PIFPK - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 110 $ - 4 603 - 76,72%
Level 2:	5000 - 75 $ - 3 623 - 72,46%
Level 3:	2000 - 50 $ - 1 401 - 70,03%
Level 4:	4000 - 42 $ - 2 379 - 59,46%
Luxury :	1000 - 220 $ - 768 - 76,85%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	12 774 - 70,97%
Average Income per Game	1 489 194 $
Year to Date Revenue	22 337 908 $
Expense
Pro Players Total Salaries	83 093 332 $
Farm Players Total Salaries	939 750 $
Coaches Total Salaries	6 900 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	31 395 958 $
Farm Year To Date Expenses	481 958 $
Pro Salary Cap To Date	29 101 834 $
Farm Salary Cap To Date	340 188 $
Estimate
Pro Estimated Season Revenue	38 719 041 $
Pro Remaining Season Days	154
Pro Expenses Per Days	376 443 $
Pro Estimated Expenses	57 972 222 $
Farm Remaining Season Days	153
Farm Expenses Per Days	5 653 $
Farm Estimated Expenses	864 909 $
Estimated Season Expenses	58 837 131 $
Season Salary Cap	83 093 332 $
Estimate Under Maximum Salary Cap of 85 000 000 $	1 906 668 $
Estimate Over Minimum Salary Cap of 60 000 000 $	23 093 332 $
Current Bank Account	(12 582 697 $)
Projected Bank Account	(32 700 787 $)

Pro Players Salaries
Corey Perry	8 625 000 $ (3)
Leon Draisaitl	8 500 000 $ (7)
Sergei Bobrovsky	7 425 000 $ (1)
Paul Stastny	7 000 000 $ (1)
Evander Kane	7 000 000 $ (7)
Blake Wheeler	5 600 000 $ (1)
Tyler Myers	5 500 000 $ (1)
Seth Jones	5 400 000 $ (4)
Mike Hoffman	5 187 500 $ (2)
Tom Wilson	5 166 666 $ (6)
Christopher Tanev	4 450 000 $ (2)
Kevan Miller	2 475 000 $ (2)
Nate Schmidt	2 225 000 $ (1)
Nate Thompson	1 650 000 $ (1)
Tyler Bertuzzi	1 400 000 $ (2)
Leo Komarov	1 000 000 $ (1)
Thomas Greiss	1 000 000 $ (1)
J.T. Compher	925 000 $ (1)
Noah Hanifin	925 000 $ (1)
Christian Dvorak	839 166 $ (1)
Christian Folin	800 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2 : 83 093 332 $
Year 3 : 48 204 166 $
Year 4 : 34 691 666 $
Year 5 : 26 066 666 $
Salary Average Commitment
Year 2 : 83 093 332 $
Year 3 : 48 204 166 $
Year 4 : 34 691 666 $
Year 5 : 26 066 666 $
Salary Cap with 1 Way Contract
Year 2 : 83 093 332 $
Year 3 : 48 204 166 $
Year 4 : 34 691 666 $
Year 5 : 26 066 666 $

Farm Players Salaries
Eric Fehr	100 000 $ (1)
Nikolay Goldobin	86 333 $ (1)
Alex Formenton	78 417 $ (2)
Jussi Jokinen	75 000 $ (1)
Carl Gunnarsson	75 000 $ (1)
Brandon Davidson	75 000 $ (1)
Drew Stafford	75 000 $ (1)
Jacob Josefson	75 000 $ (1)
Mathieu Joseph	75 000 $ (1)
Phil Varone	75 000 $ (1)
Laurent Dauphin	75 000 $ (1)
Harri Sateri	75 000 $ (1)
Mike Fisher (Out of Payroll)	75 000 $ (1)
Total Farm Players	13
Salary Commitment
Year 2 : 1 014 750 $
Year 3 : 78 417 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 1 014 750 $
Year 3 : 78 417 $
Year 4 : 0 $
Year 5 : 0 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 100 $ - 5 590 - 93,17%
Level 2:	5000 - 60 $ - 4 806 - 96,11%
Level 3:	2000 - 35 $ - 1 929 - 96,45%
Level 4:	4000 - 25 $ - 3 864 - 96,61%
Luxury :	1000 - 200 $ - 941 - 94,07%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17 130 - 95,16%
Average Income per Game	1 583 465 $
Year to Date Revenue	23 751 969 $
Expense
Pro Players Total Salaries	84 408 010 $
Farm Players Total Salaries	514 417 $
Coaches Total Salaries	1 764 002 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	30 226 980 $
Farm Year To Date Expenses	369 852 $
Pro Salary Cap To Date	29 791 104 $
Farm Salary Cap To Date	182 364 $
Estimate
Pro Estimated Season Revenue	41 170 080 $
Pro Remaining Season Days	154
Pro Expenses Per Days	359 845 $
Pro Estimated Expenses	55 416 130 $
Farm Remaining Season Days	153
Farm Expenses Per Days	4 403 $
Farm Estimated Expenses	673 659 $
Estimated Season Expenses	56 089 789 $
Season Salary Cap	84 408 010 $
Estimate Under Maximum Salary Cap of 85 000 000 $	591 990 $
Estimate Over Minimum Salary Cap of 60 000 000 $	24 408 010 $
Current Bank Account	(8 743 858 $)
Projected Bank Account	(23 663 567 $)

Pro Players Salaries
Alex Ovechkin	9 538 462 $ (3)
P.K. Subban	9 000 000 $ (4)
Steven Stamkos	8 500 000 $ (6)
Erik Johnson	6 000 000 $ (5)
T.J. Oshie	5 750 000 $ (7)
Mike Smith	5 666 667 $ (1)
Jason Zucker	5 500 000 $ (5)
Tyler Johnson	5 000 000 $ (6)
Ryan McDonagh	4 700 000 $ (1)
Mats Zuccarello	4 500 000 $ (1)
Justin Braun	3 800 000 $ (2)
Boone Jenner	3 750 000 $ (4)
Adam Lowry	2 916 666 $ (3)
Brayden McNabb	2 500 000 $ (4)
Luke Glendening	1 800 000 $ (3)
Juuse Saros	1 500 000 $ (3)
Brandon Dubinsky	882 882 $ (1)
Alex Biega	825 000 $ (2)
Alex DeBrincat	778 333 $ (2)
Colton Sissons	750 000 $ (1)
Chad Johnson	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2 : 84 408 010 $
Year 3 : 67 158 461 $
Year 4 : 61 755 128 $
Year 5 : 46 000 000 $
Salary Average Commitment
Year 2 : 84 223 010 $
Year 3 : 66 973 461 $
Year 4 : 61 595 128 $
Year 5 : 45 840 000 $
Salary Cap with 1 Way Contract
Year 2 : 84 408 010 $
Year 3 : 67 158 461 $
Year 4 : 61 755 128 $
Year 5 : 46 000 000 $

Farm Players Salaries
Brett Connolly	150 000 $ (1)
Chris Wagner	125 000 $ (2)
Pavel Zacha	89 417 $ (1)
Matt Irwin	75 000 $ (2)
Jakob Forsbacka Karlsson	75 000 $ (1)
Total Farm Players	5
Salary Commitment
Year 2 : 514 417 $
Year 3 : 200 000 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 514 417 $
Year 3 : 200 000 $
Year 4 : 0 $
Year 5 : 0 $

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 100 $ - 5 699 - 94,98%
Level 2:	5000 - 60 $ - 4 800 - 96,01%
Level 3:	2000 - 35 $ - 1 947 - 97,36%
Level 4:	4000 - 25 $ - 3 881 - 97,01%
Luxury :	1000 - 200 $ - 938 - 93,76%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17 265 - 95,91%
Average Income per Game	1 598 001 $
Year to Date Revenue	23 970 019 $
Expense
Pro Players Total Salaries	78 367 500 $
Farm Players Total Salaries	553 750 $
Coaches Total Salaries	2 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	27 891 863 $
Farm Year To Date Expenses	302 568 $
Pro Salary Cap To Date	27 009 527 $
Farm Salary Cap To Date	196 224 $
Estimate
Pro Estimated Season Revenue	41 548 033 $
Pro Remaining Season Days	154
Pro Expenses Per Days	339 779 $
Pro Estimated Expenses	52 325 966 $
Farm Remaining Season Days	153
Farm Expenses Per Days	3 602 $
Farm Estimated Expenses	551 106 $
Estimated Season Expenses	52 877 072 $
Season Salary Cap	78 367 500 $
Estimate Under Maximum Salary Cap of 85 000 000 $	6 632 500 $
Estimate Over Minimum Salary Cap of 60 000 000 $	18 367 500 $
Current Bank Account	25 074 086 $
Projected Bank Account	13 745 047 $

Pro Players Salaries
Claude Giroux	8 275 000 $ (4)
Sean Monahan	6 375 000 $ (5)
Jordan Eberle	6 000 000 $ (1)
Brooks Orpik	5 500 000 $ (1)
Dmitry Orlov	5 100 000 $ (5)
Frederik Andersen	5 000 000 $ (3)
Alexander Wennberg	4 900 000 $ (5)
Mike Matheson	4 875 000 $ (7)
Nikita Zaitsev	4 500 000 $ (6)
Brett Pesce	4 025 000 $ (6)
Robin Lehner	4 000 000 $ (1)
Vladimir Sobotka	3 500 000 $ (2)
Andre Burakovsky	3 000 000 $ (1)
Patrik Nemeth	2 500 000 $ (1)
Riley Sheahan	2 100 000 $ (1)
Sven Andrighetto	1 400 000 $ (1)
Brandon Tanev	1 150 000 $ (1)
Kari Lehtonen	1 000 000 $ (1)
Scott Laughton	962 500 $ (1)
Brady Skjei	925 000 $ (1)
Charlie McAvoy	916 667 $ (1)
Jakub Vrana	863 333 $ (1)
A.J. Greer	750 000 $ (1)
Denis Gurianov	750 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2 : 78 367 500 $
Year 3 : 46 550 000 $
Year 4 : 43 050 000 $
Year 5 : 38 050 000 $
Salary Average Commitment
Year 2 : 77 873 750 $
Year 3 : 46 056 250 $
Year 4 : 42 556 250 $
Year 5 : 37 556 250 $
Salary Cap with 1 Way Contract
Year 2 : 78 367 500 $
Year 3 : 46 550 000 $
Year 4 : 43 050 000 $
Year 5 : 38 050 000 $

Farm Players Salaries
Jakub Jerabek	100 000 $ (1)
Nicholas Baptiste	78 750 $ (1)
Ben Harpur	75 000 $ (2)
Brendan Guhle	75 000 $ (2)
Timothy Liljegren	75 000 $ (1)
Julien Gauthier	75 000 $ (1)
Joseph Blandisi	75 000 $ (1)
Total Farm Players	7
Salary Commitment
Year 2 : 553 750 $
Year 3 : 150 000 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 553 750 $
Year 3 : 150 000 $
Year 4 : 0 $
Year 5 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - 100 $ - 5 845 - 97,42%
Level 2:	5000 - 60 $ - 4 756 - 95,12%
Level 3:	2000 - 35 $ - 1 923 - 96,17%
Level 4:	4000 - 25 $ - 3 913 - 97,82%
Luxury :	1000 - 200 $ - 952 - 95,19%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17 390 - 96,61%
Average Income per Game	1 617 544 $
Year to Date Revenue	24 263 157 $
Expense
Pro Players Total Salaries	68 829 999 $
Farm Players Total Salaries	736 500 $
Coaches Total Salaries	2 200 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	24 645 852 $
Farm Year To Date Expenses	686 364 $
Pro Salary Cap To Date	24 292 968 $
Farm Salary Cap To Date	261 072 $
Estimate
Pro Estimated Season Revenue	42 056 139 $
Pro Remaining Season Days	154
Pro Expenses Per Days	293 403 $
Pro Estimated Expenses	45 184 062 $
Farm Remaining Season Days	153
Farm Expenses Per Days	8 171 $
Farm Estimated Expenses	1 250 163 $
Estimated Season Expenses	46 434 225 $
Season Salary Cap	68 829 999 $
Estimate Under Maximum Salary Cap of 85 000 000 $	16 170 001 $
Estimate Over Minimum Salary Cap of 60 000 000 $	8 829 999 $
Current Bank Account	16 104 442 $
Projected Bank Account	11 726 356 $

