LQHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 225 $ - 4 981 - 83,01%
Level 2:	5000 - 125 $ - 4 219 - 84,38%
Level 3:	2000 - 95 $ - 1 719 - 85,94%
Level 4:	4000 - 50 $ - 3 467 - 86,68%
Luxury :	1000 - 500 $ - 878 - 87,79%
Total Capacity :	18000
Team Popularity :	250,00%
Income
Home Games Left	4
Average Attendance - %	15 264 - 84,80%
Average Income per Game	3 611 279 $
Year to Date Revenue	122 783 479 $
Expense
Pro Players Total Salaries	79 698 333 $
Farm Players Total Salaries	183 021 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	68 379 119 $
Farm Year To Date Expenses	995 789 $
Pro Salary Cap To Date	67 517 046 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 445 115 $
Pro Remaining Season Days	16
Pro Expenses Per Days	695 675 $
Pro Estimated Expenses	11 130 800 $
Farm Remaining Season Days	20
Farm Expenses Per Days	9 859 $
Farm Estimated Expenses	197 180 $
Estimated Season Expenses	11 327 980 $
Estimated Season Salary Cap	78 509 926 $
Estimate Under Maximum Salary Cap of 90 000 000 $	11 490 074 $
Estimate Over Minimum Salary Cap of 60 000 000 $	18 509 926 $
Current Bank Account	276 135 949 $
Projected Bank Account	279 253 084 $

Pro Players Salaries
Patrick Kane	10 500 000 $ (1)
-Salary Remaining :	1 448 276 $
Derek Stepan	6 500 000 $ (2)
-Salary Remaining :	896 552 $
Erik Johnson	6 000 000 $ (1)
-Salary Remaining :	827 586 $
Semyon Varlamov	5 900 000 $ (1)
-Salary Remaining :	813 793 $
Ray Cote	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Ryan McDonagh	4 700 000 $ (2)
-Salary Remaining :	648 276 $
Marcus Johansson	4 583 333 $ (1)
-Salary Remaining :	632 184 $
Chris Tanev	4 500 000 $ (4)
-Salary Remaining :	620 690 $
Adam Larsson	4 166 666 $ (2)
-Salary Remaining :	574 713 $
Jake Muzzin	4 000 000 $ (1)
-Salary Remaining :	551 724 $
Matt Read	3 625 000 $ (1)
-Salary Remaining :	500 000 $
Kyle Turris	3 500 000 $ (1)
-Salary Remaining :	482 759 $
Mikael Granlund	3 000 000 $ (1)
-Salary Remaining :	413 793 $
Kevan Miller	2 500 000 $ (1)
-Salary Remaining :	344 828 $
Thomas Hickey	2 250 000 $ (1)
-Salary Remaining :	310 345 $
Trevor Lewis	2 000 000 $ (1)
-Salary Remaining :	275 862 $
Aaron Dell	2 000 000 $ (2)
-Salary Remaining :	275 862 $
Brock Boeser	1 491 667 $ (1)
-Salary Remaining :	205 747 $
Martin Necas (1 Way Contract)	1 462 500 $ (2)
-1 Way Contract Salary Cap :	1 462 500 $
-Salary Remaining :	201 724 $
Christian Dvorak	1 106 667 $ (1)
-Salary Remaining :	152 644 $
Phillip Danault	912 500 $ (1)
-Salary Remaining :	125 862 $
Total Pro Players	21
Salary Commitment
Year 9 : 79 698 333 $
Year 10 : 28 329 166 $
Year 11 : 4 500 000 $
Year 12 : 4 500 000 $
Salary Average Commitment
Year 9 : 79 698 333 $
Year 10 : 28 329 166 $
Year 11 : 4 500 000 $
Year 12 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 79 698 333 $
Year 10 : 28 329 166 $
Year 11 : 4 500 000 $
Year 12 : 4 500 000 $

Farm Players Salaries
Thomas Greiss	33 333 $ (2)
Salary Remaining :	5 556 $
Andreas Borgman	17 750 $ (2)
Salary Remaining :	2 958 $
Nate Thompson	17 000 $ (1)
Salary Remaining :	2 833 $
Nick Schmaltz (Out of Payroll)	15 417 $ (1)
Salary Remaining :	2 569 $
Joakim Nordstrom	12 000 $ (2)
Salary Remaining :	2 000 $
Nicholas Merkley	10 758 $ (2)
Salary Remaining :	1 793 $
Ian McCoshen	10 250 $ (1)
Salary Remaining :	1 708 $
Samuel Girard	9 358 $ (2)
Salary Remaining :	1 560 $
Brandon Montour	9 250 $ (1)
Salary Remaining :	1 542 $
Gustav Forsling	9 250 $ (1)
Salary Remaining :	1 542 $
Anton Lindholm	9 250 $ (1)
Salary Remaining :	1 542 $
Sean Malone	9 250 $ (1)
Salary Remaining :	1 542 $
Spencer Martin	8 942 $ (1)
Salary Remaining :	1 490 $
Rinat Valiev	7 500 $ (2)
Salary Remaining :	1 250 $
Beau Bennett (Out of Payroll)	6 500 $ (1)
Salary Remaining :	1 083 $
Eric Tangradi	6 500 $ (1)
Salary Remaining :	1 083 $
Logan Shaw	6 500 $ (1)
Salary Remaining :	1 083 $
Miikka Salomaki	6 130 $ (1)
Salary Remaining :	1 022 $
Total Farm Players	18
Salary Commitment
Year 9 : 204 938 $
Year 10 : 90 699 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 204 938 $
Year 10 : 90 699 $
Year 11 : 0 $
Year 12 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - 150 $ - 5 753 - 95,89%
Level 2:	5000 - 100 $ - 4 922 - 98,45%
Level 3:	2000 - 65 $ - 2 000 - 100,00%
Level 4:	4000 - 50 $ - 3 821 - 95,53%
Luxury :	1000 - 325 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	250,00%
Income
Home Games Left	4
Average Attendance - %	17 497 - 97,20%
Average Income per Game	2 451 944 $
Year to Date Revenue	83 366 104 $
Expense
Pro Players Total Salaries	87 113 976 $
Farm Players Total Salaries	218 584 $
Coaches Total Salaries	2 700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	74 855 003 $
Farm Year To Date Expenses	1 200 880 $
Pro Salary Cap To Date	73 590 349 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	9 807 777 $
Pro Remaining Season Days	16
Pro Expenses Per Days	763 914 $
Pro Estimated Expenses	12 222 624 $
Farm Remaining Season Days	20
Farm Expenses Per Days	11 822 $
Farm Estimated Expenses	236 440 $
Estimated Season Expenses	12 459 064 $
Estimated Season Salary Cap	85 606 077 $
Estimate Under Maximum Salary Cap of 90 000 000 $	4 393 923 $
Estimate Over Minimum Salary Cap of 60 000 000 $	25 606 077 $
Current Bank Account	247 075 327 $
Projected Bank Account	244 424 040 $

Pro Players Salaries
Sidney Crosby	8 700 000 $ (1)
-Salary Remaining :	1 200 000 $
Evgeny Kuznetsov	7 800 000 $ (2)
-Salary Remaining :	1 075 862 $
Pekka Rinne	7 000 000 $ (1)
-Salary Remaining :	965 517 $
Cam Fowler	6 500 000 $ (2)
-Salary Remaining :	896 552 $
Brad Marchand	6 125 000 $ (2)
-Salary Remaining :	844 828 $
Gabriel Landeskog	5 571 000 $ (1)
-Salary Remaining :	768 414 $
Tom Prévost	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Caleb Prévost	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Max Pacioretty	4 500 000 $ (1)
-Salary Remaining :	620 690 $
Marc-Edouard Vlasic	4 250 000 $ (1)
-Salary Remaining :	586 207 $
Marco Scandella	4 000 000 $ (2)
-Salary Remaining :	551 724 $
Ryan Kesler	3 875 000 $ (1)
-Salary Remaining :	534 483 $
Travis Hamonic	3 857 142 $ (1)
-Salary Remaining :	532 020 $
Patrik Berglund	3 850 000 $ (1)
-Salary Remaining :	531 034 $
Casey Cizikas	3 350 000 $ (2)
-Salary Remaining :	462 069 $
Boone Jenner	2 900 000 $ (2)
-Salary Remaining :	400 000 $
Ivan Provorov	1 744 167 $ (1)
-Salary Remaining :	240 575 $
Paul Byron	1 166 667 $ (2)
-Salary Remaining :	160 920 $
Antti Raanta	1 000 000 $ (1)
-Salary Remaining :	137 931 $
David Pastrnak	925 000 $ (1)
-Salary Remaining :	127 586 $
Total Pro Players	20
Salary Commitment
Year 9 : 87 113 976 $
Year 10 : 41 841 667 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 88 613 976 $
Year 10 : 41 841 667 $
Year 11 : 0 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 87 113 976 $
Year 10 : 41 841 667 $
Year 11 : 0 $
Year 12 : 0 $

Farm Players Salaries
Victor Rask (Out of Payroll)	40 000 $ (1)
Salary Remaining :	6 667 $
Brenden Dillon	32 700 $ (2)
Salary Remaining :	5 450 $
Valeri Nichushkin	21 250 $ (2)
Salary Remaining :	3 542 $
Joonas Donskoi	19 000 $ (1)
Salary Remaining :	3 167 $
Adam Pelech (Out of Payroll)	16 000 $ (2)
Salary Remaining :	2 667 $
Jonathon Merrill	11 375 $ (1)
Salary Remaining :	1 896 $
Travis Konecny (Out of Payroll)	11 067 $ (1)
Salary Remaining :	1 844 $
Pontus Aberg	9 250 $ (1)
Salary Remaining :	1 542 $
Alex Formenton	9 250 $ (2)
Salary Remaining :	1 542 $
Andreas Johnsson	9 250 $ (2)
Salary Remaining :	1 542 $
Gabriel Carlsson	9 250 $ (1)
Salary Remaining :	1 542 $
Nick Seeler	9 250 $ (2)
Salary Remaining :	1 542 $
Anthony Stolarz (Out of Payroll)	8 942 $ (1)
Salary Remaining :	1 490 $
Nail Yakupov	8 750 $ (2)
Salary Remaining :	1 458 $
Nikita Nesterov (Out of Payroll)	7 250 $ (1)
Salary Remaining :	1 208 $
Scott Darling	6 000 $ (1)
Salary Remaining :	1 000 $
Drew Shore	6 000 $ (1)
Salary Remaining :	1 000 $
Total Farm Players	17
Salary Commitment
Year 9 : 234 584 $
Year 10 : 106 450 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 234 584 $
Year 10 : 106 450 $
Year 11 : 0 $
Year 12 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 325 $ - 6 000 - 100,00%
Level 2:	5000 - 200 $ - 4 899 - 97,97%
Level 3:	2000 - 150 $ - 2 000 - 100,00%
Level 4:	4000 - 120 $ - 4 000 - 100,00%
Luxury :	1000 - 700 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	250,00%
Income
Home Games Left	4
Average Attendance - %	17 899 - 99,44%
Average Income per Game	3 174 409 $
Year to Date Revenue	107 929 901 $
Expense
Pro Players Total Salaries	81 358 667 $
Farm Players Total Salaries	235 631 $
Coaches Total Salaries	5 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	74 981 901 $
Farm Year To Date Expenses	1 795 132 $
Pro Salary Cap To Date	71 792 279 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 697 635 $
Pro Remaining Season Days	16
Pro Expenses Per Days	733 264 $
Pro Estimated Expenses	11 732 224 $
Farm Remaining Season Days	20
Farm Expenses Per Days	17 797 $
Farm Estimated Expenses	355 940 $
Estimated Season Expenses	12 088 164 $
Estimated Season Salary Cap	83 014 167 $
Estimate Under Maximum Salary Cap of 90 000 000 $	6 985 833 $
Estimate Over Minimum Salary Cap of 60 000 000 $	23 014 167 $
Current Bank Account	95 625 070 $
Projected Bank Account	96 234 541 $

Pro Players Salaries
Claude Giroux	8 275 000 $ (2)
-Salary Remaining :	1 141 379 $
Jakub Voracek	8 250 000 $ (1)
-Salary Remaining :	1 137 931 $
Joe Thornton	6 750 000 $ (1)
-Salary Remaining :	931 034 $
Matt Duchene	6 000 000 $ (1)
-Salary Remaining :	827 586 $
Tyson Barrie	5 500 000 $ (2)
-Salary Remaining :	758 621 $
Cam Neely	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Johnny Bucyk	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Jim Carey	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Dustin Byfuglien	4 900 000 $ (2)
-Salary Remaining :	675 862 $
Anton Stralman	4 500 000 $ (1)
-Salary Remaining :	620 690 $
Jonas Brodin	4 167 000 $ (1)
-Salary Remaining :	574 759 $
Nick Bjugstad	4 100 000 $ (2)
-Salary Remaining :	565 517 $
David Krejci	3 625 000 $ (1)
-Salary Remaining :	500 000 $
Logan Couture	3 000 000 $ (1)
-Salary Remaining :	413 793 $
Alexander Edler	2 500 000 $ (1)
-Salary Remaining :	344 828 $
Melker Karlsson	2 000 000 $ (1)
-Salary Remaining :	275 862 $
Mattias Janmark	800 000 $ (1)
-Salary Remaining :	110 345 $
Xavier Ouellet	715 000 $ (1)
-Salary Remaining :	98 621 $
Richard Bachman	650 000 $ (2)
-Salary Remaining :	89 655 $
Barclay Goodrow	626 667 $ (1)
-Salary Remaining :	86 437 $
Total Pro Players	20
Salary Commitment
Year 9 : 81 358 667 $
Year 10 : 38 425 000 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 82 058 667 $
Year 10 : 38 425 000 $
Year 11 : 0 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 81 358 667 $
Year 10 : 38 425 000 $
Year 11 : 0 $
Year 12 : 0 $

Farm Players Salaries
Cory Schneider	60 000 $ (1)
Salary Remaining :	10 000 $
Eeli Tolvanen	31 458 $ (2)
Salary Remaining :	5 243 $
Grant Clitsome	20 670 $ (1)
Salary Remaining :	3 445 $
Brett Connolly	15 000 $ (1)
Salary Remaining :	2 500 $
Vinnie Hinostroza	15 000 $ (4)
Salary Remaining :	2 500 $
Erik Condra	12 500 $ (1)
Salary Remaining :	2 083 $
Oskar Lindblom	11 375 $ (2)
Salary Remaining :	1 896 $
Marko Dano	9 250 $ (1)
Salary Remaining :	1 542 $
Alexandar Georgiev	9 250 $ (2)
Salary Remaining :	1 542 $
Dillon Heatherington	7 983 $ (2)
Salary Remaining :	1 331 $
Gabriel Dumont	6 500 $ (1)
Salary Remaining :	1 083 $
Joakim Ryan	6 500 $ (2)
Salary Remaining :	1 083 $
Jarred Tinordi	6 500 $ (1)
Salary Remaining :	1 083 $
Joe Hicketts	6 350 $ (2)
Salary Remaining :	1 058 $
Stefan Matteau	6 125 $ (1)
Salary Remaining :	1 021 $
T.J. Hensick	6 000 $ (1)
Salary Remaining :	1 000 $
Chris Butler	5 170 $ (1)
Salary Remaining :	862 $
Total Farm Players	17
Salary Commitment
Year 9 : 235 631 $
Year 10 : 87 916 $
Year 11 : 15 000 $
Year 12 : 15 000 $
Salary Average Commitment
Year 9 : 235 631 $
Year 10 : 87 916 $
Year 11 : 15 000 $
Year 12 : 15 000 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Roger Arena
Level 1:	9000 - 100 $ - 8 385 - 93,17%
Level 2:	7000 - 80 $ - 6 134 - 87,63%
Level 3:	4000 - 55 $ - 3 346 - 83,66%
Level 4:	5000 - 42 $ - 4 305 - 86,10%
Luxury :	1000 - 250 $ - 1 000 - 100,00%
Total Capacity :	26000
Team Popularity :	250,00%
Income
Home Games Left	4
Average Attendance - %	23 171 - 89,12%
Average Income per Game	2 896 757 $
Year to Date Revenue	98 489 729 $
Expense
Pro Players Total Salaries	84 013 556 $
Farm Players Total Salaries	361 624 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	75 642 580 $
Farm Year To Date Expenses	1 525 181 $
Pro Salary Cap To Date	74 349 479 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	11 587 027 $
Pro Remaining Season Days	16
Pro Expenses Per Days	737 186 $
Pro Estimated Expenses	11 794 976 $
Farm Remaining Season Days	20
Farm Expenses Per Days	15 514 $
Farm Estimated Expenses	310 280 $
Estimated Season Expenses	12 105 256 $
Estimated Season Salary Cap	85 937 559 $
Estimate Under Maximum Salary Cap of 90 000 000 $	4 062 441 $
Estimate Over Minimum Salary Cap of 60 000 000 $	25 937 559 $
Current Bank Account	350 512 459 $
Projected Bank Account	349 994 230 $

