792,500 (2)
Stephen Johns	$725,000 (2)
Brayden Point	$686,667 (3)
John-Michael Liles	$600,000 (2)
Nicklas Grossmann	$600,000 (2)
Anders Nilsson	$575,000 (4)
Total Pro Players	23
Salary Commitment
Year 7 : $70,837,500
Year 8 : $68,087,500
Year 9 : $62,070,000
Year 10 : $51,463,333
Salary Average Commitment
Year 7 : $70,837,500
Year 8 : $68,087,500
Year 9 : $62,070,000
Year 10 : $51,463,333
Salary Cap with 1 Way Contract
Year 7 : $70,837,500
Year 8 : $68,087,500
Year 9 : $62,070,000
Year 10 : $51,463,333

Farm Players Salaries
Darcy Kuemper	$200,000 (3)
Dalton Prout	$157,500 (1)
Joakim Nordstrom	$127,500 (2)
Jared Cowen	$100,000 (3)
John Hayden	$92,500 (1)
Jordan Schmaltz	$92,500 (4)
Gustav Forsling	$87,250 (4)
Kerby Rychel	$86,333 (2)
Klas Dahlbeck	$85,000 (2)
Alex Broadhurst	$85,000 (2)
Luc Snuggerud	$76,750 (5)
Carl Dahlstrom	$75,083 (3)
Viktor Svedberg	$75,000 (2)
Ivan Barbashev	$74,167 (3)
Vince Hinostroza	$71,750 (2)
Michael Chaput	$68,750 (2)
Mark McNeill	$66,000 (2)
Byron Froese	$65,000 (4)
Garret Ross	$63,667 (2)
Roman Cervenka	$60,000 (2)
Steve Downie	$60,000 (4)
Kieran Millan	$57,500 (3)
Mac Carruth	$57,500 (1)
Derek Dorsett	$57,500 (1)
Total Farm Players	24
Salary Commitment
Year 7 : $2,042,250
Year 8 : $1,677,250
Year 9 : $888,250
Year 10 : $381,500
Salary Average Commitment
Year 7 : $2,042,250
Year 8 : $1,677,250
Year 9 : $888,250
Year 10 : $381,500

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $103 - 5,868 - 97.80%
Level 2:	5000 - $74 - 3,886 - 77.72%
Level 3:	2000 - $44 - 1,623 - 81.14%
Level 4:	4077 - $34 - 3,587 - 87.98%
Luxury :	930 - $228 - 874 - 94.00%
Total Capacity :	18007
Farm
Farm Level 1:	2000 - $25 - 1,507 - 75.36%
Farm Level 2:	1000 - $10 - 775 - 77.48%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,838 - 87.95%
Average Income per Game	$1,918,929
Year to Date Revenue	$78,676,074
Farm
Home Games Left	0
Average Attendance - %	2,282 - 76.07%
Average Income per Game	$67,687
Year to Date Revenue	$2,775,177
Expense
Pro Players Total Salaries	$69,150,000
Farm Players Total Salaries	$2,142,416
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,080,000
Pro Year To Date Expenses	$72,527,952
Farm Year To Date Expenses	$2,210,623
Pro Salary Cap To Date	$72,002,309
Farm Salary Cap To Date	$2,210,623
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$527,652
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,869
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,230,000
Estimate Under Maximum Salary Cap of $75,000,000	$3,770,000
Estimate Over Minimum Salary Cap of $55,400,000	$15,830,000
Current Bank Account	$72,075,841
Projected Bank Account	$72,075,841

Pro Players Salaries
Jakub Voracek	$8,250,000 (13)
Ryan Callahan	$5,800,000 (5)
Tyson Barrie	$5,500,000 (5)
Andrew Ladd	$5,500,000 (3)
Morgan Rielly	$5,000,000 (9)
Andy Greene	$5,000,000 (6)
Tyler Johnson	$5,000,000 (13)
Justin Abdelkader	$4,250,000 (1)
Jacob Markstrom	$3,666,667 (6)
Cam Ward	$3,300,000 (2)
Kevin Hayes	$2,600,000 (2)
Kevan Miller	$2,500,000 (3)
Artem Anisimov	$2,275,000 (7)
Brad Richardson	$2,083,333 (2)
Nick Shore	$1,750,000 (3)
Ben Chiarot	$1,400,000 (3)
Ryan Hartman	$863,333 (1)
Mattias Janmark	$700,000 (2)
Connor Brown	$686,667 (2)
Dylan DeMelo	$650,000 (2)
Tom Kuhnhackl	$625,000 (2)
Joe Cannata	$600,000 (2)
Ladislav Smid	$575,000 (4)
Cameron Gaunce	$575,000 (4)
Total Pro Players	24
Salary Commitment
Year 7 : $69,150,000
Year 8 : $64,036,667
Year 9 : $52,791,667
Year 10 : $41,641,667
Salary Average Commitment
Year 7 : $69,150,000
Year 8 : $64,036,667
Year 9 : $52,791,667
Year 10 : $41,641,667
Salary Cap with 1 Way Contract
Year 7 : $69,150,000
Year 8 : $64,036,667
Year 9 : $52,791,667
Year 10 : $41,641,667

Farm Players Salaries
Antti Niemi	$450,000 (2)
Libor Sulak	$200,000 (3)
Tommy Pyatt	$110,000 (3)
Jim Slater	$90,000 (4)
Zac Dalpe	$90,000 (1)
Andrew Desjardins	$80,000 (4)
Rinat Valiev	$77,833 (1)
Duncan Siemens	$75,000 (2)
Blake Kessel	$70,000 (2)
Frank Corrado	$65,000 (2)
Michael Sgarbossa	$65,000 (2)
Justin Dowling	$62,500 (4)
Tomas Nosek	$61,250 (2)
Tommy Hughes	$60,833 (2)
B.J. Crombeen	$60,000 (2)
Ryan Stanton	$60,000 (4)
David Clarkson	$60,000 (4)
Joe Finley	$60,000 (4)
Nikita Pavlychev	$57,500 (2)
Brett Clark	$57,500 (4)
Tim Sestito	$57,500 (4)
Mike Sislo	$57,500 (3)
Tanner Richard	$57,500 (2)
Kent Patterson	$57,500 (4)
Total Farm Players	24
Salary Commitment
Year 7 : $2,142,416
Year 8 : $1,974,583
Year 9 : $952,500
Year 10 : $585,000
Salary Average Commitment
Year 7 : $2,142,416
Year 8 : $1,974,583
Year 9 : $952,500
Year 10 : $585,000

Columbus Blue Jackets

Columbus Blue Jackets is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $150 - 3,969 - 66.15%
Level 2:	5000 - $85 - 3,365 - 67.31%
Level 3:	2000 - $55 - 1,324 - 66.19%
Level 4:	4204 - $50 - 2,733 - 65.01%
Luxury :	940 - $250 - 679 - 72.22%
Total Capacity :	18144
Farm
Farm Level 1:	2000 - $35 - 1,558 - 77.88%
Farm Level 2:	1000 - $15 - 793 - 79.32%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,070 - 66.52%
Average Income per Game	$1,878,297
Year to Date Revenue	$77,010,181
Farm
Home Games Left	0
Average Attendance - %	2,351 - 78.36%
Average Income per Game	$98,961
Year to Date Revenue	$4,057,382
Expense
Pro Players Total Salaries	$75,585,475
Farm Players Total Salaries	$2,022,250
Coaches Total Salaries	$777,555
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,723,539
Farm Year To Date Expenses	$2,076,095
Pro Salary Cap To Date	$78,906,130
Farm Salary Cap To Date	$2,076,095
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$578,508
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,923
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,585,475
Estimate Under Maximum Salary Cap of $75,000,000	-$585,475
Estimate Over Minimum Salary Cap of $55,400,000	$20,185,475
Current Bank Account	$16,444,200
Projected Bank Account	$16,444,200

Pro Players Salaries
Evgeni Malkin	$9,500,000 (10)
Derek Stepan	$6,500,000 (6)
David Backes	$6,000,000 (2)
Brandon Dubinsky	$5,850,000 (1)
Mike Smith	$5,666,667 (2)
Ondrej Palat	$5,300,000 (8)
Paul Martin	$4,850,000 (4)
Nazem Kadri	$4,500,000 (8)
Jack Johnson	$4,357,143 (1)
David Savard	$4,250,000 (7)
Jonas Brodin	$4,166,666 (8)
Justin Braun	$3,800,000 (9)
Nikita Zaitsev	$2,999,999 (1)
Paul Byron	$1,200,000 (1)
Zack Kassian	$950,000 (1)
Nikolai Kulemin	$850,000 (1)
Ales Hemsky	$800,000 (1)
Willie Mitchell	$800,000 (1)
Anton Forsberg	$750,000 (4)
Kyle Chipchura	$700,000 (4)
Cole Schneider	$620,000 (1)
Scott Stajcer	$600,000 (3)
Stuart Percy	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 7 : $75,585,475
Year 8 : $56,583,333
Year 9 : $44,916,666
Year 10 : $44,316,666
Salary Average Commitment
Year 7 : $75,585,476
Year 8 : $56,583,334
Year 9 : $44,916,666
Year 10 : $44,316,666
Salary Cap with 1 Way Contract
Year 7 : $75,585,475
Year 8 : $56,583,333
Year 9 : $44,916,666
Year 10 : $44,316,666

Farm Players Salaries
Jeff Zatkoff	$130,000 (2)
J.T. Brown	$125,000 (1)
Brad Hunt	$90,000 (4)
Joonas Korpisalo	$90,000 (3)
Lukas Sedlak	$82,500 (4)
Yann Sauve	$80,000 (1)
Paul Postma	$75,000 (4)
Marek Zidlicky	$75,000 (2)
Dustin Jeffrey	$75,000 (1)
Frederick Tiffels	$74,250 (4)
Daniil Tarasov	$70,000 (3)
Erik Condra	$70,000 (3)
Dominik Simon	$69,250 (3)
Anton Zlobin	$65,000 (3)
Quinton Howden	$65,000 (1)
Tomas Kundratek	$65,000 (3)
Josh Leivo	$61,250 (4)
A.J. Jenks	$60,000 (3)
Corey Tropp	$60,000 (1)
Brad Winchester	$60,000 (1)
Corbin McPherson	$60,000 (1)
Cody Beach	$60,000 (2)
Sebastian Wannstrom	$60,000 (3)
Darren Kramer	$60,000 (3)
Tyler Bunz	$60,000 (3)
Brandon McMillan	$60,000 (1)
Brendan Shinnimin	$60,000 (2)
Louis Leblanc	$60,000 (2)
Total Farm Players	28
Salary Commitment
Year 7 : $2,022,250
Year 8 : $1,437,250
Year 9 : $1,052,250
Year 10 : $383,000
Salary Average Commitment
Year 7 : $2,022,250
Year 8 : $1,437,250
Year 9 : $1,052,250
Year 10 : $383,000

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 5,802 - 96.69%
Level 2:	5000 - $60 - 4,836 - 96.72%
Level 3:	2000 - $35 - 1,948 - 97.41%
Level 4:	4550 - $25 - 4,437 - 97.52%
Luxury :	950 - $200 - 882 - 92.82%
Total Capacity :	18500
Farm
Farm Level 1:	2000 - $35 - 1,515 - 75.74%
Farm Level 2:	1000 - $15 - 761 - 76.08%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,905 - 96.78%
Average Income per Game	$1,826,431
Year to Date Revenue	$74,883,676
Farm
Home Games Left	0
Average Attendance - %	2,276 - 75.85%
Average Income per Game	$96,002
Year to Date Revenue	$3,936,090
Expense
Pro Players Total Salaries	$71,129,462
Farm Players Total Salaries	$1,673,284
Coaches Total Salaries	$575,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,270,012
Farm Year To Date Expenses	$1,691,613
Pro Salary Cap To Date	$73,665,515
Farm Salary Cap To Date	$1,691,613
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$543,216
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,175
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,129,462
Estimate Under Maximum Salary Cap of $75,000,000	$3,870,538
Estimate Over Minimum Salary Cap of $55,400,000	$15,729,462
Current Bank Account	$18,355,350
Projected Bank Account	$18,355,350

Pro Players Salaries
Joe Pavelski	$6,000,000 (3)
Marc-Andre Fleury	$5,750,000 (4)
Tyler Seguin	$5,750,000 (4)
Gabriel Landeskog	$5,571,000 (5)
Duncan Keith	$5,538,462 (10)
Ryan Getzlaf	$4,950,000 (1)
Max Pacioretty	$4,500,000 (4)
John Klingberg	$4,250,000 (3)
Marc-Edouard Vlasic	$4,250,000 (1)
Nick Bjugstad	$4,100,000 (8)
Brian Dumoulin	$4,100,000 (12)
Erik Haula	$2,750,000 (6)
Craig Smith	$2,550,000 (6)
Nate Schmidt	$2,225,000 (4)
Fedor Tyutin	$2,200,000 (4)
Jay Beagle	$1,500,000 (3)
Yanni Gourde	$1,000,000 (4)
Patrik Nemeth	$945,000 (2)
Al Montoya	$900,000 (4)
Blake Comeau	$575,000 (4)
Taylor Chorney	$575,000 (4)
Drew Stafford	$575,000 (4)
Tim Schaller	$575,000 (4)
Total Pro Players	23
Salary Commitment
Year 7 : $71,129,462
Year 8 : $61,929,462
Year 9 : $60,984,462
Year 10 : $49,234,462
Salary Average Commitment
Year 7 : $71,129,462
Year 8 : $61,929,462
Year 9 : $60,984,462
Year 10 : $49,234,462
Salary Cap with 1 Way Contract
Year 7 : $71,129,462
Year 8 : $61,929,462
Year 9 : $60,984,462
Year 10 : $49,234,462

