LHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - $100 - 4,540 - 75.67%
Level 2:	5000 - $60 - 4,660 - 93.20%
Level 3:	2000 - $35 - 1,875 - 93.76%
Level 4:	4000 - $20 - 3,695 - 92.37%
Luxury :	1000 - $200 - 926 - 92.64%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	15,696 - 87.20%
Average Income per Game	$539,779
Year to Date Revenue	$22,130,930
Expense
Pro Players Total Salaries	$72,667,429
Pro Players Total Average Salaries	$72,667,428
Farm Players Total Salaries	$3,415,500
Farm Players Total Average Salaries	$3,368,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$72,864,284
Farm Year To Date Expenses	$4,095,863
Pro Salary Cap To Date	$71,864,257
Farm Salary Cap To Date	$3,055,185
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$497,753
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$28,672
Farm Estimated Expenses	$28,672
Estimated Season Expenses	$28,672
Season Salary Cap	$72,667,428
Estimate Under Maximum Salary Cap of $75,000,000	$2,332,572
Estimate Over Minimum Salary Cap of $45,000,000	$27,667,428
Current Bank Account	$62,122,867
Projected Bank Account	$62,094,195

Pro Players Salaries
Jason Spezza	$7,500,000 (3)
Ryan Kesler	$6,875,000 (6)
Henrik Zetterberg	$6,083,000 (5)
Milan Lucic	$6,000,000 (7)
Gabriel Landeskog	$5,571,429 (5)
Jarome Iginla	$5,333,333 (1)
Marian Hossa	$5,233,000 (5)
Valtteri Filppula	$5,050,000 (2)
Marc-Edouard Vlasic	$4,250,000 (2)
Steve Mason	$4,100,000 (1)
Dennis Seidenberg	$4,000,000 (2)
Johnny Oduya	$3,750,000 (1)
Jay McClement	$1,552,500 (1)
Anton Khudobin	$1,200,000 (2)
Kevin Connauton	$1,000,000 (2)
Lance Bouma	$1,000,000 (2)
Korbinian Holzer	$950,000 (3)
Eric Gryba	$950,000 (3)
Jonathan Drouin	$894,167 (1)
Peter Holland	$725,000 (3)
Matt Irwin	$650,000 (2)
Total Pro Players	21
Salary Commitment
Year 2017 : $72,667,429
Year 2018 : $57,037,429
Year 2019 : $39,887,429
Year 2020 : $29,762,429
Salary Average Commitment
Year 2017 : $72,667,428
Year 2018 : $57,037,428
Year 2019 : $39,887,428
Year 2020 : $29,762,428
Salary Cap with 1 Way Contract
Year 2017 : $72,667,428
Year 2018 : $57,037,428
Year 2019 : $39,887,428
Year 2020 : $29,762,428

Farm Players Salaries
Corey Crawford	$600,000 (4)
Johnny Boychuk	$600,000 (6)
David Desharnais	$350,000 (1)
Jared Cowen	$310,000 (1)
Brendan Smith	$275,000 (1)
Nick Cousins	$100,000 (3)
Boyd Gordon	$95,000 (1)
Colton Sceviour	$95,000 (2)
Nikita Tryamkin	$92,500 (1)
Nick Ritchie	$89,417 (2)
Greg Pateryn	$80,000 (2)
Remi Elie	$74,500 (2)
Filip Chlapik	$72,833 (4)
Patrick Wiercioch	$70,000 (2)
Nate Prosser	$67,500 (1)
Adam Cracknell	$67,500 (2)
Mason Raymond	$67,500 (1)
Stephen Gionta	$65,000 (2)
Darcy Kuemper	$65,000 (2)
Freddie Hamilton	$61,250 (2)
Ben Street	$60,000 (1)
Pierre-Luc Letourneau-Leblond	$57,500 (1)
Total Farm Players	22
Salary Commitment
Year 2017 : $3,415,500
Year 2018 : $2,040,500
Year 2019 : $1,372,833
Year 2020 : $1,272,833
Salary Average Commitment
Year 2017 : $3,368,000
Year 2018 : $2,040,500
Year 2019 : $1,372,833
Year 2020 : $1,272,833

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 4,718 - 78.64%
Level 2:	5000 - $60 - 4,725 - 94.50%
Level 3:	2000 - $35 - 1,881 - 94.03%
Level 4:	4000 - $20 - 3,768 - 94.20%
Luxury :	1000 - $200 - 949 - 94.92%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,041 - 89.12%
Average Income per Game	$554,042
Year to Date Revenue	$22,715,728
Expense
Pro Players Total Salaries	$71,265,833
Pro Players Total Average Salaries	$71,265,833
Farm Players Total Salaries	$3,320,242
Farm Players Total Average Salaries	$3,320,242
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$73,949,038
Farm Year To Date Expenses	$4,957,253
Pro Salary Cap To Date	$71,949,066
Farm Salary Cap To Date	$3,466,987
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$495,039
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$31,300
Farm Estimated Expenses	$31,300
Estimated Season Expenses	$31,300
Season Salary Cap	$71,265,833
Estimate Under Maximum Salary Cap of $75,000,000	$3,734,167
Estimate Over Minimum Salary Cap of $45,000,000	$26,265,833
Current Bank Account	$18,934,030
Projected Bank Account	$18,902,730

Pro Players Salaries
Anze Kopitar	$10,000,000 (8)
Brent Seabrook	$6,875,000 (8)
Braden Holtby	$6,100,000 (4)
Taylor Hall	$6,000,000 (4)
Blake Wheeler	$5,600,000 (3)
Oliver Ekman-Larsson	$5,500,000 (3)
Mike Hoffman	$5,187,500 (4)
Justin Faulk	$4,833,333 (4)
Vincent Trocheck	$4,750,000 (6)
David Savard	$4,250,000 (5)
Tyler Toffoli	$3,250,000 (1)
Luke Schenn	$1,500,000 (2)
Michael Hutchinson	$1,150,000 (2)
Chris Stewart	$1,150,000 (2)
Erik Haula	$1,000,000 (1)
Jonathan Audy-Marchessault	$900,000 (2)
Andre Burakovsky	$894,167 (1)
Josh Morrissey	$863,333 (2)
Sam Gagner	$850,000 (1)
Jordan Martinook	$612,500 (1)
Total Pro Players	20
Salary Commitment
Year 2017 : $71,265,833
Year 2018 : $64,659,166
Year 2019 : $59,095,833
Year 2020 : $47,995,833
Salary Average Commitment
Year 2017 : $71,265,833
Year 2018 : $64,659,166
Year 2019 : $59,095,833
Year 2020 : $47,995,833
Salary Cap with 1 Way Contract
Year 2017 : $71,265,833
Year 2018 : $64,659,166
Year 2019 : $59,095,833
Year 2020 : $47,995,833

