LAAHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 100 $ - 4 524 - 75,40%
Level 2:	5000 - 70 $ - 3 348 - 66,96%
Level 3:	2000 - 47 $ - 1 235 - 61,76%
Level 4:	4000 - 35 $ - 1 999 - 49,98%
Luxury :	1000 - 160 $ - 914 - 91,43%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 511 - 75,57%
Farm Level 2:	1000 - 15 $ - 747 - 74,68%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	12 021 - 66,78%
Average Income per Game	1 501 684 $
Year to Date Revenue	55 562 319 $
Farm
Home Games Left	3
Average Attendance - %	2 258 - 75,27%
Average Income per Game	95 511 $
Year to Date Revenue	3 629 432 $
Expense
Pro Players Total Salaries	73 501 666 $
Farm Players Total Salaries	1 588 083 $
Coaches Total Salaries	1 060 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 362 807 $
Farm Year To Date Expenses	1 478 753 $
Pro Salary Cap To Date	60 225 689 $
Farm Salary Cap To Date	1 478 753 $
Estimate
Pro Estimated Season Revenue	6 006 737 $
Farm Estimated Season Revenue	286 534 $
Pro Remaining Season Days	21
Pro Expenses Per Days	506 814 $
Pro Estimated Expenses	10 643 094 $
Farm Remaining Season Days	14
Farm Expenses Per Days	11 772 $
Farm Estimated Expenses	164 808 $
Estimated Season Expenses	10 807 902 $
Season Salary Cap	73 901 666 $
Estimate Under Maximum Salary Cap of 76 000 000 $	2 098 334 $
Estimate Over Minimum Salary Cap of 55 400 000 $	18 501 666 $
Current Bank Account	35 258 513 $
Projected Bank Account	30 743 882 $

Pro Players Salaries
Johnny Gaudreau	6 750 000 $ (5)
Mark Giordano	6 750 000 $ (4)
Cory Schneider (Out of Payroll)	6 000 000 $ (2)
Aleksander Barkov	5 900 000 $ (5)
Nikita Kucherov	4 766 667 $ (2)
Sean Couturier	4 333 333 $ (4)
Adam Larsson	4 166 666 $ (3)
Mattias Ekholm	3 750 000 $ (4)
Jakob Silfverberg	3 750 000 $ (2)
Mark Stone	3 500 000 $ (1)
Fedor Tyutin	3 450 000 $ (1)
Zack Smith	3 250 000 $ (4)
Damon Severson	3 250 000 $ (5)
Mark Stuart	2 625 000 $ (1)
Patrick Maroon	2 000 000 $ (1)
Sam Bennett	1 950 000 $ (2)
Micheal Ferland	1 750 000 $ (2)
Nikita Tryamkin	1 500 000 $ (1)
Pavel Buchnevich	925 000 $ (2)
Jaccob Slavin	925 000 $ (6)
Mark Jankowski	925 000 $ (1)
Alex Chiasson (Out of Payroll)	660 000 $ (1)
Aaron Dell	625 000 $ (3)
Total Pro Players	23
Salary Commitment
Year 2017 : 73 501 666 $
Year 2018 : 65 408 332 $
Year 2019 : 46 266 665 $
Year 2020 : 40 199 999 $
Salary Average Commitment
Year 2017 : 36 714 333 $
Year 2018 : 25 050 000 $
Year 2019 : 19 875 000 $
Year 2020 : 18 750 000 $
Salary Cap with 1 Way Contract
Year 2017 : 73 501 666 $
Year 2018 : 58 841 666 $
Year 2019 : 39 699 999 $
Year 2020 : 34 908 333 $

Farm Players Salaries
Michael Leighton	150 000 $ (1)
Lauri Korpikoski	110 000 $ (1)
Brendan Lemieux	83 917 $ (2)
Spencer Martin	72 833 $ (1)
Andrew Bodnarchuk	72 500 $ (1)
Yohann Auvitu	70 000 $ (1)
Dmytro Timashov	69 333 $ (2)
Nick Moutrey	69 250 $ (1)
Ryan Kujawinski	69 250 $ (1)
Nick Ebert	69 000 $ (1)
Denis Malgin	69 000 $ (2)
Joseph LaBate	68 000 $ (1)
Jujhar Khaira	67 500 $ (2)
Kevin Czuczman	65 000 $ (1)
Tanner Fritz	65 000 $ (2)
Darren Dietz	65 000 $ (1)
Troy Grosenick	65 000 $ (2)
Dan DeSalvo	60 000 $ (1)
Colton Hargrove	60 000 $ (1)
Michael Joly	60 000 $ (2)
Nick Seeler	57 500 $ (2)
Milan Michalek	50 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 2017 : 1 588 083 $
Year 2018 : 537 250 $
Year 2019 : 0 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 528 361 $
Year 2018 : 550 028 $
Year 2019 : 0 $
Year 2020 : 0 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 100 $ - 4 910 - 81,84%
Level 2:	5000 - 60 $ - 4 671 - 93,43%
Level 3:	2000 - 35 $ - 1 853 - 92,65%
Level 4:	4000 - 20 $ - 3 813 - 95,33%
Luxury :	1000 - 200 $ - 728 - 72,76%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 513 - 75,64%
Farm Level 2:	1000 - 15 $ - 746 - 74,61%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	15 975 - 88,75%
Average Income per Game	1 576 322 $
Year to Date Revenue	56 747 597 $
Farm
Home Games Left	3
Average Attendance - %	2 259 - 75,29%
Average Income per Game	95 565 $
Year to Date Revenue	3 631 487 $
Expense
Pro Players Total Salaries	66 608 962 $
Farm Players Total Salaries	1 880 883 $
Coaches Total Salaries	1 560 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 162 500 $
Pro Year To Date Expenses	59 214 095 $
Farm Year To Date Expenses	1 693 500 $
Pro Salary Cap To Date	58 672 259 $
Farm Salary Cap To Date	1 693 500 $
Estimate
Pro Estimated Season Revenue	7 881 611 $
Farm Estimated Season Revenue	286 696 $
Pro Remaining Season Days	21
Pro Expenses Per Days	463 326 $
Pro Estimated Expenses	9 729 846 $
Farm Remaining Season Days	14
Farm Expenses Per Days	13 863 $
Farm Estimated Expenses	194 082 $
Estimated Season Expenses	9 923 928 $
Season Salary Cap	71 331 462 $
Estimate Under Maximum Salary Cap of 76 000 000 $	4 668 538 $
Estimate Over Minimum Salary Cap of 55 400 000 $	15 931 462 $
Current Bank Account	57 155 777 $
Projected Bank Account	55 400 156 $

Pro Players Salaries
Zach Parise	7 538 462 $ (5)
Henrik Zetterberg	6 083 000 $ (3)
Alexander Steen	5 750 000 $ (4)
Frederik Andersen	5 000 000 $ (4)
Andy Greene	5 000 000 $ (3)
Niklas Hjalmarsson	4 100 000 $ (2)
Carl Hagelin	4 000 000 $ (2)
Andrew Shaw	3 900 000 $ (4)
Eric Staal	3 500 000 $ (2)
Cam Atkinson	3 500 000 $ (1)
Marc Methot	2 900 000 $ (2)
Ryan Ellis	2 500 000 $ (3)
Mike Condon	2 400 000 $ (3)
Chris Kunitz	2 000 000 $ (1)
Vladislav Namestnikov	1 937 500 $ (1)
Brett Connolly	1 500 000 $ (2)
Brandon Davidson	1 450 000 $ (1)
Sven Andrighetto	1 400 000 $ (2)
Yanni Gourde	1 000 000 $ (2)
Derek Forbort	650 000 $ (1)
Tanner Glass	500 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2017 : 66 608 962 $
Year 2018 : 56 571 462 $
Year 2019 : 38 171 462 $
Year 2020 : 22 188 462 $
Salary Average Commitment
Year 2017 : 29 425 962 $
Year 2018 : 24 763 462 $
Year 2019 : 17 463 462 $
Year 2020 : 15 063 462 $
Salary Cap with 1 Way Contract
Year 2017 : 66 608 962 $
Year 2018 : 56 571 462 $
Year 2019 : 38 171 462 $
Year 2020 : 22 188 462 $

Farm Players Salaries
Andrew Hammond	135 000 $ (1)
Linus Arnesson	92 500 $ (1)
Luke Kunin	92 500 $ (3)
Brock McGinn	87 500 $ (2)
Tim Bozon	81 800 $ (1)
Markus Nutivaara	81 750 $ (1)
Dominik Masin	80 833 $ (2)
Adam Tambellini	80 333 $ (1)
Keaton Thompson	79 500 $ (2)
Anton Blidh	78 417 $ (1)
David Rittich	72 500 $ (1)
Michael Chaput	68 750 $ (1)
Mason Geertsen	67 500 $ (2)
Peter Holland	67 500 $ (2)
Andreas Martinsen	67 500 $ (1)
Austin Carroll	67 000 $ (1)
Tyler Bertuzzi	66 167 $ (1)
Alex Broadhurst	66 000 $ (1)
Brett Lernout	65 333 $ (2)
Philip Samuelsson	65 000 $ (1)
Seth Griffith	65 000 $ (1)
Joe Morrow	65 000 $ (1)
Steven Kampfer	65 000 $ (2)
Jarred Tinordi	65 000 $ (1)
Sam Jardine	57 500 $ (2)
Total Farm Players	25
Salary Commitment
Year 2017 : 1 880 883 $
Year 2018 : 663 166 $
Year 2019 : 92 500 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 817 883 $
Year 2018 : 663 166 $
Year 2019 : 92 500 $
Year 2020 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	St.Louis Garden
Level 1:	6000 - 100 $ - 4 917 - 81,95%
Level 2:	5000 - 60 $ - 4 581 - 91,63%
Level 3:	2000 - 40 $ - 1 457 - 72,83%
Level 4:	4000 - 30 $ - 2 395 - 59,88%
Luxury :	1000 - 200 $ - 730 - 73,04%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 492 - 74,58%
Farm Level 2:	1000 - 15 $ - 760 - 75,96%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	14 080 - 78,22%
Average Income per Game	1 553 748 $
Year to Date Revenue	55 934 929 $
Farm
Home Games Left	4
Average Attendance - %	2 251 - 75,04%
Average Income per Game	94 764 $
Year to Date Revenue	3 506 274 $
Expense
Pro Players Total Salaries	52 217 166 $
Farm Players Total Salaries	1 975 033 $
Coaches Total Salaries	660 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 175 000 $
Pro Year To Date Expenses	49 797 838 $
Farm Year To Date Expenses	1 412 242 $
Pro Salary Cap To Date	49 797 838 $
Farm Salary Cap To Date	1 412 242 $
Estimate
Pro Estimated Season Revenue	7 768 740 $
Farm Estimated Season Revenue	379 057 $
Pro Remaining Season Days	21
Pro Expenses Per Days	359 300 $
Pro Estimated Expenses	7 545 300 $
Farm Remaining Season Days	14
Farm Expenses Per Days	14 536 $
Farm Estimated Expenses	203 504 $
Estimated Season Expenses	7 748 804 $
Season Salary Cap	58 052 166 $
Estimate Under Maximum Salary Cap of 76 000 000 $	17 947 834 $
Estimate Over Minimum Salary Cap of 55 400 000 $	2 652 166 $
Current Bank Account	48 373 034 $
Projected Bank Account	48 772 027 $

Pro Players Salaries
John Mitchell	15 000 000 $ (1)
Jori Lehtera	4 700 000 $ (2)
Clarke MacArthur	4 650 000 $ (3)
Cody Eakin (Out of Payroll)	3 850 000 $ (3)
Simon Despres (Out of Payroll)	3 700 000 $ (4)
Mark Fayne	3 625 000 $ (1)
Jamie McGinn	3 333 333 $ (2)
Brenden Dillon	3 270 000 $ (2)
Trevor Daley	3 178 000 $ (3)
Marcus Kruger (Out of Payroll)	3 083 333 $ (2)
Matt Martin (Out of Payroll)	2 500 000 $ (3)
David Schlemko	2 100 000 $ (3)
Melker Karlsson (Out of Payroll)	2 000 000 $ (3)
Nate Thompson	1 650 000 $ (2)
Alexey Marchenko	1 450 000 $ (1)
Ryan Reaves	1 125 000 $ (1)
Calvin Pickard (Out of Payroll)	1 000 000 $ (1)
Taylor Chorney	800 000 $ (1)
Rene Bourque	715 000 $ (1)
Jordan Oesterle	650 000 $ (2)
Kevin Porter	650 000 $ (2)
Julian Melchiori	625 000 $ (1)
Tom McCollum	612 500 $ (1)
Total Pro Players	23
Salary Commitment
Year 2017 : 64 267 166 $
Year 2018 : 39 314 666 $
Year 2019 : 21 978 000 $
Year 2020 : 3 700 000 $
Salary Average Commitment
Year 2017 : 26 702 167 $
Year 2018 : 17 528 000 $
Year 2019 : 8 878 000 $
Year 2020 : 3 700 000 $
Salary Cap with 1 Way Contract
Year 2017 : 64 267 166 $
Year 2018 : 39 314 666 $
Year 2019 : 21 978 000 $
Year 2020 : 3 700 000 $

Farm Players Salaries
Gabriel Dumont	165 000 $ (2)
Curtis Lazar	95 000 $ (2)
Michael Paliotta	92 500 $ (1)
Kevin Roy	92 500 $ (1)
Kasimir Kaskisuo	92 500 $ (1)
Cole Cassels	90 500 $ (2)
Zach Sanford	87 500 $ (2)
Griffin Reinhart	80 000 $ (2)
Viktor Svedberg	75 000 $ (1)
Valentin Zykov	70 500 $ (1)
Dominik Simon	69 250 $ (1)
Tyrell Goulbourne	67 750 $ (1)
Michael Carcone	67 500 $ (2)
Ashton Sautner	67 500 $ (1)
Daniel Audette	66 833 $ (2)
Matthew Peca	66 700 $ (1)
Max McCormick	65 000 $ (2)
Cameron Schilling	65 000 $ (1)
Jordan Szwarz	65 000 $ (1)
Marek Hrivik	65 000 $ (1)
Jordan Schroeder	65 000 $ (2)
Kevin Gravel	65 000 $ (1)
Ken Appleby	63 500 $ (1)
Ryan Sproul	62 500 $ (1)
Scott Mayfield	62 500 $ (6)
Aaron Palushaj	50 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 2017 : 1 975 033 $
Year 2018 : 922 333 $
Year 2019 : 140 000 $
Year 2020 : 140 000 $
Salary Average Commitment
Year 2017 : 1 947 033 $
Year 2018 : 829 833 $
Year 2019 : 50 000 $
Year 2020 : 50 000 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Boston Garden
Level 1:	6000 - 100 $ - 4 916 - 81,93%
Level 2:	5000 - 60 $ - 4 856 - 97,12%
Level 3:	2000 - 35 $ - 1 928 - 96,41%
Level 4:	4000 - 20 $ - 3 898 - 97,45%
Luxury :	1000 - 200 $ - 761 - 76,05%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 519 - 75,93%
Farm Level 2:	1000 - 15 $ - 759 - 75,91%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	16 358 - 90,88%
Average Income per Game	1 609 897 $
Year to Date Revenue	57 956 293 $
Farm
Home Games Left	4
Average Attendance - %	2 278 - 75,92%
Average Income per Game	96 162 $
Year to Date Revenue	3 558 000 $
Expense
Pro Players Total Salaries	74 909 333 $
Farm Players Total Salaries	1 878 000 $
Coaches Total Salaries	815 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 814 985 $
Farm Year To Date Expenses	2 110 420 $
Pro Salary Cap To Date	62 814 985 $
Farm Salary Cap To Date	2 110 420 $
Estimate
Pro Estimated Season Revenue	8 049 485 $
Farm Estimated Season Revenue	384 649 $
Pro Remaining Season Days	21
Pro Expenses Per Days	514 689 $
Pro Estimated Expenses	10 808 469 $
Farm Remaining Season Days	14
Farm Expenses Per Days	13 879 $
Farm Estimated Expenses	194 306 $
Estimated Season Expenses	11 002 775 $
Season Salary Cap	75 724 333 $
Estimate Under Maximum Salary Cap of 76 000 000 $	275 667 $
Estimate Over Minimum Salary Cap of 55 400 000 $	20 324 333 $
Current Bank Account	9 043 343 $
Projected Bank Account	6 474 702 $

Pro Players Salaries
Patrice Bergeron	6 500 000 $ (1)
Sean Monahan	6 375 000 $ (4)
Kyle Okposo	6 000 000 $ (4)
Travis Zajac	5 750 000 $ (1)
Marc Staal	5 700 000 $ (3)
Jason Pominville	5 600 000 $ (2)
Derick Brassard	5 000 000 $ (2)
Ryan McDonagh	4 650 000 $ (1)
Jason Demers	4 500 000 $ (4)
Alex Killorn	4 450 000 $ (4)
Nikolay Kulemin	4 187 500 $ (1)
Cam Talbot	4 166 000 $ (2)
Matt Stajan	3 125 000 $ (1)
Zemgus Girgensons	1 600 000 $ (2)
Xavier Ouellet	1 250 000 $ (2)
Joel Edmundson	1 050 000 $ (1)
David Desharnais	1 000 000 $ (1)
Jakob Chychrun	925 000 $ (2)
Alexander Burmistrov	900 000 $ (1)
Anthony Mantha	863 333 $ (1)
Juuse Saros	692 500 $ (1)
Tom Kuhnhackl	625 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2017 : 74 909 333 $
Year 2018 : 45 566 000 $
Year 2019 : 27 025 000 $
Year 2020 : 21 325 000 $
Salary Average Commitment
Year 2017 : 16 236 277 $
Year 2018 : 10 866 000 $
Year 2019 : 1 925 000 $
Year 2020 : 1 925 000 $
Salary Cap with 1 Way Contract
Year 2017 : 74 909 333 $
Year 2018 : 45 566 000 $
Year 2019 : 27 025 000 $
Year 2020 : 21 325 000 $

