PIFPK - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 110 $ - 4 650 - 77,50%
Level 2:	5000 - 75 $ - 3 507 - 70,14%
Level 3:	2000 - 50 $ - 1 259 - 62,97%
Level 4:	4000 - 42 $ - 2 356 - 58,90%
Luxury :	1000 - 220 $ - 717 - 71,70%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	12 489 - 69,39%
Average Income per Game	1 488 090 $
Year to Date Revenue	4 464 269 $
Expense
Pro Players Total Salaries	86 604 166 $
Farm Players Total Salaries	708 834 $
Coaches Total Salaries	7 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 230 495 $
Farm Year To Date Expenses	114 570 $
Pro Salary Cap To Date	6 714 615 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	56 547 407 $
Pro Remaining Season Days	174
Pro Expenses Per Days	492 615 $
Pro Estimated Expenses	85 715 010 $
Farm Remaining Season Days	176
Farm Expenses Per Days	7 638 $
Farm Estimated Expenses	1 344 288 $
Estimated Season Expenses	87 059 298 $
Season Salary Cap	86 604 166 $
Estimate Under Maximum Salary Cap of 88 000 000 $	1 395 834 $
Estimate Over Minimum Salary Cap of 60 000 000 $	26 604 166 $
Current Bank Account	(30 439 048 $)
Projected Bank Account	(60 950 939 $)

Pro Players Salaries
Sergei Bobrovsky	10 000 000 $ (7)
Corey Perry	8 625 000 $ (2)
Keith Yandle	6 350 000 $ (4)
Tyler Myers	6 000 000 $ (5)
Nate Schmidt	5 950 000 $ (6)
Seth Jones	5 400 000 $ (3)
Tom Wilson	5 166 666 $ (5)
Noah Hanifin	4 950 000 $ (5)
Tyler Toffoli	4 600 000 $ (1)
Christian Dvorak	4 450 000 $ (6)
Christopher Tanev	4 450 000 $ (1)
J.T. Compher	3 500 000 $ (4)
Chris Tierney	2 937 500 $ (1)
Carter Hutton	2 750 000 $ (2)
Oliver Bjorkstrand	2 500 000 $ (2)
Kevan Miller	2 475 000 $ (1)
Tyler Bertuzzi	1 400 000 $ (1)
Robert Hagg	1 150 000 $ (1)
Nikolay Goldobin	900 000 $ (1)
Christian Folin	800 000 $ (1)
Phil Varone	750 000 $ (1)
Henrik Borgstrom	750 000 $ (1)
Robert Thomas	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 3 : 86 604 166 $
Year 4 : 65 641 666 $
Year 5 : 51 766 666 $
Year 6 : 46 366 666 $
Salary Average Commitment
Year 3 : 86 604 166 $
Year 4 : 65 641 666 $
Year 5 : 51 766 666 $
Year 6 : 46 366 666 $
Salary Cap with 1 Way Contract
Year 3 : 86 604 166 $
Year 4 : 65 641 666 $
Year 5 : 51 766 666 $
Year 6 : 46 366 666 $

Farm Players Salaries
Logan Brown	89 417 $ (1)
Jacob Larsson	89 417 $ (1)
Patrik Berglund (Out of Payroll)	80 000 $ (3)
Michael Amadio	75 000 $ (2)
Brandon Davidson	75 000 $ (1)
Mathieu Joseph	75 000 $ (1)
Harri Sateri	75 000 $ (1)
Sam Montembeault	75 000 $ (1)
Laurent Dauphin	75 000 $ (1)
Total Farm Players	9
Salary Commitment
Year 3 : 708 834 $
Year 4 : 155 000 $
Year 5 : 80 000 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 708 834 $
Year 4 : 155 000 $
Year 5 : 80 000 $
Year 6 : 0 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 100 $ - 5 559 - 92,65%
Level 2:	5000 - 60 $ - 4 813 - 96,27%
Level 3:	2000 - 35 $ - 1 928 - 96,40%
Level 4:	4000 - 25 $ - 3 783 - 94,57%
Luxury :	1000 - 200 $ - 964 - 96,43%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	17 047 - 94,71%
Average Income per Game	1 631 474 $
Year to Date Revenue	4 894 423 $
Expense
Pro Players Total Salaries	84 765 604 $
Farm Players Total Salaries	575 000 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	6 767 115 $
Farm Year To Date Expenses	84 420 $
Pro Salary Cap To Date	6 727 425 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	61 996 025 $
Pro Remaining Season Days	174
Pro Expenses Per Days	451 141 $
Pro Estimated Expenses	78 498 534 $
Farm Remaining Season Days	176
Farm Expenses Per Days	5 628 $
Farm Estimated Expenses	990 528 $
Estimated Season Expenses	79 489 062 $
Season Salary Cap	84 765 604 $
Estimate Under Maximum Salary Cap of 88 000 000 $	3 234 396 $
Estimate Over Minimum Salary Cap of 60 000 000 $	24 765 604 $
Current Bank Account	(18 369 856 $)
Projected Bank Account	(35 862 893 $)

Pro Players Salaries
Alex Ovechkin	9 538 462 $ (2)
P.K. Subban	9 000 000 $ (3)
Steven Stamkos	8 500 000 $ (5)
Ryan McDonagh	6 750 000 $ (7)
Erik Johnson	6 000 000 $ (4)
T.J. Oshie	5 750 000 $ (6)
Jason Zucker	5 500 000 $ (4)
Tyler Johnson	5 000 000 $ (5)
Justin Braun	3 800 000 $ (1)
Boone Jenner	3 750 000 $ (3)
Brett Connolly	3 500 000 $ (4)
Adam Lowry	2 916 666 $ (2)
Colton Sissons	2 857 143 $ (7)
Brayden McNabb	2 500 000 $ (3)
Luke Glendening	1 800 000 $ (2)
Juuse Saros	1 500 000 $ (2)
Alex Biega	825 000 $ (1)
Alex DeBrincat	778 333 $ (1)
Korbinian Holzer	750 000 $ (1)
Drake Batherson	750 000 $ (1)
Michael Rasmussen	750 000 $ (1)
Taylor Fedun	750 000 $ (1)
Keith Kinkaid	750 000 $ (1)
Niklas Kronwall	750 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 3 : 84 765 604 $
Year 4 : 74 862 271 $
Year 5 : 59 107 143 $
Year 6 : 43 857 143 $
Salary Average Commitment
Year 3 : 84 580 604 $
Year 4 : 74 702 271 $
Year 5 : 58 947 143 $
Year 6 : 43 857 143 $
Salary Cap with 1 Way Contract
Year 3 : 84 765 604 $
Year 4 : 74 862 271 $
Year 5 : 59 107 143 $
Year 6 : 43 857 143 $

Farm Players Salaries
Pavel Zacha	225 000 $ (3)
Chris Wagner	125 000 $ (1)
Jeff Glass	75 000 $ (1)
Matt Irwin	75 000 $ (1)
Jakob Forsbacka Karlsson	75 000 $ (1)
Total Farm Players	5
Salary Commitment
Year 3 : 575 000 $
Year 4 : 225 000 $
Year 5 : 225 000 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 575 000 $
Year 4 : 225 000 $
Year 5 : 225 000 $
Year 6 : 0 $

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 100 $ - 5 732 - 95,53%
Level 2:	5000 - 60 $ - 4 574 - 91,47%
Level 3:	2000 - 35 $ - 1 921 - 96,05%
Level 4:	4000 - 25 $ - 3 725 - 93,12%
Luxury :	1000 - 200 $ - 965 - 96,50%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	16 916 - 93,98%
Average Income per Game	1 633 276 $
Year to Date Revenue	4 899 828 $
Expense
Pro Players Total Salaries	86 106 476 $
Farm Players Total Salaries	1 392 166 $
Coaches Total Salaries	4 570 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 133 055 $
Farm Year To Date Expenses	165 931 $
Pro Salary Cap To Date	6 833 850 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	62 064 488 $
Pro Remaining Season Days	174
Pro Expenses Per Days	475 537 $
Pro Estimated Expenses	82 743 438 $
Farm Remaining Season Days	176
Farm Expenses Per Days	11 477 $
Farm Estimated Expenses	2 019 952 $
Estimated Season Expenses	84 763 390 $
Season Salary Cap	86 106 476 $
Estimate Under Maximum Salary Cap of 88 000 000 $	1 893 524 $
Estimate Over Minimum Salary Cap of 60 000 000 $	26 106 476 $
Current Bank Account	29 956 892 $
Projected Bank Account	7 257 990 $

Pro Players Salaries
Claude Giroux	8 275 000 $ (3)
Ryan Johansen	8 000 000 $ (6)
Sean Monahan	6 375 000 $ (4)
Jonathan Drouin	5 500 000 $ (4)
Jordan Eberle	5 500 000 $ (5)
Brady Skjei	5 250 000 $ (5)
Dmitry Orlov	5 100 000 $ (4)
Frederik Andersen	5 000 000 $ (2)
Charlie McAvoy	4 900 000 $ (3)
Brett Pesce	4 025 000 $ (5)
Travis Hamonic	3 857 143 $ (5)
Brandon Tanev	3 500 000 $ (6)
Jakub Vrana	3 350 000 $ (2)
Justin Williams	3 120 000 $ (1)
Phillip Danault	3 083 333 $ (2)
Michael Frolik	2 666 000 $ (1)
Blake Coleman	1 800 000 $ (2)
Roman Polak	1 750 000 $ (1)
Thomas Vanek	1 000 000 $ (1)
Derick Brassard	1 000 000 $ (1)
Dan Girardi	800 000 $ (1)
Anton Khudobin	755 000 $ (1)
Jordan Greenway	750 000 $ (1)
Cam Talbot	750 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 3 : 86 106 476 $
Year 4 : 73 515 476 $
Year 5 : 60 282 143 $
Year 6 : 47 107 143 $
Salary Average Commitment
Year 3 : 86 106 477 $
Year 4 : 73 515 477 $
Year 5 : 60 282 144 $
Year 6 : 47 107 144 $
Salary Cap with 1 Way Contract
Year 3 : 86 106 476 $
Year 4 : 73 515 476 $
Year 5 : 60 282 143 $
Year 6 : 47 107 143 $

Farm Players Salaries
Scott Laughton	230 000 $ (2)
Joel Eriksson Ek	148 750 $ (2)
Karl Alzner	125 000 $ (3)
Riley Sheahan	90 000 $ (1)
Denis Gurianov	89 417 $ (1)
Timothy Liljegren	86 333 $ (3)
Jakub Zboril	86 333 $ (1)
Julien Gauthier	86 333 $ (2)
A.J. Greer	75 000 $ (1)
Brendan Guhle	75 000 $ (1)
Ben Harpur	75 000 $ (1)
Sven Andrighetto	75 000 $ (1)
Nicholas Baptiste	75 000 $ (1)
Joseph Blandisi	75 000 $ (1)
Total Farm Players	14
Salary Commitment
Year 3 : 1 392 166 $
Year 4 : 676 416 $
Year 5 : 211 333 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 392 166 $
Year 4 : 676 416 $
Year 5 : 211 333 $
Year 6 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - 100 $ - 5 598 - 93,31%
Level 2:	5000 - 60 $ - 4 822 - 96,43%
Level 3:	2000 - 35 $ - 1 939 - 96,95%
Level 4:	4000 - 25 $ - 4 000 - 100,00%
Luxury :	1000 - 200 $ - 936 - 93,57%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	17 295 - 96,08%
Average Income per Game	1 637 619 $
Year to Date Revenue	4 912 857 $
Expense
Pro Players Total Salaries	71 791 666 $
Farm Players Total Salaries	570 000 $
Coaches Total Salaries	2 200 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	5 777 115 $
Farm Year To Date Expenses	139 005 $
Pro Salary Cap To Date	5 697 750 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	62 229 522 $
Pro Remaining Season Days	174
Pro Expenses Per Days	385 141 $
Pro Estimated Expenses	67 014 534 $
Farm Remaining Season Days	176
Farm Expenses Per Days	9 267 $
Farm Estimated Expenses	1 630 992 $
Estimated Season Expenses	68 645 526 $
Season Salary Cap	71 791 666 $
Estimate Under Maximum Salary Cap of 88 000 000 $	16 208 334 $
Estimate Over Minimum Salary Cap of 60 000 000 $	11 791 666 $
Current Bank Account	29 987 404 $
Projected Bank Account	23 571 400 $

