WPHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $125 - 4,754 - 79.24%
Level 2:	5000 - $66 - 4,851 - 97.01%
Level 3:	2000 - $41 - 1,951 - 97.56%
Level 4:	3304 - $37 - 3,231 - 97.78%
Luxury :	870 - $239 - 800 - 91.98%
Total Capacity :	17174
Farm
Farm Level 1:	2000 - $19 - 1,800 - 89.99%
Farm Level 2:	1000 - $7 - 911 - 91.14%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,587 - 90.76%
Average Income per Game	$1,944,829
Year to Date Revenue	$79,737,984
Farm
Home Games Left	0
Average Attendance - %	2,711 - 90.37%
Average Income per Game	$60,459
Year to Date Revenue	$2,478,816
Expense
Pro Players Total Salaries	$74,504,444
Farm Players Total Salaries	$2,416,567
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$75,049,997
Farm Year To Date Expenses	$2,430,846
Pro Salary Cap To Date	$74,550,059
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$551,503
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,900
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,504,444
Estimate Under Maximum Salary Cap of $79,500,000	$4,995,556
Estimate Over Minimum Salary Cap of $58,800,000	$15,704,444
Current Bank Account	$94,592,765
Projected Bank Account	$94,592,765

Pro Players Salaries
John Tavares	$11,000,000 (14)
Cam Fowler	$6,500,000 (15)
Kyle Okposo	$6,000,000 (10)
William Karlsson	$5,250,000 (1)
Alexander Edler	$5,000,000 (1)
Kyle Palmieri	$4,650,000 (5)
Greg Pateryn	$4,300,000 (3)
Roman Josi	$4,000,000 (4)
Rickard Rakell	$3,789,444 (8)
Jakob Silfverberg	$3,750,000 (2)
Neal Pionk	$2,990,000 (3)
Marcus Foligno	$2,875,000 (6)
Ben Hutton	$2,800,000 (2)
Ondrej Kase	$2,600,000 (6)
John Gibson	$2,300,000 (1)
Mark Barberio	$1,450,000 (3)
Devante Smith-Pelly	$1,000,000 (1)
Troy Stecher	$800,000 (1)
Anders Lindback	$800,000 (3)
Derek Ryan	$700,000 (1)
Alexandre Bolduc	$650,000 (1)
Brad Winchester	$650,000 (1)
Kevin Gagne	$650,000 (2)
Total Pro Players	23
Salary Commitment
Year 9 : $74,504,444
Year 10 : $58,154,444
Year 11 : $50,954,444
Year 12 : $41,414,444
Salary Average Commitment
Year 9 : $74,504,444
Year 10 : $58,154,444
Year 11 : $50,954,444
Year 12 : $41,414,444
Salary Cap with 1 Way Contract
Year 9 : $74,504,444
Year 10 : $58,154,444
Year 11 : $50,954,444
Year 12 : $41,414,444

Farm Players Salaries
Gage Quinney	$230,000 (3)
Brennen Menell	$230,000 (3)
Nick Lappin	$190,000 (3)
Patrik Rybar	$190,000 (3)
Sean Walker	$180,000 (3)
Dryden Hunt	$80,900 (1)
Alexander Burmistrov	$80,000 (1)
Michael Schumacher	$75,000 (4)
Jean-Francois Berube	$70,000 (1)
Sergei Boikov	$68,167 (2)
David Rundblad	$66,000 (2)
Dennis Robertson	$66,000 (2)
Justin Hache	$66,000 (2)
Stefan Elliott	$66,000 (2)
Mike Murphy	$66,000 (2)
Buddy Robinson	$65,000 (1)
Casey Bailey	$65,000 (1)
Nathan Walker	$65,000 (4)
Trevor Cheek	$65,000 (4)
Nic Kerdiles	$65,000 (4)
Joe Colborne	$65,000 (4)
Andrej Nestrasil	$65,000 (1)
Jordan Oesterle	$65,000 (1)
Joseph Cramarossa	$57,500 (1)
Igor Bobkov	$57,500 (1)
Brett Bulmer	$57,500 (2)
Total Farm Players	26
Salary Commitment
Year 9 : $2,416,567
Year 10 : $1,810,667
Year 11 : $1,355,000
Year 12 : $335,000
Salary Average Commitment
Year 9 : $2,419,067
Year 10 : $1,810,667
Year 11 : $1,355,000
Year 12 : $335,000

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $110 - 5,742 - 95.70%
Level 2:	5000 - $60 - 4,835 - 96.70%
Level 3:	2000 - $35 - 1,968 - 98.38%
Level 4:	3839 - $25 - 3,839 - 100.00%
Luxury :	960 - $210 - 875 - 91.13%
Total Capacity :	17799
Farm
Farm Level 1:	2000 - $35 - 1,521 - 76.05%
Farm Level 2:	1000 - $15 - 862 - 86.21%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,258 - 96.96%
Average Income per Game	$1,892,703
Year to Date Revenue	$77,600,815
Farm
Home Games Left	0
Average Attendance - %	2,383 - 79.44%
Average Income per Game	$98,591
Year to Date Revenue	$4,042,216
Expense
Pro Players Total Salaries	$78,909,000
Farm Players Total Salaries	$1,931,750
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,412,900
Farm Year To Date Expenses	$1,943,784
Pro Salary Cap To Date	$78,912,830
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$583,890
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,309
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,909,000
Estimate Under Maximum Salary Cap of $79,500,000	$591,000
Estimate Over Minimum Salary Cap of $58,800,000	$20,109,000
Current Bank Account	$7,927,886
Projected Bank Account	$7,927,886

Pro Players Salaries
Evgeny Kuznetsov	$7,800,000 (8)
Dustin Byfuglien	$7,600,000 (3)
Patrice Bergeron	$6,875,000 (3)
Ryan Kesler	$6,875,000 (1)
Keith Yandle	$6,350,000 (10)
Patrick Marleau	$6,250,000 (1)
Alexander Steen	$6,000,000 (1)
T.J. Oshie	$5,750,000 (12)
Devan Dubnyk	$4,333,000 (3)
Evgeny Dadanov	$4,000,000 (4)
Dion Phaneuf	$3,500,000 (5)
Andrew MacDonald	$2,500,000 (3)
Michal Neuvirth	$2,500,000 (2)
Tobias Rieder	$2,000,000 (1)
Carl Soderberg	$1,000,000 (2)
Brandon Manning	$1,000,000 (4)
Iiro Pakarinen	$751,000 (4)
Jason Chimera	$700,000 (4)
Klas Dahlbeck	$700,000 (4)
Joakim Andersson	$700,000 (4)
Chris Thorburn	$575,000 (2)
Gabriel Dumont	$575,000 (2)
Patrick Dwyer	$575,000 (2)
Total Pro Players	23
Salary Commitment
Year 9 : $78,909,000
Year 10 : $57,784,000
Year 11 : $52,559,000
Year 12 : $31,251,000
Salary Average Commitment
Year 9 : $78,909,000
Year 10 : $57,784,000
Year 11 : $52,559,000
Year 12 : $31,251,000
Salary Cap with 1 Way Contract
Year 9 : $78,909,000
Year 10 : $57,784,000
Year 11 : $52,559,000
Year 12 : $31,251,000

Farm Players Salaries
Cooper Marody	$92,500 (6)
Eamon McAdam	$92,500 (2)
Yan-Pavel Laplante	$83,667 (2)
Teemu Pulkkinen	$80,000 (4)
Ryan MacInnis	$79,750 (2)
Brett Seney	$75,700 (4)
Michael Bunting	$71,500 (1)
Zach Boychuk	$70,000 (4)
Alex Grant	$70,000 (4)
Nick Spaling	$70,000 (4)
Brad Malone	$70,000 (4)
Ben Street	$70,000 (4)
Dysin Mayo	$67,833 (2)
John-Michael Liles	$65,200 (4)
Tuomo Ruutu	$65,200 (4)
Brody Sutter	$65,200 (4)
Brad Stuart	$65,200 (4)
Henrik Samuelsson	$65,000 (2)
Jakub Kindl	$65,000 (4)
Jordan Szwarz	$65,000 (1)
Tyler Gaudet	$65,000 (2)
Joel Hanley	$65,000 (1)
Ronalds Kenins	$65,000 (4)
Matt Hackett	$57,500 (2)
Marek Langhamer	$57,500 (2)
Nicholas Boka	$57,500 (2)
Jeremy Morin	$57,500 (2)
Joel Chouinard	$57,500 (2)
Total Farm Players	28
Salary Commitment
Year 9 : $1,931,750
Year 10 : $1,730,250
Year 11 : $989,000
Year 12 : $989,000
Salary Average Commitment
Year 9 : $1,931,750
Year 10 : $1,730,250
Year 11 : $989,000
Year 12 : $989,000

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $110 - 5,861 - 97.68%
Level 2:	5000 - $60 - 4,950 - 99.01%
Level 3:	2000 - $38 - 1,981 - 99.06%
Level 4:	3675 - $30 - 3,675 - 100.00%
Luxury :	890 - $220 - 875 - 98.28%
Total Capacity :	17565
Farm
Farm Level 1:	2000 - $35 - 1,541 - 77.05%
Farm Level 2:	1000 - $15 - 873 - 87.32%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,342 - 98.73%
Average Income per Game	$1,966,339
Year to Date Revenue	$80,619,895
Farm
Home Games Left	0
Average Attendance - %	2,414 - 80.48%
Average Income per Game	$99,885
Year to Date Revenue	$4,095,294
Expense
Pro Players Total Salaries	$77,017,144
Farm Players Total Salaries	$2,231,414
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,517,144
Farm Year To Date Expenses	$2,249,648
Pro Salary Cap To Date	$77,017,208
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$569,979
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,529
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,017,144
Estimate Under Maximum Salary Cap of $79,500,000	$2,482,856
Estimate Over Minimum Salary Cap of $58,800,000	$18,217,144
Current Bank Account	$80,474,090
Projected Bank Account	$80,474,090

Pro Players Salaries
Nick Foligno	$9,125,000 (2)
Shea Weber	$7,857,144 (8)
Tuukka Rask	$7,000,000 (5)
Milan Lucic	$6,000,000 (3)
Dustin Brown	$5,875,000 (8)
Travis Zajac	$5,750,000 (5)
Torey Krug	$5,250,000 (3)
Zdeno Chara	$5,100,000 (3)
Wayne Simmonds	$3,975,000 (1)
Boone Jenner	$3,750,000 (7)
Radko Gudas	$3,350,000 (3)
Jean-Gabriel Pageau	$3,100,000 (4)
Jamie Oleksiak	$2,137,500 (5)
Carl Hagelin	$2,000,000 (2)
Matt Benning	$1,900,000 (4)
Matt Grzelcyk	$1,400,000 (3)
Brendan Perlini	$863,333 (2)
Jake Guentzel	$734,167 (2)
Malcolm Subban	$650,000 (1)
Ryan Reaves	$600,000 (2)
Matt Martin	$600,000 (2)
Total Pro Players	21
Salary Commitment
Year 9 : $77,017,144
Year 10 : $72,392,144
Year 11 : $58,469,644
Year 12 : $37,369,644
Salary Average Commitment
Year 9 : $77,017,144
Year 10 : $72,392,144
Year 11 : $58,469,644
Year 12 : $37,369,644
Salary Cap with 1 Way Contract
Year 9 : $77,017,144
Year 10 : $72,392,144
Year 11 : $58,469,644
Year 12 : $37,369,644

Farm Players Salaries
Scott Wilson	$105,000 (3)
Nick Schultz	$100,000 (1)
Joe Morrow	$100,000 (1)
Lucas Johansen	$92,500 (1)
Ryan Donato	$90,000 (1)
Rob O'Gara	$87,413 (1)
Michael Rasmussen	$86,417 (6)
Alex Nedeljkovic	$81,167 (3)
Calvin Pickard	$80,000 (1)
Ryan Fitzgerald	$79,250 (1)
Emil Johansson	$78,417 (3)
Sami Niku	$77,500 (3)
Josh Anderson	$76,500 (5)
Peter Cehlarik	$74,250 (1)
Oskar Sundqvist	$70,000 (1)
Justin Falk	$65,500 (3)
Lance Bouma	$65,000 (3)
Matt Frattin	$65,000 (3)
Anton Blidh	$65,000 (2)
Mike McKenna	$65,000 (4)
Zane McIntyre	$65,000 (1)
Daniel Cleary	$65,000 (3)
Rocco Grimaldi	$65,000 (1)
Bryan Lerg	$65,000 (3)
Rob Klinkhammer	$65,000 (3)
Beau Bennett	$65,000 (4)
Seth Griffith	$65,000 (1)
Gabriel Beaupre	$57,500 (1)
Giorgio Estephan	$57,500 (1)
Chris Casto	$57,500 (1)
Total Farm Players	30
Salary Commitment
Year 9 : $2,231,413
Year 10 : $1,090,501
Year 11 : $1,025,501
Year 12 : $292,917
Salary Average Commitment
Year 9 : $2,231,413
Year 10 : $1,090,501
Year 11 : $1,025,501
Year 12 : $292,917

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $105 - 5,857 - 97.62%
Level 2:	5000 - $60 - 4,904 - 98.08%
Level 3:	2000 - $38 - 1,976 - 98.78%
Level 4:	4790 - $25 - 4,617 - 96.39%
Luxury :	900 - $210 - 881 - 97.88%
Total Capacity :	18690
Farm
Farm Level 1:	2000 - $25 - 1,771 - 88.56%
Farm Level 2:	1000 - $10 - 893 - 89.35%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,235 - 97.57%
Average Income per Game	$1,907,787
Year to Date Revenue	$78,219,282
Farm
Home Games Left	0
Average Attendance - %	2,665 - 88.82%
Average Income per Game	$81,973
Year to Date Revenue	$3,360,904
Expense
Pro Players Total Salaries	$73,575,001
Farm Players Total Salaries	$2,200,333
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$72,515,452
Farm Year To Date Expenses	$2,171,689
Pro Salary Cap To Date	$72,015,448
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$544,669
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,299
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,075,001
Estimate Under Maximum Salary Cap of $79,500,000	$3,424,999
Estimate Over Minimum Salary Cap of $58,800,000	$17,275,001
Current Bank Account	$40,945,558
Projected Bank Account	$40,945,558

Pro Players Salaries
Ilya Kovalchuk (1 Way Contract)	$9,000,000 (2)
Drew Doughty	$7,000,000 (2)
Paul Stastny	$6,500,000 (5)
Leo Komarov (1 Way Contract)	$6,000,000 (4)
Jonathan Drouin	$5,500,000 (7)
Jimmy Howard	$5,291,668 (2)
Chris Wagner	$5,000,000 (2)
Alex Killorn	$4,450,000 (9)
Jack Johnson	$3,250,000 (5)
Marcus Kruger	$3,083,333 (2)
Kevin Bieksa	$3,000,000 (1)
Matt Irwin	$2,100,000 (2)
Luke Schenn	$2,000,000 (3)
Brendan Smith	$2,000,000 (4)
Brad Richardson	$2,000,000 (4)
Mark Jankowski	$1,675,000 (3)
Cedric Paquette	$1,200,000 (2)
Dmitrij Jaskin	$1,100,000 (2)
Calvin Petersen	$925,000 (4)
Jakub Jerabek	$925,000 (1)
JT Compher	$925,000 (1)
Chandler Stephenson	$650,000 (1)
Total Pro Players	22
Salary Commitment
Year 9 : $73,575,001
Year 10 : $68,075,001
Year 11 : $34,300,000
Year 12 : $30,625,000
Salary Average Commitment
Year 9 : $73,575,001
Year 10 : $68,075,001
Year 11 : $34,300,000
Year 12 : $30,625,000
Salary Cap with 1 Way Contract
Year 9 : $73,575,001
Year 10 : $68,075,001
Year 11 : $34,300,000
Year 12 : $30,625,000

Farm Players Salaries
Jan Rutta	$230,000 (1)
Willam Carrier	$149,000 (3)
Evan Smith	$120,000 (2)
Cole Cassel	$92,500 (3)
Miro Heiskanen	$89,417 (6)
Matiss Kivenieks	$80,000 (3)
Linus Ullmark	$77,583 (2)
Rasmus Andersson	$75,583 (3)
Jeremiah Addison	$72,000 (3)
Eric Cornel	$71,750 (1)
Phil Varone	$70,000 (2)
Dan Catenacci	$65,000 (2)
Brady Austin	$65,000 (2)
Justin Kea	$65,000 (2)
Mike Weber	$65,000 (1)
Mattias Backman	$65,000 (2)
Rob Flick	$57,500 (1)
Phil Lane	$57,500 (1)
Taylor Doherty	$57,500 (1)
Chris Summers	$57,500 (1)
Yannick Veilleux	$57,500 (1)
Wacey Hamilton	$57,500 (1)
Ethan Werek	$57,500 (1)
Jeremy Welsh	$57,500 (1)
Lucas Lessio	$57,500 (2)
Shawn Lalonde	$57,500 (2)
Jordan Samuels-Thomas	$57,500 (1)
Austin Fyten	$57,500 (1)
Joel Broda	$57,500 (1)
Total Farm Players	29
Salary Commitment
Year 9 : $2,200,333
Year 10 : $1,201,083
Year 11 : $558,500
Year 12 : $89,417
Salary Average Commitment
Year 9 : $2,200,333
Year 10 : $1,201,083
Year 11 : $558,500
Year 12 : $89,417

