NHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Centre
Level 1:	6000 - 100 $ - 5 837 - 97,28%
Level 2:	5000 - 60 $ - 4 845 - 96,90%
Level 3:	2000 - 35 $ - 1 946 - 97,30%
Level 4:	4000 - 25 $ - 3 884 - 97,10%
Luxury :	1000 - 200 $ - 980 - 97,95%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 492 - 97,18%
Average Income per Game	1 840 912 $
Year to Date Revenue	75 477 409 $
Expense
Pro Players Total Salaries	77 019 642 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	76 059 016 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	74 048 264 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	424 837 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	77 019 642 $
Estimate Under Maximum Salary Cap of 79 500 000 $	2 480 358 $
Estimate Over Minimum Salary Cap of 55 400 000 $	21 619 642 $
Current Bank Account	4 418 393 $
Projected Bank Account	4 418 393 $

Pro Players Salaries
Anze Kopitar	10 000 000 $ (6)
Keith Yandle	6 350 000 $ (5)
Brandon Saad	6 000 000 $ (3)
Tomas Hertl	5 625 000 $ (4)
Nick Foligno	5 500 000 $ (3)
Tyler Bozak	5 000 000 $ (3)
Ben Bishop	4 916 666 $ (5)
Mats Zuccarello	4 500 000 $ (1)
Travis Hamonic	3 857 143 $ (2)
Justin Braun	3 800 000 $ (2)
Jakob Silfverberg	3 750 000 $ (1)
Zack Smith	3 250 000 $ (3)
Marcus Kruger	3 083 333 $ (1)
Zemgus Girgensons	1 600 000 $ (1)
Jake McCabe	1 600 000 $ (1)
Ben Chiarot	1 400 000 $ (1)
Chris Wagner	1 250 000 $ (2)
Eric Fehr	1 000 000 $ (1)
Nolan Patrick	925 000 $ (2)
Nick Jensen	812 500 $ (1)
Carl Dahlstrom	750 833 $ (1)
Jesper Bratt	749 167 $ (2)
Pheonix Copley	650 000 $ (1)
Chris Butler	650 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 13 : 77 019 642 $
Year 14 : 57 222 976 $
Year 15 : 46 641 666 $
Year 16 : 26 891 666 $
Salary Average Commitment
Year 13 : 77 019 642 $
Year 14 : 57 222 976 $
Year 15 : 46 641 666 $
Year 16 : 26 891 666 $
Salary Cap with 1 Way Contract
Year 13 : 77 019 642 $
Year 14 : 57 222 976 $
Year 15 : 46 641 666 $
Year 16 : 26 891 666 $

Farm Players Salaries
Urho Vaakanainen	925 000 $ (3)
Anders Bjork	925 000 $ (2)
Ilya Lyubushkin	925 000 $ (1)
Juuso Valimaki	875 000 $ (3)
Lukas Sedlak	825 000 $ (1)
Alex Nedeljkovic	811 667 $ (1)
Total Farm Players	6
Salary Commitment
Year 13 : 5 286 667 $
Year 14 : 2 725 000 $
Year 15 : 1 800 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 5 286 667 $
Year 14 : 2 725 000 $
Year 15 : 1 800 000 $
Year 16 : 0 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 100 $ - 5 782 - 96,37%
Level 2:	5000 - 60 $ - 4 890 - 97,81%
Level 3:	2000 - 35 $ - 1 937 - 96,87%
Level 4:	4000 - 25 $ - 3 862 - 96,56%
Luxury :	1000 - 200 $ - 966 - 96,65%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 439 - 96,88%
Average Income per Game	1 831 705 $
Year to Date Revenue	75 099 918 $
Expense
Pro Players Total Salaries	76 419 167 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	80 434 277 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	78 423 570 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	421 608 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	76 419 167 $
Estimate Under Maximum Salary Cap of 79 500 000 $	3 080 833 $
Estimate Over Minimum Salary Cap of 55 400 000 $	21 019 167 $
Current Bank Account	(334 359 $)
Projected Bank Account	(334 359 $)

Pro Players Salaries
Steven Stamkos	8 500 000 $ (6)
Vladimir Tarasenko	7 500 000 $ (5)
Pekka Rinne	7 000 000 $ (1)
Nicklas Backstrom	6 700 000 $ (2)
Kyle Turris	6 000 000 $ (6)
Tyson Barrie	5 500 000 $ (2)
Mika Zibanejad	5 350 000 $ (4)
Nino Niederreiter	5 250 000 $ (4)
Torey Krug	5 250 000 $ (2)
Calvin de Haan	4 550 000 $ (4)
Cody Eakin	3 850 000 $ (2)
Jan Rutta	2 250 000 $ (1)
Zack Kassian	1 950 000 $ (2)
Brandon Tanev	1 150 000 $ (1)
Martin Frk	1 050 000 $ (1)
Gabriel Bourque	950 000 $ (1)
Ivan Provorov	894 167 $ (1)
Kevin Gravel	700 000 $ (1)
Xavier Ouellet	700 000 $ (1)
Michael Chaput	675 000 $ (2)
Eddie Pasquale	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 76 419 167 $
Year 14 : 61 075 000 $
Year 15 : 37 150 000 $
Year 16 : 37 150 000 $
Salary Average Commitment
Year 13 : 76 419 167 $
Year 14 : 61 075 000 $
Year 15 : 37 150 000 $
Year 16 : 37 150 000 $
Salary Cap with 1 Way Contract
Year 13 : 76 419 167 $
Year 14 : 61 075 000 $
Year 15 : 37 150 000 $
Year 16 : 37 150 000 $

Farm Players Salaries
John Hayden	750 000 $ (2)
Daniel Carr	750 000 $ (1)
Reid Boucher	725 000 $ (1)
Mike McKenna	700 000 $ (1)
Tim Heed	650 000 $ (1)
Anthony Bitetto	650 000 $ (1)
Tanner Fritz	650 000 $ (1)
Dillon Heatherington	650 000 $ (1)
Rocco Grimaldi	650 000 $ (1)
Total Farm Players	9
Salary Commitment
Year 13 : 6 175 000 $
Year 14 : 750 000 $
Year 15 : 0 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 6 175 000 $
Year 14 : 750 000 $
Year 15 : 0 $
Year 16 : 0 $

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 100 $ - 5 874 - 97,90%
Level 2:	5000 - 60 $ - 4 892 - 97,84%
Level 3:	2000 - 35 $ - 1 975 - 98,77%
Level 4:	4000 - 25 $ - 3 923 - 98,08%
Luxury :	1000 - 200 $ - 985 - 98,45%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 649 - 98,05%
Average Income per Game	1 855 115 $
Year to Date Revenue	76 059 702 $
Expense
Pro Players Total Salaries	76 810 832 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	74 561 402 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	72 550 599 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	423 714 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	76 810 832 $
Estimate Under Maximum Salary Cap of 79 500 000 $	2 689 168 $
Estimate Over Minimum Salary Cap of 55 400 000 $	21 410 832 $
Current Bank Account	6 498 300 $
Projected Bank Account	6 498 300 $

Pro Players Salaries
Claude Giroux	8 275 000 $ (4)
Jordan Staal	6 000 000 $ (5)
Artemi Panarin	6 000 000 $ (1)
Dougie Hamilton	5 750 000 $ (3)
T.J. Oshie	5 750 000 $ (6)
Shayne Gostisbehere	4 500 000 $ (5)
Alex Killorn	4 450 000 $ (5)
Sean Couturier	4 333 333 $ (4)
John Klingberg	4 250 000 $ (4)
Niklas Hjalmarsson	4 100 000 $ (3)
Andrew Shaw	3 900 000 $ (4)
Colin Miller	3 875 000 $ (4)
Phillip Danault	3 083 333 $ (3)
Anton Khudobin	2 500 000 $ (2)
John Gibson	2 300 000 $ (6)
Mark Barberio	1 450 000 $ (2)
Scott Wilson	1 050 000 $ (2)
Yanni Gourde	1 000 000 $ (1)
Andrew Copp	1 000 000 $ (1)
Nicolas Deslauriers	950 000 $ (2)
Mikhail Sergachev	894 166 $ (2)
Matt Hendricks	700 000 $ (1)
Kenny Agostino	700 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 13 : 76 810 832 $
Year 14 : 67 410 832 $
Year 15 : 60 566 666 $
Year 16 : 47 633 333 $
Salary Average Commitment
Year 13 : 76 810 832 $
Year 14 : 67 410 832 $
Year 15 : 60 566 666 $
Year 16 : 47 633 333 $
Salary Cap with 1 Way Contract
Year 13 : 76 810 832 $
Year 14 : 67 410 832 $
Year 15 : 60 566 666 $
Year 16 : 47 633 333 $

Farm Players Salaries
Egor Yakovlev	925 000 $ (1)
Jesse Puljujarvi	925 000 $ (1)
Lias Andersson	894 166 $ (3)
Jonas Siegenthaler	714 166 $ (2)
Tyler Lewington	675 000 $ (2)
Markus Hannikainen	675 000 $ (1)
Zach Trotman	650 000 $ (1)
Total Farm Players	7
Salary Commitment
Year 13 : 5 458 332 $
Year 14 : 2 283 332 $
Year 15 : 894 166 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 5 458 332 $
Year 14 : 2 283 332 $
Year 15 : 894 166 $
Year 16 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - 100 $ - 5 879 - 97,98%
Level 2:	5000 - 60 $ - 4 934 - 98,68%
Level 3:	2000 - 35 $ - 1 944 - 97,21%
Level 4:	4000 - 25 $ - 3 944 - 98,60%
Luxury :	1000 - 200 $ - 985 - 98,49%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 686 - 98,25%
Average Income per Game	1 858 846 $
Year to Date Revenue	76 212 694 $
Expense
Pro Players Total Salaries	80 252 165 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(3 000 000 $)
Pro Year To Date Expenses	80 471 263 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	77 815 353 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	442 216 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	77 252 165 $
Estimate Under Maximum Salary Cap of 79 500 000 $	2 247 835 $
Estimate Over Minimum Salary Cap of 55 400 000 $	21 852 165 $
Current Bank Account	741 431 $
Projected Bank Account	741 431 $

Pro Players Salaries
Jack Eichel	10 000 000 $ (6)
Alex Ovechkin	9 538 500 $ (3)
Ryan O'Reilly	7 500 000 $ (5)
Nikolaj Ehlers	6 000 000 $ (6)
Joe Pavelski	6 000 000 $ (1)
Alex Steen	5 750 000 $ (3)
Alexander Edler	5 000 000 $ (1)
Tyler Toffoli	4 600 000 $ (2)
Devan Dubnyk	4 333 333 $ (3)
Oscar Klefbom	4 167 000 $ (5)
Adam Larsson	4 166 666 $ (3)
Ben Hutton	2 800 000 $ (1)
Blake Comeau	2 400 000 $ (3)
Nikita Zadorov	2 150 000 $ (1)
Carter Rowney	1 133 333 $ (3)
Zach Werenski	925 000 $ (1)
Jason Dickinson	875 000 $ (1)
Kevin Fiala	863 333 $ (1)
Linus Ullmark	750 000 $ (1)
Jordan Nolan	650 000 $ (1)
Justin Falk	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 80 252 165 $
Year 14 : 59 588 832 $
Year 15 : 54 988 832 $
Year 16 : 27 667 000 $
Salary Average Commitment
Year 13 : 80 252 165 $
Year 14 : 59 588 832 $
Year 15 : 54 988 832 $
Year 16 : 27 667 000 $
Salary Cap with 1 Way Contract
Year 13 : 80 252 165 $
Year 14 : 59 588 832 $
Year 15 : 54 988 832 $
Year 16 : 27 667 000 $

Farm Players Salaries
Bogdan Kiselevich	925 000 $ (1)
Lawrence Pilut	925 000 $ (2)
C.J. Smith	874 125 $ (1)
Nikita Soshnikov	800 000 $ (1)
Sami Niku	775 000 $ (2)
Samuel Montembeault	725 833 $ (1)
Justin Bailey	715 000 $ (1)
Nick Lappin	700 000 $ (1)
Cory Conacher	650 000 $ (1)
Wade Megan	650 000 $ (1)
Darren Archibald	650 000 $ (1)
Total Farm Players	11
Salary Commitment
Year 13 : 8 389 958 $
Year 14 : 1 700 000 $
Year 15 : 0 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 8 389 958 $
Year 14 : 1 700 000 $
Year 15 : 0 $
Year 16 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - 100 $ - 5 817 - 96,95%
Level 2:	5000 - 60 $ - 4 861 - 97,22%
Level 3:	2000 - 35 $ - 1 953 - 97,67%
Level 4:	4000 - 25 $ - 3 889 - 97,23%
Luxury :	1000 - 200 $ - 975 - 97,49%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 495 - 97,20%
Average Income per Game	1 838 536 $
Year to Date Revenue	75 379 972 $
Expense
Pro Players Total Salaries	78 997 629 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(1 500 000 $)
Pro Year To Date Expenses	81 737 855 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	79 456 086 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	435 471 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	77 497 629 $
Estimate Under Maximum Salary Cap of 79 500 000 $	2 002 371 $
Estimate Over Minimum Salary Cap of 55 400 000 $	22 097 629 $
Current Bank Account	(1 357 883 $)
Projected Bank Account	(1 357 883 $)