Pro Players Salaries
Aaron Ekblad	7 500 000 $ (7)
Patrice Bergeron	6 875 000 $ (4)
Connor Hellebuyck	6 166 666 $ (6)
Derick Brassard	5 000 000 $ (1)
Max Pacioretty	4 500 000 $ (1)
Brock Nelson	4 250 000 $ (1)
Craig Smith	4 250 000 $ (2)
John Klingberg	4 250 000 $ (4)
Marco Scandella	4 000 000 $ (2)
Evgenii Dadonov	4 000 000 $ (2)
Joel Edmundson	3 000 000 $ (1)
Nick Holden	2 200 000 $ (2)
Josh Anderson	1 850 000 $ (2)
Deryk Engelland	1 500 000 $ (1)
Luke Schenn	1 250 000 $ (1)
Keith Kinkaid	1 250 000 $ (1)
Mark Letestu	1 000 000 $ (1)
Chris Kunitz	1 000 000 $ (1)
Nicolas Deslauriers	950 000 $ (2)
Pavel Buchnevich	925 000 $ (1)
Kevin Fiala	863 333 $ (1)
Ken Appleby	750 000 $ (1)
Troy Brouwer	750 000 $ (1)
Trent Frederic	750 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2 : 68 829 999 $
Year 3 : 42 041 666 $
Year 4 : 24 791 666 $
Year 5 : 24 791 666 $
Salary Average Commitment
Year 2 : 68 521 666 $
Year 3 : 41 983 333 $
Year 4 : 24 791 666 $
Year 5 : 24 791 666 $
Salary Cap with 1 Way Contract
Year 2 : 68 829 999 $
Year 3 : 42 041 666 $
Year 4 : 24 791 666 $
Year 5 : 24 791 666 $

Farm Players Salaries
Jordan Martinook	180 000 $ (1)
Pierre-Edouard Bellemare	145 000 $ (1)
Matt Grzelcyk	140 000 $ (2)
Austin Watson	110 000 $ (2)
Slater Koekkoek	86 500 $ (1)
Miikka Salomaki	75 000 $ (2)
Total Farm Players	6
Salary Commitment
Year 2 : 736 500 $
Year 3 : 325 000 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 736 500 $
Year 3 : 325 000 $
Year 4 : 0 $
Year 5 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Gardens
Level 1:	6000 - 100 $ - 5 742 - 95,69%
Level 2:	5000 - 60 $ - 4 759 - 95,19%
Level 3:	2000 - 35 $ - 1 961 - 98,04%
Level 4:	4000 - 25 $ - 3 829 - 95,73%
Luxury :	1000 - 200 $ - 952 - 95,15%
Total Capacity :	18000
Income
Home Games Left	27
Average Attendance - %	17 243 - 95,79%
Average Income per Game	1 602 975 $
Year to Date Revenue	22 441 643 $
Expense
Pro Players Total Salaries	84 571 355 $
Farm Players Total Salaries	994 417 $
Coaches Total Salaries	6 200 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	31 090 614 $
Farm Year To Date Expenses	767 012 $
Pro Salary Cap To Date	29 325 923 $
Farm Salary Cap To Date	341 686 $
Estimate
Pro Estimated Season Revenue	43 280 312 $
Pro Remaining Season Days	154
Pro Expenses Per Days	376 350 $
Pro Estimated Expenses	57 957 900 $
Farm Remaining Season Days	153
Farm Expenses Per Days	9 259 $
Farm Estimated Expenses	1 416 627 $
Estimated Season Expenses	59 374 527 $
Season Salary Cap	84 571 355 $
Estimate Under Maximum Salary Cap of 85 000 000 $	428 645 $
Estimate Over Minimum Salary Cap of 60 000 000 $	24 571 355 $
Current Bank Account	(14 118 351 $)
Projected Bank Account	(30 212 566 $)

Pro Players Salaries
Drew Doughty	7 000 000 $ (1)
Nicklas Backstrom	6 700 000 $ (2)
Cam Fowler	6 500 000 $ (7)
Alexander Radulov	6 250 000 $ (5)
Nikolaj Ehlers	6 000 000 $ (7)
Ryan Nugent-Hopkins	6 000 000 $ (3)
Dustin Brown	5 875 000 $ (4)
Matt Niskanen	5 750 000 $ (3)
Ondrej Palat	5 300 000 $ (4)
Jacob Markstrom	4 300 555 $ (2)
Olli Maatta	4 083 300 $ (4)
Ryan Spooner	4 000 000 $ (2)
Andrei Vasilevskiy	3 500 000 $ (2)
Max Domi	3 150 000 $ (2)
Jean-Gabriel Pageau	3 100 000 $ (2)
Jamie Oleksiak	2 137 500 $ (3)
Jake McCabe	1 600 000 $ (1)
Andrej Sustr	1 300 000 $ (1)
Tom Pyatt	1 100 000 $ (1)
Nick Schmaltz	925 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2 : 84 571 355 $
Year 3 : 72 646 355 $
Year 4 : 47 895 800 $
Year 5 : 34 008 300 $
Salary Average Commitment
Year 2 : 83 620 626 $
Year 3 : 71 695 626 $
Year 4 : 46 945 071 $
Year 5 : 33 057 571 $
Salary Cap with 1 Way Contract
Year 2 : 84 571 355 $
Year 3 : 72 646 355 $
Year 4 : 47 895 800 $
Year 5 : 34 008 300 $

Farm Players Salaries
Michal Kempny	250 000 $ (4)
Michael Hutchinson	130 000 $ (1)
Timo Meier	89 417 $ (1)
J.T. Brown	75 000 $ (2)
Fredrik Claesson	75 000 $ (1)
Daniel Sprong	75 000 $ (2)
Jean-Sebastien Dea	75 000 $ (1)
Tomas Nosek	75 000 $ (1)
Kalle Kossila	75 000 $ (1)
Jujhar Khaira	75 000 $ (1)
Total Farm Players	10
Salary Commitment
Year 2 : 994 417 $
Year 3 : 400 000 $
Year 4 : 250 000 $
Year 5 : 250 000 $
Salary Average Commitment
Year 2 : 994 417 $
Year 3 : 400 000 $
Year 4 : 250 000 $
Year 5 : 250 000 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 100 $ - 5 850 - 97,49%
Level 2:	5000 - 60 $ - 4 751 - 95,02%
Level 3:	2000 - 35 $ - 1 943 - 97,15%
Level 4:	4000 - 25 $ - 3 855 - 96,38%
Luxury :	1000 - 200 $ - 968 - 96,81%
Total Capacity :	18000
Income
Home Games Left	27
Average Attendance - %	17 367 - 96,48%
Average Income per Game	1 620 994 $
Year to Date Revenue	22 693 916 $
Expense
Pro Players Total Salaries	78 386 189 $
Farm Players Total Salaries	1 066 245 $
Coaches Total Salaries	7 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	29 868 208 $
Farm Year To Date Expenses	732 312 $
Pro Salary Cap To Date	27 644 727 $
Farm Salary Cap To Date	377 916 $
Estimate
Pro Estimated Season Revenue	43 766 838 $
Pro Remaining Season Days	154
Pro Expenses Per Days	355 824 $
Pro Estimated Expenses	54 796 896 $
Farm Remaining Season Days	153
Farm Expenses Per Days	8 718 $
Farm Estimated Expenses	1 333 854 $
Estimated Season Expenses	56 130 750 $
Season Salary Cap	78 386 189 $
Estimate Under Maximum Salary Cap of 85 000 000 $	6 613 811 $
Estimate Over Minimum Salary Cap of 60 000 000 $	18 386 189 $
Current Bank Account	6 673 068 $
Projected Bank Account	(5 690 844 $)

Pro Players Salaries
Jordan Staal	6 000 000 $ (5)
Loui Eriksson	6 000 000 $ (3)
Andrew Ladd	5 500 000 $ (4)
Nino Niederreiter	5 250 000 $ (4)
Zach Bogosian	5 142 857 $ (2)
Roberto Luongo	5 000 000 $ (4)
Luca Sbisa	5 000 000 $ (1)
Alex Galchenyuk	4 900 000 $ (2)
Marian Gaborik	4 900 000 $ (3)
Adam Larsson	4 166 666 $ (3)
Erik Gudbranson	4 000 000 $ (3)
Connor Murphy	3 850 000 $ (4)
Anthony Mantha	3 300 000 $ (2)
Brian Boyle	2 800 000 $ (1)
Erik Haula	2 750 000 $ (2)
Petr Mrazek	1 500 000 $ (1)
Robert Hagg	1 150 000 $ (2)
Yanni Gourde	1 000 000 $ (1)
Daniel O'Regan	925 000 $ (1)
Zach Werenski	925 000 $ (1)
Brock Boeser	925 000 $ (1)
Nico Hischier	925 000 $ (2)
Travis Sanheim	863 333 $ (1)
Joshua Ho-Sang	863 333 $ (1)
Malcolm Subban	750 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2 : 78 386 189 $
Year 3 : 62 834 523 $
Year 4 : 44 666 666 $
Year 5 : 25 600 000 $
Salary Average Commitment
Year 2 : 78 261 189 $
Year 3 : 62 709 523 $
Year 4 : 44 541 666 $
Year 5 : 25 600 000 $
Salary Cap with 1 Way Contract
Year 2 : 78 386 189 $
Year 3 : 62 834 523 $
Year 4 : 44 666 666 $
Year 5 : 25 600 000 $

Farm Players Salaries
Anders Nilsson	250 000 $ (1)
Zemgus Girgensons	160 000 $ (1)
Alex Tuch	92 500 $ (1)
Magnus Paajarvi	90 000 $ (1)
Nic Petan	87 413 $ (1)
Sonny Milano	86 333 $ (1)
Derek Grant	75 000 $ (1)
Ryan Murphy	75 000 $ (1)
Peter Cehlarik	75 000 $ (1)
Filip Chlapik	75 000 $ (2)
Total Farm Players	10
Salary Commitment
Year 2 : 1 066 245 $
Year 3 : 75 000 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 1 066 245 $
Year 3 : 75 000 $
Year 4 : 0 $
Year 5 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One
Level 1:	6000 - 110 $ - 4 643 - 77,39%
Level 2:	5000 - 60 $ - 4 741 - 94,83%
Level 3:	2000 - 40 $ - 1 875 - 93,73%
Level 4:	4000 - 30 $ - 3 803 - 95,07%
Luxury :	1000 - 220 $ - 743 - 74,31%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	15 805 - 87,80%
Average Income per Game	1 515 062 $
Year to Date Revenue	22 725 936 $
Expense
Pro Players Total Salaries	68 982 499 $
Farm Players Total Salaries	86 333 $
Coaches Total Salaries	3 400 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	25 295 886 $
Farm Year To Date Expenses	172 004 $
Pro Salary Cap To Date	24 237 066 $
Farm Salary Cap To Date	30 212 $
Estimate
Pro Estimated Season Revenue	39 391 622 $
Pro Remaining Season Days	154
Pro Expenses Per Days	302 447 $
Pro Estimated Expenses	46 576 838 $
Farm Remaining Season Days	153
Farm Expenses Per Days	2 052 $
Farm Estimated Expenses	313 956 $
Estimated Season Expenses	46 890 794 $
Season Salary Cap	68 982 499 $
Estimate Under Maximum Salary Cap of 85 000 000 $	16 017 501 $
Estimate Over Minimum Salary Cap of 60 000 000 $	8 982 499 $
Current Bank Account	7 820 680 $
Projected Bank Account	321 508 $