Pro Players Salaries
Aaron Ekblad	7 500 000 $ (6)
Max Pacioretty	7 000 000 $ (4)
Patrice Bergeron	6 875 000 $ (3)
Connor Hellebuyck	6 166 666 $ (5)
Brock Nelson	6 000 000 $ (6)
John Klingberg	4 250 000 $ (3)
Craig Smith	4 250 000 $ (1)
Marco Scandella	4 000 000 $ (1)
Evgenii Dadonov	4 000 000 $ (1)
Pavel Buchnevich	3 250 000 $ (2)
Joel Edmundson	3 100 000 $ (1)
Kevin Fiala	3 000 000 $ (2)
Nick Holden	2 200 000 $ (1)
Jordan Martinook	2 000 000 $ (2)
Josh Anderson	1 850 000 $ (1)
Austin Watson	1 100 000 $ (1)
Cal O'Reilly	750 000 $ (1)
Brett Howden	750 000 $ (1)
Mike Smith	750 000 $ (1)
Miikka Salomaki	750 000 $ (1)
Luke Schenn	750 000 $ (1)
Chris Mueller	750 000 $ (1)
Deryk Engelland	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 3 : 71 791 666 $
Year 4 : 46 041 666 $
Year 5 : 37 791 666 $
Year 6 : 26 666 666 $
Salary Average Commitment
Year 3 : 71 791 666 $
Year 4 : 46 041 666 $
Year 5 : 37 791 666 $
Year 6 : 26 666 666 $
Salary Cap with 1 Way Contract
Year 3 : 71 791 666 $
Year 4 : 46 041 666 $
Year 5 : 37 791 666 $
Year 6 : 26 666 666 $

Farm Players Salaries
Matt Grzelcyk	140 000 $ (1)
Nicolas Deslauriers	95 000 $ (1)
Slater Koekkoek	92 500 $ (1)
Trent Frederic	92 500 $ (2)
Ken Appleby	75 000 $ (1)
Zach Sanford	75 000 $ (1)
Total Farm Players	6
Salary Commitment
Year 3 : 570 000 $
Year 4 : 92 500 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 564 167 $
Year 4 : 92 500 $
Year 5 : 0 $
Year 6 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Gardens
Level 1:	6000 - 100 $ - 5 693 - 94,89%
Level 2:	5000 - 60 $ - 4 785 - 95,70%
Level 3:	2000 - 35 $ - 1 939 - 96,95%
Level 4:	4000 - 25 $ - 3 945 - 98,63%
Luxury :	1000 - 200 $ - 963 - 96,27%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	17 325 - 96,25%
Average Income per Game	1 653 032 $
Year to Date Revenue	4 959 097 $
Expense
Pro Players Total Salaries	87 430 800 $
Farm Players Total Salaries	820 000 $
Coaches Total Salaries	6 200 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 326 784 $
Farm Year To Date Expenses	156 022 $
Pro Salary Cap To Date	6 929 959 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	62 815 229 $
Pro Remaining Season Days	174
Pro Expenses Per Days	489 052 $
Pro Estimated Expenses	85 095 048 $
Farm Remaining Season Days	176
Farm Expenses Per Days	10 576 $
Farm Estimated Expenses	1 861 376 $
Estimated Season Expenses	86 956 424 $
Season Salary Cap	87 430 800 $
Estimate Under Maximum Salary Cap of 88 000 000 $	569 200 $
Estimate Over Minimum Salary Cap of 60 000 000 $	27 430 800 $
Current Bank Account	(27 880 779 $)
Projected Bank Account	(52 021 974 $)

Pro Players Salaries
Drew Doughty	11 000 000 $ (8)
Nicklas Backstrom (Out of Payroll)	6 700 000 $ (1)
Cam Fowler	6 500 000 $ (6)
Alexander Radulov	6 250 000 $ (4)
Timo Meier	6 000 000 $ (4)
Ryan Nugent-Hopkins	6 000 000 $ (2)
Nikolaj Ehlers	6 000 000 $ (6)
Nick Schmaltz	5 850 000 $ (7)
Mikael Backlund	5 350 000 $ (5)
Olli Maatta	4 083 300 $ (3)
Andrei Vasilevskiy	3 500 000 $ (1)
Max Domi	3 150 000 $ (1)
Jean-Gabriel Pageau	3 100 000 $ (1)
Jake McCabe	2 850 000 $ (2)
Michal Kempny	2 500 000 $ (3)
Jay Bouwmeester	2 200 000 $ (1)
Jamie Oleksiak	2 137 500 $ (2)
Thomas Greiss	2 010 000 $ (1)
Drake Caggiula	1 500 000 $ (1)
Fredrik Claesson	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 3 : 87 430 800 $
Year 4 : 64 520 800 $
Year 5 : 53 533 300 $
Year 6 : 46 950 000 $
Salary Average Commitment
Year 3 : 86 226 499 $
Year 4 : 63 316 499 $
Year 5 : 52 328 999 $
Year 6 : 45 745 699 $
Salary Cap with 1 Way Contract
Year 3 : 87 430 800 $
Year 4 : 64 520 800 $
Year 5 : 53 533 300 $
Year 6 : 46 950 000 $

Farm Players Salaries
Jujhar Khaira	120 000 $ (2)
Tomas Nosek	100 000 $ (1)
J.T. Brown	75 000 $ (1)
Jean-Sebastien Dea	75 000 $ (2)
Daniel Sprong	75 000 $ (1)
Andrej Sustr	75 000 $ (1)
Vladislav Kamenev	75 000 $ (1)
Jordan Kyrou	75 000 $ (1)
Michael Hutchinson	75 000 $ (1)
Kalle Kossila	75 000 $ (2)
Total Farm Players	10
Salary Commitment
Year 3 : 820 000 $
Year 4 : 270 000 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 820 000 $
Year 4 : 270 000 $
Year 5 : 0 $
Year 6 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 100 $ - 5 733 - 95,55%
Level 2:	5000 - 60 $ - 4 751 - 95,01%
Level 3:	2000 - 35 $ - 1 955 - 97,76%
Level 4:	4000 - 25 $ - 3 922 - 98,05%
Luxury :	1000 - 200 $ - 955 - 95,48%
Total Capacity :	18000
Income
Home Games Left	37
Average Attendance - %	17 316 - 96,20%
Average Income per Game	1 653 439 $
Year to Date Revenue	6 613 755 $
Expense
Pro Players Total Salaries	87 533 332 $
Farm Players Total Salaries	1 119 824 $
Coaches Total Salaries	7 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 445 770 $
Farm Year To Date Expenses	165 095 $
Pro Salary Cap To Date	6 945 763 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	61 177 234 $
Pro Remaining Season Days	174
Pro Expenses Per Days	496 473 $
Pro Estimated Expenses	86 386 302 $
Farm Remaining Season Days	176
Farm Expenses Per Days	11 099 $
Farm Estimated Expenses	1 953 424 $
Estimated Season Expenses	88 339 726 $
Season Salary Cap	87 533 332 $
Estimate Under Maximum Salary Cap of 88 000 000 $	466 668 $
Estimate Over Minimum Salary Cap of 60 000 000 $	27 533 332 $
Current Bank Account	(1 742 940 $)
Projected Bank Account	(28 905 432 $)

Pro Players Salaries
Dion Phaneuf	7 000 000 $ (2)
Brent Seabrook	6 875 000 $ (4)
Jordan Staal	6 000 000 $ (4)
Brock Boeser	5 875 000 $ (3)
Andrew Ladd	5 500 000 $ (3)
Nino Niederreiter	5 250 000 $ (3)
Yanni Gourde	5 166 666 $ (6)
Zach Werenski	5 000 000 $ (3)
Alex Galchenyuk	4 900 000 $ (1)
Alex Tuch	4 750 000 $ (7)
Adam Larsson	4 166 666 $ (2)
Erik Gudbranson	4 000 000 $ (2)
Connor Murphy	3 850 000 $ (3)
Anthony Mantha	3 300 000 $ (1)
Travis Sanheim	3 250 000 $ (2)
Petr Mrazek	3 125 000 $ (2)
Erik Haula	2 750 000 $ (1)
Anders Nilsson	2 600 000 $ (2)
Brian Boyle	1 000 000 $ (1)
Nico Hischier	925 000 $ (1)
Yannick Weber	750 000 $ (1)
Matt Moulson	750 000 $ (1)
Jason Spezza	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 3 : 87 533 332 $
Year 4 : 72 408 332 $
Year 5 : 48 266 666 $
Year 6 : 22 791 666 $
Salary Average Commitment
Year 3 : 87 408 332 $
Year 4 : 72 283 332 $
Year 5 : 48 266 666 $
Year 6 : 22 791 666 $
Salary Cap with 1 Way Contract
Year 3 : 87 533 332 $
Year 4 : 72 408 332 $
Year 5 : 48 266 666 $
Year 6 : 22 791 666 $

Farm Players Salaries
Zemgus Girgensons	160 000 $ (1)
Jamie McGinn	100 000 $ (1)
Sonny Milano	87 413 $ (1)
Joshua Ho-Sang	87 413 $ (1)
Malcolm Subban	85 000 $ (1)
Nic Petan (Out of Payroll)	77 500 $ (2)
Filip Chlapik	75 000 $ (1)
Ryan Murphy	75 000 $ (1)
Chris Kunitz	75 000 $ (1)
Derek Grant	75 000 $ (1)
Peter Cehlarik	75 000 $ (1)
Justin Falk	75 000 $ (1)
Joel Hanley	75 000 $ (1)
Jonathan Ericsson	75 000 $ (1)
Total Farm Players	14
Salary Commitment
Year 3 : 1 197 324 $
Year 4 : 77 500 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 197 324 $
Year 4 : 77 500 $
Year 5 : 0 $
Year 6 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One
Level 1:	6000 - 110 $ - 4 589 - 76,48%
Level 2:	5000 - 60 $ - 4 857 - 97,13%
Level 3:	2000 - 40 $ - 1 939 - 96,96%
Level 4:	4000 - 30 $ - 3 733 - 93,33%
Luxury :	1000 - 220 $ - 741 - 74,13%
Total Capacity :	18000
Income
Home Games Left	37
Average Attendance - %	15 859 - 88,10%
Average Income per Game	1 562 324 $
Year to Date Revenue	6 249 295 $
Expense
Pro Players Total Salaries	86 966 000 $
Farm Players Total Salaries	589 300 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 140 165 $
Farm Year To Date Expenses	85 545 $
Pro Salary Cap To Date	6 902 070 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	57 805 979 $
Pro Remaining Season Days	174
Pro Expenses Per Days	476 011 $
Pro Estimated Expenses	82 825 914 $
Farm Remaining Season Days	176
Farm Expenses Per Days	5 703 $
Farm Estimated Expenses	1 003 728 $
Estimated Season Expenses	83 829 642 $
Season Salary Cap	86 966 000 $
Estimate Under Maximum Salary Cap of 88 000 000 $	1 034 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $	26 966 000 $
Current Bank Account	377 929 $
Projected Bank Account	(25 645 734 $)

