LHHA - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7000 - 550 $ - 4 072 - 58,18%
Level 2:	6000 - 450 $ - 3 445 - 57,41%
Level 3:	3000 - 350 $ - 1 696 - 56,54%
Level 4:	4000 - 300 $ - 2 394 - 59,85%
Luxury :	3000 - 350 $ - 2 187 - 72,89%
Total Capacity :	23000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	13 794 - 59,97%
Average Income per Game	8 187 338 $
Year to Date Revenue	319 306 190 $
Expense
Pro Players Total Salaries	81 188 333 $
Farm Players Total Salaries	1 145 333 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	79 424 654 $
Farm Year To Date Expenses	3 543 181 $
Pro Salary Cap To Date	77 095 393 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	16 374 676 $
Pro Remaining Season Days	14
Pro Expenses Per Days	408 236 $
Pro Estimated Expenses	5 715 304 $
Farm Remaining Season Days	7
Farm Expenses Per Days	15 886 $
Farm Estimated Expenses	111 202 $
Estimated Season Expenses	5 826 506 $
Estimated Season Salary Cap	82 639 967 $
Estimate Under Maximum Salary Cap of 92 638 333 $	9 998 366 $
Estimate Over Minimum Salary Cap of 68 427 333 $	14 212 634 $
Current Bank Account	328 731 163 $
Projected Bank Account	339 279 333 $

Pro Players Salaries
Connor McDavid	12 500 000 $ (1)
Jamie Benn	9 500 000 $ (4)
Anders Lee	7 000 000 $ (2)
Kevin Shattenkirk	6 650 000 $ (1)
Mats Zuccarello	6 000 000 $ (1)
Niklas Hjalmarsson	5 000 000 $ (2)
Frederik Andersen	5 000 000 $ (1)
Charlie McAvoy (Out of Payroll)	4 900 000 $ (1)
Antti Raanta	4 250 000 $ (2)
Oscar Klefbom (Out of Payroll)	4 167 000 $ (2)
Charlie Coyle	3 200 000 $ (1)
Derek Ryan	3 125 000 $ (1)
Sam Bennett	2 550 000 $ (3)
Thomas Hickey	2 500 000 $ (3)
Joe Sakic	2 500 000 $ (1)
Zdeno Chara	2 000 000 $ (2)
Trevor Lewis	2 000 000 $ (2)
Michael Raffl	1 600 000 $ (2)
Tyler Bertuzzi	1 400 000 $ (2)
Jan Rutta	1 300 000 $ (2)
Tony DeAngelo	1 263 333 $ (1)
Roope Hintz	925 000 $ (3)
Victor Olofsson	925 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 12 : 90 255 333 $
Year 13 : 44 192 000 $
Year 14 : 15 475 000 $
Year 15 : 9 500 000 $
Salary Average Commitment
Year 12 : 90 255 333 $
Year 13 : 44 192 000 $
Year 14 : 15 475 000 $
Year 15 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 12 : 90 255 333 $
Year 13 : 44 192 000 $
Year 14 : 15 475 000 $
Year 15 : 9 500 000 $

Farm Players Salaries
Stuart Skinner	92 500 $ (1)
Dan Vladar	91 083 $ (1)
Kale Clague	89 417 $ (1)
Marko Dano	80 000 $ (1)
Christian Folin	80 000 $ (2)
Callum Booth	75 833 $ (3)
Dylan Sikura	75 000 $ (3)
Brian Gibbons (Out of Payroll)	72 500 $ (1)
Francis Perron	71 500 $ (2)
Martin Frk	70 000 $ (2)
Paul Carey	70 000 $ (2)
Dylan McIlrath	70 000 $ (1)
Laurent Dauphin (Out of Payroll)	70 000 $ (2)
Chad Ruhwedel	70 000 $ (2)
Yannick Weber	67 500 $ (2)
Total Farm Players	15
Salary Commitment
Year 12 : 1 145 333 $
Year 13 : 649 833 $
Year 14 : 150 833 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 052 833 $
Year 13 : 649 833 $
Year 14 : 150 833 $
Year 15 : 0 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 400 $ - 5 966 - 99,43%
Level 2:	6000 - 350 $ - 4 452 - 74,20%
Level 3:	3500 - 215 $ - 2 668 - 76,22%
Level 4:	5000 - 200 $ - 4 024 - 80,48%
Luxury :	1000 - 995 $ - 987 - 98,67%
Total Capacity :	21500
Team Popularity :	100,00%
Income
Home Games Left	3
Average Attendance - %	18 097 - 84,17%
Average Income per Game	8 826 759 $
Year to Date Revenue	335 416 830 $
Expense
Pro Players Total Salaries	73 063 333 $
Farm Players Total Salaries	3 699 938 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	73 274 867 $
Farm Year To Date Expenses	4 388 023 $
Pro Salary Cap To Date	70 479 766 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	26 480 276 $
Pro Remaining Season Days	14
Pro Expenses Per Days	371 041 $
Pro Estimated Expenses	5 194 574 $
Farm Remaining Season Days	7
Farm Expenses Per Days	23 737 $
Farm Estimated Expenses	166 159 $
Estimated Season Expenses	5 360 733 $
Estimated Season Salary Cap	75 469 464 $
Estimate Under Maximum Salary Cap of 92 638 333 $	17 168 869 $
Estimate Over Minimum Salary Cap of 68 427 333 $	7 042 131 $
Current Bank Account	685 603 078 $
Projected Bank Account	706 722 621 $

Pro Players Salaries
Andrei Vasilevskiy	9 500 000 $ (3)
Nick Leddy	5 500 000 $ (3)
Tyler Bozak	5 000 000 $ (1)
Josh Bailey	5 000 000 $ (3)
Derick Brassard	5 000 000 $ (1)
Alexander Wennberg	4 900 000 $ (3)
Mike Matheson	4 875 000 $ (1)
Justin Faulk	4 833 333 $ (1)
Vladislav Namestnikov	4 000 000 $ (2)
Brenden Dillon	3 270 000 $ (3)
Pavel Buchnevich	3 250 000 $ (2)
Oskar Sundqvist	2 750 000 $ (1)
Ondrej Kase	2 600 000 $ (2)
Stan Mikita	2 500 000 $ (1)
Andrew Copp	2 280 000 $ (3)
Anthony Beauvillier	2 100 000 $ (2)
Adam Gaudette	1 491 667 $ (3)
Matt Grzelcyk	1 400 000 $ (1)
Ryan Miller	1 125 000 $ (1)
Jonas Siegenthaler	888 333 $ (2)
Adam Erne	800 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 73 063 333 $
Year 13 : 44 780 000 $
Year 14 : 31 941 667 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 73 063 333 $
Year 13 : 44 780 000 $
Year 14 : 31 941 667 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 73 063 333 $
Year 13 : 44 780 000 $
Year 14 : 31 941 667 $
Year 15 : 0 $

Farm Players Salaries
Henrik Lundqvist	850 000 $ (1)
Nick Bjugstad	410 000 $ (1)
Erik Haula	275 000 $ (3)
Vitali Kravtsov	177 500 $ (2)
Alex Nylander	171 333 $ (2)
Joel Farabee	142 500 $ (2)
Martin Necas	140 083 $ (3)
Ryan Lindgren	110 000 $ (3)
Logan Stanley	107 583 $ (1)
Shane Bowers	107 500 $ (2)
Anders Bjork	106 667 $ (3)
Tobias Bjornfot	105 250 $ (2)
Alexander Chmelevski	92 750 $ (2)
Conor Timmins	92 500 $ (2)
Dennis Gilbert	92 500 $ (1)
Brendan Guhle	88 833 $ (2)
Gustav Forsling	87 413 $ (1)
Dmitri Samorukov	86 333 $ (2)
Carl Dahlstrom	85 000 $ (1)
Dmytro Timashov	83 611 $ (1)
Jon Gillies	75 000 $ (1)
Adin Hill	72 583 $ (1)
Peter Cehlarik	70 000 $ (2)
Ville Husso	70 000 $ (2)
Ryan Collins	0 $ (0)
Total Farm Players	25
Salary Commitment
Year 12 : 3 699 939 $
Year 13 : 1 836 249 $
Year 14 : 631 750 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 544 939 $
Year 13 : 1 766 249 $
Year 14 : 631 750 $
Year 15 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6900 - 395 $ - 6 348 - 92,01%
Level 2:	6000 - 270 $ - 5 471 - 91,19%
Level 3:	3350 - 190 $ - 2 735 - 81,63%
Level 4:	4900 - 90 $ - 4 628 - 94,45%
Luxury :	1850 - 605 $ - 1 821 - 98,46%
Total Capacity :	23000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	21 004 - 91,32%
Average Income per Game	8 477 687 $
Year to Date Revenue	330 629 775 $
Expense
Pro Players Total Salaries	85 526 944 $
Farm Players Total Salaries	1 595 662 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	83 041 033 $
Farm Year To Date Expenses	2 883 733 $
Pro Salary Cap To Date	80 245 913 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	16 955 373 $
Pro Remaining Season Days	14
Pro Expenses Per Days	431 839 $
Pro Estimated Expenses	6 045 746 $
Farm Remaining Season Days	7
Farm Expenses Per Days	13 109 $
Farm Estimated Expenses	91 763 $
Estimated Season Expenses	6 137 509 $
Estimated Season Salary Cap	86 086 783 $
Estimate Under Maximum Salary Cap of 92 638 333 $	6 551 550 $
Estimate Over Minimum Salary Cap of 68 427 333 $	17 659 450 $
Current Bank Account	620 500 567 $
Projected Bank Account	631 318 431 $

Pro Players Salaries
Jack Eichel	10 000 000 $ (1)
Tyler Seguin	9 850 000 $ (1)
Ryan Suter (Out of Payroll)	7 538 462 $ (1)
Ryan McDonagh	6 237 500 $ (4)
Jordan Staal	6 000 000 $ (2)
Jaden Schwartz	5 350 000 $ (1)
Frans Nielsen	5 250 000 $ (2)
Torey Krug	5 250 000 $ (3)
Robin Lehner	5 000 000 $ (1)
Vincent Trocheck	4 750 000 $ (2)
Roman Josi	4 000 000 $ (2)
Rickard Rakell	3 789 444 $ (1)
Andreas Athanasiou	3 000 000 $ (3)
David Rittich	2 750 000 $ (1)
Brayden McNabb	2 500 000 $ (3)
Brett Hull	2 500 000 $ (1)
Luke Glendening	1 800 000 $ (1)
John Marino	1 775 000 $ (2)
Jake McCabe	1 600 000 $ (1)
Joel Eriksson Ek	1 487 500 $ (2)
Kirill Kaprizov	1 387 500 $ (2)
Brad Richardson	1 250 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 12 : 93 065 406 $
Year 13 : 42 887 500 $
Year 14 : 16 987 500 $
Year 15 : 6 237 500 $
Salary Average Commitment
Year 12 : 87 948 406 $
Year 13 : 42 887 500 $
Year 14 : 16 987 500 $
Year 15 : 6 237 500 $
Salary Cap with 1 Way Contract
Year 12 : 93 065 406 $
Year 13 : 42 887 500 $
Year 14 : 16 987 500 $
Year 15 : 6 237 500 $

Farm Players Salaries
Mark Pysyk	273 333 $ (1)
Andrew Peeke	149 167 $ (2)
Jake Oettinger	138 750 $ (1)
Nick Cousins	100 000 $ (1)
Nicolas Meloche	92 500 $ (3)
Mikhail Vorobyev	92 500 $ (1)
Maxim Letunov	92 500 $ (1)
Joey Anderson	92 500 $ (1)
Isac Lundestrom	92 500 $ (1)
Fabian Zetterlund	92 500 $ (2)
Ryan MacInnis	87 413 $ (2)
Dmitry Sokolov	83 000 $ (1)
Dysin Mayo	71 500 $ (1)
Adam Clendening	70 000 $ (1)
Christopher Gibson	67 500 $ (2)
Total Farm Players	15
Salary Commitment
Year 12 : 1 595 662 $
Year 13 : 489 080 $
Year 14 : 92 500 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 595 662 $
Year 13 : 489 080 $
Year 14 : 92 500 $
Year 15 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	7950 - 340 $ - 7 007 - 88,14%
Level 2:	6550 - 339 $ - 5 552 - 84,76%
Level 3:	2200 - 275 $ - 2 149 - 97,66%
Level 4:	4200 - 220 $ - 3 369 - 80,20%
Luxury :	2100 - 590 $ - 2 025 - 96,41%
Total Capacity :	23000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	20 101 - 87,39%
Average Income per Game	9 507 285 $
Year to Date Revenue	370 784 129 $
Expense
Pro Players Total Salaries	84 750 832 $
Farm Players Total Salaries	2 157 747 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	82 453 846 $
Farm Year To Date Expenses	2 969 585 $
Pro Salary Cap To Date	80 590 426 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	19 014 571 $
Pro Remaining Season Days	14
Pro Expenses Per Days	423 175 $
Pro Estimated Expenses	5 924 450 $
Farm Remaining Season Days	7
Farm Expenses Per Days	15 948 $
Farm Estimated Expenses	111 636 $
Estimated Season Expenses	6 036 086 $
Estimated Season Salary Cap	86 378 292 $
Estimate Under Maximum Salary Cap of 92 638 333 $	6 260 041 $
Estimate Over Minimum Salary Cap of 68 427 333 $	17 950 959 $
Current Bank Account	356 503 266 $
Projected Bank Account	369 481 751 $

Pro Players Salaries
Carey Price	10 000 000 $ (1)
Jacob Trouba	8 000 000 $ (3)
David Pastrnak	6 666 666 $ (2)
Nathan MacKinnon	6 300 000 $ (1)
Timo Meier	6 000 000 $ (2)
Alexander Steen	5 750 000 $ (1)
Mikko Koivu	5 500 000 $ (1)
Bo Horvat	5 500 000 $ (2)
Brett Pesce	4 025 000 $ (1)
Wayne Simmonds	3 975 000 $ (2)
Jesperi Kotkaniemi	3 425 000 $ (1)
Marco Scandella	3 275 000 $ (2)
Jay Bouwmeester	3 250 000 $ (1)
Cale Makar	2 854 166 $ (1)
Cam Neely	2 500 000 $ (1)
Brian Elliott	2 000 000 $ (1)
Ryan Reaves	1 750 000 $ (2)
Brock Boeser	1 491 667 $ (2)
Jake DeBrusk	1 288 333 $ (2)
Mark Borowiecki	1 200 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 12 : 84 750 832 $
Year 13 : 39 146 666 $
Year 14 : 8 000 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 84 750 832 $
Year 13 : 39 146 666 $
Year 14 : 8 000 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 84 750 832 $
Year 13 : 39 146 666 $
Year 14 : 8 000 000 $
Year 15 : 0 $

Farm Players Salaries
Jake Allen	435 000 $ (3)
Erik Gudbranson	400 000 $ (1)
Jimmy Vesey	227 500 $ (1)
Ryan Poehling	149 167 $ (2)
Noah Dobson	143 167 $ (2)
Trent Frederic	113 750 $ (3)
Tyler Pitlick	100 000 $ (1)
Cayden Primeau	96 667 $ (2)
Jake Evans	92 500 $ (1)
Jacob de la Rose	90 000 $ (3)
Hudson Fasching	87 413 $ (1)
Sean Day	76 167 $ (1)
Dominic Turgeon	75 000 $ (3)
Givani Smith	71 417 $ (1)
Total Farm Players	14
Salary Commitment
Year 12 : 2 157 748 $
Year 13 : 1 102 751 $
Year 14 : 713 750 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 157 748 $
Year 13 : 1 102 751 $
Year 14 : 713 750 $
Year 15 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 410 $ - 5 729 - 95,48%
Level 2:	5000 - 385 $ - 3 888 - 77,75%
Level 3:	2000 - 358 $ - 1 575 - 78,74%
Level 4:	4000 - 265 $ - 2 533 - 63,31%
Luxury :	2500 - 899 $ - 1 100 - 44,01%
Total Capacity :	19500
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	14 824 - 76,02%
Average Income per Game	8 674 058 $
Year to Date Revenue	338 288 270 $
Expense
Pro Players Total Salaries	75 376 309 $
Farm Players Total Salaries	2 760 667 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	73 673 042 $
Farm Year To Date Expenses	3 420 259 $
Pro Salary Cap To Date	70 877 924 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	17 348 116 $
Pro Remaining Season Days	14
Pro Expenses Per Days	382 323 $
Pro Estimated Expenses	5 352 522 $
Farm Remaining Season Days	7
Farm Expenses Per Days	18 993 $
Farm Estimated Expenses	132 951 $
Estimated Season Expenses	5 485 473 $
Estimated Season Salary Cap	76 025 570 $
Estimate Under Maximum Salary Cap of 92 638 333 $	16 612 763 $
Estimate Over Minimum Salary Cap of 68 427 333 $	7 598 237 $
Current Bank Account	463 553 165 $
Projected Bank Account	475 415 808 $

Pro Players Salaries
Sean Monahan	6 375 000 $ (3)
Alexander Radulov	6 250 000 $ (2)
Nate Schmidt	5 950 000 $ (1)
James Neal	5 750 000 $ (1)
Brian Engblom	5 000 000 $ (1)
Brendan Smith	4 350 000 $ (2)
Michael Frolik	4 300 000 $ (1)
Jake Gardiner	4 050 000 $ (2)
Travis Hamonic	3 857 143 $ (3)
Patrik Laine	3 575 000 $ (2)
Brett Connolly	3 500 000 $ (1)
Nikita Zadorov	3 200 000 $ (2)
Max Domi	3 150 000 $ (2)
Danton Heinen	2 800 000 $ (2)
Anders Nilsson	2 600 000 $ (2)
Oliver Bjorkstrand	2 500 000 $ (3)
Juuse Saros	1 500 000 $ (1)
Jon Merrill	1 375 000 $ (1)
Jared McCann	1 250 000 $ (2)
Filip Chytil	1 244 166 $ (3)
Robert Hagg	1 150 000 $ (2)
Kevin Labanc	1 000 000 $ (2)
Tyler Ennis	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 12 : 75 376 309 $
Year 13 : 47 351 309 $
Year 14 : 13 976 309 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 75 376 309 $
Year 13 : 47 351 309 $
Year 14 : 13 976 309 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 75 376 309 $
Year 13 : 47 351 309 $
Year 14 : 13 976 309 $
Year 15 : 0 $

Farm Players Salaries
Colin White	475 000 $ (1)
Stephen Johns	235 000 $ (2)
Ryan Donato	190 000 $ (2)
Aleksi Heponiemi	177 500 $ (2)
Evan Bouchard	162 750 $ (2)
Logan Brown	157 333 $ (1)
Troy Terry	149 167 $ (2)
Ville Heinola	113 750 $ (2)
Glenn Gawdin	92 500 $ (1)
Connor Ingram	92 500 $ (2)
Sami Niku	91 667 $ (2)
Martin Fehervary	89 417 $ (2)
Jacob Larsson	89 417 $ (2)
Valeri Nichushkin	85 000 $ (1)
Mason Appleton	75 833 $ (2)
Nick Caamano	73 833 $ (2)
Kurtis Gabriel	70 000 $ (1)
Tom Kuhnhackl	70 000 $ (1)
Tobias Rieder	70 000 $ (1)
Jack Campbell	67 500 $ (1)
Lucas Wallmark	67 500 $ (2)
Chase De Leo	65 000 $ (1)
Jeff Taylor	0 $ (0)
Total Farm Players	23
Salary Commitment
Year 12 : 2 760 667 $
Year 13 : 1 608 334 $
Year 14 : 0 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 675 667 $
Year 13 : 1 608 334 $
Year 14 : 0 $
Year 15 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7200 - 350 $ - 6 554 - 91,02%
Level 2:	6050 - 300 $ - 5 409 - 89,41%
Level 3:	2800 - 250 $ - 2 638 - 94,22%
Level 4:	4450 - 175 $ - 4 258 - 95,69%
Luxury :	2500 - 375 $ - 2 156 - 86,22%
Total Capacity :	23000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	21 015 - 91,37%
Average Income per Game	8 581 468 $
Year to Date Revenue	334 677 245 $
Expense
Pro Players Total Salaries	82 776 905 $
Farm Players Total Salaries	2 904 250 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	82 500 118 $
Farm Year To Date Expenses	4 564 519 $
Pro Salary Cap To Date	79 704 913 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	17 162 936 $
Pro Remaining Season Days	14
Pro Expenses Per Days	418 424 $
Pro Estimated Expenses	5 857 936 $
Farm Remaining Season Days	7
Farm Expenses Per Days	24 769 $
Farm Estimated Expenses	173 383 $
Estimated Season Expenses	6 031 319 $
Estimated Season Salary Cap	85 357 973 $
Estimate Under Maximum Salary Cap of 92 638 333 $	7 280 360 $
Estimate Over Minimum Salary Cap of 68 427 333 $	16 930 640 $
Current Bank Account	576 178 540 $
Projected Bank Account	587 310 157 $

Pro Players Salaries
Artemi Panarin	11 642 860 $ (1)
Alex Pietrangelo	6 500 000 $ (1)
Dustin Brown	5 875 000 $ (2)
Ondrej Palat (Out of Payroll)	5 300 000 $ (3)
Tom Wilson	5 166 666 $ (2)
Brayden Point	5 054 048 $ (7)
Elias Lindholm	4 850 000 $ (3)
Craig Anderson	4 750 000 $ (1)
Calvin de Haan	4 550 000 $ (3)
Darcy Kuemper	4 500 000 $ (3)
Nikita Zaitsev	4 500 000 $ (1)
Dmitry Kulikov	4 333 333 $ (3)
Zack Smith	3 250 000 $ (2)
Joel Edmundson	3 000 000 $ (1)
Neal Pionk	3 000 000 $ (5)
Trevor Linden	2 500 000 $ (1)
Esa Lindell	2 200 000 $ (1)
Calle Jarnkrok	2 000 000 $ (1)
Noel Acciari	1 666 667 $ (1)
Anthony Duclair	1 650 000 $ (3)
Pavel Zacha	894 167 $ (1)
Travis Konecny	894 167 $ (1)
Total Pro Players	22
Salary Commitment
Year 12 : 88 076 905 $
Year 13 : 47 529 047 $
Year 14 : 33 237 381 $
Year 15 : 8 054 048 $
Salary Average Commitment
Year 12 : 88 076 905 $
Year 13 : 47 529 047 $
Year 14 : 33 237 381 $
Year 15 : 8 054 048 $
Salary Cap with 1 Way Contract
Year 12 : 88 076 905 $
Year 13 : 47 529 047 $
Year 14 : 33 237 381 $
Year 15 : 8 054 048 $

Farm Players Salaries
Nikita Gusev	450 000 $ (2)
Antoine Roussel	300 000 $ (1)
Brock McGinn	210 000 $ (1)
Quinn Hughes	160 417 $ (2)
Casey Mittelstadt	149 167 $ (3)
Taro Hirose	135 000 $ (1)
Laurent Brossoit	122 500 $ (1)
Oskar Lindblom	113 750 $ (1)
Kailer Yamamoto	112 417 $ (3)
Klim Kostin	107 583 $ (1)
Thatcher Demko	105 000 $ (3)
Alexandar Georgiev	92 500 $ (3)
Chad Krys	92 500 $ (2)
Bode Wilde	91 083 $ (2)
Alex Formenton	88 833 $ (2)
Nikolai Prokhorkin	87 500 $ (2)
Victor Mete	87 000 $ (3)
Haydn Fleury	85 000 $ (1)
Jimmy Schuldt	85 000 $ (2)
J.C. Beaudin	81 667 $ (2)
Drake Batherson	77 333 $ (1)
Nicolas Aube-Kubel	70 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 12 : 2 904 250 $
Year 13 : 1 683 084 $
Year 14 : 546 084 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 743 833 $
Year 13 : 1 522 667 $
Year 14 : 546 084 $
Year 15 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - 550 $ - 4 098 - 68,30%
Level 2:	5000 - 450 $ - 3 431 - 68,63%
Level 3:	2000 - 400 $ - 1 474 - 73,71%
Level 4:	4000 - 350 $ - 2 087 - 52,17%
Luxury :	1000 - 999 $ - 991 - 99,09%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	12 082 - 67,12%
Average Income per Game	8 551 480 $
Year to Date Revenue	333 507 728 $
Expense
Pro Players Total Salaries	79 927 164 $
Farm Players Total Salaries	1 178 827 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 655 197 $
Farm Year To Date Expenses	2 200 440 $
Pro Salary Cap To Date	70 325 936 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	17 102 960 $
Pro Remaining Season Days	14
Pro Expenses Per Days	402 084 $
Pro Estimated Expenses	5 629 176 $
Farm Remaining Season Days	7
Farm Expenses Per Days	11 004 $
Farm Estimated Expenses	77 028 $
Estimated Season Expenses	5 706 204 $
Estimated Season Salary Cap	75 784 382 $
Estimate Under Maximum Salary Cap of 92 638 333 $	16 853 951 $
Estimate Over Minimum Salary Cap of 68 427 333 $	7 357 049 $
Current Bank Account	598 959 941 $
Projected Bank Account	610 356 697 $

Pro Players Salaries
P.K. Subban	9 000 000 $ (1)
Ryan Getzlaf	8 250 000 $ (2)
Nico Hischier	7 250 000 $ (3)
Johnny Gaudreau	6 750 000 $ (2)
Johnny Boychuk	6 000 000 $ (2)
David Backes	6 000 000 $ (1)
Mike Green	5 375 000 $ (3)
Gustav Nyquist	4 750 000 $ (1)
Craig Smith	4 250 000 $ (2)
Michael Stone	3 500 000 $ (2)
Thomas Greiss	3 333 333 $ (3)
Richard Panik	2 750 000 $ (3)
Richard Zednick	2 500 000 $ (1)
Tyson Jost	1 673 333 $ (3)
Gabriel Vilardi	1 627 500 $ (2)
Dante Fabbro	1 491 666 $ (2)
Thomas Chabot	1 223 333 $ (2)
Brett Howden	863 333 $ (1)
Sam Steel	863 333 $ (1)
Carter Hart	863 333 $ (1)
Travis Dermott	863 000 $ (2)
Greg McKegg	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 12 : 79 927 164 $
Year 13 : 54 337 165 $
Year 14 : 20 381 666 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 78 703 831 $
Year 13 : 53 113 832 $
Year 14 : 20 381 666 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 79 927 164 $
Year 13 : 54 337 165 $
Year 14 : 20 381 666 $
Year 15 : 0 $

Farm Players Salaries
Oliver Wahlstrom	146 250 $ (2)
Erik Brannstrom	131 333 $ (1)
Nicholas Merkley	107 583 $ (2)
Joshua Ho-Sang	107 583 $ (1)
Philipp Kurashev	92 500 $ (2)
Ukko-Pekka Luukkonen	91 083 $ (1)
Will Bitten	91 000 $ (2)
Boris Katchouk	89 417 $ (1)
Brendan Perlini	87 413 $ (2)
Jack Studnicka	86 333 $ (2)
Michael Spacek	83 333 $ (3)
JC Lipon	65 000 $ (1)
Total Farm Players	12
Salary Commitment
Year 12 : 1 178 828 $
Year 13 : 694 412 $
Year 14 : 83 333 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 178 828 $
Year 13 : 694 412 $
Year 14 : 83 333 $
Year 15 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	8000 - 360 $ - 6 501 - 81,27%
Level 2:	4000 - 320 $ - 4 000 - 100,00%
Level 3:	4000 - 290 $ - 1 946 - 48,65%
Level 4:	4000 - 260 $ - 2 678 - 66,94%
Luxury :	3000 - 400 $ - 2 106 - 70,21%
Total Capacity :	23000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	17 232 - 74,92%
Average Income per Game	8 013 087 $
Year to Date Revenue	312 510 380 $
Expense
Pro Players Total Salaries	75 178 889 $
Farm Players Total Salaries	2 268 417 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	76 729 116 $
Farm Year To Date Expenses	3 016 457 $
Pro Salary Cap To Date	74 865 720 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	16 026 173 $
Pro Remaining Season Days	14
Pro Expenses Per Days	376 482 $
Pro Estimated Expenses	5 270 748 $
Farm Remaining Season Days	7
Farm Expenses Per Days	16 507 $
Farm Estimated Expenses	115 549 $
Estimated Season Expenses	5 386 297 $
Estimated Season Salary Cap	79 999 884 $
Estimate Under Maximum Salary Cap of 92 638 333 $	12 638 449 $
Estimate Over Minimum Salary Cap of 68 427 333 $	11 572 551 $
Current Bank Account	516 280 370 $
Projected Bank Account	526 920 246 $

Pro Players Salaries
Evgeny Kuznetsov	7 800 000 $ (1)
Cory Schneider	6 000 000 $ (2)
Tyler Myers	6 000 000 $ (2)
Nikolaj Ehlers (Out of Payroll)	6 000 000 $ (1)
Marc Staal	5 700 000 $ (1)
Tyson Barrie	5 500 000 $ (1)
Tomas Tatar	5 300 000 $ (3)
Tyler Toffoli	4 600 000 $ (1)
Marcus Johansson	4 500 000 $ (3)
Cody Ceci	4 500 000 $ (2)
Brandon Sutter	4 375 000 $ (3)
Cal Clutterbuck	3 500 000 $ (2)
Anthony Mantha	3 300 000 $ (3)
Jean-Gabriel Pageau	3 100 000 $ (1)
Matt Martin	2 500 000 $ (1)
Aaron Broten	2 500 000 $ (1)
Brett Kulak	1 850 000 $ (1)
Jake Virtanen	1 250 000 $ (1)
Jesper Bratt	825 000 $ (3)
Alex Biega (Out of Payroll)	825 000 $ (1)
Marcus Hogberg	700 000 $ (2)
Curtis Lazar	700 000 $ (1)
Philippe Myers	678 889 $ (3)
Total Pro Players	23
Salary Commitment
Year 12 : 82 003 889 $
Year 13 : 39 678 889 $
Year 14 : 18 978 889 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 82 003 889 $
Year 13 : 39 678 889 $
Year 14 : 18 978 889 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 82 003 889 $
Year 13 : 39 678 889 $
Year 14 : 18 978 889 $
Year 15 : 0 $

Farm Players Salaries
Karl Alzner	462 500 $ (1)
Mike Condon	240 000 $ (2)
Owen Tippett	159 667 $ (2)
Jake Bean	136 333 $ (1)
Pierre Engvall	125 000 $ (2)
Dennis Yan	93 583 $ (1)
Brendan Lemieux	92 500 $ (2)
Frederic Allard	92 167 $ (3)
Nathan Bastian	90 500 $ (3)
Kyle Capobianco	89 417 $ (3)
Gabriel Carlsson	89 417 $ (2)
Hudson Elynuik	85 000 $ (1)
Luke Green	83 833 $ (1)
Morgan Geekie	80 000 $ (1)
Sebastien Aho	77 000 $ (2)
Thomas Schemitsch	71 500 $ (2)
Matt Puempel	67 500 $ (2)
Frederik Gauthier	67 500 $ (1)
Nick Paul	65 000 $ (1)
Brandon Halverson	0 $ (0)
Blake Hillman	0 $ (0)
Total Farm Players	21
Salary Commitment
Year 12 : 2 268 417 $
Year 13 : 1 194 668 $
Year 14 : 272 084 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 268 417 $
Year 13 : 1 194 668 $
Year 14 : 272 084 $
Year 15 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	7000 - 355 $ - 6 709 - 95,85%
Level 2:	6000 - 295 $ - 5 613 - 93,55%
Level 3:	3000 - 225 $ - 2 781 - 92,71%
Level 4:	4750 - 150 $ - 4 454 - 93,77%
Luxury :	2250 - 475 $ - 2 092 - 92,98%
Total Capacity :	23000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	21 650 - 94,13%
Average Income per Game	8 557 934 $
Year to Date Revenue	333 759 419 $
Expense
Pro Players Total Salaries	89 223 887 $
Farm Players Total Salaries	2 626 205 $
Coaches Total Salaries	3 675 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	78 368 884 $
Farm Year To Date Expenses	5 389 533 $
Pro Salary Cap To Date	77 437 145 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	17 115 868 $
Pro Remaining Season Days	14
Pro Expenses Per Days	440 117 $
Pro Estimated Expenses	6 161 638 $
Farm Remaining Season Days	7
Farm Expenses Per Days	26 774 $
Farm Estimated Expenses	187 418 $
Estimated Season Expenses	6 349 056 $
Estimated Season Salary Cap	83 530 477 $
Estimate Under Maximum Salary Cap of 92 638 333 $	9 107 856 $
Estimate Over Minimum Salary Cap of 68 427 333 $	15 103 144 $
Current Bank Account	551 430 935 $
Projected Bank Account	562 197 747 $

Pro Players Salaries
Claude Giroux	8 275 000 $ (2)
Aaron Ekblad	7 500 000 $ (3)
Mark Giordano	6 750 000 $ (4)
Brayden Schenn	6 500 000 $ (1)
Paul Stastny	6 500 000 $ (1)
Cam Fowler	6 500 000 $ (1)
Connor Hellebuyck	6 166 666 $ (2)
Jaccob Slavin	5 300 000 $ (1)
Hampus Lindholm	5 205 556 $ (1)
Alex Tuch	4 750 000 $ (2)
Kyle Palmieri	4 650 000 $ (3)
Ron Hainsey	3 500 000 $ (1)
Philipp Grubauer	3 333 333 $ (1)
Adam Lowry	2 916 666 $ (2)
Teemu Selanne	2 500 000 $ (1)
Radek Faksa	2 200 000 $ (3)
Kyle Connor	1 775 000 $ (2)
Robert Bortuzzo	1 375 000 $ (1)
Jakub Vrana	1 363 333 $ (1)
Mathew Barzal	1 263 333 $ (2)
Riley Sheahan	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 89 223 887 $
Year 13 : 46 246 665 $
Year 14 : 21 100 000 $
Year 15 : 6 750 000 $
Salary Average Commitment
Year 12 : 89 223 887 $
Year 13 : 46 246 665 $
Year 14 : 21 100 000 $
Year 15 : 6 750 000 $
Salary Cap with 1 Way Contract
Year 12 : 89 223 887 $
Year 13 : 46 246 665 $
Year 14 : 21 100 000 $
Year 15 : 6 750 000 $

Farm Players Salaries
Andre Burakovsky	325 000 $ (3)
Barrett Hayton	264 417 $ (2)
Ryan Hartman	190 000 $ (3)
Josh Leivo	150 000 $ (2)
Drake Caggiula	150 000 $ (2)
Ilya Samsonov	147 500 $ (1)
Mirco Mueller	140 000 $ (3)
Urho Vaakanainen	130 250 $ (1)
Dan Hamhuis	125 000 $ (1)
Pierre-Olivier Joseph	107 583 $ (2)
Nathan Beaulieu	100 000 $ (2)
Joakim Nordstrom	100 000 $ (1)
Jake Walman	92 500 $ (2)
Stelio Mattheos	92 500 $ (1)
Vladislav Kamenev	89 417 $ (1)
Dennis Cholowski	89 417 $ (1)
Libor Hajek	89 417 $ (1)
Jayce Hawryluk	87 413 $ (2)
Kirill Maksimov	84 917 $ (2)
Sam Montembeault	70 875 $ (2)
Total Farm Players	20
Salary Commitment
Year 12 : 2 626 206 $
Year 13 : 1 762 704 $
Year 14 : 655 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 626 206 $
Year 13 : 1 762 704 $
Year 14 : 655 000 $
Year 15 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6600 - 383 $ - 6 532 - 98,98%
Level 2:	5500 - 322 $ - 5 341 - 97,11%
Level 3:	3450 - 189 $ - 2 897 - 83,97%
Level 4:	5150 - 174 $ - 4 287 - 83,25%
Luxury :	2300 - 480 $ - 2 084 - 90,63%
Total Capacity :	23000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	21 142 - 91,92%
Average Income per Game	9 122 065 $
Year to Date Revenue	355 760 554 $
Expense
Pro Players Total Salaries	87 487 500 $
Farm Players Total Salaries	2 782 665 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	84 757 793 $
Farm Year To Date Expenses	3 514 030 $
Pro Salary Cap To Date	80 338 277 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 244 131 $
Pro Remaining Season Days	14
Pro Expenses Per Days	451 159 $
Pro Estimated Expenses	6 316 226 $
Farm Remaining Season Days	7
Farm Expenses Per Days	19 104 $
Farm Estimated Expenses	133 728 $
Estimated Season Expenses	6 449 954 $
Estimated Season Salary Cap	86 313 029 $
Estimate Under Maximum Salary Cap of 92 638 333 $	6 325 304 $
Estimate Over Minimum Salary Cap of 68 427 333 $	17 885 696 $
Current Bank Account	384 958 685 $
Projected Bank Account	396 752 862 $

Pro Players Salaries
Patrick Kane	10 500 000 $ (3)
Matt Dumba	6 000 000 $ (3)
Brandon Saad	6 000 000 $ (2)
Jonathan Huberdeau	5 900 000 $ (2)
Jason Zucker	5 500 000 $ (1)
Patric Hornqvist	5 300 000 $ (3)
Jared Spurgeon	5 187 500 $ (2)
Semyon Varlamov	5 000 000 $ (2)
Sean Couturier	4 333 333 $ (2)
Viktor Arvidsson	4 250 000 $ (2)
John Klingberg	4 250 000 $ (2)
Jonas Brodin	4 166 667 $ (3)
Nick Bonino	4 100 000 $ (3)
Lars Eller	3 500 000 $ (1)
Alexander Kerfoot	3 500 000 $ (3)
Jaroslav Halak	2 750 000 $ (1)
Michal Kempny	2 500 000 $ (3)
Jarome Iginla	2 500 000 $ (1)
Austin Watson	1 500 000 $ (1)
Michael Del Zotto	750 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 12 : 87 487 500 $
Year 13 : 71 737 500 $
Year 14 : 36 066 667 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 87 487 500 $
Year 13 : 71 737 500 $
Year 14 : 36 066 667 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 87 487 500 $
Year 13 : 71 737 500 $
Year 14 : 36 066 667 $
Year 15 : 0 $

Farm Players Salaries
Colin Miller	387 500 $ (2)
Miles Wood	275 000 $ (1)
Blake Comeau	240 000 $ (1)
Evan Rodrigues	200 000 $ (3)
Cody Glass	171 333 $ (2)
Kevin Connauton	137 500 $ (2)
Jeremy Bracco	92 500 $ (3)
Max Comtois	92 500 $ (2)
Tommy Novak	92 500 $ (2)
Josh Brook	91 083 $ (2)
Cliff Pu	91 083 $ (1)
Keegan Kolesar	90 500 $ (3)
Tyler Benson	86 333 $ (1)
Morgan Frost	86 333 $ (2)
Linus Ullmark	75 000 $ (1)
Daniel Sprong	75 000 $ (3)
Tanner Kero	73 750 $ (2)
Oliver Kylington	73 083 $ (1)
Michael Prapavessis	72 500 $ (1)
Eric Comrie	70 000 $ (1)
Ian McCoshen	70 000 $ (2)
Michael Dal Colle	70 000 $ (2)
Anthony Richard	69 167 $ (2)
Total Farm Players	23
Salary Commitment
Year 12 : 2 782 665 $
Year 13 : 1 799 666 $
Year 14 : 458 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 712 665 $
Year 13 : 1 799 666 $
Year 14 : 458 000 $
Year 15 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	8000 - 400 $ - 6 439 - 80,49%
Level 2:	5500 - 395 $ - 3 804 - 69,17%
Level 3:	2250 - 300 $ - 1 910 - 84,90%
Level 4:	4500 - 190 $ - 4 036 - 89,70%
Luxury :	2750 - 600 $ - 1 904 - 69,23%
Total Capacity :	23000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	18 094 - 78,67%
Average Income per Game	9 185 156 $
Year to Date Revenue	358 221 094 $
Expense
Pro Players Total Salaries	87 448 357 $
Farm Players Total Salaries	2 301 500 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	81 276 821 $
Farm Year To Date Expenses	3 538 138 $
Pro Salary Cap To Date	78 481 712 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 370 313 $
Pro Remaining Season Days	14
Pro Expenses Per Days	441 211 $
Pro Estimated Expenses	6 176 954 $
Farm Remaining Season Days	7
Farm Expenses Per Days	19 199 $
Farm Estimated Expenses	134 393 $
Estimated Season Expenses	6 311 347 $
Estimated Season Salary Cap	84 453 790 $
Estimate Under Maximum Salary Cap of 92 638 333 $	8 184 543 $
Estimate Over Minimum Salary Cap of 68 427 333 $	16 026 457 $
Current Bank Account	636 398 070 $
Projected Bank Account	648 457 036 $

Pro Players Salaries
Drew Doughty	11 000 000 $ (3)
Mitchell Marner	10 893 000 $ (2)
Bobby Ryan (1 Way Contract)	7 250 000 $ (1)
Nick Foligno	5 500 000 $ (1)
Alex Goligoski	5 475 000 $ (2)
Nino Niederreiter	5 250 000 $ (2)
Zach Bogosian	5 142 857 $ (1)
Mikko Koskinen	4 500 000 $ (1)
Mathieu Perreault	4 125 000 $ (1)
Rasmus Dahlin	3 775 000 $ (1)
Paul Byron	3 400 000 $ (1)
Ryan Dzingel	3 375 000 $ (1)
Zack Kassian	3 200 000 $ (3)
Valtteri Filppula	2 750 000 $ (1)
Eric Desjardins	2 500 000 $ (1)
Jamie Oleksiak	2 137 500 $ (2)
Joe Thornton	2 000 000 $ (1)
Josh Anderson	1 850 000 $ (2)
Zach Sanford	1 500 000 $ (2)
Nick Suzuki	925 000 $ (2)
Joonas Korpisalo	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 87 448 357 $
Year 13 : 42 230 500 $
Year 14 : 14 200 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 87 448 357 $
Year 13 : 42 230 500 $
Year 14 : 14 200 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 87 448 357 $
Year 13 : 42 230 500 $
Year 14 : 14 200 000 $
Year 15 : 0 $

Farm Players Salaries
Victor Rask	400 000 $ (2)
Trevor van Riemsdyk	230 000 $ (1)
Lias Andersson	174 417 $ (2)
Connor Carrick	150 000 $ (2)
Jakub Zboril	128 833 $ (3)
Mario Ferraro	113 750 $ (2)
Antoine Morand	92 750 $ (2)
Alexandre Texier	92 500 $ (2)
Ryan McLeod	92 500 $ (2)
Jakub Lauko	89 417 $ (2)
Max Jones	86 333 $ (1)
Charles Hudon	80 000 $ (2)
John Quenneville	75 000 $ (2)
Denis Malgin	75 000 $ (2)
Anthony Stolarz	75 000 $ (2)
A.J. Greer	73 500 $ (2)
Luke Schenn	70 000 $ (2)
Pontus Aberg	70 000 $ (1)
Valentin Zykov	67 500 $ (1)
Matt Read	65 000 $ (1)
Josh Wesley	0 $ (0)
Total Farm Players	21
Salary Commitment
Year 12 : 2 301 500 $
Year 13 : 1 782 667 $
Year 14 : 128 833 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 013 333 $
Year 13 : 1 494 500 $
Year 14 : 128 833 $
Year 15 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - 550 $ - 4 453 - 74,21%
Level 2:	5000 - 450 $ - 3 802 - 76,03%
Level 3:	2000 - 275 $ - 2 000 - 100,00%
Level 4:	4000 - 199 $ - 3 988 - 99,70%
Luxury :	1000 - 999 $ - 993 - 99,33%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	15 236 - 84,64%
Average Income per Game	8 348 267 $
Year to Date Revenue	325 582 409 $
Expense
Pro Players Total Salaries	87 556 666 $
Farm Players Total Salaries	3 164 259 $
Coaches Total Salaries	1 000 001 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	79 632 397 $
Farm Year To Date Expenses	3 038 011 $
Pro Salary Cap To Date	78 466 553 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	16 696 534 $
Pro Remaining Season Days	14
Pro Expenses Per Days	431 984 $
Pro Estimated Expenses	6 047 776 $
Farm Remaining Season Days	7
Farm Expenses Per Days	15 981 $
Farm Estimated Expenses	111 867 $
Estimated Season Expenses	6 159 643 $
Estimated Season Salary Cap	84 446 037 $
Estimate Under Maximum Salary Cap of 92 638 333 $	8 192 296 $
Estimate Over Minimum Salary Cap of 68 427 333 $	16 018 704 $
Current Bank Account	658 842 039 $
Projected Bank Account	669 378 930 $

Pro Players Salaries
Jonathan Toews	10 500 000 $ (2)
Ivan Provorov	6 750 000 $ (1)
Erik Karlsson	6 500 000 $ (1)
Ryan Nugent-Hopkins	6 000 000 $ (2)
Jordan Eberle	6 000 000 $ (1)
Taylor Hall	6 000 000 $ (1)
Adam Henrique	5 825 000 $ (2)
J.T. Miller	5 250 000 $ (2)
Shea Theodore	5 200 000 $ (1)
Ben Bishop	4 916 666 $ (3)
Elvis Merzlikins	4 000 000 $ (2)
Brady Tkachuk	3 425 000 $ (1)
Radko Gudas	3 350 000 $ (3)
Patrik Nemeth	3 000 000 $ (1)
Kevin Fiala	3 000 000 $ (3)
Miroslav Satan	2 500 000 $ (1)
Dominik Kubalik	1 775 000 $ (2)
Mark Jankowski	1 675 000 $ (2)
Nate Thompson	1 000 000 $ (3)
Erik Cernak	890 000 $ (3)
Total Pro Players	20
Salary Commitment
Year 12 : 87 556 666 $
Year 13 : 48 181 666 $
Year 14 : 13 156 666 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 87 556 666 $
Year 13 : 48 181 666 $
Year 14 : 13 156 666 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 87 556 666 $
Year 13 : 48 181 666 $
Year 14 : 13 156 666 $
Year 15 : 0 $

Farm Players Salaries
Matt Moulson	500 000 $ (1)
Andreas Johnsson	340 000 $ (2)
Conor Sheary	300 000 $ (1)
Nick Jensen	250 000 $ (3)
Zemgus Girgensons	160 000 $ (1)
Joel Persson	100 000 $ (2)
Kaapo Kahkonen	92 500 $ (1)
Emil Bemstrom	92 500 $ (2)
Yegor Rykov	92 500 $ (2)
Tim Soderlund	92 500 $ (2)
Adam Mascherin	88 000 $ (1)
Rasmus Andersson	86 333 $ (2)
Noah Gregor	85 000 $ (2)
Nicolas Roy	81 500 $ (2)
Travis Boyd	80 000 $ (2)
Alex Barre-Boulet	75 926 $ (2)
Calvin Pickard	75 000 $ (1)
Matthew Phillips	75 000 $ (1)
Calle Rosen	75 000 $ (1)
Reid Boucher	72 500 $ (1)
Devon Toews	70 000 $ (3)
Roland McKeown	70 000 $ (2)
Kalle Kossila	70 000 $ (2)
C.J. Smith	70 000 $ (3)
Louie Belpedio	70 000 $ (2)
Total Farm Players	25
Salary Commitment
Year 12 : 3 164 259 $
Year 13 : 1 726 259 $
Year 14 : 390 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 995 833 $
Year 13 : 1 557 833 $
Year 14 : 390 000 $
Year 15 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	7500 - 399 $ - 6 621 - 88,28%
Level 2:	6250 - 330 $ - 5 437 - 86,99%
Level 3:	3250 - 276 $ - 2 102 - 64,68%
Level 4:	4500 - 265 $ - 2 756 - 61,25%
Luxury :	1500 - 985 $ - 1 075 - 71,65%
Total Capacity :	23000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	17 991 - 78,22%
Average Income per Game	9 527 259 $
Year to Date Revenue	371 563 099 $
Expense
Pro Players Total Salaries	92 201 417 $
Farm Players Total Salaries	2 713 166 $
Coaches Total Salaries	5 000 001 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	86 679 258 $
Farm Year To Date Expenses	4 892 189 $
Pro Salary Cap To Date	84 350 000 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	19 054 518 $
Pro Remaining Season Days	14
Pro Expenses Per Days	461 958 $
Pro Estimated Expenses	6 467 412 $
Farm Remaining Season Days	7
Farm Expenses Per Days	26 329 $
Farm Estimated Expenses	184 303 $
Estimated Season Expenses	6 651 715 $
Estimated Season Salary Cap	90 646 682 $
Estimate Under Maximum Salary Cap of 92 638 333 $	1 991 651 $
Estimate Over Minimum Salary Cap of 68 427 333 $	22 219 349 $
Current Bank Account	331 223 110 $
Projected Bank Account	343 625 913 $

Pro Players Salaries
Sidney Crosby	8 700 000 $ (1)
Logan Couture	8 000 000 $ (2)
Ryan O'Reilly	7 500 000 $ (3)
Kevin Hayes	7 142 857 $ (1)
Tuukka Rask	7 000 000 $ (1)
William Karlsson	5 900 000 $ (2)
Cam Atkinson	5 875 000 $ (1)
Jeff Skinner	5 725 000 $ (1)
Colton Parayko	5 500 000 $ (1)
Seth Jones	5 400 000 $ (1)
Jeff Carter	5 272 727 $ (2)
Connor Murphy	3 850 000 $ (2)
Mattias Ekholm	3 750 000 $ (2)
Cam Talbot	2 750 000 $ (2)
Keith Tckachuk	2 500 000 $ (1)
Nick Holden	2 200 000 $ (2)
Matthew Tkachuk	1 775 000 $ (2)
Deryk Engelland	1 500 000 $ (1)
Anthony Cirelli	935 833 $ (3)
Frank Vatrano	925 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 92 201 417 $
Year 13 : 41 933 560 $
Year 14 : 8 435 833 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 92 201 417 $
Year 13 : 41 933 560 $
Year 14 : 8 435 833 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 92 201 417 $
Year 13 : 41 933 560 $
Year 14 : 8 435 833 $
Year 15 : 0 $

Farm Players Salaries
Josh Manson	410 000 $ (1)
Andrew Shaw	390 000 $ (1)
Justin Braun	380 000 $ (2)
Alex Iafallo	242 500 $ (3)
Greg Pateryn	225 000 $ (2)
Madison Bowey	100 000 $ (2)
Riley Tufte	99 583 $ (2)
Carl Grundstrom	92 500 $ (1)
Mathieu Joseph	91 083 $ (3)
Vitaly Abramov	88 000 $ (1)
Jason Dickinson	87 500 $ (1)
Jeremy Lauzon	85 000 $ (1)
Tom McCollum	82 000 $ (2)
Daniel Brickley	70 000 $ (3)
Phillip Di Giuseppe	70 000 $ (2)
Michael Amadio	70 000 $ (3)
Ryan Carpenter	65 000 $ (1)
Rinat Valiev	65 000 $ (1)
Total Farm Players	18
Salary Commitment
Year 12 : 2 713 166 $
Year 13 : 1 430 166 $
Year 14 : 473 583 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 713 166 $
Year 13 : 1 430 166 $
Year 14 : 473 583 $
Year 15 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 410 $ - 5 671 - 94,51%
Level 2:	5000 - 360 $ - 4 558 - 91,15%
Level 3:	2000 - 320 $ - 1 848 - 92,41%
Level 4:	4000 - 200 $ - 3 316 - 82,91%
Luxury :	1000 - 999 $ - 997 - 99,67%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	16 390 - 91,05%
Average Income per Game	8 669 320 $
Year to Date Revenue	338 103 491 $
Expense
Pro Players Total Salaries	92 511 428 $
Farm Players Total Salaries	3 267 500 $
Coaches Total Salaries	3 600 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	83 782 296 $
Farm Year To Date Expenses	4 552 891 $
Pro Salary Cap To Date	81 918 890 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	17 338 641 $
Pro Remaining Season Days	14
Pro Expenses Per Days	461 031 $
Pro Estimated Expenses	6 454 434 $
Farm Remaining Season Days	7
Farm Expenses Per Days	24 583 $
Farm Estimated Expenses	172 081 $
Estimated Season Expenses	6 626 515 $
Estimated Season Salary Cap	88 236 740 $
Estimate Under Maximum Salary Cap of 92 638 333 $	4 401 593 $
Estimate Over Minimum Salary Cap of 68 427 333 $	19 809 407 $
Current Bank Account	655 309 935 $
Projected Bank Account	666 022 061 $

Pro Players Salaries
Ryan Johansen	8 000 000 $ (2)
James van Riemsdyk	7 000 000 $ (3)
Keith Yandle	6 350 000 $ (2)
Ilya Kovalchuk	6 250 000 $ (1)
Brock Nelson	6 000 000 $ (1)
Corey Crawford	6 000 000 $ (1)
Gabriel Landeskog	5 571 429 $ (2)
Dmitry Orlov	5 100 000 $ (1)
Andy Greene	5 000 000 $ (2)
Tyler Johnson	5 000 000 $ (3)
Ryan Murray	4 600 000 $ (3)
Nazem Kadri	4 500 000 $ (3)
Devan Dubnyk	4 333 333 $ (3)
Damon Severson	4 166 666 $ (3)
Bryan Rust	3 500 000 $ (1)
Wayne Gretzky	2 500 000 $ (1)
Justin Williams	2 000 000 $ (1)
Jordie Benn	2 000 000 $ (1)
Ryan Pulock	2 000 000 $ (3)
David Kampf	1 000 000 $ (1)
Brian Boyle	940 000 $ (2)
Gabriel Bourque	700 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 12 : 92 511 428 $
Year 13 : 58 161 428 $
Year 14 : 31 599 999 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 92 511 428 $
Year 13 : 58 161 428 $
Year 14 : 31 599 999 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 92 511 428 $
Year 13 : 58 161 428 $
Year 14 : 31 599 999 $
Year 15 : 0 $

Farm Players Salaries
Igor Shesterkin	377 500 $ (2)
Kaapo Kakko	357 500 $ (2)
Micheal Ferland	350 000 $ (1)
Riley Nash	275 000 $ (1)
Alexander Petrovic	195 000 $ (1)
Mikey Anderson	177 500 $ (2)
Stefan Noesen	172 500 $ (2)
Josh Norris (Out of Payroll)	163 333 $ (2)
Kyle Clifford	160 000 $ (3)
Sean Kuraly	127 500 $ (1)
Julien Gauthier	116 333 $ (3)
Jack Roslovic	110 667 $ (2)
Alexander Volkov	92 500 $ (1)
Lucas Elvenes	90 333 $ (2)
MacKenzie Entwistle	89 417 $ (2)
Ethan Bear	79 833 $ (3)
Maxime Lajoie	78 000 $ (1)
Luca Sbisa	75 000 $ (2)
John Hayden	75 000 $ (2)
Brennan Menell	71 667 $ (2)
Brett Lernout	70 000 $ (1)
Dustin Tokarski	65 000 $ (2)
Zach Redmond	61 250 $ (1)
Total Farm Players	23
Salary Commitment
Year 12 : 3 430 833 $
Year 13 : 2 181 583 $
Year 14 : 356 166 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 430 833 $
Year 13 : 2 181 583 $
Year 14 : 356 166 $
Year 15 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	7000 - 392 $ - 6 518 - 93,11%
Level 2:	5750 - 347 $ - 5 168 - 89,87%
Level 3:	2750 - 257 $ - 2 557 - 93,00%
Level 4:	4500 - 202 $ - 4 040 - 89,78%
Luxury :	3000 - 338 $ - 2 168 - 72,26%
Total Capacity :	23000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	20 451 - 88,92%
Average Income per Game	9 297 189 $
Year to Date Revenue	362 590 376 $
Expense
Pro Players Total Salaries	92 284 166 $
Farm Players Total Salaries	3 343 542 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	85 586 473 $
Farm Year To Date Expenses	4 878 911 $
Pro Salary Cap To Date	83 257 209 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 594 378 $
Pro Remaining Season Days	14
Pro Expenses Per Days	462 362 $
Pro Estimated Expenses	6 473 068 $
Farm Remaining Season Days	7
Farm Expenses Per Days	26 988 $
Farm Estimated Expenses	188 916 $
Estimated Season Expenses	6 661 984 $
Estimated Season Salary Cap	89 559 547 $
Estimate Under Maximum Salary Cap of 92 638 333 $	3 078 786 $
Estimate Over Minimum Salary Cap of 68 427 333 $	21 132 214 $
Current Bank Account	514 244 028 $
Projected Bank Account	526 176 422 $

Pro Players Salaries
Nikita Kucherov	9 500 000 $ (1)
Mark Scheifele	6 125 000 $ (2)
Aleksander Barkov	5 900 000 $ (2)
T.J. Oshie	5 750 000 $ (3)
Dougie Hamilton	5 750 000 $ (2)
Anton Stralman	5 500 000 $ (3)
Teuvo Teravainen	5 400 000 $ (2)
Rasmus Ristolainen	5 400 000 $ (1)
Jakob Silfverberg	5 250 000 $ (3)
Yanni Gourde	5 166 666 $ (1)
Carl Soderberg	4 750 000 $ (3)
Christopher Tanev	4 450 000 $ (2)
Jacob Markstrom	3 666 667 $ (2)
Sam Reinhart	3 650 000 $ (3)
J.T. Compher	3 500 000 $ (2)
Josh Morrissey	3 150 000 $ (1)
Chris Tierney	2 937 500 $ (3)
Vincent Lecavalier	2 500 000 $ (1)
Adam Fox	1 775 000 $ (2)
Curtis McElhinney	1 300 000 $ (2)
Kasperi Kapanen	863 333 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 92 284 166 $
Year 13 : 65 704 167 $
Year 14 : 27 837 500 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 92 284 166 $
Year 13 : 65 704 167 $
Year 14 : 27 837 500 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 92 284 166 $
Year 13 : 65 704 167 $
Year 14 : 27 837 500 $
Year 15 : 0 $

Farm Players Salaries
Jakob Chychrun	460 000 $ (2)
Will Butcher	373 333 $ (3)
Sven Baertschi	336 667 $ (2)
Eeli Tolvanen	311 500 $ (3)
Devin Shore	230 000 $ (3)
Steven Santini	141 667 $ (3)
William Carrier	140 000 $ (3)
Lawrence Pilut	135 000 $ (1)
Joe Veleno	121 292 $ (2)
Joe Morrow	100 000 $ (2)
Colton Point	92 500 $ (1)
Otto Koivula	92 500 $ (1)
William Borgen	92 500 $ (1)
Aleksi Saarela	90 250 $ (3)
Tyler Steenbergen	87 500 $ (1)
Jonathan Davidsson	85 000 $ (2)
Kevin Roy	85 000 $ (2)
Caleb Jones	81 500 $ (3)
Connor Hobbs	79 833 $ (3)
Dylan Gambrell	70 000 $ (3)
Brendan Gaunce	70 000 $ (3)
Tristan Jarry	67 500 $ (1)
Total Farm Players	22
Salary Commitment
Year 12 : 3 343 542 $
Year 13 : 2 776 042 $
Year 14 : 1 588 083 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 343 542 $
Year 13 : 2 776 042 $
Year 14 : 1 588 083 $
Year 15 : 0 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6750 - 410 $ - 6 407 - 94,92%
Level 2:	5750 - 325 $ - 5 429 - 94,42%
Level 3:	3000 - 205 $ - 2 786 - 92,87%
Level 4:	4750 - 145 $ - 4 461 - 93,92%
Luxury :	1750 - 665 $ - 1 640 - 93,70%
Total Capacity :	22000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	20 723 - 94,20%
Average Income per Game	9 304 291 $
Year to Date Revenue	362 867 349 $
Expense
Pro Players Total Salaries	76 247 900 $
Farm Players Total Salaries	3 096 967 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 493 419 $
Farm Year To Date Expenses	4 318 149 $
Pro Salary Cap To Date	68 078 304 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 608 582 $
Pro Remaining Season Days	14
Pro Expenses Per Days	379 258 $
Pro Estimated Expenses	5 309 612 $
Farm Remaining Season Days	7
Farm Expenses Per Days	23 217 $
Farm Estimated Expenses	162 519 $
Estimated Season Expenses	5 472 131 $
Estimated Season Salary Cap	73 285 478 $
Estimate Under Maximum Salary Cap of 92 638 333 $	19 352 855 $
Estimate Over Minimum Salary Cap of 68 427 333 $	4 858 145 $
Current Bank Account	921 233 700 $
Projected Bank Account	934 370 151 $

Pro Players Salaries
Blake Wheeler	8 250 000 $ (3)
Matt Duchene	8 000 000 $ (3)
David Krejci	7 250 000 $ (3)
Brad Marchand	6 125 000 $ (5)
Erik Johnson	6 000 000 $ (2)
Pekka Rinne	5 000 000 $ (3)
TJ Brodie	4 650 400 $ (2)
Alex Killorn	4 450 000 $ (1)
David Savard	4 250 000 $ (3)
Jake Muzzin	4 000 000 $ (1)
Ben Chiarot	3 500 000 $ (3)
Ryan Strome	3 100 000 $ (3)
Wendel Clark	2 500 000 $ (1)
Zach Hyman	2 250 000 $ (1)
Jesper Fast	1 850 000 $ (1)
Blake Coleman	1 800 000 $ (1)
Ilya Mikheyev	925 000 $ (2)
Mackenzie Blackwood	913 333 $ (3)
Jake Guentzel	734 167 $ (1)
Matt Roy	700 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 12 : 76 247 900 $
Year 13 : 58 663 733 $
Year 14 : 46 388 333 $
Year 15 : 6 125 000 $
Salary Average Commitment
Year 12 : 76 247 900 $
Year 13 : 58 663 733 $
Year 14 : 46 388 333 $
Year 15 : 6 125 000 $
Salary Cap with 1 Way Contract
Year 12 : 76 247 900 $
Year 13 : 58 663 733 $
Year 14 : 46 388 333 $
Year 15 : 6 125 000 $

Farm Players Salaries
Justin Schultz	550 000 $ (3)
Marcus Foligno	287 500 $ (1)
Derek Forbort	252 500 $ (1)
Oliwer Kaski	177 500 $ (2)
Michael Rasmussen	171 083 $ (1)
Martin Kaut	131 917 $ (1)
Keith Kinkaid	125 000 $ (1)
Louis Domingue	115 000 $ (1)
Kole Lind	112 500 $ (1)
Zach Aston-Reese	100 000 $ (2)
Rudolfs Balcers	92 500 $ (1)
Slater Koekkoek	92 500 $ (2)
Andrew Nielsen	92 167 $ (2)
Matthew Strome	89 717 $ (2)
Simon Holmstrom	89 417 $ (2)
Ryan Gropp	88 833 $ (2)
Nick Baptiste	87 833 $ (2)
Brandon Pirri	77 500 $ (2)
Nic Dowd	75 000 $ (3)
Mitch Reinke	75 000 $ (2)
Remi Elie	73 500 $ (1)
Morgan Klimchuk	70 000 $ (1)
Nick Lappin	70 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 12 : 3 096 967 $
Year 13 : 1 595 467 $
Year 14 : 625 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 3 096 967 $
Year 13 : 1 595 467 $
Year 14 : 625 000 $
Year 15 : 0 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisee Pepsi
Level 1:	6750 - 375 $ - 6 413 - 95,00%
Level 2:	5750 - 315 $ - 5 364 - 93,29%
Level 3:	4000 - 150 $ - 2 914 - 72,86%
Level 4:	4000 - 149 $ - 3 995 - 99,87%
Luxury :	2500 - 399 $ - 2 092 - 83,68%
Total Capacity :	23000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	20 778 - 90,34%
Average Income per Game	8 346 231 $
Year to Date Revenue	325 503 000 $
Expense
Pro Players Total Salaries	86 639 165 $
Farm Players Total Salaries	826 084 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	81 961 313 $
Farm Year To Date Expenses	2 768 567 $
Pro Salary Cap To Date	80 097 883 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	16 692 462 $
Pro Remaining Season Days	14
Pro Expenses Per Days	432 386 $
Pro Estimated Expenses	6 053 404 $
Farm Remaining Season Days	7
Farm Expenses Per Days	14 273 $
Farm Estimated Expenses	99 911 $
Estimated Season Expenses	6 153 315 $
Estimated Season Salary Cap	86 014 703 $
Estimate Under Maximum Salary Cap of 92 638 333 $	6 623 630 $
Estimate Over Minimum Salary Cap of 68 427 333 $	17 587 370 $
Current Bank Account	697 484 463 $
Projected Bank Account	708 023 610 $

Pro Players Salaries
Brent Burns	8 000 000 $ (2)
Vladimir Tarasenko	7 500 000 $ (1)
Nicklas Backstrom	6 700 000 $ (2)
Braden Holtby	6 100 000 $ (1)
Nick Schmaltz	5 850 000 $ (2)
Martin Jones	5 750 000 $ (2)
Jonathan Drouin	5 500 000 $ (1)
Mikael Backlund	5 350 000 $ (3)
Morgan Rielly	5 000 000 $ (1)
Alex Galchenyuk	4 900 000 $ (2)
Sami Vatanen	4 875 000 $ (3)
Evgenii Dadonov	4 000 000 $ (3)
Pierre-Luc Dubois	3 394 166 $ (3)
Carson Soucy	2 750 000 $ (2)
Guy Lafleur	2 500 000 $ (1)
Clayton Keller	1 673 333 $ (2)
Scott Mayfield	1 450 000 $ (2)
Carter Rowney	1 133 333 $ (2)
Nicolas Deslauriers	950 000 $ (2)
Vince Dunn	888 333 $ (2)
Troy Brouwer	850 000 $ (1)
Sammy Blais	850 000 $ (1)
Matt Irwin	675 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 12 : 86 639 165 $
Year 13 : 57 664 165 $
Year 14 : 17 619 166 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 83 079 166 $
Year 13 : 54 104 166 $
Year 14 : 14 225 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 86 639 165 $
Year 13 : 57 664 165 $
Year 14 : 17 619 166 $
Year 15 : 0 $

Farm Players Salaries
Aaron Dell	190 000 $ (1)
German Rubtsov	110 667 $ (1)
Filip Chlapik	89 417 $ (2)
Alex Stalock	78 500 $ (2)
Conor Garland	77 500 $ (2)
Curtis McKenzie	75 000 $ (3)
Mario Kempe	70 000 $ (2)
Derrick Pouliot	70 000 $ (3)
Brad Hunt	65 000 $ (1)
Total Farm Players	9
Salary Commitment
Year 12 : 826 084 $
Year 13 : 460 417 $
Year 14 : 145 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 756 084 $
Year 13 : 390 417 $
Year 14 : 145 000 $
Year 15 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - 455 $ - 4 700 - 78,33%
Level 2:	5000 - 370 $ - 4 236 - 84,73%
Level 3:	2000 - 280 $ - 1 972 - 98,58%
Level 4:	4000 - 200 $ - 3 907 - 97,67%
Luxury :	1000 - 999 $ - 980 - 98,01%
Total Capacity :	18000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	15 795 - 87,75%
Average Income per Game	8 402 603 $
Year to Date Revenue	327 701 509 $
Expense
Pro Players Total Salaries	71 233 333 $
Farm Players Total Salaries	2 566 694 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	67 787 469 $
Farm Year To Date Expenses	3 472 039 $
Pro Salary Cap To Date	66 389 914 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	16 805 206 $
Pro Remaining Season Days	14
Pro Expenses Per Days	354 797 $
Pro Estimated Expenses	4 967 158 $
Farm Remaining Season Days	7
Farm Expenses Per Days	18 014 $
Farm Estimated Expenses	126 098 $
Estimated Season Expenses	5 093 256 $
Estimated Season Salary Cap	71 254 634 $
Estimate Under Maximum Salary Cap of 92 638 333 $	21 383 699 $
Estimate Over Minimum Salary Cap of 68 427 333 $	2 827 301 $
Current Bank Account	367 814 169 $
Projected Bank Account	379 526 119 $

Pro Players Salaries
Milan Lucic	6 000 000 $ (2)
Kyle Turris	6 000 000 $ (3)
Kyle Okposo	6 000 000 $ (2)
Loui Eriksson	6 000 000 $ (2)
Jonathan Quick	5 800 000 $ (3)
Artem Anisimov	4 550 000 $ (1)
Kris Russell	4 000 000 $ (3)
Joonas Donskoi	3 900 000 $ (1)
Kirby Dach	3 425 000 $ (2)
Andrew Cogliano	3 250 000 $ (1)
Carl Gunnarsson	2 900 000 $ (1)
Ben Hutton	2 800 000 $ (1)
John Moore	2 750 000 $ (3)
Mark Messier	2 500 000 $ (1)
Alex Chiasson	2 150 000 $ (3)
Melker Karlsson	2 000 000 $ (1)
Matt Benning	1 900 000 $ (1)
MacKenzie Weegar	1 600 000 $ (1)
Lawson Crouse	1 533 333 $ (1)
Jordan Greenway	1 225 000 $ (2)
Pavel Francouz	950 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 71 233 333 $
Year 13 : 43 350 000 $
Year 14 : 20 700 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 71 233 333 $
Year 13 : 43 350 000 $
Year 14 : 20 700 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 71 233 333 $
Year 13 : 43 350 000 $
Year 14 : 20 700 000 $
Year 15 : 0 $

Farm Players Salaries
Jonathan Ericsson	425 000 $ (1)
Matt Beleskey	380 000 $ (1)
Vladimir Sobotka	350 000 $ (1)
Luke Kunin	142 500 $ (2)
Tage Thompson	113 750 $ (2)
Christian Fischer	107 583 $ (2)
Connor Dewar	92 500 $ (2)
Austin Wagner	92 500 $ (1)
Joey Keane	92 500 $ (2)
Sean Durzi	92 500 $ (2)
Trey Fix-Wolansky	92 500 $ (2)
Yakov Trenin	86 333 $ (2)
Steven Kampfer	80 000 $ (2)
Dominik Simon	75 000 $ (1)
Alex Nedeljkovic	73 750 $ (2)
Nate Prosser	70 000 $ (2)
Matt Luff	67 778 $ (1)
Michael Mersch	67 500 $ (1)
Jordan Nolan	65 000 $ (1)
Total Farm Players	19
Salary Commitment
Year 12 : 2 566 694 $
Year 13 : 1 043 916 $
Year 14 : 0 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 474 194 $
Year 13 : 951 416 $
Year 14 : 0 $
Year 15 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6250 - 415 $ - 5 497 - 87,95%
Level 2:	5500 - 320 $ - 5 070 - 92,17%
Level 3:	3000 - 260 $ - 2 714 - 90,47%
Level 4:	4500 - 200 $ - 4 157 - 92,38%
Luxury :	3750 - 100 $ - 2 278 - 60,74%
Total Capacity :	23000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	19 715 - 85,72%
Average Income per Game	8 175 364 $
Year to Date Revenue	318 839 188 $
Expense
Pro Players Total Salaries	91 042 333 $
Farm Players Total Salaries	2 297 746 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	83 935 799 $
Farm Year To Date Expenses	3 276 521 $
Pro Salary Cap To Date	82 538 239 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	16 350 728 $
Pro Remaining Season Days	14
Pro Expenses Per Days	451 426 $
Pro Estimated Expenses	6 319 964 $
Farm Remaining Season Days	7
Farm Expenses Per Days	16 655 $
Farm Estimated Expenses	116 585 $
Estimated Season Expenses	6 436 549 $
Estimated Season Salary Cap	88 755 765 $
Estimate Under Maximum Salary Cap of 92 638 333 $	3 882 568 $
Estimate Over Minimum Salary Cap of 68 427 333 $	20 328 432 $
Current Bank Account	412 198 735 $
Projected Bank Account	422 112 914 $

Pro Players Salaries
Sergei Bobrovsky	10 000 000 $ (3)
Steven Stamkos	8 500 000 $ (1)
Sebastian Aho	8 454 000 $ (1)
Kris Letang	7 250 000 $ (1)
Patrice Bergeron	6 875 000 $ (2)
Chris Kreider	6 500 000 $ (3)
Alex DeBrincat	6 400 000 $ (2)
Ryan Ellis	6 250 000 $ (3)
Mikael Granlund	5 750 000 $ (1)
Boone Jenner	3 750 000 $ (1)
Dylan Strome	3 338 333 $ (2)
Carter Hutton	2 750 000 $ (1)
Ryan Withney	2 500 000 $ (1)
Troy Stecher	2 325 000 $ (2)
Cody Eakin	2 250 000 $ (3)
Matt Nieto	1 975 000 $ (2)
Zach Werenski	1 775 000 $ (1)
Vinnie Hinostroza	1 500 000 $ (2)
Andrej Sekera	1 500 000 $ (2)
Anthony Bitetto	700 000 $ (2)
Patrick Marleau	700 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 91 042 333 $
Year 13 : 49 613 333 $
Year 14 : 25 000 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 91 042 333 $
Year 13 : 49 613 333 $
Year 14 : 25 000 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 91 042 333 $
Year 13 : 49 613 333 $
Year 14 : 25 000 000 $
Year 15 : 0 $

Farm Players Salaries
Trevor Daley	316 667 $ (1)
Adam Boqvist	174 417 $ (2)
Denis Gurianov	164 417 $ (2)
Corey Perry	150 000 $ (2)
Michael Hutchinson	130 000 $ (1)
Markus Granlund	130 000 $ (1)
Robert Thomas	117 750 $ (1)
Nicolas Beaudin	113 583 $ (2)
Kieffer Bellows	110 667 $ (1)
Evgeny Svechnikov	107 583 $ (2)
Noah Juulsen	106 333 $ (1)
Tyler Motte	97 500 $ (1)
Mitchell Stephens	91 917 $ (1)
Dillon Dube	91 083 $ (1)
Janne Kuokkanen	89 417 $ (1)
Sonny Milano	87 413 $ (1)
Joachim Blichfeld	79 000 $ (2)
Joe Hicketts	70 000 $ (2)
Oscar Dansk	70 000 $ (1)
Brendan Leipsic	0 $ (0)
Total Farm Players	20
Salary Commitment
Year 12 : 2 297 746 $
Year 13 : 859 000 $
Year 14 : 0 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 218 746 $
Year 13 : 780 000 $
Year 14 : 0 $
Year 15 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - 380 $ - 5 394 - 77,05%
Level 2:	6000 - 325 $ - 4 337 - 72,28%
Level 3:	3000 - 280 $ - 1 963 - 65,44%
Level 4:	4000 - 235 $ - 2 766 - 69,14%
Luxury :	1000 - 999 $ - 999 - 99,95%
Total Capacity :	21000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	15 459 - 73,61%
Average Income per Game	8 494 804 $
Year to Date Revenue	331 297 338 $
Expense
Pro Players Total Salaries	87 518 462 $
Farm Players Total Salaries	1 868 183 $
Coaches Total Salaries	8 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	83 911 752 $
Farm Year To Date Expenses	4 757 305 $
Pro Salary Cap To Date	80 277 578 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	16 989 607 $
Pro Remaining Season Days	14
Pro Expenses Per Days	451 310 $
Pro Estimated Expenses	6 318 340 $
Farm Remaining Season Days	7
Farm Expenses Per Days	24 587 $
Farm Estimated Expenses	172 109 $
Estimated Season Expenses	6 490 449 $
Estimated Season Salary Cap	86 254 444 $
Estimate Under Maximum Salary Cap of 92 638 333 $	6 383 889 $
Estimate Over Minimum Salary Cap of 68 427 333 $	17 827 111 $
Current Bank Account	644 652 593 $
Projected Bank Account	655 151 751 $

Pro Players Salaries
John Tavares	11 000 000 $ (3)
Alex Ovechkin	9 538 462 $ (1)
Mark Stone	9 500 000 $ (1)
John Carlson	8 000 000 $ (2)
Victor Hedman	7 875 000 $ (3)
Dylan Larkin	6 100 000 $ (2)
Tomas Hertl	5 625 000 $ (1)
Mike Hoffman	5 187 500 $ (1)
Matt Murray	3 750 000 $ (2)
Eric Staal	3 500 000 $ (1)
Casey Cizikas (Out of Payroll)	3 350 000 $ (3)
Joel Armia	2 600 000 $ (2)
Jean Ratelle	2 500 000 $ (1)
Artturi Lehkonen	2 400 000 $ (2)
Roman Polak	1 750 000 $ (1)
Petr Mrazek	1 500 000 $ (1)
Johan Larsson	1 475 000 $ (1)
Vladislav Gavrikov	1 350 000 $ (2)
Filip Hronek	913 333 $ (3)
Brandon Carlo	894 167 $ (2)
Ryan Graves	735 000 $ (2)
Derek Grant	700 000 $ (2)
Colton Sissons	625 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 12 : 90 868 462 $
Year 13 : 49 667 500 $
Year 14 : 23 138 333 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 90 868 462 $
Year 13 : 49 667 500 $
Year 14 : 23 138 333 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 90 868 462 $
Year 13 : 49 667 500 $
Year 14 : 23 138 333 $
Year 15 : 0 $

Farm Players Salaries
Marcus Pettersson	402 518 $ (3)
Mattias Janmark	230 000 $ (1)
Michael McLeod	136 333 $ (1)
Jaret Anderson-Dolan	91 333 $ (2)
Josh Mahura	91 083 $ (1)
Jason Robertson	89 417 $ (2)
Zach Nastasiuk	87 167 $ (2)
Isaac Ratcliffe	86 333 $ (2)
Paul Bittner	86 333 $ (2)
Cale Fleury	77 167 $ (1)
Miikka Salomaki	75 000 $ (1)
Mike Reilly	72 500 $ (1)
Jake Dotchin	70 000 $ (2)
Martin Marincin	70 000 $ (1)
Troy Grosenick	70 000 $ (3)
Joseph Blandisi	68 000 $ (1)
Dillon Heatherington	65 000 $ (1)
Total Farm Players	17
Salary Commitment
Year 12 : 1 868 184 $
Year 13 : 983 101 $
Year 14 : 472 518 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 791 017 $
Year 13 : 983 101 $
Year 14 : 472 518 $
Year 15 : 0 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6800 - 405 $ - 6 538 - 96,14%
Level 2:	5350 - 330 $ - 5 237 - 97,89%
Level 3:	3300 - 220 $ - 2 745 - 83,17%
Level 4:	4550 - 165 $ - 4 324 - 95,04%
Luxury :	3000 - 475 $ - 2 081 - 69,35%
Total Capacity :	23000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	20 925 - 90,98%
Average Income per Game	9 354 313 $
Year to Date Revenue	364 818 202 $
Expense
Pro Players Total Salaries	95 356 067 $
Farm Players Total Salaries	2 504 136 $
Coaches Total Salaries	4 100 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	82 751 339 $
Farm Year To Date Expenses	4 290 679 $
Pro Salary Cap To Date	80 794 776 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 708 626 $
Pro Remaining Season Days	14
Pro Expenses Per Days	475 395 $
Pro Estimated Expenses	6 655 530 $
Farm Remaining Season Days	7
Farm Expenses Per Days	22 748 $
Farm Estimated Expenses	159 236 $
Estimated Season Expenses	6 814 766 $
Estimated Season Salary Cap	87 306 904 $
Estimate Under Maximum Salary Cap of 92 638 333 $	5 331 429 $
Estimate Over Minimum Salary Cap of 68 427 333 $	18 879 571 $
Current Bank Account	318 385 435 $
Projected Bank Account	330 279 295 $

Pro Players Salaries
Oliver Ekman-Larsson	8 250 000 $ (1)
Shea Weber	7 857 143 $ (3)
Marc-Edouard Vlasic	7 000 000 $ (1)
Max Pacioretty	7 000 000 $ (2)
Derek Stepan	6 500 000 $ (2)
Joe Pavelski	6 000 000 $ (1)
Darnell Nurse	5 600 000 $ (1)
Jonathan Marchessault	5 000 000 $ (3)
Christian Dvorak	4 450 000 $ (2)
Ian Cole	4 250 000 $ (1)
Adam Larsson	4 166 666 $ (2)
Tanner Pearson	3 750 000 $ (2)
Brendan Gallagher	3 750 000 $ (1)
Brandon Tanev	3 500 000 $ (1)
Phillip Danault	3 083 333 $ (1)
Jonathan Bernier	3 000 000 $ (1)
Steve Yzerman	2 500 000 $ (1)
Mike Smith	2 000 000 $ (1)
Pierre-Edouard Bellemare	1 800 000 $ (2)
Adam Pelech	1 600 000 $ (3)
Nick Ritchie	1 498 925 $ (3)
Mark Barberio (1 Way Contract)	1 450 000 $ (2)
-1 Way Contract Salary Cap :	1 450 000 $
Chris Wagner	1 350 000 $ (3)
Total Pro Players	23
Salary Commitment
Year 12 : 95 356 067 $
Year 13 : 46 422 734 $
Year 14 : 17 306 068 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 95 356 067 $
Year 13 : 46 422 734 $
Year 14 : 17 306 068 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 95 356 067 $
Year 13 : 46 422 734 $
Year 14 : 17 306 068 $
Year 15 : 0 $

Farm Players Salaries
Mikkel Boedker	400 000 $ (3)
Markus Nutivaara	270 000 $ (2)
Brandon Manning	225 000 $ (2)
Tim Schaller	190 000 $ (3)
Cal Foote	142 500 $ (1)
Eric Cornel	92 500 $ (1)
Pat Maroon	90 000 $ (2)
Christian Wolanin	90 000 $ (3)
Taylor Raddysh	89 417 $ (1)
Michael McCarron	87 413 $ (1)
Emile Poirier	86 333 $ (1)
Malcolm Subban	85 000 $ (3)
Korbinian Holzer	85 000 $ (2)
Christian Jaros	80 167 $ (1)
Michael McNiven	71 889 $ (1)
Vitek Vanecek	71 417 $ (1)
Jason Spezza	70 000 $ (2)
Andrew Poturalski	70 000 $ (2)
Andreas Englund	70 000 $ (1)
Dominik Masin	70 000 $ (1)
Antoine Bibeau	67 500 $ (1)
Total Farm Players	21
Salary Commitment
Year 12 : 2 504 136 $
Year 13 : 1 575 000 $
Year 14 : 765 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 414 136 $
Year 13 : 1 485 000 $
Year 14 : 765 000 $
Year 15 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	8100 - 435 $ - 5 382 - 66,44%
Level 2:	6100 - 330 $ - 5 477 - 89,79%
Level 3:	2400 - 238 $ - 2 400 - 100,00%
Level 4:	4400 - 192 $ - 4 262 - 96,86%
Luxury :	2000 - 580 $ - 1 977 - 98,86%
Total Capacity :	23000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	19 498 - 84,77%
Average Income per Game	9 358 785 $
Year to Date Revenue	364 992 615 $
Expense
Pro Players Total Salaries	91 486 250 $
Farm Players Total Salaries	1 635 750 $
Coaches Total Salaries	6 200 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	87 523 414 $
Farm Year To Date Expenses	4 777 591 $
Pro Salary Cap To Date	84 728 258 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 717 570 $
Pro Remaining Season Days	14
Pro Expenses Per Days	460 909 $
Pro Estimated Expenses	6 452 726 $
Farm Remaining Season Days	7
Farm Expenses Per Days	24 423 $
Farm Estimated Expenses	170 961 $
Estimated Season Expenses	6 623 687 $
Estimated Season Salary Cap	90 976 094 $
Estimate Under Maximum Salary Cap of 92 638 333 $	1 662 239 $
Estimate Over Minimum Salary Cap of 68 427 333 $	22 548 761 $
Current Bank Account	643 582 021 $
Projected Bank Account	655 675 904 $

Pro Players Salaries
Anze Kopitar	10 000 000 $ (1)
Leon Draisaitl	8 500 000 $ (3)
Phil Kessel	8 000 000 $ (1)
Marc-Andre Fleury	7 000 000 $ (2)
Brent Seabrook	6 606 250 $ (1)
Alexander Edler	6 000 000 $ (3)
Jeff Petry	5 500 000 $ (2)
Mika Zibanejad	5 350 000 $ (2)
Reilly Smith	5 000 000 $ (3)
Noah Hanifin	4 950 000 $ (1)
Brian Dumoulin	4 100 000 $ (1)
Miro Heiskanen	3 394 166 $ (3)
Carl Hagelin	2 750 000 $ (2)
Anton Khudobin	2 500 000 $ (2)
Pat Lafontaine	2 500 000 $ (1)
Connor Brown	2 100 000 $ (3)
Justin Holl	2 000 000 $ (1)
Cedric Paquette	1 650 000 $ (2)
Henrik Borgstrom	1 491 667 $ (3)
Colton Sceviour	1 200 000 $ (1)
Adrian Kempe	894 167 $ (1)
Total Pro Players	21
Salary Commitment
Year 12 : 91 486 250 $
Year 13 : 51 235 833 $
Year 14 : 26 485 833 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 90 680 000 $
Year 13 : 51 235 833 $
Year 14 : 26 485 833 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 91 486 250 $
Year 13 : 51 235 833 $
Year 14 : 26 485 833 $
Year 15 : 0 $

Farm Players Salaries
Jack Hughes	377 500 $ (2)
Timothy Liljegren	126 333 $ (3)
Casey DeSmith	125 000 $ (1)
Rasmus Kupari	108 167 $ (2)
Christian Djoos	100 000 $ (3)
Jesper Boqvist	92 500 $ (2)
Egor Korshkov	92 500 $ (2)
Eetu Luostarinen	92 500 $ (2)
Carsen Twarynski	92 500 $ (1)
Jordan Kyrou	88 000 $ (1)
Ben Harpur	72 500 $ (2)
Seth Griffith	70 000 $ (1)
Xavier Ouellet	70 000 $ (2)
Stefan Matteau	65 000 $ (1)
Nikita Jevpalovs	63 250 $ (1)
Mark Alt	0 $ (0)
Total Farm Players	16
Salary Commitment
Year 12 : 1 635 750 $
Year 13 : 1 132 000 $
Year 14 : 226 333 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 635 750 $
Year 13 : 1 132 000 $
Year 14 : 226 333 $
Year 15 : 0 $

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hartford Civic Center
Level 1:	7600 - 285 $ - 7 036 - 92,58%
Level 2:	6400 - 275 $ - 5 626 - 87,91%
Level 3:	2600 - 270 $ - 2 402 - 92,40%
Level 4:	4400 - 205 $ - 3 921 - 89,12%
Luxury :	2000 - 650 $ - 1 791 - 89,55%
Total Capacity :	23000
Team Popularity :	100,00%
Income
Home Games Left	2
Average Attendance - %	20 777 - 90,33%
Average Income per Game	8 953 748 $
Year to Date Revenue	349 196 153 $
Expense
Pro Players Total Salaries	83 525 795 $
Farm Players Total Salaries	1 424 583 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	80 099 844 $
Farm Year To Date Expenses	3 008 092 $
Pro Salary Cap To Date	77 770 550 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	17 907 495 $
Pro Remaining Season Days	14
Pro Expenses Per Days	419 638 $
Pro Estimated Expenses	5 874 932 $
Farm Remaining Season Days	7
Farm Expenses Per Days	14 771 $
Farm Estimated Expenses	103 397 $
Estimated Season Expenses	5 978 329 $
Estimated Season Salary Cap	83 474 752 $
Estimate Under Maximum Salary Cap of 92 638 333 $	9 163 581 $
Estimate Over Minimum Salary Cap of 68 427 333 $	15 047 419 $
Current Bank Account	793 045 269 $
Projected Bank Account	804 974 435 $

Pro Players Salaries
Auston Matthews	11 634 000 $ (1)
Evgeni Malkin	9 500 000 $ (1)
Zach Parise	7 538 462 $ (1)
Filip Forsberg	6 000 000 $ (1)
Matt Niskanen	5 750 000 $ (1)
Samuel Girard	5 000 000 $ (3)
Shayne Gostisbehere	4 500 000 $ (2)
David Perron	4 000 000 $ (2)
Darren Helm	3 850 000 $ (2)
Andrei Svechnikov	3 575 000 $ (1)
James Reimer	3 400 000 $ (1)
Brandon Montour	3 387 500 $ (1)
Travis Sanheim	3 250 000 $ (3)
Matt Calvert	2 850 000 $ (1)
Ron Francis	2 500 000 $ (1)
John Gibson	2 300 000 $ (1)
Mikko Rantanen	1 627 500 $ (1)
Erik Gustafsson	1 200 000 $ (1)
Ivan Barbashev	863 333 $ (1)
Warren Foegele	800 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 12 : 83 525 795 $
Year 13 : 20 600 000 $
Year 14 : 8 250 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 79 025 795 $
Year 13 : 16 100 000 $
Year 14 : 8 250 000 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 83 525 795 $
Year 13 : 20 600 000 $
Year 14 : 8 250 000 $
Year 15 : 0 $

Farm Players Salaries
Moritz Seider	177 500 $ (2)
Filip Zadina	174 417 $ (1)
Braydon Coburn	170 000 $ (1)
Kristian Vesalainen	146 083 $ (1)
Henri Jokiharju	127 917 $ (1)
David Gustafsson	92 500 $ (2)
Michael Dipietro	91 083 $ (1)
Dylan Wells	91 083 $ (1)
Zac Dalpe	75 000 $ (2)
Adam Brooks	72 500 $ (1)
Andrew Mangiapane	71 500 $ (1)
Chris Bigras	70 000 $ (1)
Hunter Shinkaruk	65 000 $ (3)
Total Farm Players	13
Salary Commitment
Year 12 : 1 424 583 $
Year 13 : 410 000 $
Year 14 : 65 000 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 1 352 083 $
Year 13 : 410 000 $
Year 14 : 65 000 $
Year 15 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6250 - 450 $ - 4 854 - 77,66%
Level 2:	5500 - 375 $ - 4 136 - 75,19%
Level 3:	2000 - 325 $ - 1 776 - 88,78%
Level 4:	4000 - 225 $ - 3 194 - 79,85%
Luxury :	1250 - 800 $ - 1 230 - 98,38%
Total Capacity :	19000
Team Popularity :	100,00%
Income
Home Games Left	3
Average Attendance - %	15 189 - 79,94%
Average Income per Game	8 502 787 $
Year to Date Revenue	323 105 895 $
Expense
Pro Players Total Salaries	85 740 634 $
Farm Players Total Salaries	2 070 170 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	83 325 761 $
Farm Year To Date Expenses	2 452 572 $
Pro Salary Cap To Date	81 462 361 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	25 508 360 $
Pro Remaining Season Days	14
Pro Expenses Per Days	428 003 $
Pro Estimated Expenses	5 992 042 $
Farm Remaining Season Days	7
Farm Expenses Per Days	15 506 $
Farm Estimated Expenses	108 542 $
Estimated Season Expenses	6 100 584 $
Estimated Season Salary Cap	87 317 819 $
Estimate Under Maximum Salary Cap of 92 638 333 $	5 320 514 $
Estimate Over Minimum Salary Cap of 68 427 333 $	18 890 486 $
Current Bank Account	602 179 440 $
Projected Bank Account	621 587 216 $

Pro Players Salaries
Jakub Voracek	8 250 000 $ (3)
Evander Kane	7 000 000 $ (1)
William Nylander	6 962 366 $ (3)
Travis Zajac	5 750 000 $ (2)
Duncan Keith	5 550 769 $ (1)
Brady Skjei	5 250 000 $ (1)
Jason Demers	4 500 000 $ (2)
Jordan Binnington	4 400 000 $ (1)
Olli Maatta	4 083 333 $ (2)
Alec Martinez	4 000 000 $ (2)
Jimmy Howard	4 000 000 $ (2)
Dominik Kahun	3 775 000 $ (1)
Elias Pettersson	3 775 000 $ (1)
Michael Grabner	3 350 000 $ (1)
Jack Johnson	3 250 000 $ (1)
Leo Komarov	3 000 000 $ (2)
Guillaume Latendresse	2 500 000 $ (1)
Scott Laughton	2 300 000 $ (3)
Mikhail Sergachev	1 744 166 $ (2)
Robby Fabbri	900 000 $ (1)
Teddy Blueger	750 000 $ (2)
Carter Verhaeghe	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 12 : 85 740 634 $
Year 13 : 45 339 865 $
Year 14 : 17 512 366 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 85 740 634 $
Year 13 : 45 339 865 $
Year 14 : 17 512 366 $
Year 15 : 0 $
Salary Cap with 1 Way Contract
Year 12 : 85 740 634 $
Year 13 : 45 339 865 $
Year 14 : 17 512 366 $
Year 15 : 0 $

Farm Players Salaries
Jay Beagle	300 000 $ (2)
Olli Juolevi	191 333 $ (1)
Scott Harrington	163 333 $ (1)
Austin Czarnik	125 000 $ (2)
Jujhar Khaira	120 000 $ (3)
Brett Ritchie	100 000 $ (2)
Rasmus Asplund	92 500 $ (1)
Gustav Lindstrom	92 500 $ (2)
Jansen Harkins	92 500 $ (3)
Filip Gustavsson	91 083 $ (3)
Alex Alexeyev	89 417 $ (2)
Rasmus Sandin	89 417 $ (1)
Nicolas Hague	86 333 $ (2)
Mac Hollowell	79 977 $ (2)
Josef Korenar	72 333 $ (1)
Justin Bailey	71 500 $ (1)
Philippe Desrosiers	71 500 $ (1)
Calvin Thurkauf	71 444 $ (3)
Jonny Brodzinski	70 000 $ (2)
Jordan Schmaltz (Out of Payroll)	70 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 12 : 2 140 170 $
Year 13 : 1 318 254 $
Year 14 : 375 027 $
Year 15 : 0 $
Salary Average Commitment
Year 12 : 2 015 170 $
Year 13 : 1 193 254 $
Year 14 : 375 027 $
Year 15 : 0 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 92 638 333 $ Available Cap Space	Over Minimum of 68 427 333 $	Pro Players	Farm Players	Total Players
Avalanche	328 731 163 $	82 639 967 $	9 998 366 $	14 212 634 $	23	15	38
Blackhawks	685 603 078 $	75 469 464 $	17 168 869 $	7 042 131 $	21	25	46
Blues	620 500 567 $	86 086 783 $	6 551 550 $	17 659 450 $	22	15	37
Bruins	356 503 266 $	86 378 292 $	6 260 041 $	17 950 959 $	20	14	34
Canadiens	463 553 165 $	76 025 570 $	16 612 763 $	7 598 237 $	23	23	46
Canucks	576 178 540 $	85 357 973 $	7 280 360 $	16 930 640 $	22	22	44
Capitals	598 959 941 $	75 784 382 $	16 853 951 $	7 357 049 $	22	12	34
Devils	516 280 370 $	79 999 884 $	12 638 449 $	11 572 551 $	23	21	44
Ducks	551 430 935 $	83 530 477 $	9 107 856 $	15 103 144 $	21	20	41
Flames	384 958 685 $	86 313 029 $	6 325 304 $	17 885 696 $	20	23	43
Flyers	636 398 070 $	84 453 790 $	8 184 543 $	16 026 457 $	21	21	42
Islanders	658 842 039 $	84 446 037 $	8 192 296 $	16 018 704 $	20	25	45
Jets	331 223 110 $	90 646 682 $	1 991 651 $	22 219 349 $	20	18	38
Kings	655 309 935 $	88 236 740 $	4 401 593 $	19 809 407 $	22	23	45
Lightning	514 244 028 $	89 559 547 $	3 078 786 $	21 132 214 $	21	22	43
MapleLeafs	921 233 700 $	73 285 478 $	19 352 855 $	4 858 145 $	20	23	43
Nordiques	697 484 463 $	86 014 703 $	6 623 630 $	17 587 370 $	23	9	32
Oilers	367 814 169 $	71 254 634 $	21 383 699 $	2 827 301 $	21	19	40
Penguins	412 198 735 $	88 755 765 $	3 882 568 $	20 328 432 $	21	20	41
Rangers	644 652 593 $	86 254 444 $	6 383 889 $	17 827 111 $	23	17	40
RedWings	318 385 435 $	87 306 904 $	5 331 429 $	18 879 571 $	23	21	44
Sabres	643 582 021 $	90 976 094 $	1 662 239 $	22 548 761 $	21	16	37
Whalers	793 045 269 $	83 474 752 $	9 163 581 $	15 047 419 $	20	13	33
Wild	602 179 440 $	87 317 819 $	5 320 514 $	18 890 486 $	22	20	42

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 - %