Pro Players Salaries
Jonathan Toews	10 500 000 $ (1)
-Salary Remaining :	1 448 276 $
Henrik Lundqvist	8 500 000 $ (1)
-Salary Remaining :	1 172 414 $
Vladimir Tarasenko	7 500 000 $ (2)
-Salary Remaining :	1 034 483 $
Patrice Bergeron	6 875 000 $ (1)
-Salary Remaining :	948 276 $
Alex Pietrangelo	6 500 000 $ (1)
-Salary Remaining :	896 552 $
Sean Monahan	6 375 000 $ (2)
-Salary Remaining :	879 310 $
Hampus Lindholm	5 205 556 $ (2)
-Salary Remaining :	718 008 $
Thom Paradise	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Andy Greene	5 000 000 $ (1)
-Salary Remaining :	689 655 $
Jake Gardiner	4 050 000 $ (1)
-Salary Remaining :	558 621 $
Alec Martinez	4 000 000 $ (1)
-Salary Remaining :	551 724 $
Zdeno Chara	4 000 000 $ (1)
-Salary Remaining :	551 724 $
Jason Chimera	2 250 000 $ (1)
-Salary Remaining :	310 345 $
Shawn Matthias	2 125 000 $ (1)
-Salary Remaining :	293 103 $
Brad Richardson	2 083 000 $ (1)
-Salary Remaining :	287 310 $
Chris Stewart	1 150 000 $ (1)
-Salary Remaining :	158 621 $
Jean-Gabriel Pageau	900 000 $ (1)
-Salary Remaining :	124 138 $
Richard Panik	875 000 $ (1)
-Salary Remaining :	120 690 $
Garret Sparks	575 000 $ (1)
-Salary Remaining :	79 310 $
Tony Twist	550 000 $ (2)
-Salary Remaining :	75 862 $
Total Pro Players	20
Salary Commitment
Year 9 : 84 013 556 $
Year 10 : 24 630 556 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 84 013 556 $
Year 10 : 24 630 556 $
Year 11 : 0 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 84 013 556 $
Year 10 : 24 630 556 $
Year 11 : 0 $
Year 12 : 0 $

Farm Players Salaries
Tyler Ennis	46 000 $ (1)
Salary Remaining :	7 667 $
Alex Killorn	44 500 $ (1)
Salary Remaining :	7 417 $
Jonathan Bernier	41 500 $ (1)
Salary Remaining :	6 917 $
Andrew Shaw	39 000 $ (1)
Salary Remaining :	6 500 $
Adam McQuaid	27 500 $ (1)
Salary Remaining :	4 583 $
Lance Bouma	22 000 $ (1)
Salary Remaining :	3 667 $
Cody Franson (Out of Payroll)	10 000 $ (1)
Salary Remaining :	1 667 $
Troy Stecher (Out of Payroll)	9 250 $ (1)
Salary Remaining :	1 542 $
Tyler Bertuzzi	9 108 $ (1)
Salary Remaining :	1 518 $
Kenny Agostino	8 750 $ (2)
Salary Remaining :	1 458 $
Michael McCarron	8 633 $ (1)
Salary Remaining :	1 439 $
Kerby Rychel	8 633 $ (1)
Salary Remaining :	1 439 $
Curtis McElhinney	8 000 $ (2)
Salary Remaining :	1 333 $
Ryan Murphy	7 875 $ (1)
Salary Remaining :	1 313 $
Gabriel Bourque	7 500 $ (2)
Salary Remaining :	1 250 $
Jacob de La Rose	7 250 $ (2)
Salary Remaining :	1 208 $
Chris VandeVelde	7 125 $ (1)
Salary Remaining :	1 188 $
Zac Rinaldo	7 000 $ (2)
Salary Remaining :	1 167 $
Nathan Gerbe	6 750 $ (2)
Salary Remaining :	1 125 $
Brandon Gormley	6 500 $ (1)
Salary Remaining :	1 083 $
Greg McKegg	6 500 $ (1)
Salary Remaining :	1 083 $
Connor Brickley	6 500 $ (1)
Salary Remaining :	1 083 $
Chris Summers	6 500 $ (2)
Salary Remaining :	1 083 $
Matt Irwin	6 500 $ (1)
Salary Remaining :	1 083 $
Justin Peters	6 000 $ (1)
Salary Remaining :	1 000 $
Frank Corrado	6 000 $ (1)
Salary Remaining :	1 000 $
Total Farm Players	26
Salary Commitment
Year 9 : 370 874 $
Year 10 : 51 750 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 370 874 $
Year 10 : 51 750 $
Year 11 : 0 $
Year 12 : 0 $

Cataractes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Gervais Auto
Level 1:	6400 - 100 $ - 6 391 - 99,86%
Level 2:	6675 - 60 $ - 6 265 - 93,85%
Level 3:	4850 - 35 $ - 4 167 - 85,93%
Level 4:	6675 - 20 $ - 5 979 - 89,58%
Luxury :	1400 - 200 $ - 1 392 - 99,44%
Total Capacity :	26000
Team Popularity :	250,00%
Income
Home Games Left	4
Average Attendance - %	24 195 - 93,06%
Average Income per Game	2 322 707 $
Year to Date Revenue	78 972 038 $
Expense
Pro Players Total Salaries	66 654 666 $
Farm Players Total Salaries	322 983 $
Coaches Total Salaries	5 800 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 753 018 $
Farm Year To Date Expenses	3 826 070 $
Pro Salary Cap To Date	61 459 913 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	9 290 828 $
Pro Remaining Season Days	16
Pro Expenses Per Days	587 540 $
Pro Estimated Expenses	9 400 640 $
Farm Remaining Season Days	20
Farm Expenses Per Days	38 525 $
Farm Estimated Expenses	770 500 $
Estimated Season Expenses	10 171 140 $
Estimated Season Salary Cap	70 653 657 $
Estimate Under Maximum Salary Cap of 90 000 000 $	19 346 343 $
Estimate Over Minimum Salary Cap of 60 000 000 $	10 653 657 $
Current Bank Account	21 661 637 $
Projected Bank Account	20 781 325 $

Pro Players Salaries
Henrik Zetterberg	6 083 333 $ (1)
-Salary Remaining :	839 080 $
Ryan Nugent-Hopkins	6 000 000 $ (2)
-Salary Remaining :	827 586 $
Tyler Myers	5 500 000 $ (2)
-Salary Remaining :	758 621 $
Jared Spurgeon	5 188 000 $ (1)
-Salary Remaining :	715 586 $
Derick Brassard	5 000 000 $ (1)
-Salary Remaining :	689 655 $
Bryan Little	4 700 000 $ (1)
-Salary Remaining :	648 276 $
Karl Alzner	4 625 000 $ (2)
-Salary Remaining :	637 931 $
Mats Zuccarello	4 500 000 $ (1)
-Salary Remaining :	620 690 $
Jonathan Ericsson	4 250 000 $ (1)
-Salary Remaining :	586 207 $
Jamie McGinn	3 333 333 $ (2)
-Salary Remaining :	459 770 $
Zack Smith	3 250 000 $ (1)
-Salary Remaining :	448 276 $
Carl Gunnarsson	2 900 000 $ (1)
-Salary Remaining :	400 000 $
Cal Clutterbuck	2 750 000 $ (2)
-Salary Remaining :	379 310 $
Mika Zibanejad	2 625 000 $ (1)
-Salary Remaining :	362 069 $
Thomas Vanek	2 000 000 $ (1)
-Salary Remaining :	275 862 $
David Desharnais	1 000 000 $ (1)
-Salary Remaining :	137 931 $
Aaron Ekblad (Out of Payroll)	925 000 $ (1)
-Salary Remaining :	127 586 $
Kevin Labanc	925 000 $ (1)
-Salary Remaining :	127 586 $
Keith Kinkaid	725 000 $ (1)
-Salary Remaining :	100 000 $
Casey DeSmith	675 000 $ (2)
-Salary Remaining :	93 103 $
Yannick Weber (Out of Payroll)	650 000 $ (2)
-Salary Remaining :	89 655 $
Colton Sissons	625 000 $ (2)
-Salary Remaining :	86 207 $
Total Pro Players	22
Salary Commitment
Year 9 : 68 229 666 $
Year 10 : 24 158 333 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 68 279 666 $
Year 10 : 24 158 333 $
Year 11 : 0 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 68 229 666 $
Year 10 : 24 158 333 $
Year 11 : 0 $
Year 12 : 0 $

Farm Players Salaries
Mark Streit	52 500 $ (1)
Salary Remaining :	8 750 $
Alexandre Burrows	45 000 $ (1)
Salary Remaining :	7 500 $
Brian Gionta	42 500 $ (1)
Salary Remaining :	7 083 $
Benoit Pouliot	40 000 $ (1)
Salary Remaining :	6 667 $
Viktor Stalberg	30 000 $ (1)
Salary Remaining :	5 000 $
Pierre-Edouard Bellemare	14 500 $ (2)
Salary Remaining :	2 417 $
Devante Smith-Pelly	13 000 $ (1)
Salary Remaining :	2 167 $
Filip Chytil	12 750 $ (2)
Salary Remaining :	2 125 $
Daniel Sprong	9 250 $ (2)
Salary Remaining :	1 542 $
Andrei Mironov (Out of Payroll)	9 250 $ (2)
Salary Remaining :	1 542 $
Artturi Lehkonen	9 250 $ (1)
Salary Remaining :	1 542 $
Dominic Turgeon	9 192 $ (2)
Salary Remaining :	1 532 $
Madison Bowey	9 025 $ (2)
Salary Remaining :	1 504 $
Lukas Sedlak	8 250 $ (1)
Salary Remaining :	1 375 $
Klas Dahlbeck	7 500 $ (1)
Salary Remaining :	1 250 $
Stuart Percy	7 250 $ (1)
Salary Remaining :	1 208 $
Brendan Leipsic	6 533 $ (1)
Salary Remaining :	1 089 $
Joseph Blandisi	6 483 $ (1)
Salary Remaining :	1 081 $
Total Farm Players	18
Salary Commitment
Year 9 : 332 233 $
Year 10 : 63 967 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 332 233 $
Year 10 : 63 967 $
Year 11 : 0 $
Year 12 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	10000 - 120 $ - 8 754 - 87,54%
Level 2:	5000 - 80 $ - 4 777 - 95,53%
Level 3:	2000 - 50 $ - 2 000 - 100,00%
Level 4:	4000 - 30 $ - 4 000 - 100,00%
Luxury :	1000 - 250 $ - 1 000 - 100,00%
Total Capacity :	22000
Team Popularity :	250,00%
Income
Home Games Left	4
Average Attendance - %	20 531 - 93,32%
Average Income per Game	2 834 925 $
Year to Date Revenue	96 387 443 $
Expense
Pro Players Total Salaries	74 429 500 $
Farm Players Total Salaries	65 170 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 797 363 $
Farm Year To Date Expenses	1 318 191 $
Pro Salary Cap To Date	65 642 223 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	11 339 699 $
Pro Remaining Season Days	16
Pro Expenses Per Days	663 185 $
Pro Estimated Expenses	10 610 960 $
Farm Remaining Season Days	20
Farm Expenses Per Days	13 043 $
Farm Estimated Expenses	260 860 $
Estimated Season Expenses	10 871 820 $
Estimated Season Salary Cap	75 908 367 $
Estimate Under Maximum Salary Cap of 90 000 000 $	14 091 633 $
Estimate Over Minimum Salary Cap of 60 000 000 $	15 908 367 $
Current Bank Account	106 560 963 $
Projected Bank Account	107 028 842 $

Pro Players Salaries
Sergei Bobrovsky	7 425 000 $ (1)
-Salary Remaining :	1 024 138 $
Brent Seabrook	6 875 000 $ (1)
-Salary Remaining :	948 276 $
Mikko Koivu	6 750 000 $ (2)
-Salary Remaining :	931 034 $
Marian Hossa	5 275 000 $ (1)
-Salary Remaining :	727 586 $
Bobby Orr	5 000 000 $ (1)
-Salary Remaining :	689 655 $
Guy Lafleur (Out of Payroll)	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Mario Lemieux	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Luc Robitaille	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Artem Anisimov	4 550 000 $ (2)
-Salary Remaining :	627 586 $
Kevin Bieksa	4 000 000 $ (1)
-Salary Remaining :	551 724 $
John Carlson	3 967 000 $ (1)
-Salary Remaining :	547 172 $
Travis Zajac	3 888 000 $ (1)
-Salary Remaining :	536 276 $
Eric Staal	3 500 000 $ (1)
-Salary Remaining :	482 759 $
Anders Nilsson	2 500 000 $ (2)
-Salary Remaining :	344 828 $
Matt Stajan	2 250 000 $ (1)
-Salary Remaining :	310 345 $
Patrick Maroon	1 500 000 $ (1)
-Salary Remaining :	206 897 $
Kyle Palmieri	1 467 000 $ (1)
-Salary Remaining :	202 345 $
Jake Debrusk	1 288 333 $ (2)
-Salary Remaining :	177 701 $
Kyle Quincey	1 250 000 $ (1)
-Salary Remaining :	172 414 $
Jordie Benn	1 100 000 $ (2)
-Salary Remaining :	151 724 $
Darnell Nurse	925 000 $ (1)
-Salary Remaining :	127 586 $
Brayden Point	919 167 $ (1)
-Salary Remaining :	126 782 $
Total Pro Players	22
Salary Commitment
Year 9 : 79 429 500 $
Year 10 : 31 188 333 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 79 429 500 $
Year 10 : 31 188 333 $
Year 11 : 0 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 79 429 500 $
Year 10 : 31 188 333 $
Year 11 : 0 $
Year 12 : 0 $

Farm Players Salaries
Jack Hillen	11 250 $ (1)
Salary Remaining :	1 875 $
Anders Bjork	10 667 $ (2)
Salary Remaining :	1 778 $
Sergey Kalinin	9 250 $ (1)
Salary Remaining :	1 542 $
Matt Frattin	8 120 $ (1)
Salary Remaining :	1 353 $
Scottie Upshall (Out of Payroll)	8 000 $ (2)
Salary Remaining :	1 333 $
Taylor Chorney (Out of Payroll)	8 000 $ (1)
Salary Remaining :	1 333 $
Samuel Blais	7 258 $ (2)
Salary Remaining :	1 210 $
Michael Bournival (Out of Payroll)	6 500 $ (2)
Salary Remaining :	1 083 $
Patrice Cormier	6 500 $ (1)
Salary Remaining :	1 083 $
Jeff Glass	6 125 $ (2)
Salary Remaining :	1 021 $
Tyler Eckford	6 000 $ (1)
Salary Remaining :	1 000 $
Total Farm Players	11
Salary Commitment
Year 9 : 87 670 $
Year 10 : 38 550 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 87 670 $
Year 10 : 38 550 $
Year 11 : 0 $
Year 12 : 0 $

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	7000 - 120 $ - 6 690 - 95,58%
Level 2:	6000 - 65 $ - 5 840 - 97,33%
Level 3:	3000 - 40 $ - 2 947 - 98,23%
Level 4:	4000 - 32 $ - 4 000 - 100,00%
Luxury :	3500 - 180 $ - 2 772 - 79,21%
Total Capacity :	23500
Team Popularity :	250,00%
Income
Home Games Left	3
Average Attendance - %	22 249 - 94,68%
Average Income per Game	2 871 664 $
Year to Date Revenue	100 508 231 $
Expense
Pro Players Total Salaries	86 637 000 $
Farm Players Total Salaries	313 564 $
Coaches Total Salaries	7 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	76 809 899 $
Farm Year To Date Expenses	1 932 289 $
Pro Salary Cap To Date	72 499 534 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 614 991 $
Pro Remaining Season Days	16
Pro Expenses Per Days	789 974 $
Pro Estimated Expenses	12 639 584 $
Farm Remaining Season Days	20
Farm Expenses Per Days	19 280 $
Farm Estimated Expenses	385 600 $
Estimated Season Expenses	13 025 184 $
Estimated Season Salary Cap	84 449 470 $
Estimate Under Maximum Salary Cap of 90 000 000 $	5 550 530 $
Estimate Over Minimum Salary Cap of 60 000 000 $	24 449 470 $
Current Bank Account	130 742 056 $
Projected Bank Account	126 331 863 $