Farm Players Salaries
Anthony Duclair	120 000 $ (1)
Matt Benning	92 500 $ (1)
Nolan Patrick	92 500 $ (3)
Anthony Beauvillier	89 417 $ (2)
Jonas Gustavsson	88 000 $ (1)
Chris Wideman	80 000 $ (1)
Gabriel Gagne	74 250 $ (2)
John Gilmour	74 250 $ (1)
Anthony Richard	68 833 $ (3)
Dominic Turgeon	68 667 $ (2)
Samuel Blais	67 333 $ (2)
Zack Mitchell	66 000 $ (1)
Wade Megan	65 000 $ (1)
Kristers Gudlevskis (Out of Payroll)	65 000 $ (1)
Eric Gelinas	65 000 $ (1)
Jordan Caron	65 000 $ (1)
Andrew Crescenzi	65 000 $ (1)
Ben Street	65 000 $ (1)
Conor Allen	62 500 $ (1)
Freddie Hamilton	61 250 $ (1)
Kent Simpson	60 000 $ (1)
Jimmy Oligny	60 000 $ (1)
Shawn Ouellette-St. Amant	57 500 $ (2)
Ryan Bourque	55 000 $ (1)
Austen Brassard	50 000 $ (1)
Julien Brouillette	50 000 $ (1)
Kane Lafranchise	50 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 2017 : 1 878 000 $
Year 2018 : 518 500 $
Year 2019 : 161 333 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 842 000 $
Year 2018 : 518 500 $
Year 2019 : 161 333 $
Year 2020 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centurions Coliseum
Level 1:	6000 - 179 $ - 2 599 - 43,32%
Level 2:	5000 - 89 $ - 2 764 - 55,28%
Level 3:	2000 - 59 $ - 1 005 - 50,24%
Level 4:	4000 - 49 $ - 1 602 - 40,05%
Luxury :	1000 - 203 $ - 734 - 73,40%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 45 $ - 1 518 - 75,91%
Farm Level 2:	1000 - 30 $ - 746 - 74,64%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	8 704 - 48,35%
Average Income per Game	1 487 020 $
Year to Date Revenue	53 532 716 $
Farm
Home Games Left	3
Average Attendance - %	2 265 - 75,49%
Average Income per Game	135 156 $
Year to Date Revenue	5 135 941 $
Expense
Pro Players Total Salaries	74 699 166 $
Farm Players Total Salaries	2 078 057 $
Coaches Total Salaries	1 007 500 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 070 505 $
Farm Year To Date Expenses	2 001 727 $
Pro Salary Cap To Date	62 070 505 $
Farm Salary Cap To Date	2 001 727 $
Estimate
Pro Estimated Season Revenue	7 435 099 $
Farm Estimated Season Revenue	405 469 $
Pro Remaining Season Days	21
Pro Expenses Per Days	514 518 $
Pro Estimated Expenses	10 804 878 $
Farm Remaining Season Days	14
Farm Expenses Per Days	15 361 $
Farm Estimated Expenses	215 054 $
Estimated Season Expenses	11 019 932 $
Season Salary Cap	75 706 666 $
Estimate Under Maximum Salary Cap of 76 000 000 $	293 334 $
Estimate Over Minimum Salary Cap of 55 400 000 $	20 306 666 $
Current Bank Account	31 260 115 $
Projected Bank Account	28 080 751 $

Pro Players Salaries
Brent Seabrook	6 875 000 $ (3)
Patrick Marleau	6 250 000 $ (3)
Nino Niederreiter	5 250 000 $ (4)
Reilly Smith	5 000 000 $ (3)
Bryan Little	4 700 000 $ (5)
Chris Kreider	4 625 000 $ (3)
Max Pacioretty	4 500 000 $ (2)
Francois Beauchemin	4 500 000 $ (1)
Jussi Jokinen	4 000 000 $ (1)
Robin Lehner	4 000 000 $ (1)
Jake Muzzin	4 000 000 $ (3)
Alexei Emelin	3 900 000 $ (1)
Calvin de Haan	3 300 000 $ (1)
Brian Elliott	2 750 000 $ (2)
Ryan Strome	2 450 000 $ (1)
Antoine Roussel	2 000 000 $ (1)
Sven Baertschi	1 850 000 $ (1)
Andreas Athanasiou	1 387 500 $ (1)
Mitchell Marner	894 167 $ (2)
MATHEW BARZAL	863 333 $ (3)
Brett Pesce	809 166 $ (5)
Steve Ott	795 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2017 : 74 699 166 $
Year 2018 : 50 324 166 $
Year 2019 : 42 179 999 $
Year 2020 : 14 566 666 $
Salary Average Commitment
Year 2017 : 41 930 833 $
Year 2018 : 27 341 666 $
Year 2019 : 19 197 499 $
Year 2020 : 10 759 166 $
Salary Cap with 1 Way Contract
Year 2017 : 74 699 166 $
Year 2018 : 46 516 666 $
Year 2019 : 38 372 499 $
Year 2020 : 10 759 166 $

Farm Players Salaries
Jordan Weal	175 000 $ (2)
Brandon DeFazio	129 557 $ (1)
Jason Akeson	100 000 $ (1)
Jayce Hawryluk	92 500 $ (2)
Alexander Nylander	89 417 $ (3)
Adam Erne	87 417 $ (1)
Anthony DeAngelo	86 333 $ (2)
Nick Jensen	81 250 $ (2)
Luc Snuggerud	76 750 $ (3)
Laurent Brossoit	75 000 $ (1)
Jean-Francois Berube	75 000 $ (2)
Alexandre Grenier	72 500 $ (1)
Taylor Beck	71 500 $ (1)
Teemu Pulkkinen	70 000 $ (1)
Landon Bow	69 750 $ (2)
Tyler Lewington	66 500 $ (1)
Lars Johansson (Out of Payroll)	66 000 $ (1)
Kyle Criscuolo	65 000 $ (2)
Tim Erixon	65 000 $ (1)
Chris Butler	65 000 $ (2)
Casey Nelson	65 000 $ (1)
Jeremy Gregoire	63 333 $ (1)
Tomas Nosek	61 250 $ (1)
Jan Mandat	60 000 $ (2)
Stuart Percy	60 000 $ (1)
Henri Ikonen	55 000 $ (1)
Bryan Bickell	50 000 $ (1)
Carter Rowney	50 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 2017 : 2 144 057 $
Year 2018 : 986 000 $
Year 2019 : 166 167 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 2 094 585 $
Year 2018 : 986 000 $
Year 2019 : 166 167 $
Year 2020 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Green men Ice Stadium
Level 1:	6000 - 95 $ - 5 732 - 95,53%
Level 2:	5000 - 55 $ - 4 745 - 94,91%
Level 3:	2000 - 30 $ - 1 942 - 97,10%
Level 4:	4000 - 20 $ - 3 847 - 96,17%
Luxury :	1000 - 175 $ - 953 - 95,33%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 559 - 77,97%
Farm Level 2:	1000 - 15 $ - 765 - 76,49%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	17 219 - 95,66%
Average Income per Game	1 650 195 $
Year to Date Revenue	57 756 827 $
Farm
Home Games Left	4
Average Attendance - %	2 324 - 77,48%
Average Income per Game	98 419 $
Year to Date Revenue	3 641 521 $
Expense
Pro Players Total Salaries	70 451 001 $
Farm Players Total Salaries	2 303 542 $
Coaches Total Salaries	1 309 675 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 925 780 $
Farm Year To Date Expenses	2 320 754 $
Pro Salary Cap To Date	61 925 780 $
Farm Salary Cap To Date	2 230 785 $
Estimate
Pro Estimated Season Revenue	9 901 170 $
Farm Estimated Season Revenue	393 678 $
Pro Remaining Season Days	21
Pro Expenses Per Days	487 760 $
Pro Estimated Expenses	10 242 960 $
Farm Remaining Season Days	14
Farm Expenses Per Days	16 882 $
Farm Estimated Expenses	236 348 $
Estimated Season Expenses	10 479 308 $
Season Salary Cap	71 760 676 $
Estimate Under Maximum Salary Cap of 76 000 000 $	4 239 324 $
Estimate Over Minimum Salary Cap of 55 400 000 $	16 360 676 $
Current Bank Account	20 435 906 $
Projected Bank Account	20 251 446 $

Pro Players Salaries
Ryan Getzlaf	8 250 000 $ (1)
Erik Johnson	6 000 000 $ (3)
Blake Wheeler	5 600 000 $ (1)
Mika Zibanejad	5 350 000 $ (5)
Ben Bishop	4 916 667 $ (5)
Gustav Nyquist	4 750 000 $ (2)
Brandon Sutter	4 375 000 $ (3)
James van Riemsdyk	4 250 000 $ (1)
Oscar Klefbom	4 166 667 $ (4)
Dan Hamhuis	3 750 000 $ (1)
Johnny Oduya	2 250 000 $ (1)
Matt Calvert	2 200 000 $ (1)
Thomas Hickey	2 200 000 $ (1)
Alex Petrovic	1 850 000 $ (1)
Jordan Martinook	1 800 000 $ (2)
Pierre-Edouard Bellemare	1 450 000 $ (2)
Derek Ryan	1 425 000 $ (1)
Tom Pyatt	1 100 000 $ (2)
Peter Budaj	1 025 000 $ (2)
Mark Streit	1 000 000 $ (1)
Alex Tuch	925 000 $ (2)
Charles McAvoy	917 667 $ (2)
Eric Gryba	900 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 2017 : 70 451 001 $
Year 2018 : 37 676 001 $
Year 2019 : 24 808 334 $
Year 2020 : 14 433 334 $
Salary Average Commitment
Year 2017 : 25 909 334 $
Year 2018 : 19 384 334 $
Year 2019 : 11 266 667 $
Year 2020 : 10 766 667 $
Salary Cap with 1 Way Contract
Year 2017 : 70 451 001 $
Year 2018 : 37 676 001 $
Year 2019 : 24 808 334 $
Year 2020 : 14 433 334 $

Farm Players Salaries
Matt Beleskey	380 000 $ (3)
Ryan Craig (Out of Payroll)	100 000 $ (1)
Justin Fontaine	100 000 $ (2)
Tim Kennedy	100 000 $ (1)
Chris Neil	100 000 $ (1)
Derek Dorsett	100 000 $ (1)
Nate Guenin (Out of Payroll)	100 000 $ (1)
Adam Pardy (Out of Payroll)	100 000 $ (1)
Ryan Garbutt	100 000 $ (1)
Daniel Pribyl	92 500 $ (1)
Jason Dickinson	89 417 $ (1)
Denis Gurianov	89 417 $ (3)
Samuel Morin	86 333 $ (1)
Matt Grzelcyk	85 875 $ (1)
Thomas Schemitsch	71 750 $ (2)
Brandon Tanev	70 000 $ (1)
Jordan Binnington	66 000 $ (1)
Ryan Hamilton	66 000 $ (1)
Felix Girard	65 000 $ (1)
Christopher Gibson (Out of Payroll)	65 000 $ (1)
Jyrki Jokipakka	65 000 $ (1)
Grayson Downing (Out of Payroll)	65 000 $ (1)
Brian Lashoff	65 000 $ (1)
Matt Lorito	63 750 $ (1)
Brandon Gormley	62 500 $ (1)
Ben Sexton	60 000 $ (1)
Reece Scarlett	60 000 $ (1)
Matt Frattin	50 000 $ (1)
Jake Chelios	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 2017 : 2 568 542 $
Year 2018 : 641 167 $
Year 2019 : 469 417 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 2 138 542 $
Year 2018 : 261 167 $
Year 2019 : 89 417 $
Year 2020 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Washington Arena
Level 1:	6000 - 100 $ - 4 944 - 82,40%
Level 2:	5000 - 70 $ - 3 476 - 69,53%
Level 3:	2000 - 42 $ - 1 425 - 71,25%
Level 4:	4000 - 25 $ - 2 931 - 73,26%
Luxury :	1000 - 195 $ - 770 - 77,01%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 485 - 74,23%
Farm Level 2:	1000 - 15 $ - 746 - 74,64%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	13 546 - 75,25%
Average Income per Game	1 521 309 $
Year to Date Revenue	54 767 119 $
Farm
Home Games Left	3
Average Attendance - %	2 231 - 74,36%
Average Income per Game	94 098 $
Year to Date Revenue	3 575 723 $
Expense
Pro Players Total Salaries	67 402 024 $
Farm Players Total Salaries	1 553 500 $
Coaches Total Salaries	720 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	59 843 446 $
Farm Year To Date Expenses	1 428 541 $
Pro Salary Cap To Date	59 843 446 $
Farm Salary Cap To Date	1 428 541 $
Estimate
Pro Estimated Season Revenue	7 606 544 $
Farm Estimated Season Revenue	282 294 $
Pro Remaining Season Days	21
Pro Expenses Per Days	463 007 $
Pro Estimated Expenses	9 723 147 $
Farm Remaining Season Days	14
Farm Expenses Per Days	11 525 $
Farm Estimated Expenses	161 350 $
Estimated Season Expenses	9 884 497 $
Season Salary Cap	68 122 024 $
Estimate Under Maximum Salary Cap of 76 000 000 $	7 877 976 $
Estimate Over Minimum Salary Cap of 55 400 000 $	12 722 024 $
Current Bank Account	14 695 623 $
Projected Bank Account	12 699 964 $

Pro Players Salaries
Claude Giroux	8 275 000 $ (2)
Jonathan Quick	5 800 000 $ (1)
Oliver Ekman-Larsson	5 500 000 $ (1)
Ondrej Palat	5 300 000 $ (5)
Zach Bogosian	5 142 857 $ (1)
Valtteri Filppula	5 000 000 $ (1)
Anton Stralman	4 500 000 $ (2)
Brendan Smith	4 350 000 $ (4)
Darren Helm	3 850 000 $ (4)
Josh Bailey	3 300 000 $ (1)
Brock Nelson	2 500 000 $ (1)
Jason Chimera	2 250 000 $ (1)
Ian Cole	2 100 000 $ (1)
Riley Sheahan	2 075 000 $ (1)
Ben Chiarot	1 400 000 $ (2)
Antti Raanta	1 000 000 $ (1)
Anders Bjork	925 000 $ (3)
Nick Shore	925 000 $ (1)
Brady Skjei	925 000 $ (1)
Scottie Upshall	800 000 $ (1)
Drew Miller	750 000 $ (2)
Jake Guentzel	734 167 $ (2)
Total Pro Players	22
Salary Commitment
Year 2017 : 67 402 024 $
Year 2018 : 30 084 167 $
Year 2019 : 14 425 000 $
Year 2020 : 13 500 000 $
Salary Average Commitment
Year 2017 : 23 624 167 $
Year 2018 : 14 459 167 $
Year 2019 : 10 575 000 $
Year 2020 : 9 650 000 $
Salary Cap with 1 Way Contract
Year 2017 : 67 402 024 $
Year 2018 : 30 084 167 $
Year 2019 : 14 425 000 $
Year 2020 : 13 500 000 $

Farm Players Salaries
Joakim Nordstrom	127 500 $ (1)
Kevin Connauton	100 000 $ (1)
Tyler Pitlick	100 000 $ (3)
Nick Ellis	92 500 $ (1)
Julius Honka	86 333 $ (2)
Mike Downing	82 000 $ (2)
Phillip Di Guiseppe	72 000 $ (1)
Alex Grant	70 000 $ (1)
Curtis McKenzie	70 000 $ (1)
Chris Thorburn	70 000 $ (2)
Sergei Boikov	68 167 $ (2)
Derek Grant	65 000 $ (1)
Adam Wilcox	65 000 $ (1)
Jean-Sebastien Dea	65 000 $ (1)
Kevin Rooney	65 000 $ (1)
Tye McGinn (Out of Payroll)	65 000 $ (1)
Joe Cannata	65 000 $ (1)
Seth Helgeson	65 000 $ (1)
Sam Henley	60 000 $ (1)
Nick Sorensen (Out of Payroll)	60 000 $ (1)
Ahti Oksanen	57 500 $ (1)
Kevin Tansey	57 500 $ (1)
Mark Olver	50 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 2017 : 1 678 500 $
Year 2018 : 406 500 $
Year 2019 : 100 000 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 502 445 $
Year 2018 : 397 945 $
Year 2019 : 100 000 $
Year 2020 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hellgates Center
Level 1:	6000 - 100 $ - 4 768 - 79,47%
Level 2:	5000 - 60 $ - 4 702 - 94,04%
Level 3:	2000 - 35 $ - 1 917 - 95,85%
Level 4:	4000 - 20 $ - 3 820 - 95,49%
Luxury :	1000 - 200 $ - 740 - 74,03%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 507 - 75,34%
Farm Level 2:	1000 - 15 $ - 760 - 76,01%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	15 947 - 88,59%
Average Income per Game	1 565 216 $
Year to Date Revenue	56 347 791 $
Farm
Home Games Left	3
Average Attendance - %	2 267 - 75,57%
Average Income per Game	95 571 $
Year to Date Revenue	3 631 684 $
Expense
Pro Players Total Salaries	74 678 310 $
Farm Players Total Salaries	1 979 325 $
Coaches Total Salaries	1 320 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 975 718 $
Farm Year To Date Expenses	1 861 279 $
Pro Salary Cap To Date	58 461 434 $
Farm Salary Cap To Date	1 861 279 $
Estimate
Pro Estimated Season Revenue	7 826 082 $
Farm Estimated Season Revenue	286 712 $
Pro Remaining Season Days	21
Pro Expenses Per Days	516 587 $
Pro Estimated Expenses	10 848 327 $
Farm Remaining Season Days	14
Farm Expenses Per Days	14 567 $
Farm Estimated Expenses	203 938 $
Estimated Season Expenses	11 052 265 $
Season Salary Cap	71 898 310 $
Estimate Under Maximum Salary Cap of 76 000 000 $	4 101 690 $
Estimate Over Minimum Salary Cap of 55 400 000 $	16 498 310 $
Current Bank Account	44 628 276 $
Projected Bank Account	41 688 805 $