Farm Players Salaries
David Warsofsky	$75,000 (3)
Curtis McKenzie	$70,000 (1)
Philippe Desrosiers	$66,167 (1)
Chris VandeVelde	$65,000 (2)
R.J. Umberger	$65,000 (2)
Chris Terry	$65,000 (2)
Matej Stransky	$65,000 (4)
Scott Glennie	$65,000 (3)
Gemel Smith	$65,000 (1)
Branden Troock	$63,367 (3)
Brendan Ranford	$62,500 (3)
Chris Butler	$62,500 (3)
Jack Campbell	$61,250 (2)
Scott Valentine	$60,000 (3)
Viktor Crus-Rydberg	$60,000 (3)
Taylor Peters	$60,000 (3)
William Wrenn	$60,000 (3)
Jace Coyle	$60,000 (3)
Luke Gazdic	$60,000 (3)
Tyler Beskorowany	$60,000 (3)
Brett Olson	$57,500 (1)
Jordan Schroeder	$57,500 (4)
Peter Mueller	$57,500 (1)
Derek Meech	$57,500 (1)
Victor Bartley	$57,500 (1)
Mark Fraser	$57,500 (1)
Mike Keenan	$57,500 (1)
Total Farm Players	27
Salary Commitment
Year 7 : $1,673,284
Year 8 : $1,127,117
Year 9 : $870,867
Year 10 : $122,500
Salary Average Commitment
Year 7 : $1,673,284
Year 8 : $1,127,117
Year 9 : $870,867
Year 10 : $122,500

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $100 - 5,815 - 96.92%
Level 2:	5000 - $60 - 4,797 - 95.94%
Level 3:	2000 - $35 - 1,950 - 97.48%
Level 4:	6216 - $25 - 4,439 - 71.41%
Luxury :	850 - $200 - 837 - 98.41%
Total Capacity :	20066
Farm
Farm Level 1:	2000 - $35 - 1,502 - 75.09%
Farm Level 2:	1000 - $15 - 760 - 76.04%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,837 - 88.89%
Average Income per Game	$1,811,563
Year to Date Revenue	$74,274,085
Farm
Home Games Left	0
Average Attendance - %	2,262 - 75.40%
Average Income per Game	$95,310
Year to Date Revenue	$3,907,704
Expense
Pro Players Total Salaries	$58,853,810
Farm Players Total Salaries	$2,023,859
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,575,000
Pro Year To Date Expenses	$71,791,549
Farm Year To Date Expenses	$2,111,068
Pro Salary Cap To Date	$71,265,857
Farm Salary Cap To Date	$2,111,068
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$449,650
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,936
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$62,428,810
Estimate Under Maximum Salary Cap of $75,000,000	$12,571,190
Estimate Over Minimum Salary Cap of $55,400,000	$7,028,810
Current Bank Account	$52,733,743
Projected Bank Account	$52,733,743

Pro Players Salaries
Shea Weber	$7,857,144 (10)
Patrik Berglund	$6,100,000 (3)
Filip Forsberg	$6,000,000 (9)
Cory Schneider	$6,000,000 (4)
Frans Nielsen	$5,520,000 (3)
Henrik Zetterberg	$5,000,000 (4)
Alexei Emelin	$4,100,000 (1)
Roman Polak	$3,500,000 (4)
Lee Stempniak	$2,500,000 (3)
Calle Jarnkrok	$2,000,000 (10)
Nick Jensen	$1,000,000 (4)
Joffrey Lupul	$975,000 (3)
Jordan Nolan	$950,000 (2)
Kyle Burroughs	$950,000 (1)
Morgan Klimchuk	$863,333 (2)
Anthony Mantha	$863,333 (1)
Nick Deslauriers	$775,000 (1)
Tomas Kopecky	$750,000 (1)
Tomas Vincour	$750,000 (1)
Alex Stalock	$650,000 (3)
Will Acton	$600,000 (2)
Mason Raymond	$575,000 (3)
Brooks Laich	$575,000 (3)
Total Pro Players	23
Salary Commitment
Year 7 : $58,853,810
Year 8 : $50,665,477
Year 9 : $48,252,144
Year 10 : $31,357,144
Salary Average Commitment
Year 7 : $58,853,810
Year 8 : $50,665,477
Year 9 : $48,252,144
Year 10 : $31,357,144
Salary Cap with 1 Way Contract
Year 7 : $58,853,810
Year 8 : $50,665,477
Year 9 : $48,252,144
Year 10 : $31,357,144

Farm Players Salaries
Lukas Jasek	$175,000 (1)
Yann Danis	$95,000 (1)
Evgeny Svechnikov	$89,417 (1)
Sean Malone	$88,375 (2)
Dylan Sadowy	$88,083 (4)
Alexander Volkov	$86,417 (6)
Robert Czarnik	$84,800 (1)
Kevin Raine	$81,600 (1)
Richard Bachman	$75,000 (4)
Adin Hill	$72,583 (1)
Connor Hobbs	$72,000 (3)
Mitch Callahan	$70,000 (4)
Landon Ferraro	$70,000 (3)
Chris McCarthy	$69,250 (1)
Robbie Russo	$68,000 (1)
Adam Almquist	$66,667 (1)
Brian Lashoff	$65,000 (3)
Adam Wilcox	$65,000 (1)
Erik Gustafsson	$65,000 (1)
Michael St. Croix	$63,500 (1)
Marek Tvrdon	$62,000 (1)
Richard Nedomlel	$61,167 (1)
Andy Miele	$60,000 (3)
Louis-Marc Aubry	$57,500 (1)
James De Haas	$57,500 (4)
Ryan Wilson	$57,500 (4)
Adam Marsh	$57,500 (1)
Total Farm Players	27
Salary Commitment
Year 7 : $2,023,859
Year 8 : $789,875
Year 9 : $701,500
Year 10 : $434,500
Salary Average Commitment
Year 7 : $2,023,859
Year 8 : $789,875
Year 9 : $701,500
Year 10 : $434,500

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $122 - 5,743 - 95.72%
Level 2:	5000 - $70 - 4,686 - 93.71%
Level 3:	2000 - $45 - 1,548 - 77.42%
Level 4:	2999 - $40 - 2,917 - 97.26%
Luxury :	840 - $237 - 829 - 98.72%
Total Capacity :	16839
Farm
Farm Level 1:	2000 - $35 - 1,499 - 74.95%
Farm Level 2:	1000 - $15 - 760 - 75.95%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,724 - 93.38%
Average Income per Game	$2,102,377
Year to Date Revenue	$86,197,452
Farm
Home Games Left	0
Average Attendance - %	2,258 - 75.28%
Average Income per Game	$95,145
Year to Date Revenue	$3,900,931
Expense
Pro Players Total Salaries	$74,438,333
Farm Players Total Salaries	$1,779,917
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$78,628,308
Farm Year To Date Expenses	$1,804,138
Pro Salary Cap To Date	$78,102,670
Farm Salary Cap To Date	$1,804,138
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$567,715
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,015
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,438,333
Estimate Under Maximum Salary Cap of $75,000,000	$561,667
Estimate Over Minimum Salary Cap of $55,400,000	$19,038,333
Current Bank Account	$54,976,543
Projected Bank Account	$54,976,543

Pro Players Salaries
Ryan O'Reilly	$7,500,000 (1)
Taylor Hall	$6,000,000 (6)
Erik Johnson	$6,000,000 (1)
Jonathan Huberdeau	$5,900,000 (12)
Braden Holtby	$5,750,000 (8)
Nick Leddy	$5,500,000 (6)
Mika Zibanejad	$5,350,000 (10)
Alex Galchenyuk	$4,900,000 (6)
Anton Stralman	$4,500,000 (3)
Darren Helm	$4,000,000 (1)
Kyle Turris	$3,500,000 (1)
Karl Alzner	$3,000,000 (4)
Radek Faksa	$2,200,000 (6)
Sven Baertschi	$1,875,000 (2)
Keith Kinkaid	$1,500,000 (1)
Martin Marincin	$1,250,000 (2)
Joel Edmundson	$1,050,000 (1)
Pierre-Alexandre Parenteau	$1,000,000 (1)
Darnell Nurse	$863,333 (2)
Josh Manson	$825,000 (1)
Jarome Iginla	$750,000 (3)
Julian Melchiori	$625,000 (1)
Nicklas Jensen	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 7 : $74,438,333
Year 8 : $47,838,333
Year 9 : $43,850,000
Year 10 : $38,600,000
Salary Average Commitment
Year 7 : $74,438,333
Year 8 : $47,838,333
Year 9 : $43,850,000
Year 10 : $38,600,000
Salary Cap with 1 Way Contract
Year 7 : $74,438,333
Year 8 : $47,838,333
Year 9 : $43,850,000
Year 10 : $38,600,000

Farm Players Salaries
Tyler Pitlick	$100,000 (6)
Brandon Prust	$100,000 (3)
Anton Slepyshev	$92,500 (4)
Jack Roslovic	$86,417 (5)
Iiro Pakarinen	$75,000 (2)
Kyle Platzer	$73,500 (4)
Greg Chase	$71,500 (4)
Eric Roy	$70,000 (3)
Bobby Sanguinetti	$70,000 (1)
Luke Opilka	$69,750 (6)
Scott Harrington	$67,500 (4)
Marek Hrivik	$65,000 (2)
Alan Quine	$61,250 (2)
Zac Rinaldo	$60,000 (4)
Conor Allen	$60,000 (3)
Brennan Evans	$60,000 (1)
Barry Goers	$60,000 (2)
Andrew Alberts	$60,000 (4)
Jerome Gauthier-Leduc	$60,000 (3)
Edward Pasquale	$60,000 (4)
Mike Halmo	$60,000 (2)
Adam Comrie	$60,000 (3)
Max Friberg	$60,000 (3)
Andrew Agozzino	$60,000 (3)
Jordan Binnington	$60,000 (2)
Mitchell Moroz	$57,500 (1)
Total Farm Players	26
Salary Commitment
Year 7 : $1,779,917
Year 8 : $1,592,417
Year 9 : $1,211,167
Year 10 : $741,167
Salary Average Commitment
Year 7 : $1,779,917
Year 8 : $1,592,417
Year 9 : $1,211,167
Year 10 : $741,167

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBandT Center
Level 1:	6000 - $100 - 5,886 - 98.10%
Level 2:	5000 - $60 - 4,894 - 97.87%
Level 3:	2000 - $35 - 1,987 - 99.37%
Level 4:	5330 - $25 - 4,735 - 88.84%
Luxury :	920 - $200 - 897 - 97.54%
Total Capacity :	19250
Farm
Farm Level 1:	2000 - $35 - 1,492 - 74.58%
Farm Level 2:	1000 - $15 - 752 - 75.25%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,399 - 95.58%
Average Income per Game	$1,861,950
Year to Date Revenue	$76,339,940
Farm
Home Games Left	0
Average Attendance - %	2,244 - 74.80%
Average Income per Game	$94,600
Year to Date Revenue	$3,878,595
Expense
Pro Players Total Salaries	$73,910,000
Farm Players Total Salaries	$2,335,980
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,905,923
Farm Year To Date Expenses	$2,438,990
Pro Salary Cap To Date	$74,380,220
Farm Salary Cap To Date	$2,438,990
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$563,712
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,394
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,910,000
Estimate Under Maximum Salary Cap of $75,000,000	$1,090,000
Estimate Over Minimum Salary Cap of $55,400,000	$18,510,000
Current Bank Account	$75,977,558
Projected Bank Account	$75,977,558

Pro Players Salaries
Joe Thornton	$8,000,000 (1)
Sergei Bobrovsky	$7,450,000 (4)
Brent Seabrook	$5,625,000 (14)
Marian Hossa	$5,275,000 (8)
James Neal	$5,000,000 (1)
Corey Perry	$4,312,500 (4)
Viktor Arvidsson	$4,250,000 (14)
Niklas Hjalmarsson	$4,100,000 (4)
Spencer Foo (1 Way Contract)	$4,000,000 (3)
-1 Way Contract Salary Cap :	$4,000,000
Mikael Backlund	$3,575,000 (2)
Radim Vrbata	$3,250,000 (2)
Mike Condon	$2,500,000 (3)
Esa Lindell	$2,200,000 (4)
Mark Letestu	$1,800,000 (2)
Matt Stajan	$1,750,000 (2)
Antoine Vermette	$1,750,000 (2)
Nick Holden	$1,650,000 (2)
Patrick Maroon	$1,500,000 (2)
Eric Fehr	$1,250,000 (1)
Matt Bartkowski	$995,000 (3)
Jordie Benn	$950,000 (1)
Carl Gunnarsson	$950,000 (1)
Patrik Laine	$925,000 (4)
Dylan Olsen	$852,500 (3)
Total Pro Players	24
Salary Commitment
Year 7 : $73,910,000
Year 8 : $57,760,000
Year 9 : $42,485,000
Year 10 : $34,137,500
Salary Average Commitment
Year 7 : $73,910,000
Year 8 : $57,760,000
Year 9 : $42,485,000
Year 10 : $34,137,500
Salary Cap with 1 Way Contract
Year 7 : $73,910,000
Year 8 : $57,760,000
Year 9 : $42,485,000
Year 10 : $34,137,500