Pro Players Salaries
Jamie Benn	9 500 000 $ (6)
Nikita Kucherov (Out of Payroll)	9 500 000 $ (8)
Sidney Crosby	8 700 000 $ (6)
Ivan Provorov	6 750 000 $ (6)
John Gibson	6 400 000 $ (6)
Nick Foligno	5 500 000 $ (2)
Colton Parayko	5 500 000 $ (3)
Jaden Schwartz	5 350 000 $ (2)
Shayne Gostisbehere	4 500 000 $ (4)
Paul Stastny	4 000 000 $ (2)
Alexander Kerfoot	3 500 000 $ (4)
Ryan Strome	3 100 000 $ (1)
Marc Staal	2 617 000 $ (2)
Alex Chiasson	2 150 000 $ (2)
Ryan Pulock	2 000 000 $ (1)
Ben Hutton	1 500 000 $ (1)
Frans Nielsen	1 252 000 $ (3)
Bobby Ryan	1 000 000 $ (1)
Zack Smith	997 000 $ (3)
Dylan DeMelo	900 000 $ (1)
Jack Campbell	750 000 $ (1)
Anthony Cirelli	750 000 $ (1)
Samuel Girard	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 3 : 86 966 000 $
Year 4 : 76 216 000 $
Year 5 : 56 599 000 $
Year 6 : 48 850 000 $
Salary Average Commitment
Year 3 : 86 966 000 $
Year 4 : 76 216 000 $
Year 5 : 56 599 000 $
Year 6 : 48 850 000 $
Salary Cap with 1 Way Contract
Year 3 : 86 966 000 $
Year 4 : 76 216 000 $
Year 5 : 56 599 000 $
Year 6 : 48 850 000 $

Farm Players Salaries
Tyler Pitlick	100 000 $ (1)
Brandon Sutter	97 600 $ (2)
Matt Calvert	91 700 $ (2)
Dominik Simon	75 000 $ (1)
Julius Honka	75 000 $ (1)
Warren Foegele	75 000 $ (1)
Adam Gaudette	75 000 $ (1)
Total Farm Players	7
Salary Commitment
Year 3 : 589 300 $
Year 4 : 189 300 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 589 300 $
Year 4 : 189 300 $
Year 5 : 0 $
Year 6 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - 100 $ - 5 791 - 96,52%
Level 2:	5000 - 60 $ - 4 746 - 94,93%
Level 3:	2000 - 35 $ - 1 902 - 95,10%
Level 4:	4000 - 25 $ - 3 896 - 97,41%
Luxury :	1000 - 200 $ - 928 - 92,83%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	17 264 - 95,91%
Average Income per Game	1 650 439 $
Year to Date Revenue	4 951 318 $
Expense
Pro Players Total Salaries	75 547 500 $
Farm Players Total Salaries	2 248 400 $
Coaches Total Salaries	5 650 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	6 602 976 $
Farm Year To Date Expenses	266 895 $
Pro Salary Cap To Date	6 245 836 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	62 716 695 $
Pro Remaining Season Days	174
Pro Expenses Per Days	423 532 $
Pro Estimated Expenses	73 694 568 $
Farm Remaining Season Days	176
Farm Expenses Per Days	17 793 $
Farm Estimated Expenses	3 131 568 $
Estimated Season Expenses	76 826 136 $
Season Salary Cap	75 547 500 $
Estimate Under Maximum Salary Cap of 88 000 000 $	12 452 500 $
Estimate Over Minimum Salary Cap of 60 000 000 $	15 547 500 $
Current Bank Account	(15 975 956 $)
Projected Bank Account	(30 085 397 $)

Pro Players Salaries
Ryan O'Reilly	7 500 000 $ (4)
Brad Marchand	6 125 000 $ (6)
Alexander Edler	6 110 000 $ (2)
Torey Krug	5 250 000 $ (1)
Jared Spurgeon (Out of Payroll)	5 187 500 $ (1)
Brayden Schenn (Out of Payroll)	5 125 000 $ (1)
Kyle Palmieri	4 650 000 $ (2)
Devan Dubnyk	4 333 333 $ (3)
Joonas Donskoi	3 900 000 $ (4)
Brendan Gallagher	3 750 000 $ (2)
Sam Reinhart	3 650 000 $ (1)
Lars Eller	3 500 000 $ (4)
Ondrej Kase	2 600 000 $ (2)
Valtteri Filppula	2 270 000 $ (2)
Jason Demers	2 270 000 $ (2)
Radek Faksa	2 200 000 $ (1)
Jordie Benn	2 110 000 $ (2)
Kyle Clifford	1 700 000 $ (1)
Marcus Sorensen	1 500 000 $ (2)
Jon Merrill	1 400 000 $ (1)
Kevin Connauton	1 375 000 $ (1)
Linus Ullmark (Out of Payroll)	1 325 000 $ (1)
Brad Richardson	1 280 000 $ (1)
Roope Hintz	811 667 $ (1)
Ben Lovejoy	750 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 3 : 80 672 500 $
Year 4 : 50 618 333 $
Year 5 : 25 358 333 $
Year 6 : 21 025 000 $
Salary Average Commitment
Year 3 : 80 672 500 $
Year 4 : 50 618 333 $
Year 5 : 25 358 333 $
Year 6 : 21 025 000 $
Salary Cap with 1 Way Contract
Year 3 : 80 672 500 $
Year 4 : 50 618 333 $
Year 5 : 25 358 333 $
Year 6 : 21 025 000 $

Farm Players Salaries
Mattias Janmark	230 000 $ (1)
Brandon Dubinsky	227 000 $ (2)
Trevor Lewis	200 000 $ (1)
Adrian Kempe	200 000 $ (3)
Aaron Dell	190 000 $ (1)
Brendan Smith	177 000 $ (2)
Jan Rutta	130 000 $ (1)
Pierre-Edouard Bellemare	111 000 $ (2)
Paul LaDue	90 000 $ (1)
Jack Roslovic	89 417 $ (1)
Michael Raffl	77 700 $ (2)
Nic Dowd	75 700 $ (3)
Rasmus Andersson	75 583 $ (1)
Josh Mahura	75 000 $ (1)
Adam Clendening	75 000 $ (2)
Filip Zadina	75 000 $ (1)
Filip Hronek	75 000 $ (2)
Carl Grundstrom	75 000 $ (1)
Total Farm Players	18
Salary Commitment
Year 3 : 2 248 400 $
Year 4 : 1 018 400 $
Year 5 : 275 700 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 2 205 900 $
Year 4 : 1 018 400 $
Year 5 : 275 700 $
Year 6 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - 100 $ - 5 895 - 98,24%
Level 2:	5000 - 60 $ - 4 899 - 97,97%
Level 3:	2000 - 35 $ - 1 983 - 99,15%
Level 4:	4000 - 25 $ - 3 884 - 97,09%
Luxury :	1000 - 200 $ - 980 - 98,03%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	17 640 - 98,00%
Average Income per Game	1 694 492 $
Year to Date Revenue	5 083 476 $
Expense
Pro Players Total Salaries	84 452 857 $
Farm Players Total Salaries	750 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	6 997 499 $
Farm Year To Date Expenses	98 175 $
Pro Salary Cap To Date	6 680 039 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	64 390 696 $
Pro Remaining Season Days	174
Pro Expenses Per Days	468 005 $
Pro Estimated Expenses	81 432 870 $
Farm Remaining Season Days	176
Farm Expenses Per Days	6 545 $
Farm Estimated Expenses	1 151 920 $
Estimated Season Expenses	82 584 790 $
Season Salary Cap	84 452 857 $
Estimate Under Maximum Salary Cap of 88 000 000 $	3 547 143 $
Estimate Over Minimum Salary Cap of 60 000 000 $	24 452 857 $
Current Bank Account	(9 005 728 $)
Projected Bank Account	(27 199 822 $)

Pro Players Salaries
Artemi Panarin	11 642 860 $ (7)
Mitchell Marner	10 893 000 $ (6)
Jack Eichel	10 000 000 $ (6)
Tuukka Rask	7 000 000 $ (2)
William Karlsson	5 900 000 $ (7)
Teuvo Teravainen	5 400 000 $ (5)
Jonathan Marchessault	5 000 000 $ (5)
Oscar Klefbom	4 167 000 $ (4)
Josh Manson	4 100 000 $ (3)
Ron Hainsey	3 500 000 $ (1)
Andreas Johnsson	3 400 000 $ (4)
Eric Staal	3 250 000 $ (2)
Derek Forbort	2 525 000 $ (1)
Scott Mayfield	1 450 000 $ (4)
Nolan Patrick	925 000 $ (1)
Tyler Ennis	800 000 $ (1)
Brett Kulak	750 000 $ (1)
Jimmy Howard	750 000 $ (1)
Andrew Mangiapane	750 000 $ (1)
Leo Komarov	750 000 $ (1)
Drew Stafford	750 000 $ (1)
Ryan Reaves	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 3 : 84 452 857 $
Year 4 : 72 202 857 $
Year 5 : 61 952 857 $
Year 6 : 57 852 857 $
Salary Average Commitment
Year 3 : 81 354 255 $
Year 4 : 69 695 922 $
Year 5 : 59 445 922 $
Year 6 : 56 000 922 $
Salary Cap with 1 Way Contract
Year 3 : 84 452 857 $
Year 4 : 72 202 857 $
Year 5 : 61 952 857 $
Year 6 : 57 852 857 $

Farm Players Salaries
Troy Brouwer	75 000 $ (1)
Greg Carey	75 000 $ (1)
Kyle Capobianco	75 000 $ (1)
Brian Gibbons	75 000 $ (1)
Cory Conacher	75 000 $ (1)
Henri Jokiharju	75 000 $ (1)
Antti Niemi	75 000 $ (1)
Dennis Cholowski	75 000 $ (1)
Ty Rattie	75 000 $ (1)
Vili Saarijarvi	75 000 $ (1)
Total Farm Players	10
Salary Commitment
Year 3 : 750 000 $
Year 4 : 0 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 750 000 $
Year 4 : 0 $
Year 5 : 0 $
Year 6 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - 100 $ - 5 923 - 98,72%
Level 2:	5000 - 60 $ - 4 809 - 96,19%
Level 3:	2000 - 35 $ - 1 927 - 96,35%
Level 4:	4000 - 25 $ - 3 794 - 94,85%
Luxury :	1000 - 200 $ - 942 - 94,23%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	17 396 - 96,64%
Average Income per Game	1 675 051 $
Year to Date Revenue	5 025 153 $
Expense
Pro Players Total Salaries	86 420 543 $
Farm Players Total Salaries	613 333 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	6 898 455 $
Farm Year To Date Expenses	85 864 $
Pro Salary Cap To Date	6 858 780 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	63 651 938 $
Pro Remaining Season Days	174
Pro Expenses Per Days	459 897 $
Pro Estimated Expenses	80 022 078 $
Farm Remaining Season Days	176
Farm Expenses Per Days	5 829 $
Farm Estimated Expenses	1 025 904 $
Estimated Season Expenses	81 047 982 $
Season Salary Cap	86 420 543 $
Estimate Under Maximum Salary Cap of 88 000 000 $	1 579 457 $
Estimate Over Minimum Salary Cap of 60 000 000 $	26 420 543 $
Current Bank Account	(10 026 488 $)
Projected Bank Account	(27 422 532 $)