Pro Players Salaries
Evgeni Malkin	9 500 000 $ (4)
Phil Kessel	8 000 000 $ (4)
Kris Letang	7 250 000 $ (4)
Marc-Edouard Vlasic	7 000 000 $ (6)
Braden Holtby	6 100 000 $ (2)
Matt Duchene	6 000 000 $ (1)
Duncan Keith	5 538 462 $ (5)
Tyler Johnson	5 000 000 $ (6)
Adam Henrique	4 000 000 $ (6)
Brendan Gallagher	3 750 000 $ (3)
Jean-Gabriel Pageau	3 100 000 $ (2)
Thomas Vanek	3 000 000 $ (1)
Ryan Dzingel	1 800 000 $ (1)
Louis Domingue	1 150 000 $ (2)
Jordie Benn	1 100 000 $ (1)
Austin Watson	1 100 000 $ (2)
Devante Smith-Pelly	1 000 000 $ (1)
Neal Pionk	925 000 $ (1)
Maxime Comtois	820 000 $ (3)
Brandon Carlo	789 167 $ (1)
Lukas Radil	750 000 $ (1)
Yannick Weber	675 000 $ (2)
Charles Hudon	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 13 : 78 997 629 $
Year 14 : 62 983 462 $
Year 15 : 50 858 462 $
Year 16 : 46 288 462 $
Salary Average Commitment
Year 13 : 78 997 629 $
Year 14 : 62 983 462 $
Year 15 : 50 858 462 $
Year 16 : 46 288 462 $
Salary Cap with 1 Way Contract
Year 13 : 78 997 629 $
Year 14 : 62 983 462 $
Year 15 : 50 858 462 $
Year 16 : 46 288 462 $

Farm Players Salaries
Ryan Kuffner	925 000 $ (2)
Max Veronneau	925 000 $ (2)
Brett Kulak	900 000 $ (1)
Vitaly Abramov	875 000 $ (3)
Jeremy Lauzon	747 500 $ (2)
Dakota Mermis	700 000 $ (1)
Kyle Rau	700 000 $ (2)
Garret Sparks	675 000 $ (1)
Colin Blackwell	675 000 $ (2)
Matt Tennyson	650 000 $ (1)
Andrew Agozzino	650 000 $ (1)
Total Farm Players	11
Salary Commitment
Year 13 : 8 422 500 $
Year 14 : 4 847 500 $
Year 15 : 875 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 8 422 500 $
Year 14 : 4 847 500 $
Year 15 : 875 000 $
Year 16 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 100 $ - 5 762 - 96,03%
Level 2:	5000 - 60 $ - 4 766 - 95,31%
Level 3:	2000 - 35 $ - 1 924 - 96,19%
Level 4:	4000 - 25 $ - 3 890 - 97,25%
Luxury :	1000 - 200 $ - 965 - 96,46%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 306 - 96,14%
Average Income per Game	1 817 251 $
Year to Date Revenue	74 507 273 $
Expense
Pro Players Total Salaries	69 167 833 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	71 853 211 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	69 842 487 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	382 623 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	69 167 833 $
Estimate Under Maximum Salary Cap of 79 500 000 $	10 332 167 $
Estimate Over Minimum Salary Cap of 55 400 000 $	13 767 833 $
Current Bank Account	7 654 062 $
Projected Bank Account	7 654 062 $

Pro Players Salaries
Dion Phaneuf	7 000 000 $ (3)
Jordan Eberle	6 000 000 $ (1)
Jay Bouwmeester	5 400 000 $ (1)
Tomas Tatar	5 300 000 $ (3)
Marc Methot	4 900 000 $ (1)
Nikita Kucherov	4 767 000 $ (6)
Jori Lehtera	4 700 000 $ (1)
Brendan Smith	4 350 000 $ (3)
Kris Russell	4 000 000 $ (3)
Jamie McGinn	3 333 333 $ (1)
Sam Gagner	3 150 000 $ (2)
Josh Morrissey	3 150 000 $ (2)
Antoine Roussel	3 000 000 $ (4)
Matt Martin	2 500 000 $ (2)
Jesperi Kotkaniemi	925 000 $ (3)
Rasmus Dahlin	925 000 $ (3)
Auston Matthews	925 000 $ (1)
Dominik Kahun	925 000 $ (2)
Frank Vatrano	925 000 $ (1)
Joonas Korpisalo	900 000 $ (1)
Alexandar Georgiev	792 500 $ (2)
Nic Dowd	650 000 $ (1)
Taylor Fedun	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 13 : 69 167 833 $
Year 14 : 40 784 500 $
Year 15 : 30 267 000 $
Year 16 : 7 767 000 $
Salary Average Commitment
Year 13 : 69 167 833 $
Year 14 : 40 784 500 $
Year 15 : 30 267 000 $
Year 16 : 7 767 000 $
Salary Cap with 1 Way Contract
Year 13 : 69 167 833 $
Year 14 : 40 784 500 $
Year 15 : 30 267 000 $
Year 16 : 7 767 000 $

Farm Players Salaries
Steve Mason	4 100 000 $ (1)
Peter Budaj	1 025 000 $ (1)
Calle Rosen	925 000 $ (1)
Ian McCoshen	925 000 $ (1)
Dylan Gambrell	925 000 $ (1)
Jake Bean	875 000 $ (3)
Max Jones	863 333 $ (3)
Radim Simek	675 000 $ (2)
Samuel Blais	673 333 $ (1)
Brendan Leipsic	650 000 $ (1)
Total Farm Players	10
Salary Commitment
Year 13 : 11 636 666 $
Year 14 : 2 413 333 $
Year 15 : 1 738 333 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 11 636 666 $
Year 14 : 2 413 333 $
Year 15 : 1 738 333 $
Year 16 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - 100 $ - 5 745 - 95,75%
Level 2:	5000 - 60 $ - 4 857 - 97,14%
Level 3:	2000 - 35 $ - 1 943 - 97,17%
Level 4:	4000 - 25 $ - 3 851 - 96,27%
Luxury :	1000 - 200 $ - 967 - 96,73%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 364 - 96,47%
Average Income per Game	1 823 296 $
Year to Date Revenue	74 755 135 $
Expense
Pro Players Total Salaries	69 043 292 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 000 000 $
Pro Year To Date Expenses	75 989 996 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	73 979 263 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	381 953 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	70 043 292 $
Estimate Under Maximum Salary Cap of 79 500 000 $	9 456 708 $
Estimate Over Minimum Salary Cap of 55 400 000 $	14 643 292 $
Current Bank Account	3 765 139 $
Projected Bank Account	3 765 139 $

Pro Players Salaries
Patrick Kane	10 500 000 $ (5)
Victor Hedman	7 875 000 $ (6)
Drew Doughty	7 000 000 $ (6)
Tuukka Rask	7 000 000 $ (3)
Travis Zajac	5 750 000 $ (3)
Seth Jones	5 400 000 $ (4)
Eric Staal	3 500 000 $ (1)
Brandon Montour	3 387 500 $ (2)
Ondrej Kase	2 600 000 $ (3)
Derek Forbort	2 525 000 $ (2)
Zach Hyman	2 250 000 $ (3)
Petr Mrazek	1 500 000 $ (1)
Pierre-Edouard Bellemare	1 450 000 $ (1)
Tyler Bertuzzi	1 400 000 $ (2)
Robert Hagg	1 150 000 $ (2)
Jakob Chychrun	925 000 $ (1)
David Kampf	925 000 $ (1)
Kevin Roy	874 125 $ (1)
Dylan Strome	863 333 $ (2)
Rudolfs Balcers	759 167 $ (2)
Jake Guentzel	734 167 $ (1)
Lucas Wallmark	675 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 13 : 69 043 292 $
Year 14 : 59 135 000 $
Year 15 : 48 375 000 $
Year 16 : 30 775 000 $
Salary Average Commitment
Year 13 : 69 043 292 $
Year 14 : 59 135 000 $
Year 15 : 48 375 000 $
Year 16 : 30 775 000 $
Salary Cap with 1 Way Contract
Year 13 : 69 043 292 $
Year 14 : 59 135 000 $
Year 15 : 48 375 000 $
Year 16 : 30 775 000 $

Farm Players Salaries
Troy Terry	925 000 $ (2)
Trevor Moore	925 000 $ (1)
Dryden Hunt	809 167 $ (1)
Travis Boyd	800 000 $ (2)
Oliver Kylington	730 833 $ (2)
Kaden Fulcher	716 666 $ (3)
Kole Sherwood	693 333 $ (2)
Rourke Chartier	672 500 $ (1)
Total Farm Players	8
Salary Commitment
Year 13 : 6 272 499 $
Year 14 : 3 865 832 $
Year 15 : 716 666 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 6 272 499 $
Year 14 : 3 865 832 $
Year 15 : 716 666 $
Year 16 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - 100 $ - 5 760 - 96,00%
Level 2:	5000 - 60 $ - 4 835 - 96,71%
Level 3:	2000 - 35 $ - 1 909 - 95,45%
Level 4:	4000 - 25 $ - 3 845 - 96,14%
Luxury :	1000 - 200 $ - 963 - 96,28%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 313 - 96,18%
Average Income per Game	1 820 281 $
Year to Date Revenue	74 631 534 $
Expense
Pro Players Total Salaries	77 031 665 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	77 085 142 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	75 074 419 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	424 901 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	77 031 665 $
Estimate Under Maximum Salary Cap of 79 500 000 $	2 468 335 $
Estimate Over Minimum Salary Cap of 55 400 000 $	21 631 665 $
Current Bank Account	2 546 392 $
Projected Bank Account	2 546 392 $

Pro Players Salaries
David Krejci	7 250 000 $ (3)
Brad Marchand	6 125 000 $ (6)
Mikael Granlund	5 750 000 $ (2)
Patric Hornqvist	5 300 000 $ (5)
Bryan Little	5 291 666 $ (6)
Brady Skjei	5 250 000 $ (6)
Sami Vatanen	4 875 000 $ (2)
Jonathan Ericsson	4 250 000 $ (2)
Antti Raanta	4 250 000 $ (3)
Mathieu Perreault	4 125 000 $ (3)
Jake Gardiner	4 050 000 $ (1)
Victor Rask	4 000 000 $ (4)
Mattias Ekholm	3 750 000 $ (4)
Sven Baertschi	3 366 666 $ (3)
Markus Nutivaara	2 700 000 $ (4)
Colton Sceviour	1 200 000 $ (3)
Elias Pettersson	925 000 $ (3)
Kasperi Kapanen	863 333 $ (1)
Artturi Lehkonen	839 166 $ (1)
Roope Hintz	811 667 $ (2)
Christoffer Ehn	759 167 $ (2)
Malcolm Subban	650 000 $ (1)
Mike Smith	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 13 : 77 031 665 $
Year 14 : 69 979 166 $
Year 15 : 53 533 332 $
Year 16 : 32 416 666 $
Salary Average Commitment
Year 13 : 77 031 665 $
Year 14 : 69 979 166 $
Year 15 : 53 533 332 $
Year 16 : 32 416 666 $
Salary Cap with 1 Way Contract
Year 13 : 77 031 665 $
Year 14 : 69 979 166 $
Year 15 : 53 533 332 $
Year 16 : 32 416 666 $

Farm Players Salaries
Christian Wolanin	925 000 $ (1)
Eeli Tolvanen	894 166 $ (3)
Jacob Larsson	894 166 $ (2)
Logan Brown	875 000 $ (3)
Anton Lindholm	717 500 $ (1)
Ryan Lomberg	710 000 $ (1)
Devon Toews	700 000 $ (2)
Trevor Carrick	700 000 $ (1)
Garrett Wilson	650 000 $ (1)
Oscar Fantenberg	650 000 $ (1)
Brian Lashoff	650 000 $ (1)
Total Farm Players	11
Salary Commitment
Year 13 : 8 365 832 $
Year 14 : 3 363 332 $
Year 15 : 1 769 166 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 8 365 832 $
Year 14 : 3 363 332 $
Year 15 : 1 769 166 $
Year 16 : 0 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - 100 $ - 5 857 - 97,62%
Level 2:	5000 - 60 $ - 4 865 - 97,29%
Level 3:	2000 - 35 $ - 1 954 - 97,72%
Level 4:	4000 - 25 $ - 3 917 - 97,93%
Luxury :	1000 - 200 $ - 978 - 97,84%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 572 - 97,62%
Average Income per Game	1 847 051 $
Year to Date Revenue	75 729 102 $
Expense
Pro Players Total Salaries	73 207 498 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	71 911 926 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	69 901 161 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	404 341 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	73 207 498 $
Estimate Under Maximum Salary Cap of 79 500 000 $	6 292 502 $
Estimate Over Minimum Salary Cap of 55 400 000 $	17 807 498 $
Current Bank Account	8 817 176 $
Projected Bank Account	8 817 176 $

