NHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Centre
Level 1:	6000 - 100 $ - 5 646 - 94,10%
Level 2:	5000 - 60 $ - 4 748 - 94,96%
Level 3:	2000 - 35 $ - 1 896 - 94,82%
Level 4:	4000 - 25 $ - 3 814 - 95,34%
Luxury :	1000 - 200 $ - 958 - 95,80%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	14
Average Attendance - %	17 062 - 94,79%
Average Income per Game	1 792 157 $
Year to Date Revenue	48 388 250 $
Expense
Pro Players Total Salaries	71 755 476 $
Farm Players Total Salaries	15 704 166 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 773 628 $
Farm Year To Date Expenses	10 756 213 $
Pro Salary Cap To Date	52 316 007 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	25 090 204 $
Pro Remaining Season Days	48
Pro Expenses Per Days	416 698 $
Pro Estimated Expenses	20 001 504 $
Farm Remaining Season Days	65
Farm Expenses Per Days	80 949 $
Farm Estimated Expenses	5 261 685 $
Estimated Season Expenses	25 263 189 $
Season Salary Cap	71 755 476 $
Estimate Under Maximum Salary Cap of 75 000 000 $	3 244 524 $
Estimate Over Minimum Salary Cap of 55 400 000 $	16 355 476 $
Current Bank Account	49 995 746 $
Projected Bank Account	49 822 761 $

Pro Players Salaries
Ryan Kesler	6 875 000 $ (5)
Keith Yandle	6 350 000 $ (6)
Jason Pominville	5 600 000 $ (2)
Marian Hossa	5 275 000 $ (4)
Ben Bishop	4 916 666 $ (6)
Karl Alzner	4 625 000 $ (5)
Chris Kreider	4 625 000 $ (3)
Tyler Bozak	4 200 000 $ (1)
Mikkel Boedker	4 000 000 $ (3)
Travis Hamonic	3 857 143 $ (3)
Justin Braun	3 800 000 $ (3)
Marcus Kruger	3 083 333 $ (2)
Erik Haula	2 750 000 $ (3)
Radim Vrbata	2 500 000 $ (1)
Tobias Rieder	2 225 000 $ (1)
Zemgus Girgensons	1 600 000 $ (2)
Jake McCabe	1 600 000 $ (2)
Ben Chiarot	850 000 $ (1)
Nick Jensen	812 500 $ (2)
Alex Nedeljkovic	811 667 $ (2)
Jesper Bratt	749 167 $ (3)
Tom Kuhnhackl	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 12 : 71 755 476 $
Year 13 : 61 330 476 $
Year 14 : 47 822 976 $
Year 15 : 28 041 666 $
Salary Average Commitment
Year 12 : 41 579 644 $
Year 13 : 35 376 311 $
Year 14 : 25 832 144 $
Year 15 : 18 475 000 $
Salary Cap with 1 Way Contract
Year 12 : 71 755 476 $
Year 13 : 61 330 476 $
Year 14 : 47 822 976 $
Year 15 : 28 041 666 $

Farm Players Salaries
Anders Bjork	925 000 $ (3)
Nolan Patrick	925 000 $ (3)
Matiss Kivlenieks	925 000 $ (3)
Hunter Miska	925 000 $ (2)
Nail Yakupov	875 000 $ (1)
Nicholas Merkley	863 333 $ (3)
Jake Dotchin	812 500 $ (2)
Alex Formenton	784 166 $ (3)
Reid Duke	770 000 $ (3)
Bokondji Imama	706 667 $ (3)
Ryan Kujawinski	692 500 $ (1)
Dylan DeMelo	650 000 $ (1)
Adam Comrie	650 000 $ (1)
Lukas Sedlak	650 000 $ (1)
Gregory Chase	650 000 $ (1)
Jamie Devane	650 000 $ (1)
Dawson Leedahl	650 000 $ (1)
Trevor Mingoia	650 000 $ (1)
Dan Renouf	650 000 $ (1)
Pheonix Copley	650 000 $ (2)
Hunter Warner	650 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 12 : 15 704 166 $
Year 13 : 8 286 666 $
Year 14 : 5 899 166 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 7 333 333 $
Year 13 : 5 500 000 $
Year 14 : 3 850 000 $
Year 15 : 0 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 100 $ - 5 853 - 97,54%
Level 2:	5000 - 60 $ - 4 863 - 97,26%
Level 3:	2000 - 35 $ - 1 948 - 97,41%
Level 4:	4000 - 25 $ - 3 910 - 97,75%
Luxury :	1000 - 200 $ - 962 - 96,18%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	17 535 - 97,42%
Average Income per Game	1 840 627 $
Year to Date Revenue	55 218 810 $
Expense
Pro Players Total Salaries	72 250 834 $
Farm Players Total Salaries	15 178 333 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	51 588 037 $
Farm Year To Date Expenses	9 688 861 $
Pro Salary Cap To Date	48 929 821 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 246 897 $
Pro Remaining Season Days	48
Pro Expenses Per Days	419 496 $
Pro Estimated Expenses	20 135 808 $
Farm Remaining Season Days	65
Farm Expenses Per Days	78 239 $
Farm Estimated Expenses	5 085 535 $
Estimated Season Expenses	25 221 343 $
Season Salary Cap	72 250 834 $
Estimate Under Maximum Salary Cap of 75 000 000 $	2 749 166 $
Estimate Over Minimum Salary Cap of 55 400 000 $	16 850 834 $
Current Bank Account	89 401 972 $
Projected Bank Account	84 427 526 $

Pro Players Salaries
Steven Stamkos	8 500 000 $ (7)
Vladimir Tarasenko	7 500 000 $ (6)
Pekka Rinne	7 000 000 $ (2)
Nicklas Backstrom	6 700 000 $ (3)
Tyson Barrie	5 500 000 $ (3)
Mika Zibanejad	5 350 000 $ (5)
Nino Niederreiter	5 250 000 $ (5)
Torey Krug	5 250 000 $ (3)
Cody Eakin	3 850 000 $ (3)
Kyle Turris	3 500 000 $ (1)
Zack Kassian	1 950 000 $ (3)
Ryan Dzingel	1 800 000 $ (2)
Nick Holden	1 650 000 $ (1)
Benoit Pouliot	1 150 000 $ (1)
Deryk Engelland	1 000 000 $ (1)
Jan Rutta	925 000 $ (1)
Nick Shore	925 000 $ (1)
Ivan Provorov	894 167 $ (2)
Anton Forsberg	750 000 $ (2)
Connor Brickley	750 000 $ (1)
Gabriel Bourque	750 000 $ (1)
Brett Kulak	656 667 $ (1)
Scott Wilson	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 12 : 72 250 834 $
Year 13 : 60 294 167 $
Year 14 : 49 850 000 $
Year 15 : 26 600 000 $
Salary Average Commitment
Year 12 : 38 055 279 $
Year 13 : 28 993 612 $
Year 14 : 20 123 612 $
Year 15 : 10 164 167 $
Salary Cap with 1 Way Contract
Year 12 : 72 250 834 $
Year 13 : 60 294 167 $
Year 14 : 49 850 000 $
Year 15 : 26 600 000 $

Farm Players Salaries
Torrey Mitchell	1 200 000 $ (1)
Ludwig Bystrom	775 000 $ (1)
Dillon Heatherington	770 833 $ (1)
Reid Boucher	687 500 $ (1)
Mason Geertsen	675 000 $ (1)
Martin Frk	670 000 $ (1)
Colin Smith	650 000 $ (1)
Cameron Hughes	650 000 $ (1)
Sergey Tolchinsky	650 000 $ (1)
Frank Corrado	650 000 $ (1)
Anthony Bitetto	650 000 $ (1)
Evgeny Svechnikov	650 000 $ (1)
Tanner Fritz	650 000 $ (1)
Reece Willcox	650 000 $ (1)
Tommy Hughes	650 000 $ (1)
Niklas Svedberg	650 000 $ (1)
Tommy Vannelli	650 000 $ (1)
Seth Griffith	650 000 $ (1)
Freddie Tiffels	650 000 $ (1)
Michael Sgarbossa	650 000 $ (1)
Max Reinhart	650 000 $ (1)
Kyle Baun	650 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 12 : 15 178 333 $
Year 13 : 0 $
Year 14 : 0 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 6 947 778 $
Year 13 : 0 $
Year 14 : 0 $
Year 15 : 0 $

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 100 $ - 5 891 - 98,18%
Level 2:	5000 - 60 $ - 4 910 - 98,20%
Level 3:	2000 - 35 $ - 1 943 - 97,13%
Level 4:	4000 - 25 $ - 3 888 - 97,20%
Luxury :	1000 - 200 $ - 978 - 97,84%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	12
Average Attendance - %	17 610 - 97,83%
Average Income per Game	1 854 389 $
Year to Date Revenue	53 777 275 $
Expense
Pro Players Total Salaries	69 064 999 $
Farm Players Total Salaries	14 850 833 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	51 817 689 $
Farm Year To Date Expenses	9 875 079 $
Pro Salary Cap To Date	50 360 118 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	22 252 666 $
Pro Remaining Season Days	48
Pro Expenses Per Days	401 497 $
Pro Estimated Expenses	19 271 856 $
Farm Remaining Season Days	65
Farm Expenses Per Days	76 551 $
Farm Estimated Expenses	4 975 815 $
Estimated Season Expenses	24 247 671 $
Season Salary Cap	69 064 999 $
Estimate Under Maximum Salary Cap of 75 000 000 $	5 935 001 $
Estimate Over Minimum Salary Cap of 55 400 000 $	13 664 999 $
Current Bank Account	47 246 721 $
Projected Bank Account	45 251 716 $

Pro Players Salaries
Claude Giroux	8 275 000 $ (5)
Artemi Panarin	6 000 000 $ (2)
Logan Couture	6 000 000 $ (2)
T.J. Oshie	5 750 000 $ (8)
Dougie Hamilton	5 750 000 $ (4)
Ondrej Palat	5 300 000 $ (5)
Shayne Gostisbehere	4 500 000 $ (6)
Alex Killorn	4 450 000 $ (6)
Sean Couturier	4 333 333 $ (5)
John Klingberg	4 250 000 $ (5)
Blake Comeau	2 400 000 $ (1)
John Gibson	2 300 000 $ (2)
Anton Khudobin	1 200 000 $ (1)
Yanni Gourde	1 000 000 $ (2)
Colin Miller	1 000 000 $ (1)
Andrew Copp	1 000 000 $ (2)
Phillip Danault	912 500 $ (1)
Mikhail Sergachev	894 166 $ (3)
Christian Folin	850 000 $ (1)
Nicolas Deslauriers	775 000 $ (1)
Mark Barberio	750 000 $ (1)
Stephen Johns	725 000 $ (1)
Ryan Carpenter	650 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 12 : 69 064 999 $
Year 13 : 60 452 499 $
Year 14 : 43 502 499 $
Year 15 : 42 608 333 $
Salary Average Commitment
Year 12 : 23 195 000 $
Year 13 : 19 170 834 $
Year 14 : 13 374 167 $
Year 15 : 12 824 167 $
Salary Cap with 1 Way Contract
Year 12 : 69 064 999 $
Year 13 : 60 452 499 $
Year 14 : 43 502 499 $
Year 15 : 42 608 333 $

Farm Players Salaries
Ryan Haggerty	925 000 $ (1)
Tucker Poolman	925 000 $ (1)
Morgan Klimchuk	894 167 $ (1)
Anthony Louis	775 000 $ (2)
Alexandre Grenier	725 000 $ (1)
Tom Parisi	717 500 $ (1)
Jonas Siegenthaler	714 166 $ (3)
J-F Berube	700 000 $ (2)
Markus Hannikainen	675 000 $ (2)
Chase Balisy	650 000 $ (1)
Patrick Brown	650 000 $ (1)
Austin Fyten	650 000 $ (1)
Tanner Glass	650 000 $ (1)
Ty Loney	650 000 $ (1)
Kyle Burroughs	650 000 $ (1)
Steve Michalek	650 000 $ (1)
Tyler Lewington	650 000 $ (1)
Ryan Sproul	650 000 $ (1)
Derek Army	650 000 $ (1)
Joseph LaBate	650 000 $ (1)
Jordan Maletta	650 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 12 : 14 850 833 $
Year 13 : 2 864 166 $
Year 14 : 714 166 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 7 439 167 $
Year 13 : 2 300 000 $
Year 14 : 550 000 $
Year 15 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - 100 $ - 5 794 - 96,57%
Level 2:	5000 - 60 $ - 4 866 - 97,32%
Level 3:	2000 - 35 $ - 1 954 - 97,68%
Level 4:	4000 - 25 $ - 3 884 - 97,09%
Luxury :	1000 - 200 $ - 984 - 98,38%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	12
Average Attendance - %	17 482 - 97,12%
Average Income per Game	1 838 116 $
Year to Date Revenue	53 305 354 $
Expense
Pro Players Total Salaries	68 413 793 $
Farm Players Total Salaries	15 426 667 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	51 395 122 $
Farm Year To Date Expenses	10 992 872 $
Pro Salary Cap To Date	49 937 450 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	22 057 388 $
Pro Remaining Season Days	48
Pro Expenses Per Days	397 818 $
Pro Estimated Expenses	19 095 264 $
Farm Remaining Season Days	65
Farm Expenses Per Days	79 519 $
Farm Estimated Expenses	5 168 735 $
Estimated Season Expenses	24 263 999 $
Season Salary Cap	68 413 793 $
Estimate Under Maximum Salary Cap of 75 000 000 $	6 586 207 $
Estimate Over Minimum Salary Cap of 55 400 000 $	13 013 793 $
Current Bank Account	86 152 757 $
Projected Bank Account	83 946 146 $

Pro Players Salaries
Alex Ovechkin	9 538 462 $ (4)
Ryan O'Reilly	7 500 000 $ (6)
Paul Stastny	7 000 000 $ (1)
David Backes	6 000 000 $ (4)
Alexander Steen	5 750 000 $ (4)
Alexander Edler	5 000 000 $ (2)
Tyler Toffoli	4 600 000 $ (3)
Devan Dubnyk	4 333 333 $ (4)
Oscar Klefbom	4 167 000 $ (6)
Adam Larsson	4 166 666 $ (4)
Nikita Zadorov	2 150 000 $ (2)
Roman Polak	1 100 000 $ (1)
Zach Werenski	925 000 $ (2)
Jack Eichel	925 000 $ (1)
Nikolaj Ehlers	894 166 $ (1)
Kevin Fiala	863 333 $ (2)
Linus Ullmark	775 833 $ (1)
Tim Schaller	775 000 $ (1)
Darren Archibald	650 000 $ (1)
Justin Falk	650 000 $ (1)
Derek Grant	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 68 413 793 $
Year 13 : 54 993 794 $
Year 14 : 46 055 461 $
Year 15 : 41 455 461 $
Salary Average Commitment
Year 12 : 21 696 667 $
Year 13 : 18 420 834 $
Year 14 : 11 601 667 $
Year 15 : 10 731 667 $
Salary Cap with 1 Way Contract
Year 12 : 68 413 793 $
Year 13 : 54 993 794 $
Year 14 : 46 055 461 $
Year 15 : 41 455 461 $

Farm Players Salaries
Al Montoya	1 062 500 $ (2)
Jake Walman	925 000 $ (3)
Emile Poirier	894 167 $ (1)
Jason Dickinson	894 167 $ (1)
Ville Husso	847 500 $ (2)
Nick Lappin	842 500 $ (1)
Nikita Soshnikov	736 667 $ (1)
Samuel Montembeault	725 833 $ (2)
Dysin Mayo	678 333 $ (2)
Justin Bailey	670 000 $ (1)
Zach Sill	650 000 $ (1)
Sami Niku	650 000 $ (1)
Petteri Lindbohm	650 000 $ (1)
Colin Campbell	650 000 $ (1)
Doyle Somerby	650 000 $ (1)
Mitch Reinke	650 000 $ (1)
Connor Hobbs	650 000 $ (1)
Josh Healey	650 000 $ (1)
Adam Payerl	650 000 $ (1)
Reid McNeill	650 000 $ (1)
C.J. Smith	650 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 12 : 15 426 667 $
Year 13 : 4 239 166 $
Year 14 : 925 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 4 644 167 $
Year 13 : 2 750 000 $
Year 14 : 550 000 $
Year 15 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - 100 $ - 5 852 - 97,53%
Level 2:	5000 - 60 $ - 4 876 - 97,53%
Level 3:	2000 - 35 $ - 1 928 - 96,39%
Level 4:	4000 - 25 $ - 3 895 - 97,38%
Luxury :	1000 - 200 $ - 964 - 96,41%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	10
Average Attendance - %	17 515 - 97,31%
Average Income per Game	1 840 813 $
Year to Date Revenue	57 065 195 $
Expense
Pro Players Total Salaries	74 532 629 $
Farm Players Total Salaries	17 562 500 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	52 370 970 $
Farm Year To Date Expenses	11 882 788 $
Pro Salary Cap To Date	50 913 344 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 408 127 $
Pro Remaining Season Days	48
Pro Expenses Per Days	432 388 $
Pro Estimated Expenses	20 754 624 $
Farm Remaining Season Days	65
Farm Expenses Per Days	90 528 $
Farm Estimated Expenses	5 884 320 $
Estimated Season Expenses	26 638 944 $
Season Salary Cap	74 532 629 $
Estimate Under Maximum Salary Cap of 75 000 000 $	467 371 $
Estimate Over Minimum Salary Cap of 55 400 000 $	19 132 629 $
Current Bank Account	84 147 577 $
Projected Bank Account	75 916 760 $