Farm Players Salaries
Brandon Gormley	$125,000 (3)
Teddy Purcell	$99,500 (3)
Johan Sundstrom	$99,500 (3)
Colin Jacobs	$99,500 (3)
Colin Smith	$99,500 (3)
David Gilbert	$99,500 (3)
Stefan Fournier	$99,500 (3)
Ryan Culkin	$99,500 (3)
Matt Tennyson	$99,500 (3)
Zac Larraza	$99,500 (3)
Bill Arnold	$99,500 (3)
Kevin Poulin	$99,500 (3)
Drew Shore	$93,555 (3)
Andrew Yogan	$72,050 (1)
Garrett Wilson	$71,500 (3)
Ty Rattie	$70,000 (1)
Kent Simpson	$69,483 (3)
Dominic Turgeon	$66,167 (1)
Jarred Tinordi	$65,000 (2)
Michael Houser	$64,350 (3)
Scott Mayfield	$62,500 (2)
Ryan Bourque	$61,875 (2)
Jesse Blacker	$60,500 (3)
David Rittich	$60,000 (3)
Darcy Hordichuk	$60,000 (1)
Jared Staal	$60,000 (3)
Mike Zigomanis	$60,000 (2)
Matthew Ford	$60,000 (1)
Nathan Lieuwen	$59,500 (2)
Total Farm Players	29
Salary Commitment
Year 7 : $2,335,980
Year 8 : $2,007,763
Year 9 : $1,698,888
Year 10 : $0
Salary Average Commitment
Year 7 : $2,335,980
Year 8 : $2,007,763
Year 9 : $1,698,888
Year 10 : $0

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 5,798 - 96.64%
Level 2:	5000 - $60 - 4,826 - 96.52%
Level 3:	2000 - $35 - 1,977 - 98.83%
Level 4:	4188 - $25 - 4,188 - 100.00%
Luxury :	930 - $200 - 874 - 93.93%
Total Capacity :	18118
Farm
Farm Level 1:	2000 - $35 - 1,509 - 75.47%
Farm Level 2:	1000 - $25 - 752 - 75.20%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,662 - 97.49%
Average Income per Game	$1,814,789
Year to Date Revenue	$74,406,347
Farm
Home Games Left	0
Average Attendance - %	2,261 - 75.38%
Average Income per Game	$106,728
Year to Date Revenue	$4,375,848
Expense
Pro Players Total Salaries	$73,014,728
Farm Players Total Salaries	$1,722,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,685,808
Farm Year To Date Expenses	$1,919,393
Pro Salary Cap To Date	$76,160,158
Farm Salary Cap To Date	$1,919,393
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$556,930
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,563
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,014,728
Estimate Under Maximum Salary Cap of $75,000,000	$1,985,272
Estimate Over Minimum Salary Cap of $55,400,000	$17,614,728
Current Bank Account	$66,856,546
Projected Bank Account	$66,856,546

Pro Players Salaries
Carey Price	$12,000,000 (3)
Jeff Carter	$5,272,728 (10)
Brad Marchand	$4,500,000 (2)
Kris Russell	$4,500,000 (4)
Sean Couturier	$4,333,333 (9)
Alec Martinez	$4,000,000 (6)
Tomas Plekanec	$4,000,000 (1)
Adam Henrique	$4,000,000 (4)
Ryan Nugent-Hopkins	$4,000,000 (5)
Jake Muzzin	$4,000,000 (6)
Braydon Coburn	$3,700,000 (3)
Cam Atkinson	$3,500,000 (2)
Martin Jones	$3,000,000 (2)
Teuvo Teravainen	$2,860,000 (3)
J.T. Miller	$2,750,000 (2)
Cody Franson	$2,000,000 (4)
John Moore	$1,667,000 (1)
Devin Shore	$870,000 (2)
Chris Tierney	$711,667 (4)
Kyle Brodziak	$700,000 (4)
Christian Ehrhoff	$650,000 (2)
Total Pro Players	21
Salary Commitment
Year 7 : $73,014,728
Year 8 : $67,347,728
Year 9 : $52,077,728
Year 10 : $33,517,728
Salary Average Commitment
Year 7 : $73,014,727
Year 8 : $67,347,727
Year 9 : $52,077,727
Year 10 : $33,517,727
Salary Cap with 1 Way Contract
Year 7 : $73,014,728
Year 8 : $67,347,728
Year 9 : $52,077,728
Year 10 : $33,517,728

Farm Players Salaries
Tomas Fleischmann	$155,000 (2)
Josh Archibald	$92,500 (1)
Brandon Montour	$92,500 (4)
Mike Richards	$85,000 (3)
Chris Mason	$70,000 (1)
Jeremy Smith	$70,000 (1)
Peter Holland	$67,500 (4)
Michael Mersch	$65,000 (2)
Shane O'Brien	$65,000 (4)
Chris Bourque	$65,000 (3)
Andre Benoit	$65,000 (4)
Nathan Gerbe	$62,500 (4)
Alexander Sulzer	$62,500 (2)
Ben Smith	$60,000 (2)
Jesse Joensuu	$60,000 (2)
John Muse	$60,000 (2)
Brad Malone	$60,000 (2)
Viktor Fasth	$60,000 (2)
Eric Tangradi	$60,000 (2)
Michal Jordan	$57,500 (3)
Michael Ryder	$57,500 (2)
Davis Drewiske	$57,500 (3)
Reid McNeill	$57,500 (1)
Taylor Beck	$57,500 (2)
Carlo Colaiacovo	$57,500 (2)
Total Farm Players	25
Salary Commitment
Year 7 : $1,722,500
Year 8 : $1,432,500
Year 9 : $617,500
Year 10 : $352,500
Salary Average Commitment
Year 7 : $1,722,500
Year 8 : $1,432,500
Year 9 : $617,500
Year 10 : $352,500

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $160 - 3,914 - 65.23%
Level 2:	5000 - $95 - 3,254 - 65.07%
Level 3:	2000 - $55 - 1,323 - 66.14%
Level 4:	4628 - $45 - 3,008 - 65.00%
Luxury :	940 - $300 - 613 - 65.19%
Total Capacity :	18568
Farm
Farm Level 1:	2000 - $40 - 1,481 - 74.05%
Farm Level 2:	1000 - $20 - 743 - 74.26%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,111 - 65.22%
Average Income per Game	$1,977,561
Year to Date Revenue	$81,079,991
Farm
Home Games Left	0
Average Attendance - %	2,224 - 74.12%
Average Income per Game	$110,402
Year to Date Revenue	$4,526,499
Expense
Pro Players Total Salaries	$73,712,976
Farm Players Total Salaries	$1,543,067
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,000,000
Pro Year To Date Expenses	$78,684,872
Farm Year To Date Expenses	$1,581,346
Pro Salary Cap To Date	$77,107,886
Farm Salary Cap To Date	$1,581,346
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$569,795
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,150
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,712,976
Estimate Under Maximum Salary Cap of $75,000,000	$287,024
Estimate Over Minimum Salary Cap of $55,400,000	$19,312,976
Current Bank Account	$98,863,229
Projected Bank Account	$98,863,229

Pro Players Salaries
Aaron Ekblad	$7,500,000 (11)
Kris Letang	$7,250,000 (10)
Mikko Koivu	$6,700,000 (1)
Brandon Saad	$6,000,000 (6)
Artemi Panarin	$6,000,000 (4)
Corey Crawford	$6,000,000 (6)
Mikael Granlund	$5,750,000 (6)
Jared Spurgeon	$5,187,500 (5)
Travis Hamonic	$3,857,143 (6)
Michael Stone	$3,750,000 (3)
Joel Ward	$3,275,000 (2)
Ryan Spooner	$2,825,000 (1)
Luke Glendening	$1,800,000 (2)
Alexey Marchenko	$1,450,000 (1)
Martin Erat	$850,000 (2)
Alex DeBrincat	$778,333 (6)
Chad Johnson	$750,000 (4)
Remi Elie	$745,000 (1)
Gustav Olofsson	$725,000 (3)
Andrew Mangiapane	$705,000 (3)
Bryan Rust	$640,000 (2)
Mike Ribeiro	$600,000 (2)
Christian Thomas	$575,000 (4)
Total Pro Players	23
Salary Commitment
Year 7 : $73,712,976
Year 8 : $61,992,976
Year 9 : $54,827,976
Year 10 : $49,647,976
Salary Average Commitment
Year 7 : $73,153,453
Year 8 : $61,433,453
Year 9 : $54,268,453
Year 10 : $49,088,453
Salary Cap with 1 Way Contract
Year 7 : $73,712,976
Year 8 : $61,992,976
Year 9 : $54,827,976
Year 10 : $49,647,976

Farm Players Salaries
Zach Nastasiuk	$87,167 (1)
Pontus Aberg	$82,500 (2)
Mario Lucia	$79,250 (1)
Christoph Bertschy	$77,583 (1)
Johan Gustafsson	$73,150 (1)
Adam Gilmour	$71,750 (1)
Nick Seeler	$71,750 (1)
Stephen Michalek	$71,500 (1)
Kurtis Gabriel	$71,500 (1)
Vitek Vanecek	$71,417 (3)
Teemu Pulkkinen	$70,000 (2)
Dmytro Timashov	$69,333 (5)
Dylan Labbe	$69,250 (1)
Alexandre Carrier	$68,833 (5)
Chase Lang	$68,667 (3)
Michael Keranen	$67,500 (1)
Patrick Sieloff	$65,000 (2)
Hunter Warner	$63,667 (3)
Colton Jobke	$63,250 (1)
Tyler Graovac	$62,500 (2)
Trent Vogelhuber	$60,000 (2)
Curt Gogol	$57,500 (1)
Total Farm Players	22
Salary Commitment
Year 7 : $1,543,067
Year 8 : $681,917
Year 9 : $341,917
Year 10 : $138,166
Salary Average Commitment
Year 7 : $1,536,417
Year 8 : $681,917
Year 9 : $341,917
Year 10 : $138,166

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $105 - 5,789 - 96.48%
Level 2:	5000 - $60 - 4,868 - 97.37%
Level 3:	2000 - $45 - 1,556 - 77.79%
Level 4:	7373 - $25 - 4,818 - 65.35%
Luxury :	900 - $200 - 876 - 97.37%
Total Capacity :	21273
Farm
Farm Level 1:	2000 - $35 - 1,512 - 75.62%
Farm Level 2:	1000 - $15 - 760 - 76.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,908 - 84.18%
Average Income per Game	$1,885,856
Year to Date Revenue	$77,320,086
Farm
Home Games Left	0
Average Attendance - %	2,272 - 75.75%
Average Income per Game	$95,857
Year to Date Revenue	$3,930,120
Expense
Pro Players Total Salaries	$71,773,333
Farm Players Total Salaries	$1,344,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$74,998,260
Farm Year To Date Expenses	$1,454,341
Pro Salary Cap To Date	$74,472,538
Farm Salary Cap To Date	$1,454,341
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$547,525
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,583
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,773,333
Estimate Under Maximum Salary Cap of $75,000,000	$1,226,667
Estimate Over Minimum Salary Cap of $55,400,000	$18,373,333
Current Bank Account	$69,827,158
Projected Bank Account	$69,827,158

Pro Players Salaries
David Krejci	$7,250,000 (6)
Andrej Sekera	$5,500,000 (6)
Tyler Myers	$5,500,000 (4)
Derick Brassard	$5,000,000 (3)
Marian Gaborik	$4,875,000 (7)
Tyler Toffoli	$4,600,000 (6)
Roberto Luongo	$4,500,000 (2)
Jonathan Ericsson	$4,250,000 (5)
Olli Maatta	$4,083,333 (10)
Cody Eakin	$3,850,000 (6)
Mikkel Boedker	$3,000,000 (3)
Chris Kreider	$2,700,000 (2)
Carter Hutton	$2,500,000 (2)
Ryan Strome	$2,500,000 (2)
Thomas Hickey	$2,200,000 (2)
Trevor Lewis	$2,000,000 (3)
Ryan Dzingel	$1,800,000 (4)
Mark Borowiecki	$1,200,000 (6)
David Perron	$1,000,000 (2)
Brendan Smith	$1,000,000 (2)
Adam Clendening	$650,000 (2)
Nic Dowd	$640,000 (2)
Dustin Tokarski	$600,000 (1)
Taylor Aronson	$575,000 (1)
Total Pro Players	24
Salary Commitment
Year 7 : $71,773,333
Year 8 : $70,598,333
Year 9 : $52,908,333
Year 10 : $42,908,333
Salary Average Commitment
Year 7 : $71,773,332
Year 8 : $70,598,332
Year 9 : $52,908,332
Year 10 : $42,908,332
Salary Cap with 1 Way Contract
Year 7 : $71,773,333
Year 8 : $70,598,333
Year 9 : $52,908,333
Year 10 : $42,908,333

Farm Players Salaries
Markus Ruusu	$95,000 (1)
Jason Dickinson	$89,417 (1)
Daniel Carr	$84,250 (1)
Taylor Pyatt	$80,000 (2)
Miro Aaltonen	$72,500 (3)
Adam Helewka	$70,500 (3)
Peter Stoykewych	$70,000 (2)
Ben Harpur	$65,333 (2)
Brett Lernout	$65,333 (3)
Cameron Darcy	$64,167 (1)
Troy Bourke	$63,167 (1)
Chris Porter	$60,000 (2)
Pierre-Marc Bouchard	$60,000 (2)
Jean-Sebastien Dea	$59,333 (1)
Alex Guptill	$57,500 (2)
Austin Madaisky	$57,500 (4)
Curtis Hamilton	$57,500 (4)
Mark Visentin	$57,500 (1)
Rob Davison	$57,500 (4)
Brady Vail	$57,500 (1)
Total Farm Players	20
Salary Commitment
Year 7 : $1,344,000
Year 8 : $773,666
Year 9 : $380,833
Year 10 : $172,500
Salary Average Commitment
Year 7 : $1,344,000
Year 8 : $773,666
Year 9 : $380,833
Year 10 : $172,500