Pro Players Salaries
John Tavares	11 000 000 $ (6)
Johnny Gaudreau	6 750 000 $ (4)
Jonathan Huberdeau	5 900 000 $ (5)
Brock Nelson	4 250 000 $ (1)
Justin Abdelkader	4 250 000 $ (5)
Jonas Brodin	4 166 667 $ (3)
Damon Severson	4 166 666 $ (5)
Nick Bonino	4 100 000 $ (3)
Wayne Simmonds	3 975 000 $ (1)
Darren Helm	3 850 000 $ (3)
Matt Murray	3 750 000 $ (2)
Brian Boyle	2 550 000 $ (1)
Patrik Nemeth	2 500 000 $ (1)
Brandon Manning	2 250 000 $ (2)
Alexander Petrovic	1 950 000 $ (1)
Adam Pelech	1 600 000 $ (3)
Sean Kuraly	1 275 000 $ (3)
Brock Boeser	925 000 $ (1)
Miro Heiskanen	894 166 $ (3)
Anthony DeAngelo	863 333 $ (1)
Jakub Vrana	863 333 $ (1)
Anthony Cirelli	728 333 $ (2)
Aaron Dell	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 13 : 73 207 498 $
Year 14 : 54 680 832 $
Year 15 : 47 952 499 $
Year 16 : 32 066 666 $
Salary Average Commitment
Year 13 : 73 207 498 $
Year 14 : 54 680 832 $
Year 15 : 47 952 499 $
Year 16 : 32 066 666 $
Salary Cap with 1 Way Contract
Year 13 : 73 207 498 $
Year 14 : 54 680 832 $
Year 15 : 47 952 499 $
Year 16 : 32 066 666 $

Farm Players Salaries
Chad Johnson	1 750 000 $ (1)
Saku Maenalanen	925 000 $ (1)
Antti Suomela	925 000 $ (1)
Casey Mittelstadt	925 000 $ (2)
Sheldon Dries	925 000 $ (1)
Filip Chytil	894 166 $ (3)
Michael McLeod	875 000 $ (3)
Christian Fischer	821 666 $ (2)
Janne Kuokkanen	811 666 $ (3)
Austin Wagner	759 167 $ (2)
Sean Walker	745 000 $ (2)
Nick Paul	650 000 $ (1)
Anton Blidh	650 000 $ (1)
Total Farm Players	13
Salary Commitment
Year 13 : 11 656 665 $
Year 14 : 5 831 665 $
Year 15 : 2 580 832 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 11 656 665 $
Year 14 : 5 831 665 $
Year 15 : 2 580 832 $
Year 16 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - 100 $ - 5 807 - 96,79%
Level 2:	5000 - 60 $ - 4 829 - 96,58%
Level 3:	2000 - 35 $ - 1 916 - 95,81%
Level 4:	4000 - 25 $ - 3 860 - 96,51%
Luxury :	1000 - 200 $ - 953 - 95,29%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 366 - 96,48%
Average Income per Game	1 824 673 $
Year to Date Revenue	74 811 610 $
Expense
Pro Players Total Salaries	60 417 900 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 851 039 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	62 840 265 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	335 580 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	60 417 900 $
Estimate Under Maximum Salary Cap of 79 500 000 $	19 082 100 $
Estimate Over Minimum Salary Cap of 55 400 000 $	5 017 900 $
Current Bank Account	14 960 571 $
Projected Bank Account	14 960 571 $

Pro Players Salaries
Jonathan Toews	10 500 000 $ (5)
Erik Karlsson	6 500 000 $ (1)
Brayden Schenn	5 125 000 $ (2)
T.J. Brodie	4 650 400 $ (2)
Viktor Arvidsson	4 250 000 $ (6)
Patrik Berglund	3 850 000 $ (1)
Darnell Nurse	3 200 000 $ (2)
Leo Komarov	3 000 000 $ (4)
Adam Lowry	2 916 666 $ (3)
Brian Elliott	2 750 000 $ (1)
Nathan Beaulieu	2 400 000 $ (1)
Calle Jarnkrok	2 000 000 $ (4)
Nick Ritchie	1 640 000 $ (3)
Juuso Riikola	925 000 $ (1)
Colin White	925 000 $ (1)
Mikko Rantanen	894 167 $ (1)
Adam Erne	800 000 $ (1)
Ivan Barbashev	741 667 $ (1)
Kevin Rooney	700 000 $ (2)
Kevin Boyle	675 000 $ (2)
Matt Irwin	675 000 $ (2)
Ryan Carpenter	650 000 $ (1)
Joel Hanley	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 13 : 60 417 900 $
Year 14 : 39 332 066 $
Year 15 : 24 306 666 $
Year 16 : 19 750 000 $
Salary Average Commitment
Year 13 : 57 217 900 $
Year 14 : 39 332 066 $
Year 15 : 24 306 666 $
Year 16 : 19 750 000 $
Salary Cap with 1 Way Contract
Year 13 : 60 417 900 $
Year 14 : 39 332 066 $
Year 15 : 24 306 666 $
Year 16 : 19 750 000 $

Farm Players Salaries
Sven Andrighetto	1 400 000 $ (1)
Kevin Stenlund	864 166 $ (2)
Drew Stafford	810 000 $ (1)
Colton White	728 333 $ (2)
Nicolas Roy	720 000 $ (2)
Alexandre Fortin	706 666 $ (2)
Adam Clendening	700 000 $ (1)
Matt Donovan	675 000 $ (2)
Adam Cracknell	650 000 $ (1)
Stefan Elliott	650 000 $ (1)
Kurtis Gabriel	650 000 $ (1)
Eric Tangradi	650 000 $ (1)
Total Farm Players	12
Salary Commitment
Year 13 : 9 204 165 $
Year 14 : 3 694 165 $
Year 15 : 0 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 9 204 165 $
Year 14 : 3 694 165 $
Year 15 : 0 $
Year 16 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - 100 $ - 5 613 - 93,55%
Level 2:	5000 - 60 $ - 4 693 - 93,87%
Level 3:	2000 - 35 $ - 1 890 - 94,52%
Level 4:	4000 - 25 $ - 3 800 - 95,00%
Luxury :	1000 - 200 $ - 939 - 93,88%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16 936 - 94,09%
Average Income per Game	1 775 827 $
Year to Date Revenue	72 808 896 $
Expense
Pro Players Total Salaries	62 305 833 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	65 075 373 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	63 064 611 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	345 730 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	62 305 833 $
Estimate Under Maximum Salary Cap of 79 500 000 $	17 194 167 $
Estimate Over Minimum Salary Cap of 55 400 000 $	6 905 833 $
Current Bank Account	12 733 523 $
Projected Bank Account	12 733 523 $

Pro Players Salaries
Corey Crawford	6 000 000 $ (2)
Brandon Dubinsky	5 850 000 $ (3)
Andrew Ladd	5 500 000 $ (5)
Andrej Sekera	5 500 000 $ (3)
Paul Martin	4 850 000 $ (1)
Clarke MacArthur	4 650 000 $ (2)
Erik Gudbranson	4 000 000 $ (3)
Matt Beleskey	3 800 000 $ (2)
Andrew Cogliano	3 250 000 $ (3)
Patrick Eaves	3 150 000 $ (2)
Carl Gunnarsson	2 900 000 $ (1)
Anders Nilsson	2 500 000 $ (1)
Matt Benning	1 900 000 $ (2)
Jordan Weal	1 750 000 $ (1)
Josh Mahura	875 000 $ (3)
Alexander Nylander	863 333 $ (3)
Christian Folin	800 000 $ (1)
Miikka Salomaki	750 000 $ (2)
Peter Cehlarik	742 500 $ (1)
Tom Kuhnhackl	700 000 $ (1)
Jujhar Khaira	675 000 $ (1)
Mike Condon	650 000 $ (1)
Barclay Goodrow	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 13 : 62 305 833 $
Year 14 : 46 088 333 $
Year 15 : 25 838 333 $
Year 16 : 5 500 000 $
Salary Average Commitment
Year 13 : 58 305 833 $
Year 14 : 42 088 333 $
Year 15 : 25 838 333 $
Year 16 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 13 : 62 305 833 $
Year 14 : 46 088 333 $
Year 15 : 25 838 333 $
Year 16 : 5 500 000 $

Farm Players Salaries
Curtis Lazar	950 000 $ (1)
Micheal Haley	825 000 $ (1)
Marko Dano	800 000 $ (1)
Mikhail Vorobyev	784 167 $ (2)
Juho Lammikko	717 500 $ (1)
Boo Nieves	708 750 $ (1)
Ryan Murphy	650 000 $ (1)
Total Farm Players	7
Salary Commitment
Year 13 : 5 435 417 $
Year 14 : 784 167 $
Year 15 : 0 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 5 435 417 $
Year 14 : 784 167 $
Year 15 : 0 $
Year 16 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - 100 $ - 5 843 - 97,38%
Level 2:	5000 - 60 $ - 4 914 - 98,28%
Level 3:	2000 - 35 $ - 1 946 - 97,32%
Level 4:	4000 - 25 $ - 3 916 - 97,89%
Luxury :	1000 - 200 $ - 978 - 97,78%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 597 - 97,76%
Average Income per Game	1 848 676 $
Year to Date Revenue	75 795 733 $
Expense
Pro Players Total Salaries	57 629 999 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 354 335 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	60 343 658 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	320 591 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	57 629 999 $
Estimate Under Maximum Salary Cap of 79 500 000 $	21 870 001 $
Estimate Over Minimum Salary Cap of 55 400 000 $	2 229 999 $
Current Bank Account	18 441 398 $
Projected Bank Account	18 441 398 $

Pro Players Salaries
Jason Spezza	7 500 000 $ (1)
Connor Hellebuyck	6 166 666 $ (6)
Marian Hossa	5 275 000 $ (3)
David Clarkson	5 250 000 $ (2)
Mikkel Boedker	4 000 000 $ (2)
Alec Martinez	4 000 000 $ (3)
Brenden Dillon	3 270 000 $ (2)
Derek Ryan	3 125 000 $ (3)
Carter Hutton	2 750 000 $ (3)
Connor Brown	2 100 000 $ (2)
Jordan Martinook	1 800 000 $ (1)
Matt Grzelcyk	1 400 000 $ (2)
Keith Kinkaid	1 250 000 $ (1)
Erik Gustafsson	1 200 000 $ (2)
Tyler Pitlick	1 000 000 $ (2)
Nick Schmaltz	925 000 $ (1)
Oskar Lindblom	925 000 $ (2)
Pavel Buchnevich	925 000 $ (1)
Henrik Borgstrom	925 000 $ (2)
Josh Leivo	925 000 $ (1)
Travis Sanheim	863 333 $ (1)
Christian Jaros	755 000 $ (2)
Brandon Davidson	650 000 $ (1)
Zac Rinaldo	650 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 13 : 57 629 999 $
Year 14 : 42 141 666 $
Year 15 : 21 316 666 $
Year 16 : 6 166 666 $
Salary Average Commitment
Year 13 : 53 004 999 $
Year 14 : 37 516 666 $
Year 15 : 16 691 666 $
Year 16 : 6 166 666 $
Salary Cap with 1 Way Contract
Year 13 : 57 629 999 $
Year 14 : 42 141 666 $
Year 15 : 21 316 666 $
Year 16 : 6 166 666 $

