LSMH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 102$ - 5,680 - 95%
Level 2:	5000 - 60$ - 4,826 - 97%
Level 3:	2000 - 37$ - 1,923 - 96%
Level 4:	4000 - 25$ - 3,822 - 96%
Luxury :	1000 - 200$ - 962 - 96%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,214 - 96%
Average Income per Game	1,829,305$
Year to Date Revenue	75,001,504$
Expense
Pro Players Total Salaries	58,580,000$
Farm Players Total Salaries	2,289,500$
Coaches Total Salaries	2,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	59,072,999$
Farm Year To Date Expenses	3,317,757$
Pro Salary Cap To Date	58,073,056$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	322,054$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	19,350$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	58,580,000$
Estimate Under Maximum Salary Cap of 75,000,000$	16,420,000$
Estimate Over Minimum Salary Cap of 55,400,000$	3,180,000$
Current Bank Account	31,760,748$
Projected Bank Account	31,760,748$

Pro Players Salaries
Semyon Varlamov	5,900,000$ (2)
Kari Lehtonen	5,900,000$ (1)
Tyson Barrie	5,500,000$ (3)
Carl Soderberg	4,750,000$ (3)
Francois Beauchemin	4,500,000$ (1)
Matt Moulson	4,500,000$ (1)
Connor Murphy	3,850,000$ (5)
Chris Kunitz	3,000,000$ (4)
Kris Versteeg	2,750,000$ (4)
Nikita Zadorov	2,500,000$ (2)
Joe Colborne	2,500,000$ (1)
Blake Comeau	2,400,000$ (1)
Fedor Tyutin	2,000,000$ (2)
Oscar Lindberg	1,700,000$ (1)
Mikhail Grigorenko	1,500,000$ (1)
Cody Goloubef	1,250,000$ (1)
Patrick Wiercioch	1,000,000$ (4)
Nate Thompson	980,000$ (4)
Gabriel Bourque	750,000$ (4)
Kyle MacKinnon	675,000$ (2)
Ryan Carter	675,000$ (2)
Total Pro Players	21
Salary Commitment
Year 2 : 58,580,000$
Year 3 : 34,330,000$
Year 4 : 22,580,000$
Year 5 : 12,330,000$
Salary Average Commitment
Year 2 : 44,326,666$
Year 3 : 24,701,666$
Year 4 : 12,951,666$
Year 5 : 9,343,333$
Salary Cap with 1 Way Contract
Year 2 : 58,580,000$
Year 3 : 34,330,000$
Year 4 : 22,580,000$
Year 5 : 12,330,000$

Farm Players Salaries
Tyson Jost	170,400$ (3)
Clayton Keller	167,300$ (3)
Mikko Rantanen	151,900$ (2)
J.T. Compher	100,000$ (3)
Anton Lindholm	92,500$ (3)
Miles Wood	92,500$ (3)
Spencer Martin	89,400$ (1)
Vladislav Kamenev	89,400$ (2)
Chris Bigras	86,300$ (1)
Jason Akeson	82,500$ (3)
Duncan Siemens	75,000$ (2)
Mason Geertsen	75,000$ (1)
Andy Miele	75,000$ (2)
Sergei Boikov	68,200$ (3)
Julien Nantel	68,000$ (3)
Ryan Johnston	67,500$ (2)
Maxime Fortunus	67,500$ (2)
Tyson Strachan	67,500$ (2)
Colin Greening	67,500$ (2)
Petr Straka	67,500$ (2)
Troy Bourke	65,000$ (2)
Reid Petryk	62,300$ (1)
Trent Vogelhuber	61,300$ (1)
Turner Elson	60,000$ (2)
Mat Clark	60,000$ (4)
Cody Corbett	60,000$ (2)
Edward Pasquale	50,000$ (1)
Samuel Henley	50,000$ (1)
Total Farm Players	28
Salary Commitment
Year 2 : 2,289,500$
Year 3 : 1,815,200$
Year 4 : 901,400$
Year 5 : 60,000$
Salary Average Commitment
Year 2 : 1,673,900$
Year 3 : 1,573,900$
Year 4 : 901,400$
Year 5 : 60,000$

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100$ - 5,694 - 95%
Level 2:	5000 - 60$ - 4,756 - 95%
Level 3:	2000 - 35$ - 1,947 - 97%
Level 4:	4000 - 25$ - 3,830 - 96%
Luxury :	1000 - 200$ - 955 - 96%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,183 - 95%
Average Income per Game	1,802,506$
Year to Date Revenue	73,902,727$
Expense
Pro Players Total Salaries	73,747,462$
Farm Players Total Salaries	1,874,400$
Coaches Total Salaries	4,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	71,588,023$
Farm Year To Date Expenses	2,565,614$
Pro Salary Cap To Date	68,588,054$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	414,851$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	16,908$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	73,747,462$
Estimate Under Maximum Salary Cap of 75,000,000$	1,252,538$
Estimate Over Minimum Salary Cap of 55,400,000$	18,347,462$
Current Bank Account	20,249,090$
Projected Bank Account	20,249,090$

Pro Players Salaries
Scott Darling	7,500,000$ (4)
Matt Hunwick	7,500,000$ (4)
Daniel Sedin	7,000,000$ (1)
Drew Doughty	7,000,000$ (2)
Tyler Seguin	5,750,000$ (2)
Duncan Keith	5,538,462$ (6)
Michael Cammalleri	5,000,000$ (2)
Antti Niemi	4,500,000$ (1)
Jonathan Ericsson	4,250,000$ (3)
Marco Scandella	4,000,000$ (3)
Connor McDavid	3,775,000$ (1)
Eric Staal	3,500,000$ (2)
Adam Pelech	1,600,000$ (4)
Nikolaj Ehlers	1,594,000$ (1)
William Karlsson	1,000,000$ (1)
Ryan Carpenter	875,000$ (4)
Rene Bourque	855,000$ (2)
Ryan Garbutt	855,000$ (2)
Andrew Desjardins	855,000$ (2)
Brian Strait	800,000$ (3)
Total Pro Players	20
Salary Commitment
Year 2 : 73,747,462$
Year 3 : 55,878,462$
Year 4 : 32,063,462$
Year 5 : 23,013,462$
Salary Average Commitment
Year 2 : 71,428,462$
Year 3 : 60,628,462$
Year 4 : 32,063,462$
Year 5 : 23,013,462$
Salary Cap with 1 Way Contract
Year 2 : 73,747,462$
Year 3 : 55,878,462$
Year 4 : 32,063,462$
Year 5 : 23,013,462$

Farm Players Salaries
Mathew Barzal	129,400$ (2)
Andrew Miller	80,000$ (3)
Andrew Mangiapane	80,000$ (2)
Anthony Louis	80,000$ (2)
Bobby Shea	80,000$ (3)
Kyle Baun	80,000$ (3)
Martin Lundberg	80,000$ (3)
Nolan Valleau	75,000$ (2)
Brett Kulak	75,000$ (1)
Lars Johansson	75,000$ (3)
Luke Johnson	75,000$ (2)
Robin Norell	75,000$ (2)
Viktor Svedberg	75,000$ (1)
Erik Gustafsson	65,000$ (4)
Patrick Cullity	50,000$ (1)
Garrett Mitchell	50,000$ (1)
Jorge Alves	50,000$ (2)
Brett Gallant	50,000$ (1)
Rick Pinkston	50,000$ (1)
Jake Dowell	50,000$ (1)
Garry Nunn	50,000$ (1)
Oleg Yevenko	50,000$ (1)
Greger Hanson	50,000$ (1)
Jamie Devane	50,000$ (1)
Greg Wolfe	50,000$ (1)
Jere Sallinen	50,000$ (1)
Stu Bickel	50,000$ (1)
Patrick Mullen	50,000$ (1)
Mike McKenna	50,000$ (2)
Total Farm Players	29
Salary Commitment
Year 2 : 1,874,400$
Year 3 : 1,074,400$
Year 4 : 460,000$
Year 5 : 65,000$
Salary Average Commitment
Year 2 : 1,799,400$
Year 3 : 1,074,400$
Year 4 : 460,000$
Year 5 : 65,000$

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 99$ - 5,028 - 84%
Level 2:	5000 - 65$ - 3,857 - 77%
Level 3:	2000 - 39$ - 1,607 - 80%
Level 4:	4000 - 24$ - 3,336 - 83%
Luxury :	1000 - 199$ - 891 - 89%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	14,719 - 82%
Average Income per Game	1,796,866$
Year to Date Revenue	73,671,488$
Expense
Pro Players Total Salaries	66,755,143$
Farm Players Total Salaries	2,220,633$
Coaches Total Salaries	4,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	74,588,452$
Farm Year To Date Expenses	3,308,828$
Pro Salary Cap To Date	71,588,452$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	377,055$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	18,945$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	66,755,143$
Estimate Under Maximum Salary Cap of 75,000,000$	8,244,857$
Estimate Over Minimum Salary Cap of 55,400,000$	11,355,143$
Current Bank Account	19,974,209$
Projected Bank Account	19,974,209$

Pro Players Salaries
Evgeny Kuznetsov	7,800,000$ (4)
Sergei Bobrovsky	7,425,000$ (2)
Brandon Saad	6,000,000$ (4)
Brandon Dubinsky	5,850,000$ (4)
Toby Enstrom	5,750,000$ (1)
Tyler Myers (Out of Payroll)	5,500,000$ (2)
Seth Jones	5,400,000$ (5)
Alexander Wennberg	4,500,000$ (2)
Jack Johnson	4,357,143$ (1)
Joel Ward	3,275,000$ (1)
Alexandre Burrows	3,000,000$ (2)
Conor Sheary (Out of Payroll)	3,000,000$ (3)
Ryan Murray	2,285,000$ (1)
Matt Calvert	2,200,000$ (1)
Sven Baertschi	1,850,000$ (1)
Dalton Prout	1,575,000$ (1)
Dmitrij Jaskin	1,000,000$ (1)
Kyle Brodziak	950,000$ (1)
Markus Nutivaara	925,000$ (2)
Markus Granlund	900,000$ (1)
Oliver Bjorkstrand	863,000$ (1)
Curtis McElhinney	850,000$ (4)
Total Pro Players	22
Salary Commitment
Year 2 : 75,255,143$
Year 3 : 50,250,000$
Year 4 : 28,900,000$
Year 5 : 25,900,000$
Salary Average Commitment
Year 2 : 67,354,644$
Year 3 : 42,962,500$
Year 4 : 21,612,500$
Year 5 : 18,612,500$
Salary Cap with 1 Way Contract
Year 2 : 75,255,143$
Year 3 : 50,250,000$
Year 4 : 28,900,000$
Year 5 : 25,900,000$

Farm Players Salaries
Jiri Hudler	230,000$ (2)
Josh Anderson	185,000$ (3)
Sonny Milano	126,300$ (2)
Chris Stewart	115,000$ (1)
Nick Moutrey	92,500$ (1)
Dillon Heatherington	92,500$ (1)
Jordan Maletta	92,500$ (2)
Jacob Graves	92,500$ (2)
Blake Siebenaler	91,083$ (2)
Joonas Korpisalo	90,000$ (2)
Gabriel Carlsson	89,417$ (2)
Paul Bittner	86,333$ (2)
Lukas Sedlak	82,500$ (2)
Tom Kostopoulos	80,000$ (1)
Anton Forsberg	75,000$ (2)
Mitch Callahan	70,000$ (1)
Dean Kukan	70,000$ (1)
Markus Hannikainen	67,500$ (2)
Scott Harrington	67,500$ (2)
Alex Broadhurst	65,000$ (1)
Steve Oleksy	60,000$ (1)
Morgan Ellis	50,000$ (1)
Tommy Cross	50,000$ (1)
TJ Tynan	50,000$ (1)
Stephon Williams	50,000$ (1)
Total Farm Players	25
Salary Commitment
Year 2 : 2,220,633$
Year 3 : 1,375,633$
Year 4 : 185,000$
Year 5 : 0$
Salary Average Commitment
Year 2 : 2,209,333$
Year 3 : 1,249,333$
Year 4 : 185,000$
Year 5 : 0$

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100$ - 5,347 - 89%
Level 2:	5000 - 73$ - 3,529 - 71%
Level 3:	2000 - 56$ - 1,137 - 57%
Level 4:	4000 - 28$ - 2,905 - 73%
Luxury :	1000 - 200$ - 938 - 94%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	13,856 - 77%
Average Income per Game	1,751,322$
Year to Date Revenue	71,804,220$
Expense
Pro Players Total Salaries	57,554,333$
Farm Players Total Salaries	2,142,750$
Coaches Total Salaries	4,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	5,825,000$
Pro Year To Date Expenses	70,380,634$
Farm Year To Date Expenses	3,363,477$
Pro Salary Cap To Date	67,380,630$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	327,321$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	18,487$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	63,379,333$
Estimate Under Maximum Salary Cap of 75,000,000$	11,620,667$
Estimate Over Minimum Salary Cap of 55,400,000$	7,979,333$
Current Bank Account	19,010,109$
Projected Bank Account	19,010,109$

Pro Players Salaries
Aaron Ekblad	7,500,000$ (8)
Dougie Hamilton	5,750,000$ (4)
Frans Nielsen	5,250,000$ (5)
Andy Greene	5,000,000$ (3)
Scott Hartnell	4,750,000$ (2)
Dan Hamhuis	3,750,000$ (1)
Jamie McGinn	3,333,333$ (2)
Matt Stajan	3,125,000$ (1)
Nick Schultz	3,000,000$ (3)
Michal Neuvirth	3,000,000$ (4)
Tom Pyatt	2,750,000$ (4)
Robert Bortuzzo	2,525,000$ (4)
Tage Thompson	1,137,000$ (3)
Anthony Beauvillier	1,107,000$ (3)
Joel Eriksson Ek	1,100,000$ (2)
Joshua Ho-Sang	1,076,000$ (3)
Louis Domingue	1,050,000$ (1)
Paul Thompson	850,000$ (2)
Magnus Paajarvi	800,000$ (1)
Samuel Blais	701,000$ (2)
Total Pro Players	20
Salary Commitment
Year 2 : 57,554,333$
Year 3 : 48,829,333$
Year 4 : 38,095,000$
Year 5 : 26,775,000$
Salary Average Commitment
Year 2 : 49,013,500$
Year 3 : 40,588,500$
Year 4 : 30,237,500$
Year 5 : 18,917,500$
Salary Cap with 1 Way Contract
Year 2 : 57,554,333$
Year 3 : 48,829,333$
Year 4 : 38,095,000$
Year 5 : 26,775,000$

Farm Players Salaries
Alexey Marchenko	145,000$ (1)
MacKenzie MacEachern	92,500$ (2)
Jayce Hawryluk	92,500$ (2)
Luke Witkowski	92,500$ (2)
Jacob Larsson (Out of Payroll)	89,500$ (2)
Ville Husso	84,750$ (2)
Carl Dahlstrom	80,000$ (2)
Nathan Paetsch	75,000$ (1)
Juho Lammikko	71,750$ (2)
Conner Bleackley	70,000$ (2)
Landon Ferraro	70,000$ (2)
Justin Selman	67,750$ (1)
Jordan Binnington	66,000$ (1)
Andrew Agozzino	65,000$ (2)
Andrew MacWilliam	65,000$ (2)
Chad Billins	65,000$ (2)
Dustin Stevenson	65,000$ (2)
Erik Burgdoerfer	65,000$ (2)
Wade Megan	65,000$ (1)
Ryan Stanton	65,000$ (2)
Mat Bodie	65,000$ (2)
Petteri Lindbohm	65,000$ (2)
Justin Florek	50,000$ (2)
Griffen Molino	50,000$ (2)
Curtis Valk	50,000$ (2)
Max Friberg	50,000$ (2)
Keith Aulie	50,000$ (2)
Kevin Rooney	50,000$ (2)
Paul Geiger	50,000$ (2)
Chris Casto	50,000$ (2)
Cameron Schilling	50,000$ (2)
Peter Stoykewych	50,000$ (2)
Joe Cannata	50,000$ (2)
Total Farm Players	33
Salary Commitment
Year 2 : 2,232,250$
Year 3 : 1,813,500$
Year 4 : 0$
Year 5 : 0$
Salary Average Commitment
Year 2 : 2,232,250$
Year 3 : 1,813,500$
Year 4 : 0$
Year 5 : 0$