Pro Players Salaries
Patrick Kane	10 500 000 $ (6)
Evgeni Malkin	9 500 000 $ (5)
Joe Thornton	8 000 000 $ (1)
Kris Letang	7 250 000 $ (5)
Braden Holtby	6 100 000 $ (3)
Duncan Keith	5 538 462 $ (6)
Marc-Edouard Vlasic	4 250 000 $ (1)
Adam Henrique	4 000 000 $ (2)
Brendan Gallagher	3 750 000 $ (4)
Jean-Gabriel Pageau	3 100 000 $ (3)
Conor Sheary	3 000 000 $ (3)
Keith Kinkaid	1 250 000 $ (2)
Jordie Benn	1 100 000 $ (2)
Neal Pionk	925 000 $ (2)
Patrick Sharp	800 000 $ (1)
Brandon Carlo	789 167 $ (2)
Valentin Zykov	705 000 $ (1)
Zac Rinaldo	700 000 $ (1)
Garret Sparks	675 000 $ (2)
Chris Terry	650 000 $ (1)
Yannick Weber	650 000 $ (3)
Nic Dowd	650 000 $ (1)
Charles Hudon	650 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 12 : 74 532 629 $
Year 13 : 58 802 629 $
Year 14 : 49 413 462 $
Year 15 : 36 538 462 $
Salary Average Commitment
Year 12 : 41 529 936 $
Year 13 : 34 744 103 $
Year 14 : 27 269 103 $
Year 15 : 23 705 770 $
Salary Cap with 1 Way Contract
Year 12 : 74 532 629 $
Year 13 : 58 777 629 $
Year 14 : 49 388 462 $
Year 15 : 36 538 462 $

Farm Players Salaries
Eric Gryba	900 000 $ (2)
Ryan Collins	880 833 $ (3)
Kyle Rau	700 000 $ (1)
Mark Streit	700 000 $ (1)
Clark Bishop	695 000 $ (2)
Julien Nantel	680 000 $ (2)
Ryan Bourque	656 667 $ (1)
Dakota Mermis	650 000 $ (1)
Curtis Valk	650 000 $ (1)
Anthony Peters	650 000 $ (1)
Andrew Agozzino	650 000 $ (2)
Colin Blackwell	650 000 $ (1)
Matt Tennyson	650 000 $ (2)
Colton Hargrove	650 000 $ (1)
Andrew Bodnarchuk	650 000 $ (1)
Dylan Sikura	650 000 $ (1)
Maxim Lamarche	650 000 $ (1)
Kyle Criscuolo	650 000 $ (1)
Michael Latta	650 000 $ (1)
Steve Bernier	650 000 $ (1)
Pierre-Cedric Labrie	650 000 $ (1)
Jeremy Bracco	650 000 $ (1)
Hubert Labrie	650 000 $ (1)
Jeremy Lauzon	650 000 $ (1)
Kevin Czuczman	650 000 $ (1)
Tye McGinn	650 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 12 : 17 562 500 $
Year 13 : 4 455 833 $
Year 14 : 880 833 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 4 156 667 $
Year 13 : 2 200 000 $
Year 14 : 550 000 $
Year 15 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 100 $ - 5 730 - 95,49%
Level 2:	5000 - 60 $ - 4 689 - 93,79%
Level 3:	2000 - 35 $ - 1 911 - 95,55%
Level 4:	4000 - 25 $ - 3 844 - 96,11%
Luxury :	1000 - 200 $ - 939 - 93,94%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	10
Average Attendance - %	17 113 - 95,07%
Average Income per Game	1 795 717 $
Year to Date Revenue	55 667 241 $
Expense
Pro Players Total Salaries	60 197 990 $
Farm Players Total Salaries	13 913 332 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	44 976 120 $
Farm Year To Date Expenses	10 197 468 $
Pro Salary Cap To Date	43 518 503 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	17 957 175 $
Pro Remaining Season Days	48
Pro Expenses Per Days	351 401 $
Pro Estimated Expenses	16 867 248 $
Farm Remaining Season Days	65
Farm Expenses Per Days	71 718 $
Farm Estimated Expenses	4 661 670 $
Estimated Season Expenses	21 528 918 $
Season Salary Cap	60 197 990 $
Estimate Under Maximum Salary Cap of 75 000 000 $	14 802 010 $
Estimate Over Minimum Salary Cap of 55 400 000 $	4 797 990 $
Current Bank Account	64 953 346 $
Projected Bank Account	61 381 603 $

Pro Players Salaries
Dion Phaneuf	7 000 000 $ (4)
Marian Gaborik	4 875 000 $ (4)
Jori Lehtera	4 700 000 $ (2)
Clarke MacArthur	4 650 000 $ (3)
Brendan Smith	4 350 000 $ (4)
Steve Mason	4 100 000 $ (2)
Matt Beleskey	3 800 000 $ (3)
Jamie McGinn	3 333 333 $ (2)
Jacob Trouba	3 308 824 $ (1)
Sam Gagner	3 150 000 $ (3)
Matt Martin	2 500 000 $ (3)
Jimmy Hayes	2 300 000 $ (1)
Andreas Athanasiou	1 387 500 $ (1)
Jussi Jokinen	1 100 000 $ (1)
Calle Rosen	925 000 $ (2)
Ian McCoshen	925 000 $ (2)
Joonas Korpisalo	900 000 $ (2)
Anthony Beauvillier	894 167 $ (2)
Mathew Barzal	863 333 $ (3)
Josh Morrissey	863 333 $ (1)
Taylor Chorney	800 000 $ (1)
Marcus Pettersson	794 167 $ (2)
Daniel Carr	725 000 $ (1)
Brendan Leipsic	653 333 $ (1)
Logan Shaw	650 000 $ (1)
Alexandar Georgiev	650 000 $ (1)
Total Pro Players	26
Salary Commitment
Year 12 : 60 197 990 $
Year 13 : 47 760 000 $
Year 14 : 31 188 333 $
Year 15 : 16 225 000 $
Salary Average Commitment
Year 12 : 31 222 500 $
Year 13 : 24 955 000 $
Year 14 : 19 712 500 $
Year 15 : 15 262 500 $
Salary Cap with 1 Way Contract
Year 12 : 60 197 990 $
Year 13 : 47 760 000 $
Year 14 : 31 188 333 $
Year 15 : 16 225 000 $

Farm Players Salaries
Dylan Gambrell	925 000 $ (2)
Justin Hickman	792 500 $ (1)
Frank Vatrano	792 500 $ (1)
Nathan Noel	775 833 $ (3)
Jens Looke	767 500 $ (3)
Jesse Gabrielle	736 666 $ (3)
Sammy Blais	673 333 $ (2)
Dalton Smith	650 000 $ (1)
Dante Salituro	650 000 $ (1)
Chase Lang	650 000 $ (1)
Brandon Halverson	650 000 $ (1)
Andrew O'Brien	650 000 $ (1)
Brennan Menell	650 000 $ (1)
Vince Pedrie	650 000 $ (1)
Kevin Morris	650 000 $ (1)
Mike McMurtry	650 000 $ (1)
Radim Simek	650 000 $ (1)
Emerson Clark	650 000 $ (1)
TJ Tynan	650 000 $ (2)
Sahir Gill	650 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 12 : 13 913 332 $
Year 13 : 4 528 332 $
Year 14 : 2 279 999 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 4 418 333 $
Year 13 : 2 750 000 $
Year 14 : 1 650 000 $
Year 15 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - 100 $ - 5 852 - 97,54%
Level 2:	5000 - 60 $ - 4 833 - 96,66%
Level 3:	2000 - 35 $ - 1 923 - 96,16%
Level 4:	4000 - 25 $ - 3 894 - 97,35%
Luxury :	1000 - 200 $ - 971 - 97,07%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	14
Average Attendance - %	17 473 - 97,07%
Average Income per Game	1 838 671 $
Year to Date Revenue	49 644 111 $
Expense
Pro Players Total Salaries	73 754 167 $
Farm Players Total Salaries	16 067 499 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 156 670 $
Farm Year To Date Expenses	12 135 854 $
Pro Salary Cap To Date	54 699 072 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	25 741 391 $
Pro Remaining Season Days	48
Pro Expenses Per Days	427 990 $
Pro Estimated Expenses	20 543 520 $
Farm Remaining Season Days	65
Farm Expenses Per Days	82 822 $
Farm Estimated Expenses	5 383 430 $
Estimated Season Expenses	25 926 950 $
Season Salary Cap	73 754 167 $
Estimate Under Maximum Salary Cap of 75 000 000 $	1 245 833 $
Estimate Over Minimum Salary Cap of 55 400 000 $	18 354 167 $
Current Bank Account	18 987 827 $
Projected Bank Account	18 802 268 $

Pro Players Salaries
Jakub Voracek	8 250 000 $ (7)
Phil Kessel	8 000 000 $ (5)
Ryan Johansen	8 000 000 $ (8)
Victor Hedman	7 875 000 $ (8)
Tuukka Rask	7 000 000 $ (4)
Travis Zajac	5 750 000 $ (4)
Seth Jones	5 400 000 $ (5)
Tyler Johnson	5 000 000 $ (7)
Viktor Arvidsson	4 250 000 $ (7)
Zach Hyman	2 250 000 $ (4)
Micheal Ferland	1 750 000 $ (2)
Brayden McNabb	1 700 000 $ (1)
Jakob Chychrun	925 000 $ (2)
Brandon Montour	925 000 $ (1)
Robert Hagg	925 000 $ (1)
Mark Jankowski	925 000 $ (1)
Trevor van Riemsdyk	825 000 $ (1)
Jake Guentzel	734 167 $ (2)
Ondrej Kase	670 000 $ (1)
Aaron Dell	650 000 $ (1)
Tomas Nosek	650 000 $ (1)
Brian Gibbons	650 000 $ (1)
Derek Forbort	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 12 : 73 754 167 $
Year 13 : 65 184 167 $
Year 14 : 61 775 000 $
Year 15 : 61 775 000 $
Salary Average Commitment
Year 12 : 36 253 055 $
Year 13 : 30 382 222 $
Year 14 : 29 770 000 $
Year 15 : 29 770 000 $
Salary Cap with 1 Way Contract
Year 12 : 73 754 167 $
Year 13 : 65 184 167 $
Year 14 : 61 775 000 $
Year 15 : 61 775 000 $

Farm Players Salaries
John Hayden	925 000 $ (1)
Nick Ellis	925 000 $ (1)
Haydn Fleury	863 333 $ (2)
Dylan Strome	863 333 $ (3)
Dryden Hunt	809 167 $ (2)
Rourke Chartier	797 500 $ (3)
Luc Snuggerud	767 500 $ (3)
Roland McKeown	745 000 $ (2)
Matheson Iacopelli	742 500 $ (2)
Oliver Kylington	730 833 $ (3)
Francis Perron	703 333 $ (2)
Lucas Wallmark	683 333 $ (1)
Tyler Bertuzzi	661 667 $ (1)
Troy Terry	650 000 $ (1)
Alan Quine	650 000 $ (1)
David Kampf	650 000 $ (1)
Zach Whitecloud	650 000 $ (1)
Travis Boyd	650 000 $ (1)
Kevin Roy	650 000 $ (1)
Mitch Hults	650 000 $ (1)
Rudolfs Balcers	650 000 $ (1)
Trevor Moore	650 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 12 : 16 067 499 $
Year 13 : 7 022 499 $
Year 14 : 3 159 166 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 7 700 000 $
Year 13 : 4 950 000 $
Year 14 : 2 200 000 $
Year 15 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - 100 $ - 5 807 - 96,78%
Level 2:	5000 - 60 $ - 4 871 - 97,41%
Level 3:	2000 - 35 $ - 1 934 - 96,68%
Level 4:	4000 - 25 $ - 3 902 - 97,54%
Luxury :	1000 - 200 $ - 981 - 98,06%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	10
Average Attendance - %	17 493 - 97,18%
Average Income per Game	1 839 023 $
Year to Date Revenue	57 009 718 $
Expense
Pro Players Total Salaries	72 831 667 $
Farm Players Total Salaries	16 815 831 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	55 083 379 $
Farm Year To Date Expenses	11 166 924 $
Pro Salary Cap To Date	53 625 691 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 390 232 $
Pro Remaining Season Days	48
Pro Expenses Per Days	422 778 $
Pro Estimated Expenses	20 293 344 $
Farm Remaining Season Days	65
Farm Expenses Per Days	86 680 $
Farm Estimated Expenses	5 634 200 $
Estimated Season Expenses	25 927 544 $
Season Salary Cap	72 831 667 $
Estimate Under Maximum Salary Cap of 75 000 000 $	2 168 333 $
Estimate Over Minimum Salary Cap of 55 400 000 $	17 431 667 $
Current Bank Account	34 711 226 $
Projected Bank Account	27 173 914 $

Pro Players Salaries
P.K. Subban	9 000 000 $ (5)
David Krejci	7 250 000 $ (4)
Brad Marchand	6 125 000 $ (8)
Mikael Granlund	5 750 000 $ (3)
Sami Vatanen	4 875 000 $ (3)
Jaroslav Halak	4 500 000 $ (1)
Patric Hornqvist	4 250 000 $ (1)
Jonathan Ericsson	4 250 000 $ (3)
Mathieu Perreault	4 125 000 $ (4)
Victor Rask	4 000 000 $ (5)
Mattias Ekholm	3 750 000 $ (5)
Jannik Hansen	2 500 000 $ (1)
Ryan Strome	2 500 000 $ (1)
Thomas Vanek	2 000 000 $ (1)
Sven Baertschi	1 850 000 $ (1)
Dennis Seidenberg	1 250 000 $ (1)
Luke Schenn	1 250 000 $ (1)
Antti Raanta	1 000 000 $ (1)
Colton Sceviour	950 000 $ (1)
Artturi Lehkonen	839 167 $ (2)
Markus Nutivaara	817 500 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 72 831 667 $
Year 13 : 49 964 167 $
Year 14 : 49 125 000 $
Year 15 : 34 250 000 $
Salary Average Commitment
Year 12 : 30 598 333 $
Year 13 : 17 365 833 $
Year 14 : 17 365 833 $
Year 15 : 12 430 833 $
Salary Cap with 1 Way Contract
Year 12 : 72 831 667 $
Year 13 : 49 964 167 $
Year 14 : 49 125 000 $
Year 15 : 34 250 000 $

Farm Players Salaries
Kasperi Kapanen	925 000 $ (1)
Tyler Wotherspoon	925 000 $ (1)
Oscar Fantenberg	925 000 $ (1)
Logan Brown	894 166 $ (4)
Jacob Larsson	894 166 $ (2)
Malcolm Subban	863 333 $ (1)
Eeli Tolvanen	825 000 $ (4)
Joona Koppanen	767 500 $ (4)
Aleksi Saarela	755 833 $ (3)
Jordan Subban	755 000 $ (1)
Harri Sateri	750 000 $ (1)
Michael Spacek	750 000 $ (3)
Brian Lashoff	725 000 $ (1)
Phillip Di Giuseppe	725 000 $ (1)
Anton Lindholm	717 500 $ (2)
Dmytro Timashov	693 333 $ (3)
Trevor Carrick	675 000 $ (1)
Joonas Lyytinen	650 000 $ (1)
Samuel Kurker	650 000 $ (1)
Ryan Lomberg	650 000 $ (1)
Bryce Gervais	650 000 $ (1)
Garrett Wilson	650 000 $ (2)
Total Farm Players	22
Salary Commitment
Year 12 : 16 815 831 $
Year 13 : 6 947 498 $
Year 14 : 4 685 832 $
Year 15 : 2 486 666 $
Salary Average Commitment
Year 12 : 10 363 333 $
Year 13 : 3 850 000 $
Year 14 : 3 300 000 $
Year 15 : 1 650 000 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - 100 $ - 5 781 - 96,36%
Level 2:	5000 - 60 $ - 4 858 - 97,17%
Level 3:	2000 - 35 $ - 1 932 - 96,62%
Level 4:	4000 - 25 $ - 3 820 - 95,51%
Luxury :	1000 - 200 $ - 953 - 95,31%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	13
Average Attendance - %	17 345 - 96,36%
Average Income per Game	1 822 860 $
Year to Date Revenue	51 040 071 $
Expense
Pro Players Total Salaries	73 756 665 $
Farm Players Total Salaries	13 945 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	54 918 350 $
Farm Year To Date Expenses	9 840 371 $
Pro Salary Cap To Date	53 460 650 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	23 697 176 $
Pro Remaining Season Days	48
Pro Expenses Per Days	428 004 $
Pro Estimated Expenses	20 544 192 $
Farm Remaining Season Days	65
Farm Expenses Per Days	71 881 $
Farm Estimated Expenses	4 672 265 $
Estimated Season Expenses	25 216 457 $
Season Salary Cap	73 756 665 $
Estimate Under Maximum Salary Cap of 75 000 000 $	1 243 335 $
Estimate Over Minimum Salary Cap of 55 400 000 $	18 356 665 $
Current Bank Account	66 955 020 $
Projected Bank Account	65 435 739 $