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $123 - 5,543 - 92.39%
Level 2:	5000 - $76 - 3,944 - 78.87%
Level 3:	2000 - $51 - 1,497 - 74.84%
Level 4:	3213 - $37 - 3,165 - 98.51%
Luxury :	900 - $247 - 732 - 81.33%
Total Capacity :	17113
Farm
Farm Level 1:	2000 - $35 - 1,501 - 75.03%
Farm Level 2:	1000 - $15 - 731 - 73.09%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,881 - 86.96%
Average Income per Game	$1,961,274
Year to Date Revenue	$80,412,235
Farm
Home Games Left	0
Average Attendance - %	2,231 - 74.38%
Average Income per Game	$94,586
Year to Date Revenue	$3,878,037
Expense
Pro Players Total Salaries	$71,937,000
Farm Players Total Salaries	$1,809,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,700,000
Pro Year To Date Expenses	$75,458,442
Farm Year To Date Expenses	$1,818,449
Pro Salary Cap To Date	$74,932,806
Farm Salary Cap To Date	$1,818,449
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$548,765
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,244
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,637,000
Estimate Under Maximum Salary Cap of $75,000,000	$363,000
Estimate Over Minimum Salary Cap of $55,400,000	$19,237,000
Current Bank Account	$43,417,631
Projected Bank Account	$43,417,631

Pro Players Salaries
Anze Kopitar	$10,000,000 (9)
Brent Burns	$8,000,000 (16)
Ryan Johansen	$8,000,000 (16)
Pekka Rinne	$7,000,000 (4)
Mark Giordano	$6,750,000 (7)
Logan Couture	$6,000,000 (3)
Charlie Coyle	$3,200,000 (6)
Jean-Gabriel Pageau	$3,100,000 (6)
Conor Sheary	$3,000,000 (6)
Cody Ceci	$2,800,000 (2)
Kevin Bieksa	$2,500,000 (1)
Chris Kunitz	$1,750,000 (3)
Michael Grabner	$1,650,000 (2)
Peter Budaj	$1,300,000 (4)
Jon Merrill	$1,137,000 (1)
Austin Watson	$1,100,000 (6)
Scottie Upshall	$900,000 (4)
Chris Higgins	$700,000 (2)
Nate Thompson	$650,000 (4)
Stephen Weiss	$600,000 (3)
Tim Gleason	$600,000 (1)
Kevin Klein	$600,000 (3)
Anton Volchenkov	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 7 : $71,937,000
Year 8 : $67,100,000
Year 9 : $61,950,000
Year 10 : $53,000,000
Salary Average Commitment
Year 7 : $71,937,000
Year 8 : $67,100,000
Year 9 : $61,950,000
Year 10 : $53,000,000
Salary Cap with 1 Way Contract
Year 7 : $71,937,000
Year 8 : $67,100,000
Year 9 : $61,950,000
Year 10 : $53,000,000

Farm Players Salaries
Jimmy Hayes	$230,000 (1)
Adam Cracknell	$180,000 (1)
Colin Greening	$99,000 (1)
Christian Folin	$85,000 (2)
Brendan Leipsic	$65,000 (4)
Sergei Plotnikov	$65,000 (4)
Dylan McIlrath	$65,000 (4)
Buddy Robinson	$65,000 (2)
Michael Kantor	$60,000 (3)
Nathan Paetsch	$60,000 (3)
Chad Rau	$60,000 (3)
Mark Arcobello	$60,000 (4)
Bryan Rodney	$60,000 (3)
Alex Biega	$60,000 (4)
Matt MacKenzie	$60,000 (3)
Steve Moses	$60,000 (3)
Scott Munroe	$60,000 (1)
Dan Ellis	$60,000 (2)
Cade Fairchild	$60,000 (1)
Joey Hishon	$60,000 (3)
Brendon Nash	$60,000 (3)
Raphael Diaz	$60,000 (2)
Eric Hartzell	$57,500 (1)
Magnus Nygren	$57,500 (1)
Total Farm Players	24
Salary Commitment
Year 7 : $1,809,000
Year 8 : $1,065,000
Year 9 : $795,000
Year 10 : $315,000
Salary Average Commitment
Year 7 : $1,809,000
Year 8 : $1,065,000
Year 9 : $795,000
Year 10 : $315,000

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $150 - 3,990 - 66.50%
Level 2:	5000 - $85 - 3,382 - 67.64%
Level 3:	2000 - $55 - 1,326 - 66.31%
Level 4:	3645 - $50 - 2,437 - 66.87%
Luxury :	980 - $250 - 688 - 70.16%
Total Capacity :	17625
Farm
Farm Level 1:	2000 - $35 - 1,480 - 74.02%
Farm Level 2:	1000 - $15 - 742 - 74.22%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	11,823 - 67.08%
Average Income per Game	$1,866,382
Year to Date Revenue	$76,521,660
Farm
Home Games Left	0
Average Attendance - %	2,223 - 74.09%
Average Income per Game	$93,789
Year to Date Revenue	$3,845,345
Expense
Pro Players Total Salaries	$55,435,834
Farm Players Total Salaries	$1,868,543
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,000,000
Pro Year To Date Expenses	$59,249,462
Farm Year To Date Expenses	$1,841,255
Pro Salary Cap To Date	$58,723,816
Farm Salary Cap To Date	$1,841,255
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$423,756
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,713
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$56,435,834
Estimate Under Maximum Salary Cap of $75,000,000	$18,564,166
Estimate Over Minimum Salary Cap of $55,400,000	$1,035,834
Current Bank Account	$106,834,615
Projected Bank Account	$106,834,615

Pro Players Salaries
Zdeno Chara	$5,916,667 (1)
Kyle Quincey	$4,500,000 (1)
Brian Gionta	$4,100,000 (1)
Andrew Shaw	$3,900,000 (10)
Connor Murphy	$3,850,000 (9)
Simon Despres	$3,700,000 (2)
Cal Clutterbuck	$3,500,000 (10)
Petr Mrazek	$3,000,000 (2)
Dennis Wideman	$3,000,000 (2)
Chris Stewart	$3,000,000 (4)
Brett Ritchie	$2,750,000 (3)
Ian Cole	$2,100,000 (2)
Tom Wilson	$2,000,000 (1)
Jordan Weal	$1,750,000 (4)
Steve Bernier	$1,100,000 (3)
Anders Lindback	$1,000,000 (1)
Clarke MacArthur (1 Way Contract)	$1,000,000 (4)
-1 Way Contract Salary Cap :	$1,000,000
Melker Karlsson	$925,000 (3)
Markus Granlund	$900,000 (1)
Pavel Zacha	$894,167 (3)
Jacob Josefson	$700,000 (1)
Beau Bennett	$650,000 (2)
Joseph Blandisi	$600,000 (2)
Henrik Tallinder	$600,000 (2)
Total Pro Players	24
Salary Commitment
Year 7 : $55,435,834
Year 8 : $36,319,167
Year 9 : $22,669,167
Year 10 : $17,000,000
Salary Average Commitment
Year 7 : $55,435,834
Year 8 : $36,319,167
Year 9 : $22,669,167
Year 10 : $17,000,000
Salary Cap with 1 Way Contract
Year 7 : $55,435,834
Year 8 : $36,319,167
Year 9 : $22,669,167
Year 10 : $17,000,000

Farm Players Salaries
David Desharnais	$100,000 (2)
Mirco Mueller	$89,417 (1)
Gabriel Carlsson	$86,417 (5)
Daniel O'Regan	$85,875 (2)
Brandon Burlon	$85,000 (3)
Raman Hrabarenka	$81,500 (3)
Tyler Moy	$79,250 (3)
Ryan Murphy	$78,750 (2)
Rudolfs Balcers	$75,917 (5)
Reid Boucher	$71,500 (2)
Julius Bergman	$71,417 (4)
Rourke Chartier	$69,750 (5)
Scott Wedgewood	$65,000 (2)
Graham Black	$65,000 (2)
Stefan Matteau	$61,250 (2)
Dana Tyrell	$60,000 (1)
Mike McKenna	$60,000 (2)
Aaron Rome	$60,000 (2)
Adam Gaudette	$60,000 (2)
Niklas Backstrom	$60,000 (2)
Alexander Urbom	$57,500 (3)
Alexandre Mallet	$57,500 (2)
T.J. Brennan	$57,500 (4)
Marek Mazanec	$57,500 (2)
David Wohlberg	$57,500 (4)
Gabriel Bourque	$57,500 (4)
John Erskine	$57,500 (4)
Total Farm Players	27
Salary Commitment
Year 7 : $1,868,543
Year 8 : $1,719,126
Year 9 : $836,751
Year 10 : $533,501
Salary Average Commitment
Year 7 : $1,868,543
Year 8 : $1,719,126
Year 9 : $836,751
Year 10 : $533,501

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $150 - 4,042 - 67.36%
Level 2:	5000 - $85 - 3,437 - 68.74%
Level 3:	2000 - $50 - 1,431 - 71.54%
Level 4:	2404 - $45 - 2,404 - 100.00%
Luxury :	830 - $300 - 590 - 71.03%
Total Capacity :	16234
Farm
Farm Level 1:	2000 - $35 - 1,500 - 75.01%
Farm Level 2:	1000 - $15 - 757 - 75.72%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	11,903 - 73.32%
Average Income per Game	$1,869,957
Year to Date Revenue	$76,668,257
Farm
Home Games Left	0
Average Attendance - %	2,257 - 75.25%
Average Income per Game	$95,161
Year to Date Revenue	$3,901,600
Expense
Pro Players Total Salaries	$54,502,500
Farm Players Total Salaries	$1,710,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,000,000
Pro Year To Date Expenses	$58,796,200
Farm Year To Date Expenses	$1,617,049
Pro Salary Cap To Date	$58,270,559
Farm Salary Cap To Date	$1,617,049
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$416,686
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,465
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$61,502,500
Estimate Under Maximum Salary Cap of $75,000,000	$13,497,500
Estimate Over Minimum Salary Cap of $55,400,000	$6,102,500
Current Bank Account	$99,864,424
Projected Bank Account	$99,864,424

Pro Players Salaries
Aaron Dell	$11,000,000 (2)
Nathan MacKinnon	$6,300,000 (11)
Steve Mason	$5,900,000 (2)
Aleksander Barkov	$5,900,000 (9)
Rasmus Ristolainen	$5,400,000 (10)
Seth Jones	$5,400,000 (9)
Jacob Trouba	$3,000,000 (1)
Connor McDavid	$925,000 (2)
Jack Eichel	$925,000 (2)
Sebastian Aho	$925,000 (3)
Nikolaj Ehlers	$925,000 (2)
Mitch Marner	$864,167 (3)
Dylan Strome	$863,333 (5)
Kevin Connauton	$850,000 (1)
Tim Heed	$600,000 (1)
Jordan Caron	$600,000 (4)
Kevin Goumas	$600,000 (2)
Cory Sarich	$600,000 (4)
Joonas Nattinen	$600,000 (4)
Charles Sarault	$600,000 (2)
Zbynek Michalek	$575,000 (2)
Stephane Robidas	$575,000 (1)
Daniel Paille	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 7 : $54,502,500
Year 8 : $48,902,500
Year 9 : $27,452,500
Year 10 : $25,663,333
Salary Average Commitment
Year 7 : $54,502,500
Year 8 : $48,902,500
Year 9 : $27,452,500
Year 10 : $25,663,333
Salary Cap with 1 Way Contract
Year 7 : $54,502,500
Year 8 : $48,902,500
Year 9 : $27,452,500
Year 10 : $25,663,333

Farm Players Salaries
Stephon Williams	$210,000 (1)
Kenton Helgsen	$95,000 (1)
Chris Driedger	$90,000 (1)
Mitch Holmberg	$60,000 (2)
Wade Brookbank	$60,000 (2)
Raphael Bussieres	$60,000 (4)
Chris McKelvie	$60,000 (2)
Cameron Abney	$60,000 (2)
Connor Crisp	$60,000 (4)
Jason Clark	$60,000 (2)
Alexander Avtsin	$60,000 (2)
Joe Lavin	$60,000 (2)
Guillaume Gelinas	$60,000 (4)
Matthew Konan	$60,000 (1)
Joshua Shalla	$60,000 (4)
Patrick Holland	$60,000 (2)
Travis Ewanyk	$60,000 (4)
Tommi Kivisto	$60,000 (1)
Danick Gauthier	$60,000 (4)
Cody Sol	$60,000 (2)
Daniel Maggio	$60,000 (2)
Joe Sova	$60,000 (2)
Jeremie Blain	$60,000 (2)
Joel Daccord	$57,500 (3)
Roy Radke	$57,500 (4)
Total Farm Players	25
Salary Commitment
Year 7 : $1,710,000
Year 8 : $1,195,000
Year 9 : $475,000
Year 10 : $417,500
Salary Average Commitment
Year 7 : $1,710,000
Year 8 : $1,195,000
Year 9 : $475,000
Year 10 : $417,500

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $124 - 4,167 - 69.46%
Level 2:	5000 - $75 - 3,495 - 69.90%
Level 3:	2000 - $46 - 1,441 - 72.06%
Level 4:	4180 - $40 - 2,853 - 68.26%
Luxury :	820 - $300 - 579 - 70.63%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,506 - 75.31%
Farm Level 2:	1000 - $15 - 754 - 75.36%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,536 - 69.65%
Average Income per Game	$1,853,692
Year to Date Revenue	$76,001,370
Farm
Home Games Left	0
Average Attendance - %	2,260 - 75.33%
Average Income per Game	$95,390
Year to Date Revenue	$3,910,988
Expense
Pro Players Total Salaries	$57,044,167
Farm Players Total Salaries	$1,702,500
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$60,897,707
Farm Year To Date Expenses	$1,717,651
Pro Salary Cap To Date	$59,846,416
Farm Salary Cap To Date	$1,717,651
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$439,729
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,406
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$57,044,167
Estimate Under Maximum Salary Cap of $75,000,000	$17,955,833
Estimate Over Minimum Salary Cap of $55,400,000	$1,644,167
Current Bank Account	$54,303,182
Projected Bank Account	$54,303,182