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 5,843 - 97.39%
Level 2:	5000 - $66 - 4,807 - 96.14%
Level 3:	2000 - $42 - 1,946 - 97.28%
Level 4:	5329 - $25 - 4,615 - 86.60%
Luxury :	860 - $202 - 843 - 98.07%
Total Capacity :	19189
Farm
Farm Level 1:	2000 - $34 - 1,663 - 83.16%
Farm Level 2:	1000 - $15 - 849 - 84.95%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,054 - 94.09%
Average Income per Game	$1,890,887
Year to Date Revenue	$77,526,361
Farm
Home Games Left	0
Average Attendance - %	2,513 - 83.76%
Average Income per Game	$103,243
Year to Date Revenue	$4,232,958
Expense
Pro Players Total Salaries	$78,648,332
Farm Players Total Salaries	$1,720,666
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,188,402
Farm Year To Date Expenses	$1,730,085
Pro Salary Cap To Date	$78,688,465
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$581,973
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,746
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,648,332
Estimate Under Maximum Salary Cap of $79,500,000	$851,668
Estimate Over Minimum Salary Cap of $58,800,000	$19,848,332
Current Bank Account	$77,168,492
Projected Bank Account	$77,168,492

Pro Players Salaries
Victor Hedman	$7,875,000 (14)
Johnny Gaudreau	$6,750,000 (7)
David Pastrnak	$6,666,666 (10)
Sean Monahan	$6,375,000 (9)
Alexander Radulov (1 Way Contract)	$6,350,000 (5)
Evgeni Malkin	$6,100,000 (8)
Bryan Little	$5,291,666 (9)
TJ Brodie	$4,383,000 (4)
Jake Gardiner	$4,050,000 (1)
Brendan Gallagher	$3,750,000 (4)
Andrei Vasilevskiy	$3,500,000 (4)
Derek Forbort	$2,525,000 (4)
Jimmy Vesey	$2,275,000 (4)
Riley Sheahan	$2,100,000 (1)
Sam Bennett	$1,950,000 (2)
Michael Ferland	$1,750,000 (2)
Robin Lehner	$1,500,000 (2)
Tyler Bertuzzi	$1,400,000 (4)
Ben Lovejoy	$1,250,000 (3)
Zach Werenski	$925,000 (2)
Brett Kulak	$657,000 (1)
B.J. Crombeen	$650,000 (1)
Tim Schaller	$575,000 (2)
Total Pro Players	23
Salary Commitment
Year 9 : $78,648,332
Year 10 : $71,191,332
Year 11 : $64,491,332
Year 12 : $63,241,332
Salary Average Commitment
Year 9 : $78,648,332
Year 10 : $71,191,332
Year 11 : $64,491,332
Year 12 : $63,241,332
Salary Cap with 1 Way Contract
Year 9 : $78,648,332
Year 10 : $71,191,332
Year 11 : $64,491,332
Year 12 : $63,241,332

Farm Players Salaries
Aleksi Saarela	$75,333 (3)
Gabriel Gagne	$74,250 (3)
Mathieu Joseph	$72,833 (3)
Samuel Montembeault	$72,583 (1)
Andrew Nielsen	$68,667 (2)
Austin Carroll	$67,000 (1)
Andrew Bodnarchuk	$65,000 (1)
Seth Helgeson	$65,000 (1)
Aaron Rome	$65,000 (1)
Alexander Avtsin	$65,000 (1)
Corban Knight	$65,000 (1)
Marc-Andre Gragnani	$65,000 (1)
Allen York	$65,000 (1)
Turner Elson	$65,000 (2)
Tyler Wotherspoon	$65,000 (2)
Cole Schneider	$65,000 (1)
Henrik Karlsson	$65,000 (3)
Radek Dvorak	$57,500 (1)
Kellan Lain	$57,500 (2)
Ed Jovanovski	$57,500 (2)
Justin Florek	$57,500 (1)
Matt Fraser	$57,500 (1)
Joonas Jarvinen	$57,500 (1)
Kyle Beach	$57,500 (1)
Scott Timmins	$57,500 (1)
Matt Gilroy	$57,500 (1)
Kevin Czuczman	$57,500 (2)
Total Farm Players	27
Salary Commitment
Year 9 : $1,720,666
Year 10 : $658,583
Year 11 : $287,416
Year 12 : $0
Salary Average Commitment
Year 9 : $1,720,666
Year 10 : $658,583
Year 11 : $287,416
Year 12 : $0

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 5,921 - 98.69%
Level 2:	5000 - $60 - 4,873 - 97.45%
Level 3:	2000 - $35 - 1,988 - 99.41%
Level 4:	4750 - $25 - 4,566 - 96.14%
Luxury :	930 - $200 - 890 - 95.71%
Total Capacity :	18680
Farm
Farm Level 1:	2000 - $35 - 1,548 - 77.42%
Farm Level 2:	1000 - $15 - 893 - 89.27%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,239 - 97.64%
Average Income per Game	$1,856,963
Year to Date Revenue	$76,135,485
Farm
Home Games Left	0
Average Attendance - %	2,441 - 81.37%
Average Income per Game	$100,697
Year to Date Revenue	$4,128,567
Expense
Pro Players Total Salaries	$77,989,167
Farm Players Total Salaries	$2,116,615
Coaches Total Salaries	$1,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$75,826,738
Farm Year To Date Expenses	$2,381,826
Pro Salary Cap To Date	$74,976,738
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$579,700
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,679
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,989,167
Estimate Under Maximum Salary Cap of $79,500,000	$1,510,833
Estimate Over Minimum Salary Cap of $58,800,000	$19,189,167
Current Bank Account	$94,691,806
Projected Bank Account	$94,691,806

Pro Players Salaries
Jordan Staal	$6,000,000 (8)
Jonathan Quick	$5,800,000 (9)
Jeff Skinner	$5,725,000 (2)
Jonathan Marchessault	$5,000,000 (12)
Justin Faulk	$4,833,333 (4)
Ryan McDonagh	$4,700,000 (2)
Mats Zuccarello	$4,500,000 (1)
Shayne Gostisbehere	$4,500,000 (10)
Nikita Zaitsev	$4,500,000 (2)
Victor Rask	$4,000,000 (8)
Dan Hamhuis	$3,750,000 (2)
Anders Lee	$3,750,000 (1)
Eric Staal	$3,500,000 (2)
Andrew Cogliano	$3,250,000 (5)
Brian Boyle	$2,750,000 (1)
Calvin de Haan	$2,500,000 (4)
Zach Hyman	$2,250,000 (5)
Andreas Borgman	$2,000,000 (1)
Scott Darling	$1,500,000 (3)
Travis Konecny	$894,167 (2)
Brock McGinn	$887,500 (2)
Jesper Bratt	$749,167 (3)
Bracken Kearns	$650,000 (1)
Total Pro Players	23
Salary Commitment
Year 9 : $77,989,167
Year 10 : $64,339,167
Year 11 : $40,382,500
Year 12 : $38,133,333
Salary Average Commitment
Year 9 : $77,989,167
Year 10 : $64,339,167
Year 11 : $40,382,500
Year 12 : $38,133,333
Salary Cap with 1 Way Contract
Year 9 : $77,989,167
Year 10 : $64,339,167
Year 11 : $40,382,500
Year 12 : $38,133,333

Farm Players Salaries
Zach Aston Reese	$295,000 (1)
Adam Huska	$88,115 (1)
Kristers Gudlevskis	$87,500 (3)
Robin Kovacs	$80,333 (2)
Jake Massie	$80,000 (1)
Christian Jaros	$75,500 (3)
Phil Di Giuseppe	$75,000 (2)
Spencer Smallman	$74,167 (3)
Steven Lorentz	$72,833 (3)
Brendan Woods	$72,500 (1)
Jhonas Enroth	$70,000 (4)
Freddie Hamilton	$70,000 (4)
Andrej Meszaros	$70,000 (3)
Keegan Lowe	$67,500 (4)
Lucas Wallmark	$67,500 (4)
Mark MacMillan	$66,500 (1)
Tim Wallace	$65,000 (1)
Danny Biega	$65,000 (1)
Wade Brookbank	$65,000 (1)
Adam Pardy	$65,000 (3)
Kevin Sundher	$65,000 (1)
Daniel Paille	$65,000 (3)
Kevin Porter	$65,000 (3)
Alex Friesen	$65,000 (1)
James Wisniewski	$65,000 (1)
Sergey Tolchinski	$61,667 (1)
Ryan Wilson	$57,500 (2)
Total Farm Players	27
Salary Commitment
Year 9 : $2,116,615
Year 10 : $1,062,833
Year 11 : $850,000
Year 12 : $275,000
Salary Average Commitment
Year 9 : $2,116,615
Year 10 : $1,062,833
Year 11 : $850,000
Year 12 : $275,000

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $110 - 5,771 - 96.18%
Level 2:	5000 - $70 - 4,730 - 94.59%
Level 3:	2000 - $45 - 1,616 - 80.78%
Level 4:	6620 - $35 - 4,303 - 65.00%
Luxury :	880 - $260 - 663 - 75.39%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $45 - 1,323 - 66.16%
Farm Level 2:	1000 - $25 - 601 - 60.09%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,082 - 83.33%
Average Income per Game	$2,028,867
Year to Date Revenue	$83,183,557
Farm
Home Games Left	0
Average Attendance - %	1,924 - 64.13%
Average Income per Game	$111,098
Year to Date Revenue	$4,555,021
Expense
Pro Players Total Salaries	$68,647,500
Farm Players Total Salaries	$2,618,912
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,275,000
Pro Year To Date Expenses	$80,543,374
Farm Year To Date Expenses	$2,753,621
Pro Salary Cap To Date	$74,543,377
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$548,879
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,399
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$70,922,500
Estimate Under Maximum Salary Cap of $79,500,000	$8,577,500
Estimate Over Minimum Salary Cap of $58,800,000	$12,122,500
Current Bank Account	$94,825,532
Projected Bank Account	$94,825,532

Pro Players Salaries
Jonathan Toews	$10,500,000 (10)
Patrick Kane	$10,500,000 (10)
Erik Karlsson	$6,500,000 (1)
Zach Parise	$6,000,000 (3)
Mike Smith	$5,666,667 (2)
Frederik Andersen	$5,000,000 (5)
Mathieu Perreault	$4,125,000 (2)
Adam Lowry	$2,916,666 (6)
Richard Panik	$2,800,000 (1)
Nathan Beaulieu	$2,400,000 (2)
Stephen Johns	$2,350,000 (6)
Vince Hinostroza	$1,500,000 (4)
Alexei Emelin	$1,000,000 (4)
Joakim Nordstrom	$1,000,000 (4)
Frank Vatrano	$925,000 (2)
Shawn Matthias	$900,000 (4)
Gustav Forsling	$872,500 (2)
Thomas Chabot	$863,333 (4)
John Hayden	$750,000 (3)
Ivan Barbashev	$741,667 (1)
Brayden Point	$686,667 (1)
Byron Froese	$650,000 (2)
Total Pro Players	22
Salary Commitment
Year 9 : $68,647,500
Year 10 : $57,919,166
Year 11 : $43,279,999
Year 12 : $36,529,999
Salary Average Commitment
Year 9 : $68,647,500
Year 10 : $57,919,166
Year 11 : $43,279,999
Year 12 : $36,529,999
Salary Cap with 1 Way Contract
Year 9 : $68,647,500
Year 10 : $57,919,166
Year 11 : $43,279,999
Year 12 : $36,529,999

Farm Players Salaries
Joel Persson	$250,000 (3)
Lawrence Pilut	$250,000 (3)
Brian Campbell	$150,000 (2)
Jared Cowen	$100,000 (1)
Jordan Schmaltz	$92,500 (2)
Calle Rosen	$92,500 (1)
Chris Bigras	$87,413 (1)
Anthony Louis	$77,500 (1)
Luc Snuggerud	$76,750 (3)
Carl Dahlstrom	$75,083 (1)
Cameron Abney	$75,000 (4)
Chris Higgins	$75,000 (4)
Kris Newbury	$75,000 (4)
Marc-Andre Cliche	$75,000 (4)
Tomas Fleischmann	$75,000 (4)
Matt Iacopelli	$74,250 (1)
Gabriel Fontaine	$73,667 (3)
Graham Knott	$72,833 (3)
Kerby Rychel	$72,500 (2)
Alex Broadhurst	$72,500 (2)
Brandon Gignac	$71,417 (5)
Michael Chaput	$67,500 (4)
Maxime Clermont	$65,000 (4)
Eric Hartzell	$65,000 (3)
Mark McNeill	$65,000 (2)
Steve Downie	$60,000 (2)
Garret Ross	$60,000 (1)
Mac Carruth	$57,500 (1)
Anders Nilsson	$57,500 (2)
Troy Josephs	$57,500 (1)
Total Farm Players	30
Salary Commitment
Year 9 : $2,618,912
Year 10 : $1,937,167
Year 11 : $1,367,167
Year 12 : $578,917
Salary Average Commitment
Year 9 : $2,618,912
Year 10 : $1,937,167
Year 11 : $1,367,167
Year 12 : $578,917

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $103 - 5,838 - 97.30%
Level 2:	5000 - $74 - 3,950 - 79.00%
Level 3:	2000 - $44 - 1,902 - 95.10%
Level 4:	4077 - $34 - 3,990 - 97.86%
Luxury :	930 - $228 - 876 - 94.17%
Total Capacity :	18007
Farm
Farm Level 1:	2000 - $25 - 1,751 - 87.57%
Farm Level 2:	1000 - $10 - 885 - 88.48%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,556 - 91.94%
Average Income per Game	$1,955,839
Year to Date Revenue	$80,189,400
Farm
Home Games Left	0
Average Attendance - %	2,636 - 87.87%
Average Income per Game	$78,424
Year to Date Revenue	$3,215,400
Expense
Pro Players Total Salaries	$74,129,167
Farm Players Total Salaries	$1,875,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,080,000
Pro Year To Date Expenses	$74,267,420
Farm Year To Date Expenses	$1,925,348
Pro Salary Cap To Date	$73,767,348
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$548,744
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,889
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,209,167
Estimate Under Maximum Salary Cap of $79,500,000	$4,290,833
Estimate Over Minimum Salary Cap of $58,800,000	$16,409,167
Current Bank Account	$108,335,437
Projected Bank Account	$108,335,437

Pro Players Salaries
Jakub Voracek	$8,250,000 (11)
Ryan Callahan	$5,800,000 (3)
Andrew Ladd	$5,500,000 (1)
Tyson Barrie	$5,500,000 (3)
Kevin Hayes	$5,175,000 (2)
Morgan Rielly	$5,000,000 (7)
Tyler Johnson	$5,000,000 (11)
Andy Greene	$5,000,000 (4)
Justin Abdelkader	$4,250,000 (2)
Jacob Markstrom	$3,666,667 (4)
Cam Ward	$3,000,000 (2)
Kevan Miller	$2,500,000 (1)
Mattias Janmark	$2,300,000 (2)
Artem Anisimov	$2,275,000 (5)
Connor Brown	$2,100,000 (4)
Nick Shore	$1,750,000 (1)
Jaromir Jagr	$1,500,000 (1)
Ben Chiarot	$1,400,000 (1)
Tommy Pyatt	$1,100,000 (1)
Tomas Nosek	$962,500 (2)
Ryan Hartman	$875,000 (2)
Raphael Diaz	$650,000 (1)
Ladislav Smid	$575,000 (2)
Total Pro Players	23
Salary Commitment
Year 9 : $74,129,167
Year 10 : $59,729,167
Year 11 : $42,591,667
Year 12 : $31,291,667
Salary Average Commitment
Year 9 : $74,129,167
Year 10 : $59,729,167
Year 11 : $42,591,667
Year 12 : $31,291,667
Salary Cap with 1 Way Contract
Year 9 : $74,129,167
Year 10 : $59,729,167
Year 11 : $42,591,667
Year 12 : $31,291,667

Farm Players Salaries
Libor Sulak	$200,000 (1)
Jim Slater	$90,000 (2)
Andrew Desjardins	$80,000 (2)
Rene Bourque	$65,000 (1)
Zbynek Michalek	$65,000 (1)
Taylor Pyatt	$65,000 (1)
Michael Keranen	$65,000 (1)
Matt Donovan	$65,000 (1)
Nicolas Deschamps	$65,000 (1)
Matthew Ford	$65,000 (1)
Mike Brown	$65,000 (1)
Trent Vogelhuber	$65,000 (1)
Steve Oleksy	$65,000 (1)
Tommy Hughes	$65,000 (1)
Cedrick Desjardins	$65,000 (1)
Robert Mayer	$65,000 (1)
Olivier Roy	$65,000 (1)
Tanner Richard	$65,000 (1)
Justin Dowling	$62,500 (2)
Ryan Stanton	$60,000 (2)
David Clarkson	$60,000 (2)
Joe Finley	$60,000 (2)
Brett Clark	$57,500 (2)
Mike Sislo	$57,500 (1)
Kent Patterson	$57,500 (2)
Cameron Gaunce	$57,500 (2)
Tim Sestito	$57,500 (2)
Total Farm Players	27
Salary Commitment
Year 9 : $1,875,000
Year 10 : $642,500
Year 11 : $0
Year 12 : $0
Salary Average Commitment
Year 9 : $1,875,000
Year 10 : $642,500
Year 11 : $0
Year 12 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $150 - 4,073 - 67.89%
Level 2:	5000 - $85 - 3,505 - 70.10%
Level 3:	2000 - $55 - 1,338 - 66.92%
Level 4:	4204 - $50 - 2,733 - 65.01%
Luxury :	940 - $250 - 700 - 74.44%
Total Capacity :	18144
Farm
Farm Level 1:	2000 - $35 - 1,560 - 78.02%
Farm Level 2:	1000 - $15 - 877 - 87.72%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,350 - 68.06%
Average Income per Game	$1,928,266
Year to Date Revenue	$79,058,901
Farm
Home Games Left	0
Average Attendance - %	2,438 - 81.25%
Average Income per Game	$100,979
Year to Date Revenue	$4,140,136
Expense
Pro Players Total Salaries	$57,569,166
Farm Players Total Salaries	$2,188,000
Coaches Total Salaries	$777,555
Luxury Taxe Total	$0
Special Salary Cap Value	$3,400,000
Pro Year To Date Expenses	$62,211,232
Farm Year To Date Expenses	$1,965,326
Pro Salary Cap To Date	$61,433,675
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$429,020
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,207
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$60,969,166
Estimate Under Maximum Salary Cap of $79,500,000	$18,530,834
Estimate Over Minimum Salary Cap of $58,800,000	$2,169,166
Current Bank Account	$52,800,390
Projected Bank Account	$52,800,390