Pro Players Salaries
Steven Stamkos	8 500 000 $ (4)
Shea Weber	7 857 143 $ (5)
Jakub Voracek	5 750 000 $ (3)
T.J. Oshie	5 750 000 $ (5)
Tyler Johnson	5 000 000 $ (5)
Sami Vatanen	4 875 000 $ (3)
Alexander Edler	4 750 000 $ (1)
Dmitry Kulikov	4 330 000 $ (3)
Scott Darling	4 150 000 $ (4)
Steve Mason (Out of Payroll)	4 100 000 $ (2)
Nazem Kadri	4 075 000 $ (3)
Conor Sheary	3 000 000 $ (3)
Ben Lovejoy	2 666 667 $ (2)
Michal Neuvirth	2 450 000 $ (2)
Matt Hunwick	1 500 000 $ (3)
Robert Bortuzzo	1 150 000 $ (2)
Dominic Moore	1 000 000 $ (1)
Danton Heinen	872 500 $ (2)
Alexander Debrincat	778 333 $ (3)
Linden Vey	770 000 $ (1)
Brayden Point	686 667 $ (2)
Tanner Kero	667 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2017 : 74 678 310 $
Year 2018 : 68 241 310 $
Year 2019 : 56 315 476 $
Year 2020 : 31 257 143 $
Salary Average Commitment
Year 2017 : 67 936 643 $
Year 2018 : 60 749 643 $
Year 2019 : 51 490 476 $
Year 2020 : 31 257 143 $
Salary Cap with 1 Way Contract
Year 2017 : 74 678 310 $
Year 2018 : 67 491 310 $
Year 2019 : 55 565 476 $
Year 2020 : 31 257 143 $

Farm Players Salaries
Reto Berra	199 900 $ (2)
Andrew Welinski	92 500 $ (1)
Trevor Moore	92 500 $ (2)
Vojtech Mozik	92 500 $ (1)
Gavin Bayreuther	87 250 $ (2)
Andrew Poturalski	85 875 $ (1)
Daniel O'Regan	85 850 $ (1)
Patrick McNally	80 000 $ (1)
Sam Anas	79 250 $ (1)
Dan Renouf	76 750 $ (1)
Trevor Smith	75 700 $ (1)
A.J. Greer	74 167 $ (2)
Nick Baptiste	71 833 $ (1)
Andrew Mangiapane	70 500 $ (2)
Charlie Lindgren	70 000 $ (1)
Jack Dougherty	69 500 $ (2)
Conor Garland	68 000 $ (2)
MacKenzie Weegar	67 500 $ (1)
Austin Czarnik	67 500 $ (1)
Tyler Gaudet	65 000 $ (1)
Brendan Ranford	65 000 $ (1)
Trevor Murphy	64 000 $ (1)
Chris Conner	63 250 $ (1)
Gerald Mayhew	57 500 $ (2)
Nolan Zajac	57 500 $ (2)
Total Farm Players	25
Salary Commitment
Year 2017 : 1 979 325 $
Year 2018 : 776 817 $
Year 2019 : 0 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 979 325 $
Year 2018 : 776 817 $
Year 2019 : 0 $
Year 2020 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Pound
Level 1:	6000 - 100 $ - 5 025 - 83,75%
Level 2:	5000 - 60 $ - 4 735 - 94,69%
Level 3:	2000 - 35 $ - 1 898 - 94,90%
Level 4:	4000 - 20 $ - 3 862 - 96,56%
Luxury :	1000 - 200 $ - 755 - 75,51%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 520 - 76,00%
Farm Level 2:	1000 - 15 $ - 749 - 74,90%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	16 275 - 90,42%
Average Income per Game	1 611 121 $
Year to Date Revenue	58 000 357 $
Farm
Home Games Left	3
Average Attendance - %	2 269 - 75,63%
Average Income per Game	96 007 $
Year to Date Revenue	3 648 256 $
Expense
Pro Players Total Salaries	70 261 313 $
Farm Players Total Salaries	2 136 916 $
Coaches Total Salaries	735 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	57 666 065 $
Farm Year To Date Expenses	1 760 262 $
Pro Salary Cap To Date	57 666 065 $
Farm Salary Cap To Date	1 760 262 $
Estimate
Pro Estimated Season Revenue	8 055 605 $
Farm Estimated Season Revenue	288 020 $
Pro Remaining Season Days	21
Pro Expenses Per Days	482 560 $
Pro Estimated Expenses	10 133 760 $
Farm Remaining Season Days	14
Farm Expenses Per Days	15 692 $
Farm Estimated Expenses	219 688 $
Estimated Season Expenses	10 353 448 $
Season Salary Cap	70 996 313 $
Estimate Under Maximum Salary Cap of 76 000 000 $	5 003 687 $
Estimate Over Minimum Salary Cap of 55 400 000 $	15 596 313 $
Current Bank Account	32 364 149 $
Projected Bank Account	30 354 326 $

Pro Players Salaries
David Krejci	7 250 000 $ (2)
Jordan Staal	6 000 000 $ (1)
Milan Lucic	6 000 000 $ (4)
Mike Green	6 000 000 $ (1)
Nick Leddy	5 500 000 $ (3)
Rasmus Ristolainen	5 400 000 $ (4)
Jack Johnson	4 357 147 $ (1)
Jonathan Ericsson	4 250 000 $ (2)
Craig Smith	4 250 000 $ (3)
Jacob Markstrom	3 666 666 $ (3)
Cam Ward	3 300 000 $ (1)
Jean-Gabriel Pageau	3 100 000 $ (3)
Elias Lindholm	2 700 000 $ (1)
Tom Wilson	2 000 000 $ (1)
Trevor Lewis	2 000 000 $ (3)
Deryk Engelland	1 000 000 $ (2)
Patrik Laine	925 000 $ (2)
Phillip Danault	912 500 $ (1)
Riley Nash	900 000 $ (1)
Tommy Wingels	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2017 : 70 261 313 $
Year 2018 : 44 841 666 $
Year 2019 : 29 916 666 $
Year 2020 : 11 400 000 $
Salary Average Commitment
Year 2017 : 13 669 167 $
Year 2018 : 6 450 000 $
Year 2019 : 4 525 000 $
Year 2020 : 925 000 $
Salary Cap with 1 Way Contract
Year 2017 : 70 261 313 $
Year 2018 : 43 341 666 $
Year 2019 : 29 916 666 $
Year 2020 : 11 400 000 $

Farm Players Salaries
Cody McLeod	133 000 $ (1)
Patrice Cormier	95 000 $ (1)
Jordan Nolan	95 000 $ (1)
Ryan MacInnis	79 750 $ (2)
Christoph Bertschy	77 583 $ (1)
Andreas Englund	77 583 $ (2)
Jeremy Smith	75 000 $ (1)
Connor Carrick	75 000 $ (1)
Jordin Tootoo	70 000 $ (1)
Riley Barber	69 250 $ (1)
Nick Paul	67 000 $ (1)
Joe Whitney	66 000 $ (1)
Justin Peters	66 000 $ (1)
Scooter Vaughan	65 000 $ (1)
Taylor Fedun	65 000 $ (1)
Shane Harper	65 000 $ (1)
Bobby Farnham	65 000 $ (1)
Mark Alt	65 000 $ (1)
Kyle Burroughs	63 000 $ (1)
Mattias Backman	62 500 $ (1)
Loic Leduc	61 500 $ (1)
Zach Redmond	61 250 $ (1)
Dylan Blujus	60 000 $ (1)
Ethan Werek	60 000 $ (1)
Parker Milner	60 000 $ (1)
Mikkel Aagaard	60 000 $ (2)
Ben Marshall	57 500 $ (1)
Marco Roy	57 500 $ (2)
Steven Fogarty	57 500 $ (2)
Garrett Noonan	55 000 $ (1)
Alexandre Ranger	50 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 2017 : 2 136 916 $
Year 2018 : 332 333 $
Year 2019 : 0 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 872 666 $
Year 2018 : 332 333 $
Year 2019 : 0 $
Year 2020 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ghost Rider Center
Level 1:	6000 - 100 $ - 5 121 - 85,35%
Level 2:	5000 - 60 $ - 4 824 - 96,48%
Level 3:	2000 - 35 $ - 1 943 - 97,13%
Level 4:	4000 - 20 $ - 3 891 - 97,28%
Luxury :	1000 - 200 $ - 768 - 76,84%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 516 - 75,82%
Farm Level 2:	1000 - 15 $ - 772 - 77,15%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	16 547 - 91,93%
Average Income per Game	1 640 574 $
Year to Date Revenue	59 060 663 $
Farm
Home Games Left	4
Average Attendance - %	2 288 - 76,26%
Average Income per Game	96 324 $
Year to Date Revenue	3 563 985 $
Expense
Pro Players Total Salaries	74 469 393 $
Farm Players Total Salaries	1 766 500 $
Coaches Total Salaries	720 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 140 587 $
Farm Year To Date Expenses	1 806 362 $
Pro Salary Cap To Date	60 140 587 $
Farm Salary Cap To Date	1 806 362 $
Estimate
Pro Estimated Season Revenue	8 202 870 $
Farm Estimated Season Revenue	385 296 $
Pro Remaining Season Days	21
Pro Expenses Per Days	511 084 $
Pro Estimated Expenses	10 732 764 $
Farm Remaining Season Days	14
Farm Expenses Per Days	13 046 $
Farm Estimated Expenses	182 644 $
Estimated Season Expenses	10 915 408 $
Season Salary Cap	75 189 393 $
Estimate Under Maximum Salary Cap of 76 000 000 $	810 607 $
Estimate Over Minimum Salary Cap of 55 400 000 $	19 789 393 $
Current Bank Account	82 474 212 $
Projected Bank Account	80 146 970 $

Pro Players Salaries
Victor Hedman	7 875 000 $ (5)
Henrik Sedin	7 000 000 $ (1)
Drew Doughty	7 000 000 $ (2)
Carey Price	6 500 000 $ (5)
Jeff Carter	5 272 727 $ (4)
Michael Frolik	4 300 000 $ (3)
David Savard	4 250 000 $ (4)
Nick Bjugstad	4 100 000 $ (3)
Victor Rask	4 000 000 $ (4)
Anders Lee	3 750 000 $ (2)
David Perron	3 750 000 $ (1)
Patrick Eaves	3 150 000 $ (3)
Kevan Miller	2 500 000 $ (3)
Brad Richardson	2 083 333 $ (1)
Andrej Sustr	1 950 000 $ (1)
Nick Holden	1 650 000 $ (1)
Patrick Sharp	1 000 000 $ (1)
Brandon Manning	975 000 $ (1)
Pavel Zacha	894 167 $ (2)
Sam Reinhart	894 166 $ (1)
Curtis McElhinney	850 000 $ (2)
Dennis Rasmussen	725 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2017 : 74 469 393 $
Year 2018 : 58 441 894 $
Year 2019 : 45 947 727 $
Year 2020 : 31 897 727 $
Salary Average Commitment
Year 2017 : 12 857 500 $
Year 2018 : 7 788 334 $
Year 2019 : 5 544 167 $
Year 2020 : 1 394 167 $
Salary Cap with 1 Way Contract
Year 2017 : 74 469 393 $
Year 2018 : 54 441 894 $
Year 2019 : 41 947 727 $
Year 2020 : 27 897 727 $

Farm Players Salaries
J.T. Brown	125 000 $ (1)
Cody Goloubef	100 000 $ (1)
Alex Biega	90 000 $ (2)
Jeff Glass	90 000 $ (2)
Spencer Abbott	90 000 $ (2)
Kasperi Kapanen	86 333 $ (2)
Travis Morin	80 000 $ (1)
Jack Skille	77 000 $ (1)
Brady Austin	72 500 $ (1)
Nick Lappin	70 000 $ (1)
Brenden Kichton	70 000 $ (1)
Mitch Callahan	70 000 $ (2)
Garret Sparks (Out of Payroll)	67 500 $ (2)
Marek Mazanec	65 000 $ (1)
Andrew Miller	65 000 $ (1)
Liam O'Brien	65 000 $ (1)
Matt Bartkowski	65 000 $ (1)
Cole Ully	64 667 $ (1)
Petteri Lindbohm	62 500 $ (1)
Reid Petryk	62 250 $ (1)
John Ramage	61 250 $ (1)
Wayne Simpson	60 000 $ (1)
Matt Taormina	60 000 $ (2)
Malte Stromwall	57 500 $ (2)
Paul Geiger	57 500 $ (2)
Total Farm Players	25
Salary Commitment
Year 2017 : 1 834 000 $
Year 2018 : 668 833 $
Year 2019 : 0 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 747 750 $
Year 2018 : 668 833 $
Year 2019 : 0 $
Year 2020 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Spectrum
Level 1:	6000 - 95 $ - 5 759 - 95,99%
Level 2:	5000 - 54 $ - 4 866 - 97,31%
Level 3:	2000 - 33 $ - 1 939 - 96,97%
Level 4:	4000 - 22 $ - 3 803 - 95,08%
Luxury :	1000 - 165 $ - 973 - 97,33%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 478 - 73,89%
Farm Level 2:	1000 - 15 $ - 741 - 74,10%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	17 341 - 96,34%
Average Income per Game	1 666 000 $
Year to Date Revenue	59 976 013 $
Farm
Home Games Left	4
Average Attendance - %	2 219 - 73,96%
Average Income per Game	93 632 $
Year to Date Revenue	3 464 386 $
Expense
Pro Players Total Salaries	73 855 000 $
Farm Players Total Salaries	1 750 116 $
Coaches Total Salaries	710 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 059 491 $
Farm Year To Date Expenses	1 767 303 $
Pro Salary Cap To Date	64 059 491 $
Farm Salary Cap To Date	1 767 303 $
Estimate
Pro Estimated Season Revenue	8 330 002 $
Farm Estimated Season Revenue	374 528 $
Pro Remaining Season Days	21
Pro Expenses Per Days	506 837 $
Pro Estimated Expenses	10 643 577 $
Farm Remaining Season Days	14
Farm Expenses Per Days	12 929 $
Farm Estimated Expenses	181 006 $
Estimated Season Expenses	10 824 583 $
Season Salary Cap	74 565 000 $
Estimate Under Maximum Salary Cap of 76 000 000 $	1 435 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $	19 165 000 $
Current Bank Account	31 630 795 $
Projected Bank Account	29 510 742 $

Pro Players Salaries
Patrick Kane	10 500 000 $ (3)
P.K. Subban	9 000 000 $ (2)
Leon Draisaitl	8 500 000 $ (4)
Evgeni Malkin	6 500 000 $ (2)
Filip Forsberg	6 000 000 $ (4)
Justin Faulk	4 833 333 $ (2)
Vincent Trocheck	4 750 000 $ (3)
TJ Brodie	4 650 000 $ (3)
Matt Murray	3 750 000 $ (3)
Charlie Coyle	3 200 000 $ (3)
Calle Jarnkrok	2 000 000 $ (3)
Leo Komarov	1 950 000 $ (1)
Casey Cizikas	1 675 000 $ (4)
Michael Matheson	925 000 $ (5)
Travis Konecny	894 167 $ (2)
Darnell Nurse	863 333 $ (1)
Brendan Perlini	863 333 $ (2)
Artturi Lehkonen	839 167 $ (2)
Brandon Carlo	789 167 $ (2)
Ivan Barbashev	741 667 $ (2)
Tristan Jarry	630 833 $ (1)
Borna Rendulic	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 2017 : 73 855 000 $
Year 2018 : 74 360 834 $
Year 2019 : 49 900 000 $
Year 2020 : 21 050 000 $
Salary Average Commitment
Year 2017 : 22 646 667 $
Year 2018 : 19 202 501 $
Year 2019 : 14 075 000 $
Year 2020 : 11 600 000 $
Salary Cap with 1 Way Contract
Year 2017 : 73 855 000 $
Year 2018 : 70 410 834 $
Year 2019 : 45 950 000 $
Year 2020 : 17 100 000 $

Farm Players Salaries
Dale Weise	195 000 $ (3)
Scott Laughton	96 250 $ (2)
Brandon Montour	92 500 $ (1)
Kevin Fiala	86 333 $ (2)
Joshua Ho-Sang	86 333 $ (2)
Dryden Hunt	80 917 $ (2)
Jordan Maletta	79 250 $ (2)
Zac Dalpe	72 500 $ (2)
Kevin Labanc	71 750 $ (2)
Juho Lammikko	71 750 $ (2)
Dean Kukan	70 000 $ (1)
Alexandre Carrier	68 833 $ (3)
Chad Billins	66 000 $ (1)
Matthew O'Connor	65 000 $ (1)
Alex Lyon	65 000 $ (1)
Nic Kerdiles	65 000 $ (1)
Darcy Kuemper	65 000 $ (3)
Dakota Mermis	62 700 $ (2)
Sean Kuraly	60 000 $ (2)
Jon Martin	57 500 $ (2)
Jonathan Diaby	57 500 $ (1)
Matt Caito	57 500 $ (2)
Rihards Bukarts	57 500 $ (2)
Total Farm Players	23
Salary Commitment
Year 2017 : 1 750 116 $
Year 2018 : 1 389 116 $
Year 2019 : 448 833 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 719 477 $
Year 2018 : 1 253 199 $
Year 2019 : 328 833 $
Year 2020 : 0 $

Golden Seals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Sideburns Coliseum
Level 1:	6000 - 60 $ - 5 979 - 99,64%
Level 2:	5000 - 35 $ - 4 993 - 99,86%
Level 3:	2000 - 16 $ - 2 000 - 99,98%
Level 4:	4000 - 10 $ - 4 000 - 100,00%
Luxury :	1000 - 100 $ - 999 - 99,88%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 20 $ - 1 517 - 75,84%
Farm Level 2:	1000 - 7 $ - 752 - 75,23%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	17 970 - 99,83%
Average Income per Game	1 050 977 $
Year to Date Revenue	37 835 181 $
Farm
Home Games Left	3
Average Attendance - %	2 269 - 75,64%
Average Income per Game	53 048 $
Year to Date Revenue	2 015 805 $
Expense
Pro Players Total Salaries	73 072 499 $
Farm Players Total Salaries	1 502 749 $
Coaches Total Salaries	1 069 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 241 736 $
Farm Year To Date Expenses	1 331 105 $
Pro Salary Cap To Date	63 241 736 $
Farm Salary Cap To Date	1 331 105 $
Estimate
Pro Estimated Season Revenue	5 254 886 $
Farm Estimated Season Revenue	159 142 $
Pro Remaining Season Days	21
Pro Expenses Per Days	503 956 $
Pro Estimated Expenses	10 583 076 $
Farm Remaining Season Days	14
Farm Expenses Per Days	11 162 $
Farm Estimated Expenses	156 268 $
Estimated Season Expenses	10 739 344 $
Season Salary Cap	74 141 499 $
Estimate Under Maximum Salary Cap of 76 000 000 $	1 858 501 $
Estimate Over Minimum Salary Cap of 55 400 000 $	18 741 499 $
Current Bank Account	(3 358 840 $)
Projected Bank Account	(8 684 156 $)