Pro Players Salaries
Mike Green	$6,000,000 (2)
Marc Staal	$5,700,000 (6)
Brooks Orpik	$5,500,000 (4)
Mat Clark (1 Way Contract)	$3,100,000 (1)
-1 Way Contract Salary Cap :	$3,100,000
Craig Cunningham (1 Way Contract)	$3,100,000 (1)
-1 Way Contract Salary Cap :	$3,100,000
Jan Hejda	$3,100,000 (1)
Joel Vermin (1 Way Contract)	$3,100,000 (1)
-1 Way Contract Salary Cap :	$3,100,000
Colin McDonald (1 Way Contract)	$3,100,000 (1)
Dan Girardi	$3,000,000 (3)
Jonathan Bernier	$2,750,000 (2)
Elias Lindholm	$2,700,000 (2)
Joe Colborne	$2,500,000 (1)
Matt Hendricks	$2,200,000 (1)
Anthony Duclair	$1,200,000 (2)
Chris Wideman	$1,100,000 (1)
Johnny Oduya	$1,000,000 (2)
Scott Laughton	$962,500 (4)
Riley Nash	$900,000 (1)
Kevin Porter	$900,000 (1)
Anthony Beauvillier	$894,167 (3)
Brandon Carlo	$789,167 (3)
Derek MacKenzie	$750,000 (1)
Jaccob Slavin	$742,500 (1)
Linden Vey	$700,000 (4)
Oliver Bjorkstrand	$655,833 (2)
Anton Khudobin	$600,000 (2)
Total Pro Players	26
Salary Commitment
Year 7 : $57,044,167
Year 8 : $32,451,667
Year 9 : $17,545,834
Year 10 : $12,862,500
Salary Average Commitment
Year 7 : $59,676,167
Year 8 : $35,083,667
Year 9 : $20,177,834
Year 10 : $12,862,500
Salary Cap with 1 Way Contract
Year 7 : $57,044,167
Year 8 : $32,451,667
Year 9 : $17,545,834
Year 10 : $12,862,500

Farm Players Salaries
Mike Weber	$220,000 (1)
Boyd Gordon	$130,000 (1)
Pavel Buchnevich	$92,500 (3)
Tyler Motte	$92,500 (4)
Jim O'Brien	$87,500 (1)
Laurent Brossoit	$75,000 (1)
Matt Puempel	$72,500 (2)
Leland Irving	$65,000 (1)
Alexandre Bolduc	$60,000 (1)
Greg Carey	$60,000 (1)
Nicolas Deschamps	$57,500 (1)
Aaron Palushaj	$57,500 (1)
Andrew Miller	$57,500 (1)
Brenden Kichton	$57,500 (4)
Darren Dietz	$57,500 (4)
David Ullstrom	$57,500 (4)
Justin Shugg	$57,500 (1)
Kevin Sundher	$57,500 (1)
Troy Grosenick	$57,500 (1)
Cameron Schilling	$57,500 (1)
Zack Stortini	$57,500 (1)
Cody McLeod	$57,500 (4)
Mike Brown	$57,500 (1)
Total Farm Players	23
Salary Commitment
Year 7 : $1,702,500
Year 8 : $487,500
Year 9 : $415,000
Year 10 : $322,500
Salary Average Commitment
Year 7 : $1,702,500
Year 8 : $487,500
Year 9 : $415,000
Year 10 : $322,500

Ottawa Senators

Ottawa Senators is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5,799 - 96.65%
Level 2:	5000 - $60 - 4,747 - 94.94%
Level 3:	2000 - $35 - 1,936 - 96.81%
Level 4:	6600 - $25 - 4,485 - 67.96%
Luxury :	900 - $200 - 866 - 96.27%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $35 - 1,517 - 75.85%
Farm Level 2:	1000 - $15 - 739 - 73.90%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,834 - 86.99%
Average Income per Game	$1,814,671
Year to Date Revenue	$74,401,506
Farm
Home Games Left	0
Average Attendance - %	2,256 - 75.20%
Average Income per Game	$95,633
Year to Date Revenue	$3,920,933
Expense
Pro Players Total Salaries	$75,462,500
Farm Players Total Salaries	$2,003,749
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,617,114
Farm Year To Date Expenses	$2,076,034
Pro Salary Cap To Date	$79,091,457
Farm Salary Cap To Date	$2,076,034
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$575,473
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,778
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,462,500
Estimate Under Maximum Salary Cap of $75,000,000	-$462,500
Estimate Over Minimum Salary Cap of $55,400,000	$20,062,500
Current Bank Account	$31,143,118
Projected Bank Account	$31,143,118

Pro Players Salaries
P.K. Subban	$9,000,000 (5)
Bobby Ryan	$7,250,000 (10)
Erik Karlsson	$6,500,000 (3)
Johnny Boychuk	$6,000,000 (2)
Jordan Eberle	$6,000,000 (4)
T.J. Oshie	$5,750,000 (14)
Mike Hoffman	$5,187,500 (6)
Semyon Varlamov	$4,900,000 (2)
Marc Methot	$4,900,000 (4)
Craig Anderson	$4,200,000 (2)
Tyler Bozak	$4,200,000 (1)
Mark Stone	$3,500,000 (2)
Brett Connolly	$1,500,000 (3)
Rene Bourque	$1,000,000 (1)
Allen York	$1,000,000 (1)
Sam Gagner	$750,000 (1)
Fredrik Claesson	$750,000 (1)
Chris Kelly	$700,000 (2)
Barclay Goodrow	$650,000 (3)
Brett Bellemore	$575,000 (1)
Brandon Mashinter	$575,000 (1)
Andrew Crescenzi	$575,000 (1)
Total Pro Players	22
Salary Commitment
Year 7 : $75,462,500
Year 8 : $66,037,500
Year 9 : $46,737,500
Year 10 : $38,087,500
Salary Average Commitment
Year 7 : $76,462,500
Year 8 : $67,037,500
Year 9 : $46,737,500
Year 10 : $38,087,500
Salary Cap with 1 Way Contract
Year 7 : $75,462,500
Year 8 : $66,037,500
Year 9 : $46,737,500
Year 10 : $38,087,500

Farm Players Salaries
Jonas Hiller	$150,000 (1)
Justin Falk	$100,000 (1)
Sean Bergenheim	$100,000 (1)
Matt Climie	$100,000 (1)
Devon Toews	$92,500 (4)
Jyrki Jokipakka	$90,000 (1)
Shane Prince	$85,000 (2)
Eric Nystrom	$85,000 (2)
Vladislav Kamenev	$83,333 (1)
Tomas Jurco	$80,000 (4)
Andreas Englund	$77,583 (1)
Connor Brickley	$75,000 (1)
Zach Sanford	$72,500 (3)
Vince Dunn	$72,250 (2)
Francis Perron	$70,333 (1)
Andy Andreoff	$67,750 (2)
Michael Bournival	$65,000 (4)
Max McCormick	$65,000 (1)
Greg McKegg	$65,000 (3)
Greg Zanon	$60,000 (1)
Kenny Morrison	$60,000 (1)
Brady Brassart	$57,500 (1)
Ben Holmstrom	$57,500 (1)
Michael Paliotta	$57,500 (1)
Alex Friesen	$57,500 (1)
Josh Caron	$57,500 (4)
Total Farm Players	26
Salary Commitment
Year 7 : $2,003,749
Year 8 : $742,500
Year 9 : $432,500
Year 10 : $295,000
Salary Average Commitment
Year 7 : $2,003,749
Year 8 : $742,500
Year 9 : $432,500
Year 10 : $295,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $150 - 3,966 - 66.10%
Level 2:	5000 - $85 - 3,374 - 67.49%
Level 3:	2000 - $50 - 1,401 - 70.06%
Level 4:	5619 - $45 - 3,652 - 64.99%
Luxury :	900 - $300 - 589 - 65.49%
Total Capacity :	19519
Farm
Farm Level 1:	2000 - $35 - 1,524 - 76.22%
Farm Level 2:	1000 - $15 - 752 - 75.23%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,983 - 66.52%
Average Income per Game	$1,926,534
Year to Date Revenue	$78,987,911
Farm
Home Games Left	0
Average Attendance - %	2,277 - 75.89%
Average Income per Game	$96,316
Year to Date Revenue	$3,948,938
Expense
Pro Players Total Salaries	$74,979,295
Farm Players Total Salaries	$2,000,667
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$78,990,589
Farm Year To Date Expenses	$2,036,419
Pro Salary Cap To Date	$78,464,949
Farm Salary Cap To Date	$2,036,419
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$571,813
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,753
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,979,295
Estimate Under Maximum Salary Cap of $75,000,000	$20,705
Estimate Over Minimum Salary Cap of $55,400,000	$19,579,295
Current Bank Account	$64,506,868
Projected Bank Account	$64,506,868

Pro Players Salaries
Henrik Lundqvist	$8,500,000 (5)
Claude Giroux	$8,275,000 (5)
Ryan Suter	$7,538,462 (14)
Jason Spezza	$7,000,000 (4)
Justin Schultz	$5,500,000 (5)
Alex Goligoski	$5,475,000 (8)
Gustav Nyquist	$4,750,000 (4)
Matt Hunwick	$4,000,000 (3)
Brenden Dillon	$3,270,000 (5)
Patric Hornqvist	$3,250,000 (2)
Mark Pysyk	$2,733,333 (6)
Jannik Hansen	$2,500,000 (3)
Antoine Roussel	$2,000,000 (2)
Vladislav Namestnikov	$1,937,500 (2)
Brayden McNabb	$1,700,000 (1)
Dominic Moore	$1,200,000 (3)
Louis Domingue	$1,050,000 (1)
Stephen Gionta	$975,000 (1)
Paul Carey	$850,000 (1)
Magnus Paajarvi	$700,000 (2)
Jiri Sekac	$600,000 (3)
Chris Mueller	$600,000 (3)
Jamie McBain	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 7 : $74,979,295
Year 8 : $69,829,295
Year 9 : $61,941,795
Year 10 : $53,041,795
Salary Average Commitment
Year 7 : $74,979,295
Year 8 : $69,829,295
Year 9 : $61,941,795
Year 10 : $53,041,795
Salary Cap with 1 Way Contract
Year 7 : $74,979,295
Year 8 : $69,829,295
Year 9 : $61,941,795
Year 10 : $53,041,795

Farm Players Salaries
Tyler Ennis	$300,000 (3)
Robert Hagg	$89,417 (2)
Eric O'Dell	$85,000 (1)
Alexandre Grenier	$85,000 (1)
Josh Jooris	$80,000 (3)
Joe Vitale	$80,000 (3)
Matt Smaby	$80,000 (1)
Nate Guenin	$75,000 (3)
Kael Mouillierat	$75,000 (1)
Tommy Wingels	$70,000 (3)
Luke Witkowski	$65,000 (1)
Mark Cundari	$65,000 (1)
Toni Rajala	$65,000 (1)
Drayson Bowman	$65,000 (1)
Brian Gibbons	$65,000 (1)
Mark Alt	$62,500 (2)
Aaron Ness	$61,250 (2)
Cal O'Reilly	$60,000 (3)
Joni Ortio	$60,000 (3)
Ray Emery	$60,000 (3)
Taylor Fedun	$60,000 (3)
Cullen Eddy	$60,000 (1)
Yannick Weber	$60,000 (3)
Cal Heeter	$57,500 (1)
Andrew Gordon	$57,500 (1)
Daniel Bang	$57,500 (1)
Total Farm Players	26
Salary Commitment
Year 7 : $2,000,667
Year 8 : $1,118,167
Year 9 : $905,000
Year 10 : $0
Salary Average Commitment
Year 7 : $2,000,667
Year 8 : $1,118,167
Year 9 : $905,000
Year 10 : $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 - 3,900 - 65.00%
Level 3:	4000 - $50 - 2,600 - 65.00%
Level 4:	4087 - $45 - 2,818 - 68.94%
Luxury :	1000 - $300 - 650 - 65.01%
Total Capacity :	23087
Farm
Farm Level 1:	2000 - $28 - 1,521 - 76.03%
Farm Level 2:	1000 - $10 - 757 - 75.75%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,168 - 65.70%
Average Income per Game	$2,329,371
Year to Date Revenue	$95,504,218
Farm
Home Games Left	0
Average Attendance - %	2,278 - 75.94%
Average Income per Game	$74,729
Year to Date Revenue	$3,063,869
Expense
Pro Players Total Salaries	$68,291,424
Farm Players Total Salaries	$1,962,600
Coaches Total Salaries	$1,775,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,807,049
Farm Year To Date Expenses	$1,829,053
Pro Salary Cap To Date	$72,755,747
Farm Salary Cap To Date	$1,829,053
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$524,935
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,454
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$68,291,424
Estimate Under Maximum Salary Cap of $75,000,000	$6,708,576
Estimate Over Minimum Salary Cap of $55,400,000	$12,891,424
Current Bank Account	$152,293,847
Projected Bank Account	$152,293,847

Pro Players Salaries
Alexander Ovechkin	$9,538,462 (8)
Sidney Crosby	$8,700,000 (16)
Steven Stamkos	$8,500,000 (13)
Zach Parise	$7,538,462 (16)
Phil Kessel	$6,800,000 (9)
Alex Pietrangelo	$6,500,000 (6)
Jonathan Quick	$5,800,000 (11)
Shayne Gostisbehere	$4,500,000 (12)
Torrey Mitchell	$1,200,000 (1)
Deryk Engelland	$1,000,000 (4)
Auston Matthews	$925,000 (4)
Noah Hanifin	$925,000 (2)
Matthew Tkachuk	$925,000 (4)
Kyle Connor	$925,000 (4)
Ivan Provorov	$894,167 (2)
Mathew Barzal	$863,333 (6)
Mikko Rantanen	$832,000 (3)
Ryan Miller	$750,000 (3)
Robert Bortuzzo	$600,000 (4)
Maxime Talbot	$575,000 (2)
Total Pro Players	20
Salary Commitment
Year 7 : $68,291,424
Year 8 : $67,091,424
Year 9 : $64,697,257
Year 10 : $63,115,257
Salary Average Commitment
Year 7 : $68,291,424
Year 8 : $67,091,424
Year 9 : $64,697,257
Year 10 : $63,115,257
Salary Cap with 1 Way Contract
Year 7 : $68,291,424
Year 8 : $67,091,424
Year 9 : $64,697,257
Year 10 : $63,115,257

Farm Players Salaries
Joshua Winquist	$95,000 (1)
Nolan Patrick	$92,500 (6)
Andrey Makarov	$90,000 (1)
Timo Meier	$89,417 (3)
Nail Yakupov	$87,500 (2)
Dominik Uher	$81,300 (4)
Griffin Reinhart	$80,000 (3)
Kevin Gravel	$78,500 (4)
David Musil	$78,100 (4)
Derek Roy	$75,000 (1)
Oliver Kylington	$73,083 (5)
Samuel Girard	$72,833 (6)
Matia Marcantuoni	$72,500 (2)
Juuse Saros	$69,200 (1)
Christopher Gibson	$65,000 (2)
Adam Payerl	$62,667 (4)
Tanner Glass	$60,000 (4)
Jordin Tootoo	$60,000 (4)
David Booth	$60,000 (3)
Ilya Bryzgalov	$60,000 (3)
Jujhar Khaira	$57,500 (4)
Rihards Bukarts	$57,500 (4)
Veeti Vainio	$57,500 (4)
Tanner Kero	$57,500 (4)
Nick D'Agostino	$57,500 (4)
Dany Heatley	$57,500 (3)
Zack Phillips	$57,500 (4)
Stephane Da Costa	$57,500 (1)
Total Farm Players	28
Salary Commitment
Year 7 : $1,962,600
Year 8 : $1,575,900
Year 9 : $1,350,900
Year 10 : $1,003,983
Salary Average Commitment
Year 7 : $1,962,600
Year 8 : $1,575,900
Year 9 : $1,350,900
Year 10 : $1,003,983

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	6000 - $100 - 5,858 - 97.63%
Level 2:	5000 - $60 - 4,882 - 97.65%
Level 3:	2000 - $35 - 1,960 - 98.00%
Level 4:	3626 - $25 - 3,626 - 100.00%
Luxury :	870 - $200 - 852 - 97.96%
Total Capacity :	17496
Farm
Farm Level 1:	2000 - $35 - 1,491 - 74.54%
Farm Level 2:	1000 - $15 - 744 - 74.38%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,178 - 98.19%
Average Income per Game	$1,800,564
Year to Date Revenue	$73,823,122
Farm
Home Games Left	0
Average Attendance - %	2,235 - 74.48%
Average Income per Game	$94,366
Year to Date Revenue	$3,869,000
Expense
Pro Players Total Salaries	$66,901,389
Farm Players Total Salaries	$1,938,042
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,250,000
Pro Year To Date Expenses	$72,125,657
Farm Year To Date Expenses	$1,927,540
Pro Salary Cap To Date	$71,599,959
Farm Salary Cap To Date	$1,927,540
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$510,617
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,260
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$69,151,389
Estimate Under Maximum Salary Cap of $75,000,000	$5,848,611
Estimate Over Minimum Salary Cap of $55,400,000	$13,751,389
Current Bank Account	$36,043,541
Projected Bank Account	$36,043,541

Pro Players Salaries
Mark Scheifele	$6,125,000 (13)
Dougie Hamilton	$5,750,000 (6)
Jaden Schwartz	$5,350,000 (8)
Hampus Lindholm	$5,205,556 (10)
Ben Bishop	$4,916,667 (12)
Alexander Wennberg	$4,900,000 (12)
Sami Vatanen	$4,875,000 (5)
Vincent Trocheck	$4,750,000 (10)
Justin Williams	$4,500,000 (4)
Damon Severson	$4,166,666 (12)
Brendan Gallagher	$3,750,000 (6)
Colin Miller	$2,850,000 (3)
Brock Nelson	$2,500,000 (2)
Jason Zucker	$2,000,000 (1)
Andreas Athanasiou	$1,387,500 (2)
Joonas Donskoi	$1,200,000 (4)
Nikita Nesterov	$725,000 (1)
Garret Sparks	$675,000 (4)
Drew Miller	$650,000 (1)
Colton Sissons	$625,000 (3)
Total Pro Players	20
Salary Commitment
Year 7 : $66,901,389
Year 8 : $63,526,389
Year 9 : $59,638,889
Year 10 : $56,163,889
Salary Average Commitment
Year 7 : $66,901,390
Year 8 : $63,526,390
Year 9 : $59,638,890
Year 10 : $56,163,890
Salary Cap with 1 Way Contract
Year 7 : $66,901,389
Year 8 : $63,526,389
Year 9 : $59,638,889
Year 10 : $56,163,889

Farm Players Salaries
Philippe Myers	$290,000 (1)
Jesse Graham	$97,500 (2)
Anders Bjork	$95,000 (5)
Sebastian Collberg	$89,417 (2)
Joel Eriksson Ek	$86,417 (3)
Sean Kuraly	$80,875 (1)
Nick Ellis	$77,500 (3)
Noah Rod	$76,333 (5)
Gustavo Bouramman	$72,000 (5)
Andrew Poturalski	$70,500 (3)
Joakim Ryan	$65,000 (4)
Jeremy Gregoire	$63,333 (1)
Markus Hannikainen	$62,500 (3)
Ben Johnson	$61,667 (2)
Cameron Hughes	$60,000 (1)
Aaron Johnson	$60,000 (2)
Reece Scarlett	$60,000 (2)
Dane Byers	$60,000 (1)
Ben Hanowski	$60,000 (1)
Robert Mayer	$60,000 (2)
Petr Straka	$60,000 (2)
Henri Ikonen	$57,500 (1)
Alex Gudbranson	$57,500 (3)
Miroslav Svoboda	$57,500 (3)
Daniel Brickley	$57,500 (3)
Total Farm Players	25
Salary Commitment
Year 7 : $1,938,042
Year 8 : $1,266,334
Year 9 : $777,750
Year 10 : $308,333
Salary Average Commitment
Year 7 : $1,938,042
Year 8 : $1,266,334
Year 9 : $777,750
Year 10 : $308,333

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $100 - 5,782 - 96.37%
Level 2:	5000 - $60 - 4,734 - 94.69%
Level 3:	2000 - $35 - 1,943 - 97.16%
Level 4:	5270 - $25 - 4,508 - 85.53%
Luxury :	880 - $200 - 844 - 95.96%
Total Capacity :	19150
Farm
Farm Level 1:	2000 - $35 - 1,495 - 74.76%
Farm Level 2:	1000 - $15 - 749 - 74.88%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,812 - 93.01%
Average Income per Game	$1,805,710
Year to Date Revenue	$74,034,114
Farm
Home Games Left	0
Average Attendance - %	2,244 - 74.80%
Average Income per Game	$94,705
Year to Date Revenue	$3,882,919
Expense
Pro Players Total Salaries	$58,694,167
Farm Players Total Salaries	$2,101,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$62,288,091
Farm Year To Date Expenses	$1,902,255
Pro Salary Cap To Date	$61,762,453
Farm Salary Cap To Date	$1,902,255
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$448,441
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,543
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$58,694,167
Estimate Under Maximum Salary Cap of $75,000,000	$16,305,833
Estimate Over Minimum Salary Cap of $55,400,000	$3,294,167
Current Bank Account	$65,558,844
Projected Bank Account	$65,558,844

Pro Players Salaries
Matt Niskanen	$5,750,000 (8)
Jeff Petry	$5,500,000 (5)
Tomas Tatar	$5,300,000 (7)
Marcus Johansson	$4,583,333 (3)
Colin Wilson	$3,938,000 (4)
Tanner Pearson	$3,750,000 (8)
Chris Tanev	$3,450,000 (5)
Thomas Greiss	$3,333,333 (6)
Zack Smith	$3,250,000 (3)
Brian Elliott	$2,750,000 (3)
Colton Sceviour	$2,700,000 (2)
Patrick Wiercioch	$2,000,000 (1)
Daniel Winnik	$2,000,000 (3)
Alex Petrovic	$1,850,000 (1)
Jordan Martinook	$1,800,000 (4)
Lauri Korpikoski	$1,000,000 (4)
Jakob Chychrun	$925,000 (4)
Phillip Danault	$912,000 (1)
Robby Fabbri	$894,167 (2)
Sam Reinhart	$894,167 (2)
Christian Dvorak	$839,167 (4)
Brandon Pirri	$650,000 (2)
Cody Goloubef	$625,000 (3)
Total Pro Players	23
Salary Commitment
Year 7 : $58,694,167
Year 8 : $53,932,167
Year 9 : $48,793,833
Year 10 : $35,585,500
Salary Average Commitment
Year 7 : $58,694,166
Year 8 : $53,932,166
Year 9 : $48,793,832
Year 10 : $35,585,500
Salary Cap with 1 Way Contract
Year 7 : $58,694,167
Year 8 : $53,932,167
Year 9 : $48,793,833
Year 10 : $35,585,500

Farm Players Salaries
Zemgus Girgensons	$160,000 (4)
Michael Hutchinson	$115,000 (1)
Ivan Telegin	$89,500 (2)
Lawson Crouse	$89,417 (4)
Anthony DeAngelo	$86,333 (3)
Alexandar Georgiyev	$79,250 (6)
Denis Malgin	$69,000 (4)
Brandon Bollig	$60,000 (2)
Chris Conner	$60,000 (2)
Evan Oberg	$60,000 (2)
Ryan Parent	$60,000 (1)
Ryan Garbutt	$60,000 (4)
Casey Wellman	$60,000 (2)
Matt Donovan	$60,000 (2)
Carl Klingberg	$60,000 (2)
Mike Moore	$60,000 (1)
Steve Eminger	$60,000 (2)
Blake Parlett	$60,000 (2)
Bryan Lerg	$60,000 (1)
Jay Harrison	$60,000 (2)
Alexander Pechursky	$57,500 (1)
Kris Foucault	$57,500 (1)
Andrew Bodnarchuk	$57,500 (1)
Scott Sabourin	$57,500 (1)
Dov Grumet-Morris	$57,500 (4)
Ryan Olsen	$57,500 (1)
Brian Flynn	$57,500 (4)
Josh Nicholls	$57,500 (1)
Jani Hakanpaa	$57,500 (2)
Brent Raedeke	$57,500 (4)
John Persson	$57,500 (4)
Total Farm Players	31
Salary Commitment
Year 7 : $2,101,000
Year 8 : $1,461,000
Year 9 : $774,000
Year 10 : $687,667
Salary Average Commitment
Year 7 : $2,089,500
Year 8 : $1,449,500
Year 9 : $762,500
Year 10 : $676,167

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $97 - 5,756 - 95.94%
Level 2:	5000 - $63 - 4,723 - 94.47%
Level 3:	2000 - $37 - 1,932 - 96.58%
Level 4:	5858 - $15 - 4,952 - 84.53%
Luxury :	900 - $199 - 855 - 94.96%
Total Capacity :	19758
Farm
Farm Level 1:	2000 - $35 - 1,488 - 74.38%
Farm Level 2:	1000 - $15 - 740 - 74.03%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,218 - 92.20%
Average Income per Game	$1,745,921
Year to Date Revenue	$71,582,768
Farm
Home Games Left	0
Average Attendance - %	2,228 - 74.26%
Average Income per Game	$94,121
Year to Date Revenue	$3,858,945
Expense
Pro Players Total Salaries	$47,010,834
Farm Players Total Salaries	$1,492,500
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$11,200,000
Pro Year To Date Expenses	$48,934,410
Farm Year To Date Expenses	$1,532,103
Pro Salary Cap To Date	$48,408,760
Farm Salary Cap To Date	$1,532,103
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$359,931
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,752
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$58,210,834
Estimate Under Maximum Salary Cap of $75,000,000	$16,789,166
Estimate Over Minimum Salary Cap of $55,400,000	$2,810,834
Current Bank Account	$73,931,009
Projected Bank Account	$73,931,009

Pro Players Salaries
Dustin Gazley (1 Way Contract)	$5,000,000 (1)
-1 Way Contract Salary Cap :	$5,000,000
Arron Asham (1 Way Contract)	$5,000,000 (1)
-1 Way Contract Salary Cap :	$5,000,000
Matt Moulson	$5,000,000 (4)
Carter Bancks (1 Way Contract)	$5,000,000 (1)
-1 Way Contract Salary Cap :	$5,000,000
Nikita Kucherov	$4,766,667 (4)
Andrei Vasilevskiy	$3,500,000 (6)
Tomas Hertl	$3,000,000 (1)
Dainius Zubrus	$3,000,000 (3)
Kevin Fiala	$925,000 (1)
Jesse Puljujarvi	$925,000 (4)
William Nylander	$894,167 (1)
Jake Virtanen	$894,167 (1)
Ryan Pulock	$863,333 (2)
Derrick Pouliot	$800,000 (2)
Dylan Blujus	$742,500 (1)
Kristers Gudlevskis	$650,000 (1)
Ville Pokka	$650,000 (2)
Andre Petersson	$625,000 (1)
T.J. Hensick	$600,000 (1)
Jon Landry	$600,000 (2)
Brendan Mikkelson	$600,000 (2)
Carter Rowney	$600,000 (2)
Colin Campbell	$600,000 (2)
Kurtis Foster	$600,000 (1)
Ben Sexton	$600,000 (2)
Zach Sill	$575,000 (1)
Total Pro Players	26
Salary Commitment
Year 7 : $47,010,834
Year 8 : $22,505,000
Year 9 : $17,191,667
Year 10 : $14,191,667
Salary Average Commitment
Year 7 : $47,010,835
Year 8 : $22,505,001
Year 9 : $17,191,668
Year 10 : $14,191,668
Salary Cap with 1 Way Contract
Year 7 : $47,010,834
Year 8 : $22,505,000
Year 9 : $17,191,667
Year 10 : $14,191,667