Farm Players Salaries
Cooper Marody	925 000 $ (3)
Kristian Vesalainen	875 000 $ (3)
Trent Frederic	875 000 $ (3)
Vladislav Kamenev	833 333 $ (1)
Paul Ladue	825 000 $ (2)
Casey Nelson	812 500 $ (2)
Mason Appleton	741 667 $ (2)
A.J. Greer	741 666 $ (1)
Michael Bunting	715 000 $ (1)
Jordan Schmaltz	700 000 $ (2)
Joakim Ryan	650 000 $ (1)
Total Farm Players	11
Salary Commitment
Year 13 : 8 694 166 $
Year 14 : 5 754 167 $
Year 15 : 2 675 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 8 694 166 $
Year 14 : 5 754 167 $
Year 15 : 2 675 000 $
Year 16 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells-Fargo Center
Level 1:	6000 - 100 $ - 5 880 - 98,00%
Level 2:	5000 - 60 $ - 4 909 - 98,18%
Level 3:	2000 - 35 $ - 1 934 - 96,70%
Level 4:	4000 - 25 $ - 3 919 - 97,98%
Luxury :	1000 - 200 $ - 981 - 98,12%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 623 - 97,91%
Average Income per Game	1 854 211 $
Year to Date Revenue	76 022 632 $
Expense
Pro Players Total Salaries	77 936 984 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	79 599 730 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	77 588 925 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	429 769 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	77 936 984 $
Estimate Under Maximum Salary Cap of 79 500 000 $	1 563 016 $
Estimate Over Minimum Salary Cap of 55 400 000 $	22 536 984 $
Current Bank Account	1 422 902 $
Projected Bank Account	1 422 902 $

Pro Players Salaries
Carey Price	10 500 000 $ (6)
William Nylander	10 277 780 $ (6)
P.K. Subban	9 000 000 $ (4)
Mark Scheifele	6 125 000 $ (6)
Gabriel Landeskog	5 571 429 $ (3)
Colton Parayko	5 500 000 $ (4)
Ryan McDonagh	4 700 000 $ (6)
Josh Manson	4 100 000 $ (4)
Rickard Rakell	3 789 444 $ (4)
Michael Grabner	3 350 000 $ (3)
Radek Faksa	2 200 000 $ (2)
Brett Ritchie	1 750 000 $ (1)
Johan Larsson	1 450 000 $ (1)
Scott Mayfield	1 450 000 $ (5)
Mark Borowiecki	1 200 000 $ (2)
Kyle Brodziak	1 150 000 $ (2)
Matthew Tkachuk	925 000 $ (1)
Ryan Donato	900 000 $ (1)
Clayton Keller	885 833 $ (2)
Ryan Hartman	875 000 $ (1)
Marcus Hogberg	835 000 $ (1)
Vince Dunn	722 500 $ (2)
Conor Garland	680 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 13 : 77 936 984 $
Year 14 : 70 521 984 $
Year 15 : 64 363 651 $
Year 16 : 55 442 222 $
Salary Average Commitment
Year 13 : 77 136 983 $
Year 14 : 70 521 983 $
Year 15 : 64 363 650 $
Year 16 : 55 442 221 $
Salary Cap with 1 Way Contract
Year 13 : 77 936 984 $
Year 14 : 70 521 984 $
Year 15 : 64 363 651 $
Year 16 : 55 442 222 $

Farm Players Salaries
Stefan Noesen	1 725 000 $ (1)
Thatcher Demko	925 000 $ (1)
Kailer Yamamoto	875 000 $ (3)
Carl Grundstrom	875 000 $ (3)
Brendan Lemieux	839 167 $ (1)
Victor Olofsson	767 500 $ (2)
Rasmus Andersson	755 833 $ (2)
Warren Foegele	746 667 $ (2)
Steven Fogarty	708 750 $ (1)
Dominic Turgeon	686 667 $ (1)
Philippe Myers	678 333 $ (2)
Total Farm Players	11
Salary Commitment
Year 13 : 9 582 917 $
Year 14 : 4 698 333 $
Year 15 : 1 750 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 9 582 917 $
Year 14 : 4 698 333 $
Year 15 : 1 750 000 $
Year 16 : 0 $

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - 100 $ - 5 787 - 96,45%
Level 2:	5000 - 60 $ - 4 846 - 96,93%
Level 3:	2000 - 35 $ - 1 953 - 97,64%
Level 4:	4000 - 25 $ - 3 897 - 97,42%
Luxury :	1000 - 200 $ - 981 - 98,10%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 464 - 97,02%
Average Income per Game	1 834 878 $
Year to Date Revenue	75 230 012 $
Expense
Pro Players Total Salaries	81 423 810 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(2 000 000 $)
Pro Year To Date Expenses	81 705 537 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	79 339 937 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	448 515 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	79 423 810 $
Estimate Under Maximum Salary Cap of 79 500 000 $	76 190 $
Estimate Over Minimum Salary Cap of 55 400 000 $	24 023 810 $
Current Bank Account	(1 475 525 $)
Projected Bank Account	(1 475 525 $)

Pro Players Salaries
Shea Weber	7 857 143 $ (6)
Mark Giordano	6 750 000 $ (4)
Ryan Nugent-Hopkins	6 000 000 $ (3)
Marc Staal	5 700 000 $ (3)
Mikael Backlund	5 350 000 $ (6)
Danny DeKeyser	5 000 000 $ (4)
Max Pacioretty	4 500 000 $ (5)
David Savard	4 250 000 $ (3)
Brian Dumoulin	4 100 000 $ (5)
Vladislav Namestnikov	4 000 000 $ (2)
Evgenii Dadonov	4 000 000 $ (2)
Boone Jenner	3 750 000 $ (4)
Jacob Markstrom	3 666 667 $ (2)
Bryan Rust	3 500 000 $ (4)
Erik Haula	2 750 000 $ (2)
Jaroslav Halak	2 750 000 $ (2)
Matthew Nieto	1 975 000 $ (2)
Luke Glendening	1 800 000 $ (3)
Vinnie Hinostroza	1 500 000 $ (2)
Alexander Kerfoot	925 000 $ (1)
Derek Grant	650 000 $ (1)
Brad Hunt	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 13 : 81 423 810 $
Year 14 : 79 198 810 $
Year 15 : 58 557 143 $
Year 16 : 40 807 143 $
Salary Average Commitment
Year 13 : 81 423 810 $
Year 14 : 79 198 810 $
Year 15 : 58 557 143 $
Year 16 : 40 807 143 $
Salary Cap with 1 Way Contract
Year 13 : 81 423 810 $
Year 14 : 79 198 810 $
Year 15 : 58 557 143 $
Year 16 : 40 807 143 $

Farm Players Salaries
Ryan Lindgren	925 000 $ (3)
Louie Belpedio	925 000 $ (1)
Joey Daccord	925 000 $ (2)
Sonny Milano	863 333 $ (1)
Justin Kloos	792 500 $ (1)
Ben Gleason	761 666 $ (3)
Jason Garrison	650 000 $ (1)
Connor Brickley	650 000 $ (1)
Total Farm Players	8
Salary Commitment
Year 13 : 6 492 499 $
Year 14 : 2 611 666 $
Year 15 : 1 686 666 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 6 492 499 $
Year 14 : 2 611 666 $
Year 15 : 1 686 666 $
Year 16 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - 100 $ - 5 817 - 96,95%
Level 2:	5000 - 60 $ - 4 852 - 97,05%
Level 3:	2000 - 35 $ - 1 916 - 95,78%
Level 4:	4000 - 25 $ - 3 899 - 97,48%
Luxury :	1000 - 200 $ - 964 - 96,39%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 448 - 96,93%
Average Income per Game	1 832 869 $
Year to Date Revenue	75 147 635 $
Expense
Pro Players Total Salaries	74 508 332 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	76 332 737 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	74 321 926 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	411 335 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	74 508 332 $
Estimate Under Maximum Salary Cap of 79 500 000 $	4 991 668 $
Estimate Over Minimum Salary Cap of 55 400 000 $	19 108 332 $
Current Bank Account	3 814 898 $
Projected Bank Account	3 814 898 $

Pro Players Salaries
Sidney Crosby	8 700 000 $ (6)
David Pastrnak	6 666 666 $ (5)
Tyler Myers	5 500 000 $ (1)
Justin Schultz	5 500 000 $ (2)
Josh Bailey	5 000 000 $ (6)
Artem Anisimov	4 550 000 $ (3)
Jason Demers	4 500 000 $ (3)
Brandon Sutter	4 375 000 $ (3)
Cam Talbot	4 166 667 $ (1)
Connor Murphy	3 850 000 $ (4)
Cal Clutterbuck	3 500 000 $ (4)
Trevor Daley	3 166 666 $ (2)
Michael Del Zotto	3 000 000 $ (1)
Devin Shore	2 300 000 $ (2)
Mattias Janmark	2 300 000 $ (1)
Jimmy Vesey	2 275 000 $ (2)
Madison Bowey	1 000 000 $ (2)
Sebastian Aho	925 000 $ (1)
Michael Rasmussen	894 166 $ (3)
Curtis McElhinney	850 000 $ (1)
Christian Dvorak	839 167 $ (6)
Laurent Brossoit	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 13 : 74 508 332 $
Year 14 : 57 116 665 $
Year 15 : 42 874 999 $
Year 16 : 28 555 833 $
Salary Average Commitment
Year 13 : 74 508 332 $
Year 14 : 57 116 665 $
Year 15 : 42 874 999 $
Year 16 : 28 555 833 $
Salary Cap with 1 Way Contract
Year 13 : 74 508 332 $
Year 14 : 57 116 665 $
Year 15 : 42 874 999 $
Year 16 : 28 555 833 $

Farm Players Salaries
Henrik Zetterberg	6 083 333 $ (3)
Joseph Morrow	1 000 000 $ (1)
Jordan Kyrou	875 000 $ (3)
Martin Marincin	800 000 $ (1)
Victor Mete	748 333 $ (2)
Remi Elie	735 000 $ (1)
Josh Currie	687 500 $ (2)
Joey Anderson	650 000 $ (1)
Kalle Kossila	650 000 $ (1)
Eric Comrie	650 000 $ (1)
Chase De Leo	650 000 $ (1)
Total Farm Players	11
Salary Commitment
Year 13 : 13 529 166 $
Year 14 : 8 394 166 $
Year 15 : 6 958 333 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 13 529 166 $
Year 14 : 8 394 166 $
Year 15 : 6 958 333 $
Year 16 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barklay's Center
Level 1:	6000 - 100 $ - 5 806 - 96,77%
Level 2:	5000 - 60 $ - 4 791 - 95,83%
Level 3:	2000 - 35 $ - 1 908 - 95,39%
Level 4:	4000 - 25 $ - 3 846 - 96,15%
Luxury :	1000 - 200 $ - 969 - 96,93%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 320 - 96,22%
Average Income per Game	1 825 039 $
Year to Date Revenue	74 826 586 $
Expense
Pro Players Total Salaries	71 756 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	70 967 350 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	70 109 853 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	388 477 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	71 756 666 $
Estimate Under Maximum Salary Cap of 79 500 000 $	7 743 334 $
Estimate Over Minimum Salary Cap of 55 400 000 $	16 356 666 $
Current Bank Account	8 859 236 $
Projected Bank Account	8 859 236 $

Pro Players Salaries
Jakub Voracek	8 250 000 $ (6)
Johnny Boychuk	6 000 000 $ (4)
James Neal	5 750 000 $ (5)
Jason Pominville	5 600 000 $ (1)
Jeff Petry	5 500 000 $ (3)
Frans Nielsen	5 250 000 $ (4)
Niklas Kronwall	4 750 000 $ (1)
David Perron	4 000 000 $ (4)
Carl Hagelin	4 000 000 $ (1)
Colin Wilson	3 937 500 $ (1)
Cam Ward	3 000 000 $ (1)
Michal Kempny	2 500 000 $ (4)
Trevor van Riemsdyk	2 300 000 $ (2)
David Schlemko	2 100 000 $ (2)
Markus Granlund	1 475 000 $ (1)
Dan Hamhuis	1 250 000 $ (2)
Jake Virtanen	1 250 000 $ (2)
Drake Batherson	875 000 $ (3)
Danton Heinen	872 500 $ (1)
Jake Debrusk	863 333 $ (2)
Noah Juulsen	863 333 $ (2)
Caleb Jones	720 000 $ (2)
Jordan Binnington	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 13 : 71 756 666 $
Year 14 : 47 471 666 $
Year 15 : 38 125 000 $
Year 16 : 31 750 000 $
Salary Average Commitment
Year 13 : 71 756 666 $
Year 14 : 47 471 666 $
Year 15 : 38 125 000 $
Year 16 : 31 750 000 $
Salary Cap with 1 Way Contract
Year 13 : 71 756 666 $
Year 14 : 47 471 666 $
Year 15 : 38 125 000 $
Year 16 : 31 750 000 $

Farm Players Salaries
Chris Wideman	1 000 000 $ (1)
Jordan Greenway	916 666 $ (2)
Joshua Ho-Sang	863 333 $ (1)
Nikolay Goldobin	863 333 $ (1)
Zack MacEwen	847 500 $ (2)
Mark Friedman	749 167 $ (2)
Michael Amadio	717 500 $ (1)
Nathan Bastian	714 166 $ (3)
Blake Pietila	667 500 $ (1)
Total Farm Players	9
Salary Commitment
Year 13 : 7 339 165 $
Year 14 : 3 227 499 $
Year 15 : 714 166 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 7 339 165 $
Year 14 : 3 227 499 $
Year 15 : 714 166 $
Year 16 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	6000 - 100 $ - 5 736 - 95,60%
Level 2:	5000 - 60 $ - 4 784 - 95,67%
Level 3:	2000 - 35 $ - 1 925 - 96,23%
Level 4:	4000 - 25 $ - 3 822 - 95,55%
Luxury :	1000 - 200 $ - 960 - 96,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 227 - 95,70%
Average Income per Game	1 811 157 $
Year to Date Revenue	74 257 434 $
Expense
Pro Players Total Salaries	69 870 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 000 000 $
Pro Year To Date Expenses	71 351 798 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	69 341 080 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	386 398 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	73 870 000 $
Estimate Under Maximum Salary Cap of 79 500 000 $	5 630 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $	18 470 000 $
Current Bank Account	7 905 636 $
Projected Bank Account	7 905 636 $

Pro Players Salaries
Ryan Kesler	6 875 000 $ (4)
Brent Seabrook	6 875 000 $ (6)
Paul Stastny	6 500 000 $ (3)
David Backes	6 000 000 $ (3)
Loui Eriksson	6 000 000 $ (4)
Shea Theodore	5 200 000 $ (6)
Noah Hanifin	4 950 000 $ (6)
Alexander Wennberg	4 900 000 $ (5)
Nikita Zaitsev	4 500 000 $ (6)
Braydon Coburn	3 700 000 $ (1)
Andre Burakovsky	3 000 000 $ (1)
Melker Karlsson	2 000 000 $ (2)
Kyle Clifford	1 600 000 $ (2)
Derrick Pouliot	1 100 000 $ (1)
Nick Cousins	1 000 000 $ (1)
Hunter Miska	925 000 $ (1)
Timo Meier	894 167 $ (1)
Andrei Svechnikov	875 000 $ (3)
Calvin Pickard	800 000 $ (1)
Alex DeBrincat	778 333 $ (2)
Fredrik Claesson	700 000 $ (1)
MacKenzie Blackwood	697 500 $ (2)
Total Pro Players	22
Salary Commitment
Year 13 : 69 870 000 $
Year 14 : 57 750 833 $
Year 15 : 52 675 000 $
Year 16 : 39 300 000 $
Salary Average Commitment
Year 13 : 63 645 000 $
Year 14 : 51 525 833 $
Year 15 : 46 450 000 $
Year 16 : 33 075 000 $
Salary Cap with 1 Way Contract
Year 13 : 69 870 000 $
Year 14 : 57 750 833 $
Year 15 : 52 675 000 $
Year 16 : 39 300 000 $

Farm Players Salaries
Isac Lundestrom	925 000 $ (3)
Kiefer Sherwood	925 000 $ (2)
Adam Gaudette	916 666 $ (2)
Robert Thomas	894 166 $ (3)
Michael Dal Colle	863 333 $ (1)
Riley Stillman	773 333 $ (3)
Patrick Russell	700 000 $ (1)
Clark Bishop	695 000 $ (1)
Nicolas Aube-Kubel	680 833 $ (1)
Total Farm Players	9
Salary Commitment
Year 13 : 7 373 331 $
Year 14 : 4 434 165 $
Year 15 : 2 592 499 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 7 373 331 $
Year 14 : 4 434 165 $
Year 15 : 2 592 499 $
Year 16 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 100 $ - 5 669 - 94,48%
Level 2:	5000 - 60 $ - 4 818 - 96,37%
Level 3:	2000 - 35 $ - 1 933 - 96,66%
Level 4:	4000 - 25 $ - 3 823 - 95,56%
Luxury :	1000 - 200 $ - 949 - 94,93%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 192 - 95,51%
Average Income per Game	1 801 538 $
Year to Date Revenue	73 863 071 $
Expense
Pro Players Total Salaries	56 949 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 644 967 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	58 634 156 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	316 934 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	56 949 666 $
Estimate Under Maximum Salary Cap of 79 500 000 $	22 550 334 $
Estimate Over Minimum Salary Cap of 55 400 000 $	1 549 666 $
Current Bank Account	18 218 104 $
Projected Bank Account	18 218 104 $

Pro Players Salaries
James van Riemsdyk	7 000 000 $ (5)
Andrew MacDonald	5 000 000 $ (2)
Elias Lindholm	4 850 000 $ (6)
Dmitry Kulikov	4 333 333 $ (2)
Nick Bjugstad	4 100 000 $ (3)
Olli Maatta	4 083 000 $ (4)
Marco Scandella	4 000 000 $ (2)
Radko Gudas	3 350 000 $ (2)
Joel Edmundson	3 000 000 $ (1)
Jonathan Bernier	3 000 000 $ (3)
Dale Weise	2 350 000 $ (2)
Juuse Saros	1 500 000 $ (3)
Austin Czarnik	1 250 000 $ (2)
Alex Iafallo	925 000 $ (1)
Par Lindholm	925 000 $ (1)
Adrian Kempe	894 167 $ (1)
Anthony Beauvillier	894 167 $ (1)
Pierre-Luc Dubois	894 166 $ (2)
Brett Howden	875 000 $ (3)
Brendan Perlini	863 333 $ (1)
Karson Kuhlman	750 000 $ (2)
Nick Seeler	725 000 $ (3)
Landon Bow	697 500 $ (1)
Denis Malgin	690 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 13 : 56 949 666 $
Year 14 : 48 060 499 $
Year 15 : 26 133 000 $
Year 16 : 15 933 000 $
Salary Average Commitment
Year 13 : 55 249 666 $
Year 14 : 46 360 499 $
Year 15 : 26 133 000 $
Year 16 : 15 933 000 $
Salary Cap with 1 Way Contract
Year 13 : 56 949 666 $
Year 14 : 48 060 499 $
Year 15 : 26 133 000 $
Year 16 : 15 933 000 $

Farm Players Salaries
Logan O'Connor	925 000 $ (2)
Gabriel Carlsson	894 166 $ (2)
Dean Kukan	725 000 $ (2)
Colby Cave	675 000 $ (2)
Justin Dowling	650 000 $ (1)
Cameron Gaunce	650 000 $ (1)
Total Farm Players	6
Salary Commitment
Year 13 : 4 519 166 $
Year 14 : 3 219 166 $
Year 15 : 0 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 4 519 166 $
Year 14 : 3 219 166 $
Year 15 : 0 $
Year 16 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - 100 $ - 5 755 - 95,92%
Level 2:	5000 - 60 $ - 4 891 - 97,81%
Level 3:	2000 - 35 $ - 1 929 - 96,46%
Level 4:	4000 - 25 $ - 3 907 - 97,67%
Luxury :	1000 - 200 $ - 965 - 96,50%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 447 - 96,93%
Average Income per Game	1 828 491 $
Year to Date Revenue	74 968 140 $
Expense
Pro Players Total Salaries	77 075 962 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	79 170 995 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	77 160 330 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	425 140 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	77 075 962 $
Estimate Under Maximum Salary Cap of 79 500 000 $	2 424 038 $
Estimate Over Minimum Salary Cap of 55 400 000 $	21 675 962 $
Current Bank Account	797 145 $
Projected Bank Account	797 145 $

Pro Players Salaries
Ryan Suter	7 538 462 $ (6)
Filip Forsberg	6 000 000 $ (4)
Logan Couture	6 000 000 $ (6)
Mikko Koivu	5 500 000 $ (2)
Mike Hoffman	5 187 500 $ (2)
Morgan Rielly	5 000 000 $ (4)
Gustav Nyquist	4 750 000 $ (1)
Nazem Kadri	4 500 000 $ (4)
Anton Stralman	4 500 000 $ (1)
Anders Lee	3 750 000 $ (1)
Andrei Vasilevskiy	3 500 000 $ (2)
Anthony Mantha	3 300 000 $ (2)
Valeri Nichushkin	2 950 000 $ (2)
Ryan Murray	2 825 000 $ (1)
Ryan Ellis	2 500 000 $ (6)
Greg Pateryn	2 250 000 $ (3)
Pat Maroon	1 750 000 $ (1)
Connor Carrick	1 300 000 $ (1)
Cedric Paquette	1 000 000 $ (1)
Tyler Motte	925 000 $ (1)
Cody McLeod	750 000 $ (1)
Max Lagace	650 000 $ (1)
Antti Niemi	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 13 : 77 075 962 $
Year 14 : 54 225 962 $
Year 15 : 33 788 462 $
Year 16 : 31 538 462 $
Salary Average Commitment
Year 13 : 77 075 963 $
Year 14 : 54 225 963 $
Year 15 : 33 788 463 $
Year 16 : 31 538 463 $
Salary Cap with 1 Way Contract
Year 13 : 77 075 962 $
Year 14 : 54 225 962 $
Year 15 : 33 788 462 $
Year 16 : 31 538 462 $

Farm Players Salaries
Jack Rodewald	706 250 $ (1)
Anthony Richard	688 333 $ (2)
Cody Goloubef	650 000 $ (1)
Nathan Walker	650 000 $ (1)
Total Farm Players	4
Salary Commitment
Year 13 : 2 694 583 $
Year 14 : 688 333 $
Year 15 : 0 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 2 694 583 $
Year 14 : 688 333 $
Year 15 : 0 $
Year 16 : 0 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - 100 $ - 5 830 - 97,17%
Level 2:	5000 - 60 $ - 4 839 - 96,78%
Level 3:	2000 - 35 $ - 1 940 - 97,01%
Level 4:	4000 - 25 $ - 3 868 - 96,70%
Luxury :	1000 - 200 $ - 970 - 97,04%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 448 - 96,93%
Average Income per Game	1 835 724 $
Year to Date Revenue	75 264 700 $
Expense
Pro Players Total Salaries	77 264 166 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	76 955 157 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	74 944 385 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	426 151 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	77 264 166 $
Estimate Under Maximum Salary Cap of 79 500 000 $	2 235 834 $
Estimate Over Minimum Salary Cap of 55 400 000 $	21 864 166 $
Current Bank Account	3 309 543 $
Projected Bank Account	3 309 543 $

Pro Players Salaries
Henrik Lundqvist	8 500 000 $ (3)
Brent Burns	8 000 000 $ (6)
Sean Monahan	6 375 000 $ (5)
Marc-Andre Fleury	5 750 000 $ (1)
Bo Horvat	5 500 000 $ (5)
Oliver Ekman-Larsson	5 500 000 $ (6)
Teuvo Teravainen	5 400 000 $ (6)
Tom Wilson	5 166 666 $ (6)
Joe Thornton	5 000 000 $ (1)
Justin Williams	4 500 000 $ (1)
Ron Hainsey	3 000 000 $ (1)
Riley Nash	2 750 000 $ (3)
Esa Lindell	2 200 000 $ (1)
Josh Anderson	1 850 000 $ (2)
Deryk Engelland	1 500 000 $ (1)
Chris Kunitz	1 000 000 $ (1)
Patrik Laine	925 000 $ (1)
J.T. Compher	925 000 $ (1)
Kyle Connor	925 000 $ (1)
Charlie McAvoy	916 667 $ (1)
Thomas Chabot	863 333 $ (2)
Kevin Labanc	717 500 $ (1)
Total Pro Players	22
Salary Commitment
Year 13 : 77 264 166 $
Year 14 : 49 904 999 $
Year 15 : 47 191 666 $
Year 16 : 35 941 666 $
Salary Average Commitment
Year 13 : 77 264 166 $
Year 14 : 49 904 999 $
Year 15 : 47 191 666 $
Year 16 : 35 941 666 $
Salary Cap with 1 Way Contract
Year 13 : 77 264 166 $
Year 14 : 49 904 999 $
Year 15 : 47 191 666 $
Year 16 : 35 941 666 $

Farm Players Salaries
Daniel Brickley	925 000 $ (1)
Luke Kunin	925 000 $ (2)
Gavin Bayreuther	925 000 $ (1)
Joel Eriksson Ek	894 167 $ (1)
Lawson Crouse	894 167 $ (1)
Erik Brannstrom	894 166 $ (3)
Andreas Johnsson	787 500 $ (1)
Alex Lyon	750 000 $ (2)
Andrew Mangiapane	705 000 $ (1)
Brendan Guhle	697 500 $ (2)
Guillaume Brisebois	697 500 $ (2)
Total Farm Players	11
Salary Commitment
Year 13 : 9 095 000 $
Year 14 : 3 964 166 $
Year 15 : 894 166 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 9 095 000 $
Year 14 : 3 964 166 $
Year 15 : 894 166 $
Year 16 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - 100 $ - 5 847 - 97,44%
Level 2:	5000 - 60 $ - 4 897 - 97,94%
Level 3:	2000 - 35 $ - 1 954 - 97,72%
Level 4:	4000 - 25 $ - 3 891 - 97,27%
Luxury :	1000 - 200 $ - 965 - 96,51%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 554 - 97,52%
Average Income per Game	1 843 399 $
Year to Date Revenue	75 579 340 $
Expense
Pro Players Total Salaries	59 510 833 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	69 261 403 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	67 250 610 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	330 703 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	59 510 833 $
Estimate Under Maximum Salary Cap of 79 500 000 $	19 989 167 $
Estimate Over Minimum Salary Cap of 55 400 000 $	4 110 833 $
Current Bank Account	11 317 937 $
Projected Bank Account	11 317 937 $

Pro Players Salaries
Connor McDavid	12 500 000 $ (6)
Alexander Radulov	6 250 000 $ (4)
Dustin Brown	5 875 000 $ (4)
Jacob Trouba	5 500 000 $ (1)
Alex Galchenyuk	4 900 000 $ (2)
Michael Frolik	4 300 000 $ (2)
Dan Girardi	3 000 000 $ (1)
John Moore	2 750 000 $ (5)
Jamie Oleksiak	2 137 500 $ (3)
Tobias Rieder	2 000 000 $ (1)
Ryan Miller	2 000 000 $ (1)
Robert Bortuzzo	1 150 000 $ (1)
Tage Thompson	925 000 $ (2)
Taro Hirose	925 000 $ (2)
Slater Koekkoek	865 000 $ (1)
Mathew Barzal	863 333 $ (2)
Marcus Pettersson	794 167 $ (1)
Mathieu Joseph	728 333 $ (2)
Joel L'Esperance	722 500 $ (2)
Jack Campbell	675 000 $ (2)
Colton Sissons	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 59 510 833 $
Year 14 : 43 551 666 $
Year 15 : 29 512 500 $
Year 16 : 27 375 000 $
Salary Average Commitment
Year 13 : 59 510 833 $
Year 14 : 43 551 666 $
Year 15 : 29 512 500 $
Year 16 : 27 375 000 $
Salary Cap with 1 Way Contract
Year 13 : 59 510 833 $
Year 14 : 43 551 666 $
Year 15 : 29 512 500 $
Year 16 : 27 375 000 $

Farm Players Salaries
Alan Quine	700 000 $ (1)
Richard Bachman	675 000 $ (2)
Matt Puempel	675 000 $ (2)
Josh Brown	675 000 $ (2)
Andreas Martinsen	650 000 $ (1)
Joe Hicketts	650 000 $ (1)
Phil Varone	650 000 $ (1)
Total Farm Players	7
Salary Commitment
Year 13 : 4 675 000 $
Year 14 : 2 025 000 $
Year 15 : 0 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 4 675 000 $
Year 14 : 2 025 000 $
Year 15 : 0 $
Year 16 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - 100 $ - 5 724 - 95,40%
Level 2:	5000 - 60 $ - 4 811 - 96,22%
Level 3:	2000 - 35 $ - 1 888 - 94,42%
Level 4:	4000 - 25 $ - 3 830 - 95,76%
Luxury :	1000 - 200 $ - 965 - 96,51%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 219 - 95,66%
Average Income per Game	1 811 810 $
Year to Date Revenue	74 284 191 $
Expense
Pro Players Total Salaries	61 529 026 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 002 558 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	60 991 839 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	341 554 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	61 529 026 $
Estimate Under Maximum Salary Cap of 79 500 000 $	17 970 974 $
Estimate Over Minimum Salary Cap of 55 400 000 $	6 129 026 $
Current Bank Account	16 281 633 $
Projected Bank Account	16 281 633 $

Pro Players Salaries
Leon Draisaitl	8 500 000 $ (6)
Semyon Varlamov	5 900 000 $ (1)
Dave Bolland	5 500 000 $ (1)
Nathan Horton	5 300 000 $ (2)
Zach Bogosian	5 142 857 $ (2)
Karl Alzner	4 625 000 $ (4)
Johan Franzen	3 954 545 $ (2)
Kevin Shattenkirk	3 575 000 $ (4)
Joonas Donskoi	1 900 000 $ (1)
Jesper Fast	1 850 000 $ (2)
Luca Sbisa	1 500 000 $ (1)
Kevin Connauton	1 375 000 $ (2)
Matthew Peca	1 300 000 $ (2)
Andrej Sustr	1 300 000 $ (1)
Igor Ozhiganov	925 000 $ (1)
Denis Gurianov	894 166 $ (2)
Nic Petan	874 125 $ (1)
Dalton Prout	800 000 $ (1)
Laurent Dauphin	787 500 $ (1)
William Carrier	725 000 $ (2)
Noel Acciari	725 000 $ (1)
Filip Hronek	714 166 $ (3)
Marcus Sorensen	700 000 $ (1)
Brayden Point	686 667 $ (1)
Casey DeSmith	675 000 $ (1)
Anthony Duclair	650 000 $ (1)
Brandon Pirri	650 000 $ (1)
Total Pro Players	27
Salary Commitment
Year 13 : 61 529 026 $
Year 14 : 37 955 734 $
Year 15 : 17 414 166 $
Year 16 : 16 700 000 $
Salary Average Commitment
Year 13 : 49 599 481 $
Year 14 : 26 026 189 $
Year 15 : 13 439 166 $
Year 16 : 12 725 000 $
Salary Cap with 1 Way Contract
Year 13 : 61 529 026 $
Year 14 : 37 955 734 $
Year 15 : 17 414 166 $
Year 16 : 16 700 000 $

Farm Players Salaries
Martin Necas	894 166 $ (3)
Nikita Scherbak	863 333 $ (1)
Libor Sulak	833 750 $ (1)
Joshua Jacobs	725 833 $ (1)
Total Farm Players	4
Salary Commitment
Year 13 : 3 317 082 $
Year 14 : 894 166 $
Year 15 : 894 166 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 3 317 082 $
Year 14 : 894 166 $
Year 15 : 894 166 $
Year 16 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - 100 $ - 5 727 - 95,45%
Level 2:	5000 - 60 $ - 4 799 - 95,99%
Level 3:	2000 - 35 $ - 1 920 - 96,02%
Level 4:	4000 - 25 $ - 3 835 - 95,87%
Luxury :	1000 - 200 $ - 957 - 95,74%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 239 - 95,77%
Average Income per Game	1 810 697 $
Year to Date Revenue	74 238 586 $
Expense
Pro Players Total Salaries	68 557 500 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 500 000 $
Pro Year To Date Expenses	71 212 539 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	69 201 773 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	379 341 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	70 057 500 $
Estimate Under Maximum Salary Cap of 79 500 000 $	9 442 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $	14 657 500 $
Current Bank Account	8 026 047 $
Projected Bank Account	8 026 047 $

Pro Players Salaries
Evgeny Kuznetsov	7 800 000 $ (6)
Cam Fowler	6 500 000 $ (6)
Martin Jones	5 750 000 $ (6)
Nick Leddy	5 500 000 $ (4)
Jonathan Drouin	5 500 000 $ (5)
Rasmus Ristolainen	5 400 000 $ (4)
Frederik Andersen	5 000 000 $ (3)
Ryan Spooner	4 000 000 $ (1)
Vladimir Sobotka	3 500 000 $ (2)
Ryan Strome	3 100 000 $ (2)
Oliver Bjorkstrand	2 500 000 $ (3)
Mikko Koskinen	2 500 000 $ (1)
Troy Stecher	2 325 000 $ (2)
Trevor Lewis	2 000 000 $ (2)
Brian Gibbons	1 000 000 $ (1)
Will Butcher	925 000 $ (1)
Travis Konecny	894 167 $ (1)
Sam Steel	863 333 $ (3)
Ty Rattie	800 000 $ (1)
Ben Street	750 000 $ (1)
John Gilmour	650 000 $ (1)
Corban Knight	650 000 $ (1)
Dylan McIlrath	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 13 : 68 557 500 $
Year 14 : 55 738 333 $
Year 15 : 44 813 333 $
Year 16 : 36 450 000 $
Salary Average Commitment
Year 13 : 62 007 500 $
Year 14 : 52 888 333 $
Year 15 : 44 813 333 $
Year 16 : 36 450 000 $
Salary Cap with 1 Way Contract
Year 13 : 68 557 500 $
Year 14 : 55 738 333 $
Year 15 : 44 813 333 $
Year 16 : 36 450 000 $

Farm Players Salaries
Jakub Jerabek	1 000 000 $ (1)
Daniel O'Regan	874 125 $ (1)
Erik Condra	700 000 $ (1)
Jonny Brodzinski	650 000 $ (1)
Cameron Schilling	650 000 $ (1)
Erik Burgdoerfer	650 000 $ (1)
Sam Carrick	650 000 $ (1)
Total Farm Players	7
Salary Commitment
Year 13 : 5 174 125 $
Year 14 : 0 $
Year 15 : 0 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 5 174 125 $
Year 14 : 0 $
Year 15 : 0 $
Year 16 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridestone Arena
Level 1:	6000 - 100 $ - 5 678 - 94,63%
Level 2:	5000 - 60 $ - 4 780 - 95,59%
Level 3:	2000 - 35 $ - 1 892 - 94,59%
Level 4:	4000 - 25 $ - 3 845 - 96,11%
Luxury :	1000 - 200 $ - 959 - 95,87%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 153 - 95,29%
Average Income per Game	1 800 848 $
Year to Date Revenue	73 834 752 $
Expense
Pro Players Total Salaries	58 621 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 500 000 $
Pro Year To Date Expenses	61 221 054 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	59 210 348 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	325 923 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	60 121 666 $
Estimate Under Maximum Salary Cap of 79 500 000 $	19 378 334 $
Estimate Over Minimum Salary Cap of 55 400 000 $	4 721 666 $
Current Bank Account	17 613 698 $
Projected Bank Account	17 613 698 $

Pro Players Salaries
Ryan Getzlaf	8 250 000 $ (3)
Derek Stepan	6 500 000 $ (3)
Milan Lucic	6 000 000 $ (5)
Roberto Luongo	5 333 333 $ (4)
Derick Brassard	5 000 000 $ (1)
Chris Tanev	4 450 000 $ (2)
Jay Beagle	3 000 000 $ (4)
Ryan Reaves	2 775 000 $ (2)
Adam McQuaid	2 750 000 $ (1)
Matt Hunwick	2 250 000 $ (2)
Tom Pyatt	1 100 000 $ (1)
Scott Darling	1 000 000 $ (3)
Joakim Nordstrom	1 000 000 $ (2)
Cal Petersen	925 000 $ (1)
Jacob de La Rose	900 000 $ (2)
Gustav Forsling	872 500 $ (1)
Mirco Mueller	850 000 $ (1)
Luke Schenn	800 000 $ (1)
Samuel Girard	728 333 $ (2)
Greg McKegg	715 000 $ (1)
Oskar Sundqvist	700 000 $ (1)
Mario Kempe	700 000 $ (1)
Erik Cernak	697 500 $ (2)
Josh Archibald	675 000 $ (1)
Evan Rodrigues	650 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 13 : 58 621 666 $
Year 14 : 42 884 166 $
Year 15 : 30 083 333 $
Year 16 : 14 333 333 $
Salary Average Commitment
Year 13 : 58 621 666 $
Year 14 : 42 884 166 $
Year 15 : 30 083 333 $
Year 16 : 14 333 333 $
Salary Cap with 1 Way Contract
Year 13 : 58 621 666 $
Year 14 : 42 884 166 $
Year 15 : 30 083 333 $
Year 16 : 14 333 333 $

Farm Players Salaries
Sheldon Rempal	925 000 $ (1)
Dominic Toninato	925 000 $ (1)
Chris Thorburn	900 000 $ (1)
William Borgen	864 166 $ (3)
Zach Senyshyn	863 333 $ (2)
John Quenneville	811 667 $ (1)
Jacob MacDonald	750 000 $ (2)
Luke Witkowski	750 000 $ (1)
Filip Chlapik	728 333 $ (2)
Brandon Gignac	714 166 $ (3)
Christopher Gibson	675 000 $ (2)
Valentin Zykov	675 000 $ (2)
Total Farm Players	12
Salary Commitment
Year 13 : 9 581 665 $
Year 14 : 5 269 998 $
Year 15 : 1 578 332 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 9 581 665 $
Year 14 : 5 269 998 $
Year 15 : 1 578 332 $
Year 16 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 100 $ - 5 813 - 96,89%
Level 2:	5000 - 60 $ - 4 859 - 97,18%
Level 3:	2000 - 35 $ - 1 952 - 97,62%
Level 4:	4000 - 25 $ - 3 915 - 97,88%
Luxury :	1000 - 200 $ - 965 - 96,48%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 505 - 97,25%
Average Income per Game	1 835 739 $
Year to Date Revenue	75 265 293 $
Expense
Pro Players Total Salaries	74 252 917 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 000 000 $
Pro Year To Date Expenses	69 987 122 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	67 976 386 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	409 962 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	76 252 917 $
Estimate Under Maximum Salary Cap of 79 500 000 $	3 247 083 $
Estimate Over Minimum Salary Cap of 55 400 000 $	20 852 917 $
Current Bank Account	10 278 171 $
Projected Bank Account	10 278 171 $

Pro Players Salaries
Jamie Benn	9 500 000 $ (6)
Ryan Johansen	8 000 000 $ (6)
Patrick Marleau	6 250 000 $ (2)
Jason Zucker	5 500 000 $ (5)
Chris Kreider	4 625 000 $ (2)
Jake Allen	4 350 000 $ (3)
Cody Ceci	4 300 000 $ (1)
Ian Cole	4 250 000 $ (3)
Brett Pesce	4 025 000 $ (6)
Jake Muzzin	4 000 000 $ (2)
Casey Cizikas	3 350 000 $ (3)
Miles Wood	2 750 000 $ (4)
Tim Schaller	1 900 000 $ (2)
Darcy Kuemper	1 850 000 $ (2)
Blake Coleman	1 800 000 $ (3)
Brett Connolly	1 500 000 $ (1)
Jared McCann	1 250 000 $ (2)
Dmitrij Jaskin	1 100 000 $ (1)
Robby Fabbri	925 000 $ (1)
Pavel Zacha	894 167 $ (1)
Matt Roy	833 750 $ (1)
Ryan Graves	650 000 $ (1)
Chandler Stephenson	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 13 : 74 252 917 $
Year 14 : 63 400 000 $
Year 15 : 43 525 000 $
Year 16 : 29 775 000 $
Salary Average Commitment
Year 13 : 74 252 917 $
Year 14 : 63 400 000 $
Year 15 : 43 525 000 $
Year 16 : 29 775 000 $
Salary Cap with 1 Way Contract
Year 13 : 74 252 917 $
Year 14 : 63 400 000 $
Year 15 : 43 525 000 $
Year 16 : 29 775 000 $

Farm Players Salaries
MacKenzie Weegar	900 000 $ (1)
Haydn Fleury	863 333 $ (1)
Alex Biega	825 000 $ (2)
Jacob Middleton	735 000 $ (2)
Timothy Gettinger	730 000 $ (3)
Adin Hill	725 833 $ (1)
Connor Clifton	725 000 $ (2)
Mike Reilly	725 000 $ (1)
Mark Alt	725 000 $ (2)
Maxime Lajoie	710 000 $ (3)
Total Farm Players	10
Salary Commitment
Year 13 : 7 664 166 $
Year 14 : 4 450 000 $
Year 15 : 1 440 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 7 664 166 $
Year 14 : 4 450 000 $
Year 15 : 1 440 000 $
Year 16 : 0 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - 100 $ - 5 803 - 96,72%
Level 2:	5000 - 60 $ - 4 757 - 95,15%
Level 3:	2000 - 35 $ - 1 920 - 95,98%
Level 4:	4000 - 25 $ - 3 873 - 96,83%
Luxury :	1000 - 200 $ - 967 - 96,65%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 320 - 96,22%
Average Income per Game	1 822 395 $
Year to Date Revenue	74 718 178 $
Expense
Pro Players Total Salaries	61 199 166 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 000 000 $
Pro Year To Date Expenses	75 789 493 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	72 940 015 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	339 780 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	64 199 166 $
Estimate Under Maximum Salary Cap of 79 500 000 $	15 300 834 $
Estimate Over Minimum Salary Cap of 55 400 000 $	8 799 166 $
Current Bank Account	3 928 685 $
Projected Bank Account	3 928 685 $

Pro Players Salaries
Dustin Byfuglien	7 600 000 $ (3)
Cam Atkinson	5 875 000 $ (6)
Jonathan Quick	5 800 000 $ (5)
Alex Goligoski	5 475 000 $ (3)
Kevin Hayes	5 175 000 $ (1)
James Reimer	3 400 000 $ (3)
Thomas Greiss	3 333 333 $ (2)
Jack Johnson	3 250 000 $ (5)
Max Domi	3 150 000 $ (2)
Andreas Athanasiou	3 000 000 $ (2)
Marcus Foligno	2 875 000 $ (3)
Mark Pysyk	2 733 333 $ (2)
Sam Bennett	1 950 000 $ (1)
Scott Laughton	962 500 $ (1)
Dennis Cholowski	875 000 $ (3)
Dillon Dube	875 000 $ (3)
Garnet Hathaway	850 000 $ (1)
Gemel Smith	720 000 $ (1)
Eric Gryba	700 000 $ (1)
Steven Kampfer	650 000 $ (1)
Nate Prosser	650 000 $ (1)
Tomas Hyka	650 000 $ (1)
Pontus Aberg	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 13 : 61 199 166 $
Year 14 : 48 241 666 $
Year 15 : 36 025 000 $
Year 16 : 14 925 000 $
Salary Average Commitment
Year 13 : 61 199 166 $
Year 14 : 48 241 666 $
Year 15 : 36 025 000 $
Year 16 : 14 925 000 $
Salary Cap with 1 Way Contract
Year 13 : 61 199 166 $
Year 14 : 48 241 666 $
Year 15 : 36 025 000 $
Year 16 : 14 925 000 $

Farm Players Salaries
Adam Johnson	925 000 $ (1)
Filip Zadina	875 000 $ (3)
Jakub Zboril	863 333 $ (2)
Tristan Jarry	675 000 $ (2)
Justin Holl	675 000 $ (2)
Total Farm Players	5
Salary Commitment
Year 13 : 4 013 333 $
Year 14 : 3 088 333 $
Year 15 : 875 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 4 013 333 $
Year 14 : 3 088 333 $
Year 15 : 875 000 $
Year 16 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - 100 $ - 5 765 - 96,08%
Level 2:	5000 - 60 $ - 4 757 - 95,13%
Level 3:	2000 - 35 $ - 1 885 - 94,27%
Level 4:	4000 - 25 $ - 3 826 - 95,66%
Luxury :	1000 - 200 $ - 958 - 95,76%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 191 - 95,51%
Average Income per Game	1 810 445 $
Year to Date Revenue	74 228 237 $
Expense
Pro Players Total Salaries	67 783 560 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 000 000 $
Pro Year To Date Expenses	77 386 364 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	75 375 573 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	375 180 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	69 783 560 $
Estimate Under Maximum Salary Cap of 79 500 000 $	9 716 440 $
Estimate Over Minimum Salary Cap of 55 400 000 $	14 383 560 $
Current Bank Account	1 841 873 $
Projected Bank Account	1 841 873 $

Pro Players Salaries
Aaron Ekblad	7 500 000 $ (6)
Ilya Kovalchuk	6 250 000 $ (3)
Dylan Larkin	6 100 000 $ (5)
Cory Schneider	6 000 000 $ (4)
Erik Johnson	6 000 000 $ (5)
Kyle Okposo	6 000 000 $ (5)
Ondrej Palat	5 300 000 $ (4)
Jeff Carter	5 272 727 $ (4)
Dmitry Orlov	5 100 000 $ (5)
Conor Sheary	3 000 000 $ (2)
Thomas Hickey	2 500 000 $ (4)
Jonathon Merrill	1 375 000 $ (2)
Ross Johnston	1 000 000 $ (4)
Alex Tuch	925 000 $ (1)
Eric Robinson	925 000 $ (1)
Dylan Sikura	925 000 $ (1)
Tyson Jost	885 833 $ (2)
Daniel Sprong	750 000 $ (2)
Scott Harrington	675 000 $ (1)
Jean-Sebastien Dea	650 000 $ (1)
Alex Stalock	650 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 13 : 67 783 560 $
Year 14 : 63 033 560 $
Year 15 : 57 022 727 $
Year 16 : 50 772 727 $
Salary Average Commitment
Year 13 : 67 783 560 $
Year 14 : 63 033 560 $
Year 15 : 57 022 727 $
Year 16 : 50 772 727 $
Salary Cap with 1 Way Contract
Year 13 : 67 783 560 $
Year 14 : 63 033 560 $
Year 15 : 57 022 727 $
Year 16 : 50 772 727 $

Farm Players Salaries
Martin Hanzal	4 750 000 $ (2)
Vinni Lettieri	925 000 $ (1)
Zac Dalpe	725 000 $ (1)
Danick Martel	715 000 $ (1)
Nelson Nogier	713 333 $ (1)
Andy Welinski	690 000 $ (1)
Kurtis MacDermid	675 000 $ (2)
Matt Read	650 000 $ (1)
Lee Stempniak	650 000 $ (1)
Christian Djoos	650 000 $ (1)
Total Farm Players	10
Salary Commitment
Year 13 : 11 143 333 $
Year 14 : 5 425 000 $
Year 15 : 0 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 11 143 333 $
Year 14 : 5 425 000 $
Year 15 : 0 $
Year 16 : 0 $

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - 100 $ - 5 883 - 98,06%
Level 2:	5000 - 60 $ - 4 883 - 97,67%
Level 3:	2000 - 35 $ - 1 974 - 98,72%
Level 4:	4000 - 25 $ - 3 919 - 97,97%
Luxury :	1000 - 200 $ - 969 - 96,93%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 629 - 97,94%
Average Income per Game	1 850 992 $
Year to Date Revenue	75 890 683 $
Expense
Pro Players Total Salaries	78 058 667 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(2 500 000 $)
Pro Year To Date Expenses	79 455 886 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	78 598 369 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	422 358 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	75 558 667 $
Estimate Under Maximum Salary Cap of 79 500 000 $	3 941 333 $
Estimate Over Minimum Salary Cap of 55 400 000 $	20 158 667 $
Current Bank Account	1 434 797 $
Projected Bank Account	1 434 797 $

Pro Players Salaries
John Carlson	8 000 000 $ (6)
Sergei Bobrovsky	7 425 000 $ (1)
Patrice Bergeron	6 875 000 $ (4)
Aleksander Barkov	5 900 000 $ (4)
Blake Wheeler	5 600 000 $ (6)
Jaden Schwartz	5 350 000 $ (3)
Zdeno Chara	5 000 000 $ (1)
Reilly Smith	5 000 000 $ (4)
Roman Josi	4 000 000 $ (2)
Tanner Pearson	3 750 000 $ (3)
Valtteri Filppula	2 750 000 $ (1)
Ben Lovejoy	2 666 667 $ (1)
Brayden McNabb	2 500 000 $ (4)
Nick Holden	2 200 000 $ (2)
Joel Armia	1 850 000 $ (1)
Micheal Ferland	1 750 000 $ (1)
Mark Jankowski	1 675 000 $ (2)
Nate Thompson	1 650 000 $ (1)
Roman Polak	1 300 000 $ (1)
Paul Byron	1 167 000 $ (5)
Troy Brouwer	850 000 $ (1)
David Rittich	800 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 13 : 78 058 667 $
Year 14 : 52 017 000 $
Year 15 : 44 142 000 $
Year 16 : 35 042 000 $
Salary Average Commitment
Year 13 : 78 058 667 $
Year 14 : 52 017 000 $
Year 15 : 44 142 000 $
Year 16 : 35 042 000 $
Salary Cap with 1 Way Contract
Year 13 : 78 058 667 $
Year 14 : 52 017 000 $
Year 15 : 44 142 000 $
Year 16 : 35 042 000 $

Farm Players Salaries
Brendan Gaunce	750 000 $ (1)
Kyle Capobianco	745 000 $ (2)
Joseph Gambardella	725 000 $ (1)
Pavel Francouz	690 000 $ (1)
J.T. Brown	687 500 $ (2)
Matt Luff	676 666 $ (2)
Ashton Sautner	675 000 $ (2)
Anthony Greco	667 500 $ (1)
Jake Chelios	650 000 $ (1)
Teddy Blueger	650 000 $ (1)
Brad Malone	650 000 $ (1)
Total Farm Players	11
Salary Commitment
Year 13 : 7 566 666 $
Year 14 : 2 784 166 $
Year 15 : 0 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 7 566 666 $
Year 14 : 2 784 166 $
Year 15 : 0 $
Year 16 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	6000 - 100 $ - 5 821 - 97,01%
Level 2:	5000 - 60 $ - 4 844 - 96,88%
Level 3:	2000 - 35 $ - 1 971 - 98,56%
Level 4:	4000 - 25 $ - 3 878 - 96,94%
Luxury :	1000 - 200 $ - 977 - 97,73%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 491 - 97,17%
Average Income per Game	1 838 833 $
Year to Date Revenue	75 392 173 $
Expense
Pro Players Total Salaries	79 750 127 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(4 500 000 $)
Pro Year To Date Expenses	83 634 342 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	81 096 486 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	434 140 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	75 250 127 $
Estimate Under Maximum Salary Cap of 79 500 000 $	4 249 873 $
Estimate Over Minimum Salary Cap of 55 400 000 $	19 850 127 $
Current Bank Account	(3 242 169 $)
Projected Bank Account	(3 242 169 $)

Pro Players Salaries
Corey Perry	8 625 000 $ (3)
Zach Parise	7 538 461 $ (6)
Ryan Callahan	7 500 000 $ (1)
Nathan MacKinnon	6 300 000 $ (5)
Mathew Dumba	6 000 000 $ (5)
Jeff Skinner	5 725 000 $ (1)
Jaccob Slavin	5 300 000 $ (6)
Mike Matheson	4 875 000 $ (6)
Justin Faulk	4 833 333 $ (2)
Marcus Johansson	4 583 333 $ (1)
Michael Stone	3 500 000 $ (2)
Philipp Grubauer	3 333 333 $ (3)
Charlie Coyle	3 200 000 $ (2)
Oscar Lindberg	1 700 000 $ (1)
Brooks Orpik	1 000 000 $ (1)
Tomas Nosek	962 500 $ (1)
Dylan DeMelo	900 000 $ (2)
Mitch Marner	894 167 $ (1)
Brock McGinn	887 500 $ (1)
Collin Delia	767 500 $ (1)
Frederik Gauthier	675 000 $ (2)
Matt Cullen	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 13 : 79 750 127 $
Year 14 : 55 080 127 $
Year 15 : 41 971 794 $
Year 16 : 30 013 461 $
Salary Average Commitment
Year 13 : 79 750 127 $
Year 14 : 55 080 127 $
Year 15 : 41 971 794 $
Year 16 : 30 013 461 $
Salary Cap with 1 Way Contract
Year 13 : 79 750 127 $
Year 14 : 55 080 127 $
Year 15 : 41 971 794 $
Year 16 : 30 013 461 $

Farm Players Salaries
Steven Santini	1 416 666 $ (3)
Jayce Hawryluk	925 000 $ (1)
Jakob Forsbacka Karlsson	916 667 $ (1)
Julius Honka	863 333 $ (1)
Brett Seney	757 500 $ (2)
Charlie Lindgren	750 000 $ (3)
Paul Carey	700 000 $ (1)
Stephen Gionta	650 000 $ (1)
Total Farm Players	8
Salary Commitment
Year 13 : 6 979 166 $
Year 14 : 2 924 166 $
Year 15 : 2 166 666 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 6 979 166 $
Year 14 : 2 924 166 $
Year 15 : 2 166 666 $
Year 16 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - 100 $ - 5 883 - 98,04%
Level 2:	5000 - 60 $ - 4 903 - 98,06%
Level 3:	2000 - 35 $ - 1 958 - 97,92%
Level 4:	4000 - 25 $ - 3 918 - 97,95%
Luxury :	1000 - 200 $ - 983 - 98,31%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 645 - 98,03%
Average Income per Game	1 855 891 $
Year to Date Revenue	76 091 515 $
Expense
Pro Players Total Salaries	79 129 166 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	79 665 305 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	77 654 527 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	436 178 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	79 129 166 $
Estimate Under Maximum Salary Cap of 79 500 000 $	370 834 $
Estimate Over Minimum Salary Cap of 55 400 000 $	23 729 166 $
Current Bank Account	1 426 210 $
Projected Bank Account	1 426 210 $

Pro Players Salaries
Bobby Ryan	7 250 000 $ (4)
Tyler Seguin	5 750 000 $ (6)
Matt Niskanen	5 750 000 $ (3)
Mike Green	5 375 000 $ (2)
Jimmy Howard	5 291 666 $ (1)
J.T. Miller	5 250 000 $ (5)
Jon Marchessault	5 000 000 $ (6)
Andy Greene	5 000 000 $ (2)
Carl Soderberg	4 750 000 $ (2)
Craig Smith	4 250 000 $ (2)
Sam Reinhart	3 650 000 $ (2)
Lars Eller	3 500 000 $ (5)
Chris Tierney	2 937 500 $ (2)
Matt Calvert	2 850 000 $ (3)
Kevan Miller	2 500 000 $ (2)
Ryan Pulock	2 000 000 $ (2)
Robin Lehner	1 500 000 $ (1)
Drake Caggiula	1 500 000 $ (2)
Brady Tkachuk	925 000 $ (3)
Nico Hischier	925 000 $ (2)
Magnus Paajarvi	900 000 $ (1)
Korbinian Holzer	900 000 $ (1)
Ben Harpur	725 000 $ (2)
Alex Chiasson	650 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 13 : 79 129 166 $
Year 14 : 69 887 500 $
Year 15 : 36 275 000 $
Year 16 : 26 750 000 $
Salary Average Commitment
Year 13 : 79 129 166 $
Year 14 : 69 887 500 $
Year 15 : 36 275 000 $
Year 16 : 26 750 000 $
Salary Cap with 1 Way Contract
Year 13 : 79 129 166 $
Year 14 : 69 887 500 $
Year 15 : 36 275 000 $
Year 16 : 26 750 000 $

Farm Players Salaries
Dennis Gilbert	925 000 $ (3)
Jake Dotchin	800 000 $ (2)
Andreas Englund	775 833 $ (1)
Anthony Stolarz	761 250 $ (1)
Dominik Simon	750 000 $ (2)
Joseph Blandisi	680 000 $ (1)
Jordan Oesterle	650 000 $ (1)
Max McCormick	650 000 $ (1)
Total Farm Players	8
Salary Commitment
Year 13 : 5 992 083 $
Year 14 : 2 475 000 $
Year 15 : 925 000 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 5 992 083 $
Year 14 : 2 475 000 $
Year 15 : 925 000 $
Year 16 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 100 $ - 5 813 - 96,88%
Level 2:	5000 - 60 $ - 4 859 - 97,18%
Level 3:	2000 - 35 $ - 1 929 - 96,44%
Level 4:	4000 - 25 $ - 3 865 - 96,62%
Luxury :	1000 - 200 $ - 960 - 96,00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17 425 - 96,81%
Average Income per Game	1 831 106 $
Year to Date Revenue	75 075 355 $
Expense
Pro Players Total Salaries	70 187 222 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(1 500 000 $)
Pro Year To Date Expenses	73 686 315 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	71 675 626 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	388 103 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	68 687 222 $
Estimate Under Maximum Salary Cap of 79 500 000 $	10 812 778 $
Estimate Over Minimum Salary Cap of 55 400 000 $	13 287 222 $
Current Bank Account	6 389 040 $
Projected Bank Account	6 389 040 $

Pro Players Salaries
Mark Stone	7 350 000 $ (1)
Evander Kane	7 000 000 $ (6)
Alex Pietrangelo	6 500 000 $ (2)
Taylor Hall	6 000 000 $ (2)
William Karlsson	5 250 000 $ (1)
Hampus Lindholm	5 205 556 $ (4)
Jared Spurgeon	5 187 500 $ (2)
Vincent Trocheck	4 750 000 $ (4)
Kyle Palmieri	4 650 000 $ (3)
Richard Panik	2 800 000 $ (1)
Michael Raffl	2 350 000 $ (1)
Nate Schmidt	2 225 000 $ (1)
Riley Sheahan	2 100 000 $ (1)
Michael Hutchinson	1 300 000 $ (1)
Brad Richardson	1 250 000 $ (2)
Henri Jokiharju	925 000 $ (3)
Zach Aston-Reese	925 000 $ (1)
Zach Sanford	875 000 $ (1)
Travis Dermott	863 333 $ (2)
Carter Hart	730 833 $ (3)
Jaycob Megna	650 000 $ (1)
Tyler Ennis	650 000 $ (1)
Craig Anderson	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 13 : 70 187 222 $
Year 14 : 43 062 222 $
Year 15 : 23 261 389 $
Year 16 : 16 955 556 $
Salary Average Commitment
Year 13 : 70 187 222 $
Year 14 : 43 062 222 $
Year 15 : 23 261 389 $
Year 16 : 16 955 556 $
Salary Cap with 1 Way Contract
Year 13 : 70 187 222 $
Year 14 : 43 062 222 $
Year 15 : 23 261 389 $
Year 16 : 16 955 556 $

Farm Players Salaries
Michal Neuvirth	2 500 000 $ (1)
Jack Roslovic	894 166 $ (2)
Libor Hajek	833 333 $ (3)
Mark Letestu	750 000 $ (1)
Kerby Rychel	725 000 $ (1)
Luke Johnson	717 500 $ (1)
Tyrell Goulbourne	715 000 $ (1)
Frederick Gaudreau	666 666 $ (2)
Mackenzie MacEachern	650 000 $ (1)
Chad Ruhwedel	650 000 $ (1)
Anthony Peluso	650 000 $ (1)
Total Farm Players	11
Salary Commitment
Year 13 : 9 751 665 $
Year 14 : 2 394 165 $
Year 15 : 833 333 $
Year 16 : 0 $
Salary Average Commitment
Year 13 : 9 751 665 $
Year 14 : 2 394 165 $
Year 15 : 833 333 $
Year 16 : 0 $

Team	Current Fund	Season Salary Cap	Under Maximum of 79 500 000 $ Available Cap Space	Over Minimum of 55 400 000 $	Pro Players	Farm Players	Total Players
Avalanche	4 418 393 $	77 019 642 $	2 480 358 $	21 619 642 $	24	6	30
Blackhawks	(334 359 $)	76 419 167 $	3 080 833 $	21 019 167 $	21	9	30
Blue Jackets	6 498 300 $	76 810 832 $	2 689 168 $	21 410 832 $	23	7	30
Blues	741 431 $	77 252 165 $	2 247 835 $	21 852 165 $	21	11	32
Bruins	(1 357 883 $)	77 497 629 $	2 002 371 $	22 097 629 $	23	11	34
Canadiens	7 654 062 $	69 167 833 $	10 332 167 $	13 767 833 $	23	10	33
Canucks	3 765 139 $	70 043 292 $	9 456 708 $	14 643 292 $	22	8	30
Capitals	2 546 392 $	77 031 665 $	2 468 335 $	21 631 665 $	23	11	34
Coyotes	8 817 176 $	73 207 498 $	6 292 502 $	17 807 498 $	23	13	36
Devils	14 960 571 $	60 417 900 $	19 082 100 $	5 017 900 $	23	12	35
Ducks	12 733 523 $	62 305 833 $	17 194 167 $	6 905 833 $	23	7	30
Flames	18 441 398 $	57 629 999 $	21 870 001 $	2 229 999 $	24	11	35
Flyers	1 422 902 $	77 936 984 $	1 563 016 $	22 536 984 $	23	11	34
Golden Knights	(1 475 525 $)	79 423 810 $	76 190 $	24 023 810 $	22	8	30
Hurricanes	3 814 898 $	74 508 332 $	4 991 668 $	19 108 332 $	22	11	33
Islanders	8 859 236 $	71 756 666 $	7 743 334 $	16 356 666 $	23	9	32
Jets	7 905 636 $	73 870 000 $	5 630 000 $	18 470 000 $	22	9	31
Kings	18 218 104 $	56 949 666 $	22 550 334 $	1 549 666 $	24	6	30
Lightning	797 145 $	77 075 962 $	2 424 038 $	21 675 962 $	23	4	27
Maple Leafs	3 309 543 $	77 264 166 $	2 235 834 $	21 864 166 $	22	11	33
Oilers	11 317 937 $	59 510 833 $	19 989 167 $	4 110 833 $	21	7	28
Panthers	16 281 633 $	61 529 026 $	17 970 974 $	6 129 026 $	27	4	31
Penguins	8 026 047 $	70 057 500 $	9 442 500 $	14 657 500 $	23	7	30
Predators	17 613 698 $	60 121 666 $	19 378 334 $	4 721 666 $	25	12	37
Rangers	10 278 171 $	76 252 917 $	3 247 083 $	20 852 917 $	23	10	33
Red Wings	3 928 685 $	64 199 166 $	15 300 834 $	8 799 166 $	23	5	28
Sabres	1 841 873 $	69 783 560 $	9 716 440 $	14 383 560 $	21	10	31
Senateurs	1 434 797 $	75 558 667 $	3 941 333 $	20 158 667 $	22	11	33
Sharks	(3 242 169 $)	75 250 127 $	4 249 873 $	19 850 127 $	22	8	30
Stars	1 426 210 $	79 129 166 $	370 834 $	23 729 166 $	24	8	32
Wild	6 389 040 $	68 687 222 $	10 812 778 $	13 287 222 $	23	11	34

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 - %