NSHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $58 - 5,870 - 97.83%
Level 2:	5000 - $32 - 4,796 - 95.91%
Level 3:	2000 - $22 - 1,946 - 97.32%
Level 4:	3174 - $13 - 3,095 - 97.51%
Luxury :	1000 - $138 - 973 - 97.30%
Total Capacity :	17174
Team Popularity :	126.00%
Income
Home Games Left	22
Average Attendance - %	16,680 - 97.12%
Average Income per Game	$1,050,305
Year to Date Revenue	$19,955,794
Expense
Pro Players Total Salaries	$57,950,000
Farm Players Total Salaries	$1,998,000
Coaches Total Salaries	$3,102,500
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$24,442,512
Farm Year To Date Expenses	$1,062,218
Pro Salary Cap To Date	$23,731,648
Farm Salary Cap To Date	$810,834
Estimate
Pro Estimated Season Revenue	$23,106,709
Pro Remaining Season Days	78
Pro Expenses Per Days	$445,157
Pro Estimated Expenses	$34,722,246
Farm Remaining Season Days	78
Farm Expenses Per Days	$19,399
Farm Estimated Expenses	$1,513,122
Estimated Season Expenses	$36,235,368
Estimated Season Salary Cap	$57,463,762
Estimate Under Maximum Salary Cap of $63,500,000	$6,036,238
Estimate Over Minimum Salary Cap of $41,000,000	$16,463,762
Current Bank Account	$54,095,145
Projected Bank Account	$40,966,486

Pro Players Salaries
Ryan Getzlaf	$7,000,000 (5)
Carey Price	$5,750,000 (3)
Dan Hamhuis	$5,500,000 (2)
Tobias Enstrom	$5,000,000 (2)
Nazem Kadri	$4,250,000 (4)
Nick Bonino	$4,000,000 (4)
David Perron	$4,000,000 (4)
Derek Stepan	$3,750,000 (2)
Artemi Panarin	$3,000,000 (2)
Mattias Ekholm	$2,500,000 (5)
Michael Stone	$2,500,000 (3)
Matt Beleskey	$1,850,000 (1)
Luca Sbisa	$1,750,000 (3)
Kyle Palmieri	$1,550,000 (1)
Anton Khudobin	$1,200,000 (1)
Joseph Morrow	$995,000 (2)
Teuvo Teravainen	$950,000 (1)
Robby Fabbri	$945,000 (1)
Pavel Buchnevich	$800,000 (3)
Tom Kuhnhackl	$660,000 (2)
Total Pro Players	20
Salary Commitment
Year 2017 : $57,950,000
Year 2018 : $53,205,000
Year 2019 : $37,000,000
Year 2020 : $23,500,000
Salary Average Commitment
Year 2017 : $55,928,454
Year 2018 : $50,291,787
Year 2019 : $31,643,453
Year 2020 : $20,376,786
Salary Cap with 1 Way Contract
Year 2017 : $57,950,000
Year 2018 : $51,455,000
Year 2019 : $32,550,000
Year 2020 : $21,750,000

Farm Players Salaries
Alexander Khokhlachev	$105,000 (2)
Steve Oleksy	$98,000 (1)
Adrian Kempe	$90,000 (2)
Jack Roslovic	$90,000 (3)
Jordan Oesterle	$90,000 (2)
Vitaly Abramov	$90,000 (3)
Stephen Gionta	$85,000 (1)
Yakov Trenin	$80,000 (2)
John Hayden	$78,000 (3)
Mat Bodie	$77,500 (2)
Jake Walman	$77,500 (3)
Cal Heeter	$75,000 (3)
Vitek Vanecek	$75,000 (3)
Mario Lucia	$72,000 (2)
Brian O'Neill	$70,000 (1)
Travis St. Denis	$70,000 (2)
Chris Driedger	$70,000 (1)
Maxim Noreau	$70,000 (2)
Trevor Carrick	$67,500 (1)
Steven Swavely	$65,000 (1)
Matt MacKenzie	$65,000 (2)
Nikola Riopel	$62,500 (1)
John McCarthy	$62,500 (1)
Robin Norell	$62,500 (3)
Alan Quine	$55,000 (1)
Josh Archibald	$50,000 (1)
Jaycob Megna	$45,000 (1)
Total Farm Players	27
Salary Commitment
Year 2017 : $1,998,000
Year 2018 : $1,272,500
Year 2019 : $548,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,988,250
Year 2018 : $1,263,500
Year 2019 : $548,000
Year 2020 : $0

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	6000 - $58 - 5,885 - 98.08%
Level 2:	5000 - $31 - 4,872 - 97.44%
Level 3:	2000 - $18 - 1,986 - 99.28%
Level 4:	3799 - $9 - 3,712 - 97.71%
Luxury :	1000 - $129 - 971 - 97.06%
Total Capacity :	17799
Team Popularity :	110.00%
Income
Home Games Left	21
Average Attendance - %	17,425 - 97.90%
Average Income per Game	$1,027,173
Year to Date Revenue	$20,543,461
Expense
Pro Players Total Salaries	$57,425,000
Farm Players Total Salaries	$2,108,500
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$24,258,978
Farm Year To Date Expenses	$1,198,296
Pro Salary Cap To Date	$23,673,891
Farm Salary Cap To Date	$926,647
Estimate
Pro Estimated Season Revenue	$21,570,634
Pro Remaining Season Days	78
Pro Expenses Per Days	$438,993
Pro Estimated Expenses	$34,241,454
Farm Remaining Season Days	78
Farm Expenses Per Days	$20,586
Farm Estimated Expenses	$1,605,708
Estimated Season Expenses	$35,847,162
Estimated Season Salary Cap	$57,100,401
Estimate Under Maximum Salary Cap of $63,500,000	$6,399,599
Estimate Over Minimum Salary Cap of $41,000,000	$16,100,401
Current Bank Account	$21,143,564
Projected Bank Account	$6,867,036

Pro Players Salaries
Drew Doughty	$7,250,000 (6)
Brad Marchand	$6,500,000 (8)
Kristopher Letang	$6,000,000 (4)
Devan Dubnyk	$5,700,000 (4)
Anze Kopitar	$5,200,000 (3)
Matt Moulson	$3,900,000 (1)
Chris Stewart	$2,800,000 (5)
David Desharnais	$2,750,000 (1)
Artem Anisimov	$2,600,000 (1)
Mike Weber	$2,250,000 (2)
Nate Thompson	$1,800,000 (2)
Matt Martin	$1,500,000 (3)
Mikhail Grigorenko	$1,500,000 (1)
Mark Streit (1 Way Contract)	$1,250,000 (1)
Kyle Quincey (1 Way Contract)	$1,250,000 (2)
J.F. Berube	$1,000,000 (1)
Zach Sill	$1,000,000 (2)
Derrick Pouliot	$925,000 (1)
Greg McKegg	$800,000 (1)
Patrick Brown	$750,000 (1)
Andrew Copp	$700,000 (2)
Total Pro Players	21
Salary Commitment
Year 2017 : $57,425,000
Year 2018 : $44,450,000
Year 2019 : $37,250,000
Year 2020 : $28,900,000
Salary Average Commitment
Year 2017 : $55,362,539
Year 2018 : $40,352,539
Year 2019 : $33,352,539
Year 2020 : $26,866,825
Salary Cap with 1 Way Contract
Year 2017 : $57,425,000
Year 2018 : $41,950,000
Year 2019 : $34,950,000
Year 2020 : $28,250,000

Farm Players Salaries
Ben Street	$110,000 (2)
Matt Tennyson	$110,000 (1)
Chris Mueller	$95,000 (2)
Mitch Callahan	$95,000 (2)
Tanner Fritz	$95,000 (2)
Taylor Doherty	$95,000 (1)
Chris Conner	$90,000 (1)
Vincent LoVerde	$90,000 (2)
Trevor Smith	$90,000 (2)
Garrett Wilson	$90,000 (2)
Anthony Peluso	$85,000 (2)
Kevin Rooney	$80,000 (2)
Ryan Horvat	$80,000 (2)
Andrew O'Brien	$80,000 (2)
Matt O'Connor	$80,000 (2)
Chris Breen	$80,000 (1)
Eric Cornel	$80,000 (3)
Sam Anas	$75,000 (1)
Teigan Zahn	$72,500 (1)
Joel Chouinard	$70,000 (1)
Mike McKenna	$70,000 (1)
Matthew Ford	$70,000 (1)
A.J. Jenks	$66,000 (1)
Nick Seeler	$65,000 (3)
Miles Liberati	$47,500 (1)
Jacob Middleton	$47,500 (3)
Total Farm Players	26
Salary Commitment
Year 2017 : $2,108,500
Year 2018 : $1,272,500
Year 2019 : $192,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,113,500
Year 2018 : $1,267,500
Year 2019 : $192,500
Year 2020 : $0

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $58 - 5,799 - 96.65%
Level 2:	5000 - $31 - 4,464 - 89.27%
Level 3:	2000 - $17 - 1,975 - 98.73%
Level 4:	3565 - $8 - 3,430 - 96.20%
Luxury :	1000 - $128 - 957 - 95.68%
Total Capacity :	17565
Team Popularity :	110.00%
Income
Home Games Left	23
Average Attendance - %	16,623 - 94.64%
Average Income per Game	$1,003,460
Year to Date Revenue	$18,062,285
Expense
Pro Players Total Salaries	$41,450,000
Farm Players Total Salaries	$1,799,500
Coaches Total Salaries	$2,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$17,310,079
Farm Year To Date Expenses	$1,376,225
Pro Salary Cap To Date	$16,892,170
Farm Salary Cap To Date	$749,361
Estimate
Pro Estimated Season Revenue	$23,079,586
Pro Remaining Season Days	78
Pro Expenses Per Days	$316,791
Pro Estimated Expenses	$24,709,698
Farm Remaining Season Days	78
Farm Expenses Per Days	$24,623
Farm Estimated Expenses	$1,920,594
Estimated Season Expenses	$26,630,292
Estimated Season Salary Cap	$41,019,754
Estimate Under Maximum Salary Cap of $63,500,000	$22,480,246
Estimate Over Minimum Salary Cap of $41,000,000	$19,754
Current Bank Account	$39,667,239
Projected Bank Account	$36,116,533

Pro Players Salaries
Drew Stafford	$4,500,000 (1)
Ryan Miller	$4,500,000 (2)
Lee Stempniak	$4,000,000 (2)
Mikkel Boedker	$3,500,000 (3)
Carl Gunnarsson	$2,750,000 (2)
Carlo Colaiacovo	$2,500,000 (1)
Elias Lindholm	$2,500,000 (2)
Cody Eakin	$2,250,000 (2)
Matt Read	$2,250,000 (2)
Petr Mrazek	$1,850,000 (1)
Johnny Oduya	$1,800,000 (1)
Patrick Dwyer	$1,750,000 (1)
Brandon Gormley	$1,250,000 (3)
Matthew Tkachuk	$1,000,000 (3)
Anthony Beauvillier (Out of Payroll)	$950,000 (3)
Scott Harrington	$900,000 (1)
Kevin Poulin	$900,000 (1)
Linden Vey	$850,000 (1)
Corey Tropp	$700,000 (1)
Mattias Janmark	$700,000 (1)
Matt Benning	$500,000 (3)
Joseph Blandisi	$500,000 (2)
Total Pro Players	22
Salary Commitment
Year 2017 : $42,400,000
Year 2018 : $25,050,000
Year 2019 : $7,300,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $41,930,000
Year 2018 : $25,842,500
Year 2019 : $7,187,500
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $42,400,000
Year 2018 : $25,950,000
Year 2019 : $7,200,000
Year 2020 : $0

Farm Players Salaries
Vladimir Sobotka	$150,000 (3)
Anders Nilsson	$125,000 (1)
Brandon Mashinter	$97,500 (2)
Jordan Schmaltz	$92,500 (3)
Gustav Olofsson	$90,000 (2)
Cristoval Nieves	$85,000 (3)
Julius Bergman	$85,000 (2)
Kenny Ryan	$80,000 (1)
Andrew Nielsen	$80,000 (3)
Matt Grzelcyk	$75,000 (3)
Michael Amadio	$75,000 (3)
Spencer Abbott	$72,500 (1)
Alden Hirschfeld	$66,000 (1)
Scooter Vaughan	$66,000 (1)
Jared Boll	$61,500 (1)
Zack Stortini	$61,500 (1)
Brad Thiessen	$61,000 (1)
Kirill Gotovets	$60,500 (1)
Eric Selleck	$60,000 (1)
Fredrik Claesson	$60,000 (1)
David Broll	$60,000 (2)
Anton Blidh	$50,000 (2)
Brady Austin	$47,500 (1)
Jake Hildebrand	$38,000 (1)
Total Farm Players	24
Salary Commitment
Year 2017 : $1,799,500
Year 2018 : $965,000
Year 2019 : $607,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,684,500
Year 2018 : $825,000
Year 2019 : $442,500
Year 2020 : $0

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $64 - 5,435 - 90.58%
Level 2:	5000 - $34 - 4,455 - 89.09%
Level 3:	2500 - $15 - 2,420 - 96.79%
Level 4:	4000 - $8 - 3,982 - 99.55%
Luxury :	1190 - $132 - 1,041 - 87.46%
Total Capacity :	18690
Team Popularity :	122.00%
Income
Home Games Left	23
Average Attendance - %	17,332 - 92.73%
Average Income per Game	$1,050,195
Year to Date Revenue	$18,903,512
Expense
Pro Players Total Salaries	$61,150,000
Farm Players Total Salaries	$1,921,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,653,556
Farm Year To Date Expenses	$1,111,367
Pro Salary Cap To Date	$24,922,199
Farm Salary Cap To Date	$797,935
Estimate
Pro Estimated Season Revenue	$24,154,488
Pro Remaining Season Days	78
Pro Expenses Per Days	$469,403
Pro Estimated Expenses	$36,613,434
Farm Remaining Season Days	78
Farm Expenses Per Days	$19,933
Farm Estimated Expenses	$1,554,774
Estimated Season Expenses	$38,168,208
Estimated Season Salary Cap	$60,516,953
Estimate Under Maximum Salary Cap of $63,500,000	$2,983,047
Estimate Over Minimum Salary Cap of $41,000,000	$19,516,953
Current Bank Account	$28,843,541
Projected Bank Account	$14,829,821

Pro Players Salaries
Patrick Kane	$7,500,000 (4)
Tyler Seguin	$6,000,000 (8)
Vladimir Tarasenko	$6,000,000 (7)
Victor Hedman	$6,000,000 (7)
Justin Williams	$5,000,000 (2)
Logan Couture	$4,500,000 (5)
Alvaro Montoya	$3,900,000 (2)
Kyle Turris	$3,000,000 (6)
Mikael Backlund	$2,750,000 (3)
Alec Martinez	$2,250,000 (2)
Richard Panik	$2,200,000 (2)
Dmitry Orlov	$2,000,000 (3)
Shayne Gostisbehere	$1,750,000 (2)
Niklas Kronwall	$1,400,000 (1)
Jordan Martinook	$1,250,000 (2)
Frank Vatrano	$1,250,000 (2)
Riley Sheahan	$1,000,000 (2)
Mikko Rantanen	$1,000,000 (2)
Paul Postma	$900,000 (2)
Derek Forbort	$850,000 (1)
Connor Hellebuyck	$650,000 (1)
Total Pro Players	21
Salary Commitment
Year 2017 : $61,150,000
Year 2018 : $61,000,000
Year 2019 : $40,200,000
Year 2020 : $36,150,000
Salary Average Commitment
Year 2017 : $60,714,723
Year 2018 : $57,814,723
Year 2019 : $37,618,056
Year 2020 : $32,868,056
Salary Cap with 1 Way Contract
Year 2017 : $61,150,000
Year 2018 : $58,250,000
Year 2019 : $37,750,000
Year 2020 : $33,000,000

Farm Players Salaries
Colton Sceviour	$120,000 (1)
Andrew Ebbett	$100,000 (1)
William Karlsson	$95,000 (1)
Kurtis MacDermid	$92,500 (2)
Curtis Lazar	$92,500 (1)
Shane Prince	$85,000 (2)
Ville Pokka	$82,500 (1)
Carter Camper	$80,000 (1)
Joel Broda	$80,000 (1)
Jake Dowell	$75,000 (2)
Chad Ruhwedel	$70,000 (1)
Nolan Valleau	$70,000 (2)
Dillon Simpson	$70,000 (1)
Chris Carlisle	$70,000 (2)
Michael Leighton	$67,500 (1)
Kale Kessy	$66,000 (1)
Kevin Boyle	$65,000 (1)
Austin Madaisky	$65,000 (1)
Matia Marcantuoni	$65,000 (3)
Yanni Gourde	$60,000 (1)
Ron Hainsey	$60,000 (1)
Matej Stransky	$50,000 (1)
Stephen Michalek	$50,000 (2)
Tyler Graovac	$47,500 (1)
Colton Hargrove	$47,500 (1)
Nick Ebert	$47,500 (2)
Joakim Ryan	$47,500 (2)
Total Farm Players	27
Salary Commitment
Year 2017 : $1,921,000
Year 2018 : $602,500
Year 2019 : $65,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,943,500
Year 2018 : $602,500
Year 2019 : $65,000
Year 2020 : $0