Pro Players Salaries
Anze Kopitar	10 000 000 $ (1)
-Salary Remaining :	1 379 310 $
Jamie Benn	9 500 000 $ (7)
-Salary Remaining :	1 310 345 $
Steven Stamkos	8 500 000 $ (1)
-Salary Remaining :	1 172 414 $
Ryan Getzlaf	8 250 000 $ (3)
-Salary Remaining :	1 137 931 $
Drew Doughty	7 000 000 $ (1)
-Salary Remaining :	965 517 $
Corey Crawford	6 000 000 $ (1)
-Salary Remaining :	827 586 $
Rasmus Ristolainen	5 400 000 $ (2)
-Salary Remaining :	744 828 $
Morgan Rielly	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Nikita Kucherov	4 766 667 $ (2)
-Salary Remaining :	657 471 $
Cam Talbot	4 167 000 $ (1)
-Salary Remaining :	574 759 $
Wayne Simmonds	3 975 000 $ (1)
-Salary Remaining :	548 276 $
Mark Stone	3 500 000 $ (1)
-Salary Remaining :	482 759 $
Cam Atkinson	3 500 000 $ (1)
-Salary Remaining :	482 759 $
Brayden McNabb (Out of Payroll)	1 700 000 $ (2)
-Salary Remaining :	234 483 $
Charlie McAvoy	1 258 333 $ (2)
-Salary Remaining :	173 563 $
Adam Lowry	1 125 000 $ (1)
-Salary Remaining :	155 172 $
Anthony Beauvillier	1 106 667 $ (1)
-Salary Remaining :	152 644 $
Shayne Gostisbehere	925 000 $ (1)
-Salary Remaining :	127 586 $
Kevin Hayes	900 000 $ (1)
-Salary Remaining :	124 138 $
Riley Nash	900 000 $ (1)
-Salary Remaining :	124 138 $
Josh Morrissey	863 333 $ (1)
-Salary Remaining :	119 080 $
Total Pro Players	21
Salary Commitment
Year 9 : 88 337 000 $
Year 10 : 35 875 000 $
Year 11 : 17 750 000 $
Year 12 : 9 500 000 $
Salary Average Commitment
Year 9 : 86 670 334 $
Year 10 : 35 875 000 $
Year 11 : 17 750 000 $
Year 12 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 88 337 000 $
Year 10 : 35 875 000 $
Year 11 : 17 750 000 $
Year 12 : 9 500 000 $

Farm Players Salaries
Jimmy Vesey (Out of Payroll)	37 750 $ (1)
Salary Remaining :	6 292 $
Will Butcher	37 750 $ (2)
Salary Remaining :	6 292 $
Dylan Strome	33 692 $ (1)
Salary Remaining :	5 615 $
Griffin Reinhart	32 130 $ (1)
Salary Remaining :	5 355 $
Lias Andersson	17 750 $ (2)
Salary Remaining :	2 958 $
Denis Gurianov	16 750 $ (1)
Salary Remaining :	2 792 $
Nick Ritchie	16 275 $ (2)
Salary Remaining :	2 713 $
Zemgus Girgensons	16 000 $ (2)
Salary Remaining :	2 667 $
Scott Laughton	10 800 $ (1)
Salary Remaining :	1 800 $
Tyler Motte	9 250 $ (1)
Salary Remaining :	1 542 $
Zach Sanford	9 250 $ (1)
Salary Remaining :	1 542 $
Jonny Brodzinski	9 250 $ (1)
Salary Remaining :	1 542 $
Alex Nedeljkovic	8 942 $ (1)
Salary Remaining :	1 490 $
Nic Petan	8 633 $ (1)
Salary Remaining :	1 439 $
Cedric Paquette	8 125 $ (2)
Salary Remaining :	1 354 $
Mike Reilly	7 250 $ (1)
Salary Remaining :	1 208 $
Ty Rattie	7 000 $ (1)
Salary Remaining :	1 167 $
Jean-Francois Berube	7 000 $ (1)
Salary Remaining :	1 167 $
Jimmy Hayes	7 000 $ (1)
Salary Remaining :	1 167 $
Alexandre Carrier	6 717 $ (1)
Salary Remaining :	1 119 $
Tyler Graovac	6 250 $ (1)
Salary Remaining :	1 042 $
Total Farm Players	21
Salary Commitment
Year 9 : 313 564 $
Year 10 : 95 900 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 313 564 $
Year 10 : 95 900 $
Year 11 : 0 $
Year 12 : 0 $

Huskies

Arena Capacity - Ticket Price Attendance - %
Arena Name	Aréna Iamgold
Level 1:	8000 - 180 $ - 7 450 - 93,12%
Level 2:	7000 - 125 $ - 6 592 - 94,18%
Level 3:	3500 - 90 $ - 3 320 - 94,85%
Level 4:	5500 - 75 $ - 5 043 - 91,69%
Luxury :	2000 - 495 $ - 1 524 - 76,20%
Total Capacity :	26000
Team Popularity :	250,00%
Income
Home Games Left	4
Average Attendance - %	23 929 - 92,03%
Average Income per Game	4 487 439 $
Year to Date Revenue	152 572 942 $
Expense
Pro Players Total Salaries	79 865 500 $
Farm Players Total Salaries	241 843 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	73 534 458 $
Farm Year To Date Expenses	871 274 $
Pro Salary Cap To Date	72 672 383 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	17 949 758 $
Pro Remaining Season Days	16
Pro Expenses Per Days	697 116 $
Pro Estimated Expenses	11 153 856 $
Farm Remaining Season Days	20
Farm Expenses Per Days	10 349 $
Farm Estimated Expenses	206 980 $
Estimated Season Expenses	11 360 836 $
Estimated Season Salary Cap	83 688 319 $
Estimate Under Maximum Salary Cap of 90 000 000 $	6 311 681 $
Estimate Over Minimum Salary Cap of 60 000 000 $	23 688 319 $
Current Bank Account	144 980 488 $
Projected Bank Account	151 569 410 $

Pro Players Salaries
Phil Kessel	8 000 000 $ (1)
-Salary Remaining :	1 103 448 $
Kris Letang (Out of Payroll)	7 250 000 $ (1)
-Salary Remaining :	1 000 000 $
Nicklas Backstrom	6 700 000 $ (1)
-Salary Remaining :	924 138 $
Nathan MacKinnon (Out of Payroll)	6 300 000 $ (1)
-Salary Remaining :	868 966 $
Filip Forsberg	6 000 000 $ (2)
-Salary Remaining :	827 586 $
Jonathan Quick	5 800 000 $ (5)
-Salary Remaining :	800 000 $
Jay Bouwmeester	5 400 000 $ (2)
-Salary Remaining :	744 828 $
Roberto Luongo	5 333 333 $ (2)
-Salary Remaining :	735 632 $
Tomas Tatar	5 300 000 $ (1)
-Salary Remaining :	731 034 $
Vanilla Thunder	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Shea Weber	4 850 000 $ (1)
-Salary Remaining :	668 966 $
Roman Josi (Out of Payroll)	4 000 000 $ (1)
-Salary Remaining :	551 724 $
Auston Matthews	3 775 000 $ (1)
-Salary Remaining :	520 690 $
Erik Gudbranson	3 500 000 $ (2)
-Salary Remaining :	482 759 $
Charlie Coyle (Out of Payroll)	3 200 000 $ (2)
-Salary Remaining :	441 379 $
Ron Hainsey	3 000 000 $ (1)
-Salary Remaining :	413 793 $
Calle Jarnkrok	2 000 000 $ (2)
-Salary Remaining :	275 862 $
Zach Werenski	1 775 000 $ (1)
-Salary Remaining :	244 828 $
Jesper Fast	950 000 $ (1)
-Salary Remaining :	131 034 $
Bo Horvat	894 167 $ (1)
-Salary Remaining :	123 333 $
Daniel Winnik	660 000 $ (1)
-Salary Remaining :	91 034 $
Luke Glendening	628 000 $ (1)
-Salary Remaining :	86 621 $
Total Pro Players	22
Salary Commitment
Year 9 : 90 315 500 $
Year 10 : 36 233 333 $
Year 11 : 5 800 000 $
Year 12 : 5 800 000 $
Salary Average Commitment
Year 9 : 90 315 500 $
Year 10 : 36 233 333 $
Year 11 : 5 800 000 $
Year 12 : 5 800 000 $
Salary Cap with 1 Way Contract
Year 9 : 90 315 500 $
Year 10 : 36 233 333 $
Year 11 : 5 800 000 $
Year 12 : 5 800 000 $

Farm Players Salaries
Matt Murray	37 500 $ (2)
Salary Remaining :	6 250 $
Vladimir Sobotka	35 000 $ (1)
Salary Remaining :	5 833 $
Thatcher Demko	29 417 $ (2)
Salary Remaining :	4 903 $
Eric Fehr	20 000 $ (1)
Salary Remaining :	3 333 $
Brandon Davidson	14 250 $ (2)
Salary Remaining :	2 375 $
Ryan Pulock	13 633 $ (2)
Salary Remaining :	2 272 $
Anthony DeAngelo	12 633 $ (1)
Salary Remaining :	2 106 $
Evgeny Svechnikov	11 067 $ (1)
Salary Remaining :	1 844 $
Eric Comrie	9 025 $ (1)
Salary Remaining :	1 504 $
Remi Elie	8 942 $ (1)
Salary Remaining :	1 490 $
Robert Hagg	8 942 $ (1)
Salary Remaining :	1 490 $
Devin Shore	8 700 $ (1)
Salary Remaining :	1 450 $
Nikita Soshnikov	7 367 $ (1)
Salary Remaining :	1 228 $
Ben Smith	6 500 $ (1)
Salary Remaining :	1 083 $
Liam O'Brien	6 500 $ (5)
Salary Remaining :	1 083 $
Brad Malone	6 500 $ (2)
Salary Remaining :	1 083 $
Sam Henley	5 867 $ (1)
Salary Remaining :	978 $
Total Farm Players	17
Salary Commitment
Year 9 : 241 843 $
Year 10 : 107 800 $
Year 11 : 6 500 $
Year 12 : 6 500 $
Salary Average Commitment
Year 9 : 241 843 $
Year 10 : 107 800 $
Year 11 : 6 500 $
Year 12 : 6 500 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 320 $ - 5 917 - 98,62%
Level 2:	5000 - 250 $ - 4 745 - 94,91%
Level 3:	2000 - 220 $ - 1 997 - 99,84%
Level 4:	4000 - 175 $ - 3 603 - 90,08%
Luxury :	1000 - 999 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	250,00%
Income
Home Games Left	4
Average Attendance - %	17 263 - 95,90%
Average Income per Game	3 300 306 $
Year to Date Revenue	112 210 396 $
Expense
Pro Players Total Salaries	75 862 083 $
Farm Players Total Salaries	520 422 $
Coaches Total Salaries	3 900 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	66 738 550 $
Farm Year To Date Expenses	2 407 527 $
Pro Salary Cap To Date	65 445 447 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	13 201 223 $
Pro Remaining Season Days	16
Pro Expenses Per Days	666 915 $
Pro Estimated Expenses	10 670 640 $
Farm Remaining Season Days	20
Farm Expenses Per Days	24 337 $
Farm Estimated Expenses	486 740 $
Estimated Season Expenses	11 157 380 $
Estimated Season Salary Cap	75 909 175 $
Estimate Under Maximum Salary Cap of 90 000 000 $	14 090 825 $
Estimate Over Minimum Salary Cap of 60 000 000 $	15 909 175 $
Current Bank Account	186 128 862 $
Projected Bank Account	188 172 705 $

Pro Players Salaries
Dion Phaneuf	7 000 000 $ (1)
-Salary Remaining :	965 517 $
Paul Stastny	7 000 000 $ (3)
-Salary Remaining :	965 517 $
Keith Yandle	6 350 000 $ (2)
-Salary Remaining :	875 862 $
Tomas Plekanec	6 000 000 $ (2)
-Salary Remaining :	827 586 $
Seth Jones (Out of Payroll)	5 400 000 $ (1)
-Salary Remaining :	744 828 $
Torey Krug	5 250 000 $ (1)
-Salary Remaining :	724 138 $
Brandon Dubinsky	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Chris Kreider	4 625 000 $ (1)
-Salary Remaining :	637 931 $
Justin Williams	4 500 000 $ (2)
-Salary Remaining :	620 690 $
Jack Johnson	4 357 000 $ (1)
-Salary Remaining :	600 966 $
Dmitry Kulikov	4 333 000 $ (1)
-Salary Remaining :	597 655 $
Darren Helm	3 850 000 $ (1)
-Salary Remaining :	531 034 $
Tuukka Rask	3 500 000 $ (1)
-Salary Remaining :	482 759 $
Lars Eller	3 500 000 $ (1)
-Salary Remaining :	482 759 $
Patrick Eaves	3 200 000 $ (2)
-Salary Remaining :	441 379 $
Zach Hyman	2 250 000 $ (2)
-Salary Remaining :	310 345 $
Danton Heinen	995 833 $ (1)
-Salary Remaining :	137 356 $
Ryan Spooner	980 000 $ (1)
-Salary Remaining :	135 172 $
Colton Parayko	858 750 $ (1)
-Salary Remaining :	118 448 $
Nate Schmidt	812 500 $ (1)
-Salary Remaining :	112 069 $
Harri Sateri	750 000 $ (2)
-Salary Remaining :	103 448 $
Jon Marchessault	750 000 $ (1)
-Salary Remaining :	103 448 $
Total Pro Players	22
Salary Commitment
Year 9 : 81 262 083 $
Year 10 : 35 050 000 $
Year 11 : 7 000 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 81 247 083 $
Year 10 : 35 050 000 $
Year 11 : 7 000 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 81 262 083 $
Year 10 : 35 050 000 $
Year 11 : 7 000 000 $
Year 12 : 0 $

Farm Players Salaries
Jori Lehtera	47 000 $ (1)
Salary Remaining :	7 833 $
Jaroslav Halak	45 000 $ (1)
Salary Remaining :	7 500 $
Ondrej Pavelec	39 000 $ (1)
Salary Remaining :	6 500 $
Eddie Lack	27 500 $ (1)
Salary Remaining :	4 583 $
Connor Brown	21 000 $ (2)
Salary Remaining :	3 500 $
David Schlemko	21 000 $ (1)
Salary Remaining :	3 500 $
Mark Letestu	20 000 $ (2)
Salary Remaining :	3 333 $
Jordan Martinook	20 000 $ (2)
Salary Remaining :	3 333 $
Derek Ryan	20 000 $ (2)
Salary Remaining :	3 333 $
David Warsofsky	15 000 $ (2)
Salary Remaining :	2 500 $
Carter Rowney	15 000 $ (2)
Salary Remaining :	2 500 $
Brian Gibbons	12 000 $ (2)
Salary Remaining :	2 000 $
Brandon Pirri	11 000 $ (1)
Salary Remaining :	1 833 $
Alexander Petrovic	10 500 $ (1)
Salary Remaining :	1 750 $
Ben Harpur	10 000 $ (2)
Salary Remaining :	1 667 $
Valentin Zykov	10 000 $ (5)
Salary Remaining :	1 667 $
Tomas Nosek	10 000 $ (2)
Salary Remaining :	1 667 $
Darren Archibald	10 000 $ (2)
Salary Remaining :	1 667 $
Justin Falk	10 000 $ (2)
Salary Remaining :	1 667 $
Chris Wagner	10 000 $ (2)
Salary Remaining :	1 667 $
Chandler Stephenson	10 000 $ (2)
Salary Remaining :	1 667 $
Christian Folin	10 000 $ (2)
Salary Remaining :	1 667 $
Dean Kukan	10 000 $ (2)
Salary Remaining :	1 667 $
Noel Acciari	10 000 $ (2)
Salary Remaining :	1 667 $
Byron Froese	10 000 $ (2)
Salary Remaining :	1 667 $
Dominik Simon	9 250 $ (2)
Salary Remaining :	1 542 $
Pavel Zacha	8 942 $ (1)
Salary Remaining :	1 490 $
Max Domi	8 630 $ (1)
Salary Remaining :	1 438 $
Tim Schaller	7 750 $ (2)
Salary Remaining :	1 292 $
Taylor Leier	7 200 $ (2)
Salary Remaining :	1 200 $
Andy Andreoff	6 775 $ (2)
Salary Remaining :	1 129 $
Evan Rodrigues	6 500 $ (2)
Salary Remaining :	1 083 $
Anton Blidh	6 500 $ (2)
Salary Remaining :	1 083 $
Justin Holl	6 500 $ (2)
Salary Remaining :	1 083 $
Scott Kosmachuk	6 500 $ (2)
Salary Remaining :	1 083 $
Matt Bartkowski	6 125 $ (1)
Salary Remaining :	1 021 $
Cameron Gaunce	5 750 $ (1)
Salary Remaining :	958 $
Total Farm Players	37
Salary Commitment
Year 9 : 520 422 $
Year 10 : 289 975 $
Year 11 : 10 000 $
Year 12 : 10 000 $
Salary Average Commitment
Year 9 : 508 422 $
Year 10 : 289 975 $
Year 11 : 10 000 $
Year 12 : 10 000 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - 140 $ - 5 916 - 98,60%
Level 2:	5000 - 80 $ - 4 996 - 99,91%
Level 3:	2000 - 55 $ - 2 000 - 100,00%
Level 4:	4000 - 42 $ - 3 779 - 94,48%
Luxury :	1000 - 240 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	250,00%
Income
Home Games Left	4
Average Attendance - %	17 691 - 98,28%
Average Income per Game	2 459 704 $
Year to Date Revenue	83 629 951 $
Expense
Pro Players Total Salaries	60 485 784 $
Farm Players Total Salaries	249 910 $
Coaches Total Salaries	3 800 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	58 329 133 $
Farm Year To Date Expenses	1 046 160 $
Pro Salary Cap To Date	55 915 335 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	9 838 818 $
Pro Remaining Season Days	16
Pro Expenses Per Days	545 567 $
Pro Estimated Expenses	8 729 072 $
Farm Remaining Season Days	20
Farm Expenses Per Days	10 416 $
Farm Estimated Expenses	208 320 $
Estimated Season Expenses	8 937 392 $
Estimated Season Salary Cap	64 258 199 $
Estimate Under Maximum Salary Cap of 90 000 000 $	25 741 801 $
Estimate Over Minimum Salary Cap of 60 000 000 $	4 258 199 $
Current Bank Account	245 849 068 $
Projected Bank Account	246 750 494 $

Pro Players Salaries
Frans Nielsen	5 250 000 $ (1)
-Salary Remaining :	724 138 $
Zach Bogosian	5 142 000 $ (1)
-Salary Remaining :	709 241 $
John Watson	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Valtteri Filppula	5 000 000 $ (1)
-Salary Remaining :	689 655 $
Sami Vatanen	4 875 000 $ (2)
-Salary Remaining :	672 414 $
Jason Demers	4 500 000 $ (1)
-Salary Remaining :	620 690 $
David Savard	4 250 000 $ (1)
-Salary Remaining :	586 207 $
Nico Hischier	3 775 000 $ (2)
-Salary Remaining :	520 690 $
James Reimer	3 400 000 $ (1)
-Salary Remaining :	468 966 $
Andrew Cogliano	3 250 000 $ (2)
-Salary Remaining :	448 276 $
J.T. Miller	2 750 000 $ (1)
-Salary Remaining :	379 310 $
Tobias Rieder	2 225 000 $ (1)
-Salary Remaining :	306 897 $
(SALAIRE RETENU BOZAK) (1 Way Contract)	2 100 000 $ (2)
-1 Way Contract Salary Cap :	2 100 000 $
-Salary Remaining :	289 655 $
Mitch Marner	1 744 617 $ (1)
-Salary Remaining :	240 637 $
Clayton Keller (1 Way Contract)	1 704 167 $ (1)
-Salary Remaining :	235 058 $
Mathew Barzal (1 Way Contract)	1 294 167 $ (1)
-Salary Remaining :	178 506 $
Andrei Vasilevskiy	925 000 $ (1)
-Salary Remaining :	127 586 $
Brady Skjei	925 000 $ (1)
-Salary Remaining :	127 586 $
Alex DeBrincat	894 166 $ (2)
-Salary Remaining :	123 333 $
Nicolas Deslauriers	775 000 $ (2)
-Salary Remaining :	106 897 $
Ondrej Kase	706 667 $ (1)
-Salary Remaining :	97 471 $
Total Pro Players	21
Salary Commitment
Year 9 : 60 485 784 $
Year 10 : 20 669 166 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 60 485 784 $
Year 10 : 20 669 166 $
Year 11 : 0 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 60 485 784 $
Year 10 : 20 669 166 $
Year 11 : 0 $
Year 12 : 0 $

Farm Players Salaries
Logan Brown	16 042 $ (2)
Salary Remaining :	2 674 $
Austin Czarnik	15 000 $ (3)
Salary Remaining :	2 500 $
Jordan Binnington	15 000 $ (1)
Salary Remaining :	2 500 $
Casey Mittelstadt	14 917 $ (2)
Salary Remaining :	2 486 $
Troy Terry	14 917 $ (2)
Salary Remaining :	2 486 $
Jordan Greeway	12 250 $ (2)
Salary Remaining :	2 042 $
Joel Eriksson Ek (Out of Payroll)	11 067 $ (1)
Salary Remaining :	1 844 $
Scott Wilson	9 250 $ (1)
Salary Remaining :	1 542 $
Alex Iafallo	9 250 $ (2)
Salary Remaining :	1 542 $
Pavel Buchnevich	9 250 $ (1)
Salary Remaining :	1 542 $
Riley Barber	9 250 $ (1)
Salary Remaining :	1 542 $
Mirco Mueller	8 942 $ (1)
Salary Remaining :	1 490 $
Marcus Pettersson	8 942 $ (2)
Salary Remaining :	1 490 $
Kyle Capobianco	8 942 $ (2)
Salary Remaining :	1 490 $
Brett Ritchie	8 750 $ (1)
Salary Remaining :	1 458 $
Victor Mete	8 700 $ (2)
Salary Remaining :	1 450 $
Travis Dermott	8 633 $ (2)
Salary Remaining :	1 439 $
Nick Cousins	8 400 $ (1)
Salary Remaining :	1 400 $
Christian Jaros	8 017 $ (2)
Salary Remaining :	1 336 $
Antoine Bibeau	8 000 $ (1)
Salary Remaining :	1 333 $
Andrew Mangiapane	8 000 $ (2)
Salary Remaining :	1 333 $
Ethan Bear	7 983 $ (2)
Salary Remaining :	1 331 $
Dylan Ferguson	7 167 $ (2)
Salary Remaining :	1 194 $
Kevin Czuczman	6 500 $ (1)
Salary Remaining :	1 083 $
Damon Severson	6 058 $ (1)
Salary Remaining :	1 010 $
Stefan Noesen	6 000 $ (1)
Salary Remaining :	1 000 $
Chad Ruhwedel	5 750 $ (1)
Salary Remaining :	958 $
Total Farm Players	27
Salary Commitment
Year 9 : 260 977 $
Year 10 : 148 760 $
Year 11 : 15 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 259 477 $
Year 10 : 148 760 $
Year 11 : 15 000 $
Year 12 : 0 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	8500 - 81 $ - 7 957 - 93,61%
Level 2:	6500 - 60 $ - 6 162 - 94,80%
Level 3:	4500 - 46 $ - 3 891 - 86,46%
Level 4:	4500 - 35 $ - 4 144 - 92,08%
Luxury :	2000 - 190 $ - 1 810 - 90,51%
Total Capacity :	26000
Team Popularity :	250,00%
Income
Home Games Left	4
Average Attendance - %	23 964 - 92,17%
Average Income per Game	2 506 454 $
Year to Date Revenue	85 219 424 $
Expense
Pro Players Total Salaries	86 307 522 $
Farm Players Total Salaries	276 227 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 386 259 $
Farm Year To Date Expenses	1 494 393 $
Pro Salary Cap To Date	66 524 166 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	10 025 815 $
Pro Remaining Season Days	16
Pro Expenses Per Days	752 651 $
Pro Estimated Expenses	12 042 416 $
Farm Remaining Season Days	20
Farm Expenses Per Days	14 802 $
Farm Estimated Expenses	296 040 $
Estimated Season Expenses	12 338 456 $
Estimated Season Salary Cap	78 428 646 $
Estimate Under Maximum Salary Cap of 90 000 000 $	11 571 354 $
Estimate Over Minimum Salary Cap of 60 000 000 $	18 428 646 $
Current Bank Account	55 253 156 $
Projected Bank Account	52 940 515 $

Pro Players Salaries
Alex Ovechkin	9 538 000 $ (1)
-Salary Remaining :	1 315 586 $
Brent Burns	8 000 000 $ (1)
-Salary Remaining :	1 103 448 $
Johnny Gaudreau	6 750 000 $ (2)
-Salary Remaining :	931 034 $
Ben Bishop	5 900 000 $ (1)
-Salary Remaining :	813 793 $
T.J. Oshie	5 750 000 $ (1)
-Salary Remaining :	793 103 $
Duncan Keith	5 538 462 $ (5)
-Salary Remaining :	763 926 $
Jeff Carter	5 272 727 $ (2)
-Salary Remaining :	727 273 $
Ryan Suter	4 500 000 $ (1)
-Salary Remaining :	620 690 $
Michael Frolik	4 300 000 $ (1)
-Salary Remaining :	593 103 $
James van Riemsdyk	4 250 000 $ (2)
-Salary Remaining :	586 207 $
Craig Smith	4 250 000 $ (1)
-Salary Remaining :	586 207 $
Niklas Hjalmarsson	4 100 000 $ (2)
-Salary Remaining :	565 517 $
Ryan O'Reilly	3 750 000 $ (1)
-Salary Remaining :	517 241 $
Marcus Kruger	3 083 333 $ (1)
-Salary Remaining :	425 287 $
Tomas Hertl	3 000 000 $ (2)
-Salary Remaining :	413 793 $
Jake McCabe	1 600 000 $ (2)
-Salary Remaining :	220 690 $
Dylan Larkin	1 425 000 $ (2)
-Salary Remaining :	196 552 $
Johnny Oduya	1 000 000 $ (1)
-Salary Remaining :	137 931 $
Jacob Larsson (1 Way Contract)	925 000 $ (1)
-1 Way Contract Salary Cap :	925 000 $
-Salary Remaining :	127 586 $
Mike Matheson	925 000 $ (2)
-Salary Remaining :	127 586 $
Juuse Saros	925 000 $ (2)
-Salary Remaining :	127 586 $
Micheal Ferland	825 000 $ (1)
-Salary Remaining :	113 793 $
Brandon Tanev	700 000 $ (2)
-Salary Remaining :	96 552 $
Total Pro Players	23
Salary Commitment
Year 9 : 86 307 522 $
Year 10 : 34 486 189 $
Year 11 : 5 538 462 $
Year 12 : 5 538 462 $
Salary Average Commitment
Year 9 : 86 307 522 $
Year 10 : 34 486 189 $
Year 11 : 5 538 462 $
Year 12 : 5 538 462 $
Salary Cap with 1 Way Contract
Year 9 : 86 307 522 $
Year 10 : 34 486 189 $
Year 11 : 5 538 462 $
Year 12 : 5 538 462 $

Farm Players Salaries
Brendan Smith	27 500 $ (1)
Salary Remaining :	4 583 $
Adam Gaudette	14 917 $ (2)
Salary Remaining :	2 486 $
Dylan Sikura	13 875 $ (2)
Salary Remaining :	2 313 $
Nikolay Goldobin	10 759 $ (2)
Salary Remaining :	1 793 $
Rocco Grimaldi	9 250 $ (1)
Salary Remaining :	1 542 $
Alex Lyon	9 250 $ (2)
Salary Remaining :	1 542 $
Sami Niku	9 167 $ (2)
Salary Remaining :	1 528 $
Vladislav Kamenev	8 942 $ (1)
Salary Remaining :	1 490 $
Joey Hishon	8 900 $ (1)
Salary Remaining :	1 483 $
Shane Prince	8 500 $ (1)
Salary Remaining :	1 417 $
Chris Bigras	8 433 $ (1)
Salary Remaining :	1 406 $
Brett Lernout	8 250 $ (2)
Salary Remaining :	1 375 $
Phillip Di Giuseppe	8 175 $ (1)
Salary Remaining :	1 363 $
Tomas Jurco	8 000 $ (2)
Salary Remaining :	1 333 $
Joseph Morrow	8 000 $ (1)
Salary Remaining :	1 333 $
Frank Vatrano	7 925 $ (1)
Salary Remaining :	1 321 $
Anthony Duclair	7 725 $ (1)
Salary Remaining :	1 288 $
Oliver Kylington	7 617 $ (1)
Salary Remaining :	1 269 $
Daniel Carr	7 250 $ (1)
Salary Remaining :	1 208 $
Tobias Lindberg	6 933 $ (1)
Salary Remaining :	1 156 $
Justin Bailey	6 700 $ (1)
Salary Remaining :	1 117 $
Nick Paul	6 700 $ (1)
Salary Remaining :	1 117 $
Anders Lindback	6 500 $ (2)
Salary Remaining :	1 083 $
Michael Sgarbossa	6 500 $ (2)
Salary Remaining :	1 083 $
Casey Nelson	6 500 $ (1)
Salary Remaining :	1 083 $
Michael Latta	6 500 $ (2)
Salary Remaining :	1 083 $
Tyler Gaudet	6 500 $ (1)
Salary Remaining :	1 083 $
Michael Mersch	6 500 $ (1)
Salary Remaining :	1 083 $
Sergey Tolchinsky	6 167 $ (1)
Salary Remaining :	1 028 $
Hudson Fasching	6 167 $ (1)
Salary Remaining :	1 028 $
Josh Leivo	6 125 $ (2)
Salary Remaining :	1 021 $
Adam Clendening	6 000 $ (1)
Salary Remaining :	1 000 $
Total Farm Players	32
Salary Commitment
Year 9 : 276 227 $
Year 10 : 99 843 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 276 227 $
Year 10 : 99 843 $
Year 11 : 0 $
Year 12 : 0 $

Mighty Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	8000 - 100 $ - 7 631 - 95,39%
Level 2:	7000 - 65 $ - 6 478 - 92,54%
Level 3:	3500 - 45 $ - 3 230 - 92,29%
Level 4:	5500 - 25 $ - 5 191 - 94,38%
Luxury :	2000 - 180 $ - 1 815 - 90,76%
Total Capacity :	26000
Team Popularity :	250,00%
Income
Home Games Left	4
Average Attendance - %	24 346 - 93,64%
Average Income per Game	2 661 197 $
Year to Date Revenue	90 480 697 $
Expense
Pro Players Total Salaries	82 035 816 $
Farm Players Total Salaries	113 058 $
Coaches Total Salaries	2 300 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 723 849 $
Farm Year To Date Expenses	166 178 $
Pro Salary Cap To Date	61 741 084 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	10 644 788 $
Pro Remaining Season Days	16
Pro Expenses Per Days	727 033 $
Pro Estimated Expenses	11 632 528 $
Farm Remaining Season Days	20
Farm Expenses Per Days	942 $
Farm Estimated Expenses	18 840 $
Estimated Season Expenses	11 651 368 $
Estimated Season Salary Cap	73 056 364 $
Estimate Under Maximum Salary Cap of 90 000 000 $	16 943 636 $
Estimate Over Minimum Salary Cap of 60 000 000 $	13 056 364 $
Current Bank Account	132 578 713 $
Projected Bank Account	131 572 133 $

Pro Players Salaries
Ryan Johansen	8 000 000 $ (2)
-Salary Remaining :	1 103 448 $
Johnny Boychuk	6 000 000 $ (1)
-Salary Remaining :	827 586 $
Jordan Eberle	6 000 000 $ (1)
-Salary Remaining :	827 586 $
Nick Leddy	5 500 000 $ (1)
-Salary Remaining :	758 621 $
Nino Niederreiter	5 250 000 $ (2)
-Salary Remaining :	724 138 $
Mike Hoffman	5 187 500 $ (2)
-Salary Remaining :	715 517 $
Danny DeKeyser	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Marian Gaborik	4 875 000 $ (1)
-Salary Remaining :	672 414 $
Sam Gagner	4 800 000 $ (1)
-Salary Remaining :	662 069 $
T.J. Brodie	4 650 400 $ (1)
-Salary Remaining :	641 434 $
Patrik Laine	3 575 000 $ (1)
-Salary Remaining :	493 103 $
Sven Baertschi	3 366 666 $ (2)
-Salary Remaining :	464 368 $
Ondrej Palat	3 333 333 $ (1)
-Salary Remaining :	459 770 $
Jake Allen	2 350 000 $ (1)
-Salary Remaining :	324 138 $
Riley Sheahan	2 075 000 $ (2)
-Salary Remaining :	286 207 $
Brian Boyle	1 500 000 $ (3)
-Salary Remaining :	206 897 $
Mark Jankowski	1 493 750 $ (1)
-Salary Remaining :	206 034 $
Justin Schultz	1 400 000 $ (1)
-Salary Remaining :	193 103 $
Thomas Chabot (1 Way Contract)	1 254 167 $ (1)
-1 Way Contract Salary Cap :	1 254 167 $
-Salary Remaining :	172 989 $
Peter Budaj	1 000 000 $ (2)
-Salary Remaining :	137 931 $
Chris Kunitz	1 000 000 $ (2)
-Salary Remaining :	137 931 $
(SALAIRE RETENU STASTNY)	1 000 000 $ (1)
-Salary Remaining :	137 931 $
Matt Hunwick	1 000 000 $ (2)
-Salary Remaining :	137 931 $
Sam Bennett	925 000 $ (1)
-Salary Remaining :	127 586 $
Brian Dumoulin	800 000 $ (1)
-Salary Remaining :	110 345 $
Matt Hendricks	700 000 $ (1)
-Salary Remaining :	96 552 $
Total Pro Players	26
Salary Commitment
Year 9 : 82 035 816 $
Year 10 : 33 379 166 $
Year 11 : 1 500 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 82 035 816 $
Year 10 : 33 379 166 $
Year 11 : 1 500 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 82 035 816 $
Year 10 : 33 379 166 $
Year 11 : 1 500 000 $
Year 12 : 0 $

Farm Players Salaries
Kris Versteeg	20 000 $ (1)
Salary Remaining :	3 333 $
Owen Tippett	16 583 $ (2)
Salary Remaining :	2 764 $
Andrew Hammond (Out of Payroll)	13 500 $ (1)
Salary Remaining :	2 250 $
Jack Skille	12 750 $ (1)
Salary Remaining :	2 125 $
Dominic Moore	10 000 $ (1)
Salary Remaining :	1 667 $
Ryan Carpenter	10 000 $ (2)
Salary Remaining :	1 667 $
Jakub Jerabek (Out of Payroll)	9 250 $ (2)
Salary Remaining :	1 542 $
Curtis Lazar (Out of Payroll)	8 942 $ (1)
Salary Remaining :	1 490 $
Filip Chlapik	8 942 $ (2)
Salary Remaining :	1 490 $
Derrick Pouliot	8 633 $ (1)
Salary Remaining :	1 439 $
Slater Koekkoek (Out of Payroll)	8 000 $ (1)
Salary Remaining :	1 333 $
Tyrell Goulbourne	7 733 $ (2)
Salary Remaining :	1 289 $
Zac Dalpe (Out of Payroll)	7 250 $ (1)
Salary Remaining :	1 208 $
Charles Hudon	6 500 $ (2)
Salary Remaining :	1 083 $
Justin Auger	6 167 $ (2)
Salary Remaining :	1 028 $
Brendon Nash	5 750 $ (1)
Salary Remaining :	958 $
Total Farm Players	16
Salary Commitment
Year 9 : 160 000 $
Year 10 : 65 175 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 160 000 $
Year 10 : 65 175 $
Year 11 : 0 $
Year 12 : 0 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	6000 - 100 $ - 6 000 - 100,00%
Level 2:	5000 - 65 $ - 5 000 - 100,00%
Level 3:	2000 - 45 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 4 000 - 100,00%
Luxury :	1000 - 180 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	250,00%
Income
Home Games Left	3
Average Attendance - %	18 000 - 100,00%
Average Income per Game	1 929 550 $
Year to Date Revenue	67 534 250 $
Expense
Pro Players Total Salaries	72 691 833 $
Farm Players Total Salaries	337 525 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 454 706 $
Farm Year To Date Expenses	1 571 472 $
Pro Salary Cap To Date	62 161 602 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	5 788 650 $
Pro Remaining Season Days	16
Pro Expenses Per Days	639 585 $
Pro Estimated Expenses	10 233 360 $
Farm Remaining Season Days	20
Farm Expenses Per Days	15 313 $
Farm Estimated Expenses	306 260 $
Estimated Season Expenses	10 539 620 $
Estimated Season Salary Cap	72 188 066 $
Estimate Under Maximum Salary Cap of 90 000 000 $	17 811 934 $
Estimate Over Minimum Salary Cap of 60 000 000 $	12 188 066 $
Current Bank Account	247 221 415 $
Projected Bank Account	242 470 445 $

Pro Players Salaries
Corey Perry	8 625 000 $ (2)
-Salary Remaining :	1 189 655 $
Henrik Sedin	7 000 000 $ (1)
-Salary Remaining :	965 517 $
Rick Nash (Out of Payroll)	5 750 000 $ (3)
-Salary Remaining :	793 103 $
Jimmy Howard	5 291 000 $ (3)
-Salary Remaining :	729 793 $
Scott Hartnell	4 750 000 $ (1)
-Salary Remaining :	655 172 $
Jason Garrison (Out of Payroll)	4 600 000 $ (1)
-Salary Remaining :	634 483 $
Alex Steen	4 500 000 $ (1)
-Salary Remaining :	620 690 $
Andrew Ladd	4 400 000 $ (1)
-Salary Remaining :	606 897 $
Alexei Emelin	4 100 000 $ (1)
-Salary Remaining :	565 517 $
Josh Gorges	3 900 000 $ (1)
-Salary Remaining :	537 931 $
Pierre-Luc Dubois	3 394 166 $ (2)
-Salary Remaining :	468 161 $
Cody Ceci	2 800 000 $ (2)
-Salary Remaining :	386 207 $
Ryan Strome	2 500 000 $ (2)
-Salary Remaining :	344 828 $
John Gibson	2 300 000 $ (2)
-Salary Remaining :	317 241 $
Tyson Jost (1 Way Contract)	1 704 167 $ (1)
-1 Way Contract Salary Cap :	1 704 167 $
-Salary Remaining :	235 058 $
Colin White (Out of Payroll)	1 285 000 $ (1)
-1 Way Contract Salary Cap :	1 285 000 $
-Salary Remaining :	177 241 $
Kailer Yamamoto	1 155 000 $ (2)
-Salary Remaining :	159 310 $
Joel Edmundson (Out of Payroll)	1 050 000 $ (1)
-Salary Remaining :	144 828 $
Brendan Lemieux	1 039 167 $ (2)
-Salary Remaining :	143 333 $
Jakob Forsbacka Karlsson (1 Way Contract)	925 000 $ (1)
-1 Way Contract Salary Cap :	925 000 $
-Salary Remaining :	127 586 $
Michael Kapla (1 Way Contract)	925 000 $ (1)
-1 Way Contract Salary Cap :	925 000 $
-Salary Remaining :	127 586 $
Carl Dahlstrom	925 000 $ (2)
-Salary Remaining :	127 586 $
Blake Speers (1 Way Contract)	925 000 $ (1)
-Salary Remaining :	127 586 $
Brendan Guhle (1 Way Contract)	894 167 $ (1)
-1 Way Contract Salary Cap :	894 167 $
-Salary Remaining :	123 333 $
Radek Faksa (Out of Payroll)	863 333 $ (1)
-Salary Remaining :	119 080 $
Anthony Mantha	863 333 $ (1)
-Salary Remaining :	119 080 $
A.J. Greer (1 Way Contract)	825 000 $ (1)
-1 Way Contract Salary Cap :	825 000 $
-Salary Remaining :	113 793 $
Esa Lindell (Out of Payroll)	745 833 $ (1)
-Salary Remaining :	102 874 $
Chris Tierney	711 667 $ (1)
-Salary Remaining :	98 161 $
Denis Malgin	693 333 $ (1)
-Salary Remaining :	95 632 $
Scott Mayfield (Out of Payroll)	625 000 $ (1)
-Salary Remaining :	86 207 $
Total Pro Players	31
Salary Commitment
Year 9 : 80 065 166 $
Year 10 : 33 779 333 $
Year 11 : 11 041 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 79 077 666 $
Year 10 : 32 341 833 $
Year 11 : 11 041 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 80 065 166 $
Year 10 : 33 779 333 $
Year 11 : 11 041 000 $
Year 12 : 0 $

Farm Players Salaries
Marcus Foligno	28 750 $ (2)
Salary Remaining :	4 792 $
Timo Meier	16 442 $ (1)
Salary Remaining :	2 740 $
Luke Kunin	14 250 $ (2)
Salary Remaining :	2 375 $
Jakub Vrana	13 633 $ (1)
Salary Remaining :	2 272 $
Ryan Donato	13 500 $ (2)
Salary Remaining :	2 250 $
Alex Tuch	13 500 $ (1)
Salary Remaining :	2 250 $
Marcus Sorensen	13 500 $ (1)
Salary Remaining :	2 250 $
Daniel Brickley	13 500 $ (2)
Salary Remaining :	2 250 $
Travis Sanheim	12 633 $ (2)
Salary Remaining :	2 106 $
Martin Marincin	12 500 $ (2)
Salary Remaining :	2 083 $
Nikita Scherbak	10 633 $ (1)
Salary Remaining :	1 772 $
Calvin Pickard	10 000 $ (1)
Salary Remaining :	1 667 $
Anthony Cirelli	9 358 $ (2)
Salary Remaining :	1 560 $
Oscar Fantenberg	9 250 $ (2)
Salary Remaining :	1 542 $
Andrew Copp	9 250 $ (1)
Salary Remaining :	1 542 $
Victor Ejdsell	9 250 $ (2)
Salary Remaining :	1 542 $
Andreas Englund	9 250 $ (1)
Salary Remaining :	1 542 $
Dryden Hunt	9 250 $ (2)
Salary Remaining :	1 542 $
Janne Kuokkanen	9 250 $ (2)
Salary Remaining :	1 542 $
John Hayden	9 250 $ (1)
Salary Remaining :	1 542 $
Rasmus Andersson	8 942 $ (1)
Salary Remaining :	1 490 $
Nicolas Roy	8 150 $ (2)
Salary Remaining :	1 358 $
Gustav Olofsson	7 950 $ (1)
Salary Remaining :	1 325 $
Tim Heed	7 750 $ (1)
Salary Remaining :	1 292 $
Lucas Wallmark	7 500 $ (1)
Salary Remaining :	1 250 $
Connor Carrick	7 500 $ (2)
Salary Remaining :	1 250 $
Frederick Gaudreau	6 667 $ (1)
Salary Remaining :	1 111 $
Michael McNiven	6 667 $ (3)
Salary Remaining :	1 111 $
Scott Harrington	6 320 $ (1)
Salary Remaining :	1 053 $
Tyler Wotherspoon	6 250 $ (1)
Salary Remaining :	1 042 $
Jack Campbell	6 130 $ (1)
Salary Remaining :	1 022 $
David Musil	6 000 $ (1)
Salary Remaining :	1 000 $
Dylan Olsen	4 750 $ (1)
Salary Remaining :	792 $
Total Farm Players	33
Salary Commitment
Year 9 : 337 525 $
Year 10 : 163 808 $
Year 11 : 6 667 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 336 705 $
Year 10 : 163 808 $
Year 11 : 6 667 $
Year 12 : 0 $

North Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Metropolitan Sports Center
Level 1:	6750 - 350 $ - 6 367 - 94,33%
Level 2:	6000 - 190 $ - 5 112 - 85,21%
Level 3:	3500 - 140 $ - 2 730 - 78,01%
Level 4:	4750 - 110 $ - 3 784 - 79,66%
Luxury :	2000 - 500 $ - 1 829 - 91,43%
Total Capacity :	23000
Team Popularity :	250,00%
Income
Home Games Left	4
Average Attendance - %	19 822 - 86,18%
Average Income per Game	4 539 110 $
Year to Date Revenue	154 329 733 $
Expense
Pro Players Total Salaries	66 656 667 $
Farm Players Total Salaries	171 516 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	69 507 649 $
Farm Year To Date Expenses	1 366 852 $
Pro Salary Cap To Date	67 686 106 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 156 439 $
Pro Remaining Season Days	16
Pro Expenses Per Days	583 247 $
Pro Estimated Expenses	9 331 952 $
Farm Remaining Season Days	20
Farm Expenses Per Days	13 929 $
Farm Estimated Expenses	278 580 $
Estimated Season Expenses	9 610 532 $
Estimated Season Salary Cap	76 880 122 $
Estimate Under Maximum Salary Cap of 90 000 000 $	13 119 878 $
Estimate Over Minimum Salary Cap of 60 000 000 $	16 880 122 $
Current Bank Account	143 845 790 $
Projected Bank Account	152 391 697 $

Pro Players Salaries
Carey Price (Out of Payroll)	6 500 000 $ (2)
-Salary Remaining :	896 552 $
Jordan Staal	6 000 000 $ (1)
-Salary Remaining :	827 586 $
Dustin Brown	5 875 000 $ (1)
-Salary Remaining :	810 345 $
Matt Niskanen (Out of Payroll)	5 750 000 $ (1)
-Salary Remaining :	793 103 $
Marc Staal (Out of Payroll)	5 700 000 $ (1)
-Salary Remaining :	786 207 $
Nick Foligno	5 500 000 $ (1)
-Salary Remaining :	758 621 $
Adam Oates	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Reilly Smith	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Vincent Trocheck	4 750 000 $ (2)
-Salary Remaining :	655 172 $
Adam Henrique	4 000 000 $ (1)
-Salary Remaining :	551 724 $
Mattias Ekholm	3 750 000 $ (1)
-Salary Remaining :	517 241 $
Brendan Gallagher	3 750 000 $ (1)
-Salary Remaining :	517 241 $
(SALAIRE RETENU COUTURE) (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	413 793 $
Jaden Schwartz	2 675 000 $ (1)
-Salary Remaining :	368 966 $
Ben Lovejoy	2 666 667 $ (1)
-Salary Remaining :	367 816 $
Ryan Ellis	2 500 000 $ (2)
-Salary Remaining :	344 828 $
Blake Comeau	2 400 000 $ (1)
-Salary Remaining :	331 034 $
Nick Holden	1 650 000 $ (2)
-Salary Remaining :	227 586 $
Kyle Brodziak	950 000 $ (1)
-Salary Remaining :	131 034 $
Philipp Grubauer	850 000 $ (1)
-Salary Remaining :	117 241 $
Bryan Rust	640 000 $ (2)
-Salary Remaining :	88 276 $
Total Pro Players	21
Salary Commitment
Year 9 : 78 906 667 $
Year 10 : 29 040 000 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 78 906 667 $
Year 10 : 29 040 000 $
Year 11 : 0 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 78 906 667 $
Year 10 : 29 040 000 $
Year 11 : 0 $
Year 12 : 0 $

Farm Players Salaries
Dale Weise	23 500 $ (1)
Salary Remaining :	3 917 $
Dalton Prout	15 750 $ (1)
Salary Remaining :	2 625 $
Reto Berra	14 500 $ (1)
Salary Remaining :	2 417 $
Al Montoya	9 500 $ (1)
Salary Remaining :	1 583 $
Zach Aston-Reese	9 250 $ (2)
Salary Remaining :	1 542 $
Vinni Lettieri	9 250 $ (2)
Salary Remaining :	1 542 $
Markus Granlund	9 000 $ (1)
Salary Remaining :	1 500 $
Vince Dunn	8 883 $ (2)
Salary Remaining :	1 481 $
Shea Theodore	8 633 $ (1)
Salary Remaining :	1 439 $
Ben Chiarot	8 500 $ (1)
Salary Remaining :	1 417 $
Chris Wideman	8 000 $ (1)
Salary Remaining :	1 333 $
Alex Biega (Out of Payroll)	7 500 $ (1)
Salary Remaining :	1 250 $
Reid Boucher	7 250 $ (2)
Salary Remaining :	1 208 $
Brian Lashoff	7 250 $ (1)
Salary Remaining :	1 208 $
Raphael Diaz	7 000 $ (1)
Salary Remaining :	1 167 $
Cody Bass	6 500 $ (3)
Salary Remaining :	1 083 $
Derek Grant	6 500 $ (3)
Salary Remaining :	1 083 $
Corey Tropp	6 250 $ (2)
Salary Remaining :	1 042 $
Nick Shore	6 000 $ (1)
Salary Remaining :	1 000 $
Matt Beleskey	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 9 : 179 016 $
Year 10 : 53 883 $
Year 11 : 13 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 179 016 $
Year 10 : 53 883 $
Year 11 : 13 000 $
Year 12 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BB and T Center
Level 1:	7900 - 100 $ - 7 493 - 94,85%
Level 2:	5500 - 61 $ - 5 487 - 99,77%
Level 3:	4000 - 51 $ - 3 405 - 85,13%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	1100 - 800 $ - 866 - 78,70%
Total Capacity :	22500
Team Popularity :	250,00%
Income
Home Games Left	3
Average Attendance - %	21 251 - 94,45%
Average Income per Game	3 025 030 $
Year to Date Revenue	105 876 060 $
Expense
Pro Players Total Salaries	81 336 944 $
Farm Players Total Salaries	129 329 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	70 008 097 $
Farm Year To Date Expenses	1 376 283 $
Pro Salary Cap To Date	68 714 996 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	9 075 091 $
Pro Remaining Season Days	16
Pro Expenses Per Days	714 112 $
Pro Estimated Expenses	11 425 792 $
Farm Remaining Season Days	20
Farm Expenses Per Days	13 578 $
Farm Estimated Expenses	271 560 $
Estimated Season Expenses	11 697 352 $
Estimated Season Salary Cap	79 933 892 $
Estimate Under Maximum Salary Cap of 90 000 000 $	10 066 108 $
Estimate Over Minimum Salary Cap of 60 000 000 $	19 933 892 $
Current Bank Account	431 180 623 $
Projected Bank Account	428 558 362 $

Pro Players Salaries
Zach Parise	7 538 000 $ (2)
-Salary Remaining :	1 039 724 $
Aleksander Barkov	5 900 000 $ (2)
-Salary Remaining :	813 793 $
Kari Lehtonen	5 900 000 $ (1)
-Salary Remaining :	813 793 $
Oliver Ekman-Larsson (Out of Payroll)	5 500 000 $ (1)
-Salary Remaining :	758 621 $
Dan Girardi	5 500 000 $ (1)
-Salary Remaining :	758 621 $
Brandon Sutter	4 375 000 $ (1)
-Salary Remaining :	603 448 $
Carl Hagelin	4 000 000 $ (1)
-Salary Remaining :	551 724 $
Dennis Seidenberg	4 000 000 $ (1)
-Salary Remaining :	551 724 $
Rickard Rakell	3 789 444 $ (2)
-Salary Remaining :	522 682 $
Luca Sbisa	3 600 000 $ (1)
-Salary Remaining :	496 552 $
(SALAIRE RETENUE RASK) (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	482 759 $
Tyler Toffoli	3 250 000 $ (1)
-Salary Remaining :	448 276 $
Jonathan Huberdeau	3 250 000 $ (1)
-Salary Remaining :	448 276 $
(SALAIRE RETENU WEBER)	3 000 000 $ (1)
-Salary Remaining :	413 793 $
Jacob Trouba	2 812 000 $ (2)
-Salary Remaining :	387 862 $
(SALAIRE RETENU BYFUGLIEN) (1 Way Contract)	2 700 000 $ (2)
-Salary Remaining :	372 414 $
Mathew Dumba (Out of Payroll)	2 550 000 $ (2)
-Salary Remaining :	351 724 $
Tommy Wingels	2 475 000 $ (1)
-Salary Remaining :	341 379 $
Connor Hellebuyck	2 250 000 $ (2)
-Salary Remaining :	310 345 $
Noah Hanifin	1 775 000 $ (2)
-Salary Remaining :	244 828 $
Michael Grabner	1 650 000 $ (2)
-Salary Remaining :	227 586 $
Brendan Perlini	1 363 333 $ (1)
-Salary Remaining :	188 046 $
Mike Fisher	1 000 000 $ (1)
-Salary Remaining :	137 931 $
Jack Eichel	925 000 $ (1)
-Salary Remaining :	127 586 $
Miles Wood	925 000 $ (1)
-Salary Remaining :	127 586 $
Alexander Wennberg	925 000 $ (1)
-Salary Remaining :	127 586 $
Joel Armia	925 000 $ (1)
-Salary Remaining :	127 586 $
Brett Pesce	809 167 $ (1)
-Salary Remaining :	111 609 $
Alex Stalock	650 000 $ (2)
-Salary Remaining :	89 655 $
Total Pro Players	29
Salary Commitment
Year 9 : 86 836 944 $
Year 10 : 31 614 444 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 86 836 944 $
Year 10 : 31 614 444 $
Year 11 : 0 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 86 836 944 $
Year 10 : 31 614 444 $
Year 11 : 0 $
Year 12 : 0 $

Farm Players Salaries
Michael Dal Colle	30 633 $ (2)
Salary Remaining :	5 106 $
Zack Kassian	15 000 $ (2)
Salary Remaining :	2 500 $
Malcolm Subban	8 633 $ (1)
Salary Remaining :	1 439 $
Hunter Shinkaruk	8 630 $ (1)
Salary Remaining :	1 438 $
Christoph Bertschy	7 758 $ (1)
Salary Remaining :	1 293 $
Joonas Korpisalo	7 425 $ (1)
Salary Remaining :	1 238 $
Matt Puempel	7 250 $ (2)
Salary Remaining :	1 208 $
Landon Ferraro	7 000 $ (2)
Salary Remaining :	1 167 $
Michael Chaput	6 875 $ (2)
Salary Remaining :	1 146 $
Petter Granberg	6 125 $ (1)
Salary Remaining :	1 021 $
Chris Breen	6 000 $ (1)
Salary Remaining :	1 000 $
Mark McNeill	6 000 $ (1)
Salary Remaining :	1 000 $
Philip Samuelsson	6 000 $ (1)
Salary Remaining :	1 000 $
Matt Hackett	6 000 $ (1)
Salary Remaining :	1 000 $
Total Farm Players	14
Salary Commitment
Year 9 : 129 329 $
Year 10 : 66 758 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 129 329 $
Year 10 : 66 758 $
Year 11 : 0 $
Year 12 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6500 - 300 $ - 6 500 - 100,00%
Level 2:	5500 - 270 $ - 5 423 - 98,60%
Level 3:	3000 - 200 $ - 2 956 - 98,52%
Level 4:	4500 - 160 $ - 4 422 - 98,27%
Luxury :	1500 - 900 $ - 1 479 - 98,61%
Total Capacity :	21000
Team Popularity :	250,00%
Income
Home Games Left	4
Average Attendance - %	20 780 - 98,95%
Average Income per Game	3 225 610 $
Year to Date Revenue	109 670 728 $
Expense
Pro Players Total Salaries	77 684 688 $
Farm Players Total Salaries	272 917 $
Coaches Total Salaries	1 900 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 321 648 $
Farm Year To Date Expenses	989 852 $
Pro Salary Cap To Date	66 459 596 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 902 439 $
Pro Remaining Season Days	16
Pro Expenses Per Days	678 316 $
Pro Estimated Expenses	10 853 056 $
Farm Remaining Season Days	20
Farm Expenses Per Days	9 774 $
Farm Estimated Expenses	195 480 $
Estimated Season Expenses	11 048 536 $
Estimated Season Salary Cap	77 174 732 $
Estimate Under Maximum Salary Cap of 90 000 000 $	12 825 268 $
Estimate Over Minimum Salary Cap of 60 000 000 $	17 174 732 $
Current Bank Account	141 477 428 $
Projected Bank Account	143 331 331 $

Pro Players Salaries
Bobby Ryan	7 250 000 $ (1)
-Salary Remaining :	1 000 000 $
Patrick Marleau	6 666 667 $ (1)
-Salary Remaining :	919 540 $
Artemi Panarin	6 000 000 $ (2)
-Salary Remaining :	827 586 $
Ryan Miller	6 000 000 $ (2)
-Salary Remaining :	827 586 $
Dougie Hamilton	5 750 000 $ (1)
-Salary Remaining :	793 103 $
Alex Goligoski	5 475 000 $ (1)
-Salary Remaining :	755 172 $
Brayden Schenn	5 125 000 $ (1)
-Salary Remaining :	706 897 $
Frederik Andersen	5 000 000 $ (2)
-Salary Remaining :	689 655 $
James Neal	5 000 000 $ (1)
-Salary Remaining :	689 655 $
Gustav Nyquist	4 750 000 $ (1)
-Salary Remaining :	655 172 $
Sean Couturier	4 333 333 $ (2)
-Salary Remaining :	597 701 $
Anders Lee	3 750 000 $ (2)
-Salary Remaining :	517 241 $
Dan Hamhuis	3 750 000 $ (1)
-Salary Remaining :	517 241 $
Kyle Connor	1 775 000 $ (1)
-Salary Remaining :	244 828 $
Matthew Tkachuk	1 775 000 $ (1)
-Salary Remaining :	244 828 $
Michael Stone	1 150 000 $ (1)
-Salary Remaining :	158 621 $
Christian Fischer	1 106 667 $ (1)
-Salary Remaining :	152 644 $
Noah Juulsen	1 063 333 $ (2)
-Salary Remaining :	146 667 $
William Karlsson	1 000 000 $ (1)
-Salary Remaining :	137 931 $
Jamie Oleksiak	964 688 $ (2)
-Salary Remaining :	133 060 $
Total Pro Players	20
Salary Commitment
Year 9 : 77 684 688 $
Year 10 : 27 111 354 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 77 684 688 $
Year 10 : 27 111 354 $
Year 11 : 0 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 77 684 688 $
Year 10 : 27 111 354 $
Year 11 : 0 $
Year 12 : 0 $

Farm Players Salaries
Olli Maatta (Out of Payroll)	40 830 $ (1)
Salary Remaining :	6 805 $
Joe Colborne	25 000 $ (1)
Salary Remaining :	4 167 $
Brock Nelson	25 000 $ (1)
Salary Remaining :	4 167 $
Tom Wilson	20 000 $ (1)
Salary Remaining :	3 333 $
Andreas Athanasiou (Out of Payroll)	13 875 $ (2)
Salary Remaining :	2 313 $
Samuel Morin	13 633 $ (1)
Salary Remaining :	2 272 $
Jakob Chychrun	13 500 $ (1)
Salary Remaining :	2 250 $
Michael Hutchinson	11 500 $ (1)
Salary Remaining :	1 917 $
Brandon Manning	9 750 $ (1)
Salary Remaining :	1 625 $
Adin Hill	9 250 $ (2)
Salary Remaining :	1 542 $
Tristan Jarry	9 050 $ (1)
Salary Remaining :	1 508 $
Roland McKeown	8 942 $ (2)
Salary Remaining :	1 490 $
Oliver Bjorkstrand	8 717 $ (2)
Salary Remaining :	1 453 $
Kasperi Kapanen	8 633 $ (2)
Salary Remaining :	1 439 $
William Carrier	8 567 $ (1)
Salary Remaining :	1 428 $
Jiri Tlusty	8 000 $ (1)
Salary Remaining :	1 333 $
Dylan McIlrath	8 000 $ (1)
Salary Remaining :	1 333 $
Tyler Pitlick	7 250 $ (1)
Salary Remaining :	1 208 $
Oskar Sundqvist	7 000 $ (2)
Salary Remaining :	1 167 $
Frederik Gauthier	6 750 $ (2)
Salary Remaining :	1 125 $
Adam Cracknell	6 500 $ (2)
Salary Remaining :	1 083 $
Chase De Leo	6 500 $ (2)
Salary Remaining :	1 083 $
Jamie McBain	6 500 $ (1)
Salary Remaining :	1 083 $
Anton Forsberg	6 500 $ (1)
Salary Remaining :	1 083 $
Zach Redmond	6 500 $ (1)
Salary Remaining :	1 083 $
Seth Griffith	6 250 $ (1)
Salary Remaining :	1 042 $
Brian Strait	6 000 $ (1)
Salary Remaining :	1 000 $
Max Reinhart	5 750 $ (1)
Salary Remaining :	958 $
Total Farm Players	28
Salary Commitment
Year 9 : 313 747 $
Year 10 : 76 167 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 313 747 $
Year 10 : 76 167 $
Year 11 : 0 $
Year 12 : 0 $

Prédateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone arena
Level 1:	6000 - 117 $ - 5 999 - 99,98%
Level 2:	5000 - 69 $ - 4 995 - 99,90%
Level 3:	2000 - 44 $ - 2 000 - 100,00%
Level 4:	4000 - 32 $ - 3 999 - 99,99%
Luxury :	1000 - 202 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	250,00%
Income
Home Games Left	3
Average Attendance - %	17 994 - 99,96%
Average Income per Game	2 182 159 $
Year to Date Revenue	76 375 559 $
Expense
Pro Players Total Salaries	77 375 167 $
Farm Players Total Salaries	118 016 $
Coaches Total Salaries	5 875 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 026 192 $
Farm Year To Date Expenses	2 430 683 $
Pro Salary Cap To Date	64 267 566 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	6 546 476 $
Pro Remaining Season Days	16
Pro Expenses Per Days	694 614 $
Pro Estimated Expenses	11 113 824 $
Farm Remaining Season Days	20
Farm Expenses Per Days	23 275 $
Farm Estimated Expenses	465 500 $
Estimated Season Expenses	11 579 324 $
Estimated Season Salary Cap	74 939 998 $
Estimate Under Maximum Salary Cap of 90 000 000 $	15 060 002 $
Estimate Over Minimum Salary Cap of 60 000 000 $	14 939 998 $
Current Bank Account	433 149 481 $
Projected Bank Account	428 116 633 $

Pro Players Salaries
Kyle Okposo	6 000 000 $ (2)
-Salary Remaining :	827 586 $
Jeff Skinner	5 725 000 $ (1)
-Salary Remaining :	789 655 $
Mike Green (Out of Payroll)	5 375 000 $ (1)
-Salary Remaining :	741 379 $
Devan Dubnyk	4 333 000 $ (1)
-Salary Remaining :	597 655 $
Craig Anderson	4 200 000 $ (2)
-Salary Remaining :	579 310 $
Kris Russell	4 000 000 $ (1)
-Salary Remaining :	551 724 $
Mikkel Boedker	4 000 000 $ (1)
-Salary Remaining :	551 724 $
Colin Wilson	3 937 500 $ (1)
-Salary Remaining :	543 103 $
Cody Eakin	3 850 000 $ (1)
-Salary Remaining :	531 034 $
Justin Braun (Out of Payroll)	3 800 000 $ (1)
-Salary Remaining :	524 138 $
Tanner Pearson	3 750 000 $ (2)
-Salary Remaining :	517 241 $
Radko Gudas	3 350 000 $ (1)
-Salary Remaining :	462 069 $
Tyler Johnson	3 333 000 $ (1)
-Salary Remaining :	459 724 $
Antoine Roussel	3 000 000 $ (1)
-Salary Remaining :	413 793 $
Mathieu Perreault	3 000 000 $ (1)
-Salary Remaining :	413 793 $
Michael Del Zotto	3 000 000 $ (1)
-Salary Remaining :	413 793 $
Michal Neuvirth	2 500 000 $ (2)
-Salary Remaining :	344 828 $
Nathan Beaulieu	2 400 000 $ (2)
-Salary Remaining :	331 034 $
John Moore	1 666 667 $ (1)
-Salary Remaining :	229 885 $
Jordan Schmaltz	1 208 333 $ (1)
-Salary Remaining :	166 667 $
Erik Gustafsson	1 200 000 $ (2)
-Salary Remaining :	165 517 $
Christian Wolanin	925 000 $ (2)
-Salary Remaining :	127 586 $
Daniel O'Regan	925 000 $ (1)
-Salary Remaining :	127 586 $
Magnus Paajarvi	900 000 $ (1)
-Salary Remaining :	124 138 $
Nicholas Baptiste	894 167 $ (1)
-Salary Remaining :	123 333 $
Jason Dickinson	875 000 $ (1)
-Salary Remaining :	120 690 $
Troy Brouwer	850 000 $ (1)
-Salary Remaining :	117 241 $
Laurent Dauphin	787 500 $ (2)
-Salary Remaining :	108 621 $
Ryan Dzingel	750 000 $ (1)
-Salary Remaining :	103 448 $
Trevor Murphy	640 000 $ (2)
-Salary Remaining :	88 276 $
Total Pro Players	30
Salary Commitment
Year 9 : 81 175 167 $
Year 10 : 22 402 500 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 81 175 167 $
Year 10 : 22 402 500 $
Year 11 : 0 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 81 175 167 $
Year 10 : 22 402 500 $
Year 11 : 0 $
Year 12 : 0 $

Farm Players Salaries
Teddy Purcell	16 000 $ (1)
Salary Remaining :	2 667 $
Jake Virtanen	12 500 $ (2)
Salary Remaining :	2 083 $
Michael Raffl	11 000 $ (1)
Salary Remaining :	1 833 $
Dmitrij Jaskin	11 000 $ (2)
Salary Remaining :	1 833 $
Joshua Ho-Sang	10 758 $ (1)
Salary Remaining :	1 793 $
Matt Benning (Out of Payroll)	10 750 $ (1)
Salary Remaining :	1 792 $
Jon Gillies	9 250 $ (1)
Salary Remaining :	1 542 $
Paul Ladue	9 250 $ (1)
Salary Remaining :	1 542 $
Robbie Russo	9 250 $ (1)
Salary Remaining :	1 542 $
Sonny Milano	8 633 $ (2)
Salary Remaining :	1 439 $
Torrey Mitchell	8 000 $ (2)
Salary Remaining :	1 333 $
Oscar Lindberg	6 500 $ (1)
Salary Remaining :	1 083 $
Nick Jensen (Out of Payroll)	5 875 $ (1)
Salary Remaining :	979 $
Total Farm Players	13
Salary Commitment
Year 9 : 128 766 $
Year 10 : 40 133 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 128 766 $
Year 10 : 40 133 $
Year 11 : 0 $
Year 12 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 320 $ - 6 000 - 100,00%
Level 2:	5000 - 300 $ - 4 854 - 97,07%
Level 3:	2000 - 270 $ - 1 926 - 96,30%
Level 4:	4000 - 210 $ - 3 765 - 94,11%
Luxury :	1000 - 950 $ - 999 - 99,91%
Total Capacity :	18000
Team Popularity :	250,00%
Income
Home Games Left	4
Average Attendance - %	17 543 - 97,46%
Average Income per Game	3 637 696 $
Year to Date Revenue	123 681 670 $
Expense
Pro Players Total Salaries	82 424 666 $
Farm Players Total Salaries	255 334 $
Coaches Total Salaries	3 150 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	73 607 943 $
Farm Year To Date Expenses	1 117 185 $
Pro Salary Cap To Date	71 883 808 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	14 550 785 $
Pro Remaining Season Days	16
Pro Expenses Per Days	727 799 $
Pro Estimated Expenses	11 644 784 $
Farm Remaining Season Days	20
Farm Expenses Per Days	11 711 $
Farm Estimated Expenses	234 220 $
Estimated Season Expenses	11 879 004 $
Estimated Season Salary Cap	83 252 720 $
Estimate Under Maximum Salary Cap of 90 000 000 $	6 747 280 $
Estimate Over Minimum Salary Cap of 60 000 000 $	23 252 720 $
Current Bank Account	235 693 927 $
Projected Bank Account	238 365 708 $

Pro Players Salaries
P.K. Subban	9 000 000 $ (1)
-Salary Remaining :	1 241 379 $
Kevin Shattenkirk	6 650 000 $ (2)
-Salary Remaining :	917 241 $
Mark Scheifele	6 125 000 $ (1)
-Salary Remaining :	844 828 $
Taylor Hall	6 000 000 $ (1)
-Salary Remaining :	827 586 $
Marc-Andre Fleury	5 750 000 $ (1)
-Salary Remaining :	793 103 $
Alexander Radulov	5 750 000 $ (1)
-Salary Remaining :	793 103 $
Jeff Petry	5 500 000 $ (1)
-Salary Remaining :	758 621 $
Patric Hornqvist	5 300 000 $ (2)
-Salary Remaining :	731 034 $
Evander Kane	5 250 000 $ (1)
-Salary Remaining :	724 138 $
Justin Faulk	4 833 000 $ (1)
-Salary Remaining :	666 621 $
Trevor Daley	3 166 666 $ (1)
-Salary Remaining :	436 782 $
Leo Komarov	2 950 000 $ (2)
-Salary Remaining :	406 897 $
Erik Haula	2 750 000 $ (1)
-Salary Remaining :	379 310 $
Tyler Bozak	2 100 000 $ (2)
-Salary Remaining :	289 655 $
Jason Zucker	2 000 000 $ (2)
-Salary Remaining :	275 862 $
Nikita Zaitsev	1 775 000 $ (1)
-Salary Remaining :	244 828 $
Jay Beagle	1 750 000 $ (1)
-Salary Remaining :	241 379 $
Luke Schenn	1 250 000 $ (2)
-Salary Remaining :	172 414 $
Carter Hutton	1 125 000 $ (1)
-Salary Remaining :	155 172 $
En attendant (1 Way Contract)	1 000 000 $ (3)
-1 Way Contract Salary Cap :	1 000 000 $
-Salary Remaining :	137 931 $
Leon Draisaitl	925 000 $ (1)
-Salary Remaining :	127 586 $
Patrik Nemeth	900 000 $ (1)
-Salary Remaining :	124 138 $
Austin Watson	575 000 $ (1)
-Salary Remaining :	79 310 $
Total Pro Players	23
Salary Commitment
Year 9 : 82 424 666 $
Year 10 : 21 250 000 $
Year 11 : 1 000 000 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 82 424 666 $
Year 10 : 21 250 000 $
Year 11 : 1 000 000 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 82 424 666 $
Year 10 : 21 250 000 $
Year 11 : 1 000 000 $
Year 12 : 0 $

Farm Players Salaries
Carl Soderberg	47 500 $ (1)
Salary Remaining :	7 917 $
Drew Stafford (Out of Payroll)	43 500 $ (1)
Salary Remaining :	7 250 $
Nikolai Kulemin (Out of Payroll)	41 875 $ (1)
Salary Remaining :	6 979 $
Steve Mason	41 000 $ (1)
Salary Remaining :	6 833 $
Francois Beauchemin (Out of Payroll)	17 000 $ (2)
Salary Remaining :	2 833 $
Eric Gelinas	15 750 $ (1)
Salary Remaining :	2 625 $
Andrej Sustr	14 500 $ (1)
Salary Remaining :	2 417 $
Brandon Bollig	12 500 $ (1)
Salary Remaining :	2 083 $
Kevin Connauton	10 000 $ (1)
Salary Remaining :	1 667 $
Ryan White	10 000 $ (1)
Salary Remaining :	1 667 $
Jordan Nolan	9 500 $ (1)
Salary Remaining :	1 583 $
Antti Niemi	9 500 $ (2)
Salary Remaining :	1 583 $
Markus Nutivaara	9 250 $ (1)
Salary Remaining :	1 542 $
Henrik Samuelsson	8 942 $ (1)
Salary Remaining :	1 490 $
Michael Santorelli	8 750 $ (1)
Salary Remaining :	1 458 $
Andrew Desjardins	8 000 $ (1)
Salary Remaining :	1 333 $
Giovanni Fiore	7 017 $ (3)
Salary Remaining :	1 169 $
Tommy Cross	7 000 $ (3)
Salary Remaining :	1 167 $
Quinton Howden	6 500 $ (1)
Salary Remaining :	1 083 $
Dustin Tokarski	6 500 $ (3)
Salary Remaining :	1 083 $
Aaron Ness	6 125 $ (1)
Salary Remaining :	1 021 $
Total Farm Players	21
Salary Commitment
Year 9 : 340 709 $
Year 10 : 47 017 $
Year 11 : 20 517 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 340 709 $
Year 10 : 47 017 $
Year 11 : 20 517 $
Year 12 : 0 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - 200 $ - 5 097 - 84,95%
Level 2:	5000 - 100 $ - 4 451 - 89,02%
Level 3:	2000 - 60 $ - 1 971 - 98,54%
Level 4:	4000 - 35 $ - 3 827 - 95,68%
Luxury :	1000 - 350 $ - 973 - 97,28%
Total Capacity :	18000
Team Popularity :	250,00%
Income
Home Games Left	4
Average Attendance - %	16 318 - 90,66%
Average Income per Game	3 065 125 $
Year to Date Revenue	104 214 250 $
Expense
Pro Players Total Salaries	64 285 501 $
Farm Players Total Salaries	380 149 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	57 370 026 $
Farm Year To Date Expenses	323 599 $
Pro Salary Cap To Date	56 076 926 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 260 500 $
Pro Remaining Season Days	16
Pro Expenses Per Days	567 116 $
Pro Estimated Expenses	9 073 856 $
Farm Remaining Season Days	20
Farm Expenses Per Days	3 168 $
Farm Estimated Expenses	63 360 $
Estimated Season Expenses	9 137 216 $
Estimated Season Salary Cap	64 943 886 $
Estimate Under Maximum Salary Cap of 90 000 000 $	25 056 114 $
Estimate Over Minimum Salary Cap of 60 000 000 $	4 943 886 $
Current Bank Account	235 084 848 $
Projected Bank Account	238 208 132 $

Pro Players Salaries
Mark Giordano	6 750 000 $ (1)
-Salary Remaining :	931 034 $
Joe Pavelski	6 000 000 $ (1)
-Salary Remaining :	827 586 $
Ryan Callahan	5 800 000 $ (1)
-Salary Remaining :	800 000 $
Blake Wheeler	5 600 000 $ (2)
-Salary Remaining :	772 414 $
Francois Cote	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Nazem Kadri	4 500 000 $ (1)
-Salary Remaining :	620 690 $
(SALAIRE RETENUE KREJCI) (1 Way Contract)	3 625 000 $ (1)
-Salary Remaining :	500 000 $
Mikael Backlund	3 575 000 $ (2)
-Salary Remaining :	493 103 $
Teuvo Teravainen	2 860 000 $ (2)
-Salary Remaining :	394 483 $
Alex Galchenyuk	2 800 000 $ (1)
-Salary Remaining :	386 207 $
Mark Pysyk	2 733 000 $ (1)
-Salary Remaining :	376 966 $
(SALAIRE RETENUE EDLER) (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	344 828 $
Robin Lehner	2 225 000 $ (1)
-Salary Remaining :	306 897 $
Nikita Zadorov	2 150 000 $ (2)
-Salary Remaining :	296 552 $
Calvin de Haan (Out of Payroll)	1 966 667 $ (1)
-Salary Remaining :	271 264 $
Vladislav Namestnikov	1 937 500 $ (1)
-Salary Remaining :	267 241 $
Steven Santini	925 000 $ (1)
-Salary Remaining :	127 586 $
William Nylander	894 167 $ (1)
-Salary Remaining :	123 333 $
Nikolaj Ehlers	894 167 $ (1)
-Salary Remaining :	123 333 $
Josh Manson	825 000 $ (1)
-Salary Remaining :	113 793 $
Jaccob Slavin	742 500 $ (1)
-Salary Remaining :	102 414 $
Conor Sheary	667 500 $ (1)
-Salary Remaining :	92 069 $
Derek Forbort	650 000 $ (1)
-Salary Remaining :	89 655 $
Viktor Arvidsson	631 667 $ (1)
-Salary Remaining :	87 126 $
Total Pro Players	24
Salary Commitment
Year 9 : 66 252 168 $
Year 10 : 19 185 000 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 66 252 168 $
Year 10 : 19 185 000 $
Year 11 : 0 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 66 252 168 $
Year 10 : 19 185 000 $
Year 11 : 0 $
Year 12 : 0 $

Farm Players Salaries
Andrej Sekera	65 000 $ (1)
Salary Remaining :	10 833 $
Connor Murphy	38 500 $ (2)
Salary Remaining :	6 417 $
Brian Elliott	27 500 $ (2)
Salary Remaining :	4 583 $
Elias Lindholm	27 000 $ (2)
Salary Remaining :	4 500 $
Lauri Korpikoski	25 000 $ (1)
Salary Remaining :	4 167 $
Andrew Welinski	17 750 $ (2)
Salary Remaining :	2 958 $
Alexander Nylander	17 750 $ (1)
Salary Remaining :	2 958 $
Haydn Fleury	17 133 $ (2)
Salary Remaining :	2 856 $
Johan Larsson	14 750 $ (1)
Salary Remaining :	2 458 $
Duncan Siemens	13 883 $ (1)
Salary Remaining :	2 314 $
Tage Thompson	11 375 $ (2)
Salary Remaining :	1 896 $
Colin Miller	10 000 $ (1)
Salary Remaining :	1 667 $
Petr Straka	9 250 $ (1)
Salary Remaining :	1 542 $
Adam Erne	8 942 $ (1)
Salary Remaining :	1 490 $
Andre Burakovsky	8 942 $ (1)
Salary Remaining :	1 490 $
Martin Frk	8 633 $ (1)
Salary Remaining :	1 439 $
Kevin Fiala	8 633 $ (1)
Salary Remaining :	1 439 $
Morgan Klimchuk	8 633 $ (2)
Salary Remaining :	1 439 $
Jake Dotchin	8 125 $ (1)
Salary Remaining :	1 354 $
Laurent Brossoit	7 500 $ (1)
Salary Remaining :	1 250 $
Jujhar Khaira	6 750 $ (2)
Salary Remaining :	1 125 $
Jyrki Jokipakka	6 667 $ (1)
Salary Remaining :	1 111 $
Christian Djoos	6 500 $ (2)
Salary Remaining :	1 083 $
Jean-Sebastien Dea	5 933 $ (1)
Salary Remaining :	989 $
Total Farm Players	24
Salary Commitment
Year 9 : 380 149 $
Year 10 : 161 141 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 380 149 $
Year 10 : 161 141 $
Year 11 : 0 $
Year 12 : 0 $

Sénateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Canadian Tire
Level 1:	6000 - 88 $ - 5 402 - 90,04%
Level 2:	6000 - 60 $ - 5 291 - 88,19%
Level 3:	4000 - 31 $ - 3 334 - 83,34%
Level 4:	7000 - 15 $ - 5 604 - 80,06%
Luxury :	3000 - 122 $ - 2 461 - 82,02%
Total Capacity :	26000
Team Popularity :	250,00%
Income
Home Games Left	4
Average Attendance - %	22 092 - 84,97%
Average Income per Game	2 820 357 $
Year to Date Revenue	95 892 134 $
Expense
Pro Players Total Salaries	55 567 834 $
Farm Players Total Salaries	294 584 $
Coaches Total Salaries	2 700 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	63 429 712 $
Farm Year To Date Expenses	1 263 408 $
Pro Salary Cap To Date	62 136 611 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	11 281 428 $
Pro Remaining Season Days	16
Pro Expenses Per Days	491 964 $
Pro Estimated Expenses	7 871 424 $
Farm Remaining Season Days	20
Farm Expenses Per Days	12 455 $
Farm Estimated Expenses	249 100 $
Estimated Season Expenses	8 120 524 $
Estimated Season Salary Cap	69 801 139 $
Estimate Under Maximum Salary Cap of 90 000 000 $	20 198 861 $
Estimate Over Minimum Salary Cap of 60 000 000 $	9 801 139 $
Current Bank Account	173 570 153 $
Projected Bank Account	176 731 057 $

Pro Players Salaries
Brandon Saad	6 000 000 $ (2)
-Salary Remaining :	827 586 $
David Backes (Out of Payroll)	6 000 000 $ (1)
-Salary Remaining :	827 586 $
Andrew MacDonald	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Max Power (Out of Payroll)	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Joé Juneau (Out of Payroll)	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Marc Methot	4 900 000 $ (1)
-Salary Remaining :	675 862 $
(SALAIRE RETENU SUTER)	4 500 000 $ (1)
-Salary Remaining :	620 690 $
Loui Eriksson	4 250 000 $ (1)
-Salary Remaining :	586 207 $
John Klingberg (Out of Payroll)	4 250 000 $ (1)
-Salary Remaining :	586 207 $
Oscar Klefbom (Out of Payroll)	4 167 000 $ (2)
-Salary Remaining :	574 759 $
(SALAIRE RYAN O'REILLY) (1 Way Contract)	3 750 000 $ (1)
-Salary Remaining :	517 241 $
Cam Ward	3 300 000 $ (1)
-Salary Remaining :	455 172 $
(SALAIRE RETENU KESLER) (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	413 793 $
(SALAIRE RETENU SCHWARTZ)	2 675 000 $ (2)
-Salary Remaining :	368 966 $
Blake Coleman	2 500 000 $ (4)
-Salary Remaining :	344 828 $
Josh Anderson	1 850 000 $ (2)
-Salary Remaining :	255 172 $
Neal Pionk	1 775 000 $ (2)
-Salary Remaining :	244 828 $
Sean Kuraly	1 300 000 $ (3)
-Salary Remaining :	179 310 $
Anton Khudobin	1 200 000 $ (1)
-Salary Remaining :	165 517 $
Jared McCann	1 106 667 $ (2)
-Salary Remaining :	152 644 $
Matthew Peca	925 000 $ (1)
-Salary Remaining :	127 586 $
Jake Guentzel	925 000 $ (1)
-Salary Remaining :	127 586 $
Brandon Carlo	894 167 $ (1)
-Salary Remaining :	123 333 $
Jesper Bratt	825 000 $ (2)
-Salary Remaining :	113 793 $
Stephen Johns	725 000 $ (2)
-Salary Remaining :	100 000 $
Total Pro Players	25
Salary Commitment
Year 9 : 75 817 834 $
Year 10 : 37 923 667 $
Year 11 : 3 800 000 $
Year 12 : 2 500 000 $
Salary Average Commitment
Year 9 : 75 817 834 $
Year 10 : 37 923 667 $
Year 11 : 3 800 000 $
Year 12 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 9 : 75 817 834 $
Year 10 : 37 923 667 $
Year 11 : 3 800 000 $
Year 12 : 2 500 000 $

Farm Players Salaries
Dave Bolland	55 000 $ (1)
Salary Remaining :	9 167 $
Petr Mrazek	40 000 $ (1)
Salary Remaining :	6 667 $
Lawson Crouse	16 025 $ (1)
Salary Remaining :	2 671 $
Henrik Borgstrom	14 917 $ (2)
Salary Remaining :	2 486 $
Drake Caggiula	13 500 $ (1)
Salary Remaining :	2 250 $
Robert Bortuzzo	11 500 $ (2)
Salary Remaining :	1 917 $
Ryan Reaves	11 250 $ (2)
Salary Remaining :	1 875 $
Ben Hutton	11 250 $ (1)
Salary Remaining :	1 875 $
Robby Fabbri	11 067 $ (2)
Salary Remaining :	1 844 $
Brock McGinn	9 500 $ (4)
Salary Remaining :	1 583 $
Louie Belpedio	9 250 $ (2)
Salary Remaining :	1 542 $
Kevin Roy	9 250 $ (2)
Salary Remaining :	1 542 $
Trevor van Riemsdyk	8 250 $ (1)
Salary Remaining :	1 375 $
Warren Foegele	8 000 $ (2)
Salary Remaining :	1 333 $
Linus Ullmark	7 758 $ (1)
Salary Remaining :	1 293 $
Paul Postma	7 250 $ (2)
Salary Remaining :	1 208 $
Matt Tennyson	6 750 $ (1)
Salary Remaining :	1 125 $
Brett Kulak	6 567 $ (1)
Salary Remaining :	1 094 $
Brandon Mashinter	6 500 $ (2)
Salary Remaining :	1 083 $
Sven Andrighetto	6 500 $ (1)
Salary Remaining :	1 083 $
Tom Kuhnhackl	6 250 $ (2)
Salary Remaining :	1 042 $
Ryan Sproul	6 250 $ (2)
Salary Remaining :	1 042 $
Markus Hannikainen	6 250 $ (2)
Salary Remaining :	1 042 $
Stanislav Galiev	5 750 $ (1)
Salary Remaining :	958 $
Total Farm Players	24
Salary Commitment
Year 9 : 294 584 $
Year 10 : 117 234 $
Year 11 : 9 500 $
Year 12 : 9 500 $
Salary Average Commitment
Year 9 : 294 584 $
Year 10 : 117 234 $
Year 11 : 9 500 $
Year 12 : 9 500 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - 115 $ - 6 000 - 100,00%
Level 2:	5000 - 75 $ - 4 923 - 98,47%
Level 3:	2000 - 50 $ - 2 000 - 100,00%
Level 4:	4000 - 35 $ - 3 814 - 95,36%
Luxury :	1000 - 215 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	250,00%
Income
Home Games Left	4
Average Attendance - %	17 738 - 98,54%
Average Income per Game	2 246 544 $
Year to Date Revenue	76 382 482 $
Expense
Pro Players Total Salaries	81 942 500 $
Farm Players Total Salaries	209 708 $
Coaches Total Salaries	4 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	64 528 498 $
Farm Year To Date Expenses	1 442 610 $
Pro Salary Cap To Date	62 287 111 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 986 174 $
Pro Remaining Season Days	16
Pro Expenses Per Days	728 815 $
Pro Estimated Expenses	11 661 040 $
Farm Remaining Season Days	20
Farm Expenses Per Days	14 248 $
Farm Estimated Expenses	284 960 $
Estimated Season Expenses	11 946 000 $
Estimated Season Salary Cap	73 589 527 $
Estimate Under Maximum Salary Cap of 90 000 000 $	16 410 473 $
Estimate Over Minimum Salary Cap of 60 000 000 $	13 589 527 $
Current Bank Account	121 430 908 $
Projected Bank Account	118 471 082 $

Pro Players Salaries
Daniel Sedin	7 000 000 $ (1)
-Salary Remaining :	965 517 $
Braden Holtby	6 100 000 $ (1)
-Salary Remaining :	841 379 $
Milan Lucic	6 000 000 $ (1)
-Salary Remaining :	827 586 $
Tyler Seguin (Out of Payroll)	5 750 000 $ (1)
-Salary Remaining :	793 103 $
Mike Smith	5 666 667 $ (2)
-Salary Remaining :	781 609 $
Brooks Orpik	5 500 000 $ (1)
-Salary Remaining :	758 621 $
Hishot Lapuk	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Evgeni Dadonov	5 000 000 $ (5)
-Salary Remaining :	689 655 $
David Perron	3 750 000 $ (1)
-Salary Remaining :	517 241 $
Braydon Coburn	3 700 000 $ (1)
-Salary Remaining :	510 345 $
Jason Spezza	3 000 000 $ (2)
-Salary Remaining :	413 793 $
Deryk Engelland (Out of Payroll)	2 500 000 $ (3)
-Salary Remaining :	344 828 $
Jan Rutta	2 300 000 $ (4)
-Salary Remaining :	317 241 $
Roman Polak	2 250 000 $ (1)
-Salary Remaining :	310 345 $
Greg Pateryn	2 250 000 $ (4)
-Salary Remaining :	310 345 $
Matt Calvert	2 200 000 $ (1)
-Salary Remaining :	303 448 $
Ian Cole	2 100 000 $ (2)
-Salary Remaining :	289 655 $
Matthew Nieto	1 950 000 $ (1)
-Salary Remaining :	268 966 $
Sebastian Aho	1 775 000 $ (1)
-Salary Remaining :	244 828 $
Mark Barberio	1 450 000 $ (4)
-Salary Remaining :	200 000 $
Antoine Vermette	1 250 000 $ (2)
-Salary Remaining :	172 414 $
Alexander Kerfoot	1 137 500 $ (2)
-Salary Remaining :	156 897 $
J.T. Compher	1 000 000 $ (1)
-Salary Remaining :	137 931 $
Dylan DeMelo	900 000 $ (3)
-Salary Remaining :	124 138 $
Ryan Hartman	863 333 $ (1)
-Salary Remaining :	119 080 $
Alex Chiasson	800 000 $ (1)
-Salary Remaining :	110 345 $
Jordan Oesterle	750 000 $ (5)
-Salary Remaining :	103 448 $
Total Pro Players	27
Salary Commitment
Year 9 : 81 942 500 $
Year 10 : 33 304 167 $
Year 11 : 15 150 000 $
Year 12 : 11 750 000 $
Salary Average Commitment
Year 9 : 81 942 499 $
Year 10 : 33 304 166 $
Year 11 : 15 150 000 $
Year 12 : 11 750 000 $
Salary Cap with 1 Way Contract
Year 9 : 81 942 500 $
Year 10 : 33 304 167 $
Year 11 : 15 150 000 $
Year 12 : 11 750 000 $

Farm Players Salaries
Kyle Clifford	16 000 $ (1)
Salary Remaining :	2 667 $
Darcy Kuemper	15 500 $ (1)
Salary Remaining :	2 583 $
Jacob Markstrom	15 500 $ (1)
Salary Remaining :	2 583 $
Julius Honka	13 633 $ (1)
Salary Remaining :	2 272 $
Peter Holland	13 000 $ (1)
Salary Remaining :	2 167 $
J.T. Brown	12 500 $ (1)
Salary Remaining :	2 083 $
Jack Roslovic	11 375 $ (1)
Salary Remaining :	1 896 $
Jacob Josefson	11 000 $ (1)
Salary Remaining :	1 833 $
David Kampf	9 750 $ (5)
Salary Remaining :	1 625 $
Brian Flynn	9 500 $ (1)
Salary Remaining :	1 583 $
Sebastian AhoD	9 250 $ (2)
Salary Remaining :	1 542 $
Andrej Nestrasil	9 125 $ (1)
Salary Remaining :	1 521 $
John Quenneville	8 942 $ (1)
Salary Remaining :	1 490 $
Ivan Barbashev	8 633 $ (1)
Salary Remaining :	1 439 $
Patrick Wiercioch (Out of Payroll)	8 000 $ (1)
Salary Remaining :	1 333 $
Cody Goloubef	7 500 $ (1)
Salary Remaining :	1 250 $
Devon Toews	7 000 $ (4)
Salary Remaining :	1 167 $
Nic Dowd	6 500 $ (5)
Salary Remaining :	1 083 $
Jordan Schroeder	6 500 $ (1)
Salary Remaining :	1 083 $
Oscar Dansk	6 500 $ (2)
Salary Remaining :	1 083 $
Maxime Lagace	6 000 $ (2)
Salary Remaining :	1 000 $
Josh Jooris	6 000 $ (1)
Salary Remaining :	1 000 $
Total Farm Players	22
Salary Commitment
Year 9 : 217 708 $
Year 10 : 45 000 $
Year 11 : 23 250 $
Year 12 : 23 250 $
Salary Average Commitment
Year 9 : 217 658 $
Year 10 : 45 000 $
Year 11 : 23 250 $
Year 12 : 23 250 $

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Springfield Civic Center
Level 1:	6000 - 100 $ - 6 000 - 100,00%
Level 2:	5000 - 60 $ - 5 000 - 100,00%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 4 000 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	250,00%
Income
Home Games Left	4
Average Attendance - %	18 000 - 100,00%
Average Income per Game	1 862 500 $
Year to Date Revenue	63 325 000 $
Expense
Pro Players Total Salaries	69 935 834 $
Farm Players Total Salaries	308 192 $
Coaches Total Salaries	4 350 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	66 149 813 $
Farm Year To Date Expenses	1 258 639 $
Pro Salary Cap To Date	63 391 204 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 450 000 $
Pro Remaining Season Days	16
Pro Expenses Per Days	630 481 $
Pro Estimated Expenses	10 087 696 $
Farm Remaining Season Days	20
Farm Expenses Per Days	12 152 $
Farm Estimated Expenses	243 040 $
Estimated Season Expenses	10 330 736 $
Estimated Season Salary Cap	73 037 524 $
Estimate Under Maximum Salary Cap of 90 000 000 $	16 962 476 $
Estimate Over Minimum Salary Cap of 60 000 000 $	13 037 524 $
Current Bank Account	210 650 147 $
Projected Bank Account	207 769 411 $

Pro Players Salaries
Evgeni Malkin	9 500 000 $ (1)
-Salary Remaining :	1 310 345 $
Erik Karlsson	6 500 000 $ (1)
-Salary Remaining :	896 552 $
John Tavares	5 500 000 $ (1)
-Salary Remaining :	758 621 $
Chris Chelios (Out of Payroll)	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Jaromir Bure	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Patrick Roy	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Scott Stevens (Out of Payroll)	5 000 000 $ (2)
-Salary Remaining :	689 655 $
Justin Abdelkader	4 250 000 $ (1)
-Salary Remaining :	586 207 $
Victor Hedman	4 000 000 $ (1)
-Salary Remaining :	551 724 $
Jakob Silfverberg	3 750 000 $ (1)
-Salary Remaining :	517 241 $
Josh Bailey	3 300 000 $ (1)
-Salary Remaining :	455 172 $
Martin Hanzal	3 100 000 $ (1)
-Salary Remaining :	427 586 $
Martin Jones	3 000 000 $ (1)
-Salary Remaining :	413 793 $
Ryan Murray	2 825 000 $ (2)
-Salary Remaining :	389 655 $
Mark Stuart	2 625 000 $ (1)
-Salary Remaining :	362 069 $
Dmitry Orlov	2 570 000 $ (2)
-Salary Remaining :	354 483 $
Nick Bonino	1 900 000 $ (2)
-Salary Remaining :	262 069 $
Mikhail Sergachev (1 Way Contract)	1 775 000 $ (1)
-Salary Remaining :	244 828 $
Mikko Rantanen	1 627 500 $ (2)
-Salary Remaining :	224 483 $
Yanni Gourde	1 000 000 $ (2)
-Salary Remaining :	137 931 $
Connor McDavid	925 000 $ (1)
-Salary Remaining :	127 586 $
Sam Reinhart	894 167 $ (1)
-Salary Remaining :	123 333 $
Jonathan Drouin	894 167 $ (1)
-Salary Remaining :	123 333 $
Total Pro Players	23
Salary Commitment
Year 9 : 79 935 834 $
Year 10 : 29 922 500 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 79 935 834 $
Year 10 : 29 922 500 $
Year 11 : 0 $
Year 12 : 0 $
Salary Cap with 1 Way Contract
Year 9 : 79 935 834 $
Year 10 : 29 922 500 $
Year 11 : 0 $
Year 12 : 0 $

Farm Players Salaries
Nikita Nikitin	45 000 $ (1)
Salary Remaining :	7 500 $
Bryan Bickell	40 000 $ (1)
Salary Remaining :	6 667 $
Ales Hemsky	40 000 $ (1)
Salary Remaining :	6 667 $
Nolan Patrick	35 750 $ (2)
Salary Remaining :	5 958 $
Jesse Puljujarvi	34 250 $ (1)
Salary Remaining :	5 708 $
Colin Greening (Out of Payroll)	26 500 $ (1)
Salary Remaining :	4 417 $
Jordan Weal	17 500 $ (2)
Salary Remaining :	2 917 $
Jhonas Enroth	12 500 $ (1)
Salary Remaining :	2 083 $
Louis Domingue	10 500 $ (1)
Salary Remaining :	1 750 $
Charlie Lindgren	9 250 $ (1)
Salary Remaining :	1 542 $
Adrian Kempe	8 942 $ (1)
Salary Remaining :	1 490 $
Emile Poirier	8 633 $ (1)
Salary Remaining :	1 439 $
Tom Pyatt	8 000 $ (1)
Salary Remaining :	1 333 $
Mike Koska (Out of Payroll)	8 000 $ (1)
Salary Remaining :	1 333 $
Matt Halischuk	7 500 $ (1)
Salary Remaining :	1 250 $
Petteri Lindbohm	6 367 $ (1)
Salary Remaining :	1 061 $
Nate Prosser	6 250 $ (1)
Salary Remaining :	1 042 $
T.J. Brennan	6 250 $ (1)
Salary Remaining :	1 042 $
Christian Thomas	5 750 $ (1)
Salary Remaining :	958 $
Cory Conacher	5 750 $ (1)
Salary Remaining :	958 $
Total Farm Players	20
Salary Commitment
Year 9 : 342 692 $
Year 10 : 53 250 $
Year 11 : 0 $
Year 12 : 0 $
Salary Average Commitment
Year 9 : 342 692 $
Year 10 : 53 250 $
Year 11 : 0 $
Year 12 : 0 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 90 000 000 $ Available Cap Space	Over Minimum of 60 000 000 $	Pro Players	Farm Players	Total Players
Blackhawks	276 135 949 $	78 509 926 $	11 490 074 $	18 509 926 $	21	18	39
Bruins	247 075 327 $	85 606 077 $	4 393 923 $	25 606 077 $	20	17	37
Canadiens	95 625 070 $	83 014 167 $	6 985 833 $	23 014 167 $	20	17	37
Canucks	350 512 459 $	85 937 559 $	4 062 441 $	25 937 559 $	20	26	46
Cataractes	21 661 637 $	70 653 657 $	19 346 343 $	10 653 657 $	22	18	40
Flyers	106 560 963 $	75 908 367 $	14 091 633 $	15 908 367 $	22	11	33
Golden Knights	130 742 056 $	84 449 470 $	5 550 530 $	24 449 470 $	21	21	42
Huskies	144 980 488 $	83 688 319 $	6 311 681 $	23 688 319 $	22	17	39
Kings	186 128 862 $	75 909 175 $	14 090 825 $	15 909 175 $	22	37	59
Lightning	245 849 068 $	64 258 199 $	25 741 801 $	4 258 199 $	21	27	48
Maple Leafs	55 253 156 $	78 428 646 $	11 571 354 $	18 428 646 $	23	32	55
Mighty Ducks	132 578 713 $	73 056 364 $	16 943 636 $	13 056 364 $	26	16	42
Nordiques	247 221 415 $	72 188 066 $	17 811 934 $	12 188 066 $	31	33	64
North Stars	143 845 790 $	76 880 122 $	13 119 878 $	16 880 122 $	21	20	41
Panthers	431 180 623 $	79 933 892 $	10 066 108 $	19 933 892 $	29	14	43
Penguins	141 477 428 $	77 174 732 $	12 825 268 $	17 174 732 $	20	28	48
Prédateurs	433 149 481 $	74 939 998 $	15 060 002 $	14 939 998 $	30	13	43
Rangers	235 693 927 $	83 252 720 $	6 747 280 $	23 252 720 $	23	21	44
Red Wings	235 084 848 $	64 943 886 $	25 056 114 $	4 943 886 $	24	24	48
Sénateurs	173 570 153 $	69 801 139 $	20 198 861 $	9 801 139 $	25	24	49
Sharks	121 430 908 $	73 589 527 $	16 410 473 $	13 589 527 $	27	22	49
Whalers	210 650 147 $	73 037 524 $	16 962 476 $	13 037 524 $	23	20	43

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 - %