Pro Players Salaries
Sidney Crosby	8 700 000 $ (7)
Johnny Boychuk	6 000 000 $ (4)
Matt Duchene	6 000 000 $ (1)
Nick Foligno	5 500 000 $ (3)
Colton Parayko	5 500 000 $ (4)
Andy Greene	5 000 000 $ (2)
Shayne Gostisbehere	4 500 000 $ (5)
Adam Henrique	4 000 000 $ (1)
Philipp Grubauer	3 333 333 $ (3)
Ryan Strome	3 100 000 $ (2)
Miles Wood	2 750 000 $ (4)
Derek Dorsett	2 650 000 $ (1)
John Gibson	2 300 000 $ (1)
Ryan Pulock	2 000 000 $ (2)
Tyler Pitlick	1 000 000 $ (2)
Alexander Kerfoot	925 000 $ (1)
Nick Ritchie	894 167 $ (1)
Ivan Provorov	894 166 $ (1)
Tyson Jost	885 833 $ (2)
Ryan Donato	800 000 $ (1)
Samuel Girard	750 000 $ (2)
Peter Budaj	750 000 $ (1)
Kevin Labanc	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2 : 68 982 499 $
Year 3 : 49 019 166 $
Year 4 : 36 283 333 $
Year 5 : 27 450 000 $
Salary Average Commitment
Year 2 : 68 982 499 $
Year 3 : 49 019 166 $
Year 4 : 36 283 333 $
Year 5 : 27 450 000 $
Salary Cap with 1 Way Contract
Year 2 : 68 982 499 $
Year 3 : 49 019 166 $
Year 4 : 36 283 333 $
Year 5 : 27 450 000 $

Farm Players Salaries
Julius Honka	86 333 $ (1)
Total Farm Players	1
Salary Commitment
Year 2 : 86 333 $
Year 3 : 0 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 86 333 $
Year 3 : 0 $
Year 4 : 0 $
Year 5 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - 100 $ - 5 813 - 96,89%
Level 2:	5000 - 60 $ - 4 793 - 95,85%
Level 3:	2000 - 35 $ - 1 898 - 94,88%
Level 4:	4000 - 25 $ - 3 849 - 96,21%
Luxury :	1000 - 200 $ - 951 - 95,11%
Total Capacity :	18000
Income
Home Games Left	27
Average Attendance - %	17 303 - 96,13%
Average Income per Game	1 612 726 $
Year to Date Revenue	22 578 157 $
Expense
Pro Players Total Salaries	83 498 332 $
Farm Players Total Salaries	1 889 600 $
Coaches Total Salaries	5 650 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	31 050 261 $
Farm Year To Date Expenses	1 074 825 $
Pro Salary Cap To Date	29 461 989 $
Farm Salary Cap To Date	667 256 $
Estimate
Pro Estimated Season Revenue	43 543 588 $
Pro Remaining Season Days	154
Pro Expenses Per Days	369 741 $
Pro Estimated Expenses	56 940 114 $
Farm Remaining Season Days	153
Farm Expenses Per Days	12 825 $
Farm Estimated Expenses	1 962 225 $
Estimated Season Expenses	58 902 339 $
Season Salary Cap	83 498 332 $
Estimate Under Maximum Salary Cap of 85 000 000 $	1 501 668 $
Estimate Over Minimum Salary Cap of 60 000 000 $	23 498 332 $
Current Bank Account	(6 070 831 $)
Projected Bank Account	(21 429 582 $)

Pro Players Salaries
Ryan Getzlaf	8 250 000 $ (3)
Brad Marchand	6 125 000 $ (7)
Torey Krug	5 250 000 $ (2)
Jared Spurgeon	5 187 500 $ (2)
Brayden Schenn	5 125 000 $ (2)
Gustav Nyquist	4 750 000 $ (1)
Kyle Palmieri	4 650 000 $ (3)
Devan Dubnyk	4 333 333 $ (4)
Justin Abdelkader	4 250 000 $ (5)
Radko Gudas	3 770 000 $ (2)
Lars Eller	3 760 000 $ (1)
Brendan Gallagher	3 750 000 $ (3)
Sam Reinhart	3 650 000 $ (2)
Ben Lovejoy	2 666 667 $ (1)
Jan Rutta	2 300 000 $ (1)
Radek Faksa	2 200 000 $ (2)
Francois Beauchemin	2 000 000 $ (1)
Trevor Lewis	2 000 000 $ (2)
Aaron Dell	1 900 000 $ (2)
Joonas Donskoi	1 900 000 $ (1)
Micheal Ferland	1 750 000 $ (1)
Daniel Winnik	1 270 000 $ (1)
Jack Roslovic	894 166 $ (2)
Adrian Kempe	894 166 $ (1)
Danton Heinen	872 500 $ (1)
Total Pro Players	25
Salary Commitment
Year 2 : 83 498 332 $
Year 3 : 61 334 999 $
Year 4 : 31 358 333 $
Year 5 : 14 708 333 $
Salary Average Commitment
Year 2 : 82 385 832 $
Year 3 : 60 909 999 $
Year 4 : 31 358 333 $
Year 5 : 14 708 333 $
Salary Cap with 1 Way Contract
Year 2 : 83 498 332 $
Year 3 : 61 334 999 $
Year 4 : 31 358 333 $
Year 5 : 14 708 333 $

Farm Players Salaries
Mattias Janmark	230 000 $ (1)
Martin Hanzal	177 000 $ (2)
Brendan Smith	177 000 $ (3)
Kyle Clifford	170 000 $ (2)
Jon Merrill	140 000 $ (2)
Kevin Connauton	137 500 $ (2)
Paul LaDue	90 000 $ (2)
Joel Eriksson Ek	89 417 $ (1)
Adam Clendening	77 600 $ (1)
Rasmus Andersson	75 583 $ (2)
Marcus Sorensen	75 500 $ (1)
Neal Pionk	75 000 $ (1)
Roope Hintz	75 000 $ (1)
Linus Ullmark	75 000 $ (1)
Evgeny Svechnikov	75 000 $ (1)
Filip Hronek	75 000 $ (1)
John Quenneville	75 000 $ (1)
Total Farm Players	17
Salary Commitment
Year 2 : 1 889 600 $
Year 3 : 967 083 $
Year 4 : 177 000 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 1 889 600 $
Year 3 : 967 083 $
Year 4 : 177 000 $
Year 5 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - 100 $ - 5 796 - 96,59%
Level 2:	5000 - 60 $ - 4 839 - 96,78%
Level 3:	2000 - 35 $ - 1 927 - 96,33%
Level 4:	4000 - 25 $ - 3 899 - 97,47%
Luxury :	1000 - 200 $ - 934 - 93,39%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17 394 - 96,63%
Average Income per Game	1 612 489 $
Year to Date Revenue	24 187 335 $
Expense
Pro Players Total Salaries	84 940 961 $
Farm Players Total Salaries	300 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	31 390 968 $
Farm Year To Date Expenses	308 548 $
Pro Salary Cap To Date	29 979 180 $
Farm Salary Cap To Date	131 308 $
Estimate
Pro Estimated Season Revenue	41 924 714 $
Pro Remaining Season Days	154
Pro Expenses Per Days	373 702 $
Pro Estimated Expenses	57 550 108 $
Farm Remaining Season Days	153
Farm Expenses Per Days	3 376 $
Farm Estimated Expenses	516 528 $
Estimated Season Expenses	58 066 636 $
Season Salary Cap	84 940 961 $
Estimate Under Maximum Salary Cap of 85 000 000 $	59 039 $
Estimate Over Minimum Salary Cap of 60 000 000 $	24 940 961 $
Current Bank Account	(208 094 $)
Projected Bank Account	(16 350 016 $)

Pro Players Salaries
Jack Eichel	10 000 000 $ (7)
Ryan Suter	7 538 462 $ (7)
Tuukka Rask	7 000 000 $ (3)
Mark Giordano	6 750 000 $ (4)
Artemi Panarin	6 000 000 $ (1)
Mikael Backlund	5 350 000 $ (6)
William Karlsson	5 250 000 $ (1)
Jonathan Marchessault	5 000 000 $ (6)
Sean Couturier	4 333 333 $ (4)
Josh Manson	4 100 000 $ (4)
Carl Hagelin	4 000 000 $ (1)
Eric Staal	3 500 000 $ (1)
James Reimer	3 400 000 $ (3)
Ron Hainsey	3 000 000 $ (1)
Riley Nash	2 750 000 $ (3)
Derek Forbort	2 525 000 $ (2)
Dan Hamhuis	2 000 000 $ (2)
Mitchell Marner	894 166 $ (1)
Ty Rattie	800 000 $ (1)
Tyler Ennis	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2 : 84 940 961 $
Year 3 : 60 746 795 $
Year 4 : 56 221 795 $
Year 5 : 43 071 795 $
Salary Average Commitment
Year 2 : 81 705 455 $
Year 3 : 57 511 289 $
Year 4 : 53 577 956 $
Year 5 : 40 427 956 $
Salary Cap with 1 Way Contract
Year 2 : 84 940 961 $
Year 3 : 60 746 795 $
Year 4 : 56 221 795 $
Year 5 : 43 071 795 $

Farm Players Salaries
Cory Conacher	75 000 $ (1)
Andrew Mangiapane	75 000 $ (1)
Kyle Capobianco (Out of Payroll)	75 000 $ (2)
Vili Saarijarvi	75 000 $ (1)
Andreas Johnsson	75 000 $ (1)
Total Farm Players	5
Salary Commitment
Year 2 : 375 000 $
Year 3 : 75 000 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 375 000 $
Year 3 : 75 000 $
Year 4 : 0 $
Year 5 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - 100 $ - 5 701 - 95,02%
Level 2:	5000 - 60 $ - 4 820 - 96,40%
Level 3:	2000 - 35 $ - 1 926 - 96,29%
Level 4:	4000 - 25 $ - 3 843 - 96,08%
Luxury :	1000 - 200 $ - 942 - 94,20%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17 232 - 95,73%
Average Income per Game	1 598 799 $
Year to Date Revenue	23 981 983 $
Expense
Pro Players Total Salaries	76 182 143 $
Farm Players Total Salaries	225 000 $
Coaches Total Salaries	4 200 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	29 829 642 $
Farm Year To Date Expenses	454 443 $
Pro Salary Cap To Date	28 735 480 $
Farm Salary Cap To Date	64 533 $
Estimate
Pro Estimated Season Revenue	41 568 771 $
Pro Remaining Season Days	154
Pro Expenses Per Days	333 118 $
Pro Estimated Expenses	51 300 172 $
Farm Remaining Season Days	153
Farm Expenses Per Days	5 591 $
Farm Estimated Expenses	855 423 $
Estimated Season Expenses	52 155 595 $
Season Salary Cap	76 182 143 $
Estimate Under Maximum Salary Cap of 85 000 000 $	8 817 857 $
Estimate Over Minimum Salary Cap of 60 000 000 $	16 182 143 $
Current Bank Account	(1 535 455 $)
Projected Bank Account	(12 122 279 $)