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $60 - 5,123 - 85.38%
Level 2:	5000 - $30 - 4,870 - 97.39%
Level 3:	2200 - $15 - 2,175 - 98.86%
Level 4:	5000 - $6 - 4,522 - 90.44%
Luxury :	1089 - $120 - 1,086 - 99.69%
Total Capacity :	19289
Team Popularity :	108.00%
Income
Home Games Left	23
Average Attendance - %	17,775 - 92.15%
Average Income per Game	$987,989
Year to Date Revenue	$17,783,806
Expense
Pro Players Total Salaries	$42,992,300
Farm Players Total Salaries	$2,015,650
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,450,403
Farm Year To Date Expenses	$1,149,386
Pro Salary Cap To Date	$17,928,033
Farm Salary Cap To Date	$835,954
Estimate
Pro Estimated Season Revenue	$22,723,752
Pro Remaining Season Days	78
Pro Expenses Per Days	$330,166
Pro Estimated Expenses	$25,752,948
Farm Remaining Season Days	78
Farm Expenses Per Days	$20,639
Farm Estimated Expenses	$1,609,842
Estimated Season Expenses	$27,362,790
Estimated Season Salary Cap	$42,953,397
Estimate Under Maximum Salary Cap of $63,500,000	$20,546,603
Estimate Over Minimum Salary Cap of $41,000,000	$1,953,397
Current Bank Account	$33,889,279
Projected Bank Account	$29,250,241

Pro Players Salaries
Tomas Fleischmann	$6,000,000 (2)
Scottie Upshall	$5,000,000 (1)
Nick Foligno	$4,250,000 (6)
Jeff Petry	$4,000,000 (4)
Blake Comeau	$3,200,000 (2)
Cam Ward	$3,000,000 (2)
Chad Johnson	$2,750,000 (4)
Adam Lowry	$2,250,000 (5)
Taylor Fedun	$1,750,000 (2)
Justin Dowling	$1,300,000 (3)
Nicolas Deslauriers	$1,200,000 (3)
Jamie Oleksiak	$1,092,300 (2)
Patrik Laine	$1,000,000 (2)
Teemu Pulkkinen	$1,000,000 (4)
Nick Cousins	$1,000,000 (5)
Connor McDavid	$1,000,000 (8)
Brandon Tanev	$900,000 (1)
Joel Edmundson	$900,000 (2)
Mike Matheson	$900,000 (2)
Petteri Lindbohm	$500,000 (1)
Total Pro Players	20
Salary Commitment
Year 2017 : $42,992,300
Year 2018 : $43,492,300
Year 2019 : $26,500,000
Year 2020 : $25,250,000
Salary Average Commitment
Year 2017 : $48,825,425
Year 2018 : $42,425,425
Year 2019 : $25,199,792
Year 2020 : $22,881,250
Salary Cap with 1 Way Contract
Year 2017 : $42,992,300
Year 2018 : $36,592,300
Year 2019 : $18,750,000
Year 2020 : $16,250,000

Farm Players Salaries
Michael Hutchinson	$150,000 (3)
Brad Malone	$125,000 (3)
Freddie Hamilton	$90,000 (3)
Cameron Schilling	$90,000 (1)
Ludwig Bystrom	$81,000 (1)
Joey Leach	$78,650 (1)
Tyler Bertuzzi	$75,000 (2)
Curtis Valk	$70,000 (2)
Rinat Valiev	$70,000 (1)
Troy Bourke	$70,000 (1)
Ville Husso	$70,000 (3)
Jonathan-Ismael Diaby	$67,500 (1)
Petter Granberg	$66,000 (1)
Reid Petryk	$65,000 (1)
Alexandre Carrier	$65,000 (3)
Patrick Russell	$60,000 (2)
Brody Sutter	$60,000 (1)
Chris Wagner	$60,000 (1)
Kasimir Kaskisuo	$60,000 (2)
Kyle Wood	$60,000 (2)
Ryan Haggerty	$60,000 (2)
Sean Maguire	$60,000 (2)
Josh Winquist	$60,000 (1)
Tony Cameranesi	$55,000 (2)
Max McCormick	$52,500 (1)
Samuel Blais	$50,000 (3)
Colby Williams	$50,000 (3)
Logan Shaw	$50,000 (1)
Austin Carroll	$45,000 (2)
Total Farm Players	29
Salary Commitment
Year 2017 : $2,015,650
Year 2018 : $1,170,000
Year 2019 : $650,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,002,900
Year 2018 : $1,132,250
Year 2019 : $587,250
Year 2020 : $0

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $58 - 5,763 - 96.05%
Level 2:	5000 - $31 - 4,783 - 95.67%
Level 3:	2000 - $18 - 1,908 - 95.41%
Level 4:	4580 - $8 - 4,389 - 95.82%
Luxury :	1100 - $126 - 1,021 - 92.86%
Total Capacity :	18680
Team Popularity :	110.00%
Income
Home Games Left	22
Average Attendance - %	17,864 - 95.63%
Average Income per Game	$1,036,544
Year to Date Revenue	$19,694,334
Expense
Pro Players Total Salaries	$62,000,000
Farm Players Total Salaries	$1,937,500
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$24,820,168
Farm Year To Date Expenses	$995,294
Pro Salary Cap To Date	$24,088,813
Farm Salary Cap To Date	$786,347
Estimate
Pro Estimated Season Revenue	$22,803,966
Pro Remaining Season Days	78
Pro Expenses Per Days	$475,746
Pro Estimated Expenses	$37,108,188
Farm Remaining Season Days	78
Farm Expenses Per Days	$18,190
Farm Estimated Expenses	$1,418,820
Estimated Season Expenses	$38,527,008
Estimated Season Salary Cap	$60,178,399
Estimate Under Maximum Salary Cap of $63,500,000	$3,321,601
Estimate Over Minimum Salary Cap of $41,000,000	$19,178,399
Current Bank Account	$50,997,612
Projected Bank Account	$35,274,570

Pro Players Salaries
Claude Giroux	$7,000,000 (4)
Eric Staal	$7,000,000 (4)
Jonathan Toews	$7,000,000 (4)
Shea Weber	$5,000,000 (7)
Ryan Callahan	$4,250,000 (2)
Tyler Myers	$4,000,000 (7)
Evander Kane	$4,000,000 (3)
Clarke MacArthur	$4,000,000 (1)
Frederik Andersen	$3,000,000 (5)
Alex Pietrangelo	$3,000,000 (2)
Mike Smith (1 Way Contract)	$3,000,000 (2)
Chris Tanev	$2,000,000 (2)
Jared Spurgeon	$1,500,000 (7)
Dylan Olsen	$1,000,000 (3)
Slater Koekkoek	$1,000,000 (1)
John Mitchell	$1,000,000 (2)
Sebastian F. Aho	$950,000 (3)
Ryan Hartman	$900,000 (1)
Johan Larsson	$900,000 (2)
Colton Sissons	$800,000 (4)
Joonas Donskoi	$700,000 (2)
Total Pro Players	21
Salary Commitment
Year 2017 : $62,000,000
Year 2018 : $62,500,000
Year 2019 : $46,500,000
Year 2020 : $39,450,000
Salary Average Commitment
Year 2017 : $60,998,632
Year 2018 : $55,098,632
Year 2019 : $42,273,631
Year 2020 : $36,266,964
Salary Cap with 1 Way Contract
Year 2017 : $62,000,000
Year 2018 : $56,100,000
Year 2019 : $41,250,000
Year 2020 : $35,300,000

Farm Players Salaries
Tommy Wingels	$150,000 (1)
Lance Bouma	$100,000 (2)
Adam Clendening	$100,000 (2)
Kasperi Kapanen	$95,000 (3)
Lawson Crouse	$95,000 (3)
Michael Dal Colle	$95,000 (3)
Tristan Jarry	$90,000 (2)
Miikka Salomaki	$90,000 (2)
Pheonix Copley	$87,500 (1)
Steven Santini	$85,000 (3)
Anton Rodin	$85,000 (2)
Travis Dermott	$85,000 (3)
Andrey Pedan	$80,000 (4)
Brett Pesce	$80,000 (2)
Jujhar Khaira	$75,000 (2)
Phil Di Giuseppe	$75,000 (2)
Michael Paliotta	$70,000 (2)
Ben Thomas	$70,000 (3)
Joseph Labate	$60,000 (3)
Riley Barber	$50,000 (2)
Cole Cassels	$50,000 (3)
Curtis McKenzie	$50,000 (4)
Brendan Ranford	$45,000 (1)
Marek Langhamer	$40,000 (2)
MacKenze Stewart	$35,000 (1)
Total Farm Players	25
Salary Commitment
Year 2017 : $1,937,500
Year 2018 : $1,715,000
Year 2019 : $810,000
Year 2020 : $175,000
Salary Average Commitment
Year 2017 : $2,000,492
Year 2018 : $1,660,000
Year 2019 : $798,750
Year 2020 : $163,750

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $60 - 5,443 - 90.72%
Level 2:	5400 - $32 - 4,695 - 86.95%
Level 3:	3000 - $10 - 2,651 - 88.37%
Level 4:	5000 - $7 - 4,584 - 91.68%
Luxury :	1100 - $124 - 1,088 - 98.95%
Total Capacity :	20500
Team Popularity :	110.00%
Income
Home Games Left	22
Average Attendance - %	18,462 - 90.06%
Average Income per Game	$994,896
Year to Date Revenue	$18,903,015
Expense
Pro Players Total Salaries	$48,740,000
Farm Players Total Salaries	$2,113,500
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$20,902,600
Farm Year To Date Expenses	$1,162,899
Pro Salary Cap To Date	$20,275,736
Farm Salary Cap To Date	$870,355
Estimate
Pro Estimated Season Revenue	$21,887,702
Pro Remaining Season Days	78
Pro Expenses Per Days	$374,925
Pro Estimated Expenses	$29,244,150
Farm Remaining Season Days	78
Farm Expenses Per Days	$20,996
Farm Estimated Expenses	$1,637,688
Estimated Season Expenses	$30,881,838
Estimated Season Salary Cap	$48,646,754
Estimate Under Maximum Salary Cap of $63,500,000	$14,853,246
Estimate Over Minimum Salary Cap of $41,000,000	$7,646,754
Current Bank Account	$17,368,112
Projected Bank Account	$8,373,976

Pro Players Salaries
Corey Perry	$8,000,000 (6)
Duncan Keith	$6,500,000 (5)
Corey Crawford	$4,750,000 (6)
Radim Vrbata	$4,500,000 (2)
Patrik Berglund	$3,750,000 (4)
Jaden Schwartz	$2,500,000 (7)
Michael Frolik	$2,225,000 (1)
Cory Conacher	$2,000,000 (1)
Mike Hoffman	$2,000,000 (1)
Boone Jenner	$2,000,000 (2)
Mike Condon	$1,600,000 (3)
Sean Couturier	$1,350,000 (1)
Chris Wideman	$1,200,000 (3)
Kevin Connauton	$1,200,000 (3)
Kerby Rychel	$980,000 (1)
Luke Adam	$975,000 (2)
Julius Honka	$960,000 (1)
Alexander Burmistrov	$950,000 (1)
Mike Reilly	$700,000 (3)
Colin Miller	$600,000 (1)
Total Pro Players	20
Salary Commitment
Year 2017 : $48,740,000
Year 2018 : $37,925,000
Year 2019 : $30,700,000
Year 2020 : $23,750,000
Salary Average Commitment
Year 2017 : $46,241,982
Year 2018 : $35,309,065
Year 2019 : $28,194,940
Year 2020 : $23,569,940
Salary Cap with 1 Way Contract
Year 2017 : $48,740,000
Year 2018 : $37,675,000
Year 2019 : $30,200,000
Year 2020 : $25,500,000

Farm Players Salaries
Keith Kinkaid	$145,000 (2)
Tommy Cross	$110,000 (1)
Andrew Poturalski	$105,000 (2)
Petr Straka	$96,000 (2)
Ken Appleby	$90,000 (2)
Reid Boucher	$90,000 (3)
Nick Lappin	$85,000 (2)
Paul Thompson	$85,000 (1)
Andreas Englund	$80,000 (3)
Nicolas Aube-Kubel	$80,000 (3)
Ryan Kujawinski	$80,000 (3)
Robert Bortuzzo	$80,000 (2)
Colby Cave	$75,000 (2)
Andy Miele	$75,000 (1)
Andy Welinski	$70,000 (3)
Tommy Vannelli	$70,000 (3)
Evan Rodrigues	$70,000 (1)
Scott Wedgewood	$70,000 (1)
Frederick Gaudreau	$65,000 (2)
Daniel Audette	$65,000 (3)
Blake Pietila	$60,000 (2)
Nick Moutrey	$60,000 (2)
Mark MacMillan	$60,000 (2)
Caleb Herbert	$50,000 (1)
Sergei Boikov	$50,000 (3)
Daniel O'Regan	$50,000 (3)
Daniel Walcott	$50,000 (2)
Jesse Graham	$47,500 (1)
Total Farm Players	28
Salary Commitment
Year 2017 : $2,113,500
Year 2018 : $1,606,000
Year 2019 : $635,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,097,833
Year 2018 : $1,590,333
Year 2019 : $630,000
Year 2020 : $0

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $58 - 5,851 - 97.51%
Level 2:	5000 - $30 - 4,910 - 98.20%
Level 3:	2000 - $18 - 1,956 - 97.78%
Level 4:	4000 - $9 - 3,855 - 96.37%
Luxury :	1007 - $135 - 974 - 96.72%
Total Capacity :	18007
Team Popularity :	122.00%
Income
Home Games Left	23
Average Attendance - %	17,545 - 97.43%
Average Income per Game	$1,043,118
Year to Date Revenue	$18,776,127
Expense
Pro Players Total Salaries	$63,125,000
Farm Players Total Salaries	$2,060,500
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$26,872,757
Farm Year To Date Expenses	$1,005,557
Pro Salary Cap To Date	$26,245,893
Farm Salary Cap To Date	$859,285
Estimate
Pro Estimated Season Revenue	$23,991,718
Pro Remaining Season Days	78
Pro Expenses Per Days	$482,276
Pro Estimated Expenses	$37,617,528
Farm Remaining Season Days	78
Farm Expenses Per Days	$17,989
Farm Estimated Expenses	$1,403,142
Estimated Season Expenses	$39,020,670
Estimated Season Salary Cap	$62,990,289
Estimate Under Maximum Salary Cap of $63,500,000	$509,711
Estimate Over Minimum Salary Cap of $41,000,000	$21,990,289
Current Bank Account	$36,483,898
Projected Bank Account	$21,454,946

Pro Players Salaries
Sidney Crosby	$7,500,000 (4)
Ryan Kesler	$6,000,000 (2)
Ryan Suter	$6,000,000 (4)
Loui Eriksson	$6,000,000 (2)
Gabriel Landeskog	$6,000,000 (3)
Sergei Bobrovsky	$5,750,000 (6)
Tyler Johnson	$5,000,000 (5)
Brayden Schenn	$3,250,000 (5)
Tyson Barrie	$2,650,000 (4)
Niklas Hjalmarsson (1 Way Contract)	$2,000,000 (1)
Hampus Lindholm	$2,000,000 (5)
Radko Gudas	$1,650,000 (3)
Paul Byron	$1,500,000 (3)
Nick Bjugstad	$1,500,000 (2)
Roberto Luongo	$1,250,000 (1)
Matthew Stajan	$1,250,000 (2)
Sven Baertschi	$1,200,000 (2)
Ryan Reaves	$1,100,000 (2)
Josh Morrissey	$925,000 (3)
Derek MacKenzie	$600,000 (1)
Total Pro Players	20
Salary Commitment
Year 2017 : $63,125,000
Year 2018 : $60,825,000
Year 2019 : $45,275,000
Year 2020 : $34,800,000
Salary Average Commitment
Year 2017 : $60,538,453
Year 2018 : $56,688,453
Year 2019 : $41,338,453
Year 2020 : $31,713,453
Salary Cap with 1 Way Contract
Year 2017 : $63,125,000
Year 2018 : $59,275,000
Year 2019 : $42,225,000
Year 2020 : $32,150,000