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 130$ - 3,851 - 64%
Level 2:	5000 - 80$ - 3,333 - 67%
Level 3:	2000 - 45$ - 1,473 - 74%
Level 4:	4000 - 22$ - 3,795 - 95%
Luxury :	1000 - 220$ - 730 - 73%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	13,182 - 73%
Average Income per Game	1,843,818$
Year to Date Revenue	75,596,545$
Expense
Pro Players Total Salaries	66,116,000$
Farm Players Total Salaries	1,555,600$
Coaches Total Salaries	2,500,000$
Luxury Taxe Total	0$
Special Salary Cap Value	6,500,000$
Pro Year To Date Expenses	72,178,745$
Farm Year To Date Expenses	2,620,944$
Pro Salary Cap To Date	70,678,732$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	365,492$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,033$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	72,616,000$
Estimate Under Maximum Salary Cap of 75,000,000$	2,384,000$
Estimate Over Minimum Salary Cap of 55,400,000$	17,216,000$
Current Bank Account	22,196,856$
Projected Bank Account	22,196,856$

Pro Players Salaries
Alex Ovechkin	9,538,000$ (4)
Steven Stamkos	8,500,000$ (7)
Reilly Smith	5,000,000$ (5)
Alex Galchenyuk	4,900,000$ (3)
Niklas Kronwall	4,750,000$ (2)
Tyler Toffoli	4,600,000$ (1)
Josh Gorges	3,900,000$ (1)
Matt Murray	3,750,000$ (3)
Kyle Turris	3,500,000$ (1)
Matt Martin	2,500,000$ (3)
Kevan Miller	2,500,000$ (3)
Tom Wilson	2,000,000$ (1)
Ryan Miller	2,000,000$ (4)
Micheal Ferland	1,750,000$ (2)
Darnell Nurse	1,713,000$ (1)
Matt Nieto	1,000,000$ (2)
Danton Heinen	996,000$ (3)
Brandon Carlo	894,000$ (3)
Stephen Johns	800,000$ (1)
Tim Schaller	775,000$ (4)
Connor Carrick	750,000$ (1)
Total Pro Players	21
Salary Commitment
Year 2 : 66,116,000$
Year 3 : 48,853,000$
Year 4 : 41,353,000$
Year 5 : 25,813,000$
Salary Average Commitment
Year 2 : 54,151,333$
Year 3 : 39,328,000$
Year 4 : 31,828,000$
Year 5 : 23,238,000$
Salary Cap with 1 Way Contract
Year 2 : 66,116,000$
Year 3 : 48,853,000$
Year 4 : 41,353,000$
Year 5 : 25,813,000$

Farm Players Salaries
Derek Dorsett	110,000$ (1)
Sean Kuraly	92,500$ (2)
Matt Grzelcyk	92,500$ (2)
Anton Blidh	92,500$ (3)
Justin Hickman	92,500$ (1)
Adrian Kempe	89,400$ (2)
Oliver Kylington	89,400$ (2)
Kasperi Kapanen	86,300$ (2)
Linus Arnesson	85,000$ (2)
Colton Hargrove	80,000$ (1)
Tyler Randell	75,000$ (4)
Noel Acciari	75,000$ (1)
Colby Cave	65,500$ (3)
Antoine Bibeau	65,000$ (2)
Kurtis MacDermid	65,000$ (2)
Bryce Aneloski	50,000$ (1)
Dan Kelly	50,000$ (1)
Daniel Vladar	50,000$ (1)
Patrice Cormier	50,000$ (2)
Adam Comrie	50,000$ (1)
Aaron Palushaj	50,000$ (3)
Total Farm Players	21
Salary Commitment
Year 2 : 1,555,600$
Year 3 : 998,100$
Year 4 : 283,000$
Year 5 : 75,000$
Salary Average Commitment
Year 2 : 1,287,400$
Year 3 : 822,400$
Year 4 : 283,000$
Year 5 : 75,000$

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 110$ - 5,096 - 85%
Level 2:	5000 - 80$ - 3,788 - 76%
Level 3:	2000 - 50$ - 1,510 - 75%
Level 4:	4000 - 35$ - 2,888 - 72%
Luxury :	1000 - 215$ - 847 - 85%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	14,130 - 78%
Average Income per Game	1,698,556$
Year to Date Revenue	69,640,788$
Expense
Pro Players Total Salaries	70,486,809$
Farm Players Total Salaries	1,900,000$
Coaches Total Salaries	3,400,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	75,787,456$
Farm Year To Date Expenses	3,048,711$
Pro Salary Cap To Date	73,387,451$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	393,983$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	17,059$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	70,486,809$
Estimate Under Maximum Salary Cap of 75,000,000$	4,513,191$
Estimate Over Minimum Salary Cap of 55,400,000$	15,086,809$
Current Bank Account	9,571,288$
Projected Bank Account	9,571,288$

Pro Players Salaries
Shea Weber	7,857,143$ (8)
Carey Price	6,500,000$ (1)
Logan Couture	6,000,000$ (2)
Tomas Plekanec	6,000,000$ (1)
Jaromir Jagr	6,000,000$ (2)
Jeff Petry	5,500,000$ (4)
Andrei Markov	5,000,000$ (1)
Max Pacioretty	4,500,000$ (2)
Alexei Emelin	4,100,000$ (1)
Andrew Shaw	3,900,000$ (5)
Brendan Gallagher	3,750,000$ (4)
Erik Gudbranson	3,500,000$ (1)
Paul Byron	1,166,666$ (2)
Devin Setoguchi	1,150,000$ (3)
Jordie Benn	1,100,000$ (2)
Al Montoya	1,100,000$ (2)
Nikita Scherbak	1,063,000$ (2)
Greg Pateryn	800,000$ (1)
Steve Ott	750,000$ (1)
Dwight King	750,000$ (1)
Total Pro Players	20
Salary Commitment
Year 2 : 70,486,809$
Year 3 : 43,086,809$
Year 4 : 22,157,143$
Year 5 : 21,007,143$
Salary Average Commitment
Year 2 : 64,719,643$
Year 3 : 38,557,143$
Year 4 : 20,257,143$
Year 5 : 19,107,143$
Salary Cap with 1 Way Contract
Year 2 : 70,486,809$
Year 3 : 43,086,809$
Year 4 : 22,157,143$
Year 5 : 21,007,143$

Farm Players Salaries
Mikhail Sergachev	174,400$ (2)
Michael McCarron	107,600$ (1)
Matt Taormina	95,000$ (3)
Christopher DiDomenico	95,000$ (3)
Peter Mueller	95,000$ (3)
Steve Bernier	95,000$ (3)
Shawn Thornton	95,000$ (3)
Jordan Caron	85,000$ (3)
Tom Parisi	76,700$ (1)
Daniel Carr	72,500$ (1)
Jacob De La Rose	72,500$ (1)
Philip Samuelsson	72,500$ (1)
Joel Hanley	72,500$ (1)
Jonathan Racine	70,000$ (1)
Yann Danis	70,000$ (3)
Charlie Lindgren	70,000$ (1)
Jeremy Gregoire	66,000$ (1)
Stefan Matteau	65,000$ (1)
Brett Lernout	65,000$ (2)
Daniel Audette	64,000$ (2)
Zach Redmond	61,300$ (1)
Clark Bishop	55,000$ (3)
Brady Vail	55,000$ (3)
Mantas Armalis	50,000$ (2)
Total Farm Players	24
Salary Commitment
Year 2 : 1,900,000$
Year 3 : 1,093,400$
Year 4 : 740,000$
Year 5 : 0$
Salary Average Commitment
Year 2 : 1,760,100$
Year 3 : 1,093,400$
Year 4 : 740,000$
Year 5 : 0$

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100$ - 5,806 - 97%
Level 2:	5000 - 60$ - 4,792 - 96%
Level 3:	2000 - 35$ - 1,941 - 97%
Level 4:	4000 - 25$ - 3,789 - 95%
Luxury :	1000 - 200$ - 953 - 95%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,281 - 96%
Average Income per Game	1,819,814$
Year to Date Revenue	74,612,391$
Expense
Pro Players Total Salaries	63,931,968$
Farm Players Total Salaries	1,554,333$
Coaches Total Salaries	4,500,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	69,916,967$
Farm Year To Date Expenses	4,130,686$
Pro Salary Cap To Date	67,916,951$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	356,389$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	23,849$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	63,931,968$
Estimate Under Maximum Salary Cap of 75,000,000$	11,068,032$
Estimate Over Minimum Salary Cap of 55,400,000$	8,531,968$
Current Bank Account	21,064,738$
Projected Bank Account	21,064,738$

Pro Players Salaries
Bobby Ryan	7,250,000$ (5)
Loui Eriksson	6,000,000$ (5)
Christopher Tanev	4,450,000$ (3)
Niklas Hjalmarsson	4,100,000$ (2)
Nick Bjugstad	4,100,000$ (4)
Sean Couturier	3,975,000$ (5)
Patrik Berglund	3,850,000$ (3)
Darren Helm	3,850,000$ (4)
Matt Read	3,625,000$ (1)
Luca Sbisa	3,600,000$ (1)
Ben Hutton	2,800,000$ (1)
Brian Elliott	2,750,000$ (2)
Lee Stempniak	2,500,000$ (1)
Troy Stecher	1,962,968$ (4)
Jake Virtanen	1,744,000$ (1)
Nikita Tryamkin	1,550,000$ (1)
Brendan Gaunce	1,250,000$ (4)
Martin Marincin	1,250,000$ (1)
Brock Boeser	925,000$ (2)
Alex Biega	750,000$ (1)
Richard Bachman	650,000$ (1)
TJ Brennan	500,000$ (1)
Vinnie Hinostroza	500,000$ (1)
Total Pro Players	23
Salary Commitment
Year 2 : 63,931,968$
Year 3 : 44,462,968$
Year 4 : 36,687,968$
Year 5 : 28,387,968$
Salary Average Commitment
Year 2 : 53,062,968$
Year 3 : 40,487,968$
Year 4 : 32,712,968$
Year 5 : 24,412,968$
Salary Cap with 1 Way Contract
Year 2 : 63,931,968$
Year 3 : 44,462,968$
Year 4 : 36,687,968$
Year 5 : 28,387,968$

Farm Players Salaries
Thatcher Demko	92,500$ (2)
Jordan Subban	92,500$ (1)
Cole Cassels	90,500$ (1)
Laurent Dauphin	89,400$ (1)
Yan-Pavel Laplante	83,700$ (1)
Mark McNeill	83,333$ (1)
Tom Nilsson	82,500$ (2)
Andrey Pedan	79,300$ (1)
Anton Rodin	70,000$ (2)
Michael Chaput	68,800$ (2)
Ashton Sautner	67,800$ (1)
Jayson Megna	67,500$ (2)
Alexandre Grenier	63,000$ (2)
Michael Carcone	62,500$ (2)
Borna Rendulic	61,000$ (2)
Justin Vaive	50,000$ (1)
Kale Kessy	50,000$ (1)
Scott Greenham	50,000$ (1)
Evan McEneny	50,000$ (1)
Marc Hagel	50,000$ (1)
Matt MacKenzie	50,000$ (1)
Kyle Schempp	50,000$ (1)
Kellen Jones	50,000$ (1)
Total Farm Players	23
Salary Commitment
Year 2 : 1,554,333$
Year 3 : 567,800$
Year 4 : 0$
Year 5 : 0$
Salary Average Commitment
Year 2 : 1,214,133$
Year 3 : 567,800$
Year 4 : 0$
Year 5 : 0$

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100$ - 5,787 - 96%
Level 2:	5000 - 60$ - 4,817 - 96%
Level 3:	2000 - 35$ - 1,937 - 97%
Level 4:	4000 - 25$ - 3,798 - 95%
Luxury :	1000 - 200$ - 955 - 96%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,294 - 96%
Average Income per Game	1,820,034$
Year to Date Revenue	74,621,383$
Expense
Pro Players Total Salaries	73,150,000$
Farm Players Total Salaries	2,124,200$
Coaches Total Salaries	4,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	76,816,992$
Farm Year To Date Expenses	3,125,918$
Pro Salary Cap To Date	73,816,968$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	411,622$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	18,378$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	73,150,000$
Estimate Under Maximum Salary Cap of 75,000,000$	1,850,000$
Estimate Over Minimum Salary Cap of 55,400,000$	17,750,000$
Current Bank Account	12,728,473$
Projected Bank Account	12,728,473$

Pro Players Salaries
Nicklas Backstrom	6,700,000$ (3)
Braden Holtby	6,100,000$ (3)
Milan Lucic	6,000,000$ (6)
Matt Niskanen	5,750,000$ (4)
Brooks Orpik	5,500,000$ (2)
Karl Alzner	4,625,000$ (4)
Nazem Kadri	4,500,000$ (5)
David Savard	4,250,000$ (4)
Tyler Bozak	4,200,000$ (1)
Jakob Silfverberg	3,750,000$ (2)
Anders Lee	3,750,000$ (2)
Cam Atkinson	3,500,000$ (1)
Andre Burakovsky	3,000,000$ (2)
Jonathan Bernier	2,750,000$ (4)
Jay Beagle	1,750,000$ (1)
Carl Gunnarsson	1,750,000$ (1)
Brett Connolly	1,500,000$ (2)
Sven Andrighetto	1,400,000$ (2)
Zach Sanford	925,000$ (3)
Tomas Jurco	800,000$ (2)
Christian Djoos	650,000$ (2)
Total Pro Players	21
Salary Commitment
Year 2 : 73,150,000$
Year 3 : 61,950,000$
Year 4 : 41,600,000$
Year 5 : 27,875,000$
Salary Average Commitment
Year 2 : 67,750,000$
Year 3 : 57,400,000$
Year 4 : 37,050,000$
Year 5 : 23,325,000$
Salary Cap with 1 Way Contract
Year 2 : 73,150,000$
Year 3 : 61,950,000$
Year 4 : 41,600,000$
Year 5 : 27,875,000$

Farm Players Salaries
Ondrej Pavelec	210,000$ (4)
Jakub Vrana	136,300$ (2)
Reto Berra	100,000$ (4)
Vitek Vanecek	92,500$ (2)
Riley Barber	92,500$ (1)
Colby Williams	89,400$ (2)
Madison Bowey	89,400$ (1)
Tyler Lewington	66,500$ (1)
Chandler Stephenson	65,000$ (2)
Darren Dietz	65,000$ (2)
Stanislav Galiev	65,000$ (2)
Liam O'Brien	65,000$ (1)
Nathan Walker	65,000$ (2)
Aaron Ness	61,300$ (1)
Zach Sill	61,300$ (1)
Max Novak	50,000$ (1)
Mark Fraser	50,000$ (1)
Michael Kostka	50,000$ (1)
Mike Aviani	50,000$ (1)
Mathieu Brodeur	50,000$ (1)
Mark Olver	50,000$ (1)
Mike Sislo	50,000$ (1)
Mark MacMillan	50,000$ (1)
Mike Angelidis	50,000$ (1)
Mark Zengerle	50,000$ (1)
Matt Bailey	50,000$ (1)
Matt Carey	50,000$ (1)
Matt Leitner	50,000$ (1)
Matt White	50,000$ (1)
Josh Holmstrom	50,000$ (1)
Matthew Ford	50,000$ (1)
Total Farm Players	31
Salary Commitment
Year 2 : 2,124,200$
Year 3 : 888,200$
Year 4 : 310,000$
Year 5 : 310,000$
Salary Average Commitment
Year 2 : 1,678,200$
Year 3 : 751,900$
Year 4 : 310,000$
Year 5 : 310,000$

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 200$ - 2,566 - 43%
Level 2:	5000 - 150$ - 2,001 - 40%
Level 3:	2000 - 100$ - 800 - 40%
Level 4:	4000 - 50$ - 1,703 - 43%
Luxury :	1000 - 250$ - 648 - 65%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	7,718 - 43%
Average Income per Game	1,699,307$
Year to Date Revenue	69,671,578$
Expense
Pro Players Total Salaries	74,083,333$
Farm Players Total Salaries	1,484,500$
Coaches Total Salaries	3,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-1,525,000$
Pro Year To Date Expenses	74,687,866$
Farm Year To Date Expenses	2,707,930$
Pro Salary Cap To Date	72,687,846$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	411,261$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	14,615$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	72,558,333$
Estimate Under Maximum Salary Cap of 75,000,000$	2,441,667$
Estimate Over Minimum Salary Cap of 55,400,000$	17,158,333$
Current Bank Account	12,009,116$
Projected Bank Account	12,009,116$

Pro Players Salaries
P.K. Subban	9,000,000$ (5)
Patrice Bergeron	6,875,000$ (5)
Keith Yandle	6,350,000$ (6)
David Pastrnak	6,000,000$ (2)
Erik Johnson	6,000,000$ (6)
Alex Goligoski	5,475,000$ (4)
Derick Brassard	5,000,000$ (2)
James Neal	5,000,000$ (1)
David Perron	3,750,000$ (3)
Connor Hellebuyck	3,500,000$ (2)
Elias Lindholm	2,700,000$ (1)
Brock Nelson	2,500,000$ (1)
Marcus Foligno	2,250,000$ (1)
Matt Hendricks	1,500,000$ (3)
John Mitchell	1,500,000$ (4)
Mike Weber	1,400,000$ (2)
Chris Kelly	1,400,000$ (4)
Andrew Hammond	1,350,000$ (1)
Matt Irwin	1,000,000$ (2)
Shea Theodore	833,333$ (1)
Curtis McKenzie	700,000$ (3)
Total Pro Players	21
Salary Commitment
Year 2 : 74,083,333$
Year 3 : 59,450,000$
Year 4 : 42,550,000$
Year 5 : 36,600,000$
Salary Average Commitment
Year 2 : 69,532,500$
Year 3 : 56,150,000$
Year 4 : 39,250,000$
Year 5 : 33,300,000$
Salary Cap with 1 Way Contract
Year 2 : 74,083,333$
Year 3 : 59,450,000$
Year 4 : 42,550,000$
Year 5 : 36,600,000$

Farm Players Salaries
Eric Gelinas	150,000$ (4)
Stephen Gionta	100,000$ (3)
Michael Bunting	92,500$ (1)
Adin Hill	92,500$ (2)
Kyle Wood	92,500$ (3)
Ryan MacInnis	89,400$ (3)
William Carrier	84,800$ (1)
Dysin Mayo	79,800$ (3)
Rocco Grimaldi	75,000$ (2)
Martin Frk	67,000$ (2)
Marek Langhamer	66,000$ (1)
Malcolm Subban	65,000$ (2)
Travis Morin	65,000$ (3)
Brandon Bollig	65,000$ (3)
Justin Hache	50,000$ (1)
Stefan Fournier	50,000$ (1)
Henrik Samuelsson	50,000$ (2)
Garret Ross	50,000$ (1)
Craig Cunningham	50,000$ (1)
Carter Camper	50,000$ (1)
Total Farm Players	20
Salary Commitment
Year 2 : 1,484,500$
Year 3 : 991,200$
Year 4 : 641,700$
Year 5 : 150,000$
Salary Average Commitment
Year 2 : 1,307,200$
Year 3 : 991,200$
Year 4 : 641,700$
Year 5 : 150,000$

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100$ - 5,686 - 95%
Level 2:	5000 - 60$ - 4,790 - 96%
Level 3:	2000 - 35$ - 1,952 - 98%
Level 4:	4000 - 25$ - 3,812 - 95%
Luxury :	1000 - 200$ - 949 - 95%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,188 - 95%
Average Income per Game	1,801,806$
Year to Date Revenue	73,874,052$
Expense
Pro Players Total Salaries	74,801,429$
Farm Players Total Salaries	1,806,000$
Coaches Total Salaries	6,200,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	77,566,413$
Farm Year To Date Expenses	2,976,491$
Pro Salary Cap To Date	72,366,422$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	432,440$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	16,506$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	74,801,429$
Estimate Under Maximum Salary Cap of 75,000,000$	198,571$
Estimate Over Minimum Salary Cap of 55,400,000$	19,401,429$
Current Bank Account	13,431,148$
Projected Bank Account	13,431,148$

Pro Players Salaries
Brent Seabrook	6,875,000$ (7)
Artemi Panarin	6,000,000$ (1)
Taylor Hall	6,000,000$ (3)
Mikael Granlund	5,750,000$ (1)
Jason Pominville	5,600,000$ (2)
Gabriel Landeskog	5,571,429$ (4)
Nick Leddy	5,500,000$ (5)
Jaroslav Halak	4,500,000$ (1)
Nikolay Kulemin	4,188,000$ (1)
Colin Wilson	3,938,000$ (2)
Josh Bailey	3,300,000$ (1)
Matt Dumba	2,550,000$ (1)
Ryan Strome	2,500,000$ (1)
John Gibson	2,300,000$ (2)
Jason Zucker	2,000,000$ (1)
Ryan Dzingel	1,800,000$ (1)
Justin Falk	1,300,000$ (4)
Jon Merrill	1,137,000$ (1)
David Desharnais	1,115,000$ (4)
Brian Campbell	1,115,000$ (2)
Phillip Danault	912,000$ (1)
Patrik Nemeth	850,000$ (1)
Total Pro Players	22
Salary Commitment
Year 2 : 74,801,429$
Year 3 : 39,314,429$
Year 4 : 26,361,429$
Year 5 : 20,361,429$
Salary Average Commitment
Year 2 : 66,035,511$
Year 3 : 34,926,428$
Year 4 : 25,286,428$
Year 5 : 19,286,428$
Salary Cap with 1 Way Contract
Year 2 : 74,801,429$
Year 3 : 39,314,429$
Year 4 : 26,361,429$
Year 5 : 20,361,429$

Farm Players Salaries
Pavel Zacha	174,400$ (3)
Steven Santini	92,500$ (3)
Nick Lappin	92,500$ (2)
Ryan Kujawinski	92,500$ (1)
Blake Speers	92,500$ (3)
Josh Jacobs	92,500$ (3)
Mackenzie Blackwood	89,400$ (3)
John Quenneville	89,400$ (3)
Joshua Winquist	70,000$ (2)
Ty Rattie	70,000$ (2)
Brandon Gormley	70,000$ (1)
Reid Boucher	68,800$ (2)
Joseph Blandisi	68,000$ (2)
Scott Wedgewood	65,000$ (2)
Ben Thomson	65,000$ (2)
Pontus Aberg	65,000$ (2)
Vojtech Mozik	65,000$ (2)
Ken Appleby	63,500$ (3)
Louis-Marc Aubry	60,000$ (2)
Reece Scarlett	60,000$ (2)
Hubert Labrie	50,000$ (1)
Garrett Noonan	50,000$ (1)
Tim Bozon	50,000$ (2)
Anthony Camara	50,000$ (2)
Total Farm Players	24
Salary Commitment
Year 2 : 1,806,000$
Year 3 : 1,543,500$
Year 4 : 694,200$
Year 5 : 0$
Salary Average Commitment
Year 2 : 1,713,500$
Year 3 : 1,543,500$
Year 4 : 694,200$
Year 5 : 0$

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 99$ - 5,799 - 97%
Level 2:	5000 - 57$ - 4,858 - 97%
Level 3:	2000 - 33$ - 1,936 - 97%
Level 4:	4000 - 28$ - 3,626 - 91%
Luxury :	1000 - 196$ - 946 - 95%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,165 - 95%
Average Income per Game	1,801,250$
Year to Date Revenue	73,851,261$
Expense
Pro Players Total Salaries	74,990,667$
Farm Players Total Salaries	2,547,733$
Coaches Total Salaries	4,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	76,941,976$
Farm Year To Date Expenses	3,401,364$
Pro Salary Cap To Date	73,942,000$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	421,571$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	20,869$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	74,990,667$
Estimate Under Maximum Salary Cap of 75,000,000$	9,333$
Estimate Over Minimum Salary Cap of 55,400,000$	19,590,667$
Current Bank Account	14,557,921$
Projected Bank Account	14,557,921$

Pro Players Salaries
Corey Perry	8,625,000$ (4)
Ryan Kesler	6,875,000$ (5)
Joe Pavelski	6,000,000$ (2)
Kyle Okposo	6,000,000$ (6)
T.J. Oshie	5,750,000$ (4)
Tomas Tatar	5,300,000$ (4)
Danny DeKeyser	5,000,000$ (5)
Sami Vatanen	4,875,000$ (3)
Hampus Lindholm	4,812,000$ (5)
Jonas Brodin	4,166,667$ (4)
Justin Braun	3,800,000$ (3)
Lars Eller	3,500,000$ (1)
Martin Jones	3,000,000$ (1)
Antoine Vermette	1,750,000$ (1)
Jonas Gustavsson	1,250,000$ (4)
Xavier Ouellet	1,200,000$ (3)
Stefan Noesen	925,000$ (1)
Nail Yakupov	875,000$ (2)
Logan Shaw	650,000$ (2)
Chris Wagner	637,000$ (1)
Total Pro Players	20
Salary Commitment
Year 2 : 74,990,667$
Year 3 : 65,178,667$
Year 4 : 57,653,667$
Year 5 : 47,778,667$
Salary Average Commitment
Year 2 : 62,141,667$
Year 3 : 52,516,667$
Year 4 : 44,991,667$
Year 5 : 38,729,167$
Salary Cap with 1 Way Contract
Year 2 : 74,990,667$
Year 3 : 65,178,667$
Year 4 : 57,653,667$
Year 5 : 47,778,667$

Farm Players Salaries
Simon Despres	370,000$ (4)
Vladimir Sobotka	350,000$ (3)
Nick Ritchie	162,700$ (1)
Jared McCann	110,700$ (1)
Nikolay Goldobin	107,600$ (2)
Jaycob Megna	92,500$ (1)
Kevin Roy	92,500$ (2)
Gavin Bayreuther	92,500$ (3)
Kalle Kossila	92,500$ (2)
Keaton Thompson	92,500$ (3)
Nick Sorensen	90,000$ (2)
Jared Boll	90,000$ (1)
Brian Cooper	80,000$ (2)
Ondrej Kase	62,400$ (1)
Andrew O'Brien	61,833$ (1)
Alex Friesen	50,000$ (1)
A.J. White	50,000$ (1)
Alex Gallant	50,000$ (1)
Akim Aliu	50,000$ (1)
Alex Krushelnyski	50,000$ (1)
Brad Thiessen	50,000$ (2)
Andrew Welinski	50,000$ (1)
Barry Goers	50,000$ (1)
Brent Regner	50,000$ (1)
Matt Hackett	50,000$ (1)
Nicolas Kerdiles	50,000$ (1)
Adam Krause	50,000$ (1)
Total Farm Players	27
Salary Commitment
Year 2 : 2,547,733$
Year 3 : 1,417,600$
Year 4 : 905,000$
Year 5 : 370,000$
Salary Average Commitment
Year 2 : 1,904,333$
Year 3 : 1,030,000$
Year 4 : 625,000$
Year 5 : 90,000$

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 85$ - 4,955 - 83%
Level 2:	5000 - 60$ - 3,761 - 75%
Level 3:	2000 - 50$ - 1,411 - 71%
Level 4:	4000 - 25$ - 3,624 - 91%
Luxury :	1000 - 195$ - 842 - 84%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	14,593 - 81%
Average Income per Game	1,725,110$
Year to Date Revenue	70,729,509$
Expense
Pro Players Total Salaries	77,371,666$
Farm Players Total Salaries	2,988,300$
Coaches Total Salaries	4,350,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-2,765,000$
Pro Year To Date Expenses	76,060,546$
Farm Year To Date Expenses	5,018,634$
Pro Salary Cap To Date	75,310,554$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	422,279$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	29,343$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	74,606,666$
Estimate Under Maximum Salary Cap of 75,000,000$	393,334$
Estimate Over Minimum Salary Cap of 55,400,000$	19,206,666$
Current Bank Account	4,100,329$
Projected Bank Account	4,100,329$

Pro Players Salaries
Victor Hedman	7,875,000$ (8)
Mark Giordano	6,750,000$ (5)
Alex Pietrangelo	6,500,000$ (3)
Sean Monahan	6,375,000$ (6)
Nathan MacKinnon	6,300,000$ (6)
Travis Zajac	5,750,000$ (4)
Brayden Schenn	5,125,000$ (3)
Justin Williams	5,000,000$ (4)
Chris Kreider	4,625,000$ (3)
Jake Allen	4,350,000$ (4)
Adam Henrique	4,000,000$ (2)
Keith Kinkaid	2,850,000$ (4)
Jannik Hansen	2,000,000$ (1)
Chris VandeVelde	1,955,000$ (4)
Luke Glendening	1,800,000$ (4)
Kevin Bieksa	1,750,000$ (4)
John Moore	1,666,666$ (1)
Joakim Nordstrom	1,275,000$ (1)
Jaccob Slavin	925,000$ (1)
Chris Neil	500,000$ (1)
Total Pro Players	20
Salary Commitment
Year 2 : 77,371,666$
Year 3 : 71,005,000$
Year 4 : 67,005,000$
Year 5 : 50,755,000$
Salary Average Commitment
Year 2 : 51,230,000$
Year 3 : 47,963,333$
Year 4 : 43,963,333$
Year 5 : 32,488,333$
Salary Cap with 1 Way Contract
Year 2 : 77,371,666$
Year 3 : 71,005,000$
Year 4 : 67,005,000$
Year 5 : 50,755,000$

Farm Players Salaries
Jimmy Hayes	230,000$ (1)
Ryan White	200,000$ (2)
Nicklas Grossmann	150,000$ (2)
Luke Gazdic	150,000$ (3)
Tyler Gaudet	130,000$ (4)
Boyd Gordon	100,000$ (2)
Emile Poirier	92,500$ (1)
Hunter Smith	92,500$ (1)
John Gilmour	92,500$ (1)
Daniel Pribyl	92,500$ (1)
Jyrki Jokipakka	92,500$ (1)
Tyler Motte	92,500$ (3)
Jon Gillies	92,500$ (1)
Tyler Wotherspoon	90,000$ (2)
Morgan Klimchuk	86,300$ (1)
Klas Dahlbeck	85,000$ (4)
Cedric Paquette	81,200$ (1)
Chris Wideman	80,000$ (1)
Austin Carroll	70,700$ (1)
Jacob Josefson	70,000$ (1)
Kenney Morrison	65,000$ (1)
Garnet Hathaway	65,000$ (1)
Ryan Culkin	65,000$ (2)
Freddie Hamilton	61,300$ (1)
Tom McCollum	61,300$ (1)
Jordan Szwarz	50,000$ (4)
Jakub Nakladal	50,000$ (4)
Greg Carey	50,000$ (4)
Graham Black	50,000$ (1)
Milan Michalek	50,000$ (2)
Cody Kunyk	50,000$ (4)
Sergey Kalinin	50,000$ (4)
Tye McGinn	50,000$ (4)
Casey Bailey	50,000$ (4)
Rihards Bukarts	50,000$ (1)
Total Farm Players	35
Salary Commitment
Year 2 : 2,988,300$
Year 3 : 1,462,500$
Year 4 : 807,500$
Year 5 : 565,000$
Salary Average Commitment
Year 2 : 2,274,200$
Year 3 : 1,462,500$
Year 4 : 807,500$
Year 5 : 565,000$

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100$ - 5,739 - 96%
Level 2:	5000 - 60$ - 4,840 - 97%
Level 3:	2000 - 35$ - 1,909 - 95%
Level 4:	4000 - 25$ - 3,822 - 96%
Luxury :	1000 - 200$ - 943 - 94%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,253 - 96%
Average Income per Game	1,810,856$
Year to Date Revenue	74,245,113$
Expense
Pro Players Total Salaries	69,721,666$
Farm Players Total Salaries	1,760,250$
Coaches Total Salaries	6,500,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	70,119,859$
Farm Year To Date Expenses	2,670,187$
Pro Salary Cap To Date	64,619,867$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	406,604$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	16,237$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	69,721,666$
Estimate Under Maximum Salary Cap of 75,000,000$	5,278,334$
Estimate Over Minimum Salary Cap of 55,400,000$	14,321,666$
Current Bank Account	22,655,067$
Projected Bank Account	22,655,067$

Pro Players Salaries
Patrick Kane	10,500,000$ (6)
Jason Spezza	7,500,000$ (2)
Derek Stepan	6,500,000$ (4)
Corey Crawford	6,000,000$ (3)
Johnny Boychuk	6,000,000$ (5)
Alexander Edler	5,000,000$ (2)
Tyler Johnson	5,000,000$ (4)
Jacob Markstrom	3,666,666$ (3)
Radko Gudas	3,350,000$ (3)
Michael Del Zotto	3,000,000$ (4)
Anthony Duclair	1,800,000$ (2)
Ivan Provorov	1,744,000$ (3)
Michael Grabner	1,650,000$ (1)
Lawson Crouse	1,603,000$ (3)
Max Domi	1,363,000$ (1)
Anthony DeAngelo	1,263,000$ (2)
Travis Konecny	1,107,000$ (3)
Nick Cousins	1,000,000$ (2)
Jake Guentzel	925,000$ (2)
Tanner Kero	750,000$ (1)
Total Pro Players	20
Salary Commitment
Year 2 : 69,721,666$
Year 3 : 65,958,666$
Year 4 : 48,470,666$
Year 5 : 31,000,000$
Salary Average Commitment
Year 2 : 58,495,667$
Year 3 : 54,745,667$
Year 4 : 39,020,667$
Year 5 : 27,575,000$
Salary Cap with 1 Way Contract
Year 2 : 69,721,666$
Year 3 : 65,958,666$
Year 4 : 48,470,666$
Year 5 : 31,000,000$

Farm Players Salaries
Jordan Weal	175,000$ (1)
Samuel Morin	136,300$ (1)
Jordan Schmaltz	120,800$ (1)
Michael Bournival	120,000$ (1)
Scott Laughton	96,250$ (2)
Ivan Barbashev	86,300$ (2)
Danick Martel	80,000$ (1)
Taylor Leier	76,800$ (2)
Roman Lyubimov	75,000$ (2)
Tyrell Goulbourne	72,500$ (1)
Nicolas Aube-Kubel	72,500$ (2)
Anthony Stolarz	72,500$ (2)
Radel Fazleev	65,000$ (2)
Will O'Neill	61,300$ (1)
Kyle Bonis	50,000$ (1)
Kris Newbury	50,000$ (1)
Christopher Gibson	50,000$ (1)
Kyle Flanagan	50,000$ (1)
Kyle Hagel	50,000$ (1)
Matt Lashoff	50,000$ (1)
Kevin Lynch	50,000$ (1)
Reece Willcox	50,000$ (1)
Kyle Criscuolo	50,000$ (1)
Total Farm Players	23
Salary Commitment
Year 2 : 1,760,250$
Year 3 : 544,350$
Year 4 : 0$
Year 5 : 0$
Salary Average Commitment
Year 2 : 1,275,550$
Year 3 : 458,050$
Year 4 : 0$
Year 5 : 0$

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 93$ - 4,798 - 80%
Level 2:	5000 - 56$ - 4,100 - 82%
Level 3:	2000 - 34$ - 1,661 - 83%
Level 4:	4000 - 18$ - 3,376 - 84%
Luxury :	1000 - 188$ - 841 - 84%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	14,777 - 82%
Average Income per Game	1,689,815$
Year to Date Revenue	69,282,397$
Expense
Pro Players Total Salaries	49,842,643$
Farm Players Total Salaries	3,125,400$
Coaches Total Salaries	3,500,000$
Luxury Taxe Total	0$
Special Salary Cap Value	17,875,000$
Pro Year To Date Expenses	67,136,187$
Farm Year To Date Expenses	3,570,518$
Pro Salary Cap To Date	64,136,224$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	285,636$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	21,326$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	67,717,643$
Estimate Under Maximum Salary Cap of 75,000,000$	7,282,357$
Estimate Over Minimum Salary Cap of 55,400,000$	12,317,643$
Current Bank Account	18,375,692$
Projected Bank Account	18,375,692$

Pro Players Salaries
Nick Bonino	6,000,000$ (4)
Brandon Sutter	4,375,000$ (4)
Steve Mason	4,100,000$ (2)
Brian Dumoulin	4,100,000$ (1)
Mikkel Boedker	4,000,000$ (3)
Travis Hamonic	3,857,143$ (3)
Charlie Coyle	3,200,000$ (3)
Ryan Spooner	2,850,000$ (1)
Adam McQuaid	2,750,000$ (2)
Nathan Beaulieu	2,400,000$ (3)
Dale Weise	2,350,000$ (3)
Jesper Fast	1,850,000$ (1)
Colin White	1,285,000$ (2)
Calvin Pickard	1,075,000$ (1)
Antti Raanta	1,000,000$ (1)
Brandon Manning	975,000$ (1)
Jakob Forsbacka Karlsson	925,000$ (3)
Mitchell Moroz	800,000$ (1)
Eric Cornel	668,000$ (2)
Derek Forbort	650,000$ (1)
Michael Zalewski	632,500$ (1)
Total Pro Players	21
Salary Commitment
Year 2 : 49,842,643$
Year 3 : 35,910,143$
Year 4 : 27,107,143$
Year 5 : 10,375,000$
Salary Average Commitment
Year 2 : 44,980,976$
Year 3 : 32,060,143$
Year 4 : 23,257,143$
Year 5 : 9,300,000$
Salary Cap with 1 Way Contract
Year 2 : 49,842,643$
Year 3 : 35,910,143$
Year 4 : 27,107,143$
Year 5 : 10,375,000$

Farm Players Salaries
Michael Dal Colle	306,300$ (3)
Shawn Matthias	212,500$ (1)
Kyle Clifford	160,000$ (3)
Philipp Grubauer	150,000$ (1)
Derek Ryan	142,500$ (1)
Drake Caggiula	135,000$ (2)
Matt Benning	107,500$ (3)
Philip Larsen	100,000$ (1)
Luc Snuggerud	92,500$ (2)
Frank Vatrano	92,500$ (1)
Devon Toews	92,500$ (2)
Andreas Englund	92,500$ (2)
Brock McGinn	90,000$ (3)
Valentin Zykov	89,400$ (1)
Joel Armia	87,500$ (2)
Marko Dano	85,000$ (2)
Hunter Shinkaruk	83,250$ (2)
Jake Dotchin	81,200$ (2)
Joseph Cramarossa	78,250$ (1)
Paul Postma	72,500$ (1)
Phillip Di Giuseppe	72,500$ (2)
Austin Czarnik	67,500$ (1)
Blake Coleman	66,000$ (1)
Charles Hudon	65,000$ (2)
Carter Rowney	65,000$ (2)
Zane McIntyre	65,000$ (2)
Jarred Tinordi	65,000$ (1)
Jonny Brodzinski	65,000$ (2)
Sam Carrick	65,000$ (1)
John Ramage	65,000$ (1)
Brady Austin	63,500$ (1)
Patrick Sieloff	50,000$ (1)
Total Farm Players	32
Salary Commitment
Year 2 : 3,125,400$
Year 3 : 1,745,750$
Year 4 : 663,800$
Year 5 : 0$
Salary Average Commitment
Year 2 : 2,906,000$
Year 3 : 1,745,750$
Year 4 : 663,800$
Year 5 : 0$

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 110$ - 5,361 - 89%
Level 2:	5000 - 65$ - 4,777 - 96%
Level 3:	2000 - 40$ - 1,923 - 96%
Level 4:	4000 - 30$ - 3,552 - 89%
Luxury :	1000 - 210$ - 890 - 89%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,503 - 92%
Average Income per Game	1,767,307$
Year to Date Revenue	72,459,600$
Expense
Pro Players Total Salaries	58,961,000$
Farm Players Total Salaries	1,885,633$
Coaches Total Salaries	3,600,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-1,575,000$
Pro Year To Date Expenses	58,845,772$
Farm Year To Date Expenses	3,546,427$
Pro Salary Cap To Date	56,943,044$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	329,519$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	20,504$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	57,386,000$
Estimate Under Maximum Salary Cap of 75,000,000$	17,614,000$
Estimate Over Minimum Salary Cap of 55,400,000$	1,986,000$
Current Bank Account	30,567,401$
Projected Bank Account	30,567,401$

Pro Players Salaries
Cory Schneider	6,000,000$ (5)
Colton Parayko	5,500,000$ (2)
Vincent Trocheck	4,750,000$ (5)
Tyler Ennis	4,600,000$ (2)
Marc-Edouard Vlasic	4,250,000$ (1)
Victor Rask	4,000,000$ (5)
Michael Stone	3,500,000$ (3)
Patrick Eaves	3,150,000$ (2)
Cody Franson	3,000,000$ (4)
Ron Hainsey	3,000,000$ (4)
Teuvo Teravainen	2,860,000$ (2)
Chad Johnson	2,500,000$ (2)
Calle Jarnkrok	2,000,000$ (5)
Sebastian Aho	1,775,000$ (2)
Noah Hanifin	1,775,000$ (1)
Brendan Perlini	1,363,000$ (3)
Jakob Chychrun	1,350,000$ (3)
Jake DeBrusk	1,288,000$ (3)
Andrej Nestrasil	800,000$ (1)
Mark Barberio	750,000$ (1)
Lucas Wallmark	750,000$ (3)
Total Pro Players	21
Salary Commitment
Year 2 : 58,961,000$
Year 3 : 51,386,000$
Year 4 : 31,001,000$
Year 5 : 22,750,000$
Salary Average Commitment
Year 2 : 48,293,500$
Year 3 : 43,243,500$
Year 4 : 22,858,500$
Year 5 : 14,607,500$
Salary Cap with 1 Way Contract
Year 2 : 58,961,000$
Year 3 : 51,386,000$
Year 4 : 31,001,000$
Year 5 : 22,750,000$

Farm Players Salaries
Haydn Fleury	171,300$ (3)
Harry Zolnierczyk	100,000$ (4)
Andrew Poturalski	92,500$ (1)
Alex Nedeljkovic	89,400$ (3)
Rasmus Andersson	86,300$ (3)
Jake Chelios	85,000$ (1)
Trevor Carrick	80,000$ (2)
Connor Brickley	75,000$ (1)
Dennis Robertson	75,000$ (1)
Daniel Altshuller	75,000$ (1)
Keegan Lowe	73,833$ (2)
Patrick Brown	70,000$ (1)
Ryan Horvat	70,000$ (1)
Sergey Tolchinsky	60,800$ (1)
Jimmy Oligny	60,000$ (1)
Kevin Czuczman	57,500$ (1)
Yannick Veilleux	57,500$ (1)
Josiah Didier	56,500$ (1)
Anthony Peluso	50,000$ (1)
Allan McPherson	50,000$ (1)
Andrew Rowe	50,000$ (1)
Austin Fyten	50,000$ (1)
Ben Holmstrom	50,000$ (1)
Ben Sexton	50,000$ (1)
Brandon Alderson	50,000$ (1)
Brett Findlay	50,000$ (1)
Alex Petan	50,000$ (1)
Total Farm Players	27
Salary Commitment
Year 2 : 1,885,633$
Year 3 : 600,833$
Year 4 : 447,000$
Year 5 : 100,000$
Salary Average Commitment
Year 2 : 1,732,333$
Year 3 : 600,833$
Year 4 : 447,000$
Year 5 : 100,000$

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 105$ - 5,409 - 90%
Level 2:	5000 - 75$ - 3,467 - 69%
Level 3:	2000 - 50$ - 1,295 - 65%
Level 4:	4000 - 30$ - 2,753 - 69%
Luxury :	1000 - 200$ - 922 - 92%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	13,845 - 77%
Average Income per Game	1,774,567$
Year to Date Revenue	72,757,257$
Expense
Pro Players Total Salaries	64,576,000$
Farm Players Total Salaries	1,591,567$
Coaches Total Salaries	4,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	7,375,000$
Pro Year To Date Expenses	74,457,597$
Farm Year To Date Expenses	3,000,083$
Pro Salary Cap To Date	71,457,603$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	365,276$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,245$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	71,951,000$
Estimate Under Maximum Salary Cap of 75,000,000$	3,049,000$
Estimate Over Minimum Salary Cap of 55,400,000$	16,551,000$
Current Bank Account	11,959,577$
Projected Bank Account	11,959,577$

Pro Players Salaries
Johnny Gaudreau	6,750,000$ (5)
Leon Draisaitl	6,000,000$ (2)
Andrew Ladd	5,500,000$ (6)
Ben Bishop	4,917,000$ (4)
Martin Hanzal	4,750,000$ (4)
Nikita Zaitsev	4,500,000$ (1)
Michael Frolik	4,300,000$ (3)
Calvin de Haan	3,925,000$ (4)
Mike Ribeiro	3,750,000$ (2)
Sam Bennett	3,575,000$ (1)
Jesse Puljujarvi	3,425,000$ (3)
Zack Smith	3,250,000$ (2)
Brad Richardson	2,083,000$ (1)
Jamie Oleksiak	1,750,000$ (1)
Brandon Davidson	1,425,000$ (1)
Travis Sanheim	1,294,000$ (2)
Robby Fabbri	1,107,000$ (1)
Michael Matheson	925,000$ (1)
Jean-Francois Berube	750,000$ (2)
Chris Porter	600,000$ (1)
Total Pro Players	20
Salary Commitment
Year 2 : 64,576,000$
Year 3 : 48,611,000$
Year 4 : 33,567,000$
Year 5 : 25,842,000$
Salary Average Commitment
Year 2 : 49,628,500$
Year 3 : 38,403,500$
Year 4 : 23,359,500$
Year 5 : 19,934,500$
Salary Cap with 1 Way Contract
Year 2 : 64,576,000$
Year 3 : 48,611,000$
Year 4 : 33,567,000$
Year 5 : 25,842,000$

Farm Players Salaries
Ryan Pulock	136,300$ (1)
Eamon McAdam	95,000$ (2)
Loic Leduc	90,000$ (4)
Robert Hagg	89,400$ (1)
Alex Lyon	87,400$ (2)
Shane Prince	85,000$ (1)
Ross Johnston	66,667$ (1)
Kyle Burroughs	63,000$ (1)
Scott Mayfield	62,500$ (1)
Alan Quine	61,300$ (1)
Jake Baker	55,000$ (1)
Jared Nightingale	50,000$ (1)
James Wisniewski	50,000$ (1)
Domenic Monardo	50,000$ (1)
Derek Army	50,000$ (1)
Darren Kramer	50,000$ (1)
Darren Archibald	50,000$ (1)
Daniel Zaar	50,000$ (1)
Daniel Ciampini	50,000$ (1)
Connor Jones	50,000$ (1)
Colton Beck	50,000$ (1)
Colin Markison	50,000$ (1)
Cole Bardreau	50,000$ (1)
Alex Belzile	50,000$ (3)
Jaime Sifers	50,000$ (1)
Total Farm Players	25
Salary Commitment
Year 2 : 1,591,567$
Year 3 : 322,400$
Year 4 : 140,000$
Year 5 : 90,000$
Salary Average Commitment
Year 2 : 1,411,367$
Year 3 : 322,400$
Year 4 : 140,000$
Year 5 : 90,000$

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 105$ - 4,930 - 82%
Level 2:	5000 - 65$ - 4,511 - 90%
Level 3:	2000 - 40$ - 1,801 - 90%
Level 4:	4000 - 25$ - 3,448 - 86%
Luxury :	1000 - 215$ - 721 - 72%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	15,411 - 86%
Average Income per Game	1,765,576$
Year to Date Revenue	72,388,599$
Expense
Pro Players Total Salaries	86,182,394$
Farm Players Total Salaries	2,521,800$
Coaches Total Salaries	3,100,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-11,187,500$
Pro Year To Date Expenses	78,258,379$
Farm Year To Date Expenses	3,726,440$
Pro Salary Cap To Date	76,158,410$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	477,202$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	20,716$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	74,994,894$
Estimate Under Maximum Salary Cap of 75,000,000$	5,106$
Estimate Over Minimum Salary Cap of 55,400,000$	19,594,894$
Current Bank Account	21,137,114$
Projected Bank Account	21,137,114$

Pro Players Salaries
Joe Thornton	8,000,000$ (1)
Brent Burns	8,000,000$ (4)
Dustin Byfuglien	7,600,000$ (4)
Tuukka Rask	7,000,000$ (4)
Brad Marchand	6,125,000$ (7)
Mark Scheifele	6,125,000$ (7)
Blake Wheeler	5,600,000$ (2)
Jeff Carter	5,272,727$ (5)
Mike Hoffman	5,188,000$ (3)
John Carlson	3,966,667$ (1)
Patrik Laine	3,575,000$ (3)
Tomas Hertl	3,000,000$ (2)
Mark Stuart	2,625,000$ (1)
J.T. Miller	2,625,000$ (1)
Esa Lindell	2,200,000$ (3)
Matthew Tkachuk	1,775,000$ (3)
Zach Werenski	1,755,000$ (3)
Brian Gionta	1,750,000$ (4)
Anton Khudobin	1,200,000$ (1)
Deryk Engelland	1,000,000$ (1)
Colton Sceviour	950,000$ (1)
Josh Jooris	850,000$ (3)
Total Pro Players	22
Salary Commitment
Year 2 : 86,182,394$
Year 3 : 65,815,727$
Year 4 : 57,215,727$
Year 5 : 41,872,727$
Salary Average Commitment
Year 2 : 71,550,228$
Year 3 : 52,133,561$
Year 4 : 43,533,561$
Year 5 : 33,378,561$
Salary Cap with 1 Way Contract
Year 2 : 86,182,394$
Year 3 : 65,815,727$
Year 4 : 57,215,727$
Year 5 : 41,872,727$

Farm Players Salaries
Nate Schmidt	190,000$ (4)
Luke Kunin	142,500$ (3)
Micheal Haley	130,000$ (4)
Joseph LaBate	122,000$ (2)
Sam Vigneault	110,000$ (4)
Rich Clune	110,000$ (1)
Christian Fischer	107,600$ (3)
Kevin Connauton	100,000$ (1)
Marc-Andre Cliche	100,000$ (1)
Matt Bartkowski	100,000$ (3)
Andrew Copp	100,000$ (2)
Yohann Auvitu	100,000$ (4)
Paul Carey	95,000$ (4)
Curtis Lazar	95,000$ (2)
Pavel Buchnevich	92,500$ (3)
Linden Vey	90,000$ (1)
Eric Comrie	87,200$ (1)
Emerson Etem	85,000$ (1)
Nikita Nesterov	80,000$ (1)
Ryan Olsen	70,000$ (2)
Brenden Kichton	70,000$ (1)
Kevin Boyle	67,500$ (1)
Gabriel Dumont	65,000$ (3)
Scott Wilson	62,500$ (1)
C.J. Smith (Out of Payroll)	50,000$ (1)
Marco Roy	50,000$ (1)
Mike Amadio	50,000$ (1)
Taylor Fedun	50,000$ (4)
Total Farm Players	28
Salary Commitment
Year 2 : 2,571,800$
Year 3 : 1,569,600$
Year 4 : 1,182,600$
Year 5 : 675,000$
Salary Average Commitment
Year 2 : 2,455,516$
Year 3 : 1,569,600$
Year 4 : 1,182,600$
Year 5 : 675,000$

Kings

Kings is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 145$ - 3,927 - 65%
Level 2:	5000 - 95$ - 3,317 - 66%
Level 3:	2000 - 65$ - 1,202 - 60%
Level 4:	4000 - 40$ - 2,522 - 63%
Luxury :	1000 - 250$ - 659 - 66%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	11,627 - 65%
Average Income per Game	1,634,288$
Year to Date Revenue	67,005,799$
Expense
Pro Players Total Salaries	76,249,333$
Farm Players Total Salaries	2,982,400$
Coaches Total Salaries	8,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	79,727,719$
Farm Year To Date Expenses	4,267,807$
Pro Salary Cap To Date	73,327,705$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	446,753$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	26,955$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	76,249,333$
Estimate Under Maximum Salary Cap of 75,000,000$	-1,249,333$
Estimate Over Minimum Salary Cap of 55,400,000$	20,849,333$
Current Bank Account	8,010,273$
Projected Bank Account	8,010,273$

Pro Players Salaries
Ryan Johansen	8,000,000$ (2)
Henrik Zetterberg	6,083,333$ (4)
Matt Duchene	6,000,000$ (2)
Jonathan Quick	5,800,000$ (6)
Ryan Callahan	5,800,000$ (3)
Marian Gaborik	4,875,000$ (4)
Gustav Nyquist	4,750,000$ (2)
Marcus Johansson	4,583,000$ (2)
Jake Muzzin	4,000,000$ (4)
Alec Martinez	4,000,000$ (4)
Marcus Kruger	3,083,000$ (2)
Damon Severson	3,000,000$ (2)
Boone Jenner	2,900,000$ (1)
Thomas Vanek	2,500,000$ (1)
Matt Greene	2,500,000$ (1)
Trevor Lewis	2,000,000$ (3)
Brayden McNabb	1,700,000$ (1)
Drew Stafford	1,500,000$ (1)
PA Parenteau	1,250,000$ (4)
Peter Budaj	1,025,000$ (4)
John-Michael Liles	900,000$ (1)
Total Pro Players	21
Salary Commitment
Year 2 : 76,249,333$
Year 3 : 64,249,333$
Year 4 : 34,833,333$
Year 5 : 27,033,333$
Salary Average Commitment
Year 2 : 62,457,500$
Year 3 : 53,420,833$
Year 4 : 30,358,333$
Year 5 : 23,033,333$
Salary Cap with 1 Way Contract
Year 2 : 76,249,333$
Year 3 : 64,249,333$
Year 4 : 34,833,333$
Year 5 : 27,033,333$

Farm Players Salaries
Andreas Athanasiou	225,000$ (1)
Teddy Purcell	175,000$ (3)
Zbynek Michalek	150,000$ (2)
Justin Scott	150,000$ (2)
Matthew O'Connor	120,000$ (4)
Ben Marshall	100,000$ (3)
Jordan Nolan	95,000$ (1)
Nick Shore	92,500$ (2)
Josh Currie	92,500$ (1)
Alex Lintuniemi	92,500$ (3)
Jeff Zatkoff	90,000$ (1)
Paul LaDue	87,400$ (2)
Vincent LoVerde	85,000$ (3)
Colin Smith	80,000$ (2)
Ryan Murphy	78,700$ (1)
Matej Stransky	75,000$ (2)
Jack Skille	75,000$ (2)
Zach Leslie	75,000$ (2)
Drew Miller	75,000$ (2)
Jeff Schultz	75,000$ (2)
Scott Kosmachuk	70,000$ (2)
Michael Latta	70,000$ (3)
Damir Sharipzyanov	70,000$ (3)
Blake Pietila	67,500$ (2)
Andrew Crescenzi	65,000$ (2)
Joel Lowry	65,000$ (1)
Joe Morrow	65,000$ (2)
Justin Auger	65,000$ (2)
Kevin Gravel	65,000$ (1)
Patrick Bjorkstrand	65,000$ (1)
Michael Mersch	65,000$ (2)
Jack Campbell	61,300$ (1)
Kevin Tansey	50,000$ (2)
Ryan Rupert	50,000$ (2)
Total Farm Players	34
Salary Commitment
Year 2 : 2,982,400$
Year 3 : 2,144,900$
Year 4 : 712,500$
Year 5 : 120,000$
Salary Average Commitment
Year 2 : 2,844,900$
Year 3 : 2,144,900$
Year 4 : 712,500$
Year 5 : 120,000$

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100$ - 5,766 - 96%
Level 2:	5000 - 65$ - 4,749 - 95%
Level 3:	2000 - 40$ - 1,902 - 95%
Level 4:	4000 - 30$ - 3,489 - 87%
Luxury :	1000 - 200$ - 939 - 94%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,846 - 94%
Average Income per Game	1,816,976$
Year to Date Revenue	74,496,006$
Expense
Pro Players Total Salaries	74,590,333$
Farm Players Total Salaries	2,614,387$
Coaches Total Salaries	5,300,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	73,733,320$
Farm Year To Date Expenses	3,871,430$
Pro Salary Cap To Date	69,433,278$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	426,434$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	21,261$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	74,590,333$
Estimate Under Maximum Salary Cap of 75,000,000$	409,667$
Estimate Over Minimum Salary Cap of 55,400,000$	19,190,333$
Current Bank Account	21,841,257$
Projected Bank Account	21,841,257$

Pro Players Salaries
Jeff Skinner	5,725,000$ (2)
Marc Staal	5,700,000$ (4)
Oliver Ekman-Larsson	5,500,000$ (2)
Ondrej Palat	5,300,000$ (4)
Nikita Kucherov	4,767,000$ (2)
Kyle Palmieri	4,650,000$ (4)
Jason Garrison	4,600,000$ (1)
Anton Stralman	4,500,000$ (2)
Braydon Coburn	3,700,000$ (2)
Mikael Backlund	3,575,000$ (1)
Andrei Vasilevskiy	3,500,000$ (3)
Thomas Greiss	3,333,333$ (3)
Brenden Dillon	3,270,000$ (3)
Daniel Winnik	3,000,000$ (4)
Cal Clutterbuck	2,750,000$ (2)
Vladislav Namestnikov	1,938,000$ (1)
Brian Flynn	1,800,000$ (3)
Jake McCabe	1,600,000$ (2)
Johan Larsson	1,500,000$ (4)
Yanni Gourde	1,200,000$ (2)
Brayden Point	894,000$ (3)
Carter Verhaeghe	894,000$ (1)
Adam Erne	894,000$ (1)
Total Pro Players	23
Salary Commitment
Year 2 : 74,590,333$
Year 3 : 62,689,333$
Year 4 : 32,947,333$
Year 5 : 20,150,000$
Salary Average Commitment
Year 2 : 56,999,166$
Year 3 : 49,080,166$
Year 4 : 22,994,000$
Year 5 : 16,966,667$
Salary Cap with 1 Way Contract
Year 2 : 74,590,333$
Year 3 : 62,689,333$
Year 4 : 32,947,333$
Year 5 : 20,150,000$

Farm Players Salaries
Matt Carle	190,000$ (2)
Mark Jankowski	149,376$ (1)
Chris Thorburn	140,000$ (2)
Erik Condra	125,000$ (1)
Joel Vermin	100,000$ (2)
Dylan Blujus	97,500$ (2)
Jeremy Morin	93,500$ (2)
Dominik Masin	92,500$ (3)
Tyler Bertuzzi	91,100$ (1)
Adam Wilcox	90,000$ (2)
John Muse	90,000$ (2)
Jakub Kindl	89,000$ (2)
Chris Bourque	87,500$ (2)
Jan Kostalek	85,000$ (1)
Henri Ikonen	85,000$ (2)
Kristers Gudlevskis	80,000$ (3)
Quinton Howden	80,000$ (2)
Slater Koekkoek	80,000$ (2)
Matthew Peca	75,000$ (2)
Nicholas Baptiste	75,000$ (3)
Ben Thomas	71,611$ (3)
Brian Hart	70,300$ (1)
Hunter Fejes	70,000$ (3)
Mike Halmo	70,000$ (2)
Daniel Walcott	70,000$ (1)
Tanner Richard	70,000$ (2)
Cameron Darcy	67,000$ (3)
Eric Tangradi	65,000$ (1)
Cory Conacher	65,000$ (2)
Total Farm Players	29
Salary Commitment
Year 2 : 2,614,387$
Year 3 : 1,958,611$
Year 4 : 456,111$
Year 5 : 0$
Salary Average Commitment
Year 2 : 2,299,154$
Year 3 : 1,958,611$
Year 4 : 456,111$
Year 5 : 0$

Maple Leafs

Maple Leafs is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 103$ - 5,609 - 93%
Level 2:	5000 - 64$ - 4,686 - 94%
Level 3:	2000 - 39$ - 1,844 - 92%
Level 4:	4000 - 25$ - 3,652 - 91%
Luxury :	1000 - 210$ - 772 - 77%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,562 - 92%
Average Income per Game	1,828,920$
Year to Date Revenue	74,985,737$
Expense
Pro Players Total Salaries	75,113,500$
Farm Players Total Salaries	2,722,617$
Coaches Total Salaries	5,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	77,268,094$
Farm Year To Date Expenses	3,752,454$
Pro Salary Cap To Date	73,268,060$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	427,641$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	21,898$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	75,113,500$
Estimate Under Maximum Salary Cap of 75,000,000$	-113,500$
Estimate Over Minimum Salary Cap of 55,400,000$	19,713,500$
Current Bank Account	15,598,523$
Projected Bank Account	15,598,523$

Pro Players Salaries
Patrick Marleau	8,000,000$ (4)
Rick Nash	7,800,000$ (1)
Paul Stastny	7,000,000$ (4)
Zdeno Chara	6,917,000$ (1)
Jimmy Howard	5,291,667$ (2)
Dmitry Orlov	5,100,000$ (1)
Frederik Andersen	5,000,000$ (4)
Morgan Rielly	5,000,000$ (5)
Jake Gardiner	4,050,000$ (2)
Auston Matthews	3,775,000$ (3)
Cody Ceci	2,800,000$ (1)
Ben Lovejoy	2,666,666$ (2)
Joonas Donskoi	1,900,000$ (1)
Mitchell Marner	1,744,167$ (3)
William Nylander	1,744,000$ (1)
Dominic Moore	1,350,000$ (4)
Derek MacKenzie	1,300,000$ (2)
Nikita Soshnikov	925,000$ (1)
Kevin Labanc	925,000$ (3)
John Hayden	925,000$ (3)
Riley Nash	900,000$ (1)
Total Pro Players	21
Salary Commitment
Year 2 : 75,113,500$
Year 3 : 47,027,500$
Year 4 : 33,719,167$
Year 5 : 26,350,000$
Salary Average Commitment
Year 2 : 61,784,001$
Year 3 : 38,447,501$
Year 4 : 26,705,834$
Year 5 : 19,336,667$
Salary Cap with 1 Way Contract
Year 2 : 75,113,500$
Year 3 : 47,027,500$
Year 4 : 33,719,167$
Year 5 : 26,350,000$

Farm Players Salaries
Troy Grosenick	200,000$ (4)
Trevor Moore	177,500$ (3)
Brett Ritchie	175,000$ (2)
Timo Meier	164,417$ (3)
Kevin Fiala	136,300$ (2)
Alex Stalock	93,500$ (4)
Rob O'Gara	92,500$ (2)
Francis Perron	92,500$ (2)
Andreas Johnsson	92,500$ (2)
Brandon Montour	92,500$ (1)
Julius Bergman	86,300$ (2)
Frederik Gauthier	86,300$ (1)
Tobias Lindberg	85,000$ (1)
Maxim Lamarche	85,000$ (1)
Dmytro Timashov	83,500$ (3)
Chris Carlisle	75,000$ (2)
Markus Eisenschmid	70,000$ (2)
Robbie Russo	67,500$ (2)
Peter Holland	67,500$ (4)
Ethan Werek	67,500$ (2)
Garret Sparks	67,500$ (2)
Brendan Leipsic	65,000$ (2)
Byron Froese	65,000$ (4)
Tim Heed	65,000$ (4)
Frank Corrado	65,000$ (2)
Travis Boyd	65,000$ (2)
Viktor Loov	65,000$ (2)
Joe Hicketts	63,500$ (3)
Josh Leivo	61,300$ (1)
Jesse Graham	50,000$ (3)
Total Farm Players	30
Salary Commitment
Year 2 : 2,722,617$
Year 3 : 2,312,517$
Year 4 : 1,029,917$
Year 5 : 491,000$
Salary Average Commitment
Year 2 : 2,396,667$
Year 3 : 2,232,417$
Year 4 : 1,029,917$
Year 5 : 491,000$

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100$ - 5,767 - 96%
Level 2:	5000 - 60$ - 4,831 - 97%
Level 3:	2000 - 35$ - 1,937 - 97%
Level 4:	4000 - 25$ - 3,823 - 96%
Luxury :	1000 - 200$ - 954 - 95%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,312 - 96%
Average Income per Game	1,818,882$
Year to Date Revenue	74,574,157$
Expense
Pro Players Total Salaries	83,326,189$
Farm Players Total Salaries	2,026,500$
Coaches Total Salaries	6,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-8,821,428$
Pro Year To Date Expenses	76,191,406$
Farm Year To Date Expenses	3,031,684$
Pro Salary Cap To Date	71,191,410$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	477,439$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	17,803$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	74,504,761$
Estimate Under Maximum Salary Cap of 75,000,000$	495,239$
Estimate Over Minimum Salary Cap of 55,400,000$	19,104,761$
Current Bank Account	15,701,067$
Projected Bank Account	15,701,067$

Pro Players Salaries
Vladimir Tarasenko	7,500,000$ (6)
Erik Karlsson	6,500,000$ (2)
David Backes	6,000,000$ (4)
Ryan Nugent-Hopkins	6,000,000$ (4)
John Tavares	5,500,000$ (1)
Andrej Sekera	5,500,000$ (4)
Zach Bogosian	5,142,857$ (3)
Valtteri Filppula	5,000,000$ (1)
Cam Talbot	4,166,666$ (2)
Adam Larsson	4,166,666$ (4)
Kris Russell	4,000,000$ (4)
Benoit Pouliot	4,000,000$ (2)
Matt Beleskey	3,800,000$ (3)
Sam Gagner	3,150,000$ (4)
Jacob Trouba	3,000,000$ (1)
Eddie Lack	2,750,000$ (1)
Patrick Maroon	2,000,000$ (1)
Zack Kassian	1,950,000$ (3)
Mark Letestu	1,800,000$ (1)
Ben Chiarot	1,400,000$ (4)
Total Pro Players	20
Salary Commitment
Year 2 : 83,326,189$
Year 3 : 63,276,189$
Year 4 : 48,609,523$
Year 5 : 37,716,666$
Salary Average Commitment
Year 2 : 65,019,522$
Year 3 : 48,199,522$
Year 4 : 36,249,522$
Year 5 : 27,806,666$
Salary Cap with 1 Way Contract
Year 2 : 83,326,189$
Year 3 : 63,276,189$
Year 4 : 48,609,523$
Year 5 : 37,716,666$

Farm Players Salaries
Mark Fayne	362,500$ (1)
Tyler Pitlick	100,000$ (1)
Patrick Russell	92,500$ (2)
Anton Lander	90,000$ (2)
David Musil	89,500$ (2)
Rinat Valiev	89,400$ (1)
Taylor Beck	88,600$ (1)
Kyle Platzer	85,000$ (1)
Griffin Reinhart	80,000$ (2)
Ben Betker	75,000$ (1)
Mac Carruth	75,000$ (2)
Iiro Pakarinen	72,500$ (1)
Gregory Chase	71,500$ (2)
Eetu Laurikainen	70,000$ (1)
Joey Laleggia	70,000$ (2)
Dillon Simpson	67,500$ (2)
Jujhar Khaira	67,500$ (2)
Jordan Oesterle	65,000$ (2)
Braden Christoffer	65,000$ (1)
Bryce Gervais	50,000$ (1)
Brodie Dupont	50,000$ (1)
Brett Sterling	50,000$ (1)
Brody Sutter	50,000$ (1)
Brian Gibbons	50,000$ (1)
Total Farm Players	24
Salary Commitment
Year 2 : 2,026,500$
Year 3 : 768,500$
Year 4 : 0$
Year 5 : 0$
Salary Average Commitment
Year 2 : 1,712,100$
Year 3 : 768,500$
Year 4 : 0$
Year 5 : 0$

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 85$ - 5,726 - 95%
Level 2:	5000 - 60$ - 4,724 - 94%
Level 3:	2000 - 35$ - 1,888 - 94%
Level 4:	4000 - 25$ - 3,880 - 97%
Luxury :	1000 - 200$ - 946 - 95%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,164 - 95%
Average Income per Game	1,741,745$
Year to Date Revenue	71,411,542$
Expense
Pro Players Total Salaries	74,167,666$
Farm Players Total Salaries	2,008,917$
Coaches Total Salaries	6,600,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-750,000$
Pro Year To Date Expenses	76,851,909$
Farm Year To Date Expenses	3,011,770$
Pro Salary Cap To Date	71,251,917$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	431,177$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	17,700$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	73,417,666$
Estimate Under Maximum Salary Cap of 75,000,000$	1,582,334$
Estimate Over Minimum Salary Cap of 55,400,000$	18,017,666$
Current Bank Account	12,547,863$
Projected Bank Account	12,547,863$

Pro Players Salaries
Jonathan Toews	10,500,000$ (6)
Dennis Seidenberg	6,000,000$ (1)
Aleksander Barkov	5,900,000$ (5)
Jonathan Huberdeau	5,900,000$ (6)
Jay Bouwmeester	5,400,000$ (2)
Bryan Little	4,700,000$ (1)
Roberto Luongo	4,533,333$ (5)
Alex Killorn	4,450,000$ (6)
Wayne Simmonds	3,975,000$ (4)
James Reimer	3,400,000$ (4)
Jean-Gabriel Pageau	3,100,000$ (3)
Andrew Cogliano	3,000,000$ (1)
Richard Panik	2,800,000$ (4)
Mark Pysyk	2,733,333$ (2)
Alex Petrovic	1,850,000$ (1)
Johnny Oduya	1,500,000$ (2)
Nic Petan	863,000$ (1)
Yannick Weber	750,000$ (2)
Dennis Rasmussen	750,000$ (4)
Jonathan Marchessault	750,000$ (1)
Brandon Tanev	700,000$ (1)
Miikka Salomaki	613,000$ (1)
Total Pro Players	22
Salary Commitment
Year 2 : 74,167,666$
Year 3 : 55,691,666$
Year 4 : 45,308,333$
Year 5 : 42,208,333$
Salary Average Commitment
Year 2 : 69,637,332$
Year 3 : 51,978,332$
Year 4 : 41,594,999$
Year 5 : 38,494,999$
Salary Cap with 1 Way Contract
Year 2 : 74,167,666$
Year 3 : 55,691,666$
Year 4 : 45,308,333$
Year 5 : 42,208,333$

Farm Players Salaries
Ian McCoshen	102,500$ (2)
Travis Dermott	92,500$ (2)
Thomas Schemitsch	92,500$ (2)
Ville Pokka	92,500$ (1)
Roland McKeown	89,400$ (3)
Jason Dickinson	89,400$ (1)
Chase De Leo	87,500$ (1)
Dryden Hunt	80,917$ (1)
Jimmy Lodge	78,000$ (1)
Nelson Nogier	77,200$ (2)
Jamie Phillips	70,000$ (2)
Brooks Laich	70,000$ (1)
Kyle Rau	70,000$ (1)
Denis Malgin	69,000$ (2)
MacKenzie Weegar	67,500$ (1)
Michael Sgarbossa	65,000$ (1)
Seth Griffith	65,000$ (1)
Greg McKegg	65,000$ (1)
Adam Clendening	65,000$ (1)
Dylan McIlrath	65,000$ (2)
Corban Knight	65,000$ (2)
Trevor Smith	65,000$ (1)
Chase Balisy	65,000$ (1)
Sam Brittain	60,000$ (1)
Carter Bancks	50,000$ (1)
Chad Nehring	50,000$ (1)
Mike Downing	50,000$ (1)
A.J. Greer	50,000$ (1)
Total Farm Players	28
Salary Commitment
Year 2 : 2,008,917$
Year 3 : 723,100$
Year 4 : 89,400$
Year 5 : 0$
Salary Average Commitment
Year 2 : 1,754,017$
Year 3 : 723,100$
Year 4 : 89,400$
Year 5 : 0$

Penguins

Penguins is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100$ - 5,718 - 95%
Level 2:	5000 - 60$ - 4,761 - 95%
Level 3:	2000 - 35$ - 1,929 - 96%
Level 4:	4000 - 25$ - 3,837 - 96%
Luxury :	1000 - 200$ - 941 - 94%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,186 - 95%
Average Income per Game	1,801,591$
Year to Date Revenue	73,865,246$
Expense
Pro Players Total Salaries	78,980,667$
Farm Players Total Salaries	1,870,800$
Coaches Total Salaries	5,900,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-2,152,500$
Pro Year To Date Expenses	77,313,720$
Farm Year To Date Expenses	3,937,700$
Pro Salary Cap To Date	73,513,675$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	447,463$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	23,358$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	76,828,167$
Estimate Under Maximum Salary Cap of 75,000,000$	-1,828,167$
Estimate Over Minimum Salary Cap of 55,400,000$	21,428,167$
Current Bank Account	18,213,826$
Projected Bank Account	18,213,826$

Pro Players Salaries
Evgeni Malkin	9,500,000$ (5)
Sidney Crosby	8,700,000$ (8)
Jakub Voracek	8,250,000$ (7)
Kris Letang	7,250,000$ (5)
Pekka Rinne	7,000,000$ (2)
Phil Kessel	6,800,000$ (5)
Justin Schultz	5,550,000$ (3)
Patric Hornqvist	4,250,000$ (1)
Carl Hagelin	4,000,000$ (2)
Trevor Daley	3,166,667$ (3)
Jason Chimera	2,250,000$ (1)
Thomas Hickey	2,200,000$ (1)
Ian Cole	2,100,000$ (1)
Vernon Fiddler	1,255,000$ (4)
Adam Lowry	1,125,000$ (1)
Tristan Jarry	894,000$ (1)
Josh Manson	825,000$ (1)
Jordin Tootoo	800,000$ (3)
Ben Smith	650,000$ (2)
Bryan Rust	640,000$ (1)
Tom Kuhnhackl	625,000$ (1)
John McCarthy	575,000$ (1)
Brandon Mashinter	575,000$ (2)
Total Pro Players	23
Salary Commitment
Year 2 : 78,980,667$
Year 3 : 63,496,667$
Year 4 : 51,271,667$
Year 5 : 41,755,000$
Salary Average Commitment
Year 2 : 61,121,667$
Year 3 : 50,946,667$
Year 4 : 40,471,667$
Year 5 : 30,955,000$
Salary Cap with 1 Way Contract
Year 2 : 78,980,667$
Year 3 : 63,496,667$
Year 4 : 51,271,667$
Year 5 : 41,755,000$

Farm Players Salaries
Michael Hutchinson	115,000$ (1)
Dominik Simon	92,500$ (1)
Lukas Bengtsson	89,400$ (2)
Ryan Haggerty	89,400$ (2)
Troy Josephs	85,000$ (2)
Jeff Glass	85,000$ (2)
Teddy Blueger	80,000$ (2)
Ethan Prow	80,000$ (2)
Tim Erixon	80,000$ (2)
Jean-Sebastien Dea	75,000$ (1)
Reid McNeill	75,000$ (1)
Pierre-Cedric Labrie	69,500$ (3)
Josh Archibald	67,500$ (2)
Oskar Sundqvist	67,500$ (1)
Garrett Wilson	65,000$ (2)
David Warsofsky	65,000$ (2)
Chad Ruhwedel	65,000$ (2)
Bobby Farnham	65,000$ (3)
Stuart Percy	60,000$ (1)
Derrick Pouliot	60,000$ (1)
Brendan Woods	60,000$ (2)
Jordan Samuels-Thomas	57,500$ (2)
Zac Rinaldo	57,500$ (2)
Guillaume Lepine	57,500$ (2)
Danny Kristo	57,500$ (2)
Thomas Di Pauli	50,000$ (1)
Total Farm Players	26
Salary Commitment
Year 2 : 1,870,800$
Year 3 : 1,275,800$
Year 4 : 134,500$
Year 5 : 0$
Salary Average Commitment
Year 2 : 1,720,800$
Year 3 : 1,275,800$
Year 4 : 134,500$
Year 5 : 0$

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 102$ - 5,688 - 95%
Level 2:	5000 - 58$ - 4,807 - 96%
Level 3:	2000 - 39$ - 1,920 - 96%
Level 4:	4000 - 24$ - 3,801 - 95%
Luxury :	1000 - 198$ - 940 - 94%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,155 - 95%
Average Income per Game	1,802,555$
Year to Date Revenue	73,904,768$
Expense
Pro Players Total Salaries	68,178,000$
Farm Players Total Salaries	1,732,667$
Coaches Total Salaries	5,500,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	71,317,222$
Farm Year To Date Expenses	2,745,634$
Pro Salary Cap To Date	66,817,263$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	392,854$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	16,075$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	68,178,000$
Estimate Under Maximum Salary Cap of 75,000,000$	6,822,000$
Estimate Over Minimum Salary Cap of 55,400,000$	12,778,000$
Current Bank Account	23,675,246$
Projected Bank Account	23,675,246$

Pro Players Salaries
Henrik Lundqvist	8,500,000$ (4)
Claude Giroux	8,275,000$ (5)
David Krejci	7,250,000$ (4)
Filip Forsberg	6,000,000$ (5)
Ryan McDonagh	4,700,000$ (2)
TJ Brodie	4,650,000$ (3)
James van Riemsdyk	4,250,000$ (1)
Jussi Jokinen	4,000,000$ (1)
Roman Josi	4,000,000$ (3)
Cody Eakin (Out of Payroll)	3,850,000$ (3)
Mattias Ekholm	3,750,000$ (5)
Michael Raffl	2,350,000$ (2)
Jordan Martinook	1,800,000$ (2)
Cody McLeod	1,333,333$ (1)
Luke Schenn	1,250,000$ (1)
J.T. Brown	1,250,000$ (1)
Austin Watson	1,100,000$ (1)
Brady Skjei	925,000$ (1)
Juuse Saros	925,000$ (1)
Viktor Arvidsson	631,667$ (1)
Colton Sissons	625,000$ (2)
Anthony Bitetto	613,000$ (1)
Total Pro Players	22
Salary Commitment
Year 2 : 72,028,000$
Year 3 : 55,750,000$
Year 4 : 46,275,000$
Year 5 : 33,775,000$
Salary Average Commitment
Year 2 : 61,287,500$
Year 3 : 45,422,500$
Year 4 : 37,165,833$
Year 5 : 26,615,833$
Salary Cap with 1 Way Contract
Year 2 : 72,028,000$
Year 3 : 55,750,000$
Year 4 : 46,275,000$
Year 5 : 33,775,000$

Farm Players Salaries
Jamie McBain	122,500$ (3)
Justin Kirkland	92,500$ (2)
Jack Dougherty	92,500$ (2)
Chris Driedger	80,000$ (3)
Jonathan-Ismael Diaby	75,000$ (1)
Alexandre Carrier	67,200$ (2)
Anthony Richard	67,200$ (2)
Frederick Gaudreau	66,667$ (2)
Felix Girard	65,000$ (2)
Jonas Gunnarsson	65,000$ (1)
Marek Mazanec	65,000$ (1)
Trevor Murphy	64,000$ (1)
Petter Granberg	61,300$ (1)
Cody Bass	61,300$ (1)
Josh Brown	60,000$ (1)
Matt Frattin	60,000$ (1)
Mike Borkowski	60,000$ (1)
Colby Robak	60,000$ (1)
Chris Breen	60,000$ (1)
Brandon Burlon	60,000$ (1)
Ryan Lomberg	60,000$ (1)
Alexandre Ranger	60,000$ (1)
Adam Payerl	57,500$ (1)
Max Gortz	50,000$ (1)
Chris McCarthy	50,000$ (1)
Chris DeSousa	50,000$ (1)
Total Farm Players	26
Salary Commitment
Year 2 : 1,732,667$
Year 3 : 653,567$
Year 4 : 202,500$
Year 5 : 0$
Salary Average Commitment
Year 2 : 1,546,067$
Year 3 : 653,567$
Year 4 : 202,500$
Year 5 : 0$

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100$ - 5,748 - 96%
Level 2:	5000 - 60$ - 4,818 - 96%
Level 3:	2000 - 35$ - 1,945 - 97%
Level 4:	4000 - 25$ - 3,791 - 95%
Luxury :	1000 - 200$ - 949 - 95%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,252 - 96%
Average Income per Game	1,812,754$
Year to Date Revenue	74,322,916$
Expense
Pro Players Total Salaries	86,775,000$
Farm Players Total Salaries	2,039,366$
Coaches Total Salaries	4,500,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-11,812,500$
Pro Year To Date Expenses	78,604,029$
Farm Year To Date Expenses	3,073,356$
Pro Salary Cap To Date	75,104,016$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	487,973$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	17,879$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	74,962,500$
Estimate Under Maximum Salary Cap of 75,000,000$	37,500$
Estimate Over Minimum Salary Cap of 55,400,000$	19,562,500$
Current Bank Account	13,245,531$
Projected Bank Account	13,245,531$

Pro Players Salaries
Alexander Radulov	6,250,000$ (4)
Jordan Staal	6,000,000$ (6)
Jordan Eberle	6,000,000$ (2)
Dustin Brown	5,875,000$ (5)
Alexander Steen	5,750,000$ (4)
Mike Smith	5,666,667$ (2)
Dan Girardi	5,500,000$ (3)
Mika Zibanejad	5,350,000$ (2)
Marian Hossa	5,275,000$ (4)
Justin Faulk	4,833,333$ (3)
Mats Zuccarello	4,500,000$ (2)
Jason Demers	4,500,000$ (4)
Craig Smith	4,250,000$ (3)
Casey Cizikas	3,350,000$ (4)
Kevin Hayes	2,600,000$ (1)
Ryan Ellis	2,500,000$ (2)
Roman Polak	2,250,000$ (3)
Tobias Rieder	2,250,000$ (1)
Nick Holden	1,650,000$ (1)
Brandon Pirri	925,000$ (1)
Laurent Brossoit	850,000$ (2)
Andreas Martinsen	650,000$ (3)
Total Pro Players	22
Salary Commitment
Year 2 : 86,775,000$
Year 3 : 79,350,000$
Year 4 : 54,483,333$
Year 5 : 37,000,000$
Salary Average Commitment
Year 2 : 81,040,000$
Year 3 : 73,700,000$
Year 4 : 48,833,333$
Year 5 : 33,600,000$
Salary Cap with 1 Way Contract
Year 2 : 86,775,000$
Year 3 : 79,350,000$
Year 4 : 54,483,333$
Year 5 : 37,000,000$

Farm Players Salaries
Denis Gurianov	167,500$ (3)
Julius Honka	136,300$ (2)
Adam Tambellini	92,500$ (1)
Brandon Halverson	92,500$ (3)
Robin Kovacs	92,500$ (3)
Michael Paliotta	92,500$ (2)
Malte Stromwall	92,500$ (3)
Ty Ronning	89,400$ (3)
Ryan Graves	86,500$ (1)
Nicklas Jensen	86,333$ (1)
Cristoval Nieves	80,000$ (2)
Magnus Hellberg	80,000$ (1)
Taylor Chorney	80,000$ (1)
Steven Fogarty	75,000$ (1)
Mackenzie Skapski	70,000$ (1)
JC Lipon	70,000$ (1)
Adam Chapie	70,000$ (1)
Mark Alt	65,000$ (1)
Tommy Hughes	60,833$ (1)
Marek Hrivik	60,000$ (1)
Joey Leach	50,000$ (1)
Jon Landry	50,000$ (1)
John Negrin	50,000$ (1)
Eric Faille	50,000$ (1)
Emerson Clark	50,000$ (1)
Julien Brouillette	50,000$ (1)
Total Farm Players	26
Salary Commitment
Year 2 : 2,039,366$
Year 3 : 843,200$
Year 4 : 534,400$
Year 5 : 0$
Salary Average Commitment
Year 2 : 1,816,566$
Year 3 : 706,900$
Year 4 : 534,400$
Year 5 : 0$

Red Wings

Red Wings is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100$ - 5,775 - 96%
Level 2:	5000 - 60$ - 4,798 - 96%
Level 3:	2000 - 35$ - 1,924 - 96%
Level 4:	4000 - 25$ - 3,802 - 95%
Luxury :	1000 - 200$ - 955 - 95%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,255 - 96%
Average Income per Game	1,815,973$
Year to Date Revenue	74,454,881$
Expense
Pro Players Total Salaries	76,286,333$
Farm Players Total Salaries	1,980,100$
Coaches Total Salaries	3,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-1,237,500$
Pro Year To Date Expenses	75,895,086$
Farm Year To Date Expenses	2,719,001$
Pro Salary Cap To Date	73,895,061$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	423,169$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	17,530$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	75,048,833$
Estimate Under Maximum Salary Cap of 75,000,000$	-48,833$
Estimate Over Minimum Salary Cap of 55,400,000$	19,648,833$
Current Bank Account	20,890,794$
Projected Bank Account	20,890,794$

Pro Players Salaries
Anze Kopitar	10,000,000$ (7)
Jamie Benn	9,500,000$ (8)
Henrik Sedin	7,000,000$ (1)
Kevin Shattenkirk	6,650,000$ (4)
Nick Foligno	5,500,000$ (4)
Jared Spurgeon	5,188,000$ (3)
Paul Martin	4,850,000$ (2)
Cam Fowler	4,000,000$ (1)
Petr Mrazek	4,000,000$ (1)
Tanner Pearson	3,750,000$ (4)
Cam Ward	3,300,000$ (1)
Erik Haula	2,750,000$ (4)
David Schlemko	2,100,000$ (3)
Korbinian Holzer	1,250,000$ (4)
Torrey Mitchell	1,200,000$ (1)
Ryan Reaves	1,125,000$ (1)
Patrick Sharp	1,000,000$ (2)
Alex Chiasson	925,000$ (1)
Anthony Mantha	863,333$ (1)
Chris Tierney	735,000$ (2)
Tom Gilbert	600,000$ (1)
Total Pro Players	21
Salary Commitment
Year 2 : 76,286,333$
Year 3 : 53,273,000$
Year 4 : 46,688,000$
Year 5 : 39,400,000$
Salary Average Commitment
Year 2 : 73,030,278$
Year 3 : 46,316,945$
Year 4 : 39,581,945$
Year 5 : 35,727,778$
Salary Cap with 1 Way Contract
Year 2 : 76,286,333$
Year 3 : 53,273,000$
Year 4 : 46,688,000$
Year 5 : 39,400,000$

Farm Players Salaries
Jarome Iginla	300,000$ (2)
Evgeny Svechnikov	110,700$ (3)
Dylan Sadowy	92,500$ (2)
Michael Kapla	92,500$ (2)
Dominic Turgeon	89,400$ (2)
Kenny Agostino	87,500$ (2)
Casey DeSmith	75,000$ (4)
Landon Bow	75,000$ (4)
Kevin Porter	70,000$ (4)
Justin Holl	65,000$ (3)
Brad Malone	65,000$ (4)
Brian Lashoff	65,000$ (3)
Cal O'Reilly	65,000$ (3)
Matt Lorito	63,750$ (1)
Ryan Sproul	62,500$ (1)
Tomas Nosek	61,250$ (1)
Drew Shore	60,000$ (2)
Ben Street	60,000$ (4)
Andrew Campbell	60,000$ (3)
Tanner Glass	60,000$ (2)
Conor Allen	50,000$ (1)
Christian Thomas	50,000$ (3)
Zac Dalpe	50,000$ (3)
Hampus Gustafsson	50,000$ (4)
Jack Rodewald	50,000$ (3)
Dan Renouf	50,000$ (1)
Total Farm Players	26
Salary Commitment
Year 2 : 1,980,100$
Year 3 : 1,692,600$
Year 4 : 910,700$
Year 5 : 395,000$
Salary Average Commitment
Year 2 : 1,979,600$
Year 3 : 1,692,600$
Year 4 : 910,700$
Year 5 : 395,000$

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 97$ - 5,804 - 97%
Level 2:	5000 - 57$ - 4,786 - 96%
Level 3:	2000 - 35$ - 1,927 - 96%
Level 4:	4000 - 25$ - 3,822 - 96%
Luxury :	1000 - 196$ - 930 - 93%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,269 - 96%
Average Income per Game	1,772,253$
Year to Date Revenue	72,662,383$
Expense
Pro Players Total Salaries	59,846,333$
Farm Players Total Salaries	1,483,200$
Coaches Total Salaries	4,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	4,926,428$
Pro Year To Date Expenses	70,462,330$
Farm Year To Date Expenses	2,446,447$
Pro Salary Cap To Date	66,962,346$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	342,413$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	11,666$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	64,772,761$
Estimate Under Maximum Salary Cap of 75,000,000$	10,227,239$
Estimate Over Minimum Salary Cap of 55,400,000$	9,372,761$
Current Bank Account	24,303,606$
Projected Bank Account	24,303,606$

Pro Players Salaries
Ryan O'Reilly	7,500,000$ (6)
Jonathan Drouin	5,500,000$ (3)
Rasmus Ristolainen	5,400,000$ (5)
Evander Kane	5,250,000$ (1)
Troy Brouwer	4,500,000$ (3)
Dmitry Kulikov	4,333,333$ (4)
Robin Lehner	4,000,000$ (4)
Jack Eichel	3,775,000$ (1)
Sam Reinhart	3,544,000$ (1)
Leo Komarov	2,950,000$ (1)
Pierre-Edouard Bellemare	2,300,000$ (4)
Zemgus Girgensons	1,750,000$ (2)
Nick Schmaltz	1,542,000$ (3)
Colin Miller	1,000,000$ (1)
Chris Terry	950,000$ (3)
Gustav Forsling	925,000$ (3)
Sean Malone	925,000$ (3)
Steven Kampfer	875,000$ (4)
Justin Bailey	802,000$ (1)
Nicolas Deslauriers	775,000$ (1)
Linus Ullmark	750,000$ (2)
Chris Butler	500,000$ (1)
Total Pro Players	22
Salary Commitment
Year 2 : 59,846,333$
Year 3 : 41,250,333$
Year 4 : 38,750,333$
Year 5 : 24,408,333$
Salary Average Commitment
Year 2 : 45,231,500$
Year 3 : 35,292,000$
Year 4 : 32,792,000$
Year 5 : 19,283,333$
Salary Cap with 1 Way Contract
Year 2 : 59,846,333$
Year 3 : 41,250,333$
Year 4 : 38,750,333$
Year 5 : 24,408,333$

Farm Players Salaries
Alexander Nylander	174,400$ (3)
Hudson Fasching	135,000$ (3)
Dustin Tokarski	95,000$ (4)
Zach Aston-Reese	92,500$ (2)
Mike Vecchione	90,000$ (2)
Brad Hunt	86,500$ (4)
Brendan Guhle	86,300$ (3)
Vaclav Karabacek	70,000$ (3)
Brycen Martin	68,500$ (3)
Daniel Catenacci	65,000$ (2)
Calvin Heeter	65,000$ (4)
Casey Nelson	65,000$ (1)
Cole Schneider	65,000$ (4)
Evan Rodrigues	65,000$ (2)
Justin Kea	55,000$ (2)
Jean Dupuy	55,000$ (2)
Chris Summers	50,000$ (1)
Cameron Gaunce	50,000$ (1)
Bryan Bickell	50,000$ (1)
Total Farm Players	19
Salary Commitment
Year 2 : 1,483,200$
Year 3 : 1,268,200$
Year 4 : 845,700$
Year 5 : 311,500$
Salary Average Commitment
Year 2 : 1,483,200$
Year 3 : 1,268,200$
Year 4 : 845,700$
Year 5 : 311,500$

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100$ - 5,725 - 95%
Level 2:	5000 - 60$ - 4,763 - 95%
Level 3:	2000 - 35$ - 1,939 - 97%
Level 4:	4000 - 25$ - 3,844 - 96%
Luxury :	1000 - 200$ - 950 - 95%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,220 - 96%
Average Income per Game	1,806,079$
Year to Date Revenue	74,049,246$
Expense
Pro Players Total Salaries	69,736,666$
Farm Players Total Salaries	2,172,000$
Coaches Total Salaries	3,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	71,930,091$
Farm Year To Date Expenses	2,990,371$
Pro Salary Cap To Date	69,930,069$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	387,766$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	18,659$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	69,736,666$
Estimate Under Maximum Salary Cap of 75,000,000$	5,263,334$
Estimate Over Minimum Salary Cap of 55,400,000$	14,336,666$
Current Bank Account	18,378,784$
Projected Bank Account	18,378,784$

Pro Players Salaries
Ryan Getzlaf (Out of Payroll)	8,250,000$ (4)
Dion Phaneuf	7,000,000$ (4)
Brian Boyle	5,000,000$ (4)
Marc Methot	4,900,000$ (2)
Clarke MacArthur	4,650,000$ (3)
Mathieu Perreault	4,500,000$ (4)
Justin Abdelkader	4,250,000$ (6)
Craig Anderson (Out of Payroll)	4,200,000$ (1)
Oscar Klefbom	4,166,666$ (6)
Mark Stone (Out of Payroll)	3,500,000$ (1)
Clayton Stoner	3,250,000$ (1)
Matt Cullen	3,000,000$ (4)
Mike Condon	2,400,000$ (4)
Connor Brown	2,250,000$ (1)
Lance Bouma	2,200,000$ (1)
Anton Slepyshev	1,525,000$ (1)
Scottie Upshall	1,200,000$ (3)
Mark Borowiecki	1,100,000$ (1)
Fredrik Claesson	950,000$ (2)
Peter Cehlarik	795,000$ (2)
Beau Bennett	650,000$ (1)
Total Pro Players	21
Salary Commitment
Year 2 : 69,736,666$
Year 3 : 51,061,666$
Year 4 : 44,416,666$
Year 5 : 38,566,666$
Salary Average Commitment
Year 2 : 58,122,500$
Year 3 : 46,731,667$
Year 4 : 40,086,667$
Year 5 : 34,236,667$
Salary Cap with 1 Way Contract
Year 2 : 69,736,666$
Year 3 : 51,061,666$
Year 4 : 44,416,666$
Year 5 : 38,566,666$

Farm Players Salaries
Kane Lafranchise	500,000$ (1)
Thomas Chabot	122,300$ (3)
Kerby Rychel	121,300$ (1)
Matt Puempel	92,500$ (1)
Filip Hronek	92,500$ (2)
Nick Paul	89,400$ (1)
Ben Harpur	77,300$ (1)
Mike Blunden	73,800$ (1)
Macoy Erkamps	68,000$ (2)
Buddy Robinson	65,000$ (1)
Pheonix Copley	65,000$ (2)
Max McCormick	65,000$ (3)
Phil Varone	65,000$ (4)
Aaron Dell	62,500$ (1)
Dakota Mermis	62,400$ (1)
Mac Bennett	50,000$ (1)
Marcus Hogberg	50,000$ (1)
Marc-Andre Bergeron	50,000$ (1)
Karl Stollery	50,000$ (1)
Sahir Gill	50,000$ (2)
Gabriel Gagne	50,000$ (1)
Eric Robinson	50,000$ (1)
Eric Selleck	50,000$ (1)
Dan DeSalvo	50,000$ (2)
Colin Campbell	50,000$ (2)
Kevin Raine	50,000$ (2)
Total Farm Players	26
Salary Commitment
Year 2 : 2,172,000$
Year 3 : 677,800$
Year 4 : 252,300$
Year 5 : 65,000$
Salary Average Commitment
Year 2 : 1,807,800$
Year 3 : 677,800$
Year 4 : 252,300$
Year 5 : 65,000$

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 122$ - 4,379 - 73%
Level 2:	5000 - 72$ - 3,993 - 80%
Level 3:	2000 - 37$ - 1,896 - 95%
Level 4:	4000 - 30$ - 3,083 - 77%
Luxury :	1000 - 210$ - 837 - 84%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	14,188 - 79%
Average Income per Game	1,671,358$
Year to Date Revenue	68,525,696$
Expense
Pro Players Total Salaries	56,310,000$
Farm Players Total Salaries	3,772,100$
Coaches Total Salaries	7,666,666$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	63,240,768$
Farm Year To Date Expenses	4,865,749$
Pro Salary Cap To Date	56,574,108$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	340,414$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	28,071$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	56,310,000$
Estimate Under Maximum Salary Cap of 75,000,000$	18,690,000$
Estimate Over Minimum Salary Cap of 55,400,000$	910,000$
Current Bank Account	27,769,179$
Projected Bank Account	27,769,179$

Pro Players Salaries
Brendan Smith	5,500,000$ (4)
Tommy Wingels	5,500,000$ (4)
Eric Gryba	5,500,000$ (4)
Andrew MacDonald	5,000,000$ (3)
Viktor Stalberg	5,000,000$ (3)
Lauri Korpikoski	5,000,000$ (3)
Nate Prosser	5,000,000$ (3)
Olli Maatta	4,083,000$ (5)
Nick Ellis	3,000,000$ (4)
Zach Hyman	2,250,000$ (1)
Radek Faksa	2,200,000$ (2)
Melker Karlsson	2,000,000$ (4)
Carter Hutton	1,125,000$ (1)
Christian Dvorak	1,052,000$ (3)
Devin Shore	925,000$ (1)
Brett Pesce	925,000$ (1)
Marcus Sorensen	700,000$ (1)
Tanner Fritz	550,000$ (1)
Daniel O'Regan	500,000$ (1)
Colin Blackwell	500,000$ (2)
Total Pro Players	20
Salary Commitment
Year 2 : 56,310,000$
Year 3 : 49,335,000$
Year 4 : 46,635,000$
Year 5 : 25,583,000$
Salary Average Commitment
Year 2 : 50,902,000$
Year 3 : 46,177,000$
Year 4 : 43,477,000$
Year 5 : 22,425,000$
Salary Cap with 1 Way Contract
Year 2 : 56,310,000$
Year 3 : 49,335,000$
Year 4 : 46,635,000$
Year 5 : 25,583,000$

Farm Players Salaries
David Rittich	550,000$ (4)
Justin Peters	500,000$ (3)
Jhonas Enroth	500,000$ (3)
Jimmy Vesey	377,500$ (3)
Dylan Strome	333,800$ (3)
Josh Morrissey	136,300$ (4)
Jack Roslovic	110,700$ (3)
Alex Schoenborn	92,500$ (2)
Jonathon Martin	92,500$ (2)
Ryan Hartman	92,500$ (1)
Rourke Chartier	86,300$ (2)
Mirco Mueller	85,000$ (2)
Adam Helewka	80,000$ (2)
Brett Sutter	75,000$ (2)
Jeremy Langlois	70,000$ (2)
Derek Hulak	67,500$ (2)
Austen Brassard	65,000$ (1)
Joakim Ryan	65,000$ (2)
Dylan DeMelo	65,000$ (1)
David Shields	65,000$ (1)
Tyler Graovac	62,500$ (1)
Nikita Jevpalovs	50,000$ (2)
Barclay Goodrow	50,000$ (1)
Patrick McNally	50,000$ (1)
Gus Young	50,000$ (1)
Total Farm Players	25
Salary Commitment
Year 2 : 3,772,100$
Year 3 : 3,272,100$
Year 4 : 2,508,300$
Year 5 : 686,300$
Salary Average Commitment
Year 2 : 3,800,433$
Year 3 : 3,272,100$
Year 4 : 2,508,300$
Year 5 : 686,300$

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 80$ - 5,809 - 97%
Level 2:	5000 - 55$ - 4,784 - 96%
Level 3:	2000 - 45$ - 1,557 - 78%
Level 4:	4000 - 25$ - 3,807 - 95%
Luxury :	1000 - 175$ - 957 - 96%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	16,914 - 94%
Average Income per Game	1,622,343$
Year to Date Revenue	66,516,058$
Expense
Pro Players Total Salaries	58,942,000$
Farm Players Total Salaries	1,951,217$
Coaches Total Salaries	6,750,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	66,021,699$
Farm Year To Date Expenses	2,559,266$
Pro Salary Cap To Date	61,021,701$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	345,632$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,890$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	58,942,000$
Estimate Under Maximum Salary Cap of 75,000,000$	16,058,000$
Estimate Over Minimum Salary Cap of 55,400,000$	3,542,000$
Current Bank Account	19,035,093$
Projected Bank Account	19,035,093$

Pro Players Salaries
Marc-Andre Fleury	5,750,000$ (2)
Shane Doan	5,500,000$ (2)
Mark Streit	4,750,000$ (2)
Jori Lehtera	4,700,000$ (2)
Shayne Gostisbehere	4,500,000$ (4)
Bo Horvat	4,500,000$ (2)
John Klingberg	4,250,000$ (5)
Radim Vrbata	3,750,000$ (2)
Anders Nilsson	3,000,000$ (4)
Kevin Klein	2,900,000$ (1)
Antoine Roussel	2,000,000$ (1)
Eric Fehr	2,000,000$ (1)
Ales Hemsky	2,000,000$ (3)
Jay McClement	1,500,000$ (2)
Dylan Larkin	1,425,000$ (1)
Devante Smith-Pelly	1,300,000$ (1)
Artturi Lehkonen	925,000$ (3)
Michal Kempny	900,000$ (4)
Trevor van Riemsdyk	825,000$ (1)
Andy Andreoff	677,000$ (3)
Michal Rozsival	650,000$ (1)
Nic Dowd	640,000$ (1)
Justin Fontaine	500,000$ (1)
Total Pro Players	23
Salary Commitment
Year 2 : 58,942,000$
Year 3 : 46,702,000$
Year 4 : 16,252,000$
Year 5 : 12,650,000$
Salary Average Commitment
Year 2 : 53,277,000$
Year 3 : 44,002,000$
Year 4 : 16,252,000$
Year 5 : 12,650,000$
Salary Cap with 1 Way Contract
Year 2 : 58,942,000$
Year 3 : 46,702,000$
Year 4 : 16,252,000$
Year 5 : 12,650,000$

Farm Players Salaries
Kyle Connor	177,500$ (3)
Andrew Nielsen	92,167$ (3)
Vince Dunn	89,400$ (3)
Remi Elie	89,400$ (1)
Nick Jensen	81,300$ (4)
Andrew Bodnarchuk	72,500$ (1)
Cole Ully	67,700$ (1)
Maxime Lagace	65,000$ (2)
Ludwig Bystrom	65,000$ (2)
Caleb Herbert	65,000$ (3)
Justin Dowling	65,000$ (2)
Gemel Smith	65,000$ (2)
Adam Pardy	65,000$ (1)
Seth Helgeson	65,000$ (2)
Jared Coreau	61,250$ (1)
Brandon DeFazio	61,000$ (1)
Matt Mangene	52,500$ (1)
Bryce Van Brabant	51,500$ (1)
Rob Scuderi	50,000$ (1)
Bracken Kearns	50,000$ (1)
Branden Troock	50,000$ (2)
Brendan Ranford	50,000$ (2)
Mason Raymond	50,000$ (1)
Chris Brown	50,000$ (3)
Nate Guenin	50,000$ (1)
Corey Tropp	50,000$ (1)
David Broll	50,000$ (1)
Conor Garland	50,000$ (1)
Mattias Backman	50,000$ (2)
Nick Ebert	50,000$ (2)
Total Farm Players	30
Salary Commitment
Year 2 : 1,951,217$
Year 3 : 1,080,367$
Year 4 : 555,367$
Year 5 : 81,300$
Salary Average Commitment
Year 2 : 1,660,367$
Year 3 : 1,080,367$
Year 4 : 555,367$
Year 5 : 81,300$

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100$ - 5,760 - 96%
Level 2:	5000 - 60$ - 4,789 - 96%
Level 3:	2000 - 35$ - 1,929 - 96%
Level 4:	4000 - 25$ - 3,839 - 96%
Luxury :	1000 - 200$ - 948 - 95%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,266 - 96%
Average Income per Game	1,812,512$
Year to Date Revenue	74,312,982$
Expense
Pro Players Total Salaries	69,464,781$
Farm Players Total Salaries	2,431,000$
Coaches Total Salaries	4,200,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-975,000$
Pro Year To Date Expenses	75,436,769$
Farm Year To Date Expenses	3,507,043$
Pro Salary Cap To Date	72,236,796$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	392,783$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	20,182$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Season Salary Cap	68,489,781$
Estimate Under Maximum Salary Cap of 75,000,000$	6,510,219$
Estimate Over Minimum Salary Cap of 55,400,000$	13,089,781$
Current Bank Account	15,669,170$
Projected Bank Account	15,669,170$

Pro Players Salaries
Zach Parise	7,538,462$ (8)
Ryan Suter	7,538,462$ (8)
Mikko Koivu (Out of Payroll)	6,750,000$ (1)
Mike Green	6,000,000$ (1)
Jaden Schwartz (Out of Payroll)	5,350,000$ (4)
Torey Krug	5,250,000$ (3)
Nino Niederreiter	5,250,000$ (2)
Artem Anisimov	4,500,000$ (4)
Devan Dubnyk	4,333,333$ (4)
Mike Fisher	4,200,000$ (1)
Rickard Rakell	3,758,000$ (5)
Kyle Quincey	2,500,000$ (4)
Riley Sheahan	2,075,000$ (1)
Adam Cracknell	1,995,999$ (3)
Andrej Sustr	1,950,000$ (3)
Dennis Wideman (Out of Payroll)	1,900,000$ (2)
Derek Grant	1,875,525$ (4)
Alex Tuch	1,350,000$ (3)
Joel Edmundson	1,050,000$ (1)
Alexander Burmistrov	900,000$ (1)
Darcy Kuemper	650,000$ (4)
Total Pro Players	21
Salary Commitment
Year 2 : 76,714,781$
Year 3 : 55,739,781$
Year 4 : 48,589,781$
Year 5 : 38,043,782$
Salary Average Commitment
Year 2 : 58,649,283$
Year 3 : 39,106,783$
Year 4 : 31,956,783$
Year 5 : 26,660,784$
Salary Cap with 1 Way Contract
Year 2 : 76,714,781$
Year 3 : 55,739,781$
Year 4 : 48,589,781$
Year 5 : 38,043,782$

Farm Players Salaries
Jeremy Smith	120,000$ (4)
Christian Folin	100,000$ (4)
Teemu Pulkkinen	100,000$ (1)
Chris Mueller	97,500$ (3)
Jordan Schroeder	95,000$ (3)
Christoph Bertschy	92,500$ (1)
Dylan Labbe	92,500$ (1)
Mario Lucia	92,500$ (2)
Adam Gilmour	92,500$ (2)
Nick Seeler	92,500$ (2)
Sam Anas	92,500$ (2)
Brendan Lemieux	89,400$ (3)
Matt Tennyson	88,800$ (3)
Colin McDonald	88,500$ (2)
Antoine Laganiere	80,000$ (2)
Chris Conner	77,500$ (2)
Michael Leighton	75,000$ (2)
Zach Palmquist	72,600$ (4)
Mike Reilly	72,500$ (2)
Gustav Olofsson	72,500$ (2)
Grayson Downing	72,500$ (1)
Kurtis Gabriel	71,500$ (2)
Trevor Cheek	70,000$ (2)
Jacob MacDonald	70,000$ (4)
Steve Michalek	65,000$ (2)
Hunter Warner	63,700$ (3)
Julian Melchiori	62,500$ (1)
Zack Mitchell	61,500$ (2)
Alex Grant	60,000$ (2)
Patrick Cannone	50,000$ (1)
Total Farm Players	30
Salary Commitment
Year 2 : 2,431,000$
Year 3 : 1,961,000$
Year 4 : 797,000$
Year 5 : 362,600$
Salary Average Commitment
Year 2 : 2,183,500$
Year 3 : 1,961,000$
Year 4 : 797,000$
Year 5 : 362,600$

Team	Current Fund	Season Salary Cap	Under Maximum of 75,000,000$ Available Cap Space	Over Minimum of 55,400,000$	Pro Players	Farm Players	Total Players
Avalanche	31,760,748$	58,580,000$	16,420,000$	3,180,000$	21	28	49
Blackhawks	20,249,090$	73,747,462$	1,252,538$	18,347,462$	20	29	49
Blue Jackets	19,974,209$	66,755,143$	8,244,857$	11,355,143$	22	25	47
Blues	19,010,109$	63,379,333$	11,620,667$	7,979,333$	20	33	53
Bruins	22,196,856$	72,616,000$	2,384,000$	17,216,000$	21	21	42
Canadiens	9,571,288$	70,486,809$	4,513,191$	15,086,809$	20	24	44
Canucks	21,064,738$	63,931,968$	11,068,032$	8,531,968$	23	23	46
Capitals	12,728,473$	73,150,000$	1,850,000$	17,750,000$	21	31	52
Coyotes	12,009,116$	72,558,333$	2,441,667$	17,158,333$	21	20	41
Devils	13,431,148$	74,801,429$	198,571$	19,401,429$	22	24	46
Ducks	14,557,921$	74,990,667$	9,333$	19,590,667$	20	27	47
Flames	4,100,329$	74,606,666$	393,334$	19,206,666$	20	35	55
Flyers	22,655,067$	69,721,666$	5,278,334$	14,321,666$	20	23	43
Golden Knights	18,375,692$	67,717,643$	7,282,357$	12,317,643$	21	32	53
Hurricanes	30,567,401$	57,386,000$	17,614,000$	1,986,000$	21	27	48
Islanders	11,959,577$	71,951,000$	3,049,000$	16,551,000$	20	25	45
Jets	21,137,114$	74,994,894$	5,106$	19,594,894$	22	28	50
Kings	8,010,273$	76,249,333$	-1,249,333$	20,849,333$	21	34	55
Lightning	21,841,257$	74,590,333$	409,667$	19,190,333$	23	29	52
Maple Leafs	15,598,523$	75,113,500$	-113,500$	19,713,500$	21	30	51
Oilers	15,701,067$	74,504,761$	495,239$	19,104,761$	20	24	44
Panthers	12,547,863$	73,417,666$	1,582,334$	18,017,666$	22	28	50
Penguins	18,213,826$	76,828,167$	-1,828,167$	21,428,167$	23	26	49
Predators	23,675,246$	68,178,000$	6,822,000$	12,778,000$	22	26	48
Rangers	13,245,531$	74,962,500$	37,500$	19,562,500$	22	26	48
Red Wings	20,890,794$	75,048,833$	-48,833$	19,648,833$	21	26	47
Sabres	24,303,606$	64,772,761$	10,227,239$	9,372,761$	22	19	41
Senators	18,378,784$	69,736,666$	5,263,334$	14,336,666$	21	26	47
Sharks	27,769,179$	56,310,000$	18,690,000$	910,000$	20	25	45
Stars	19,035,093$	58,942,000$	16,058,000$	3,542,000$	23	30	53
Wild	15,669,170$	68,489,781$	6,510,219$	13,089,781$	21	30	51

Team Finance for Ligue simulée des mordus de hockey

Update - 2 mai 2022 at 16:47

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 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 - %