RMHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6500 - 100 $ - 6 097 - 93,80%
Level 2:	5500 - 60 $ - 5 234 - 95,16%
Level 3:	2500 - 35 $ - 2 358 - 94,31%
Level 4:	4500 - 25 $ - 4 277 - 95,03%
Luxury :	1000 - 200 $ - 953 - 95,34%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18 918 - 94,59%
Average Income per Game	1 303 820 $
Year to Date Revenue	53 456 605 $
Expense
Pro Players Total Salaries	104 995 000 $
Pro Players Total Average Salaries	103 345 000 $
Farm Players Total Salaries	5 100 334 $
Farm Players Total Average Salaries	5 100 334 $
Coaches Total Salaries	11 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	108 060 762 $
Farm Year To Date Expenses	10 677 944 $
Pro Salary Cap To Date	99 845 295 $
Farm Salary Cap To Date	5 677 921 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	798 525 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	76 518 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	97 045 000 $
Estimate Under Maximum Salary Cap of 150 000 000 $	52 955 000 $
Estimate Over Minimum Salary Cap of 0 $	97 045 000 $
Current Bank Account	84 717 899 $
Projected Bank Account	84 717 899 $

Pro Players Salaries
Anze Kopitar	10 000 000 $ (7)
Jakub Voracek	8 250 000 $ (7)
Victor Hedman	7 875 000 $ (8)
Ryan O'Reilly	7 500 000 $ (6)
Nathan MacKinnon (Out of Payroll)	6 300 000 $ (6)
Erik Johnson	6 000 000 $ (6)
Martin Jones	5 750 000 $ (7)
Colton Parayko	5 500 000 $ (5)
Rasmus Ristolainen	5 400 000 $ (5)
Mika Zibanejad	5 350 000 $ (5)
Hampus Lindholm	5 205 556 $ (5)
Martin Hanzal	4 750 000 $ (3)
Karl Alzner	4 625 000 $ (5)
Evgenii Dadonov	4 000 000 $ (3)
Victor Rask	4 000 000 $ (5)
Rickard Rakell	3 789 444 $ (5)
Elias Lindholm	2 700 000 $ (1)
Kevin Hayes	2 600 000 $ (1)
John Gibson	2 300 000 $ (2)
Tom Wilson	2 000 000 $ (1)
Roman Polak	1 100 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 1 : 104 995 000 $
Year 2 : 96 595 000 $
Year 3 : 94 295 000 $
Year 4 : 85 545 000 $
Salary Average Commitment
Year 1 : 103 345 000 $
Year 2 : 94 945 000 $
Year 3 : 92 645 000 $
Year 4 : 85 545 000 $
Salary Cap with 1 Way Contract
Year 1 : 103 345 000 $
Year 2 : 94 945 000 $
Year 3 : 92 645 000 $
Year 4 : 85 545 000 $

Farm Players Salaries
Tomas Plekanec	600 000 $ (1)
Morgan Rielly	500 000 $ (5)
Andy Greene	500 000 $ (3)
Danny DeKeyser	500 000 $ (5)
Michael Matheson	487 500 $ (9)
Steve Mason	410 000 $ (2)
Dan Hamhuis	375 000 $ (1)
James Reimer	340 000 $ (4)
Erik Haula	275 000 $ (3)
Kyle Connor	177 500 $ (2)
Sebastian Aho	177 500 $ (2)
Clayton Keller	167 333 $ (3)
Nick Schmaltz	154 167 $ (2)
Travis Konecny	110 667 $ (2)
Pavel Buchnevich	92 500 $ (2)
Oliver Bjorkstrand	87 167 $ (1)
Chris Tierney	73 500 $ (1)
Jacob De La Rose	72 500 $ (1)
Total Farm Players	18
Salary Commitment
Year 1 : 5 100 334 $
Year 2 : 3 892 167 $
Year 3 : 2 769 833 $
Year 4 : 1 827 500 $
Salary Average Commitment
Year 1 : 5 100 334 $
Year 2 : 3 892 167 $
Year 3 : 2 769 833 $
Year 4 : 1 827 500 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6500 - 100 $ - 6 075 - 93,46%
Level 2:	5500 - 60 $ - 5 250 - 95,45%
Level 3:	2500 - 35 $ - 2 366 - 94,64%
Level 4:	4500 - 25 $ - 4 253 - 94,50%
Luxury :	1000 - 200 $ - 936 - 93,60%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18 879 - 94,40%
Average Income per Game	1 298 818 $
Year to Date Revenue	53 251 520 $
Expense
Pro Players Total Salaries	100 800 400 $
Pro Players Total Average Salaries	98 400 400 $
Farm Players Total Salaries	4 764 500 $
Farm Players Total Average Salaries	4 764 500 $
Coaches Total Salaries	3 625 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	103 360 676 $
Farm Year To Date Expenses	5 715 933 $
Pro Salary Cap To Date	98 335 687 $
Farm Salary Cap To Date	4 716 005 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	744 068 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	43 670 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	98 400 400 $
Estimate Under Maximum Salary Cap of 150 000 000 $	51 599 600 $
Estimate Over Minimum Salary Cap of 0 $	98 400 400 $
Current Bank Account	94 174 911 $
Projected Bank Account	94 174 911 $

Pro Players Salaries
Patrick Kane	10 500 000 $ (6)
Mark Giordano	6 750 000 $ (5)
Zdeno Chara	6 750 000 $ (2)
Nicklas Backstrom	6 700 000 $ (3)
Brad Marchand	6 125 000 $ (8)
Jordan Staal	6 000 000 $ (6)
Kyle Okposo	6 000 000 $ (6)
Cory Schneider	6 000 000 $ (5)
T.J. Oshie	5 750 000 $ (8)
Marc-Andre Fleury	5 750 000 $ (2)
Jeff Skinner	5 725 000 $ (2)
Jeff Petry	5 500 000 $ (4)
Alex Goligoski	5 475 000 $ (4)
T.J. Brodie	4 650 400 $ (3)
Nazem Kadri	4 500 000 $ (5)
Kyle Turris	3 500 000 $ (1)
Conor Sheary	3 000 000 $ (3)
Jacob Slavin	925 000 $ (1)
Marian Hossa	600 000 $ (1)
Jaromir Jagr	600 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 1 : 100 800 400 $
Year 2 : 95 175 400 $
Year 3 : 76 950 400 $
Year 4 : 62 600 000 $
Salary Average Commitment
Year 1 : 98 400 400 $
Year 2 : 92 775 400 $
Year 3 : 74 550 400 $
Year 4 : 62 600 000 $
Salary Cap with 1 Way Contract
Year 1 : 98 400 400 $
Year 2 : 92 775 400 $
Year 3 : 74 550 400 $
Year 4 : 62 600 000 $

Farm Players Salaries
Mike Smith	566 667 $ (2)
Michael Frolik	430 000 $ (3)
Mathieu Perreault	412 500 $ (4)
Luca Sbisa	360 000 $ (1)
Sam Reinhart	354 417 $ (1)
Patrick Eaves	315 000 $ (3)
Jean-Gabriel Pageau	310 000 $ (3)
Andrew Cogliano	300 000 $ (1)
Mark Pysyk	273 333 $ (3)
Ryan Miller	200 000 $ (2)
Deryk Engelland	200 000 $ (1)
Mark Letestu	180 000 $ (1)
Paul Byron	166 667 $ (2)
Brendan Perlini	136 333 $ (2)
Anthony DeAngelo	126 333 $ (2)
Jussi Jokinen	110 000 $ (1)
Evgeny Svechnikov	107 583 $ (3)
Jonathan Marchessault	75 000 $ (1)
Ondrej Kase	70 667 $ (1)
Brian Gionta	70 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 1 : 4 764 500 $
Year 2 : 3 044 416 $
Year 3 : 1 848 416 $
Year 4 : 412 500 $
Salary Average Commitment
Year 1 : 4 764 500 $
Year 2 : 3 044 416 $
Year 3 : 1 848 416 $
Year 4 : 412 500 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6500 - 100 $ - 6 169 - 94,90%
Level 2:	5500 - 60 $ - 5 244 - 95,34%
Level 3:	2500 - 35 $ - 2 345 - 93,82%
Level 4:	4500 - 25 $ - 4 261 - 94,70%
Luxury :	1000 - 200 $ - 937 - 93,70%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18 956 - 94,78%
Average Income per Game	1 307 515 $
Year to Date Revenue	53 608 125 $
Expense
Pro Players Total Salaries	132 199 618 $
Pro Players Total Average Salaries	132 199 618 $
Farm Players Total Salaries	6 150 499 $
Farm Players Total Average Salaries	6 150 499 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	125 828 755 $
Farm Year To Date Expenses	7 194 708 $
Pro Salary Cap To Date	124 828 677 $
Farm Salary Cap To Date	6 194 738 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	958 271 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	54 170 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	132 199 618 $
Estimate Under Maximum Salary Cap of 150 000 000 $	17 800 382 $
Estimate Over Minimum Salary Cap of 0 $	132 199 618 $
Current Bank Account	70 584 662 $
Projected Bank Account	70 584 662 $

Pro Players Salaries
Carey Price	10 500 000 $ (9)
Jonathan Toews	10 500 000 $ (6)
Alexander Ovechkin	9 538 462 $ (4)
Henrik Lundqvist	8 500 000 $ (4)
Dustin Byfuglien	7 600 000 $ (4)
Jason Spezza	7 500 000 $ (2)
Marc-Edouard Vlasic	7 000 000 $ (9)
Patrice Bergeron	6 875 000 $ (5)
Brent Seabrook	6 875 000 $ (7)
Jordan Eberle	6 000 000 $ (2)
Milan Lucic	6 000 000 $ (6)
Travis Zajac	5 750 000 $ (4)
Gabriel Landeskog	5 571 429 $ (4)
Brooks Orpik	5 500 000 $ (2)
Ondrej Palat	5 300 000 $ (5)
Jeff Carter	5 272 727 $ (5)
Tyler Johnson	5 000 000 $ (7)
Oscar Klefbom	4 167 000 $ (6)
Alexei Emelin	4 100 000 $ (1)
Jakob Silfverberg	3 750 000 $ (2)
Mikael Granlund	900 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 1 : 132 199 618 $
Year 2 : 127 199 618 $
Year 3 : 104 449 618 $
Year 4 : 104 449 618 $
Salary Average Commitment
Year 1 : 132 199 618 $
Year 2 : 127 199 618 $
Year 3 : 104 449 618 $
Year 4 : 104 449 618 $
Salary Cap with 1 Way Contract
Year 1 : 132 199 618 $
Year 2 : 127 199 618 $
Year 3 : 104 449 618 $
Year 4 : 104 449 618 $

Farm Players Salaries
David Backes	600 000 $ (4)
Mike Green	600 000 $ (1)
Kari Lehtonen	590 000 $ (1)
Valtteri Filppula	500 000 $ (1)
Marian Gaborik	487 500 $ (4)
Troy Brouwer	450 000 $ (3)
Braydon Coburn	370 000 $ (2)
Cam Ward	330 000 $ (1)
Chris Kunitz	300 000 $ (1)
Andre Burakovsky	300 000 $ (2)
Ryan Spooner	282 500 $ (1)
Lee Stempniak	250 000 $ (1)
Jason Chimera	225 000 $ (1)
Kris Versteeg	175 000 $ (1)
Nick Ritchie	162 750 $ (1)
Patrick Sharp	100 000 $ (1)
Scott Hartnell	100 000 $ (1)
Curtis Lazar	95 000 $ (2)
Rasmus Andersson	86 333 $ (3)
Andreas Englund	77 583 $ (2)
Alexandre Carrier	68 833 $ (3)
Total Farm Players	21
Salary Commitment
Year 1 : 6 150 499 $
Year 2 : 2 535 249 $
Year 3 : 1 692 666 $
Year 4 : 1 087 500 $
Salary Average Commitment
Year 1 : 6 150 499 $
Year 2 : 2 535 249 $
Year 3 : 1 692 666 $
Year 4 : 1 087 500 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6500 - 100 $ - 6 121 - 94,17%
Level 2:	5500 - 60 $ - 5 150 - 93,64%
Level 3:	2500 - 35 $ - 2 341 - 93,65%
Level 4:	4500 - 25 $ - 4 241 - 94,25%
Luxury :	1000 - 200 $ - 941 - 94,09%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18 795 - 93,97%
Average Income per Game	1 297 261 $
Year to Date Revenue	53 187 685 $
Expense
Pro Players Total Salaries	65 818 333 $
Pro Players Total Average Salaries	65 818 333 $
Farm Players Total Salaries	2 185 953 $
Farm Players Total Average Salaries	2 185 953 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 341 169 $
Farm Year To Date Expenses	4 234 503 $
Pro Salary Cap To Date	65 269 250 $
Farm Salary Cap To Date	2 234 509 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	480 707 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	31 712 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	65 818 333 $
Estimate Under Maximum Salary Cap of 150 000 000 $	84 181 667 $
Estimate Over Minimum Salary Cap of 0 $	65 818 333 $
Current Bank Account	132 612 013 $
Projected Bank Account	132 612 013 $

Pro Players Salaries
Steven Stamkos	8 500 000 $ (7)
Johnny Gaudreau	6 750 000 $ (5)
Erik Karlsson	6 500 000 $ (2)
Sami Vatanen	4 875 000 $ (3)
Gustav Nyquist	4 750 000 $ (2)
Shayne Gostisbehere	4 500 000 $ (6)
Sean Couturier	4 333 333 $ (5)
Jack Eichel	3 775 000 $ (1)
Andrei Vasilevskiy	3 500 000 $ (3)
Tomas Hertl	3 000 000 $ (1)
Ryan Strome	2 500 000 $ (1)
Zach Werenski	1 775 000 $ (2)
Noah Hanifin	1 775 000 $ (1)
Mikko Rantanen	1 627 500 $ (2)
Philipp Grubauer	1 500 000 $ (1)
Max Domi	1 363 333 $ (1)
Jakob Chychrun	1 350 000 $ (2)
J.T. Compher	1 000 000 $ (2)
Jake Guentzel	925 000 $ (2)
Brayden Point	919 167 $ (2)
Jonathan Huberdeau	600 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 1 : 65 818 333 $
Year 2 : 51 305 000 $
Year 3 : 32 458 333 $
Year 4 : 24 083 333 $
Salary Average Commitment
Year 1 : 65 818 333 $
Year 2 : 51 305 000 $
Year 3 : 32 458 333 $
Year 4 : 24 083 333 $
Salary Cap with 1 Way Contract
Year 1 : 65 818 333 $
Year 2 : 51 305 000 $
Year 3 : 32 458 333 $
Year 4 : 24 083 333 $

Farm Players Salaries
Dylan Strome	333 833 $ (3)
Alexander Nylander	174 417 $ (3)
Mark Jankowski	149 375 $ (1)
Ryan Pulock	136 333 $ (1)
Samuel Morin	136 333 $ (1)
Joel Eriksson Ek	110 667 $ (2)
Joshua Ho-Sang	107 583 $ (2)
Christian Fischer	107 583 $ (3)
Colin Miller	100 000 $ (1)
Danton Heinen	99 583 $ (2)
Daniel O'Regan	92 500 $ (1)
Brandon Montour	92 500 $ (1)
Tyler Bertuzzi	91 083 $ (1)
Tristan Jarry	90 500 $ (1)
Paul LaDue	87 413 $ (1)
Jake Dotchin	81 250 $ (2)
Martin Frk	65 000 $ (1)
Pontus Aberg	65 000 $ (2)
Malcolm Subban	65 000 $ (2)
Total Farm Players	19
Salary Commitment
Year 1 : 2 185 952 $
Year 2 : 1 144 916 $
Year 3 : 615 833 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 2 185 952 $
Year 2 : 1 144 916 $
Year 3 : 615 833 $
Year 4 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madisen Square Garden
Level 1:	6500 - 100 $ - 6 097 - 93,80%
Level 2:	5500 - 60 $ - 5 160 - 93,83%
Level 3:	2500 - 35 $ - 2 343 - 93,72%
Level 4:	4500 - 25 $ - 4 293 - 95,40%
Luxury :	1000 - 200 $ - 952 - 95,15%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18 845 - 94,22%
Average Income per Game	1 298 958 $
Year to Date Revenue	53 257 290 $
Expense
Pro Players Total Salaries	126 596 795 $
Pro Players Total Average Salaries	126 596 796 $
Farm Players Total Salaries	5 051 834 $
Farm Players Total Average Salaries	5 051 834 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	127 521 281 $
Farm Year To Date Expenses	6 976 833 $
Pro Salary Cap To Date	126 179 500 $
Farm Salary Cap To Date	4 976 793 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	917 963 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	53 423 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	126 596 796 $
Estimate Under Maximum Salary Cap of 150 000 000 $	23 403 204 $
Estimate Over Minimum Salary Cap of 0 $	126 596 796 $
Current Bank Account	68 759 176 $
Projected Bank Account	68 759 176 $

Pro Players Salaries
Connor McDavid	12 500 000 $ (9)
Jamie Benn	9 500 000 $ (8)
Corey Perry	8 625 000 $ (4)
Claude Giroux	8 275 000 $ (5)
Rick Nash	7 800 000 $ (1)
Zach Parise	7 538 462 $ (8)
Paul Stastny	7 000 000 $ (1)
Sean Monahan	6 375 000 $ (6)
Braden Holtby	6 100 000 $ (3)
Brandon Dubinsky	5 850 000 $ (4)
Dougie Hamilton	5 750 000 $ (4)
Justin Schultz	5 500 000 $ (3)
Alexander Edler	5 000 000 $ (2)
Reilly Smith	5 000 000 $ (5)
Justin Faulk	4 833 333 $ (3)
Vincent Trocheck	4 750 000 $ (5)
Ryan McDonagh	4 700 000 $ (2)
Craig Anderson	4 200 000 $ (1)
Roman Josi	4 000 000 $ (3)
Josh Bailey	3 300 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 1 : 126 596 795 $
Year 2 : 104 296 795 $
Year 3 : 94 596 795 $
Year 4 : 74 163 462 $
Salary Average Commitment
Year 1 : 126 596 796 $
Year 2 : 104 296 796 $
Year 3 : 94 596 796 $
Year 4 : 74 163 463 $
Salary Cap with 1 Way Contract
Year 1 : 126 596 796 $
Year 2 : 104 296 796 $
Year 3 : 94 596 796 $
Year 4 : 74 163 463 $

Farm Players Salaries
Torey Krug	525 000 $ (3)
Ben Bishop	491 667 $ (6)
Marc Methot	490 000 $ (2)
Adam Larsson	416 667 $ (4)
Kevin Bieksa	400 000 $ (1)
Radko Gudas	335 000 $ (3)
Teuvo Teravainen	286 000 $ (2)
Jonathan Bernier	275 000 $ (1)
Matt Dumba	255 000 $ (1)
Calle Jarnkrok	200 000 $ (5)
Jason Zucker	200 000 $ (1)
Vladislav Namestnikov	193 750 $ (1)
Ryan Dzingel	180 000 $ (2)
Micheal Ferland	175 000 $ (2)
Sven Andrighetto	140 000 $ (2)
Andreas Athanasiou	138 750 $ (1)
Joel Edmundson	105 000 $ (1)
Brady Skjei	92 500 $ (1)
Josh Manson	82 500 $ (1)
Mattias Janmark	70 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 1 : 5 051 834 $
Year 2 : 3 239 334 $
Year 3 : 1 968 334 $
Year 4 : 1 108 334 $
Salary Average Commitment
Year 1 : 5 051 834 $
Year 2 : 3 239 334 $
Year 3 : 1 968 334 $
Year 4 : 1 108 334 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6500 - 100 $ - 6 082 - 93,56%
Level 2:	5500 - 60 $ - 5 204 - 94,62%
Level 3:	2500 - 35 $ - 2 360 - 94,41%
Level 4:	4500 - 25 $ - 4 293 - 95,40%
Luxury :	1000 - 200 $ - 947 - 94,69%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18 886 - 94,43%
Average Income per Game	1 299 719 $
Year to Date Revenue	53 288 460 $
Expense
Pro Players Total Salaries	82 390 835 $
Pro Players Total Average Salaries	82 390 835 $
Farm Players Total Salaries	2 451 667 $
Farm Players Total Average Salaries	2 429 167 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	83 230 930 $
Farm Year To Date Expenses	3 464 238 $
Pro Salary Cap To Date	82 230 962 $
Farm Salary Cap To Date	2 441 766 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	599 934 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	26 149 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	82 390 835 $
Estimate Under Maximum Salary Cap of 150 000 000 $	67 609 165 $
Estimate Over Minimum Salary Cap of 0 $	82 390 835 $
Current Bank Account	116 593 292 $
Projected Bank Account	116 593 292 $

Pro Players Salaries
Taylor Hall	6 000 000 $ (3)
Matt Duchene	6 000 000 $ (2)
Aleksander Barkov	5 900 000 $ (5)
Jonathan Drouin	5 500 000 $ (6)
Tyson Barrie	5 500 000 $ (3)
Derick Brassard	5 000 000 $ (2)
Nikita Kucherov	4 766 667 $ (2)
Kyle Palmieri	4 650 000 $ (4)
Alex Killorn	4 450 000 $ (6)
Craig Smith	4 250 000 $ (3)
Connor Murphy	3 850 000 $ (5)
David Perron	3 750 000 $ (1)
Matt Murray	3 750 000 $ (3)
Jacob Markstrom	3 666 667 $ (3)
Dan Girardi	3 000 000 $ (2)
Jacob Trouba	2 812 500 $ (1)
J.T. Miller	2 750 000 $ (1)
Esa Lindell	2 200 000 $ (2)
Ivan Provorov	1 744 167 $ (2)
Mitchell Marner	1 744 167 $ (2)
Christian Dvorak	1 106 667 $ (2)
Total Pro Players	21
Salary Commitment
Year 1 : 82 390 835 $
Year 2 : 73 078 335 $
Year 3 : 47 516 667 $
Year 4 : 24 350 000 $
Salary Average Commitment
Year 1 : 82 390 835 $
Year 2 : 73 078 335 $
Year 3 : 47 516 667 $
Year 4 : 24 350 000 $
Salary Cap with 1 Way Contract
Year 1 : 82 390 835 $
Year 2 : 73 078 335 $
Year 3 : 47 516 667 $
Year 4 : 24 350 000 $

Farm Players Salaries
Ryan Murray	282 500 $ (1)
Nikita Zadorov	215 000 $ (2)
Connor Brown	210 000 $ (3)
Mikhail Sergachev	174 417 $ (3)
Timo Meier	164 417 $ (2)
Julius Honka	136 333 $ (2)
Sonny Milano	126 333 $ (2)
Mathew Barzal	126 333 $ (3)
Thomas Chabot	122 333 $ (3)
Jared McCann	110 667 $ (1)
Robby Fabbri	110 667 $ (1)
Kevin Labanc	92 500 $ (2)
Juuse Saros	92 500 $ (1)
John Quenneville	89 417 $ (2)
Alex Nedeljkovic	89 417 $ (2)
Shea Theodore	86 333 $ (1)
A.J. Greer	82 500 $ (2)
Lucas Wallmark	75 000 $ (1)
Charles Hudon	65 000 $ (2)
Total Farm Players	19
Salary Commitment
Year 1 : 2 451 667 $
Year 2 : 1 694 000 $
Year 3 : 633 083 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 2 429 167 $
Year 2 : 1 671 500 $
Year 3 : 633 083 $
Year 4 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6500 - 100 $ - 6 094 - 93,76%
Level 2:	5500 - 60 $ - 5 165 - 93,91%
Level 3:	2500 - 35 $ - 2 367 - 94,69%
Level 4:	4500 - 25 $ - 4 226 - 93,90%
Luxury :	1000 - 200 $ - 944 - 94,37%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18 796 - 93,98%
Average Income per Game	1 296 545 $
Year to Date Revenue	53 158 330 $
Expense
Pro Players Total Salaries	106 975 000 $
Pro Players Total Average Salaries	106 975 000 $
Farm Players Total Salaries	6 758 334 $
Farm Players Total Average Salaries	6 758 334 $
Coaches Total Salaries	7 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	112 730 402 $
Farm Year To Date Expenses	8 655 665 $
Pro Salary Cap To Date	106 480 406 $
Farm Salary Cap To Date	7 655 720 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	814 568 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	58 775 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	106 975 000 $
Estimate Under Maximum Salary Cap of 150 000 000 $	43 025 000 $
Estimate Over Minimum Salary Cap of 0 $	106 975 000 $
Current Bank Account	81 772 263 $
Projected Bank Account	81 772 263 $

Pro Players Salaries
Phil Kessel	8 000 000 $ (5)
Daniel Sedin	7 000 000 $ (1)
Dion Phaneuf	7 000 000 $ (4)
Henrik Sedin	7 000 000 $ (1)
Ryan Kesler	6 750 000 $ (5)
Alex Pietrangelo	6 500 000 $ (3)
Patrick Marleau	6 250 000 $ (3)
Mark Scheifele	6 125 000 $ (7)
Alexander Steen	5 750 000 $ (4)
Tyler Seguin	5 750 000 $ (2)
Andrej Sekera	5 500 000 $ (4)
Mikko Koivu	5 500 000 $ (3)
Mats Zuccarello	4 500 000 $ (2)
Anton Stralman	4 500 000 $ (2)
Devan Dubnyk	4 333 333 $ (4)
Cam Talbot	4 166 667 $ (2)
Alec Martinez	4 000 000 $ (4)
Eric Staal	3 500 000 $ (2)
Charlie Coyle	3 200 000 $ (3)
Nick Holden	1 650 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 1 : 106 975 000 $
Year 2 : 91 325 000 $
Year 3 : 68 908 333 $
Year 4 : 47 458 333 $
Salary Average Commitment
Year 1 : 106 975 000 $
Year 2 : 91 325 000 $
Year 3 : 68 908 333 $
Year 4 : 47 458 333 $
Salary Cap with 1 Way Contract
Year 1 : 106 975 000 $
Year 2 : 91 325 000 $
Year 3 : 68 908 333 $
Year 4 : 47 458 333 $

Farm Players Salaries
Johnny Boychuk	600 000 $ (5)
Loui Eriksson	600 000 $ (5)
Semyon Varlamov	590 000 $ (2)
Jason Pominville	560 000 $ (2)
Andrew Ladd	550 000 $ (6)
Jarome Iginla	533 333 $ (1)
Justin Abdelkader	425 000 $ (6)
Jonas Brodin	416 667 $ (4)
Petr Mrazek	400 000 $ (1)
Josh Gorges	390 000 $ (1)
Radim Vrbata	375 000 $ (1)
Joel Ward	327 500 $ (1)
Ron Hainsey	300 000 $ (2)
Ben Lovejoy	266 667 $ (2)
Antoine Vermette	175 000 $ (1)
Brock Boeser	149 167 $ (2)
Mike Fisher	100 000 $ (1)
Total Farm Players	17
Salary Commitment
Year 1 : 6 758 334 $
Year 2 : 4 457 501 $
Year 3 : 2 591 667 $
Year 4 : 2 591 667 $
Salary Average Commitment
Year 1 : 6 758 334 $
Year 2 : 4 457 501 $
Year 3 : 2 591 667 $
Year 4 : 2 591 667 $

Golden Seals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Oracle Arena
Level 1:	6500 - 100 $ - 6 063 - 93,27%
Level 2:	5500 - 60 $ - 5 177 - 94,14%
Level 3:	2500 - 35 $ - 2 347 - 93,87%
Level 4:	4500 - 25 $ - 4 278 - 95,06%
Luxury :	1000 - 200 $ - 942 - 94,18%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18 807 - 94,03%
Average Income per Game	1 294 377 $
Year to Date Revenue	53 069 455 $
Expense
Pro Players Total Salaries	113 529 166 $
Pro Players Total Average Salaries	113 529 166 $
Farm Players Total Salaries	4 209 000 $
Farm Players Total Average Salaries	4 209 000 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	116 178 879 $
Farm Year To Date Expenses	5 381 603 $
Pro Salary Cap To Date	114 355 744 $
Farm Salary Cap To Date	4 381 671 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	827 548 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	39 462 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	113 529 166 $
Estimate Under Maximum Salary Cap of 150 000 000 $	36 470 834 $
Estimate Over Minimum Salary Cap of 0 $	113 529 166 $
Current Bank Account	81 508 973 $
Projected Bank Account	81 508 973 $

Pro Players Salaries
Sidney Crosby	8 700 000 $ (8)
Leon Draisaitl	8 500 000 $ (8)
Brent Burns	8 000 000 $ (8)
Cam Fowler	6 500 000 $ (9)
Keith Yandle	6 350 000 $ (6)
Ryan Nugent-Hopkins	6 000 000 $ (4)
Brandon Saad	6 000 000 $ (4)
Logan Couture	6 000 000 $ (2)
Dustin Brown	5 875 000 $ (5)
Jonathan Quick	5 800 000 $ (6)
Blake Wheeler	5 600 000 $ (2)
Oliver Ekman-Larsson	5 500 000 $ (2)
Nino Niederreiter	5 250 000 $ (5)
Mike Hoffman	5 187 500 $ (3)
Frederik Andersen	5 000 000 $ (4)
Tyler Toffoli	4 600 000 $ (3)
Marcus Johansson	4 583 333 $ (2)
Olli Maatta	4 083 333 $ (5)
Tanner Pearson (Out of Payroll)	3 750 000 $ (4)
Mark Stone	3 500 000 $ (1)
Ryan Ellis	2 500 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 1 : 117 279 166 $
Year 2 : 113 779 166 $
Year 3 : 89 595 833 $
Year 4 : 79 808 333 $
Salary Average Commitment
Year 1 : 117 279 166 $
Year 2 : 113 779 166 $
Year 3 : 89 595 833 $
Year 4 : 79 808 333 $
Salary Cap with 1 Way Contract
Year 1 : 117 279 166 $
Year 2 : 113 779 166 $
Year 3 : 89 595 833 $
Year 4 : 79 808 333 $

Farm Players Salaries
Jaroslav Halak	450 000 $ (1)
Nick Bjugstad	410 000 $ (4)
Carl Hagelin	400 000 $ (2)
Marco Scandella	400 000 $ (3)
Justin Braun	380 000 $ (3)
Jimmy Vesey	377 500 $ (1)
Erik Gudbranson	350 000 $ (1)
Nate Schmidt	222 500 $ (2)
Jake Virtanen	174 417 $ (1)
Brayden McNabb	170 000 $ (1)
Carter Hutton	112 500 $ (1)
Anthony Beauvillier	110 667 $ (2)
Nikolay Goldobin	107 583 $ (2)
Matt Nieto	100 000 $ (1)
Brandon Manning	97 500 $ (1)
Frank Vatrano	92 500 $ (1)
Nail Yakupov	87 500 $ (1)
Kasperi Kapanen	86 333 $ (2)
Tomas Jurco	80 000 $ (1)
Total Farm Players	19
Salary Commitment
Year 1 : 4 209 000 $
Year 2 : 2 117 083 $
Year 3 : 1 190 000 $
Year 4 : 410 000 $
Salary Average Commitment
Year 1 : 4 209 000 $
Year 2 : 2 117 083 $
Year 3 : 1 190 000 $
Year 4 : 410 000 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	6500 - 100 $ - 6 046 - 93,01%
Level 2:	5500 - 60 $ - 5 236 - 95,20%
Level 3:	2500 - 35 $ - 2 365 - 94,61%
Level 4:	4500 - 25 $ - 4 225 - 93,90%
Luxury :	1000 - 200 $ - 958 - 95,77%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18 830 - 94,15%
Average Income per Game	1 298 685 $
Year to Date Revenue	53 246 105 $
Expense
Pro Players Total Salaries	99 552 976 $
Pro Players Total Average Salaries	99 552 976 $
Farm Players Total Salaries	3 963 916 $
Farm Players Total Average Salaries	3 963 916 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	101 882 941 $
Farm Year To Date Expenses	4 658 318 $
Pro Salary Cap To Date	100 309 192 $
Farm Salary Cap To Date	3 658 364 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	723 403 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	37 605 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	99 552 976 $
Estimate Under Maximum Salary Cap of 150 000 000 $	50 447 024 $
Estimate Over Minimum Salary Cap of 0 $	99 552 976 $
Current Bank Account	96 704 846 $
Projected Bank Account	96 704 846 $

Pro Players Salaries
Ryan Johansen	8 000 000 $ (8)
Shea Weber	7 857 143 $ (9)
Kristopher Letang	7 250 000 $ (5)
David Krejci	7 250 000 $ (4)
Drew Doughty	7 000 000 $ (2)
Alexander Radulov	6 250 000 $ (5)
Filip Forsberg	6 000 000 $ (5)
Tyler Myers	5 500 000 $ (2)
Tomas Tatar	5 300 000 $ (5)
Alexander Wennberg	4 900 000 $ (6)
Bryan Little	4 700 000 $ (1)
Jake Allen	4 350 000 $ (4)
John Klingberg	4 250 000 $ (5)
James van Riemsdyk	4 250 000 $ (1)
Auston Matthews	3 775 000 $ (2)
Brendan Gallagher	3 750 000 $ (4)
Leo Komarov	2 950 000 $ (1)
Brian Elliott	2 750 000 $ (2)
Darnell Nurse	1 713 333 $ (1)
Brandon Carlo	894 167 $ (2)
Anthony Mantha	863 333 $ (1)
Total Pro Players	21
Salary Commitment
Year 1 : 99 552 976 $
Year 2 : 85 076 310 $
Year 3 : 65 157 143 $
Year 4 : 65 157 143 $
Salary Average Commitment
Year 1 : 99 552 976 $
Year 2 : 85 076 310 $
Year 3 : 65 157 143 $
Year 4 : 65 157 143 $
Salary Cap with 1 Way Contract
Year 1 : 99 552 976 $
Year 2 : 85 076 310 $
Year 3 : 65 157 143 $
Year 4 : 65 157 143 $

Farm Players Salaries
Mikael Backlund	535 000 $ (7)
Jason Demers	450 000 $ (4)
Scott Darling	415 000 $ (4)
Nick Bonino	410 000 $ (4)
Cal Clutterbuck	350 000 $ (5)
Matt Martin	250 000 $ (3)
Connor Hellebuyck	225 000 $ (1)
Josh Anderson	185 000 $ (3)
Jakub Vrana	136 333 $ (2)
Ryan Reaves	112 500 $ (1)
Nikita Scherbak	106 333 $ (2)
Ian McCoshen	102 500 $ (2)
Nicolas Deslauriers	95 000 $ (3)
Blake Speers	93 583 $ (3)
Gustav Forsling	92 500 $ (2)
Gabriel Carlsson	89 417 $ (3)
Jacob Larsson	89 417 $ (3)
Brendan Guhle	88 833 $ (3)
Daniel Carr	72 500 $ (1)
Beau Bennett	65 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 1 : 3 963 916 $
Year 2 : 3 488 916 $
Year 3 : 3 051 250 $
Year 4 : 2 160 000 $
Salary Average Commitment
Year 1 : 3 963 916 $
Year 2 : 3 488 916 $
Year 3 : 3 051 250 $
Year 4 : 2 160 000 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	6500 - 100 $ - 6 136 - 94,40%
Level 2:	5500 - 60 $ - 5 200 - 94,54%
Level 3:	2500 - 35 $ - 2 371 - 94,84%
Level 4:	4500 - 25 $ - 4 284 - 95,21%
Luxury :	1000 - 200 $ - 948 - 94,83%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18 939 - 94,70%
Average Income per Game	1 305 321 $
Year to Date Revenue	53 518 160 $
Expense
Pro Players Total Salaries	98 707 143 $
Pro Players Total Average Salaries	93 557 143 $
Farm Players Total Salaries	5 421 500 $
Farm Players Total Average Salaries	5 417 500 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	100 829 124 $
Farm Year To Date Expenses	5 864 935 $
Pro Salary Cap To Date	97 857 120 $
Farm Salary Cap To Date	4 860 943 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	717 318 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	48 648 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	93 557 143 $
Estimate Under Maximum Salary Cap of 150 000 000 $	56 442 857 $
Estimate Over Minimum Salary Cap of 0 $	93 557 143 $
Current Bank Account	96 824 101 $
Projected Bank Account	96 824 101 $

Pro Players Salaries
P.K. Subban	9 000 000 $ (5)
Pekka Rinne	7 000 000 $ (2)
Joe Pavelski	6 000 000 $ (2)
Corey Crawford	6 000 000 $ (3)
Artemi Panarin	6 000 000 $ (2)
Cam Atkinson	5 875 000 $ (8)
Matt Niskanen	5 750 000 $ (4)
John Tavares	5 500 000 $ (1)
Mike Ribeiro	5 500 000 $ (1)
Evander Kane	5 250 000 $ (1)
Artem Anisimov	4 550 000 $ (4)
Max Pacioretty	4 500 000 $ (2)
Justin Williams	4 500 000 $ (2)
Jack Johnson	4 357 143 $ (1)
Niklas Hjalmarsson	4 100 000 $ (2)
Wayne Simmonds	3 975 000 $ (2)
Patrik Berglund	3 850 000 $ (5)
Mattias Ekholm	3 750 000 $ (5)
Patrick Maroon	2 000 000 $ (1)
Dennis Seidenberg	1 250 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 1 : 98 707 143 $
Year 2 : 74 850 000 $
Year 3 : 38 775 000 $
Year 4 : 32 775 000 $
Salary Average Commitment
Year 1 : 93 557 143 $
Year 2 : 69 700 000 $
Year 3 : 33 625 000 $
Year 4 : 27 625 000 $
Salary Cap with 1 Way Contract
Year 1 : 93 557 143 $
Year 2 : 69 700 000 $
Year 3 : 33 625 000 $
Year 4 : 27 625 000 $

Farm Players Salaries
Bobby Ryan	725 000 $ (5)
Paul Martin	485 000 $ (2)
Nikita Zaitsev	450 000 $ (7)
Chris Tanev	445 000 $ (3)
Brandon Sutter	437 500 $ (4)
Tyler Bozak	420 000 $ (1)
Mikkel Boedker	400 000 $ (3)
Colin Wilson	393 750 $ (2)
Cody Ceci	280 000 $ (1)
Antoine Roussel	200 000 $ (1)
Sam Bennett	195 000 $ (2)
Francois Beauchemin	170 000 $ (1)
Matt Cullen	170 000 $ (1)
Michael Cammalleri	120 000 $ (1)
Calvin Pickard	100 000 $ (1)
Yanni Gourde	100 000 $ (2)
Cody Franson	100 000 $ (1)
Phillip Danault	91 250 $ (1)
Charlie Lindgren	75 000 $ (3)
Bryan Rust	64 000 $ (1)
Total Farm Players	20
Salary Commitment
Year 1 : 5 421 500 $
Year 2 : 3 706 250 $
Year 3 : 2 532 500 $
Year 4 : 1 612 500 $
Salary Average Commitment
Year 1 : 5 417 500 $
Year 2 : 3 706 250 $
Year 3 : 2 532 500 $
Year 4 : 1 612 500 $

North Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6500 - 100 $ - 6 168 - 94,90%
Level 2:	5500 - 60 $ - 5 244 - 95,35%
Level 3:	2500 - 35 $ - 2 331 - 93,23%
Level 4:	4500 - 25 $ - 4 201 - 93,35%
Luxury :	1000 - 200 $ - 950 - 94,97%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18 894 - 94,47%
Average Income per Game	1 308 029 $
Year to Date Revenue	53 629 185 $
Expense
Pro Players Total Salaries	121 004 423 $
Pro Players Total Average Salaries	121 004 424 $
Farm Players Total Salaries	4 402 870 $
Farm Players Total Average Salaries	4 340 953 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	120 242 315 $
Farm Year To Date Expenses	5 682 717 $
Pro Salary Cap To Date	119 242 297 $
Farm Salary Cap To Date	4 639 227 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	877 730 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	40 931 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	121 004 424 $
Estimate Under Maximum Salary Cap of 150 000 000 $	28 995 576 $
Estimate Over Minimum Salary Cap of 0 $	121 004 424 $
Current Bank Account	77 704 153 $
Projected Bank Account	77 704 153 $

Pro Players Salaries
Evgeni Malkin	9 500 000 $ (5)
Joe Thornton	8 000 000 $ (1)
Evgeny Kuznetsov	7 800 000 $ (8)
Ryan Suter	7 538 462 $ (8)
Vladimir Tarasenko	7 500 000 $ (6)
Tuukka Rask	7 000 000 $ (4)
David Pastrnak	6 666 666 $ (6)
Kevin Shattenkirk	6 650 000 $ (4)
Derek Stepan	6 500 000 $ (4)
Henrik Zetterberg	6 083 333 $ (4)
Duncan Keith	5 538 462 $ (6)
Jay Bouwmeester	5 400 000 $ (2)
Roberto Luongo	5 333 333 $ (5)
Patric Hornqvist	5 300 000 $ (6)
Frans Nielsen	5 250 000 $ (5)
Jared Spurgeon (Out of Payroll)	5 187 500 $ (3)
James Neal	5 000 000 $ (1)
David Savard	4 250 000 $ (4)
Viktor Arvidsson	4 250 000 $ (7)
Jake Gardiner	4 050 000 $ (2)
William Nylander	1 744 167 $ (1)
Michael Grabner	1 650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 1 : 126 191 923 $
Year 2 : 109 797 756 $
Year 3 : 100 347 756 $
Year 4 : 95 160 256 $
Salary Average Commitment
Year 1 : 126 191 924 $
Year 2 : 109 797 757 $
Year 3 : 100 347 757 $
Year 4 : 95 160 257 $
Salary Cap with 1 Way Contract
Year 1 : 126 191 924 $
Year 2 : 109 797 757 $
Year 3 : 100 347 757 $
Year 4 : 95 160 257 $

Farm Players Salaries
Zach Bogosian	514 286 $ (3)
Adam Henrique	400 000 $ (2)
Robin Lehner	400 000 $ (1)
Jesse Puljujarvi	342 500 $ (2)
Calvin de Haan	330 000 $ (1)
Zack Smith	325 000 $ (4)
Jannik Hansen	250 000 $ (1)
Alexandre Burrows	250 000 $ (2)
Zach Hyman	225 000 $ (4)
Ian Cole	210 000 $ (1)
Thomas Vanek	200 000 $ (1)
Jordan Weal	175 000 $ (2)
John Moore	166 667 $ (1)
Nate Thompson	165 000 $ (2)
Anthony Duclair	120 000 $ (1)
Jakob Forsbacka Karlsson	92 500 $ (2)
Valentin Zykov	89 417 $ (1)
Anton Forsberg	75 000 $ (2)
Mike Reilly	72 500 $ (2)
Total Farm Players	19
Salary Commitment
Year 1 : 4 402 870 $
Year 2 : 2 636 786 $
Year 3 : 1 064 286 $
Year 4 : 550 000 $
Salary Average Commitment
Year 1 : 4 340 953 $
Year 2 : 2 604 286 $
Year 3 : 1 064 286 $
Year 4 : 550 000 $

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hartford Civic Center
Level 1:	6500 - 100 $ - 6 070 - 93,39%
Level 2:	5500 - 60 $ - 5 167 - 93,95%
Level 3:	2500 - 35 $ - 2 371 - 94,84%
Level 4:	4500 - 25 $ - 4 236 - 94,14%
Luxury :	1000 - 200 $ - 937 - 93,71%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18 782 - 93,91%
Average Income per Game	1 293 350 $
Year to Date Revenue	53 027 330 $
Expense
Pro Players Total Salaries	95 590 000 $
Pro Players Total Average Salaries	95 590 000 $
Farm Players Total Salaries	2 564 548 $
Farm Players Total Average Salaries	2 564 548 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	96 190 371 $
Farm Year To Date Expenses	3 863 675 $
Pro Salary Cap To Date	93 494 893 $
Farm Salary Cap To Date	2 845 215 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	702 086 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	27 004 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	95 590 000 $
Estimate Under Maximum Salary Cap of 150 000 000 $	54 410 000 $
Estimate Over Minimum Salary Cap of 0 $	95 590 000 $
Current Bank Account	102 973 284 $
Projected Bank Account	102 973 284 $

Pro Players Salaries
Ryan Getzlaf	8 250 000 $ (4)
Aaron Ekblad	7 500 000 $ (8)
Sergei Bobrovsky	7 425 000 $ (2)
Nikolaj Ehlers	6 000 000 $ (8)
Bo Horvat	5 500 000 $ (6)
Nick Leddy	5 500 000 $ (5)
Seth Jones	5 400 000 $ (5)
Jaden Schwartz	5 350 000 $ (4)
Brayden Schenn	5 125 000 $ (3)
Dmitry Orlov	5 100 000 $ (6)
Alex Galchenyuk	4 900 000 $ (3)
Chris Kreider	4 625 000 $ (3)
Antti Raanta	4 250 000 $ (4)
Jake Muzzin	4 000 000 $ (3)
John Carlson	3 966 667 $ (1)
Anders Lee	3 750 000 $ (2)
Patrik Laine	3 575 000 $ (2)
Brock Nelson	2 500 000 $ (1)
Tyson Jost	1 673 333 $ (3)
Nick Foligno	600 000 $ (1)
Matthew Tkachuk	600 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 1 : 95 590 000 $
Year 2 : 87 923 333 $
Year 3 : 73 173 333 $
Year 4 : 52 850 000 $
Salary Average Commitment
Year 1 : 95 590 000 $
Year 2 : 87 923 333 $
Year 3 : 73 173 333 $
Year 4 : 52 850 000 $
Salary Cap with 1 Way Contract
Year 1 : 95 590 000 $
Year 2 : 87 923 333 $
Year 3 : 73 173 333 $
Year 4 : 52 850 000 $

Farm Players Salaries
Travis Hamonic	385 714 $ (3)
Boone Jenner	290 000 $ (1)
Pavel Zacha	174 417 $ (2)
Denis Gurianov	164 417 $ (3)
Dylan Larkin	142 500 $ (1)
Josh Morrissey	136 333 $ (1)
Kevin Fiala	136 333 $ (2)
Alex Tuch	135 000 $ (2)
Colin White	128 500 $ (2)
Jack Roslovic	110 667 $ (3)
William Karlsson	100 000 $ (1)
Artturi Lehkonen	92 500 $ (2)
Brett Pesce	92 500 $ (1)
Joonas Korpisalo	90 000 $ (2)
Vladislav Kamenev	89 417 $ (2)
Adrian Kempe	89 417 $ (2)
Jon Gillies	72 500 $ (1)
Denis Malgin	69 333 $ (2)
Derek Forbort	65 000 $ (1)
Total Farm Players	19
Salary Commitment
Year 1 : 2 564 548 $
Year 2 : 1 665 715 $
Year 3 : 660 798 $
Year 4 : 0 $
Salary Average Commitment
Year 1 : 2 564 548 $
Year 2 : 1 665 715 $
Year 3 : 660 798 $
Year 4 : 0 $

Team	Current Fund	Season Salary Cap	Under Maximum of 150 000 000 $ Available Cap Space	Over Minimum of 0 $	Pro Players	Farm Players	Total Players
Blackhawks	84 717 899 $	97 045 000 $	52 955 000 $	97 045 000 $	21	18	39
Bruins	94 174 911 $	98 400 400 $	51 599 600 $	98 400 400 $	20	20	40
Canadiens	70 584 662 $	132 199 618 $	17 800 382 $	132 199 618 $	21	21	42
Maple Leafs	132 612 013 $	65 818 333 $	84 181 667 $	65 818 333 $	21	19	40
Rangers	68 759 176 $	126 596 796 $	23 403 204 $	126 596 796 $	20	20	40
Red Wings	116 593 292 $	82 390 835 $	67 609 165 $	82 390 835 $	21	19	40
Canucks	81 772 263 $	106 975 000 $	43 025 000 $	106 975 000 $	20	17	37
Golden Seals	81 508 973 $	113 529 166 $	36 470 834 $	113 529 166 $	21	19	40
Jets	96 704 846 $	99 552 976 $	50 447 024 $	99 552 976 $	21	20	41
Nordiques	96 824 101 $	93 557 143 $	56 442 857 $	93 557 143 $	20	20	40
North Stars	77 704 153 $	121 004 424 $	28 995 576 $	121 004 424 $	22	19	41
Whalers	102 973 284 $	95 590 000 $	54 410 000 $	95 590 000 $	21	19	40

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

Team

Current Fund

Season Salary Cap

Under Maximum of 150 000 000 $ Available Cap Space

Over Minimum of0 $

Pro Players

Farm Players

Total Players

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 150 000 000 $
Available Cap Space

Over Minimum of
0 $