Farm Players Salaries
Brian Gibbons	$150,000 (3)
Chris Thorburn	$150,000 (1)
Sergey Tolchinsky	$115,000 (3)
Jean-Sebastien Dea	$115,000 (3)
Michael Haley	$110,000 (2)
Justin Falk	$90,000 (2)
Henrik Samuelsson	$87,500 (1)
Matt Puempel	$85,000 (4)
Matt Taormina	$80,000 (1)
Adam Erne	$80,000 (3)
Joonas Korpisalo	$75,000 (2)
Eric Comrie	$75,000 (3)
Erik Burgdoerfer	$75,000 (1)
Mitch Moroz	$70,000 (2)
Jordan Subban	$62,500 (2)
Jan Kostalek	$62,500 (3)
Sam Carrick	$60,500 (1)
Joey LaLeggia	$60,000 (2)
Jesse Gabrielle	$55,000 (2)
Taylor Leier	$55,000 (3)
Colin Smith	$50,000 (2)
Linus Ullmark	$50,000 (2)
Darren Dietz	$50,000 (2)
Antoine Bibeau	$45,000 (1)
Josh Nicholls	$45,000 (1)
Greg Chase	$37,500 (2)
Max Gortz	$35,000 (1)
Lukas Bengtsson	$35,000 (1)
Total Farm Players	28
Salary Commitment
Year 2017 : $2,060,500
Year 2018 : $1,447,500
Year 2019 : $752,500
Year 2020 : $95,000
Salary Average Commitment
Year 2017 : $2,069,666
Year 2018 : $1,456,666
Year 2019 : $736,666
Year 2020 : $92,500

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $57 - 5,964 - 99.39%
Level 2:	5000 - $29 - 4,962 - 99.24%
Level 3:	2000 - $19 - 1,934 - 96.71%
Level 4:	4000 - $9 - 3,985 - 99.62%
Luxury :	1144 - $124 - 1,133 - 99.08%
Total Capacity :	18144
Team Popularity :	114.00%
Income
Home Games Left	21
Average Attendance - %	17,978 - 99.08%
Average Income per Game	$1,029,244
Year to Date Revenue	$20,584,889
Expense
Pro Players Total Salaries	$58,440,000
Farm Players Total Salaries	$1,922,500
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$24,553,294
Farm Year To Date Expenses	$1,050,320
Pro Salary Cap To Date	$24,030,879
Farm Salary Cap To Date	$799,552
Estimate
Pro Estimated Season Revenue	$21,614,133
Pro Remaining Season Days	78
Pro Expenses Per Days	$445,448
Pro Estimated Expenses	$34,744,944
Farm Remaining Season Days	78
Farm Expenses Per Days	$18,825
Farm Estimated Expenses	$1,468,350
Estimated Season Expenses	$36,213,294
Estimated Season Salary Cap	$58,048,161
Estimate Under Maximum Salary Cap of $63,500,000	$5,451,839
Estimate Over Minimum Salary Cap of $41,000,000	$17,048,161
Current Bank Account	$13,929,075
Projected Bank Account	($670,086)

Pro Players Salaries
Rick Nash	$6,000,000 (2)
Tuukka Rask	$5,750,000 (3)
Sam Gagner	$5,500,000 (5)
Mats Zuccarello	$5,000,000 (4)
Alexander Radulov	$4,500,000 (5)
James Van Riemsdyk	$4,500,000 (5)
Zdeno Chara	$4,500,000 (1)
Nathan MacKinnon	$2,600,000 (3)
Jonathan Huberdeau	$2,600,000 (2)
Jake Gardiner	$2,500,000 (1)
Jacob Trouba	$2,500,000 (4)
Jay McClement	$2,000,000 (1)
Jaromir Jagr	$2,000,000 (1)
Morgan Rielly	$1,700,000 (3)
Leo Komarov	$1,250,000 (1)
Trevor Van Riemsdyk	$1,250,000 (2)
Nikita Zaitsev (1 Way Contract)	$1,000,000 (1)
Jakob Chychrun	$1,000,000 (3)
Jonathan Drouin	$990,000 (1)
Curtis McElhinney	$800,000 (2)
Connor Brown	$500,000 (1)
Total Pro Players	21
Salary Commitment
Year 2017 : $58,440,000
Year 2018 : $45,000,000
Year 2019 : $34,350,000
Year 2020 : $22,750,000
Salary Average Commitment
Year 2017 : $57,919,166
Year 2018 : $43,987,499
Year 2019 : $33,062,499
Year 2020 : $21,954,166
Salary Cap with 1 Way Contract
Year 2017 : $58,440,000
Year 2018 : $43,700,000
Year 2019 : $33,050,000
Year 2020 : $22,000,000

Farm Players Salaries
John Ramage	$125,000 (3)
Cole Ully	$125,000 (3)
Josh Leivo	$125,000 (2)
Christian Thomas	$125,000 (3)
Casey Bailey	$121,000 (1)
John Gilmour	$75,000 (2)
Connor Carrick	$72,000 (1)
Ben Holmstrom	$70,000 (2)
Alex Kile	$70,000 (2)
Brian Lashoff	$70,000 (2)
Lucas Wallmark	$70,000 (3)
Pat Cannone	$65,000 (1)
Kyle MacKinnon	$65,000 (1)
Kyle Flanagan	$65,000 (1)
Mathieu Aubin	$65,000 (1)
Guillaume Lepine	$65,000 (1)
Will O'Neill	$65,000 (1)
Mark Dekanich	$65,000 (2)
Joel Rumpel	$65,000 (1)
Carter Bancks	$65,000 (1)
Joel Martin	$65,000 (1)
Jon Landry	$65,000 (1)
Cody Corbett	$60,000 (1)
Ryan Rupert	$50,000 (1)
Henri Ikonen	$49,500 (1)
Total Farm Players	25
Salary Commitment
Year 2017 : $1,922,500
Year 2018 : $920,000
Year 2019 : $445,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,919,000
Year 2018 : $920,000
Year 2019 : $445,000
Year 2020 : $0

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $61 - 5,642 - 94.03%
Level 2:	5000 - $33 - 4,659 - 93.18%
Level 3:	2300 - $18 - 2,133 - 92.74%
Level 4:	4000 - $9 - 3,797 - 94.94%
Luxury :	1232 - $127 - 1,207 - 97.93%
Total Capacity :	18532
Team Popularity :	118.00%
Income
Home Games Left	24
Average Attendance - %	17,438 - 94.10%
Average Income per Game	$1,068,029
Year to Date Revenue	$18,156,490
Expense
Pro Players Total Salaries	$61,675,000
Farm Players Total Salaries	$2,168,200
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$26,211,182
Farm Year To Date Expenses	$1,073,296
Pro Salary Cap To Date	$25,584,318
Farm Salary Cap To Date	$906,136
Estimate
Pro Estimated Season Revenue	$25,632,692
Pro Remaining Season Days	78
Pro Expenses Per Days	$471,455
Pro Estimated Expenses	$36,773,490
Farm Remaining Season Days	78
Farm Expenses Per Days	$19,166
Farm Estimated Expenses	$1,494,948
Estimated Season Expenses	$38,268,438
Estimated Season Salary Cap	$61,484,676
Estimate Under Maximum Salary Cap of $63,500,000	$2,015,324
Estimate Over Minimum Salary Cap of $41,000,000	$20,484,676
Current Bank Account	$14,270,897
Projected Bank Account	$1,635,151

Pro Players Salaries
Daniel Sedin	$8,000,000 (1)
Henrik Sedin	$8,000,000 (1)
Mike Green	$6,000,000 (2)
Marian Gaborik	$6,000,000 (3)
Jonathan Quick	$6,000,000 (5)
Jordan Staal	$4,500,000 (5)
Marc Staal	$4,500,000 (4)
Patrick Maroon	$3,000,000 (3)
Mika Zibanejad	$2,325,000 (2)
Joe Colborne	$1,850,000 (2)
Kevan Miller	$1,500,000 (2)
Erik Condra	$1,500,000 (1)
Connor Murphy	$1,500,000 (6)
Emerson Etem	$1,200,000 (3)
Michal Neuvirth	$1,200,000 (1)
Leon Draisaitl	$1,000,000 (2)
Noah Hanifin	$1,000,000 (2)
Tim Schaller	$950,000 (4)
Jason Chimera	$850,000 (2)
Colton Parayko	$800,000 (2)
Total Pro Players	20
Salary Commitment
Year 2017 : $61,675,000
Year 2018 : $44,275,000
Year 2019 : $23,550,000
Year 2020 : $14,600,000
Salary Average Commitment
Year 2017 : $58,958,335
Year 2018 : $40,258,335
Year 2019 : $25,896,429
Year 2020 : $16,283,929
Salary Cap with 1 Way Contract
Year 2017 : $61,675,000
Year 2018 : $42,975,000
Year 2019 : $27,650,000
Year 2020 : $17,450,000

Farm Players Salaries
Brad Hunt	$110,000 (1)
Daniel Carr	$110,000 (3)
Dennis Rasmussen	$100,000 (2)
Christian Folin	$100,000 (2)
Nick Ritchie	$98,500 (2)
Guillaume Gelinas	$97,500 (1)
Nick Ellis	$97,500 (3)
Brett Ritchie	$95,700 (1)
Joe Hicketts	$95,000 (1)
Danick Martel	$92,500 (2)
Matthew Hackett	$92,500 (1)
Emile Poirier	$92,500 (2)
Zack Mitchell	$92,500 (2)
Tim Heed	$91,500 (3)
Chris Bigras	$90,000 (2)
Luke Witkowski	$77,500 (1)
Tye McGinn	$77,500 (1)
Cole Bardreau	$75,000 (1)
Ben Smith	$75,000 (3)
Tom Kostopoulos	$75,000 (1)
Nathan Walker	$72,500 (2)
Sam Vigneault	$72,500 (3)
Kyle Rau	$72,500 (2)
Reto Berra	$65,000 (1)
Ben Betker	$50,000 (3)
Total Farm Players	25
Salary Commitment
Year 2017 : $2,168,200
Year 2018 : $1,327,500
Year 2019 : $516,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,181,533
Year 2018 : $1,320,833
Year 2019 : $509,833
Year 2020 : $0

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $57 - 5,739 - 95.64%
Level 2:	5000 - $37 - 3,771 - 75.42%
Level 3:	3000 - $20 - 1,799 - 59.96%
Level 4:	5000 - $16 - 2,501 - 50.03%
Luxury :	1066 - $100 - 1,062 - 99.64%
Total Capacity :	20066
Team Popularity :	110.00%
Income
Home Games Left	24
Average Attendance - %	14,872 - 74.12%
Average Income per Game	$990,717
Year to Date Revenue	$16,842,183
Expense
Pro Players Total Salaries	$44,560,000
Farm Players Total Salaries	$1,725,500
Coaches Total Salaries	$2,550,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$21,684,028
Farm Year To Date Expenses	$944,770
Pro Salary Cap To Date	$20,848,224
Farm Salary Cap To Date	$714,943
Estimate
Pro Estimated Season Revenue	$23,777,200
Pro Remaining Season Days	78
Pro Expenses Per Days	$347,463
Pro Estimated Expenses	$27,102,114
Farm Remaining Season Days	78
Farm Expenses Per Days	$16,981
Farm Estimated Expenses	$1,324,518
Estimated Season Expenses	$28,426,632
Estimated Season Salary Cap	$46,786,110
Estimate Under Maximum Salary Cap of $63,500,000	$16,713,890
Estimate Over Minimum Salary Cap of $41,000,000	$5,786,110
Current Bank Account	$22,158,066
Projected Bank Account	$17,508,634

Pro Players Salaries
Mark Scheifele	$5,500,000 (5)
Braydon Coburn (Out of Payroll)	$4,800,000 (3)
Alexandre Burrows	$3,500,000 (1)
Calvin De Haan	$3,000,000 (3)
Brandon Sutter	$3,000,000 (3)
Kris Russell	$3,000,000 (3)
Kyle Clifford	$2,800,000 (3)
Travis Hamonic	$2,525,000 (3)
Cody Ceci	$2,500,000 (4)
Karl Alzner	$2,500,000 (1)
Nick Schultz	$2,500,000 (1)
Eddie Lack	$2,300,000 (3)
Zack Kassian	$2,250,000 (3)
Cam Talbot	$2,250,000 (1)
Shawn Matthias (Out of Payroll)	$1,650,000 (1)
Derek Dorsett (1 Way Contract)	$1,500,000 (1)
Quinton Howden	$1,400,000 (3)
Jordan Nolan	$1,100,000 (1)
Max Domi	$1,000,000 (2)
Bo Horvat	$985,000 (1)
Travis Konecny	$950,000 (3)
Total Pro Players	21
Salary Commitment
Year 2017 : $51,010,000
Year 2018 : $36,750,000
Year 2019 : $36,200,000
Year 2020 : $8,000,000
Salary Average Commitment
Year 2017 : $50,985,000
Year 2018 : $35,500,000
Year 2019 : $34,500,000
Year 2020 : $8,000,000
Salary Cap with 1 Way Contract
Year 2017 : $51,010,000
Year 2018 : $35,025,000
Year 2019 : $34,025,000
Year 2020 : $8,000,000

Farm Players Salaries
Ryan Stanton	$100,000 (1)
Riley Nash	$100,000 (1)
Luke Gazdic	$99,000 (1)
Brendan Perlini	$92,500 (3)
Hunter Shinkaruk	$92,000 (1)
Michael Zalewski	$88,000 (2)
Connor Brickley	$87,500 (2)
Thatcher Demko	$85,000 (3)
Stefan Noesen	$82,500 (2)
Travis Oleksuk	$76,000 (1)
Anthony Peters	$75,000 (1)
David Shields	$72,500 (2)
Dillon Heatherington	$72,500 (2)
Dylan Blujus	$70,000 (1)
Brett Kulak	$65,000 (1)
Edward Pasquale	$65,000 (2)
Cody Beach	$65,000 (1)
Brett Lernout	$60,000 (2)
Julian Melchiori	$60,000 (2)
Travis Ewanyk	$58,000 (1)
Garret Sparks	$55,000 (1)
Kurtis Gabriel	$55,000 (1)
Joshua Brown	$50,000 (3)
Total Farm Players	23
Salary Commitment
Year 2017 : $1,725,500
Year 2018 : $815,500
Year 2019 : $227,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,717,167
Year 2018 : $807,167
Year 2019 : $227,500
Year 2020 : $0

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $58 - 5,895 - 98.26%
Level 2:	4839 - $30 - 4,777 - 98.73%
Level 3:	2000 - $18 - 1,984 - 99.20%
Level 4:	3000 - $10 - 3,000 - 100.00%
Luxury :	1000 - $128 - 987 - 98.71%
Total Capacity :	16839
Team Popularity :	106.00%
Income
Home Games Left	24
Average Attendance - %	16,644 - 98.84%
Average Income per Game	$1,005,169
Year to Date Revenue	$17,087,879
Expense
Pro Players Total Salaries	$42,740,000
Farm Players Total Salaries	$1,974,000
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,017,362
Farm Year To Date Expenses	$1,126,035
Pro Salary Cap To Date	$17,390,496
Farm Salary Cap To Date	$812,603
Estimate
Pro Estimated Season Revenue	$24,124,064
Pro Remaining Season Days	78
Pro Expenses Per Days	$330,149
Pro Estimated Expenses	$25,751,622
Farm Remaining Season Days	78
Farm Expenses Per Days	$20,328
Farm Estimated Expenses	$1,585,584
Estimated Season Expenses	$27,337,206
Estimated Season Salary Cap	$42,268,986
Estimate Under Maximum Salary Cap of $63,500,000	$21,231,014
Estimate Over Minimum Salary Cap of $41,000,000	$1,268,986
Current Bank Account	$20,036,707
Projected Bank Account	$16,823,565

Pro Players Salaries
Jason Pominville	$6,900,000 (2)
Kari Lehtonen	$5,000,000 (2)
Tuomo Ruutu	$4,400,000 (1)
Dougie Hamilton	$2,500,000 (2)
Mathieu Perreault	$2,300,000 (2)
Marcus Johansson	$2,250,000 (3)
Eric Fehr	$1,800,000 (2)
Andrew Hammond	$1,650,000 (1)
Jean-Gabriel Pageau	$1,600,000 (2)
Justin Braun	$1,600,000 (2)
Nathan Gerbe	$1,400,000 (1)
Matt Calvert	$1,350,000 (1)
Brett Connolly	$1,250,000 (1)
Zach Trotman	$1,200,000 (3)
Marko Dano	$1,100,000 (3)
Stefan Matteau	$1,050,000 (1)
Sam Bennett	$1,000,000 (2)
Chris Kelly	$1,000,000 (1)
Zach Werenski	$1,000,000 (3)
Jonathan Merrill	$990,000 (2)
Steven Kampfer (1 Way Contract)	$800,000 (3)
Nick Shore	$600,000 (2)
Total Pro Players	22
Salary Commitment
Year 2017 : $42,740,000
Year 2018 : $27,715,000
Year 2019 : $8,000,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $39,607,500
Year 2018 : $28,249,167
Year 2019 : $6,343,750
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $42,740,000
Year 2018 : $30,640,000
Year 2019 : $6,350,000
Year 2020 : $0

Farm Players Salaries
Zac Dalpe	$120,000 (2)
Nate Schmidt	$110,000 (1)
Jeremy Morin	$104,500 (1)
Gavin Bayreuther	$100,000 (3)
Joshua Ho-Sang	$92,500 (3)
Kyle Connor	$92,500 (3)
J.C. Lipon	$90,000 (2)
Nic Petan	$90,000 (2)
Tanner Kero	$85,000 (2)
Andrew Bodnarchuk	$82,000 (1)
Dustin Stevenson	$80,000 (1)
Brendan Leipsic	$80,000 (2)
Wayne Simpson	$70,000 (3)
Alex Grant	$70,000 (1)
Seth Helgeson	$70,000 (2)
Chase De Leo	$70,000 (2)
Gustav Forsling	$65,000 (3)
Antoine Laganiere	$62,500 (2)
Mac Carruth	$60,000 (1)
Anton Forsberg	$60,000 (2)
Joe Cannata	$60,000 (1)
Tyler Gaudet	$60,000 (1)
Evan McEneny	$57,500 (2)
Ben Sexton	$47,500 (1)
MacKenzie Weegar	$47,500 (1)
Ryan Dzingel	$47,500 (1)
Total Farm Players	26
Salary Commitment
Year 2017 : $1,974,000
Year 2018 : $1,205,000
Year 2019 : $420,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,947,333
Year 2018 : $1,187,500
Year 2019 : $420,000
Year 2020 : $0

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $59 - 5,599 - 93.31%
Level 2:	5000 - $32 - 4,472 - 89.45%
Level 3:	2000 - $19 - 1,841 - 92.04%
Level 4:	5000 - $7 - 4,481 - 89.62%
Luxury :	1250 - $124 - 1,184 - 94.70%
Total Capacity :	19250
Team Popularity :	108.00%
Income
Home Games Left	23
Average Attendance - %	17,577 - 91.31%
Average Income per Game	$1,022,980
Year to Date Revenue	$18,413,647
Expense
Pro Players Total Salaries	$63,470,000
Farm Players Total Salaries	$2,376,670
Coaches Total Salaries	$2,150,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$26,804,244
Farm Year To Date Expenses	$1,305,869
Pro Salary Cap To Date	$26,219,174
Farm Salary Cap To Date	$992,437
Estimate
Pro Estimated Season Revenue	$23,528,549
Pro Remaining Season Days	78
Pro Expenses Per Days	$484,104
Pro Estimated Expenses	$37,760,112
Farm Remaining Season Days	78
Farm Expenses Per Days	$23,333
Farm Estimated Expenses	$1,819,974
Estimated Season Expenses	$39,580,086
Estimated Season Salary Cap	$63,164,420
Estimate Under Maximum Salary Cap of $63,500,000	$335,580
Estimate Over Minimum Salary Cap of $41,000,000	$22,164,420
Current Bank Account	$39,669,835
Projected Bank Account	$23,618,298

Pro Players Salaries
Evgeni Malkin	$8,720,000 (2)
Nathan Horton	$8,250,000 (3)
Jay Bouwmeester	$6,250,000 (1)
Blake Wheeler	$4,200,000 (2)
Oliver Ekman-Larsson	$4,000,000 (7)
Jakub Voracek	$4,000,000 (5)
Daniel Girardi	$3,400,000 (1)
Jake Allen	$3,000,000 (5)
Tyler Bozak	$2,800,000 (1)
Leland Irving	$2,500,000 (3)
Tyler Toffoli	$2,500,000 (2)
Brandon Pirri	$2,250,000 (3)
Alexei Emelin	$2,200,000 (1)
Charlie Coyle	$2,000,000 (1)
Cody Hodgson	$1,750,000 (1)
Jamie McBain	$1,750,000 (1)
Nikolaj Ehlers	$1,000,000 (2)
Damon Severson	$950,000 (1)
Stanislav Galiev	$800,000 (1)
Kevin Gravel	$650,000 (1)
Paul LaDue	$500,000 (3)
Total Pro Players	21
Salary Commitment
Year 2017 : $63,470,000
Year 2018 : $42,870,000
Year 2019 : $26,850,000
Year 2020 : $16,500,000
Salary Average Commitment
Year 2017 : $64,681,906
Year 2018 : $43,151,906
Year 2019 : $27,328,572
Year 2020 : $14,261,905
Salary Cap with 1 Way Contract
Year 2017 : $63,470,000
Year 2018 : $40,920,000
Year 2019 : $24,500,000
Year 2020 : $11,000,000

Farm Players Salaries
Chris Bourque	$120,000 (1)
Timo Meier	$100,000 (3)
Borna Rendulic	$100,000 (1)
Samuel Morin	$100,000 (3)
Alexander Wennberg	$100,000 (1)
Brendan Gaunce	$100,000 (1)
Brady Skjei	$100,000 (1)
Josh Jacobs	$95,000 (3)
Dillon Fournier	$95,000 (1)
Ian McCoshen	$95,000 (3)
Tommy Hughes	$93,170 (1)
Chad Nehring	$82,500 (2)
Dalton Prout	$82,500 (2)
Chris Butler	$80,000 (1)
Justin Kea	$80,000 (1)
Dylan DeMelo	$80,000 (3)
Steven Hodges	$80,000 (1)
Derek Grant	$78,000 (1)
Casey DeSmith	$75,500 (2)
Josh Currie	$75,000 (1)
Chris McCarthy	$75,000 (1)
Thomas McCollum	$72,500 (1)
Drew MacIntyre	$72,500 (1)
Nick Paul	$70,000 (2)
Joe Faust	$70,000 (1)
Nick Mattson	$60,000 (3)
Kevin Labanc	$50,000 (3)
Viktor Loov	$47,500 (1)
Julien Nantel	$47,500 (3)
Total Farm Players	29
Salary Commitment
Year 2017 : $2,376,670
Year 2018 : $938,000
Year 2019 : $627,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,374,003
Year 2018 : $938,000
Year 2019 : $627,500
Year 2020 : $0

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $59 - 5,777 - 96.28%
Level 2:	5000 - $32 - 4,673 - 93.47%
Level 3:	2000 - $18 - 1,987 - 99.36%
Level 4:	4000 - $9 - 3,811 - 95.28%
Luxury :	1118 - $129 - 1,042 - 93.20%
Total Capacity :	18118
Team Popularity :	116.00%
Income
Home Games Left	23
Average Attendance - %	17,290 - 95.43%
Average Income per Game	$1,034,242
Year to Date Revenue	$18,616,348
Expense
Pro Players Total Salaries	$60,675,000
Farm Players Total Salaries	$2,130,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,875,009
Farm Year To Date Expenses	$1,161,000
Pro Salary Cap To Date	$25,310,824
Farm Salary Cap To Date	$889,351
Estimate
Pro Estimated Season Revenue	$23,787,556
Pro Remaining Season Days	78
Pro Expenses Per Days	$462,873
Pro Estimated Expenses	$36,104,094
Farm Remaining Season Days	78
Farm Expenses Per Days	$20,746
Farm Estimated Expenses	$1,618,188
Estimated Season Expenses	$37,722,282
Estimated Season Salary Cap	$60,629,146
Estimate Under Maximum Salary Cap of $63,500,000	$2,870,854
Estimate Over Minimum Salary Cap of $41,000,000	$19,629,146
Current Bank Account	$31,453,424
Projected Bank Account	$17,518,698

Pro Players Salaries
Nicklas Backstrom	$7,000,000 (6)
Joe Pavelski	$6,000,000 (4)
Keith Yandle	$5,750,000 (2)
Jiri Hudler	$4,800,000 (1)
Lauri Korpikoski	$4,500,000 (3)
Paul Stastny	$4,250,000 (3)
Jannik Hansen	$4,000,000 (3)
Tyler Ennis	$4,000,000 (3)
Chris Kreider	$3,500,000 (5)
Kevin Shattenkirk	$3,250,000 (2)
Andrej Sekera	$3,200,000 (2)
Sami Vatanen	$2,500,000 (6)
David Savard	$1,600,000 (2)
Louis Domingue	$1,300,000 (3)
Dylan Larkin	$1,000,000 (2)
John Gibson	$1,000,000 (7)
Artturi Lehkonen	$950,000 (3)
Bryan Rust	$800,000 (1)
Oliver Bjorkstrand	$800,000 (2)
Markus Nutivaara	$475,000 (2)
Total Pro Players	20
Salary Commitment
Year 2017 : $60,675,000
Year 2018 : $56,975,000
Year 2019 : $39,450,000
Year 2020 : $24,150,000
Salary Average Commitment
Year 2017 : $61,397,380
Year 2018 : $55,797,380
Year 2019 : $41,030,714
Year 2020 : $22,530,714
Salary Cap with 1 Way Contract
Year 2017 : $60,675,000
Year 2018 : $55,075,000
Year 2019 : $39,000,000
Year 2020 : $20,000,000

Farm Players Salaries
T.J. Hensick	$132,000 (1)
Mark Visentin	$110,000 (1)
Kevin Czuczman	$95,000 (1)
Christian Fischer	$90,000 (2)
Bracken Kearns	$90,000 (1)
Korbinian Holzer	$90,000 (2)
Corban Knight	$87,500 (2)
Casey Nelson	$80,000 (1)
Peter Cehlarik	$80,000 (3)
Carter Rowney	$80,000 (1)
MacKenzie Blackwood	$75,000 (3)
Matt Lorito	$73,000 (1)
Keegan Lowe	$71,500 (1)
Denis Malgin	$70,000 (3)
Ryan Fitzgerald	$70,000 (3)
Danton Heinen	$65,000 (2)
Patrick McNally	$65,000 (2)
Jonny Brodzinski	$65,000 (2)
Nic Dowd	$63,500 (1)
Jackson Houck	$60,000 (2)
Matt Ginn	$60,000 (1)
Ryan Graves	$60,000 (2)
Max Lagace	$60,000 (2)
Hunter Fejes	$50,000 (2)
Chasen Balisy	$50,000 (1)
Kyle Burroughs	$47,500 (3)
Ben Marshall	$47,500 (1)
Christian Djoos	$47,500 (1)
Andreas Johnsson	$47,500 (2)
Zac Larraza	$47,500 (2)
Total Farm Players	30
Salary Commitment
Year 2017 : $2,130,000
Year 2018 : $1,140,000
Year 2019 : $342,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,127,500
Year 2018 : $1,130,000
Year 2019 : $342,500
Year 2020 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $56 - 5,846 - 97.43%
Level 2:	5000 - $28 - 4,889 - 97.78%
Level 3:	2000 - $16 - 2,000 - 100.00%
Level 4:	4400 - $8 - 4,295 - 97.61%
Luxury :	1168 - $124 - 1,155 - 98.90%
Total Capacity :	18568
Team Popularity :	116.00%
Income
Home Games Left	21
Average Attendance - %	18,185 - 97.94%
Average Income per Game	$1,010,450
Year to Date Revenue	$20,209,001
Expense
Pro Players Total Salaries	$58,063,000
Farm Players Total Salaries	$2,917,000
Coaches Total Salaries	$2,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,053,404
Farm Year To Date Expenses	$1,607,008
Pro Salary Cap To Date	$24,259,378
Farm Salary Cap To Date	$1,210,019
Estimate
Pro Estimated Season Revenue	$21,219,451
Pro Remaining Season Days	78
Pro Expenses Per Days	$447,485
Pro Estimated Expenses	$34,903,830
Farm Remaining Season Days	78
Farm Expenses Per Days	$28,858
Farm Estimated Expenses	$2,250,924
Estimated Season Expenses	$37,154,754
Estimated Season Salary Cap	$58,057,246
Estimate Under Maximum Salary Cap of $63,500,000	$5,442,754
Estimate Over Minimum Salary Cap of $41,000,000	$17,057,246
Current Bank Account	$20,351,592
Projected Bank Account	$4,416,289

Pro Players Salaries
Alexander Ovechkin	$7,600,000 (4)
Henrik Zetterberg	$6,500,000 (1)
David Krejci	$6,000,000 (2)
Patrice Bergeron	$5,500,000 (2)
Taylor Hall	$4,850,000 (5)
Brent Burns	$3,750,000 (1)
Gustav Nyquist	$3,250,000 (4)
Nikita Kucherov	$3,250,000 (2)
Jake Muzzin	$3,000,000 (3)
Justin Schultz	$2,000,000 (2)
Jacob Markstrom	$1,990,000 (4)
Vladislav Namestnikov	$1,550,000 (2)
Nino Niederreiter	$1,500,000 (1)
Jori Lehtera	$1,250,000 (1)
Anthony Mantha	$999,000 (3)
Anders Lee	$999,000 (1)
Rasmus Ristolainen	$995,000 (6)
Nikita Zadorov	$980,000 (7)
Matt Murray	$800,000 (1)
Erik Haula	$650,000 (1)
John Klingberg	$650,000 (1)
Total Pro Players	21
Salary Commitment
Year 2017 : $58,063,000
Year 2018 : $45,799,000
Year 2019 : $29,349,000
Year 2020 : $27,350,000
Salary Average Commitment
Year 2017 : $61,584,608
Year 2018 : $45,735,608
Year 2019 : $28,585,608
Year 2020 : $24,711,608
Salary Cap with 1 Way Contract
Year 2017 : $58,063,000
Year 2018 : $41,964,000
Year 2019 : $23,664,000
Year 2020 : $19,665,000

Farm Players Salaries
Nick Spaling	$265,000 (2)
Brandon Kozun	$250,000 (1)
Matt Hunwick	$200,000 (1)
Jhonas Enroth	$180,000 (1)
Andre Benoit	$175,000 (2)
Dale Weise	$175,000 (3)
Matt Hendricks	$155,000 (2)
Antoine Roussel	$145,000 (2)
Nicolas Kerdiles	$125,000 (3)
Codey Goloubef	$102,500 (1)
Aaron Ness	$100,000 (5)
Radek Faksa	$99,000 (2)
Anthony Stolarz	$95,000 (2)
Alex Biega	$87,500 (3)
Colin Greening	$82,500 (1)
Sena Acolatse	$82,500 (2)
Pontus Aberg	$77,500 (1)
Frank Corrado	$77,500 (1)
Ryan White	$72,500 (2)
Daniel Catenacci	$70,000 (1)
Gemel Smith	$68,000 (1)
Adam Tambellini	$67,500 (3)
Tobias Lindberg	$65,000 (2)
Konrad Abeltshauser	$50,000 (1)
Laurent Brossoit	$50,000 (1)
Total Farm Players	25
Salary Commitment
Year 2017 : $2,917,000
Year 2018 : $1,791,500
Year 2019 : $664,000
Year 2020 : $215,000
Salary Average Commitment
Year 2017 : $2,932,917
Year 2018 : $1,799,917
Year 2019 : $635,917
Year 2020 : $175,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $59 - 5,427 - 90.44%
Level 2:	5000 - $31 - 4,944 - 98.87%
Level 3:	4000 - $10 - 2,574 - 64.34%
Level 4:	5000 - $6 - 4,648 - 92.95%
Luxury :	1273 - $113 - 1,198 - 94.07%
Total Capacity :	21273
Team Popularity :	110.00%
Income
Home Games Left	22
Average Attendance - %	18,789 - 88.32%
Average Income per Game	$1,001,373
Year to Date Revenue	$19,026,090
Expense
Pro Players Total Salaries	$53,960,000
Farm Players Total Salaries	$1,854,500
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$22,545,231
Farm Year To Date Expenses	$1,098,092
Pro Salary Cap To Date	$22,022,848
Farm Salary Cap To Date	$763,761
Estimate
Pro Estimated Season Revenue	$22,030,209
Pro Remaining Season Days	78
Pro Expenses Per Days	$412,015
Pro Estimated Expenses	$32,137,170
Farm Remaining Season Days	78
Farm Expenses Per Days	$19,810
Farm Estimated Expenses	$1,545,180
Estimated Season Expenses	$33,682,350
Estimated Season Salary Cap	$53,432,434
Estimate Under Maximum Salary Cap of $63,500,000	$10,067,566
Estimate Over Minimum Salary Cap of $41,000,000	$12,432,434
Current Bank Account	$11,919,023
Projected Bank Account	$266,882

Pro Players Salaries
Max Pacioretty	$7,000,000 (5)
Matthew Lombardi	$6,000,000 (1)
Jussi Jokinen	$5,500,000 (4)
Craig Anderson	$4,270,000 (1)
Peter Mueller	$4,250,000 (2)
Darren Helm	$4,250,000 (4)
Dmitry Kulikov	$4,000,000 (6)
Benoit Pouliot	$2,500,000 (1)
Matt Bartkowski	$2,150,000 (4)
Lars Eller	$1,850,000 (5)
Victor Rask	$1,750,000 (2)
Jonathan Ericsson	$1,500,000 (2)
Jarred Tinordi	$1,250,000 (2)
Eric Gryba	$1,250,000 (2)
Nathan Beaulieu	$1,150,000 (2)
Ryan Murray	$1,150,000 (2)
Richard Bachman	$1,000,000 (2)
Phillip Danault	$890,000 (1)
Jacob De La Rose	$800,000 (1)
Jake Guentzel	$750,000 (2)
Miles Wood	$700,000 (3)
Total Pro Players	21
Salary Commitment
Year 2017 : $53,960,000
Year 2018 : $39,750,000
Year 2019 : $25,700,000
Year 2020 : $24,500,000
Salary Average Commitment
Year 2017 : $52,226,073
Year 2018 : $38,336,073
Year 2019 : $25,103,573
Year 2020 : $24,403,573
Salary Cap with 1 Way Contract
Year 2017 : $53,960,000
Year 2018 : $39,500,000
Year 2019 : $25,450,000
Year 2020 : $24,750,000

Farm Players Salaries
Buddy Robinson	$127,000 (3)
Tyler Kennedy	$123,500 (2)
Andrew Desjardins	$115,000 (1)
Dylan McIlrath	$105,000 (3)
Colby Robak	$105,000 (1)
Mitch Holmberg	$99,000 (1)
Dustin Tokarski	$97,500 (3)
Zachary Fucale	$95,000 (2)
Philip Varone	$95,000 (1)
Eric Tangradi	$90,000 (1)
Anthony DeAngelo	$90,000 (2)
Michael McCarron	$90,000 (2)
Sven Andrighetto	$80,000 (1)
Josiah Didier	$70,000 (3)
Charles Hudon	$65,000 (1)
Clark Seymour	$65,000 (2)
Adam Gilmour	$65,000 (3)
Tim Bozon	$60,000 (2)
Connor Crisp	$60,000 (3)
Dalton Thrower	$60,000 (3)
Jeremy Gregoire	$50,000 (2)
Gus Young	$47,500 (1)
Total Farm Players	22
Salary Commitment
Year 2017 : $1,854,500
Year 2018 : $1,158,000
Year 2019 : $584,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,850,245
Year 2018 : $1,153,745
Year 2019 : $584,500
Year 2020 : $0

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6350 - $60 - 5,663 - 89.18%
Level 2:	5292 - $33 - 4,774 - 90.21%
Level 3:	2117 - $20 - 1,913 - 90.34%
Level 4:	3175 - $13 - 3,005 - 94.64%
Luxury :	1179 - $124 - 1,063 - 90.18%
Total Capacity :	18113
Team Popularity :	112.00%
Income
Home Games Left	24
Average Attendance - %	16,417 - 90.64%
Average Income per Game	$1,035,002
Year to Date Revenue	$17,595,027
Expense
Pro Players Total Salaries	$59,150,000
Farm Players Total Salaries	$2,517,500
Coaches Total Salaries	$2,375,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,192,164
Farm Year To Date Expenses	$1,395,628
Pro Salary Cap To Date	$24,565,300
Farm Salary Cap To Date	$1,029,948
Estimate
Pro Estimated Season Revenue	$24,840,038
Pro Remaining Season Days	78
Pro Expenses Per Days	$452,612
Pro Estimated Expenses	$35,303,736
Farm Remaining Season Days	78
Farm Expenses Per Days	$25,317
Farm Estimated Expenses	$1,974,726
Estimated Season Expenses	$37,278,462
Estimated Season Salary Cap	$58,995,904
Estimate Under Maximum Salary Cap of $63,500,000	$4,504,096
Estimate Over Minimum Salary Cap of $41,000,000	$17,995,904
Current Bank Account	$35,077,138
Projected Bank Account	$22,638,714

Pro Players Salaries
Steven Stamkos	$6,125,000 (8)
Kris Versteeg	$6,000,000 (5)
Marian Hossa	$6,000,000 (3)
Roman Josi	$4,500,000 (3)
Dave Bolland	$4,000,000 (2)
Mikhail Grabovski	$4,000,000 (1)
Jaroslav Halak	$4,000,000 (2)
Ryan Johansen	$3,500,000 (1)
Jack Johnson	$3,500,000 (2)
David Schlemko	$2,500,000 (3)
Filip Forsberg	$2,500,000 (3)
Cal O'Reilly	$2,250,000 (2)
Mark Fayne	$2,200,000 (2)
Thomas Greiss	$1,800,000 (2)
Eric Gelinas	$1,450,000 (1)
John Moore	$1,300,000 (1)
Jacob Josefson	$1,250,000 (2)
Cedric Paquette	$925,000 (2)
Viktor Arvidsson	$700,000 (1)
Zach Hyman	$650,000 (1)
Total Pro Players	20
Salary Commitment
Year 2017 : $59,150,000
Year 2018 : $48,750,000
Year 2019 : $32,725,000
Year 2020 : $14,850,000
Salary Average Commitment
Year 2017 : $59,392,499
Year 2018 : $48,092,499
Year 2019 : $29,911,666
Year 2020 : $13,320,000
Salary Cap with 1 Way Contract
Year 2017 : $59,150,000
Year 2018 : $47,550,000
Year 2019 : $27,625,000
Year 2020 : $12,125,000

Farm Players Salaries
Brooks Orpik	$375,000 (1)
Jeremy Smith	$175,000 (1)
Jimmy Hayes	$175,000 (1)
Taylor Chorney	$147,500 (1)
Yannick Weber	$120,000 (2)
Tyler Pitlick	$112,500 (3)
Martin Frk	$104,500 (2)
Jason Dickinson	$100,000 (3)
Marek Mazanec	$90,000 (2)
Taylor Beck	$85,000 (2)
Andrej Nestrasil	$80,000 (1)
Cody Bass	$80,000 (1)
Harry Zolnierczyk	$80,000 (2)
Mathieu Brodeur	$72,500 (1)
David Kolomatis	$71,500 (1)
Felix Girard	$70,000 (3)
Ryan Hamilton	$70,000 (1)
Kevin Roy	$70,000 (3)
Robbie Russo	$70,000 (3)
Mat Clark	$69,000 (1)
Alex Friesen	$60,000 (2)
Daniel Maggio	$60,000 (2)
Anthony Bitetto	$60,000 (1)
Austin Fyten	$60,000 (2)
Bryce Aneloski	$60,000 (2)
Total Farm Players	25
Salary Commitment
Year 2017 : $2,517,500
Year 2018 : $1,172,000
Year 2019 : $422,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,494,584
Year 2018 : $1,144,500
Year 2019 : $422,500
Year 2020 : $0

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $60 - 5,256 - 87.60%
Level 2:	5000 - $33 - 4,218 - 84.36%
Level 3:	2000 - $19 - 1,838 - 91.88%
Level 4:	3000 - $9 - 3,000 - 100.00%
Luxury :	1625 - $127 - 1,035 - 63.69%
Total Capacity :	17625
Team Popularity :	106.00%
Income
Home Games Left	23
Average Attendance - %	15,346 - 87.07%
Average Income per Game	$965,349
Year to Date Revenue	$17,376,286
Expense
Pro Players Total Salaries	$56,745,000
Farm Players Total Salaries	$2,174,066
Coaches Total Salaries	$2,485,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$24,402,831
Farm Year To Date Expenses	$1,338,999
Pro Salary Cap To Date	$23,796,861
Farm Salary Cap To Date	$906,455
Estimate
Pro Estimated Season Revenue	$22,203,032
Pro Remaining Season Days	78
Pro Expenses Per Days	$434,291
Pro Estimated Expenses	$33,874,698
Farm Remaining Season Days	78
Farm Expenses Per Days	$23,948
Farm Estimated Expenses	$1,867,944
Estimated Season Expenses	$35,742,642
Estimated Season Salary Cap	$56,827,521
Estimate Under Maximum Salary Cap of $63,500,000	$6,672,479
Estimate Over Minimum Salary Cap of $41,000,000	$15,827,521
Current Bank Account	$25,932,379
Projected Bank Account	$12,392,769

Pro Players Salaries
Mike Ribeiro	$7,900,000 (1)
Henrik Lundqvist	$5,400,000 (4)
Ales Hemsky	$5,200,000 (2)
Dustin Brown	$4,100,000 (3)
Trevor Daley	$3,500,000 (2)
Dominic Moore	$3,450,000 (1)
Jonathan Bernier	$3,200,000 (3)
Matt Cullen	$3,000,000 (1)
Marc Methot	$2,950,000 (2)
Patrick Eaves	$2,500,000 (2)
Colin Wilson	$2,500,000 (2)
Andy Greene	$2,400,000 (3)
Jonas Brodin	$2,140,000 (4)
Thomas Hickey	$1,750,000 (1)
Jamie McGinn	$1,700,000 (2)
Patrick Wiercioch	$1,315,000 (1)
Aaron Ekblad	$1,000,000 (7)
Jack Eichel	$1,000,000 (8)
William Nylander	$940,000 (2)
Jimmy Vesey	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 2017 : $56,745,000
Year 2018 : $45,930,000
Year 2019 : $27,690,000
Year 2020 : $15,990,000
Salary Average Commitment
Year 2017 : $63,251,643
Year 2018 : $45,529,143
Year 2019 : $26,425,476
Year 2020 : $14,892,143
Salary Cap with 1 Way Contract
Year 2017 : $56,745,000
Year 2018 : $38,530,000
Year 2019 : $19,240,000
Year 2020 : $9,540,000

Farm Players Salaries
Derek Ryan	$180,000 (2)
Deryk Engelland	$130,000 (1)
Chris Terry	$108,900 (1)
Jesse Puljujarvi	$100,000 (2)
Ryan Pulock	$94,000 (1)
Mirco Mueller	$93,500 (1)
Haydn Fleury	$92,000 (3)
Brandon Manning	$91,000 (1)
Brandon Montour	$90,833 (1)
Vladislav Kamenev	$90,000 (2)
Jakub Vrana	$86,333 (2)
Jon Gillies	$80,000 (1)
J.T. Compher	$80,000 (2)
Brock McGinn	$77,000 (2)
Laurent Dauphin	$77,000 (2)
Brayden Point	$70,000 (2)
Justin Auger	$70,000 (1)
Brian Ferlin	$70,000 (1)
Hudson Fasching	$70,000 (2)
Blake Coleman	$66,000 (1)
Brendan Woods	$65,000 (1)
Ben Thomson	$65,000 (1)
Nathan Paetsch	$60,000 (1)
Adam Vay	$60,000 (1)
John Muse	$60,000 (1)
Ondrej Kase	$47,500 (1)
Total Farm Players	26
Salary Commitment
Year 2017 : $2,174,066
Year 2018 : $922,333
Year 2019 : $92,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,174,066
Year 2018 : $922,333
Year 2019 : $92,000
Year 2020 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $61 - 5,787 - 96.45%
Level 2:	4234 - $32 - 4,230 - 99.91%
Level 3:	2000 - $20 - 1,930 - 96.51%
Level 4:	2561 - $13 - 2,540 - 99.20%
Luxury :	1000 - $137 - 971 - 97.13%
Total Capacity :	15795
Team Popularity :	118.00%
Income
Home Games Left	23
Average Attendance - %	15,459 - 97.87%
Average Income per Game	$995,755
Year to Date Revenue	$17,923,598
Expense
Pro Players Total Salaries	$56,030,000
Farm Players Total Salaries	$1,765,150
Coaches Total Salaries	$2,425,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,237,148
Farm Year To Date Expenses	$1,038,454
Pro Salary Cap To Date	$24,526,716
Farm Salary Cap To Date	$735,474
Estimate
Pro Estimated Season Revenue	$22,902,375
Pro Remaining Season Days	78
Pro Expenses Per Days	$430,821
Pro Estimated Expenses	$33,604,038
Farm Remaining Season Days	78
Farm Expenses Per Days	$18,583
Farm Estimated Expenses	$1,449,474
Estimated Season Expenses	$35,053,512
Estimated Season Salary Cap	$57,141,168
Estimate Under Maximum Salary Cap of $63,500,000	$6,358,832
Estimate Over Minimum Salary Cap of $41,000,000	$16,141,168
Current Bank Account	$32,801,398
Projected Bank Account	$20,650,261

Pro Players Salaries
John Tavares	$6,000,000 (1)
Mikko Koivu	$5,500,000 (3)
R.J. Umberger (Out of Payroll)	$5,250,000 (2)
Braden Holtby	$5,000,000 (4)
Kevin Bieksa	$4,850,000 (2)
David Backes	$4,500,000 (3)
James Wisniewski	$4,250,000 (1)
Matt Niskanen	$4,000,000 (3)
Erik Johnson	$4,000,000 (3)
Reilly Smith	$4,000,000 (2)
François Beauchemin	$3,850,000 (1)
Ondrej Pavelec	$2,000,000 (2)
Jonathan Marchessault	$1,450,000 (3)
Luke Glendening	$1,331,000 (1)
David Pastrnak	$940,000 (1)
Oscar Lindberg	$924,000 (1)
Anthony Duclair	$755,000 (2)
Chris Kunitz	$700,000 (1)
Johnny Gaudreau	$700,000 (1)
Jaccob Slavin	$680,000 (2)
Michael Ferland	$600,000 (1)
Total Pro Players	21
Salary Commitment
Year 2017 : $61,280,000
Year 2018 : $43,935,000
Year 2019 : $26,900,000
Year 2020 : $5,500,000
Salary Average Commitment
Year 2017 : $60,413,333
Year 2018 : $41,908,333
Year 2019 : $25,283,333
Year 2020 : $5,100,000
Salary Cap with 1 Way Contract
Year 2017 : $61,280,000
Year 2018 : $41,985,000
Year 2019 : $24,450,000
Year 2020 : $5,000,000

Farm Players Salaries
Keith Aulie	$125,000 (1)
Christopher DiDomenico	$112,500 (2)
Yohann Auvitu	$100,000 (1)
David Rittich	$100,000 (1)
Markus Hannikainen	$96,250 (1)
Griffin Reinhart	$91,500 (2)
Zac Rinaldo	$90,000 (1)
Cody Kunyk	$82,500 (1)
Ryan Bourque	$81,400 (1)
Anthony Greco	$72,500 (2)
Evan Trupp	$72,500 (1)
Justin Hodgman	$71,000 (1)
Marcus Sorensen	$70,000 (2)
Chris Summers	$66,000 (1)
Nick Luukko	$60,000 (1)
Jaime Sifers	$60,000 (2)
Dennis Robertson	$60,000 (1)
Scott Allen	$60,000 (1)
Matt Carey	$57,500 (1)
Zachary Leslie	$50,000 (3)
Bryan Moore	$41,500 (2)
Sam Brittain	$40,000 (1)
Brandon Whitney	$35,000 (1)
Austen Brassard	$35,000 (1)
Andrew Crescenzi	$35,000 (1)
Total Farm Players	25
Salary Commitment
Year 2017 : $1,765,150
Year 2018 : $498,000
Year 2019 : $50,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,755,150
Year 2018 : $498,000
Year 2019 : $50,000
Year 2020 : $0

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $60 - 5,734 - 95.56%
Level 2:	5000 - $30 - 4,070 - 81.39%
Level 3:	2200 - $15 - 2,198 - 99.92%
Level 4:	4000 - $10 - 3,714 - 92.85%
Luxury :	1000 - $150 - 940 - 94.00%
Total Capacity :	18200
Team Popularity :	114.00%
Income
Home Games Left	21
Average Attendance - %	16,656 - 91.52%
Average Income per Game	$1,032,289
Year to Date Revenue	$20,645,773
Expense
Pro Players Total Salaries	$58,016,666
Farm Players Total Salaries	$1,475,500
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$23,367,417
Farm Year To Date Expenses	$1,029,501
Pro Salary Cap To Date	$22,636,065
Farm Salary Cap To Date	$611,586
Estimate
Pro Estimated Season Revenue	$21,678,062
Pro Remaining Season Days	78
Pro Expenses Per Days	$446,020
Pro Estimated Expenses	$34,789,560
Farm Remaining Season Days	78
Farm Expenses Per Days	$18,474
Farm Estimated Expenses	$1,440,972
Estimated Season Expenses	$36,230,532
Estimated Season Salary Cap	$56,406,945
Estimate Under Maximum Salary Cap of $63,500,000	$7,093,055
Estimate Over Minimum Salary Cap of $41,000,000	$15,406,945
Current Bank Account	$6,060,393
Projected Bank Account	($8,492,077)

Pro Players Salaries
Milan Michalek	$5,750,000 (3)
Mark Giordano	$5,750,000 (3)
Milan Lucic	$5,666,666 (4)
Antoine Vermette	$5,500,000 (2)
Jeff Carter	$5,000,000 (1)
Alex Killorn	$4,500,000 (2)
Martin Jones	$2,650,000 (9)
Roman Polak	$2,650,000 (2)
Anton Stralman	$2,500,000 (2)
Oscar Klefbom	$2,250,000 (5)
Carter Hutton	$2,250,000 (2)
Chris VandeVelde	$2,000,000 (3)
Jason Zucker	$1,750,000 (4)
Zack Smith	$1,700,000 (4)
Brenden Dillon	$1,500,000 (4)
Andreas Martinsen (1 Way Contract)	$1,200,000 (3)
-1 Way Contract Salary Cap :	$1,200,000
Ronalds Kenins	$1,200,000 (2)
Nick Schmaltz	$1,000,000 (3)
Tomas Nosek	$1,000,000 (1)
Cody McLeod	$900,000 (3)
Anton Lindholm	$650,000 (3)
Josh Anderson	$650,000 (2)
Total Pro Players	22
Salary Commitment
Year 2017 : $58,016,666
Year 2018 : $56,416,666
Year 2019 : $37,416,666
Year 2020 : $23,066,666
Salary Average Commitment
Year 2017 : $61,665,278
Year 2018 : $55,990,278
Year 2019 : $36,906,945
Year 2020 : $20,573,611
Salary Cap with 1 Way Contract
Year 2017 : $58,016,666
Year 2018 : $52,016,666
Year 2019 : $32,766,666
Year 2020 : $15,516,666

Farm Players Salaries
Adam Cracknell	$125,000 (3)
Kristers Gudlevskis	$90,000 (2)
Paul Crowder	$88,000 (1)
Johan Alm	$87,500 (1)
Raman Hrabarenka	$82,500 (1)
Michael Blunden	$80,000 (2)
Vaclav Karabacek	$70,000 (3)
Conor Allen	$70,000 (1)
Jacob Graves	$65,000 (3)
Adam Payerl	$65,000 (1)
Jean Dupuy	$65,000 (1)
Matthew Peca	$60,000 (2)
Matt White	$60,000 (1)
MacKenzie Skapski	$60,000 (3)
Kyle Platzer	$55,000 (3)
Matt Finn	$55,000 (2)
Jamie Phillips	$52,500 (3)
Loic Leduc	$50,000 (3)
Tyler Ganly	$50,000 (3)
Reid McNeill	$50,000 (1)
Ryan Olsen	$47,500 (3)
Cameron Darcy	$47,500 (3)
Total Farm Players	22
Salary Commitment
Year 2017 : $1,475,500
Year 2018 : $912,500
Year 2019 : $630,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,461,333
Year 2018 : $908,333
Year 2019 : $625,000
Year 2020 : $0

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $59 - 5,807 - 96.79%
Level 2:	5000 - $31 - 4,982 - 99.65%
Level 3:	2153 - $20 - 2,021 - 93.88%
Level 4:	5000 - $6 - 4,733 - 94.67%
Luxury :	1000 - $133 - 974 - 97.44%
Total Capacity :	19153
Team Popularity :	112.00%
Income
Home Games Left	22
Average Attendance - %	18,518 - 96.69%
Average Income per Game	$1,011,769
Year to Date Revenue	$19,223,602
Expense
Pro Players Total Salaries	$45,200,000
Farm Players Total Salaries	$2,295,000
Coaches Total Salaries	$2,550,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,307,850
Farm Year To Date Expenses	$1,361,817
Pro Salary Cap To Date	$18,576,490
Farm Salary Cap To Date	$1,027,497
Estimate
Pro Estimated Season Revenue	$22,258,908
Pro Remaining Season Days	78
Pro Expenses Per Days	$350,373
Pro Estimated Expenses	$27,329,094
Farm Remaining Season Days	78
Farm Expenses Per Days	$23,097
Farm Estimated Expenses	$1,801,566
Estimated Season Expenses	$29,130,660
Estimated Season Salary Cap	$44,886,904
Estimate Under Maximum Salary Cap of $63,500,000	$18,613,096
Estimate Over Minimum Salary Cap of $41,000,000	$3,886,904
Current Bank Account	$21,533,011
Projected Bank Account	$14,661,259

Pro Players Salaries
Phil Kessel	$8,000,000 (5)
Alex Goligoski	$5,000,000 (1)
Semyon Varlamov	$4,000,000 (2)
T.J. Oshie	$4,000,000 (2)
Luke Schenn	$2,500,000 (2)
Joshua Bailey	$2,400,000 (3)
Andrew MacDonald	$2,250,000 (3)
Jason Demers	$2,000,000 (1)
John Carlson	$2,000,000 (5)
Beau Bennett	$1,500,000 (1)
Jesper Fast (1 Way Contract)	$1,250,000 (3)
Sergey Kalinin	$1,250,000 (3)
Jack Campbell	$1,200,000 (3)
Tim Erixon	$1,150,000 (2)
Gabriel Bourque	$1,100,000 (2)
Pavel Zacha	$1,000,000 (3)
Kevin Hayes	$1,000,000 (1)
Jake Virtanen	$1,000,000 (2)
Frederik Gauthier	$950,000 (3)
Ivan Barbashev	$950,000 (3)
Andreas Athanasiou	$700,000 (1)
Total Pro Players	21
Salary Commitment
Year 2017 : $45,200,000
Year 2018 : $38,350,000
Year 2019 : $24,050,000
Year 2020 : $11,500,000
Salary Average Commitment
Year 2017 : $45,341,667
Year 2018 : $36,016,667
Year 2019 : $23,100,000
Year 2020 : $11,450,000
Salary Cap with 1 Way Contract
Year 2017 : $45,200,000
Year 2018 : $35,000,000
Year 2019 : $21,250,000
Year 2020 : $10,000,000

Farm Players Salaries
Andrew Agozzino	$125,000 (2)
Stefan Elliot	$112,500 (1)
Michael Sgarbossa	$110,000 (2)
Duncan Siemens	$110,000 (3)
Brandon Davidson	$100,000 (3)
Tomas Jurco	$100,000 (2)
Travis Morin	$100,000 (1)
Nicklas Grossman	$100,000 (2)
Jeff Glass	$90,000 (2)
Tanner Glass	$90,000 (1)
Matt Irwin	$90,000 (1)
Cole Schneider	$90,000 (1)
Chris Brown	$90,000 (1)
Nicklas Jensen	$85,000 (1)
Brandon Bollig	$80,000 (2)
Jordan Binnington	$77,500 (1)
Max Reinhart	$75,000 (1)
Paul Carey	$70,000 (2)
Jordin Tootoo	$70,000 (1)
Brenden Kichton	$70,000 (1)
Jimmy Oligny	$70,000 (1)
Sean Zimmerman	$67,500 (1)
Zach Palmquist	$67,500 (1)
Garrett Mitchell	$65,000 (1)
Ashton Sautner	$65,000 (1)
Mark Alt	$65,000 (2)
Nathan Lieuwen	$60,000 (2)
Total Farm Players	27
Salary Commitment
Year 2017 : $2,295,000
Year 2018 : $1,010,000
Year 2019 : $210,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,295,000
Year 2018 : $1,010,000
Year 2019 : $210,000
Year 2020 : $0

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - $62 - 5,610 - 93.50%
Level 2:	5000 - $32 - 4,725 - 94.51%
Level 3:	2319 - $20 - 2,072 - 89.33%
Level 4:	5200 - $8 - 4,468 - 85.93%
Luxury :	1000 - $140 - 974 - 97.40%
Total Capacity :	19519
Team Popularity :	120.00%
Income
Home Games Left	21
Average Attendance - %	17,849 - 91.44%
Average Income per Game	$1,043,444
Year to Date Revenue	$20,868,870
Expense
Pro Players Total Salaries	$61,725,000
Farm Players Total Salaries	$1,839,500
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$26,261,946
Farm Year To Date Expenses	$1,099,803
Pro Salary Cap To Date	$25,551,474
Farm Salary Cap To Date	$765,483
Estimate
Pro Estimated Season Revenue	$21,912,314
Pro Remaining Season Days	78
Pro Expenses Per Days	$473,321
Pro Estimated Expenses	$36,919,038
Farm Remaining Season Days	78
Farm Expenses Per Days	$19,698
Farm Estimated Expenses	$1,536,444
Estimated Season Expenses	$38,455,482
Estimated Season Salary Cap	$61,480,926
Estimate Under Maximum Salary Cap of $63,500,000	$2,019,074
Estimate Over Minimum Salary Cap of $41,000,000	$20,480,926
Current Bank Account	$46,006,340
Projected Bank Account	$29,463,172

Pro Players Salaries
Joe Thornton	$6,500,000 (2)
Zach Parise	$6,000,000 (1)
Thomas Vanek	$6,000,000 (1)
Kyle Okposo	$5,100,000 (5)
P.K. Subban	$5,000,000 (5)
James Reimer	$3,800,000 (3)
Sean Monahan	$3,500,000 (5)
Jared Cowen	$3,000,000 (2)
Michael Del Zotto	$3,000,000 (1)
Cam Atkinson	$2,750,000 (4)
Carl Hagelin	$2,700,000 (1)
Justin Abdelkader	$2,600,000 (2)
Daniel Winnik	$2,000,000 (1)
Ben Scrivens	$2,000,000 (2)
Cam Fowler	$1,850,000 (3)
Nick Holden (1 Way Contract)	$1,500,000 (3)
Patrick Sharp	$1,250,000 (1)
Martin Marincin	$1,175,000 (2)
Marcus Kruger	$1,100,000 (1)
Casey Cizikas	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 2017 : $61,725,000
Year 2018 : $38,900,000
Year 2019 : $28,300,000
Year 2020 : $21,250,000
Salary Average Commitment
Year 2017 : $61,787,024
Year 2018 : $38,962,024
Year 2019 : $25,922,024
Year 2020 : $19,005,357
Salary Cap with 1 Way Contract
Year 2017 : $61,725,000
Year 2018 : $38,775,000
Year 2019 : $23,500,000
Year 2020 : $16,350,000

Farm Players Salaries
Zach Redmond	$99,000 (2)
Patrik Nemeth	$99,000 (3)
Torrey Mitchell	$99,000 (1)
John Quenneville	$95,000 (3)
Ivan Provorov	$95,000 (2)
T.J. Brennan	$92,500 (1)
Danny Kristo	$90,000 (1)
Michael Bournival	$88,000 (2)
Michael Chaput	$88,000 (2)
Matt Frattin	$88,000 (2)
Kalle Kossila	$80,000 (1)
Spencer Martin	$75,000 (2)
Michael Mersch	$70,000 (2)
Justin Holl	$70,000 (1)
Jake Paterson	$70,000 (2)
Wade Megan	$66,000 (3)
Stephon Williams	$65,000 (2)
Greg Carey	$60,000 (1)
Brennan Serville	$60,000 (2)
Stephen MacAulay	$60,000 (1)
Christophe Lalancette	$60,000 (2)
James Melindy	$60,000 (3)
Gabriel Dumont	$60,000 (2)
Christoph Bertschy	$50,000 (2)
Total Farm Players	24
Salary Commitment
Year 2017 : $1,839,500
Year 2018 : $1,288,000
Year 2019 : $320,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,839,500
Year 2018 : $1,288,000
Year 2019 : $320,000
Year 2020 : $0

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $62 - 5,150 - 85.84%
Level 2:	5000 - $33 - 4,365 - 87.30%
Level 3:	1600 - $29 - 1,241 - 77.54%
Level 4:	3732 - $10 - 3,505 - 93.92%
Luxury :	800 - $189 - 713 - 89.12%
Total Capacity :	17132
Team Popularity :	108.00%
Income
Home Games Left	22
Average Attendance - %	14,974 - 87.40%
Average Income per Game	$999,604
Year to Date Revenue	$18,992,483
Expense
Pro Players Total Salaries	$56,760,000
Farm Players Total Salaries	$2,359,000
Coaches Total Salaries	$2,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$24,283,292
Farm Year To Date Expenses	$1,527,942
Pro Salary Cap To Date	$23,698,204
Farm Salary Cap To Date	$984,630
Estimate
Pro Estimated Season Revenue	$21,991,296
Pro Remaining Season Days	78
Pro Expenses Per Days	$434,030
Pro Estimated Expenses	$33,854,340
Farm Remaining Season Days	78
Farm Expenses Per Days	$27,306
Farm Estimated Expenses	$2,129,868
Estimated Season Expenses	$35,984,208
Estimated Season Salary Cap	$56,737,600
Estimate Under Maximum Salary Cap of $63,500,000	$6,762,400
Estimate Over Minimum Salary Cap of $41,000,000	$15,737,600
Current Bank Account	$28,959,845
Projected Bank Account	$14,966,933

Pro Players Salaries
Brooks Laich	$6,900,000 (2)
Alexander Steen	$6,500,000 (3)
P.A. Parenteau	$6,000,000 (3)
Tomas Plekanec	$5,750,000 (2)
Antti Niemi	$5,000,000 (2)
Evgeny Kuznetsov	$4,000,000 (3)
Marc-Edouard Vlasic	$4,000,000 (4)
Ondrej Palat	$3,000,000 (2)
Seth Jones	$2,500,000 (5)
Adam McQuaid	$2,000,000 (1)
Andrew Shaw	$1,500,000 (1)
Marco Scandella	$1,350,000 (2)
Dennis Seidenberg	$1,100,000 (1)
Pierre-Edouard Bellemare	$1,100,000 (2)
Tom Wilson	$1,060,000 (1)
Mathew Dumba	$1,000,000 (1)
Drake Caggiula	$1,000,000 (1)
Philipp Grubauer	$825,000 (1)
Joakim Nordstrom	$800,000 (1)
Tobias Rieder	$700,000 (1)
Michal Rozsival (1 Way Contract)	$675,000 (1)
-1 Way Contract Salary Cap :	$675,000
Total Pro Players	21
Salary Commitment
Year 2017 : $56,760,000
Year 2018 : $44,150,000
Year 2019 : $21,500,000
Year 2020 : $8,000,000
Salary Average Commitment
Year 2017 : $54,671,667
Year 2018 : $44,316,667
Year 2019 : $22,150,000
Year 2020 : $7,300,000
Salary Cap with 1 Way Contract
Year 2017 : $56,760,000
Year 2018 : $46,100,000
Year 2019 : $23,000,000
Year 2020 : $6,500,000

Farm Players Salaries
Karri Ramo	$160,000 (1)
Andrey Makarov	$150,000 (1)
Barclay Goodrow	$110,000 (1)
Matt Nieto	$104,500 (1)
Joel Armia	$100,000 (1)
Shea Theodore	$100,000 (1)
Mark Jankowski	$100,000 (3)
Dean Kukan	$99,000 (1)
Carl Dahlstrom	$95,000 (3)
Michael Latta	$95,000 (2)
Jordan Caron	$92,500 (1)
Grayson Downing	$90,000 (1)
Steve Bernier	$90,000 (1)
Jared Coreau	$88,000 (1)
Oleg Yevenko	$82,500 (1)
Chandler Stephenson	$80,000 (2)
Philip Samuelsson	$80,000 (2)
Dakota Mermis	$77,500 (2)
Liam O'Brien	$75,000 (1)
Garrett Noonan	$70,000 (1)
Devon Toews	$70,000 (3)
Madison Bowey	$70,000 (3)
Alexander Guptill	$70,000 (1)
Yannick Veilleux	$65,000 (1)
Dominik Simon	$50,000 (2)
Jake Dotchin	$50,000 (2)
Colin Jacobs	$45,000 (1)
Total Farm Players	27
Salary Commitment
Year 2017 : $2,359,000
Year 2018 : $777,500
Year 2019 : $335,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,349,000
Year 2018 : $767,500
Year 2019 : $335,000
Year 2020 : $0

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $58 - 5,901 - 98.35%
Level 2:	5000 - $25 - 4,700 - 94.00%
Level 3:	2000 - $18 - 1,944 - 97.19%
Level 4:	3396 - $9 - 3,229 - 95.09%
Luxury :	1100 - $120 - 1,061 - 96.48%
Total Capacity :	17496
Team Popularity :	108.00%
Income
Home Games Left	22
Average Attendance - %	16,836 - 96.23%
Average Income per Game	$990,069
Year to Date Revenue	$18,811,302
Expense
Pro Players Total Salaries	$55,725,000
Farm Players Total Salaries	$2,058,000
Coaches Total Salaries	$2,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$26,118,286
Farm Year To Date Expenses	$1,311,526
Pro Salary Cap To Date	$25,533,213
Farm Salary Cap To Date	$893,603
Estimate
Pro Estimated Season Revenue	$21,781,508
Pro Remaining Season Days	78
Pro Expenses Per Days	$426,306
Pro Estimated Expenses	$33,251,868
Farm Remaining Season Days	78
Farm Expenses Per Days	$22,821
Farm Estimated Expenses	$1,780,038
Estimated Season Expenses	$35,031,906
Estimated Season Salary Cap	$57,970,137
Estimate Under Maximum Salary Cap of $63,500,000	$5,529,863
Estimate Over Minimum Salary Cap of $41,000,000	$16,970,137
Current Bank Account	$15,021,435
Projected Bank Account	$1,771,037

Pro Players Salaries
Patrick Marleau	$7,400,000 (1)
Pekka Rinne	$5,400,000 (1)
Mikael Granlund	$4,850,000 (3)
Bryan Little	$4,550,000 (4)
Johnny Boychuk	$4,000,000 (2)
Christian Ehrhoff	$4,000,000 (1)
Martin Hanzal	$3,000,000 (1)
Zach Bogosian	$2,500,000 (2)
Ryan Nugent-Hopkins	$2,500,000 (1)
Aleksander Barkov	$2,500,000 (3)
Matthew Greene	$2,500,000 (1)
Ben Lovejoy	$2,200,000 (2)
Joel Ward	$2,000,000 (1)
Antti Raanta	$1,350,000 (2)
Dwight King	$1,150,000 (1)
Kevin Fiala	$1,000,000 (2)
Sonny Milano	$1,000,000 (3)
Michal Kempny	$1,000,000 (1)
Darnell Nurse	$1,000,000 (2)
Louis Leblanc	$925,000 (1)
Markus Granlund	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 2017 : $55,725,000
Year 2018 : $25,150,000
Year 2019 : $13,850,000
Year 2020 : $5,000,000
Salary Average Commitment
Year 2017 : $56,136,667
Year 2018 : $24,693,333
Year 2019 : $12,810,000
Year 2020 : $4,710,000
Salary Cap with 1 Way Contract
Year 2017 : $55,725,000
Year 2018 : $24,950,000
Year 2019 : $12,900,000
Year 2020 : $4,550,000

Farm Players Salaries
Josh Jooris	$150,000 (3)
Eric O'Dell	$100,000 (1)
Alex Tuch	$100,000 (3)
Nikolay Goldobin	$95,000 (2)
Jake McCabe	$95,000 (2)
Alexander Nylander	$95,000 (3)
Brett Howden	$95,000 (3)
Devin Shore	$90,000 (2)
Robert Hagg	$90,000 (2)
Ryan Faragher	$83,000 (2)
Brett Bulmer	$80,000 (3)
Dan Spang	$80,000 (1)
Patrick Holland	$77,500 (1)
Aaron Dell	$75,000 (2)
Philippe Cornet	$75,000 (1)
Ben Chiarot	$75,000 (1)
David Warsofsky	$70,000 (2)
Beau Schmitz	$67,500 (1)
Niklas Hansson	$65,000 (3)
Jimmy Lodge	$55,000 (2)
Mason Appleton	$50,000 (3)
Zane McIntyre	$50,000 (1)
Daniel Pribyl	$50,000 (3)
Branden Troock	$50,000 (2)
Ryan Tesink	$50,000 (2)
Brendan O'Donnell	$47,500 (2)
Peter Stoykewych	$47,500 (2)
Total Farm Players	27
Salary Commitment
Year 2017 : $2,058,000
Year 2018 : $1,543,000
Year 2019 : $695,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,042,167
Year 2018 : $1,539,667
Year 2019 : $691,667
Year 2020 : $0

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $55 - 5,932 - 98.87%
Level 2:	5000 - $30 - 4,676 - 93.51%
Level 3:	2100 - $15 - 2,069 - 98.52%
Level 4:	5000 - $10 - 3,779 - 75.58%
Luxury :	1150 - $120 - 1,065 - 92.61%
Total Capacity :	19250
Team Popularity :	108.00%
Income
Home Games Left	23
Average Attendance - %	17,521 - 91.02%
Average Income per Game	$988,026
Year to Date Revenue	$17,784,470
Expense
Pro Players Total Salaries	$44,650,000
Farm Players Total Salaries	$2,211,000
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,827,851
Farm Year To Date Expenses	$1,180,613
Pro Salary Cap To Date	$18,409,946
Farm Salary Cap To Date	$867,181
Estimate
Pro Estimated Season Revenue	$22,724,601
Pro Remaining Season Days	78
Pro Expenses Per Days	$340,672
Pro Estimated Expenses	$26,572,416
Farm Remaining Season Days	78
Farm Expenses Per Days	$22,097
Farm Estimated Expenses	$1,723,566
Estimated Season Expenses	$28,295,982
Estimated Season Salary Cap	$44,400,248
Estimate Under Maximum Salary Cap of $63,500,000	$19,099,752
Estimate Over Minimum Salary Cap of $41,000,000	$3,400,248
Current Bank Account	$29,544,858
Projected Bank Account	$23,973,477

Pro Players Salaries
Jason Spezza	$8,000,000 (4)
Patric Hornqvist	$5,500,000 (4)
Craig Smith	$3,000,000 (3)
Justin Faulk	$3,000,000 (4)
Brandon Saad	$2,750,000 (5)
Robin Lehner	$2,650,000 (4)
Tomas Hertl	$2,250,000 (3)
Brian Boyle	$2,100,000 (2)
Olli Maatta	$2,000,000 (5)
Mark Letestu	$2,000,000 (1)
Andrej Sustr (1 Way Contract)	$1,750,000 (2)
J.T. Miller	$1,500,000 (1)
Conor Sheary (1 Way Contract)	$1,500,000 (1)
Scott Darling	$1,300,000 (3)
Troy Stecher (1 Way Contract)	$1,000,000 (1)
Chris Tierney	$950,000 (1)
Christian Dvorak	$950,000 (3)
Stephen Johns	$950,000 (2)
Vincent Trocheck (Out of Payroll)	$800,000 (1)
Esa Lindell	$800,000 (3)
Tyler Motte	$700,000 (3)
Total Pro Players	21
Salary Commitment
Year 2017 : $45,450,000
Year 2018 : $40,550,000
Year 2019 : $35,700,000
Year 2020 : $23,400,000
Salary Average Commitment
Year 2017 : $47,062,501
Year 2018 : $39,312,501
Year 2019 : $34,262,501
Year 2020 : $24,837,501
Salary Cap with 1 Way Contract
Year 2017 : $45,450,000
Year 2018 : $37,700,000
Year 2019 : $32,900,000
Year 2020 : $23,900,000

Farm Players Salaries
Magnus Paajarvi	$192,500 (1)
Michael Houser	$132,000 (2)
Ryan Murphy	$125,000 (3)
Trevor Murphy	$121,000 (3)
Austin Czarnik	$121,000 (3)
Kyle Baun	$120,000 (2)
Scott Mayfield	$102,000 (2)
Kevin Porter	$100,000 (1)
Kenney Morrison	$100,000 (1)
Colin McDonald	$100,000 (1)
Jayson Megna	$95,000 (1)
Mark Borowiecki	$92,500 (1)
Marek Hrivik	$92,000 (1)
Mark Barberio	$86,250 (1)
Juuse Saros	$80,000 (3)
T.J. Tynan	$80,000 (1)
Hampus Gustafsson	$80,000 (2)
Tyler Randell	$80,000 (2)
Klas Dahlbeck	$74,750 (1)
Erik Gustafsson	$70,000 (2)
Lukas Sedlak	$60,000 (2)
Alexander Broadhurst	$57,000 (2)
Vinnie Hinostroza	$50,000 (1)
Total Farm Players	23
Salary Commitment
Year 2017 : $2,211,000
Year 2018 : $1,148,000
Year 2019 : $447,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,211,000
Year 2018 : $1,148,000
Year 2019 : $447,000
Year 2020 : $0

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. PeteTimes Forum
Level 1:	6000 - $58 - 5,852 - 97.53%
Level 2:	5000 - $31 - 4,916 - 98.33%
Level 3:	2000 - $18 - 1,977 - 98.84%
Level 4:	5200 - $6 - 4,599 - 88.45%
Luxury :	1300 - $105 - 1,235 - 95.03%
Total Capacity :	19500
Team Popularity :	108.00%
Income
Home Games Left	21
Average Attendance - %	18,580 - 95.28%
Average Income per Game	$1,025,514
Year to Date Revenue	$20,510,287
Expense
Pro Players Total Salaries	$61,525,000
Farm Players Total Salaries	$2,285,000
Coaches Total Salaries	$2,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$26,239,184
Farm Year To Date Expenses	$1,264,059
Pro Salary Cap To Date	$25,445,160
Farm Salary Cap To Date	$929,739
Estimate
Pro Estimated Season Revenue	$21,535,801
Pro Remaining Season Days	78
Pro Expenses Per Days	$473,321
Pro Estimated Expenses	$36,919,038
Farm Remaining Season Days	78
Farm Expenses Per Days	$23,022
Farm Estimated Expenses	$1,795,716
Estimated Season Expenses	$38,714,754
Estimated Season Salary Cap	$61,258,236
Estimate Under Maximum Salary Cap of $63,500,000	$2,241,764
Estimate Over Minimum Salary Cap of $41,000,000	$20,258,236
Current Bank Account	$49,866,363
Projected Bank Account	$32,687,410

Pro Players Salaries
Brandon Dubinsky	$7,000,000 (3)
Erik Karlsson	$7,000,000 (7)
Steve Mason	$4,750,000 (3)
Michael Grabner	$4,500,000 (2)
Ryan O'Reilly	$4,000,000 (2)
Nail Yakupov	$4,000,000 (3)
Scott Hartnell	$4,000,000 (1)
Jordie Benn	$4,000,000 (3)
Adam Larsson	$3,250,000 (2)
Brendan Smith	$2,750,000 (4)
Brayden McNabb	$2,500,000 (2)
Peter Holland	$2,250,000 (3)
Alex Stalock	$1,750,000 (2)
Tanner Pearson	$1,375,000 (2)
Josh Manson	$1,375,000 (2)
Alex Chiasson	$1,200,000 (2)
Tom Pyatt	$1,125,000 (2)
Valeri Nichushkin	$1,100,000 (1)
Andre Burakovsky	$1,000,000 (2)
Dmitrij Jaskin	$950,000 (1)
Jared McCann	$900,000 (3)
Clayton Stoner	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 2017 : $61,525,000
Year 2018 : $56,475,000
Year 2019 : $33,650,000
Year 2020 : $10,500,000
Salary Average Commitment
Year 2017 : $62,011,666
Year 2018 : $53,541,666
Year 2019 : $32,191,666
Year 2020 : $10,125,000
Salary Cap with 1 Way Contract
Year 2017 : $61,525,000
Year 2018 : $54,725,000
Year 2019 : $32,650,000
Year 2020 : $9,750,000

Farm Players Salaries
Brad Richardson	$275,000 (1)
Raphael Diaz	$220,000 (1)
Jack Skille	$160,000 (1)
Devante Smith-Pelly	$120,000 (2)
Joe Whitney	$100,000 (2)
Allen York	$100,000 (1)
Cameron Gaunce	$95,000 (2)
Ryan Carpenter	$95,000 (1)
Alexei Marchenko	$90,000 (2)
Jack Dougherty	$90,000 (3)
Adam Comrie	$85,000 (2)
Alex Lyon	$80,000 (3)
Alexandre Grenier	$80,000 (1)
Christopher Gibson	$80,000 (1)
Michael Downing	$80,000 (3)
William Carrier	$75,000 (2)
Cody Sol	$72,500 (2)
Connor Chatham	$70,000 (3)
Olivier Archambault	$70,000 (1)
Darren Archibald	$70,000 (2)
Graham Black	$65,000 (1)
Oskar Sundqvist	$65,000 (3)
Matt DeBlouw	$47,500 (3)
Total Farm Players	23
Salary Commitment
Year 2017 : $2,285,000
Year 2018 : $1,182,500
Year 2019 : $455,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,282,917
Year 2018 : $1,152,917
Year 2019 : $441,667
Year 2020 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - $62 - 5,388 - 89.80%
Level 2:	5000 - $32 - 4,815 - 96.30%
Level 3:	2000 - $22 - 1,719 - 85.94%
Level 4:	4400 - $10 - 3,414 - 77.58%
Luxury :	1419 - $80 - 1,357 - 95.63%
Total Capacity :	18819
Team Popularity :	116.00%
Income
Home Games Left	22
Average Attendance - %	16,692 - 88.70%
Average Income per Game	$996,277
Year to Date Revenue	$18,929,272
Expense
Pro Players Total Salaries	$59,255,000
Farm Players Total Salaries	$1,998,500
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$24,982,321
Farm Year To Date Expenses	$1,252,560
Pro Salary Cap To Date	$24,459,901
Farm Salary Cap To Date	$834,632
Estimate
Pro Estimated Season Revenue	$21,918,104
Pro Remaining Season Days	78
Pro Expenses Per Days	$451,530
Pro Estimated Expenses	$35,219,340
Farm Remaining Season Days	78
Farm Expenses Per Days	$22,377
Farm Estimated Expenses	$1,745,406
Estimated Season Expenses	$36,964,746
Estimated Season Salary Cap	$58,951,579
Estimate Under Maximum Salary Cap of $63,500,000	$4,548,421
Estimate Over Minimum Salary Cap of $41,000,000	$17,951,579
Current Bank Account	$35,746,514
Projected Bank Account	$20,699,872

Pro Players Salaries
Josh Gorges	$5,500,000 (2)
Bobby Ryan	$5,250,000 (3)
Wayne Simmonds	$5,250,000 (6)
James Neal	$5,250,000 (5)
Ryan McDonagh	$4,500,000 (7)
Dustin Byfuglien	$4,500,000 (1)
Frans Nielsen	$4,250,000 (4)
Ben Bishop	$4,250,000 (3)
T.J. Brodie	$2,800,000 (6)
Mark Stone	$2,500,000 (1)
Matt Duchene	$2,250,000 (1)
Adam Henrique	$2,250,000 (1)
Erik Gudbranson	$1,600,000 (2)
Zemgus Girgensons	$1,100,000 (2)
Auston Matthews	$1,000,000 (2)
Ryan Strome	$990,000 (1)
Andrei Vasilevskiy	$990,000 (1)
Alex Petrovic	$950,000 (2)
Scott Laughton	$925,000 (1)
Matt Fraser	$850,000 (1)
Mark Fraser	$850,000 (1)
Drew Shore	$750,000 (2)
Anders Lindback (1 Way Contract)	$700,000 (3)
-1 Way Contract Salary Cap :	$700,000
Total Pro Players	23
Salary Commitment
Year 2017 : $59,255,000
Year 2018 : $44,600,000
Year 2019 : $33,700,000
Year 2020 : $22,000,000
Salary Average Commitment
Year 2017 : $56,593,215
Year 2018 : $41,614,048
Year 2019 : $31,444,048
Year 2020 : $21,844,048
Salary Cap with 1 Way Contract
Year 2017 : $59,255,000
Year 2018 : $43,150,000
Year 2019 : $32,250,000
Year 2020 : $22,050,000

Farm Players Salaries
Richard Clune	$110,000 (1)
James Wright	$99,000 (2)
Travis Sanheim	$98,000 (3)
Denis Gurianov	$97,000 (3)
Landon Ferraro	$94,000 (3)
Jordan Weal	$92,000 (2)
C.J. Motte	$90,000 (1)
Ty Rattie	$87,500 (1)
Valentin Zykov	$87,500 (3)
Andrew Campbell	$86,000 (1)
Nick Jensen	$82,500 (2)
Jonathan Racine	$79,500 (2)
Nick DeSimone	$75,000 (2)
Anton Slepyshev	$74,000 (1)
Jeff Malcolm	$73,000 (1)
Nicholas Baptiste	$70,000 (2)
Andrew MacWilliam	$67,500 (1)
Byron Froese	$66,500 (2)
Seth Griffith	$65,000 (1)
Ken Agostino	$62,500 (1)
Rourke Chartier	$62,000 (3)
Derek Hulak	$60,000 (1)
Eric Roy	$60,000 (3)
Brian Hart	$60,000 (2)
Travis Boyd	$50,000 (2)
Reece Scarlett	$50,000 (1)
Total Farm Players	26
Salary Commitment
Year 2017 : $1,998,500
Year 2018 : $1,173,000
Year 2019 : $498,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,998,500
Year 2018 : $1,173,000
Year 2019 : $498,500
Year 2020 : $0

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Place
Level 1:	6000 - $53 - 5,982 - 99.69%
Level 2:	5000 - $32 - 4,845 - 96.90%
Level 3:	2000 - $19 - 1,966 - 98.30%
Level 4:	4600 - $8 - 4,377 - 95.15%
Luxury :	1030 - $123 - 1,030 - 100.00%
Total Capacity :	18630
Team Popularity :	114.00%
Income
Home Games Left	23
Average Attendance - %	18,199 - 97.69%
Average Income per Game	$986,435
Year to Date Revenue	$17,755,823
Expense
Pro Players Total Salaries	$55,000,000
Farm Players Total Salaries	$2,378,000
Coaches Total Salaries	$2,550,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,835,628
Farm Year To Date Expenses	$1,275,017
Pro Salary Cap To Date	$25,062,492
Farm Salary Cap To Date	$982,473
Estimate
Pro Estimated Season Revenue	$22,687,996
Pro Remaining Season Days	78
Pro Expenses Per Days	$424,254
Pro Estimated Expenses	$33,091,812
Farm Remaining Season Days	78
Farm Expenses Per Days	$22,970
Farm Estimated Expenses	$1,791,660
Estimated Season Expenses	$34,883,472
Estimated Season Salary Cap	$57,077,436
Estimate Under Maximum Salary Cap of $63,500,000	$6,422,564
Estimate Over Minimum Salary Cap of $41,000,000	$16,077,436
Current Bank Account	$22,930,305
Projected Bank Account	$10,734,829

Pro Players Salaries
Mike Cammalleri	$6,000,000 (1)
Paul Martin	$5,500,000 (2)
Valtteri Filppula	$5,000,000 (1)
Fedor Tyutin (Out of Payroll)	$4,800,000 (1)
Troy Brouwer	$4,500,000 (2)
Andrew Cogliano	$4,500,000 (2)
Cory Schneider	$4,000,000 (3)
Derick Brassard	$4,000,000 (2)
Alexander Edler	$4,000,000 (1)
Nick Leddy	$3,000,000 (3)
Jimmy Howard	$2,800,000 (2)
Tomas Tatar	$2,500,000 (4)
Jakob Silfverberg	$2,250,000 (1)
Danny DeKeyser	$2,000,000 (3)
Trevor Lewis	$1,500,000 (2)
Melker Karlsson	$1,300,000 (2)
Rickard Rakell	$1,000,000 (1)
Connor Jones (Out of Payroll)	$825,000 (2)
Ben Hutton	$650,000 (2)
Iiro Pakarinen	$500,000 (1)
Total Pro Players	20
Salary Commitment
Year 2017 : $60,625,000
Year 2018 : $39,775,000
Year 2019 : $16,150,000
Year 2020 : $5,000,000
Salary Average Commitment
Year 2017 : $59,727,500
Year 2018 : $37,929,167
Year 2019 : $13,358,333
Year 2020 : $3,550,000
Salary Cap with 1 Way Contract
Year 2017 : $60,625,000
Year 2018 : $37,075,000
Year 2019 : $11,500,000
Year 2020 : $2,500,000

Farm Players Salaries
Viktor Svedberg	$140,000 (1)
Xavier Ouellet	$130,000 (1)
Jordan Schroeder	$126,500 (1)
J.T. Brown	$126,500 (1)
Nikita Soshnikov	$120,000 (2)
Eetu Laurikainen	$100,000 (2)
Troy Grosenick	$95,000 (2)
Rocco Grimaldi	$90,000 (1)
Jim O'Brien	$82,500 (2)
Jeff Zatkoff	$82,500 (1)
Ryan Carter	$80,000 (1)
Joseph Cramarossa	$80,000 (2)
Sean Backman	$75,000 (1)
Andrew Miller	$75,000 (2)
Josh Robinson	$75,000 (2)
Stu Bickel	$75,000 (1)
Mike Sislo	$75,000 (1)
Dylan Labbe	$70,000 (2)
Ben Harpur	$70,000 (2)
Calle Andersson	$70,000 (2)
Jeff Schultz	$70,000 (2)
Brian Strait	$70,000 (2)
Brett Sutter	$70,000 (2)
Rod Pelley	$70,000 (2)
Garret Ross	$70,000 (2)
Brett Perlini	$65,000 (1)
Max Novak	$65,000 (1)
Tom Nilsson	$60,000 (1)
Total Farm Players	28
Salary Commitment
Year 2017 : $2,378,000
Year 2018 : $1,187,500
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,370,375
Year 2018 : $1,187,500
Year 2019 : $0
Year 2020 : $0

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $57 - 5,974 - 99.56%
Level 2:	5000 - $30 - 4,978 - 99.56%
Level 3:	2000 - $19 - 1,848 - 92.42%
Level 4:	4000 - $9 - 3,853 - 96.32%
Luxury :	1277 - $123 - 1,198 - 93.81%
Total Capacity :	18277
Team Popularity :	108.00%
Income
Home Games Left	21
Average Attendance - %	17,851 - 97.67%
Average Income per Game	$1,055,043
Year to Date Revenue	$21,100,862
Expense
Pro Players Total Salaries	$56,039,000
Farm Players Total Salaries	$1,807,650
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$23,221,078
Farm Year To Date Expenses	$1,110,637
Pro Salary Cap To Date	$22,385,272
Farm Salary Cap To Date	$797,205
Estimate
Pro Estimated Season Revenue	$22,155,905
Pro Remaining Season Days	78
Pro Expenses Per Days	$433,127
Pro Estimated Expenses	$33,783,906
Farm Remaining Season Days	78
Farm Expenses Per Days	$19,087
Farm Estimated Expenses	$1,488,786
Estimated Season Expenses	$35,272,692
Estimated Season Salary Cap	$55,004,950
Estimate Under Maximum Salary Cap of $63,500,000	$8,495,050
Estimate Over Minimum Salary Cap of $41,000,000	$14,004,950
Current Bank Account	$14,625,600
Projected Bank Account	$1,508,813

Pro Players Salaries
Marc-Andre Fleury	$5,500,000 (3)
Dion Phaneuf	$5,350,000 (4)
Jason Garrison	$5,000,000 (2)
Jamie Benn	$5,000,000 (6)
Viktor Stalberg	$4,350,000 (1)
Torey Krug	$4,000,000 (2)
Mason Raymond	$3,750,000 (2)
Jeff Skinner	$3,500,000 (1)
Jordan Eberle	$3,000,000 (1)
Alex Galchenyuk	$2,500,000 (3)
Mike Santorelli	$2,000,000 (1)
Kyle Brodziak	$1,600,000 (3)
Peter Budaj (1 Way Contract)	$1,600,000 (2)
Brian Flynn	$1,350,000 (2)
Ryan Spooner (1 Way Contract)	$1,350,000 (2)
Jay Beagle	$1,250,000 (2)
Ian Cole	$1,150,000 (1)
Mitchell Marner	$1,000,000 (3)
Drew Miller	$1,000,000 (1)
Brian Dumoulin	$989,000 (3)
Adam Pelech	$800,000 (3)
Total Pro Players	21
Salary Commitment
Year 2017 : $56,039,000
Year 2018 : $43,627,000
Year 2019 : $26,550,000
Year 2020 : $12,250,000
Salary Average Commitment
Year 2017 : $55,740,309
Year 2018 : $41,306,976
Year 2019 : $24,701,143
Year 2020 : $11,517,143
Salary Cap with 1 Way Contract
Year 2017 : $56,039,000
Year 2018 : $41,039,000
Year 2019 : $22,739,000
Year 2020 : $10,350,000

Farm Players Salaries
Austin Watson	$130,000 (2)
Marcus Foligno	$95,000 (1)
Mark McNeill	$94,500 (1)
Patrice Cormier	$92,500 (1)
Noel Acciari	$87,500 (3)
Darcy Kuemper	$87,500 (1)
Michal Jordan	$82,500 (1)
Greg Pateryn	$80,000 (2)
Carter Verhaeghe	$80,000 (2)
Mark Pysyk	$75,000 (2)
Mac Bennett	$73,150 (1)
Sam Henley	$72,500 (1)
John McFarland	$72,500 (1)
Charlie Lindgren	$72,500 (1)
Jordan Szwarz	$72,500 (1)
Shane Harper	$70,000 (1)
Nelson Nogier	$65,000 (3)
Dan Renouf	$65,000 (1)
Patrick Sieloff	$65,000 (2)
Daniel Altshuller	$60,000 (3)
Michael Carcone	$60,000 (3)
Scott Kosmachuk	$60,000 (3)
Scott Wilson	$47,500 (1)
Kevin Tansey	$47,500 (2)
Total Farm Players	24
Salary Commitment
Year 2017 : $1,807,650
Year 2018 : $810,000
Year 2019 : $332,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $1,799,317
Year 2018 : $810,000
Year 2019 : $332,500
Year 2020 : $0

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $57 - 5,819 - 96.99%
Level 2:	4000 - $35 - 3,929 - 98.23%
Level 3:	2915 - $16 - 2,354 - 80.77%
Level 4:	1000 - $15 - 1,000 - 100.00%
Luxury :	1100 - $120 - 1,077 - 97.87%
Total Capacity :	15015
Team Popularity :	108.00%
Income
Home Games Left	23
Average Attendance - %	14,180 - 94.44%
Average Income per Game	$980,658
Year to Date Revenue	$17,651,847
Expense
Pro Players Total Salaries	$48,725,000
Farm Players Total Salaries	$2,007,000
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$23,958,595
Farm Year To Date Expenses	$1,147,237
Pro Salary Cap To Date	$23,415,287
Farm Salary Cap To Date	$833,805
Estimate
Pro Estimated Season Revenue	$22,555,138
Pro Remaining Season Days	78
Pro Expenses Per Days	$373,321
Pro Estimated Expenses	$29,119,038
Farm Remaining Season Days	78
Farm Expenses Per Days	$20,575
Farm Estimated Expenses	$1,604,850
Estimated Season Expenses	$30,723,888
Estimated Season Salary Cap	$51,777,569
Estimate Under Maximum Salary Cap of $63,500,000	$11,722,431
Estimate Over Minimum Salary Cap of $41,000,000	$10,777,569
Current Bank Account	$20,289,570
Projected Bank Account	$12,120,820

Pro Players Salaries
Travis Zajac	$6,500,000 (4)
Brent Seabrook (Out of Payroll)	$5,500,000 (4)
Andrew Ladd	$5,000,000 (6)
Brian Elliott	$3,800,000 (2)
Nikolai Kulemin	$3,750,000 (2)
Teddy Purcell	$3,500,000 (1)
Jakub Kindl	$3,250,000 (1)
Cody Franson	$3,250,000 (5)
Ryan Ellis	$2,750,000 (6)
Carl Soderberg	$2,600,000 (1)
Brendan Gallagher	$2,450,000 (2)
Michael Raffl	$2,400,000 (2)
Brock Nelson (Out of Payroll)	$2,250,000 (1)
Calle Jarnkrok	$1,750,000 (2)
Ryan Sproul	$1,500,000 (5)
Cal Clutterbuck	$1,300,000 (2)
Calvin Pickard	$1,100,000 (2)
Sam Reinhart	$1,000,000 (2)
Nate Prosser	$950,000 (1)
Brandon Carlo	$950,000 (3)
Justin Bailey	$925,000 (2)
Total Pro Players	21
Salary Commitment
Year 2017 : $56,475,000
Year 2018 : $45,875,000
Year 2019 : $25,700,000
Year 2020 : $25,000,000
Salary Average Commitment
Year 2017 : $50,847,917
Year 2018 : $38,610,417
Year 2019 : $21,116,667
Year 2020 : $20,166,667
Salary Cap with 1 Way Contract
Year 2017 : $56,475,000
Year 2018 : $43,925,000
Year 2019 : $25,450,000
Year 2020 : $24,500,000

Farm Players Salaries
Malcolm Subban	$99,000 (1)
Stuart Percy	$99,000 (1)
Morgan Klimchuk	$95,000 (3)
Zack Phillips	$95,000 (1)
Landon Bow	$95,000 (3)
Dryden Hunt	$90,000 (3)
Jack Rodewald	$90,000 (3)
Jordan Maletta	$90,000 (3)
Justin Scott	$90,000 (3)
Kyle Criscuolo	$90,000 (1)
Trevor Moore	$90,000 (3)
Hunter Warner	$90,000 (3)
Macoy Erkamps	$90,000 (3)
Tyler Wotherspoon	$89,000 (1)
Brent Regner	$88,000 (1)
Domink Masin	$87,500 (3)
Markus Eisenschmid	$85,000 (3)
Andy Andreoff	$77,000 (1)
Zach Nastasiuk	$70,000 (3)
Adam Helewka	$70,000 (3)
Michael Bunting	$67,500 (2)
Chris Casto	$60,000 (1)
Darren Kramer	$60,000 (2)
Andrew Mangiapane	$50,000 (3)
Total Farm Players	24
Salary Commitment
Year 2017 : $2,007,000
Year 2018 : $1,310,000
Year 2019 : $1,182,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $2,002,000
Year 2018 : $1,306,667
Year 2019 : $1,182,500
Year 2020 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $63,500,000	Over Minimum of $41,000,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$54,095,145	$57,463,762	$6,036,238	$16,463,762	20	27	47
Arizona Coyotes	$21,143,564	$57,100,401	$6,399,599	$16,100,401	21	26	47
Boston Bruins	$39,667,239	$41,019,754	$22,480,246	$19,754	22	24	46
Buffalo Sabres	$28,843,541	$60,516,953	$2,983,047	$19,516,953	21	27	48
Calgary Flames	$33,889,279	$42,953,397	$20,546,603	$1,953,397	20	29	49
Carolina Hurricanes	$50,997,612	$60,178,399	$3,321,601	$19,178,399	21	25	46
Chicago Blackhawks	$17,368,112	$48,646,754	$14,853,246	$7,646,754	20	28	48
Colorado Avalanche	$36,483,898	$62,990,289	$509,711	$21,990,289	20	28	48
Columbus Blue Jackets	$13,929,075	$58,048,161	$5,451,839	$17,048,161	21	25	46
Dallas Stars	$14,270,897	$61,484,676	$2,015,324	$20,484,676	20	25	45
Detroit Red Wings	$22,158,066	$46,786,110	$16,713,890	$5,786,110	21	23	44
Edmonton Oilers	$20,036,707	$42,268,986	$21,231,014	$1,268,986	22	26	48
Florida Panthers	$39,669,835	$63,164,420	$335,580	$22,164,420	21	29	50
Los Angeles Kings	$31,453,424	$60,629,146	$2,870,854	$19,629,146	20	30	50
Minnesota Wild	$20,351,592	$58,057,246	$5,442,754	$17,057,246	21	25	46
Montreal Canadiens	$11,919,023	$53,432,434	$10,067,566	$12,432,434	21	22	43
Nashville Predators	$35,077,138	$58,995,904	$4,504,096	$17,995,904	20	25	45
New Jersey Devils	$25,932,379	$56,827,521	$6,672,479	$15,827,521	20	26	46
New York Islanders	$32,801,398	$57,141,168	$6,358,832	$16,141,168	21	25	46
New York Rangers	$6,060,393	$56,406,945	$7,093,055	$15,406,945	22	22	44
Ottawa Senators	$21,533,011	$44,886,904	$18,613,096	$3,886,904	21	27	48
Philadelphia Flyers	$46,006,340	$61,480,926	$2,019,074	$20,480,926	20	24	44
Pittsburgh Penguins	$28,959,845	$56,737,600	$6,762,400	$15,737,600	21	27	48
San Jose Sharks	$15,021,435	$57,970,137	$5,529,863	$16,970,137	21	27	48
St. Louis Blues	$29,544,858	$44,400,248	$19,099,752	$3,400,248	21	23	44
Tampa Bay Lightning	$49,866,363	$61,258,236	$2,241,764	$20,258,236	22	23	45
Toronto Maple Leafs	$35,746,514	$58,951,579	$4,548,421	$17,951,579	23	26	49
Vancouver Canucks	$22,930,305	$57,077,436	$6,422,564	$16,077,436	20	28	48
Washington Capitals	$14,625,600	$55,004,950	$8,495,050	$14,004,950	21	24	45
Winnipeg Jets	$20,289,570	$51,777,569	$11,722,431	$10,777,569	21	24	45

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 - %