Pro Players Salaries
Vladimir Tarasenko	$7,500,000 (4)
Matt Duchene	$6,000,000 (1)
Oliver Ekman-Larsson	$5,500,000 (2)
Tyler Toffoli	$4,600,000 (4)
Jonas Brodin	$4,166,666 (6)
Braydon Coburn	$3,700,000 (1)
Jamie McGinn	$3,300,000 (1)
Max Domi	$3,150,000 (4)
Colton Sceviour (1 Way Contract)	$3,000,000 (4)
Roman Polak	$2,750,000 (2)
Dennis Seidenberg	$2,000,000 (1)
Andrej Sustr	$1,950,000 (1)
Willie Mitchell	$1,500,000 (3)
Petr Mrazek	$1,500,000 (2)
Brady Tkachuk	$925,000 (6)
Brad Hunt	$900,000 (2)
Lukas Sedlak	$825,000 (2)
Michael Sgarbossa	$800,000 (4)
Chris Conner	$800,000 (4)
Shane Prince	$700,000 (4)
Dominik Simon	$692,500 (1)
Magnus Hellberg	$660,000 (2)
Michael Latta	$650,000 (1)
Total Pro Players	23
Salary Commitment
Year 9 : $57,569,166
Year 10 : $39,276,666
Year 11 : $27,141,666
Year 12 : $25,641,666
Salary Average Commitment
Year 9 : $57,569,166
Year 10 : $39,276,666
Year 11 : $27,141,666
Year 12 : $25,641,666
Salary Cap with 1 Way Contract
Year 9 : $57,569,166
Year 10 : $39,276,666
Year 11 : $27,141,666
Year 12 : $25,641,666

Farm Players Salaries
Jonas Hiller	$90,000 (4)
Quinton Howden	$87,000 (1)
Greg Rallo	$75,000 (3)
Corbin McPherson	$75,000 (3)
Reid McNeill	$75,000 (3)
Richard Nedomlel	$75,000 (3)
Mike Keenan	$75,000 (3)
Paul Postma	$75,000 (2)
Hunter Fejes	$75,000 (3)
Tyler Randell	$75,000 (3)
Taylor Aronson	$75,000 (3)
Kevin Raine	$75,000 (3)
Frederick Tiffels	$74,250 (2)
Adin Hill	$72,583 (1)
Aaron Palushaj	$70,000 (4)
Kyle Chipchura	$70,000 (2)
Martin Marincin	$70,000 (4)
Erik Condra	$70,000 (1)
Daniil Tarasov	$70,000 (1)
Louis Leblanc	$70,000 (4)
Jyrki Jokipakka	$70,000 (4)
Viktor Antipin	$70,000 (4)
Anton Zlobin	$65,000 (1)
Tomas Kundratek	$65,000 (1)
Luke Witkowski	$65,000 (1)
Scott Stajcer	$60,000 (1)
Sebastian Wannstrom	$60,000 (1)
Darren Kramer	$60,000 (1)
A.J. Jenks	$60,000 (1)
Tyler Bunz	$60,000 (1)
Cody Beach	$59,167 (1)
Total Farm Players	31
Salary Commitment
Year 9 : $2,188,000
Year 10 : $1,334,250
Year 11 : $1,115,000
Year 12 : $440,000
Salary Average Commitment
Year 9 : $2,188,000
Year 10 : $1,334,250
Year 11 : $1,115,000
Year 12 : $440,000

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 5,844 - 97.39%
Level 2:	5000 - $60 - 4,899 - 97.98%
Level 3:	2000 - $35 - 1,961 - 98.06%
Level 4:	4550 - $25 - 4,492 - 98.73%
Luxury :	950 - $200 - 890 - 93.67%
Total Capacity :	18500
Farm
Farm Level 1:	2000 - $35 - 1,537 - 76.85%
Farm Level 2:	1000 - $15 - 864 - 86.42%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,086 - 97.76%
Average Income per Game	$1,843,462
Year to Date Revenue	$75,581,936
Farm
Home Games Left	0
Average Attendance - %	2,401 - 80.04%
Average Income per Game	$99,470
Year to Date Revenue	$4,078,288
Expense
Pro Players Total Salaries	$79,186,669
Farm Players Total Salaries	$1,889,367
Coaches Total Salaries	$1,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$75,251,373
Farm Year To Date Expenses	$1,931,073
Pro Salary Cap To Date	$74,577,851
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$587,953
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,995
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,186,669
Estimate Under Maximum Salary Cap of $79,500,000	$313,331
Estimate Over Minimum Salary Cap of $58,800,000	$20,386,669
Current Bank Account	$42,998,168
Projected Bank Account	$42,998,168

Pro Players Salaries
Brent Burns	$8,000,000 (14)
Mark Stone	$7,350,000 (1)
Evander Kane	$7,000,000 (13)
Taylor Hall	$6,000,000 (4)
Jonathan Huberdeau	$5,900,000 (10)
Marc-Andre Fleury	$5,750,000 (2)
Tyler Seguin	$5,750,000 (2)
Colton Parayko	$5,500,000 (4)
John Klingberg	$4,250,000 (1)
Viktor Arvidsson	$4,250,000 (12)
Antti Niemi (1 Way Contract)	$3,500,002 (4)
Darren Helm	$2,750,000 (3)
Craig Smith	$2,550,000 (4)
Brayden McNabb	$2,500,000 (3)
Nate Schmidt	$2,225,000 (2)
Johan Larsson	$1,475,000 (2)
Robert Hagg	$1,150,000 (4)
Kyle Quincey	$950,000 (3)
Alex Iafallo	$925,000 (1)
Chris Tierney	$711,667 (2)
Garnet Hathaway	$700,000 (4)
Total Pro Players	21
Salary Commitment
Year 9 : $79,186,669
Year 10 : $66,661,669
Year 11 : $50,750,002
Year 12 : $44,550,002
Salary Average Commitment
Year 9 : $79,186,669
Year 10 : $66,661,669
Year 11 : $50,750,002
Year 12 : $44,550,002
Salary Cap with 1 Way Contract
Year 9 : $79,186,669
Year 10 : $66,661,669
Year 11 : $50,750,002
Year 12 : $44,550,002

Farm Players Salaries
Fedor Tyutin	$220,000 (2)
David Warsofsky	$75,000 (1)
Gemel Smith	$72,000 (2)
Philippe Desrosiers	$71,500 (1)
Michael Leighton	$70,000 (4)
Peter Mueller	$65,000 (1)
Chris VandeVelde	$65,000 (1)
Matej Stransky	$65,000 (2)
Kent Huskins	$65,000 (4)
Scott Glennie	$65,000 (1)
Keaton Ellerby	$65,000 (4)
Rasmus Rissanen	$65,000 (4)
Greg Carey	$65,000 (4)
Maxime Lagace	$65,000 (1)
R.J. Umberger	$65,000 (4)
Brett Olson	$65,000 (1)
Jayson Megna	$65,000 (4)
Branden Troock	$63,367 (1)
Brendan Ranford	$62,500 (1)
Taylor Peters	$60,000 (1)
Viktor Crus-Rydberg	$60,000 (1)
William Wrenn	$60,000 (1)
Jace Coyle	$60,000 (1)
Luke Gazdic	$60,000 (1)
Scott Valentine	$60,000 (1)
Jordan Schroeder	$57,500 (2)
Taylor Chorney	$57,500 (2)
Total Farm Players	27
Salary Commitment
Year 9 : $1,889,367
Year 10 : $932,000
Year 11 : $460,000
Year 12 : $460,000
Salary Average Commitment
Year 9 : $1,889,367
Year 10 : $932,000
Year 11 : $460,000
Year 12 : $460,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $105 - 5,756 - 95.94%
Level 2:	5000 - $65 - 4,795 - 95.90%
Level 3:	2000 - $40 - 1,932 - 96.61%
Level 4:	6216 - $30 - 4,357 - 70.09%
Luxury :	850 - $205 - 838 - 98.65%
Total Capacity :	20066
Farm
Farm Level 1:	2000 - $35 - 1,535 - 76.73%
Farm Level 2:	1000 - $15 - 870 - 87.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,679 - 88.10%
Average Income per Game	$1,930,991
Year to Date Revenue	$79,170,642
Farm
Home Games Left	0
Average Attendance - %	2,405 - 80.15%
Average Income per Game	$99,475
Year to Date Revenue	$4,078,479
Expense
Pro Players Total Salaries	$74,529,157
Farm Players Total Salaries	$1,819,999
Coaches Total Salaries	$7,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,750,000
Pro Year To Date Expenses	$71,037,065
Farm Year To Date Expenses	$1,966,966
Pro Salary Cap To Date	$64,787,065
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$593,964
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,481
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,279,157
Estimate Under Maximum Salary Cap of $79,500,000	$2,220,843
Estimate Over Minimum Salary Cap of $58,800,000	$18,479,157
Current Bank Account	$33,745,769
Projected Bank Account	$33,745,769

Pro Players Salaries
Ryan Johansen	$8,000,000 (14)
Jason Spezza	$7,000,000 (2)
Dylan Larkin	$6,100,000 (10)
Jordie Benn	$5,750,000 (3)
Braden Holtby	$5,750,000 (6)
Frans Nielsen	$5,520,000 (1)
Nino Niederreiter	$5,250,000 (7)
Trevor Daley	$5,000,000 (2)
Danny DeKeyser	$5,000,000 (7)
Anthony Mantha	$3,300,000 (3)
Darnell Nurse	$3,200,000 (4)
Jonathan Bernier	$3,000,000 (6)
Trevor van Riemsdyk	$2,300,000 (4)
Zack Kassian	$2,100,000 (3)
Austin Watson	$1,100,000 (4)
Nick Jensen	$1,000,000 (2)
Chad Ruhwedel	$900,000 (2)
Torrey Mitchell	$875,000 (3)
Christoffer Ehn	$759,157 (4)
Daniel Carr	$750,000 (1)
Kris Versteeg	$650,000 (3)
Brendan Leipsic	$650,000 (2)
Brooks Laich	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 9 : $74,529,157
Year 10 : $67,684,157
Year 11 : $53,134,157
Year 12 : $40,459,157
Salary Average Commitment
Year 9 : $74,529,157
Year 10 : $67,684,157
Year 11 : $53,134,157
Year 12 : $40,459,157
Salary Cap with 1 Way Contract
Year 9 : $74,529,157
Year 10 : $67,684,157
Year 11 : $53,134,157
Year 12 : $40,459,157

Farm Players Salaries
Kaden Fulcher	$150,000 (3)
Eddie Lack	$100,000 (3)
Dylan Sadowy	$88,083 (2)
Evgeny Svechnikov	$86,333 (3)
Lukas Jasek	$85,333 (5)
Sean Malone	$78,750 (2)
Connor Hobbs	$72,000 (1)
Landon Ferraro	$70,000 (1)
Mitch Callahan	$70,000 (2)
Kyle Burroughs	$67,500 (4)
Brian Lashoff	$65,000 (1)
Danny Syvret	$65,000 (1)
Marek Tvrdon	$65,000 (3)
Adam Marsh	$65,000 (1)
Milan Michalek	$65,000 (1)
Johan Franzen	$65,000 (1)
Louis-Marc Aubry	$65,000 (3)
Robbie Russo	$65,000 (1)
Adam Wilcox	$65,000 (1)
Sam Kurker	$65,000 (1)
Joe Hicketts	$63,500 (1)
Michael St. Croix	$63,500 (1)
Andy Miele	$60,000 (1)
Mason Raymond	$57,500 (1)
James de Haas	$57,500 (2)
Total Farm Players	25
Salary Commitment
Year 9 : $1,819,999
Year 10 : $913,499
Year 11 : $619,166
Year 12 : $152,833
Salary Average Commitment
Year 9 : $1,819,999
Year 10 : $913,499
Year 11 : $619,166
Year 12 : $152,833

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $128 - 4,334 - 72.23%
Level 2:	5000 - $70 - 4,119 - 82.39%
Level 3:	2000 - $44 - 1,762 - 88.12%
Level 4:	2999 - $43 - 2,797 - 93.26%
Luxury :	840 - $69 - 690 - 82.16%
Total Capacity :	16839
Farm
Farm Level 1:	2000 - $34 - 1,630 - 81.52%
Farm Level 2:	1000 - $16 - 748 - 74.77%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13,702 - 81.37%
Average Income per Game	$1,793,387
Year to Date Revenue	$73,528,850
Farm
Home Games Left	0
Average Attendance - %	2,378 - 79.27%
Average Income per Game	$105,168
Year to Date Revenue	$4,311,906
Expense
Pro Players Total Salaries	$73,862,500
Farm Players Total Salaries	$1,920,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,915,503
Farm Year To Date Expenses	$1,976,446
Pro Salary Cap To Date	$74,415,505
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$546,783
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,222
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,862,500
Estimate Under Maximum Salary Cap of $79,500,000	$5,637,500
Estimate Over Minimum Salary Cap of $58,800,000	$15,062,500
Current Bank Account	$42,214,377
Projected Bank Account	$42,214,377

Pro Players Salaries
James van Riemsdyk	$7,000,000 (5)
Kevin Shattenkirk	$6,650,000 (6)
Derek Stepan	$6,500,000 (4)
Erik Johnson	$6,000,000 (9)
Mikael Backlund	$5,350,000 (6)
Alex Galchenyuk	$4,900,000 (4)
Alexander Wennberg	$4,900,000 (10)
Nazem Kadri	$4,500,000 (6)
Corey Perry	$4,312,500 (2)
Niklas Hjalmarsson	$4,100,000 (2)
Zach Bogosian (1 Way Contract)	$3,250,000 (4)
Andreas Athanasiou	$3,000,000 (4)
Brandon Dubinsky	$2,300,000 (3)
Nikita Zadorov	$2,150,000 (1)
Darcy Kuemper	$2,000,000 (1)
Erik Gustafsson	$1,200,000 (3)
Tyler Pitlick	$1,000,000 (4)
Nolan Patrick	$925,000 (4)
Kasperi Kapanen	$863,333 (1)
Artturi Lehkonen	$839,167 (1)
Jimmy Hayes	$750,000 (3)
Vince Dunn	$722,500 (4)
Jordan Binnington	$650,000 (2)
Total Pro Players	23
Salary Commitment
Year 9 : $73,862,500
Year 10 : $68,010,000
Year 11 : $58,947,500
Year 12 : $54,697,500
Salary Average Commitment
Year 9 : $73,862,500
Year 10 : $68,010,000
Year 11 : $58,947,500
Year 12 : $54,697,500
Salary Cap with 1 Way Contract
Year 9 : $73,862,500
Year 10 : $68,010,000
Year 11 : $58,947,500
Year 12 : $54,697,500

Farm Players Salaries
Anton Slepyshev	$92,500 (2)
Mitchell Moroz	$87,500 (1)
Nicklas Jensen	$86,333 (1)
Kyle Platzer	$73,500 (2)
Greg Chase	$71,500 (2)
Filip Hronek	$71,417 (5)
Ty Wishart	$70,000 (3)
Darcy Hordichuk	$70,000 (3)
Martin Gernat	$70,000 (3)
Eric Roy	$70,000 (1)
Bobby Sanguinetti	$70,000 (3)
Alan Quine	$70,000 (2)
Luke Opilka	$69,750 (4)
Dillon Simpson	$67,500 (3)
Antoine Bibeau	$67,500 (3)
Joey LaLeggia	$67,500 (3)
Scott Harrington	$67,500 (2)
Matt D'Agostini	$65,000 (4)
Roman Horak	$65,000 (4)
Craig Cunningham	$65,000 (4)
Mike Halmo	$65,000 (4)
Zac Rinaldo	$60,000 (2)
Jerome Gauthier-Leduc	$60,000 (1)
Jan Hejda	$60,000 (4)
Andrew Agozzino	$60,000 (1)
Max Friberg	$60,000 (1)
Chris Kelly	$60,000 (4)
Sami Aittokallio	$57,500 (1)
Total Farm Players	28
Salary Commitment
Year 9 : $1,920,000
Year 10 : $1,438,667
Year 11 : $1,003,667
Year 12 : $521,167
Salary Average Commitment
Year 9 : $1,920,000
Year 10 : $1,438,667
Year 11 : $1,003,667
Year 12 : $521,167

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBandT Center
Level 1:	6000 - $100 - 5,877 - 97.95%
Level 2:	5000 - $60 - 4,829 - 96.58%
Level 3:	2000 - $35 - 1,981 - 99.06%
Level 4:	5330 - $25 - 4,608 - 86.45%
Luxury :	920 - $200 - 889 - 96.61%
Total Capacity :	19250
Farm
Farm Level 1:	2000 - $35 - 1,550 - 77.52%
Farm Level 2:	1000 - $15 - 879 - 87.88%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,183 - 94.46%
Average Income per Game	$1,847,158
Year to Date Revenue	$75,733,473
Farm
Home Games Left	0
Average Attendance - %	2,429 - 80.97%
Average Income per Game	$100,497
Year to Date Revenue	$4,120,363
Expense
Pro Players Total Salaries	$76,812,222
Farm Players Total Salaries	$2,753,305
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,842,492
Farm Year To Date Expenses	$2,791,211
Pro Salary Cap To Date	$77,342,536
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$568,472
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,395
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,812,222
Estimate Under Maximum Salary Cap of $79,500,000	$2,687,778
Estimate Over Minimum Salary Cap of $58,800,000	$18,012,222
Current Bank Account	$106,315,307
Projected Bank Account	$106,315,307

Pro Players Salaries
Claude Giroux	$8,275,000 (3)
Ryan Getzlaf	$8,250,000 (5)
Sergei Bobrovsky	$7,450,000 (2)
Brent Seabrook	$5,625,000 (12)
Jason Zucker	$5,500,000 (10)
Jaden Schwartz	$5,350,000 (6)
Mika Zibanejad	$5,350,000 (8)
Hampus Lindholm	$5,205,556 (8)
Damon Severson	$4,166,666 (10)
Marco Scandella	$4,000,000 (4)
Casey Cizikas	$3,350,000 (3)
Carter Rowney (1 Way Contract)	$3,000,000 (4)
Esa Lindell	$2,200,000 (2)
Matt Hunwick	$2,200,000 (1)
Patrick Maroon	$1,750,000 (2)
Yanni Gourde	$1,000,000 (2)
Colin Smith	$995,000 (1)
Stefan Fournier	$995,000 (1)
Ty Rattie	$800,000 (2)
Sean Bergenheim	$750,000 (3)
David Rittich	$600,000 (1)
Total Pro Players	21
Salary Commitment
Year 9 : $76,812,222
Year 10 : $72,022,222
Year 11 : $58,822,222
Year 12 : $46,447,222
Salary Average Commitment
Year 9 : $76,812,222
Year 10 : $72,022,222
Year 11 : $58,822,222
Year 12 : $46,447,222
Salary Cap with 1 Way Contract
Year 9 : $76,812,222
Year 10 : $72,022,222
Year 11 : $58,822,222
Year 12 : $46,447,222

Farm Players Salaries
Scott Mayfield	$145,000 (10)
Brandon Gormley	$125,000 (1)
Bill Arnold	$99,500 (1)
Matt Tennyson	$99,500 (1)
Matt Bartkowski	$99,500 (1)
Johan Sundstrom	$99,500 (1)
Colin Jacobs	$99,500 (1)
Kevin Poulin	$99,500 (1)
David Gilbert	$99,500 (1)
Zac Larraza	$99,500 (1)
Ryan Culkin	$99,500 (1)
Teddy Purcell	$99,500 (1)
Drew Shore	$93,555 (1)
Dylan Olsen	$85,250 (1)
Brett Bellemore	$75,000 (3)
Ryan Craig	$75,000 (3)
Adam Almquist	$75,000 (3)
Cade Fairchild	$75,000 (3)
Tye McGinn	$75,000 (3)
Nick Deslauriers	$75,000 (3)
Lennart Petrell	$75,000 (3)
Garrett Wilson	$71,500 (1)
Kent Simpson	$69,483 (1)
Dominic Turgeon	$68,667 (2)
Dennis Wideman	$65,000 (1)
Alexander Pechursky	$65,000 (1)
Jason Jaffray	$65,000 (1)
Jarred Tinordi	$65,000 (2)
Blake Kessel	$65,000 (1)
Jay McClement	$65,000 (1)
Michael Houser	$64,350 (1)
Jesse Blacker	$60,500 (1)
Jared Staal	$60,000 (1)
Total Farm Players	33
Salary Commitment
Year 9 : $2,753,305
Year 10 : $803,667
Year 11 : $670,000
Year 12 : $145,000
Salary Average Commitment
Year 9 : $2,753,305
Year 10 : $803,667
Year 11 : $670,000
Year 12 : $145,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 5,903 - 98.39%
Level 2:	5000 - $60 - 4,919 - 98.38%
Level 3:	2000 - $35 - 1,991 - 99.57%
Level 4:	4188 - $25 - 4,188 - 100.00%
Luxury :	930 - $200 - 893 - 95.98%
Total Capacity :	18118
Farm
Farm Level 1:	2000 - $35 - 1,532 - 76.62%
Farm Level 2:	1000 - $25 - 600 - 60.05%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,894 - 98.77%
Average Income per Game	$1,845,228
Year to Date Revenue	$75,654,346
Farm
Home Games Left	0
Average Attendance - %	2,133 - 71.09%
Average Income per Game	$102,279
Year to Date Revenue	$4,193,433
Expense
Pro Players Total Salaries	$75,956,666
Farm Players Total Salaries	$2,443,918
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,866,552
Farm Year To Date Expenses	$2,451,329
Pro Salary Cap To Date	$76,366,540
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$562,181
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,103
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,956,666
Estimate Under Maximum Salary Cap of $79,500,000	$3,543,334
Estimate Over Minimum Salary Cap of $58,800,000	$17,156,666
Current Bank Account	$71,142,419
Projected Bank Account	$71,142,419

Pro Players Salaries
Brad Marchand	$6,125,000 (12)
David Backes	$6,000,000 (6)
Cam Atkinson	$5,875,000 (10)
Martin Jones	$5,750,000 (8)
J.T. Miller	$5,250,000 (6)
Troy Brouwer	$4,500,000 (3)
Sean Couturier	$4,333,333 (7)
Adam Henrique	$4,000,000 (2)
Alec Martinez	$4,000,000 (4)
Jake Muzzin	$4,000,000 (4)
Justin Braun	$3,800,000 (7)
James Reimer	$3,400,000 (5)
Ron Hainsey	$3,000,000 (2)
Teuvo Teravainen	$2,860,000 (1)
Jeff Petry	$2,750,000 (3)
John Moore	$2,750,000 (9)
Nic Dowd	$2,150,000 (4)
Jori Lehtera	$1,750,000 (4)
Brandon Montour	$925,000 (2)
Jake Debrusk	$863,333 (3)
Colin McDonald (1 Way Contract)	$650,000 (1)
-1 Way Contract Salary Cap :	$650,000
Mark Letestu	$650,000 (4)
Blake Comeau	$575,000 (2)
Total Pro Players	23
Salary Commitment
Year 9 : $75,956,666
Year 10 : $72,446,666
Year 11 : $63,946,666
Year 12 : $55,833,333
Salary Average Commitment
Year 9 : $75,956,665
Year 10 : $72,446,665
Year 11 : $63,946,665
Year 12 : $55,833,332
Salary Cap with 1 Way Contract
Year 9 : $75,956,666
Year 10 : $72,446,666
Year 11 : $63,946,666
Year 12 : $55,833,333

Farm Players Salaries
Jordan Nolan	$220,000 (4)
Eric Nystrom	$200,000 (4)
Michael Ryder	$166,667 (4)
Paul Carey	$95,000 (3)
Jacob Josefson	$95,000 (3)
Jiri Tlusty	$95,000 (3)
Patrick Wiercioch	$95,000 (3)
Jordan Greenway	$91,667 (2)
Eric Gryba	$90,000 (1)
Lias Andersson	$89,417 (2)
Nikolai Kulemin	$85,000 (3)
J.T. Brown	$85,000 (3)
Yann Danis	$85,000 (3)
Dalton Prout	$85,000 (3)
Toni Lydman	$75,000 (3)
Drake Batherson	$73,667 (4)
Reto Berra	$70,000 (2)
Niklas Svedberg	$70,000 (4)
Josh Archibald	$67,500 (1)
Peter Holland	$67,500 (2)
Shane O'Brien	$65,000 (2)
Dustin Jeffrey	$65,000 (3)
Mike Santorelli	$65,000 (3)
Curtis McKenzie	$65,000 (3)
Sergei Plotnikov	$65,000 (2)
Mark Arcobello	$60,000 (2)
Davis Drewiske	$57,500 (1)
Total Farm Players	27
Salary Commitment
Year 9 : $2,443,918
Year 10 : $2,228,918
Year 11 : $1,720,334
Year 12 : $730,334
Salary Average Commitment
Year 9 : $2,443,918
Year 10 : $2,228,918
Year 11 : $1,720,334
Year 12 : $730,334

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 4,050 - 67.51%
Level 2:	5000 - $65 - 3,350 - 67.01%
Level 3:	2000 - $35 - 1,346 - 67.28%
Level 4:	4628 - $25 - 3,121 - 67.44%
Luxury :	940 - $100 - 635 - 67.56%
Total Capacity :	18568
Farm
Farm Level 1:	2000 - $35 - 1,318 - 65.90%
Farm Level 2:	1000 - $25 - 600 - 59.96%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,503 - 67.33%
Average Income per Game	$2,645,810
Year to Date Revenue	$108,478,204
Farm
Home Games Left	0
Average Attendance - %	1,918 - 63.92%
Average Income per Game	$113,759
Year to Date Revenue	$4,664,120
Expense
Pro Players Total Salaries	$76,017,142
Farm Players Total Salaries	$2,230,425
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,790,308
Farm Year To Date Expenses	$2,220,225
Pro Salary Cap To Date	$76,301,363
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$569,979
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,522
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,017,142
Estimate Under Maximum Salary Cap of $79,500,000	$3,482,858
Estimate Over Minimum Salary Cap of $58,800,000	$17,217,142
Current Bank Account	$108,039,787
Projected Bank Account	$108,039,787

Pro Players Salaries
Aaron Ekblad	$7,500,000 (9)
Kris Letang	$7,250,000 (8)
Patrik Berglund	$6,100,000 (1)
Artemi Panarin	$6,000,000 (2)
Brandon Saad	$6,000,000 (4)
Corey Crawford	$6,000,000 (4)
Mikael Granlund	$5,750,000 (4)
Mikko Koivu	$5,500,000 (3)
Jared Spurgeon	$5,187,500 (3)
Travis Hamonic	$3,857,143 (4)
Michael Stone	$3,750,000 (1)
Bryan Rust	$3,500,000 (8)
Luke Glendening	$1,800,000 (6)
Juuse Saros	$1,500,000 (5)
Eric Fehr	$1,000,000 (3)
Michael Cammalleri	$1,000,000 (3)
Kyle Connor	$925,000 (2)
Henri Jokiharju	$925,000 (6)
Juuso Valimaki	$894,166 (6)
Tom Kuhnhackl	$800,000 (4)
Alex DeBrincat	$778,333 (4)
Total Pro Players	21
Salary Commitment
Year 9 : $76,017,142
Year 10 : $66,167,142
Year 11 : $50,534,999
Year 12 : $37,847,499
Salary Average Commitment
Year 9 : $75,457,619
Year 10 : $65,607,619
Year 11 : $58,682,619
Year 12 : $45,995,119
Salary Cap with 1 Way Contract
Year 9 : $76,017,142
Year 10 : $66,167,142
Year 11 : $59,242,142
Year 12 : $46,554,642

Farm Players Salaries
Alexey Marchenko	$145,000 (1)
Carson Soucy	$92,500 (1)
Zach Nastasiuk	$87,167 (1)
Zachary Senyshyn	$86,333 (3)
Christoph Bertschy	$85,342 (4)
Mario Lucia	$79,250 (1)
Jansen Harkins	$76,750 (3)
Chad Johnson	$75,000 (2)
Remi Elie	$73,500 (1)
Dennis Yan	$72,833 (3)
Nick Seeler	$72,500 (5)
Gustav Olofsson	$72,500 (1)
Adam Gilmour	$71,750 (1)
Stephen Michalek	$71,500 (1)
Vitek Vanecek	$71,417 (1)
Andrew Mangiapane	$70,500 (1)
Patrick Sieloff	$70,000 (4)
Dmytro Timashov	$69,333 (3)
Dylan Labbe	$69,250 (1)
Alexandre Carrier	$68,833 (3)
Chase Lang	$68,667 (1)
Pavel Jenys	$67,833 (1)
Johan Gustafsson	$66,500 (1)
Pontus Aberg	$65,000 (1)
Colton Jobke	$65,000 (1)
Kurtis Gabriel	$65,000 (1)
Curt Gogol	$65,000 (1)
Tyler Graovac	$65,000 (2)
Hunter Warner	$63,667 (1)
Christian Thomas	$57,500 (2)
Total Farm Players	30
Salary Commitment
Year 9 : $2,230,425
Year 10 : $799,424
Year 11 : $601,924
Year 12 : $227,842
Salary Average Commitment
Year 9 : $2,230,425
Year 10 : $799,424
Year 11 : $601,924
Year 12 : $227,842

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $103 - 5,879 - 97.99%
Level 2:	5000 - $59 - 4,887 - 97.74%
Level 3:	2000 - $40 - 1,685 - 84.26%
Level 4:	7373 - $20 - 4,866 - 66.00%
Luxury :	900 - $200 - 886 - 98.40%
Total Capacity :	21273
Farm
Farm Level 1:	2000 - $35 - 1,481 - 74.05%
Farm Level 2:	1000 - $15 - 861 - 86.07%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,203 - 85.57%
Average Income per Game	$1,907,250
Year to Date Revenue	$78,197,247
Farm
Home Games Left	0
Average Attendance - %	2,342 - 78.06%
Average Income per Game	$96,477
Year to Date Revenue	$3,955,538
Expense
Pro Players Total Salaries	$76,387,025
Farm Players Total Salaries	$2,240,083
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,514,624
Farm Year To Date Expenses	$2,176,231
Pro Salary Cap To Date	$77,014,657
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$565,346
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,593
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,387,025
Estimate Under Maximum Salary Cap of $79,500,000	$3,112,975
Estimate Over Minimum Salary Cap of $58,800,000	$17,587,025
Current Bank Account	$48,423,071
Projected Bank Account	$48,423,071

Pro Players Salaries
Semyon Varlamov (1 Way Contract)	$7,550,002 (4)
David Krejci	$7,250,000 (4)
Duncan Keith	$5,538,462 (8)
Tyler Myers	$5,500,000 (2)
Jeff Carter	$5,272,728 (8)
Chris Kreider	$4,325,000 (4)
Jay Bouwmeester	$4,320,000 (1)
Jonathan Ericsson	$4,250,000 (3)
Olli Maatta	$4,083,333 (8)
David Perron	$4,000,000 (8)
Ryan Nugent-Hopkins	$4,000,000 (3)
Cody Eakin	$3,850,000 (4)
Mikkel Boedker	$3,000,000 (1)
Carter Hutton	$2,750,000 (6)
Calle Jarnkrok	$2,000,000 (8)
Trevor Lewis	$2,000,000 (1)
Ryan Dzingel	$1,800,000 (2)
Alex Chiasson	$1,500,000 (2)
Jay Beagle	$1,500,000 (1)
Mark Borowiecki	$1,200,000 (4)
Erik Cernak	$697,500 (1)
Total Pro Players	21
Salary Commitment
Year 9 : $76,387,025
Year 10 : $64,869,525
Year 11 : $56,069,525
Year 12 : $47,819,525
Salary Average Commitment
Year 9 : $76,387,024
Year 10 : $64,869,524
Year 11 : $56,069,524
Year 12 : $47,819,524
Salary Cap with 1 Way Contract
Year 9 : $76,387,025
Year 10 : $64,869,525
Year 11 : $56,069,525
Year 12 : $47,819,525

Farm Players Salaries
Nicolas Deslauriers	$140,000 (4)
Mike McCarron	$140,000 (4)
Matthew Peca	$130,000 (3)
Josh Harding	$95,000 (2)
Jesperi Kotkaniemi	$92,500 (6)
Jason Dickinson	$87,500 (1)
Miro Aaltonen	$72,500 (1)
Ben Harpur	$72,500 (4)
Michael Amadio	$71,750 (1)
Adam Helewka	$70,500 (1)
Adam Clendening	$70,000 (2)
Brennan Evans	$70,000 (3)
Anton Volchenkov	$70,000 (3)
Brett Lernout	$65,333 (1)
Corey Tropp	$65,000 (2)
Alex Guptill	$65,000 (1)
Jonny Brodzinski	$65,000 (1)
Peter Stoykewych	$65,000 (1)
Jean-Sebastien Dea	$65,000 (1)
Troy Bourke	$65,000 (1)
Jim O'Brien	$65,000 (2)
Aaron Ness	$65,000 (2)
Cameron Darcy	$65,000 (1)
Edward Pasquale	$60,000 (2)
Andrew Alberts	$60,000 (2)
Austin Madaisky	$57,500 (2)
Kieran Millan	$57,500 (1)
Jiri Hudler	$57,500 (2)
Curtis Hamilton	$57,500 (2)
Rob Davison	$57,500 (2)
Total Farm Players	30
Salary Commitment
Year 9 : $2,240,083
Year 10 : $1,425,000
Year 11 : $715,000
Year 12 : $445,000
Salary Average Commitment
Year 9 : $2,240,083
Year 10 : $1,425,000
Year 11 : $715,000
Year 12 : $445,000

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $125 - 4,762 - 79.37%
Level 2:	5000 - $78 - 3,684 - 73.68%
Level 3:	2000 - $53 - 1,372 - 68.62%
Level 4:	3213 - $39 - 3,109 - 96.76%
Luxury :	900 - $249 - 697 - 77.50%
Total Capacity :	17113
Farm
Farm Level 1:	2000 - $35 - 1,531 - 76.56%
Farm Level 2:	1000 - $15 - 886 - 88.58%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13,625 - 79.62%
Average Income per Game	$1,862,884
Year to Date Revenue	$76,378,261
Farm
Home Games Left	0
Average Attendance - %	2,417 - 80.57%
Average Income per Game	$99,648
Year to Date Revenue	$4,085,580
Expense
Pro Players Total Salaries	$75,525,000
Farm Players Total Salaries	$1,806,333
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,700,000
Pro Year To Date Expenses	$75,211,776
Farm Year To Date Expenses	$1,819,680
Pro Salary Cap To Date	$74,711,830
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$559,007
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,380
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,225,000
Estimate Under Maximum Salary Cap of $79,500,000	$1,275,000
Estimate Over Minimum Salary Cap of $58,800,000	$19,425,000
Current Bank Account	$47,765,666
Projected Bank Account	$47,765,666

Pro Players Salaries
Anze Kopitar	$10,000,000 (7)
Ryan O'Reilly	$7,500,000 (9)
Pekka Rinne	$7,000,000 (2)
Mark Giordano	$6,750,000 (5)
Nick Leddy	$5,500,000 (4)
Ondrej Palat	$5,300,000 (6)
Anton Stralman	$4,500,000 (1)
Justin Williams	$4,500,000 (2)
David Savard	$4,250,000 (5)
Josh Manson	$4,100,000 (7)
Joe Pavelski	$3,000,000 (1)
Reilly Smith	$2,500,000 (3)
Tyler Bozak	$2,500,000 (5)
Curtis McElhinney	$1,500,000 (1)
Derrick Pouliot	$1,100,000 (2)
Magnus Paajarvi	$1,000,000 (4)
Matthew Tkachuk	$925,000 (2)
Scottie Upshall	$900,000 (2)
Joel Ward	$700,000 (4)
Kyle Brodziak	$700,000 (2)
Nate Thompson	$650,000 (2)
Chris Wideman	$650,000 (3)
Total Pro Players	22
Salary Commitment
Year 9 : $75,525,000
Year 10 : $66,525,000
Year 11 : $50,750,000
Year 12 : $47,600,000
Salary Average Commitment
Year 9 : $75,525,000
Year 10 : $66,525,000
Year 11 : $50,750,000
Year 12 : $47,600,000
Salary Cap with 1 Way Contract
Year 9 : $75,525,000
Year 10 : $66,525,000
Year 11 : $50,750,000
Year 12 : $47,600,000

Farm Players Salaries
Jayce Hawryluk	$92,500 (1)
Emile Poirier	$90,000 (4)
Nikita Pavlychev	$80,000 (4)
Emil Pettersson	$74,250 (1)
Blake Speers	$72,833 (3)
Justin Kirkland	$71,750 (1)
Morgan Klimchuk	$70,000 (2)
Jared Coreau	$70,000 (4)
Marek Mazanec	$70,000 (4)
Ryan Jones	$65,000 (1)
Mark Cundari	$65,000 (1)
Taylor Beck	$65,000 (1)
Tomas Vincour	$65,000 (1)
Viktor Svedberg	$65,000 (1)
Chris Mason	$65,000 (1)
Dylan McIlrath	$65,000 (2)
Alex Biega	$60,000 (2)
Nathan Paetsch	$60,000 (1)
Chad Rau	$60,000 (1)
Bryan Rodney	$60,000 (1)
Matt MacKenzie	$60,000 (1)
Brendon Nash	$60,000 (1)
Stephen Weiss	$60,000 (1)
Kevin Klein	$60,000 (1)
Michael Kantor	$60,000 (1)
Steve Moses	$60,000 (1)
Joey Hishon	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 9 : $1,806,333
Year 10 : $577,833
Year 11 : $382,833
Year 12 : $310,000
Salary Average Commitment
Year 9 : $1,806,333
Year 10 : $577,833
Year 11 : $382,833
Year 12 : $310,000

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $150 - 4,050 - 67.49%
Level 2:	5000 - $85 - 3,379 - 67.58%
Level 3:	2000 - $55 - 1,329 - 66.47%
Level 4:	3645 - $50 - 2,463 - 67.58%
Luxury :	980 - $250 - 684 - 69.80%
Total Capacity :	17625
Farm
Farm Level 1:	2000 - $35 - 1,496 - 74.78%
Farm Level 2:	1000 - $15 - 872 - 87.20%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	11,905 - 67.55%
Average Income per Game	$1,880,287
Year to Date Revenue	$77,091,751
Farm
Home Games Left	0
Average Attendance - %	2,368 - 78.92%
Average Income per Game	$97,480
Year to Date Revenue	$3,996,688
Expense
Pro Players Total Salaries	$71,885,556
Farm Players Total Salaries	$3,035,580
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,095,653
Farm Year To Date Expenses	$3,039,883
Pro Salary Cap To Date	$72,595,676
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$532,247
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$22,486
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,885,556
Estimate Under Maximum Salary Cap of $79,500,000	$7,614,444
Estimate Over Minimum Salary Cap of $58,800,000	$13,085,556
Current Bank Account	$120,428,131
Projected Bank Account	$120,428,131

Pro Players Salaries
Johnny Boychuk (1 Way Contract)	$6,500,001 (4)
Alex Pietrangelo	$6,500,000 (4)
Roberto Luongo (1 Way Contract)	$6,000,000 (4)
Tom Wilson	$5,166,666 (10)
Ian Cole	$4,250,000 (6)
Thomas Hickey (1 Way Contract)	$4,000,000 (4)
Andrew Shaw	$3,900,000 (8)
Connor Murphy	$3,850,000 (7)
Cal Clutterbuck	$3,500,000 (8)
Antoine Roussel (1 Way Contract)	$3,200,000 (4)
Chris Stewart	$3,000,000 (2)
Loui Eriksson	$3,000,000 (3)
Brett Ritchie	$2,750,000 (1)
Adam McQuaid	$2,750,000 (2)
Cody Franson	$2,000,000 (2)
Josh Anderson	$1,850,000 (3)
Zac Dalpe (1 Way Contract)	$1,555,555 (4)
-1 Way Contract Salary Cap :	$1,555,555
Markus Granlund	$1,475,000 (1)
Jon Merrill	$1,375,000 (3)
Clarke MacArthur (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$1,000,000
Melker Karlsson	$925,000 (1)
Timo Meier	$894,167 (1)
Pavel Zacha	$894,167 (1)
Christian Folin	$800,000 (2)
Anton Forsberg	$750,000 (2)
Total Pro Players	25
Salary Commitment
Year 9 : $71,885,556
Year 10 : $64,947,222
Year 11 : $54,647,222
Year 12 : $48,422,222
Salary Average Commitment
Year 9 : $71,885,556
Year 10 : $64,947,222
Year 11 : $54,647,222
Year 12 : $48,422,222
Salary Cap with 1 Way Contract
Year 9 : $71,885,556
Year 10 : $64,947,222
Year 11 : $54,647,222
Year 12 : $48,422,222

Farm Players Salaries
Jordan Weal	$175,000 (2)
Carlo Colaiacovo	$155,556 (4)
Brendan Mikkelson	$155,556 (4)
Chris Terry	$155,556 (4)
Brad Thiessen	$155,556 (4)
Mikhail Grabovski	$111,111 (4)
Steve Bernier	$110,000 (1)
Erik Gustafsson	$100,000 (4)
Adam Gaudette	$91,667 (4)
Mirco Mueller	$89,417 (1)
Daniel O'Regan	$87,413 (2)
Gabriel Carlsson	$86,417 (3)
Michael Dal Colle	$86,333 (2)
Joshua Ho-Sang	$86,333 (2)
Brandon Burlon	$85,000 (1)
Mikael Wikstrand	$81,333 (1)
Tyler Moy	$79,250 (1)
Rudolfs Balcers	$75,917 (3)
Ryan Olsen	$75,000 (3)
Cal Heeter	$75,000 (3)
Oliver Kylington	$73,083 (3)
Reid Boucher	$72,500 (2)
Julius Bergman	$71,417 (2)
Scott Wedgewood	$70,000 (2)
Rourke Chartier	$69,750 (3)
Alexandre Mallet	$68,417 (1)
Joseph Blandisi	$68,000 (2)
Graham Black	$65,000 (1)
Stefan Matteau	$65,000 (2)
Ryan Murphy	$65,000 (2)
Alexander Urbom	$57,500 (1)
John Erskine	$57,500 (2)
T.J. Brennan	$57,500 (2)
David Wohlberg	$57,500 (2)
Total Farm Players	34
Salary Commitment
Year 9 : $3,035,582
Year 10 : $2,399,664
Year 11 : $1,380,169
Year 12 : $925,002
Salary Average Commitment
Year 9 : $3,035,582
Year 10 : $2,399,664
Year 11 : $1,380,169
Year 12 : $925,002

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $150 - 3,976 - 66.26%
Level 2:	5000 - $85 - 3,418 - 68.36%
Level 3:	2000 - $50 - 1,438 - 71.91%
Level 4:	2404 - $45 - 2,402 - 99.93%
Luxury :	830 - $300 - 578 - 69.61%
Total Capacity :	16234
Farm
Farm Level 1:	2000 - $35 - 1,520 - 76.00%
Farm Level 2:	1000 - $15 - 866 - 86.63%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	11,812 - 72.76%
Average Income per Game	$1,847,879
Year to Date Revenue	$75,763,032
Farm
Home Games Left	0
Average Attendance - %	2,386 - 79.55%
Average Income per Game	$98,635
Year to Date Revenue	$4,044,026
Expense
Pro Players Total Salaries	$58,796,167
Farm Players Total Salaries	$1,551,000
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,300,000
Pro Year To Date Expenses	$60,507,937
Farm Year To Date Expenses	$1,694,276
Pro Salary Cap To Date	$60,007,922
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$436,001
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,489
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$61,096,167
Estimate Under Maximum Salary Cap of $79,500,000	$18,403,833
Estimate Over Minimum Salary Cap of $58,800,000	$2,296,167
Current Bank Account	$88,229,363
Projected Bank Account	$88,229,363

Pro Players Salaries
Connor McDavid	$12,500,000 (16)
Jack Eichel	$10,000,000 (16)
Nathan MacKinnon	$6,300,000 (9)
Aleksander Barkov	$5,900,000 (7)
Seth Jones	$5,400,000 (7)
Dainius Zubrus (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$3,000,000
Craig Anderson	$2,500,000 (4)
Peter Budaj	$1,300,000 (2)
Sebastian Aho	$925,000 (1)
Rasmus Dahlin	$925,000 (6)
Mitch Marner	$864,167 (1)
Mikko Rantanen	$832,000 (1)
Oscar Fantenberg	$650,000 (2)
Tim Heed	$650,000 (1)
Andrew O'Brien	$650,000 (3)
Marcus Vela (1 Way Contract)	$650,000 (4)
-1 Way Contract Salary Cap :	$650,000
Will Acton	$650,000 (4)
John Albert	$650,000 (4)
Anthony Peluso	$650,000 (4)
Mark Stuart	$650,000 (3)
Jake Dowell	$650,000 (4)
Matt Carey	$650,000 (4)
Carl Klingberg	$650,000 (4)
Jordan Caron	$600,000 (2)
Guillaume Gelinas	$600,000 (2)
Total Pro Players	25
Salary Commitment
Year 9 : $58,796,167
Year 10 : $52,525,000
Year 11 : $49,375,000
Year 12 : $48,075,000
Salary Average Commitment
Year 9 : $58,796,167
Year 10 : $52,525,000
Year 11 : $49,375,000
Year 12 : $48,075,000
Salary Cap with 1 Way Contract
Year 9 : $58,796,167
Year 10 : $52,525,000
Year 11 : $49,375,000
Year 12 : $48,075,000

Farm Players Salaries
Jeremy Smith	$95,000 (3)
Joe Sova	$66,000 (4)
Andrew Yogan	$65,000 (4)
Kevin Goumas	$65,000 (4)
Chris McKelvie	$65,000 (4)
Cody Sol	$65,000 (4)
Kenton Helgsen	$65,000 (3)
Jason Clark	$65,000 (4)
Axel Blomqvist	$65,000 (3)
Keegan Kanzig	$65,000 (4)
Joe Lavin	$65,000 (4)
Matthew Konan	$65,000 (1)
Roman Cervenka	$65,000 (4)
Stephon Williams	$65,000 (3)
Jeremie Blain	$65,000 (4)
Daniel Maggio	$65,000 (4)
Chris Driedger	$65,000 (3)
Connor Crisp	$60,000 (2)
Danick Gauthier	$60,000 (2)
Raphael Bussieres	$60,000 (2)
Joshua Shalla	$60,000 (2)
Travis Ewanyk	$60,000 (2)
Roy Radke	$57,500 (2)
Joel Daccord	$57,500 (1)
Total Farm Players	24
Salary Commitment
Year 9 : $1,551,000
Year 10 : $1,428,500
Year 11 : $1,071,000
Year 12 : $716,000
Salary Average Commitment
Year 9 : $1,551,000
Year 10 : $1,428,500
Year 11 : $1,071,000
Year 12 : $716,000

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $124 - 5,649 - 94.14%
Level 2:	5000 - $75 - 3,978 - 79.56%
Level 3:	2000 - $46 - 1,569 - 78.45%
Level 4:	4180 - $40 - 3,140 - 75.12%
Luxury :	820 - $300 - 587 - 71.56%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,539 - 76.95%
Farm Level 2:	1000 - $15 - 866 - 86.60%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,922 - 82.90%
Average Income per Game	$2,045,156
Year to Date Revenue	$83,851,399
Farm
Home Games Left	0
Average Attendance - %	2,405 - 80.17%
Average Income per Game	$99,612
Year to Date Revenue	$4,084,112
Expense
Pro Players Total Salaries	$67,864,166
Farm Players Total Salaries	$2,051,642
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$68,380,999
Farm Year To Date Expenses	$2,065,100
Pro Salary Cap To Date	$67,880,930
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$502,678
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,197
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$67,864,166
Estimate Under Maximum Salary Cap of $79,500,000	$11,635,834
Estimate Over Minimum Salary Cap of $58,800,000	$9,064,166
Current Bank Account	$93,869,681
Projected Bank Account	$93,869,681

Pro Players Salaries
Joe Thornton	$14,600,000 (1)
Cory Schneider	$6,000,000 (2)
Brooks Orpik	$5,500,000 (2)
Mike Green	$5,375,000 (4)
Jaccob Slavin	$5,300,000 (13)
Shea Theodore	$5,200,000 (14)
Elias Lindholm	$4,850,000 (12)
Dan Girardi	$3,000,000 (1)
Riley Nash	$2,750,000 (5)
Oliver Bjorkstrand	$2,500,000 (6)
Anton Khudobin	$2,500,000 (4)
Alex Tuch	$925,000 (1)
Pavel Buchnevich	$925,000 (1)
Anthony Beauvillier	$894,167 (1)
Adrian Kempe	$894,167 (1)
Tyson Jost	$885,833 (3)
Danton Heinen	$872,500 (1)
Jakub Vrana	$863,333 (1)
Sonny Milano	$863,333 (1)
Haydn Fleury	$863,333 (1)
Travis Sanheim	$863,333 (1)
Brandon Carlo	$789,167 (1)
Anthony Duclair	$650,000 (2)
Total Pro Players	23
Salary Commitment
Year 9 : $67,864,166
Year 10 : $41,510,833
Year 11 : $29,360,833
Year 12 : $28,475,000
Salary Average Commitment
Year 9 : $70,496,166
Year 10 : $41,510,833
Year 11 : $29,360,833
Year 12 : $28,475,000
Salary Cap with 1 Way Contract
Year 9 : $67,864,166
Year 10 : $41,510,833
Year 11 : $29,360,833
Year 12 : $28,475,000

Farm Players Salaries
Henri Ikonen	$149,000 (3)
Luke Kunin	$92,500 (3)
Colin White	$92,500 (1)
Tyler Motte	$92,500 (2)
Thatcher Demko	$92,500 (1)
Denis Gurianov	$89,417 (3)
Laurent Dauphin	$78,750 (2)
Anthony Stolarz	$76,125 (2)
Cristoval Nieves	$70,850 (2)
Samuel Morin	$70,000 (5)
Linden Vey	$70,000 (2)
Matt Puempel	$67,500 (4)
Alexandre Grenier	$65,000 (1)
Scott Sabourin	$65,000 (1)
Alex Plante	$65,000 (1)
Dylan Blujus	$65,000 (1)
Patrick Shea	$65,000 (1)
Clayton Stoner	$65,000 (1)
Adam Tambellini	$65,000 (2)
Kris Foucault	$65,000 (1)
Justin Shugg	$65,000 (1)
Anton Lander	$65,000 (1)
Laurent Brossoit	$65,000 (1)
Ben Hanowski	$65,000 (1)
David Ullstrom	$57,500 (2)
Brenden Kichton	$57,500 (2)
Darren Dietz	$57,500 (2)
Cody McLeod	$57,500 (2)
Total Farm Players	28
Salary Commitment
Year 9 : $2,051,642
Year 10 : $1,151,642
Year 11 : $468,417
Year 12 : $137,500
Salary Average Commitment
Year 9 : $2,051,642
Year 10 : $1,151,642
Year 11 : $468,417
Year 12 : $137,500

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5,735 - 95.58%
Level 2:	5000 - $60 - 4,811 - 96.23%
Level 3:	2000 - $35 - 1,934 - 96.72%
Level 4:	6600 - $25 - 4,498 - 68.16%
Luxury :	900 - $200 - 868 - 96.49%
Total Capacity :	20500
Farm
Farm Level 1:	2000 - $35 - 1,527 - 76.33%
Farm Level 2:	1000 - $15 - 856 - 85.65%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,847 - 87.06%
Average Income per Game	$1,811,864
Year to Date Revenue	$74,286,406
Farm
Home Games Left	0
Average Attendance - %	2,383 - 79.44%
Average Income per Game	$98,758
Year to Date Revenue	$4,049,068
Expense
Pro Players Total Salaries	$71,462,500
Farm Players Total Salaries	$1,973,749
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,125,000
Pro Year To Date Expenses	$71,579,719
Farm Year To Date Expenses	$2,076,782
Pro Salary Cap To Date	$70,579,780
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$532,812
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,620
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,587,500
Estimate Under Maximum Salary Cap of $79,500,000	$1,912,500
Estimate Over Minimum Salary Cap of $58,800,000	$18,787,500
Current Bank Account	$38,665,724
Projected Bank Account	$38,665,724

Pro Players Salaries
Carey Price (1 Way Contract)	$12,000,000 (1)
Kyle Turris	$6,000,000 (11)
Jordan Eberle	$6,000,000 (2)
Mike Hoffman	$5,187,500 (4)
Marc Methot	$4,900,000 (2)
Kris Russell	$4,500,000 (2)
Michael Frolik	$4,300,000 (3)
Nick Bjugstad	$4,100,000 (6)
Brett Pesce	$4,025,000 (12)
Patrick Eaves	$4,000,000 (3)
Josh Morrissey	$3,150,000 (4)
Tyler Ennis	$3,000,000 (1)
Brett Connolly	$1,500,000 (1)
Kevin Connauton	$1,375,000 (3)
Joonas Donskoi	$1,200,000 (2)
Matt Read	$1,100,000 (1)
Nick Schmaltz	$925,000 (2)
Al Montoya	$900,000 (2)
Fredrik Claesson	$700,000 (1)
Joakim Ryan	$650,000 (2)
Connor Brickley	$650,000 (1)
Greg McKegg	$650,000 (1)
Barclay Goodrow	$650,000 (1)
Total Pro Players	23
Salary Commitment
Year 9 : $71,462,500
Year 10 : $51,212,500
Year 11 : $32,137,500
Year 12 : $22,462,500
Salary Average Commitment
Year 9 : $71,462,500
Year 10 : $51,212,500
Year 11 : $32,137,500
Year 12 : $22,462,500
Salary Cap with 1 Way Contract
Year 9 : $71,462,500
Year 10 : $51,212,500
Year 11 : $32,137,500
Year 12 : $22,462,500

Farm Players Salaries
Devon Toews	$92,500 (2)
Ben Sexton	$92,500 (3)
Vladislav Kamenev	$83,333 (1)
Andreas Englund	$77,583 (1)
Andrew Campbell	$75,000 (3)
Adam Morrison	$75,000 (3)
Ben Scrivens	$75,000 (3)
Yann Sauve	$75,000 (3)
Mark Fraser	$75,000 (3)
Ryan White	$75,000 (3)
Zach Redmond	$75,000 (3)
Victor Bartley	$75,000 (3)
Stuart Percy	$75,000 (3)
Jeff Frazee	$75,000 (3)
Zach Sanford	$72,500 (1)
Francis Perron	$70,333 (1)
Michael Paliotta	$70,000 (4)
Brady Brassart	$70,000 (4)
Dana Tyrell	$70,000 (4)
Bobby Farnham	$70,000 (4)
Darian Dziurzynski	$70,000 (4)
Jack Campbell	$67,500 (4)
Michael Bournival	$65,000 (2)
Max McCormick	$65,000 (1)
Jamie Devane	$65,000 (1)
Chris Porter	$65,000 (1)
Josh Caron	$57,500 (2)
Total Farm Players	27
Salary Commitment
Year 9 : $1,973,749
Year 10 : $1,475,000
Year 11 : $1,260,000
Year 12 : $417,500
Salary Average Commitment
Year 9 : $1,973,749
Year 10 : $1,475,000
Year 11 : $1,260,000
Year 12 : $417,500

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $150 - 4,006 - 66.77%
Level 2:	5000 - $85 - 3,434 - 68.67%
Level 3:	2000 - $50 - 1,412 - 70.61%
Level 4:	5619 - $45 - 3,652 - 64.99%
Luxury :	900 - $300 - 595 - 66.14%
Total Capacity :	19519
Farm
Farm Level 1:	2000 - $35 - 1,548 - 77.39%
Farm Level 2:	1000 - $15 - 876 - 87.63%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13,099 - 67.11%
Average Income per Game	$1,946,322
Year to Date Revenue	$79,799,195
Farm
Home Games Left	0
Average Attendance - %	2,424 - 80.80%
Average Income per Game	$100,303
Year to Date Revenue	$4,112,408
Expense
Pro Players Total Salaries	$76,737,795
Farm Players Total Salaries	$1,880,000
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,800,000
Pro Year To Date Expenses	$76,820,162
Farm Year To Date Expenses	$1,935,422
Pro Salary Cap To Date	$76,320,106
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$567,925
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,926
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,537,795
Estimate Under Maximum Salary Cap of $79,500,000	$962,205
Estimate Over Minimum Salary Cap of $58,800,000	$19,737,795
Current Bank Account	$76,591,931
Projected Bank Account	$76,591,931

Pro Players Salaries
Henrik Lundqvist	$8,500,000 (3)
Ryan Suter	$7,538,462 (12)
Gabriel Landeskog	$5,571,000 (3)
Justin Schultz	$5,500,000 (3)
Alex Goligoski	$5,475,000 (6)
Patric Hornqvist	$5,300,000 (10)
Gustav Nyquist	$4,750,000 (2)
Brock Nelson	$4,250,000 (4)
Vladislav Namestnikov	$4,000,000 (4)
Brenden Dillon	$3,270,000 (3)
Conor Sheary	$3,000,000 (4)
Michael Del Zotto	$3,000,000 (1)
Jaroslav Halak	$2,750,000 (4)
Erik Haula	$2,750,000 (4)
Mark Pysyk	$2,733,333 (4)
Jannik Hansen	$2,500,000 (1)
Dominic Moore	$1,200,000 (1)
Paul Byron	$1,100,000 (1)
Tomas Jurco	$800,000 (2)
Josh Jooris	$800,000 (1)
Tommy Wingels	$700,000 (1)
Matt Stajan	$650,000 (4)
Yannick Weber	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 9 : $76,737,795
Year 10 : $66,837,795
Year 11 : $61,287,795
Year 12 : $38,446,795
Salary Average Commitment
Year 9 : $76,737,795
Year 10 : $66,837,795
Year 11 : $61,287,795
Year 12 : $38,446,795
Salary Cap with 1 Way Contract
Year 9 : $76,737,795
Year 10 : $66,837,795
Year 11 : $61,287,795
Year 12 : $38,446,795

Farm Players Salaries
Louis Domingue	$115,000 (1)
Joe Vitale	$80,000 (1)
Andrew Gordon	$75,000 (3)
Stephen Gionta	$75,000 (3)
Nate Guenin	$75,000 (1)
Drayson Bowman	$75,000 (3)
Jamie McBain	$75,000 (3)
Cameron Schilling	$75,000 (3)
Mark Visentin	$75,000 (3)
Scott Munroe	$75,000 (3)
Toni Rajala	$75,000 (3)
Tommi Kivisto	$75,000 (3)
Daniel Bang	$75,000 (3)
Joshua Winquist	$65,000 (3)
Anthony Camara	$65,000 (3)
Derek Meech	$65,000 (1)
Brendan Shinnimin	$65,000 (1)
Brandon Bollig	$65,000 (1)
Chris Butler	$62,500 (1)
Jiri Sekac	$60,000 (1)
Joni Ortio	$60,000 (1)
Cal O'Reilly	$60,000 (1)
Chris Mueller	$60,000 (1)
Taylor Fedun	$60,000 (1)
Sebastian Collberg	$57,500 (1)
Petr Straka	$57,500 (3)
Ben Johnson	$57,500 (2)
Total Farm Players	27
Salary Commitment
Year 9 : $1,880,000
Year 10 : $995,000
Year 11 : $937,500
Year 12 : $0
Salary Average Commitment
Year 9 : $1,880,000
Year 10 : $995,000
Year 11 : $937,500
Year 12 : $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 - 3,903 - 65.05%
Level 3:	4000 - $50 - 2,600 - 65.00%
Level 4:	4087 - $45 - 2,854 - 69.82%
Luxury :	1000 - $300 - 651 - 65.10%
Total Capacity :	23087
Farm
Farm Level 1:	2000 - $28 - 1,762 - 88.09%
Farm Level 2:	1000 - $10 - 885 - 88.54%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,208 - 65.87%
Average Income per Game	$2,332,565
Year to Date Revenue	$95,635,182
Farm
Home Games Left	0
Average Attendance - %	2,647 - 88.24%
Average Income per Game	$86,698
Year to Date Revenue	$3,554,612
Expense
Pro Players Total Salaries	$78,395,962
Farm Players Total Salaries	$2,306,984
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,949,317
Farm Year To Date Expenses	$2,294,360
Pro Salary Cap To Date	$76,949,309
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$583,794
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,089
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,395,962
Estimate Under Maximum Salary Cap of $79,500,000	$1,104,038
Estimate Over Minimum Salary Cap of $58,800,000	$19,595,962
Current Bank Account	$136,197,268
Projected Bank Account	$136,197,268

Pro Players Salaries
Alexander Ovechkin	$9,538,462 (6)
Sidney Crosby	$8,700,000 (14)
Steven Stamkos	$8,500,000 (11)
James Neal	$7,000,000 (3)
Phil Kessel	$6,800,000 (7)
Rasmus Ristolainen	$5,400,000 (8)
Noah Hanifin	$4,950,000 (12)
Marian Gaborik	$4,875,000 (5)
Brian Dumoulin	$4,100,000 (10)
Matt Murray	$3,750,000 (3)
Tanner Pearson	$3,750,000 (6)
Ryan Strome	$3,100,000 (4)
Jared McCann	$1,250,000 (3)
Nick Bonino	$1,000,000 (4)
Deryk Engelland	$1,000,000 (2)
Auston Matthews	$925,000 (2)
Ivan Provorov	$894,167 (2)
Mathew Barzal	$863,333 (4)
Ryan Miller	$750,000 (1)
Brandon Davidson	$650,000 (2)
Robert Bortuzzo	$600,000 (2)
Total Pro Players	21
Salary Commitment
Year 9 : $78,395,962
Year 10 : $77,645,962
Year 11 : $73,576,795
Year 12 : $61,576,795
Salary Average Commitment
Year 9 : $78,395,962
Year 10 : $77,645,962
Year 11 : $73,576,795
Year 12 : $61,576,795
Salary Cap with 1 Way Contract
Year 9 : $78,395,962
Year 10 : $77,645,962
Year 11 : $73,576,795
Year 12 : $61,576,795

Farm Players Salaries
Andrey Makarov	$90,000 (3)
Nail Yakupov	$87,500 (2)
Alexander Volkov	$86,417 (4)
Dominik Uher	$81,300 (2)
Griffin Reinhart	$80,000 (1)
Kevin Gravel	$78,500 (2)
David Musil	$78,100 (2)
Mike Reilly	$75,000 (2)
Ben Holmstrom	$70,000 (3)
Alexander Sulzer	$65,000 (4)
Arron Asham	$65,000 (3)
Pierre-Marc Bouchard	$65,000 (4)
Karri Ramo	$65,000 (4)
Niklas Backstrom	$65,000 (4)
Mike Ribeiro	$65,000 (4)
Matt Cooke	$65,000 (4)
Barry Goers	$65,000 (4)
Mike Zigomanis	$65,000 (4)
Adam Payerl	$62,667 (2)
Tanner Glass	$60,000 (2)
Jordin Tootoo	$60,000 (3)
Ilya Bryzgalov	$60,000 (2)
Conor Allen	$60,000 (1)
David Booth	$60,000 (3)
Jujhar Khaira	$57,500 (2)
Rihards Bukarts	$57,500 (2)
Michal Jordan	$57,500 (1)
Tanner Kero	$57,500 (2)
Veeti Vainio	$57,500 (2)
Maxime Talbot	$57,500 (3)
Zack Phillips	$57,500 (2)
Christopher Gibson	$57,500 (4)
Matia Marcantuoni	$57,500 (4)
Dany Heatley	$57,500 (4)
Nick D'Agostino	$57,500 (2)
Total Farm Players	35
Salary Commitment
Year 9 : $2,306,984
Year 10 : $2,109,484
Year 11 : $1,181,417
Year 12 : $778,917
Salary Average Commitment
Year 9 : $2,306,984
Year 10 : $2,109,484
Year 11 : $1,181,417
Year 12 : $778,917

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 5,881 - 98.01%
Level 2:	5000 - $60 - 4,874 - 97.48%
Level 3:	2000 - $35 - 1,965 - 98.27%
Level 4:	3626 - $25 - 3,626 - 100.00%
Luxury :	870 - $200 - 857 - 98.55%
Total Capacity :	17496
Farm
Farm Level 1:	2000 - $35 - 1,541 - 77.05%
Farm Level 2:	1000 - $15 - 884 - 88.43%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,204 - 98.33%
Average Income per Game	$1,805,038
Year to Date Revenue	$74,006,577
Farm
Home Games Left	0
Average Attendance - %	2,425 - 80.84%
Average Income per Game	$100,126
Year to Date Revenue	$4,105,157
Expense
Pro Players Total Salaries	$64,800,001
Farm Players Total Salaries	$2,174,582
Coaches Total Salaries	$1,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,250,000
Pro Year To Date Expenses	$63,610,769
Farm Year To Date Expenses	$2,138,698
Pro Salary Cap To Date	$63,110,747
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$480,147
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,108
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$66,050,001
Estimate Under Maximum Salary Cap of $79,500,000	$13,449,999
Estimate Over Minimum Salary Cap of $58,800,000	$7,250,001
Current Bank Account	$15,443,284
Projected Bank Account	$15,443,284

Pro Players Salaries
Mark Scheifele	$6,125,000 (11)
Filip Forsberg	$6,000,000 (7)
Dougie Hamilton	$5,750,000 (4)
Ben Bishop	$4,916,667 (10)
Vincent Trocheck	$4,750,000 (8)
Max Pacioretty	$4,500,000 (2)
Spencer Foo (1 Way Contract)	$4,000,000 (1)
-1 Way Contract Salary Cap :	$4,000,000
Ryan Spooner	$4,000,000 (2)
Bobby Ryan	$3,625,000 (8)
Luca Sbisa (1 Way Contract)	$3,200,000 (4)
Karl Alzner	$3,000,000 (2)
Colin Miller	$2,850,000 (1)
Mike Condon	$2,500,000 (1)
Devin Shore	$1,990,000 (4)
Sean Kuraly	$1,275,000 (5)
Patrik Laine	$925,000 (2)
Charlie McAvoy	$916,667 (3)
Joel Eriksson Ek	$864,167 (1)
Duncan Siemens	$825,000 (4)
Jake Dotchin	$812,500 (1)
Stefan Noesen	$700,000 (4)
Joel Vermin (1 Way Contract)	$650,000 (3)
-1 Way Contract Salary Cap :	$650,000
Colton Sissons	$625,000 (1)
Total Pro Players	23
Salary Commitment
Year 9 : $64,800,001
Year 10 : $53,148,334
Year 11 : $40,723,334
Year 12 : $39,156,667
Salary Average Commitment
Year 9 : $64,800,002
Year 10 : $53,148,335
Year 11 : $40,723,335
Year 12 : $39,156,668
Salary Cap with 1 Way Contract
Year 9 : $64,800,001
Year 10 : $53,148,334
Year 11 : $40,723,334
Year 12 : $39,156,667

Farm Players Salaries
Antii Suomela	$97,500 (3)
Anders Bjork	$95,000 (3)
CJ Smith	$92,500 (3)
Mitchell Stephens	$83,333 (3)
Cameron Hughes	$79,250 (5)
Nick Ellis	$77,500 (1)
Noah Rod	$76,333 (3)
Nikita Nesterov	$72,500 (1)
Gustavo Bouramman	$72,000 (3)
Calvin Thurkauf	$71,500 (3)
Teddy Blueger	$70,500 (1)
Andrew Poturalski	$70,500 (1)
Adam Johnson	$70,000 (3)
Philippe Myers	$67,833 (3)
Filip Sandberg	$65,000 (1)
Ziyat Paigin	$65,000 (3)
Mitch Hults	$65,000 (3)
Anthony Greco	$65,000 (3)
Philip Holm	$65,000 (3)
Kiefer Sherwood	$65,000 (3)
Rinat Valiev	$65,000 (3)
Reece Scarlett	$65,000 (1)
Brady Vail	$65,000 (3)
Nathan Lieuwen	$65,000 (1)
Jesse Graham	$65,000 (1)
Jonathan Racine	$65,000 (3)
Jeremy Gregoire	$63,333 (1)
Markus Hannikainen	$62,500 (1)
Alex Gudbranson	$57,500 (1)
Miroslav Svoboda	$57,500 (1)
Daniel Brickley	$57,500 (1)
Total Farm Players	31
Salary Commitment
Year 9 : $2,174,582
Year 10 : $1,325,249
Year 11 : $1,325,249
Year 12 : $79,250
Salary Average Commitment
Year 9 : $2,174,582
Year 10 : $1,325,249
Year 11 : $1,325,249
Year 12 : $79,250

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - $100 - 5,911 - 98.52%
Level 2:	5000 - $60 - 4,881 - 97.63%
Level 3:	2000 - $35 - 1,971 - 98.53%
Level 4:	5270 - $25 - 4,561 - 86.55%
Luxury :	880 - $200 - 860 - 97.71%
Total Capacity :	19150
Farm
Farm Level 1:	2000 - $35 - 1,579 - 78.94%
Farm Level 2:	1000 - $15 - 888 - 88.77%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,184 - 94.96%
Average Income per Game	$1,846,076
Year to Date Revenue	$75,689,116
Farm
Home Games Left	0
Average Attendance - %	2,466 - 82.21%
Average Income per Game	$102,170
Year to Date Revenue	$4,188,984
Expense
Pro Players Total Salaries	$66,170,832
Farm Players Total Salaries	$2,516,083
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$66,719,892
Farm Year To Date Expenses	$2,529,830
Pro Salary Cap To Date	$66,219,820
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$490,227
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,638
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$66,170,832
Estimate Under Maximum Salary Cap of $79,500,000	$13,329,168
Estimate Over Minimum Salary Cap of $58,800,000	$7,370,832
Current Bank Account	$85,700,766
Projected Bank Account	$85,700,766

Pro Players Salaries
Matt Niskanen	$5,750,000 (6)
Keith Kinkaid	$5,625,000 (3)
Tomas Tatar	$5,300,000 (5)
Sam Gagner	$4,600,000 (3)
Marcus Johansson	$4,583,333 (1)
Oscar Klefbom	$4,167,000 (1)
Colin Wilson	$3,938,000 (2)
Sam Reinhart	$3,650,000 (4)
Sven Baertschi	$3,366,666 (6)
Zack Smith	$3,250,000 (1)
Phillip Danault	$3,083,333 (5)
Ryan Murray	$2,825,000 (2)
Brian Elliott	$2,750,000 (1)
Joel Edmundson	$2,000,000 (7)
Daniel Winnik	$2,000,000 (1)
Alex Petrovic	$1,950,000 (1)
Jordan Martinook	$1,800,000 (2)
Zemgus Girgensons	$1,600,000 (2)
Jakob Chychrun	$925,000 (2)
Christian Dvorak	$839,167 (2)
David Desharnais	$750,000 (4)
Samuel Girard	$728,333 (4)
Denis Malgin	$690,000 (2)
Total Pro Players	23
Salary Commitment
Year 9 : $66,170,832
Year 10 : $47,470,499
Year 11 : $29,678,332
Year 12 : $19,453,332
Salary Average Commitment
Year 9 : $66,055,831
Year 10 : $47,355,499
Year 11 : $34,853,332
Year 12 : $24,628,332
Salary Cap with 1 Way Contract
Year 9 : $66,170,832
Year 10 : $47,470,499
Year 11 : $34,853,332
Year 12 : $24,628,332

Farm Players Salaries
Chris Tanev	$345,000 (3)
Thomas Greiss	$333,333 (4)
Lauri Korpikoski	$100,000 (2)
Henrik Haapala	$90,000 (4)
Tyler Cuma	$90,000 (4)
Lawson Crouse	$89,417 (2)
Anthony DeAngelo	$86,333 (1)
Alexandar Georgiyev	$79,250 (4)
Troy Grosenick	$75,000 (2)
Josh Nicholls	$70,917 (1)
Jani Hakanpaa	$69,833 (1)
Max Reinhart	$65,000 (4)
Brandon McMillan	$65,000 (4)
Brandon Pirri	$65,000 (2)
Cody Goloubef	$62,500 (1)
Ryan Garbutt	$60,000 (2)
Frederic St. Denis	$60,000 (4)
Jack Hillen	$60,000 (4)
Casey Wellman	$60,000 (4)
Marek Hrivik	$60,000 (4)
Julian Melchiori	$60,000 (4)
Jay Harrison	$60,000 (4)
Adam Cracknell	$60,000 (4)
Jesse Joensuu	$60,000 (4)
Ivan Telegin	$59,500 (1)
Brent Raedeke	$57,500 (2)
Dov Grumet-Morris	$57,500 (2)
John Persson	$57,500 (2)
Brian Flynn	$57,500 (2)
Total Farm Players	29
Salary Commitment
Year 9 : $2,516,083
Year 10 : $2,167,000
Year 11 : $1,547,583
Year 12 : $1,202,583
Salary Average Commitment
Year 9 : $2,516,083
Year 10 : $2,167,000
Year 11 : $1,547,583
Year 12 : $1,202,583

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $97 - 5,839 - 97.31%
Level 2:	5000 - $63 - 4,764 - 95.28%
Level 3:	2000 - $37 - 1,939 - 96.95%
Level 4:	5858 - $15 - 4,967 - 84.80%
Luxury :	900 - $199 - 869 - 96.54%
Total Capacity :	19758
Farm
Farm Level 1:	2000 - $35 - 1,565 - 78.25%
Farm Level 2:	1000 - $15 - 884 - 88.39%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,378 - 93.02%
Average Income per Game	$1,766,640
Year to Date Revenue	$72,432,246
Farm
Home Games Left	0
Average Attendance - %	2,449 - 81.63%
Average Income per Game	$101,367
Year to Date Revenue	$4,156,065
Expense
Pro Players Total Salaries	$52,967,366
Farm Players Total Salaries	$1,677,600
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,125,000
Pro Year To Date Expenses	$54,705,766
Farm Year To Date Expenses	$1,810,437
Pro Salary Cap To Date	$54,205,783
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$393,142
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,427
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$61,092,366
Estimate Under Maximum Salary Cap of $79,500,000	$18,407,634
Estimate Over Minimum Salary Cap of $58,800,000	$2,292,366
Current Bank Account	$104,100,994
Projected Bank Account	$104,100,994

Pro Players Salaries
Dustin Gazley (1 Way Contract)	$10,000,000 (3)
-1 Way Contract Salary Cap :	$10,000,000
Carter Bancks (1 Way Contract)	$10,000,000 (3)
William Nylander	$6,962,366 (12)
Matt Moulson	$5,000,000 (2)
Nikita Kucherov	$4,766,667 (2)
Ryan Pulock	$2,000,000 (4)
Aaron Dell	$1,900,000 (4)
Xavier Ouellet	$1,250,000 (1)
Ville Pokka	$925,000 (2)
Jesse Puljujarvi	$925,000 (2)
Kevin Fiala	$863,333 (1)
Andrew Crescenzi	$650,000 (1)
Bruno Gervais	$650,000 (3)
T.J. Hensick	$650,000 (3)
Kale Kessy	$650,000 (4)
Ben Youds	$650,000 (4)
Greg Zanon	$650,000 (3)
Kael Mouillierat	$650,000 (3)
Eric O'Dell	$650,000 (3)
Zack Stortini	$650,000 (3)
Graham Mink	$650,000 (3)
Zach Sill	$650,000 (3)
Matt Smaby	$650,000 (3)
Scott Greenham	$575,000 (4)
Total Pro Players	24
Salary Commitment
Year 9 : $52,967,366
Year 10 : $50,204,033
Year 11 : $38,587,366
Year 12 : $12,737,366
Salary Average Commitment
Year 9 : $52,967,368
Year 10 : $50,204,035
Year 11 : $38,587,367
Year 12 : $12,737,367
Salary Cap with 1 Way Contract
Year 9 : $52,967,366
Year 10 : $50,204,033
Year 11 : $38,587,366
Year 12 : $12,737,366

Farm Players Salaries
Colby Williams	$75,100 (2)
Toby Petersen	$65,000 (3)
Mike Moore	$65,000 (3)
Cullen Eddy	$65,000 (3)
Brandon Mashinter	$65,000 (3)
Ryan Parent	$65,000 (3)
Frankie Simonelli	$65,000 (4)
Andrew Joudrey	$65,000 (3)
Kenny Morrison	$65,000 (1)
Colin Campbell	$65,000 (4)
John Negrin	$65,000 (3)
Stephane Da Costa	$65,000 (3)
Drew Miller	$65,000 (3)
Alden Hirschfeld	$65,000 (3)
Jon Landry	$65,000 (4)
Drew MacIntyre	$65,000 (3)
Cristopher Nilstorp	$65,000 (4)
Peter Mannino	$65,000 (3)
James Martin	$65,000 (4)
Guillaume Desbiens	$65,000 (3)
Dane Byers	$65,000 (3)
Andre Petersson	$65,000 (3)
Hubert Labrie	$65,000 (4)
Beau Schmitz	$57,500 (1)
Corbin Baldwin	$57,500 (1)
Tyler Brown	$57,500 (1)
Total Farm Players	26
Salary Commitment
Year 9 : $1,677,600
Year 10 : $1,440,100
Year 11 : $1,365,000
Year 12 : $390,000
Salary Average Commitment
Year 9 : $1,677,600
Year 10 : $1,440,100
Year 11 : $1,365,000
Year 12 : $390,000

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $100 - 5,755 - 95.92%
Level 2:	5000 - $60 - 4,802 - 96.04%
Level 3:	2000 - $35 - 1,960 - 98.00%
Level 4:	4889 - $25 - 4,564 - 93.35%
Luxury :	930 - $200 - 860 - 92.46%
Total Capacity :	18819
Farm
Farm Level 1:	2000 - $35 - 1,531 - 76.55%
Farm Level 2:	1000 - $15 - 877 - 87.66%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,941 - 95.33%
Average Income per Game	$1,815,254
Year to Date Revenue	$74,425,401
Farm
Home Games Left	0
Average Attendance - %	2,408 - 80.25%
Average Income per Game	$99,430
Year to Date Revenue	$4,076,611
Expense
Pro Players Total Salaries	$54,445,000
Farm Players Total Salaries	$1,975,417
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,500,000
Pro Year To Date Expenses	$68,306,416
Farm Year To Date Expenses	$1,995,842
Pro Salary Cap To Date	$67,806,435
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$404,007
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,633
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$61,945,000
Estimate Under Maximum Salary Cap of $79,500,000	$17,555,000
Estimate Over Minimum Salary Cap of $58,800,000	$3,145,000
Current Bank Account	$32,775,504
Projected Bank Account	$32,775,504

Pro Players Salaries
Marc-Edouard Vlasic	$7,000,000 (15)
Sami Vatanen	$4,875,000 (3)
Jason Demers	$4,500,000 (5)
Jake Allen	$4,350,000 (3)
Erik Gudbranson	$4,000,000 (5)
Valtteri Filppula	$3,700,000 (3)
Michael Grabner	$3,350,000 (6)
Charlie Coyle	$3,200,000 (4)
Andre Burakovsky	$3,000,000 (2)
Matt Cullen	$2,500,000 (2)
Patrik Nemeth	$2,500,000 (2)
Jason Pominville	$2,000,000 (3)
Chris Kunitz	$1,750,000 (1)
Drake Caggiula	$1,500,000 (3)
Jussi Jokinen	$900,000 (3)
Dylan DeMelo	$900,000 (4)
David Schlemko	$800,000 (2)
Nick Paul	$670,000 (3)
Alex Stalock	$650,000 (1)
Gabriel Bourque	$575,000 (2)
Nate Prosser	$575,000 (2)
Peter Harrold	$575,000 (2)
Drew Stafford	$575,000 (2)
Total Pro Players	23
Salary Commitment
Year 9 : $54,445,000
Year 10 : $52,045,000
Year 11 : $40,945,000
Year 12 : $22,950,000
Salary Average Commitment
Year 9 : $54,445,000
Year 10 : $52,045,000
Year 11 : $40,945,000
Year 12 : $22,950,000
Salary Cap with 1 Way Contract
Year 9 : $54,445,000
Year 10 : $52,045,000
Year 11 : $40,945,000
Year 12 : $22,950,000

Farm Players Salaries
Marcel Goc	$100,000 (2)
Dominic Toninato	$92,500 (2)
Tyler Biggs	$89,417 (1)
Hunter Shinkaruk	$86,333 (3)
Raman Hrabarenka	$81,500 (1)
Charles Sarault	$80,667 (1)
Petter Granberg	$80,000 (1)
Matthew Lombardi	$75,000 (3)
Tom McCollum	$75,000 (2)
Eddie Pasquale	$75,000 (3)
Richard Bachman	$75,000 (2)
Luke Adam	$67,500 (4)
Dan Ellis	$67,500 (4)
Blair Jones	$65,000 (4)
Nikita Nikitin	$65,000 (3)
Tim Erixon	$65,000 (4)
Marc-Andre Bergeron	$65,000 (4)
Andrew MacWilliam	$65,000 (4)
Carter Ashton	$65,000 (4)
John Mitchell	$65,000 (1)
Sam Carrick	$65,000 (2)
Cory Sarich	$60,000 (2)
Jesse Winchester	$60,000 (1)
Joonas Nattinen	$60,000 (2)
Danny Kristo	$57,500 (2)
Kyle Hagel	$57,500 (2)
Matt Halischuk	$57,500 (2)
Michael Kostka	$57,500 (2)
Total Farm Players	28
Salary Commitment
Year 9 : $1,975,417
Year 10 : $1,518,833
Year 11 : $761,333
Year 12 : $460,000
Salary Average Commitment
Year 9 : $1,975,417
Year 10 : $1,518,833
Year 11 : $761,333
Year 12 : $460,000

Vancouver Canucks

Vancouver Canucks is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $160 - 3,909 - 65.14%
Level 2:	5000 - $94 - 3,257 - 65.15%
Level 3:	2000 - $40 - 1,934 - 96.71%
Level 4:	6110 - $18 - 4,871 - 79.72%
Luxury :	890 - $265 - 645 - 72.47%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $28 - 1,770 - 88.52%
Farm Level 2:	1000 - $11 - 893 - 89.26%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,616 - 73.08%
Average Income per Game	$1,888,635
Year to Date Revenue	$77,434,029
Farm
Home Games Left	0
Average Attendance - %	2,663 - 88.77%
Average Income per Game	$88,495
Year to Date Revenue	$3,628,295
Expense
Pro Players Total Salaries	$50,858,331
Farm Players Total Salaries	$3,225,233
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,450,000
Pro Year To Date Expenses	$54,357,224
Farm Year To Date Expenses	$2,732,641
Pro Salary Cap To Date	$53,857,225
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$377,635
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$23,891
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$55,308,331
Estimate Under Maximum Salary Cap of $79,500,000	$24,191,669
Estimate Over Minimum Salary Cap of $58,800,000	-$3,491,669
Current Bank Account	$95,755,875
Projected Bank Account	$95,755,875

Pro Players Salaries
Nikolaj Ehlers	$6,000,000 (14)
Jacob Trouba	$5,500,000 (1)
Ryan Sproul (1 Way Contract)	$5,000,000 (1)
Marek Zidlicky (1 Way Contract)	$4,000,000 (2)
Carl Gunnarsson	$3,750,000 (3)
Johnny Oduya (1 Way Contract)	$3,200,000 (2)
Michal Rozsival (1 Way Contract)	$3,000,000 (2)
-1 Way Contract Salary Cap :	$3,000,000
Michael Raffl	$2,350,000 (1)
Radek Faksa	$2,200,000 (4)
Matt Hendricks	$1,750,000 (3)
Nick Ritchie	$1,640,000 (6)
Cory Conacher	$1,350,000 (4)
Andy Andreoff	$1,250,000 (4)
Derek Dorsett	$950,000 (3)
Ales Hemsky	$950,000 (3)
Troy Terry (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$925,000
Mikhail Sergachyov	$894,166 (4)
Jack Roslovic	$864,166 (3)
Brendan Gaunce	$863,333 (1)
Dylan Strome	$863,333 (3)
Travis Dermott	$863,333 (3)
Ethan Bear	$720,000 (3)
Garret Sparks	$675,000 (2)
Pheonix Copley	$650,000 (2)
Christian Djoos	$650,000 (2)
Total Pro Players	25
Salary Commitment
Year 9 : $50,858,331
Year 10 : $37,144,998
Year 11 : $24,969,998
Year 12 : $13,334,166
Salary Average Commitment
Year 9 : $50,858,331
Year 10 : $37,144,998
Year 11 : $24,969,998
Year 12 : $13,334,166
Salary Cap with 1 Way Contract
Year 9 : $50,858,331
Year 10 : $37,144,998
Year 11 : $24,969,998
Year 12 : $13,334,166

Farm Players Salaries
Matt Beleskey	$380,000 (4)
Jan Kovar	$200,000 (1)
Jon Gillies	$150,000 (4)
John Gilmour	$150,000 (4)
Valentin Zykov	$125,000 (4)
Martin Erat	$100,000 (1)
Derek Roy	$100,000 (1)
Brandon Prust	$100,000 (1)
Joffrey Lupul	$97,500 (1)
Michael Vecchione	$90,000 (2)
Nicholas Merkley	$86,333 (3)
Ryan Gropp	$80,200 (4)
Nikita Soshnikov	$80,000 (2)
Joona Koppanen	$75,333 (6)
Alex Lintuniemi	$75,000 (4)
Andrew Miller	$75,000 (4)
Nick Baptiste	$75,000 (3)
Alex Schoenborn	$71,750 (2)
Andreas Johnsson	$70,000 (1)
Vili Saarijarvi	$69,750 (4)
Axel Holmstrom	$68,667 (2)
Colin Blackwell	$67,500 (3)
Evan McEneny	$65,700 (1)
Felix Girard	$65,000 (4)
Zach O'Brien	$65,000 (4)
Justin Peters	$65,000 (4)
Eric Comrie	$65,000 (2)
Joseph LaBate	$65,000 (4)
Mitch Holmberg	$65,000 (4)
Colin Greening	$65,000 (4)
Chris Breen	$65,000 (4)
Andrey Pedan	$65,000 (4)
Patrick Holland	$65,000 (4)
Justin Fontaine	$65,000 (4)
John Marino	$57,500 (1)
Total Farm Players	35
Salary Commitment
Year 9 : $3,225,233
Year 10 : $2,434,533
Year 11 : $2,059,116
Year 12 : $1,830,283
Salary Average Commitment
Year 9 : $3,225,233
Year 10 : $2,434,533
Year 11 : $2,059,116
Year 12 : $1,830,283

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $150 - 3,998 - 66.63%
Level 2:	5000 - $85 - 3,386 - 67.73%
Level 3:	2000 - $50 - 1,411 - 70.54%
Level 4:	4000 - $45 - 2,759 - 68.99%
Luxury :	1000 - $300 - 650 - 65.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1,599 - 79.97%
Farm Level 2:	1000 - $15 - 896 - 89.58%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,205 - 67.80%
Average Income per Game	$1,903,110
Year to Date Revenue	$78,027,496
Farm
Home Games Left	0
Average Attendance - %	2,495 - 83.17%
Average Income per Game	$103,431
Year to Date Revenue	$4,240,665
Expense
Pro Players Total Salaries	$57,762,500
Farm Players Total Salaries	$2,218,200
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,812,500
Pro Year To Date Expenses	$60,227,190
Farm Year To Date Expenses	$2,104,200
Pro Salary Cap To Date	$59,727,197
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$428,401
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,431
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$64,575,000
Estimate Under Maximum Salary Cap of $79,500,000	$14,925,000
Estimate Over Minimum Salary Cap of $58,800,000	$5,775,000
Current Bank Account	$98,150,691
Projected Bank Account	$98,150,691

Pro Players Salaries
Andrej Sekera	$5,500,000 (4)
Bo Horvat	$5,500,000 (9)
Niklas Kronwall	$4,750,000 (2)
Brian Gibbons	$4,600,000 (3)
Brandon Sutter	$4,375,000 (4)
Cody Ceci	$4,300,000 (2)
Antti Raanta	$4,250,000 (5)
Benoit Pouliot	$4,000,000 (1)
Derek Grant (1 Way Contract)	$3,500,000 (4)
Matt Calvert	$2,000,000 (2)
Matt Nieto	$1,975,000 (4)
Oscar Lindberg	$1,700,000 (1)
Kyle Clifford	$1,600,000 (4)
Jake McCabe	$1,600,000 (1)
Philipp Grubauer	$1,500,000 (2)
Sven Andrighetto	$1,400,000 (1)
Scott Laughton	$962,500 (2)
Brady Skjei	$925,000 (2)
Dustin Tokarski	$800,000 (3)
Miikka Salomaki	$750,000 (4)
Kalle Kossila	$600,000 (1)
Markus Nutivaara	$600,000 (1)
Zack Mitchell	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 9 : $57,762,500
Year 10 : $47,287,500
Year 11 : $32,850,000
Year 12 : $27,450,000
Salary Average Commitment
Year 9 : $57,762,500
Year 10 : $47,287,500
Year 11 : $32,850,000
Year 12 : $27,450,000
Salary Cap with 1 Way Contract
Year 9 : $57,762,500
Year 10 : $47,287,500
Year 11 : $32,850,000
Year 12 : $27,450,000

Farm Players Salaries
Dale Weise	$235,000 (3)
Connor Carrick	$130,000 (1)
Martin Frk	$105,000 (2)
Nick Cousins	$100,000 (2)
Robby Fabbri	$92,500 (2)
Frank Corrado	$90,000 (4)
Dwight King	$90,000 (1)
Tomas Kopecky	$90,000 (3)
Emerson Etem	$90,000 (2)
Slater Koekkoek	$86,500 (1)
Teemu Hartikainen	$80,000 (1)
Brad Boyes	$80,000 (1)
Daniel Sprong	$75,000 (3)
Mason Appleton	$74,200 (4)
David Jones	$70,000 (1)
Morgan Ellis	$70,000 (2)
Ryan Carpenter	$65,000 (2)
Slava Voynov	$60,000 (1)
Jacob MacDonald	$60,000 (1)
Frederick Gaudreau	$60,000 (1)
Casey DeSmith	$60,000 (1)
Tyler Beskorowany	$60,000 (1)
Marcus Sorensen	$60,000 (1)
Austin Czarnik	$60,000 (1)
Kevin Boyle	$60,000 (1)
Matt Taormina	$57,500 (1)
Harrison Ruopp	$57,500 (1)
Total Farm Players	27
Salary Commitment
Year 9 : $2,218,200
Year 10 : $1,086,700
Year 11 : $564,200
Year 12 : $164,200
Salary Average Commitment
Year 9 : $2,218,200
Year 10 : $1,086,700
Year 11 : $564,200
Year 12 : $164,200

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - $150 - 4,058 - 67.64%
Level 2:	5000 - $85 - 3,494 - 69.88%
Level 3:	2000 - $50 - 1,466 - 73.28%
Level 4:	4367 - $45 - 2,876 - 65.85%
Luxury :	910 - $300 - 602 - 66.11%
Total Capacity :	18277
Farm
Farm Level 1:	2000 - $35 - 1,493 - 74.67%
Farm Level 2:	1000 - $15 - 869 - 86.87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,495 - 68.37%
Average Income per Game	$1,920,478
Year to Date Revenue	$78,739,610
Farm
Home Games Left	0
Average Attendance - %	2,362 - 78.73%
Average Income per Game	$97,292
Year to Date Revenue	$3,988,983
Expense
Pro Players Total Salaries	$76,048,833
Farm Players Total Salaries	$1,962,916
Coaches Total Salaries	$800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,848,840
Farm Year To Date Expenses	$2,063,304
Pro Salary Cap To Date	$76,048,888
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$565,065
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,540
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,048,833
Estimate Under Maximum Salary Cap of $79,500,000	$3,451,167
Estimate Over Minimum Salary Cap of $58,800,000	$17,248,833
Current Bank Account	$67,311,175
Projected Bank Account	$67,311,175

Pro Players Salaries
Jamie Benn	$9,500,000 (14)
Leon Draisaitl	$8,500,000 (14)
John Carlson	$8,000,000 (16)
Nicklas Backstrom	$6,700,000 (4)
Dmitry Orlov	$5,100,000 (9)
Martin Hanzal	$4,750,000 (4)
Dmitry Kulikov	$4,333,000 (3)
Cam Talbot	$4,166,667 (1)
Adam Larsson	$4,166,667 (5)
Toby Enstrom	$3,750,000 (1)
Thomas Vanek	$3,000,000 (2)
Valeri Nichushkin	$2,950,000 (4)
Ryan Ellis	$2,500,000 (1)
Joel Armia	$1,850,000 (2)
Kari Lehtonen	$1,000,000 (4)
Brock Boeser	$925,000 (2)
Pierre-Luc Dubois	$894,166 (4)
Julius Honka	$863,333 (1)
Travis Boyd	$800,000 (3)
Vladimir Sobotka	$800,000 (1)
Jonas Gustavsson	$750,000 (1)
Mikhail Grigorenko	$750,000 (2)
Total Pro Players	22
Salary Commitment
Year 9 : $76,048,833
Year 10 : $63,218,833
Year 11 : $50,568,833
Year 12 : $45,435,833
Salary Average Commitment
Year 9 : $71,798,834
Year 10 : $58,968,834
Year 11 : $52,443,834
Year 12 : $47,310,834
Salary Cap with 1 Way Contract
Year 9 : $76,048,833
Year 10 : $63,218,833
Year 11 : $56,693,833
Year 12 : $51,560,833

Farm Players Salaries
Joonas Korpisalo	$90,000 (1)
Eric Gelinas	$87,000 (2)
Andrei Loktionov	$75,000 (1)
Mattias Tedenby	$75,000 (1)
Erik Burgdoerfer	$75,000 (1)
Tom Gilbert	$75,000 (1)
Viktor Stalberg	$75,000 (1)
Jack Skille	$75,000 (1)
Steven Kampfer	$75,000 (1)
Julius Nattinen	$73,083 (3)
Markus Ruusu	$70,000 (3)
Korbinian Holzer	$70,000 (3)
Zach Trotman	$70,000 (3)
Philip Samuelsson	$70,000 (3)
Tyler Lewington	$67,500 (3)
Stanislav Galiev	$66,000 (2)
Maxim Lapierre	$66,000 (2)
Liam O'Brien	$65,000 (2)
Sean Collins	$65,000 (1)
Caleb Herbert	$65,000 (2)
Robert Czarnik	$65,000 (1)
Ryan Bourque	$65,000 (1)
Thomas Di Pauli	$65,000 (2)
Riley Barber	$65,000 (1)
Tyson Strachan	$65,000 (3)
Simon Despres	$65,000 (1)
Chris Brown	$65,000 (2)
Garrett Mitchell	$58,333 (2)
Total Farm Players	28
Salary Commitment
Year 9 : $1,962,916
Year 10 : $1,022,916
Year 11 : $485,583
Year 12 : $0
Salary Average Commitment
Year 9 : $1,962,916
Year 10 : $1,022,916
Year 11 : $485,583
Year 12 : $0

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	6000 - $200 - 4,200 - 70.00%
Level 2:	5000 - $92 - 3,506 - 70.12%
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 - 1,413 - 70.67%
Farm Level 2:	1000 - $19 - 697 - 69.70%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	10,827 - 72.11%
Average Income per Game	$2,285,858
Year to Date Revenue	$93,720,169
Farm
Home Games Left	0
Average Attendance - %	2,110 - 70.35%
Average Income per Game	$101,868
Year to Date Revenue	$4,176,603
Expense
Pro Players Total Salaries	$77,927,499
Farm Players Total Salaries	$2,943,213
Coaches Total Salaries	$850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,155,626
Farm Year To Date Expenses	$2,850,691
Pro Salary Cap To Date	$75,305,626
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$579,246
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,802
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,927,499
Estimate Under Maximum Salary Cap of $79,500,000	$1,572,501
Estimate Over Minimum Salary Cap of $58,800,000	$19,127,499
Current Bank Account	$129,449,815
Projected Bank Account	$129,449,815

Pro Players Salaries
P.K. Subban	$9,000,000 (3)
Connor Hellebuyck	$6,166,666 (2)
Matt Dumba	$6,000,000 (10)
Logan Couture	$6,000,000 (1)
Marc Staal	$5,700,000 (4)
Tomas Hertl	$5,625,000 (7)
Blake Wheeler	$5,600,000 (2)
Brayden Schenn	$5,125,000 (4)
Josh Bailey	$5,000,000 (6)
Derick Brassard	$5,000,000 (1)
Mattias Ekholm	$3,750,000 (7)
Lars Eller	$3,500,000 (5)
Lee Stempniak	$2,500,000 (1)
Jesper Fast	$1,850,000 (4)
Adam Pelech	$1,600,000 (2)
Nick Holden	$1,100,000 (4)
Andrew Copp	$1,000,000 (2)
Nico Hischier	$925,000 (4)
Will Butcher	$925,000 (2)
Clayton Keller	$885,833 (4)
Tristan Jarry	$675,000 (3)
Total Pro Players	21
Salary Commitment
Year 9 : $77,927,499
Year 10 : $64,427,499
Year 11 : $49,135,833
Year 12 : $39,460,833
Salary Average Commitment
Year 9 : $77,927,499
Year 10 : $64,427,499
Year 11 : $49,135,833
Year 12 : $39,460,833
Salary Cap with 1 Way Contract
Year 9 : $77,927,499
Year 10 : $64,427,499
Year 11 : $49,135,833
Year 12 : $39,460,833

Farm Players Salaries
Jason Garrison	$300,000 (1)
Nikita Tryamkin	$150,000 (2)
Evan Rodrigues	$150,000 (3)
Michael Hutchinson	$150,000 (3)
Jacob de La Rose	$145,000 (1)
Jake Virtanen	$125,000 (3)
Curtis Lazar	$125,000 (2)
Madison Bowey	$100,000 (4)
Darren Raddysh	$100,000 (3)
Tage Thompson	$92,500 (4)
Nicolas Petan	$87,413 (2)
Nikolay Goldobin	$86,333 (2)
Nikita Scherbak	$86,300 (1)
Marko Dano	$80,000 (2)
Steve Mason	$80,000 (4)
Alexander Khokhlachev	$78,667 (1)
Tucker Poolman	$77,500 (2)
Charlie Lindgren	$75,000 (1)
Juho Lammikko	$71,750 (2)
Logan Shaw	$71,500 (1)
Gavin Bayreuther	$70,000 (1)
Anthony Bitetto	$65,000 (1)
Chris McCarthy	$65,000 (1)
Chase De Leo	$65,000 (1)
J.C. Lipon	$65,000 (1)
Corey Potter	$65,000 (1)
Scott Kosmachuk	$65,000 (1)
Michael Mersch	$65,000 (2)
Daniel Probyl	$65,000 (1)
Josh Leivo	$61,250 (2)
Adam Comrie	$60,000 (1)
Total Farm Players	31
Salary Commitment
Year 9 : $2,943,212
Year 10 : $1,601,745
Year 11 : $797,500
Year 12 : $272,500
Salary Average Commitment
Year 9 : $2,943,212
Year 10 : $1,601,745
Year 11 : $797,500
Year 12 : $272,500

Team	Current Fund	Season Salary Cap	Under Maximum of $79,500,000 Available Cap Space	Over Minimum of $58,800,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$94,592,765	$74,504,444	$4,995,556	$15,704,444	23	26	49
Arizona Coyotes	$7,927,886	$78,909,000	$591,000	$20,109,000	23	28	51
Boston Bruins	$80,474,090	$77,017,144	$2,482,856	$18,217,144	21	30	51
Buffalo Sabres	$40,945,558	$76,075,001	$3,424,999	$17,275,001	22	29	51
Calgary Flames	$77,168,492	$78,648,332	$851,668	$19,848,332	23	27	50
Carolina Hurricanes	$94,691,806	$77,989,167	$1,510,833	$19,189,167	23	27	50
Chicago Blackhawks	$94,825,532	$70,922,500	$8,577,500	$12,122,500	22	30	52
Colorado Avalanche	$108,335,437	$75,209,167	$4,290,833	$16,409,167	23	27	50
Columbus Blue Jackets	$52,800,390	$60,969,166	$18,530,834	$2,169,166	23	31	54
Dallas Stars	$42,998,168	$79,186,669	$313,331	$20,386,669	21	27	48
Detroit Red Wings	$33,745,769	$77,279,157	$2,220,843	$18,479,157	23	25	48
Edmonton Oilers	$42,214,377	$73,862,500	$5,637,500	$15,062,500	23	28	51
Florida Panthers	$106,315,307	$76,812,222	$2,687,778	$18,012,222	21	33	54
Los Angeles Kings	$71,142,419	$75,956,666	$3,543,334	$17,156,666	23	27	50
Minnesota Wild	$108,039,787	$76,017,142	$3,482,858	$17,217,142	21	30	51
Montreal Canadiens	$48,423,071	$76,387,025	$3,112,975	$17,587,025	21	30	51
Nashville Predators	$47,765,666	$78,225,000	$1,275,000	$19,425,000	22	27	49
New Jersey Devils	$120,428,131	$71,885,556	$7,614,444	$13,085,556	25	34	59
New York Islanders	$88,229,363	$61,096,167	$18,403,833	$2,296,167	25	24	49
New York Rangers	$93,869,681	$67,864,166	$11,635,834	$9,064,166	23	28	51
Ottawa Senators	$38,665,724	$77,587,500	$1,912,500	$18,787,500	23	27	50
Philadelphia Flyers	$76,591,931	$78,537,795	$962,205	$19,737,795	23	27	50
Pittsburgh Penguins	$136,197,268	$78,395,962	$1,104,038	$19,595,962	21	35	56
San Jose Sharks	$15,443,284	$66,050,001	$13,449,999	$7,250,001	23	31	54
St. Louis Blues	$85,700,766	$66,170,832	$13,329,168	$7,370,832	23	29	52
Tampa Bay Lightning	$104,100,994	$61,092,366	$18,407,634	$2,292,366	24	26	50
Toronto Maple Leafs	$32,775,504	$61,945,000	$17,555,000	$3,145,000	23	28	51
Vancouver Canucks	$95,755,875	$55,308,331	$24,191,669	-$3,491,669	25	35	60
Vegas Golden Knights	$98,150,691	$64,575,000	$14,925,000	$5,775,000	23	27	50
Washington Capitals	$67,311,175	$76,048,833	$3,451,167	$17,248,833	22	28	50
Winnipeg Jets	$129,449,815	$77,927,499	$1,572,501	$19,127,499	21	31	52

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %