EHE - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6051 - $120 - 0 - 0.00%
Level 2:	5042 - $90 - 0 - 0.00%
Level 3:	2017 - $60 - 0 - 0.00%
Level 4:	4034 - $40 - 0 - 0.00%
Luxury :	1000 - $240 - 0 - 0.00%
Total Capacity :	18144
Team Popularity :	150.00%
Farm
Farm Level 1:	4083 - $20 - 0 - 0.00%
Farm Level 2:	2917 - $15 - 0 - 0.00%
Farm Total Capacity :	7000
Team Popularity :	75.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,395,001
Farm Players Total Salaries	$3,495,000
Coaches Total Salaries	$2,830,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$34,784,938
Projected Bank Account	$34,784,938

Pro Players Salaries
Craig Anderson (1 Way Contract)	$5,650,000 (2)
Chris Kunitz (1 Way Contract)	$5,500,000 (1)
Semyon Varlamov (1 Way Contract)	$5,250,000 (1)
Jordan Eberle (1 Way Contract)	$5,087,500 (3)
Joel Ward (1 Way Contract)	$4,700,000 (2)
Mika Zibanejad (1 Way Contract)	$3,500,000 (2)
Evander Kane (1 Way Contract)	$3,500,000 (1)
Tyson Barrie (1 Way Contract)	$3,125,000 (1)
Jason Zucker (1 Way Contract)	$3,000,000 (2)
Mark Letestu (1 Way Contract)	$2,900,001 (2)
Justin Schultz (1 Way Contract)	$2,000,000 (1)
Dougie Hamilton (1 Way Contract)	$1,725,000 (1)
Michal Rozsival (1 Way Contract)	$1,500,000 (1)
Anders Lindback (1 Way Contract)	$1,250,000 (2)
-1 Way Contract Salary Cap :	$1,250,000
Ryan Spooner	$950,000 (2)
Ivan Provorov	$925,000 (3)
Matthew Tkachuk	$925,000 (3)
Brady Skjei	$925,000 (1)
Magnus Paajarvi	$900,000 (3)
Anthony Mantha	$850,000 (1)
Dylan Larkin	$832,500 (2)
Evgeny Kuznetsov	$725,000 (1)
Mark Barberio	$675,000 (1)
Total Pro Players	23
Salary Commitment
Year 2017 : $56,395,001
Year 2018 : $30,620,001
Year 2019 : $7,837,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $56,395,001
Year 2018 : $30,620,001
Year 2019 : $7,837,500
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $56,395,001
Year 2018 : $30,620,001
Year 2019 : $7,837,500
Year 2020 : $0

Farm Players Salaries
Austin Watson	$250,000 (1)
Josh Ho-Sang	$185,000 (3)
Lawson Crouse	$185,000 (3)
Frederik Gauthier	$170,000 (2)
Henrik Samuelsson	$170,000 (1)
Ryan Rupert	$154,000 (1)
Teemu Pulkkinen	$145,000 (1)
Freddie Hamilton	$143,000 (2)
Ryan Sproul	$143,000 (3)
Dave Dziurzynski	$140,000 (2)
Scooter Vaughan	$140,000 (1)
Jordan Caron	$138,000 (3)
Tyler Pitlick	$138,000 (1)
Jordan Nolan	$135,000 (1)
Brandon Halverson	$130,000 (2)
Clark Seymour	$130,000 (1)
Tyler Ganly	$130,000 (1)
Robin Norell	$130,000 (1)
Stephen Perfetto	$130,000 (2)
Chris Driedger	$127,000 (3)
Matt MacKenzie	$127,000 (1)
Brandon Gormley	$125,000 (1)
Ryan Culkin	$115,000 (1)
Mario Lucia	$115,000 (1)
Total Farm Players	24
Salary Commitment
Year 2017 : $3,495,000
Year 2018 : $1,491,000
Year 2019 : $778,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $3,495,000
Year 2018 : $1,491,000
Year 2019 : $778,000
Year 2020 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	5847 - $140 - 0 - 0.00%
Level 2:	4872 - $94 - 0 - 0.00%
Level 3:	1949 - $63 - 0 - 0.00%
Level 4:	3897 - $41 - 0 - 0.00%
Luxury :	1000 - $251 - 0 - 0.00%
Total Capacity :	17565
Team Popularity :	150.00%
Farm
Farm Level 1:	6460 - $24 - 0 - 0.00%
Farm Level 2:	4615 - $19 - 0 - 0.00%
Farm Total Capacity :	11075
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$52,487,500
Farm Players Total Salaries	$4,287,000
Coaches Total Salaries	$2,350,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$21,323,116
Projected Bank Account	$21,323,116

Pro Players Salaries
Tyler Seguin (1 Way Contract)	$5,500,000 (1)
Patrick Kane (1 Way Contract)	$5,500,000 (1)
P.K. Subban (1 Way Contract)	$4,262,500 (3)
Jaden Schwartz (1 Way Contract)	$4,250,000 (1)
Victor Hedman (1 Way Contract)	$4,250,000 (1)
Erik Karlsson (1 Way Contract)	$4,250,000 (1)
Alex Galchenyuk (1 Way Contract)	$4,000,000 (3)
Daniel Winnik (1 Way Contract)	$3,300,000 (2)
Matt Dumba (1 Way Contract)	$2,500,000 (3)
Jonas Brodin (1 Way Contract)	$2,000,000 (3)
Carter Hutton (1 Way Contract)	$1,625,000 (1)
Jon Merrill	$1,100,000 (2)
Conor Sheary	$1,000,000 (1)
Nate Thompson	$1,000,000 (2)
Jack Eichel	$925,000 (2)
Jake Allen	$925,000 (1)
Andre Burakovsky	$925,000 (1)
Mike Matheson	$850,000 (1)
Sam Reinhart	$850,000 (1)
Peter Holland	$800,000 (1)
Brandon Bollig	$750,000 (1)
Mark Fraser	$750,000 (1)
Dennis Rasmussen	$600,000 (1)
Phillip Danault	$575,000 (1)
Total Pro Players	24
Salary Commitment
Year 2017 : $52,487,500
Year 2018 : $19,087,500
Year 2019 : $12,762,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $52,487,500
Year 2018 : $19,087,500
Year 2019 : $12,762,500
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $52,487,500
Year 2018 : $19,087,500
Year 2019 : $12,762,500
Year 2020 : $0

Farm Players Salaries
Mac Bennett	$290,000 (1)
Stephon Williams	$200,000 (1)
Connor Brickley	$180,000 (1)
Andre Benoit	$180,000 (2)
Thatcher Demko	$175,000 (3)
Michael McCarron	$175,000 (2)
Ethan Prow	$172,500 (2)
Connor Crisp	$172,500 (1)
Pierre-Cedric Labrie	$156,250 (1)
Ville Husso	$155,000 (2)
Trevor Smith	$150,000 (1)
Matt Iacopelli	$150,000 (2)
Tristan Jarry	$145,000 (2)
Joe Whitney	$145,000 (1)
Nathan Paetsch	$145,000 (2)
Greg McKegg	$145,000 (2)
John McCarthy	$145,000 (2)
Mitch Moroz	$143,750 (1)
Chris Terry	$140,000 (2)
Scott Glennie	$132,000 (1)
Will O'Neill	$130,000 (1)
Colin Blackwell	$130,000 (2)
Daniel Walcott	$130,000 (2)
Dylan Labbe	$130,000 (2)
Josh Brown	$120,000 (2)
Alex Gudbranson	$115,000 (1)
Greg Chase	$115,000 (2)
Mark Naclerio	$60,000 (1)
Jaime Sifers	$60,000 (1)
Total Farm Players	29
Salary Commitment
Year 2017 : $4,287,000
Year 2018 : $2,352,500
Year 2019 : $175,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $4,287,000
Year 2018 : $2,352,500
Year 2019 : $175,000
Year 2020 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	7155 - $121 - 0 - 0.00%
Level 2:	5963 - $77 - 0 - 0.00%
Level 3:	2385 - $46 - 0 - 0.00%
Level 4:	4770 - $32 - 0 - 0.00%
Luxury :	1000 - $245 - 0 - 0.00%
Total Capacity :	21273
Team Popularity :	150.00%
Farm
Farm Level 1:	5833 - $45 - 0 - 0.00%
Farm Level 2:	4167 - $30 - 0 - 0.00%
Farm Total Capacity :	10000
Team Popularity :	80.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,332,125
Farm Players Total Salaries	$3,750,500
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$25,615,114
Projected Bank Account	$25,615,114

Pro Players Salaries
Andrei Markov (1 Way Contract)	$8,000,000 (1)
Martin Hanzal (1 Way Contract)	$5,750,000 (3)
Andrej Sekera (1 Way Contract)	$5,750,000 (3)
Kyle Quincey (1 Way Contract)	$4,850,000 (2)
Eddie Lack (1 Way Contract)	$3,500,000 (2)
Nick Holden (1 Way Contract)	$2,975,000 (3)
Andrew Shaw (1 Way Contract)	$2,612,500 (1)
Brendan Gallagher (1 Way Contract)	$2,559,375 (2)
Jimmy Hayes (1 Way Contract)	$2,200,000 (3)
Colin Wilson (1 Way Contract)	$2,000,000 (4)
Riley Nash (1 Way Contract)	$1,750,000 (2)
Eric Fehr (1 Way Contract)	$1,725,000 (1)
Brandon Pirri (1 Way Contract)	$1,650,000 (1)
Dmitrij Jaskin (1 Way Contract)	$1,535,250 (2)
-1 Way Contract Salary Cap :	$1,535,250
Nick Leddy	$1,500,000 (1)
Petr Mrazek (1 Way Contract)	$1,350,000 (2)
Ryan Hartman	$1,050,000 (3)
Ryan Carpenter	$1,000,000 (1)
Alex Petrovic	$1,000,000 (1)
Markus Granlund	$850,000 (1)
Dalton Prout	$750,000 (1)
Devin Shore	$700,000 (1)
Matt Lorito	$650,000 (1)
Landon Ferraro	$625,000 (1)
Total Pro Players	24
Salary Commitment
Year 2017 : $56,332,125
Year 2018 : $35,269,625
Year 2019 : $19,725,000
Year 2020 : $2,000,000
Salary Average Commitment
Year 2017 : $56,332,125
Year 2018 : $35,269,625
Year 2019 : $19,725,000
Year 2020 : $2,000,000
Salary Cap with 1 Way Contract
Year 2017 : $56,332,125
Year 2018 : $35,269,625
Year 2019 : $19,725,000
Year 2020 : $2,000,000

Farm Players Salaries
Anthony Louis	$215,000 (3)
Reto Berra	$205,000 (1)
Kevin Connauton	$187,500 (3)
Justin Falk	$187,500 (4)
Pat Sieloff	$185,000 (2)
Mike Reilly	$185,000 (1)
John Quenneville	$166,500 (3)
Kenny Agostino	$165,000 (2)
Cody Goloubef	$159,500 (4)
Cedric Paquette	$150,000 (3)
Eddie Pasquale	$145,000 (2)
Michael Mersch	$145,000 (3)
David Warsofsky	$132,000 (1)
J.C. Lipon	$132,000 (3)
Ryan Bourque	$132,000 (1)
Garrett Wilson	$132,000 (3)
Oleg Yevenko	$130,000 (1)
Sam Vigneault	$130,000 (2)
Mitch Hults	$130,000 (2)
Mike Sgarbossa	$130,000 (2)
Adam Comrie	$126,500 (3)
Josh Currie	$120,000 (2)
Maxime Lagace	$120,000 (1)
Jim O'Brien	$120,000 (1)
Colton Hargrove	$120,000 (2)
Total Farm Players	25
Salary Commitment
Year 2017 : $3,750,500
Year 2018 : $2,726,500
Year 2019 : $1,601,500
Year 2020 : $347,000
Salary Average Commitment
Year 2017 : $3,750,500
Year 2018 : $2,726,500
Year 2019 : $1,601,500
Year 2020 : $347,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6179 - $104 - 0 - 0.00%
Level 2:	5149 - $63 - 0 - 0.00%
Level 3:	2059 - $38 - 0 - 0.00%
Level 4:	4119 - $22 - 0 - 0.00%
Luxury :	1000 - $202 - 0 - 0.00%
Total Capacity :	18506
Team Popularity :	150.00%
Farm
Farm Level 1:	6125 - $14 - 0 - 0.00%
Farm Level 2:	4375 - $9 - 0 - 0.00%
Farm Total Capacity :	10500
Team Popularity :	120.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,017,500
Farm Players Total Salaries	$3,382,500
Coaches Total Salaries	$5,175,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$29,998,584
Projected Bank Account	$29,998,584

Pro Players Salaries
Jay Bouwmeester (1 Way Contract)	$7,350,000 (4)
Anze Kopitar (1 Way Contract)	$5,500,000 (1)
Tomas Plekanec (1 Way Contract)	$4,725,000 (2)
Alexei Emelin (1 Way Contract)	$4,000,000 (1)
Anders Lee (1 Way Contract)	$4,000,000 (4)
Dan Girardi	$3,875,000 (1)
Ondrej Palat (1 Way Contract)	$3,875,000 (1)
Torrey Mitchell (1 Way Contract)	$3,550,000 (1)
Jonathan Marchessault	$3,500,000 (4)
Justin Faulk (1 Way Contract)	$3,125,000 (1)
Sean Couturier (1 Way Contract)	$3,025,000 (1)
Curtis McElhinney (1 Way Contract)	$3,000,000 (1)
Loui Eriksson (1 Way Contract)	$2,750,000 (1)
Zbynek Michalek (1 Way Contract)	$2,000,000 (1)
Tobias Rieder (1 Way Contract)	$1,750,000 (2)
Benoit Pouliot (1 Way Contract)	$1,725,000 (1)
Brian Boyle (1 Way Contract)	$1,500,000 (1)
Alexander Burmistrov (1 Way Contract)	$1,017,500 (4)
Matt Nieto	$1,000,000 (3)
Andrei Vasilevskiy	$925,000 (1)
Aaron Ekblad	$925,000 (1)
Nick Jensen	$900,000 (3)
Total Pro Players	22
Salary Commitment
Year 2017 : $64,017,500
Year 2018 : $24,242,500
Year 2019 : $17,767,500
Year 2020 : $15,867,500
Salary Average Commitment
Year 2017 : $64,017,500
Year 2018 : $24,242,500
Year 2019 : $17,767,500
Year 2020 : $15,867,500
Salary Cap with 1 Way Contract
Year 2017 : $64,017,500
Year 2018 : $24,242,500
Year 2019 : $17,767,500
Year 2020 : $15,867,500

Farm Players Salaries
Sonny Milano	$170,000 (1)
Jordan Schmaltz	$170,000 (1)
Ian McCoshen	$170,000 (2)
J.T. Compher	$170,000 (2)
Emerson Etem	$165,000 (3)
Matt Hackett	$165,000 (2)
Corban Knight	$163,350 (3)
Kevin Roy	$150,000 (1)
Jarred Tinordi	$145,000 (3)
Spencer Martin	$140,000 (2)
Jeremy Langlois	$139,150 (2)
Christian Thomas	$132,000 (2)
Justin Kloos	$130,000 (2)
Mike Liambas	$130,000 (4)
Paul Postma	$130,000 (1)
Gabriel Gagne	$130,000 (3)
Conor Allen	$130,000 (4)
Beau Schmitz	$130,000 (2)
Justin Vaive	$126,500 (1)
Ethan Werek	$126,500 (2)
Mark Alt	$120,000 (2)
Shane Prince	$120,000 (1)
Tommy Cross	$115,000 (1)
Stefan Fournier	$115,000 (2)
Total Farm Players	24
Salary Commitment
Year 2017 : $3,382,500
Year 2018 : $2,401,000
Year 2019 : $863,350
Year 2020 : $260,000
Salary Average Commitment
Year 2017 : $3,382,500
Year 2018 : $2,401,000
Year 2019 : $863,350
Year 2020 : $260,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	5867 - $115 - 0 - 0.00%
Level 2:	4890 - $85 - 0 - 0.00%
Level 3:	1956 - $60 - 0 - 0.00%
Level 4:	3912 - $42 - 0 - 0.00%
Luxury :	1000 - $215 - 0 - 0.00%
Total Capacity :	17625
Team Popularity :	150.00%
Farm
Farm Level 1:	3963 - $18 - 0 - 0.00%
Farm Level 2:	2830 - $13 - 0 - 0.00%
Farm Total Capacity :	6793
Team Popularity :	90.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,020,000
Farm Players Total Salaries	$3,011,700
Coaches Total Salaries	$2,025,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$6,076,145
Projected Bank Account	$6,076,145

Pro Players Salaries
Jaromir Jagr (1 Way Contract)	$6,750,000 (2)
Marc Staal (1 Way Contract)	$5,500,000 (3)
Jason Garrison (1 Way Contract)	$4,750,000 (2)
Kris Versteeg (1 Way Contract)	$4,500,000 (3)
Tyler Bozak (1 Way Contract)	$4,250,000 (1)
Cory Schneider (1 Way Contract)	$4,000,000 (1)
Kevin Bieksa (1 Way Contract)	$3,750,000 (3)
Andrew Cogliano (1 Way Contract)	$3,437,500 (4)
Marc-Edouard Vlasic (1 Way Contract)	$3,125,000 (1)
Matt Read (1 Way Contract)	$3,125,000 (1)
Brayden Schenn (1 Way Contract)	$2,750,000 (1)
Michael Cammalleri (1 Way Contract)	$2,695,000 (3)
Alex Killorn (1 Way Contract)	$2,612,500 (4)
Ales Hemsky (1 Way Contract)	$2,375,000 (1)
Darcy Kuemper (1 Way Contract)	$1,875,000 (1)
Patrick Maroon	$1,500,000 (2)
Martin Marincin	$1,500,000 (1)
Derek Dorsett (1 Way Contract)	$1,500,000 (4)
Clayton Stoner (1 Way Contract)	$1,100,000 (4)
Jay McClement (1 Way Contract)	$1,100,000 (3)
-1 Way Contract Salary Cap :	$1,100,000
Kellan Lain	$650,000 (1)
Vladislav Namestnikov	$600,000 (1)
Josh Anderson	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 2017 : $64,020,000
Year 2018 : $39,195,000
Year 2019 : $26,195,000
Year 2020 : $8,650,000
Salary Average Commitment
Year 2017 : $64,020,000
Year 2018 : $39,195,000
Year 2019 : $26,195,000
Year 2020 : $8,650,000
Salary Cap with 1 Way Contract
Year 2017 : $64,020,000
Year 2018 : $39,195,000
Year 2019 : $26,195,000
Year 2020 : $8,650,000

Farm Players Salaries
Michael Leighton	$200,000 (1)
Stefan Matteau	$187,000 (3)
Matt Barzal	$175,000 (3)
Petteri Lindbohm	$155,000 (1)
Jared Coreau	$150,000 (2)
Roland McKeown	$150,000 (3)
Jakob Forsbacka-Karlsson	$150,000 (3)
Ryan Haggerty	$148,500 (3)
Brent Regner	$145,200 (3)
Remi Elie	$145,000 (2)
Guillaume Lepine	$145,000 (1)
Michael Chaput	$143,000 (2)
Kane Lafranchise	$140,000 (1)
Zack Mitchell	$135,000 (3)
John Muse	$130,000 (1)
Lukas Sedlak	$126,500 (3)
Reece Scarlett	$126,500 (3)
Dennis Robertson	$115,000 (1)
Paul Thompson	$115,000 (1)
Matt Mangene	$115,000 (1)
Darian Dziurzynski	$115,000 (1)
Total Farm Players	21
Salary Commitment
Year 2017 : $3,011,700
Year 2018 : $1,781,700
Year 2019 : $1,343,700
Year 2020 : $0
Salary Average Commitment
Year 2017 : $3,011,700
Year 2018 : $1,781,700
Year 2019 : $1,343,700
Year 2020 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6542 - $110 - 0 - 0.00%
Level 2:	5452 - $85 - 0 - 0.00%
Level 3:	2181 - $53 - 0 - 0.00%
Level 4:	4362 - $32 - 0 - 0.00%
Luxury :	1000 - $218 - 0 - 0.00%
Total Capacity :	19537
Team Popularity :	150.00%
Farm
Farm Level 1:	4912 - $28 - 0 - 0.00%
Farm Level 2:	3508 - $20 - 0 - 0.00%
Farm Total Capacity :	8420
Team Popularity :	130.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$52,300,765
Farm Players Total Salaries	$4,175,170
Coaches Total Salaries	$2,150,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$24,964,911
Projected Bank Account	$24,964,911

Pro Players Salaries
Anton Stralman (1 Way Contract)	$6,450,000 (3)
Joe Thornton (1 Way Contract)	$5,500,000 (1)
Lee Stempniak (1 Way Contract)	$4,450,000 (1)
Gabriel Landeskog (1 Way Contract)	$4,250,000 (1)
Travis Zajac (Out of Payroll)	$3,850,000 (2)
Cody Franson (1 Way Contract)	$2,975,565 (1)
Patrick Sharp (1 Way Contract)	$2,950,000 (2)
Nick Schultz (1 Way Contract)	$2,550,000 (1)
Matt Hunwick (1 Way Contract)	$2,300,000 (2)
Milan Michalek (1 Way Contract)	$2,150,000 (1)
Jean-Gabriel Pageau (1 Way Contract)	$1,650,000 (2)
Matt Murray (1 Way Contract)	$1,575,000 (3)
Peter Budaj (1 Way Contract)	$1,525,000 (1)
Radek Faksa	$1,500,000 (1)
Chris Thorburn (1 Way Contract)	$1,450,200 (1)
Rob Scuderi (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$1,250,000
Deryk Engelland	$1,250,000 (1)
Kyle Brodziak (1 Way Contract)	$1,250,000 (3)
Nikita Tryamkin	$925,000 (2)
Connor Brown	$900,000 (1)
Chris Porter	$875,000 (1)
Darnell Nurse	$850,000 (1)
Marek Hrivik	$825,000 (1)
Jonny Brodzinski (1 Way Contract)	$750,000 (3)
-1 Way Contract Salary Cap :	$750,000
David Booth	$750,000 (1)
Bracken Kearns	$700,000 (1)
Brett Connolly	$700,000 (1)
Total Pro Players	27
Salary Commitment
Year 2017 : $56,150,765
Year 2018 : $21,700,000
Year 2019 : $10,025,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $56,150,765
Year 2018 : $21,700,000
Year 2019 : $10,025,000
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $56,150,765
Year 2018 : $21,700,000
Year 2019 : $10,025,000
Year 2020 : $0

Farm Players Salaries
Marc-Andre Cliche	$300,000 (1)
Jamie McBain	$275,000 (2)
Kevin Porter	$250,000 (1)
Zach Redmond	$210,170 (2)
Nate Guenin	$200,000 (1)
Pavel Buchnevich	$185,000 (1)
Dylan Strome	$185,000 (3)
Charlie Lindgren	$185,000 (1)
Drake Caggiula	$185,000 (1)
Mikhail Sergachev	$185,000 (3)
Rasmus Andersson	$175,000 (2)
Nick Cousins	$170,000 (3)
Andrew Campbell	$170,000 (3)
Jakub Vrana	$170,000 (2)
Chris Bigras	$145,000 (1)
Philippe Desrosiers	$145,000 (2)
Jonas Siegenthaler	$145,000 (3)
Adam Helewka	$140,000 (2)
Terry Broadhurst	$135,000 (1)
Mark Dekanich	$130,000 (1)
Akim Aliu	$130,000 (1)
Dmytro Timashov	$130,000 (2)
Andrej Nestrasil	$115,000 (1)
Kelly Zajac	$115,000 (1)
Total Farm Players	24
Salary Commitment
Year 2017 : $4,175,170
Year 2018 : $2,100,170
Year 2019 : $855,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $4,175,170
Year 2018 : $2,100,170
Year 2019 : $855,000
Year 2020 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6240 - $148 - 0 - 0.00%
Level 2:	5200 - $105 - 0 - 0.00%
Level 3:	2080 - $70 - 0 - 0.00%
Level 4:	4160 - $42 - 0 - 0.00%
Luxury :	1000 - $310 - 0 - 0.00%
Total Capacity :	18680
Team Popularity :	150.00%
Farm
Farm Level 1:	5017 - $33 - 0 - 0.00%
Farm Level 2:	3583 - $20 - 0 - 0.00%
Farm Total Capacity :	8600
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,222,500
Farm Players Total Salaries	$3,096,300
Coaches Total Salaries	$2,680,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$46,881,226
Projected Bank Account	$46,881,226

Pro Players Salaries
Joe Pavelski (1 Way Contract)	$6,000,000 (1)
Artemi Panarin (1 Way Contract)	$5,500,000 (2)
Duncan Keith (1 Way Contract)	$5,000,000 (1)
Mikko Koivu (1 Way Contract)	$4,625,000 (1)
Johnny Oduya (1 Way Contract)	$3,200,000 (2)
John Gibson (1 Way Contract)	$3,125,000 (3)
Johnny Boychuk (1 Way Contract)	$3,125,000 (1)
Justin Abdelkader (1 Way Contract)	$3,000,000 (3)
Carl Hagelin (1 Way Contract)	$2,820,000 (3)
Ben Lovejoy (1 Way Contract)	$2,800,000 (2)
Brandon Saad (1 Way Contract)	$2,750,000 (1)
Ryan Miller (1 Way Contract)	$2,500,000 (1)
Justin Braun (1 Way Contract)	$2,375,000 (1)
Karl Alzner (1 Way Contract)	$2,000,000 (1)
Jay Beagle (1 Way Contract)	$1,750,000 (1)
Kris Russell (1 Way Contract)	$1,725,000 (1)
Pierre-Edouard Bellemare	$1,500,000 (1)
Joonas Donskoi	$1,100,000 (4)
Bryan Rust	$937,500 (2)
Robby Fabbri	$925,000 (2)
Tyson Jost	$885,000 (3)
Jon Gillies	$880,000 (4)
Kevin Fiala	$850,000 (1)
Oliver Bjorkstrand	$825,000 (2)
Nic Kerdiles	$800,000 (2)
Andrew Copp	$625,000 (1)
Tyler Wotherspoon	$600,000 (1)
Total Pro Players	27
Salary Commitment
Year 2017 : $62,222,500
Year 2018 : $26,797,500
Year 2019 : $11,810,000
Year 2020 : $1,980,000
Salary Average Commitment
Year 2017 : $62,222,500
Year 2018 : $26,797,500
Year 2019 : $11,810,000
Year 2020 : $1,980,000
Salary Cap with 1 Way Contract
Year 2017 : $62,222,500
Year 2018 : $26,797,500
Year 2019 : $11,810,000
Year 2020 : $1,980,000

Farm Players Salaries
Vinnie Hinostroza	$200,000 (2)
Danny O'Regan	$181,800 (1)
Danny Taylor	$180,000 (1)
Mattias Backman	$172,500 (1)
Matt Peca	$172,500 (1)
Matt Grzelcyk	$160,000 (2)
Taylor Fedun	$160,000 (1)
Corey Tropp	$150,000 (2)
Joakim Ryan	$150,000 (1)
Vincent LoVerde	$145,000 (2)
Marcus Sorensen	$145,000 (2)
Nic Aube-Kubel	$145,000 (2)
Cameron Schilling	$143,000 (2)
Kyle Criscuolo	$140,000 (2)
Brenden Kichton	$140,000 (1)
Chris Conner	$135,000 (1)
Brad Thiessen	$130,000 (1)
Dylan Sadowy	$130,000 (2)
Mike Blunden	$130,000 (1)
Buddy Robinson	$126,500 (2)
Kevin Lynch	$60,000 (1)
Total Farm Players	21
Salary Commitment
Year 2017 : $3,096,300
Year 2018 : $1,484,500
Year 2019 : $0
Year 2020 : $0
Salary Average Commitment
Year 2017 : $3,096,300
Year 2018 : $1,484,500
Year 2019 : $0
Year 2020 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	5354 - $105 - 0 - 0.00%
Level 2:	4462 - $63 - 0 - 0.00%
Level 3:	1785 - $33 - 0 - 0.00%
Level 4:	3569 - $22 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	16170
Team Popularity :	150.00%
Farm
Farm Level 1:	4907 - $18 - 0 - 0.00%
Farm Level 2:	3505 - $15 - 0 - 0.00%
Farm Total Capacity :	8412
Team Popularity :	62.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,870,000
Farm Players Total Salaries	$3,661,000
Coaches Total Salaries	$1,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$43,864,628
Projected Bank Account	$43,864,628

Pro Players Salaries
Frederik Andersen (1 Way Contract)	$6,380,000 (4)
Francois Beauchemin (1 Way Contract)	$6,000,000 (1)
Nathan MacKinnon (1 Way Contract)	$5,000,000 (4)
Leo Komarov (1 Way Contract)	$4,500,000 (3)
Matt Cullen (1 Way Contract)	$4,000,000 (1)
Cam Ward (1 Way Contract)	$4,000,000 (1)
Toby Enstrom (1 Way Contract)	$3,100,000 (2)
Ryan Murray (1 Way Contract)	$3,000,000 (3)
Brad Richardson (1 Way Contract)	$2,625,000 (2)
Mikael Backlund (1 Way Contract)	$2,625,000 (2)
Sven Andrighetto (1 Way Contract)	$1,450,000 (2)
Zack Kassian	$1,450,000 (4)
David Rittich (1 Way Contract)	$1,162,500 (3)
-1 Way Contract Salary Cap :	$1,162,500
Nikita Zadorov	$1,150,000 (4)
Matt Irwin	$1,000,000 (1)
Dean Kukan (1 Way Contract)	$975,000 (1)
-1 Way Contract Salary Cap :	$975,000
Travis Konecny	$925,000 (3)
Mitch Marner	$925,000 (3)
Chris Tierney	$925,000 (1)
Patrik Laine	$925,000 (3)
Eric Cornel	$862,500 (2)
William Nylander	$850,000 (1)
Andreas Athanasiou	$725,000 (1)
Vince Pedrie	$715,000 (1)
John Klingberg	$600,000 (1)
Total Pro Players	25
Salary Commitment
Year 2017 : $55,870,000
Year 2018 : $36,080,000
Year 2019 : $25,417,500
Year 2020 : $13,980,000
Salary Average Commitment
Year 2017 : $55,870,000
Year 2018 : $36,080,000
Year 2019 : $25,417,500
Year 2020 : $13,980,000
Salary Cap with 1 Way Contract
Year 2017 : $55,870,000
Year 2018 : $36,080,000
Year 2019 : $25,417,500
Year 2020 : $13,980,000

Farm Players Salaries
Alan Quine	$250,000 (2)
Blake Coleman	$200,000 (1)
Vinni Lettieri	$195,000 (3)
Dominic Turgeon	$195,000 (3)
Keegan Lowe	$187,500 (2)
Joel Eriksson Ek	$185,000 (3)
Curtis Lazar	$185,000 (1)
Gustav Forsling	$180,000 (3)
Evgeny Svechnikov	$180,000 (3)
Andrey Pedan	$178,000 (2)
Nikita Soshnikov	$175,000 (1)
Eamon McAdam	$172,500 (2)
Kalle Kossila	$172,500 (2)
Tom Parisi	$172,500 (2)
Kasperi Kapanen	$170,000 (2)
Zach Fucale	$150,000 (2)
Oliver Kylington	$150,000 (2)
Matt Roy	$143,000 (1)
Griffen Molino	$130,000 (1)
Chandler Stephenson	$115,000 (1)
Josh Archibald	$115,000 (1)
Anthony Peluso	$60,000 (1)
Total Farm Players	22
Salary Commitment
Year 2017 : $3,661,000
Year 2018 : $2,538,000
Year 2019 : $935,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $3,661,000
Year 2018 : $2,538,000
Year 2019 : $935,000
Year 2020 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6425 - $125 - 0 - 0.00%
Level 2:	5354 - $80 - 0 - 0.00%
Level 3:	2142 - $45 - 0 - 0.00%
Level 4:	4283 - $40 - 0 - 0.00%
Luxury :	1000 - $235 - 0 - 0.00%
Total Capacity :	19204
Team Popularity :	150.00%
Farm
Farm Level 1:	3593 - $27 - 0 - 0.00%
Farm Level 2:	2566 - $22 - 0 - 0.00%
Farm Total Capacity :	6159
Team Popularity :	120.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,736,250
Farm Players Total Salaries	$3,348,000
Coaches Total Salaries	$1,415,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$16,358,918
Projected Bank Account	$16,358,918

Pro Players Salaries
Antti Niemi (1 Way Contract)	$8,000,000 (1)
Alexander Radulov (1 Way Contract)	$7,500,000 (2)
Ryan Ellis (1 Way Contract)	$5,000,000 (4)
Nazem Kadri (1 Way Contract)	$5,000,000 (4)
Alex Pietrangelo (1 Way Contract)	$4,625,000 (1)
Ian Cole (1 Way Contract)	$4,500,000 (3)
Tomas Tatar (1 Way Contract)	$4,000,000 (1)
Vladimir Sobotka (1 Way Contract)	$3,450,000 (3)
Tyler Johnson (1 Way Contract)	$3,125,000 (1)
T.J. Brodie (1 Way Contract)	$2,750,000 (1)
Teuvo Teravainen (1 Way Contract)	$2,500,000 (4)
Nick Bjugstad (1 Way Contract)	$1,725,000 (1)
Jonathan Huberdeau	$1,250,000 (1)
Matt Beleskey	$1,000,000 (1)
Erik Gudbranson	$1,000,000 (1)
Jordan Schroeder	$1,000,000 (3)
John Moore	$937,500 (2)
Nick Schmaltz	$925,000 (3)
Brayden Point	$925,000 (3)
Keith Aulie	$843,750 (1)
Xavier Ouellet	$825,000 (3)
Jason Akeson	$780,000 (2)
Scott Greenham	$650,000 (2)
Curtis McKenzie	$650,000 (1)
Taylor Doherty	$625,000 (1)
Louis Domingue	$575,000 (1)
Micheal Ferland	$575,000 (1)
Total Pro Players	27
Salary Commitment
Year 2017 : $64,736,250
Year 2018 : $33,992,500
Year 2019 : $24,125,000
Year 2020 : $12,500,000
Salary Average Commitment
Year 2017 : $64,736,250
Year 2018 : $33,992,500
Year 2019 : $24,125,000
Year 2020 : $12,500,000
Salary Cap with 1 Way Contract
Year 2017 : $64,736,250
Year 2018 : $33,992,500
Year 2019 : $24,125,000
Year 2020 : $12,500,000

Farm Players Salaries
Marko Dano	$200,000 (3)
Joe Morrow	$200,000 (2)
Kevin Labanc	$185,000 (3)
Steve Santini	$185,000 (2)
Alex Tuch	$185,000 (3)
Jake DeBrusk	$175,000 (3)
Tommy Vannelli	$170,000 (2)
Anthony Duclair	$165,000 (1)
Vince Dunn	$160,000 (3)
Daniel Carr	$159,500 (4)
Ryan Murphy	$150,000 (3)
Adam Erne	$145,000 (2)
Jack Campbell	$143,000 (1)
Jeremy Gregoire	$140,000 (1)
Alex Broadhurst	$137,500 (3)
Michael Houser	$130,000 (2)
Casey Bailey	$126,500 (1)
Jake Dotchin	$126,500 (1)
Brendan Woods	$120,000 (2)
Josiah Didier	$115,000 (1)
Chris Casto	$115,000 (1)
Charlie Dodero	$115,000 (1)
Total Farm Players	22
Salary Commitment
Year 2017 : $3,348,000
Year 2018 : $2,302,000
Year 2019 : $1,352,000
Year 2020 : $159,500
Salary Average Commitment
Year 2017 : $3,348,000
Year 2018 : $2,302,000
Year 2019 : $1,352,000
Year 2020 : $159,500

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6289 - $137 - 0 - 0.00%
Level 2:	5241 - $91 - 0 - 0.00%
Level 3:	2096 - $60 - 0 - 0.00%
Level 4:	4193 - $40 - 0 - 0.00%
Luxury :	1000 - $248 - 0 - 0.00%
Total Capacity :	18819
Team Popularity :	150.00%
Farm
Farm Level 1:	4580 - $30 - 0 - 0.00%
Farm Level 2:	3271 - $22 - 0 - 0.00%
Farm Total Capacity :	7851
Team Popularity :	105.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$48,710,000
Farm Players Total Salaries	$3,448,500
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$29,827,860
Projected Bank Account	$29,827,860

Pro Players Salaries
Phil Kessel (1 Way Contract)	$5,500,000 (1)
Marc-Andre Fleury (1 Way Contract)	$5,250,000 (1)
Ryan Kesler (1 Way Contract)	$5,005,000 (4)
Drew Doughty (1 Way Contract)	$4,250,000 (1)
Aleksander Barkov (1 Way Contract)	$4,000,000 (4)
Scott Hartnell (1 Way Contract)	$2,750,000 (1)
Erik Johnson (1 Way Contract)	$2,640,000 (4)
Luke Schenn (1 Way Contract)	$2,200,000 (4)
Calvin de Haan (1 Way Contract)	$1,750,000 (2)
Tanner Pearson (1 Way Contract)	$1,750,000 (3)
Kyle Palmieri	$1,500,000 (1)
Matt Bartkowski (1 Way Contract)	$1,500,000 (1)
Cory Conacher	$1,375,000 (4)
Matt Stajan	$1,250,000 (2)
Brendan Smith	$1,250,000 (2)
Matt Martin	$1,250,000 (1)
Sven Baertschi	$1,000,000 (3)
Jake Virtanen	$925,000 (2)
Barclay Goodrow	$852,500 (4)
Jean-Francois Berube	$750,000 (2)
T.J. Brennan	$700,000 (1)
Josh Leivo	$687,500 (3)
Jake Guentzel	$575,000 (2)
Total Pro Players	23
Salary Commitment
Year 2017 : $48,710,000
Year 2018 : $26,010,000
Year 2019 : $19,510,000
Year 2020 : $16,072,500
Salary Average Commitment
Year 2017 : $48,710,000
Year 2018 : $26,010,000
Year 2019 : $19,510,000
Year 2020 : $16,072,500
Salary Cap with 1 Way Contract
Year 2017 : $48,710,000
Year 2018 : $26,010,000
Year 2019 : $19,510,000
Year 2020 : $16,072,500

Farm Players Salaries
Thomas Chabot	$175,000 (3)
Josh Jacobs	$150,000 (3)
Tim Erixon	$148,500 (4)
Joel Hanley	$145,000 (4)
Ben Harpur	$145,000 (2)
Darren Archibald	$143,000 (4)
Max Reinhart	$140,000 (1)
Kevin Czuczman	$137,500 (1)
Drayson Bowman	$135,000 (3)
Tyler Kelleher	$130,000 (3)
Bryce Aneloski	$130,000 (4)
Adam Wilcox	$130,000 (4)
Travis Ewanyk	$130,000 (4)
Mackenzie MacEachern	$130,000 (3)
Jan Mandat	$130,000 (3)
Jordan Maletta	$130,000 (3)
Daniel Muzito-Bagenda	$130,000 (3)
Trent Vogelhuber	$126,500 (2)
Doug Carr	$126,500 (3)
James Melindy	$126,500 (3)
Andy Welinski	$125,000 (1)
Nolan Valleau	$125,000 (3)
Adin Hill	$115,000 (2)
Tanner Fritz	$115,000 (1)
Bryce Gervais	$115,000 (2)
Bryan Moore	$115,000 (3)
Total Farm Players	26
Salary Commitment
Year 2017 : $3,448,500
Year 2018 : $2,931,000
Year 2019 : $2,429,500
Year 2020 : $826,500
Salary Average Commitment
Year 2017 : $3,448,500
Year 2018 : $2,931,000
Year 2019 : $2,429,500
Year 2020 : $826,500

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BB.T Center
Level 1:	6441 - $95 - 0 - 0.00%
Level 2:	5368 - $58 - 0 - 0.00%
Level 3:	2147 - $33 - 0 - 0.00%
Level 4:	4294 - $22 - 0 - 0.00%
Luxury :	1000 - $195 - 0 - 0.00%
Total Capacity :	19250
Team Popularity :	150.00%
Farm
Farm Level 1:	3592 - $20 - 0 - 0.00%
Farm Level 2:	2565 - $15 - 0 - 0.00%
Farm Total Capacity :	6157
Team Popularity :	70.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,362,500
Farm Players Total Salaries	$3,171,800
Coaches Total Salaries	$1,950,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$4,555,231
Projected Bank Account	$4,555,231

Pro Players Salaries
Braden Holtby (1 Way Contract)	$7,000,000 (4)
Hampus Lindholm (1 Way Contract)	$7,000,000 (3)
Ryan Suter (1 Way Contract)	$4,625,000 (1)
Frans Nielsen (1 Way Contract)	$4,250,000 (1)
Dion Phaneuf (1 Way Contract)	$4,250,000 (1)
Mikael Granlund (1 Way Contract)	$4,000,000 (4)
David Perron (1 Way Contract)	$3,875,000 (1)
Mark Stone (1 Way Contract)	$3,500,000 (2)
Mats Zuccarello (1 Way Contract)	$3,437,500 (2)
Derick Brassard (1 Way Contract)	$3,125,000 (1)
Andrew MacDonald (1 Way Contract)	$3,125,000 (1)
Richard Panik (1 Way Contract)	$2,500,000 (4)
Morgan Rielly (1 Way Contract)	$2,000,000 (3)
Casey Cizikas (1 Way Contract)	$1,750,000 (1)
Joe Colborne (1 Way Contract)	$1,650,000 (4)
Niklas Svedberg (1 Way Contract)	$1,600,000 (2)
Jesper Fast	$1,500,000 (2)
Victor Bartley	$1,000,000 (1)
Johan Larsson	$1,000,000 (3)
Brendan Perlini	$925,000 (3)
Noah Hanifin	$925,000 (2)
Esa Lindell	$900,000 (1)
Oskar Sundqvist	$775,000 (1)
Stephen Johns	$650,000 (1)
Total Pro Players	24
Salary Commitment
Year 2017 : $65,362,500
Year 2018 : $37,037,500
Year 2019 : $26,075,000
Year 2020 : $15,150,000
Salary Average Commitment
Year 2017 : $65,362,500
Year 2018 : $37,037,500
Year 2019 : $26,075,000
Year 2020 : $15,150,000
Salary Cap with 1 Way Contract
Year 2017 : $65,362,500
Year 2018 : $37,037,500
Year 2019 : $26,075,000
Year 2020 : $15,150,000

Farm Players Salaries
Kevin Boyle	$290,000 (4)
Clayton Keller	$175,000 (3)
Tobias Lindberg	$175,000 (2)
Filip Hronek	$150,000 (3)
Paul Bittner	$150,000 (3)
Garnet Hathaway	$150,000 (4)
Joey LaLeggia	$148,500 (2)
Brandon Montour	$145,000 (1)
Jake Paterson	$140,000 (2)
Vincent Arseneau	$139,150 (4)
Trevor Cheek	$139,150 (4)
Axel Holmstrom	$130,000 (3)
Mason Geertsen	$125,000 (1)
Justin Auger	$125,000 (1)
Markus Hannikainen	$125,000 (1)
Jake Hildebrand	$115,000 (1)
A.J. Jenks	$115,000 (1)
Mitchell Heard	$115,000 (1)
Hunter Smith	$115,000 (2)
Cole Ully	$115,000 (2)
Zac Leslie	$115,000 (1)
Andrew Nielsen	$115,000 (2)
Jordan Henry	$60,000 (1)
Total Farm Players	23
Salary Commitment
Year 2017 : $3,171,800
Year 2018 : $2,131,800
Year 2019 : $1,323,300
Year 2020 : $718,300
Salary Average Commitment
Year 2017 : $3,171,800
Year 2018 : $2,131,800
Year 2019 : $1,323,300
Year 2020 : $718,300

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6136 - $110 - 0 - 0.00%
Level 2:	5114 - $65 - 0 - 0.00%
Level 3:	2046 - $40 - 0 - 0.00%
Level 4:	4091 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18387
Team Popularity :	150.00%
Farm
Farm Level 1:	4842 - $25 - 0 - 0.00%
Farm Level 2:	3458 - $17 - 0 - 0.00%
Farm Total Capacity :	8300
Team Popularity :	90.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,045,000
Farm Players Total Salaries	$3,150,000
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$21,534,259
Projected Bank Account	$21,534,259

Pro Players Salaries
Alexander Edler (1 Way Contract)	$6,000,000 (2)
Daniel Sedin (1 Way Contract)	$6,000,000 (3)
Henrik Sedin (1 Way Contract)	$6,000,000 (3)
Jamie Benn (1 Way Contract)	$5,500,000 (1)
Andrew Ladd (1 Way Contract)	$4,625,000 (1)
Troy Brouwer (1 Way Contract)	$4,500,000 (3)
Nick Bonino (1 Way Contract)	$4,125,000 (2)
Alex Goligoski (1 Way Contract)	$3,875,000 (1)
Wayne Simmonds (1 Way Contract)	$3,875,000 (1)
Cam Fowler (1 Way Contract)	$2,750,000 (1)
Dustin Brown (1 Way Contract)	$2,375,000 (1)
Radko Gudas (1 Way Contract)	$2,250,000 (3)
Mattias Ekholm (1 Way Contract)	$2,000,000 (2)
Devan Dubnyk (1 Way Contract)	$1,625,000 (1)
Devante Smith-Pelly	$1,500,000 (1)
Al Montoya (1 Way Contract)	$1,500,000 (2)
Andrej Sustr	$1,500,000 (1)
Clarke MacArthur (1 Way Contract)	$1,500,000 (4)
Iiro Pakarinen	$995,000 (1)
Jakob Chychrun (Out of Payroll)	$925,000 (3)
Shea Theodore	$925,000 (2)
Jared McCann	$925,000 (2)
Bo Horvat	$850,000 (1)
Austin Carroll	$650,000 (2)
Steven Kampfer	$600,000 (1)
Jared Boll	$600,000 (1)
Total Pro Players	26
Salary Commitment
Year 2017 : $67,970,000
Year 2018 : $37,300,000
Year 2019 : $21,175,000
Year 2020 : $1,500,000
Salary Average Commitment
Year 2017 : $67,970,000
Year 2018 : $37,300,000
Year 2019 : $21,175,000
Year 2020 : $1,500,000
Salary Cap with 1 Way Contract
Year 2017 : $67,970,000
Year 2018 : $37,300,000
Year 2019 : $21,175,000
Year 2020 : $1,500,000

Farm Players Salaries
Frank Corrado	$240,000 (2)
Brian Gibbons	$160,000 (2)
Trevor Moore	$150,000 (3)
Matt O'Connor	$150,000 (2)
Ryan Hamilton	$145,000 (2)
Liam O'Brien	$145,000 (1)
Christopher Gibson	$140,000 (3)
Andrew MacWilliam	$140,000 (1)
Ryan Fitzgerald	$140,000 (2)
John Ramage	$135,000 (2)
Joe Gambardella	$135,000 (2)
Paul Geiger	$130,000 (2)
Carter Bancks	$130,000 (1)
David Musil	$130,000 (2)
Curtis Valk	$130,000 (2)
Ben Betker	$130,000 (2)
Brandon McNally	$130,000 (1)
Peter Stoykewych	$130,000 (2)
Colin Stevens	$130,000 (2)
Justin Hickman	$120,000 (2)
Zach Sill	$115,000 (1)
Jamie Devane	$115,000 (1)
Greg Rallo	$60,000 (1)
Gus Young	$10,000 (1)
Kellen Jones	$10,000 (1)
Total Farm Players	25
Salary Commitment
Year 2017 : $3,150,000
Year 2018 : $2,295,000
Year 2019 : $290,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $3,150,000
Year 2018 : $2,295,000
Year 2019 : $290,000
Year 2020 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6002 - $100 - 0 - 0.00%
Level 2:	5002 - $60 - 0 - 0.00%
Level 3:	2001 - $35 - 0 - 0.00%
Level 4:	4001 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18006
Team Popularity :	150.00%
Farm
Farm Level 1:	5717 - $20 - 0 - 0.00%
Farm Level 2:	4084 - $15 - 0 - 0.00%
Farm Total Capacity :	9801
Team Popularity :	55.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$52,110,000
Farm Players Total Salaries	$4,107,500
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$4,260,656
Projected Bank Account	$4,260,656

Pro Players Salaries
Bryan Little (1 Way Contract)	$7,500,000 (3)
Roman Josi (1 Way Contract)	$7,000,000 (4)
Henrik Lundqvist (1 Way Contract)	$6,750,000 (1)
Ryan McDonagh (1 Way Contract)	$4,250,000 (1)
Luke Kunin (1 Way Contract)	$4,000,000 (3)
Kevin Hayes	$3,000,000 (2)
Elias Lindholm	$3,000,000 (4)
Kevin Klein (1 Way Contract)	$2,000,000 (1)
Zemgus Girgensons (1 Way Contract)	$2,000,000 (3)
Keith Kinkaid	$1,500,000 (1)
John-Michael Liles	$1,250,000 (1)
Steve Bernier	$1,000,000 (3)
Andy Andreoff	$960,000 (1)
Jaccob Slavin	$925,000 (1)
David Pastrnak	$900,000 (1)
Tom Wilson	$850,000 (1)
Josh Morrissey	$850,000 (2)
Alex Grenier	$825,000 (1)
Sam Bennett	$800,000 (1)
Jake Chelios	$725,000 (4)
Mike Brown	$700,000 (1)
Connor Jones	$675,000 (1)
Rod Pelley	$650,000 (1)
Total Pro Players	23
Salary Commitment
Year 2017 : $52,110,000
Year 2018 : $29,075,000
Year 2019 : $25,225,000
Year 2020 : $10,725,000
Salary Average Commitment
Year 2017 : $52,110,000
Year 2018 : $29,075,000
Year 2019 : $25,225,000
Year 2020 : $10,725,000
Salary Cap with 1 Way Contract
Year 2017 : $52,110,000
Year 2018 : $29,075,000
Year 2019 : $25,225,000
Year 2020 : $10,725,000

Farm Players Salaries
Nail Yakupov	$205,000 (3)
Erik Gustafsson	$203,500 (2)
Miles Wood	$185,000 (2)
Kristers Gudlevskis	$181,500 (2)
John Hayden	$180,000 (2)
Griffin Reinhart	$170,000 (1)
Slater Koekkoek	$170,000 (1)
Sean Malone	$162,500 (3)
Mackenzie Skapski	$160,000 (1)
Calle Andersson	$160,000 (2)
Ryan Graves	$155,000 (2)
Casey Nelson	$155,000 (1)
Chase De Leo	$155,000 (2)
Dylan McIlrath	$150,000 (1)
Michael Kapla	$150,000 (2)
Dominik Masin	$150,000 (3)
Ryan MacInnis	$150,000 (3)
Teddy Blueger	$145,000 (2)
Travis Morin	$140,000 (1)
Conor Garland	$130,000 (3)
Robin Kovacs	$130,000 (3)
Chris Nell	$130,000 (3)
Danton Heinen	$125,000 (2)
Carter Verhaeghe	$115,000 (2)
Joel Armia	$115,000 (1)
Ben Thomas	$115,000 (3)
Steven Whitney	$60,000 (1)
Tyler Ruegsegger	$60,000 (1)
Total Farm Players	28
Salary Commitment
Year 2017 : $4,107,500
Year 2018 : $2,927,500
Year 2019 : $1,172,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $4,107,500
Year 2018 : $2,927,500
Year 2019 : $1,172,500
Year 2020 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6535 - $100 - 0 - 0.00%
Level 2:	5446 - $60 - 0 - 0.00%
Level 3:	2178 - $35 - 0 - 0.00%
Level 4:	4356 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	19515
Team Popularity :	150.00%
Farm
Farm Level 1:	6320 - $20 - 0 - 0.00%
Farm Level 2:	4514 - $15 - 0 - 0.00%
Farm Total Capacity :	10834
Team Popularity :	102.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$44,060,000
Farm Players Total Salaries	$4,034,500
Coaches Total Salaries	$2,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$39,626,835
Projected Bank Account	$39,626,835

Pro Players Salaries
Mike Hoffman (1 Way Contract)	$5,500,000 (4)
Vincent Trocheck (1 Way Contract)	$4,500,000 (4)
Jonathan Bernier (1 Way Contract)	$3,850,000 (3)
Evgenii Dadonov (1 Way Contract)	$3,500,000 (3)
Jiri Tlusty (1 Way Contract)	$2,612,500 (2)
R.J. Umberger (1 Way Contract)	$2,400,000 (1)
Riley Sheahan (1 Way Contract)	$2,300,000 (2)
Vladimir Tarasenko (1 Way Contract)	$2,000,000 (1)
Connor Hellebuyck (1 Way Contract)	$1,750,000 (3)
Melker Karlsson	$1,500,000 (1)
Colin Greening	$1,400,000 (1)
Eric Gelinas	$1,250,000 (1)
Brian Flynn	$1,100,000 (2)
Jyrki Jokipakka	$1,100,000 (2)
Sami Vatanen	$1,000,000 (1)
Christian Dvorak	$925,000 (3)
Troy Stecher	$925,000 (2)
Jonathan Drouin	$925,000 (1)
Chris Wideman	$900,000 (4)
Patrick Wiercioch	$900,000 (1)
Leon Draisaitl	$850,000 (1)
Viktor Loov	$797,500 (2)
Ryan Carter	$750,000 (1)
Nikita Kucherov	$750,000 (1)
Garret Sparks	$575,000 (1)
Total Pro Players	25
Salary Commitment
Year 2017 : $44,060,000
Year 2018 : $29,760,000
Year 2019 : $20,925,000
Year 2020 : $10,900,000
Salary Average Commitment
Year 2017 : $44,060,000
Year 2018 : $29,760,000
Year 2019 : $20,925,000
Year 2020 : $10,900,000
Salary Cap with 1 Way Contract
Year 2017 : $44,060,000
Year 2018 : $29,760,000
Year 2019 : $20,925,000
Year 2020 : $10,900,000

Farm Players Salaries
Reid Boucher	$300,000 (2)
Nick Lappin	$220,000 (2)
Matt Benning	$185,000 (2)
Brock Boeser	$185,000 (3)
Nick Ellis	$185,000 (2)
Jesse Puljujarvi	$180,000 (3)
Haydn Fleury	$175,000 (3)
Madison Bowey	$175,000 (2)
Evan Rodrigues	$175,000 (1)
Robbie Russo	$175,000 (1)
Alex Nylander	$175,000 (3)
Julius Honka	$170,000 (1)
Justin Bailey	$165,000 (2)
Robert Hagg	$165,000 (4)
Joe Hicketts	$160,000 (3)
Tomas Jurco	$159,500 (3)
Yakov Trenin	$150,000 (3)
Ken Appleby	$140,000 (2)
Blake Speers	$140,000 (3)
Dan Renouf	$140,000 (3)
Tyler Lewington	$140,000 (4)
Patrick McNally	$130,000 (1)
Mitch Callahan	$130,000 (1)
Tyler Graovac	$115,000 (1)
Total Farm Players	24
Salary Commitment
Year 2017 : $4,034,500
Year 2018 : $3,139,500
Year 2019 : $1,769,500
Year 2020 : $305,000
Salary Average Commitment
Year 2017 : $4,034,500
Year 2018 : $3,139,500
Year 2019 : $1,769,500
Year 2020 : $305,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6378 - $100 - 0 - 0.00%
Level 2:	5315 - $60 - 0 - 0.00%
Level 3:	2125 - $35 - 0 - 0.00%
Level 4:	4252 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	19070
Team Popularity :	150.00%
Farm
Farm Level 1:	6542 - $20 - 0 - 0.00%
Farm Level 2:	4673 - $15 - 0 - 0.00%
Farm Total Capacity :	11215
Team Popularity :	65.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,547,500
Farm Players Total Salaries	$3,264,500
Coaches Total Salaries	$2,350,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$29,834,454
Projected Bank Account	$29,834,454

Pro Players Salaries
Alex Burrows (1 Way Contract)	$7,500,000 (1)
Blake Comeau (1 Way Contract)	$7,000,000 (1)
Chris Stewart (1 Way Contract)	$5,250,000 (1)
Mark Fayne (1 Way Contract)	$4,500,000 (1)
Teddy Purcell (1 Way Contract)	$4,000,000 (2)
Kyle Turris (1 Way Contract)	$3,875,000 (1)
Seth Griffith (1 Way Contract)	$3,000,000 (3)
Anton Khudobin (1 Way Contract)	$2,250,000 (1)
Mikhail Grabovski (1 Way Contract)	$2,000,000 (1)
Jake McCabe	$1,500,000 (3)
Mark Pysyk	$1,500,000 (2)
Ondrej Pavelec (1 Way Contract)	$1,500,000 (2)
Jamie Oleksiak	$1,000,000 (2)
Nick Shore	$1,000,000 (3)
Auston Matthews	$925,000 (3)
Colton Sissons	$797,500 (3)
Casey DeSmith	$725,000 (2)
Dustin Stevenson	$700,000 (2)
Chris Bourque	$675,000 (1)
Adam Clendening	$625,000 (1)
Brett Sterling	$625,000 (1)
Taylor Chorney	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2017 : $51,547,500
Year 2018 : $16,647,500
Year 2019 : $7,222,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $51,547,500
Year 2018 : $16,647,500
Year 2019 : $7,222,500
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $51,547,500
Year 2018 : $16,647,500
Year 2019 : $7,222,500
Year 2020 : $0

Farm Players Salaries
Linus Ullmark	$185,000 (1)
Kyle Connor	$175,000 (3)
Derrick Pouliot	$170,000 (1)
Ashton Sautner	$146,000 (4)
Laurent Dauphin	$145,000 (1)
Brady Austin	$145,000 (2)
Steven Delisle	$140,000 (1)
Kerby Rychel	$140,000 (1)
Kenney Morrison	$135,000 (1)
Will Pelletier	$130,000 (1)
Sahir Gill	$130,000 (2)
Sammy Herr	$130,000 (2)
Patrick Russell	$130,000 (2)
Cal Heeter	$130,000 (2)
Ryan Penny	$130,000 (4)
Jake Walman	$130,000 (3)
Scott Sabourin	$130,000 (1)
Kale Kessy	$130,000 (2)
Kyle Flanagan	$127,000 (1)
Tyler Biggs	$126,500 (3)
Grayson Downing	$115,000 (2)
Cole Bardreau	$115,000 (2)
Frankie Simonelli	$115,000 (1)
Chris McCarthy	$115,000 (1)
Total Farm Players	24
Salary Commitment
Year 2017 : $3,264,500
Year 2018 : $1,732,500
Year 2019 : $707,500
Year 2020 : $276,000
Salary Average Commitment
Year 2017 : $3,264,500
Year 2018 : $1,732,500
Year 2019 : $707,500
Year 2020 : $276,000

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6407 - $125 - 0 - 0.00%
Level 2:	5339 - $84 - 0 - 0.00%
Level 3:	2136 - $69 - 0 - 0.00%
Level 4:	4271 - $48 - 0 - 0.00%
Luxury :	1000 - $225 - 0 - 0.00%
Total Capacity :	19153
Team Popularity :	150.00%
Farm
Farm Level 1:	2748 - $35 - 0 - 0.00%
Farm Level 2:	1962 - $30 - 0 - 0.00%
Farm Total Capacity :	4710
Team Popularity :	105.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,413,750
Farm Players Total Salaries	$3,640,400
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$12,329,839
Projected Bank Account	$12,329,839

Pro Players Salaries
Zdeno Chara (1 Way Contract)	$6,000,000 (1)
Evgeni Malkin (1 Way Contract)	$5,500,000 (1)
Radim Vrbata (1 Way Contract)	$5,000,000 (3)
Henrik Zetterberg (1 Way Contract)	$5,000,000 (1)
Corey Crawford (1 Way Contract)	$5,000,000 (4)
James van Riemsdyk (1 Way Contract)	$4,250,000 (1)
Jordan Staal (1 Way Contract)	$4,000,000 (3)
Marc Methot (1 Way Contract)	$3,125,000 (1)
Cody Ceci (1 Way Contract)	$3,000,000 (3)
Keith Yandle (1 Way Contract)	$2,500,000 (4)
Marco Scandella (1 Way Contract)	$2,475,000 (4)
Michael Frolik (1 Way Contract)	$2,375,000 (1)
Brandon Sutter (1 Way Contract)	$2,200,000 (3)
Luke Glendening (1 Way Contract)	$2,000,000 (4)
Marcus Johansson (1 Way Contract)	$2,000,000 (1)
Michal Neuvirth (1 Way Contract)	$1,906,250 (1)
Derek MacKenzie (1 Way Contract)	$1,650,000 (2)
Nathan Beaulieu	$1,500,000 (3)
John Mitchell (1 Way Contract)	$1,500,000 (1)
Kevin Gravel	$1,000,000 (2)
Brett Ritchie	$800,000 (3)
Dale Weise	$725,000 (1)
Brad Malone	$700,000 (1)
Ondrej Kase	$632,500 (2)
Dylan DeMelo	$575,000 (1)
Total Pro Players	25
Salary Commitment
Year 2017 : $65,413,750
Year 2018 : $31,757,500
Year 2019 : $28,475,000
Year 2020 : $11,975,000
Salary Average Commitment
Year 2017 : $65,413,750
Year 2018 : $31,757,500
Year 2019 : $28,475,000
Year 2020 : $11,975,000
Salary Cap with 1 Way Contract
Year 2017 : $65,413,750
Year 2018 : $31,757,500
Year 2019 : $28,475,000
Year 2020 : $11,975,000

Farm Players Salaries
Tomas Nosek	$256,000 (2)
Malcolm Subban	$205,000 (3)
Sergei Boikov	$202,500 (3)
Vaclav Karabacek	$195,000 (3)
Kevin Poulin	$182,000 (1)
Jean-Sebastien Dea	$172,500 (2)
Charles Hudon	$145,000 (1)
Vladislav Kamenev	$145,000 (2)
Valentin Zykov	$145,000 (2)
Erik Burgdoerfer	$145,000 (2)
J.J. Khaira	$143,750 (2)
Jack Dougherty	$140,000 (3)
Christian Djoos	$140,000 (2)
Adam Payerl	$139,150 (1)
Scott Harrington	$137,500 (1)
Jordan Binnington	$135,000 (3)
Zane McIntyre	$135,000 (1)
Trevor Carrick	$135,000 (1)
Brody Sutter	$130,000 (1)
Justin Kirkland	$130,000 (3)
Jeremie Blain	$127,000 (2)
Cole Cassels	$125,000 (2)
Ryan Lomberg	$115,000 (1)
Marco Roy	$115,000 (2)
Total Farm Players	24
Salary Commitment
Year 2017 : $3,640,400
Year 2018 : $2,521,750
Year 2019 : $1,007,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $3,640,400
Year 2018 : $2,521,750
Year 2019 : $1,007,500
Year 2020 : $0

Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6003 - $175 - 0 - 0.00%
Level 2:	5002 - $120 - 0 - 0.00%
Level 3:	2001 - $65 - 0 - 0.00%
Level 4:	4001 - $50 - 0 - 0.00%
Luxury :	1000 - $340 - 0 - 0.00%
Total Capacity :	18007
Team Popularity :	150.00%
Farm
Farm Level 1:	3085 - $35 - 0 - 0.00%
Farm Level 2:	2204 - $20 - 0 - 0.00%
Farm Total Capacity :	5289
Team Popularity :	120.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,410,000
Farm Players Total Salaries	$3,894,750
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$47,130,356
Projected Bank Account	$47,130,356

Pro Players Salaries
Brent Burns (1 Way Contract)	$6,200,000 (4)
John Tavares (1 Way Contract)	$5,500,000 (1)
Mark Giordano (1 Way Contract)	$4,625,000 (1)
T.J. Oshie (1 Way Contract)	$4,250,000 (1)
Ryan Nugent-Hopkins (1 Way Contract)	$3,500,000 (1)
Justin Williams (1 Way Contract)	$3,125,000 (1)
Kris Letang (1 Way Contract)	$3,125,000 (1)
Tyler Myers (Out of Payroll)	$2,750,000 (3)
Nick Foligno (1 Way Contract)	$2,750,000 (1)
Lars Eller (1 Way Contract)	$2,375,000 (3)
Jamie McGinn (1 Way Contract)	$2,375,000 (1)
Robin Lehner (1 Way Contract)	$1,750,000 (1)
Brian Dumoulin (1 Way Contract)	$1,750,000 (4)
Jake Gardiner (1 Way Contract)	$1,725,000 (1)
Mark Scheifele	$1,500,000 (1)
Matt Calvert (1 Way Contract)	$1,500,000 (4)
Eric Gryba	$1,375,000 (1)
Colton Sceviour	$1,250,000 (3)
Mike Weber	$1,000,000 (2)
Tyler Toffoli	$1,000,000 (1)
Jakob Silfverberg	$1,000,000 (1)
Ryan Reaves	$700,000 (1)
Chris Wagner	$660,000 (1)
Scott Darling	$625,000 (1)
Total Pro Players	24
Salary Commitment
Year 2017 : $56,410,000
Year 2018 : $16,825,000
Year 2019 : $15,825,000
Year 2020 : $9,450,000
Salary Average Commitment
Year 2017 : $56,410,000
Year 2018 : $16,825,000
Year 2019 : $15,825,000
Year 2020 : $9,450,000
Salary Cap with 1 Way Contract
Year 2017 : $56,410,000
Year 2018 : $16,825,000
Year 2019 : $15,825,000
Year 2020 : $9,450,000

Farm Players Salaries
Adam Musil	$300,000 (3)
Brandon Prust	$200,000 (1)
Jonathan Diaby	$200,000 (2)
Hudson Fasching	$185,000 (2)
Colby Williams	$168,750 (3)
Ryan Stanton	$165,000 (2)
Colby Cave	$160,000 (2)
Mike McKenna	$160,000 (2)
Colin Smith	$150,000 (2)
Justin Scott	$148,500 (3)
Maxime Fortunus	$140,000 (1)
Garrett Mitchell	$140,000 (2)
Braden Christoffer	$140,000 (3)
Francis Beauvillier	$140,000 (3)
Aleksi Saarela	$140,000 (3)
Ty Rattie	$137,500 (2)
Mike Paliotta	$135,000 (3)
Turner Elson	$135,000 (4)
Harri Sateri	$135,000 (3)
Jon Martin	$130,000 (3)
Kirill Gotovets	$130,000 (3)
Michael Carcone	$130,000 (3)
Ross Johnston	$130,000 (2)
Seth Helgeson	$120,000 (1)
Ryan Walters	$115,000 (1)
Collin Bowman	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 2017 : $3,894,750
Year 2018 : $3,259,750
Year 2019 : $1,832,250
Year 2020 : $135,000
Salary Average Commitment
Year 2017 : $3,894,750
Year 2018 : $3,259,750
Year 2019 : $1,832,250
Year 2020 : $135,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6606 - $85 - 0 - 0.00%
Level 2:	5505 - $52 - 0 - 0.00%
Level 3:	2202 - $25 - 0 - 0.00%
Level 4:	4404 - $18 - 0 - 0.00%
Luxury :	1000 - $140 - 0 - 0.00%
Total Capacity :	19717
Team Popularity :	150.00%
Farm
Farm Level 1:	3439 - $25 - 0 - 0.00%
Farm Level 2:	2456 - $17 - 0 - 0.00%
Farm Total Capacity :	5895
Team Popularity :	95.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,932,500
Farm Players Total Salaries	$4,062,500
Coaches Total Salaries	$2,150,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$18,066,370
Projected Bank Account	$18,066,370

Pro Players Salaries
Jonathan Toews (1 Way Contract)	$6,500,000 (1)
Zach Parise (1 Way Contract)	$5,000,000 (1)
Rasmus Ristolainen (1 Way Contract)	$4,950,000 (3)
Brent Seabrook (1 Way Contract)	$4,625,000 (1)
James Neal (1 Way Contract)	$4,250,000 (1)
Reilly Smith (1 Way Contract)	$4,000,000 (1)
Paul Martin (1 Way Contract)	$3,900,000 (1)
Antoine Vermette (1 Way Contract)	$3,750,000 (2)
Jussi Jokinen (1 Way Contract)	$3,500,000 (1)
Jake Muzzin (1 Way Contract)	$3,487,500 (3)
Boone Jenner (1 Way Contract)	$3,200,000 (2)
Matt Niskanen (1 Way Contract)	$3,125,000 (1)
Brian Elliott (1 Way Contract)	$2,500,000 (1)
Cam Atkinson (1 Way Contract)	$2,450,000 (2)
Luca Sbisa (1 Way Contract)	$1,750,000 (4)
Adam Lowry (1 Way Contract)	$1,750,000 (3)
Chris Kreider (1 Way Contract)	$1,500,000 (1)
Mike Condon (1 Way Contract)	$1,400,000 (4)
Marcus Foligno	$1,250,000 (1)
Spencer Abbott	$875,000 (3)
Chad Ruhwedel	$825,000 (4)
Jacob Josefson	$770,000 (3)
Derek Forbort	$575,000 (1)
Total Pro Players	23
Salary Commitment
Year 2017 : $65,932,500
Year 2018 : $25,207,500
Year 2019 : $15,807,500
Year 2020 : $3,975,000
Salary Average Commitment
Year 2017 : $65,932,500
Year 2018 : $25,207,500
Year 2019 : $15,807,500
Year 2020 : $3,975,000
Salary Cap with 1 Way Contract
Year 2017 : $65,932,500
Year 2018 : $25,207,500
Year 2019 : $15,807,500
Year 2020 : $3,975,000

Farm Players Salaries
Scott Wedgewood	$253,000 (1)
Michael Bournival	$250,000 (2)
Hampus Gustafsson	$200,000 (3)
Connor Carrick	$190,000 (2)
Sam Anas	$185,000 (3)
Troy Grosenick	$176,000 (4)
Kevin Rooney	$170,000 (3)
Markus Nutivaara	$166,500 (2)
Matt Buckles	$165,000 (3)
Andrew Agozzino	$152,000 (1)
Nick Seeler	$150,000 (3)
Chris Breen	$150,000 (4)
Austin Ortega	$150,000 (3)
Brock McGinn	$145,000 (1)
Thomas Di Pauli	$145,000 (3)
C.J. Smith	$135,000 (2)
Mike Vecchione	$135,000 (1)
Luc Snuggerud	$135,000 (3)
Noel Acciari	$130,000 (1)
Justin Danforth	$130,000 (3)
Robin Press	$130,000 (3)
Joe Cannata	$130,000 (4)
Jake Bischoff	$130,000 (2)
Steve Oleksy	$125,000 (1)
Dakota Mermis	$120,000 (1)
Frederick Gaudreau	$115,000 (1)
Total Farm Players	26
Salary Commitment
Year 2017 : $4,062,500
Year 2018 : $2,887,500
Year 2019 : $2,016,000
Year 2020 : $456,000
Salary Average Commitment
Year 2017 : $4,062,500
Year 2018 : $2,887,500
Year 2019 : $2,016,000
Year 2020 : $456,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6406 - $150 - 0 - 0.00%
Level 2:	5338 - $100 - 0 - 0.00%
Level 3:	2135 - $75 - 0 - 0.00%
Level 4:	4271 - $50 - 0 - 0.00%
Luxury :	1000 - $275 - 0 - 0.00%
Total Capacity :	19150
Team Popularity :	150.00%
Farm
Farm Level 1:	9737 - $21 - 0 - 0.00%
Farm Level 2:	6955 - $13 - 0 - 0.00%
Farm Total Capacity :	16692
Team Popularity :	65.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$48,392,500
Farm Players Total Salaries	$4,004,600
Coaches Total Salaries	$1,875,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$26,939,810
Projected Bank Account	$26,939,810

Pro Players Salaries
Brooks Orpik (1 Way Contract)	$6,250,000 (2)
Kari Lehtonen (1 Way Contract)	$6,000,000 (1)
Darren Helm (1 Way Contract)	$4,510,000 (2)
Adam Henrique (1 Way Contract)	$4,000,000 (4)
Trevor Daley (1 Way Contract)	$3,750,000 (3)
Josh Bailey (1 Way Contract)	$3,500,000 (4)
Dmitry Kulikov (1 Way Contract)	$2,375,000 (1)
Zach Hyman (1 Way Contract)	$2,000,000 (2)
Michael Stone (1 Way Contract)	$1,897,500 (1)
Tanner Kero (1 Way Contract)	$1,750,000 (3)
Calvin Pickard (1 Way Contract)	$1,500,000 (2)
Michal Kempny (1 Way Contract)	$1,250,000 (4)
Scott Wilson	$1,250,000 (2)
Paul Byron	$1,250,000 (2)
Nic Dowd	$1,250,000 (4)
Micheal Haley	$1,250,000 (3)
Jimmy Vesey	$925,000 (1)
Wade Megan	$850,000 (1)
Andrew Miller	$775,000 (2)
Brandon Carlo	$725,000 (2)
Chris Summers	$675,000 (1)
William Carrier	$660,000 (1)
Total Pro Players	22
Salary Commitment
Year 2017 : $48,392,500
Year 2018 : $35,010,000
Year 2019 : $16,750,000
Year 2020 : $10,000,000
Salary Average Commitment
Year 2017 : $48,392,500
Year 2018 : $35,010,000
Year 2019 : $16,750,000
Year 2020 : $10,000,000
Salary Cap with 1 Way Contract
Year 2017 : $48,392,500
Year 2018 : $35,010,000
Year 2019 : $16,750,000
Year 2020 : $10,000,000

Farm Players Salaries
Andrew Hammond	$300,000 (2)
Michael Bunting	$195,000 (2)
Nic Petan	$185,000 (2)
Gabriel Carlsson	$175,000 (3)
Patrice Cormier	$175,000 (3)
Alex Carrier	$160,000 (3)
Rocco Grimaldi	$155,100 (3)
Alex Nedeljkovic	$150,000 (3)
Andrew Mangiapane	$150,000 (3)
Julius Bergman	$145,000 (2)
Jack Rodewald	$145,000 (1)
Patrick Brown	$145,000 (1)
Trevor Murphy	$145,000 (2)
Philip Samuelsson	$143,000 (1)
Colton Beck	$140,000 (2)
Reid Gardiner	$140,000 (1)
Kyle Platzer	$136,000 (2)
Mason Marchment	$135,000 (2)
Joey Leach	$132,000 (2)
Ryan Kujawinski	$132,000 (2)
Brett Kulak	$126,500 (3)
Brett Findlay	$120,000 (1)
Reece Willcox	$115,000 (1)
Kent Simpson	$115,000 (1)
Zac Lynch	$115,000 (2)
Adam Pelech	$115,000 (1)
Jan Kostalek	$115,000 (2)
Total Farm Players	27
Salary Commitment
Year 2017 : $4,004,600
Year 2018 : $2,966,600
Year 2019 : $1,091,600
Year 2020 : $0
Salary Average Commitment
Year 2017 : $4,004,600
Year 2018 : $2,966,600
Year 2019 : $1,091,600
Year 2020 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6321 - $155 - 0 - 0.00%
Level 2:	5268 - $110 - 0 - 0.00%
Level 3:	2107 - $75 - 0 - 0.00%
Level 4:	4214 - $50 - 0 - 0.00%
Luxury :	1000 - $310 - 0 - 0.00%
Total Capacity :	18910
Team Popularity :	150.00%
Farm
Farm Level 1:	2285 - $30 - 0 - 0.00%
Farm Level 2:	1632 - $25 - 0 - 0.00%
Farm Total Capacity :	3917
Team Popularity :	150.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,273,500
Farm Players Total Salaries	$4,195,522
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$27,925,029
Projected Bank Account	$27,925,029

Pro Players Salaries
Shea Weber (1 Way Contract)	$6,500,000 (1)
Alex Ovechkin (1 Way Contract)	$6,500,000 (1)
Tuukka Rask (1 Way Contract)	$6,000,000 (1)
David Backes (1 Way Contract)	$5,000,000 (1)
Niklas Kronwall (1 Way Contract)	$5,000,000 (1)
John Carlson (1 Way Contract)	$4,262,500 (4)
Max Pacioretty (1 Way Contract)	$4,250,000 (1)
Ryan O'Reilly (1 Way Contract)	$3,875,000 (1)
Braydon Coburn (1 Way Contract)	$3,510,000 (2)
Rick Nash (1 Way Contract)	$3,500,000 (1)
Ron Hainsey (1 Way Contract)	$3,500,000 (1)
Jason Chimera (1 Way Contract)	$2,750,000 (1)
Dominic Moore (1 Way Contract)	$2,251,000 (3)
Nikolay Kulemin (1 Way Contract)	$2,000,000 (1)
Chad Johnson (1 Way Contract)	$1,750,000 (1)
Andrew Desjardins	$1,000,000 (1)
Brett Pesce	$925,000 (2)
Chris VandeVelde (1 Way Contract)	$900,000 (2)
Tom Pyatt	$850,000 (1)
Brian Strait (1 Way Contract)	$650,000 (3)
Tom Kuhnhackl	$650,000 (2)
Erik Condra (1 Way Contract)	$650,000 (3)
Total Pro Players	22
Salary Commitment
Year 2017 : $66,273,500
Year 2018 : $13,798,500
Year 2019 : $7,813,500
Year 2020 : $4,262,500
Salary Average Commitment
Year 2017 : $66,273,500
Year 2018 : $13,798,500
Year 2019 : $7,813,500
Year 2020 : $4,262,500
Salary Cap with 1 Way Contract
Year 2017 : $66,273,500
Year 2018 : $13,798,500
Year 2019 : $7,813,500
Year 2020 : $4,262,500

Farm Players Salaries
Dustin Tokarski	$275,000 (2)
Daniel Audette	$195,020 (3)
Kurtis MacDermid	$180,000 (2)
Conner Bleackley	$175,000 (3)
Jean Dupuy	$170,000 (2)
A.J. Greer	$170,000 (3)
Travis Boyd	$165,000 (1)
Luke Witkowski	$165,000 (4)
Brian Lashoff	$165,000 (1)
Marek Langhamer	$162,502 (2)
Christoph Bertschy	$160,000 (2)
Anton Lindholm	$160,000 (2)
Peter Cehlarik	$160,000 (2)
Sammy Blais	$150,000 (3)
Jamie Phillips	$150,000 (2)
Tyler Motte	$145,000 (2)
Anton Rodin	$143,000 (4)
Jimmy Oligny	$140,000 (4)
Michael Downing	$140,000 (2)
Chris Mueller	$140,000 (1)
Brendan Ranford	$135,000 (2)
Oscar Dansk	$130,000 (2)
Jesse Graham	$130,000 (4)
Jeff Taylor	$130,000 (3)
Michael Amadio	$125,000 (2)
Joseph LaBate	$120,000 (1)
Gabriel Beaupre	$115,000 (1)
Total Farm Players	27
Salary Commitment
Year 2017 : $4,195,522
Year 2018 : $3,490,522
Year 2019 : $1,398,020
Year 2020 : $578,000
Salary Average Commitment
Year 2017 : $4,195,522
Year 2018 : $3,490,522
Year 2019 : $1,398,020
Year 2020 : $578,000

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	5691 - $100 - 0 - 0.00%
Level 2:	4743 - $60 - 0 - 0.00%
Level 3:	1897 - $35 - 0 - 0.00%
Level 4:	3794 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	17125
Team Popularity :	150.00%
Farm
Farm Level 1:	3836 - $20 - 0 - 0.00%
Farm Level 2:	2740 - $15 - 0 - 0.00%
Farm Total Capacity :	6576
Team Popularity :	80.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$46,011,300
Farm Players Total Salaries	$2,912,500
Coaches Total Salaries	$3,175,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$20,253,133
Projected Bank Account	$20,253,133

Pro Players Salaries
Claude Giroux (1 Way Contract)	$6,500,000 (1)
Ben Bishop (1 Way Contract)	$6,000,000 (1)
Milan Lucic (1 Way Contract)	$5,900,000 (3)
Logan Couture (1 Way Contract)	$4,250,000 (1)
Ryan Callahan (1 Way Contract)	$3,875,000 (1)
Craig Smith (1 Way Contract)	$2,612,500 (4)
Alex Stalock (1 Way Contract)	$1,875,000 (1)
Brandon Manning	$1,125,000 (4)
Alec Martinez	$1,000,000 (1)
Anthony Beauvillier	$925,000 (3)
Rinat Valiev	$925,000 (2)
Nikolay Goldobin	$850,000 (1)
Ryan Pulock	$850,000 (1)
Colin Miller	$810,000 (3)
Nick Ritchie	$787,500 (2)
Matt Tennyson	$778,800 (4)
Mark Jankowski	$765,000 (2)
Hunter Shinkaruk	$765,000 (1)
Yannick Weber	$750,000 (3)
Brett Sutter	$725,000 (2)
Brendan Leipsic	$725,000 (1)
Jordan Weal (1 Way Contract)	$715,000 (1)
Michael Latta	$700,000 (1)
Byron Froese (1 Way Contract)	$652,500 (4)
Leland Irving	$575,000 (1)
Yanni Gourde	$575,000 (1)
Total Pro Players	26
Salary Commitment
Year 2017 : $46,011,300
Year 2018 : $16,756,300
Year 2019 : $13,553,800
Year 2020 : $5,168,800
Salary Average Commitment
Year 2017 : $46,011,300
Year 2018 : $16,756,300
Year 2019 : $13,553,800
Year 2020 : $5,168,800
Salary Cap with 1 Way Contract
Year 2017 : $46,011,300
Year 2018 : $16,756,300
Year 2019 : $13,553,800
Year 2020 : $5,168,800

Farm Players Salaries
Travis Sanheim	$153,000 (2)
Jayce Hawryluk	$150,000 (3)
Mason McDonald	$150,000 (3)
Zach Boychuk	$145,000 (1)
Kyle Wood	$144,000 (3)
Sena Acolatse	$135,000 (3)
Justin Holl	$135,000 (2)
Adam Tambellini	$130,500 (2)
Zach Nastasiuk	$130,500 (2)
Steve Moses	$130,000 (3)
Zach O'Brien	$130,000 (2)
Hubert Labrie	$130,000 (4)
Cody Corbett	$130,000 (3)
Francis Perron	$130,000 (3)
Brandon Mashinter	$130,000 (2)
Joseph Cramarossa	$126,500 (1)
Adam Morrison	$126,500 (2)
Logan Shaw	$126,500 (1)
Aaron Ness	$125,000 (1)
Scott Kosmachuk	$125,000 (1)
Jimmy Lodge	$115,000 (2)
Nikita Jevpalovs	$115,000 (2)
Total Farm Players	22
Salary Commitment
Year 2017 : $2,912,500
Year 2018 : $2,264,500
Year 2019 : $1,099,000
Year 2020 : $130,000
Salary Average Commitment
Year 2017 : $2,912,500
Year 2018 : $2,264,500
Year 2019 : $1,099,000
Year 2020 : $130,000

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	5708 - $165 - 0 - 0.00%
Level 2:	4757 - $125 - 0 - 0.00%
Level 3:	1903 - $75 - 0 - 0.00%
Level 4:	3806 - $50 - 0 - 0.00%
Luxury :	1000 - $350 - 0 - 0.00%
Total Capacity :	17174
Team Popularity :	150.00%
Farm
Farm Level 1:	3033 - $25 - 0 - 0.00%
Farm Level 2:	2167 - $15 - 0 - 0.00%
Farm Total Capacity :	5200
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,318,750
Farm Players Total Salaries	$3,249,000
Coaches Total Salaries	$4,650,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$27,894,979
Projected Bank Account	$27,894,979

Pro Players Salaries
Ryan Getzlaf (1 Way Contract)	$7,500,000 (1)
Mike Smith (1 Way Contract)	$6,000,000 (1)
Mike Green (1 Way Contract)	$5,500,000 (2)
Matt Duchene (1 Way Contract)	$5,000,000 (1)
Dustin Byfuglien (1 Way Contract)	$4,250,000 (1)
Jeff Carter (1 Way Contract)	$3,875,000 (1)
Brenden Dillon (1 Way Contract)	$3,000,000 (2)
Seth Jones (1 Way Contract)	$2,800,000 (4)
Kevin Shattenkirk (1 Way Contract)	$2,750,000 (1)
Cam Talbot (1 Way Contract)	$2,750,000 (2)
Patric Hornqvist (1 Way Contract)	$2,750,000 (1)
Artem Anisimov (1 Way Contract)	$2,750,000 (1)
David Schlemko (1 Way Contract)	$1,875,000 (2)
Zack Smith (1 Way Contract)	$1,500,000 (1)
Ben Smith (1 Way Contract)	$1,500,000 (1)
Kevan Miller (1 Way Contract)	$1,375,000 (2)
Nikolaj Ehlers	$925,000 (2)
Cody McLeod	$900,000 (3)
Ben Street	$825,000 (3)
Kyle Clifford	$800,000 (1)
Jordan Martinook	$718,750 (1)
Derek Ryan	$700,000 (1)
Patrick Eaves (Out of Payroll)	$700,000 (1)
Mark Borowiecki	$675,000 (1)
Alex Biega	$600,000 (1)
Total Pro Players	25
Salary Commitment
Year 2017 : $62,018,750
Year 2018 : $19,950,000
Year 2019 : $4,525,000
Year 2020 : $2,800,000
Salary Average Commitment
Year 2017 : $62,018,750
Year 2018 : $19,950,000
Year 2019 : $4,525,000
Year 2020 : $2,800,000
Salary Cap with 1 Way Contract
Year 2017 : $62,018,750
Year 2018 : $19,950,000
Year 2019 : $4,525,000
Year 2020 : $2,800,000

Farm Players Salaries
Ziyat Paigin	$195,000 (3)
Emil Johansson	$194,100 (3)
Andrew Poturalski	$189,750 (4)
Jaycob Megna	$172,500 (1)
Viktor Svedberg	$170,000 (2)
Richard Bachman	$165,000 (1)
Bobby Butler	$150,000 (2)
Christian Fischer	$145,000 (2)
Evan McEneny	$144,000 (2)
Brendan Guhle	$144,000 (3)
Adam Ollas Mattsson	$143,000 (3)
Matt Ford	$140,000 (4)
Kyle Burroughs	$139,150 (4)
Luke Gazdic	$137,500 (4)
Sean Kuraly	$135,000 (1)
Yann Danis	$130,000 (1)
Tom McCollum	$130,000 (1)
Stu Bickel	$125,000 (1)
Paul Carey	$125,000 (1)
Matt Puempel	$120,000 (1)
Dan Maggio	$115,000 (1)
Zack Stortini	$60,000 (1)
Tom Sestito	$60,000 (1)
Brady Vail	$10,000 (1)
Spencer Asuchak	$10,000 (1)
Total Farm Players	25
Salary Commitment
Year 2017 : $3,249,000
Year 2018 : $1,891,500
Year 2019 : $1,282,500
Year 2020 : $606,400
Salary Average Commitment
Year 2017 : $3,249,000
Year 2018 : $1,891,500
Year 2019 : $1,282,500
Year 2020 : $606,400

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6455 - $120 - 0 - 0.00%
Level 2:	5379 - $80 - 0 - 0.00%
Level 3:	2152 - $60 - 0 - 0.00%
Level 4:	4303 - $40 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	19289
Team Popularity :	150.00%
Farm
Farm Level 1:	5680 - $20 - 0 - 0.00%
Farm Level 2:	4057 - $15 - 0 - 0.00%
Farm Total Capacity :	9737
Team Popularity :	62.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$44,050,000
Farm Players Total Salaries	$3,202,000
Coaches Total Salaries	$1,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$33,721,148
Projected Bank Account	$33,721,148

Pro Players Salaries
Jimmy Howard (1 Way Contract)	$4,750,000 (3)
Matt Moulson (1 Way Contract)	$4,250,000 (1)
Josh Manson	$4,100,000 (4)
Brock Nelson (1 Way Contract)	$3,500,000 (4)
David Desharnais (1 Way Contract)	$3,125,000 (1)
Niklas Hjalmarsson (1 Way Contract)	$3,025,000 (3)
P.A. Parenteau (1 Way Contract)	$2,375,000 (1)
Jonathan Ericsson (1 Way Contract)	$2,000,000 (1)
Josh Jooris (1 Way Contract)	$1,750,000 (1)
Thomas Schemitsch (1 Way Contract)	$1,200,000 (3)
-1 Way Contract Salary Cap :	$1,200,000
Ben Chiarot	$1,000,000 (1)
Ben Hutton	$925,000 (1)
Zach Sanford	$900,000 (2)
Colin White	$875,000 (3)
Sam Morin	$875,000 (2)
Tage Thompson	$875,000 (3)
Dillon Heatherington	$825,000 (2)
Jayson Megna	$825,000 (2)
Tye McGinn	$750,000 (1)
Tyler Bertuzzi	$725,000 (2)
Vitek Vanecek	$725,000 (2)
Brendan Lemieux	$725,000 (1)
Joonas Korpisalo (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$700,000
Justin Dowling	$700,000 (1)
Chris DiDomenico	$675,000 (2)
Tyler Randell	$650,000 (1)
Shawn St. Amant (1 Way Contract)	$650,000 (1)
-1 Way Contract Salary Cap :	$650,000
Tim Schaller	$575,000 (1)
Total Pro Players	28
Salary Commitment
Year 2017 : $44,050,000
Year 2018 : $24,575,000
Year 2019 : $18,325,000
Year 2020 : $7,600,000
Salary Average Commitment
Year 2017 : $44,050,000
Year 2018 : $24,575,000
Year 2019 : $18,325,000
Year 2020 : $7,600,000
Salary Cap with 1 Way Contract
Year 2017 : $44,050,000
Year 2018 : $24,575,000
Year 2019 : $18,325,000
Year 2020 : $7,600,000

Farm Players Salaries
Tanner Glass	$300,000 (1)
Keaton Thompson	$195,000 (3)
Beau Bennett	$180,000 (2)
Andreas Englund	$170,000 (3)
Malte Stromwall	$160,000 (2)
Phil Varone	$154,000 (1)
Emile Poirier	$153,000 (1)
Ryan Collins	$150,000 (3)
Ludwig Bystrom	$145,000 (1)
Dylan Blujus	$145,000 (1)
Anton Blidh	$145,000 (2)
Branden Troock	$140,000 (1)
Ryan Olsen	$140,000 (1)
Gerald Mayhew	$135,000 (1)
Dan Vladar	$135,000 (3)
Adam Gilmour	$130,000 (1)
Luke Johnson	$130,000 (1)
Yan-Pavel Laplante	$130,000 (1)
Jake Kulevich	$130,000 (1)
Reid Petryk	$120,000 (1)
Cam Darcy	$115,000 (1)
Total Farm Players	21
Salary Commitment
Year 2017 : $3,202,000
Year 2018 : $1,135,000
Year 2019 : $650,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $3,202,000
Year 2018 : $1,135,000
Year 2019 : $650,000
Year 2020 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	5777 - $150 - 0 - 0.00%
Level 2:	4814 - $110 - 0 - 0.00%
Level 3:	1926 - $70 - 0 - 0.00%
Level 4:	3851 - $40 - 0 - 0.00%
Luxury :	1000 - $330 - 0 - 0.00%
Total Capacity :	17368
Team Popularity :	150.00%
Farm
Farm Level 1:	2986 - $35 - 0 - 0.00%
Farm Level 2:	2133 - $20 - 0 - 0.00%
Farm Total Capacity :	5119
Team Popularity :	90.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,005,000
Farm Players Total Salaries	$3,222,000
Coaches Total Salaries	$3,900,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$17,553,150
Projected Bank Account	$17,553,150

Pro Players Salaries
Brad Marchand (1 Way Contract)	$6,160,000 (2)
Brian Gionta (1 Way Contract)	$5,125,000 (1)
Jonathan Quick (1 Way Contract)	$4,500,000 (1)
Paul Stastny (1 Way Contract)	$4,250,000 (1)
Viktor Stalberg (1 Way Contract)	$4,000,000 (1)
Patrik Berglund (1 Way Contract)	$3,500,000 (3)
Marian Gaborik (1 Way Contract)	$3,125,000 (1)
J.T. Miller (1 Way Contract)	$3,100,000 (3)
Danny DeKeyser (1 Way Contract)	$3,000,000 (3)
Travis Hamonic (1 Way Contract)	$2,750,000 (1)
Connor Murphy (1 Way Contract)	$2,000,000 (2)
Marcus Kruger (1 Way Contract)	$1,897,500 (1)
Antti Raanta (1 Way Contract)	$1,750,000 (3)
Antoine Roussel (1 Way Contract)	$1,750,000 (3)
Roman Polak (1 Way Contract)	$1,725,000 (1)
Thomas Hickey (1 Way Contract)	$1,725,000 (1)
Sam Gagner (1 Way Contract)	$1,550,000 (2)
Joel Edmundson (1 Way Contract)	$1,500,000 (2)
Oscar Lindberg (1 Way Contract)	$1,250,000 (2)
Phil Di Giuseppe	$1,200,000 (1)
Ryan Dzingel	$950,000 (2)
Scott Mayfield	$775,000 (1)
Alex Grant	$760,000 (2)
Fredrik Claesson	$700,000 (1)
Lukas Bengtsson (1 Way Contract)	$680,000 (3)
-1 Way Contract Salary Cap :	$680,000
Jonas Johansson (1 Way Contract)	$650,000 (3)
-1 Way Contract Salary Cap :	$650,000
Brian Ferlin (1 Way Contract)	$632,500 (2)
-1 Way Contract Salary Cap :	$632,500
Total Pro Players	27
Salary Commitment
Year 2017 : $61,005,000
Year 2018 : $29,232,500
Year 2019 : $14,430,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $61,005,000
Year 2018 : $29,232,500
Year 2019 : $14,430,000
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $61,005,000
Year 2018 : $29,232,500
Year 2019 : $14,430,000
Year 2020 : $0

Farm Players Salaries
Nelson Nogier	$290,000 (3)
Tom Kostopoulos	$185,000 (1)
Anthony Richard	$180,000 (3)
Jacob MacDonald	$154,000 (2)
Zach Aston-Reese	$150,000 (2)
Martin Frk	$145,000 (1)
Pontus Aberg	$145,000 (1)
Jacob Graves	$143,000 (3)
Matt Carey	$140,000 (2)
Stuart Percy	$140,000 (2)
Michael Garteig	$140,000 (2)
John Gilmour	$140,000 (3)
Kyle Rau	$140,000 (2)
Brett Bulmer	$135,000 (1)
Anthony Stolarz	$130,000 (1)
Felix Girard	$130,000 (2)
Dante Salituro	$130,000 (2)
Brady Brassart	$130,000 (1)
Kenny Ryan	$130,000 (1)
Markus Eisenschmid	$115,000 (3)
Justin Hamonic	$115,000 (3)
Taylor Leier	$115,000 (1)
Total Farm Players	22
Salary Commitment
Year 2017 : $3,222,000
Year 2018 : $2,107,000
Year 2019 : $983,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $3,222,000
Year 2018 : $2,107,000
Year 2019 : $983,000
Year 2020 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	4943 - $135 - 0 - 0.00%
Level 2:	4119 - $105 - 0 - 0.00%
Level 3:	1647 - $75 - 0 - 0.00%
Level 4:	3295 - $50 - 0 - 0.00%
Luxury :	1000 - $260 - 0 - 0.00%
Total Capacity :	15004
Team Popularity :	150.00%
Farm
Farm Level 1:	8922 - $50 - 0 - 0.00%
Farm Level 2:	6372 - $35 - 0 - 0.00%
Farm Total Capacity :	15294
Team Popularity :	45.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,052,500
Farm Players Total Salaries	$4,111,000
Coaches Total Salaries	$2,725,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$15,561,086
Projected Bank Account	$15,561,086

Pro Players Salaries
Valtteri Filppula (1 Way Contract)	$7,700,000 (1)
Steve Mason (1 Way Contract)	$6,000,000 (3)
Nicklas Backstrom (1 Way Contract)	$6,000,000 (1)
Blake Wheeler (1 Way Contract)	$5,500,000 (1)
Jordie Benn (1 Way Contract)	$4,800,000 (3)
Jason Demers (1 Way Contract)	$4,500,000 (3)
Jack Johnson (1 Way Contract)	$3,875,000 (1)
David Savard (1 Way Contract)	$3,000,000 (1)
Jared Spurgeon (1 Way Contract)	$2,375,000 (1)
Carl Soderberg (1 Way Contract)	$2,375,000 (1)
Ryan Strome (1 Way Contract)	$1,575,000 (3)
Nino Niederreiter	$1,500,000 (1)
Mark Stuart (1 Way Contract)	$1,250,000 (1)
Michael Hutchinson	$1,125,000 (2)
Gabriel Bourque	$1,012,500 (2)
J.T. Brown	$1,000,000 (3)
Mikko Rantanen	$925,000 (2)
Cal O'Reilly (1 Way Contract)	$750,000 (1)
Joakim Nordstrom	$715,000 (1)
Calle Jarnkrok	$700,000 (1)
Bobby Farnham	$700,000 (2)
Korbinian Holzer	$675,000 (1)
Total Pro Players	22
Salary Commitment
Year 2017 : $58,052,500
Year 2018 : $21,637,500
Year 2019 : $17,875,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $58,052,500
Year 2018 : $21,637,500
Year 2019 : $17,875,000
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $58,052,500
Year 2018 : $21,637,500
Year 2019 : $17,875,000
Year 2020 : $0

Farm Players Salaries
Jeff Zatkoff	$250,000 (2)
Jakub Kindl	$200,000 (1)
Riley Barber	$175,000 (1)
Denis Gurianov	$175,000 (3)
Tony DeAngelo	$170,000 (2)
Jason Dickinson	$170,000 (2)
Travis Dermott	$160,000 (3)
Brett Lernout	$155,000 (2)
Andreas Johnsson	$150,000 (2)
Mark McNeill	$150,000 (2)
Michael Joly	$143,000 (3)
Julien Nantel	$143,000 (3)
Nick DeSimone	$140,000 (2)
Matt Finn	$140,000 (1)
Gavin Bayreuther	$140,000 (2)
Andrew O'Brien	$135,000 (2)
Martin Ouellette	$130,000 (1)
Dan Catenacci	$130,000 (1)
Rich Clune	$130,000 (1)
Troy Bourke	$130,000 (2)
Alex Belzile	$130,000 (1)
Yannick Veilleux	$130,000 (2)
C.J. Motte	$130,000 (2)
Max Novak	$130,000 (1)
Scott Allen	$130,000 (2)
Chris Langkow	$115,000 (1)
Cody Bass	$115,000 (1)
Brian Cooper	$115,000 (2)
Total Farm Players	28
Salary Commitment
Year 2017 : $4,111,000
Year 2018 : $2,716,000
Year 2019 : $621,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $4,111,000
Year 2018 : $2,716,000
Year 2019 : $621,000
Year 2020 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6041 - $160 - 0 - 0.00%
Level 2:	5035 - $110 - 0 - 0.00%
Level 3:	2014 - $75 - 0 - 0.00%
Level 4:	4028 - $50 - 0 - 0.00%
Luxury :	1000 - $310 - 0 - 0.00%
Total Capacity :	18118
Team Popularity :	150.00%
Farm
Farm Level 1:	3670 - $30 - 0 - 0.00%
Farm Level 2:	2620 - $15 - 0 - 0.00%
Farm Total Capacity :	6290
Team Popularity :	80.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,445,250
Farm Players Total Salaries	$3,856,500
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$17,699,363
Projected Bank Account	$17,699,363

Pro Players Salaries
Steven Stamkos (1 Way Contract)	$7,000,000 (1)
Johnny Gaudreau (1 Way Contract)	$5,000,000 (3)
Viktor Arvidsson (1 Way Contract)	$4,750,000 (3)
Andy Greene (1 Way Contract)	$4,563,000 (1)
Filip Forsberg (1 Way Contract)	$4,500,000 (4)
Colton Parayko (1 Way Contract)	$4,500,000 (3)
Jannik Hansen (1 Way Contract)	$4,125,000 (2)
Ryan Johansen (1 Way Contract)	$3,875,000 (1)
Jakub Voracek (1 Way Contract)	$3,875,000 (1)
Jaroslav Halak (1 Way Contract)	$3,500,000 (1)
Zach Werenski (1 Way Contract)	$3,000,000 (4)
Jeff Petry (1 Way Contract)	$2,750,000 (1)
Cody Eakin (1 Way Contract)	$2,375,000 (1)
Jori Lehtera (1 Way Contract)	$1,800,000 (2)
Scottie Upshall (1 Way Contract)	$1,725,000 (1)
Adam Cracknell (1 Way Contract)	$1,375,000 (1)
Philipp Grubauer (1 Way Contract)	$1,125,000 (2)
Robert Bortuzzo	$877,250 (3)
Greg Pateryn	$825,000 (4)
Mason Raymond (1 Way Contract)	$800,000 (1)
Eric Tangradi	$750,000 (3)
Carter Rowney	$680,000 (2)
Nate Schmidt	$675,000 (1)
Total Pro Players	23
Salary Commitment
Year 2017 : $64,445,250
Year 2018 : $31,932,250
Year 2019 : $24,202,250
Year 2020 : $8,325,000
Salary Average Commitment
Year 2017 : $64,445,250
Year 2018 : $31,932,250
Year 2019 : $24,202,250
Year 2020 : $8,325,000
Salary Cap with 1 Way Contract
Year 2017 : $64,445,250
Year 2018 : $31,932,250
Year 2019 : $24,202,250
Year 2020 : $8,325,000

Farm Players Salaries
Max Gortz	$172,000 (1)
Devon Toews	$160,000 (2)
Laurent Brossoit	$160,000 (3)
Jeremy Smith	$159,500 (3)
Wayne Simpson	$154,000 (3)
Jon Landry	$154,000 (2)
Jeff Glass	$154,000 (1)
Shane Harper	$154,000 (2)
John Albert	$150,000 (2)
Jordin Tootoo	$145,000 (2)
Paul LaDue	$145,000 (3)
T.J. Hensick	$140,000 (3)
Tim Kennedy	$135,000 (1)
Derek Hulak	$135,000 (2)
Tommy Hughes	$135,000 (1)
Eddie Wittchow	$130,000 (2)
Travis St. Denis	$130,000 (2)
Stanislav Galiev	$126,500 (2)
Carter Sandlak	$126,500 (1)
Kurtis Gabriel	$126,500 (1)
Colin Markison	$126,500 (1)
Joe Basaraba	$126,500 (1)
Rob O'Gara	$126,500 (1)
Steven Fogarty	$120,000 (2)
Aaron Harstad	$115,000 (1)
Ryan Horvat	$115,000 (1)
Tony Cameranesi	$115,000 (3)
Patrick Cullity	$60,000 (1)
Brandon Anselmini	$60,000 (1)
Total Farm Players	29
Salary Commitment
Year 2017 : $3,856,500
Year 2018 : $2,278,000
Year 2019 : $873,500
Year 2020 : $0
Salary Average Commitment
Year 2017 : $3,856,500
Year 2018 : $2,278,000
Year 2019 : $873,500
Year 2020 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6226 - $115 - 0 - 0.00%
Level 2:	5189 - $75 - 0 - 0.00%
Level 3:	2075 - $50 - 0 - 0.00%
Level 4:	4151 - $40 - 0 - 0.00%
Luxury :	1000 - $215 - 0 - 0.00%
Total Capacity :	18641
Team Popularity :	150.00%
Farm
Farm Level 1:	5105 - $30 - 0 - 0.00%
Farm Level 2:	3646 - $20 - 0 - 0.00%
Farm Total Capacity :	8751
Team Popularity :	80.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,028,750
Farm Players Total Salaries	$3,171,100
Coaches Total Salaries	$2,775,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$18,127,253
Projected Bank Account	$18,127,253

Pro Players Salaries
Patrick Marleau (1 Way Contract)	$7,000,000 (1)
Corey Perry (1 Way Contract)	$6,000,000 (1)
Jarome Iginla (1 Way Contract)	$5,750,000 (2)
Patrice Bergeron (1 Way Contract)	$5,500,000 (1)
David Krejci (1 Way Contract)	$5,100,000 (4)
Martin Jones (1 Way Contract)	$5,000,000 (4)
Alexander Steen (1 Way Contract)	$4,625,000 (1)
Josh Gorges (1 Way Contract)	$4,250,000 (2)
Jacob Trouba (1 Way Contract)	$4,000,000 (3)
Michael Grabner (1 Way Contract)	$4,000,000 (3)
Zach Bogosian (1 Way Contract)	$1,897,500 (4)
Shayne Gostisbehere (1 Way Contract)	$1,750,000 (4)
Alex Chiasson (1 Way Contract)	$1,650,000 (1)
Olli Maatta	$1,500,000 (4)
Anders Nilsson	$1,450,000 (2)
Drew Miller (1 Way Contract)	$1,250,000 (2)
Chase Balisy	$781,250 (2)
Stefan Noesen	$750,000 (3)
Gabriel Dumont	$750,000 (1)
Adam McQuaid	$750,000 (1)
Anton Slepyshev	$675,000 (1)
Anthony Bitetto	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2017 : $65,028,750
Year 2018 : $37,478,750
Year 2019 : $23,997,500
Year 2020 : $15,247,500
Salary Average Commitment
Year 2017 : $65,028,750
Year 2018 : $37,478,750
Year 2019 : $23,997,500
Year 2020 : $15,247,500
Salary Cap with 1 Way Contract
Year 2017 : $65,028,750
Year 2018 : $37,478,750
Year 2019 : $23,997,500
Year 2020 : $15,247,500

Farm Players Salaries
Michael Dal Colle	$170,000 (2)
Mat Bodie	$140,000 (1)
Guy Leboeuf	$139,150 (2)
Maxim Lamarche	$139,150 (3)
Lane Scheidl	$139,150 (2)
Garrett Meurs	$139,150 (3)
Dillon Simpson	$135,000 (3)
Joel Chouinard	$130,000 (2)
Corbin Baldwin	$130,000 (1)
Tyler Brown	$130,000 (1)
Dustin Gazley	$130,000 (1)
Andrew Crescenzi	$130,000 (3)
Eric Selleck	$130,000 (1)
Hunter Warner	$130,000 (2)
Kayle Doetzel	$130,000 (2)
Keegan Kanzig	$130,000 (2)
Anthony Greco	$130,000 (2)
Sean Maguire	$130,000 (3)
Landon Bow	$130,000 (2)
Colin Jacobs	$126,500 (1)
Josh Winquist	$126,500 (1)
Nick Sorkin	$126,500 (1)
Wacey Hamilton	$115,000 (1)
Gemel Smith	$115,000 (2)
Total Farm Players	24
Salary Commitment
Year 2017 : $3,171,100
Year 2018 : $2,016,600
Year 2019 : $673,300
Year 2020 : $0
Salary Average Commitment
Year 2017 : $3,171,100
Year 2018 : $2,016,600
Year 2019 : $673,300
Year 2020 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	5687 - $120 - 0 - 0.00%
Level 2:	4739 - $90 - 0 - 0.00%
Level 3:	1896 - $50 - 0 - 0.00%
Level 4:	3791 - $25 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	17113
Team Popularity :	150.00%
Farm
Farm Level 1:	9421 - $25 - 0 - 0.00%
Farm Level 2:	6730 - $15 - 0 - 0.00%
Farm Total Capacity :	16151
Team Popularity :	50.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,323,750
Farm Players Total Salaries	$3,612,010
Coaches Total Salaries	$3,630,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$16,774,952
Projected Bank Account	$16,774,952

Pro Players Salaries
Sidney Crosby (1 Way Contract)	$8,000,000 (1)
Bobby Ryan (1 Way Contract)	$7,000,000 (2)
Torey Krug (1 Way Contract)	$5,500,000 (1)
Taylor Hall (1 Way Contract)	$5,500,000 (1)
Kyle Okposo (1 Way Contract)	$4,675,000 (2)
Dan Hamhuis (1 Way Contract)	$3,875,000 (1)
Jeff Skinner (1 Way Contract)	$3,125,000 (1)
Dennis Seidenberg (1 Way Contract)	$3,125,000 (1)
Trevor Lewis (1 Way Contract)	$2,800,000 (2)
James Reimer (1 Way Contract)	$2,500,000 (1)
Tomas Hertl (1 Way Contract)	$2,375,000 (2)
Shawn Matthias (1 Way Contract)	$1,725,000 (1)
Michael Del Zotto	$1,250,000 (1)
Jacob Markstrom	$1,125,000 (1)
Zac Dalpe	$1,113,750 (3)
Yohann Auvitu (1 Way Contract)	$1,000,000 (2)
Nate Prosser (1 Way Contract)	$950,000 (2)
Damon Severson	$925,000 (1)
Connor McDavid	$925,000 (2)
Timo Meier	$875,000 (3)
Erik Haula	$750,000 (1)
Zac Rinaldo	$742,500 (1)
Ryan White	$742,500 (1)
Nathan Walker	$725,000 (2)
Total Pro Players	24
Salary Commitment
Year 2017 : $61,323,750
Year 2018 : $22,438,750
Year 2019 : $1,988,750
Year 2020 : $0
Salary Average Commitment
Year 2017 : $61,323,750
Year 2018 : $22,438,750
Year 2019 : $1,988,750
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $61,323,750
Year 2018 : $22,438,750
Year 2019 : $1,988,750
Year 2020 : $0

Farm Players Salaries
Dysin Mayo	$185,000 (2)
Colin McDonald	$180,000 (1)
Blake Pietila	$160,010 (2)
Macoy Erkamps	$160,000 (1)
Mackenzie Blackwood	$155,000 (3)
Alex Lintuniemi	$150,000 (3)
Ivan Barbashev	$145,000 (2)
Daniel Sprong	$145,000 (2)
Ben Holmstrom	$145,000 (1)
Kasimir Kaskisuo	$145,000 (2)
Eric Roy	$143,000 (1)
Chase Lang	$140,000 (2)
Colby McAuley	$140,000 (1)
Alex Schoenborn	$140,000 (1)
Carter Camper	$137,000 (2)
Clark Bishop	$135,000 (1)
Tyrell Goulbourne	$132,000 (2)
Josh Wesley	$130,000 (1)
Dalton Thrower	$130,000 (1)
Brycen Martin	$130,000 (1)
Ty Ronning	$130,000 (3)
Dryden Hunt	$130,000 (3)
Jason Kasdorf	$130,000 (1)
Danick Martel	$120,000 (1)
Greg Carey	$115,000 (1)
Anthony Florentino	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 2017 : $3,612,010
Year 2018 : $1,754,010
Year 2019 : $565,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $3,612,010
Year 2018 : $1,754,010
Year 2019 : $565,000
Year 2020 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	5845 - $160 - 0 - 0.00%
Level 2:	4871 - $100 - 0 - 0.00%
Level 3:	1949 - $65 - 0 - 0.00%
Level 4:	3897 - $40 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	17562
Team Popularity :	150.00%
Farm
Farm Level 1:	3572 - $30 - 0 - 0.00%
Farm Level 2:	2551 - $15 - 0 - 0.00%
Farm Total Capacity :	6123
Team Popularity :	45.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$45,097,500
Farm Players Total Salaries	$3,914,802
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$22,008,304
Projected Bank Account	$22,008,304

Pro Players Salaries
Roberto Luongo (1 Way Contract)	$7,000,000 (2)
Drew Stafford (1 Way Contract)	$6,125,000 (2)
Sergei Bobrovsky (1 Way Contract)	$5,250,000 (1)
Jack Roslovic (1 Way Contract)	$3,715,000 (3)
Stephen Gionta (1 Way Contract)	$2,850,000 (1)
Tommy Wingels (1 Way Contract)	$2,375,000 (1)
Tim Heed (1 Way Contract)	$1,650,000 (1)
Cal Clutterbuck (1 Way Contract)	$1,500,000 (1)
Harry Zolnierczyk (1 Way Contract)	$1,450,000 (1)
Jacob Middleton (1 Way Contract)	$1,325,000 (2)
-1 Way Contract Salary Cap :	$1,325,000
Matt Hendricks	$1,250,000 (1)
Brad Hunt (1 Way Contract)	$1,050,000 (2)
Brayden McNabb	$1,000,000 (3)
Cole Schneider	$1,000,000 (1)
Christian Folin	$900,000 (2)
Kyle Baun	$862,500 (1)
Mike Sislo	$850,000 (3)
Derek Grant	$825,000 (2)
Blake Siebenaler (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$775,000
Nic Deslauriers	$770,000 (2)
Zach Trotman	$700,000 (1)
Matt Taormina	$650,000 (1)
Karl Stollery	$650,000 (2)
Dan DeSalvo	$575,000 (1)
Total Pro Players	24
Salary Commitment
Year 2017 : $45,097,500
Year 2018 : $24,985,000
Year 2019 : $5,565,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $45,097,500
Year 2018 : $24,985,000
Year 2019 : $5,565,000
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $45,097,500
Year 2018 : $24,985,000
Year 2019 : $5,565,000
Year 2020 : $0

Farm Players Salaries
Pheonix Copley	$187,500 (1)
Duncan Siemens	$187,000 (2)
Austin Czarnik	$175,000 (1)
Olivier Archambault	$172,500 (1)
Morgan Klimchuk	$170,000 (2)
Scott Laughton	$170,000 (1)
Brendan Gaunce	$168,300 (3)
Nick Paul	$165,000 (1)
Jacob Larsson	$157,500 (3)
Sergey Tolchinsky	$155,000 (2)
Denis Malgin	$153,000 (3)
Jordan Oesterle	$145,000 (1)
Sam Carrick	$145,000 (1)
Nick Baptiste	$145,000 (1)
Rourke Chartier	$142,500 (3)
Antoine Bibeau	$140,000 (1)
Radel Fazleev	$130,002 (2)
Ben Sexton	$130,000 (2)
Darren Kramer	$126,500 (1)
Reid McNeill	$125,000 (1)
Michael Brodzinski	$125,000 (2)
Patrik Nemeth	$120,000 (1)
Garret Ross	$120,000 (1)
Tyler Gaudet	$115,000 (2)
Calle Dahlstrom	$115,000 (2)
Frank Vatrano	$115,000 (1)
Parker Milner	$115,000 (1)
Total Farm Players	27
Salary Commitment
Year 2017 : $3,914,802
Year 2018 : $1,748,302
Year 2019 : $621,300
Year 2020 : $0
Salary Average Commitment
Year 2017 : $3,914,802
Year 2018 : $1,748,302
Year 2019 : $621,300
Year 2020 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6188 - $150 - 0 - 0.00%
Level 2:	5156 - $85 - 0 - 0.00%
Level 3:	2063 - $55 - 0 - 0.00%
Level 4:	4125 - $40 - 0 - 0.00%
Luxury :	1000 - $283 - 0 - 0.00%
Total Capacity :	18532
Team Popularity :	150.00%
Farm
Farm Level 1:	3383 - $27 - 0 - 0.00%
Farm Level 2:	2417 - $20 - 0 - 0.00%
Farm Total Capacity :	5800
Team Popularity :	120.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	2
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,630,500
Farm Players Total Salaries	$3,298,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$19,328,703
Projected Bank Account	$19,328,703

Pro Players Salaries
Mathieu Perreault (1 Way Contract)	$7,500,500 (3)
Jason Pominville (1 Way Contract)	$6,200,000 (2)
Carey Price (1 Way Contract)	$6,000,000 (1)
Derek Stepan (1 Way Contract)	$4,250,000 (1)
Brandon Dubinsky (1 Way Contract)	$3,875,000 (1)
Chris Kelly (1 Way Contract)	$3,750,000 (1)
Gustav Nyquist (1 Way Contract)	$3,500,000 (4)
Sean Monahan (1 Way Contract)	$3,500,000 (4)
Mikkel Boedker (1 Way Contract)	$3,437,500 (4)
Chris Tanev (1 Way Contract)	$3,025,000 (4)
Tyler Ennis (1 Way Contract)	$3,025,000 (4)
Brooks Laich (1 Way Contract)	$2,450,000 (2)
Charlie Coyle (1 Way Contract)	$2,400,000 (2)
Dmitry Orlov (1 Way Contract)	$1,500,000 (2)
Nikita Zaitsev	$1,250,000 (1)
Max Domi	$925,000 (2)
Chris Butler	$875,000 (1)
Dominik Simon (1 Way Contract)	$860,000 (3)
-1 Way Contract Salary Cap :	$860,000
Lance Bouma	$825,000 (3)
Brandon Tanev (1 Way Contract)	$750,000 (2)
-1 Way Contract Salary Cap :	$750,000
Trevor van Riemsdyk (1 Way Contract)	$750,000 (2)
Boo Nieves (1 Way Contract)	$750,000 (3)
-1 Way Contract Salary Cap :	$750,000
Brandon Davidson (1 Way Contract)	$750,000 (2)
Jonathan Racine	$675,000 (1)
Steve Michalek (1 Way Contract)	$632,500 (3)
Jordan Szwarz	$600,000 (1)
Aaron Dell	$575,000 (1)
Total Pro Players	27
Salary Commitment
Year 2017 : $64,630,500
Year 2018 : $42,780,500
Year 2019 : $27,055,500
Year 2020 : $16,487,500
Salary Average Commitment
Year 2017 : $64,630,500
Year 2018 : $42,780,500
Year 2019 : $27,055,500
Year 2020 : $16,487,500
Salary Cap with 1 Way Contract
Year 2017 : $64,630,500
Year 2018 : $42,780,500
Year 2019 : $27,055,500
Year 2020 : $16,487,500

Farm Players Salaries
Tyson Strachan	$200,000 (1)
Mirco Mueller	$187,000 (4)
Julian Melchiori	$175,000 (1)
Pavel Zacha	$170,000 (1)
Nikita Scherbak	$170,000 (2)
Joe Blandisi	$166,500 (1)
Colby Robak	$165,000 (3)
Alex Lyon	$160,000 (1)
Jansen Harkins	$150,000 (3)
Jeff Schultz	$150,000 (2)
Dan Kelly	$145,000 (1)
Jacob De La Rose	$145,000 (1)
Eric Comrie	$130,500 (1)
Daniel Pribyl	$130,000 (1)
Mark MacMillan	$123,000 (2)
Jordan Subban	$121,500 (2)
T.J. Tynan	$120,000 (1)
Shane Conacher	$115,000 (1)
Nick Moutrey	$115,000 (3)
Max McCormick	$115,000 (2)
Zach Palmquist	$115,000 (2)
Mack Weegar	$115,000 (1)
Sam Brittain	$115,000 (1)
Total Farm Players	23
Salary Commitment
Year 2017 : $3,298,500
Year 2018 : $1,411,500
Year 2019 : $617,000
Year 2020 : $187,000
Salary Average Commitment
Year 2017 : $3,298,500
Year 2018 : $1,411,500
Year 2019 : $617,000
Year 2020 : $187,000

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	5984 - $125 - 0 - 0.00%
Level 2:	4986 - $80 - 0 - 0.00%
Level 3:	1995 - $50 - 0 - 0.00%
Level 4:	3989 - $30 - 0 - 0.00%
Luxury :	1000 - $240 - 0 - 0.00%
Total Capacity :	17954
Team Popularity :	150.00%
Farm
Farm Level 1:	5630 - $40 - 0 - 0.00%
Farm Level 2:	4022 - $20 - 0 - 0.00%
Farm Total Capacity :	9652
Team Popularity :	75.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,850,000
Farm Players Total Salaries	$3,636,000
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,300,000	$0
Estimate Over Minimum Salary Cap of $40,500,000	$0
Current Bank Account	$47,320,647
Projected Bank Account	$47,320,647

Pro Players Salaries
Pekka Rinne (1 Way Contract)	$6,000,000 (1)
Eric Staal (1 Way Contract)	$6,000,000 (2)
Thomas Vanek (1 Way Contract)	$5,000,000 (1)
Jason Spezza (1 Way Contract)	$4,625,000 (1)
Oliver Ekman-Larsson (1 Way Contract)	$3,875,000 (1)
Adam Larsson (1 Way Contract)	$3,800,000 (3)
Jiri Hudler (1 Way Contract)	$3,500,000 (1)
Victor Rask	$3,300,000 (3)
Carl Gunnarsson (1 Way Contract)	$2,500,000 (2)
Oscar Klefbom (1 Way Contract)	$2,000,000 (3)
Michael Raffl (1 Way Contract)	$1,750,000 (3)
Lauri Korpikoski (1 Way Contract)	$1,725,000 (1)
Thomas Greiss (1 Way Contract)	$1,700,000 (1)
Juuse Saros	$925,000 (2)
Artturi Lehkonen	$925,000 (2)
Sebastian Aho	$925,000 (3)
Mattias Janmark	$925,000 (1)
Alexander Wennberg	$925,000 (1)
Klas Dahlbeck	$825,000 (2)
Andrew Bodnarchuk	$800,000 (1)
Miikka Salomaki	$750,000 (2)
William Karlsson	$725,000 (1)
Cameron Gaunce	$675,000 (2)
Rickard Rakell	$675,000 (1)
Total Pro Players	24
Salary Commitment
Year 2017 : $54,850,000
Year 2018 : $24,375,000
Year 2019 : $11,775,000
Year 2020 : $0
Salary Average Commitment
Year 2017 : $54,850,000
Year 2018 : $24,375,000
Year 2019 : $11,775,000
Year 2020 : $0
Salary Cap with 1 Way Contract
Year 2017 : $54,850,000
Year 2018 : $24,375,000
Year 2019 : $11,775,000
Year 2020 : $0

Farm Players Salaries
Gustav Olofsson	$200,000 (4)
Anton Forsberg	$185,000 (1)
Adrian Kempe	$170,000 (2)
Lucas Wallmark	$160,000 (2)
Petter Granberg	$160,000 (3)
Ben Walker	$159,500 (2)
Josh Holmstrom	$159,500 (2)
Alex Gallant	$159,500 (2)
Alexandre Carrier	$159,500 (2)
Ville Pokka	$145,000 (1)
Alex Guptill	$145,000 (4)
Matt Register	$145,000 (4)
Ben Thomson	$145,000 (4)
Matt Ginn	$143,000 (2)
Andreas Martinsen	$140,000 (1)
Pat Cannone	$140,000 (1)
Mathieu Brodeur	$134,000 (1)
Danny New	$130,000 (1)
Juho Lammikko	$130,000 (3)
Tyler Murovich	$128,000 (1)
Austen Brassard	$126,500 (1)
Michael Sdao	$126,500 (1)
Kevin Tansey	$115,000 (1)
Loic Leduc	$115,000 (3)
Colin Campbell	$115,000 (1)
Total Farm Players	25
Salary Commitment
Year 2017 : $3,636,000
Year 2018 : $2,151,000
Year 2019 : $1,040,000
Year 2020 : $635,000
Salary Average Commitment
Year 2017 : $3,636,000
Year 2018 : $2,151,000
Year 2019 : $1,040,000
Year 2020 : $635,000

Team Finance	Last Update - Sunday, November 05, 2017 at 18:19
Simulating a Pre-Season

Team	Current Fund	Season Salary Cap	Under Maximum of $67,300,000	Over Minimum of $40,500,000	Pro Players	Farm Players	Total Players
Blue Jackets	$34,784,938	$56,395,001	$10,904,999	$15,895,001	23	24	47
Bruins	$21,323,116	$52,487,500	$14,812,500	$11,987,500	24	29	53
Canadiens	$25,615,114	$56,332,125	$10,967,875	$15,832,125	24	25	49
Capitals	$29,998,584	$64,017,500	$3,282,500	$23,517,500	22	24	46
Devils	$6,076,145	$64,020,000	$3,280,000	$23,520,000	23	21	44
Flyers	$24,964,911	$52,300,765	$14,999,235	$11,800,765	27	24	51
Hurricanes	$46,881,226	$62,222,500	$5,077,500	$21,722,500	27	21	48
Islanders	$43,864,628	$55,870,000	$11,430,000	$15,370,000	25	22	47
Lightning	$16,358,918	$64,736,250	$2,563,750	$24,236,250	27	22	49
Maple Leafs	$29,827,860	$48,710,000	$18,590,000	$8,210,000	23	26	49
Panthers	$4,555,231	$65,362,500	$1,937,500	$24,862,500	24	23	47
Penguins	$21,534,259	$67,045,000	$255,000	$26,545,000	26	25	51
Rangers	$4,260,656	$52,110,000	$15,190,000	$11,610,000	23	28	51
Red Wings	$39,626,835	$44,060,000	$23,240,000	$3,560,000	25	24	49
Sabres	$29,834,454	$51,547,500	$15,752,500	$11,047,500	22	24	46
Senators	$12,329,839	$65,413,750	$1,886,250	$24,913,750	25	24	49
Avalanche	$47,130,356	$53,660,000	$13,640,000	$13,160,000	24	26	50
Blackhawks	$18,066,370	$65,932,500	$1,367,500	$25,432,500	23	26	49
Blues	$26,939,810	$48,392,500	$18,907,500	$7,892,500	22	27	49
Canucks	$27,925,029	$66,273,500	$1,026,500	$25,773,500	22	27	49
Coyotes	$20,253,133	$46,011,300	$21,288,700	$5,511,300	26	22	48
Ducks	$27,894,979	$61,318,750	$5,981,250	$20,818,750	25	25	50
Flames	$33,721,148	$44,050,000	$23,250,000	$3,550,000	28	21	49
Golden Knights	$17,553,150	$61,005,000	$6,295,000	$20,505,000	27	22	49
Jets	$15,561,086	$58,052,500	$9,247,500	$17,552,500	22	28	50
Kings	$17,699,363	$64,445,250	$2,854,750	$23,945,250	23	29	52
Oilers	$18,127,253	$65,028,750	$2,271,250	$24,528,750	22	24	46
Predators	$16,774,952	$61,323,750	$5,976,250	$20,823,750	24	26	50
Sharks	$22,008,304	$45,097,500	$22,202,500	$4,597,500	24	27	51
Stars	$19,328,703	$64,630,500	$2,669,500	$24,130,500	27	23	50
Wild	$47,320,647	$54,850,000	$12,450,000	$14,350,000	24	25	49

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %