LCHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	6700 - 95 $ - 6 191 - 92,41%
Level 2:	5900 - 83 $ - 5 310 - 90,00%
Level 3:	3500 - 71 $ - 3 150 - 90,00%
Level 4:	2400 - 59 $ - 2 276 - 94,85%
Luxury :	1500 - 120 $ - 1 431 - 95,38%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 367 - 68,37%
Farm Level 2:	1000 - 25 $ - 954 - 95,36%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 358 - 91,79%
Average Income per Game	2 135 187 $
Year to Date Revenue	87 542 683 $
Farm
Home Games Left	0
Average Attendance - %	2 321 - 77,37%
Average Income per Game	115 258 $
Year to Date Revenue	4 725 565 $
Expense
Pro Players Total Salaries	60 850 000 $
Farm Players Total Salaries	2 698 751 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	62 558 900 $
Farm Year To Date Expenses	3 686 395 $
Pro Salary Cap To Date	60 558 884 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	413 487 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 863 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	60 558 884 $
Estimate Under Maximum Salary Cap of 90 000 000 $	29 441 116 $
Estimate Over Minimum Salary Cap of 45 000 000 $	15 558 884 $
Current Bank Account	29 227 262 $
Projected Bank Account	29 227 262 $

Pro Players Salaries
Ilya Kovalchuk	7 000 000 $ (2)
-Salary Remaining :	0 $
T.J. Oshie	5 500 000 $ (2)
-Salary Remaining :	0 $
Jeff Carter	5 000 000 $ (3)
-Salary Remaining :	0 $
Blake Wheeler	5 000 000 $ (2)
-Salary Remaining :	0 $
Evgeny Kuznetsov	4 250 000 $ (2)
-Salary Remaining :	0 $
Karl Alzner	3 750 000 $ (2)
-Salary Remaining :	0 $
Reid Boucher	3 000 000 $ (3)
-Salary Remaining :	0 $
Semyon Varlamov	3 000 000 $ (3)
-Salary Remaining :	0 $
Peter Holland	2 500 000 $ (1)
-Salary Remaining :	0 $
Matt Bartkowski	2 500 000 $ (1)
-Salary Remaining :	0 $
Michal Neuvirth	2 500 000 $ (3)
-Salary Remaining :	0 $
Jason Zucker	2 450 000 $ (1)
-Salary Remaining :	0 $
Chris Tierney	2 000 000 $ (1)
-Salary Remaining :	0 $
Sven Baertschi	2 000 000 $ (2)
-Salary Remaining :	0 $
Eric Gelinas	2 000 000 $ (1)
-Salary Remaining :	0 $
Dimitri Kalinin	1 500 000 $ (3)
-Salary Remaining :	0 $
Derrick Pouliot	1 500 000 $ (1)
-Salary Remaining :	0 $
Nathan Beaulieu	1 500 000 $ (3)
-Salary Remaining :	0 $
Ben Hutton	1 100 000 $ (2)
-Salary Remaining :	0 $
Maxim Kondratiev	1 000 000 $ (3)
-Salary Remaining :	0 $
Noel Acciari	900 000 $ (2)
-Salary Remaining :	0 $
Sergei Kalinin	900 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 15 : 60 850 000 $
Year 16 : 47 000 000 $
Year 17 : 17 500 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 2 500 000 $
Year 16 : 2 500 000 $
Year 17 : 2 500 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 60 850 000 $
Year 16 : 47 000 000 $
Year 17 : 17 500 000 $
Year 18 : 0 $

Farm Players Salaries
Thatcher Demko	294 167 $ (1)
Salary Remaining :	0 $
Christian Dvorak	200 000 $ (3)
Salary Remaining :	0 $
Lias Andersson	177 500 $ (1)
Salary Remaining :	0 $
Jesper Fast	150 000 $ (2)
Salary Remaining :	0 $
Kevan Miller	135 000 $ (1)
Salary Remaining :	0 $
Jeff Zatkoff	125 000 $ (1)
Salary Remaining :	0 $
Anders Bjork	106 667 $ (1)
Salary Remaining :	0 $
Joey Anderson	92 500 $ (2)
Salary Remaining :	0 $
Ville Heinola	92 500 $ (3)
Salary Remaining :	0 $
Zach Trotman	90 000 $ (1)
Salary Remaining :	0 $
Marcus Hogberg	85 000 $ (2)
Salary Remaining :	0 $
Jani Hakanpaa	85 000 $ (2)
Salary Remaining :	0 $
Lean Bergmann	83 667 $ (3)
Salary Remaining :	0 $
Ivan Barbashev	80 000 $ (3)
Salary Remaining :	0 $
Karson Kuhlman	75 000 $ (2)
Salary Remaining :	0 $
William Lagesson	74 167 $ (3)
Salary Remaining :	0 $
Connor Clifton	72 500 $ (2)
Salary Remaining :	0 $
Samuel Blais	70 083 $ (2)
Salary Remaining :	0 $
Dylan McIlrath	70 000 $ (2)
Salary Remaining :	0 $
Andy Welinski	65 000 $ (1)
Salary Remaining :	0 $
Christian Djoos	65 000 $ (1)
Salary Remaining :	0 $
Chris Driedger	65 000 $ (1)
Salary Remaining :	0 $
Stefan Matteau	57 500 $ (1)
Salary Remaining :	0 $
Jack Roslovic	57 500 $ (3)
Salary Remaining :	0 $
Kevin Gravel	57 500 $ (2)
Salary Remaining :	0 $
Martin Frk	57 500 $ (3)
Salary Remaining :	0 $
Taylor Leier	57 500 $ (2)
Salary Remaining :	0 $
David Warsofsky	57 500 $ (3)
Salary Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 15 : 2 698 751 $
Year 16 : 1 517 917 $
Year 17 : 702 834 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 783 751 $
Year 16 : 1 017 917 $
Year 17 : 422 834 $
Year 18 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6500 - 105 $ - 5 850 - 90,00%
Level 2:	5000 - 93 $ - 4 500 - 90,00%
Level 3:	3000 - 76 $ - 2 700 - 90,00%
Level 4:	2000 - 62 $ - 1 991 - 99,53%
Luxury :	1500 - 120 $ - 1 424 - 94,95%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 45 $ - 1 434 - 71,70%
Farm Level 2:	1000 - 25 $ - 962 - 96,23%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 465 - 91,47%
Average Income per Game	2 099 234 $
Year to Date Revenue	86 068 592 $
Farm
Home Games Left	0
Average Attendance - %	2 396 - 79,88%
Average Income per Game	119 597 $
Year to Date Revenue	4 903 494 $
Expense
Pro Players Total Salaries	72 650 000 $
Farm Players Total Salaries	2 574 918 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	77 531 540 $
Farm Year To Date Expenses	3 091 144 $
Pro Salary Cap To Date	72 531 646 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	510 855 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 838 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	72 531 646 $
Estimate Under Maximum Salary Cap of 90 000 000 $	17 468 354 $
Estimate Over Minimum Salary Cap of 45 000 000 $	27 531 646 $
Current Bank Account	40 794 999 $
Projected Bank Account	40 794 999 $

Pro Players Salaries
Sidney Crosby	8 000 000 $ (3)
-Salary Remaining :	0 $
Devan Dubnyk	6 000 000 $ (1)
-Salary Remaining :	0 $
Phil Kessel	6 000 000 $ (3)
-Salary Remaining :	0 $
William Karlsson	5 000 000 $ (1)
-Salary Remaining :	0 $
Alexander Semin	5 000 000 $ (2)
-Salary Remaining :	0 $
Niklas Hjalmarsson	5 000 000 $ (2)
-Salary Remaining :	0 $
Cam Atkinson	4 000 000 $ (2)
-Salary Remaining :	0 $
Jared Spurgeon	4 000 000 $ (3)
-Salary Remaining :	0 $
Jonathan Marchessault	4 000 000 $ (1)
-Salary Remaining :	0 $
Andrew Shaw	4 000 000 $ (1)
-Salary Remaining :	0 $
Drew Shore	3 750 000 $ (1)
-Salary Remaining :	0 $
Kevin Connauton	3 000 000 $ (3)
-Salary Remaining :	0 $
Korbinian Holzer	2 750 000 $ (1)
-Salary Remaining :	0 $
Jeff Skinner	2 500 000 $ (2)
-Salary Remaining :	0 $
Brian Elliott	2 000 000 $ (3)
-Salary Remaining :	0 $
Adam McQuaid	1 850 000 $ (3)
-Salary Remaining :	0 $
Cody McLeod	1 300 000 $ (1)
-Salary Remaining :	0 $
Trevor Van Riemsdyk	1 250 000 $ (1)
-Salary Remaining :	0 $
Magnus Paajarvi	1 250 000 $ (1)
-Salary Remaining :	0 $
Zach Redmond	1 100 000 $ (1)
-Salary Remaining :	0 $
Vladimir Sobotka	900 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 15 : 72 650 000 $
Year 16 : 42 250 000 $
Year 17 : 25 750 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 6 000 000 $
Year 16 : 6 000 000 $
Year 17 : 6 000 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 72 650 000 $
Year 16 : 42 250 000 $
Year 17 : 25 750 000 $
Year 18 : 0 $

Farm Players Salaries
Brandon Carlo	200 000 $ (3)
Salary Remaining :	0 $
Kyle Connor	200 000 $ (3)
Salary Remaining :	0 $
Tristan Jarry	200 000 $ (3)
Salary Remaining :	0 $
Martin Necas	146 250 $ (1)
Salary Remaining :	0 $
Travis Sanheim	129 417 $ (1)
Salary Remaining :	0 $
Christian Folin	100 000 $ (1)
Salary Remaining :	0 $
Steven Kampfer	100 000 $ (2)
Salary Remaining :	0 $
Dylan Gambrell	92 500 $ (2)
Salary Remaining :	0 $
Zach Aston-Reese	92 500 $ (1)
Salary Remaining :	0 $
Anthony Cirelli	92 500 $ (1)
Salary Remaining :	0 $
Quinn Hughes	91 667 $ (2)
Salary Remaining :	0 $
Andrew Copp	90 000 $ (2)
Salary Remaining :	0 $
Roland McKeown	89 417 $ (1)
Salary Remaining :	0 $
Dennis Cholowski	89 417 $ (2)
Salary Remaining :	0 $
Brett Ritchie	80 000 $ (1)
Salary Remaining :	0 $
Otto Koivula	78 667 $ (3)
Salary Remaining :	0 $
Carsen Twarynski	77 583 $ (3)
Salary Remaining :	0 $
Jake Evans	75 000 $ (3)
Salary Remaining :	0 $
Alex Biega	70 000 $ (1)
Salary Remaining :	0 $
Zach Sanford	70 000 $ (3)
Salary Remaining :	0 $
Mackenzie MacEachern	65 000 $ (2)
Salary Remaining :	0 $
Greg McKegg (Out of Payroll)	57 500 $ (1)
Salary Remaining :	0 $
Vladislav Kamenev	57 500 $ (1)
Salary Remaining :	0 $
Luke Witkowski	57 500 $ (3)
Salary Remaining :	0 $
Christopher DiDomenico	57 500 $ (2)
Salary Remaining :	0 $
Frederik Gauthier	57 500 $ (2)
Salary Remaining :	0 $
Connor Brickley	57 500 $ (2)
Salary Remaining :	0 $
Edward Pasquale	57 500 $ (1)
Salary Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 15 : 2 632 418 $
Year 16 : 1 659 834 $
Year 17 : 958 750 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 522 418 $
Year 16 : 799 834 $
Year 17 : 288 750 $
Year 18 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	7300 - 95 $ - 6 616 - 90,63%
Level 2:	5700 - 84 $ - 5 130 - 90,00%
Level 3:	2800 - 75 $ - 2 533 - 90,45%
Level 4:	2000 - 63 $ - 2 000 - 99,98%
Luxury :	1600 - 120 $ - 1 496 - 93,48%
Total Capacity :	19400
Farm
Farm Level 1:	2000 - 45 $ - 1 394 - 69,70%
Farm Level 2:	1000 - 25 $ - 955 - 95,46%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 774 - 91,62%
Average Income per Game	2 130 158 $
Year to Date Revenue	87 336 481 $
Farm
Home Games Left	0
Average Attendance - %	2 349 - 78,29%
Average Income per Game	116 901 $
Year to Date Revenue	4 792 950 $
Expense
Pro Players Total Salaries	65 875 000 $
Farm Players Total Salaries	2 285 997 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 092 083 $
Farm Year To Date Expenses	5 162 689 $
Pro Salary Cap To Date	65 092 075 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	439 967 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	34 103 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	65 092 075 $
Estimate Under Maximum Salary Cap of 90 000 000 $	24 907 925 $
Estimate Over Minimum Salary Cap of 45 000 000 $	20 092 075 $
Current Bank Account	50 143 550 $
Projected Bank Account	50 143 550 $

Pro Players Salaries
Gabriel Landeskog	5 500 000 $ (1)
-Salary Remaining :	0 $
Ryan Suter	5 000 000 $ (3)
-Salary Remaining :	0 $
Derek Roy	5 000 000 $ (2)
-Salary Remaining :	0 $
Andrew Cogliano	5 000 000 $ (1)
-Salary Remaining :	0 $
Carey Price	4 000 000 $ (3)
-Salary Remaining :	0 $
David Pastrnak	4 000 000 $ (1)
-Salary Remaining :	0 $
Brad Richardson	4 000 000 $ (2)
-Salary Remaining :	0 $
Michael Stone	3 750 000 $ (3)
-Salary Remaining :	0 $
Brandon Saad	3 500 000 $ (2)
-Salary Remaining :	0 $
Seth Jones	3 500 000 $ (3)
-Salary Remaining :	0 $
David Savard	3 500 000 $ (1)
-Salary Remaining :	0 $
Carl Hagelin	3 000 000 $ (2)
-Salary Remaining :	0 $
Ryan Murray	3 000 000 $ (3)
-Salary Remaining :	0 $
Linden Vey	3 000 000 $ (1)
-Salary Remaining :	0 $
Jori Lehtera	3 000 000 $ (1)
-Salary Remaining :	0 $
Chad Johnson	2 500 000 $ (1)
-Salary Remaining :	0 $
Jake McCabe	1 250 000 $ (1)
-Salary Remaining :	0 $
Keith Kinkaid	1 000 000 $ (3)
-Salary Remaining :	0 $
Curtis McKenzie	1 000 000 $ (1)
-Salary Remaining :	0 $
Nate Thompson	800 000 $ (1)
-Salary Remaining :	0 $
Barclay Goodrow	575 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 15 : 65 875 000 $
Year 16 : 35 750 000 $
Year 17 : 20 250 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 2 950 000 $
Year 16 : 1 000 000 $
Year 17 : 1 000 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 65 875 000 $
Year 16 : 35 750 000 $
Year 17 : 20 250 000 $
Year 18 : 0 $

Farm Players Salaries
Filip Chytil	127 500 $ (1)
Salary Remaining :	0 $
Marko Dano	100 000 $ (1)
Salary Remaining :	0 $
Richard Panik	100 000 $ (1)
Salary Remaining :	0 $
Rudolfs Balcers	92 500 $ (2)
Salary Remaining :	0 $
Oliver Wahlstrom	92 500 $ (3)
Salary Remaining :	0 $
Igor Ozhiganov	92 500 $ (2)
Salary Remaining :	0 $
Andreas Borgman	92 500 $ (1)
Salary Remaining :	0 $
Ilya Lyubushkin	92 500 $ (2)
Salary Remaining :	0 $
Brandon Gignac	92 500 $ (2)
Salary Remaining :	0 $
Mark Barberio	90 000 $ (3)
Salary Remaining :	0 $
Martin Kaut	89 417 $ (3)
Salary Remaining :	0 $
Kyle Capobianco	89 417 $ (1)
Salary Remaining :	0 $
Elvis Merzlikins	87 413 $ (3)
Salary Remaining :	0 $
Michael Dipietro	82 583 $ (2)
Salary Remaining :	0 $
Zack MacEwen	82 500 $ (3)
Salary Remaining :	0 $
Warren Foegele	80 000 $ (1)
Salary Remaining :	0 $
Cale Fleury	77 167 $ (3)
Salary Remaining :	0 $
Joni Ortio	70 000 $ (1)
Salary Remaining :	0 $
Stefan Noesen	70 000 $ (1)
Salary Remaining :	0 $
Dominik Simon	60 000 $ (2)
Salary Remaining :	0 $
Rasmus Andersson	60 000 $ (3)
Salary Remaining :	0 $
Brendan Leipsic	60 000 $ (2)
Salary Remaining :	0 $
Scott Harrington	60 000 $ (1)
Salary Remaining :	0 $
Anton Blidh	57 500 $ (1)
Salary Remaining :	0 $
Petteri Lindbohm	57 500 $ (1)
Salary Remaining :	0 $
J.T. Brown	57 500 $ (3)
Salary Remaining :	0 $
Michael Sgarbossa	57 500 $ (1)
Salary Remaining :	0 $
Blake Pietila	57 500 $ (2)
Salary Remaining :	0 $
Colin Blackwell	57 500 $ (3)
Salary Remaining :	0 $
Total Farm Players	29
Salary Commitment
Year 15 : 2 285 996 $
Year 16 : 1 324 080 $
Year 17 : 693 997 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 673 496 $
Year 16 : 1 054 080 $
Year 17 : 543 997 $
Year 18 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	6500 - 97 $ - 5 850 - 90,00%
Level 2:	5700 - 85 $ - 5 130 - 90,00%
Level 3:	4000 - 76 $ - 3 600 - 90,00%
Level 4:	2200 - 65 $ - 2 083 - 94,70%
Luxury :	1500 - 115 $ - 1 430 - 95,34%
Total Capacity :	19900
Farm
Farm Level 1:	2000 - 35 $ - 1 975 - 98,76%
Farm Level 2:	1000 - 25 $ - 974 - 97,41%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 093 - 90,92%
Average Income per Game	2 160 463 $
Year to Date Revenue	88 578 968 $
Farm
Home Games Left	0
Average Attendance - %	2 949 - 98,31%
Average Income per Game	126 205 $
Year to Date Revenue	5 174 412 $
Expense
Pro Players Total Salaries	66 400 000 $
Farm Players Total Salaries	2 584 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 910 863 $
Farm Year To Date Expenses	3 030 309 $
Pro Salary Cap To Date	65 410 808 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	446 711 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 897 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	65 410 808 $
Estimate Under Maximum Salary Cap of 90 000 000 $	24 589 192 $
Estimate Over Minimum Salary Cap of 45 000 000 $	20 410 808 $
Current Bank Account	24 212 468 $
Projected Bank Account	24 212 468 $

Pro Players Salaries
Connor McDavid	5 000 000 $ (2)
-Salary Remaining :	0 $
Ryan Getzlaf	5 000 000 $ (3)
-Salary Remaining :	0 $
Andrej Meszaros	5 000 000 $ (1)
-Salary Remaining :	0 $
Brad Marchand	5 000 000 $ (3)
-Salary Remaining :	0 $
Sergei Bobrovsky	5 000 000 $ (3)
-Salary Remaining :	0 $
Brandon Yip	4 500 000 $ (2)
-Salary Remaining :	0 $
Justin Abdelkader	4 000 000 $ (1)
-Salary Remaining :	0 $
Alexander Radulov	4 000 000 $ (3)
-Salary Remaining :	0 $
Dougie Hamilton	4 000 000 $ (2)
-Salary Remaining :	0 $
Viktor Arvidsson	3 000 000 $ (2)
-Salary Remaining :	0 $
Darnell Nurse	3 000 000 $ (2)
-Salary Remaining :	0 $
Andrej Nestrasil	2 500 000 $ (1)
-Salary Remaining :	0 $
Patrick Wiercioch	2 500 000 $ (1)
-Salary Remaining :	0 $
Chris Conner	2 000 000 $ (1)
-Salary Remaining :	0 $
Jhonas Enroth	2 000 000 $ (1)
-Salary Remaining :	0 $
Mikhail Grigorenko	2 000 000 $ (2)
-Salary Remaining :	0 $
Tyler Myers	1 850 000 $ (3)
-Salary Remaining :	0 $
Leo Komarov	1 800 000 $ (1)
-Salary Remaining :	0 $
Connor Murphy	1 750 000 $ (3)
-Salary Remaining :	0 $
Blake Comeau	1 500 000 $ (3)
-Salary Remaining :	0 $
Brian Gibbons	1 000 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 15 : 66 400 000 $
Year 16 : 45 600 000 $
Year 17 : 24 100 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 575 000 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 66 400 000 $
Year 16 : 45 600 000 $
Year 17 : 24 100 000 $
Year 18 : 0 $

Farm Players Salaries
Linus Ullmark	250 000 $ (2)
Salary Remaining :	0 $
Josh Anderson	200 000 $ (2)
Salary Remaining :	0 $
Jake Virtanen	150 000 $ (2)
Salary Remaining :	0 $
Erik Brannstrom	137 500 $ (2)
Salary Remaining :	0 $
Jonathon Blum	125 000 $ (2)
Salary Remaining :	0 $
Dalton Prout	125 000 $ (3)
Salary Remaining :	0 $
Robert Thomas	120 833 $ (2)
Salary Remaining :	0 $
Robert Bortuzzo	100 000 $ (2)
Salary Remaining :	0 $
Pavel Buchnevich	100 000 $ (3)
Salary Remaining :	0 $
Oscar Dansk	92 500 $ (1)
Salary Remaining :	0 $
Carl Dahlstrom	92 500 $ (1)
Salary Remaining :	0 $
Alex DeBrincat	89 417 $ (1)
Salary Remaining :	0 $
Gilles Senn	81 750 $ (3)
Salary Remaining :	0 $
Troy Stecher	80 000 $ (3)
Salary Remaining :	0 $
Andrew Mangiapane	75 000 $ (2)
Salary Remaining :	0 $
Jaret Anderson-Dolan	74 500 $ (2)
Salary Remaining :	0 $
Ryan Lomberg	72 500 $ (3)
Salary Remaining :	0 $
Miles Wood	70 000 $ (3)
Salary Remaining :	0 $
Jason Dickinson	70 000 $ (2)
Salary Remaining :	0 $
Nicklas Jensen	70 000 $ (2)
Salary Remaining :	0 $
Mike Reilly	60 000 $ (2)
Salary Remaining :	0 $
Jon Gillies	60 000 $ (3)
Salary Remaining :	0 $
Aaron Ness	57 500 $ (3)
Salary Remaining :	0 $
Kevin Porter	57 500 $ (2)
Salary Remaining :	0 $
Tom Pyatt	57 500 $ (3)
Salary Remaining :	0 $
Jordan Nolan	57 500 $ (2)
Salary Remaining :	0 $
Patrick Russell	57 500 $ (2)
Salary Remaining :	0 $
Total Farm Players	27
Salary Commitment
Year 15 : 2 584 000 $
Year 16 : 2 309 583 $
Year 17 : 704 250 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 124 000 $
Year 16 : 849 583 $
Year 17 : 269 250 $
Year 18 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - 88 $ - 5 916 - 98,59%
Level 2:	5000 - 74 $ - 4 929 - 98,58%
Level 3:	3500 - 65 $ - 3 176 - 90,74%
Level 4:	2000 - 50 $ - 2 000 - 100,00%
Luxury :	1500 - 115 $ - 1 445 - 96,34%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 45 $ - 1 394 - 69,72%
Farm Level 2:	1000 - 25 $ - 974 - 97,38%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 466 - 97,03%
Average Income per Game	1 860 373 $
Year to Date Revenue	76 275 310 $
Farm
Home Games Left	0
Average Attendance - %	2 368 - 78,94%
Average Income per Game	117 579 $
Year to Date Revenue	4 820 753 $
Expense
Pro Players Total Salaries	66 150 000 $
Farm Players Total Salaries	2 590 500 $
Coaches Total Salaries	10 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 883 373 $
Farm Year To Date Expenses	7 515 716 $
Pro Salary Cap To Date	65 883 339 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	468 092 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	48 971 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	65 883 339 $
Estimate Under Maximum Salary Cap of 90 000 000 $	24 116 661 $
Estimate Over Minimum Salary Cap of 45 000 000 $	20 883 339 $
Current Bank Account	22 974 977 $
Projected Bank Account	22 974 977 $

Pro Players Salaries
Patrick Marleau	7 500 000 $ (1)
-Salary Remaining :	0 $
Marc-Andre Fleury	6 000 000 $ (3)
-Salary Remaining :	0 $
Craig Anderson	5 000 000 $ (1)
-Salary Remaining :	0 $
Wayne Simmonds	5 000 000 $ (4)
-Salary Remaining :	0 $
David Backes	4 250 000 $ (2)
-Salary Remaining :	0 $
Roman Cervenka	4 000 000 $ (2)
-Salary Remaining :	0 $
Max Domi	4 000 000 $ (2)
-Salary Remaining :	0 $
Matt Read	4 000 000 $ (2)
-Salary Remaining :	0 $
Sam Gagner	4 000 000 $ (5)
-Salary Remaining :	0 $
Andrew MacDonald	3 000 000 $ (3)
-Salary Remaining :	0 $
Jason Demers	2 650 000 $ (1)
-Salary Remaining :	0 $
Matthew Tkachuk	2 500 000 $ (3)
-Salary Remaining :	0 $
Brandon Pirri	2 500 000 $ (1)
-Salary Remaining :	0 $
Jordie Benn	2 000 000 $ (1)
-Salary Remaining :	0 $
Carl Gunnarsson	2 000 000 $ (3)
-Salary Remaining :	0 $
Zach Werenski	2 000 000 $ (3)
-Salary Remaining :	0 $
Andrew Ebbett	1 500 000 $ (1)
-Salary Remaining :	0 $
Joakim Nordstrom	1 500 000 $ (1)
-Salary Remaining :	0 $
Stephen Johns	1 500 000 $ (2)
-Salary Remaining :	0 $
Tye McGinn	1 250 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 15 : 66 150 000 $
Year 16 : 42 250 000 $
Year 17 : 24 500 000 $
Year 18 : 9 000 000 $
Salary Average Commitment
Year 15 : 3 150 000 $
Year 16 : 2 000 000 $
Year 17 : 2 000 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 66 150 000 $
Year 16 : 42 250 000 $
Year 17 : 24 500 000 $
Year 18 : 9 000 000 $

Farm Players Salaries
Scott Darling	300 000 $ (4)
Salary Remaining :	0 $
Daniel Winnik	140 000 $ (1)
Salary Remaining :	0 $
Derek Forbort	125 000 $ (2)
Salary Remaining :	0 $
Dylan Olsen	125 000 $ (1)
Salary Remaining :	0 $
Collin Delia	100 000 $ (2)
Salary Remaining :	0 $
Brett Howden	92 500 $ (2)
Salary Remaining :	0 $
Jesperi Kotkaniemi	92 500 $ (2)
Salary Remaining :	0 $
Andreas Johnsson	92 500 $ (2)
Salary Remaining :	0 $
Mikhail Vorobyev	92 500 $ (2)
Salary Remaining :	0 $
Mikey Anderson	92 500 $ (3)
Salary Remaining :	0 $
Adam Gaudette	91 667 $ (2)
Salary Remaining :	0 $
Matt Tennyson	90 000 $ (3)
Salary Remaining :	0 $
Sam Steel	86 333 $ (2)
Salary Remaining :	0 $
Jason Bacashihua	80 000 $ (3)
Salary Remaining :	0 $
Artturi Lehkonen	80 000 $ (3)
Salary Remaining :	0 $
Travis Boyd	80 000 $ (2)
Salary Remaining :	0 $
Alex Lyon	75 000 $ (1)
Salary Remaining :	0 $
Brandon Manning	70 000 $ (3)
Salary Remaining :	0 $
Jyrki Jokipakka	70 000 $ (1)
Salary Remaining :	0 $
Dalton Smith	70 000 $ (3)
Salary Remaining :	0 $
Nate Prosser	70 000 $ (3)
Salary Remaining :	0 $
Gerald Mayhew	70 000 $ (3)
Salary Remaining :	0 $
Tom Kuhnhackl	60 000 $ (2)
Salary Remaining :	0 $
Andy Andreoff	57 500 $ (1)
Salary Remaining :	0 $
Iiro Pakarinen	57 500 $ (1)
Salary Remaining :	0 $
Colin Mcdonald	57 500 $ (1)
Salary Remaining :	0 $
Jacob Larsson	57 500 $ (3)
Salary Remaining :	0 $
Brian Flynn	57 500 $ (1)
Salary Remaining :	0 $
Micheal Haley	57 500 $ (2)
Salary Remaining :	0 $
Total Farm Players	29
Salary Commitment
Year 15 : 2 590 500 $
Year 16 : 1 950 500 $
Year 17 : 980 000 $
Year 18 : 300 000 $
Salary Average Commitment
Year 15 : 1 590 500 $
Year 16 : 1 145 500 $
Year 17 : 360 000 $
Year 18 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - 85 $ - 5 913 - 98,56%
Level 2:	5000 - 73 $ - 4 944 - 98,88%
Level 3:	2000 - 61 $ - 2 000 - 100,00%
Level 4:	4000 - 50 $ - 3 200 - 80,00%
Luxury :	1000 - 115 $ - 1 000 - 100,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 964 - 98,19%
Farm Level 2:	1000 - 25 $ - 972 - 97,21%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 058 - 94,76%
Average Income per Game	1 726 969 $
Year to Date Revenue	70 805 720 $
Farm
Home Games Left	0
Average Attendance - %	2 936 - 97,86%
Average Income per Game	125 597 $
Year to Date Revenue	5 149 470 $
Expense
Pro Players Total Salaries	65 850 000 $
Farm Players Total Salaries	3 031 579 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 704 551 $
Farm Year To Date Expenses	3 520 074 $
Pro Salary Cap To Date	65 704 652 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	466 118 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 784 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	65 704 652 $
Estimate Under Maximum Salary Cap of 90 000 000 $	24 295 348 $
Estimate Over Minimum Salary Cap of 45 000 000 $	20 704 652 $
Current Bank Account	1 778 470 $
Projected Bank Account	1 778 470 $

Pro Players Salaries
Robin Lehner	5 000 000 $ (1)
-Salary Remaining :	0 $
Michael Grabner	5 000 000 $ (3)
-Salary Remaining :	0 $
Pavel Datsyuk	5 000 000 $ (2)
-Salary Remaining :	0 $
Justin Schultz	5 000 000 $ (5)
-Salary Remaining :	0 $
Nick Holden	4 500 000 $ (2)
-Salary Remaining :	0 $
Tyler Johnson	4 500 000 $ (5)
-Salary Remaining :	0 $
Alexei Emelin	4 000 000 $ (1)
-Salary Remaining :	0 $
Jean-Gabriel Pageau	4 000 000 $ (2)
-Salary Remaining :	0 $
Vladislav Namestnikov	4 000 000 $ (1)
-Salary Remaining :	0 $
Ryan Strome	3 500 000 $ (3)
-Salary Remaining :	0 $
Calle Jarnkrok	3 500 000 $ (2)
-Salary Remaining :	0 $
Lars Eller	3 500 000 $ (2)
-Salary Remaining :	0 $
Mattias Ekholm	3 000 000 $ (3)
-Salary Remaining :	0 $
Karri Ramo	2 500 000 $ (1)
-Salary Remaining :	0 $
Chris Tanev	2 000 000 $ (3)
-Salary Remaining :	0 $
Chris Kreider	2 000 000 $ (1)
-Salary Remaining :	0 $
Nate Schmidt	1 850 000 $ (1)
-Salary Remaining :	0 $
Blake Coleman	1 000 000 $ (2)
-Salary Remaining :	0 $
Matt Calvert	1 000 000 $ (3)
-Salary Remaining :	0 $
Matt Martin	1 000 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 15 : 65 850 000 $
Year 16 : 46 500 000 $
Year 17 : 24 000 000 $
Year 18 : 9 500 000 $
Salary Average Commitment
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 65 850 000 $
Year 16 : 46 500 000 $
Year 17 : 24 000 000 $
Year 18 : 9 500 000 $

Farm Players Salaries
Eeli Tolvanen	214 583 $ (2)
Salary Remaining :	0 $
Brenden Dillon	200 000 $ (1)
Salary Remaining :	0 $
Mike Condon	150 000 $ (3)
Salary Remaining :	0 $
Ryan Dzingel	150 000 $ (2)
Salary Remaining :	0 $
Luke Kunin	142 500 $ (1)
Salary Remaining :	0 $
Kevin Labanc	125 000 $ (3)
Salary Remaining :	0 $
Colin White	100 000 $ (3)
Salary Remaining :	0 $
Adam Fox	92 500 $ (3)
Salary Remaining :	0 $
Josh Jacobs	92 500 $ (2)
Salary Remaining :	0 $
Saku Maenalanen	92 500 $ (2)
Salary Remaining :	0 $
Casey Mittelstadt	92 500 $ (2)
Salary Remaining :	0 $
Jared McCann	90 000 $ (2)
Salary Remaining :	0 $
Frank Vatrano	90 000 $ (2)
Salary Remaining :	0 $
Nick Jensen	90 000 $ (1)
Salary Remaining :	0 $
Adam Boqvist	89 417 $ (3)
Salary Remaining :	0 $
Brandon Halverson	89 417 $ (1)
Salary Remaining :	0 $
Eric Robinson	87 413 $ (2)
Salary Remaining :	0 $
Connor Brown	80 000 $ (2)
Salary Remaining :	0 $
Harri Sateri	80 000 $ (3)
Salary Remaining :	0 $
Maxime Lajoie	79 000 $ (2)
Salary Remaining :	0 $
Justin Holl	75 000 $ (1)
Salary Remaining :	0 $
Juho Lammikko	71 750 $ (2)
Salary Remaining :	0 $
Anthony Bitetto	70 000 $ (1)
Salary Remaining :	0 $
Sam Carrick	70 000 $ (2)
Salary Remaining :	0 $
William Carrier	57 500 $ (3)
Salary Remaining :	0 $
Ben Street	57 500 $ (1)
Salary Remaining :	0 $
Oliver Kylington	57 500 $ (2)
Salary Remaining :	0 $
Alexander Nylander	57 500 $ (3)
Salary Remaining :	0 $
Darren Archibald	57 500 $ (3)
Salary Remaining :	0 $
Tanner Kero	57 500 $ (2)
Salary Remaining :	0 $
Andrew Miller	57 500 $ (2)
Salary Remaining :	0 $
Markus Nutivaara	57 500 $ (3)
Salary Remaining :	0 $
Riley Barber	57 500 $ (3)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 15 : 3 031 580 $
Year 16 : 2 307 162 $
Year 17 : 924 417 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 806 580 $
Year 16 : 1 442 162 $
Year 17 : 469 417 $
Year 18 : 0 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - 105 $ - 5 400 - 90,00%
Level 2:	6000 - 91 $ - 5 400 - 90,00%
Level 3:	4700 - 80 $ - 4 230 - 90,00%
Level 4:	2000 - 69 $ - 1 904 - 95,19%
Luxury :	1300 - 120 $ - 1 299 - 99,94%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 938 - 96,91%
Farm Level 2:	1000 - 25 $ - 958 - 95,84%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 233 - 91,17%
Average Income per Game	2 307 177 $
Year to Date Revenue	94 594 243 $
Farm
Home Games Left	0
Average Attendance - %	2 897 - 96,55%
Average Income per Game	123 926 $
Year to Date Revenue	5 080 959 $
Expense
Pro Players Total Salaries	69 950 000 $
Farm Players Total Salaries	2 401 750 $
Coaches Total Salaries	5 350 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	74 505 907 $
Farm Year To Date Expenses	2 724 665 $
Pro Salary Cap To Date	69 505 869 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	493 092 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 753 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	69 505 869 $
Estimate Under Maximum Salary Cap of 90 000 000 $	20 494 131 $
Estimate Over Minimum Salary Cap of 45 000 000 $	24 505 869 $
Current Bank Account	22 510 244 $
Projected Bank Account	22 510 244 $

Pro Players Salaries
John Tavares	6 000 000 $ (6)
-Salary Remaining :	0 $
Cory Schneider	6 000 000 $ (1)
-Salary Remaining :	0 $
Logan Couture	5 000 000 $ (4)
-Salary Remaining :	0 $
Patric Hornqvist	5 000 000 $ (1)
-Salary Remaining :	0 $
Andrew Ladd	5 000 000 $ (1)
-Salary Remaining :	0 $
Zdeno Chara	4 500 000 $ (3)
-Salary Remaining :	0 $
Paul Stastny	4 250 000 $ (2)
-Salary Remaining :	0 $
Jack Eichel	4 000 000 $ (2)
-Salary Remaining :	0 $
Andrej Sekera	4 000 000 $ (3)
-Salary Remaining :	0 $
Justin Braun	4 000 000 $ (1)
-Salary Remaining :	0 $
Rickard Rakell	3 500 000 $ (3)
-Salary Remaining :	0 $
Brock Nelson	3 500 000 $ (2)
-Salary Remaining :	0 $
Thomas Greiss	3 000 000 $ (3)
-Salary Remaining :	0 $
Yanni Gourde	3 000 000 $ (2)
-Salary Remaining :	0 $
Vyacheslav Voynov	2 500 000 $ (3)
-Salary Remaining :	0 $
Nathan Gerbe	1 750 000 $ (1)
-Salary Remaining :	0 $
Radko Gudas	1 250 000 $ (3)
-Salary Remaining :	0 $
Brian Strait	1 200 000 $ (1)
-Salary Remaining :	0 $
Cam Barker	1 000 000 $ (2)
-Salary Remaining :	0 $
Antoine Roussel	900 000 $ (3)
-Salary Remaining :	0 $
Ryan Reaves	600 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 15 : 69 950 000 $
Year 16 : 47 000 000 $
Year 17 : 31 250 000 $
Year 18 : 11 000 000 $
Salary Average Commitment
Year 15 : 1 600 000 $
Year 16 : 1 600 000 $
Year 17 : 600 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 69 950 000 $
Year 16 : 47 000 000 $
Year 17 : 31 250 000 $
Year 18 : 11 000 000 $

Farm Players Salaries
Nico Hischier	377 500 $ (1)
Salary Remaining :	0 $
Tage Thompson	113 750 $ (1)
Salary Remaining :	0 $
Steven Santini	100 000 $ (3)
Salary Remaining :	0 $
Tobias Stephan	100 000 $ (1)
Salary Remaining :	0 $
Ryan Lindgren	92 500 $ (2)
Salary Remaining :	0 $
Marek Mazanec	90 000 $ (1)
Salary Remaining :	0 $
Justin Shugg	90 000 $ (1)
Salary Remaining :	0 $
Miikka Salomaki	90 000 $ (1)
Salary Remaining :	0 $
Garret Sparks	90 000 $ (2)
Salary Remaining :	0 $
Filip Chlapik	89 417 $ (1)
Salary Remaining :	0 $
Morgan Frost	86 333 $ (3)
Salary Remaining :	0 $
Brandon Gormley	80 000 $ (2)
Salary Remaining :	0 $
Anthony Beauvillier	80 000 $ (3)
Salary Remaining :	0 $
Trevor Moore	77 500 $ (2)
Salary Remaining :	0 $
Morgan Geekie	76 333 $ (3)
Salary Remaining :	0 $
Christoffer Ehn	75 917 $ (2)
Salary Remaining :	0 $
Nick Cousins	70 000 $ (1)
Salary Remaining :	0 $
Matt Roy	70 000 $ (2)
Salary Remaining :	0 $
Jake Dotchin	70 000 $ (3)
Salary Remaining :	0 $
Josh Brown	67 500 $ (2)
Salary Remaining :	0 $
Oscar Fantenberg	65 000 $ (1)
Salary Remaining :	0 $
Josh Archibald	60 000 $ (3)
Salary Remaining :	0 $
Aaron Johnson	60 000 $ (1)
Salary Remaining :	0 $
Chandler Stephenson	57 500 $ (2)
Salary Remaining :	0 $
Anton Slepyshev	57 500 $ (2)
Salary Remaining :	0 $
Slater Koekkoek	57 500 $ (1)
Salary Remaining :	0 $
Jakub Jerabek	57 500 $ (1)
Salary Remaining :	0 $
Total Farm Players	27
Salary Commitment
Year 15 : 2 401 750 $
Year 16 : 1 141 083 $
Year 17 : 472 666 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 581 750 $
Year 16 : 661 083 $
Year 17 : 162 666 $
Year 18 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	6400 - 96 $ - 5 760 - 90,00%
Level 2:	5400 - 83 $ - 4 860 - 90,00%
Level 3:	4400 - 71 $ - 3 960 - 90,00%
Level 4:	2400 - 59 $ - 2 245 - 93,53%
Luxury :	1400 - 120 $ - 1 368 - 97,71%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 45 $ - 1 380 - 68,99%
Farm Level 2:	1000 - 25 $ - 952 - 95,22%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 193 - 90,96%
Average Income per Game	2 101 722 $
Year to Date Revenue	86 170 596 $
Farm
Home Games Left	0
Average Attendance - %	2 332 - 77,73%
Average Income per Game	115 958 $
Year to Date Revenue	4 754 288 $
Expense
Pro Players Total Salaries	63 850 000 $
Farm Players Total Salaries	2 889 084 $
Coaches Total Salaries	1 700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	64 737 523 $
Farm Year To Date Expenses	3 685 735 $
Pro Salary Cap To Date	63 837 531 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	425 987 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 801 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	63 837 531 $
Estimate Under Maximum Salary Cap of 90 000 000 $	26 162 469 $
Estimate Over Minimum Salary Cap of 45 000 000 $	18 837 531 $
Current Bank Account	45 451 996 $
Projected Bank Account	45 451 996 $

Pro Players Salaries
Braden Holtby	6 500 000 $ (5)
-Salary Remaining :	0 $
Mikko Koivu	6 000 000 $ (2)
-Salary Remaining :	0 $
Victor Hedman	6 000 000 $ (6)
-Salary Remaining :	0 $
Frans Nielsen	5 000 000 $ (1)
-Salary Remaining :	0 $
Alex Pietrangelo	5 000 000 $ (5)
-Salary Remaining :	0 $
Ryan McDonagh	4 500 000 $ (4)
-Salary Remaining :	0 $
Josh Bailey	4 250 000 $ (5)
-Salary Remaining :	0 $
J.T. Miller	3 000 000 $ (2)
-Salary Remaining :	0 $
Alex Killorn	3 000 000 $ (3)
-Salary Remaining :	0 $
Charlie Coyle	3 000 000 $ (2)
-Salary Remaining :	0 $
Antti Niemi	3 000 000 $ (2)
-Salary Remaining :	0 $
Adam Lowry	2 500 000 $ (1)
-Salary Remaining :	0 $
Esa Lindell	2 000 000 $ (2)
-Salary Remaining :	0 $
Colin Miller	2 000 000 $ (2)
-Salary Remaining :	0 $
Jonathan Drouin	1 800 000 $ (1)
-Salary Remaining :	0 $
Brian Dumoulin	1 500 000 $ (2)
-Salary Remaining :	0 $
Cedric Paquette	1 500 000 $ (1)
-Salary Remaining :	0 $
Gabriel Dumont	1 500 000 $ (1)
-Salary Remaining :	0 $
Bryan Rust	1 000 000 $ (1)
-Salary Remaining :	0 $
Carter Rowney	800 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 15 : 63 850 000 $
Year 16 : 50 550 000 $
Year 17 : 29 250 000 $
Year 18 : 26 250 000 $
Salary Average Commitment
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 63 850 000 $
Year 16 : 50 550 000 $
Year 17 : 29 250 000 $
Year 18 : 26 250 000 $

Farm Players Salaries
Jack Campbell	225 000 $ (2)
Salary Remaining :	0 $
Shea Theodore	150 000 $ (2)
Salary Remaining :	0 $
Michael Hutchinson	150 000 $ (3)
Salary Remaining :	0 $
Pierre Engvall	125 000 $ (3)
Salary Remaining :	0 $
Nick Shore	100 000 $ (1)
Salary Remaining :	0 $
Max Veronneau	92 500 $ (2)
Salary Remaining :	0 $
Juuso Riikola	92 500 $ (2)
Salary Remaining :	0 $
Conor Timmins	92 500 $ (3)
Salary Remaining :	0 $
Samuel Girard	92 500 $ (1)
Salary Remaining :	0 $
Taro Hirose	92 500 $ (2)
Salary Remaining :	0 $
Mathieu Joseph	92 500 $ (2)
Salary Remaining :	0 $
Austin Wagner	92 500 $ (2)
Salary Remaining :	0 $
Kasperi Kapanen	90 000 $ (2)
Salary Remaining :	0 $
Dominic Turgeon	89 417 $ (1)
Salary Remaining :	0 $
Gabriel Vilardi	89 417 $ (3)
Salary Remaining :	0 $
Kieffer Bellows	89 417 $ (3)
Salary Remaining :	0 $
Nicolas Aube-Kubel	87 167 $ (2)
Salary Remaining :	0 $
Martin Marincin	80 000 $ (1)
Salary Remaining :	0 $
David Rundblad	80 000 $ (1)
Salary Remaining :	0 $
Dillon Dube	77 833 $ (2)
Salary Remaining :	0 $
Riley Stillman	77 333 $ (2)
Salary Remaining :	0 $
Sam Lafferty	75 000 $ (3)
Salary Remaining :	0 $
Dylan Sikura	75 000 $ (2)
Salary Remaining :	0 $
Danick Martel	71 500 $ (1)
Salary Remaining :	0 $
Marc-Andre Gragnani	70 000 $ (1)
Salary Remaining :	0 $
Matt Grzelcyk	70 000 $ (3)
Salary Remaining :	0 $
Lucas Wallmark	70 000 $ (3)
Salary Remaining :	0 $
Clark Bishop	69 500 $ (2)
Salary Remaining :	0 $
Kristers Gudlevskis	57 500 $ (2)
Salary Remaining :	0 $
Daniel Sprong	57 500 $ (2)
Salary Remaining :	0 $
Anton Lindholm	57 500 $ (3)
Salary Remaining :	0 $
Rocco Grimaldi	57 500 $ (1)
Salary Remaining :	0 $
Zach Boychuk (Out of Payroll)	57 500 $ (3)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 15 : 2 946 584 $
Year 16 : 2 305 667 $
Year 17 : 876 334 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 861 584 $
Year 16 : 1 550 667 $
Year 17 : 586 334 $
Year 18 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 96 $ - 5 033 - 83,88%
Level 2:	5000 - 82 $ - 4 146 - 82,93%
Level 3:	3000 - 71 $ - 2 470 - 82,35%
Level 4:	2500 - 58 $ - 2 233 - 89,32%
Luxury :	1500 - 120 $ - 1 409 - 93,95%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 847 - 92,36%
Farm Level 2:	1000 - 25 $ - 932 - 93,25%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 292 - 84,95%
Average Income per Game	1 777 105 $
Year to Date Revenue	72 861 321 $
Farm
Home Games Left	0
Average Attendance - %	2 780 - 92,66%
Average Income per Game	118 754 $
Year to Date Revenue	4 868 898 $
Expense
Pro Players Total Salaries	58 600 000 $
Farm Players Total Salaries	2 371 000 $
Coaches Total Salaries	4 750 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 700 450 $
Farm Year To Date Expenses	3 187 832 $
Pro Salary Cap To Date	56 700 474 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	411 842 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	20 135 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	56 700 474 $
Estimate Under Maximum Salary Cap of 90 000 000 $	33 299 526 $
Estimate Over Minimum Salary Cap of 45 000 000 $	11 700 474 $
Current Bank Account	73 191 393 $
Projected Bank Account	73 191 393 $

Pro Players Salaries
Tomas Plekanec	5 000 000 $ (1)
-Salary Remaining :	0 $
Marian Gaborik	5 000 000 $ (1)
-Salary Remaining :	0 $
Cam Talbot	5 000 000 $ (2)
-Salary Remaining :	0 $
Anton Stralman	4 500 000 $ (2)
-Salary Remaining :	0 $
Colton Parayko	4 000 000 $ (2)
-Salary Remaining :	0 $
Raphael Diaz	4 000 000 $ (3)
-Salary Remaining :	0 $
Evgeny Dadonov	4 000 000 $ (2)
-Salary Remaining :	0 $
Anton Khudobin	2 500 000 $ (3)
-Salary Remaining :	0 $
Riley Sheahan	2 500 000 $ (2)
-Salary Remaining :	0 $
Erik Haula	2 500 000 $ (1)
-Salary Remaining :	0 $
Olli Maatta	2 500 000 $ (1)
-Salary Remaining :	0 $
Derek Ryan	2 000 000 $ (3)
-Salary Remaining :	0 $
Andrei Kostitsyn	2 000 000 $ (2)
-Salary Remaining :	0 $
Tom Wilson	2 000 000 $ (3)
-Salary Remaining :	0 $
Matt Beleskey	2 000 000 $ (1)
-Salary Remaining :	0 $
Josh Manson	2 000 000 $ (1)
-Salary Remaining :	0 $
Cal Clutterbuck	1 850 000 $ (1)
-Salary Remaining :	0 $
Marcus Kruger	1 500 000 $ (3)
-Salary Remaining :	0 $
Dmitrij Jaskin	1 250 000 $ (3)
-Salary Remaining :	0 $
Nikita Zadorov	1 250 000 $ (3)
-Salary Remaining :	0 $
Jan Rutta	1 250 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 15 : 58 600 000 $
Year 16 : 37 750 000 $
Year 17 : 15 750 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 6 500 000 $
Year 16 : 6 500 000 $
Year 17 : 4 500 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 58 600 000 $
Year 16 : 37 750 000 $
Year 17 : 15 750 000 $
Year 18 : 0 $

Farm Players Salaries
Reto Berra	200 000 $ (1)
Salary Remaining :	0 $
Nick Ritchie	150 000 $ (2)
Salary Remaining :	0 $
Adam Pelech	150 000 $ (2)
Salary Remaining :	0 $
Tyler Bertuzzi	125 000 $ (3)
Salary Remaining :	0 $
Pheonix Copley	110 000 $ (2)
Salary Remaining :	0 $
Blake Lizotte	92 500 $ (3)
Salary Remaining :	0 $
Jayce Hawryluk	92 500 $ (2)
Salary Remaining :	0 $
Janne Kuokkanen	92 500 $ (1)
Salary Remaining :	0 $
David Gustafsson	81 750 $ (3)
Salary Remaining :	0 $
Sean Kuraly	80 000 $ (3)
Salary Remaining :	0 $
Sami Lepisto	80 000 $ (1)
Salary Remaining :	0 $
Lawson Crouse	80 000 $ (3)
Salary Remaining :	0 $
Noah Gregor	76 833 $ (3)
Salary Remaining :	0 $
Adam Brooks	75 917 $ (3)
Salary Remaining :	0 $
Nick Seeler	72 500 $ (1)
Salary Remaining :	0 $
Joel L'Esperance	72 250 $ (2)
Salary Remaining :	0 $
Dryden Hunt	71 500 $ (2)
Salary Remaining :	0 $
Keegan Kolesar	70 250 $ (3)
Salary Remaining :	0 $
Jiri Sekac	70 000 $ (1)
Salary Remaining :	0 $
Joakim Ryan	65 000 $ (1)
Salary Remaining :	0 $
Gustav Forsling	60 000 $ (3)
Salary Remaining :	0 $
Gabriel Carlsson	57 500 $ (3)
Salary Remaining :	0 $
Jakob Forsbacka Karlsson	57 500 $ (3)
Salary Remaining :	0 $
Mark McNeill	57 500 $ (2)
Salary Remaining :	0 $
Paul Carey	57 500 $ (2)
Salary Remaining :	0 $
Kurtis MacDermid	57 500 $ (1)
Salary Remaining :	0 $
Valentin Zykov	57 500 $ (3)
Salary Remaining :	0 $
Chad Ruhwedel	57 500 $ (3)
Salary Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 15 : 2 371 000 $
Year 16 : 1 733 500 $
Year 17 : 972 250 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 456 000 $
Year 16 : 1 088 500 $
Year 17 : 627 250 $
Year 18 : 0 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 97 $ - 5 700 - 95,00%
Level 2:	5500 - 88 $ - 5 225 - 95,00%
Level 3:	4500 - 74 $ - 4 275 - 95,00%
Level 4:	2000 - 61 $ - 1 995 - 99,73%
Luxury :	1500 - 140 $ - 1 442 - 96,16%
Total Capacity :	19500
Farm
Farm Level 1:	2000 - 45 $ - 1 600 - 80,00%
Farm Level 2:	1000 - 25 $ - 960 - 96,03%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 637 - 95,57%
Average Income per Game	2 264 135 $
Year to Date Revenue	92 829 553 $
Farm
Home Games Left	0
Average Attendance - %	2 560 - 85,34%
Average Income per Game	129 611 $
Year to Date Revenue	5 314 036 $
Expense
Pro Players Total Salaries	76 300 000 $
Farm Players Total Salaries	3 159 830 $
Coaches Total Salaries	2 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	77 153 939 $
Farm Year To Date Expenses	4 021 009 $
Pro Salary Cap To Date	75 253 939 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	514 474 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	26 192 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	75 253 939 $
Estimate Under Maximum Salary Cap of 90 000 000 $	14 746 061 $
Estimate Over Minimum Salary Cap of 45 000 000 $	30 253 939 $
Current Bank Account	18 963 455 $
Projected Bank Account	18 963 455 $

Pro Players Salaries
Zach Parise	6 000 000 $ (3)
-Salary Remaining :	0 $
Ben Bishop	6 000 000 $ (2)
-Salary Remaining :	0 $
Kristopher Letang	5 500 000 $ (2)
-Salary Remaining :	0 $
Artemi Panarin	5 000 000 $ (7)
-Salary Remaining :	0 $
P.K. Subban	5 000 000 $ (4)
-Salary Remaining :	0 $
Patrice Bergeron	5 000 000 $ (1)
-Salary Remaining :	0 $
Jaromir Jagr	4 500 000 $ (3)
-Salary Remaining :	0 $
Brent Seabrook	4 250 000 $ (3)
-Salary Remaining :	0 $
Ryan Nugent-Hopkins	4 000 000 $ (1)
-Salary Remaining :	0 $
Kyle Okposo	4 000 000 $ (1)
-Salary Remaining :	0 $
Mikko Rantanen	4 000 000 $ (2)
-Salary Remaining :	0 $
Marco Scandella	3 500 000 $ (1)
-Salary Remaining :	0 $
Elias Lindholm	3 250 000 $ (3)
-Salary Remaining :	0 $
Gabriel Bourque	3 000 000 $ (1)
-Salary Remaining :	0 $
Sami Vatanen	3 000 000 $ (1)
-Salary Remaining :	0 $
Simon Després	2 950 000 $ (1)
-Salary Remaining :	0 $
Curtis Lazar	2 000 000 $ (1)
-Salary Remaining :	0 $
Eric Fehr	2 000 000 $ (2)
-Salary Remaining :	0 $
Nino Niederreiter	1 850 000 $ (2)
-Salary Remaining :	0 $
David Rittich	800 000 $ (1)
-Salary Remaining :	0 $
Joe Morrow	700 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 15 : 76 300 000 $
Year 16 : 48 050 000 $
Year 17 : 28 000 000 $
Year 18 : 10 000 000 $
Salary Average Commitment
Year 15 : 1 950 000 $
Year 16 : 575 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 76 300 000 $
Year 16 : 48 050 000 $
Year 17 : 28 000 000 $
Year 18 : 10 000 000 $

Farm Players Salaries
Will Butcher	277 500 $ (1)
Salary Remaining :	0 $
Logan Brown	160 417 $ (1)
Salary Remaining :	0 $
Ryan Hartman	150 000 $ (2)
Salary Remaining :	0 $
Alexander Kerfoot	113 750 $ (1)
Salary Remaining :	0 $
Oskar Lindblom	113 750 $ (1)
Salary Remaining :	0 $
Justin Peters	110 000 $ (3)
Salary Remaining :	0 $
Justin Fontaine	100 000 $ (1)
Salary Remaining :	0 $
Jarred Tinordi	100 000 $ (2)
Salary Remaining :	0 $
Jeff Glass	100 000 $ (1)
Salary Remaining :	0 $
Brady Tkachuk	92 500 $ (2)
Salary Remaining :	0 $
Urho Vaakanainen	92 500 $ (2)
Salary Remaining :	0 $
Ryan Poehling	92 500 $ (2)
Salary Remaining :	0 $
Madison Bowey	92 500 $ (1)
Salary Remaining :	0 $
Kyle Clifford	90 000 $ (1)
Salary Remaining :	0 $
Eetu Luostarinen	89 750 $ (3)
Salary Remaining :	0 $
Kevin Roy	87 500 $ (1)
Salary Remaining :	0 $
Ryan MacInnis	87 413 $ (3)
Salary Remaining :	0 $
Zach Senyshyn	86 333 $ (2)
Salary Remaining :	0 $
Nick Suzuki	86 333 $ (3)
Salary Remaining :	0 $
Par Lindholm	85 000 $ (1)
Salary Remaining :	0 $
Jason Robertson	79 500 $ (3)
Salary Remaining :	0 $
Nicolas Hague	79 167 $ (3)
Salary Remaining :	0 $
Sami Niku	77 500 $ (2)
Salary Remaining :	0 $
Connor Bunnaman	73 667 $ (3)
Salary Remaining :	0 $
Logan O'Connor	72 500 $ (3)
Salary Remaining :	0 $
Joseph Gambardella	72 500 $ (2)
Salary Remaining :	0 $
Dustin Tokarski	70 000 $ (1)
Salary Remaining :	0 $
Guillaume Brisebois	69 750 $ (2)
Salary Remaining :	0 $
Teddy Blueger	65 000 $ (2)
Salary Remaining :	0 $
Tomas Nosek	60 000 $ (3)
Salary Remaining :	0 $
Taylor Chorney	60 000 $ (1)
Salary Remaining :	0 $
John Hayden	57 500 $ (3)
Salary Remaining :	0 $
Scott Wilson	57 500 $ (2)
Salary Remaining :	0 $
Tyler Wotherspoon	57 500 $ (3)
Salary Remaining :	0 $
Total Farm Players	34
Salary Commitment
Year 15 : 3 159 830 $
Year 16 : 1 809 412 $
Year 17 : 853 329 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 2 504 830 $
Year 16 : 1 446 912 $
Year 17 : 740 829 $
Year 18 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - 97 $ - 5 127 - 85,46%
Level 2:	5000 - 82 $ - 4 308 - 86,16%
Level 3:	4000 - 70 $ - 3 200 - 80,00%
Level 4:	3000 - 56 $ - 2 734 - 91,12%
Luxury :	1200 - 120 $ - 1 200 - 100,00%
Total Capacity :	19200
Farm
Farm Level 1:	2000 - 35 $ - 1 916 - 95,78%
Farm Level 2:	1000 - 25 $ - 943 - 94,33%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 569 - 86,30%
Average Income per Game	1 879 222 $
Year to Date Revenue	77 048 119 $
Farm
Home Games Left	0
Average Attendance - %	2 859 - 95,30%
Average Income per Game	122 347 $
Year to Date Revenue	5 016 211 $
Expense
Pro Players Total Salaries	65 550 000 $
Farm Players Total Salaries	2 213 249 $
Coaches Total Salaries	5 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 342 473 $
Farm Year To Date Expenses	3 143 954 $
Pro Salary Cap To Date	65 342 433 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	464 145 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 440 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	65 342 433 $
Estimate Under Maximum Salary Cap of 90 000 000 $	24 657 567 $
Estimate Over Minimum Salary Cap of 45 000 000 $	20 342 433 $
Current Bank Account	75 148 607 $
Projected Bank Account	75 148 607 $

Pro Players Salaries
Anze Kopitar	6 000 000 $ (3)
-Salary Remaining :	0 $
Tuukka Rask	5 000 000 $ (2)
-Salary Remaining :	0 $
Eric Staal	5 000 000 $ (3)
-Salary Remaining :	0 $
Jordan Staal	4 500 000 $ (4)
-Salary Remaining :	0 $
Darren Helm	4 500 000 $ (2)
-Salary Remaining :	0 $
Alex Chiasson	4 250 000 $ (6)
-Salary Remaining :	0 $
Brendan Smith	4 000 000 $ (4)
-Salary Remaining :	0 $
Tobias Enstrom	4 000 000 $ (1)
-Salary Remaining :	0 $
Mathieu Perreault	4 000 000 $ (3)
-Salary Remaining :	0 $
Tomas Tatar	3 850 000 $ (1)
-Salary Remaining :	0 $
Brayden Point	3 500 000 $ (3)
-Salary Remaining :	0 $
Petr Mrazek	3 000 000 $ (7)
-Salary Remaining :	0 $
Quinton Howden	2 750 000 $ (2)
-Salary Remaining :	0 $
Danny DeKeyser	2 000 000 $ (3)
-Salary Remaining :	0 $
Tyler Ennis	2 000 000 $ (3)
-Salary Remaining :	0 $
Milan Jurcina	2 000 000 $ (3)
-Salary Remaining :	0 $
Cody Ceci	1 500 000 $ (3)
-Salary Remaining :	0 $
Brandon Sutter	1 500 000 $ (2)
-Salary Remaining :	0 $
Fredrik Claesson	1 200 000 $ (2)
-Salary Remaining :	0 $
Taylor Beck	1 000 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 15 : 65 550 000 $
Year 16 : 56 700 000 $
Year 17 : 41 750 000 $
Year 18 : 15 750 000 $
Salary Average Commitment
Year 15 : 2 000 000 $
Year 16 : 2 000 000 $
Year 17 : 2 000 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 65 550 000 $
Year 16 : 56 700 000 $
Year 17 : 41 750 000 $
Year 18 : 15 750 000 $

Farm Players Salaries
Radek Faksa	150 000 $ (2)
Salary Remaining :	0 $
Anton Forsberg	100 000 $ (2)
Salary Remaining :	0 $
Mikhail Sergachev	100 000 $ (3)
Salary Remaining :	0 $
Lawrence Pilut	92 500 $ (2)
Salary Remaining :	0 $
Dominic Toninato	92 500 $ (1)
Salary Remaining :	0 $
Jordan Kyrou (Out of Payroll)	92 500 $ (2)
Salary Remaining :	0 $
Tim Schaller	90 000 $ (1)
Salary Remaining :	0 $
Rasmus Sandin	89 417 $ (3)
Salary Remaining :	0 $
Barrett Hayton	89 417 $ (3)
Salary Remaining :	0 $
Travis Dermott	86 333 $ (1)
Salary Remaining :	0 $
Timothy Liljegren	86 333 $ (3)
Salary Remaining :	0 $
Jakub Zboril	86 333 $ (2)
Salary Remaining :	0 $
Cal Petersen	85 833 $ (2)
Salary Remaining :	0 $
Tyler Benson	80 833 $ (3)
Salary Remaining :	0 $
Evan Rodrigues (Out of Payroll)	80 000 $ (3)
Salary Remaining :	0 $
Jujhar Khaira	80 000 $ (2)
Salary Remaining :	0 $
Josh Leivo	80 000 $ (1)
Salary Remaining :	0 $
Gustav Lindstrom	77 583 $ (3)
Salary Remaining :	0 $
Tyrell Goulbourne	77 500 $ (1)
Salary Remaining :	0 $
Kale Clague	76 167 $ (3)
Salary Remaining :	0 $
C.J. Smith	70 000 $ (2)
Salary Remaining :	0 $
Matt Benning	60 000 $ (3)
Salary Remaining :	0 $
Mirco Mueller	60 000 $ (1)
Salary Remaining :	0 $
Alexander Khokhlachev	57 500 $ (3)
Salary Remaining :	0 $
Nic Petan	57 500 $ (2)
Salary Remaining :	0 $
Mario Kempe	57 500 $ (2)
Salary Remaining :	0 $
Brett Kulak	57 500 $ (1)
Salary Remaining :	0 $
Brendan Guhle	57 500 $ (3)
Salary Remaining :	0 $
Peter Cehlarik	57 500 $ (3)
Salary Remaining :	0 $
Eric Tangradi	57 500 $ (2)
Salary Remaining :	0 $
Total Farm Players	30
Salary Commitment
Year 15 : 2 385 749 $
Year 16 : 1 841 916 $
Year 17 : 912 250 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 585 749 $
Year 16 : 1 271 916 $
Year 17 : 672 250 $
Year 18 : 0 $

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Place Banque Scotia
Level 1:	6500 - 91 $ - 6 212 - 95,57%
Level 2:	5000 - 82 $ - 4 533 - 90,66%
Level 3:	4000 - 73 $ - 3 600 - 90,00%
Level 4:	2000 - 58 $ - 2 000 - 100,00%
Luxury :	1500 - 115 $ - 1 455 - 97,03%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - 35 $ - 1 915 - 95,73%
Farm Level 2:	1000 - 25 $ - 944 - 94,43%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 800 - 93,69%
Average Income per Game	2 031 927 $
Year to Date Revenue	83 308 988 $
Farm
Home Games Left	0
Average Attendance - %	2 859 - 95,30%
Average Income per Game	122 334 $
Year to Date Revenue	5 015 703 $
Expense
Pro Players Total Salaries	72 200 000 $
Farm Players Total Salaries	2 590 750 $
Coaches Total Salaries	5 900 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	77 000 986 $
Farm Year To Date Expenses	3 512 898 $
Pro Salary Cap To Date	72 000 949 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	507 895 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 521 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	72 000 949 $
Estimate Under Maximum Salary Cap of 90 000 000 $	17 999 051 $
Estimate Over Minimum Salary Cap of 45 000 000 $	27 000 949 $
Current Bank Account	7 836 464 $
Projected Bank Account	7 836 464 $

Pro Players Salaries
Oliver Ekman-Larsson	7 000 000 $ (1)
-Salary Remaining :	0 $
Alexander Ovechkin	6 000 000 $ (1)
-Salary Remaining :	0 $
Tyler Seguin	5 000 000 $ (1)
-Salary Remaining :	0 $
Joe Pavelski	5 000 000 $ (3)
-Salary Remaining :	0 $
Bryan Little	5 000 000 $ (3)
-Salary Remaining :	0 $
John Gibson	5 000 000 $ (8)
-Salary Remaining :	0 $
Jason Spezza	4 500 000 $ (2)
-Salary Remaining :	0 $
Jake Muzzin	4 500 000 $ (4)
-Salary Remaining :	0 $
Nick Bjugstad	4 250 000 $ (7)
-Salary Remaining :	0 $
Travis Hamonic	3 750 000 $ (1)
-Salary Remaining :	0 $
Zemgus Girgensons	3 500 000 $ (3)
-Salary Remaining :	0 $
Jordan Eberle	3 000 000 $ (3)
-Salary Remaining :	0 $
Alexander Petrovic	3 000 000 $ (2)
-Salary Remaining :	0 $
Valtteri Filppula	3 000 000 $ (1)
-Salary Remaining :	0 $
Luke Schenn	2 250 000 $ (3)
-Salary Remaining :	0 $
Ian Cole	2 000 000 $ (2)
-Salary Remaining :	0 $
Joonas Korpisalo	1 500 000 $ (2)
-Salary Remaining :	0 $
Ryan Garbutt	1 250 000 $ (2)
-Salary Remaining :	0 $
Andrew Desjardins	1 000 000 $ (3)
-Salary Remaining :	0 $
Viktor Stalberg	900 000 $ (3)
-Salary Remaining :	0 $
Chris Bourque	800 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 15 : 72 200 000 $
Year 16 : 47 450 000 $
Year 17 : 35 200 000 $
Year 18 : 13 750 000 $
Salary Average Commitment
Year 15 : 3 275 000 $
Year 16 : 3 275 000 $
Year 17 : 3 275 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 72 200 000 $
Year 16 : 47 450 000 $
Year 17 : 35 200 000 $
Year 18 : 13 750 000 $

Farm Players Salaries
Louis Domingue	250 000 $ (1)
Salary Remaining :	0 $
Jamie Oleksiak	125 000 $ (3)
Salary Remaining :	0 $
Landon Ferraro	100 000 $ (1)
Salary Remaining :	0 $
Chris Wideman	100 000 $ (3)
Salary Remaining :	0 $
David Kampf	92 500 $ (1)
Salary Remaining :	0 $
Nathan Bastian	92 500 $ (2)
Salary Remaining :	0 $
Rem Pitlick	92 500 $ (2)
Salary Remaining :	0 $
Alex Formenton	92 500 $ (1)
Salary Remaining :	0 $
Isac Lundestrom	92 500 $ (2)
Salary Remaining :	0 $
Carl Grundstrom	92 500 $ (2)
Salary Remaining :	0 $
Alex Iafallo	92 500 $ (1)
Salary Remaining :	0 $
Alexandre Texier	89 750 $ (2)
Salary Remaining :	0 $
Miro Heiskanen	89 417 $ (2)
Salary Remaining :	0 $
Alexander Volkov	86 417 $ (3)
Salary Remaining :	0 $
Max Jones	86 333 $ (2)
Salary Remaining :	0 $
Jonas Siegenthaler	86 333 $ (2)
Salary Remaining :	0 $
Joel Eriksson Ek	80 000 $ (3)
Salary Remaining :	0 $
Scott Wedgewood	70 000 $ (2)
Salary Remaining :	0 $
Alexandre Grenier	70 000 $ (2)
Salary Remaining :	0 $
Tanner Fritz	65 000 $ (1)
Salary Remaining :	0 $
Jonny Brodzinski	65 000 $ (1)
Salary Remaining :	0 $
Tyler Motte	60 000 $ (3)
Salary Remaining :	0 $
Denis Malgin	60 000 $ (3)
Salary Remaining :	0 $
Cameron Gaunce	57 500 $ (3)
Salary Remaining :	0 $
Nick Paul	57 500 $ (2)
Salary Remaining :	0 $
Ross Johnston	57 500 $ (1)
Salary Remaining :	0 $
Victor Bartley	57 500 $ (1)
Salary Remaining :	0 $
Matthew Peca	57 500 $ (1)
Salary Remaining :	0 $
Gemel Smith	57 500 $ (3)
Salary Remaining :	0 $
Ben Harpur (Out of Payroll)	57 500 $ (3)
Salary Remaining :	0 $
Andreas Englund	57 500 $ (3)
Salary Remaining :	0 $
Sonny Milano (Out of Payroll)	57 500 $ (2)
Salary Remaining :	0 $
Bobby Farnham	57 500 $ (2)
Salary Remaining :	0 $
Total Farm Players	33
Salary Commitment
Year 15 : 2 705 750 $
Year 16 : 1 775 750 $
Year 17 : 741 417 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 848 250 $
Year 16 : 1 268 250 $
Year 17 : 373 917 $
Year 18 : 0 $

Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 93 $ - 5 757 - 95,94%
Level 2:	5000 - 81 $ - 4 720 - 94,40%
Level 3:	3500 - 69 $ - 2 876 - 82,16%
Level 4:	2000 - 52 $ - 2 000 - 100,00%
Luxury :	1500 - 115 $ - 1 407 - 93,77%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 963 - 98,15%
Farm Level 2:	1000 - 25 $ - 969 - 96,87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16 759 - 93,11%
Average Income per Game	1 893 165 $
Year to Date Revenue	77 619 752 $
Farm
Home Games Left	0
Average Attendance - %	2 932 - 97,73%
Average Income per Game	125 449 $
Year to Date Revenue	5 143 408 $
Expense
Pro Players Total Salaries	58 800 000 $
Farm Players Total Salaries	2 540 278 $
Coaches Total Salaries	2 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	61 255 959 $
Farm Year To Date Expenses	3 265 435 $
Pro Salary Cap To Date	59 255 943 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	400 000 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 550 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	59 255 943 $
Estimate Under Maximum Salary Cap of 90 000 000 $	30 744 057 $
Estimate Over Minimum Salary Cap of 45 000 000 $	14 255 943 $
Current Bank Account	38 879 294 $
Projected Bank Account	38 879 294 $

Pro Players Salaries
Adam Henrique	5 000 000 $ (5)
-Salary Remaining :	0 $
Aaron Ekblad	4 500 000 $ (1)
-Salary Remaining :	0 $
Alexander Edler	4 250 000 $ (1)
-Salary Remaining :	0 $
Brock Boeser	4 000 000 $ (3)
-Salary Remaining :	0 $
Jaroslav Halak	4 000 000 $ (3)
-Salary Remaining :	0 $
Riley Nash	4 000 000 $ (2)
-Salary Remaining :	0 $
Tobias Rieder	3 750 000 $ (1)
-Salary Remaining :	0 $
Ron Hainsey	3 750 000 $ (1)
-Salary Remaining :	0 $
Sam Reinhart	3 500 000 $ (2)
-Salary Remaining :	0 $
Cory Conacher	3 250 000 $ (3)
-Salary Remaining :	0 $
Anders Nilsson	3 000 000 $ (5)
-Salary Remaining :	0 $
Evander Kane	3 000 000 $ (1)
-Salary Remaining :	0 $
Yannick Weber	2 500 000 $ (2)
-Salary Remaining :	0 $
Kevin Hayes	2 000 000 $ (1)
-Salary Remaining :	0 $
Zack Smith	2 000 000 $ (1)
-Salary Remaining :	0 $
Alexander Burmistrov	1 500 000 $ (2)
-Salary Remaining :	0 $
Jason Garrison	1 500 000 $ (3)
-Salary Remaining :	0 $
Roman Polak	1 500 000 $ (3)
-Salary Remaining :	0 $
Matt Puempel	900 000 $ (1)
-Salary Remaining :	0 $
Ben Smith	900 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 15 : 58 800 000 $
Year 16 : 34 650 000 $
Year 17 : 22 250 000 $
Year 18 : 8 000 000 $
Salary Average Commitment
Year 15 : 1 500 000 $
Year 16 : 1 500 000 $
Year 17 : 1 500 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 58 800 000 $
Year 16 : 34 650 000 $
Year 17 : 22 250 000 $
Year 18 : 8 000 000 $

Farm Players Salaries
Anders Lindback	250 000 $ (3)
Salary Remaining :	0 $
Owen Tippett	175 750 $ (1)
Salary Remaining :	0 $
Matt Hackett	175 000 $ (3)
Salary Remaining :	0 $
Anthony Stolarz	125 000 $ (3)
Salary Remaining :	0 $
Griffin Reinhart	125 000 $ (1)
Salary Remaining :	0 $
Yegor Korshkov	92 500 $ (3)
Salary Remaining :	0 $
Michael Amadio	92 500 $ (1)
Salary Remaining :	0 $
Andrei Svechnikov	92 500 $ (2)
Salary Remaining :	0 $
Keith Aulie	90 000 $ (2)
Salary Remaining :	0 $
Scott Laughton	90 000 $ (1)
Salary Remaining :	0 $
Brett Seney	75 750 $ (2)
Salary Remaining :	0 $
Joel Kellman	75 000 $ (3)
Salary Remaining :	0 $
Steven Fogarty	75 000 $ (1)
Salary Remaining :	0 $
Calle Rosen	75 000 $ (2)
Salary Remaining :	0 $
Ryan Graves	73 500 $ (2)
Salary Remaining :	0 $
Zach Whitecloud	72 500 $ (3)
Salary Remaining :	0 $
Dakota Mermis	70 000 $ (3)
Salary Remaining :	0 $
Philip Samuelsson	70 000 $ (1)
Salary Remaining :	0 $
Matt Luff	67 778 $ (2)
Salary Remaining :	0 $
Jacob De La Rose	60 000 $ (1)
Salary Remaining :	0 $
Adam Cracknell	57 500 $ (2)
Salary Remaining :	0 $
Tim Erixon	57 500 $ (1)
Salary Remaining :	0 $
Jayson Megna	57 500 $ (1)
Salary Remaining :	0 $
Joseph Blandisi	57 500 $ (2)
Salary Remaining :	0 $
T.J. Tynan	57 500 $ (1)
Salary Remaining :	0 $
Victor Antipin	57 500 $ (1)
Salary Remaining :	0 $
Jordan Szwarz	57 500 $ (1)
Salary Remaining :	0 $
Joakim Nygard	57 500 $ (2)
Salary Remaining :	0 $
Ty Rattie	57 500 $ (1)
Salary Remaining :	0 $
Total Farm Players	29
Salary Commitment
Year 15 : 2 540 278 $
Year 16 : 1 507 028 $
Year 17 : 860 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 805 278 $
Year 16 : 1 117 028 $
Year 17 : 560 000 $
Year 18 : 0 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 95 $ - 5 773 - 96,21%
Level 2:	5500 - 86 $ - 4 407 - 80,13%
Level 3:	2700 - 71 $ - 2 475 - 91,66%
Level 4:	4000 - 55 $ - 3 200 - 80,00%
Luxury :	1800 - 120 $ - 1 484 - 82,44%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 933 - 96,67%
Farm Level 2:	1000 - 25 $ - 955 - 95,49%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 338 - 86,69%
Average Income per Game	1 996 342 $
Year to Date Revenue	81 850 033 $
Farm
Home Games Left	0
Average Attendance - %	2 888 - 96,28%
Average Income per Game	123 586 $
Year to Date Revenue	5 067 024 $
Expense
Pro Players Total Salaries	67 000 000 $
Farm Players Total Salaries	2 722 584 $
Coaches Total Salaries	5 550 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	71 503 924 $
Farm Year To Date Expenses	3 165 575 $
Pro Salary Cap To Date	66 503 892 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	473 684 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 113 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	66 503 892 $
Estimate Under Maximum Salary Cap of 90 000 000 $	23 496 108 $
Estimate Over Minimum Salary Cap of 45 000 000 $	21 503 892 $
Current Bank Account	27 203 787 $
Projected Bank Account	27 203 787 $

Pro Players Salaries
Roman Josi	6 000 000 $ (5)
-Salary Remaining :	0 $
Jamie Benn	6 000 000 $ (5)
-Salary Remaining :	0 $
Frederik Andersen	5 000 000 $ (5)
-Salary Remaining :	0 $
Loui Eriksson	5 000 000 $ (1)
-Salary Remaining :	0 $
Derick Brassard	4 500 000 $ (3)
-Salary Remaining :	0 $
Patrik Berglund	4 500 000 $ (3)
-Salary Remaining :	0 $
Marc-Edouard Vlasic	4 500 000 $ (2)
-Salary Remaining :	0 $
Adam Larsson	4 250 000 $ (1)
-Salary Remaining :	0 $
Jakob Silfverberg	4 250 000 $ (1)
-Salary Remaining :	0 $
Reilly Smith	4 000 000 $ (6)
-Salary Remaining :	0 $
Ryan Kesler	4 000 000 $ (3)
-Salary Remaining :	0 $
Casey Cizikas	2 000 000 $ (1)
-Salary Remaining :	0 $
Mattias Janmark-Nylen	2 000 000 $ (2)
-Salary Remaining :	0 $
Sebastian Aho	2 000 000 $ (3)
-Salary Remaining :	0 $
Antti Raanta	2 000 000 $ (2)
-Salary Remaining :	0 $
Jim O'Brien	1 500 000 $ (2)
-Salary Remaining :	0 $
Stefan Eliott	1 500 000 $ (1)
-Salary Remaining :	0 $
Mark Borowiecki	1 500 000 $ (3)
-Salary Remaining :	0 $
Andy Greene	1 500 000 $ (3)
-Salary Remaining :	0 $
Brian Boyle	1 000 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 15 : 67 000 000 $
Year 16 : 50 000 000 $
Year 17 : 40 000 000 $
Year 18 : 21 000 000 $
Salary Average Commitment
Year 15 : 2 075 000 $
Year 16 : 2 075 000 $
Year 17 : 2 075 000 $
Year 18 : 575 000 $
Salary Cap with 1 Way Contract
Year 15 : 67 000 000 $
Year 16 : 50 000 000 $
Year 17 : 40 000 000 $
Year 18 : 21 000 000 $

Farm Players Salaries
Ryan Stanton	125 000 $ (3)
Salary Remaining :	0 $
Chris Terry	125 000 $ (2)
Salary Remaining :	0 $
Charlie Lindgren	100 000 $ (2)
Salary Remaining :	0 $
Matt Irwin	100 000 $ (1)
Salary Remaining :	0 $
Adin Hill	92 500 $ (1)
Salary Remaining :	0 $
Vinni Lettieri	92 500 $ (1)
Salary Remaining :	0 $
Jordan Greenway	91 667 $ (2)
Salary Remaining :	0 $
Jimmy Vesey	90 000 $ (3)
Salary Remaining :	0 $
Andrej Sustr	90 000 $ (1)
Salary Remaining :	0 $
Mark Jankowski	90 000 $ (3)
Salary Remaining :	0 $
Michael Rasmussen	89 417 $ (2)
Salary Remaining :	0 $
Klim Kostin	86 333 $ (3)
Salary Remaining :	0 $
Ryan White	80 000 $ (1)
Salary Remaining :	0 $
Tyler Pitlick	80 000 $ (1)
Salary Remaining :	0 $
Tucker Poolman	77 500 $ (3)
Salary Remaining :	0 $
Jack Studnicka	76 917 $ (3)
Salary Remaining :	0 $
Drake Batherson	76 333 $ (2)
Salary Remaining :	0 $
Vitaly Abramov	73 083 $ (2)
Salary Remaining :	0 $
Alexandre Fortin	70 667 $ (2)
Salary Remaining :	0 $
Pierre-Edouard Bellemare	70 000 $ (2)
Salary Remaining :	0 $
Andrei Loktionov	70 000 $ (3)
Salary Remaining :	0 $
Jonas Johansson	70 000 $ (3)
Salary Remaining :	0 $
Luke Johnson	70 000 $ (2)
Salary Remaining :	0 $
MacKenzie Weegar	67 500 $ (1)
Salary Remaining :	0 $
Radim Simek	67 500 $ (2)
Salary Remaining :	0 $
Anthony Richard	67 167 $ (2)
Salary Remaining :	0 $
Nathan Walker	65 000 $ (1)
Salary Remaining :	0 $
Joe Hicketts	63 500 $ (1)
Salary Remaining :	0 $
Nikita Tryamkin	60 000 $ (2)
Salary Remaining :	0 $
Seth Helgeson	57 500 $ (1)
Salary Remaining :	0 $
Alex Nedeljkovic	57 500 $ (3)
Salary Remaining :	0 $
Nikolay Goldobin	57 500 $ (2)
Salary Remaining :	0 $
Evgeny Svechnikov	57 500 $ (3)
Salary Remaining :	0 $
John Gilmour	57 500 $ (1)
Salary Remaining :	0 $
Brendan Gaunce	57 500 $ (2)
Salary Remaining :	0 $
Total Farm Players	35
Salary Commitment
Year 15 : 2 722 584 $
Year 16 : 1 876 584 $
Year 17 : 800 750 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 767 584 $
Year 16 : 1 271 584 $
Year 17 : 550 750 $
Year 18 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7000 - 89 $ - 6 255 - 89,36%
Level 2:	5000 - 78 $ - 4 941 - 98,82%
Level 3:	3000 - 61 $ - 2 974 - 99,13%
Level 4:	3000 - 50 $ - 2 919 - 97,30%
Luxury :	2000 - 115 $ - 1 603 - 80,15%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 925 - 96,25%
Farm Level 2:	1000 - 25 $ - 945 - 94,48%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 693 - 93,46%
Average Income per Game	1 991 785 $
Year to Date Revenue	81 663 189 $
Farm
Home Games Left	0
Average Attendance - %	2 870 - 95,66%
Average Income per Game	122 847 $
Year to Date Revenue	5 036 708 $
Expense
Pro Players Total Salaries	58 400 000 $
Farm Players Total Salaries	2 217 027 $
Coaches Total Salaries	1 675 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 265 725 $
Farm Year To Date Expenses	2 879 307 $
Pro Salary Cap To Date	58 265 853 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	390 789 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 658 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 265 853 $
Estimate Under Maximum Salary Cap of 90 000 000 $	31 734 147 $
Estimate Over Minimum Salary Cap of 45 000 000 $	13 265 853 $
Current Bank Account	46 421 281 $
Projected Bank Account	46 421 281 $

Pro Players Salaries
Claude Giroux	7 000 000 $ (3)
-Salary Remaining :	0 $
Ryan Johansen	5 000 000 $ (1)
-Salary Remaining :	0 $
Ryan Spooner	4 000 000 $ (1)
-Salary Remaining :	0 $
Keith Yandle	4 000 000 $ (2)
-Salary Remaining :	0 $
Tyson Barrie	4 000 000 $ (1)
-Salary Remaining :	0 $
Cody Franson	4 000 000 $ (2)
-Salary Remaining :	0 $
Mike Smith	3 500 000 $ (2)
-Salary Remaining :	0 $
Troy Brouwer	3 500 000 $ (2)
-Salary Remaining :	0 $
Mikael Backlund	3 500 000 $ (2)
-Salary Remaining :	0 $
Mikko Koskinen	2 500 000 $ (4)
-Salary Remaining :	0 $
David Booth	2 500 000 $ (1)
-Salary Remaining :	0 $
Clayton Keller	2 500 000 $ (3)
-Salary Remaining :	0 $
William Nylander	2 000 000 $ (2)
-Salary Remaining :	0 $
Zach Hyman	2 000 000 $ (2)
-Salary Remaining :	0 $
Jordan Schroeder	1 750 000 $ (1)
-Salary Remaining :	0 $
Nikita Zaitsev	1 500 000 $ (2)
-Salary Remaining :	0 $
Brian Lashoff	1 500 000 $ (3)
-Salary Remaining :	0 $
Scott Mayfield	1 500 000 $ (3)
-Salary Remaining :	0 $
Jordan Martinook	1 250 000 $ (1)
-Salary Remaining :	0 $
Jan Hlavac	900 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 15 : 58 400 000 $
Year 16 : 39 900 000 $
Year 17 : 15 900 000 $
Year 18 : 2 500 000 $
Salary Average Commitment
Year 15 : 5 975 000 $
Year 16 : 5 975 000 $
Year 17 : 3 400 000 $
Year 18 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 15 : 58 400 000 $
Year 16 : 39 900 000 $
Year 17 : 15 900 000 $
Year 18 : 2 500 000 $

Farm Players Salaries
Brandon Montour	150 000 $ (3)
Salary Remaining :	0 $
Alex Stalock	135 000 $ (1)
Salary Remaining :	0 $
Kirby Dach	92 500 $ (3)
Salary Remaining :	0 $
Louis Belpedio	92 500 $ (1)
Salary Remaining :	0 $
Drake Caggiula	90 000 $ (3)
Salary Remaining :	0 $
Xavier Ouellet	90 000 $ (1)
Salary Remaining :	0 $
Malcolm Subban	90 000 $ (2)
Salary Remaining :	0 $
Austin Czarnik	80 000 $ (3)
Salary Remaining :	0 $
Nicolas Roy	79 000 $ (1)
Salary Remaining :	0 $
Yakov Trenin	73 083 $ (3)
Salary Remaining :	0 $
Matthew Highmore	72 500 $ (3)
Salary Remaining :	0 $
Connor Carrick	70 000 $ (2)
Salary Remaining :	0 $
Maxim Letunov	70 000 $ (3)
Salary Remaining :	0 $
Thomas Di Pauli	70 000 $ (3)
Salary Remaining :	0 $
Nicolas Deslauriers	70 000 $ (1)
Salary Remaining :	0 $
Dmytro Timashov	69 444 $ (3)
Salary Remaining :	0 $
Conor Garland	68 000 $ (2)
Salary Remaining :	0 $
Tomas Hyka	65 000 $ (1)
Salary Remaining :	0 $
Paul LaDue	57 500 $ (3)
Salary Remaining :	0 $
Tomas Kundratek	57 500 $ (3)
Salary Remaining :	0 $
Logan Shaw	57 500 $ (2)
Salary Remaining :	0 $
Adam Clendening	57 500 $ (1)
Salary Remaining :	0 $
John Quenneville	57 500 $ (3)
Salary Remaining :	0 $
Lukas Sedlak	57 500 $ (3)
Salary Remaining :	0 $
Kenny Agostino	57 500 $ (2)
Salary Remaining :	0 $
Ian McCoshen	57 500 $ (3)
Salary Remaining :	0 $
Gustav Olofsson	57 500 $ (2)
Salary Remaining :	0 $
Jaycob Megna	57 500 $ (3)
Salary Remaining :	0 $
Geoff Platt	57 500 $ (2)
Salary Remaining :	0 $
Eric Comrie	57 500 $ (1)
Salary Remaining :	0 $
Total Farm Players	30
Salary Commitment
Year 15 : 2 217 027 $
Year 16 : 1 570 527 $
Year 17 : 1 112 527 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 442 027 $
Year 16 : 1 090 527 $
Year 17 : 792 527 $
Year 18 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Place
Level 1:	7000 - 85 $ - 5 957 - 85,11%
Level 2:	5400 - 72 $ - 4 936 - 91,41%
Level 3:	2400 - 63 $ - 2 400 - 100,00%
Level 4:	4000 - 54 $ - 3 200 - 80,00%
Luxury :	1200 - 125 $ - 1 192 - 99,32%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 973 - 98,67%
Farm Level 2:	1000 - 25 $ - 966 - 96,59%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 686 - 88,43%
Average Income per Game	1 828 646 $
Year to Date Revenue	74 974 477 $
Farm
Home Games Left	0
Average Attendance - %	2 939 - 97,98%
Average Income per Game	125 846 $
Year to Date Revenue	5 159 689 $
Expense
Pro Players Total Salaries	56 750 000 $
Farm Players Total Salaries	3 044 999 $
Coaches Total Salaries	2 550 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	58 572 345 $
Farm Year To Date Expenses	3 561 401 $
Pro Salary Cap To Date	56 572 329 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	386 513 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 194 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	56 572 329 $
Estimate Under Maximum Salary Cap of 90 000 000 $	33 427 671 $
Estimate Over Minimum Salary Cap of 45 000 000 $	11 572 329 $
Current Bank Account	42 893 180 $
Projected Bank Account	42 893 180 $

Pro Players Salaries
Martin Jones	5 000 000 $ (5)
-Salary Remaining :	0 $
Sean Monahan	5 000 000 $ (3)
-Salary Remaining :	0 $
James Neal	4 500 000 $ (3)
-Salary Remaining :	0 $
Jonathan Huberdeau	4 250 000 $ (2)
-Salary Remaining :	0 $
Alex Goligoski	3 750 000 $ (2)
-Salary Remaining :	0 $
Jimmy Howard	3 500 000 $ (2)
-Salary Remaining :	0 $
Anders Lee	3 000 000 $ (3)
-Salary Remaining :	0 $
T.J. Brodie	3 000 000 $ (3)
-Salary Remaining :	0 $
Mitchell Marner	3 000 000 $ (3)
-Salary Remaining :	0 $
Auston Matthews	3 000 000 $ (3)
-Salary Remaining :	0 $
Morgan Rielly	3 000 000 $ (3)
-Salary Remaining :	0 $
Erik Gudbranson	2 000 000 $ (1)
-Salary Remaining :	0 $
Jonas Brodin	2 000 000 $ (2)
-Salary Remaining :	0 $
Philip Larsen	2 000 000 $ (3)
-Salary Remaining :	0 $
Carl Soderberg	2 000 000 $ (2)
-Salary Remaining :	0 $
Artem Anisimov	1 800 000 $ (1)
-Salary Remaining :	0 $
David Desharnais	1 500 000 $ (3)
-Salary Remaining :	0 $
Craig Smith	1 500 000 $ (3)
-Salary Remaining :	0 $
Beau Bennett	1 250 000 $ (2)
-Salary Remaining :	0 $
Ryan Miller	1 000 000 $ (3)
-Salary Remaining :	0 $
Damien Brunner	700 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 15 : 56 750 000 $
Year 16 : 52 950 000 $
Year 17 : 43 700 000 $
Year 18 : 5 000 000 $
Salary Average Commitment
Year 15 : 1 000 000 $
Year 16 : 1 000 000 $
Year 17 : 1 000 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 56 750 000 $
Year 16 : 52 950 000 $
Year 17 : 36 200 000 $
Year 18 : 5 000 000 $

Farm Players Salaries
Michael Dal Colle	306 333 $ (1)
Salary Remaining :	0 $
Teemu Pulkkinen	175 000 $ (1)
Salary Remaining :	0 $
Lance Bouma	150 000 $ (3)
Salary Remaining :	0 $
Patrick Maroon	150 000 $ (1)
Salary Remaining :	0 $
Greg Pateryn	150 000 $ (3)
Salary Remaining :	0 $
Michal Kempny	125 000 $ (1)
Salary Remaining :	0 $
Noah Juulsen	106 333 $ (1)
Salary Remaining :	0 $
Michael Matheson	100 000 $ (2)
Salary Remaining :	0 $
Dillon Heatherington	92 500 $ (1)
Salary Remaining :	0 $
Troy Terry	92 500 $ (2)
Salary Remaining :	0 $
Rasmus Dahlin	92 500 $ (2)
Salary Remaining :	0 $
Brock McGinn	90 000 $ (2)
Salary Remaining :	0 $
Ryan Donato	90 000 $ (2)
Salary Remaining :	0 $
German Rubtsov	89 417 $ (3)
Salary Remaining :	0 $
Cale Makar	88 083 $ (3)
Salary Remaining :	0 $
Samuel Montembeault	87 500 $ (2)
Salary Remaining :	0 $
Rasmus Asplund	84 500 $ (3)
Salary Remaining :	0 $
Jesper Bratt	82 500 $ (1)
Salary Remaining :	0 $
Martin Fehervary	80 583 $ (3)
Salary Remaining :	0 $
Pavel Zacha	80 000 $ (3)
Salary Remaining :	0 $
Bobby Sanguinetti	80 000 $ (1)
Salary Remaining :	0 $
Lukas Vejdemo	79 250 $ (3)
Salary Remaining :	0 $
Mason Appleton	74 167 $ (2)
Salary Remaining :	0 $
Nick Caamano	73 833 $ (3)
Salary Remaining :	0 $
Ashton Sautner	67 500 $ (2)
Salary Remaining :	0 $
Casey DeSmith	67 500 $ (1)
Salary Remaining :	0 $
Colby Robak	60 000 $ (3)
Salary Remaining :	0 $
Markus Hannikainen	57 500 $ (2)
Salary Remaining :	0 $
Yohann Auvitu	57 500 $ (2)
Salary Remaining :	0 $
Zac Dalpe	57 500 $ (3)
Salary Remaining :	0 $
Josh Ho-Sang	57 500 $ (3)
Salary Remaining :	0 $
Total Farm Players	31
Salary Commitment
Year 15 : 3 044 999 $
Year 16 : 1 859 833 $
Year 17 : 1 050 666 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 884 999 $
Year 16 : 1 229 833 $
Year 17 : 610 666 $
Year 18 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6500 - 91 $ - 6 210 - 95,53%
Level 2:	5500 - 79 $ - 5 058 - 91,96%
Level 3:	3500 - 65 $ - 3 053 - 87,22%
Level 4:	1500 - 58 $ - 1 500 - 100,00%
Luxury :	1500 - 125 $ - 1 391 - 92,74%
Total Capacity :	18500
Farm
Farm Level 1:	2000 - 35 $ - 1 938 - 96,92%
Farm Level 2:	1000 - 25 $ - 943 - 94,30%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 211 - 93,03%
Average Income per Game	1 950 803 $
Year to Date Revenue	79 982 920 $
Farm
Home Games Left	0
Average Attendance - %	2 881 - 96,05%
Average Income per Game	123 417 $
Year to Date Revenue	5 060 094 $
Expense
Pro Players Total Salaries	62 550 000 $
Farm Players Total Salaries	2 623 084 $
Coaches Total Salaries	5 600 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	67 372 383 $
Farm Year To Date Expenses	3 294 628 $
Pro Salary Cap To Date	62 372 343 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	444 408 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	20 794 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	62 372 343 $
Estimate Under Maximum Salary Cap of 90 000 000 $	27 627 657 $
Estimate Over Minimum Salary Cap of 45 000 000 $	17 372 343 $
Current Bank Account	16 981 257 $
Projected Bank Account	16 981 257 $

Pro Players Salaries
Ryan O'Reilly	5 000 000 $ (6)
-Salary Remaining :	0 $
Derek Stepan	5 000 000 $ (5)
-Salary Remaining :	0 $
Milan Lucic	4 500 000 $ (1)
-Salary Remaining :	0 $
Nazem Kadri	4 000 000 $ (6)
-Salary Remaining :	0 $
James Reimer	4 000 000 $ (3)
-Salary Remaining :	0 $
Torey Krug	4 000 000 $ (1)
-Salary Remaining :	0 $
Mike Hoffman	4 000 000 $ (3)
-Salary Remaining :	0 $
Bo Horvat	4 000 000 $ (1)
-Salary Remaining :	0 $
Ondrej Palat	4 000 000 $ (6)
-Salary Remaining :	0 $
Jeff Petry	4 000 000 $ (2)
-Salary Remaining :	0 $
Jacob Markstrom	3 000 000 $ (5)
-Salary Remaining :	0 $
Nick Bonino	3 000 000 $ (1)
-Salary Remaining :	0 $
Calvin de Haan	2 500 000 $ (1)
-Salary Remaining :	0 $
Marc Staal	2 500 000 $ (1)
-Salary Remaining :	0 $
Hampus Lindholm	2 000 000 $ (3)
-Salary Remaining :	0 $
Michael Frolik	1 850 000 $ (1)
-Salary Remaining :	0 $
Brayden McNabb	1 750 000 $ (1)
-Salary Remaining :	0 $
Cody Eakin	1 500 000 $ (1)
-Salary Remaining :	0 $
Dale Weise	1 250 000 $ (2)
-Salary Remaining :	0 $
Dwight King	700 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 15 : 62 550 000 $
Year 16 : 36 950 000 $
Year 17 : 31 000 000 $
Year 18 : 21 000 000 $
Salary Average Commitment
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 62 550 000 $
Year 16 : 36 950 000 $
Year 17 : 31 000 000 $
Year 18 : 21 000 000 $

Farm Players Salaries
Viktor Fasth	185 000 $ (2)
Salary Remaining :	0 $
Travis Konecny	125 000 $ (3)
Salary Remaining :	0 $
Keaton Ellerby (Out of Payroll)	125 000 $ (2)
Salary Remaining :	0 $
Matt Nieto	100 000 $ (3)
Salary Remaining :	0 $
Jakub Vrana	100 000 $ (3)
Salary Remaining :	0 $
Phillip Danault	100 000 $ (1)
Salary Remaining :	0 $
Kaspars Daugavins	100 000 $ (1)
Salary Remaining :	0 $
Ilya Samsonov	92 500 $ (3)
Salary Remaining :	0 $
Kristian Vesalainen	92 500 $ (2)
Salary Remaining :	0 $
Elias Pettersson	92 500 $ (2)
Salary Remaining :	0 $
Emil Bemstrom	92 500 $ (3)
Salary Remaining :	0 $
Mario Ferraro	92 500 $ (3)
Salary Remaining :	0 $
Andrew Peeke	91 667 $ (3)
Salary Remaining :	0 $
Cory Emmerton	90 000 $ (1)
Salary Remaining :	0 $
Marcus Pettersson	89 417 $ (1)
Salary Remaining :	0 $
Nicolas Beaudin	89 417 $ (3)
Salary Remaining :	0 $
Jake Bean	86 333 $ (2)
Salary Remaining :	0 $
Niko Mikkola	84 250 $ (3)
Salary Remaining :	0 $
Jeremy Williams	80 000 $ (2)
Salary Remaining :	0 $
Lucas Carlsson	79 250 $ (3)
Salary Remaining :	0 $
Alexander True	76 333 $ (3)
Salary Remaining :	0 $
Filip Hronek	71 417 $ (2)
Salary Remaining :	0 $
Anthony DeAngelo	70 000 $ (3)
Salary Remaining :	0 $
Antti Suomela	70 000 $ (2)
Salary Remaining :	0 $
Carter Verhaeghe	70 000 $ (3)
Salary Remaining :	0 $
Tyler Graovac	57 500 $ (2)
Salary Remaining :	0 $
Justin Bailey	57 500 $ (2)
Salary Remaining :	0 $
Nikita Soshnikov	57 500 $ (2)
Salary Remaining :	0 $
A.J. Greer	57 500 $ (3)
Salary Remaining :	0 $
Cody Goloubef	57 500 $ (3)
Salary Remaining :	0 $
Scott Sabourin	57 500 $ (2)
Salary Remaining :	0 $
Kalle Kossila	57 500 $ (1)
Salary Remaining :	0 $
Total Farm Players	32
Salary Commitment
Year 15 : 2 748 084 $
Year 16 : 2 311 167 $
Year 17 : 1 278 417 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 673 084 $
Year 16 : 1 526 167 $
Year 17 : 883 417 $
Year 18 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	7500 - 95 $ - 6 750 - 90,00%
Level 2:	5500 - 82 $ - 4 950 - 90,00%
Level 3:	2500 - 69 $ - 2 474 - 98,96%
Level 4:	4500 - 50 $ - 4 050 - 90,00%
Luxury :	2000 - 120 $ - 1 800 - 90,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 417 - 70,85%
Farm Level 2:	1000 - 25 $ - 929 - 92,92%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 024 - 91,02%
Average Income per Game	2 241 837 $
Year to Date Revenue	91 915 328 $
Farm
Home Games Left	0
Average Attendance - %	2 346 - 78,20%
Average Income per Game	117 437 $
Year to Date Revenue	4 814 916 $
Expense
Pro Players Total Salaries	81 550 000 $
Farm Players Total Salaries	2 565 584 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	86 561 531 $
Farm Year To Date Expenses	3 808 540 $
Pro Salary Cap To Date	81 561 491 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	569 408 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 004 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	81 561 491 $
Estimate Under Maximum Salary Cap of 90 000 000 $	8 438 509 $
Estimate Over Minimum Salary Cap of 45 000 000 $	36 561 491 $
Current Bank Account	6 586 527 $
Projected Bank Account	6 586 527 $

Pro Players Salaries
Jonathan Quick	6 500 000 $ (1)
-Salary Remaining :	0 $
Drew Doughty	6 000 000 $ (5)
-Salary Remaining :	0 $
Dustin Brown	6 000 000 $ (3)
-Salary Remaining :	0 $
Patrick Kane	6 000 000 $ (4)
-Salary Remaining :	0 $
Shea Weber	5 500 000 $ (1)
-Salary Remaining :	0 $
Nicklas Backstrom	5 250 000 $ (3)
-Salary Remaining :	0 $
Jonathan Toews	5 250 000 $ (3)
-Salary Remaining :	0 $
Mark Giordano	5 000 000 $ (3)
-Salary Remaining :	0 $
Justin Faulk	4 500 000 $ (1)
-Salary Remaining :	0 $
James Van Riemsdyk	4 250 000 $ (4)
-Salary Remaining :	0 $
Mikael Granlund	4 000 000 $ (2)
-Salary Remaining :	0 $
Tomas Hertl	4 000 000 $ (3)
-Salary Remaining :	0 $
Dylan Larkin	3 750 000 $ (2)
-Salary Remaining :	0 $
Matt Dumba	3 500 000 $ (3)
-Salary Remaining :	0 $
Patrik Laine	3 500 000 $ (3)
-Salary Remaining :	0 $
Jonathan Bernier	2 500 000 $ (4)
-Salary Remaining :	0 $
Alexander Wennberg	2 000 000 $ (1)
-Salary Remaining :	0 $
Thomas Hickey	1 500 000 $ (2)
-Salary Remaining :	0 $
Devante Smith-Pelly	1 300 000 $ (1)
-Salary Remaining :	0 $
Michael Raffl	1 250 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 15 : 81 550 000 $
Year 16 : 61 750 000 $
Year 17 : 51 250 000 $
Year 18 : 18 750 000 $
Salary Average Commitment
Year 15 : 1 150 000 $
Year 16 : 1 150 000 $
Year 17 : 1 150 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 81 550 000 $
Year 16 : 61 750 000 $
Year 17 : 51 250 000 $
Year 18 : 18 750 000 $

Farm Players Salaries
Jake Guentzel	250 000 $ (3)
Salary Remaining :	0 $
Thomas Chabot	200 000 $ (3)
Salary Remaining :	0 $
Joel Edmundson	200 000 $ (2)
Salary Remaining :	0 $
Haydn Fleury (Out of Payroll)	171 333 $ (1)
Salary Remaining :	0 $
Jake DeBrusk	128 833 $ (1)
Salary Remaining :	0 $
Danton Heinen	125 000 $ (3)
Salary Remaining :	0 $
Kevin Fiala	100 000 $ (1)
Salary Remaining :	0 $
Alexandar Georgiev	92 500 $ (1)
Salary Remaining :	0 $
Josh Norris	92 500 $ (3)
Salary Remaining :	0 $
Henrik Borgstrom	92 500 $ (2)
Salary Remaining :	0 $
Evan Bouchard	92 500 $ (2)
Salary Remaining :	0 $
Ladislav Smid	90 000 $ (3)
Salary Remaining :	0 $
Oscar Lindberg	90 000 $ (1)
Salary Remaining :	0 $
Noah Dobson	89 417 $ (3)
Salary Remaining :	0 $
Kevin Stenlund	86 417 $ (2)
Salary Remaining :	0 $
Mitchell Stephens	83 333 $ (3)
Salary Remaining :	0 $
Roope Hintz	81 167 $ (2)
Salary Remaining :	0 $
Magnus Hellberg	80 000 $ (1)
Salary Remaining :	0 $
Joel Armia	80 000 $ (1)
Salary Remaining :	0 $
Adrian Kempe	80 000 $ (3)
Salary Remaining :	0 $
Jeremy Lauzon (Out of Payroll)	74 750 $ (2)
Salary Remaining :	0 $
Dean Kukan (Out of Payroll)	72 500 $ (2)
Salary Remaining :	0 $
Givani Smith	71 417 $ (3)
Salary Remaining :	0 $
Devin Shore	70 000 $ (2)
Salary Remaining :	0 $
Darren Dietz	60 000 $ (2)
Salary Remaining :	0 $
Alan Quine	57 500 $ (2)
Salary Remaining :	0 $
Brett Carson	57 500 $ (2)
Salary Remaining :	0 $
Joel Hanley	57 500 $ (1)
Salary Remaining :	0 $
Daniel Carr	57 500 $ (2)
Salary Remaining :	0 $
Total Farm Players	29
Salary Commitment
Year 15 : 2 884 167 $
Year 16 : 2 084 001 $
Year 17 : 1 081 667 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 606 667 $
Year 16 : 1 156 501 $
Year 17 : 484 167 $
Year 18 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	STAPLES Center
Level 1:	6500 - 120 $ - 6 175 - 95,00%
Level 2:	5000 - 99 $ - 4 750 - 95,00%
Level 3:	2500 - 85 $ - 2 375 - 95,01%
Level 4:	2500 - 79 $ - 2 375 - 95,00%
Luxury :	1500 - 145 $ - 1 458 - 97,17%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 55 $ - 1 900 - 95,00%
Farm Level 2:	1000 - 35 $ - 950 - 95,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 133 - 95,18%
Average Income per Game	2 482 614 $
Year to Date Revenue	101 787 162 $
Farm
Home Games Left	0
Average Attendance - %	2 850 - 95,00%
Average Income per Game	185 962 $
Year to Date Revenue	7 624 442 $
Expense
Pro Players Total Salaries	83 750 000 $
Farm Players Total Salaries	4 592 417 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	88 799 404 $
Farm Year To Date Expenses	5 483 665 $
Pro Salary Cap To Date	83 799 364 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	583 882 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	36 080 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	83 799 364 $
Estimate Under Maximum Salary Cap of 90 000 000 $	6 200 636 $
Estimate Over Minimum Salary Cap of 45 000 000 $	38 799 364 $
Current Bank Account	15 390 206 $
Projected Bank Account	15 390 206 $

Pro Players Salaries
Connor Hellebuyck	5 000 000 $ (2)
-Salary Remaining :	0 $
Rasmus Ristolainen	5 000 000 $ (3)
-Salary Remaining :	0 $
Vladimir Tarasenko	5 000 000 $ (2)
-Salary Remaining :	0 $
Jakub Voracek	5 000 000 $ (5)
-Salary Remaining :	0 $
Leon Draisaitl	5 000 000 $ (1)
-Salary Remaining :	0 $
Aleksander Barkov	5 000 000 $ (3)
-Salary Remaining :	0 $
Nathan MacKinnon	5 000 000 $ (3)
-Salary Remaining :	0 $
Darcy Kuemper	5 000 000 $ (5)
-Salary Remaining :	0 $
Duncan Keith	5 000 000 $ (2)
-Salary Remaining :	0 $
John Carlson	5 000 000 $ (5)
-Salary Remaining :	0 $
Nikita Kucherov	5 000 000 $ (1)
-Salary Remaining :	0 $
John Klingberg	4 500 000 $ (1)
-Salary Remaining :	0 $
Tyler Toffoli	4 000 000 $ (2)
-Salary Remaining :	0 $
Joe Thornton	4 000 000 $ (3)
-Salary Remaining :	0 $
Nick Leddy	4 000 000 $ (6)
-Salary Remaining :	0 $
Markus Granlund	3 000 000 $ (3)
-Salary Remaining :	0 $
Travis Zajac	3 000 000 $ (2)
-Salary Remaining :	0 $
Sam Bennett	2 500 000 $ (2)
-Salary Remaining :	0 $
Teuvo Teravainen	2 000 000 $ (1)
-Salary Remaining :	0 $
Oscar Klefbom	1 750 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 15 : 83 750 000 $
Year 16 : 67 250 000 $
Year 17 : 42 750 000 $
Year 18 : 19 000 000 $
Salary Average Commitment
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 83 750 000 $
Year 16 : 67 250 000 $
Year 17 : 42 750 000 $
Year 18 : 19 000 000 $

Farm Players Salaries
Pierre-Luc Dubois	339 417 $ (1)
Salary Remaining :	0 $
Nikita Gusev	300 000 $ (2)
Salary Remaining :	0 $
Nick Schmaltz	275 000 $ (3)
Salary Remaining :	0 $
Ivan Provorov	250 000 $ (3)
Salary Remaining :	0 $
Valeri Nichushkin	250 000 $ (3)
Salary Remaining :	0 $
Philipp Grubauer	250 000 $ (2)
Salary Remaining :	0 $
Brett Pesce	200 000 $ (2)
Salary Remaining :	0 $
Erik Gustafsson	200 000 $ (2)
Salary Remaining :	0 $
Anthony Mantha	200 000 $ (2)
Salary Remaining :	0 $
Neal Pionk	177 500 $ (1)
Salary Remaining :	0 $
Ondrej Kase	175 000 $ (3)
Salary Remaining :	0 $
Dylan Strome	150 000 $ (3)
Salary Remaining :	0 $
Alex Tuch	150 000 $ (3)
Salary Remaining :	0 $
Josh Morrissey	150 000 $ (2)
Salary Remaining :	0 $
J.T. Compher	125 000 $ (3)
Salary Remaining :	0 $
Kaapo Kakko	92 500 $ (3)
Salary Remaining :	0 $
Filip Zadina	92 500 $ (2)
Salary Remaining :	0 $
Pavel Francouz	92 500 $ (3)
Salary Remaining :	0 $
Dominik Kubalik	92 500 $ (3)
Salary Remaining :	0 $
Joel Farabee	92 500 $ (3)
Salary Remaining :	0 $
Jack Hughes	92 500 $ (3)
Salary Remaining :	0 $
Igor Shesterkin	92 500 $ (3)
Salary Remaining :	0 $
John Marino	92 500 $ (3)
Salary Remaining :	0 $
Ilya Mikheyev	92 500 $ (3)
Salary Remaining :	0 $
Vladislav Gavrikov	92 500 $ (3)
Salary Remaining :	0 $
Dominik Kahun	92 500 $ (2)
Salary Remaining :	0 $
Juuso Valimaki	89 417 $ (2)
Salary Remaining :	0 $
Caleb Jones	79 000 $ (2)
Salary Remaining :	0 $
Victor Olofsson	76 750 $ (2)
Salary Remaining :	0 $
Devon Toews	70 000 $ (2)
Salary Remaining :	0 $
Philippe Myers	67 833 $ (2)
Salary Remaining :	0 $
Total Farm Players	31
Salary Commitment
Year 15 : 4 592 417 $
Year 16 : 4 075 500 $
Year 17 : 2 207 500 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 2 097 417 $
Year 16 : 1 700 500 $
Year 17 : 832 500 $
Year 18 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexxal Place
Level 1:	6600 - 91 $ - 6 208 - 94,05%
Level 2:	5800 - 79 $ - 5 268 - 90,83%
Level 3:	2800 - 65 $ - 2 796 - 99,85%
Level 4:	5000 - 50 $ - 4 500 - 90,00%
Luxury :	1800 - 120 $ - 1 620 - 90,00%
Total Capacity :	22000
Farm
Farm Level 1:	2000 - 45 $ - 1 431 - 71,54%
Farm Level 2:	1000 - 25 $ - 943 - 94,33%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20 392 - 92,69%
Average Income per Game	2 167 632 $
Year to Date Revenue	88 872 902 $
Farm
Home Games Left	0
Average Attendance - %	2 374 - 79,14%
Average Income per Game	118 757 $
Year to Date Revenue	4 869 021 $
Expense
Pro Players Total Salaries	70 150 000 $
Farm Players Total Salaries	2 414 917 $
Coaches Total Salaries	1 900 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 682 215 $
Farm Year To Date Expenses	3 343 759 $
Pro Salary Cap To Date	67 682 211 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	468 092 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 387 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	67 682 211 $
Estimate Under Maximum Salary Cap of 90 000 000 $	22 317 789 $
Estimate Over Minimum Salary Cap of 45 000 000 $	22 682 211 $
Current Bank Account	73 870 267 $
Projected Bank Account	73 870 267 $

Pro Players Salaries
Pekka Rinne	8 000 000 $ (1)
-Salary Remaining :	0 $
David Krejci	5 000 000 $ (1)
-Salary Remaining :	0 $
David Perron	5 000 000 $ (3)
-Salary Remaining :	0 $
Nikolai Zherdev	5 000 000 $ (3)
-Salary Remaining :	0 $
Jaden Schwartz	4 500 000 $ (1)
-Salary Remaining :	0 $
Jack Johnson	4 500 000 $ (2)
-Salary Remaining :	0 $
Alec Martinez	4 000 000 $ (1)
-Salary Remaining :	0 $
Nikolaj Ehlers	4 000 000 $ (2)
-Salary Remaining :	0 $
Niclas Bergfors	4 000 000 $ (1)
-Salary Remaining :	0 $
Nikita Nikitin	4 000 000 $ (3)
-Salary Remaining :	0 $
Jakub Kindl	3 500 000 $ (2)
-Salary Remaining :	0 $
Tomas Jurco	3 000 000 $ (3)
-Salary Remaining :	0 $
Luke Glendening	2 500 000 $ (2)
-Salary Remaining :	0 $
Curtis McElhinney	2 250 000 $ (3)
-Salary Remaining :	0 $
Andreas Athanasiou	2 000 000 $ (2)
-Salary Remaining :	0 $
Ville Koistinen	1 850 000 $ (2)
-Salary Remaining :	0 $
James Sheppard	1 500 000 $ (1)
-Salary Remaining :	0 $
Anton Volchenkov	1 500 000 $ (2)
-Salary Remaining :	0 $
Brad Hunt	1 250 000 $ (2)
-Salary Remaining :	0 $
Trevor Lewis	1 000 000 $ (1)
-Salary Remaining :	0 $
Colton Sceviour	900 000 $ (3)
-Salary Remaining :	0 $
Charles Hudon	900 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 15 : 70 150 000 $
Year 16 : 42 150 000 $
Year 17 : 20 150 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 14 400 000 $
Year 16 : 6 400 000 $
Year 17 : 4 900 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 70 150 000 $
Year 16 : 42 150 000 $
Year 17 : 20 150 000 $
Year 18 : 0 $

Farm Players Salaries
Aaron Dell	200 000 $ (2)
Salary Remaining :	0 $
Timo Meier	185 000 $ (3)
Salary Remaining :	0 $
Brandon Davidson	120 000 $ (1)
Salary Remaining :	0 $
Kailer Yamamoto	115 500 $ (1)
Salary Remaining :	0 $
Brendan Lemieux	113 917 $ (1)
Salary Remaining :	0 $
Christopher Gibson	100 000 $ (2)
Salary Remaining :	0 $
Robert Hagg	100 000 $ (3)
Salary Remaining :	0 $
Christian Fischer	100 000 $ (3)
Salary Remaining :	0 $
Rhett Gardner	92 500 $ (3)
Salary Remaining :	0 $
Jake Walman	92 500 $ (3)
Salary Remaining :	0 $
Kiefer Sherwood	92 500 $ (2)
Salary Remaining :	0 $
Dante Fabbro	92 500 $ (2)
Salary Remaining :	0 $
Trent Frederic	92 500 $ (2)
Salary Remaining :	0 $
Gaetan Haas	91 500 $ (2)
Salary Remaining :	0 $
Victor Mete	87 000 $ (1)
Salary Remaining :	0 $
Dylan DeMelo	80 000 $ (2)
Salary Remaining :	0 $
Jordan Oesterle	80 000 $ (2)
Salary Remaining :	0 $
Maxim Mamin	75 750 $ (1)
Salary Remaining :	0 $
Nic Dowd	70 000 $ (3)
Salary Remaining :	0 $
Kevin Rooney	70 000 $ (2)
Salary Remaining :	0 $
Josh Currie	68 750 $ (2)
Salary Remaining :	0 $
Jean-Sebastien Dea	65 000 $ (1)
Salary Remaining :	0 $
Chris Mueller	57 500 $ (3)
Salary Remaining :	0 $
Kerby Rychel	57 500 $ (1)
Salary Remaining :	0 $
Corban Knight	57 500 $ (1)
Salary Remaining :	0 $
Paul Postma	57 500 $ (2)
Salary Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 15 : 2 414 917 $
Year 16 : 1 722 750 $
Year 17 : 697 500 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 379 917 $
Year 16 : 807 750 $
Year 17 : 242 500 $
Year 18 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gaylord Center
Level 1:	6500 - 90 $ - 6 049 - 93,06%
Level 2:	5500 - 78 $ - 5 088 - 92,51%
Level 3:	2500 - 65 $ - 2 500 - 100,00%
Level 4:	4400 - 51 $ - 3 520 - 80,00%
Luxury :	1100 - 115 $ - 1 100 - 100,00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 946 - 97,28%
Farm Level 2:	1000 - 25 $ - 955 - 95,48%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18 257 - 91,28%
Average Income per Game	1 931 403 $
Year to Date Revenue	79 187 511 $
Farm
Home Games Left	0
Average Attendance - %	2 900 - 96,68%
Average Income per Game	124 152 $
Year to Date Revenue	5 090 223 $
Expense
Pro Players Total Salaries	66 800 000 $
Farm Players Total Salaries	2 690 583 $
Coaches Total Salaries	3 900 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 761 913 $
Farm Year To Date Expenses	3 623 485 $
Pro Salary Cap To Date	66 761 889 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	459 211 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	23 165 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	66 761 889 $
Estimate Under Maximum Salary Cap of 90 000 000 $	23 238 111 $
Estimate Over Minimum Salary Cap of 45 000 000 $	21 761 889 $
Current Bank Account	53 069 260 $
Projected Bank Account	53 069 260 $

Pro Players Salaries
Henrik Lundqvist	6 000 000 $ (1)
-Salary Remaining :	0 $
Brent Burns	5 000 000 $ (3)
-Salary Remaining :	0 $
Maxim Afinogenov	5 000 000 $ (2)
-Salary Remaining :	0 $
Mikkel Boedker	4 500 000 $ (5)
-Salary Remaining :	0 $
Kyle Turris	4 500 000 $ (5)
-Salary Remaining :	0 $
Jay Bouwmeester	4 500 000 $ (2)
-Salary Remaining :	0 $
Kris Russell	4 000 000 $ (3)
-Salary Remaining :	0 $
Tyler Bozak	4 000 000 $ (1)
-Salary Remaining :	0 $
Peter Mueller	4 000 000 $ (1)
-Salary Remaining :	0 $
Bobby Ryan	3 750 000 $ (1)
-Salary Remaining :	0 $
Mark Arcobello	3 500 000 $ (2)
-Salary Remaining :	0 $
Jonathan Ericsson	2 500 000 $ (1)
-Salary Remaining :	0 $
Matt Moulson	2 000 000 $ (1)
-Salary Remaining :	0 $
Carter Hutton	2 000 000 $ (2)
-Salary Remaining :	0 $
Marcus Johansson	1 850 000 $ (1)
-Salary Remaining :	0 $
John Moore	1 850 000 $ (1)
-Salary Remaining :	0 $
Lauri Korpikoski	1 850 000 $ (3)
-Salary Remaining :	0 $
Ryan Wilson	1 750 000 $ (1)
-Salary Remaining :	0 $
Paul Byron	1 500 000 $ (2)
-Salary Remaining :	0 $
Micheal Ferland	1 500 000 $ (1)
-Salary Remaining :	0 $
Dmitry Kulikov	1 250 000 $ (1)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 15 : 66 800 000 $
Year 16 : 36 350 000 $
Year 17 : 19 850 000 $
Year 18 : 9 000 000 $
Salary Average Commitment
Year 15 : 2 000 000 $
Year 16 : 2 000 000 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 66 800 000 $
Year 16 : 36 350 000 $
Year 17 : 19 850 000 $
Year 18 : 9 000 000 $

Farm Players Salaries
Nolan Patrick	357 500 $ (1)
Salary Remaining :	0 $
Melker Karlsson	185 000 $ (3)
Salary Remaining :	0 $
Colton Sissons	150 000 $ (3)
Salary Remaining :	0 $
Andrew Hammond	150 000 $ (1)
Salary Remaining :	0 $
Phil Di Giuseppe	125 000 $ (2)
Salary Remaining :	0 $
Niklas Svedberg	100 000 $ (3)
Salary Remaining :	0 $
Nikolai Prokhorkin	92 500 $ (3)
Salary Remaining :	0 $
Carson Soucy	92 500 $ (3)
Salary Remaining :	0 $
Ethan Bear	92 500 $ (3)
Salary Remaining :	0 $
Brandon Tanev	90 000 $ (2)
Salary Remaining :	0 $
Nicholas Merkley	86 333 $ (1)
Salary Remaining :	0 $
Oskar Sundqvist	80 000 $ (2)
Salary Remaining :	0 $
Jansen Harkins	76 750 $ (3)
Salary Remaining :	0 $
Christian Jaros	75 500 $ (2)
Salary Remaining :	0 $
Josh Mahura	74 500 $ (2)
Salary Remaining :	0 $
Chris Summers	70 000 $ (2)
Salary Remaining :	0 $
Alexey Marchenko (Out of Payroll)	70 000 $ (1)
Salary Remaining :	0 $
Nikita Nesterov	70 000 $ (1)
Salary Remaining :	0 $
Matt Frattin	70 000 $ (3)
Salary Remaining :	0 $
Josh Jooris	70 000 $ (1)
Salary Remaining :	0 $
Tim Heed	65 000 $ (1)
Salary Remaining :	0 $
Alexandre Carrier	57 500 $ (3)
Salary Remaining :	0 $
Viktor Tikhonov	57 500 $ (1)
Salary Remaining :	0 $
Adam Erne	57 500 $ (3)
Salary Remaining :	0 $
Samuel Morin	57 500 $ (3)
Salary Remaining :	0 $
Jesse Puljujarvi	57 500 $ (3)
Salary Remaining :	0 $
Byron Froese	57 500 $ (1)
Salary Remaining :	0 $
Denis Gurianov	57 500 $ (3)
Salary Remaining :	0 $
Boo Nieves	57 500 $ (2)
Salary Remaining :	0 $
Frank Corrado	57 500 $ (1)
Salary Remaining :	0 $
Total Farm Players	30
Salary Commitment
Year 15 : 2 760 583 $
Year 16 : 1 719 250 $
Year 17 : 1 146 750 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 658 083 $
Year 16 : 976 750 $
Year 17 : 641 750 $
Year 18 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavillion
Level 1:	6500 - 100 $ - 5 204 - 80,06%
Level 2:	5000 - 81 $ - 4 845 - 96,91%
Level 3:	3000 - 65 $ - 2 932 - 97,73%
Level 4:	4000 - 50 $ - 3 200 - 80,00%
Luxury :	1500 - 120 $ - 1 440 - 96,03%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 35 $ - 1 919 - 95,96%
Farm Level 2:	1000 - 25 $ - 964 - 96,38%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17 622 - 88,11%
Average Income per Game	1 967 735 $
Year to Date Revenue	80 677 135 $
Farm
Home Games Left	0
Average Attendance - %	2 883 - 96,10%
Average Income per Game	123 210 $
Year to Date Revenue	5 051 622 $
Expense
Pro Players Total Salaries	53 500 000 $
Farm Players Total Salaries	1 977 833 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	58 329 550 $
Farm Year To Date Expenses	3 034 743 $
Pro Salary Cap To Date	53 329 646 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	384 868 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 212 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	53 329 646 $
Estimate Under Maximum Salary Cap of 90 000 000 $	36 670 354 $
Estimate Over Minimum Salary Cap of 45 000 000 $	8 329 646 $
Current Bank Account	38 976 450 $
Projected Bank Account	38 976 450 $

Pro Players Salaries
Max Pacioretty	6 000 000 $ (4)
-Salary Remaining :	0 $
Brandon Dubinsky	5 500 000 $ (1)
-Salary Remaining :	0 $
Sean Couturier	5 000 000 $ (1)
-Salary Remaining :	0 $
Corey Crawford	5 000 000 $ (3)
-Salary Remaining :	0 $
Tom Gilbert	4 000 000 $ (3)
-Salary Remaining :	0 $
Mats Zuccarello	3 250 000 $ (1)
-Salary Remaining :	0 $
Mathew Barzal	3 000 000 $ (3)
-Salary Remaining :	0 $
Jacob Trouba	3 000 000 $ (3)
-Salary Remaining :	0 $
Calvin Pickard	2 250 000 $ (1)
-Salary Remaining :	0 $
Dmitry Orlov	2 000 000 $ (1)
-Salary Remaining :	0 $
Boone Jenner	2 000 000 $ (3)
-Salary Remaining :	0 $
Anton Lander	2 000 000 $ (1)
-Salary Remaining :	0 $
Ryan Pulock	2 000 000 $ (2)
-Salary Remaining :	0 $
Braydon Coburn	2 000 000 $ (2)
-Salary Remaining :	0 $
Anthony Duclair	1 500 000 $ (1)
-Salary Remaining :	0 $
Steve Oleksy	1 500 000 $ (3)
-Salary Remaining :	0 $
Sven Andrighetto	1 000 000 $ (1)
-Salary Remaining :	0 $
Marcus Foligno	1 000 000 $ (1)
-Salary Remaining :	0 $
Derek Grant	900 000 $ (3)
-Salary Remaining :	0 $
Seth Griffith (Out of Payroll)	700 000 $ (1)
-Salary Remaining :	0 $
Garnet Hathaway	600 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 15 : 54 200 000 $
Year 16 : 30 000 000 $
Year 17 : 25 400 000 $
Year 18 : 6 000 000 $
Salary Average Commitment
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 54 200 000 $
Year 16 : 30 000 000 $
Year 17 : 25 400 000 $
Year 18 : 6 000 000 $

Farm Players Salaries
Klas Dahlbeck	100 000 $ (1)
Salary Remaining :	0 $
Roman Horak	100 000 $ (1)
Salary Remaining :	0 $
Dennis Gilbert	92 500 $ (3)
Salary Remaining :	0 $
Tobias Bjornfot	92 500 $ (3)
Salary Remaining :	0 $
Jesper Boqvist	92 500 $ (3)
Salary Remaining :	0 $
Kevin Poulin	90 000 $ (3)
Salary Remaining :	0 $
Shane Prince	90 000 $ (1)
Salary Remaining :	0 $
Christian Wolanin	90 000 $ (2)
Salary Remaining :	0 $
Vince Dunn	89 417 $ (1)
Salary Remaining :	0 $
Michael McLeod	86 333 $ (2)
Salary Remaining :	0 $
Julien Gauthier	86 333 $ (3)
Salary Remaining :	0 $
Marcus Sorensen	80 000 $ (2)
Salary Remaining :	0 $
Austin Watson	80 000 $ (2)
Salary Remaining :	0 $
Carter Hart	79 250 $ (2)
Salary Remaining :	0 $
Jean-Christophe Beaudin	76 500 $ (3)
Salary Remaining :	0 $
Jacob Middleton	72 500 $ (3)
Salary Remaining :	0 $
Erik Cernak (Out of Payroll)	69 750 $ (2)
Salary Remaining :	0 $
Ryan Carpenter	60 000 $ (1)
Salary Remaining :	0 $
Jack Skille	60 000 $ (1)
Salary Remaining :	0 $
Zack Mitchell	57 500 $ (1)
Salary Remaining :	0 $
Pontus Aberg	57 500 $ (3)
Salary Remaining :	0 $
Rourke Chartier	57 500 $ (2)
Salary Remaining :	0 $
Trevor Carrick	57 500 $ (1)
Salary Remaining :	0 $
Mark Alt	57 500 $ (1)
Salary Remaining :	0 $
Max McCormick	57 500 $ (2)
Salary Remaining :	0 $
Remi Elie	57 500 $ (3)
Salary Remaining :	0 $
Casey Nelson	57 500 $ (2)
Salary Remaining :	0 $
Total Farm Players	27
Salary Commitment
Year 15 : 2 047 583 $
Year 16 : 1 375 666 $
Year 17 : 717 833 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 445 083 $
Year 16 : 1 125 666 $
Year 17 : 627 833 $
Year 18 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - 96 $ - 4 965 - 82,74%
Level 2:	5000 - 84 $ - 4 125 - 82,50%
Level 3:	2000 - 70 $ - 2 000 - 100,00%
Level 4:	4000 - 56 $ - 3 200 - 80,00%
Luxury :	1000 - 120 $ - 1 000 - 100,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 876 - 93,80%
Farm Level 2:	1000 - 25 $ - 924 - 92,41%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15 289 - 84,94%
Average Income per Game	1 729 326 $
Year to Date Revenue	70 902 381 $
Farm
Home Games Left	0
Average Attendance - %	2 800 - 93,34%
Average Income per Game	119 828 $
Year to Date Revenue	4 912 935 $
Expense
Pro Players Total Salaries	58 100 000 $
Farm Players Total Salaries	2 531 750 $
Coaches Total Salaries	5 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 016 172 $
Farm Year To Date Expenses	3 301 909 $
Pro Salary Cap To Date	58 016 140 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	415 132 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 495 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 016 140 $
Estimate Under Maximum Salary Cap of 90 000 000 $	31 983 860 $
Estimate Over Minimum Salary Cap of 45 000 000 $	13 016 140 $
Current Bank Account	9 511 132 $
Projected Bank Account	9 511 132 $

Pro Players Salaries
Evgeni Malkin	6 000 000 $ (2)
-Salary Remaining :	0 $
Corey Perry	6 000 000 $ (3)
-Salary Remaining :	0 $
Mika Zibanejad	5 000 000 $ (2)
-Salary Remaining :	0 $
Jordan Binnington	4 000 000 $ (2)
-Salary Remaining :	0 $
Nick Foligno	4 000 000 $ (3)
-Salary Remaining :	0 $
Gustav Nyquist	4 000 000 $ (3)
-Salary Remaining :	0 $
Jake Allen	3 500 000 $ (5)
-Salary Remaining :	0 $
Brayden Schenn	3 500 000 $ (1)
-Salary Remaining :	0 $
Cam Fowler	3 500 000 $ (2)
-Salary Remaining :	0 $
Jussi Jokinen	3 500 000 $ (3)
-Salary Remaining :	0 $
Jake Gardiner	2 000 000 $ (3)
-Salary Remaining :	0 $
Michael Del Zotto	2 000 000 $ (3)
-Salary Remaining :	0 $
Jay Beagle	2 000 000 $ (2)
-Salary Remaining :	0 $
Ryan Ellis	1 850 000 $ (1)
-Salary Remaining :	0 $
Luca Sbisa	1 500 000 $ (3)
-Salary Remaining :	0 $
Tanner Pearson	1 500 000 $ (1)
-Salary Remaining :	0 $
Zach Bogosian	1 250 000 $ (3)
-Salary Remaining :	0 $
Cal O'Reilly	1 000 000 $ (3)
-Salary Remaining :	0 $
Zack Kassian	1 000 000 $ (1)
-Salary Remaining :	0 $
Nikolay Kulemin	1 000 000 $ (3)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 15 : 58 100 000 $
Year 16 : 50 250 000 $
Year 17 : 29 750 000 $
Year 18 : 3 500 000 $
Salary Average Commitment
Year 15 : 2 000 000 $
Year 16 : 2 000 000 $
Year 17 : 2 000 000 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 58 100 000 $
Year 16 : 50 250 000 $
Year 17 : 29 750 000 $
Year 18 : 3 500 000 $

Farm Players Salaries
Laurent Brossoit	200 000 $ (2)
Salary Remaining :	0 $
Tyson Jost	170 417 $ (1)
Salary Remaining :	0 $
Oliver Bjorkstrand	150 000 $ (2)
Salary Remaining :	0 $
Brady Skjei	150 000 $ (2)
Salary Remaining :	0 $
Brendan Perlini	125 000 $ (3)
Salary Remaining :	0 $
Ben Chiarot	100 000 $ (1)
Salary Remaining :	0 $
Jakob Chychrun	100 000 $ (3)
Salary Remaining :	0 $
Henri Jokiharju	92 500 $ (2)
Salary Remaining :	0 $
Joel Kiviranta	92 500 $ (3)
Salary Remaining :	0 $
Libor Hajek	92 500 $ (2)
Salary Remaining :	0 $
Gavin Bayreuther	92 500 $ (2)
Salary Remaining :	0 $
Cody Glass	86 333 $ (3)
Salary Remaining :	0 $
Mark Friedman	82 500 $ (2)
Salary Remaining :	0 $
Maxime Comtois	82 000 $ (2)
Salary Remaining :	0 $
Chris Wagner	80 000 $ (1)
Salary Remaining :	0 $
Vincent Hinostroza	80 000 $ (3)
Salary Remaining :	0 $
Sean Walker	74 500 $ (2)
Salary Remaining :	0 $
Sheldon Dries	73 500 $ (2)
Salary Remaining :	0 $
Adam Johnson	72 500 $ (3)
Salary Remaining :	0 $
Michal Jordan	70 000 $ (1)
Salary Remaining :	0 $
Stanislav Galiev	60 000 $ (1)
Salary Remaining :	0 $
Jordan Weal	60 000 $ (2)
Salary Remaining :	0 $
Jean-François Berube	57 500 $ (1)
Salary Remaining :	0 $
Rostislav Olesz	57 500 $ (2)
Salary Remaining :	0 $
Justin Dowling	57 500 $ (1)
Salary Remaining :	0 $
Garrett Wilson	57 500 $ (1)
Salary Remaining :	0 $
Laurent Dauphin	57 500 $ (2)
Salary Remaining :	0 $
Taylor Fedun	57 500 $ (1)
Salary Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 15 : 2 531 750 $
Year 16 : 1 821 333 $
Year 17 : 556 333 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 356 750 $
Year 16 : 956 333 $
Year 17 : 251 333 $
Year 18 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6500 - 125 $ - 6 233 - 95,89%
Level 2:	5500 - 100 $ - 5 435 - 98,82%
Level 3:	2500 - 85 $ - 2 500 - 100,00%
Level 4:	4500 - 75 $ - 4 050 - 90,00%
Luxury :	1000 - 999 $ - 910 - 90,98%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - 36 $ - 1 923 - 96,14%
Farm Level 2:	1000 - 25 $ - 950 - 95,02%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19 127 - 95,64%
Average Income per Game	2 635 869 $
Year to Date Revenue	108 070 610 $
Farm
Home Games Left	0
Average Attendance - %	2 873 - 95,77%
Average Income per Game	123 792 $
Year to Date Revenue	5 075 453 $
Expense
Pro Players Total Salaries	84 550 000 $
Farm Players Total Salaries	4 582 750 $
Coaches Total Salaries	4 900 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	87 389 868 $
Farm Year To Date Expenses	6 008 694 $
Pro Salary Cap To Date	84 389 858 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	575 987 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	41 824 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	84 389 858 $
Estimate Under Maximum Salary Cap of 90 000 000 $	5 610 142 $
Estimate Over Minimum Salary Cap of 45 000 000 $	39 389 858 $
Current Bank Account	76 882 201 $
Projected Bank Account	76 882 201 $

Pro Players Salaries
Erik Karlsson	6 000 000 $ (5)
-Salary Remaining :	0 $
Taylor Hall	6 000 000 $ (1)
-Salary Remaining :	0 $
Steven Stamkos	6 000 000 $ (5)
-Salary Remaining :	0 $
Johnny Gaudreau	5 750 000 $ (2)
-Salary Remaining :	0 $
Filip Forsberg	5 250 000 $ (3)
-Salary Remaining :	0 $
Mark Scheifele	5 000 000 $ (8)
-Salary Remaining :	0 $
Kevin Shattenkirk	5 000 000 $ (4)
-Salary Remaining :	0 $
Matt Duchene	5 000 000 $ (1)
-Salary Remaining :	0 $
Vincent Trocheck	4 750 000 $ (3)
-Salary Remaining :	0 $
Erik Johnson	4 500 000 $ (3)
-Salary Remaining :	0 $
Andrei Vasilevski	4 000 000 $ (1)
-Salary Remaining :	0 $
Brendan Gallagher	4 000 000 $ (1)
-Salary Remaining :	0 $
Mark Stone	4 000 000 $ (1)
-Salary Remaining :	0 $
Nail Yakupov	3 500 000 $ (2)
-Salary Remaining :	0 $
Trevor Daley	3 500 000 $ (3)
-Salary Remaining :	0 $
Matt Murray	3 000 000 $ (2)
-Salary Remaining :	0 $
Éliane Champagne	2 600 000 $ (1)
-Salary Remaining :	0 $
Shayne Gostisbehere	2 500 000 $ (2)
-Salary Remaining :	0 $
Damon Severson	2 500 000 $ (1)
-Salary Remaining :	0 $
Johan Larsson	1 700 000 $ (2)
-Salary Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 15 : 84 550 000 $
Year 16 : 56 450 000 $
Year 17 : 40 000 000 $
Year 18 : 22 000 000 $
Salary Average Commitment
Year 15 : 0 $
Year 16 : 0 $
Year 17 : 0 $
Year 18 : 0 $
Salary Cap with 1 Way Contract
Year 15 : 84 550 000 $
Year 16 : 56 450 000 $
Year 17 : 40 000 000 $
Year 18 : 22 000 000 $

Farm Players Salaries
Alex Galchenyuk	300 000 $ (2)
Salary Remaining :	0 $
Conor Sheary	300 000 $ (2)
Salary Remaining :	0 $
Ryan Murphy	250 000 $ (1)
Salary Remaining :	0 $
T.J. Brennan	230 000 $ (2)
Salary Remaining :	0 $
Robby Fabbri	200 000 $ (2)
Salary Remaining :	0 $
Jon Merrill	200 000 $ (2)
Salary Remaining :	0 $
Jaccob Slavin	200 000 $ (2)
Salary Remaining :	0 $
Brett Connolly	200 000 $ (1)
Salary Remaining :	0 $
Andre Burakovsky	200 000 $ (1)
Salary Remaining :	0 $
Noah Hanifin	180 000 $ (2)
Salary Remaining :	0 $
Patrik Nemeth	175 000 $ (2)
Salary Remaining :	0 $
Mark Pysyk	175 000 $ (2)
Salary Remaining :	0 $
Joonas Donskoi	165 000 $ (2)
Salary Remaining :	0 $
Steve Bernier	150 000 $ (2)
Salary Remaining :	0 $
Juuse Saros	150 000 $ (3)
Salary Remaining :	0 $
Jacob Josefson	140 000 $ (1)
Salary Remaining :	0 $
Charlie McAvoy	125 833 $ (1)
Salary Remaining :	0 $
Victor Rask	120 000 $ (1)
Salary Remaining :	0 $
Michael Chaput	100 000 $ (2)
Salary Remaining :	0 $
Mackenzie Blackwood	89 417 $ (2)
Salary Remaining :	0 $
Dustin Jeffrey	70 000 $ (1)
Salary Remaining :	0 $
Corey Tropp	57 500 $ (2)
Salary Remaining :	0 $
Carter Ashton	57 500 $ (3)
Salary Remaining :	0 $
Nick Lappin	57 500 $ (2)
Salary Remaining :	0 $
Tyler Gaudet	57 500 $ (2)
Salary Remaining :	0 $
Rob Klinkhammer	57 500 $ (3)
Salary Remaining :	0 $
Andrew Agozzino	57 500 $ (1)
Salary Remaining :	0 $
Nikita Scherbak	57 500 $ (3)
Salary Remaining :	0 $
Ryan Sproul	57 500 $ (3)
Salary Remaining :	0 $
Andrei Mironov	57 500 $ (2)
Salary Remaining :	0 $
Marek Schwarz	57 500 $ (2)
Salary Remaining :	0 $
Tim Kennedy	57 500 $ (2)
Salary Remaining :	0 $
Hunter Shinkaruk	57 500 $ (3)
Salary Remaining :	0 $
Leland Irving	57 500 $ (1)
Salary Remaining :	0 $
Brett Lernout	57 500 $ (1)
Salary Remaining :	0 $
Patrick Bordeleau	57 500 $ (3)
Salary Remaining :	0 $
Total Farm Players	36
Salary Commitment
Year 15 : 4 582 750 $
Year 16 : 3 304 417 $
Year 17 : 495 000 $
Year 18 : 0 $
Salary Average Commitment
Year 15 : 1 192 750 $
Year 16 : 836 917 $
Year 17 : 345 000 $
Year 18 : 0 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 90 000 000 $ Available Cap Space	Over Minimum of 45 000 000 $	Pro Players	Farm Players	Total Players
Bruins	29 227 262 $	60 558 884 $	29 441 116 $	15 558 884 $	22	28	50
Canadiens	40 794 999 $	72 531 646 $	17 468 354 $	27 531 646 $	21	28	49
Capitals	50 143 550 $	65 092 075 $	24 907 925 $	20 092 075 $	21	29	50
Devils	24 212 468 $	65 410 808 $	24 589 192 $	20 410 808 $	21	27	48
Flyers	22 974 977 $	65 883 339 $	24 116 661 $	20 883 339 $	20	29	49
Islanders	1 778 470 $	65 704 652 $	24 295 348 $	20 704 652 $	20	33	53
Maple Leafs	22 510 244 $	69 505 869 $	20 494 131 $	24 505 869 $	21	27	48
Penguins	45 451 996 $	63 837 531 $	26 162 469 $	18 837 531 $	20	33	53
Rangers	73 191 393 $	56 700 474 $	33 299 526 $	11 700 474 $	21	28	49
Red Wings	18 963 455 $	75 253 939 $	14 746 061 $	30 253 939 $	21	34	55
Sabres	75 148 607 $	65 342 433 $	24 657 567 $	20 342 433 $	20	30	50
Senateurs	7 836 464 $	72 000 949 $	17 999 051 $	27 000 949 $	21	33	54
Avalanche	38 879 294 $	59 255 943 $	30 744 057 $	14 255 943 $	20	29	49
Blackhawks	27 203 787 $	66 503 892 $	23 496 108 $	21 503 892 $	20	35	55
Blues	46 421 281 $	58 265 853 $	31 734 147 $	13 265 853 $	20	30	50
Canucks	42 893 180 $	56 572 329 $	33 427 671 $	11 572 329 $	21	31	52
Ducks	16 981 257 $	62 372 343 $	27 627 657 $	17 372 343 $	20	32	52
Flames	6 586 527 $	81 561 491 $	8 438 509 $	36 561 491 $	20	29	49
Kings	15 390 206 $	83 799 364 $	6 200 636 $	38 799 364 $	20	31	51
Oilers	73 870 267 $	67 682 211 $	22 317 789 $	22 682 211 $	22	26	48
Predators	53 069 260 $	66 761 889 $	23 238 111 $	21 761 889 $	21	30	51
Sharks	38 976 450 $	53 329 646 $	36 670 354 $	8 329 646 $	21	27	48
Stars	9 511 132 $	58 016 140 $	31 983 860 $	13 016 140 $	20	28	48
Wild	76 882 201 $	84 389 858 $	5 610 142 $	39 389 858 $	20	36	56

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 - %