Pro Players Salaries
Shea Weber	7 857 143 $ (7)
Mark Stone	7 350 000 $ (1)
Joe Pavelski	6 000 000 $ (1)
Jonathan Huberdeau	5 900 000 $ (5)
Jonathan Quick	5 800 000 $ (5)
Tyson Barrie	5 500 000 $ (2)
Jeff Carter (Out of Payroll)	5 272 727 $ (4)
Reilly Smith	5 000 000 $ (4)
Calvin de Haan	4 550 000 $ (4)
Alex Killorn	4 450 000 $ (5)
Nick Bjugstad	4 100 000 $ (3)
Alec Martinez	4 000 000 $ (3)
Ryan Ellis	2 500 000 $ (1)
Mike Condon	2 400 000 $ (2)
Greg Pateryn	2 250 000 $ (3)
Zach Hyman	2 250 000 $ (3)
Ryan Dzingel	1 800 000 $ (1)
Brian Gibbons	1 000 000 $ (1)
Alex Iafallo	925 000 $ (1)
Auston Matthews	925 000 $ (1)
Ryan Hartman	875 000 $ (1)
Steven Kampfer	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2 : 81 454 870 $
Year 3 : 59 329 870 $
Year 4 : 51 429 870 $
Year 5 : 38 829 870 $
Salary Average Commitment
Year 2 : 81 454 871 $
Year 3 : 59 329 871 $
Year 4 : 51 429 871 $
Year 5 : 38 829 871 $
Salary Cap with 1 Way Contract
Year 2 : 81 454 870 $
Year 3 : 59 329 870 $
Year 4 : 51 429 870 $
Year 5 : 38 829 870 $

Farm Players Salaries
Lee Stempniak	75 000 $ (1)
Scott Harrington	75 000 $ (1)
Reto Berra	75 000 $ (1)
Total Farm Players	3
Salary Commitment
Year 2 : 225 000 $
Year 3 : 0 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 225 000 $
Year 3 : 0 $
Year 4 : 0 $
Year 5 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - 160 $ - 3 208 - 53,47%
Level 2:	5000 - 100 $ - 2 704 - 54,08%
Level 3:	2000 - 75 $ - 937 - 46,83%
Level 4:	4000 - 50 $ - 2 012 - 50,31%
Luxury :	1000 - 300 $ - 551 - 55,07%
Total Capacity :	18000
Income
Home Games Left	27
Average Attendance - %	9 412 - 52,29%
Average Income per Game	1 478 061 $
Year to Date Revenue	20 692 855 $
Expense
Pro Players Total Salaries	77 354 999 $
Farm Players Total Salaries	586 333 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	28 765 023 $
Farm Year To Date Expenses	580 493 $
Pro Salary Cap To Date	27 353 235 $
Farm Salary Cap To Date	226 038 $
Estimate
Pro Estimated Season Revenue	39 907 649 $
Pro Remaining Season Days	154
Pro Expenses Per Days	341 828 $
Pro Estimated Expenses	52 641 512 $
Farm Remaining Season Days	153
Farm Expenses Per Days	6 693 $
Farm Estimated Expenses	1 024 029 $
Estimated Season Expenses	53 665 541 $
Season Salary Cap	77 354 999 $
Estimate Under Maximum Salary Cap of 85 000 000 $	7 645 001 $
Estimate Over Minimum Salary Cap of 60 000 000 $	17 354 999 $
Current Bank Account	(2 478 864 $)
Projected Bank Account	(16 236 756 $)

Pro Players Salaries
James van Riemsdyk	7 000 000 $ (5)
Joe Thornton	6 000 000 $ (1)
Kyle Okposo	6 000 000 $ (5)
Alexander Steen	5 750 000 $ (3)
Mika Zibanejad	5 350 000 $ (4)
Jaccob Slavin	5 300 000 $ (7)
Kevin Hayes	5 175 000 $ (1)
Sami Vatanen	4 875 000 $ (2)
Ian Cole	4 250 000 $ (3)
Antti Raanta	4 250 000 $ (3)
Brian Dumoulin	4 100 000 $ (5)
Nick Bonino	4 100 000 $ (2)
Darnell Nurse	3 200 000 $ (2)
Marcus Foligno	2 875 000 $ (3)
Esa Lindell	2 200 000 $ (1)
Sebastian Aho	925 000 $ (1)
Nolan Patrick	925 000 $ (2)
Antti Niemi	900 000 $ (1)
Cody Eakin	900 000 $ (1)
Travis Konecny	894 166 $ (1)
Clayton Keller	885 833 $ (2)
Alex Stalock	750 000 $ (1)
Valentin Zykov	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2 : 77 354 999 $
Year 3 : 58 860 833 $
Year 4 : 44 875 000 $
Year 5 : 27 750 000 $
Salary Average Commitment
Year 2 : 76 786 249 $
Year 3 : 58 292 083 $
Year 4 : 44 306 250 $
Year 5 : 27 181 250 $
Salary Cap with 1 Way Contract
Year 2 : 77 354 999 $
Year 3 : 58 860 833 $
Year 4 : 44 875 000 $
Year 5 : 27 750 000 $

Farm Players Salaries
Troy Stecher	232 500 $ (2)
Jordan Weal	175 000 $ (1)
Jordan Schmaltz	92 500 $ (1)
Thomas Chabot	86 333 $ (2)
Philippe Myers (Out of Payroll)	75 000 $ (1)
Total Farm Players	5
Salary Commitment
Year 2 : 661 333 $
Year 3 : 318 833 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 661 333 $
Year 3 : 318 833 $
Year 4 : 0 $
Year 5 : 0 $

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - 100 $ - 5 596 - 93,26%
Level 2:	5000 - 65 $ - 4 673 - 93,45%
Level 3:	2000 - 45 $ - 1 517 - 75,87%
Level 4:	4000 - 34 $ - 2 953 - 73,81%
Luxury :	1000 - 200 $ - 960 - 96,04%
Total Capacity :	18000
Income
Home Games Left	27
Average Attendance - %	15 699 - 87,21%
Average Income per Game	1 615 725 $
Year to Date Revenue	22 620 153 $
Expense
Pro Players Total Salaries	77 746 666 $
Farm Players Total Salaries	426 499 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	28 742 330 $
Farm Year To Date Expenses	330 994 $
Pro Salary Cap To Date	28 389 443 $
Farm Salary Cap To Date	153 815 $
Estimate
Pro Estimated Season Revenue	43 624 581 $
Pro Remaining Season Days	154
Pro Expenses Per Days	330 868 $
Pro Estimated Expenses	50 953 672 $
Farm Remaining Season Days	153
Farm Expenses Per Days	3 909 $
Farm Estimated Expenses	598 077 $
Estimated Season Expenses	51 551 749 $
Season Salary Cap	77 746 666 $
Estimate Under Maximum Salary Cap of 85 000 000 $	7 253 334 $
Estimate Over Minimum Salary Cap of 60 000 000 $	17 746 666 $
Current Bank Account	(4 352 836 $)
Projected Bank Account	(12 280 004 $)

Pro Players Salaries
Ryan O'Reilly	7 500 000 $ (5)
William Nylander	6 900 000 $ (6)
Erik Karlsson	6 500 000 $ (1)
Dylan Larkin	6 100 000 $ (5)
James Neal	5 750 000 $ (5)
Jay Bouwmeester	5 400 000 $ (1)
Ben Bishop	4 916 667 $ (5)
Justin Faulk	4 833 333 $ (2)
Anton Stralman	4 500 000 $ (1)
Cody Ceci	4 300 000 $ (1)
Jonas Brodin	4 166 667 $ (3)
Sven Baertschi	3 366 666 $ (3)
Charlie Coyle	3 200 000 $ (2)
Thomas Vanek	3 000 000 $ (1)
Ryan Miller	2 000 000 $ (1)
Anthony Duclair	1 200 000 $ (1)
Cedric Paquette	1 000 000 $ (1)
Nicholas Merkley	863 333 $ (2)
Thatcher Demko	750 000 $ (1)
Oskar Lindblom	750 000 $ (1)
Ethan Bear	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2 : 77 746 666 $
Year 3 : 47 596 666 $
Year 4 : 38 700 000 $
Year 5 : 31 166 667 $
Salary Average Commitment
Year 2 : 76 746 667 $
Year 3 : 47 596 667 $
Year 4 : 38 700 001 $
Year 5 : 31 166 668 $
Salary Cap with 1 Way Contract
Year 2 : 77 746 666 $
Year 3 : 47 596 666 $
Year 4 : 38 700 000 $
Year 5 : 31 166 667 $

Farm Players Salaries
John Hayden	92 500 $ (2)
Nikita Scherbak	86 333 $ (1)
Anthony DeAngelo	86 333 $ (1)
Samuel Morin	86 333 $ (3)
Lucas Wallmark	75 000 $ (2)
Total Farm Players	5
Salary Commitment
Year 2 : 426 499 $
Year 3 : 253 833 $
Year 4 : 86 333 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 426 499 $
Year 3 : 253 833 $
Year 4 : 86 333 $
Year 5 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - 100 $ - 5 652 - 94,21%
Level 2:	5000 - 60 $ - 4 731 - 94,61%
Level 3:	2000 - 40 $ - 1 873 - 93,63%
Level 4:	4000 - 30 $ - 3 687 - 92,18%
Luxury :	1000 - 225 $ - 723 - 72,31%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	16 666 - 92,59%
Average Income per Game	1 580 440 $
Year to Date Revenue	23 706 606 $
Expense
Pro Players Total Salaries	84 578 898 $
Farm Players Total Salaries	604 912 $
Coaches Total Salaries	4 350 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	31 285 800 $
Farm Year To Date Expenses	337 804 $
Pro Salary Cap To Date	29 874 096 $
Farm Salary Cap To Date	213 736 $
Estimate
Pro Estimated Season Revenue	41 091 450 $
Pro Remaining Season Days	154
Pro Expenses Per Days	372 180 $
Pro Estimated Expenses	57 315 720 $
Farm Remaining Season Days	153
Farm Expenses Per Days	4 029 $
Farm Estimated Expenses	616 437 $
Estimated Season Expenses	57 932 157 $
Season Salary Cap	84 578 898 $
Estimate Under Maximum Salary Cap of 85 000 000 $	421 102 $
Estimate Over Minimum Salary Cap of 60 000 000 $	24 578 898 $
Current Bank Account	(2 127 809 $)
Projected Bank Account	(18 968 516 $)

Pro Players Salaries
Henrik Lundqvist	8 500 000 $ (3)
Evgeny Kuznetsov	7 800 000 $ (7)
Dustin Byfuglien	7 600 000 $ (3)
Patrick Marleau	6 250 000 $ (2)
Kyle Turris	6 000 000 $ (6)
Dougie Hamilton	5 750 000 $ (3)
Jeff Skinner	5 725 000 $ (1)
Hampus Lindholm	5 205 566 $ (4)
Tyler Toffoli	4 600 000 $ (2)
Nazem Kadri	4 500 000 $ (4)
Brandon Montour	3 387 500 $ (2)
Dan Girardi	3 000 000 $ (1)
Conor Sheary	3 000 000 $ (2)
Richard Panik	2 800 000 $ (1)
Patrick Maroon	2 000 000 $ (1)
Steven Santini	1 416 666 $ (3)
Connor Carrick	1 300 000 $ (1)
Jordie Benn	1 100 000 $ (1)
Mikko Rantanen	894 166 $ (1)
Torrey Mitchell	750 000 $ (1)
Brayden Point	750 000 $ (1)
Jamie McGinn	750 000 $ (1)
Kris Versteeg	750 000 $ (1)
Anton Forsberg	750 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2 : 84 578 898 $
Year 3 : 64 009 732 $
Year 4 : 46 772 232 $
Year 5 : 23 505 566 $
Salary Average Commitment
Year 2 : 84 221 755 $
Year 3 : 63 652 589 $
Year 4 : 46 415 089 $
Year 5 : 23 148 423 $
Salary Cap with 1 Way Contract
Year 2 : 84 578 898 $
Year 3 : 64 009 732 $
Year 4 : 46 772 232 $
Year 5 : 23 505 566 $

Farm Players Salaries
Xavier Ouellet	125 000 $ (1)
Ian McCoshen	92 500 $ (1)
Kevin Roy	87 413 $ (1)
Frank Vatrano	75 000 $ (1)
Frederik Gauthier	75 000 $ (2)
Dylan Ferguson	75 000 $ (2)
Justin Bailey	75 000 $ (1)
Total Farm Players	7
Salary Commitment
Year 2 : 604 912 $
Year 3 : 150 000 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 604 912 $
Year 3 : 150 000 $
Year 4 : 0 $
Year 5 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 5 719 - 95,32%
Level 2:	5000 - 85 $ - 3 248 - 64,95%
Level 3:	2000 - 65 $ - 1 090 - 54,48%
Level 4:	4000 - 35 $ - 2 856 - 71,41%
Luxury :	1000 - 200 $ - 949 - 94,88%
Total Capacity :	18000
Income
Home Games Left	27
Average Attendance - %	13 862 - 77,01%
Average Income per Game	1 595 261 $
Year to Date Revenue	22 333 660 $
Expense
Pro Players Total Salaries	70 713 094 $
Farm Players Total Salaries	848 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	25 285 754 $
Farm Year To Date Expenses	476 302 $
Pro Salary Cap To Date	24 932 786 $
Farm Salary Cap To Date	299 066 $
Estimate
Pro Estimated Season Revenue	43 072 059 $
Pro Remaining Season Days	154
Pro Expenses Per Days	301 316 $
Pro Estimated Expenses	46 402 664 $
Farm Remaining Season Days	153
Farm Expenses Per Days	5 688 $
Farm Estimated Expenses	870 264 $
Estimated Season Expenses	47 272 928 $
Season Salary Cap	70 713 094 $
Estimate Under Maximum Salary Cap of 85 000 000 $	14 286 906 $
Estimate Over Minimum Salary Cap of 60 000 000 $	10 713 094 $
Current Bank Account	10 728 977 $
Projected Bank Account	6 528 108 $

Pro Players Salaries
Matt Dumba	6 000 000 $ (5)
Aleksander Barkov	5 900 000 $ (4)
Tomas Hertl	5 625 000 $ (4)
Jason Pominville	5 600 000 $ (1)
Gabriel Landeskog	5 571 428 $ (3)
Alex Goligoski	5 475 000 $ (3)
Rasmus Ristolainen	5 400 000 $ (4)
Cam Talbot	4 166 667 $ (1)
Travis Zajac	4 125 000 $ (3)
Andrew Cogliano	3 250 000 $ (3)
Derek Ryan	3 125 000 $ (3)
Mark Pysyk	2 733 333 $ (2)
Devin Shore	2 300 000 $ (2)
Nikita Zadorov	2 150 000 $ (1)
Michael Cammalleri	1 750 000 $ (1)
Craig Anderson	1 175 000 $ (2)
Kyle Brodziak	1 150 000 $ (2)
Jonathan Ericsson	975 000 $ (1)
Dominic Moore	975 000 $ (1)
Pierre-Luc Dubois	894 166 $ (2)
Gustav Forsling	872 500 $ (1)
Tristan Jarry	750 000 $ (2)
Jesper Bratt	750 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 2 : 70 713 094 $
Year 3 : 54 223 927 $
Year 4 : 44 471 428 $
Year 5 : 22 925 000 $
Salary Average Commitment
Year 2 : 70 625 594 $
Year 3 : 54 136 427 $
Year 4 : 44 408 928 $
Year 5 : 22 925 000 $
Salary Cap with 1 Way Contract
Year 2 : 70 713 094 $
Year 3 : 54 223 927 $
Year 4 : 44 471 428 $
Year 5 : 22 925 000 $

Farm Players Salaries
Stefan Noesen	172 500 $ (1)
Filip Chytil	92 500 $ (2)
Owen Tippett	92 500 $ (2)
Tage Thompson	92 500 $ (2)
Brock McGinn	88 750 $ (1)
Janne Kuokkanen	84 250 $ (2)
Brendan Leipsic	75 000 $ (1)
Remi Elie	75 000 $ (1)
Noah Juulsen	75 000 $ (1)
Total Farm Players	9
Salary Commitment
Year 2 : 848 000 $
Year 3 : 361 750 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 848 000 $
Year 3 : 361 750 $
Year 4 : 0 $
Year 5 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 110 $ - 4 631 - 77,18%
Level 2:	5000 - 75 $ - 3 608 - 72,15%
Level 3:	2000 - 45 $ - 1 562 - 78,10%
Level 4:	4000 - 35 $ - 2 901 - 72,54%
Luxury :	1000 - 200 $ - 965 - 96,49%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	13 667 - 75,93%
Average Income per Game	1 511 132 $
Year to Date Revenue	22 666 974 $
Expense
Pro Players Total Salaries	83 683 043 $
Farm Players Total Salaries	1 276 417 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	30 938 550 $
Farm Year To Date Expenses	628 632 $
Pro Salary Cap To Date	29 526 762 $
Farm Salary Cap To Date	451 473 $
Estimate
Pro Estimated Season Revenue	39 289 422 $
Pro Remaining Season Days	154
Pro Expenses Per Days	368 416 $
Pro Estimated Expenses	56 736 064 $
Farm Remaining Season Days	153
Farm Expenses Per Days	7 495 $
Farm Estimated Expenses	1 146 735 $
Estimated Season Expenses	57 882 799 $
Season Salary Cap	83 683 043 $
Estimate Under Maximum Salary Cap of 85 000 000 $	1 316 957 $
Estimate Over Minimum Salary Cap of 60 000 000 $	23 683 043 $
Current Bank Account	18 244 331 $
Projected Bank Account	(349 046 $)

Pro Players Salaries
John Tavares	11 000 000 $ (7)
Victor Hedman	7 875 000 $ (7)
Mikael Granlund	5 750 000 $ (2)
Martin Jones	5 750 000 $ (6)
Tomas Tatar	5 300 000 $ (3)
TJ Brodie	4 650 400 $ (2)
David Savard	4 250 000 $ (3)
Jake Muzzin	4 000 000 $ (2)
Travis Hamonic	3 857 143 $ (6)
Tanner Pearson	3 750 000 $ (3)
Brenden Dillon	3 550 000 $ (2)
Bryan Rust	3 500 000 $ (4)
Casey Cizikas	3 350 000 $ (3)
Andreas Athanasiou	3 000 000 $ (2)
Michael Del Zotto	3 000 000 $ (1)
Teuvo Teravainen	2 860 000 $ (1)
Calle Jarnkrok	2 000 000 $ (4)
Darcy Kuemper	1 850 000 $ (2)
Blake Comeau	1 465 500 $ (3)
Robert Bortuzzo	1 150 000 $ (1)
Andrew Copp	1 000 000 $ (1)
Tommy Wingels	775 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2 : 83 683 043 $
Year 3 : 74 898 043 $
Year 4 : 52 097 643 $
Year 5 : 33 982 143 $
Salary Average Commitment
Year 2 : 82 923 520 $
Year 3 : 74 138 520 $
Year 4 : 51 704 787 $
Year 5 : 33 589 287 $
Salary Cap with 1 Way Contract
Year 2 : 83 683 043 $
Year 3 : 74 898 043 $
Year 4 : 52 097 643 $
Year 5 : 33 982 143 $

Farm Players Salaries
Michael Raffl	235 000 $ (1)
Brandon Manning	225 000 $ (2)
Matt Nieto	197 500 $ (2)
Louis Domingue	115 000 $ (2)
Dmitrij Jaskin	110 000 $ (1)
Yannick Weber	85 000 $ (1)
Artturi Lehkonen	83 917 $ (1)
Sammy Blais	75 000 $ (1)
Eddie Lack	75 000 $ (1)
Joakim Ryan	75 000 $ (1)
Total Farm Players	10
Salary Commitment
Year 2 : 1 276 417 $
Year 3 : 537 500 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 1 276 417 $
Year 3 : 537 500 $
Year 4 : 0 $
Year 5 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amelie Arena
Level 1:	6000 - 100 $ - 5 771 - 96,19%
Level 2:	5000 - 60 $ - 4 731 - 94,61%
Level 3:	2000 - 35 $ - 1 923 - 96,16%
Level 4:	4000 - 25 $ - 3 913 - 97,83%
Luxury :	1000 - 200 $ - 921 - 92,10%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17 259 - 95,88%
Average Income per Game	1 597 596 $
Year to Date Revenue	23 963 939 $
Expense
Pro Players Total Salaries	81 332 905 $
Farm Players Total Salaries	472 000 $
Coaches Total Salaries	4 950 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	30 025 358 $
Farm Year To Date Expenses	592 620 $
Pro Salary Cap To Date	28 701 853 $
Farm Salary Cap To Date	167 328 $
Estimate
Pro Estimated Season Revenue	41 537 494 $
Pro Remaining Season Days	154
Pro Expenses Per Days	357 491 $
Pro Estimated Expenses	55 053 614 $
Farm Remaining Season Days	153
Farm Expenses Per Days	7 055 $
Farm Estimated Expenses	1 079 415 $
Estimated Season Expenses	56 133 029 $
Season Salary Cap	81 332 905 $
Estimate Under Maximum Salary Cap of 85 000 000 $	3 667 095 $
Estimate Over Minimum Salary Cap of 60 000 000 $	21 332 905 $
Current Bank Account	(6 094 727 $)
Projected Bank Account	(20 690 262 $)

Pro Players Salaries
Carey Price	10 500 000 $ (7)
Dion Phaneuf	7 000 000 $ (3)
Henrik Zetterberg	6 083 333 $ (3)
Duncan Keith	5 538 462 $ (5)
Mikko Koivu	5 500 000 $ (2)
Bo Horvat	5 500 000 $ (5)
Alexander Edler	5 000 000 $ (1)
Viktor Arvidsson	4 250 000 $ (6)
Damon Severson	4 166 666 $ (5)
Mathieu Perreault	4 125 000 $ (3)
Rickard Rakell	3 789 444 $ (4)
Trevor Daley	3 166 667 $ (2)
Brian Elliott	2 750 000 $ (1)
Stephen Johns	2 350 000 $ (3)
Brett Ritchie	1 750 000 $ (1)
Adam Pelech	1 600 000 $ (3)
Mark Barberio	1 450 000 $ (2)
Patrik Laine	925 000 $ (1)
Matthew Tkachuk	925 000 $ (1)
Anders Bjork	925 000 $ (2)
Kyle Connor	925 000 $ (1)
Jake DeBrusk	863 333 $ (2)
Zane McIntyre	750 000 $ (1)
Samuel Montembeault	750 000 $ (1)
Michael Amadio	750 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2 : 81 332 905 $
Year 3 : 66 807 905 $
Year 4 : 54 902 905 $
Year 5 : 33 744 572 $
Salary Average Commitment
Year 2 : 81 249 571 $
Year 3 : 66 724 571 $
Year 4 : 54 402 905 $
Year 5 : 33 244 572 $
Salary Cap with 1 Way Contract
Year 2 : 81 332 905 $
Year 3 : 66 807 905 $
Year 4 : 54 902 905 $
Year 5 : 33 744 572 $

Farm Players Salaries
Gabriel Bourque	95 000 $ (1)
Sebastian D Aho	77 000 $ (2)
Brad Hunt	75 000 $ (1)
Andrei Mironov	75 000 $ (1)
Jon Gillies	75 000 $ (2)
Laurent Brossoit	75 000 $ (1)
Total Farm Players	6
Salary Commitment
Year 2 : 472 000 $
Year 3 : 152 000 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 472 000 $
Year 3 : 152 000 $
Year 4 : 0 $
Year 5 : 0 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - 140 $ - 3 629 - 60,48%
Level 2:	5000 - 100 $ - 2 724 - 54,48%
Level 3:	2000 - 80 $ - 891 - 44,56%
Level 4:	4000 - 60 $ - 1 744 - 43,60%
Luxury :	1000 - 195 $ - 971 - 97,07%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	9 958 - 55,32%
Average Income per Game	1 512 244 $
Year to Date Revenue	22 683 666 $
Expense
Pro Players Total Salaries	80 227 498 $
Farm Players Total Salaries	2 025 662 $
Coaches Total Salaries	3 825 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	29 857 516 $
Farm Year To Date Expenses	797 588 $
Pro Salary Cap To Date	28 622 292 $
Farm Salary Cap To Date	682 421 $
Estimate
Pro Estimated Season Revenue	39 318 354 $
Pro Remaining Season Days	154
Pro Expenses Per Days	351 796 $
Pro Estimated Expenses	54 176 584 $
Farm Remaining Season Days	153
Farm Expenses Per Days	9 918 $
Farm Estimated Expenses	1 517 454 $
Estimated Season Expenses	55 694 038 $
Season Salary Cap	80 227 498 $
Estimate Under Maximum Salary Cap of 85 000 000 $	4 772 502 $
Estimate Over Minimum Salary Cap of 60 000 000 $	20 227 498 $
Current Bank Account	(3 320 491 $)
Projected Bank Account	(19 696 175 $)

Pro Players Salaries
Patrick Kane	10 500 000 $ (5)
Evgeni Malkin	9 500 000 $ (4)
Vladimir Tarasenko	7 500 000 $ (5)
Pekka Rinne	7 000 000 $ (1)
Nick Leddy	5 500 000 $ (4)
J.T. Miller	5 250 000 $ (5)
Morgan Rielly	5 000 000 $ (4)
Josh Bailey	5 000 000 $ (6)
Artem Anisimov	4 550 000 $ (3)
Anders Lee	3 750 000 $ (1)
Phillip Danault	3 083 333 $ (3)
John Moore	2 750 000 $ (5)
Carter Hutton	2 750 000 $ (3)
Jason Spezza	1 800 000 $ (1)
Paul Byron	1 166 666 $ (1)
Sam Gagner	1 125 000 $ (3)
Mathew Barzal	863 333 $ (2)
Mirco Mueller	850 000 $ (1)
Brandon Carlo	789 166 $ (1)
Victor Mete	750 000 $ (2)
Anton Lindholm	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2 : 80 227 498 $
Year 3 : 64 121 666 $
Year 4 : 62 508 333 $
Year 5 : 51 000 000 $
Salary Average Commitment
Year 2 : 79 941 784 $
Year 3 : 63 835 952 $
Year 4 : 62 222 619 $
Year 5 : 50 714 286 $
Salary Cap with 1 Way Contract
Year 2 : 80 227 498 $
Year 3 : 64 121 666 $
Year 4 : 62 508 333 $
Year 5 : 51 000 000 $

Farm Players Salaries
Zack Kassian	195 000 $ (2)
Colton Sceviour	120 000 $ (3)
Nick Cousins	100 000 $ (1)
Eric Gryba	95 000 $ (1)
Will Butcher	92 500 $ (1)
Luke Kunin	92 500 $ (2)
Colin White	92 500 $ (1)
Michael McCarron	87 413 $ (1)
Dylan Strome	86 333 $ (2)
Brendan Lemieux	83 917 $ (1)
Colin Wilson	80 000 $ (3)
Christian Jaros	75 500 $ (2)
Anton Slepyshev	75 000 $ (1)
Brian Lashoff	75 000 $ (1)
Charles Hudon	75 000 $ (1)
Brendan Gaunce	75 000 $ (1)
Rinat Valiev	75 000 $ (1)
Ryan Mantha	75 000 $ (1)
Charlie Lindgren	75 000 $ (3)
Tomas Jurco	75 000 $ (1)
Dominic Turgeon	75 000 $ (1)
Ville Husso	75 000 $ (1)
Gustav Olofsson	75 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 2 : 2 025 662 $
Year 3 : 724 333 $
Year 4 : 275 000 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 2 006 375 $
Year 3 : 717 458 $
Year 4 : 268 125 $
Year 5 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - 100 $ - 5 691 - 94,85%
Level 2:	5000 - 60 $ - 4 781 - 95,62%
Level 3:	2000 - 35 $ - 1 918 - 95,91%
Level 4:	4000 - 25 $ - 3 863 - 96,58%
Luxury :	1000 - 200 $ - 959 - 95,91%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17 212 - 95,62%
Average Income per Game	1 599 136 $
Year to Date Revenue	23 987 039 $
Expense
Pro Players Total Salaries	82 289 000 $
Farm Players Total Salaries	2 228 900 $
Coaches Total Salaries	1 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	29 248 476 $
Farm Year To Date Expenses	858 663 $
Pro Salary Cap To Date	28 895 511 $
Farm Salary Cap To Date	752 360 $
Estimate
Pro Estimated Season Revenue	41 577 534 $
Pro Remaining Season Days	154
Pro Expenses Per Days	349 954 $
Pro Estimated Expenses	53 892 916 $
Farm Remaining Season Days	153
Farm Expenses Per Days	10 670 $
Farm Estimated Expenses	1 632 510 $
Estimated Season Expenses	55 525 426 $
Season Salary Cap	82 289 000 $
Estimate Under Maximum Salary Cap of 85 000 000 $	2 711 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $	22 289 000 $
Current Bank Account	12 628 822 $
Projected Bank Account	(1 319 070 $)

Pro Players Salaries
Connor McDavid	12 500 000 $ (7)
Jamie Benn	9 500 000 $ (7)
Nathan MacKinnon	6 300 000 $ (5)
Mark Scheifele	6 125 000 $ (6)
Braden Holtby	6 100 000 $ (2)
Jacob Trouba	5 500 000 $ (1)
Jonathan Drouin	5 500 000 $ (5)
Jaden Schwartz	5 350 000 $ (3)
Roman Josi	4 000 000 $ (2)
Jakob Silfverberg	3 750 000 $ (1)
Mattias Ekholm	3 750 000 $ (4)
Matt Benning	1 900 000 $ (2)
Frans Nielsen	1 252 000 $ (4)
Karl Alzner	1 250 000 $ (4)
Brandon Sutter	976 000 $ (3)
Jay Beagle	952 000 $ (4)
Cal Clutterbuck	921 000 $ (4)
Andrew Shaw	917 000 $ (4)
Andrej Sekera	917 000 $ (3)
Patrick Sharp	892 000 $ (1)
Jason Chimera	887 000 $ (1)
David Rittich	800 000 $ (1)
Oscar Dansk	750 000 $ (2)
Vince Dunn	750 000 $ (2)
Ben Hutton	750 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2 : 82 289 000 $
Year 3 : 69 710 000 $
Year 4 : 56 210 000 $
Year 5 : 48 967 000 $
Salary Average Commitment
Year 2 : 80 842 125 $
Year 3 : 68 263 125 $
Year 4 : 54 763 125 $
Year 5 : 47 520 125 $
Salary Cap with 1 Way Contract
Year 2 : 82 289 000 $
Year 3 : 69 710 000 $
Year 4 : 56 210 000 $
Year 5 : 48 967 000 $

Farm Players Salaries
Sam Bennett	195 000 $ (1)
Mark Jankowski	167 500 $ (2)
Devante Smith-Pelly	100 000 $ (1)
Zack Smith	99 700 $ (4)
Matt Calvert	91 700 $ (3)
Nick Shore	75 000 $ (1)
Nick Lappin	75 000 $ (1)
Martin Marincin	75 000 $ (1)
Barclay Goodrow	75 000 $ (1)
Andy Welinski	75 000 $ (1)
Alex Chiasson	75 000 $ (1)
Klas Dahlbeck	75 000 $ (1)
Garnet Hathaway	75 000 $ (1)
Frank Corrado	75 000 $ (1)
Nick Seeler	75 000 $ (3)
Michael Mersch	75 000 $ (1)
John Gilmour	75 000 $ (1)
Eric Comrie	75 000 $ (1)
Adin Hill	75 000 $ (1)
Tomas Hyka	75 000 $ (1)
Ryan Carpenter	75 000 $ (1)
Phillip Di Giuseppe	75 000 $ (1)
Oscar Fantenberg	75 000 $ (1)
Tanner Kero	75 000 $ (1)
Seth Griffith	75 000 $ (1)
Sean Kuraly	75 000 $ (3)
Total Farm Players	26
Salary Commitment
Year 2 : 2 228 900 $
Year 3 : 508 900 $
Year 4 : 341 400 $
Year 5 : 99 700 $
Salary Average Commitment
Year 2 : 2 228 900 $
Year 3 : 508 900 $
Year 4 : 341 400 $
Year 5 : 99 700 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - 100 $ - 5 704 - 95,06%
Level 2:	5000 - 60 $ - 4 826 - 96,52%
Level 3:	2000 - 35 $ - 1 951 - 97,56%
Level 4:	4000 - 25 $ - 3 900 - 97,49%
Luxury :	1000 - 200 $ - 941 - 94,13%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17 322 - 96,23%
Average Income per Game	1 602 422 $
Year to Date Revenue	24 036 323 $
Expense
Pro Players Total Salaries	80 137 500 $
Farm Players Total Salaries	930 000 $
Coaches Total Salaries	2 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	30 157 479 $
Farm Year To Date Expenses	421 191 $
Pro Salary Cap To Date	29 345 703 $
Farm Salary Cap To Date	243 987 $
Estimate
Pro Estimated Season Revenue	41 662 960 $
Pro Remaining Season Days	154
Pro Expenses Per Days	346 376 $
Pro Estimated Expenses	53 341 904 $
Farm Remaining Season Days	153
Farm Expenses Per Days	6 034 $
Farm Estimated Expenses	923 202 $
Estimated Season Expenses	54 265 106 $
Season Salary Cap	80 137 500 $
Estimate Under Maximum Salary Cap of 85 000 000 $	4 862 500 $
Estimate Over Minimum Salary Cap of 60 000 000 $	20 137 500 $
Current Bank Account	(13 577 401 $)
Projected Bank Account	(26 179 547 $)

Pro Players Salaries
Ryan Johansen	8 000 000 $ (7)
Kris Letang	7 250 000 $ (4)
David Krejci	7 250 000 $ (3)
Alex Pietrangelo (Out of Payroll)	6 500 000 $ (2)
Taylor Hall	6 000 000 $ (2)
Logan Couture	6 000 000 $ (1)
Tyler Bozak	5 000 000 $ (3)
Justin Williams	4 500 000 $ (1)
Jake Allen	4 350 000 $ (3)
Vladislav Namestnikov	4 000 000 $ (2)
Colin Miller	3 875 000 $ (4)
Chris Tierney	2 937 500 $ (2)
Markus Nutivaara	2 700 000 $ (4)
Oliver Bjorkstrand	2 500 000 $ (3)
Trevor van Riemsdyk	2 300 000 $ (2)
Jesper Fast	1 850 000 $ (2)
Joel Armia	1 850 000 $ (1)
Jakob Chychrun	925 000 $ (1)
Curtis McElhinney	850 000 $ (1)
Evan Rodrigues	750 000 $ (1)
Denis Malgin	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2 : 80 137 500 $
Year 3 : 64 512 500 $
Year 4 : 40 925 000 $
Year 5 : 21 825 000 $
Salary Average Commitment
Year 2 : 80 137 500 $
Year 3 : 64 512 500 $
Year 4 : 40 925 000 $
Year 5 : 21 825 000 $
Salary Cap with 1 Way Contract
Year 2 : 80 137 500 $
Year 3 : 64 512 500 $
Year 4 : 40 925 000 $
Year 5 : 21 825 000 $

Farm Players Salaries
Blake Coleman	180 000 $ (3)
Vinnie Hinostroza	150 000 $ (2)
Ivan Barbashev	75 000 $ (1)
Pontus Aberg	75 000 $ (1)
Marek Mazanec	75 000 $ (1)
Christian Djoos	75 000 $ (1)
Klim Kostin	75 000 $ (1)
Nicolas Aube-Kubel	75 000 $ (1)
Paul Bittner	75 000 $ (1)
Alexander Volkov	75 000 $ (1)
Total Farm Players	10
Salary Commitment
Year 2 : 930 000 $
Year 3 : 330 000 $
Year 4 : 180 000 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 930 000 $
Year 3 : 330 000 $
Year 4 : 180 000 $
Year 5 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - 115 $ - 4 547 - 75,78%
Level 2:	5000 - 84 $ - 3 346 - 66,92%
Level 3:	2000 - 59 $ - 1 206 - 60,32%
Level 4:	4000 - 45 $ - 2 369 - 59,23%
Luxury :	1000 - 215 $ - 777 - 77,65%
Total Capacity :	18000
Income
Home Games Left	27
Average Attendance - %	12 245 - 68,03%
Average Income per Game	1 485 139 $
Year to Date Revenue	20 791 951 $
Expense
Pro Players Total Salaries	84 273 166 $
Farm Players Total Salaries	1 181 917 $
Coaches Total Salaries	2 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	30 388 202 $
Farm Year To Date Expenses	523 167 $
Pro Salary Cap To Date	29 505 866 $
Farm Salary Cap To Date	416 827 $
Estimate
Pro Estimated Season Revenue	40 098 763 $
Pro Remaining Season Days	154
Pro Expenses Per Days	364 593 $
Pro Estimated Expenses	56 147 322 $
Farm Remaining Season Days	153
Farm Expenses Per Days	6 253 $
Farm Estimated Expenses	956 709 $
Estimated Season Expenses	57 104 031 $
Season Salary Cap	84 273 166 $
Estimate Under Maximum Salary Cap of 85 000 000 $	726 834 $
Estimate Over Minimum Salary Cap of 60 000 000 $	24 273 166 $
Current Bank Account	19 768 786 $
Projected Bank Account	2 763 518 $

Pro Players Salaries
Jonathan Toews	10 500 000 $ (5)
Brent Burns	8 000 000 $ (7)
John Carlson	8 000 000 $ (8)
David Backes	6 875 000 $ (3)
Derek Stepan	6 500 000 $ (3)
Patric Hornqvist	5 300 000 $ (5)
Zdeno Chara	5 021 000 $ (1)
Nikita Kucherov	4 766 666 $ (1)
David Perron	4 000 000 $ (4)
Matt Murray	3 750 000 $ (2)
Rick Nash	3 521 000 $ (1)
Michal Neuvirth	3 500 000 $ (1)
Niklas Hjalmarsson	3 176 000 $ (1)
Tomas Plekanec	2 787 000 $ (1)
Marc Staal	2 617 000 $ (3)
Matt Cullen	997 000 $ (1)
Braydon Coburn	976 000 $ (1)
Cam Ward	887 000 $ (1)
Jake Dotchin	812 500 $ (1)
Joel Ward	787 000 $ (1)
Casey DeSmith	750 000 $ (1)
Jake Guentzel	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2 : 84 273 166 $
Year 3 : 55 542 000 $
Year 4 : 51 792 000 $
Year 5 : 35 800 000 $
Salary Average Commitment
Year 2 : 84 098 166 $
Year 3 : 55 367 000 $
Year 4 : 51 617 000 $
Year 5 : 35 625 000 $
Salary Cap with 1 Way Contract
Year 2 : 84 273 166 $
Year 3 : 55 542 000 $
Year 4 : 51 792 000 $
Year 5 : 35 800 000 $

Farm Players Salaries
Melker Karlsson	200 000 $ (2)
Jesse Puljujarvi	92 500 $ (1)
Zach Aston-Reese	92 500 $ (1)
Kailer Yamamoto	92 500 $ (2)
Jacob de la Rose	90 000 $ (2)
Anthony Beauvillier	89 417 $ (1)
Jimmy Hayes	75 000 $ (1)
Matthew Peca	75 000 $ (1)
Josh Leivo	75 000 $ (1)
Roland McKeown	75 000 $ (1)
Jeremy Bracco	75 000 $ (1)
Alex Nedeljkovic	75 000 $ (1)
Mike Reilly	75 000 $ (1)
Total Farm Players	13
Salary Commitment
Year 2 : 1 181 917 $
Year 3 : 382 500 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 1 166 917 $
Year 3 : 367 500 $
Year 4 : 0 $
Year 5 : 0 $

Predateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - 150 $ - 3 891 - 64,85%
Level 2:	5000 - 100 $ - 2 952 - 59,04%
Level 3:	2000 - 60 $ - 1 290 - 64,49%
Level 4:	4000 - 45 $ - 2 394 - 59,84%
Luxury :	1000 - 200 $ - 965 - 96,52%
Total Capacity :	18000
Income
Home Games Left	27
Average Attendance - %	11 492 - 63,84%
Average Income per Game	1 508 716 $
Year to Date Revenue	21 122 026 $
Expense
Pro Players Total Salaries	81 241 666 $
Farm Players Total Salaries	926 907 $
Coaches Total Salaries	2 100 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	29 026 452 $
Farm Year To Date Expenses	716 788 $
Pro Salary Cap To Date	28 673 568 $
Farm Salary Cap To Date	326 942 $
Estimate
Pro Estimated Season Revenue	40 735 336 $
Pro Remaining Season Days	154
Pro Expenses Per Days	345 553 $
Pro Estimated Expenses	53 215 162 $
Farm Remaining Season Days	153
Farm Expenses Per Days	8 552 $
Farm Estimated Expenses	1 308 456 $
Estimated Season Expenses	54 523 618 $
Season Salary Cap	81 241 666 $
Estimate Under Maximum Salary Cap of 85 000 000 $	3 758 334 $
Estimate Over Minimum Salary Cap of 60 000 000 $	21 241 666 $
Current Bank Account	(11 523 446 $)
Projected Bank Account	(25 311 728 $)

Pro Players Salaries
Marc-Edouard Vlasic	7 000 000 $ (7)
Brent Seabrook	6 875 000 $ (5)
Cory Schneider	6 000 000 $ (4)
Filip Forsberg	6 000 000 $ (4)
Corey Crawford	6 000 000 $ (2)
Cam Atkinson	5 750 000 $ (7)
Oliver Ekman-Larsson	5 500 000 $ (1)
Jeff Petry	5 500 000 $ (3)
Bryan Little	5 291 666 $ (6)
Vincent Trocheck	4 750 000 $ (4)
Mikkel Boedker	4 000 000 $ (2)
Wayne Simmonds	3 975 000 $ (1)
Jack Johnson	3 250 000 $ (5)
Patrick Eaves	3 150 000 $ (2)
Thomas Hickey	2 500 000 $ (4)
Darren Helm	1 500 000 $ (2)
Michael Grabner	1 500 000 $ (2)
Valtteri Filppula	1 000 000 $ (1)
Curtis Lazar	950 000 $ (1)
Ryan Callahan	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2 : 81 241 666 $
Year 3 : 69 066 666 $
Year 4 : 52 916 666 $
Year 5 : 47 416 666 $
Salary Average Commitment
Year 2 : 80 532 142 $
Year 3 : 68 357 142 $
Year 4 : 52 207 142 $
Year 5 : 46 707 142 $
Salary Cap with 1 Way Contract
Year 2 : 81 241 666 $
Year 3 : 69 066 666 $
Year 4 : 52 916 666 $
Year 5 : 47 416 666 $

Farm Players Salaries
Al Montoya	106 250 $ (1)
Joe Morrow	100 000 $ (1)
Jason Dickinson	87 500 $ (1)
Hudson Fasching	87 413 $ (1)
Chris Bigras	87 413 $ (1)
Vladislav Kamenev	83 333 $ (1)
Brett Lernout	75 000 $ (1)
Dillon Heatherington	75 000 $ (1)
Aleksi Saarela	75 000 $ (1)
Nick Paul	75 000 $ (1)
Mackenzie Blackwood	75 000 $ (1)
Total Farm Players	11
Salary Commitment
Year 2 : 926 907 $
Year 3 : 0 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 926 907 $
Year 3 : 0 $
Year 4 : 0 $
Year 5 : 0 $

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Center
Level 1:	6000 - 110 $ - 4 621 - 77,01%
Level 2:	5000 - 70 $ - 3 892 - 77,84%
Level 3:	2000 - 45 $ - 1 578 - 78,90%
Level 4:	4000 - 35 $ - 2 839 - 70,96%
Luxury :	1000 - 215 $ - 770 - 77,00%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	13 699 - 76,11%
Average Income per Game	1 473 941 $
Year to Date Revenue	22 109 114 $
Expense
Pro Players Total Salaries	80 104 999 $
Farm Players Total Salaries	3 520 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	27 348 103 $
Farm Year To Date Expenses	1 555 445 $
Pro Salary Cap To Date	26 995 156 $
Farm Salary Cap To Date	1 200 997 $
Estimate
Pro Estimated Season Revenue	38 322 464 $
Pro Remaining Season Days	154
Pro Expenses Per Days	340 777 $
Pro Estimated Expenses	52 479 658 $
Farm Remaining Season Days	153
Farm Expenses Per Days	19 072 $
Farm Estimated Expenses	2 918 016 $
Estimated Season Expenses	55 397 674 $
Season Salary Cap	80 104 999 $
Estimate Under Maximum Salary Cap of 85 000 000 $	4 895 001 $
Estimate Over Minimum Salary Cap of 60 000 000 $	20 104 999 $
Current Bank Account	3 460 192 $
Projected Bank Account	(13 615 018 $)

Pro Players Salaries
Phil Kessel	8 000 000 $ (4)
Bobby Ryan	7 250 000 $ (2)
Kevin Shattenkirk	6 650 000 $ (3)
Brandon Saad	6 000 000 $ (3)
Semyon Varlamov	5 900 000 $ (1)
Chris Kreider	4 625 000 $ (2)
Marcus Johansson	4 583 333 $ (1)
Jason Demers	4 500 000 $ (3)
Kris Russell	4 100 000 $ (1)
Jake Gardiner	4 050 000 $ (1)
Victor Rask	4 000 000 $ (4)
Michael Stone	4 000 000 $ (2)
Jonathan Bernier	3 000 000 $ (3)
Danny DeKeyser	3 000 000 $ (4)
Ondrej Kase	2 600 000 $ (3)
Tobias Rieder	2 000 000 $ (1)
Tim Schaller	1 900 000 $ (2)
Markus Granlund	1 475 000 $ (1)
Dylan DeMelo	900 000 $ (2)
Christian Fischer	821 666 $ (2)
Antoine Vermette	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2 : 80 104 999 $
Year 3 : 57 246 666 $
Year 4 : 37 750 000 $
Year 5 : 15 000 000 $
Salary Average Commitment
Year 2 : 80 104 999 $
Year 3 : 57 246 666 $
Year 4 : 37 750 000 $
Year 5 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 2 : 80 104 999 $
Year 3 : 57 246 666 $
Year 4 : 37 750 000 $
Year 5 : 15 000 000 $

Farm Players Salaries
Trevor Carrick	232 500 $ (2)
Jimmy Vesey	227 500 $ (2)
Connor Brown	210 000 $ (2)
Chad Ruhwedel	200 000 $ (1)
Erik Gustafsson	175 000 $ (2)
Austin Czarnik	125 000 $ (2)
Derrick Pouliot	110 000 $ (1)
Martin Frk	105 000 $ (1)
Nick Jensen	100 000 $ (1)
Madison Bowey	100 000 $ (2)
Calvin Pickard	100 000 $ (1)
Andreas Borgman	92 500 $ (1)
Tucker Poolman	92 500 $ (3)
Dominik Simon	75 000 $ (2)
C.J. Smith	75 000 $ (1)
Frederick Gaudreau	75 000 $ (2)
Brandon Pirri	75 000 $ (1)
Dryden Hunt	75 000 $ (1)
Daniel Carr	75 000 $ (1)
Garret Sparks	75 000 $ (1)
Jack Campbell	75 000 $ (2)
Mike Vecchione	75 000 $ (1)
Matt Puempel	75 000 $ (1)
Christopher DiDomenico	75 000 $ (1)
Travis Boyd	75 000 $ (2)
Zach Trotman	75 000 $ (1)
Nicolas Kerdiles	75 000 $ (1)
Tim Heed	75 000 $ (1)
Reid Boucher	75 000 $ (1)
Justin Kloos	75 000 $ (1)
Henrik Haapala	75 000 $ (1)
Gemel Smith	75 000 $ (1)
Adam Helewka	75 000 $ (1)
Jordan Oesterle	75 000 $ (1)
Jonny Brodzinski	75 000 $ (1)
Total Farm Players	35
Salary Commitment
Year 2 : 3 520 000 $
Year 3 : 1 462 500 $
Year 4 : 92 500 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 3 620 000 $
Year 3 : 1 462 500 $
Year 4 : 92 500 $
Year 5 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - 100 $ - 5 699 - 94,98%
Level 2:	5000 - 60 $ - 4 817 - 96,33%
Level 3:	2000 - 35 $ - 1 933 - 96,64%
Level 4:	4000 - 25 $ - 3 876 - 96,90%
Luxury :	1000 - 200 $ - 956 - 95,65%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17 281 - 96,00%
Average Income per Game	1 603 422 $
Year to Date Revenue	24 051 336 $
Expense
Pro Players Total Salaries	70 416 165 $
Farm Players Total Salaries	911 083 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	25 558 680 $
Farm Year To Date Expenses	500 136 $
Pro Salary Cap To Date	24 852 744 $
Farm Salary Cap To Date	322 896 $
Estimate
Pro Estimated Season Revenue	41 688 982 $
Pro Remaining Season Days	154
Pro Expenses Per Days	304 270 $
Pro Estimated Expenses	46 857 580 $
Farm Remaining Season Days	153
Farm Expenses Per Days	5 954 $
Farm Estimated Expenses	910 962 $
Estimated Season Expenses	47 768 542 $
Season Salary Cap	70 416 165 $
Estimate Under Maximum Salary Cap of 85 000 000 $	14 583 835 $
Estimate Over Minimum Salary Cap of 60 000 000 $	10 416 165 $
Current Bank Account	10 222 298 $
Projected Bank Account	4 142 738 $

Pro Players Salaries
Jakub Voracek	8 250 000 $ (6)
Johnny Gaudreau	6 750 000 $ (4)
David Pastrnak	6 666 666 $ (5)
Mike Green	6 000 000 $ (2)
Tyler Seguin	5 750 000 $ (1)
Marc-Andre Fleury	5 750 000 $ (1)
Shea Theodore	5 200 000 $ (7)
Carl Soderberg	4 750 000 $ (2)
Oscar Klefbom	4 167 000 $ (5)
Michael Frolik	4 000 000 $ (1)
Nathan Beaulieu	3 600 000 $ (2)
Drake Caggiula	1 500 000 $ (2)
Scott Mayfield	1 450 000 $ (5)
Robby Fabbri	925 000 $ (1)
Joonas Korpisalo	900 000 $ (1)
Mikhail Sergachev	894 166 $ (2)
Haydn Fleury	863 333 $ (1)
Matt Stajan	750 000 $ (1)
Benoit Pouliot	750 000 $ (1)
Jannik Hansen	750 000 $ (1)
Danick Martel	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2 : 70 416 165 $
Year 3 : 49 227 832 $
Year 4 : 32 483 666 $
Year 5 : 32 483 666 $
Salary Average Commitment
Year 2 : 70 268 665 $
Year 3 : 49 111 165 $
Year 4 : 32 366 999 $
Year 5 : 32 366 999 $
Salary Cap with 1 Way Contract
Year 2 : 70 416 165 $
Year 3 : 49 227 832 $
Year 4 : 32 483 666 $
Year 5 : 32 483 666 $

Farm Players Salaries
Jake Virtanen	125 000 $ (2)
Chris Wideman	100 000 $ (1)
Griffin Reinhart	100 000 $ (1)
Martin Necas	92 500 $ (2)
Vinni Lettieri	92 500 $ (1)
Michael Dal Colle	86 333 $ (1)
Travis Dermott	86 333 $ (2)
Duncan Siemens	78 417 $ (2)
Scott Wedgewood	75 000 $ (1)
Joe Hicketts	75 000 $ (1)
Total Farm Players	10
Salary Commitment
Year 2 : 911 083 $
Year 3 : 382 250 $
Year 4 : 0 $
Year 5 : 0 $
Salary Average Commitment
Year 2 : 911 083 $
Year 3 : 382 250 $
Year 4 : 0 $
Year 5 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines
Level 1:	6000 - 100 $ - 5 692 - 94,86%
Level 2:	5000 - 60 $ - 4 768 - 95,36%
Level 3:	2000 - 35 $ - 1 937 - 96,84%
Level 4:	4000 - 25 $ - 3 885 - 97,14%
Luxury :	1000 - 200 $ - 935 - 93,49%
Total Capacity :	18000
Income
Home Games Left	26
Average Attendance - %	17 216 - 95,65%
Average Income per Game	1 593 410 $
Year to Date Revenue	23 901 149 $
Expense
Pro Players Total Salaries	68 107 628 $
Farm Players Total Salaries	1 213 251 $
Coaches Total Salaries	4 593 567 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	26 213 485 $
Farm Year To Date Expenses	676 444 $
Pro Salary Cap To Date	24 839 310 $
Farm Salary Cap To Date	428 308 $
Estimate
Pro Estimated Season Revenue	41 428 658 $
Pro Remaining Season Days	154
Pro Expenses Per Days	302 526 $
Pro Estimated Expenses	46 589 004 $
Farm Remaining Season Days	153
Farm Expenses Per Days	8 073 $
Farm Estimated Expenses	1 235 169 $
Estimated Season Expenses	47 824 173 $
Season Salary Cap	68 107 628 $
Estimate Under Maximum Salary Cap of 85 000 000 $	16 892 372 $
Estimate Over Minimum Salary Cap of 60 000 000 $	8 107 628 $
Current Bank Account	4 250 066 $
Projected Bank Account	(2 145 449 $)

Pro Players Salaries
Ilya Kovalchuk	8 750 000 $ (3)
Zach Parise	7 538 462 $ (5)
Ryan Kesler	6 875 000 $ (4)
Keith Yandle	6 350 000 $ (5)
Milan Lucic	6 000 000 $ (5)
Justin Schultz	5 500 000 $ (2)
Elias Lindholm	4 850 000 $ (6)
Dmitry Kulikov	4 500 000 $ (2)
Josh Morrissey	3 150 000 $ (2)
Alexander Petrovic	2 900 000 $ (1)
Ryan Murray	2 825 000 $ (1)
Johan Larsson	2 600 000 $ (1)
Brendan Perlini	863 333 $ (1)
Kasperi Kapanen	863 333 $ (1)
Alexandar Georgiev	792 500 $ (2)
Antoine Bibeau	750 000 $ (1)
Antoine Roussel	750 000 $ (4)
Alexander Nylander	750 000 $ (1)
Anthony Cirelli	750 000 $ (1)
Dale Weise	750 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2 : 68 107 628 $
Year 3 : 55 805 962 $
Year 4 : 41 113 462 $
Year 5 : 32 363 462 $
Salary Average Commitment
Year 2 : 68 107 628 $
Year 3 : 55 805 962 $
Year 4 : 41 113 462 $
Year 5 : 32 363 462 $
Salary Cap with 1 Way Contract
Year 2 : 68 107 628 $
Year 3 : 55 805 962 $
Year 4 : 41 113 462 $
Year 5 : 32 363 462 $

Farm Players Salaries
Ben Chiarot	245 000 $ (1)
Mark Borowiecki	195 000 $ (2)
Jared McCann	125 000 $ (2)
Gabriel Carlsson	89 417 $ (2)
Lawson Crouse	89 417 $ (1)
Logan Brown	89 417 $ (2)
Patrik Berglund	80 000 $ (4)
Jared Coreau	75 000 $ (2)
Jacob Larsson	75 000 $ (1)
Lias Andersson	75 000 $ (1)
Jakub Zboril	75 000 $ (1)
Total Farm Players	11
Salary Commitment
Year 2 : 1 213 251 $
Year 3 : 653 834 $
Year 4 : 80 000 $
Year 5 : 80 000 $
Salary Average Commitment
Year 2 : 968 251 $
Year 3 : 653 834 $
Year 4 : 80 000 $
Year 5 : 80 000 $

Team	Current Fund	Season Salary Cap	Under Maximum of 85 000 000 $ Available Cap Space	Over Minimum of 60 000 000 $	Pro Players	Farm Players	Total Players
Avalanche	(12 582 697 $)	83 093 332 $	1 906 668 $	23 093 332 $	21	13	34
Blackhawks	(8 743 858 $)	84 408 010 $	591 990 $	24 408 010 $	21	5	26
Blue Jackets	25 074 086 $	78 367 500 $	6 632 500 $	18 367 500 $	24	7	31
Blues	16 104 442 $	68 829 999 $	16 170 001 $	8 829 999 $	24	6	30
Bruins	(14 118 351 $)	84 571 355 $	428 645 $	24 571 355 $	20	10	30
Canadiens	6 673 068 $	78 386 189 $	6 613 811 $	18 386 189 $	25	10	35
Capitals	7 820 680 $	68 982 499 $	16 017 501 $	8 982 499 $	23	1	24
Devils	(6 070 831 $)	83 498 332 $	1 501 668 $	23 498 332 $	25	17	42
Ducks	(208 094 $)	84 940 961 $	59 039 $	24 940 961 $	20	5	25
Flames	(1 535 455 $)	76 182 143 $	8 817 857 $	16 182 143 $	22	3	25
Flyers	(2 478 864 $)	77 354 999 $	7 645 001 $	17 354 999 $	23	5	28
Golden Knights	(4 352 836 $)	77 746 666 $	7 253 334 $	17 746 666 $	21	5	26
Islanders	(2 127 809 $)	84 578 898 $	421 102 $	24 578 898 $	24	7	31
Jets	10 728 977 $	70 713 094 $	14 286 906 $	10 713 094 $	23	9	32
Kings	18 244 331 $	83 683 043 $	1 316 957 $	23 683 043 $	22	10	32
Lightning	(6 094 727 $)	81 332 905 $	3 667 095 $	21 332 905 $	25	6	31
Maple Leafs	(3 320 491 $)	80 227 498 $	4 772 502 $	20 227 498 $	21	23	44
Oilers	12 628 822 $	82 289 000 $	2 711 000 $	22 289 000 $	25	26	51
Panthers	(13 577 401 $)	80 137 500 $	4 862 500 $	20 137 500 $	21	10	31
Penguins	19 768 786 $	84 273 166 $	726 834 $	24 273 166 $	22	13	35
Predateurs	(11 523 446 $)	81 241 666 $	3 758 334 $	21 241 666 $	20	11	31
Senateurs	3 460 192 $	80 104 999 $	4 895 001 $	20 104 999 $	21	35	56
Sharks	10 222 298 $	70 416 165 $	14 583 835 $	10 416 165 $	21	10	31
Stars	4 250 066 $	68 107 628 $	16 892 372 $	8 107 628 $	20	11	31

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 - %