Farm Players Salaries
Nick Bjugstad	$410,000 (5)
Nick Schultz	$225,000 (1)
Jason Chimera	$225,000 (2)
Torrey Mitchell	$140,000 (2)
Erik Condra	$125,000 (2)
Benoit Pouliot	$115,000 (2)
Al Montoya	$106,250 (3)
William Karlsson	$100,000 (2)
Josh Anderson	$97,833 (1)
Jesper Fast	$95,000 (1)
John Hayden	$92,500 (2)
Kevin Roy	$92,500 (2)
Jordan Schmaltz	$92,500 (2)
Jyrki Jokipakka	$90,000 (1)
Riley Nash	$90,000 (2)
Zach Sanford	$87,500 (3)
Derrick Pouliot	$86,367 (1)
Kerby Rychel	$86,333 (2)
Matt Grzelcyk	$85,875 (2)
Chris Bigras	$84,333 (2)
Nicklas Jensen	$81,250 (3)
Connor Carrick	$75,000 (2)
Gustav Olofsson	$72,500 (3)
Matt Puempel	$72,500 (2)
Xavier Ouellet	$71,500 (1)
Charlie Lindgren	$70,000 (2)
Nick Paul	$67,000 (2)
Dustin Tokarski	$65,000 (2)
Ty Rattie	$65,000 (1)
Christian Djoos	$65,000 (3)
Charles Hudon	$65,000 (3)
Petteri Lindbohm	$63,667 (1)
Barclay Goodrow	$62,667 (1)
Liam O'Brien	$62,167 (1)
Tim Schaller	$60,000 (1)
Total Farm Players	35
Salary Commitment
Year 2017 : $3,545,242
Year 2018 : $2,566,041
Year 2019 : $887,500
Year 2020 : $410,000
Salary Average Commitment
Year 2017 : $3,545,242
Year 2018 : $2,566,041
Year 2019 : $887,500
Year 2020 : $410,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	6000 - $100 - 4,671 - 77.85%
Level 2:	5000 - $60 - 4,729 - 94.58%
Level 3:	2000 - $35 - 1,900 - 94.99%
Level 4:	4000 - $20 - 3,804 - 95.11%
Luxury :	1000 - $200 - 959 - 95.86%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,063 - 89.24%
Average Income per Game	$553,414
Year to Date Revenue	$22,689,966
Expense
Pro Players Total Salaries	$73,069,296
Pro Players Total Average Salaries	$73,069,297
Farm Players Total Salaries	$3,827,668
Farm Players Total Average Salaries	$3,827,668
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,325,232
Farm Year To Date Expenses	$4,698,104
Pro Salary Cap To Date	$73,325,218
Farm Salary Cap To Date	$3,704,624
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$500,468
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$31,348
Farm Estimated Expenses	$31,348
Estimated Season Expenses	$31,348
Season Salary Cap	$73,069,297
Estimate Under Maximum Salary Cap of $75,000,000	$1,930,703
Estimate Over Minimum Salary Cap of $45,000,000	$28,069,297
Current Bank Account	$2,680,219
Projected Bank Account	$2,648,871

Pro Players Salaries
Zach Parise	$7,538,462 (9)
Mikko Koivu	$6,750,000 (2)
Patrick Marleau	$6,666,667 (1)
Carey Price	$6,500,000 (2)
Alexander Radulov	$6,000,000 (1)
Alec Martinez	$5,000,000 (5)
Scott Hartnell	$4,850,000 (3)
Alex Killorn	$4,450,000 (7)
Niklas Hjalmarsson	$4,100,000 (3)
Kris Russell	$4,000,000 (5)
Alex Galchenyuk	$2,800,000 (1)
Kevin Hayes	$2,600,000 (2)
Tobias Rieder	$2,225,000 (2)
Calle Jarnkrok	$2,000,000 (6)
Kyle Quincey	$1,500,000 (2)
Antti Niemi	$1,100,000 (2)
Ales Hemsky	$1,000,000 (2)
Zach Werenski	$925,000 (3)
Artturi Lehkonen	$839,167 (3)
Brian Dumoulin	$800,000 (1)
Jonas Gustavsson	$800,000 (1)
Colton Sissons	$625,000 (3)
Total Pro Players	22
Salary Commitment
Year 2017 : $73,069,296
Year 2018 : $56,002,629
Year 2019 : $34,327,629
Year 2020 : $22,988,462
Salary Average Commitment
Year 2017 : $73,069,297
Year 2018 : $56,002,630
Year 2019 : $34,327,630
Year 2020 : $22,988,463
Salary Cap with 1 Way Contract
Year 2017 : $73,069,297
Year 2018 : $56,002,630
Year 2019 : $34,327,630
Year 2020 : $22,988,463

Farm Players Salaries
Colin Wilson	$393,750 (3)
Antoine Vermette	$375,000 (1)
Jimmy Vesey	$297,500 (2)
Elias Lindholm	$270,000 (2)
Thomas Hickey	$220,000 (2)
Eric Fehr	$200,000 (2)
Mark Streit	$200,000 (2)
Tom Wilson	$200,000 (2)
Brandon Davidson	$142,500 (2)
Drake Caggiula	$102,500 (2)
Gustav Forsling	$97,250 (3)
Kyle Brodziak	$95,000 (2)
Christian Folin	$95,000 (2)
Marko Dano	$92,500 (1)
Pavel Zacha	$89,417 (3)
Joel Eriksson Ek	$89,417 (3)
Mikhail Sergachev	$89,417 (3)
Adam Erne	$87,417 (2)
Brendan Gaunce	$86,333 (1)
Nick Lappin	$84,250 (2)
Garret Sparks	$82,500 (3)
Phil Di Giuseppe	$81,750 (1)
John Quenneville	$81,167 (3)
Cody Goloubef	$75,000 (1)
Connor Brickley	$75,000 (2)
Josh Jooris	$65,000 (1)
Matt Hackett	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2017 : $3,827,668
Year 2018 : $2,992,085
Year 2019 : $922,918
Year 2020 : $0
Salary Average Commitment
Year 2017 : $3,827,668
Year 2018 : $2,992,085
Year 2019 : $922,918
Year 2020 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 4,709 - 78.48%
Level 2:	5000 - $60 - 4,691 - 93.82%
Level 3:	2000 - $35 - 1,887 - 94.34%
Level 4:	4000 - $20 - 3,761 - 94.03%
Luxury :	1000 - $200 - 940 - 93.99%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	15,988 - 88.82%
Average Income per Game	$551,615
Year to Date Revenue	$22,616,215
Expense
Pro Players Total Salaries	$73,702,699
Pro Players Total Average Salaries	$73,702,698
Farm Players Total Salaries	$3,619,963
Farm Players Total Average Salaries	$3,572,463
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$75,883,613
Farm Year To Date Expenses	$4,695,058
Pro Salary Cap To Date	$74,383,633
Farm Salary Cap To Date	$3,661,438
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$508,126
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$30,000
Farm Estimated Expenses	$30,000
Estimated Season Expenses	$30,000
Season Salary Cap	$73,702,698
Estimate Under Maximum Salary Cap of $75,000,000	$1,297,302
Estimate Over Minimum Salary Cap of $45,000,000	$28,702,698
Current Bank Account	$67,759,460
Projected Bank Account	$67,729,460

Pro Players Salaries
Jonathan Toews	$10,500,000 (7)
Claude Giroux	$8,275,000 (6)
Jaden Schwartz	$5,350,000 (5)
Hampus Lindholm	$5,205,556 (6)
James Neal	$5,000,000 (2)
Jack Johnson	$4,357,143 (2)
Devan Dubnyk	$4,333,333 (5)
Ryan Johansen	$4,000,000 (1)
Wayne Simmonds	$3,975,000 (3)
Justin Braun	$3,800,000 (4)
Mark Stone	$3,500,000 (2)
Cam Atkinson	$3,500,000 (2)
Evgeny Kuznetsov	$3,000,000 (1)
Kevan Miller	$2,500,000 (4)
Jaccob Slavin	$2,042,500 (2)
Mark Pysyk	$1,125,000 (1)
William Nylander	$894,167 (2)
Mitchell Marner	$894,167 (3)
Radek Faksa	$863,333 (1)
Scott Darling	$587,500 (1)
Total Pro Players	20
Salary Commitment
Year 2017 : $73,702,699
Year 2018 : $64,126,866
Year 2019 : $44,833,056
Year 2020 : $39,963,889
Salary Average Commitment
Year 2017 : $73,702,698
Year 2018 : $64,126,865
Year 2019 : $44,833,055
Year 2020 : $39,963,888
Salary Cap with 1 Way Contract
Year 2017 : $73,702,698
Year 2018 : $64,126,865
Year 2019 : $44,833,055
Year 2020 : $39,963,888