Farm Players Salaries
Patrick Shea	$99,900 (1)
Colby Williams	$75,100 (4)
Marcus Vela	$70,000 (1)
Kale Kessy	$60,000 (2)
Toby Petersen	$60,000 (1)
Matt Carey	$60,000 (2)
Scott Greenham	$60,000 (2)
Andrew Joudrey	$60,000 (1)
Graham Mink	$60,000 (1)
Joe Corvo	$60,000 (1)
Frankie Simonelli	$60,000 (2)
Guillaume Desbiens	$60,000 (1)
James Martin	$60,000 (2)
Hubert Labrie	$60,000 (2)
Peter Mannino	$60,000 (1)
Drew MacIntyre	$60,000 (1)
Ben Youds	$60,000 (2)
Darian Dziurzynski	$60,000 (2)
Roman Horak	$60,000 (2)
Beau Schmitz	$57,500 (3)
Tyler Brown	$57,500 (3)
Alden Hirschfeld	$57,500 (1)
Corbin Baldwin	$57,500 (3)
Alex Plante	$57,500 (1)
Total Farm Players	24
Salary Commitment
Year 7 : $1,492,500
Year 8 : $787,600
Year 9 : $247,600
Year 10 : $75,100
Salary Average Commitment
Year 7 : $1,492,500
Year 8 : $787,600
Year 9 : $247,600
Year 10 : $75,100

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $100 - 5,758 - 95.97%
Level 2:	5000 - $60 - 4,837 - 96.74%
Level 3:	2000 - $35 - 1,959 - 97.93%
Level 4:	4889 - $25 - 4,516 - 92.36%
Luxury :	930 - $200 - 896 - 96.32%
Total Capacity :	18819
Farm
Farm Level 1:	2000 - $35 - 1,494 - 74.68%
Farm Level 2:	1000 - $15 - 749 - 74.90%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,965 - 95.46%
Average Income per Game	$1,827,673
Year to Date Revenue	$74,934,577
Farm
Home Games Left	0
Average Attendance - %	2,243 - 74.75%
Average Income per Game	$94,634
Year to Date Revenue	$3,879,991
Expense
Pro Players Total Salaries	$65,779,999
Farm Players Total Salaries	$1,884,083
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,500,000
Pro Year To Date Expenses	$66,595,464
Farm Year To Date Expenses	$2,278,567
Pro Salary Cap To Date	$66,069,749
Farm Salary Cap To Date	$2,278,567
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$502,121
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,835
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,279,999
Estimate Under Maximum Salary Cap of $75,000,000	$3,720,001
Estimate Over Minimum Salary Cap of $55,400,000	$15,879,999
Current Bank Account	$40,316,496
Projected Bank Account	$40,316,496

Pro Players Salaries
Kevin Shattenkirk	$6,650,000 (8)
Loui Eriksson	$6,500,000 (1)
Matt Duchene	$6,000,000 (3)
Colton Parayko	$5,500,000 (6)
Danny DeKeyser	$5,000,000 (9)
Eddie Lack	$4,400,000 (1)
Jake Allen	$4,350,000 (5)
James van Riemsdyk	$4,250,000 (1)
Oscar Klefbom	$4,167,000 (3)
Casey Cizikas	$3,250,000 (1)
Shawn Matthias	$2,125,000 (2)
Jori Lehtera	$1,800,000 (2)
Alex Chiasson	$1,500,000 (4)
Brandon Davidson	$1,425,000 (2)
Matt Read	$1,100,000 (3)
Marcel Goc	$1,000,000 (4)
Anton Lander	$988,000 (1)
Kasperi Kapanen	$863,333 (3)
Greg Pateryn	$800,000 (1)
David Schlemko	$800,000 (4)
Nikita Soshnikov	$736,666 (2)
Jiri Tlusty	$700,000 (1)
Eddie Pasquale	$700,000 (1)
Clayton Stoner	$600,000 (1)
Nate Prosser	$575,000 (4)
Total Pro Players	25
Salary Commitment
Year 7 : $65,779,999
Year 8 : $43,591,999
Year 9 : $51,242,000
Year 10 : $25,375,000
Salary Average Commitment
Year 7 : $68,069,443
Year 8 : $45,881,443
Year 9 : $39,794,777
Year 10 : $25,375,000
Salary Cap with 1 Way Contract
Year 7 : $65,779,999
Year 8 : $43,591,999
Year 9 : $37,505,333
Year 10 : $25,375,000

Farm Players Salaries
Tyler Bertuzzi	$91,083 (2)
Olivier Roy	$90,000 (1)
Tim Erixon	$90,000 (2)
Tyler Biggs	$89,417 (2)
Hunter Shinkaruk	$86,333 (1)
Carter Ashton	$84,000 (2)
Nicolas Deslauriers	$77,500 (2)
Tom McCollum	$75,000 (4)
Nick Paul	$67,000 (1)
Jeff Schultz	$65,000 (2)
Derek Grant	$65,000 (2)
Mike Santorelli	$65,000 (1)
Petter Granberg	$61,250 (2)
Marc-Andre Bergeron	$60,000 (2)
Jesse Winchester	$60,000 (3)
Tyler Cuma	$60,000 (2)
John Negrin	$60,000 (1)
Jack Hillen	$60,000 (1)
John Mitchell	$60,000 (1)
Cory Conacher	$57,500 (2)
Peter Harrold	$57,500 (4)
Andrew MacWilliam	$57,500 (2)
Matt Halischuk	$57,500 (4)
Michael Kostka	$57,500 (4)
Jamie Devane	$57,500 (2)
Kyle Hagel	$57,500 (4)
Danny Kristo	$57,500 (4)
Sam Carrick	$57,500 (2)
Total Farm Players	28
Salary Commitment
Year 7 : $1,884,083
Year 8 : $1,395,750
Year 9 : $422,500
Year 10 : $362,500
Salary Average Commitment
Year 7 : $1,884,083
Year 8 : $1,395,750
Year 9 : $422,500
Year 10 : $362,500

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $160 - 3,907 - 65.12%
Level 2:	5000 - $94 - 3,255 - 65.09%
Level 3:	2000 - $40 - 1,917 - 95.84%
Level 4:	6110 - $18 - 4,845 - 79.30%
Luxury :	890 - $265 - 630 - 70.74%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $28 - 1,526 - 76.28%
Farm Level 2:	1000 - $11 - 748 - 74.83%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,553 - 72.77%
Average Income per Game	$1,880,098
Year to Date Revenue	$77,083,998
Farm
Home Games Left	0
Average Attendance - %	2,274 - 75.80%
Average Income per Game	$75,916
Year to Date Revenue	$3,112,539
Expense
Pro Players Total Salaries	$57,792,522
Farm Players Total Salaries	$2,111,900
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$10,087,500
Pro Year To Date Expenses	$63,197,418
Farm Year To Date Expenses	$1,948,503
Pro Salary Cap To Date	$62,671,782
Farm Salary Cap To Date	$1,948,503
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$441,610
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,629
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$67,880,022
Estimate Under Maximum Salary Cap of $75,000,000	$7,119,978
Estimate Over Minimum Salary Cap of $55,400,000	$12,480,022
Current Bank Account	$84,351,615
Projected Bank Account	$84,351,615

Pro Players Salaries
Troy Terry (1 Way Contract)	$10,000,000 (1)
-1 Way Contract Salary Cap :	$10,000,000
Nikita Zadorov	$7,600,000 (1)
Zach Bogosian	$5,142,856 (2)
Trevor Daley	$5,000,000 (4)
Troy Brouwer	$4,500,000 (5)
Matt Beleskey	$3,800,000 (6)
Luca Sbisa	$3,600,000 (2)
Jamie McGinn	$3,300,000 (3)
Dale Weise	$2,350,000 (5)
Nick Ritchie	$1,628,000 (1)
Xavier Ouellet	$1,250,000 (3)
Max Reinhart	$1,000,000 (2)
Jhonas Enroth	$1,000,000 (2)
Viktor Antipin	$925,000 (2)
Mikhail Sergachyov	$894,166 (6)
Max Domi	$863,333 (2)
Artturi Lehkonen	$839,167 (3)
Pheonix Copley	$650,000 (4)
Matt D'Agostini	$575,000 (1)
Lennart Petrell	$575,000 (1)
Daniel Cleary	$575,000 (1)
Tyson Strachan	$575,000 (1)
Ryan Craig	$575,000 (1)
Ben Street	$575,000 (1)
Total Pro Players	24
Salary Commitment
Year 7 : $57,792,522
Year 8 : $35,114,522
Year 9 : $22,583,333
Year 10 : $17,194,166
Salary Average Commitment
Year 7 : $57,792,522
Year 8 : $35,114,522
Year 9 : $22,583,333
Year 10 : $17,194,166
Salary Cap with 1 Way Contract
Year 7 : $57,792,522
Year 8 : $35,114,522
Year 9 : $22,583,333
Year 10 : $17,194,166

Farm Players Salaries
Travis Dermott	$89,417 (1)
Brendan Gaunce	$86,333 (3)
Peter Andersson	$85,100 (1)
Zach O'Brien	$81,800 (1)
John Marino	$80,000 (1)
Keith Aulie	$75,000 (1)
Maxime Clermont	$75,000 (1)
Justin Peters	$75,000 (2)
Andrey Pedan	$75,000 (2)
Alex Schoenborn	$71,750 (4)
Ziyat Paigin	$70,000 (1)
Andreas Johnsson	$70,000 (3)
Sean Collins	$65,000 (1)
Christian Djoos	$65,000 (4)
Frederic St. Denis	$60,000 (2)
Anton Babchuk	$60,000 (2)
Brad Thiessen	$60,000 (2)
Danny Syvret	$60,000 (2)
Chris Breen	$60,000 (2)
Jake Dowell	$57,500 (1)
Corey Potter	$57,500 (1)
Marc-Andre Cliche	$57,500 (1)
Ryan Jones	$57,500 (1)
Sami Aittokallio	$57,500 (3)
Kris Newbury	$57,500 (1)
Vincent LoVerde	$57,500 (1)
John Albert	$57,500 (1)
Kent Huskins	$57,500 (1)
Jason Jaffray	$57,500 (1)
Wade Redden	$57,500 (1)
Bruno Gervais	$57,500 (1)
Blair Jones	$57,500 (1)
Total Farm Players	32
Salary Commitment
Year 7 : $2,111,900
Year 8 : $800,583
Year 9 : $350,583
Year 10 : $136,750
Salary Average Commitment
Year 7 : $2,111,900
Year 8 : $800,583
Year 9 : $350,583
Year 10 : $136,750

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $150 - 4,024 - 67.07%
Level 2:	5000 - $85 - 3,444 - 68.88%
Level 3:	2000 - $50 - 1,427 - 71.35%
Level 4:	4000 - $45 - 2,715 - 67.88%
Luxury :	1000 - $300 - 650 - 65.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,548 - 77.41%
Farm Level 2:	1000 - $15 - 756 - 75.61%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,260 - 68.11%
Average Income per Game	$1,914,470
Year to Date Revenue	$78,493,274
Farm
Home Games Left	0
Average Attendance - %	2,304 - 76.81%
Average Income per Game	$97,636
Year to Date Revenue	$4,003,092
Expense
Pro Players Total Salaries	$64,710,000
Farm Players Total Salaries	$2,114,450
Coaches Total Salaries	$1,075,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,812,500
Pro Year To Date Expenses	$67,475,429
Farm Year To Date Expenses	$2,248,849
Pro Salary Cap To Date	$66,949,790
Farm Salary Cap To Date	$2,248,849
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$494,015
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,649
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,522,500
Estimate Under Maximum Salary Cap of $75,000,000	$3,477,500
Estimate Over Minimum Salary Cap of $55,400,000	$16,122,500
Current Bank Account	$50,575,443
Projected Bank Account	$50,575,443

Pro Players Salaries
Rick Nash	$7,800,000 (2)
Bo Horvat	$5,500,000 (11)
Reilly Smith	$5,000,000 (5)
Niklas Kronwall	$4,750,000 (4)
Brandon Sutter	$4,375,000 (6)
Marco Scandella	$4,000,000 (6)
Jussi Jokinen	$4,000,000 (1)
Jaromir Jagr	$3,600,000 (2)
Lars Eller	$3,500,000 (1)
James Reimer	$3,400,000 (7)
Michael Del Zotto	$3,000,000 (3)
Ryan Murray	$2,285,000 (1)
Matt Calvert	$2,000,000 (4)
Andrej Sustr	$1,950,000 (3)
Jake McCabe	$1,600,000 (3)
Philipp Grubauer	$1,500,000 (4)
Antti Raanta	$1,000,000 (2)
Brady Skjei	$925,000 (4)
Dwight King	$900,000 (3)
Trevor van Riemsdyk	$825,000 (2)
Brad Boyes	$800,000 (3)
David Jones	$700,000 (3)
Oscar Lindberg	$700,000 (1)
Slava Voynov	$600,000 (3)
Total Pro Players	24
Salary Commitment
Year 7 : $64,710,000
Year 8 : $54,225,000
Year 9 : $41,000,000
Year 10 : $31,450,000
Salary Average Commitment
Year 7 : $64,710,000
Year 8 : $54,225,000
Year 9 : $41,000,000
Year 10 : $31,450,000
Salary Cap with 1 Way Contract
Year 7 : $64,710,000
Year 8 : $54,225,000
Year 9 : $41,000,000
Year 10 : $31,450,000