Pro Players Salaries
Jonathan Toews	10 240 000 $ (3)
Sergei Bobrovsky	7 425 000 $ (2)
Keith Yandle	6 350 000 $ (4)
Joe Pavelski	5 900 000 $ (2)
Colton Parayko	5 500 000 $ (5)
Jaden Schwartz	5 350 000 $ (4)
Mike Fisher	4 840 000 $ (1)
Tyler Toffoli	4 600 000 $ (3)
Olli Maatta	4 083 333 $ (5)
Colin Wilson	3 937 500 $ (2)
Andrei Vasilevskiy	3 500 000 $ (3)
Cody Ceci	2 800 000 $ (1)
Mark Letestu	1 800 000 $ (1)
Cody Franson	1 000 000 $ (1)
Miles Wood	925 000 $ (1)
Robert Hagg	894 167 $ (1)
Robby Fabbri	894 166 $ (1)
Max Domi	863 333 $ (1)
Marko Dano	850 000 $ (1)
Ondrej Kase	670 000 $ (1)
Barclay Goodrow	650 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 2017 : 73 072 499 $
Year 2018 : 57 535 833 $
Year 2019 : 39 623 333 $
Year 2020 : 21 283 333 $
Salary Average Commitment
Year 2017 : 32 919 999 $
Year 2018 : 18 833 333 $
Year 2019 : 17 683 333 $
Year 2020 : 9 583 333 $
Salary Cap with 1 Way Contract
Year 2017 : 73 072 499 $
Year 2018 : 57 535 833 $
Year 2019 : 39 623 333 $
Year 2020 : 21 283 333 $

Farm Players Salaries
Nate Schmidt	182 750 $ (1)
Nick Cousins	100 000 $ (2)
Hunter Shinkaruk	86 333 $ (1)
Victor Mete	74 833 $ (3)
Matt Puempel	72 500 $ (1)
Dysin Mayo	67 833 $ (2)
JC Lipon	65 000 $ (1)
Andrew Agozzino	65 000 $ (2)
Chase Balisy	65 000 $ (1)
Turner Elson	65 000 $ (1)
Kurtis MacDermid	65 000 $ (1)
Brandon Bollig	65 000 $ (1)
Joe Hicketts	63 500 $ (2)
Maxim Lamarche	62 500 $ (1)
Jeremy Morin	62 500 $ (1)
Jonas Gunnarsson	60 000 $ (2)
Jamie Phillips	60 000 $ (1)
Brendan Woods	55 000 $ (1)
Matt MacKenzie	55 000 $ (1)
Ryan Olsen	55 000 $ (1)
Derek Hulak	55 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 2017 : 1 502 749 $
Year 2018 : 431 166 $
Year 2019 : 74 833 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 486 994 $
Year 2018 : 431 166 $
Year 2019 : 74 833 $
Year 2020 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Long Island Arena
Level 1:	6000 - 100 $ - 4 831 - 80,51%
Level 2:	5000 - 60 $ - 4 666 - 93,32%
Level 3:	2000 - 35 $ - 1 919 - 95,97%
Level 4:	4000 - 20 $ - 3 795 - 94,88%
Luxury :	1000 - 200 $ - 739 - 73,88%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 479 - 73,97%
Farm Level 2:	1000 - 15 $ - 752 - 75,15%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	15 950 - 88,61%
Average Income per Game	1 570 264 $
Year to Date Revenue	56 529 502 $
Farm
Home Games Left	3
Average Attendance - %	2 231 - 74,36%
Average Income per Game	93 947 $
Year to Date Revenue	3 569 989 $
Expense
Pro Players Total Salaries	71 036 167 $
Farm Players Total Salaries	1 427 749 $
Coaches Total Salaries	120 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 573 277 $
Farm Year To Date Expenses	1 102 012 $
Pro Salary Cap To Date	60 573 277 $
Farm Salary Cap To Date	1 069 962 $
Estimate
Pro Estimated Season Revenue	7 851 320 $
Farm Estimated Season Revenue	281 841 $
Pro Remaining Season Days	21
Pro Expenses Per Days	483 647 $
Pro Estimated Expenses	10 156 587 $
Farm Remaining Season Days	14
Farm Expenses Per Days	10 627 $
Farm Estimated Expenses	148 778 $
Estimated Season Expenses	10 305 365 $
Season Salary Cap	71 156 167 $
Estimate Under Maximum Salary Cap of 76 000 000 $	4 843 833 $
Estimate Over Minimum Salary Cap of 55 400 000 $	15 756 167 $
Current Bank Account	76 633 260 $
Projected Bank Account	74 461 056 $

Pro Players Salaries
Vladimir Tarasenko	7 500 000 $ (3)
Nicklas Backstrom	6 700 000 $ (2)
Brandon Saad	6 000 000 $ (3)
Corey Crawford	5 800 000 $ (1)
Alex Goligoski	5 475 000 $ (4)
James Neal	5 000 000 $ (1)
Kyle Palmieri	4 650 000 $ (4)
Karl Alzner	4 625 000 $ (5)
Tyler Bozak	4 200 000 $ (1)
Jake Gardiner	4 050 000 $ (2)
Ryan Murray	2 825 000 $ (1)
Matt Dumba	2 550 000 $ (1)
Radek Faksa	2 200 000 $ (2)
Jesper Fast	1 850 000 $ (3)
Mikhail Grigorenko	1 430 000 $ (1)
Keith Kinkaid	1 250 000 $ (2)
Jordie Benn (Out of Payroll)	1 100 000 $ (2)
Al Montoya	1 062 000 $ (2)
Will Butcher	925 000 $ (2)
Timo Meier	894 167 $ (2)
Colin Greening	750 000 $ (1)
Cole Schneider	650 000 $ (2)
Chris Mueller	650 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 2017 : 72 136 167 $
Year 2018 : 49 581 167 $
Year 2019 : 30 100 000 $
Year 2020 : 14 750 000 $
Salary Average Commitment
Year 2017 : 25 111 167 $
Year 2018 : 14 606 167 $
Year 2019 : 6 475 000 $
Year 2020 : 4 625 000 $
Salary Cap with 1 Way Contract
Year 2017 : 72 136 167 $
Year 2018 : 49 581 167 $
Year 2019 : 30 100 000 $
Year 2020 : 14 750 000 $

Farm Players Salaries
Dylan Sadowy	88 083 $ (2)
Gustav Forsling	87 250 $ (2)
Kerby Rychel	86 333 $ (1)
Justin Scott	75 083 $ (2)
Ryan Lomberg	71 000 $ (2)
Magnus Hellberg	70 000 $ (1)
Cody Corbett	70 000 $ (1)
Michael Bunting	69 250 $ (1)
Evan McEneny	65 750 $ (2)
Patrick Sieloff	65 000 $ (1)
Sena Acolatse (Out of Payroll)	65 000 $ (1)
Daniel Catenacci	65 000 $ (1)
Erik Burgdoerfer	65 000 $ (2)
Logan Shaw	65 000 $ (1)
Evan Rodrigues	65 000 $ (2)
Justin Dowling	65 000 $ (2)
Danny Kristo	62 500 $ (1)
Troy Josephs	57 500 $ (2)
Stephen MacAulay	57 500 $ (2)
Jacob Middleton	57 500 $ (2)
Cal Heeter	55 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 2017 : 1 427 749 $
Year 2018 : 754 666 $
Year 2019 : 0 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 427 749 $
Year 2018 : 754 666 $
Year 2019 : 0 $
Year 2020 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	No Name Arena
Level 1:	6000 - 90 $ - 5 784 - 96,40%
Level 2:	5000 - 55 $ - 4 822 - 96,44%
Level 3:	2000 - 40 $ - 1 515 - 75,77%
Level 4:	4000 - 22 $ - 3 890 - 97,25%
Luxury :	1000 - 200 $ - 764 - 76,41%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 20 $ - 1 500 - 75,01%
Farm Level 2:	1000 - 7 $ - 741 - 74,14%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	16 775 - 93,20%
Average Income per Game	1 616 317 $
Year to Date Revenue	58 187 398 $
Farm
Home Games Left	3
Average Attendance - %	2 242 - 74,72%
Average Income per Game	52 437 $
Year to Date Revenue	1 992 595 $
Expense
Pro Players Total Salaries	55 781 104 $
Farm Players Total Salaries	1 065 083 $
Coaches Total Salaries	760 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	50 470 386 $
Farm Year To Date Expenses	1 059 343 $
Pro Salary Cap To Date	50 470 386 $
Farm Salary Cap To Date	1 059 343 $
Estimate
Pro Estimated Season Revenue	8 081 583 $
Farm Estimated Season Revenue	157 310 $
Pro Remaining Season Days	21
Pro Expenses Per Days	384 225 $
Pro Estimated Expenses	8 068 725 $
Farm Remaining Season Days	14
Farm Expenses Per Days	8 036 $
Farm Estimated Expenses	112 504 $
Estimated Season Expenses	8 181 229 $
Season Salary Cap	56 541 104 $
Estimate Under Maximum Salary Cap of 76 000 000 $	19 458 896 $
Estimate Over Minimum Salary Cap of 55 400 000 $	1 141 104 $
Current Bank Account	50 397 752 $
Projected Bank Account	50 455 416 $

Pro Players Salaries
Nathan MacKinnon	6 300 000 $ (4)
Duncan Keith	5 538 461 $ (3)
Marian Hossa (Out of Payroll)	5 233 000 $ (2)
Alex Galchenyuk (Out of Payroll)	4 900 000 $ (3)
Troy Brouwer	4 500 000 $ (3)
Craig Anderson	4 200 000 $ (1)
Wayne Simmonds	3 975 000 $ (1)
Josh Gorges	3 900 000 $ (1)
Travis Hamonic	3 857 143 $ (1)
Jay McClement	2 750 000 $ (1)
Mark Pysyk	2 733 333 $ (3)
Eric Fehr	2 000 000 $ (1)
Brett Ritchie	1 750 000 $ (2)
Ondrej Pavelec	1 300 000 $ (1)
Nathan Paetsch	950 000 $ (1)
Jimmy Vesey	925 000 $ (1)
Josh Manson	925 000 $ (1)
Joshua Morrissey	863 333 $ (1)
Anton Forsberg	750 000 $ (2)
Jacob Josefson	700 000 $ (1)
William Carrier	689 167 $ (1)
Frederick Gaudreau	666 667 $ (3)
Nate Prosser	650 000 $ (2)
Colton Sissons	625 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 2017 : 60 681 104 $
Year 2018 : 33 646 461 $
Year 2019 : 24 638 461 $
Year 2020 : 6 300 000 $
Salary Average Commitment
Year 2017 : 24 680 277 $
Year 2018 : 15 725 000 $
Year 2019 : 12 075 000 $
Year 2020 : 3 775 000 $
Salary Cap with 1 Way Contract
Year 2017 : 60 681 104 $
Year 2018 : 33 646 461 $
Year 2019 : 24 638 461 $
Year 2020 : 6 300 000 $

Farm Players Salaries
Eamon McAdam	92 500 $ (2)
Chris Bigras	84 333 $ (1)
Anton Lindholm	71 750 $ (2)
Lukas Bengtsson	70 500 $ (1)
Tanner Richard	67 500 $ (1)
Adam Payerl	67 500 $ (1)
Marek Langhamer	66 000 $ (1)
Mat Bodie	65 000 $ (1)
Colby Robak	65 000 $ (1)
Michael Sgarbossa	65 000 $ (1)
William Wrenn	60 000 $ (1)
Oleg Yevenko	60 000 $ (1)
Anthony Louis	60 000 $ (2)
Brandon Burlon	60 000 $ (1)
Branden Troock	55 000 $ (1)
Jonathan Racine	55 000 $ (1)
Total Farm Players	16
Salary Commitment
Year 2017 : 1 065 083 $
Year 2018 : 224 250 $
Year 2019 : 0 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 065 083 $
Year 2018 : 224 250 $
Year 2019 : 0 $
Year 2020 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hollywood Garden
Level 1:	6000 - 90 $ - 5 773 - 96,21%
Level 2:	5000 - 50 $ - 4 850 - 97,00%
Level 3:	2000 - 30 $ - 1 937 - 96,87%
Level 4:	4000 - 10 $ - 3 998 - 99,95%
Luxury :	1000 - 160 $ - 954 - 95,41%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 500 - 74,98%
Farm Level 2:	1000 - 15 $ - 754 - 75,37%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	17 512 - 97,29%
Average Income per Game	1 509 078 $
Year to Date Revenue	54 326 817 $
Farm
Home Games Left	3
Average Attendance - %	2 253 - 75,11%
Average Income per Game	95 044 $
Year to Date Revenue	3 611 682 $
Expense
Pro Players Total Salaries	70 768 333 $
Farm Players Total Salaries	2 188 244 $
Coaches Total Salaries	720 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	250 000 $
Pro Year To Date Expenses	64 028 922 $
Farm Year To Date Expenses	2 052 372 $
Pro Salary Cap To Date	63 695 437 $
Farm Salary Cap To Date	2 036 513 $
Estimate
Pro Estimated Season Revenue	7 545 391 $
Farm Estimated Season Revenue	285 133 $
Pro Remaining Season Days	21
Pro Expenses Per Days	485 499 $
Pro Estimated Expenses	10 195 479 $
Farm Remaining Season Days	14
Farm Expenses Per Days	16 059 $
Farm Estimated Expenses	224 826 $
Estimated Season Expenses	10 420 305 $
Season Salary Cap	71 738 333 $
Estimate Under Maximum Salary Cap of 76 000 000 $	4 261 667 $
Estimate Over Minimum Salary Cap of 55 400 000 $	16 338 333 $
Current Bank Account	34 068 850 $
Projected Bank Account	31 479 069 $

Pro Players Salaries
Alex Ovechkin	9 538 000 $ (4)
Anze Kopitar	8 000 000 $ (4)
Ryan Kesler	6 875 000 $ (4)
Semyon Varlamov	5 900 000 $ (2)
Justin Schultz	5 500 000 $ (3)
Danny DeKeyser	5 000 000 $ (3)
Artem Anisimov (Out of Payroll)	4 550 000 $ (4)
Mathieu Perreault	4 125 000 $ (4)
Brian Dumoulin	4 100 000 $ (4)
Cam Fowler	4 000 000 $ (6)
Michael Del Zotto	3 000 000 $ (2)
Tomas Hertl	3 000 000 $ (1)
Jason Zucker	2 000 000 $ (1)
Thomas Vanek	2 000 000 $ (1)
Ryan Miller	2 000 000 $ (2)
Jon Merrill	1 137 500 $ (3)
William Karlsson	1 000 000 $ (1)
Magnus Paajarvi	800 000 $ (1)
Luke Schenn	750 000 $ (1)
Nikita Soshnikov	737 000 $ (1)
Oliver Bjorkstrand	655 833 $ (1)
Alex Stalock	650 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 2017 : 75 318 333 $
Year 2018 : 67 113 000 $
Year 2019 : 55 563 000 $
Year 2020 : 43 688 000 $
Salary Average Commitment
Year 2017 : 28 598 666 $
Year 2018 : 22 150 000 $
Year 2019 : 16 500 000 $
Year 2020 : 8 600 000 $
Salary Cap with 1 Way Contract
Year 2017 : 75 318 333 $
Year 2018 : 64 375 500 $
Year 2019 : 52 825 500 $
Year 2020 : 41 188 000 $

Farm Players Salaries
Jimmy Hayes	195 000 $ (1)
Brad Thiessen	150 000 $ (1)
Tage Thompson	92 500 $ (3)
Matthew Ford	90 750 $ (1)
Korbinian Holzer	90 000 $ (2)
Ben Holmstrom	88 000 $ (1)
Paul LaDue	87 413 $ (1)
Nikolay Goldobin	86 333 $ (2)
Emerson Etem	85 000 $ (1)
Vladislav Kamenev	83 333 $ (2)
Dillon Heatherington	77 083 $ (1)
Carl Dahlstrom	75 083 $ (2)
Linus Ullmark	75 000 $ (2)
Joel Hanley	72 500 $ (1)
Robin Norell	71 750 $ (2)
Adam Gilmour	71 750 $ (1)
Tom Parisi	71 750 $ (1)
Zac Rinaldo	70 000 $ (1)
Adam Clendening	65 000 $ (1)
Justin Auger	65 000 $ (1)
Joel Vermin	65 000 $ (1)
Peter Stoykewych	62 500 $ (1)
Chris Casto	62 500 $ (1)
Jared Coreau	61 250 $ (1)
Cody Bass	61 250 $ (1)
Kayle Doetzel	57 500 $ (2)
Wacey Hamilton	55 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 2017 : 2 188 244 $
Year 2018 : 631 499 $
Year 2019 : 92 500 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 2 061 244 $
Year 2018 : 631 499 $
Year 2019 : 92 500 $
Year 2020 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Baseball Stadium
Level 1:	6000 - 85 $ - 5 767 - 96,12%
Level 2:	5000 - 75 $ - 3 277 - 65,53%
Level 3:	2000 - 55 $ - 1 061 - 53,05%
Level 4:	4000 - 40 $ - 1 799 - 44,98%
Luxury :	1000 - 150 $ - 962 - 96,25%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 510 - 75,51%
Farm Level 2:	1000 - 15 $ - 731 - 73,11%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	12 866 - 71,48%
Average Income per Game	1 505 862 $
Year to Date Revenue	52 705 187 $
Farm
Home Games Left	3
Average Attendance - %	2 241 - 74,71%
Average Income per Game	95 102 $
Year to Date Revenue	3 613 866 $
Expense
Pro Players Total Salaries	68 025 000 $
Farm Players Total Salaries	1 802 667 $
Coaches Total Salaries	810 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	58 800 343 $
Farm Year To Date Expenses	1 746 507 $
Pro Salary Cap To Date	58 800 343 $
Farm Salary Cap To Date	1 746 507 $
Estimate
Pro Estimated Season Revenue	9 035 175 $
Farm Estimated Season Revenue	285 305 $
Pro Remaining Season Days	21
Pro Expenses Per Days	467 857 $
Pro Estimated Expenses	9 824 997 $
Farm Remaining Season Days	14
Farm Expenses Per Days	13 305 $
Farm Estimated Expenses	186 270 $
Estimated Season Expenses	10 011 267 $
Season Salary Cap	68 835 000 $
Estimate Under Maximum Salary Cap of 76 000 000 $	7 165 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $	13 435 000 $
Current Bank Account	40 565 852 $
Projected Bank Account	39 875 065 $

Pro Players Salaries
Mikko Koivu	6 750 000 $ (1)
Braden Holtby	6 100 000 $ (3)
Ryan Nugent-Hopkins	6 000 000 $ (2)
Johnny Boychuk	6 000 000 $ (3)
Tyler Seguin	5 750 000 $ (2)
Nick Foligno	5 500 000 $ (3)
Andrej Sekera	5 500 000 $ (3)
Carl Soderberg	4 750 000 $ (3)
Dennis Seidenberg (Out of Payroll)	4 000 000 $ (1)
Radim Vrbata	3 750 000 $ (1)
Radko Gudas	3 350 000 $ (3)
Andrew Cogliano	2 250 000 $ (4)
Eddie Lack	2 000 000 $ (1)
Ryan Dzingel	1 800 000 $ (2)
Antoine Vermette	1 750 000 $ (1)
Colin Miller	1 000 000 $ (1)
Matt Cullen	1 000 000 $ (1)
Mike Ribeiro	1 000 000 $ (1)
Noah Hanifin	925 000 $ (1)
Drew Stafford	800 000 $ (1)
Jonathan Marchessault	750 000 $ (6)
Michal Rozsival	650 000 $ (1)
Eric Tangradi	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2017 : 72 025 000 $
Year 2018 : 53 000 000 $
Year 2019 : 39 450 000 $
Year 2020 : 8 250 000 $
Salary Average Commitment
Year 2017 : 15 675 000 $
Year 2018 : 2 800 000 $
Year 2019 : 500 000 $
Year 2020 : 0 $
Salary Cap with 1 Way Contract
Year 2017 : 72 025 000 $
Year 2018 : 47 750 000 $
Year 2019 : 34 200 000 $
Year 2020 : 3 000 000 $

Farm Players Salaries
Dalton Prout	157 500 $ (1)
Andrew Desjardins	88 000 $ (1)
Klas Dahlbeck	85 000 $ (1)
Justin Hickman	79 200 $ (1)
Nicolas Deslauriers	77 500 $ (3)
Cristoval Nieves	75 500 $ (1)
Brendan Gaunce	75 000 $ (2)
Thomas Di Pauli	74 250 $ (1)
Mike Blunden	73 750 $ (1)
Mackenzie Skapski	72 967 $ (1)
Teddy Blueger	70 500 $ (1)
James Wisniewski	70 000 $ (1)
Andy Miele	66 000 $ (1)
Colby Cave	65 500 $ (1)
Cory Conacher	65 000 $ (2)
Matt Carle	65 000 $ (1)
Mike McKenna	65 000 $ (1)
Tom Sestito	65 000 $ (1)
Markus Eisenschmid	64 250 $ (1)
Chris Wagner	63 750 $ (1)
Carter Camper	63 250 $ (1)
Chris Bourque	63 250 $ (1)
Bryce Gervais	57 500 $ (1)
Mark Fraser	50 000 $ (1)
Michael Kostka	50 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 2017 : 1 802 667 $
Year 2018 : 235 000 $
Year 2019 : 95 000 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 802 667 $
Year 2018 : 217 500 $
Year 2019 : 77 500 $
Year 2020 : 0 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - 110 $ - 4 138 - 68,97%
Level 2:	5000 - 65 $ - 3 630 - 72,59%
Level 3:	2000 - 45 $ - 1 322 - 66,11%
Level 4:	4000 - 22 $ - 3 724 - 93,09%
Luxury :	1000 - 225 $ - 639 - 63,94%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 25 $ - 1 482 - 74,09%
Farm Level 2:	1000 - 12 $ - 757 - 75,66%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	13 453 - 74,74%
Average Income per Game	1 454 888 $
Year to Date Revenue	52 375 961 $
Farm
Home Games Left	4
Average Attendance - %	2 238 - 74,61%
Average Income per Game	68 722 $
Year to Date Revenue	2 542 712 $
Expense
Pro Players Total Salaries	70 130 889 $
Farm Players Total Salaries	1 670 332 $
Coaches Total Salaries	1 110 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 500 000 $
Pro Year To Date Expenses	58 633 996 $
Farm Year To Date Expenses	1 489 278 $
Pro Salary Cap To Date	58 325 657 $
Farm Salary Cap To Date	1 489 278 $
Estimate
Pro Estimated Season Revenue	7 274 439 $
Farm Estimated Season Revenue	274 888 $
Pro Remaining Season Days	21
Pro Expenses Per Days	484 224 $
Pro Estimated Expenses	10 168 704 $
Farm Remaining Season Days	14
Farm Expenses Per Days	12 360 $
Farm Estimated Expenses	173 040 $
Estimated Season Expenses	10 341 744 $
Season Salary Cap	73 815 889 $
Estimate Under Maximum Salary Cap of 76 000 000 $	2 184 111 $
Estimate Over Minimum Salary Cap of 55 400 000 $	18 415 889 $
Current Bank Account	2 017 679 $
Projected Bank Account	(774 738 $)

Pro Players Salaries
Bobby Ryan	7 250 000 $ (3)
A.J. White	6 000 000 $ (1)
Logan Couture	5 900 000 $ (2)
Toby Enstrom	5 750 000 $ (1)
Marc-Andre Fleury	5 750 000 $ (2)
Jeff Petry	5 500 000 $ (3)
Hampus Lindholm	5 205 556 $ (5)
Mike Hoffman	5 187 000 $ (3)
Paul Martin	4 850 000 $ (2)
Petr Mrazek	4 000 000 $ (1)
Lars Eller	3 500 000 $ (6)
Blake Comeau	2 400 000 $ (1)
Tom Kostopoulos	1 500 000 $ (1)
Boyd Gordon	1 045 000 $ (1)
Steven Santini	925 000 $ (1)
Troy Stecher (Out of Payroll)	925 000 $ (1)
Nikolaj Ehlers	894 166 $ (6)
Nicklas Jensen	750 000 $ (1)
Sergey Kalinin	750 000 $ (1)
Jesper Bratt	749 167 $ (3)
Stephen Gionta	650 000 $ (1)
Fredrik Claesson	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2017 : 70 130 889 $
Year 2018 : 49 991 723 $
Year 2019 : 33 391 723 $
Year 2020 : 14 705 556 $
Salary Average Commitment
Year 2017 : 40 548 889 $
Year 2018 : 17 248 889 $
Year 2019 : 11 348 889 $
Year 2020 : 9 599 722 $
Salary Cap with 1 Way Contract
Year 2017 : 70 130 889 $
Year 2018 : 44 785 889 $
Year 2019 : 28 285 889 $
Year 2020 : 9 599 722 $

Farm Players Salaries
Mikhail Sergachev	89 417 $ (3)
Travis Dermott	86 333 $ (3)
Michael McCarron	86 333 $ (1)
Emile Poirier	86 333 $ (1)
Evgeny Svechnikov	86 333 $ (3)
Rinat Valiev	77 833 $ (1)
Jonas Johansson	75 917 $ (3)
Chris Driedger	73 500 $ (1)
Kyle Schempp	70 500 $ (2)
Eddie Pasquale	70 000 $ (1)
Ryan Stanton	70 000 $ (2)
Jan Kostalek	69 333 $ (1)
Josh Archibald	67 500 $ (1)
Ryan Horvat	66 000 $ (1)
Dennis Robertson	65 000 $ (1)
Brent Regner	65 000 $ (1)
Michael Mersch	65 000 $ (1)
Keegan Lowe	65 000 $ (1)
Zach Leslie	65 000 $ (1)
Josiah Didier	60 000 $ (1)
Martin Ouellette	60 000 $ (1)
Andrew MacWilliam	50 000 $ (1)
Mitchell Heard	50 000 $ (1)
Will O'Neill	50 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 2017 : 1 670 332 $
Year 2018 : 478 500 $
Year 2019 : 338 000 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 670 332 $
Year 2018 : 478 500 $
Year 2019 : 338 000 $
Year 2020 : 0 $

Maroons

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arena de Verdun
Level 1:	6000 - 100 $ - 4 955 - 82,59%
Level 2:	5000 - 60 $ - 4 725 - 94,51%
Level 3:	2000 - 35 $ - 1 886 - 94,29%
Level 4:	4000 - 20 $ - 3 835 - 95,87%
Luxury :	1000 - 200 $ - 756 - 75,62%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 494 - 74,70%
Farm Level 2:	1000 - 15 $ - 729 - 72,86%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	16 158 - 89,76%
Average Income per Game	1 598 768 $
Year to Date Revenue	57 555 637 $
Farm
Home Games Left	4
Average Attendance - %	2 223 - 74,09%
Average Income per Game	94 193 $
Year to Date Revenue	3 485 150 $
Expense
Pro Players Total Salaries	51 288 333 $
Farm Players Total Salaries	1 671 983 $
Coaches Total Salaries	660 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 750 000 $
Pro Year To Date Expenses	57 179 552 $
Farm Year To Date Expenses	1 546 199 $
Pro Salary Cap To Date	57 179 552 $
Farm Salary Cap To Date	1 546 199 $
Estimate
Pro Estimated Season Revenue	7 993 838 $
Farm Estimated Season Revenue	376 773 $
Pro Remaining Season Days	21
Pro Expenses Per Days	352 982 $
Pro Estimated Expenses	7 412 622 $
Farm Remaining Season Days	14
Farm Expenses Per Days	12 371 $
Farm Estimated Expenses	173 194 $
Estimated Season Expenses	7 585 816 $
Season Salary Cap	55 698 333 $
Estimate Under Maximum Salary Cap of 76 000 000 $	20 301 667 $
Estimate Over Minimum Salary Cap of 55 400 000 $	298 333 $
Current Bank Account	41 676 076 $
Projected Bank Account	42 460 871 $

Pro Players Salaries
Erik Karlsson	6 425 000 $ (1)
Jeff Skinner	5 725 000 $ (2)
Torey Krug	5 250 000 $ (3)
Bo Horvat (Out of Payroll)	5 250 000 $ (1)
Christopher Tanev	4 450 000 $ (3)
Brendan Gallagher	3 750 000 $ (3)
Cal Clutterbuck	3 500 000 $ (5)
Jacob Trouba	3 000 000 $ (1)
Carl Gunnarsson	2 900 000 $ (2)
Chad Johnson	2 500 000 $ (1)
John Gibson	2 300 000 $ (2)
Shawn Matthias	2 125 000 $ (1)
Zack Kassian	1 950 000 $ (3)
Matthew Tkachuk	925 000 $ (2)
Alexander Kerfoot (Out of Payroll)	925 000 $ (2)
John Hayden	925 000 $ (1)
Nick Schmaltz	925 000 $ (2)
Nick Ritchie	894 167 $ (1)
Pierre-Luc Dubois	894 166 $ (3)
Beau Bennett	650 000 $ (1)
Brian Strait	650 000 $ (1)
T.J. Brennan	625 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2017 : 56 538 333 $
Year 2018 : 33 494 166 $
Year 2019 : 19 794 166 $
Year 2020 : 3 500 000 $
Salary Average Commitment
Year 2017 : 30 763 333 $
Year 2018 : 16 269 166 $
Year 2019 : 6 844 166 $
Year 2020 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 2017 : 56 538 333 $
Year 2018 : 33 494 166 $
Year 2019 : 19 794 166 $
Year 2020 : 3 500 000 $

Farm Players Salaries
Joe Colborne	250 000 $ (1)
Frederik Gauthier	86 300 $ (2)
Cal O'Reilly	85 000 $ (1)
Brandon Halverson	77 250 $ (2)
Colby Williams	75 100 $ (2)
Ethan Prow	73 000 $ (1)
Ben Betker	68 333 $ (1)
Nicolas Aube-Kubel	68 083 $ (2)
Jayson Megna	67 500 $ (1)
Andy Andreoff	66 750 $ (2)
Philippe Desrosiers (Out of Payroll)	66 167 $ (1)
Mark McNeill	66 000 $ (1)
Pontus Aberg	65 000 $ (2)
Tyler Wotherspoon	65 000 $ (1)
Dylan McIlrath	65 000 $ (2)
Luke Gazdic	65 000 $ (1)
Buddy Robinson	65 000 $ (1)
Mat Clark	62 500 $ (1)
Adam Comrie	62 500 $ (1)
Joshua Winquist	60 000 $ (1)
Daniel Muzito-Bagenda	57 500 $ (2)
Caleb Herbert	55 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 2017 : 1 671 983 $
Year 2018 : 560 983 $
Year 2019 : 0 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 475 733 $
Year 2018 : 560 983 $
Year 2019 : 0 $
Year 2020 : 0 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisee
Level 1:	6000 - 80 $ - 5 906 - 98,43%
Level 2:	5000 - 50 $ - 4 876 - 97,52%
Level 3:	2000 - 25 $ - 1 972 - 98,59%
Level 4:	4000 - 10 $ - 4 000 - 100,00%
Luxury :	1000 - 160 $ - 971 - 97,08%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 25 $ - 1 485 - 74,27%
Farm Level 2:	1000 - 10 $ - 741 - 74,11%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	17 725 - 98,47%
Average Income per Game	1 431 760 $
Year to Date Revenue	51 543 368 $
Farm
Home Games Left	3
Average Attendance - %	2 227 - 74,22%
Average Income per Game	66 375 $
Year to Date Revenue	2 522 241 $
Expense
Pro Players Total Salaries	72 164 166 $
Farm Players Total Salaries	1 198 374 $
Coaches Total Salaries	660 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 002 415 $
Farm Year To Date Expenses	1 164 967 $
Pro Salary Cap To Date	64 002 415 $
Farm Salary Cap To Date	1 164 967 $
Estimate
Pro Estimated Season Revenue	7 158 801 $
Farm Estimated Season Revenue	199 124 $
Pro Remaining Season Days	21
Pro Expenses Per Days	494 994 $
Pro Estimated Expenses	10 394 874 $
Farm Remaining Season Days	14
Farm Expenses Per Days	8 988 $
Farm Estimated Expenses	125 832 $
Estimated Season Expenses	10 520 706 $
Season Salary Cap	72 824 166 $
Estimate Under Maximum Salary Cap of 76 000 000 $	3 175 834 $
Estimate Over Minimum Salary Cap of 55 400 000 $	17 424 166 $
Current Bank Account	54 732 601 $
Projected Bank Account	51 569 820 $

Pro Players Salaries
Jamie Benn	9 500 000 $ (5)
Ryan O'Reilly	7 390 000 $ (4)
Roberto Luongo	5 333 333 $ (3)
Evander Kane	5 250 000 $ (1)
Jared Spurgeon	5 187 500 $ (3)
Morgan Rielly	5 000 000 $ (4)
Alexander Wennberg	4 900 000 $ (5)
Shayne Gostisbehere	4 500 000 $ (5)
Patrik Berglund	3 850 000 $ (5)
Kyle Turris	3 500 000 $ (5)
Andrei Markov (Out of Payroll)	3 162 500 $ (1)
Kevin Klein	2 900 000 $ (1)
Jonathan Bernier	2 750 000 $ (2)
Connor Brown	2 100 000 $ (3)
Luke Glendening	1 800 000 $ (4)
John-Michael Liles	1 800 000 $ (1)
Tom Gilbert	1 540 000 $ (1)
Derek MacKenzie	1 375 000 $ (2)
Jaromir Jagr	1 050 000 $ (1)
Sebastian Aho	925 000 $ (2)
Jakub Vrana	863 333 $ (2)
Paul Carey	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2017 : 75 326 666 $
Year 2018 : 61 474 166 $
Year 2019 : 55 560 833 $
Year 2020 : 42 940 000 $
Salary Average Commitment
Year 2017 : 49 934 000 $
Year 2018 : 36 481 500 $
Year 2019 : 30 037 500 $
Year 2020 : 22 750 000 $
Salary Cap with 1 Way Contract
Year 2017 : 75 326 666 $
Year 2018 : 58 974 166 $
Year 2019 : 53 060 833 $
Year 2020 : 40 440 000 $

Farm Players Salaries
Hudson Fasching (Out of Payroll)	92 500 $ (1)
Ian McCoshen	92 500 $ (2)
Nail Yakupov	87 500 $ (1)
Morgan Klimchuk	86 333 $ (1)
Travis Sanheim	86 333 $ (2)
Chris VandeVelde	78 375 $ (1)
Andrey Pedan	75 000 $ (1)
Dan Vladar	72 833 $ (2)
Paul Postma	72 500 $ (1)
Greg Chase	71 500 $ (1)
Adam Helewka	70 500 $ (2)
Patrick Brown	65 000 $ (1)
Petter Granberg	61 250 $ (1)
Aaron Ness	61 250 $ (1)
Zac Larraza	60 000 $ (1)
Brady Vail	57 500 $ (1)
Erik Karlsson94	50 000 $ (1)
Yann Danis	50 000 $ (1)
Total Farm Players	18
Salary Commitment
Year 2017 : 1 290 874 $
Year 2018 : 322 166 $
Year 2019 : 0 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 236 241 $
Year 2018 : 322 166 $
Year 2019 : 0 $
Year 2020 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Edmonton Coliseum
Level 1:	6000 - 105 $ - 4 510 - 75,17%
Level 2:	5000 - 65 $ - 3 758 - 75,17%
Level 3:	2000 - 38 $ - 1 736 - 86,81%
Level 4:	4000 - 23 $ - 3 334 - 83,35%
Luxury :	1000 - 190 $ - 814 - 81,44%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 487 - 74,36%
Farm Level 2:	1000 - 15 $ - 736 - 73,60%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	14 153 - 78,63%
Average Income per Game	1 512 681 $
Year to Date Revenue	55 969 209 $
Farm
Home Games Left	3
Average Attendance - %	2 223 - 74,11%
Average Income per Game	94 007 $
Year to Date Revenue	3 572 269 $
Expense
Pro Players Total Salaries	64 400 833 $
Farm Players Total Salaries	1 065 583 $
Coaches Total Salaries	1 157 250 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	61 732 360 $
Farm Year To Date Expenses	985 307 $
Pro Salary Cap To Date	61 548 676 $
Farm Salary Cap To Date	959 601 $
Estimate
Pro Estimated Season Revenue	6 050 725 $
Farm Estimated Season Revenue	282 021 $
Pro Remaining Season Days	21
Pro Expenses Per Days	445 565 $
Pro Estimated Expenses	9 356 865 $
Farm Remaining Season Days	14
Farm Expenses Per Days	8 040 $
Farm Estimated Expenses	112 560 $
Estimated Season Expenses	9 469 425 $
Season Salary Cap	65 058 083 $
Estimate Under Maximum Salary Cap of 76 000 000 $	10 941 917 $
Estimate Over Minimum Salary Cap of 55 400 000 $	9 658 083 $
Current Bank Account	9 474 702 $
Projected Bank Account	6 338 023 $

Pro Players Salaries
Corey Perry	8 625 000 $ (1)
Ryan Johansen (Out of Payroll)	8 000 000 $ (4)
Aaron Ekblad	7 500 000 $ (5)
Jordan Eberle	6 000 000 $ (1)
Seth Jones	5 400 000 $ (4)
Antti Niemi	4 500 000 $ (1)
Marc-Edouard Vlasic	4 250 000 $ (1)
Justin Abdelkader	4 250 000 $ (5)
Marco Scandella	4 000 000 $ (3)
Mikael Backlund	3 575 000 $ (1)
Thomas Greiss	3 300 000 $ (3)
Zbynek Michalek	2 500 000 $ (2)
Vernon Fiddler	1 375 000 $ (1)
Pierre-Alexandre Parenteau	1 375 000 $ (1)
Kyle Quincey	1 250 000 $ (1)
Chris Kelly	990 000 $ (1)
Connor McDavid	925 000 $ (1)
Nico Hischier	925 000 $ (3)
Tyler Motte	925 000 $ (2)
Sonny Milano	863 333 $ (2)
Vince Dunn	722 500 $ (3)
Cameron Gaunce	650 000 $ (1)
Chris Porter (Out of Payroll)	500 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2017 : 72 400 833 $
Year 2018 : 38 385 833 $
Year 2019 : 34 097 500 $
Year 2020 : 25 150 000 $
Salary Average Commitment
Year 2017 : 36 550 833 $
Year 2018 : 29 485 833 $
Year 2019 : 25 197 500 $
Year 2020 : 20 250 000 $
Salary Cap with 1 Way Contract
Year 2017 : 72 400 833 $
Year 2018 : 38 385 833 $
Year 2019 : 34 097 500 $
Year 2020 : 25 150 000 $

Farm Players Salaries
Erik Condra	125 000 $ (1)
Thatcher Demko	92 500 $ (2)
Duncan Siemens	75 000 $ (1)
Mike Reilly	72 500 $ (2)
Hunter Smith	69 250 $ (1)
Brycen Martin	68 500 $ (2)
Josh Brown	65 833 $ (1)
Maxime Lagace	65 000 $ (1)
Hunter Fejes	60 000 $ (2)
Jaedon Descheneau	57 500 $ (2)
Joey Leach	57 500 $ (2)
Garrett Wilson	57 000 $ (1)
Kris Newbury	50 000 $ (1)
Harry Zolnierczyk	50 000 $ (1)
Nick Tarnasky	50 000 $ (1)
Andrew Rowe	50 000 $ (1)
Total Farm Players	16
Salary Commitment
Year 2017 : 1 065 583 $
Year 2018 : 408 500 $
Year 2019 : 0 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 940 583 $
Year 2018 : 408 500 $
Year 2019 : 0 $
Year 2020 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Sunrise Arena
Level 1:	6000 - 100 $ - 5 003 - 83,39%
Level 2:	5000 - 60 $ - 4 682 - 93,65%
Level 3:	2000 - 35 $ - 1 906 - 95,30%
Level 4:	4000 - 20 $ - 3 861 - 96,54%
Luxury :	1000 - 200 $ - 748 - 74,84%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 495 - 74,73%
Farm Level 2:	1000 - 15 $ - 751 - 75,08%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	16 202 - 90,01%
Average Income per Game	1 601 593 $
Year to Date Revenue	57 657 332 $
Farm
Home Games Left	3
Average Attendance - %	2 245 - 74,85%
Average Income per Game	94 724 $
Year to Date Revenue	3 599 497 $
Expense
Pro Players Total Salaries	68 500 000 $
Farm Players Total Salaries	1 900 636 $
Coaches Total Salaries	810 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 500 000 $
Pro Year To Date Expenses	61 040 268 $
Farm Year To Date Expenses	1 559 495 $
Pro Salary Cap To Date	58 378 837 $
Farm Salary Cap To Date	1 542 620 $
Estimate
Pro Estimated Season Revenue	8 007 963 $
Farm Estimated Season Revenue	284 171 $
Pro Remaining Season Days	21
Pro Expenses Per Days	471 088 $
Pro Estimated Expenses	9 892 848 $
Farm Remaining Season Days	14
Farm Expenses Per Days	14 005 $
Farm Estimated Expenses	196 070 $
Estimated Season Expenses	10 088 918 $
Season Salary Cap	64 810 000 $
Estimate Under Maximum Salary Cap of 76 000 000 $	11 190 000 $
Estimate Over Minimum Salary Cap of 55 400 000 $	9 410 000 $
Current Bank Account	31 002 880 $
Projected Bank Account	29 206 096 $

Pro Players Salaries
Pekka Rinne	7 000 000 $ (2)
Tomas Plekanec	6 000 000 $ (1)
Taylor Hall (Out of Payroll)	6 000 000 $ (3)
Andrew Ladd	5 500 000 $ (4)
Jay Bouwmeester	5 400 000 $ (2)
Matt Moulson	5 000 000 $ (2)
Martin Hanzal	4 750 000 $ (3)
Mats Zuccarello	4 500 000 $ (2)
Alec Martinez	4 000 000 $ (3)
Adam McQuaid	2 750 000 $ (2)
J.T. Miller	2 625 000 $ (1)
Matt Greene (Out of Payroll)	2 500 000 $ (1)
Jannik Hansen	2 500 000 $ (1)
Nick Schultz	2 475 000 $ (1)
Brian Campbell	2 475 000 $ (1)
Nathan Beaulieu	2 400 000 $ (2)
Carter Hutton	1 125 000 $ (1)
Ryan White	1 100 000 $ (1)
Ales Hemsky (Out of Payroll)	1 000 000 $ (1)
Kyle Brodziak	950 000 $ (1)
Josh Jooris	775 000 $ (1)
Corey Tropp	625 000 $ (1)
Devante Smith-Pelly	550 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2017 : 72 000 000 $
Year 2018 : 47 300 000 $
Year 2019 : 20 250 000 $
Year 2020 : 5 500 000 $
Salary Average Commitment
Year 2017 : 19 869 167 $
Year 2018 : 8 650 000 $
Year 2019 : 4 750 000 $
Year 2020 : 0 $
Salary Cap with 1 Way Contract
Year 2017 : 72 000 000 $
Year 2018 : 47 300 000 $
Year 2019 : 20 250 000 $
Year 2020 : 5 500 000 $

Farm Players Salaries
Jakub Kindl	250 000 $ (1)
Jamie Oleksiak	96 469 $ (1)
Patrik Nemeth (Out of Payroll)	94 500 $ (1)
Ville Husso	84 750 $ (2)
Jean Dupuy	78 000 $ (1)
Gabriel Bourque	75 000 $ (1)
Laurent Dauphin	74 500 $ (1)
Alex Lintuniemi	72 917 $ (2)
Anthony Stolarz	72 500 $ (1)
Iiro Pakarinen	72 500 $ (1)
Jacob De La Rose	72 500 $ (1)
Clark Bishop	69 500 $ (2)
Stanislav Galiev	67 500 $ (1)
Braden Christoffer	65 000 $ (2)
Chris Summers	65 000 $ (2)
Rocco Grimaldi	65 000 $ (1)
Matt White	65 000 $ (1)
Ludwig Bystrom	65 000 $ (1)
Scott Wilson	62 500 $ (1)
Zach Sill	61 250 $ (1)
Miikka Salomaki	61 250 $ (1)
Chris McCarthy	55 000 $ (1)
Justin Kea	55 000 $ (1)
Maxime Fortunus	50 000 $ (1)
Mike Brown	50 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 2017 : 1 900 636 $
Year 2018 : 357 167 $
Year 2019 : 0 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 898 692 $
Year 2018 : 357 167 $
Year 2019 : 0 $
Year 2020 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - 85 $ - 5 699 - 94,99%
Level 2:	5000 - 60 $ - 4 746 - 94,93%
Level 3:	2000 - 35 $ - 1 922 - 96,10%
Level 4:	4000 - 20 $ - 3 779 - 94,47%
Luxury :	1000 - 180 $ - 942 - 94,19%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 512 - 75,59%
Farm Level 2:	1000 - 15 $ - 769 - 76,86%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	17 089 - 94,94%
Average Income per Game	1 611 616 $
Year to Date Revenue	58 018 184 $
Farm
Home Games Left	3
Average Attendance - %	2 280 - 76,02%
Average Income per Game	96 021 $
Year to Date Revenue	3 648 815 $
Expense
Pro Players Total Salaries	65 225 000 $
Farm Players Total Salaries	1 917 583 $
Coaches Total Salaries	1 498 125 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	60 732 275 $
Farm Year To Date Expenses	1 651 548 $
Pro Salary Cap To Date	60 732 275 $
Farm Salary Cap To Date	1 651 548 $
Estimate
Pro Estimated Season Revenue	8 058 081 $
Farm Estimated Season Revenue	288 064 $
Pro Remaining Season Days	21
Pro Expenses Per Days	453 082 $
Pro Estimated Expenses	9 514 722 $
Farm Remaining Season Days	14
Farm Expenses Per Days	14 126 $
Farm Estimated Expenses	197 764 $
Estimated Season Expenses	9 712 486 $
Season Salary Cap	66 723 125 $
Estimate Under Maximum Salary Cap of 76 000 000 $	9 276 875 $
Estimate Over Minimum Salary Cap of 55 400 000 $	11 323 125 $
Current Bank Account	32 900 342 $
Projected Bank Account	31 534 001 $

Pro Players Salaries
Tuukka Rask	7 000 000 $ (1)
Joel Ward	6 500 000 $ (1)
Mikael Granlund	5 750 000 $ (3)
Tyler Myers (1 Way Contract)	5 500 000 $ (2)
Dmitry Orlov	5 100 000 $ (5)
Andrew MacDonald	5 000 000 $ (2)
Marian Gaborik	4 875 000 $ (1)
Niklas Kronwall	4 750 000 $ (2)
Benoit Pouliot	4 000 000 $ (2)
Matt Read	3 625 000 $ (1)
Brian Boyle	2 750 000 $ (2)
Roman Polak	2 475 000 $ (1)
Marcus Foligno	1 500 000 $ (1)
Auston Matthews	925 000 $ (2)
Joel Armia	925 000 $ (1)
Trevor van Riemsdyk	925 000 $ (1)
Markus Granlund	900 000 $ (1)
Tim Schaller	775 000 $ (1)
Zane McIntyre	650 000 $ (2)
Matt Irwin	650 000 $ (1)
Steve Bernier	650 000 $ (2)
Matt Hackett	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 2017 : 65 225 000 $
Year 2018 : 35 075 000 $
Year 2019 : 10 850 000 $
Year 2020 : 5 100 000 $
Salary Average Commitment
Year 2017 : 44 459 777 $
Year 2018 : 29 782 000 $
Year 2019 : 10 850 000 $
Year 2020 : 5 100 000 $
Salary Cap with 1 Way Contract
Year 2017 : 65 225 000 $
Year 2018 : 35 075 000 $
Year 2019 : 10 850 000 $
Year 2020 : 5 100 000 $

Farm Players Salaries
Peter Mueller	100 000 $ (1)
Joey LaLeggia	92 500 $ (1)
Rob O'Gara	92 500 $ (1)
Shane Prince	85 000 $ (1)
Peter Cehlarik	74 250 $ (2)
Adin Hill (Out of Payroll)	72 583 $ (2)
Roman Lyubimov	70 000 $ (1)
Vincent LoVerde	70 000 $ (2)
Landon Ferraro	70 000 $ (2)
Rourke Chartier	69 750 $ (3)
Reid Boucher	68 750 $ (1)
Colin Smith	67 500 $ (1)
Stefan Noesen	66 000 $ (1)
Yannick Weber	65 000 $ (1)
Jamie McBain	65 000 $ (1)
T.J. Tynan	65 000 $ (2)
Andrew Campbell	65 000 $ (2)
Jacob MacDonald	65 000 $ (1)
Matej Stransky	65 000 $ (1)
Anthony Peluso	65 000 $ (1)
Matt Tennyson	65 000 $ (2)
Jack Campbell	61 250 $ (1)
Devin Setoguchi	60 000 $ (1)
Bracken Kearns	60 000 $ (1)
Brett Sutter	60 000 $ (1)
Alex Petan	57 500 $ (1)
John Muse	50 000 $ (1)
Sean Backman	50 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 2017 : 1 917 583 $
Year 2018 : 551 583 $
Year 2019 : 69 750 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 859 000 $
Year 2018 : 551 583 $
Year 2019 : 69 750 $
Year 2020 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Blue Shirt Stadium
Level 1:	6000 - 100 $ - 4 901 - 81,68%
Level 2:	5000 - 60 $ - 4 703 - 94,07%
Level 3:	2000 - 35 $ - 1 902 - 95,08%
Level 4:	4000 - 20 $ - 3 868 - 96,70%
Luxury :	1000 - 200 $ - 733 - 73,34%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 486 - 74,30%
Farm Level 2:	1000 - 15 $ - 761 - 76,06%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	16 107 - 89,48%
Average Income per Game	1 583 655 $
Year to Date Revenue	57 011 576 $
Farm
Home Games Left	3
Average Attendance - %	2 247 - 74,88%
Average Income per Game	94 492 $
Year to Date Revenue	3 590 691 $
Expense
Pro Players Total Salaries	70 791 667 $
Farm Players Total Salaries	1 613 383 $
Coaches Total Salaries	2 010 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 000 000 $
Pro Year To Date Expenses	59 243 228 $
Farm Year To Date Expenses	1 491 233 $
Pro Salary Cap To Date	58 520 777 $
Farm Salary Cap To Date	1 491 233 $
Estimate
Pro Estimated Season Revenue	7 918 274 $
Farm Estimated Season Revenue	283 476 $
Pro Remaining Season Days	21
Pro Expenses Per Days	494 841 $
Pro Estimated Expenses	10 391 661 $
Farm Remaining Season Days	14
Farm Expenses Per Days	11 953 $
Farm Estimated Expenses	167 342 $
Estimated Season Expenses	10 559 003 $
Season Salary Cap	73 326 667 $
Estimate Under Maximum Salary Cap of 76 000 000 $	2 673 333 $
Estimate Over Minimum Salary Cap of 55 400 000 $	17 926 667 $
Current Bank Account	56 906 768 $
Projected Bank Account	54 549 515 $

Pro Players Salaries
Henrik Lundqvist	8 500 000 $ (2)
Jason Spezza	7 500 000 $ (2)
Matt Duchene	6 000 000 $ (2)
Artemi Panarin	5 950 000 $ (2)
Matt Niskanen	5 750 000 $ (2)
Brayden Schenn	5 125 000 $ (3)
Zdeno Chara	5 000 000 $ (1)
Justin Williams	4 500 000 $ (2)
Clayton Stoner	3 250 000 $ (1)
Ron Hainsey	3 000 000 $ (2)
Esa Lindell	2 200 000 $ (2)
Tobias Rieder	2 200 000 $ (1)
Paul Byron	1 666 667 $ (2)
Viktor Stalberg	1 650 000 $ (1)
Philipp Grubauer	1 500 000 $ (1)
Johan Larsson (Out of Payroll)	1 475 000 $ (2)
Torrey Mitchell	1 200 000 $ (1)
Chris Stewart	1 150 000 $ (1)
Kyle Connor	925 000 $ (2)
Christian Folin	850 000 $ (1)
Anton Lander	750 000 $ (1)
Ben Smith	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2017 : 70 791 667 $
Year 2018 : 52 591 667 $
Year 2019 : 5 125 000 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 33 500 000 $
Year 2018 : 19 600 000 $
Year 2019 : 500 000 $
Year 2020 : 0 $
Salary Cap with 1 Way Contract
Year 2017 : 70 791 667 $
Year 2018 : 52 591 667 $
Year 2019 : 5 125 000 $
Year 2020 : 0 $

Farm Players Salaries
Kalle Kossila	92 500 $ (1)
Patrick Russell	92 500 $ (1)
Anton Slepyshev	92 500 $ (2)
Yan-Pavel Laplante	83 667 $ (2)
Jake Dotchin	81 250 $ (2)
Alex Nedeljkovic	81 167 $ (2)
Carter Verhaeghe	77 833 $ (1)
Rasmus Andersson	75 583 $ (2)
Adam Cracknell	75 000 $ (1)
Gustav Olofsson	72 500 $ (2)
Vincent Hinostroza	71 800 $ (1)
Andrew Nielson	69 750 $ (2)
Curtis Valk	68 250 $ (1)
Oskar Sundqvist	67 500 $ (1)
Kevin Boyle	67 500 $ (1)
Ben Harpur	65 333 $ (1)
Gemel Smith	65 000 $ (1)
Brian Hart	65 000 $ (2)
Viktor Loov	65 000 $ (1)
Tyler Graovac	62 500 $ (1)
Anthony Bitetto	61 250 $ (1)
Jack Rodewald	60 000 $ (2)
Total Farm Players	22
Salary Commitment
Year 2017 : 1 613 383 $
Year 2018 : 681 417 $
Year 2019 : 0 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 600 883 $
Year 2018 : 681 417 $
Year 2019 : 0 $
Year 2020 : 0 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Octopus Arena
Level 1:	6000 - 100 $ - 4 977 - 82,95%
Level 2:	5000 - 60 $ - 4 673 - 93,46%
Level 3:	2000 - 35 $ - 1 913 - 95,65%
Level 4:	4000 - 20 $ - 3 859 - 96,47%
Luxury :	1000 - 200 $ - 738 - 73,76%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 503 - 75,14%
Farm Level 2:	1000 - 15 $ - 764 - 76,36%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	16 159 - 89,77%
Average Income per Game	1 593 910 $
Year to Date Revenue	57 380 750 $
Farm
Home Games Left	3
Average Attendance - %	2 266 - 75,55%
Average Income per Game	95 439 $
Year to Date Revenue	3 626 689 $
Expense
Pro Players Total Salaries	66 807 500 $
Farm Players Total Salaries	1 544 350 $
Coaches Total Salaries	1 110 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	59 549 634 $
Farm Year To Date Expenses	1 544 781 $
Pro Salary Cap To Date	59 549 634 $
Farm Salary Cap To Date	1 544 781 $
Estimate
Pro Estimated Season Revenue	7 969 549 $
Farm Estimated Season Revenue	286 318 $
Pro Remaining Season Days	21
Pro Expenses Per Days	461 616 $
Pro Estimated Expenses	9 693 936 $
Farm Remaining Season Days	14
Farm Expenses Per Days	11 460 $
Farm Estimated Expenses	160 440 $
Estimated Season Expenses	9 854 376 $
Season Salary Cap	67 917 500 $
Estimate Under Maximum Salary Cap of 76 000 000 $	8 082 500 $
Estimate Over Minimum Salary Cap of 55 400 000 $	12 517 500 $
Current Bank Account	16 556 265 $
Projected Bank Account	14 957 756 $

Pro Players Salaries
David Pastrnak	6 666 667 $ (6)
Mark Scheifele	6 125 000 $ (4)
Brandon Dubinsky	5 850 000 $ (3)
John Tavares	5 500 000 $ (1)
Dion Phaneuf	5 500 000 $ (2)
Tomas Tatar	5 300 000 $ (4)
Nick Bonino	4 100 000 $ (4)
John Carlson	3 960 000 $ (1)
Connor Murphy	3 850 000 $ (4)
James Reimer	3 400 000 $ (4)
Sam Gagner	3 150 000 $ (3)
Ben Hutton	2 800 000 $ (2)
Anders Nilsson	2 500 000 $ (2)
Oscar Lindberg	1 700 000 $ (2)
Matt Nieto	1 000 000 $ (1)
Jesse Puljujarvi	925 000 $ (2)
Jake DeBrusk	863 333 $ (3)
Lukas Sedlak	825 000 $ (2)
Cedric Paquette	812 500 $ (1)
Joseph Blandisi	680 000 $ (2)
Christian Djoos	650 000 $ (2)
Dylan DeMelo	650 000 $ (1)
Bryce Van Brabant	0 $ (0)
Ryan Johnston	0 $ (0)
Michael Zalewski	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 2017 : 66 807 500 $
Year 2018 : 54 885 000 $
Year 2019 : 39 305 000 $
Year 2020 : 29 441 667 $
Salary Average Commitment
Year 2017 : 34 555 833 $
Year 2018 : 31 993 333 $
Year 2019 : 21 413 333 $
Year 2020 : 17 400 000 $
Salary Cap with 1 Way Contract
Year 2017 : 66 807 500 $
Year 2018 : 54 885 000 $
Year 2019 : 39 305 000 $
Year 2020 : 29 441 667 $

Farm Players Salaries
Dmitrij Jaskin	100 000 $ (1)
Mackenzie MacEachern	92 500 $ (1)
Nikita Scherbak	86 333 $ (2)
Kyle Rau	85 900 $ (1)
Slater Koekkoek	80 000 $ (1)
Tomas Jurco	80 000 $ (1)
Mario Lucia	79 250 $ (1)
Noel Acciari	72 500 $ (2)
Daniel Carr	72 500 $ (1)
Eric Cornel	71 750 $ (2)
Marcus Sorensen	70 000 $ (2)
Mackenzie Blackwood	69 750 $ (3)
Reece Willcox	68 000 $ (1)
Scott Harrington	67 500 $ (2)
Markus Hannikainen	67 500 $ (2)
Ross Johnston	66 667 $ (1)
Scott Wedgewood	65 000 $ (1)
Justin Holl	65 000 $ (1)
Andrew O'Brien	65 000 $ (1)
Max Gortz	61 700 $ (1)
Tony Cameranesi	57 500 $ (2)
Total Farm Players	21
Salary Commitment
Year 2017 : 1 544 350 $
Year 2018 : 562 833 $
Year 2019 : 69 750 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 546 428 $
Year 2018 : 567 133 $
Year 2019 : 69 750 $
Year 2020 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6000 - 100 $ - 4 847 - 80,79%
Level 2:	5000 - 62 $ - 3 991 - 79,83%
Level 3:	2000 - 55 $ - 1 032 - 51,60%
Level 4:	4000 - 25 $ - 3 284 - 82,10%
Luxury :	1000 - 186 $ - 849 - 84,86%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 30 $ - 1 514 - 75,70%
Farm Level 2:	1000 - 13 $ - 760 - 75,96%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	14 003 - 77,79%
Average Income per Game	1 529 378 $
Year to Date Revenue	55 057 621 $
Farm
Home Games Left	3
Average Attendance - %	2 274 - 75,79%
Average Income per Game	88 369 $
Year to Date Revenue	3 358 009 $
Expense
Pro Players Total Salaries	60 933 333 $
Farm Players Total Salaries	1 512 834 $
Coaches Total Salaries	786 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 737 500 $
Pro Year To Date Expenses	54 193 158 $
Farm Year To Date Expenses	1 807 144 $
Pro Salary Cap To Date	54 193 158 $
Farm Salary Cap To Date	1 807 144 $
Estimate
Pro Estimated Season Revenue	7 646 892 $
Farm Estimated Season Revenue	265 106 $
Pro Remaining Season Days	21
Pro Expenses Per Days	419 451 $
Pro Estimated Expenses	8 808 471 $
Farm Remaining Season Days	14
Farm Expenses Per Days	11 235 $
Farm Estimated Expenses	157 290 $
Estimated Season Expenses	8 965 761 $
Season Salary Cap	65 456 833 $
Estimate Under Maximum Salary Cap of 76 000 000 $	10 543 167 $
Estimate Over Minimum Salary Cap of 55 400 000 $	10 056 833 $
Current Bank Account	44 421 843 $
Projected Bank Account	43 368 080 $

Pro Players Salaries
Paul Stastny	7 000 000 $ (1)
Kevin Shattenkirk	6 650 000 $ (4)
David Backes	6 000 000 $ (4)
Kari Lehtonen	5 900 000 $ (1)
Roman Josi	4 000 000 $ (3)
Rickard Rakell	3 800 000 $ (4)
Erik Gudbranson	3 500 000 $ (4)
Michael Stone	3 500 000 $ (3)
Martin Jones	3 000 000 $ (5)
Andre Burakovsky	3 000 000 $ (2)
Kevin Hayes	2 600 000 $ (1)
Zach Hyman	2 250 000 $ (4)
Joonas Donskoi	1 900 000 $ (2)
Josh Anderson	1 850 000 $ (3)
Andrew Copp	1 000 000 $ (2)
Ivan Provorov	894 167 $ (2)
Clayton Keller	885 833 $ (3)
Madison Bowey	703 333 $ (1)
Brian Flynn	700 000 $ (1)
Ryan Carpenter	650 000 $ (2)
Martin Frk	650 000 $ (1)
Marc-Andre Bergeron	500 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2017 : 60 933 333 $
Year 2018 : 46 130 000 $
Year 2019 : 38 685 833 $
Year 2020 : 28 450 000 $
Salary Average Commitment
Year 2017 : 31 608 333 $
Year 2018 : 28 155 000 $
Year 2019 : 20 710 833 $
Year 2020 : 16 325 000 $
Salary Cap with 1 Way Contract
Year 2017 : 60 933 333 $
Year 2018 : 42 880 000 $
Year 2019 : 35 435 833 $
Year 2020 : 25 200 000 $

Farm Players Salaries
Michael Hutchinson	115 000 $ (1)
Jake Virtanen	89 417 $ (1)
Jack Roslovic	89 417 $ (3)
John Quenneville	81 167 $ (2)
Oliver Kylington	73 083 $ (3)
Mike Amadio	71 750 $ (2)
Kyle Wood	71 750 $ (2)
Steve Michalek	71 500 $ (1)
Vaclav Karabacek	69 500 $ (2)
Ben Thomas	69 000 $ (2)
Radel Fazleev	67 500 $ (2)
David Warsofsky	67 500 $ (2)
Justin Bailey	67 000 $ (1)
Blake Pietila	66 750 $ (1)
Ville Pokka	65 000 $ (1)
Justin Falk	65 000 $ (1)
Greg Carey (Out of Payroll)	65 000 $ (2)
Joakim Ryan	65 000 $ (2)
Cole Bardreau	65 000 $ (2)
Pheonix Copley	65 000 $ (2)
Kyle Baun	62 500 $ (1)
Brian Cooper	55 000 $ (1)
Total Farm Players	22
Salary Commitment
Year 2017 : 1 577 834 $
Year 2018 : 920 667 $
Year 2019 : 162 500 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 516 167 $
Year 2018 : 894 000 $
Year 2019 : 162 500 $
Year 2020 : 0 $

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Place Banque Scottia
Level 1:	6000 - 90 $ - 4 964 - 82,74%
Level 2:	5000 - 55 $ - 4 302 - 86,04%
Level 3:	2000 - 33 $ - 1 776 - 88,78%
Level 4:	4000 - 18 $ - 3 517 - 87,92%
Luxury :	1000 - 180 $ - 779 - 77,90%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 498 - 74,91%
Farm Level 2:	1000 - 15 $ - 735 - 73,50%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	15 338 - 85,21%
Average Income per Game	1 597 245 $
Year to Date Revenue	57 500 831 $
Farm
Home Games Left	3
Average Attendance - %	2 233 - 74,44%
Average Income per Game	94 556 $
Year to Date Revenue	3 593 113 $
Expense
Pro Players Total Salaries	72 311 666 $
Farm Players Total Salaries	1 819 868 $
Coaches Total Salaries	1 219 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 433 590 $
Farm Year To Date Expenses	1 725 001 $
Pro Salary Cap To Date	63 433 590 $
Farm Salary Cap To Date	1 725 001 $
Estimate
Pro Estimated Season Revenue	7 986 227 $
Farm Estimated Season Revenue	283 667 $
Pro Remaining Season Days	21
Pro Expenses Per Days	499 324 $
Pro Estimated Expenses	10 485 804 $
Farm Remaining Season Days	14
Farm Expenses Per Days	13 499 $
Farm Estimated Expenses	188 986 $
Estimated Season Expenses	10 674 790 $
Season Salary Cap	73 530 666 $
Estimate Under Maximum Salary Cap of 76 000 000 $	2 469 334 $
Estimate Over Minimum Salary Cap of 55 400 000 $	18 130 666 $
Current Bank Account	20 517 050 $
Projected Bank Account	18 112 154 $

Pro Players Salaries
Jarome Iginla	5 866 666 $ (1)
Dougie Hamilton (Out of Payroll)	5 750 000 $ (3)
Mike Smith	5 666 667 $ (2)
Frans Nielsen	5 250 000 $ (4)
Michael Cammalleri	5 000 000 $ (2)
Jason Garrison	4 600 000 $ (1)
Tyler Ennis	4 600 000 $ (2)
Jaroslav Halak	4 500 000 $ (1)
Viktor Arvidsson	4 250 000 $ (4)
Tanner Pearson	3 750 000 $ (4)
Luca Sbisa	3 600 000 $ (1)
Dustin Brown	2 937 500 $ (2)
Ryan Spooner	2 825 000 $ (1)
Erik Haula	2 750 000 $ (3)
Alexandre Burrows	2 500 000 $ (2)
Nikita Zaitsev	2 000 000 $ (5)
Jake McCabe	1 600 000 $ (2)
Matt Hendricks	1 100 000 $ (1)
Devin Shore	870 000 $ (1)
Haydn Fleury	863 333 $ (2)
Dwight King	750 000 $ (1)
Chandler Stephenson	650 000 $ (2)
Jeff Schultz	632 500 $ (1)
Total Pro Players	23
Salary Commitment
Year 2017 : 72 311 666 $
Year 2018 : 50 067 500 $
Year 2019 : 26 250 000 $
Year 2020 : 17 750 000 $
Salary Average Commitment
Year 2017 : 41 074 166 $
Year 2018 : 23 930 000 $
Year 2019 : 12 750 000 $
Year 2020 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 2017 : 72 311 666 $
Year 2018 : 47 567 500 $
Year 2019 : 23 750 000 $
Year 2020 : 15 250 000 $

Farm Players Salaries
Stephon Williams	92 500 $ (1)
Jordan Schmaltz	92 500 $ (1)
Joel Eriksson Ek	89 417 $ (2)
Jared McCann	89 417 $ (1)
Christian Fischer	82 167 $ (3)
Roland McKeown	74 500 $ (2)
Jon Gillies	72 500 $ (1)
Justin Kirkland	71 750 $ (2)
Ty Rattie	70 000 $ (1)
Lucas Wallmark	68 333 $ (1)
Trevor Carrick	67 000 $ (1)
Jimmy Lodge	66 833 $ (1)
Erik Gustafsson	66 700 $ (1)
Drew Shore	66 000 $ (1)
Ryan Graves	65 667 $ (1)
Brendan Leipsic	65 000 $ (2)
Michael Latta	65 000 $ (1)
Jesse Graham	65 000 $ (1)
Steve Oleksy	65 000 $ (2)
Sam Carrick	65 000 $ (2)
Cameron Darcy	64 167 $ (2)
Colin McDonald	62 500 $ (1)
Sergey Tolchinsky	61 667 $ (1)
Josh Leivo	61 250 $ (2)
Anthony Greco	60 000 $ (2)
Brett Findlay	50 000 $ (1)
Ryan Culkin	0 $ (0)
Total Farm Players	27
Salary Commitment
Year 2017 : 1 819 868 $
Year 2018 : 729 501 $
Year 2019 : 82 167 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 769 868 $
Year 2018 : 698 251 $
Year 2019 : 82 167 $
Year 2020 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wananiche
Level 1:	6000 - 100 $ - 5 046 - 84,09%
Level 2:	5000 - 60 $ - 4 833 - 96,65%
Level 3:	2000 - 35 $ - 1 950 - 97,49%
Level 4:	4000 - 20 $ - 3 883 - 97,08%
Luxury :	1000 - 200 $ - 755 - 75,51%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 536 - 76,81%
Farm Level 2:	1000 - 15 $ - 767 - 76,71%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	16 466 - 91,48%
Average Income per Game	1 626 235 $
Year to Date Revenue	58 544 463 $
Farm
Home Games Left	3
Average Attendance - %	2 303 - 76,77%
Average Income per Game	97 254 $
Year to Date Revenue	3 695 633 $
Expense
Pro Players Total Salaries	74 556 429 $
Farm Players Total Salaries	2 069 532 $
Coaches Total Salaries	825 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	400 000 $
Pro Year To Date Expenses	63 597 864 $
Farm Year To Date Expenses	1 879 889 $
Pro Salary Cap To Date	63 597 864 $
Farm Salary Cap To Date	1 879 889 $
Estimate
Pro Estimated Season Revenue	8 131 175 $
Farm Estimated Season Revenue	291 760 $
Pro Remaining Season Days	21
Pro Expenses Per Days	512 289 $
Pro Estimated Expenses	10 758 069 $
Farm Remaining Season Days	14
Farm Expenses Per Days	15 318 $
Farm Estimated Expenses	214 452 $
Estimated Season Expenses	10 972 521 $
Season Salary Cap	75 781 429 $
Estimate Under Maximum Salary Cap of 76 000 000 $	218 571 $
Estimate Over Minimum Salary Cap of 55 400 000 $	20 381 429 $
Current Bank Account	36 058 323 $
Projected Bank Account	33 508 737 $

Pro Players Salaries
Sidney Crosby	8 700 000 $ (1)
Alex Pietrangelo	6 500 000 $ (2)
Jonathan Huberdeau	5 900 000 $ (5)
Gabriel Landeskog	5 571 429 $ (2)
Jonathan Drouin	5 500 000 $ (5)
Tyson Barrie	5 500 000 $ (3)
Jake Allen	4 350 000 $ (4)
Patric Hornqvist	4 250 000 $ (1)
Mikkel Boedker	4 000 000 $ (3)
Justin Braun	3 800 000 $ (3)
Braydon Coburn	3 700 000 $ (2)
Dan Girardi	3 500 000 $ (2)
Boone Jenner	2 900 000 $ (1)
Teuvo Teravainen	2 860 000 $ (2)
Lee Stempniak	1 250 000 $ (1)
Mark Borowiecki	1 100 000 $ (1)
Colton Sceviour	950 000 $ (1)
Dylan Larkin	925 000 $ (1)
Zach Werenski	925 000 $ (2)
Joonas Korpisalo	900 000 $ (2)
Michael Grabner	825 000 $ (1)
Brian Gibbons	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2017 : 74 556 429 $
Year 2018 : 53 006 429 $
Year 2019 : 29 050 000 $
Year 2020 : 15 750 000 $
Salary Average Commitment
Year 2017 : 37 435 000 $
Year 2018 : 26 135 000 $
Year 2019 : 16 250 000 $
Year 2020 : 15 750 000 $
Salary Cap with 1 Way Contract
Year 2017 : 74 556 429 $
Year 2018 : 53 006 429 $
Year 2019 : 29 050 000 $
Year 2020 : 15 750 000 $

Farm Players Salaries
Michael Raffl	195 000 $ (2)
Salaire Sharks	115 000 $ (3)
Teddy Purcell	110 000 $ (1)
Kenny Agostino	87 500 $ (1)
Shea Theodore	86 333 $ (1)
Mirco Mueller	85 000 $ (2)
Kyle Platzer	85 000 $ (1)
Micheal Haley	82 500 $ (2)
Robin Kovacs	80 333 $ (2)
Andreas Johnsson	75 083 $ (1)
Remi Elie	74 500 $ (1)
Nelson Nogier	71 333 $ (2)
Jim O'Brien	66 000 $ (1)
Chad Ruhwedel	65 000 $ (2)
Brett Kulak	65 000 $ (1)
Corban Knight	65 000 $ (2)
Casey DeSmith	65 000 $ (2)
Frank Corrado	65 000 $ (1)
Travis Boyd	65 000 $ (1)
Eric Comrie (Out of Payroll)	64 500 $ (1)
Reid McNeill	63 250 $ (1)
Nikita Jevpalovs	63 200 $ (1)
Reid Gardiner	62 500 $ (2)
David Musil	62 500 $ (1)
Tyson Strachan	50 000 $ (1)
T.J. Hensick	50 000 $ (1)
John McCarthy	50 000 $ (1)
Mitch Moroz	0 $ (0)
Garret Ross	0 $ (0)
Total Farm Players	29
Salary Commitment
Year 2017 : 2 069 532 $
Year 2018 : 821 666 $
Year 2019 : 50 000 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 2 029 532 $
Year 2018 : 846 666 $
Year 2019 : 75 000 $
Year 2020 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dallas Arena
Level 1:	6000 - 115 $ - 4 084 - 68,07%
Level 2:	5000 - 75 $ - 3 228 - 64,56%
Level 3:	2000 - 45 $ - 1 309 - 65,45%
Level 4:	4000 - 30 $ - 2 407 - 60,17%
Luxury :	1000 - 220 $ - 673 - 67,26%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 513 - 75,63%
Farm Level 2:	1000 - 15 $ - 751 - 75,11%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	11 701 - 65,01%
Average Income per Game	1 476 470 $
Year to Date Revenue	53 152 918 $
Farm
Home Games Left	3
Average Attendance - %	2 264 - 75,46%
Average Income per Game	95 667 $
Year to Date Revenue	3 635 361 $
Expense
Pro Players Total Salaries	70 150 834 $
Farm Players Total Salaries	1 850 833 $
Coaches Total Salaries	1 120 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 152 850 $
Farm Year To Date Expenses	1 549 425 $
Pro Salary Cap To Date	61 882 839 $
Farm Salary Cap To Date	1 531 875 $
Estimate
Pro Estimated Season Revenue	7 382 350 $
Farm Estimated Season Revenue	287 002 $
Pro Remaining Season Days	21
Pro Expenses Per Days	484 019 $
Pro Estimated Expenses	10 164 399 $
Farm Remaining Season Days	14
Farm Expenses Per Days	13 649 $
Farm Estimated Expenses	191 086 $
Estimated Season Expenses	10 355 485 $
Season Salary Cap	71 270 834 $
Estimate Under Maximum Salary Cap of 76 000 000 $	4 729 166 $
Estimate Over Minimum Salary Cap of 55 400 000 $	15 870 834 $
Current Bank Account	22 155 994 $
Projected Bank Account	19 469 861 $

Pro Players Salaries
Joe Thornton	15 000 000 $ (3)
Brian Gionta	8 000 000 $ (3)
Alexander Radulov	6 250 000 $ (5)
Rick Nash	5 800 000 $ (1)
Jimmy Howard (Out of Payroll)	5 291 667 $ (2)
John Klingberg	4 250 000 $ (3)
Kevin Bieksa	4 000 000 $ (1)
Adam Henrique	3 900 000 $ (1)
Jhonas Enroth	3 000 000 $ (2)
Richard Panik	2 800 000 $ (2)
Daniel Winnik	2 500 000 $ (1)
Jay Beagle	1 650 000 $ (1)
Adam Pelech	1 600 000 $ (4)
J.T. Compher	900 000 $ (2)
Mikko Rantanen	894 167 $ (2)
Greg Pateryn	800 000 $ (1)
Connor Brickley	750 000 $ (1)
Brandon Pirri	750 000 $ (1)
Stephen Johns	725 000 $ (1)
Patrick Wiercioch	650 000 $ (1)
Bryan Rust	640 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2017 : 70 150 834 $
Year 2018 : 47 985 834 $
Year 2019 : 35 100 000 $
Year 2020 : 7 850 000 $
Salary Average Commitment
Year 2017 : 51 594 165 $
Year 2018 : 44 513 611 $
Year 2019 : 31 627 777 $
Year 2020 : 7 850 000 $
Salary Cap with 1 Way Contract
Year 2017 : 70 150 834 $
Year 2018 : 47 985 834 $
Year 2019 : 35 100 000 $
Year 2020 : 7 850 000 $

Farm Players Salaries
Jiri Hudler	150 000 $ (1)
Josh Jacobs	89 417 $ (1)
Michael Dal Colle	86 333 $ (2)
Derrick Pouliot	80 000 $ (1)
Ryan Murphy	78 750 $ (1)
Jacob Graves	75 083 $ (2)
Luke Witkowski	75 000 $ (2)
Luke Johnson	71 750 $ (2)
Alex Schoenborn	71 750 $ (2)
Tobias Lindberg	69 333 $ (1)
Danick Martel	68 000 $ (1)
Joseph Cramarossa	67 500 $ (1)
Garnet Hathaway	65 000 $ (1)
Brad Hunt	65 000 $ (2)
Malcolm Subban	65 000 $ (2)
Richard Bachman	65 000 $ (1)
Dustin Tokarski	65 000 $ (1)
Mike Sislo	65 000 $ (1)
Phil Varone	65 000 $ (2)
Craig Cunningham	65 000 $ (1)
Michael Bournival	65 000 $ (1)
Damir Sharipzianov	64 167 $ (2)
Alan Quine	61 250 $ (1)
Colin Blackwell	57 500 $ (2)
Brooks Laich	50 000 $ (1)
Rob Scuderi	50 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 2017 : 1 850 833 $
Year 2018 : 696 583 $
Year 2019 : 0 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 898 333 $
Year 2018 : 696 583 $
Year 2019 : 0 $
Year 2020 : 0 $

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Fishbowl
Level 1:	6000 - 75 $ - 5 809 - 96,82%
Level 2:	5000 - 65 $ - 3 735 - 74,70%
Level 3:	2000 - 45 $ - 1 332 - 66,62%
Level 4:	4000 - 35 $ - 2 079 - 51,98%
Luxury :	1000 - 125 $ - 987 - 98,66%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 40 $ - 1 476 - 73,81%
Farm Level 2:	1000 - 20 $ - 752 - 75,20%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	13 942 - 77,46%
Average Income per Game	1 392 413 $
Year to Date Revenue	50 126 862 $
Farm
Home Games Left	4
Average Attendance - %	2 228 - 74,27%
Average Income per Game	110 392 $
Year to Date Revenue	4 084 506 $
Expense
Pro Players Total Salaries	68 378 333 $
Farm Players Total Salaries	1 533 917 $
Coaches Total Salaries	720 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	56 683 234 $
Farm Year To Date Expenses	1 470 082 $
Pro Salary Cap To Date	56 683 234 $
Farm Salary Cap To Date	1 470 082 $
Estimate
Pro Estimated Season Revenue	6 962 064 $
Farm Estimated Season Revenue	441 568 $
Pro Remaining Season Days	21
Pro Expenses Per Days	469 649 $
Pro Estimated Expenses	9 862 629 $
Farm Remaining Season Days	14
Farm Expenses Per Days	11 385 $
Farm Estimated Expenses	159 390 $
Estimated Season Expenses	10 022 019 $
Season Salary Cap	69 098 333 $
Estimate Under Maximum Salary Cap of 76 000 000 $	6 901 667 $
Estimate Over Minimum Salary Cap of 55 400 000 $	13 698 333 $
Current Bank Account	11 448 676 $
Projected Bank Account	8 830 289 $

Pro Players Salaries
Phil Kessel	8 000 000 $ (2)
Dustin Byfuglien	7 600 000 $ (4)
Derek Stepan	6 500 000 $ (3)
Loui Eriksson	6 000 000 $ (3)
Dennis Wideman	5 750 000 $ (1)
Brooks Orpik	5 500 000 $ (2)
Ryan Callahan	4 800 000 $ (2)
Scott Hartnell (Out of Payroll)	4 750 000 $ (1)
Kris Russell (Out of Payroll)	4 000 000 $ (4)
Connor Hellebuyck	2 250 000 $ (1)
Lance Bouma	2 200 000 $ (1)
Kris Versteeg	1 750 000 $ (1)
Austin Watson	1 100 000 $ (3)
Louis Domingue	1 100 000 $ (1)
Jonny Brodzinski	925 000 $ (1)
Blake Coleman	925 000 $ (1)
BROCK BOESER	925 000 $ (2)
Ryan Pulock	863 333 $ (1)
Mark Barberio	750 000 $ (1)
Drake Caggiula	750 000 $ (2)
Jaycob Megna	650 000 $ (2)
Byron Froese	650 000 $ (2)
Nic Dowd	640 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2017 : 68 378 333 $
Year 2018 : 46 475 000 $
Year 2019 : 25 200 000 $
Year 2020 : 11 600 000 $
Salary Average Commitment
Year 2017 : 32 430 554 $
Year 2018 : 17 175 000 $
Year 2019 : 12 700 000 $
Year 2020 : 11 600 000 $
Salary Cap with 1 Way Contract
Year 2017 : 68 378 333 $
Year 2018 : 46 475 000 $
Year 2019 : 25 200 000 $
Year 2020 : 11 600 000 $

Farm Players Salaries
Mike Weber	110 000 $ (1)
Jordan Subban	75 500 $ (1)
Casey Bailey	72 500 $ (1)
Vitek Vanecek	71 417 $ (2)
Julius Bergman	71 417 $ (2)
Francis Perron	70 333 $ (2)
Conner Bleackley	70 000 $ (2)
Blake Siebenaler	69 500 $ (2)
Dylan Labbe	69 250 $ (1)
Max Friberg	67 500 $ (1)
Brandon Mashinter	67 500 $ (1)
Daniel Zaar	66 500 $ (1)
Brad Malone	65 000 $ (2)
Justin Florek	65 000 $ (1)
Tommy Cross	65 000 $ (1)
Antoine Bibeau	65 000 $ (1)
Tommy Hughes	62 500 $ (1)
Troy Bourke	60 000 $ (1)
Chris Carlisle	60 000 $ (1)
Mac Bennett	55 000 $ (1)
Garrett Mitchell	55 000 $ (1)
Brandon Alderson	50 000 $ (1)
Pascal Pelletier	50 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 2017 : 1 533 917 $
Year 2018 : 417 667 $
Year 2019 : 0 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 483 917 $
Year 2018 : 417 667 $
Year 2019 : 0 $
Year 2020 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Enery Center
Level 1:	6000 - 100 $ - 4 900 - 81,67%
Level 2:	5000 - 60 $ - 4 717 - 94,34%
Level 3:	2000 - 35 $ - 1 924 - 96,19%
Level 4:	4000 - 20 $ - 3 824 - 95,60%
Luxury :	1000 - 200 $ - 740 - 73,96%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 1 497 - 74,84%
Farm Level 2:	1000 - 15 $ - 747 - 74,73%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	16 104 - 89,47%
Average Income per Game	1 586 490 $
Year to Date Revenue	57 113 642 $
Farm
Home Games Left	4
Average Attendance - %	2 244 - 74,80%
Average Income per Game	94 755 $
Year to Date Revenue	3 505 941 $
Expense
Pro Players Total Salaries	71 481 629 $
Farm Players Total Salaries	1 792 075 $
Coaches Total Salaries	760 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 500 000 $
Pro Year To Date Expenses	61 473 260 $
Farm Year To Date Expenses	1 546 358 $
Pro Salary Cap To Date	61 473 260 $
Farm Salary Cap To Date	1 546 358 $
Estimate
Pro Estimated Season Revenue	7 932 450 $
Farm Estimated Season Revenue	379 021 $
Pro Remaining Season Days	21
Pro Expenses Per Days	491 031 $
Pro Estimated Expenses	10 311 651 $
Farm Remaining Season Days	14
Farm Expenses Per Days	13 229 $
Farm Estimated Expenses	185 206 $
Estimated Season Expenses	10 496 857 $
Season Salary Cap	74 741 629 $
Estimate Under Maximum Salary Cap of 76 000 000 $	1 258 371 $
Estimate Over Minimum Salary Cap of 55 400 000 $	19 341 629 $
Current Bank Account	10 493 217 $
Projected Bank Account	8 307 831 $

Pro Players Salaries
Brent Burns	8 000 000 $ (5)
Evgeny Kuznetsov	7 800 000 $ (5)
Ryan Suter	7 538 462 $ (1)
Kris Letang	7 250 000 $ (5)
Daniel Sedin	7 000 000 $ (1)
Brad Marchand (Out of Payroll)	6 125 000 $ (5)
Marcus Johansson	4 583 333 $ (2)
Devan Dubnyk	4 300 000 $ (3)
Jonas Brodin	4 166 667 $ (3)
Nikita Zadorov	2 150 000 $ (2)
John Moore	1 600 000 $ (1)
Shane Doan	1 450 000 $ (1)
Martin Marincin	1 250 000 $ (1)
Anton Khudobin	1 200 000 $ (1)
Adam Lowry	1 125 000 $ (1)
Jack Eichel	925 000 $ (1)
Adrian Kempe	894 167 $ (2)
William Nylander	894 000 $ (1)
Ryan Hartman	863 333 $ (1)
Christian Dvorak	839 167 $ (2)
Frank Vatrano	792 500 $ (1)
Chris Tierney	735 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2017 : 71 481 629 $
Year 2018 : 46 108 334 $
Year 2019 : 37 641 667 $
Year 2020 : 29 175 000 $
Salary Average Commitment
Year 2017 : 41 986 388 $
Year 2018 : 34 158 334 $
Year 2019 : 29 675 000 $
Year 2020 : 29 175 000 $
Salary Cap with 1 Way Contract
Year 2017 : 71 481 629 $
Year 2018 : 46 108 334 $
Year 2019 : 37 641 667 $
Year 2020 : 29 175 000 $

Farm Players Salaries
Brayden McNabb	170 000 $ (1)
Devon Toews	92 500 $ (1)
Michal Kempny	90 000 $ (1)
Jeff Zatkoff	90 000 $ (1)
Lawson Crouse	89 417 $ (2)
Taylor Leier	80 659 $ (1)
Nic Petan	75 833 $ (1)
Paul Bittner	74 750 $ (3)
Samuel Girard	72 833 $ (3)
Chase De Leo	72 083 $ (1)
Quinton Howden	67 500 $ (1)
Mark MacMillan	66 500 $ (1)
Charles Hudon	65 000 $ (2)
Brody Sutter	65 000 $ (1)
Scott Kosmachuk	65 000 $ (1)
Tim Heed	65 000 $ (2)
Greg McKegg	65 000 $ (1)
Pat Cannone	65 000 $ (1)
Stefan Matteau	65 000 $ (1)
Chris Terry	65 000 $ (1)
Michael Garteig	60 000 $ (1)
Dillon Simpson	60 000 $ (1)
Jack Flinn	60 000 $ (2)
Karl Stollery	50 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 2017 : 1 792 075 $
Year 2018 : 427 000 $
Year 2019 : 147 583 $
Year 2020 : 0 $
Salary Average Commitment
Year 2017 : 1 632 075 $
Year 2018 : 427 000 $
Year 2019 : 147 583 $
Year 2020 : 0 $

Team	Current Fund	Season Salary Cap	Under Maximum of 76 000 000 $	Over Minimum of 55 400 000 $	Pro Players	Farm Players	Total Players
Avalanche	35 258 513 $	73 901 666 $	2 098 334 $	18 501 666 $	23	22	45
Blackhawks	57 155 777 $	71 331 462 $	4 668 538 $	15 931 462 $	21	25	46
Blues	48 373 034 $	58 052 166 $	17 947 834 $	2 652 166 $	23	26	49
Bruins	9 043 343 $	75 724 333 $	275 667 $	20 324 333 $	22	27	49
Canadiens	31 260 115 $	75 706 666 $	293 334 $	20 306 666 $	22	28	50
Canucks	20 435 906 $	71 760 676 $	4 239 324 $	16 360 676 $	23	29	52
Capitals	14 695 623 $	68 122 024 $	7 877 976 $	12 722 024 $	22	23	45
Devils	44 628 276 $	71 898 310 $	4 101 690 $	16 498 310 $	22	25	47
Ducks	32 364 149 $	70 996 313 $	5 003 687 $	15 596 313 $	20	31	51
Flames	82 474 212 $	75 189 393 $	810 607 $	19 789 393 $	22	25	47
Flyers	31 630 795 $	74 565 000 $	1 435 000 $	19 165 000 $	22	23	45
Golden Seals	(3 358 840 $)	74 141 499 $	1 858 501 $	18 741 499 $	21	21	42
Islanders	76 633 260 $	71 156 167 $	4 843 833 $	15 756 167 $	23	21	44
Jets	50 397 752 $	56 541 104 $	19 458 896 $	1 141 104 $	24	16	40
Kings	34 068 850 $	71 738 333 $	4 261 667 $	16 338 333 $	22	27	49
Lightning	40 565 852 $	68 835 000 $	7 165 000 $	13 435 000 $	23	25	48
Maple Leafs	2 017 679 $	73 815 889 $	2 184 111 $	18 415 889 $	22	24	46
Maroons	41 676 076 $	55 698 333 $	20 301 667 $	298 333 $	22	22	44
Nordiques	54 732 601 $	72 824 166 $	3 175 834 $	17 424 166 $	22	18	40
Oilers	9 474 702 $	65 058 083 $	10 941 917 $	9 658 083 $	23	16	39
Panthers	31 002 880 $	64 810 000 $	11 190 000 $	9 410 000 $	23	25	48
Penguins	32 900 342 $	66 723 125 $	9 276 875 $	11 323 125 $	22	28	50
Rangers	56 906 768 $	73 326 667 $	2 673 333 $	17 926 667 $	22	22	44
Red Wings	16 556 265 $	67 917 500 $	8 082 500 $	12 517 500 $	25	21	46
Sabres	44 421 843 $	65 456 833 $	10 543 167 $	10 056 833 $	22	22	44
Senateurs	20 517 050 $	73 530 666 $	2 469 334 $	18 130 666 $	23	27	50
Sharks	36 058 323 $	75 781 429 $	218 571 $	20 381 429 $	22	29	51
Stars	22 155 994 $	71 270 834 $	4 729 166 $	15 870 834 $	21	26	47
Whalers	11 448 676 $	69 098 333 $	6 901 667 $	13 698 333 $	23	23	46
Wild	10 493 217 $	74 741 629 $	1 258 371 $	19 341 629 $	22	24	46

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 - %