Pro Players Salaries
Mark Stone	9 500 000 $ (8)
Shea Weber	7 857 143 $ (6)
Joe Pavelski	7 000 000 $ (3)
Ryan Ellis	6 250 000 $ (8)
Jonathan Huberdeau	5 900 000 $ (4)
Jonathan Quick	5 800 000 $ (4)
Tyson Barrie	5 500 000 $ (1)
Reilly Smith	5 000 000 $ (3)
Calvin de Haan	4 550 000 $ (3)
Alex Killorn	4 450 000 $ (4)
Nick Bjugstad	4 100 000 $ (2)
Alec Martinez	4 000 000 $ (2)
Ryan Dzingel	3 375 000 $ (2)
Alex Iafallo	2 425 000 $ (2)
Mike Condon	2 400 000 $ (1)
Zach Hyman	2 250 000 $ (2)
Greg Pateryn	2 250 000 $ (2)
Ryan Hartman	1 900 000 $ (2)
Auston Matthews	1 163 400 $ (5)
Troy Terry	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 3 : 86 420 543 $
Year 4 : 77 770 543 $
Year 5 : 57 470 543 $
Year 6 : 40 920 543 $
Salary Average Commitment
Year 3 : 86 420 544 $
Year 4 : 77 770 544 $
Year 5 : 57 470 544 $
Year 6 : 40 920 544 $
Salary Cap with 1 Way Contract
Year 3 : 86 420 543 $
Year 4 : 77 770 543 $
Year 5 : 57 470 543 $
Year 6 : 40 920 543 $

Farm Players Salaries
Scott Harrington (Out of Payroll)	163 333 $ (3)
German Rubtsov	75 000 $ (1)
Dylan Sikura	75 000 $ (1)
Isac Lundestrom	75 000 $ (1)
Urho Vaakanainen	75 000 $ (1)
Joey Anderson	75 000 $ (1)
Scott Darling	75 000 $ (1)
Total Farm Players	7
Salary Commitment
Year 3 : 613 333 $
Year 4 : 163 333 $
Year 5 : 163 333 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 613 333 $
Year 4 : 163 333 $
Year 5 : 163 333 $
Year 6 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - 160 $ - 3 313 - 55,22%
Level 2:	5000 - 100 $ - 2 464 - 49,28%
Level 3:	2000 - 75 $ - 890 - 44,48%
Level 4:	4000 - 50 $ - 1 899 - 47,48%
Luxury :	1000 - 300 $ - 558 - 55,80%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	9 124 - 50,69%
Average Income per Game	1 503 577 $
Year to Date Revenue	4 510 732 $
Expense
Pro Players Total Salaries	86 591 499 $
Farm Players Total Salaries	440 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 189 800 $
Farm Year To Date Expenses	113 085 $
Pro Salary Cap To Date	6 872 340 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	57 135 939 $
Pro Remaining Season Days	174
Pro Expenses Per Days	479 320 $
Pro Estimated Expenses	83 401 680 $
Farm Remaining Season Days	176
Farm Expenses Per Days	7 539 $
Farm Estimated Expenses	1 326 864 $
Estimated Season Expenses	84 728 544 $
Season Salary Cap	86 591 499 $
Estimate Under Maximum Salary Cap of 88 000 000 $	1 408 501 $
Estimate Over Minimum Salary Cap of 60 000 000 $	26 591 499 $
Current Bank Account	(7 723 961 $)
Projected Bank Account	(35 316 566 $)

Pro Players Salaries
Sebastian Aho	8 454 000 $ (5)
Jakub Voracek	8 250 000 $ (5)
James van Riemsdyk	7 000 000 $ (4)
Mark Giordano	6 750 000 $ (3)
Alexander Steen	5 750 000 $ (2)
Travis Konecny	5 500 000 $ (5)
Mika Zibanejad	5 350 000 $ (3)
Jaccob Slavin	5 300 000 $ (6)
Antti Raanta	4 250 000 $ (2)
Ian Cole	4 250 000 $ (2)
Brian Dumoulin	4 100 000 $ (4)
Nick Bonino	4 100 000 $ (1)
Cody Eakin	3 850 000 $ (1)
Darnell Nurse	3 200 000 $ (1)
David Rittich	2 750 000 $ (2)
Troy Stecher	2 325 000 $ (1)
Oscar Lindberg	1 300 000 $ (1)
Clayton Keller	885 833 $ (1)
Thomas Chabot	863 333 $ (1)
Jake DeBrusk	863 333 $ (1)
Elias Pettersson	750 000 $ (1)
Valentin Zykov	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 3 : 86 591 499 $
Year 4 : 67 704 000 $
Year 5 : 50 704 000 $
Year 6 : 38 604 000 $
Salary Average Commitment
Year 3 : 86 022 749 $
Year 4 : 67 135 250 $
Year 5 : 50 135 250 $
Year 6 : 38 035 250 $
Salary Cap with 1 Way Contract
Year 3 : 86 591 499 $
Year 4 : 67 704 000 $
Year 5 : 50 704 000 $
Year 6 : 38 604 000 $

Farm Players Salaries
Jordan Weal	140 000 $ (2)
Jordan Schmaltz	75 000 $ (1)
Marcus Pettersson	75 000 $ (1)
Michal Neuvirth	75 000 $ (1)
Philippe Myers	75 000 $ (1)
Total Farm Players	5
Salary Commitment
Year 3 : 440 000 $
Year 4 : 140 000 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 440 000 $
Year 4 : 140 000 $
Year 5 : 0 $
Year 6 : 0 $

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - 100 $ - 5 589 - 93,14%
Level 2:	5000 - 65 $ - 4 566 - 91,32%
Level 3:	2000 - 45 $ - 1 509 - 75,47%
Level 4:	4000 - 34 $ - 2 820 - 70,50%
Luxury :	1000 - 200 $ - 960 - 95,97%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	15 444 - 85,80%
Average Income per Game	1 647 490 $
Year to Date Revenue	4 942 471 $
Expense
Pro Players Total Salaries	87 009 523 $
Farm Players Total Salaries	1 343 833 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	6 984 885 $
Farm Year To Date Expenses	144 810 $
Pro Salary Cap To Date	6 905 520 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	62 604 633 $
Pro Remaining Season Days	174
Pro Expenses Per Days	465 659 $
Pro Estimated Expenses	81 024 666 $
Farm Remaining Season Days	176
Farm Expenses Per Days	9 654 $
Farm Estimated Expenses	1 699 104 $
Estimated Season Expenses	82 723 770 $
Season Salary Cap	87 009 523 $
Estimate Under Maximum Salary Cap of 88 000 000 $	990 477 $
Estimate Over Minimum Salary Cap of 60 000 000 $	27 009 523 $
Current Bank Account	(686 798 $)
Projected Bank Account	(20 805 935 $)

Pro Players Salaries
Anze Kopitar	10 000 000 $ (5)
Brent Burns	8 000 000 $ (6)
Jacob Trouba	8 000 000 $ (7)
Kevin Hayes	7 142 857 $ (7)
Dylan Larkin	6 100 000 $ (4)
Jake Guentzel	6 000 000 $ (5)
Patric Hornqvist	5 300 000 $ (4)
Ben Bishop	4 916 667 $ (4)
Elias Lindholm	4 850 000 $ (5)
Justin Faulk	4 833 333 $ (1)
Cody Ceci	4 500 000 $ (1)
Jakob Silfverberg	4 200 000 $ (2)
Sven Baertschi	3 366 666 $ (2)
Tyler Bozak	2 000 000 $ (1)
Anthony Duclair	1 650 000 $ (1)
Zach Bogosian	1 300 000 $ (2)
Michael Stone	1 300 000 $ (2)
Ryan Miller	1 125 000 $ (1)
Oskar Lindblom	925 000 $ (1)
Brenden Dillon	750 000 $ (1)
Ryan Callahan	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 3 : 87 009 523 $
Year 4 : 70 476 190 $
Year 5 : 60 309 524 $
Year 6 : 60 309 524 $
Salary Average Commitment
Year 3 : 86 834 524 $
Year 4 : 70 301 191 $
Year 5 : 60 134 525 $
Year 6 : 60 134 525 $
Salary Cap with 1 Way Contract
Year 3 : 87 009 523 $
Year 4 : 70 476 190 $
Year 5 : 60 309 524 $
Year 6 : 60 309 524 $

Farm Players Salaries
Connor Brown	210 000 $ (1)
Matt Benning	190 000 $ (1)
Cedric Paquette	165 000 $ (2)
Garnet Hathaway	150 000 $ (4)
John Hayden	92 500 $ (1)
Nicholas Merkley	86 333 $ (1)
Martin Frk	75 000 $ (1)
Lucas Wallmark	75 000 $ (1)
Seth Griffith	75 000 $ (1)
C.J. Smith	75 000 $ (2)
Filip Gustavsson	75 000 $ (1)
Nikita Scherbak	75 000 $ (1)
Total Farm Players	12
Salary Commitment
Year 3 : 1 343 833 $
Year 4 : 390 000 $
Year 5 : 150 000 $
Year 6 : 150 000 $
Salary Average Commitment
Year 3 : 1 343 833 $
Year 4 : 390 000 $
Year 5 : 150 000 $
Year 6 : 150 000 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - 100 $ - 5 801 - 96,69%
Level 2:	5000 - 60 $ - 4 787 - 95,74%
Level 3:	2000 - 40 $ - 1 838 - 91,92%
Level 4:	4000 - 30 $ - 3 749 - 93,72%
Luxury :	1000 - 225 $ - 698 - 69,77%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	16 873 - 93,74%
Average Income per Game	1 646 038 $
Year to Date Revenue	4 938 113 $
Expense
Pro Players Total Salaries	87 626 399 $
Farm Players Total Salaries	685 000 $
Coaches Total Salaries	4 350 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 271 940 $
Farm Year To Date Expenses	81 285 $
Pro Salary Cap To Date	6 954 480 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	62 549 431 $
Pro Remaining Season Days	174
Pro Expenses Per Days	484 796 $
Pro Estimated Expenses	84 354 504 $
Farm Remaining Season Days	176
Farm Expenses Per Days	5 419 $
Farm Estimated Expenses	953 744 $
Estimated Season Expenses	85 308 248 $
Season Salary Cap	87 626 399 $
Estimate Under Maximum Salary Cap of 88 000 000 $	373 601 $
Estimate Over Minimum Salary Cap of 60 000 000 $	27 626 399 $
Current Bank Account	(18 654 870 $)
Projected Bank Account	(41 413 687 $)

Pro Players Salaries
Carey Price	10 500 000 $ (6)
Patrick Kane	10 500 000 $ (4)
Tyler Seguin	9 850 000 $ (8)
Mikko Rantanen	9 250 000 $ (6)
Brayden Point	6 750 000 $ (3)
Dougie Hamilton	5 750 000 $ (2)
Hampus Lindholm	5 205 566 $ (3)
Marcus Johansson	4 500 000 $ (2)
Brandon Montour	3 387 500 $ (1)
Conor Sheary	3 000 000 $ (1)
Jonathan Bernier	3 000 000 $ (2)
John Moore	2 750 000 $ (4)
Richard Panik	2 750 000 $ (4)
Frank Vatrano	2 533 333 $ (3)
Nick Leddy	1 900 000 $ (3)
Carl Gunnarsson	750 000 $ (1)
Chris Thorburn	750 000 $ (1)
Matt Beleskey	750 000 $ (1)
Pat Maroon	750 000 $ (1)
Justin Bailey	750 000 $ (1)
Frederik Gauthier	750 000 $ (1)
Xavier Ouellet	750 000 $ (1)
Kevin Porter	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 3 : 87 626 399 $
Year 4 : 75 238 899 $
Year 5 : 61 988 899 $
Year 6 : 45 600 000 $
Salary Average Commitment
Year 3 : 87 126 399 $
Year 4 : 74 738 899 $
Year 5 : 61 488 899 $
Year 6 : 45 100 000 $
Salary Cap with 1 Way Contract
Year 3 : 87 626 399 $
Year 4 : 75 238 899 $
Year 5 : 61 988 899 $
Year 6 : 45 600 000 $

Farm Players Salaries
Connor Carrick	150 000 $ (2)
Kevin Roy	85 000 $ (1)
Derrick Pouliot	75 000 $ (1)
Anthony Peluso	75 000 $ (1)
Ian McCoshen	75 000 $ (1)
Anton Forsberg	75 000 $ (1)
Tom Pyatt	75 000 $ (1)
Mark Letestu	75 000 $ (1)
Total Farm Players	8
Salary Commitment
Year 3 : 685 000 $
Year 4 : 150 000 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 685 000 $
Year 4 : 150 000 $
Year 5 : 0 $
Year 6 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 618 - 93,63%
Level 2:	5000 - 85 $ - 2 987 - 59,75%
Level 3:	2000 - 65 $ - 1 024 - 51,18%
Level 4:	4000 - 35 $ - 2 830 - 70,76%
Luxury :	1000 - 200 $ - 961 - 96,10%
Total Capacity :	18000
Income
Home Games Left	37
Average Attendance - %	13 420 - 74,55%
Average Income per Game	1 595 930 $
Year to Date Revenue	6 383 718 $
Expense
Pro Players Total Salaries	74 937 260 $
Farm Players Total Salaries	969 250 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	6 026 760 $
Farm Year To Date Expenses	115 380 $
Pro Salary Cap To Date	5 947 395 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	59 049 392 $
Pro Remaining Season Days	174
Pro Expenses Per Days	401 784 $
Pro Estimated Expenses	69 910 416 $
Farm Remaining Season Days	176
Farm Expenses Per Days	7 692 $
Farm Estimated Expenses	1 353 792 $
Estimated Season Expenses	71 264 208 $
Season Salary Cap	74 937 260 $
Estimate Under Maximum Salary Cap of 88 000 000 $	13 062 740 $
Estimate Over Minimum Salary Cap of 60 000 000 $	14 937 260 $
Current Bank Account	7 595 032 $
Projected Bank Account	(4 619 784 $)

Pro Players Salaries
Dustin Byfuglien	7 600 000 $ (2)
Matt Dumba	6 000 000 $ (4)
Aleksander Barkov	5 900 000 $ (3)
Tomas Hertl	5 625 000 $ (3)
Gabriel Landeskog	5 571 428 $ (2)
Gustav Nyquist	5 500 000 $ (1)
Alex Goligoski	5 475 000 $ (2)
Rasmus Ristolainen	5 400 000 $ (3)
Travis Zajac	4 125 000 $ (2)
Mikko Koskinen	3 575 000 $ (3)
Andrew Cogliano	3 250 000 $ (2)
Nikita Zadorov	3 200 000 $ (1)
Derek Ryan	3 125 000 $ (2)
Mark Pysyk	2 733 333 $ (1)
Devin Shore	2 300 000 $ (1)
Craig Anderson	1 175 000 $ (1)
Noah Juulsen	1 063 333 $ (1)
Tage Thompson	925 000 $ (1)
Pierre-Luc Dubois	894 166 $ (1)
Brendan Leipsic	750 000 $ (1)
Jesper Bratt	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 3 : 74 937 260 $
Year 4 : 55 646 428 $
Year 5 : 26 500 000 $
Year 6 : 6 000 000 $
Salary Average Commitment
Year 3 : 74 874 760 $
Year 4 : 55 583 928 $
Year 5 : 26 500 000 $
Year 6 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 3 : 74 937 260 $
Year 4 : 55 646 428 $
Year 5 : 26 500 000 $
Year 6 : 6 000 000 $

Farm Players Salaries
Brock McGinn	210 000 $ (2)
Kyle Brodziak	115 000 $ (1)
Filip Chytil	92 500 $ (1)
Gustav Forsling	92 500 $ (1)
Janne Kuokkanen	84 250 $ (1)
Tristan Jarry	75 000 $ (1)
Juuso Valimaki	75 000 $ (1)
Stefan Noesen	75 000 $ (1)
Remi Elie	75 000 $ (1)
Max Comtois	75 000 $ (1)
Total Farm Players	10
Salary Commitment
Year 3 : 969 250 $
Year 4 : 210 000 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 966 750 $
Year 4 : 210 000 $
Year 5 : 0 $
Year 6 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 110 $ - 4 737 - 78,95%
Level 2:	5000 - 75 $ - 3 487 - 69,75%
Level 3:	2000 - 45 $ - 1 472 - 73,60%
Level 4:	4000 - 35 $ - 2 861 - 71,52%
Luxury :	1000 - 200 $ - 930 - 93,03%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	13 487 - 74,93%
Average Income per Game	1 543 668 $
Year to Date Revenue	4 631 004 $
Expense
Pro Players Total Salaries	86 165 233 $
Farm Players Total Salaries	1 157 050 $
Coaches Total Salaries	4 650 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 173 787 $
Farm Year To Date Expenses	142 386 $
Pro Salary Cap To Date	6 856 327 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	58 659 384 $
Pro Remaining Season Days	174
Pro Expenses Per Days	477 065 $
Pro Estimated Expenses	83 009 310 $
Farm Remaining Season Days	176
Farm Expenses Per Days	9 461 $
Farm Estimated Expenses	1 665 136 $
Estimated Season Expenses	84 674 446 $
Season Salary Cap	86 165 233 $
Estimate Under Maximum Salary Cap of 88 000 000 $	1 834 767 $
Estimate Over Minimum Salary Cap of 60 000 000 $	26 165 233 $
Current Bank Account	3 761 311 $
Projected Bank Account	(22 253 751 $)

Pro Players Salaries
John Tavares	11 000 000 $ (6)
Victor Hedman	7 875 000 $ (6)
Mikael Granlund	5 750 000 $ (1)
Martin Jones	5 750 000 $ (5)
Tomas Tatar	5 300 000 $ (2)
Mike Matheson	4 875 000 $ (6)
TJ Brodie	4 650 400 $ (1)
Sean Couturier	4 333 333 $ (3)
David Savard	4 250 000 $ (2)
Jake Muzzin	4 000 000 $ (1)
Tanner Pearson	3 750 000 $ (2)
Bryan Rust	3 500 000 $ (3)
Casey Cizikas	3 350 000 $ (2)
Andre Burakovsky	3 250 000 $ (1)
Joe Thornton	3 250 000 $ (1)
Andreas Athanasiou	3 000 000 $ (1)
Nick Jensen	2 500 000 $ (4)
Artturi Lehkonen	2 400 000 $ (2)
Darcy Kuemper	1 850 000 $ (1)
Lukas Radil	775 000 $ (1)
Braydon Coburn	756 500 $ (2)
Total Pro Players	21
Salary Commitment
Year 3 : 86 165 233 $
Year 4 : 59 639 833 $
Year 5 : 39 833 333 $
Year 6 : 32 000 000 $
Salary Average Commitment
Year 3 : 82 411 959 $
Year 4 : 58 753 226 $
Year 5 : 38 946 726 $
Year 6 : 31 113 393 $
Salary Cap with 1 Way Contract
Year 3 : 86 165 233 $
Year 4 : 59 639 833 $
Year 5 : 39 833 333 $
Year 6 : 32 000 000 $

Farm Players Salaries
Andrew Copp	228 000 $ (2)
Brandon Manning	225 000 $ (1)
Calle Jarnkrok	200 000 $ (3)
Matt Nieto	197 500 $ (1)
Blake Comeau	146 550 $ (2)
Sammy Blais	85 000 $ (1)
Noel Acciari	75 000 $ (3)
Total Farm Players	7
Salary Commitment
Year 3 : 1 157 050 $
Year 4 : 649 550 $
Year 5 : 275 000 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 157 050 $
Year 4 : 649 550 $
Year 5 : 275 000 $
Year 6 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amelie Arena
Level 1:	6000 - 100 $ - 5 975 - 99,59%
Level 2:	5000 - 60 $ - 4 797 - 95,93%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 851 - 96,27%
Luxury :	1000 - 200 $ - 983 - 98,27%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	17 605 - 97,81%
Average Income per Game	1 697 461 $
Year to Date Revenue	5 092 384 $
Expense
Pro Players Total Salaries	87 681 319 $
Farm Players Total Salaries	342 500 $
Coaches Total Salaries	4 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 256 460 $
Farm Year To Date Expenses	66 165 $
Pro Salary Cap To Date	6 958 830 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	64 503 531 $
Pro Remaining Season Days	174
Pro Expenses Per Days	483 764 $
Pro Estimated Expenses	84 174 936 $
Farm Remaining Season Days	176
Farm Expenses Per Days	4 411 $
Farm Estimated Expenses	776 336 $
Estimated Season Expenses	84 951 272 $
Season Salary Cap	87 681 319 $
Estimate Under Maximum Salary Cap of 88 000 000 $	318 681 $
Estimate Over Minimum Salary Cap of 60 000 000 $	27 681 319 $
Current Bank Account	(11 758 039 $)
Projected Bank Account	(32 205 780 $)

Pro Players Salaries
Blake Wheeler	8 250 000 $ (5)
Phil Kessel	8 000 000 $ (3)
Kyle Connor	7 142 857 $ (7)
Matthew Tkachuk	7 000 000 $ (3)
Patrik Laine	6 750 000 $ (2)
Taylor Hall	6 000 000 $ (1)
Duncan Keith	5 538 462 $ (4)
Mikko Koivu	5 500 000 $ (1)
Bo Horvat	5 500 000 $ (4)
Robin Lehner	5 000 000 $ (1)
Viktor Arvidsson	4 250 000 $ (5)
Jake Gardiner	4 050 000 $ (4)
Mattias Ekholm	3 750 000 $ (3)
Zdeno Chara	2 000 000 $ (1)
Adam Pelech	1 600 000 $ (2)
Mark Barberio	1 450 000 $ (1)
Laurent Brossoit	1 225 000 $ (1)
Andrei Svechnikov	925 000 $ (2)
Nate Thompson	750 000 $ (1)
Vince Dunn	750 000 $ (1)
Sam Steel	750 000 $ (1)
Gabriel Bourque	750 000 $ (1)
Anthony Stolarz	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 3 : 87 681 319 $
Year 4 : 62 756 319 $
Year 5 : 53 481 319 $
Year 6 : 34 731 319 $
Salary Average Commitment
Year 3 : 88 097 985 $
Year 4 : 62 756 319 $
Year 5 : 53 481 319 $
Year 6 : 34 731 319 $
Salary Cap with 1 Way Contract
Year 3 : 87 681 319 $
Year 4 : 62 756 319 $
Year 5 : 53 481 319 $
Year 6 : 34 731 319 $

Farm Players Salaries
Brett Ritchie	100 000 $ (1)
Anders Bjork	92 500 $ (1)
Zane McIntyre	75 000 $ (1)
Jon Gillies	75 000 $ (1)
Total Farm Players	4
Salary Commitment
Year 3 : 342 500 $
Year 4 : 0 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 342 500 $
Year 4 : 0 $
Year 5 : 0 $
Year 6 : 0 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - 101 $ - 5 626 - 93,77%
Level 2:	5000 - 62 $ - 4 744 - 94,89%
Level 3:	2000 - 45 $ - 1 509 - 75,43%
Level 4:	4000 - 30 $ - 3 895 - 97,38%
Luxury :	1000 - 195 $ - 937 - 93,70%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	16 711 - 92,84%
Average Income per Game	1 672 568 $
Year to Date Revenue	5 017 704 $
Expense
Pro Players Total Salaries	85 658 666 $
Farm Players Total Salaries	1 693 745 $
Coaches Total Salaries	3 825 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 049 630 $
Farm Year To Date Expenses	158 535 $
Pro Salary Cap To Date	6 771 845 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	63 557 584 $
Pro Remaining Season Days	174
Pro Expenses Per Days	471 739 $
Pro Estimated Expenses	82 082 586 $
Farm Remaining Season Days	176
Farm Expenses Per Days	10 569 $
Farm Estimated Expenses	1 860 144 $
Estimated Season Expenses	83 942 730 $
Season Salary Cap	85 658 666 $
Estimate Under Maximum Salary Cap of 88 000 000 $	2 341 334 $
Estimate Over Minimum Salary Cap of 60 000 000 $	25 658 666 $
Current Bank Account	(11 687 450 $)
Projected Bank Account	(32 072 596 $)

Pro Players Salaries
Erik Karlsson	11 500 000 $ (8)
Evgeni Malkin	9 500 000 $ (3)
Jeff Skinner	9 000 000 $ (8)
Vladimir Tarasenko	7 500 000 $ (4)
Anders Lee	7 000 000 $ (7)
Morgan Rielly	5 000 000 $ (3)
Pekka Rinne	5 000 000 $ (2)
Josh Bailey	5 000 000 $ (5)
Vincent Trocheck	4 750 000 $ (3)
Nazem Kadri	4 500 000 $ (3)
Will Butcher	3 733 333 $ (3)
Paul Byron	3 400 000 $ (4)
Brandon Carlo	2 850 000 $ (2)
Michael Grabner	1 500 000 $ (1)
Danny DeKeyser	1 010 000 $ (3)
Nick Cousins	1 000 000 $ (1)
Henrik Lundqvist	952 000 $ (2)
Mathew Barzal	863 333 $ (1)
Magnus Paajarvi	850 000 $ (1)
Victor Mete	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 3 : 85 658 666 $
Year 4 : 80 695 333 $
Year 5 : 71 893 333 $
Year 6 : 43 400 000 $
Salary Average Commitment
Year 3 : 85 372 952 $
Year 4 : 80 409 619 $
Year 5 : 71 607 619 $
Year 6 : 43 114 286 $
Salary Cap with 1 Way Contract
Year 3 : 85 658 666 $
Year 4 : 80 695 333 $
Year 5 : 71 893 333 $
Year 6 : 43 400 000 $

Farm Players Salaries
Zack Kassian	195 000 $ (1)
Lawson Crouse	153 333 $ (3)
Mirco Mueller	140 000 $ (1)
Colton Sceviour	120 000 $ (2)
Luke Kunin	92 500 $ (1)
Brendan Perlini	87 413 $ (1)
Charles Hudon	80 000 $ (1)
Christian Jaros	75 500 $ (1)
Brian Lashoff	75 000 $ (2)
Anton Lindholm	75 000 $ (2)
Brendan Gaunce	75 000 $ (1)
Tomas Jurco	75 000 $ (1)
Rinat Valiev	75 000 $ (1)
Charlie Lindgren	75 000 $ (2)
Sean Kuraly	75 000 $ (2)
Dominic Turgeon	75 000 $ (1)
Ville Husso	75 000 $ (1)
Michael McCarron	75 000 $ (1)
Total Farm Players	18
Salary Commitment
Year 3 : 1 693 746 $
Year 4 : 573 333 $
Year 5 : 153 333 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 608 538 $
Year 4 : 488 125 $
Year 5 : 75 000 $
Year 6 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - 100 $ - 5 646 - 94,10%
Level 2:	5000 - 60 $ - 4 830 - 96,61%
Level 3:	2000 - 35 $ - 1 922 - 96,12%
Level 4:	4000 - 25 $ - 3 889 - 97,23%
Luxury :	1000 - 200 $ - 943 - 94,33%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	17 231 - 95,73%
Average Income per Game	1 642 338 $
Year to Date Revenue	4 927 014 $
Expense
Pro Players Total Salaries	60 203 000 $
Farm Players Total Salaries	1 466 617 $
Coaches Total Salaries	1 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	5 799 313 $
Farm Year To Date Expenses	142 130 $
Pro Salary Cap To Date	5 719 948 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	62 408 844 $
Pro Remaining Season Days	174
Pro Expenses Per Days	323 825 $
Pro Estimated Expenses	56 345 550 $
Farm Remaining Season Days	176
Farm Expenses Per Days	9 249 $
Farm Estimated Expenses	1 627 824 $
Estimated Season Expenses	57 973 374 $
Season Salary Cap	60 203 000 $
Estimate Under Maximum Salary Cap of 88 000 000 $	27 797 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $	203 000 $
Current Bank Account	(1 450 747 $)
Projected Bank Account	2 984 723 $

Pro Players Salaries
Connor McDavid (Out of Payroll)	12 500 000 $ (6)
William Nylander (Out of Payroll)	6 900 000 $ (5)
Milan Lucic	6 000 000 $ (4)
James Neal	5 750 000 $ (4)
Alexander Wennberg	4 900 000 $ (4)
Sami Vatanen	4 875 000 $ (1)
Colin White	4 750 000 $ (6)
Jakob Chychrun	4 600 000 $ (6)
Nikita Zaitsev	4 500 000 $ (5)
Vladimir Sobotka	3 500 000 $ (1)
Charlie Coyle	3 200 000 $ (1)
Trevor Daley	3 166 667 $ (1)
Sam Bennett	2 550 000 $ (2)
Mark Jankowski	1 675 000 $ (1)
Jared McCann	1 250 000 $ (1)
Jake Allen	1 127 000 $ (2)
Kris Russell	1 121 000 $ (2)
Brendan Lemieux	925 000 $ (1)
Barclay Goodrow	925 000 $ (2)
Dylan Strome	863 333 $ (1)
Cory Schneider	775 000 $ (3)
Carter Hart	750 000 $ (1)
Brady Tkachuk	750 000 $ (1)
Nick Seeler	750 000 $ (2)
Tomas Hyka	750 000 $ (1)
Jesperi Kotkaniemi	750 000 $ (1)
Total Pro Players	26
Salary Commitment
Year 3 : 79 603 000 $
Year 4 : 57 148 000 $
Year 5 : 50 675 000 $
Year 6 : 49 900 000 $
Salary Average Commitment
Year 3 : 78 156 125 $
Year 4 : 55 701 125 $
Year 5 : 49 228 125 $
Year 6 : 48 453 125 $
Salary Cap with 1 Way Contract
Year 3 : 79 603 000 $
Year 4 : 57 148 000 $
Year 5 : 50 675 000 $
Year 6 : 49 900 000 $

Farm Players Salaries
Justin Abdelkader	99 700 $ (4)
Tony DeAngelo	92 500 $ (1)
Andrej Sekera	91 700 $ (2)
Lias Andersson	89 417 $ (2)
Gabriel Carlsson	89 417 $ (1)
Victor Rask	88 700 $ (3)
Tyson Jost	88 583 $ (1)
Loui Eriksson	76 600 $ (3)
Eric Comrie	75 000 $ (2)
Adin Hill	75 000 $ (1)
Frank Corrado	75 000 $ (1)
Oscar Dansk	75 000 $ (1)
Devante Smith-Pelly	75 000 $ (1)
Valeri Nichushkin	75 000 $ (1)
John Gilmour	75 000 $ (1)
Tanner Kero	75 000 $ (2)
Ethan Bear	75 000 $ (1)
Phillip Di Giuseppe	75 000 $ (1)
Total Farm Players	18
Salary Commitment
Year 3 : 1 466 617 $
Year 4 : 596 117 $
Year 5 : 265 000 $
Year 6 : 99 700 $
Salary Average Commitment
Year 3 : 1 466 617 $
Year 4 : 596 117 $
Year 5 : 265 000 $
Year 6 : 99 700 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - 100 $ - 5 833 - 97,21%
Level 2:	5000 - 60 $ - 4 724 - 94,47%
Level 3:	2000 - 35 $ - 1 959 - 97,97%
Level 4:	4000 - 25 $ - 3 925 - 98,12%
Luxury :	1000 - 200 $ - 952 - 95,20%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	17 392 - 96,62%
Average Income per Game	1 664 341 $
Year to Date Revenue	4 993 023 $
Expense
Pro Players Total Salaries	86 272 777 $
Farm Players Total Salaries	1 038 917 $
Coaches Total Salaries	2 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 021 913 $
Farm Year To Date Expenses	114 023 $
Pro Salary Cap To Date	6 839 378 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	63 244 958 $
Pro Remaining Season Days	174
Pro Expenses Per Days	468 639 $
Pro Estimated Expenses	81 543 186 $
Farm Remaining Season Days	176
Farm Expenses Per Days	8 057 $
Farm Estimated Expenses	1 418 032 $
Estimated Season Expenses	82 961 218 $
Season Salary Cap	86 272 777 $
Estimate Under Maximum Salary Cap of 88 000 000 $	1 727 223 $
Estimate Over Minimum Salary Cap of 60 000 000 $	26 272 777 $
Current Bank Account	(27 147 333 $)
Projected Bank Account	(46 863 593 $)

Pro Players Salaries
Logan Couture	8 000 000 $ (8)
David Krejci (Out of Payroll)	7 250 000 $ (2)
Kris Letang	7 250 000 $ (3)
Evander Kane	7 000 000 $ (6)
Alex Pietrangelo	6 500 000 $ (1)
Braden Holtby	6 100 000 $ (1)
Esa Lindell	5 800 000 $ (6)
Mathieu Perreault	4 125 000 $ (2)
Vladislav Namestnikov	4 000 000 $ (1)
Colin Miller	3 875 000 $ (3)
Rickard Rakell	3 789 444 $ (3)
Radko Gudas	3 770 000 $ (1)
Micheal Ferland	3 500 000 $ (4)
Patrik Nemeth	3 000 000 $ (2)
Markus Nutivaara	2 700 000 $ (3)
Joel Armia	2 600 000 $ (2)
Jesper Fast	1 850 000 $ (1)
Vinnie Hinostroza	1 500 000 $ (1)
Curtis McElhinney	1 300 000 $ (2)
Klim Kostin	863 333 $ (3)
Pontus Aberg	750 000 $ (1)
Nicolas Aube-Kubel	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 3 : 86 272 777 $
Year 4 : 61 052 777 $
Year 5 : 42 777 777 $
Year 6 : 24 300 000 $
Salary Average Commitment
Year 3 : 86 272 777 $
Year 4 : 61 052 777 $
Year 5 : 42 777 777 $
Year 6 : 24 300 000 $
Salary Cap with 1 Way Contract
Year 3 : 86 272 777 $
Year 4 : 61 052 777 $
Year 5 : 42 777 777 $
Year 6 : 24 300 000 $

Farm Players Salaries
Trevor van Riemsdyk	230 000 $ (1)
Evan Rodrigues	200 000 $ (1)
Ivan Barbashev	147 500 $ (2)
Alexander Volkov	86 417 $ (1)
Denis Malgin	75 000 $ (1)
Mason Appleton	75 000 $ (1)
Sebastien Aho	75 000 $ (1)
Alex Lyon	75 000 $ (1)
Dillon Dube	75 000 $ (1)
Total Farm Players	9
Salary Commitment
Year 3 : 1 038 917 $
Year 4 : 147 500 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 038 917 $
Year 4 : 147 500 $
Year 5 : 0 $
Year 6 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - 115 $ - 4 533 - 75,56%
Level 2:	5000 - 84 $ - 3 180 - 63,60%
Level 3:	2000 - 59 $ - 1 078 - 53,90%
Level 4:	4000 - 45 $ - 2 133 - 53,33%
Luxury :	1000 - 215 $ - 747 - 74,70%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	11 672 - 64,84%
Average Income per Game	1 507 778 $
Year to Date Revenue	4 523 335 $
Expense
Pro Players Total Salaries	78 326 652 $
Farm Players Total Salaries	1 067 500 $
Coaches Total Salaries	1 550 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	6 295 759 $
Farm Year To Date Expenses	107 400 $
Pro Salary Cap To Date	6 196 563 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	57 295 577 $
Pro Remaining Season Days	174
Pro Expenses Per Days	421 040 $
Pro Estimated Expenses	73 260 960 $
Farm Remaining Season Days	176
Farm Expenses Per Days	7 160 $
Farm Estimated Expenses	1 260 160 $
Estimated Season Expenses	74 521 120 $
Season Salary Cap	78 326 652 $
Estimate Under Maximum Salary Cap of 88 000 000 $	9 673 348 $
Estimate Over Minimum Salary Cap of 60 000 000 $	18 326 652 $
Current Bank Account	2 498 020 $
Projected Bank Account	(14 727 523 $)

Pro Players Salaries
Ilya Kovalchuk	8 750 000 $ (2)
David Backes	6 875 000 $ (2)
Ryan Kesler	6 875 000 $ (3)
Derek Stepan	6 500 000 $ (2)
Johnny Boychuk	6 000 000 $ (3)
Justin Schultz	5 500 000 $ (1)
Jeff Carter	5 272 727 $ (3)
Ryan Murray	4 600 000 $ (2)
Dmitry Kulikov	4 500 000 $ (1)
Jonas Brodin	4 166 667 $ (2)
Matt Murray	3 750 000 $ (1)
Anthony Beauvillier	2 100 000 $ (2)
Ryan Donato	1 900 000 $ (2)
Josh Leivo	1 500 000 $ (1)
Mike Reilly	1 500 000 $ (2)
Nick Ritchie	1 498 925 $ (2)
Casey DeSmith	1 250 000 $ (3)
Zach Aston-Reese	1 000 000 $ (2)
Rasmus Dahlin	925 000 $ (2)
Alexander Nylander	863 333 $ (2)
Jesse Puljujarvi	750 000 $ (1)
Cole Schneider	750 000 $ (1)
Tobias Rieder	750 000 $ (1)
Miro Heiskanen	750 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 3 : 78 326 652 $
Year 4 : 60 076 652 $
Year 5 : 19 397 727 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 78 326 652 $
Year 4 : 60 076 652 $
Year 5 : 19 397 727 $
Year 6 : 0 $
Salary Cap with 1 Way Contract
Year 3 : 78 326 652 $
Year 4 : 60 076 652 $
Year 5 : 19 397 727 $
Year 6 : 0 $

Farm Players Salaries
Melker Karlsson	200 000 $ (1)
Matthew Peca	130 000 $ (1)
Thatcher Demko	105 000 $ (2)
Kailer Yamamoto	92 500 $ (1)
Jacob de la Rose	90 000 $ (1)
Jimmy Hayes	75 000 $ (1)
Jake Dotchin	75 000 $ (1)
Nathan Gerbe	75 000 $ (1)
Casey Mittelstadt	75 000 $ (1)
Alex Nedeljkovic	75 000 $ (2)
Roland McKeown	75 000 $ (1)
Total Farm Players	11
Salary Commitment
Year 3 : 1 067 500 $
Year 4 : 180 000 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 052 500 $
Year 4 : 180 000 $
Year 5 : 0 $
Year 6 : 0 $

Predateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - 150 $ - 3 501 - 58,36%
Level 2:	5000 - 95 $ - 2 842 - 56,83%
Level 3:	2000 - 55 $ - 1 299 - 64,95%
Level 4:	4000 - 35 $ - 2 803 - 70,08%
Luxury :	1000 - 200 $ - 936 - 93,60%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	11 381 - 63,23%
Average Income per Game	1 566 611 $
Year to Date Revenue	4 699 834 $
Expense
Pro Players Total Salaries	81 619 999 $
Farm Players Total Salaries	900 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	6 953 933 $
Farm Year To Date Expenses	106 812 $
Pro Salary Cap To Date	6 874 568 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	59 531 231 $
Pro Remaining Season Days	174
Pro Expenses Per Days	437 143 $
Pro Estimated Expenses	76 062 882 $
Farm Remaining Season Days	176
Farm Expenses Per Days	7 330 $
Farm Estimated Expenses	1 290 080 $
Estimated Season Expenses	77 352 962 $
Season Salary Cap	81 619 999 $
Estimate Under Maximum Salary Cap of 88 000 000 $	6 380 001 $
Estimate Over Minimum Salary Cap of 60 000 000 $	21 619 999 $
Current Bank Account	(14 560 993 $)
Projected Bank Account	(32 382 724 $)

Pro Players Salaries
Oliver Ekman-Larsson	8 250 000 $ (8)
Evgeny Kuznetsov	7 800 000 $ (6)
Marc-Edouard Vlasic	7 000 000 $ (6)
Patrick Marleau	6 250 000 $ (1)
Filip Forsberg (Out of Payroll)	6 000 000 $ (3)
Corey Crawford	6 000 000 $ (1)
Cam Atkinson (Out of Payroll)	5 750 000 $ (6)
Jeff Petry (Out of Payroll)	5 500 000 $ (2)
Ondrej Palat	5 300 000 $ (3)
Bryan Little	5 291 666 $ (5)
J.T. Miller	5 250 000 $ (4)
Wayne Simmonds	5 000 000 $ (1)
Mikkel Boedker	4 000 000 $ (1)
Jack Johnson	3 250 000 $ (4)
Thomas Hickey	2 500 000 $ (3)
Sam Gagner	1 125 000 $ (2)
Colin Wilson	800 000 $ (2)
Semyon Varlamov	800 000 $ (4)
Aleksi Saarela	753 333 $ (1)
Maxime Lajoie	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 3 : 87 369 999 $
Year 4 : 64 616 666 $
Year 5 : 57 191 666 $
Year 6 : 43 391 666 $
Salary Average Commitment
Year 3 : 86 660 475 $
Year 4 : 63 907 142 $
Year 5 : 56 482 142 $
Year 6 : 42 682 142 $
Salary Cap with 1 Way Contract
Year 3 : 87 369 999 $
Year 4 : 64 616 666 $
Year 5 : 57 191 666 $
Year 6 : 43 391 666 $

Farm Players Salaries
Jason Dickinson	150 000 $ (2)
Darren Helm	150 000 $ (1)
Curtis Lazar	75 000 $ (1)
Chris Bigras	75 000 $ (2)
Brett Lernout	75 000 $ (1)
Dillon Heatherington	75 000 $ (1)
Nick Paul	75 000 $ (1)
Mackenzie Blackwood	75 000 $ (1)
Hudson Fasching	75 000 $ (2)
Joe Morrow	75 000 $ (1)
Total Farm Players	10
Salary Commitment
Year 3 : 900 000 $
Year 4 : 300 000 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 900 000 $
Year 4 : 300 000 $
Year 5 : 0 $
Year 6 : 0 $

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Center
Level 1:	6000 - 115 $ - 4 377 - 72,96%
Level 2:	5000 - 75 $ - 3 654 - 73,08%
Level 3:	2000 - 55 $ - 1 166 - 58,28%
Level 4:	4000 - 45 $ - 2 157 - 53,93%
Luxury :	1000 - 215 $ - 799 - 79,87%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	12 153 - 67,52%
Average Income per Game	1 510 074 $
Year to Date Revenue	4 530 221 $
Expense
Pro Players Total Salaries	84 113 461 $
Farm Players Total Salaries	2 617 334 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	6 762 976 $
Farm Year To Date Expenses	283 299 $
Pro Salary Cap To Date	6 683 611 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	57 382 799 $
Pro Remaining Season Days	174
Pro Expenses Per Days	450 336 $
Pro Estimated Expenses	78 358 464 $
Farm Remaining Season Days	176
Farm Expenses Per Days	18 939 $
Farm Estimated Expenses	3 333 264 $
Estimated Season Expenses	81 691 728 $
Season Salary Cap	84 113 461 $
Estimate Under Maximum Salary Cap of 88 000 000 $	3 886 539 $
Estimate Over Minimum Salary Cap of 60 000 000 $	24 113 461 $
Current Bank Account	5 977 616 $
Projected Bank Account	(18 331 313 $)

Pro Players Salaries
Ryan Getzlaf	8 250 000 $ (2)
Matt Duchene	8 000 000 $ (7)
Ryan Suter	7 538 462 $ (6)
Mike Green	6 000 000 $ (1)
Mats Zuccarello	6 000 000 $ (1)
Andy Greene	5 000 000 $ (1)
Artem Anisimov	4 550 000 $ (2)
Jordan Binnington	4 400 000 $ (2)
Damon Severson	4 166 666 $ (4)
Kyle Turris	4 000 000 $ (5)
Philipp Grubauer	3 333 333 $ (2)
Kasperi Kapanen	3 200 000 $ (3)
Neal Pionk	3 000 000 $ (2)
Danton Heinen	2 800 000 $ (2)
Adam Henrique	2 750 000 $ (5)
Jimmy Vesey	2 275 000 $ (1)
Erik Gustafsson	1 750 000 $ (1)
Kyle Okposo	1 750 000 $ (4)
Louis Domingue	1 150 000 $ (1)
Kevin Labanc	1 000 000 $ (1)
Dominik Kahun	925 000 $ (1)
Brandon Pirri	775 000 $ (2)
Conor Garland	750 000 $ (1)
Andrew MacDonald	750 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 3 : 84 113 461 $
Year 4 : 58 513 461 $
Year 5 : 31 405 128 $
Year 6 : 28 205 128 $
Salary Average Commitment
Year 3 : 84 113 462 $
Year 4 : 58 513 462 $
Year 5 : 31 405 129 $
Year 6 : 28 205 129 $
Salary Cap with 1 Way Contract
Year 3 : 84 113 461 $
Year 4 : 58 513 461 $
Year 5 : 31 405 128 $
Year 6 : 28 205 128 $

Farm Players Salaries
Trevor Carrick	232 500 $ (1)
Tim Schaller	190 000 $ (1)
Michael Del Zotto	150 000 $ (1)
Steven Santini	141 667 $ (2)
Christian Djoos	125 000 $ (1)
Austin Czarnik	125 000 $ (1)
Kevin Shattenkirk	100 000 $ (2)
Madison Bowey	100 000 $ (1)
Tim Heed	96 000 $ (1)
Christian Fischer	82 167 $ (1)
Jordan Oesterle	75 000 $ (1)
Gemel Smith	75 000 $ (1)
Jonny Brodzinski	75 000 $ (1)
Daniel Carr	75 000 $ (1)
Chad Ruhwedel	75 000 $ (2)
Andreas Borgman	75 000 $ (1)
Dryden Hunt	75 000 $ (1)
Matt Puempel	75 000 $ (1)
Matt Luff	75 000 $ (1)
Rudolfs Balcers	75 000 $ (1)
Garret Sparks	75 000 $ (1)
Calvin Pickard	75 000 $ (2)
Ryan Carpenter	75 000 $ (3)
Reid Boucher	75 000 $ (1)
Travis Boyd	75 000 $ (1)
John Quenneville	75 000 $ (2)
Zach Trotman	75 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 3 : 2 617 334 $
Year 4 : 616 667 $
Year 5 : 75 000 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 2 617 334 $
Year 4 : 616 667 $
Year 5 : 75 000 $
Year 6 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - 100 $ - 5 611 - 93,52%
Level 2:	5000 - 60 $ - 4 640 - 92,79%
Level 3:	2000 - 35 $ - 1 940 - 97,00%
Level 4:	4000 - 25 $ - 3 764 - 94,09%
Luxury :	1000 - 200 $ - 935 - 93,53%
Total Capacity :	18000
Income
Home Games Left	37
Average Attendance - %	16 890 - 93,83%
Average Income per Game	1 616 413 $
Year to Date Revenue	6 465 651 $
Expense
Pro Players Total Salaries	75 074 165 $
Farm Players Total Salaries	645 917 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	6 117 000 $
Farm Year To Date Expenses	90 000 $
Pro Salary Cap To Date	5 958 270 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	59 807 272 $
Pro Remaining Season Days	174
Pro Expenses Per Days	407 800 $
Pro Estimated Expenses	70 957 200 $
Farm Remaining Season Days	176
Farm Expenses Per Days	6 000 $
Farm Estimated Expenses	1 056 000 $
Estimated Season Expenses	72 013 200 $
Season Salary Cap	75 074 165 $
Estimate Under Maximum Salary Cap of 88 000 000 $	12 925 835 $
Estimate Over Minimum Salary Cap of 60 000 000 $	15 074 165 $
Current Bank Account	8 521 860 $
Projected Bank Account	(3 684 068 $)

Pro Players Salaries
Marc-Andre Fleury	7 000 000 $ (3)
Johnny Gaudreau (Out of Payroll)	6 750 000 $ (3)
David Pastrnak	6 666 666 $ (4)
Brandon Saad	6 000 000 $ (2)
Dustin Brown	5 875 000 $ (3)
Matt Niskanen	5 750 000 $ (2)
Shea Theodore	5 200 000 $ (6)
Carl Soderberg	4 750 000 $ (1)
Nathan Beaulieu	3 600 000 $ (1)
James Reimer	3 400 000 $ (2)
Marcus Foligno	2 875 000 $ (2)
Riley Nash	2 750 000 $ (2)
Niklas Hjalmarsson	2 400 000 $ (1)
Dan Hamhuis	2 000 000 $ (1)
Carl Hagelin	1 800 000 $ (1)
Jason Pominville	1 700 000 $ (1)
Jake Virtanen	1 250 000 $ (1)
Joonas Korpisalo	1 150 000 $ (1)
Robert Bortuzzo	900 000 $ (1)
Mikhail Sergachev	894 166 $ (1)
Travis Dermott	863 333 $ (1)
Michael Dal Colle	750 000 $ (2)
Vinni Lettieri	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 3 : 75 074 165 $
Year 4 : 53 016 666 $
Year 5 : 31 491 666 $
Year 6 : 11 866 666 $
Salary Average Commitment
Year 3 : 75 074 165 $
Year 4 : 53 016 666 $
Year 5 : 31 491 666 $
Year 6 : 11 866 666 $
Salary Cap with 1 Way Contract
Year 3 : 75 074 165 $
Year 4 : 53 016 666 $
Year 5 : 31 491 666 $
Year 6 : 11 866 666 $

Farm Players Salaries
Martin Necas	92 500 $ (1)
Robby Fabbri	90 000 $ (1)
Haydn Fleury	85 000 $ (1)
Duncan Siemens	78 417 $ (1)
Chris Wideman	75 000 $ (1)
Scott Wedgewood	75 000 $ (1)
Griffin Reinhart	75 000 $ (1)
Joe Hicketts	75 000 $ (2)
Total Farm Players	8
Salary Commitment
Year 3 : 645 917 $
Year 4 : 75 000 $
Year 5 : 0 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 645 917 $
Year 4 : 75 000 $
Year 5 : 0 $
Year 6 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines
Level 1:	6000 - 100 $ - 6 000 - 100,00%
Level 2:	5000 - 60 $ - 4 659 - 93,17%
Level 3:	2000 - 35 $ - 1 950 - 97,50%
Level 4:	4000 - 25 $ - 4 000 - 100,00%
Luxury :	1000 - 200 $ - 937 - 93,70%
Total Capacity :	18000
Income
Home Games Left	38
Average Attendance - %	17 546 - 97,48%
Average Income per Game	1 679 831 $
Year to Date Revenue	5 039 494 $
Expense
Pro Players Total Salaries	85 943 517 $
Farm Players Total Salaries	1 271 650 $
Coaches Total Salaries	4 593 567 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	7 129 920 $
Farm Year To Date Expenses	156 413 $
Pro Salary Cap To Date	6 820 920 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	63 833 591 $
Pro Remaining Season Days	174
Pro Expenses Per Days	475 328 $
Pro Estimated Expenses	82 707 072 $
Farm Remaining Season Days	176
Farm Expenses Per Days	10 323 $
Farm Estimated Expenses	1 816 848 $
Estimated Season Expenses	84 523 920 $
Season Salary Cap	85 943 517 $
Estimate Under Maximum Salary Cap of 88 000 000 $	2 056 483 $
Estimate Over Minimum Salary Cap of 60 000 000 $	25 943 517 $
Current Bank Account	(3 296 522 $)
Projected Bank Account	(23 986 851 $)

Pro Players Salaries
Jonathan Toews	10 500 000 $ (4)
Leon Draisaitl	8 500 000 $ (6)
John Carlson	8 000 000 $ (7)
Zach Parise	7 538 462 $ (4)
Nathan MacKinnon	6 300 000 $ (4)
Mark Scheifele	6 125 000 $ (5)
Mike Hoffman	5 187 500 $ (1)
Chris Kreider	4 625 000 $ (1)
Jacob Markstrom	4 300 555 $ (1)
Roman Josi	4 000 000 $ (1)
David Perron	4 000 000 $ (3)
Ben Chiarot	3 500 000 $ (3)
Josh Morrissey	3 150 000 $ (1)
Anton Stralman	2 750 000 $ (3)
Miles Wood	2 750 000 $ (3)
Andrew Shaw	917 000 $ (3)
Matt Cullen	777 000 $ (1)
Brooks Orpik	766 000 $ (1)
Adam McQuaid	756 000 $ (1)
Carter Rowney	751 000 $ (1)
Jaroslav Halak	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 3 : 85 943 517 $
Year 4 : 60 880 462 $
Year 5 : 60 880 462 $
Year 6 : 46 963 462 $
Salary Average Commitment
Year 3 : 85 943 517 $
Year 4 : 60 880 462 $
Year 5 : 60 880 462 $
Year 6 : 46 963 462 $
Salary Cap with 1 Way Contract
Year 3 : 85 943 517 $
Year 4 : 60 880 462 $
Year 5 : 60 880 462 $
Year 6 : 46 963 462 $

Farm Players Salaries
Mark Borowiecki	195 000 $ (1)
Johan Larsson	155 000 $ (1)
Markus Granlund	130 000 $ (1)
Jay Beagle	95 200 $ (3)
Cal Clutterbuck	92 100 $ (3)
Alexandar Georgiev	79 250 $ (1)
Eric Fehr	75 100 $ (1)
Antoine Roussel	75 000 $ (3)
Dale Weise	75 000 $ (1)
Alexander Petrovic	75 000 $ (1)
Igor Ozhiganov (Out of Payroll)	75 000 $ (1)
Jared Coreau	75 000 $ (1)
Frederick Gaudreau	75 000 $ (1)
Antoine Bibeau	75 000 $ (1)
Total Farm Players	14
Salary Commitment
Year 3 : 1 346 650 $
Year 4 : 262 300 $
Year 5 : 262 300 $
Year 6 : 0 $
Salary Average Commitment
Year 3 : 1 346 650 $
Year 4 : 262 300 $
Year 5 : 262 300 $
Year 6 : 0 $

Team	Current Fund	Season Salary Cap	Under Maximum of 88 000 000 $ Available Cap Space	Over Minimum of 60 000 000 $	Pro Players	Farm Players	Total Players
Avalanche	(30 439 048 $)	86 604 166 $	1 395 834 $	26 604 166 $	23	9	32
Blackhawks	(18 369 856 $)	84 765 604 $	3 234 396 $	24 765 604 $	24	5	29
Blue Jackets	29 956 892 $	86 106 476 $	1 893 524 $	26 106 476 $	24	14	38
Blues	29 987 404 $	71 791 666 $	16 208 334 $	11 791 666 $	23	6	29
Bruins	(27 880 779 $)	87 430 800 $	569 200 $	27 430 800 $	20	10	30
Canadiens	(1 742 940 $)	87 533 332 $	466 668 $	27 533 332 $	23	14	37
Capitals	377 929 $	86 966 000 $	1 034 000 $	26 966 000 $	23	7	30
Devils	(15 975 956 $)	75 547 500 $	12 452 500 $	15 547 500 $	25	18	43
Ducks	(9 005 728 $)	84 452 857 $	3 547 143 $	24 452 857 $	22	10	32
Flames	(10 026 488 $)	86 420 543 $	1 579 457 $	26 420 543 $	20	7	27
Flyers	(7 723 961 $)	86 591 499 $	1 408 501 $	26 591 499 $	22	5	27
Golden Knights	(686 798 $)	87 009 523 $	990 477 $	27 009 523 $	21	12	33
Islanders	(18 654 870 $)	87 626 399 $	373 601 $	27 626 399 $	23	8	31
Jets	7 595 032 $	74 937 260 $	13 062 740 $	14 937 260 $	21	10	31
Kings	3 761 311 $	86 165 233 $	1 834 767 $	26 165 233 $	21	7	28
Lightning	(11 758 039 $)	87 681 319 $	318 681 $	27 681 319 $	23	4	27
Maple Leafs	(11 687 450 $)	85 658 666 $	2 341 334 $	25 658 666 $	20	18	38
Oilers	(1 450 747 $)	60 203 000 $	27 797 000 $	203 000 $	26	18	44
Panthers	(27 147 333 $)	86 272 777 $	1 727 223 $	26 272 777 $	22	9	31
Penguins	2 498 020 $	78 326 652 $	9 673 348 $	18 326 652 $	24	11	35
Predateurs	(14 560 993 $)	81 619 999 $	6 380 001 $	21 619 999 $	20	10	30
Senateurs	5 977 616 $	84 113 461 $	3 886 539 $	24 113 461 $	24	27	51
Sharks	8 521 860 $	75 074 165 $	12 925 835 $	15 074 165 $	23	8	31
Stars	(3 296 522 $)	85 943 517 $	2 056 483 $	25 943 517 $	21	14	35

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 - %