Farm Players Salaries
Kyle Clifford	$160,000 (6)
Emerson Etem	$90,000 (4)
Chad Ruhwedel	$90,000 (4)
Nick Cousins	$84,000 (2)
Jake Dotchin	$81,250 (3)
Teemu Hartikainen	$80,000 (3)
Slater Koekkoek	$80,000 (1)
Connor Carrick	$75,000 (1)
Mason Appleton	$74,200 (6)
Jayson Megna	$70,000 (2)
Morgan Ellis	$70,000 (4)
Reto Berra	$70,000 (4)
Milan Michalek	$65,000 (1)
Martin Frk	$65,000 (2)
Ryan Carpenter	$65,000 (4)
Ryan Sproul	$62,500 (2)
Freddie Hamilton	$61,250 (2)
Miikka Salomaki	$61,250 (2)
Markus Nutivaara	$60,000 (3)
Kevin Boyle	$60,000 (3)
Casey DeSmith	$60,000 (3)
Jacob MacDonald	$60,000 (3)
Frederick Gaudreau	$60,000 (3)
Austin Czarnik	$60,000 (3)
Kalle Kossila	$60,000 (3)
Marcus Sorensen	$60,000 (3)
Harrison Ruopp	$57,500 (3)
Matt Taormina	$57,500 (3)
Zack Mitchell	$57,500 (3)
Rob Klinkhammer	$57,500 (1)
Total Farm Players	30
Salary Commitment
Year 7 : $2,114,450
Year 8 : $1,836,950
Year 9 : $1,432,950
Year 10 : $619,200
Salary Average Commitment
Year 7 : $2,114,450
Year 8 : $1,836,950
Year 9 : $1,432,950
Year 10 : $619,200

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $150 - 4,019 - 66.98%
Level 2:	5000 - $85 - 3,456 - 69.11%
Level 3:	2000 - $50 - 1,458 - 72.89%
Level 4:	4367 - $45 - 2,853 - 65.32%
Luxury :	910 - $300 - 602 - 66.14%
Total Capacity :	18277
Farm
Farm Level 1:	2000 - $35 - 1,466 - 73.30%
Farm Level 2:	1000 - $15 - 728 - 72.79%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,387 - 67.77%
Average Income per Game	$1,904,712
Year to Date Revenue	$78,093,191
Farm
Home Games Left	0
Average Attendance - %	2,194 - 73.13%
Average Income per Game	$92,725
Year to Date Revenue	$3,801,728
Expense
Pro Players Total Salaries	$74,310,500
Farm Players Total Salaries	$2,032,916
Coaches Total Salaries	$575,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$78,212,423
Farm Year To Date Expenses	$2,046,879
Pro Salary Cap To Date	$77,607,926
Farm Salary Cap To Date	$2,046,879
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$567,314
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,007
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,310,500
Estimate Under Maximum Salary Cap of $75,000,000	$689,500
Estimate Over Minimum Salary Cap of $55,400,000	$18,910,500
Current Bank Account	$48,825,858
Projected Bank Account	$48,825,858

Pro Players Salaries
Jamie Benn	$9,500,000 (16)
Leon Draisaitl	$8,500,000 (16)
Nicklas Backstrom	$6,700,000 (6)
Kari Lehtonen	$5,900,000 (2)
Dmitry Orlov	$5,100,000 (11)
Martin Hanzal	$4,750,000 (6)
Dmitry Kulikov	$4,333,000 (5)
Adam Larsson	$4,166,667 (7)
John Carlson	$3,966,667 (2)
Toby Enstrom	$3,750,000 (3)
Leo Komarov	$2,950,000 (2)
Valeri Nichushkin	$2,800,000 (2)
Ryan Ellis	$2,500,000 (3)
Thomas Vanek	$2,000,000 (2)
Scott Hartnell	$1,000,000 (4)
Joel Armia	$925,000 (2)
Brock Boeser	$925,000 (4)
Pierre-Luc Dubois	$894,166 (6)
Mikhail Grigorenko	$750,000 (4)
Jonas Gustavsson	$750,000 (3)
Tom Gilbert	$750,000 (3)
Viktor Stalberg	$750,000 (3)
Travis Boyd	$650,000 (1)
Total Pro Players	23
Salary Commitment
Year 7 : $74,310,500
Year 8 : $73,660,500
Year 9 : $55,118,833
Year 10 : $46,618,833
Salary Average Commitment
Year 7 : $70,060,501
Year 8 : $69,410,501
Year 9 : $50,868,834
Year 10 : $42,368,834
Salary Cap with 1 Way Contract
Year 7 : $74,310,500
Year 8 : $73,660,500
Year 9 : $55,118,833
Year 10 : $46,618,833

Farm Players Salaries
Toni Lydman	$90,000 (1)
Justin Fontaine	$90,000 (1)
David Leggio	$90,000 (1)
Bobby Farnham	$90,000 (2)
Keaton Ellerby	$90,000 (2)
Eric Gelinas	$87,000 (4)
Julius Honka	$86,333 (3)
Tim Wallace	$85,000 (1)
Matt Cooke	$80,000 (1)
Vladimir Sobotka	$80,000 (3)
Jonathan Racine	$80,000 (1)
Andrei Loktionov	$75,000 (3)
Steven Kampfer	$75,000 (3)
Mattias Tedenby	$75,000 (3)
Jack Skille	$75,000 (3)
Erik Burgdoerfer	$75,000 (3)
Riley Barber	$69,250 (1)
Tyler Lewington	$66,500 (1)
Maxim Lapierre	$66,000 (4)
Magnus Hellberg	$66,000 (4)
Stanislav Galiev	$66,000 (4)
Michael Latta	$65,000 (1)
Caleb Herbert	$65,000 (4)
Liam O'Brien	$65,000 (2)
Chris Brown	$65,000 (4)
Garrett Mitchell	$58,333 (4)
Cedrick Desjardins	$57,500 (1)
Total Farm Players	27
Salary Commitment
Year 7 : $2,032,916
Year 8 : $1,259,666
Year 9 : $1,014,666
Year 10 : $473,333
Salary Average Commitment
Year 7 : $2,032,916
Year 8 : $1,259,666
Year 9 : $1,014,666
Year 10 : $473,333

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $200 - 4,201 - 70.02%
Level 2:	5000 - $92 - 3,500 - 70.00%
Level 3:	2000 - $65 - 1,400 - 70.00%
Level 4:	1035 - $59 - 1,035 - 100.00%
Luxury :	980 - $320 - 686 - 70.00%
Total Capacity :	15015
Farm
Farm Level 1:	2000 - $39 - 1,494 - 74.69%
Farm Level 2:	1000 - $19 - 741 - 74.10%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	10,822 - 72.08%
Average Income per Game	$2,265,893
Year to Date Revenue	$92,901,604
Farm
Home Games Left	0
Average Attendance - %	2,235 - 74.49%
Average Income per Game	$107,783
Year to Date Revenue	$4,419,122
Expense
Pro Players Total Salaries	$56,324,166
Farm Players Total Salaries	$2,206,383
Coaches Total Salaries	$850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$61,478,726
Farm Year To Date Expenses	$2,136,090
Pro Salary Cap To Date	$60,585,099
Farm Salary Cap To Date	$2,136,090
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$433,138
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,373
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$56,324,166
Estimate Under Maximum Salary Cap of $75,000,000	$18,675,834
Estimate Over Minimum Salary Cap of $55,400,000	$924,166
Current Bank Account	$84,791,823
Projected Bank Account	$84,791,823

Pro Players Salaries
Blake Wheeler	$5,600,000 (4)
Evander Kane	$5,250,000 (1)
Michael Frolik	$4,300,000 (5)
Cam Talbot	$4,200,000 (1)
Mathieu Perreault	$4,125,000 (4)
Mattias Ekholm	$3,750,000 (9)
Josh Bailey	$3,300,000 (2)
Jason Garrison	$3,000,000 (3)
Drake Caggiula	$2,950,000 (1)
Mark Stuart	$2,625,000 (1)
Matt Dumba	$2,550,000 (2)
Connor Hellebuyck	$2,250,000 (2)
Jesper Fast	$1,850,000 (6)
Nikita Tryamkin	$1,500,000 (4)
Jarret Stoll	$1,500,000 (1)
Sven Andrighetto	$1,400,000 (3)
Andrew Copp	$1,000,000 (4)
Matt Nieto	$1,000,000 (2)
Nico Hischier	$925,000 (6)
Will Butcher	$925,000 (4)
Clayton Keller	$885,833 (6)
Josh Morrissey	$863,333 (2)
Steve Oleksy	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 7 : $56,324,166
Year 8 : $39,224,166
Year 9 : $29,260,833
Year 10 : $24,860,833
Salary Average Commitment
Year 7 : $56,324,166
Year 8 : $39,224,166
Year 9 : $29,260,833
Year 10 : $24,860,833
Salary Cap with 1 Way Contract
Year 7 : $56,324,166
Year 8 : $39,224,166
Year 9 : $29,260,833
Year 10 : $24,860,833

Farm Players Salaries
Adam Pelech	$160,000 (4)
Jacob De La Rose	$145,000 (3)
Curtis Lazar	$125,000 (4)
Charlie Lindgren	$125,000 (1)
Joacim Eriksson	$100,000 (1)
Daniel Probyl	$100,000 (1)
Tucker Poolman	$92,500 (2)
Tage Thompson	$92,500 (6)
Nikita Scherbak	$86,300 (3)
Marko Dano	$85,000 (2)
Alexander Khokhlachev	$78,667 (1)
Nicolas Petan	$75,833 (2)
Nikita Nikitin	$75,000 (1)
Mike Reilly	$72,500 (2)
Chase De Leo	$72,083 (2)
Scott Kosmachuk	$72,000 (1)
Juho Lammikko	$71,750 (4)
Logan Shaw	$71,500 (3)
Madison Bowey	$70,333 (2)
Gavin Bayreuther	$70,000 (3)
J.C. Lipon	$65,000 (1)
Axel Blomqvist	$61,667 (1)
Jared Coreau	$61,250 (2)
Joey Mormina	$60,000 (1)
James Wisniewski	$60,000 (2)
Michael Leighton	$57,500 (1)
Total Farm Players	26
Salary Commitment
Year 7 : $2,206,383
Year 8 : $1,411,549
Year 9 : $822,050
Year 10 : $449,250
Salary Average Commitment
Year 7 : $2,206,383
Year 8 : $1,411,549
Year 9 : $822,050
Year 10 : $449,250

Team	Current Fund	Season Salary Cap	Under Maximum of $75,000,000 Available Cap Space	Over Minimum of $55,400,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$72,634,077	$71,014,444	$3,985,556	$15,614,444	23	25	48
Arizona Coyotes	$7,702,101	$73,995,500	$1,004,500	$18,595,500	22	26	48
Boston Bruins	$93,703,469	$71,216,250	$3,783,750	$15,816,250	22	26	48
Buffalo Sabres	$50,562,282	$62,449,501	$12,550,499	$7,049,501	23	28	51
Calgary Flames	$61,337,318	$73,654,666	$1,345,334	$18,254,666	24	26	50
Carolina Hurricanes	$118,724,168	$70,586,667	$4,413,333	$15,186,667	22	27	49
Chicago Blackhawks	$52,729,833	$73,112,500	$1,887,500	$17,712,500	23	24	47
Colorado Avalanche	$72,075,841	$71,230,000	$3,770,000	$15,830,000	24	24	48
Columbus Blue Jackets	$16,444,200	$75,585,475	-$585,475	$20,185,475	23	28	51
Dallas Stars	$18,355,350	$71,129,462	$3,870,538	$15,729,462	23	27	50
Detroit Red Wings	$52,733,743	$62,428,810	$12,571,190	$7,028,810	23	27	50
Edmonton Oilers	$54,976,543	$74,438,333	$561,667	$19,038,333	23	26	49
Florida Panthers	$75,977,558	$73,910,000	$1,090,000	$18,510,000	24	29	53
Los Angeles Kings	$66,856,546	$73,014,728	$1,985,272	$17,614,728	21	25	46
Minnesota Wild	$98,863,229	$74,712,976	$287,024	$19,312,976	23	22	45
Montreal Canadiens	$69,827,158	$73,773,333	$1,226,667	$18,373,333	24	20	44
Nashville Predators	$43,417,631	$74,637,000	$363,000	$19,237,000	23	24	47
New Jersey Devils	$106,834,615	$56,435,834	$18,564,166	$1,035,834	24	27	51
New York Islanders	$99,864,424	$61,502,500	$13,497,500	$6,102,500	23	25	48
New York Rangers	$54,303,182	$57,044,167	$17,955,833	$1,644,167	26	23	49
Ottawa Senators	$31,143,118	$75,462,500	-$462,500	$20,062,500	22	26	48
Philadelphia Flyers	$64,506,868	$74,979,295	$20,705	$19,579,295	23	26	49
Pittsburgh Penguins	$152,293,847	$68,291,424	$6,708,576	$12,891,424	20	28	48
San Jose Sharks	$36,043,541	$69,151,389	$5,848,611	$13,751,389	20	25	45
St. Louis Blues	$65,558,844	$58,694,167	$16,305,833	$3,294,167	23	31	54
Tampa Bay Lightning	$73,931,009	$58,210,834	$16,789,166	$2,810,834	26	24	50
Toronto Maple Leafs	$40,316,496	$71,279,999	$3,720,001	$15,879,999	25	28	53
Vancouver Canucks	$84,351,615	$67,880,022	$7,119,978	$12,480,022	24	32	56
Vegas Golden Knights	$50,575,443	$71,522,500	$3,477,500	$16,122,500	24	30	54
Washington Capitals	$48,825,858	$74,310,500	$689,500	$18,910,500	23	27	50
Winnipeg Jets	$84,791,823	$56,324,166	$18,675,834	$924,166	23	26	49

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

Columbus Blue Jackets is over or under the salary cap!

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 - %

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 - %