Farm Players Salaries
Jason Pominville	$560,000 (3)
Roberto Luongo	$533,333 (6)
Andy Greene	$500,000 (4)
Travis Hamonic	$385,714 (4)
Cody Ceci	$280,000 (2)
Jesper Bratt	$94,917 (4)
Nick Schmaltz	$92,500 (3)
Ian McCoshen	$92,500 (3)
Sam Bennett	$92,500 (1)
Sam Reinhart	$89,417 (2)
Curtis Lazar	$89,417 (1)
Darnell Nurse	$86,333 (2)
Noah Juulsen	$86,333 (4)
Kevin Fiala	$86,333 (3)
Scott Laughton	$86,333 (1)
Brett Connolly	$85,000 (1)
Rinat Valiev (Out of Payroll)	$77,833 (2)
Madison Bowey	$70,333 (2)
Nic Dowd	$64,000 (2)
Scott Wilson	$62,500 (2)
Mike Condon	$62,500 (1)
Frazer Mclaren	$60,000 (1)
Jim O'Brien	$60,000 (1)
Total Farm Players	23
Salary Commitment
Year 2017 : $3,697,796
Year 2018 : $3,162,046
Year 2019 : $2,431,630
Year 2020 : $1,600,297
Salary Average Commitment
Year 2017 : $3,650,296
Year 2018 : $3,114,546
Year 2019 : $2,384,130
Year 2020 : $1,600,297

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $90 - 5,740 - 95.67%
Level 2:	5000 - $50 - 4,848 - 96.96%
Level 3:	2000 - $35 - 1,916 - 95.80%
Level 4:	4000 - $20 - 3,784 - 94.61%
Luxury :	1000 - $190 - 954 - 95.44%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,243 - 95.79%
Average Income per Game	$552,373
Year to Date Revenue	$22,647,297
Expense
Pro Players Total Salaries	$74,723,561
Pro Players Total Average Salaries	$71,824,061
Farm Players Total Salaries	$3,252,417
Farm Players Total Average Salaries	$3,252,417
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$75,967,828
Farm Year To Date Expenses	$4,378,601
Pro Salary Cap To Date	$71,568,328
Farm Salary Cap To Date	$3,385,080
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$515,024
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$27,613
Farm Estimated Expenses	$27,613
Estimated Season Expenses	$27,613
Season Salary Cap	$71,824,061
Estimate Under Maximum Salary Cap of $75,000,000	$3,175,939
Estimate Over Minimum Salary Cap of $45,000,000	$26,824,061
Current Bank Account	$77,471,178
Projected Bank Account	$77,443,565

Pro Players Salaries
Evgeni Malkin	$9,500,000 (6)
P.K. Subban	$9,000,000 (6)
Henrik Lundqvist	$8,500,000 (5)
Jeff Carter	$5,272,727 (4)
Francois Beauchemin	$4,500,000 (2)
Jake Gardiner	$4,050,000 (3)
Victor Rask	$4,000,000 (6)
Eric Staal	$3,900,000 (3)
Anders Lee	$3,750,000 (3)
Jakob Silfverberg	$3,750,000 (3)
Reilly Smith	$3,425,000 (1)
Trevor Daley	$3,300,000 (1)
Ben Lovejoy	$2,666,667 (3)
Calvin de Haan	$1,966,667 (1)
Michael Grabner	$1,650,000 (2)
Louis Domingue	$1,050,000 (2)
Johan Larsson	$950,000 (1)
Auston Matthews	$925,000 (3)
Sebastian Aho	$925,000 (3)
Brett Ritchie	$875,000 (1)
Tanner Kero	$767,500 (1)
Total Pro Players	21
Salary Commitment
Year 2017 : $74,723,561
Year 2018 : $63,439,394
Year 2019 : $56,239,394
Year 2020 : $36,272,727
Salary Average Commitment
Year 2017 : $71,824,061
Year 2018 : $60,539,894
Year 2019 : $53,339,894
Year 2020 : $36,272,727
Salary Cap with 1 Way Contract
Year 2017 : $71,824,061
Year 2018 : $60,539,894
Year 2019 : $53,339,894
Year 2020 : $36,272,727

Farm Players Salaries
Dougie Hamilton	$575,000 (5)
Justin Abdelkader	$425,000 (7)
Ondrej Pavelec	$390,000 (1)
Shawn Matthias	$212,500 (2)
David Schlemko	$210,000 (4)
Antoine Roussel	$200,000 (2)
Sven Andrighetto (Out of Payroll)	$140,000 (3)
Andrew Hammond	$140,000 (2)
Derek MacKenzie	$130,000 (1)
Dmitrij Jaskin	$100,000 (2)
Ryan Garbutt	$95,000 (1)
Rocco Grimaldi	$92,500 (1)
J.T. Compher	$92,500 (3)
Jared McCann	$89,417 (2)
Mirco Mueller	$89,417 (1)
Oskar Sundqvist	$80,083 (1)
A.J. Greer (Out of Payroll)	$74,167 (3)
Matt Nieto	$73,500 (1)
David Warsofsky	$67,500 (3)
Joe Morrow	$65,000 (2)
Brian Lashoff	$65,000 (3)
Brian Strait	$60,000 (1)
Total Farm Players	22
Salary Commitment
Year 2017 : $3,466,584
Year 2018 : $2,456,084
Year 2019 : $1,649,167
Year 2020 : $1,210,000
Salary Average Commitment
Year 2017 : $3,466,584
Year 2018 : $2,456,084
Year 2019 : $1,649,167
Year 2020 : $1,210,000

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 4,681 - 78.02%
Level 2:	5000 - $60 - 4,734 - 94.68%
Level 3:	2000 - $35 - 1,897 - 94.87%
Level 4:	4000 - $20 - 3,809 - 95.22%
Luxury :	1000 - $200 - 938 - 93.83%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,059 - 89.22%
Average Income per Game	$552,017
Year to Date Revenue	$22,632,699
Expense
Pro Players Total Salaries	$72,267,499
Pro Players Total Average Salaries	$72,267,499
Farm Players Total Salaries	$3,720,371
Farm Players Total Average Salaries	$3,720,371
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$76,959,682
Farm Year To Date Expenses	$4,349,617
Pro Salary Cap To Date	$74,459,666
Farm Salary Cap To Date	$3,356,120
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$505,186
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$30,652
Farm Estimated Expenses	$30,652
Estimated Season Expenses	$30,652
Season Salary Cap	$72,267,499
Estimate Under Maximum Salary Cap of $75,000,000	$2,732,501
Estimate Over Minimum Salary Cap of $45,000,000	$27,267,499
Current Bank Account	$63,133,800
Projected Bank Account	$63,103,148

Pro Players Salaries
Paul Stastny	$7,000,000 (2)
Thomas Vanek	$6,500,000 (1)
Nathan MacKinnon	$6,300,000 (7)
Mike Green	$6,000,000 (2)
Seth Jones	$5,400,000 (6)
Evander Kane	$5,250,000 (2)
Frederik Andersen	$5,000,000 (5)
Kyle Palmieri	$4,650,000 (5)
Patrick Maroon	$4,500,000 (2)
Chris Kunitz	$3,850,000 (1)
Charlie Coyle	$3,200,000 (4)
Mika Zibanejad	$2,625,000 (1)
Matt Dumba	$2,550,000 (2)
Brock Nelson	$2,500,000 (2)
Chad Johnson	$1,700,000 (1)
Conor Sheary	$967,500 (1)
Aaron Ekblad	$925,000 (1)
Andrew Copp	$925,000 (1)
Brady Skjei	$925,000 (2)
Gabriel Carlsson	$894,166 (4)
Damon Severson	$605,833 (1)
Total Pro Players	21
Salary Commitment
Year 2017 : $72,267,499
Year 2018 : $54,169,166
Year 2019 : $25,444,166
Year 2020 : $25,444,166
Salary Average Commitment
Year 2017 : $72,267,499
Year 2018 : $54,169,166
Year 2019 : $25,444,166
Year 2020 : $25,444,166
Salary Cap with 1 Way Contract
Year 2017 : $72,267,499
Year 2018 : $54,169,166
Year 2019 : $25,444,166
Year 2020 : $25,444,166

Farm Players Salaries
Joe Thornton	$675,000 (1)
Adam Larsson	$416,667 (5)
Johan Franzen	$395,455 (4)
Will Butcher	$292,500 (3)
Anders Nilsson	$250,000 (3)
Matt Hendricks	$185,000 (1)
Michal Neuvirth	$162,500 (1)
Tyler Motte	$102,500 (3)
Devin Shore	$97,000 (2)
Trevor van Riemsdyk	$92,500 (2)
Jason Dickinson	$89,417 (2)
Nelson Nogier	$81,333 (3)
Logan Shaw	$76,000 (1)
Mark Barberio	$75,000 (2)
Duncan Siemens	$75,000 (2)
Mike Reilly	$72,500 (3)
Vincent Hinostroza	$71,750 (2)
Ben Harpur	$70,333 (2)
Jayson Megna	$67,500 (2)
Tyler Bertuzzi	$66,167 (2)
Eric Tangradi	$65,000 (2)
Ryan Sproul	$62,500 (2)
Stefan Matteau	$61,250 (1)
Zack Stortini	$60,000 (1)
Gabriel Dumont	$57,500 (1)
Total Farm Players	25
Salary Commitment
Year 2017 : $3,720,372
Year 2018 : $2,443,122
Year 2019 : $1,610,955
Year 2020 : $812,122
Salary Average Commitment
Year 2017 : $3,720,372
Year 2018 : $2,443,122
Year 2019 : $1,610,955
Year 2020 : $812,122

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 4,640 - 77.33%
Level 2:	5000 - $60 - 4,681 - 93.62%
Level 3:	2000 - $35 - 1,880 - 94.02%
Level 4:	4000 - $20 - 3,752 - 93.80%
Luxury :	1000 - $200 - 940 - 94.02%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	15,893 - 88.30%
Average Income per Game	$547,597
Year to Date Revenue	$22,451,484
Expense
Pro Players Total Salaries	$67,729,167
Pro Players Total Average Salaries	$67,729,167
Farm Players Total Salaries	$2,889,616
Farm Players Total Average Salaries	$2,889,616
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$69,903,156
Farm Year To Date Expenses	$3,794,369
Pro Salary Cap To Date	$67,903,168
Farm Salary Cap To Date	$2,800,940
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$471,143
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$25,257
Farm Estimated Expenses	$25,257
Estimated Season Expenses	$25,257
Season Salary Cap	$67,729,167
Estimate Under Maximum Salary Cap of $75,000,000	$7,270,833
Estimate Over Minimum Salary Cap of $45,000,000	$22,729,167
Current Bank Account	$7,444,267
Projected Bank Account	$7,419,010

Pro Players Salaries
Mark Giordano	$6,750,000 (6)
Logan Couture	$6,000,000 (3)
Patrick Sharp	$5,900,000 (1)
Nick Foligno	$5,500,000 (5)
Jay Bouwmeester	$5,400,000 (3)
Derick Brassard	$5,000,000 (3)
Gustav Nyquist	$4,750,000 (3)
Chris Tanev	$4,450,000 (4)
Jake Muzzin	$4,000,000 (4)
Adam Henrique	$4,000,000 (3)
Boone Jenner	$2,900,000 (2)
Nino Niederreiter	$2,666,667 (1)
Jake Allen	$2,350,000 (1)
Melker Karlsson	$1,725,000 (1)
Pierre-Alexandre Parenteau	$1,250,000 (1)
Carter Hutton	$1,125,000 (2)
Alex Petrovic	$1,100,000 (1)
Josh Manson	$975,000 (2)
Pierre-Edouard Bellemare	$962,500 (1)
Joel Armia	$925,000 (2)
Total Pro Players	20
Salary Commitment
Year 2017 : $67,729,167
Year 2018 : $51,775,000
Year 2019 : $45,850,000
Year 2020 : $20,700,000
Salary Average Commitment
Year 2017 : $67,729,167
Year 2018 : $51,775,000
Year 2019 : $45,850,000
Year 2020 : $20,700,000
Salary Cap with 1 Way Contract
Year 2017 : $67,729,167
Year 2018 : $51,775,000
Year 2019 : $45,850,000
Year 2020 : $20,700,000

Farm Players Salaries
Sean Couturier	$433,333 (6)
Oscar Klefbom	$416,700 (7)
Matt Murray	$387,833 (1)
Mark Borowiecki	$130,000 (2)
Daniel Carr	$97,500 (2)
Iiro Pakarinen	$97,500 (1)
Brian Flynn	$95,000 (1)
Philip Samuelsson	$95,000 (1)
Ryan Dzingel	$95,000 (1)
Jesse Puljujarvi	$92,500 (3)
Jacob De La Rose	$92,500 (1)
Adrian Kempe	$89,417 (3)
Ryan Hartman	$86,333 (2)
Bryan Rust	$82,500 (2)
Emerson Etem	$77,500 (1)
Teemu Pulkkinen	$70,000 (2)
Jordan Oesterle	$68,500 (1)
Andrew Agozzino	$65,000 (3)
Beau Bennett	$65,000 (2)
Michael Leighton	$65,000 (2)
Chris Butler	$65,000 (3)
Adam Clendening	$65,000 (2)
Yannick Weber	$57,500 (1)
Total Farm Players	23
Salary Commitment
Year 2017 : $2,889,616
Year 2018 : $1,823,283
Year 2019 : $1,161,950
Year 2020 : $850,033
Salary Average Commitment
Year 2017 : $2,889,616
Year 2018 : $1,823,283
Year 2019 : $1,161,950
Year 2020 : $850,033

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 4,665 - 77.75%
Level 2:	5000 - $60 - 4,699 - 93.99%
Level 3:	2000 - $35 - 1,886 - 94.28%
Level 4:	4000 - $20 - 3,773 - 94.33%
Luxury :	1000 - $200 - 953 - 95.27%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	15,976 - 88.75%
Average Income per Game	$551,029
Year to Date Revenue	$22,592,177
Expense
Pro Players Total Salaries	$74,464,167
Pro Players Total Average Salaries	$73,209,167
Farm Players Total Salaries	$3,781,917
Farm Players Total Average Salaries	$3,744,750
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$77,104,765
Farm Year To Date Expenses	$4,693,864
Pro Salary Cap To Date	$73,059,971
Farm Salary Cap To Date	$3,664,012
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$523,407
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$31,051
Farm Estimated Expenses	$31,051
Estimated Season Expenses	$31,051
Season Salary Cap	$73,209,167
Estimate Under Maximum Salary Cap of $75,000,000	$1,790,833
Estimate Over Minimum Salary Cap of $45,000,000	$28,209,167
Current Bank Account	$748,507
Projected Bank Account	$717,456

Pro Players Salaries
Steven Stamkos	$8,500,000 (8)
Phil Kessel	$8,000,000 (6)
Matt Niskanen	$5,750,000 (5)
Daniel Girardi	$5,500,000 (4)
Jared Spurgeon	$5,187,500 (4)
Brayden Schenn	$5,125,000 (4)
Nazem Kadri	$4,500,000 (6)
Patric Hornqvist	$4,250,000 (2)
Cameron Talbot	$4,166,667 (3)
Mattias Ekholm	$3,750,000 (6)
Kyle Turris	$3,500,000 (2)
Tyler Johnson	$3,333,333 (1)
Mikael Granlund	$3,000,000 (1)
Brayden McNabb	$1,700,000 (2)
Adam Lowry	$1,125,000 (2)
Deryk Engelland	$1,000,000 (2)
Antti Raanta	$1,000,000 (2)
Radim Vrbata	$1,000,000 (1)
Patrick Eaves	$1,000,000 (1)
Bo Horvat	$894,167 (1)
Esa Lindell	$745,833 (1)
Viktor Arvidsson	$731,667 (1)
Valentin Zykov	$705,000 (2)
Total Pro Players	23
Salary Commitment
Year 2017 : $74,464,167
Year 2018 : $63,759,167
Year 2019 : $50,479,167
Year 2020 : $46,312,500
Salary Average Commitment
Year 2017 : $73,209,167
Year 2018 : $62,504,167
Year 2019 : $49,479,167
Year 2020 : $45,312,500
Salary Cap with 1 Way Contract
Year 2017 : $73,209,167
Year 2018 : $62,504,167
Year 2019 : $49,479,167
Year 2020 : $45,312,500

Farm Players Salaries
Ryan Nugent-Hopkins	$600,000 (5)
Jacob Markstrom	$366,667 (4)
Mike Ribeiro	$350,000 (1)
Chris Higgins	$250,000 (1)
Jon Merrill	$113,750 (2)
Joonas Donskoi	$107,500 (1)
Oscar Lindberg	$100,000 (1)
Colin Miller	$100,000 (2)
Jake Dotchin	$96,250 (3)
Alexander Kerfoot	$92,500 (3)
Phillip Danault	$91,250 (2)
Patrik Nemeth	$90,000 (1)
Michal Kempny	$90,000 (2)
Danton Heinen	$87,250 (3)
Christian Fischer	$82,167 (4)
Markus Nutivaara	$81,750 (2)
Nate Schmidt	$81,250 (1)
Laurent Dauphin	$74,500 (2)
Joonas Korpisalo	$74,250 (1)
Reid Boucher	$71,500 (1)
Magnus Paajarvi	$70,000 (1)
Brendan Guhle	$69,750 (4)
Justin Bailey	$67,000 (2)
Ondrej Kase	$67,000 (2)
Erik Gustafsson	$66,750 (1)
Fredrik Claesson	$65,000 (2)
Richard Bachman	$65,000 (2)
Gemel Smith	$65,000 (2)
Ben Smith	$65,000 (2)
Joseph Blandisi	$64,833 (1)
Nate Guenin	$58,500 (1)
Steve Oleksy	$57,500 (1)
Total Farm Players	32
Salary Commitment
Year 2017 : $3,781,917
Year 2018 : $2,339,834
Year 2019 : $1,394,584
Year 2020 : $1,118,584
Salary Average Commitment
Year 2017 : $3,744,750
Year 2018 : $2,302,667
Year 2019 : $1,357,417
Year 2020 : $1,081,417

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $105 - 4,826 - 80.43%
Level 2:	6000 - $68 - 4,582 - 76.37%
Level 3:	2000 - $40 - 1,798 - 89.88%
Level 4:	4000 - $30 - 3,472 - 86.80%
Luxury :	1000 - $400 - 826 - 82.61%
Total Capacity :	19000
Income
Home Games Left	0
Average Attendance - %	15,503 - 81.60%
Average Income per Game	$562,460
Year to Date Revenue	$23,060,856
Expense
Pro Players Total Salaries	$70,878,463
Pro Players Total Average Salaries	$70,878,463
Farm Players Total Salaries	$3,621,455
Farm Players Total Average Salaries	$3,621,455
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$73,935,178
Farm Year To Date Expenses	$4,220,933
Pro Salary Cap To Date	$72,435,198
Farm Salary Cap To Date	$3,227,423
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$489,044
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$30,009
Farm Estimated Expenses	$30,009
Estimated Season Expenses	$30,009
Season Salary Cap	$70,878,463
Estimate Under Maximum Salary Cap of $75,000,000	$4,121,537
Estimate Over Minimum Salary Cap of $45,000,000	$25,878,463
Current Bank Account	$63,206,195
Projected Bank Account	$63,176,186

Pro Players Salaries
Patrick Kane	$10,500,000 (7)
Drew Doughty	$7,000,000 (3)
Brent Burns	$5,760,000 (1)
Duncan Keith	$5,538,462 (7)
John Tavares	$5,500,000 (2)
Jamie Benn	$5,250,000 (1)
Nikita Kucherov	$4,766,667 (3)
Max Pacioretty	$4,500,000 (3)
Brad Marchand	$4,500,000 (1)
John Klingberg	$4,250,000 (6)
Karl Alzner	$2,800,000 (1)
Artemi Panarin	$2,162,500 (1)
Ryan Miller	$2,100,000 (3)
Paul Byron	$1,166,667 (3)
Patrik Laine	$925,000 (3)
Jack Eichel	$925,000 (2)
Matthew Tkachuk	$925,000 (3)
Alexander Wennberg	$925,000 (1)
Brett Pesce	$809,167 (2)
Peter Budaj	$575,000 (1)
Total Pro Players	20
Salary Commitment
Year 2017 : $70,878,463
Year 2018 : $48,905,963
Year 2019 : $41,671,796
Year 2020 : $20,288,462
Salary Average Commitment
Year 2017 : $70,878,463
Year 2018 : $48,905,963
Year 2019 : $41,671,796
Year 2020 : $20,288,462
Salary Cap with 1 Way Contract
Year 2017 : $70,878,463
Year 2018 : $48,905,963
Year 2019 : $41,671,796
Year 2020 : $20,288,462

Farm Players Salaries
Aleksander Barkov	$590,000 (6)
Rasmus Ristolainen	$540,000 (6)
John Gibson	$230,000 (3)
Oliver Bjorkstrand	$145,583 (2)
Colton Parayko	$100,875 (1)
Ryan White	$100,000 (1)
Nikita Zaitsev	$97,500 (1)
Kyle Connor	$92,500 (3)
Noah Hanifin	$92,500 (2)
Dylan Larkin	$92,500 (2)
Mikko Rantanen	$89,417 (3)
Clayton Keller	$88,583 (4)
Nikita Scherbak	$86,333 (3)
Julius Honka	$86,333 (3)
Joshua Ho-Sang	$86,333 (3)
Mathew Barzal	$86,333 (4)
Sonny Milano	$86,333 (3)
Kasperi Kapanen	$86,333 (3)
Shea Theodore	$86,333 (2)
Anthony DeAngelo	$86,333 (3)
Christian Dvorak	$83,917 (3)
Michael Ferland	$82,500 (1)
Alex DeBrincat	$77,833 (4)
Victor Mete	$74,833 (4)
Ivan Barbashev	$74,167 (3)
Samuel Girard	$72,833 (4)
Daniel Sprong	$69,250 (2)
Juuse Saros	$69,250 (2)
Connor Hellebuyck	$66,750 (1)
Total Farm Players	29
Salary Commitment
Year 2017 : $3,621,455
Year 2018 : $3,173,830
Year 2019 : $2,618,414
Year 2020 : $1,530,415
Salary Average Commitment
Year 2017 : $3,621,455
Year 2018 : $3,173,830
Year 2019 : $2,618,414
Year 2020 : $1,530,415

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $100 - 4,774 - 79.56%
Level 2:	5000 - $70 - 3,445 - 68.90%
Level 3:	2000 - $50 - 1,165 - 58.27%
Level 4:	4000 - $30 - 2,202 - 55.06%
Luxury :	1000 - $200 - 965 - 96.45%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	12,551 - 69.73%
Average Income per Game	$528,236
Year to Date Revenue	$21,657,680
Expense
Pro Players Total Salaries	$74,933,610
Pro Players Total Average Salaries	$74,933,610
Farm Players Total Salaries	$3,781,792
Farm Players Total Average Salaries	$3,781,792
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,532,452
Farm Year To Date Expenses	$4,275,559
Pro Salary Cap To Date	$73,532,419
Farm Salary Cap To Date	$3,282,066
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$513,065
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$31,051
Farm Estimated Expenses	$31,051
Estimated Season Expenses	$31,051
Season Salary Cap	$74,933,610
Estimate Under Maximum Salary Cap of $75,000,000	$66,390
Estimate Over Minimum Salary Cap of $45,000,000	$29,933,610
Current Bank Account	$70,311,004
Projected Bank Account	$70,279,953

Pro Players Salaries
Sidney Crosby	$8,700,000 (9)
Matt Duchene	$6,000,000 (3)
Jordan Eberle	$6,000,000 (3)
Alexander Steen	$5,800,000 (1)
Tyson Barrie	$5,500,000 (4)
Sami Vatanen	$4,875,000 (4)
Marcus Johansson	$4,583,333 (3)
Mats Zuccarello	$4,500,000 (3)
T.J. Oshie	$4,175,000 (1)
Victor Hedman	$4,000,000 (1)
Rickard Rakell	$3,789,444 (6)
Luca Sbisa	$3,600,000 (2)
Justin Williams	$3,250,000 (1)
Brian Elliott	$2,500,000 (1)
Jason Zucker	$2,000,000 (2)
Vladislav Namestnikov	$1,937,500 (2)
Brandon Carlo	$789,167 (3)
Pontus Aberg	$780,833 (1)
Luke Glendening	$778,333 (1)
Keith Kinkaid	$725,000 (1)
Derek Forbort	$650,000 (2)
Total Pro Players	21
Salary Commitment
Year 2017 : $74,933,610
Year 2018 : $52,924,444
Year 2019 : $44,736,944
Year 2020 : $22,864,444
Salary Average Commitment
Year 2017 : $74,933,610
Year 2018 : $52,924,444
Year 2019 : $44,736,944
Year 2020 : $22,864,444
Salary Cap with 1 Way Contract
Year 2017 : $74,933,610
Year 2018 : $52,924,444
Year 2019 : $44,736,944
Year 2020 : $22,864,444

Farm Players Salaries
Marc-Andre Fleury	$575,000 (3)
Dmitry Orlov	$510,000 (7)
Marco Scandella	$400,000 (4)
David Perron	$375,000 (2)
Tomas Hertl	$300,000 (2)
Jay Beagle	$175,000 (2)
Jake McCabe	$160,000 (3)
Brayden Point	$93,667 (3)
Matt Benning	$92,500 (2)
Lawson Crouse	$89,417 (3)
Travis Konecny	$89,417 (3)
Pierre-Luc Dubois	$89,417 (4)
Nail Yakupov	$87,500 (2)
Jakub Vrana	$86,333 (3)
Nikolay Goldobin	$86,333 (3)
Travis Sanheim	$86,333 (3)
Jared Coreau	$81,250 (2)
Philipp Grubauer	$75,000 (1)
Mattias Janmark	$73,375 (1)
Matt Taormina	$65,000 (3)
Jordan Weal	$65,000 (1)
Martin Frk	$65,000 (2)
Steve Kampfer	$61,250 (1)
Total Farm Players	23
Salary Commitment
Year 2017 : $3,781,792
Year 2018 : $3,507,167
Year 2019 : $2,330,917
Year 2020 : $999,417
Salary Average Commitment
Year 2017 : $3,781,792
Year 2018 : $3,507,167
Year 2019 : $2,330,917
Year 2020 : $999,417

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $90 - 5,748 - 95.81%
Level 2:	5000 - $55 - 4,823 - 96.46%
Level 3:	2000 - $27 - 1,945 - 97.25%
Level 4:	4000 - $14 - 3,944 - 98.60%
Luxury :	1000 - $195 - 957 - 95.71%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,418 - 96.76%
Average Income per Game	$549,258
Year to Date Revenue	$22,519,586
Expense
Pro Players Total Salaries	$74,991,310
Pro Players Total Average Salaries	$74,991,310
Farm Players Total Salaries	$3,560,425
Farm Players Total Average Salaries	$3,560,125
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$74,159,814
Farm Year To Date Expenses	$4,754,051
Pro Salary Cap To Date	$72,659,823
Farm Salary Cap To Date	$3,263,506
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$516,833
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$32,860
Farm Estimated Expenses	$32,860
Estimated Season Expenses	$32,860
Season Salary Cap	$74,991,310
Estimate Under Maximum Salary Cap of $75,000,000	$8,690
Estimate Over Minimum Salary Cap of $45,000,000	$29,991,310
Current Bank Account	$44,983,991
Projected Bank Account	$44,951,131

Pro Players Salaries
Ryan Getzlaf	$8,250,000 (6)
Shea Weber	$7,857,143 (9)
Patrice Bergeron	$6,875,000 (6)
Johnny Gaudreau	$6,750,000 (6)
Erik Karlsson	$6,500,000 (3)
Joe Pavelski	$6,000,000 (3)
Jeff Skinner	$5,725,000 (3)
Alex Goligoski	$5,475,000 (5)
Roman Josi	$4,000,000 (4)
Brendan Gallagher	$3,750,000 (5)
Cam Ward	$3,300,000 (2)
Martin Jones	$3,000,000 (2)
Shayne Gostisbehere	$1,025,000 (1)
Dominic Moore	$1,000,000 (2)
Jake Guentzel	$984,167 (3)
Connor McDavid	$925,000 (2)
Michael Matheson	$925,000 (2)
Leon Draisaitl	$925,000 (1)
Jean-Gabriel Pageau	$900,000 (1)
Austin Czarnik	$825,000 (2)
Total Pro Players	20
Salary Commitment
Year 2017 : $74,991,310
Year 2018 : $72,141,310
Year 2019 : $62,166,310
Year 2020 : $42,957,143
Salary Average Commitment
Year 2017 : $74,991,310
Year 2018 : $72,141,310
Year 2019 : $62,166,310
Year 2020 : $42,957,143
Salary Cap with 1 Way Contract
Year 2017 : $74,991,310
Year 2018 : $72,141,310
Year 2019 : $62,166,310
Year 2020 : $42,957,143

Farm Players Salaries
Anton Stralman	$450,000 (3)
Jussi Jokinen	$450,000 (2)
Cal Clutterbuck	$275,000 (1)
Matt Hunwick	$235,000 (4)
Zemgus Girgensons	$115,000 (1)
Denis Malgin	$109,000 (3)
Calvin Pickard	$100,000 (2)
Brandon Manning	$97,500 (2)
Anton Lindholm	$96,750 (3)
Nikita Soshnikov	$93,667 (2)
Troy Stecher	$92,500 (2)
Aaron Dell	$92,500 (2)
Nick Shore	$90,000 (1)
Ben Hutton	$89,625 (1)
Robert Hagg	$89,417 (2)
Robbie Russo	$88,000 (1)
Kenny Agostino	$87,500 (2)
Alan Quine	$86,550 (2)
Frank Vatrano	$84,250 (2)
Linus Ullmark	$82,583 (1)
Cedric Paquette	$81,250 (2)
Dylan Demelo	$80,000 (2)
Dominik Simon	$79,250 (2)
Ryan Murphy	$78,750 (2)
Carl Dahlstrom	$75,083 (3)
Chad Ruhwedel	$75,000 (3)
Seth Griffith	$65,000 (2)
Josh Leivo	$61,250 (2)
Joel Hanley	$60,000 (1)
Total Farm Players	29
Salary Commitment
Year 2017 : $3,560,425
Year 2018 : $2,760,217
Year 2019 : $1,040,833
Year 2020 : $235,000
Salary Average Commitment
Year 2017 : $3,560,125
Year 2018 : $2,759,917
Year 2019 : $1,040,833
Year 2020 : $235,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $110 - 4,212 - 70.21%
Level 2:	5000 - $75 - 3,222 - 64.44%
Level 3:	2000 - $45 - 1,269 - 63.46%
Level 4:	4000 - $25 - 2,591 - 64.78%
Luxury :	1000 - $250 - 636 - 63.58%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	11,931 - 66.28%
Average Income per Game	$502,802
Year to Date Revenue	$20,614,886
Expense
Pro Players Total Salaries	$75,438,029
Pro Players Total Average Salaries	$74,988,030
Farm Players Total Salaries	$3,178,166
Farm Players Total Average Salaries	$3,178,166
Coaches Total Salaries	$3,555,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$77,097,089
Farm Year To Date Expenses	$4,134,200
Pro Salary Cap To Date	$74,092,097
Farm Salary Cap To Date	$3,140,682
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$526,980
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$27,131
Farm Estimated Expenses	$27,131
Estimated Season Expenses	$27,131
Season Salary Cap	$74,988,030
Estimate Under Maximum Salary Cap of $75,000,000	$11,970
Estimate Over Minimum Salary Cap of $45,000,000	$29,988,030
Current Bank Account	$10,968,965
Projected Bank Account	$10,941,834

Pro Players Salaries
Jakub Voracek	$8,250,000 (8)
Dustin Byfuglien	$7,600,000 (5)
Ryan Suter	$7,538,462 (9)
Kristopher Letang	$7,250,000 (6)
Nicklas Backstrom	$6,700,000 (4)
Derek Stepan	$6,500,000 (5)
T.J. Brodie	$4,650,400 (4)
James van Riemsdyk	$4,250,000 (2)
Craig Anderson	$4,200,000 (2)
Josh Bailey	$3,300,000 (2)
J.T. Miller	$2,750,000 (2)
Nick Holden	$1,650,000 (2)
Connor Brown	$1,486,667 (2)
Tanner Pearson	$1,400,000 (1)
Joel Edmundson	$1,050,000 (2)
Ryan Spooner	$950,000 (1)
Colin White	$925,000 (3)
Andrei Vasilevskiy	$925,000 (1)
Richard Panik	$875,000 (1)
Max Domi	$863,333 (2)
Ben Chiarot	$850,000 (1)
Chris VandeVelde	$762,500 (1)
Chris Tierney	$711,667 (1)
Total Pro Players	23
Salary Commitment
Year 2017 : $75,438,029
Year 2018 : $68,963,862
Year 2019 : $49,413,862
Year 2020 : $48,488,862
Salary Average Commitment
Year 2017 : $74,988,030
Year 2018 : $68,513,863
Year 2019 : $49,413,863
Year 2020 : $48,488,863
Salary Cap with 1 Way Contract
Year 2017 : $74,988,030
Year 2018 : $68,513,863
Year 2019 : $49,413,863
Year 2020 : $48,488,863

Farm Players Salaries
Jon Quick	$580,000 (7)
Olli Maatta	$408,333 (6)
Ron Hainsey	$283,333 (1)
Pavel Buchnevich	$212,500 (3)
Miles Wood	$102,500 (2)
Kevin Labanc	$96,750 (3)
Nico Hischier	$92,500 (4)
Mark Jankowski	$92,500 (2)
Jakob Chychrun	$92,500 (3)
Nolan Patrick	$92,500 (4)
Charlie McAvoy	$91,667 (3)
Nikita Zadorov	$89,417 (1)
Travis Dermott	$86,333 (4)
Frederik Gauthier	$86,333 (2)
Anders Lindback	$85,000 (2)
Nick Deslauriers	$77,500 (2)
Anthony Duclair	$77,250 (1)
Michael Blunden	$73,750 (2)
Jean-Francois Berube	$70,000 (3)
Michael Chaput	$68,750 (2)
Jarred Tinordi	$65,000 (2)
Phil Varone	$65,000 (3)
Devante Smith-Pelly	$65,000 (2)
T.J. Brennan	$62,500 (2)
Aaron Ness	$61,250 (2)
Total Farm Players	25
Salary Commitment
Year 2017 : $3,178,166
Year 2018 : $2,728,166
Year 2019 : $1,888,083
Year 2020 : $1,259,666
Salary Average Commitment
Year 2017 : $3,178,166
Year 2018 : $2,728,166
Year 2019 : $1,888,083
Year 2020 : $1,259,666

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 4,741 - 79.02%
Level 2:	5000 - $60 - 4,839 - 96.78%
Level 3:	2000 - $35 - 1,945 - 97.27%
Level 4:	4000 - $20 - 3,832 - 95.80%
Luxury :	1000 - $200 - 961 - 96.05%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,318 - 90.66%
Average Income per Game	$561,670
Year to Date Revenue	$23,028,470
Expense
Pro Players Total Salaries	$72,893,334
Pro Players Total Average Salaries	$72,418,334
Farm Players Total Salaries	$3,772,730
Farm Players Total Average Salaries	$3,772,734
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$76,737,904
Farm Year To Date Expenses	$4,898,919
Pro Salary Cap To Date	$73,571,024
Farm Salary Cap To Date	$3,380,581
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$512,793
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$34,239
Farm Estimated Expenses	$34,239
Estimated Season Expenses	$34,239
Season Salary Cap	$72,418,334
Estimate Under Maximum Salary Cap of $75,000,000	$2,581,666
Estimate Over Minimum Salary Cap of $45,000,000	$27,418,334
Current Bank Account	$62,114,598
Projected Bank Account	$62,080,359

Pro Players Salaries
Alexander Ovechkin	$9,538,000 (5)
Vladimir Tarasenko	$7,500,000 (7)
Alex Pietrangelo	$6,500,000 (4)
Sean Monahan	$6,375,000 (7)
Mark Scheifele	$6,125,000 (8)
Filip Forsberg	$6,000,000 (6)
Tyler Seguin	$5,750,000 (3)
John Carlson	$3,967,000 (2)
Jonathan Huberdeau	$3,250,000 (1)
Jacob Trouba	$3,000,000 (2)
Tomas Tatar	$2,750,000 (1)
Ryan Ellis	$2,500,000 (3)
Robin Lehner	$2,225,000 (1)
Michael Stone	$1,150,000 (1)
Curtis McElhinney	$1,000,000 (1)
Brock Boeser	$925,000 (3)
Teuvo Teravainen	$925,000 (1)
David Pastrnak	$925,000 (1)
Nikolaj Ehlers	$894,167 (2)
Ivan Provorov	$894,167 (3)
Reto Berra	$700,000 (2)
Total Pro Players	21
Salary Commitment
Year 2017 : $72,893,334
Year 2018 : $60,668,334
Year 2019 : $52,107,167
Year 2020 : $42,038,000
Salary Average Commitment
Year 2017 : $72,418,334
Year 2018 : $60,193,334
Year 2019 : $51,632,167
Year 2020 : $42,038,000
Salary Cap with 1 Way Contract
Year 2017 : $72,418,334
Year 2018 : $60,193,334
Year 2019 : $51,632,167
Year 2020 : $42,038,000

Farm Players Salaries
Kyle Okposo	$600,000 (7)
Morgan Rielly	$500,000 (6)
Ryan Strome	$250,000 (2)
Ryan Murray	$228,500 (2)
Tage Thompson	$92,500 (4)
Luke Kunin	$92,500 (4)
Alex Tuch	$92,500 (3)
Jamie Oleksiak	$91,900 (2)
Jake Virtanen	$89,417 (2)
Robby Fabbri	$89,417 (2)
Anthony Beauvillier	$89,417 (3)
Timo Meier	$89,417 (3)
Tyson Jost	$88,583 (4)
Dylan Strome	$86,333 (4)
Michael McCarron	$86,333 (2)
Anthony Mantha	$86,333 (2)
Griffin Reinhart	$86,333 (1)
Evgeny Svechnikov	$86,333 (4)
Jake DeBrusk	$86,333 (4)
Ryan Pulock	$86,333 (2)
Brendan Perlini	$86,333 (3)
Haydn Fleury	$86,333 (3)
Thomas Chabot	$86,333 (4)
Hunter Shinkaruk	$86,333 (2)
Laurent Brossoit	$80,000 (2)
Dylan McIlrath	$80,000 (1)
Nic Petan	$75,833 (2)
Tom Kuhnhackl	$72,500 (2)
Tristan Jarry	$63,083 (2)
Stuart Percy	$57,500 (1)
Total Farm Players	30
Salary Commitment
Year 2017 : $3,772,730
Year 2018 : $3,548,902
Year 2019 : $2,162,920
Year 2020 : $1,718,920
Salary Average Commitment
Year 2017 : $3,772,734
Year 2018 : $3,548,901
Year 2019 : $2,162,919
Year 2020 : $1,718,919

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Center
Level 1:	6000 - $100 - 4,747 - 79.12%
Level 2:	5000 - $60 - 4,738 - 94.76%
Level 3:	2000 - $35 - 1,881 - 94.05%
Level 4:	4000 - $20 - 3,806 - 95.15%
Luxury :	1000 - $200 - 943 - 94.30%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,115 - 89.53%
Average Income per Game	$555,656
Year to Date Revenue	$22,781,877
Expense
Pro Players Total Salaries	$74,986,333
Pro Players Total Average Salaries	$74,486,333
Farm Players Total Salaries	$3,775,668
Farm Players Total Average Salaries	$3,775,668
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$76,056,727
Farm Year To Date Expenses	$4,592,550
Pro Salary Cap To Date	$73,456,710
Farm Salary Cap To Date	$3,599,036
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$520,854
Pro Estimated Expenses	$0
Farm Remaining Season Days	1
Farm Expenses Per Days	$31,011
Farm Estimated Expenses	$31,011
Estimated Season Expenses	$31,011
Season Salary Cap	$74,486,333
Estimate Under Maximum Salary Cap of $75,000,000	$513,667
Estimate Over Minimum Salary Cap of $45,000,000	$29,486,333
Current Bank Account	$15,529,761
Projected Bank Account	$15,498,750

Pro Players Salaries
Ryan O'Reilly	$7,500,000 (7)
Daniel Sedin	$7,000,000 (2)
Brandon Saad	$6,000,000 (5)
Ben Bishop	$5,950,000 (1)
Ryan McDonagh	$4,700,000 (3)
Bryan Little	$4,700,000 (2)
Chris Kreider	$4,625,000 (4)
Kevin Shattenkirk	$4,250,000 (1)
Cam Fowler	$4,000,000 (2)
Mikael Backlund	$3,575,000 (2)
Ondrej Palat	$3,333,000 (1)
Mathieu Perreault	$3,000,000 (1)
Ian Cole	$2,500,000 (2)
Lee Stempniak	$2,500,000 (2)
Roman Polak	$2,250,000 (1)
Andreas Athanasiou	$2,128,333 (1)
Nick Bonino	$1,900,000 (1)
Justin Schultz	$1,500,000 (1)
Michael Cammalleri	$1,500,000 (2)
Thomas Greiss	$1,500,000 (1)
Austin Watson	$575,000 (1)
Total Pro Players	21
Salary Commitment
Year 2017 : $74,986,333
Year 2018 : $48,600,000
Year 2019 : $22,825,000
Year 2020 : $18,125,000
Salary Average Commitment
Year 2017 : $74,486,333
Year 2018 : $48,600,000
Year 2019 : $22,825,000
Year 2020 : $18,125,000
Salary Cap with 1 Way Contract
Year 2017 : $74,486,333
Year 2018 : $48,600,000
Year 2019 : $22,825,000
Year 2020 : $18,125,000

Farm Players Salaries
Dmitry Kulikov	$433,333 (1)
Matt Beleskey	$380,000 (4)
Mark Stuart	$262,500 (2)
Jannik Hansen	$250,000 (2)
Tommy Wingels	$247,500 (1)
Brian Boyle	$200,000 (1)
Sven Baertschi	$185,000 (2)
Jordie Benn	$110,000 (3)
Anton Forsberg	$100,000 (3)
Yanni Gourde	$100,000 (3)
Nathan Beaulieu	$100,000 (1)
Stephen Johns	$92,500 (2)
Steven Santini	$92,500 (2)
Brandon Montour	$92,500 (2)
Markus Granlund	$90,000 (2)
Tomas Jurco	$90,000 (1)
Slater Koekkoek	$89,417 (1)
Jack Roslovic	$89,417 (4)
Brock McGinn	$81,167 (1)
Alex Chiasson	$80,000 (1)
Marcus Pettersson	$79,417 (3)
Cristoval Nieves	$75,500 (2)
Vince Dunn	$72,250 (4)
William Carrier	$68,917 (2)
Alex Stalock	$65,000 (3)
Malcolm Subban	$65,000 (3)
Scott Mayfield	$62,500 (2)
Christopher DiDomenico	$61,250 (2)
Stefan Noesen	$60,000 (1)
Total Farm Players	29
Salary Commitment
Year 2017 : $3,775,668
Year 2018 : $2,394,251
Year 2019 : $1,061,084
Year 2020 : $541,667
Salary Average Commitment
Year 2017 : $3,775,668
Year 2018 : $2,394,251
Year 2019 : $1,061,084
Year 2020 : $541,667

Team	Current Fund	Season Salary Cap	Under Maximum of $75,000,000 Available Cap Space	Over Minimum of $45,000,000	Farm Salary Cap	Under Maximum of $38,000,000	Pro Players	Farm Players	Total Players
Avalanche	$62,122,867	$72,667,428	$2,332,572	$27,667,428	$3,368,000	$34,632,000	21	22	43
Blackhawks	$18,934,030	$71,265,833	$3,734,167	$26,265,833	$3,320,242	$34,679,758	20	35	55
Canadiens	$2,680,219	$73,069,297	$1,930,703	$28,069,297	$3,827,668	$34,172,332	22	27	49
Canucks	$67,759,460	$73,702,698	$1,297,302	$28,702,698	$3,572,463	$34,427,537	20	23	43
Capitals	$77,471,178	$71,824,061	$3,175,939	$26,824,061	$3,252,417	$34,747,583	21	22	43
Flames	$63,133,800	$72,267,499	$2,732,501	$27,267,499	$3,720,371	$34,279,629	21	25	46
Flyers	$7,444,267	$67,729,167	$7,270,833	$22,729,167	$2,889,616	$35,110,384	20	23	43
Jets	$748,507	$73,209,167	$1,790,833	$28,209,167	$3,744,750	$34,255,250	23	32	55
Kings	$63,206,195	$70,878,463	$4,121,537	$25,878,463	$3,621,455	$34,378,545	20	29	49
Oilers	$70,311,004	$74,933,610	$66,390	$29,933,610	$3,781,792	$34,218,208	21	23	44
Penguins	$44,983,991	$74,991,310	$8,690	$29,991,310	$3,560,125	$34,439,875	20	29	49
Rangers	$10,968,965	$74,988,030	$11,970	$29,988,030	$3,178,166	$34,821,834	23	25	48
Red Wings	$62,114,598	$72,418,334	$2,581,666	$27,418,334	$3,772,734	$34,227,266	21	30	51
Senators	$15,529,761	$74,486,333	$513,667	$29,486,333	$3,775,668	$34,224,332	21	29	50

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 - %

Under Maximum of $75,000,000
Available Cap Space

Over Minimum of
$45,000,000