Pro Players Salaries
Johnny Boychuk	6 000 000 $ (5)
Jonathan Huberdeau	5 900 000 $ (6)
Nathan Horton	5 300 000 $ (3)
Alexander Wennberg	4 900 000 $ (6)
Niklas Kronwall	4 750 000 $ (2)
Vadim Shipachyov	4 500 000 $ (2)
Justin Abdelkader	4 250 000 $ (6)
Jonas Brodin	4 166 667 $ (3)
Damon Severson	4 166 666 $ (6)
Nick Bonino	4 100 000 $ (4)
Darren Helm	3 850 000 $ (4)
Matt Murray	3 750 000 $ (3)
Mark Stuart	2 625 000 $ (1)
Brock Nelson	2 500 000 $ (1)
Joe Colborne	2 500 000 $ (1)
Mark Letestu	1 800 000 $ (1)
Ondrej Pavelec	1 300 000 $ (1)
Michael Hutchinson	1 150 000 $ (1)
Alexander Petrovic	1 050 000 $ (1)
Matt Benning	925 000 $ (1)
Brock Boeser	925 000 $ (2)
Shea Theodore	863 333 $ (1)
Jakub Vrana	863 333 $ (2)
Christian Fischer	821 666 $ (3)
Drew Stafford	800 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 12 : 73 756 665 $
Year 13 : 58 243 332 $
Year 14 : 47 204 999 $
Year 15 : 33 166 666 $
Salary Average Commitment
Year 12 : 30 127 501 $
Year 13 : 23 908 334 $
Year 14 : 17 683 334 $
Year 15 : 10 389 167 $
Salary Cap with 1 Way Contract
Year 12 : 73 756 665 $
Year 13 : 58 243 332 $
Year 14 : 47 204 999 $
Year 15 : 33 166 666 $

Farm Players Salaries
Filip Chytil	925 000 $ (4)
Casey Mittelstadt	925 000 $ (3)
Tony DeAngelo	863 333 $ (2)
Daniel O'Regan	858 750 $ (1)
Janne Kuokkanen	842 500 $ (4)
Sean Kuraly	808 750 $ (1)
Anton Blidh	784 167 $ (1)
Emil Pettersson	742 500 $ (2)
Reece Scarlett	675 000 $ (1)
Nick Paul	670 000 $ (1)
Jeff Taylor	650 000 $ (1)
David Booth	650 000 $ (1)
Connor Jones	650 000 $ (1)
Jonathon Martin	650 000 $ (1)
Peter Stoykewych	650 000 $ (1)
Ryan Penny	650 000 $ (1)
Vincent Arseneau	650 000 $ (1)
Jimmy Oligny	650 000 $ (1)
Joe Pendenza	650 000 $ (1)
Total Farm Players	19
Salary Commitment
Year 12 : 13 945 000 $
Year 13 : 4 298 333 $
Year 14 : 2 692 500 $
Year 15 : 1 767 500 $
Salary Average Commitment
Year 12 : 3 800 000 $
Year 13 : 2 750 000 $
Year 14 : 1 650 000 $
Year 15 : 1 100 000 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - 100 $ - 5 847 - 97,46%
Level 2:	5000 - 60 $ - 4 879 - 97,57%
Level 3:	2000 - 35 $ - 1 934 - 96,71%
Level 4:	4000 - 25 $ - 3 877 - 96,92%
Luxury :	1000 - 200 $ - 983 - 98,32%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	12
Average Attendance - %	17 520 - 97,33%
Average Income per Game	1 845 686 $
Year to Date Revenue	53 524 887 $
Expense
Pro Players Total Salaries	63 766 666 $
Farm Players Total Salaries	14 159 166 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	54 093 313 $
Farm Year To Date Expenses	10 761 212 $
Pro Salary Cap To Date	52 635 650 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	22 148 229 $
Pro Remaining Season Days	48
Pro Expenses Per Days	371 563 $
Pro Estimated Expenses	17 835 024 $
Farm Remaining Season Days	65
Farm Expenses Per Days	72 985 $
Farm Estimated Expenses	4 744 025 $
Estimated Season Expenses	22 579 049 $
Season Salary Cap	63 766 666 $
Estimate Under Maximum Salary Cap of 75 000 000 $	11 233 334 $
Estimate Over Minimum Salary Cap of 55 400 000 $	8 366 666 $
Current Bank Account	50 566 919 $
Projected Bank Account	50 136 099 $

Pro Players Salaries
Jonathan Toews	10 500 000 $ (6)
Brent Seabrook	6 875 000 $ (7)
Erik Karlsson	6 500 000 $ (2)
Mike Hoffman	5 187 500 $ (3)
James Neal	5 000 000 $ (1)
Mats Zuccarello	4 500 000 $ (2)
Jake Allen	4 350 000 $ (4)
Wayne Simmonds	3 975 000 $ (2)
Ben Lovejoy	2 666 667 $ (2)
Thomas Hickey	2 200 000 $ (1)
Andrej Sustr	1 950 000 $ (1)
Adam Lowry	1 125 000 $ (1)
Lance Bouma	1 000 000 $ (1)
Jordan Nolan	950 000 $ (1)
Mikko Rantanen	925 000 $ (2)
Tyson Jost	885 833 $ (3)
Duncan Siemens	863 333 $ (1)
Darnell Nurse	863 333 $ (1)
Curtis McElhinney	850 000 $ (2)
Matt Irwin	650 000 $ (3)
David Rittich	650 000 $ (1)
Brooks Laich	650 000 $ (1)
Matthew Peca	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 12 : 63 766 666 $
Year 13 : 47 890 000 $
Year 14 : 28 473 333 $
Year 15 : 21 725 000 $
Salary Average Commitment
Year 12 : 36 795 833 $
Year 13 : 26 935 000 $
Year 14 : 14 660 000 $
Year 15 : 12 900 000 $
Salary Cap with 1 Way Contract
Year 12 : 63 766 666 $
Year 13 : 47 865 000 $
Year 14 : 28 448 333 $
Year 15 : 21 725 000 $

Farm Players Salaries
Alexander Nylander	894 166 $ (4)
Dillon Simpson	836 667 $ (1)
Colton White	728 333 $ (3)
Mario Lucia	650 000 $ (1)
Eric Gelinas	650 000 $ (1)
Caleb Herbert	650 000 $ (1)
Daniel Catenacci	650 000 $ (1)
Adam Chapie	650 000 $ (1)
Brady Austin	650 000 $ (1)
Alexandre Fortin	650 000 $ (1)
Cole Cassels	650 000 $ (1)
Olivier Archambault	650 000 $ (1)
Nicolas Roy	650 000 $ (1)
Reid Petryk	650 000 $ (1)
Yannick Veilleux	650 000 $ (1)
Tyler Sikura	650 000 $ (1)
Francis Beauvillier	650 000 $ (1)
Kevin Boyle	650 000 $ (1)
Jake Chelios	650 000 $ (1)
Nick DeSimone	650 000 $ (1)
Kevin Rooney	650 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 12 : 14 159 166 $
Year 13 : 1 622 499 $
Year 14 : 1 622 499 $
Year 15 : 894 166 $
Salary Average Commitment
Year 12 : 4 445 000 $
Year 13 : 1 100 000 $
Year 14 : 1 100 000 $
Year 15 : 550 000 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - 100 $ - 5 775 - 96,25%
Level 2:	5000 - 60 $ - 4 829 - 96,57%
Level 3:	2000 - 35 $ - 1 936 - 96,81%
Level 4:	4000 - 25 $ - 3 891 - 97,27%
Luxury :	1000 - 200 $ - 965 - 96,52%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	12
Average Attendance - %	17 396 - 96,64%
Average Income per Game	1 825 696 $
Year to Date Revenue	52 945 195 $
Expense
Pro Players Total Salaries	58 535 000 $
Farm Players Total Salaries	24 061 666 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	49 012 244 $
Farm Year To Date Expenses	11 818 968 $
Pro Salary Cap To Date	47 554 617 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	21 908 357 $
Pro Remaining Season Days	48
Pro Expenses Per Days	342 006 $
Pro Estimated Expenses	16 416 288 $
Farm Remaining Season Days	65
Farm Expenses Per Days	124 029 $
Farm Estimated Expenses	8 061 885 $
Estimated Season Expenses	24 478 173 $
Season Salary Cap	58 535 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	16 465 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $	3 135 000 $
Current Bank Account	88 011 829 $
Projected Bank Account	85 442 013 $

Pro Players Salaries
Leon Draisaitl	8 500 000 $ (8)
Corey Crawford	6 000 000 $ (3)
Brandon Dubinsky	5 850 000 $ (4)
Andrej Sekera	5 500 000 $ (4)
Paul Martin	4 850 000 $ (2)
Jakob Silfverberg	3 750 000 $ (2)
Erik Gudbranson	3 500 000 $ (1)
Zack Smith	3 250 000 $ (4)
Ryan Spooner	2 825 000 $ (1)
Anders Nilsson	2 500 000 $ (2)
Jordan Weal	1 750 000 $ (2)
Adam Pelech	1 600 000 $ (4)
Anthony Duclair	1 200 000 $ (1)
Ales Hemsky	1 000 000 $ (1)
David Desharnais	1 000 000 $ (1)
Alexander Kerfoot	925 000 $ (2)
Jakub Jerabek	925 000 $ (1)
Jujhar Khaira	875 000 $ (1)
Chris Tierney	735 000 $ (1)
Ryan Murphy	700 000 $ (1)
Barclay Goodrow	650 000 $ (1)
Adam Clendening	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 12 : 58 535 000 $
Year 13 : 44 475 000 $
Year 14 : 30 700 000 $
Year 15 : 24 700 000 $
Salary Average Commitment
Year 12 : 18 251 000 $
Year 13 : 12 281 833 $
Year 14 : 10 158 500 $
Year 15 : 7 491 833 $
Salary Cap with 1 Way Contract
Year 12 : 58 535 000 $
Year 13 : 44 475 000 $
Year 14 : 30 700 000 $
Year 15 : 24 700 000 $

Farm Players Salaries
Curtis Lazar	950 000 $ (2)
Klim Kostin	925 000 $ (4)
Colin White	925 000 $ (2)
Nicolas Kerdiles	925 000 $ (1)
Marko Dano	925 000 $ (1)
Zane McIntyre	925 000 $ (1)
Ryan Mantha	870 000 $ (3)
Stuart Percy	863 333 $ (1)
Micheal Haley	825 000 $ (2)
Tomas Jurco	800 000 $ (1)
Andre Benoit	800 000 $ (1)
Keaton Thompson	795 000 $ (2)
Miikka Salomaki	755 000 $ (1)
Boo Nieves	755 000 $ (1)
Peter Cehlarik	742 500 $ (2)
Scott Kosmachuk	720 000 $ (1)
Juho Lammikko	717 500 $ (2)
Teemu Pulkkinen	698 333 $ (1)
Blake Siebenaler	695 000 $ (2)
Sebastian D Aho	650 000 $ (1)
Andrew Crescenzi	650 000 $ (1)
Adam Ollas Mattsson	650 000 $ (1)
Josiah Didier	650 000 $ (1)
Michael Leighton	650 000 $ (1)
Liam O'Brien	650 000 $ (1)
Cole Ully	650 000 $ (1)
Emil Johansson	650 000 $ (1)
Evan McEneny	650 000 $ (1)
Lane Pederson	650 000 $ (1)
Mike Vecchione	650 000 $ (1)
Giovanni Fiore	650 000 $ (1)
Brett Findlay	650 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 12 : 24 061 666 $
Year 13 : 7 445 000 $
Year 14 : 1 795 000 $
Year 15 : 925 000 $
Salary Average Commitment
Year 12 : 12 585 000 $
Year 13 : 4 844 167 $
Year 14 : 1 100 000 $
Year 15 : 550 000 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - 100 $ - 5 784 - 96,40%
Level 2:	5000 - 60 $ - 4 820 - 96,39%
Level 3:	2000 - 35 $ - 1 954 - 97,69%
Level 4:	4000 - 25 $ - 3 846 - 96,14%
Luxury :	1000 - 200 $ - 957 - 95,74%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	14
Average Attendance - %	17 361 - 96,45%
Average Income per Game	1 823 155 $
Year to Date Revenue	49 225 174 $
Expense
Pro Players Total Salaries	57 903 749 $
Farm Players Total Salaries	16 910 745 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	43 148 024 $
Farm Year To Date Expenses	11 396 936 $
Pro Salary Cap To Date	41 690 426 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	25 524 164 $
Pro Remaining Season Days	48
Pro Expenses Per Days	338 439 $
Pro Estimated Expenses	16 245 072 $
Farm Remaining Season Days	65
Farm Expenses Per Days	87 169 $
Farm Estimated Expenses	5 665 985 $
Estimated Season Expenses	21 911 057 $
Season Salary Cap	57 903 749 $
Estimate Under Maximum Salary Cap of 75 000 000 $	17 096 251 $
Estimate Over Minimum Salary Cap of 55 400 000 $	2 503 749 $
Current Bank Account	91 021 248 $
Projected Bank Account	94 634 355 $

Pro Players Salaries
Jason Spezza	7 500 000 $ (2)
David Clarkson	5 250 000 $ (3)
Marcus Johansson	4 583 333 $ (2)
Jake Gardiner	4 050 000 $ (2)
Alec Martinez	4 000 000 $ (4)
Robin Lehner	4 000 000 $ (1)
Joel Ward	3 275 000 $ (1)
Brenden Dillon	3 270 000 $ (3)
Clayton Stoner	3 250 000 $ (1)
Tomas Hertl	3 000 000 $ (1)
Connor Hellebuyck	2 250 000 $ (1)
Connor Brown	2 100 000 $ (3)
Jordan Martinook	1 800 000 $ (2)
Tyler Pitlick	1 000 000 $ (3)
Michael Cammalleri	1 000 000 $ (1)
Erik Gustafsson	1 000 000 $ (1)
Pavel Buchnevich	925 000 $ (2)
Oskar Lindblom	925 000 $ (3)
Nick Schmaltz	925 000 $ (2)
Travis Sanheim	863 333 $ (2)
Matt Grzelcyk	858 750 $ (1)
Alex DeBrincat	778 333 $ (3)
Josh Leivo	650 000 $ (1)
Joakim Ryan	650 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 12 : 57 903 749 $
Year 13 : 38 619 999 $
Year 14 : 17 323 333 $
Year 15 : 4 000 000 $
Salary Average Commitment
Year 12 : 26 956 917 $
Year 13 : 21 501 917 $
Year 14 : 9 530 000 $
Year 15 : 1 100 000 $
Salary Cap with 1 Way Contract
Year 12 : 57 903 749 $
Year 13 : 38 619 999 $
Year 14 : 17 323 333 $
Year 15 : 4 000 000 $

Farm Players Salaries
Trent Frederic	925 000 $ (4)
Jordan Schmaltz	925 000 $ (1)
Henrik Borgstrom	925 000 $ (3)
Hudson Fasching	925 000 $ (1)
Jeff Zatkoff	900 000 $ (1)
Paul LaDue	874 125 $ (1)
Andrew Poturalski	858 750 $ (1)
Vladislav Kamenev	833 333 $ (2)
Zachary Fucale	745 000 $ (1)
Mason Appleton	741 667 $ (3)
A.J. Greer	741 667 $ (2)
Manuel Wiederer	736 667 $ (3)
Deven Sideroff	728 333 $ (3)
Jonne Tammela	710 370 $ (3)
Adam Helewka	705 000 $ (2)
Jan Kostalek	693 333 $ (1)
Michael Bunting	692 500 $ (1)
Casey Nelson	650 000 $ (1)
Casey Bailey	650 000 $ (1)
Christian Jaros	650 000 $ (1)
Jordan Szwarz	650 000 $ (1)
Petter Granberg	650 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 12 : 16 910 745 $
Year 13 : 7 047 037 $
Year 14 : 4 767 037 $
Year 15 : 925 000 $
Salary Average Commitment
Year 12 : 10 008 353 $
Year 13 : 4 950 000 $
Year 14 : 3 300 000 $
Year 15 : 550 000 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells-Fargo Center
Level 1:	6000 - 100 $ - 5 878 - 97,97%
Level 2:	5000 - 60 $ - 4 885 - 97,69%
Level 3:	2000 - 35 $ - 1 961 - 98,06%
Level 4:	4000 - 25 $ - 3 879 - 96,97%
Luxury :	1000 - 200 $ - 978 - 97,83%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	17 582 - 97,68%
Average Income per Game	1 850 889 $
Year to Date Revenue	55 526 667 $
Expense
Pro Players Total Salaries	71 608 371 $
Farm Players Total Salaries	19 266 666 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	51 962 823 $
Farm Year To Date Expenses	15 731 803 $
Pro Salary Cap To Date	50 505 180 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 359 778 $
Pro Remaining Season Days	48
Pro Expenses Per Days	415 867 $
Pro Estimated Expenses	19 961 616 $
Farm Remaining Season Days	65
Farm Expenses Per Days	99 313 $
Farm Estimated Expenses	6 455 345 $
Estimated Season Expenses	26 416 961 $
Season Salary Cap	71 608 371 $
Estimate Under Maximum Salary Cap of 75 000 000 $	3 391 629 $
Estimate Over Minimum Salary Cap of 55 400 000 $	16 208 371 $
Current Bank Account	49 682 626 $
Projected Bank Account	43 625 443 $

Pro Players Salaries
Brent Burns	8 000 000 $ (8)
Carey Price	6 500 000 $ (1)
Mark Scheifele	6 125 000 $ (7)
Gabriel Landeskog	5 571 428 $ (4)
Colton Parayko	5 500 000 $ (5)
Nick Foligno	5 500 000 $ (4)
Evander Kane	5 250 000 $ (1)
Ryan McDonagh	4 700 000 $ (2)
Craig Anderson	4 200 000 $ (1)
Patrik Berglund	3 850 000 $ (5)
Rickard Rakell	3 789 444 $ (5)
Matt Calvert	2 200 000 $ (1)
Xavier Ouellet	1 250 000 $ (2)
Mark Borowiecki	1 100 000 $ (1)
Matthew Tkachuk	925 000 $ (2)
Ryan Donato	900 000 $ (2)
William Nylander	894 166 $ (1)
Clayton Keller	885 833 $ (3)
Brendan Lemieux	839 167 $ (2)
Josh Manson	825 000 $ (1)
Pontus Aberg	780 833 $ (1)
Vince Dunn	722 500 $ (3)
Scott Mayfield	650 000 $ (1)
Tim Heed	650 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 12 : 71 608 371 $
Year 13 : 48 558 372 $
Year 14 : 39 944 205 $
Year 15 : 38 335 872 $
Salary Average Commitment
Year 12 : 41 166 666 $
Year 13 : 22 895 833 $
Year 14 : 16 425 833 $
Year 15 : 15 325 833 $
Salary Cap with 1 Way Contract
Year 12 : 71 608 371 $
Year 13 : 48 558 372 $
Year 14 : 39 944 205 $
Year 15 : 38 335 872 $

Farm Players Salaries
Timothy Liljegren	925 000 $ (4)
Andrei Mironov	925 000 $ (1)
Tage Thompson	925 000 $ (3)
Kailer Yamamoto	925 000 $ (4)
Spencer Foo	925 000 $ (2)
Michael McCarron	894 167 $ (1)
Dylan Sadowy	880 833 $ (2)
Marcus Hogberg	835 000 $ (2)
Carter Verhaeghe	809 167 $ (1)
Ryan MacInnis	797 500 $ (2)
Julius Bergman	775 833 $ (1)
Rasmus Andersson	755 833 $ (3)
Warren Foegele	746 667 $ (3)
Antoine Waked	726 667 $ (3)
Simon Bourque	720 000 $ (3)
Josh Wesley	695 000 $ (2)
Alexandre Carrier	693 333 $ (3)
Dominic Turgeon	686 667 $ (2)
Conor Garland	680 000 $ (2)
Philippe Myers	678 333 $ (3)
Michael McNiven	666 666 $ (2)
Jon Gillies	650 000 $ (1)
Thatcher Demko	650 000 $ (1)
Charlie Lindgren	650 000 $ (1)
Steven Fogarty	650 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 12 : 19 266 666 $
Year 13 : 13 262 499 $
Year 14 : 7 095 833 $
Year 15 : 1 850 000 $
Salary Average Commitment
Year 12 : 12 379 167 $
Year 13 : 9 350 000 $
Year 14 : 4 950 000 $
Year 15 : 1 100 000 $

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - 100 $ - 5 814 - 96,91%
Level 2:	5000 - 60 $ - 4 884 - 97,67%
Level 3:	2000 - 35 $ - 1 945 - 97,27%
Level 4:	4000 - 25 $ - 3 837 - 95,92%
Luxury :	1000 - 200 $ - 954 - 95,41%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	12
Average Attendance - %	17 434 - 96,86%
Average Income per Game	1 831 634 $
Year to Date Revenue	53 117 382 $
Expense
Pro Players Total Salaries	71 587 143 $
Farm Players Total Salaries	18 932 500 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	48 149 259 $
Farm Year To Date Expenses	10 755 525 $
Pro Salary Cap To Date	46 590 289 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	21 979 606 $
Pro Remaining Season Days	48
Pro Expenses Per Days	415 747 $
Pro Estimated Expenses	19 955 856 $
Farm Remaining Season Days	65
Farm Expenses Per Days	97 590 $
Farm Estimated Expenses	6 343 350 $
Estimated Season Expenses	26 299 206 $
Season Salary Cap	71 587 143 $
Estimate Under Maximum Salary Cap of 75 000 000 $	3 412 857 $
Estimate Over Minimum Salary Cap of 55 400 000 $	16 187 143 $
Current Bank Account	4 696 416 $
Projected Bank Account	376 816 $

Pro Players Salaries
Shea Weber	7 857 143 $ (8)
Daniel Sedin	7 000 000 $ (1)
Tomas Plekanec	6 000 000 $ (1)
Marc Staal	5 700 000 $ (4)
Danny DeKeyser	5 000 000 $ (5)
Max Pacioretty	4 500 000 $ (2)
David Savard	4 250 000 $ (4)
Brian Dumoulin	4 100 000 $ (6)
Evgenii Dadonov	4 000 000 $ (3)
Jacob Markstrom	3 666 667 $ (3)
Boone Jenner	2 900 000 $ (1)
Ben Hutton	2 800 000 $ (1)
Eric Fehr	2 000 000 $ (1)
Vladislav Namestnikov	1 937 500 $ (1)
Luke Glendening	1 800 000 $ (4)
Brett Ritchie	1 750 000 $ (2)
Matt Nieto	1 000 000 $ (1)
Dmitrij Jaskin	1 000 000 $ (1)
Alexander Burmistrov	900 000 $ (1)
Laurent Brossoit	750 000 $ (1)
Chandler Stephenson	725 833 $ (1)
Brad Hunt	650 000 $ (2)
Fredrik Claesson	650 000 $ (1)
Bryan Rust	650 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 12 : 71 587 143 $
Year 13 : 43 273 810 $
Year 14 : 36 373 810 $
Year 15 : 28 707 143 $
Salary Average Commitment
Year 12 : 38 342 169 $
Year 13 : 20 269 669 $
Year 14 : 14 305 502 $
Year 15 : 12 455 502 $
Salary Cap with 1 Way Contract
Year 12 : 71 587 143 $
Year 13 : 43 273 810 $
Year 14 : 36 373 810 $
Year 15 : 28 707 143 $

Farm Players Salaries
Jason Chimera	2 250 000 $ (1)
Sam Vigneault	925 000 $ (2)
Ryan Lindgren	925 000 $ (4)
Sonny Milano	863 333 $ (2)
Julius Nattinen	730 833 $ (3)
Dennis Yan	728 333 $ (3)
Vinnie Hinostroza	717 500 $ (1)
Tyler Randell	700 000 $ (1)
Riley Barber	692 500 $ (1)
Cole Bardreau	650 000 $ (1)
Harry Zolnierczyk	650 000 $ (1)
Blaine Byron	650 000 $ (1)
Chris Kelly	650 000 $ (1)
Robbie Russo	650 000 $ (1)
Seth Helgeson	650 000 $ (1)
Justin Kloos	650 000 $ (1)
Viktor Loov	650 000 $ (1)
TJ Brennan	650 000 $ (1)
Maxime Lagace	650 000 $ (1)
Zach O'Brien	650 000 $ (1)
Matt Roy	650 000 $ (1)
Louie Belpedio	650 000 $ (1)
Kellen Jones	650 000 $ (1)
Mason Mitchell	650 000 $ (1)
Lukas Bengtsson	650 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 12 : 18 932 499 $
Year 13 : 4 172 499 $
Year 14 : 2 384 166 $
Year 15 : 925 000 $
Salary Average Commitment
Year 12 : 5 150 000 $
Year 13 : 2 750 000 $
Year 14 : 1 650 000 $
Year 15 : 550 000 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - 100 $ - 5 792 - 96,53%
Level 2:	5000 - 60 $ - 4 832 - 96,64%
Level 3:	2000 - 35 $ - 1 937 - 96,85%
Level 4:	4000 - 25 $ - 3 878 - 96,96%
Luxury :	1000 - 200 $ - 977 - 97,71%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	12
Average Attendance - %	17 416 - 96,75%
Average Income per Game	1 831 583 $
Year to Date Revenue	53 115 910 $
Expense
Pro Players Total Salaries	69 767 500 $
Farm Players Total Salaries	14 330 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	52 161 500 $
Farm Year To Date Expenses	11 094 695 $
Pro Salary Cap To Date	50 703 833 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	21 978 997 $
Pro Remaining Season Days	48
Pro Expenses Per Days	405 466 $
Pro Estimated Expenses	19 462 368 $
Farm Remaining Season Days	65
Farm Expenses Per Days	73 866 $
Farm Estimated Expenses	4 801 290 $
Estimated Season Expenses	24 263 658 $
Season Salary Cap	69 767 500 $
Estimate Under Maximum Salary Cap of 75 000 000 $	5 232 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $	14 367 500 $
Current Bank Account	59 797 404 $
Projected Bank Account	57 512 743 $

Pro Players Salaries
Sidney Crosby	8 700 000 $ (8)
David Pastrnak	6 666 666 $ (6)
Henrik Zetterberg	6 083 333 $ (4)
Tyler Myers	5 500 000 $ (2)
Artem Anisimov	4 550 000 $ (4)
Jason Demers	4 500 000 $ (4)
Brandon Sutter	4 375 000 $ (4)
Cam Talbot	4 166 667 $ (2)
Connor Murphy	3 850 000 $ (5)
Cal Clutterbuck	3 500 000 $ (5)
Cam Ward	3 300 000 $ (1)
Josh Bailey	3 300 000 $ (1)
Trevor Daley	3 166 667 $ (3)
Martin Marincin	1 250 000 $ (1)
Sebastian Aho	925 000 $ (2)
Jimmy Vesey	925 000 $ (1)
Devin Shore	870 000 $ (1)
Christian Dvorak	839 167 $ (2)
Matt Hendricks	700 000 $ (1)
Joe Morrow	650 000 $ (1)
Eric Comrie	650 000 $ (1)
Madison Bowey	650 000 $ (1)
Mattias Janmark	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 12 : 69 767 500 $
Year 13 : 56 822 500 $
Year 14 : 45 391 666 $
Year 15 : 42 224 999 $
Salary Average Commitment
Year 12 : 43 704 165 $
Year 13 : 30 937 498 $
Year 14 : 23 874 998 $
Year 15 : 23 224 998 $
Salary Cap with 1 Way Contract
Year 12 : 69 767 500 $
Year 13 : 56 822 500 $
Year 14 : 45 391 666 $
Year 15 : 42 224 999 $

Farm Players Salaries
Kenny Agostino	875 000 $ (1)
Victor Mete	748 333 $ (3)
Remi Elie	745 000 $ (1)
Alex Lintuniemi	729 167 $ (1)
Chase De Leo	720 833 $ (1)
Ethan Bear	720 000 $ (3)
Adam Cracknell	675 000 $ (1)
Kurtis Gabriel	666 667 $ (1)
Marek Hrivik	650 000 $ (1)
Daniel Maggio	650 000 $ (1)
Brandon Baddock	650 000 $ (1)
Tim McGauley	650 000 $ (1)
Tim Clifton	650 000 $ (1)
Zach Palmquist	650 000 $ (1)
Adam Wilcox	650 000 $ (1)
Kristers Gudlevskis	650 000 $ (1)
Josh Currie	650 000 $ (1)
Brian Cooper	650 000 $ (1)
Zach Redmond	650 000 $ (1)
Miro Aaltonen	650 000 $ (1)
Kalle Kossila	650 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 12 : 14 330 000 $
Year 13 : 1 468 333 $
Year 14 : 1 468 333 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 4 675 000 $
Year 13 : 1 100 000 $
Year 14 : 1 100 000 $
Year 15 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barklay's Center
Level 1:	6000 - 100 $ - 5 729 - 95,48%
Level 2:	5000 - 60 $ - 4 873 - 97,46%
Level 3:	2000 - 35 $ - 1 939 - 96,93%
Level 4:	4000 - 25 $ - 3 856 - 96,39%
Luxury :	1000 - 200 $ - 953 - 95,26%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	12
Average Attendance - %	17 349 - 96,38%
Average Income per Game	1 817 804 $
Year to Date Revenue	52 716 312 $
Expense
Pro Players Total Salaries	62 379 543 $
Farm Players Total Salaries	16 374 167 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	49 915 042 $
Farm Year To Date Expenses	11 278 269 $
Pro Salary Cap To Date	48 457 432 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	21 813 646 $
Pro Remaining Season Days	48
Pro Expenses Per Days	363 726 $
Pro Estimated Expenses	17 458 848 $
Farm Remaining Season Days	65
Farm Expenses Per Days	84 403 $
Farm Estimated Expenses	5 486 195 $
Estimated Season Expenses	22 945 043 $
Season Salary Cap	62 379 543 $
Estimate Under Maximum Salary Cap of 75 000 000 $	12 620 457 $
Estimate Over Minimum Salary Cap of 55 400 000 $	6 979 543 $
Current Bank Account	59 057 318 $
Projected Bank Account	57 925 921 $

Pro Players Salaries
Rick Nash	7 800 000 $ (1)
Milan Lucic	6 000 000 $ (6)
Kari Lehtonen	5 900 000 $ (1)
Toby Enstrom	5 750 000 $ (1)
Frans Nielsen	5 250 000 $ (5)
Carl Hagelin	4 000 000 $ (2)
Johan Franzen	3 954 545 $ (3)
Colin Wilson	3 937 500 $ (2)
Vladimir Sobotka	3 500 000 $ (3)
Lars Eller	3 500 000 $ (1)
David Schlemko	2 100 000 $ (3)
Sven Andrighetto	1 400 000 $ (2)
Jordan Greenway	916 666 $ (3)
Markus Granlund	900 000 $ (1)
Jake Virtanen	894 166 $ (1)
Danton Heinen	872 500 $ (2)
Nikolay Goldobin	863 333 $ (2)
Noah Juulsen	863 333 $ (3)
Michael Amadio	717 500 $ (2)
Jordan Binnington	660 000 $ (1)
Oscar Dansk	650 000 $ (1)
Matt Bartkowski	650 000 $ (1)
Michal Kempny	650 000 $ (1)
Carter Rowney	650 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 12 : 62 379 543 $
Year 13 : 34 375 377 $
Year 14 : 22 584 544 $
Year 15 : 11 250 000 $
Salary Average Commitment
Year 12 : 28 580 377 $
Year 13 : 11 587 877 $
Year 14 : 5 604 544 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 62 379 543 $
Year 13 : 34 375 377 $
Year 14 : 22 584 544 $
Year 15 : 11 250 000 $

Farm Players Salaries
Lucas Johansen	925 000 $ (3)
Adam Erne	905 000 $ (1)
Joshua Ho-Sang	863 333 $ (2)
Michael Mersch	786 667 $ (1)
Austin Wagner	759 167 $ (3)
Mark Friedman	749 167 $ (3)
Nicholas Baptiste	740 000 $ (1)
Eric Cornel	717 500 $ (2)
Conner Bleackley	700 000 $ (2)
Brenden Kichton	700 000 $ (1)
Jack Dougherty	695 000 $ (2)
Ben Betker	683 333 $ (1)
Ben Street	650 000 $ (1)
Cory Conacher	650 000 $ (2)
Blake Pietila	650 000 $ (1)
Marek Mazanec	650 000 $ (1)
Kevin Gravel	650 000 $ (1)
Zack MacEwen	650 000 $ (1)
Colin McDonald	650 000 $ (1)
Steven Swavely	650 000 $ (1)
Joey Laleggia	650 000 $ (1)
Alex Krushelnyski	650 000 $ (1)
Nathan Bastian	650 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 12 : 16 374 167 $
Year 13 : 6 059 167 $
Year 14 : 2 433 334 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 10 111 667 $
Year 13 : 3 850 000 $
Year 14 : 1 650 000 $
Year 15 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	6000 - 100 $ - 5 784 - 96,39%
Level 2:	5000 - 60 $ - 4 839 - 96,79%
Level 3:	2000 - 35 $ - 1 939 - 96,95%
Level 4:	4000 - 25 $ - 3 847 - 96,18%
Luxury :	1000 - 200 $ - 970 - 96,96%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	9
Average Attendance - %	17 379 - 96,55%
Average Income per Game	1 827 757 $
Year to Date Revenue	58 488 229 $
Expense
Pro Players Total Salaries	56 008 333 $
Farm Players Total Salaries	19 125 832 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	43 725 581 $
Farm Year To Date Expenses	11 696 435 $
Pro Salary Cap To Date	42 267 920 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	16 449 814 $
Pro Remaining Season Days	48
Pro Expenses Per Days	327 731 $
Pro Estimated Expenses	15 731 088 $
Farm Remaining Season Days	65
Farm Expenses Per Days	98 587 $
Farm Estimated Expenses	6 408 155 $
Estimated Season Expenses	22 139 243 $
Season Salary Cap	56 008 333 $
Estimate Under Maximum Salary Cap of 75 000 000 $	18 991 667 $
Estimate Over Minimum Salary Cap of 55 400 000 $	608 333 $
Current Bank Account	77 096 037 $
Projected Bank Account	71 406 608 $

Pro Players Salaries
Bobby Ryan	7 250 000 $ (5)
Johnny Gaudreau	6 750 000 $ (5)
Loui Eriksson	6 000 000 $ (5)
Jason Garrison	4 600 000 $ (1)
Nikita Zaitsev	4 500 000 $ (7)
Nikolay Kulemin	4 187 500 $ (1)
Braydon Coburn	3 700 000 $ (2)
Eddie Lack	2 750 000 $ (1)
Nathan Beaulieu	2 400 000 $ (2)
Melker Karlsson	2 000 000 $ (3)
Antoine Vermette	1 750 000 $ (1)
Kyle Clifford	1 600 000 $ (3)
Calvin Pickard	1 000 000 $ (1)
Nick Cousins	1 000 000 $ (2)
Dominic Moore	1 000 000 $ (1)
Noah Hanifin	925 000 $ (1)
Timo Meier	894 167 $ (2)
Jake DeBrusk	863 333 $ (3)
Derrick Pouliot	800 000 $ (1)
Anthony Cirelli	728 333 $ (3)
Daniel Winnik	660 000 $ (1)
Darcy Kuemper	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 12 : 56 008 333 $
Year 13 : 37 685 833 $
Year 14 : 29 691 666 $
Year 15 : 24 500 000 $
Salary Average Commitment
Year 12 : 25 670 000 $
Year 13 : 15 161 667 $
Year 14 : 8 925 000 $
Year 15 : 6 200 000 $
Salary Cap with 1 Way Contract
Year 12 : 56 008 333 $
Year 13 : 37 685 833 $
Year 14 : 29 691 666 $
Year 15 : 24 500 000 $

Farm Players Salaries
Victor Antipin	925 000 $ (1)
Jakob Forsbacka Karlsson	916 667 $ (2)
Adam Gaudette	916 666 $ (3)
Patrick Sieloff	894 167 $ (1)
Julien Gauthier	894 166 $ (4)
Samuel Morin	863 333 $ (1)
Rinat Valiev	778 333 $ (1)
Alex Dostie	759 167 $ (3)
Connor Ingram	759 167 $ (3)
Tyler Vesel	735 000 $ (2)
Blake Speers	728 333 $ (3)
Edward Pasquale	700 000 $ (1)
Tobias Lindberg	693 333 $ (1)
Dominik Simon	692 500 $ (1)
John Ramage	690 000 $ (1)
Zach Nastasiuk	670 000 $ (1)
Ryan Graves	660 000 $ (1)
Zack Mitchell	650 000 $ (1)
Tyler Gaudet	650 000 $ (1)
Kiefer Sherwood	650 000 $ (1)
Patrick Russell	650 000 $ (1)
Garret Ross	650 000 $ (1)
Keegan Kolesar	650 000 $ (1)
Jakub Zboril	650 000 $ (1)
Mike Downing	650 000 $ (1)
Chris Casto	650 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 12 : 19 125 832 $
Year 13 : 5 709 166 $
Year 14 : 4 057 499 $
Year 15 : 894 166 $
Salary Average Commitment
Year 12 : 11 195 001 $
Year 13 : 3 850 000 $
Year 14 : 2 750 000 $
Year 15 : 550 000 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 100 $ - 5 869 - 97,82%
Level 2:	5000 - 60 $ - 4 839 - 96,79%
Level 3:	2000 - 35 $ - 1 932 - 96,60%
Level 4:	4000 - 25 $ - 3 863 - 96,56%
Luxury :	1000 - 200 $ - 973 - 97,35%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	13
Average Attendance - %	17 477 - 97,09%
Average Income per Game	1 841 876 $
Year to Date Revenue	51 572 523 $
Expense
Pro Players Total Salaries	63 526 665 $
Farm Players Total Salaries	15 751 389 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	46 916 552 $
Farm Year To Date Expenses	9 989 804 $
Pro Salary Cap To Date	45 458 888 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	23 944 386 $
Pro Remaining Season Days	48
Pro Expenses Per Days	370 207 $
Pro Estimated Expenses	17 769 936 $
Farm Remaining Season Days	65
Farm Expenses Per Days	81 193 $
Farm Estimated Expenses	5 277 545 $
Estimated Season Expenses	23 047 481 $
Season Salary Cap	63 526 665 $
Estimate Under Maximum Salary Cap of 75 000 000 $	11 473 335 $
Estimate Over Minimum Salary Cap of 55 400 000 $	8 126 665 $
Current Bank Account	66 691 062 $
Projected Bank Account	67 587 967 $

Pro Players Salaries
Tomas Tatar	5 300 000 $ (4)
Matt Moulson	5 000 000 $ (2)
Mikhail Grabovski	5 000 000 $ (1)
Andrew MacDonald	5 000 000 $ (3)
Dmitry Kulikov	4 333 333 $ (3)
Nick Bjugstad	4 100 000 $ (4)
Olli Maatta	4 083 333 $ (3)
Marco Scandella	4 000 000 $ (3)
Kevin Bieksa	4 000 000 $ (1)
Luca Sbisa	3 600 000 $ (1)
Radko Gudas	3 350 000 $ (3)
Elias Lindholm	2 700 000 $ (1)
Derek Dorsett	2 650 000 $ (2)
Shawn Matthias	2 125 000 $ (1)
Joakim Nordstrom	1 275 000 $ (1)
Chris Stewart	1 150 000 $ (1)
Joel Edmundson	1 050 000 $ (1)
Louis Domingue	1 050 000 $ (1)
Pierre-Luc Dubois	894 166 $ (3)
Brendan Perlini	863 333 $ (2)
Juuse Saros	692 500 $ (1)
Alex Chiasson	660 000 $ (1)
Jared Coreau	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 12 : 63 526 665 $
Year 13 : 39 574 165 $
Year 14 : 31 060 832 $
Year 15 : 9 400 000 $
Salary Average Commitment
Year 12 : 20 096 667 $
Year 13 : 8 324 167 $
Year 14 : 6 190 834 $
Year 15 : 1 530 000 $
Salary Cap with 1 Way Contract
Year 12 : 63 526 665 $
Year 13 : 39 574 165 $
Year 14 : 31 060 832 $
Year 15 : 9 400 000 $

Farm Players Salaries
Michael Kapla	925 000 $ (1)
Alex Iafallo	925 000 $ (2)
Adrian Kempe	894 167 $ (2)
Gabriel Carlsson	894 166 $ (3)
Alexander Volkov	864 167 $ (3)
Gabriel Fontaine	736 667 $ (3)
Landon Ferraro	700 000 $ (2)
Denis Malgin	690 000 $ (2)
Dustin Tokarski	672 222 $ (1)
Ben Smith	650 000 $ (1)
Dean Kukan	650 000 $ (1)
Justin Dowling	650 000 $ (1)
Blake Hillman	650 000 $ (1)
Scott Sabourin	650 000 $ (1)
Oleg Yevenko	650 000 $ (1)
Landon Bow	650 000 $ (1)
Stepan Falkovsky	650 000 $ (1)
Nick Seeler	650 000 $ (1)
David Broll	650 000 $ (1)
Colby Cave	650 000 $ (1)
Kale Kessy	650 000 $ (1)
Ed Wittchow	650 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 12 : 15 751 389 $
Year 13 : 5 704 167 $
Year 14 : 2 495 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 5 547 222 $
Year 13 : 2 850 000 $
Year 14 : 1 650 000 $
Year 15 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - 100 $ - 5 809 - 96,81%
Level 2:	5000 - 60 $ - 4 904 - 98,07%
Level 3:	2000 - 35 $ - 1 928 - 96,40%
Level 4:	4000 - 25 $ - 3 906 - 97,65%
Luxury :	1000 - 200 $ - 985 - 98,53%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	10
Average Attendance - %	17 532 - 97,40%
Average Income per Game	1 843 541 $
Year to Date Revenue	57 149 769 $
Expense
Pro Players Total Salaries	72 700 128 $
Farm Players Total Salaries	17 084 999 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 251 047 $
Farm Year To Date Expenses	11 851 612 $
Pro Salary Cap To Date	51 933 286 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 435 409 $
Pro Remaining Season Days	48
Pro Expenses Per Days	422 035 $
Pro Estimated Expenses	20 257 680 $
Farm Remaining Season Days	65
Farm Expenses Per Days	88 067 $
Farm Estimated Expenses	5 724 355 $
Estimated Season Expenses	25 982 035 $
Season Salary Cap	72 700 128 $
Estimate Under Maximum Salary Cap of 75 000 000 $	2 299 872 $
Estimate Over Minimum Salary Cap of 55 400 000 $	17 300 128 $
Current Bank Account	71 609 428 $
Projected Bank Account	64 062 802 $

Pro Players Salaries
Ryan Suter	7 538 462 $ (8)
Mikko Koivu	6 750 000 $ (1)
Jordan Staal	6 000 000 $ (6)
Filip Forsberg	6 000 000 $ (5)
Morgan Rielly	5 000 000 $ (5)
Gustav Nyquist	4 750 000 $ (2)
Anton Stralman	4 500 000 $ (2)
Nazem Kadri	4 500 000 $ (5)
Dan Hamhuis	3 750 000 $ (1)
Anders Lee	3 750 000 $ (2)
Andrei Vasilevskiy	3 500 000 $ (3)
Ryan Murray	2 825 000 $ (1)
Ryan Ellis	2 500 000 $ (2)
Mike Condon	2 400 000 $ (3)
Johnny Oduya	2 250 000 $ (1)
Mike Fisher	1 000 000 $ (1)
Jesse Puljujarvi	925 000 $ (2)
Nick Ritchie	894 166 $ (1)
Anthony Mantha	863 333 $ (1)
Cedric Paquette	812 500 $ (1)
Greg Pateryn	800 000 $ (1)
Ivan Barbashev	741 667 $ (2)
Andy Andreoff	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 12 : 72 700 128 $
Year 13 : 52 105 129 $
Year 14 : 34 938 462 $
Year 15 : 29 038 462 $
Salary Average Commitment
Year 12 : 31 993 849 $
Year 13 : 20 262 182 $
Year 14 : 17 572 182 $
Year 15 : 16 342 182 $
Salary Cap with 1 Way Contract
Year 12 : 72 700 128 $
Year 13 : 52 105 129 $
Year 14 : 34 938 462 $
Year 15 : 29 038 462 $

Farm Players Salaries
Patrick Eaves	3 150 000 $ (3)
Tyler Motte	925 000 $ (2)
Nicolas Meloche	853 333 $ (3)
Chris Driedger	755 000 $ (1)
Joseph Cramarossa	752 500 $ (1)
Jeremy Smith	750 000 $ (1)
Yakov Trenin	730 833 $ (3)
Anthony Richard	693 333 $ (3)
Connor Carrick	675 000 $ (1)
Anton Cederholm	650 000 $ (1)
Jeremy Gregoire	650 000 $ (1)
Yaroslav Dyblenko	650 000 $ (1)
Adam Krause	650 000 $ (1)
Graham Knott	650 000 $ (1)
Ben Sexton	650 000 $ (1)
Jack Rodewald	650 000 $ (1)
Thomas Di Pauli	650 000 $ (1)
Justin Scott	650 000 $ (1)
Braden Christoffer	650 000 $ (1)
Dennis Robertson	650 000 $ (1)
Nathan Walker	650 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 12 : 17 084 999 $
Year 13 : 6 352 499 $
Year 14 : 5 427 499 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 5 635 833 $
Year 13 : 1 650 000 $
Year 14 : 1 650 000 $
Year 15 : 0 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - 100 $ - 5 698 - 94,96%
Level 2:	5000 - 60 $ - 4 886 - 97,71%
Level 3:	2000 - 35 $ - 1 929 - 96,47%
Level 4:	4000 - 25 $ - 3 881 - 97,02%
Luxury :	1000 - 200 $ - 964 - 96,40%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	12
Average Attendance - %	17 358 - 96,43%
Average Income per Game	1 818 199 $
Year to Date Revenue	52 727 780 $
Expense
Pro Players Total Salaries	75 120 000 $
Farm Players Total Salaries	18 365 793 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	51 477 613 $
Farm Year To Date Expenses	12 932 729 $
Pro Salary Cap To Date	49 833 549 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	21 818 392 $
Pro Remaining Season Days	48
Pro Expenses Per Days	435 706 $
Pro Estimated Expenses	20 913 888 $
Farm Remaining Season Days	65
Farm Expenses Per Days	94 669 $
Farm Estimated Expenses	6 153 485 $
Estimated Season Expenses	27 067 373 $
Season Salary Cap	71 820 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	3 180 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $	16 420 000 $
Current Bank Account	69 067 451 $
Projected Bank Account	63 818 470 $

Pro Players Salaries
Corey Perry	8 625 000 $ (4)
Sean Monahan	6 375 000 $ (6)
Cory Schneider	6 000 000 $ (5)
Bo Horvat	5 500 000 $ (6)
Oliver Ekman-Larsson	5 500 000 $ (2)
Roberto Luongo	5 333 333 $ (5)
Alex Galchenyuk	4 900 000 $ (3)
Bryan Little	4 700 000 $ (1)
Josh Gorges	3 900 000 $ (1)
Calvin de Haan (Out of Payroll)	3 300 000 $ (1)
Ron Hainsey	3 000 000 $ (3)
Teuvo Teravainen	2 860 000 $ (2)
Matt Dumba	2 550 000 $ (1)
Esa Lindell	2 200 000 $ (2)
Calle Jarnkrok	2 000 000 $ (5)
Tom Wilson	2 000 000 $ (1)
Jay Beagle	1 750 000 $ (1)
Kyle Connor	925 000 $ (2)
Charlie McAvoy	916 667 $ (2)
Jonathan Marchessault	750 000 $ (1)
Kevin Labanc	717 500 $ (2)
Daniel Sprong	667 500 $ (1)
Ryan Miller	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 12 : 75 120 000 $
Year 13 : 54 852 500 $
Year 14 : 41 733 333 $
Year 15 : 33 833 333 $
Salary Average Commitment
Year 12 : 42 565 833 $
Year 13 : 29 757 499 $
Year 14 : 22 067 499 $
Year 15 : 20 492 499 $
Salary Cap with 1 Way Contract
Year 12 : 75 120 000 $
Year 13 : 54 852 500 $
Year 14 : 41 733 333 $
Year 15 : 33 833 333 $

Farm Players Salaries
J.T. Compher	925 000 $ (2)
Andreas Borgman	925 000 $ (2)
Devon Toews	925 000 $ (1)
Alex Tuch	925 000 $ (2)
Drake Caggiula	925 000 $ (1)
Miles Wood	925 000 $ (1)
Thomas Chabot	894 167 $ (3)
Joel Eriksson Ek	894 167 $ (2)
Lawson Crouse	894 167 $ (2)
Alex Lyon	874 125 $ (1)
Gustav Forsling	872 500 $ (2)
Roope Hintz	811 667 $ (3)
Adam Brooks	759 167 $ (3)
Carl Dahlstrom	750 833 $ (2)
Spencer Watson	705 833 $ (2)
Andrew Mangiapane	705 000 $ (2)
Guillaume Brisebois	697 500 $ (3)
Brendan Guhle	697 500 $ (3)
Josh Archibald	659 167 $ (1)
Henrik Haapala	650 000 $ (1)
Andreas Johnsson	650 000 $ (1)
Gavin Bayreuther	650 000 $ (1)
Daniel Brickley	650 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 12 : 18 365 793 $
Year 13 : 11 457 501 $
Year 14 : 3 860 001 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 7 809 167 $
Year 13 : 5 500 000 $
Year 14 : 2 750 000 $
Year 15 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - 100 $ - 5 879 - 97,98%
Level 2:	5000 - 60 $ - 4 836 - 96,72%
Level 3:	2000 - 35 $ - 1 941 - 97,03%
Level 4:	4000 - 25 $ - 3 926 - 98,15%
Luxury :	1000 - 200 $ - 971 - 97,09%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	13
Average Attendance - %	17 552 - 97,51%
Average Income per Game	1 844 999 $
Year to Date Revenue	51 659 963 $
Expense
Pro Players Total Salaries	64 846 355 $
Farm Players Total Salaries	18 749 616 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	50 261 410 $
Farm Year To Date Expenses	11 296 998 $
Pro Salary Cap To Date	48 803 739 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	23 984 983 $
Pro Remaining Season Days	48
Pro Expenses Per Days	377 663 $
Pro Estimated Expenses	18 127 824 $
Farm Remaining Season Days	65
Farm Expenses Per Days	96 648 $
Farm Estimated Expenses	6 282 120 $
Estimated Season Expenses	24 409 944 $
Season Salary Cap	64 846 355 $
Estimate Under Maximum Salary Cap of 75 000 000 $	10 153 645 $
Estimate Over Minimum Salary Cap of 55 400 000 $	9 446 355 $
Current Bank Account	68 399 344 $
Projected Bank Account	67 974 383 $

Pro Players Salaries
Alexander Radulov	6 250 000 $ (6)
Jordan Eberle	6 000 000 $ (2)
Dustin Brown	5 875 000 $ (5)
Mike Smith	5 666 667 $ (2)
Andrew Ladd	5 500 000 $ (6)
Marc Methot	4 900 000 $ (2)
Michael Frolik	4 300 000 $ (3)
Niklas Hjalmarsson	4 100 000 $ (2)
Andrew Shaw	3 900 000 $ (5)
Chad Johnson	2 500 000 $ (1)
Radek Faksa	2 200 000 $ (3)
Josh Anderson	1 850 000 $ (3)
Brett Connolly	1 500 000 $ (2)
Brandon Davidson	1 425 000 $ (1)
Derek Ryan	1 425 000 $ (1)
Robert Bortuzzo	1 150 000 $ (2)
Jaromir Jagr	1 000 000 $ (1)
Jamie Oleksiak	964 688 $ (1)
Kyle Brodziak	950 000 $ (1)
Auston Matthews	925 000 $ (2)
Connor McDavid	925 000 $ (1)
Chris Wideman	800 000 $ (1)
Jack Campbell	740 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 12 : 64 846 355 $
Year 13 : 54 116 667 $
Year 14 : 29 875 000 $
Year 15 : 21 525 000 $
Salary Average Commitment
Year 12 : 30 932 501 $
Year 13 : 25 748 334 $
Year 14 : 5 931 666 $
Year 15 : 4 390 000 $
Salary Cap with 1 Way Contract
Year 12 : 64 846 355 $
Year 13 : 54 116 667 $
Year 14 : 29 875 000 $
Year 15 : 21 525 000 $

Farm Players Salaries
Owen Tippett	925 000 $ (4)
Tim Erixon	900 000 $ (1)
Slater Koekkoek	800 000 $ (1)
Taylor Leier	779 617 $ (1)
Mathieu Joseph	728 333 $ (3)
Sergey Zborovskiy	728 333 $ (3)
Brett Pollock	717 500 $ (2)
Kyle Wood	717 500 $ (2)
Brian Flynn	700 000 $ (1)
David Warsofsky	675 000 $ (2)
Peter Holland	675 000 $ (2)
Brett Lernout	653 333 $ (2)
Michael Bournival	650 000 $ (1)
Curtis McKenzie	650 000 $ (1)
Phil Varone	650 000 $ (2)
Cole Schneider	650 000 $ (2)
Andreas Martinsen	650 000 $ (1)
Matthew Highmore	650 000 $ (1)
Josh Brown	650 000 $ (1)
Trevor Murphy	650 000 $ (1)
Antoine Bibeau	650 000 $ (1)
Richard Bachman	650 000 $ (1)
Matt Puempel	650 000 $ (1)
Greg Carey	650 000 $ (1)
Colton Sissons	650 000 $ (2)
Jesse Graham	650 000 $ (1)
Joe Hicketts	650 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 12 : 18 749 616 $
Year 13 : 8 419 999 $
Year 14 : 2 381 666 $
Year 15 : 925 000 $
Salary Average Commitment
Year 12 : 12 713 784 $
Year 13 : 7 085 000 $
Year 14 : 1 650 000 $
Year 15 : 550 000 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - 100 $ - 5 813 - 96,89%
Level 2:	5000 - 60 $ - 4 756 - 95,11%
Level 3:	2000 - 35 $ - 1 919 - 95,96%
Level 4:	4000 - 25 $ - 3 832 - 95,81%
Luxury :	1000 - 200 $ - 957 - 95,72%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	12
Average Attendance - %	17 278 - 95,99%
Average Income per Game	1 819 419 $
Year to Date Revenue	52 763 163 $
Expense
Pro Players Total Salaries	58 298 889 $
Farm Players Total Salaries	13 819 998 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	43 301 445 $
Farm Year To Date Expenses	9 726 722 $
Pro Salary Cap To Date	41 843 760 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	21 833 033 $
Pro Remaining Season Days	48
Pro Expenses Per Days	340 672 $
Pro Estimated Expenses	16 352 256 $
Farm Remaining Season Days	65
Farm Expenses Per Days	71 237 $
Farm Estimated Expenses	4 630 405 $
Estimated Season Expenses	20 982 661 $
Season Salary Cap	58 298 889 $
Estimate Under Maximum Salary Cap of 75 000 000 $	16 701 111 $
Estimate Over Minimum Salary Cap of 55 400 000 $	2 898 889 $
Current Bank Account	55 836 447 $
Projected Bank Account	56 686 819 $

Pro Players Salaries
Kevin Shattenkirk	6 650 000 $ (4)
Semyon Varlamov	5 900 000 $ (2)
Dave Bolland	5 500 000 $ (2)
Joffrey Lupul	5 250 000 $ (1)
Tyler Ennis	4 600 000 $ (2)
Mark Fayne	3 630 000 $ (1)
Matt Read	3 625 000 $ (1)
Carl Gunnarsson	2 900 000 $ (2)
Alexandre Burrows	2 500 000 $ (2)
Matt Greene	2 500 000 $ (1)
Joonas Donskoi	1 900 000 $ (2)
Jesper Fast	1 850 000 $ (3)
Dalton Prout	1 575 000 $ (1)
Kevin Connauton	1 000 000 $ (1)
Martin Necas	925 000 $ (4)
Will Butcher	925 000 $ (2)
Nikita Scherbak	863 333 $ (2)
Nic Petan	758 333 $ (1)
Noel Acciari	725 000 $ (2)
William Carrier	710 556 $ (1)
Reto Berra	700 000 $ (1)
Brayden Point	686 667 $ (2)
Casey DeSmith	675 000 $ (2)
Marcus Sorensen	650 000 $ (1)
Brandon Pirri	650 000 $ (1)
Danny O'Regan	650 000 $ (1)
Total Pro Players	26
Salary Commitment
Year 12 : 58 298 889 $
Year 13 : 36 600 000 $
Year 14 : 9 425 000 $
Year 15 : 7 575 000 $
Salary Average Commitment
Year 12 : 26 128 056 $
Year 13 : 18 050 833 $
Year 14 : 2 005 000 $
Year 15 : 1 200 000 $
Salary Cap with 1 Way Contract
Year 12 : 58 298 889 $
Year 13 : 36 600 000 $
Year 14 : 9 425 000 $
Year 15 : 7 575 000 $

Farm Players Salaries
Denis Gurianov	894 166 $ (3)
Dominik Masin	808 333 $ (2)
Paul Bittner	747 500 $ (3)
Laurent Dauphin	745 000 $ (1)
Filip Hronek	728 333 $ (4)
Matthew Spencer	728 333 $ (3)
Mitch Callahan	700 000 $ (2)
Daniel Audette	668 333 $ (2)
Cory Ward	650 000 $ (1)
Mike McKenna	650 000 $ (1)
Stefan Matteau	650 000 $ (1)
Jayson Megna	650 000 $ (1)
Keegan Lowe	650 000 $ (1)
Daniel Walcott	650 000 $ (1)
Josh Jacobs	650 000 $ (1)
Kevin Lynch	650 000 $ (1)
Kirill Gotovets	650 000 $ (1)
Tony Cameranesi	650 000 $ (1)
Francois F Beauchemin	650 000 $ (1)
Jean Dupuy	650 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 12 : 13 819 998 $
Year 13 : 5 274 998 $
Year 14 : 3 098 332 $
Year 15 : 728 333 $
Salary Average Commitment
Year 12 : 3 850 000 $
Year 13 : 3 300 000 $
Year 14 : 2 200 000 $
Year 15 : 550 000 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - 100 $ - 5 790 - 96,50%
Level 2:	5000 - 60 $ - 4 720 - 94,40%
Level 3:	2000 - 35 $ - 1 904 - 95,19%
Level 4:	4000 - 25 $ - 3 859 - 96,48%
Luxury :	1000 - 200 $ - 968 - 96,84%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	17 241 - 95,78%
Average Income per Game	1 816 287 $
Year to Date Revenue	54 488 619 $
Expense
Pro Players Total Salaries	64 831 190 $
Farm Players Total Salaries	14 388 333 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	51 301 760 $
Farm Year To Date Expenses	9 942 656 $
Pro Salary Cap To Date	48 594 764 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	19 979 160 $
Pro Remaining Season Days	48
Pro Expenses Per Days	377 577 $
Pro Estimated Expenses	18 123 696 $
Farm Remaining Season Days	65
Farm Expenses Per Days	74 167 $
Farm Estimated Expenses	4 820 855 $
Estimated Season Expenses	22 944 551 $
Season Salary Cap	64 831 190 $
Estimate Under Maximum Salary Cap of 75 000 000 $	10 168 810 $
Estimate Over Minimum Salary Cap of 55 400 000 $	9 431 190 $
Current Bank Account	65 857 098 $
Projected Bank Account	62 891 707 $

Pro Players Salaries
Evgeny Kuznetsov	7 800 000 $ (8)
Ryan Nugent-Hopkins	6 000 000 $ (4)
Jonathan Drouin	5 500 000 $ (6)
Nick Leddy	5 500 000 $ (5)
Rasmus Ristolainen	5 400 000 $ (5)
Zach Bogosian	5 142 857 $ (3)
Kris Russell	4 000 000 $ (4)
Petr Mrazek	4 000 000 $ (1)
Andrew Cogliano	3 000 000 $ (1)
Martin Jones	3 000 000 $ (1)
Brian Boyle	2 750 000 $ (2)
Trevor Lewis	2 000 000 $ (3)
Antoine Roussel	2 000 000 $ (1)
Johan Larsson	1 475 000 $ (2)
Scott Hartnell	1 000 000 $ (1)
Troy Stecher	925 000 $ (1)
Brady Skjei	925 000 $ (1)
Travis Konecny	894 167 $ (2)
Ryan Hartman	863 333 $ (1)
Ty Rattie	700 000 $ (1)
Oliver Bjorkstrand	655 833 $ (1)
Daniel Taylor	650 000 $ (1)
Kris Versteeg	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 12 : 64 831 190 $
Year 13 : 46 462 024 $
Year 14 : 41 342 857 $
Year 15 : 34 200 000 $
Salary Average Commitment
Year 12 : 28 801 189 $
Year 13 : 22 175 356 $
Year 14 : 20 262 023 $
Year 15 : 13 794 167 $
Salary Cap with 1 Way Contract
Year 12 : 64 831 190 $
Year 13 : 46 462 024 $
Year 14 : 41 342 857 $
Year 15 : 34 200 000 $

Farm Players Salaries
Lias Andersson	925 000 $ (4)
Emerson Etem	850 000 $ (1)
John Gilmour	742 500 $ (1)
Justin Kirkland	717 500 $ (2)
Dylan McIlrath	703 333 $ (1)
Brian Gionta	700 000 $ (1)
Corban Knight	650 000 $ (1)
Christopher DiDomenico	650 000 $ (1)
Jonny Brodzinski	650 000 $ (1)
Patrick Wiercioch	650 000 $ (1)
Ben Marshall	650 000 $ (1)
Sam Carrick	650 000 $ (1)
Dan DeSalvo	650 000 $ (1)
Nolan Valleau	650 000 $ (1)
Michael Carcone	650 000 $ (1)
Troy Grosenick	650 000 $ (1)
Sena Acolatse	650 000 $ (1)
Hampus Gustafsson	650 000 $ (1)
Eric Tangradi	650 000 $ (1)
Markus Eisenschmid	650 000 $ (1)
Kyle Schempp	650 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 12 : 14 388 333 $
Year 13 : 1 642 500 $
Year 14 : 925 000 $
Year 15 : 925 000 $
Salary Average Commitment
Year 12 : 3 453 333 $
Year 13 : 1 100 000 $
Year 14 : 550 000 $
Year 15 : 550 000 $

Predateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridestone Arena
Level 1:	6000 - 100 $ - 5 716 - 95,27%
Level 2:	5000 - 60 $ - 4 764 - 95,27%
Level 3:	2000 - 35 $ - 1 927 - 96,33%
Level 4:	4000 - 25 $ - 3 816 - 95,40%
Luxury :	1000 - 200 $ - 966 - 96,62%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	10
Average Attendance - %	17 189 - 95,49%
Average Income per Game	1 808 173 $
Year to Date Revenue	56 053 359 $
Expense
Pro Players Total Salaries	64 215 000 $
Farm Players Total Salaries	21 600 624 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 420 496 $
Farm Year To Date Expenses	11 070 025 $
Pro Salary Cap To Date	51 517 996 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 081 729 $
Pro Remaining Season Days	48
Pro Expenses Per Days	374 096 $
Pro Estimated Expenses	17 956 608 $
Farm Remaining Season Days	65
Farm Expenses Per Days	111 343 $
Farm Estimated Expenses	7 237 295 $
Estimated Season Expenses	25 193 903 $
Season Salary Cap	64 215 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	10 785 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $	8 815 000 $
Current Bank Account	50 850 954 $
Projected Bank Account	43 738 780 $

Pro Players Salaries
Ryan Getzlaf	8 250 000 $ (4)
Henrik Sedin	7 000 000 $ (1)
Derek Stepan	6 500 000 $ (4)
Derick Brassard	5 000 000 $ (2)
Justin Williams	4 500 000 $ (2)
Christopher Tanev	4 450 000 $ (3)
Scott Darling	4 150 000 $ (4)
Alexei Emelin	4 100 000 $ (1)
Tanner Pearson	3 750 000 $ (4)
Adam McQuaid	2 750 000 $ (2)
Matt Hunwick	2 250 000 $ (3)
Nate Thompson	1 650 000 $ (2)
Kyle Quincey	1 250 000 $ (1)
Ryan Reaves	1 125 000 $ (1)
Tom Pyatt	1 100 000 $ (2)
Mirco Mueller	850 000 $ (2)
John Quenneville	811 667 $ (2)
Jacob de la Rose	750 000 $ (1)
Samuel Girard	728 333 $ (3)
Anders Lindback	650 000 $ (1)
Christopher Gibson	650 000 $ (1)
Yohann Auvitu	650 000 $ (1)
Evan Rodrigues	650 000 $ (2)
Mario Kempe	650 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 12 : 64 215 000 $
Year 13 : 47 390 000 $
Year 14 : 30 078 333 $
Year 15 : 22 650 000 $
Salary Average Commitment
Year 12 : 33 346 667 $
Year 13 : 22 421 667 $
Year 14 : 14 360 833 $
Year 15 : 12 610 833 $
Salary Cap with 1 Way Contract
Year 12 : 64 215 000 $
Year 13 : 47 390 000 $
Year 14 : 30 078 333 $
Year 15 : 22 650 000 $

Farm Players Salaries
Cal Petersen	930 000 $ (2)
Chris Thorburn	900 000 $ (2)
Jared Boll	900 000 $ (1)
Henrik Samuelsson	894 167 $ (1)
Mark McNeill	863 333 $ (1)
Shane Prince	850 000 $ (1)
Adam Tambellini	803 333 $ (1)
Luke Witkowski	750 000 $ (2)
Tanner Kero	750 000 $ (2)
Brandon Gignac	728 333 $ (4)
Spencer Martin	728 333 $ (1)
Dennis Rasmussen	725 000 $ (1)
Erik Cernak	697 500 $ (3)
Oskar Sundqvist	675 000 $ (1)
Chris Bigras	655 625 $ (1)
Greg McKegg	650 000 $ (1)
Turner Elson	650 000 $ (1)
Michael Chaput	650 000 $ (1)
Zach Senyshyn	650 000 $ (1)
Scott Eansor	650 000 $ (1)
Wade Megan	650 000 $ (1)
Zac Leslie	650 000 $ (1)
Jacob MacDonald	650 000 $ (1)
Dominic Toninato	650 000 $ (1)
Filip Sandberg	650 000 $ (1)
Filip Chlapik	650 000 $ (1)
Cameron Darcy	650 000 $ (1)
Gabriel Gagne	650 000 $ (1)
Matt Lorito	650 000 $ (1)
Philip Lane	650 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 12 : 21 600 624 $
Year 13 : 4 755 833 $
Year 14 : 1 425 833 $
Year 15 : 728 333 $
Salary Average Commitment
Year 12 : 9 089 792 $
Year 13 : 3 050 000 $
Year 14 : 1 100 000 $
Year 15 : 550 000 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 100 $ - 5 816 - 96,93%
Level 2:	5000 - 60 $ - 4 849 - 96,98%
Level 3:	2000 - 35 $ - 1 964 - 98,18%
Level 4:	4000 - 25 $ - 3 900 - 97,50%
Luxury :	1000 - 200 $ - 978 - 97,76%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	17 506 - 97,25%
Average Income per Game	1 839 004 $
Year to Date Revenue	55 170 126 $
Expense
Pro Players Total Salaries	74 103 733 $
Farm Players Total Salaries	17 867 916 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	55 291 796 $
Farm Year To Date Expenses	12 399 997 $
Pro Salary Cap To Date	53 834 168 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 229 046 $
Pro Remaining Season Days	48
Pro Expenses Per Days	429 965 $
Pro Estimated Expenses	20 638 320 $
Farm Remaining Season Days	65
Farm Expenses Per Days	92 103 $
Farm Estimated Expenses	5 986 695 $
Estimated Season Expenses	26 625 015 $
Season Salary Cap	74 103 733 $
Estimate Under Maximum Salary Cap of 75 000 000 $	896 267 $
Estimate Over Minimum Salary Cap of 55 400 000 $	18 703 733 $
Current Bank Account	53 116 303 $
Projected Bank Account	46 720 334 $

Pro Players Salaries
Anze Kopitar	10 000 000 $ (7)
Jamie Benn	9 500 000 $ (8)
Henrik Lundqvist	8 500 000 $ (4)
Mark Giordano	6 750 000 $ (5)
Brandon Saad	6 000 000 $ (4)
TJ Brodie	4 650 400 $ (3)
Jake Muzzin	4 000 000 $ (3)
Mikael Backlund	3 575 000 $ (1)
Casey Cizikas	3 350 000 $ (4)
Cody Ceci	2 800 000 $ (1)
J.T. Miller	2 750 000 $ (1)
Chris Kunitz	2 000 000 $ (1)
Jason Zucker	2 000 000 $ (1)
Sam Bennett	1 950 000 $ (2)
Carter Hutton	1 250 000 $ (1)
Matt Cullen	1 000 000 $ (1)
Brandon Manning	975 000 $ (1)
Pavel Zacha	894 167 $ (2)
Brett Pesce	809 166 $ (1)
Brandon Tanev	700 000 $ (1)
Paul Carey	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 74 103 733 $
Year 13 : 55 594 567 $
Year 14 : 52 750 400 $
Year 15 : 44 100 000 $
Salary Average Commitment
Year 12 : 34 164 933 $
Year 13 : 26 709 167 $
Year 14 : 26 159 167 $
Year 15 : 24 609 167 $
Salary Cap with 1 Way Contract
Year 12 : 74 103 733 $
Year 13 : 55 594 567 $
Year 14 : 52 750 400 $
Year 15 : 44 100 000 $

Farm Players Salaries
Brad Richardson	2 083 333 $ (1)
Rob O'Gara	925 000 $ (1)
Robby Fabbri	894 166 $ (1)
Sean Malone	883 750 $ (1)
Mark Alt	781 667 $ (1)
Josh Jooris	775 000 $ (1)
Brandon Crawley	770 000 $ (3)
Alex Biega	750 000 $ (1)
Connor Clifton	725 000 $ (3)
Joel Hanley	725 000 $ (1)
Mike Reilly	725 000 $ (2)
MacKenzie Weegar	680 000 $ (1)
Cavan Fitzgerald	650 000 $ (1)
Felix Girard	650 000 $ (1)
Maxime Lajoie	650 000 $ (1)
Justin Auger	650 000 $ (1)
Mackenzie Blackwood	650 000 $ (1)
Philip Samuelsson	650 000 $ (1)
Jacob Middleton	650 000 $ (1)
Adin Hill	650 000 $ (1)
Cameron Gaunce	650 000 $ (1)
Jacob Graves	650 000 $ (1)
Michael Paliotta	650 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 12 : 17 867 916 $
Year 13 : 2 220 000 $
Year 14 : 1 495 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 5 843 334 $
Year 13 : 1 650 000 $
Year 14 : 1 100 000 $
Year 15 : 0 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - 100 $ - 5 844 - 97,40%
Level 2:	5000 - 60 $ - 4 913 - 98,26%
Level 3:	2000 - 35 $ - 1 927 - 96,36%
Level 4:	4000 - 25 $ - 3 889 - 97,22%
Luxury :	1000 - 200 $ - 972 - 97,15%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	17 545 - 97,47%
Average Income per Game	1 844 825 $
Year to Date Revenue	55 344 740 $
Expense
Pro Players Total Salaries	71 806 666 $
Farm Players Total Salaries	15 213 333 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	54 224 324 $
Farm Year To Date Expenses	10 525 847 $
Pro Salary Cap To Date	52 766 639 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 293 071 $
Pro Remaining Season Days	48
Pro Expenses Per Days	416 987 $
Pro Estimated Expenses	20 015 376 $
Farm Remaining Season Days	65
Farm Expenses Per Days	78 419 $
Farm Estimated Expenses	5 097 235 $
Estimated Season Expenses	25 112 611 $
Season Salary Cap	71 806 666 $
Estimate Under Maximum Salary Cap of 75 000 000 $	3 193 334 $
Estimate Over Minimum Salary Cap of 55 400 000 $	16 406 666 $
Current Bank Account	45 786 822 $
Projected Bank Account	40 967 282 $

Pro Players Salaries
Dustin Byfuglien	7 600 000 $ (4)
Patrick Marleau	6 250 000 $ (3)
Joe Pavelski	6 000 000 $ (2)
Jonathan Quick	5 800 000 $ (6)
Jeff Petry	5 500 000 $ (4)
Alex Goligoski	5 475 000 $ (4)
Nikita Kucherov	4 766 667 $ (2)
Cam Atkinson	3 500 000 $ (1)
James Reimer	3 400 000 $ (4)
Thomas Greiss	3 333 333 $ (3)
Leo Komarov	2 950 000 $ (1)
Marcus Foligno	2 875 000 $ (4)
Richard Panik	2 800 000 $ (2)
Mark Pysyk	2 733 333 $ (3)
Kevin Hayes	2 600 000 $ (1)
Ian Cole	2 100 000 $ (1)
Max Domi	863 333 $ (1)
Blake Coleman	660 000 $ (1)
Nate Prosser	650 000 $ (2)
Steven Kampfer	650 000 $ (1)
Chris Wagner	650 000 $ (1)
Garnet Hathaway	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 12 : 71 806 666 $
Year 13 : 57 183 333 $
Year 14 : 42 966 666 $
Year 15 : 30 650 000 $
Salary Average Commitment
Year 12 : 35 000 834 $
Year 13 : 26 581 667 $
Year 14 : 20 320 000 $
Year 15 : 18 250 000 $
Salary Cap with 1 Way Contract
Year 12 : 71 806 666 $
Year 13 : 57 183 333 $
Year 14 : 42 966 666 $
Year 15 : 30 650 000 $

Farm Players Salaries
Scott Laughton	962 500 $ (2)
Griffen Molino	925 000 $ (1)
Mitchell Stephens	833 333 $ (3)
Sam Anas	792 500 $ (1)
Aaron Ness	650 000 $ (1)
Gemel Smith	650 000 $ (1)
Jordan Schroeder	650 000 $ (1)
Beau Bennett	650 000 $ (1)
Colby Williams	650 000 $ (1)
Jarred Tinordi	650 000 $ (1)
Adam Johnson	650 000 $ (1)
Andrey Pedan	650 000 $ (1)
Gabriel Dumont	650 000 $ (1)
Tomas Hyka	650 000 $ (1)
Philip Holm	650 000 $ (1)
Tristan Jarry	650 000 $ (1)
Willie Corrin	650 000 $ (1)
Mason Marchment	650 000 $ (1)
John Muse	650 000 $ (1)
Jarrett Burton	650 000 $ (1)
Justin Holl	650 000 $ (1)
John Stevens	650 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 12 : 15 213 333 $
Year 13 : 1 795 833 $
Year 14 : 833 333 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 5 184 167 $
Year 13 : 1 444 167 $
Year 14 : 550 000 $
Year 15 : 0 $

Sabres

Sabres is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - 100 $ - 5 789 - 96,49%
Level 2:	5000 - 60 $ - 4 843 - 96,85%
Level 3:	2000 - 35 $ - 1 904 - 95,21%
Level 4:	4000 - 25 $ - 3 892 - 97,31%
Luxury :	1000 - 200 $ - 964 - 96,37%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	17 392 - 96,62%
Average Income per Game	1 826 989 $
Year to Date Revenue	54 809 665 $
Expense
Pro Players Total Salaries	77 132 976 $
Farm Players Total Salaries	14 359 166 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 356 993 $
Farm Year To Date Expenses	10 068 252 $
Pro Salary Cap To Date	54 228 424 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 096 877 $
Pro Remaining Season Days	48
Pro Expenses Per Days	447 079 $
Pro Estimated Expenses	21 459 792 $
Farm Remaining Season Days	65
Farm Expenses Per Days	74 016 $
Farm Estimated Expenses	4 811 040 $
Estimated Season Expenses	26 270 832 $
Season Salary Cap	77 132 976 $
Estimate Under Maximum Salary Cap of 75 000 000 $	-2 132 976 $
Estimate Over Minimum Salary Cap of 55 400 000 $	21 732 976 $
Current Bank Account	65 496 220 $
Projected Bank Account	59 322 265 $

Pro Players Salaries
Aaron Ekblad	7 500 000 $ (8)
Matt Duchene	6 000 000 $ (2)
Kyle Okposo	6 000 000 $ (6)
Erik Johnson	6 000 000 $ (6)
Marc-Andre Fleury	5 750 000 $ (2)
Jay Bouwmeester	5 400 000 $ (2)
Jeff Carter	5 275 000 $ (5)
Brayden Schenn	5 125 000 $ (3)
Dmitry Orlov	5 100 000 $ (6)
Martin Hanzal	4 750 000 $ (3)
Carl Soderberg	4 750 000 $ (3)
Jack Johnson	4 357 143 $ (1)
Cody McLeod	1 333 333 $ (1)
J.T. Brown	1 250 000 $ (1)
Jon Merrill	1 137 500 $ (1)
Austin Watson	1 100 000 $ (3)
Dylan Larkin	925 000 $ (1)
Tommy Wingels	750 000 $ (1)
Jacob Josefson	700 000 $ (1)
Danick Martel	680 000 $ (1)
Jeff Glass	650 000 $ (1)
Alex Stalock	650 000 $ (1)
Tyler Graovac	650 000 $ (1)
Scott Harrington	650 000 $ (1)
Vinni Lettieri	650 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 12 : 77 132 976 $
Year 13 : 62 750 000 $
Year 14 : 45 600 000 $
Year 15 : 25 250 000 $
Salary Average Commitment
Year 12 : 36 491 546 $
Year 13 : 27 771 111 $
Year 14 : 12 591 111 $
Year 15 : 9 192 778 $
Salary Cap with 1 Way Contract
Year 12 : 77 132 976 $
Year 13 : 62 750 000 $
Year 14 : 45 600 000 $
Year 15 : 29 875 000 $

Farm Players Salaries
Andy Welinski	925 000 $ (1)
Griffin Reinhart	863 333 $ (1)
Parker Wotherspoon	732 500 $ (3)
Zac Dalpe	725 000 $ (2)
Nelson Nogier	713 333 $ (2)
Eric Robinson	650 000 $ (1)
Christian Djoos	650 000 $ (2)
Brody Sutter	650 000 $ (1)
Ben Thomson	650 000 $ (1)
Alex Wideman	650 000 $ (1)
Alexey Lipanov	650 000 $ (1)
Ethan Werek	650 000 $ (1)
Ryan Horvat	650 000 $ (1)
Ross Johnston	650 000 $ (1)
Tom McCollum	650 000 $ (1)
Trevor Cheek	650 000 $ (1)
Macoy Erkamps	650 000 $ (1)
JC Lipon	650 000 $ (1)
Grayson Downing	650 000 $ (1)
Kurtis MacDermid	650 000 $ (1)
Jean-Sebastien Dea	650 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 12 : 14 359 166 $
Year 13 : 2 820 833 $
Year 14 : 732 500 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 690 000 $
Year 13 : 1 650 000 $
Year 14 : 550 000 $
Year 15 : 0 $

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - 100 $ - 5 850 - 97,49%
Level 2:	5000 - 60 $ - 4 841 - 96,83%
Level 3:	2000 - 35 $ - 1 953 - 97,67%
Level 4:	4000 - 25 $ - 3 913 - 97,84%
Luxury :	1000 - 200 $ - 978 - 97,80%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	17 536 - 97,42%
Average Income per Game	1 843 464 $
Year to Date Revenue	55 303 920 $
Expense
Pro Players Total Salaries	73 970 000 $
Farm Players Total Salaries	17 404 583 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	52 269 337 $
Farm Year To Date Expenses	12 295 697 $
Pro Salary Cap To Date	50 811 742 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 278 104 $
Pro Remaining Season Days	48
Pro Expenses Per Days	429 209 $
Pro Estimated Expenses	20 602 032 $
Farm Remaining Season Days	65
Farm Expenses Per Days	89 714 $
Farm Estimated Expenses	5 831 410 $
Estimated Season Expenses	26 433 442 $
Season Salary Cap	73 970 000 $
Estimate Under Maximum Salary Cap of 75 000 000 $	1 030 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $	18 570 000 $
Current Bank Account	53 779 824 $
Projected Bank Account	47 624 486 $

Pro Players Salaries
Sergei Bobrovsky	7 425 000 $ (2)
Drew Doughty	7 000 000 $ (2)
Patrice Bergeron	6 875 000 $ (5)
Aleksander Barkov	5 900 000 $ (5)
Blake Wheeler	5 600 000 $ (2)
Jaden Schwartz	5 350 000 $ (4)
Reilly Smith	5 000 000 $ (5)
Zdeno Chara	4 000 000 $ (1)
Roman Josi	4 000 000 $ (3)
John Carlson	3 966 667 $ (1)
Eric Staal	3 500 000 $ (2)
Patrick Maroon	2 000 000 $ (1)
John Moore	1 666 666 $ (1)
Michael Grabner	1 650 000 $ (1)
Pierre-Edouard Bellemare	1 450 000 $ (2)
Derek MacKenzie	1 375 000 $ (2)
Paul Byron	1 166 667 $ (2)
Francois Beauchemin	1 000 000 $ (1)
Patrik Nemeth	945 000 $ (1)
Steven Santini	925 000 $ (1)
Joel Armia	925 000 $ (1)
Riley Nash	900 000 $ (1)
Antti Niemi	700 000 $ (1)
Byron Froese	650 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 12 : 73 970 000 $
Year 13 : 55 291 667 $
Year 14 : 27 125 000 $
Year 15 : 23 125 000 $
Salary Average Commitment
Year 12 : 46 692 667 $
Year 13 : 32 273 500 $
Year 14 : 11 655 000 $
Year 15 : 7 655 000 $
Salary Cap with 1 Way Contract
Year 12 : 73 970 000 $
Year 13 : 55 291 667 $
Year 14 : 27 125 000 $
Year 15 : 23 125 000 $

Farm Players Salaries
Kasimir Kaskisuo	925 000 $ (3)
Rocco Grimaldi	925 000 $ (1)
Brendan Gaunce	863 333 $ (1)
Victor Ejdsell	833 750 $ (2)
Ryan Gropp	802 500 $ (2)
Ryan Fitzgerald	792 500 $ (2)
Tyler Moy	792 500 $ (2)
Kyle Capobianco	745 000 $ (3)
Dylan Blujus	742 500 $ (1)
Brendan Woods	725 000 $ (1)
Thomas Schemitsch	717 500 $ (2)
Calvin Thurkauf	715 000 $ (3)
Jamie Phillips	675 000 $ (1)
Ben Thomas	650 000 $ (1)
Anthony Greco	650 000 $ (1)
Marek Langhamer	650 000 $ (1)
Ashton Sautner	650 000 $ (1)
Maxim Mamin	650 000 $ (1)
Teddy Blueger	650 000 $ (1)
Shane Gersich	650 000 $ (1)
Matt Luff	650 000 $ (1)
Christian Wolanin	650 000 $ (1)
Colin Larkin	650 000 $ (1)
Iiro Pakarinen	650 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 12 : 17 404 583 $
Year 13 : 6 323 750 $
Year 14 : 2 385 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 8 205 833 $
Year 13 : 4 400 000 $
Year 14 : 1 650 000 $
Year 15 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	6000 - 100 $ - 5 817 - 96,95%
Level 2:	5000 - 60 $ - 4 857 - 97,14%
Level 3:	2000 - 35 $ - 1 925 - 96,24%
Level 4:	4000 - 25 $ - 3 858 - 96,44%
Luxury :	1000 - 200 $ - 974 - 97,35%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	13
Average Attendance - %	17 430 - 96,83%
Average Income per Game	1 835 133 $
Year to Date Revenue	51 383 732 $
Expense
Pro Players Total Salaries	68 965 962 $
Farm Players Total Salaries	19 877 500 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	46 408 307 $
Farm Year To Date Expenses	11 620 462 $
Pro Salary Cap To Date	44 950 710 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	23 856 733 $
Pro Remaining Season Days	48
Pro Expenses Per Days	400 938 $
Pro Estimated Expenses	19 245 024 $
Farm Remaining Season Days	65
Farm Expenses Per Days	102 461 $
Farm Estimated Expenses	6 659 965 $
Estimated Season Expenses	25 904 989 $
Season Salary Cap	68 965 962 $
Estimate Under Maximum Salary Cap of 75 000 000 $	6 034 038 $
Estimate Over Minimum Salary Cap of 55 400 000 $	13 565 962 $
Current Bank Account	51 949 133 $
Projected Bank Account	49 900 877 $

Pro Players Salaries
Zach Parise	7 538 462 $ (8)
Nathan MacKinnon	6 300 000 $ (6)
Ryan Callahan	5 800 000 $ (3)
Jeff Skinner	5 725 000 $ (2)
Justin Schultz	5 500 000 $ (3)
Justin Faulk	4 833 333 $ (3)
Michael Stone	3 500 000 $ (3)
Charlie Coyle	3 200 000 $ (3)
Matt Stajan	3 125 000 $ (1)
Michael Del Zotto	3 000 000 $ (2)
Dan Girardi	3 000 000 $ (2)
Jonathan Bernier	2 750 000 $ (1)
Lee Stempniak	2 500 000 $ (1)
Dale Weise	2 350 000 $ (3)
Oscar Lindberg	1 700 000 $ (2)
Philipp Grubauer	1 500 000 $ (1)
Mike Matheson	925 000 $ (1)
Patrik Laine	925 000 $ (2)
Jaccob Slavin	925 000 $ (1)
Mitchell Marner	894 167 $ (2)
Stefan Noesen	863 333 $ (1)
Brock McGinn	811 667 $ (1)
Klas Dahlbeck	650 000 $ (1)
Devante Smith-Pelly	650 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 12 : 68 965 962 $
Year 13 : 54 265 962 $
Year 14 : 39 021 795 $
Year 15 : 13 838 462 $
Salary Average Commitment
Year 12 : 31 336 070 $
Year 13 : 23 168 848 $
Year 14 : 14 368 848 $
Year 15 : 6 578 848 $
Salary Cap with 1 Way Contract
Year 12 : 68 965 962 $
Year 13 : 54 265 962 $
Year 14 : 39 021 795 $
Year 15 : 13 838 462 $

Farm Players Salaries
Alexey Marchenko	1 450 000 $ (1)
Erik Condra	1 250 000 $ (1)
Cody Franson	1 000 000 $ (1)
Julius Honka	925 000 $ (1)
Jayce Hawryluk	925 000 $ (2)
Frederik Gauthier	894 167 $ (1)
Jansen Harkins	767 500 $ (8)
Ethan Prow	730 000 $ (1)
Frederic Allard	728 333 $ (4)
Robin Norell	717 500 $ (2)
Vili Saarijarvi	697 500 $ (3)
Nick Moutrey	692 500 $ (1)
Cody Bass	650 000 $ (1)
Grant Besse	650 000 $ (1)
Brett Seney	650 000 $ (1)
Alex Broadhurst	650 000 $ (1)
Alex Belzile	650 000 $ (1)
Wayne Simpson	650 000 $ (1)
Sam Herr	650 000 $ (1)
Scott Wedgewood	650 000 $ (1)
Zac Larraza	650 000 $ (1)
Matt MacKenzie	650 000 $ (1)
Collin Delia	650 000 $ (1)
Colin Markison	650 000 $ (1)
Joel Lowry	650 000 $ (1)
Jeremy Roy	650 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 12 : 19 877 500 $
Year 13 : 3 835 833 $
Year 14 : 2 193 333 $
Year 15 : 1 495 833 $
Salary Average Commitment
Year 12 : 9 427 500 $
Year 13 : 2 750 000 $
Year 14 : 1 650 000 $
Year 15 : 1 100 000 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - 100 $ - 5 832 - 97,20%
Level 2:	5000 - 60 $ - 4 793 - 95,85%
Level 3:	2000 - 35 $ - 1 952 - 97,62%
Level 4:	4000 - 25 $ - 3 818 - 95,45%
Luxury :	1000 - 200 $ - 964 - 96,43%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	13
Average Attendance - %	17 359 - 96,44%
Average Income per Game	1 828 801 $
Year to Date Revenue	51 206 421 $
Expense
Pro Players Total Salaries	65 443 333 $
Farm Players Total Salaries	21 431 041 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	49 093 792 $
Farm Year To Date Expenses	13 550 945 $
Pro Salary Cap To Date	47 636 118 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	23 774 410 $
Pro Remaining Season Days	48
Pro Expenses Per Days	381 036 $
Pro Estimated Expenses	18 289 728 $
Farm Remaining Season Days	65
Farm Expenses Per Days	110 469 $
Farm Estimated Expenses	7 180 485 $
Estimated Season Expenses	25 470 213 $
Season Salary Cap	65 443 333 $
Estimate Under Maximum Salary Cap of 75 000 000 $	9 556 667 $
Estimate Over Minimum Salary Cap of 55 400 000 $	10 043 333 $
Current Bank Account	67 884 063 $
Projected Bank Account	66 188 260 $

Pro Players Salaries
Mike Green	6 000 000 $ (1)
Tyler Seguin	5 750 000 $ (2)
Matt Niskanen	5 750 000 $ (4)
Brooks Orpik	5 500 000 $ (2)
Jimmy Howard	5 291 667 $ (3)
Valtteri Filppula	5 000 000 $ (1)
Andy Greene	5 000 000 $ (3)
Troy Brouwer	4 500 000 $ (3)
Craig Smith	4 250 000 $ (3)
Andre Burakovsky	3 000 000 $ (2)
Brian Elliott	2 750 000 $ (2)
Kevan Miller	2 500 000 $ (3)
Riley Sheahan	2 075 000 $ (1)
Anton Slepyshev	925 000 $ (1)
Nico Hischier	925 000 $ (3)
Sam Reinhart	894 167 $ (1)
Jared McCann	894 166 $ (1)
Ryan Pulock	863 333 $ (1)
Magnus Paajarvi	800 000 $ (2)
Scottie Upshall	800 000 $ (1)
Austin Czarnik	675 000 $ (1)
Peter Budaj	650 000 $ (1)
Jordan Oesterle	650 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 12 : 65 443 333 $
Year 13 : 46 766 667 $
Year 14 : 28 216 667 $
Year 15 : 5 750 000 $
Salary Average Commitment
Year 12 : 29 545 835 $
Year 13 : 20 191 668 $
Year 14 : 11 391 668 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 65 443 333 $
Year 13 : 46 666 667 $
Year 14 : 28 216 667 $
Year 15 : 5 750 000 $

Farm Players Salaries
Andrew Hammond	1 350 000 $ (1)
Luke Kunin	925 000 $ (3)
Korbinian Holzer	900 000 $ (2)
Hunter Shinkaruk	894 167 $ (1)
Michael Dal Colle	863 333 $ (2)
Cody Goloubef	826 875 $ (1)
Michael Brodzinski	778 333 $ (2)
Christoph Bertschy	775 833 $ (1)
Andreas Englund	775 833 $ (2)
Anthony Stolarz	753 333 $ (1)
Niklas Hansson	745 833 $ (2)
Andrew Nielsen	697 500 $ (3)
Axel Holmstrom	686 667 $ (2)
Joseph Blandisi	680 000 $ (2)
Radel Fazleev	675 000 $ (2)
Ben Harpur	653 333 $ (1)
Matt Taormina	650 000 $ (2)
Adam Musil	650 000 $ (1)
Nicolas Aube-Kubel	650 000 $ (1)
Julian Melchiori	650 000 $ (1)
Max McCormick	650 000 $ (1)
Tyler Wong	650 000 $ (1)
Daniel Ciampini	650 000 $ (1)
Spencer Abbott	650 000 $ (1)
Garrett Mitchell	650 000 $ (1)
Caleb Jones	650 000 $ (1)
Andrew Miller	650 000 $ (1)
Kevin Porter	650 000 $ (2)
Freddie Hamilton	650 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 12 : 21 431 040 $
Year 13 : 9 027 499 $
Year 14 : 1 622 500 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 10 850 208 $
Year 13 : 5 775 833 $
Year 14 : 1 100 000 $
Year 15 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 100 $ - 5 802 - 96,69%
Level 2:	5000 - 60 $ - 4 905 - 98,11%
Level 3:	2000 - 35 $ - 1 957 - 97,87%
Level 4:	4000 - 25 $ - 3 898 - 97,44%
Luxury :	1000 - 200 $ - 965 - 96,50%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	17 527 - 97,37%
Average Income per Game	1 837 795 $
Year to Date Revenue	55 133 844 $
Expense
Pro Players Total Salaries	71 295 081 $
Farm Players Total Salaries	15 766 666 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	51 524 958 $
Farm Year To Date Expenses	11 065 006 $
Pro Salary Cap To Date	50 067 332 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	20 215 743 $
Pro Remaining Season Days	48
Pro Expenses Per Days	414 097 $
Pro Estimated Expenses	19 876 656 $
Farm Remaining Season Days	65
Farm Expenses Per Days	81 271 $
Farm Estimated Expenses	5 282 615 $
Estimated Season Expenses	25 159 271 $
Season Salary Cap	71 295 081 $
Estimate Under Maximum Salary Cap of 75 000 000 $	3 704 919 $
Estimate Over Minimum Salary Cap of 55 400 000 $	15 895 081 $
Current Bank Account	51 756 695 $
Projected Bank Account	46 813 167 $

Pro Players Salaries
Alex Pietrangelo	6 500 000 $ (3)
Taylor Hall	6 000 000 $ (3)
Hampus Lindholm	5 713 415 $ (5)
John Tavares	5 500 000 $ (1)
Jared Spurgeon	5 187 500 $ (3)
Frederik Andersen	5 000 000 $ (4)
Vincent Trocheck	4 750 000 $ (5)
Kyle Palmieri	4 650 000 $ (4)
James van Riemsdyk	4 250 000 $ (1)
Cam Fowler	4 000 000 $ (1)
David Perron	3 750 000 $ (1)
Mark Stone	3 500 000 $ (1)
Michal Neuvirth	2 500 000 $ (2)
Michael Raffl	2 350 000 $ (2)
Nate Schmidt	2 225 000 $ (2)
William Karlsson	1 000 000 $ (1)
Zach Aston-Reese	925 000 $ (2)
Jack Roslovic	894 166 $ (3)
Buddy Robinson	650 000 $ (1)
Jaycob Megna	650 000 $ (2)
Chad Ruhwedel	650 000 $ (2)
Frederick Gaudreau	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 12 : 71 295 081 $
Year 13 : 47 995 081 $
Year 14 : 38 695 081 $
Year 15 : 20 113 415 $
Salary Average Commitment
Year 12 : 39 415 834 $
Year 13 : 23 681 668 $
Year 14 : 19 664 168 $
Year 15 : 3 947 501 $
Salary Cap with 1 Way Contract
Year 12 : 71 295 081 $
Year 13 : 47 995 081 $
Year 14 : 38 695 081 $
Year 15 : 20 113 415 $

Farm Players Salaries
Ville Pokka	925 000 $ (1)
Carson Soucy	925 000 $ (2)
Chris Nell	925 000 $ (2)
Kerby Rychel	894 167 $ (1)
Zach Sanford	875 000 $ (2)
Travis Dermott	863 333 $ (3)
Christian Thomas	808 333 $ (1)
Gustav Olofsson	795 000 $ (1)
Vitek Vanecek	775 833 $ (1)
Kyle Platzer	735 000 $ (1)
Luke Johnson	717 500 $ (2)
Tyrell Goulbourne	677 500 $ (1)
Alex Gallant	650 000 $ (1)
MacKenzie MacEachern	650 000 $ (1)
Darren Kramer	650 000 $ (1)
Marco Roy	650 000 $ (1)
Patrick McGrath	650 000 $ (1)
Zach Trotman	650 000 $ (1)
Jake Bischoff	650 000 $ (1)
Jalen Chatfield	650 000 $ (1)
Ken Appleby	650 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 12 : 15 766 666 $
Year 13 : 4 305 833 $
Year 14 : 863 333 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 7 498 333 $
Year 13 : 2 200 000 $
Year 14 : 550 000 $
Year 15 : 0 $

Team	Current Fund	Season Salary Cap	Under Maximum of 75 000 000 $ Available Cap Space	Over Minimum of 55 400 000 $	Pro Players	Farm Players	Total Players
Avalanche	49 995 746 $	71 755 476 $	3 244 524 $	16 355 476 $	22	21	43
Blackhawks	89 401 972 $	72 250 834 $	2 749 166 $	16 850 834 $	23	22	45
Blue Jackets	47 246 721 $	69 064 999 $	5 935 001 $	13 664 999 $	23	21	44
Blues	86 152 757 $	68 413 793 $	6 586 207 $	13 013 793 $	21	21	42
Bruins	84 147 577 $	74 532 629 $	467 371 $	19 132 629 $	23	26	49
Canadiens	64 953 346 $	60 197 990 $	14 802 010 $	4 797 990 $	26	20	46
Canucks	18 987 827 $	73 754 167 $	1 245 833 $	18 354 167 $	23	22	45
Capitals	34 711 226 $	72 831 667 $	2 168 333 $	17 431 667 $	21	22	43
Coyotes	66 955 020 $	73 756 665 $	1 243 335 $	18 356 665 $	25	19	44
Devils	50 566 919 $	63 766 666 $	11 233 334 $	8 366 666 $	23	21	44
Ducks	88 011 829 $	58 535 000 $	16 465 000 $	3 135 000 $	22	32	54
Flames	91 021 248 $	57 903 749 $	17 096 251 $	2 503 749 $	24	22	46
Flyers	49 682 626 $	71 608 371 $	3 391 629 $	16 208 371 $	24	25	49
Golden Knights	4 696 416 $	71 587 143 $	3 412 857 $	16 187 143 $	24	25	49
Hurricanes	59 797 404 $	69 767 500 $	5 232 500 $	14 367 500 $	23	21	44
Islanders	59 057 318 $	62 379 543 $	12 620 457 $	6 979 543 $	24	23	47
Jets	77 096 037 $	56 008 333 $	18 991 667 $	608 333 $	22	26	48
Kings	66 691 062 $	63 526 665 $	11 473 335 $	8 126 665 $	23	22	45
Lightning	71 609 428 $	72 700 128 $	2 299 872 $	17 300 128 $	23	21	44
Maple Leafs	69 067 451 $	71 820 000 $	3 180 000 $	16 420 000 $	23	23	46
Oilers	68 399 344 $	64 846 355 $	10 153 645 $	9 446 355 $	23	27	50
Panthers	55 836 447 $	58 298 889 $	16 701 111 $	2 898 889 $	26	20	46
Penguins	65 857 098 $	64 831 190 $	10 168 810 $	9 431 190 $	23	21	44
Predateurs	50 850 954 $	64 215 000 $	10 785 000 $	8 815 000 $	24	30	54
Rangers	53 116 303 $	74 103 733 $	896 267 $	18 703 733 $	21	23	44
Red Wings	45 786 822 $	71 806 666 $	3 193 334 $	16 406 666 $	22	22	44
Sabres	65 496 220 $	77 132 976 $	-2 132 976 $	21 732 976 $	25	21	46
Senateurs	53 779 824 $	73 970 000 $	1 030 000 $	18 570 000 $	24	24	48
Sharks	51 949 133 $	68 965 962 $	6 034 038 $	13 565 962 $	24	26	50
Stars	67 884 063 $	65 443 333 $	9 556 667 $	10 043 333 $	23	29	52
Wild	51 756 695 $	71 295 081 $	3 704 919 $	15 895 081 $	22	21	43

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 - %