LHSS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $89 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $33 - 0 - 0.00%
Level 4:	4000 - $23 - 0 - 0.00%
Luxury :	1000 - $172 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,850,000
Farm Players Total Salaries	$1,730,000
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,144,688	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$36,144,688
Projected Bank Account	$36,144,688

Pro Players Salaries
Jack Johnson	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Mikkel Boedker	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Marc Staal	$4,800,000 (3)
-Salary Remaining :	$4,800,000
Erik Karlsson	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Bryan Little	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Patric Hornqvist	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Paul Stastny	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Semyon Varlamov	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Andrew Ladd	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Cam Ward	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Evgeny Dadonov	$2,000,000 (2)
-Salary Remaining :	$2,000,000
James Van Riemsdyk	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Peter Prucha	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Colten Teubert	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Mattias Ekholm	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Danny Richmond	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Charlie Coyle	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Marek Mazanek	$975,000 (2)
-Salary Remaining :	$975,000
Kyle Turris	$925,000 (2)
-Salary Remaining :	$925,000
Luke Witkowski	$900,000 (2)
-Salary Remaining :	$900,000
Mark Mancari	$900,000 (1)
-Salary Remaining :	$900,000
Tomas Tatar	$800,000 (2)
-Salary Remaining :	$800,000
Total Pro Players	22
Salary Commitment
Year 13 : $54,850,000
Year 14 : $39,450,000
Year 15 : $17,500,000
Year 16 : $0
Salary Average Commitment
Year 13 : $51,075,000
Year 14 : $36,625,000
Year 15 : $15,500,000
Year 16 : $0
Salary Cap with 1 Way Contract
Year 13 : $54,850,000
Year 14 : $37,250,000
Year 15 : $15,500,000
Year 16 : $0

Farm Players Salaries
Vincent Trocheck	$97,500 (1)
Salary Remaining :	$97,500
Erik Condra	$90,000 (1)
Salary Remaining :	$90,000
Stefan Elliott	$85,000 (1)
Salary Remaining :	$85,000
Jonathan Marchessault	$85,000 (1)
Salary Remaining :	$85,000
Joel Edmundson	$80,000 (2)
Salary Remaining :	$80,000
Nick Cousins	$75,000 (2)
Salary Remaining :	$75,000
Anthony Duclair	$70,000 (3)
Salary Remaining :	$70,000
John Ramage	$70,000 (3)
Salary Remaining :	$70,000
Jarred Tinordi	$70,000 (1)
Salary Remaining :	$70,000
Darcy Kuemper	$70,000 (1)
Salary Remaining :	$70,000
Daniel Carr	$65,000 (1)
Salary Remaining :	$65,000
Dmitrij Jaskin	$60,000 (2)
Salary Remaining :	$60,000
Tyler Motte	$51,000 (1)
Salary Remaining :	$51,000
Thomas Chabot	$50,000 (2)
Salary Remaining :	$50,000
Zach Aston-Reese	$50,000 (2)
Salary Remaining :	$50,000
Connor Carrick	$50,000 (3)
Salary Remaining :	$50,000
Michael Dal Colle	$50,000 (1)
Salary Remaining :	$50,000
Joseph Blandisi	$50,000 (3)
Salary Remaining :	$50,000
Mark Friedman	$50,000 (1)
Salary Remaining :	$50,000
Matteson Iacopelli	$50,000 (1)
Salary Remaining :	$50,000
Jared McCann	$50,000 (1)
Salary Remaining :	$50,000
Adin Hill	$50,000 (2)
Salary Remaining :	$50,000
Drake Caggiula	$50,000 (2)
Salary Remaining :	$50,000
Antoine Bibeau	$45,000 (2)
Salary Remaining :	$45,000
Ryan Murphy	$45,000 (1)
Salary Remaining :	$45,000
Josh Archibald	$40,000 (1)
Salary Remaining :	$40,000
Dominik Kubalik	$40,000 (4)
Salary Remaining :	$40,000
Chris Calhan	$31,500 (2)
Salary Remaining :	$31,500
Xavier Ouellet	$30,000 (1)
Salary Remaining :	$30,000
Jonathan Racine	$30,000 (1)
Salary Remaining :	$30,000
Total Farm Players	30
Salary Commitment
Year 13 : $1,730,000
Year 14 : $805,500
Year 15 : $317,500
Year 16 : $50,000
Salary Average Commitment
Year 13 : $1,635,000
Year 14 : $731,500
Year 15 : $270,000
Year 16 : $40,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $97 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,150,000
Farm Players Total Salaries	$2,032,500
Coaches Total Salaries	$1,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $57,616,576	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$1,616,576
Projected Bank Account	$1,616,576

Pro Players Salaries
Derick Brassard	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Rick Nash	$6,500,000 (3)
-Salary Remaining :	$6,500,000
John Carlson	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Antoine Roussel	$5,250,000 (3)
-Salary Remaining :	$5,250,000
Shea Weber	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Chris Kreider	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Cody Hodgson	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Nathan Horton	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Seth Jones	$2,750,000 (4)
-Salary Remaining :	$2,750,000
Nick Leddy	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Matthew Spiller	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Gabriel Bourque	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Dougie Hamilton	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Brad Boyes	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Jonas Gustavsson	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Alexander Wennberg	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Pekka Rinne	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Tim Connolly	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Patrick Marleau	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Dustin Kohn	$750,000 (1)
-Salary Remaining :	$750,000
Stefan Ruzicka	$700,000 (2)
-Salary Remaining :	$700,000
Total Pro Players	21
Salary Commitment
Year 13 : $56,150,000
Year 14 : $61,100,000
Year 15 : $31,950,000
Year 16 : $8,500,000
Salary Average Commitment
Year 13 : $53,600,000
Year 14 : $50,000,000
Year 15 : $27,500,000
Year 16 : $7,250,000
Salary Cap with 1 Way Contract
Year 13 : $56,150,000
Year 14 : $52,300,000
Year 15 : $28,250,000
Year 16 : $7,250,000

Farm Players Salaries
Mikhail Grigorenko	$90,000 (1)
Salary Remaining :	$90,000
Juraj Mikus	$90,000 (1)
Salary Remaining :	$90,000
Garnet Hathaway	$87,500 (2)
Salary Remaining :	$87,500
Rhett Rakhshani	$85,000 (1)
Salary Remaining :	$85,000
Joe Cannata	$82,500 (1)
Salary Remaining :	$82,500
Duncan Siemens	$80,000 (1)
Salary Remaining :	$80,000
Mike Reilly	$80,000 (2)
Salary Remaining :	$80,000
Nick Mattson	$80,000 (2)
Salary Remaining :	$80,000
Craig Cunningham	$75,000 (2)
Salary Remaining :	$75,000
Patrick Sieloff	$75,000 (2)
Salary Remaining :	$75,000
Nick Paul	$70,000 (3)
Salary Remaining :	$70,000
Teemu Pulkkinen	$70,000 (1)
Salary Remaining :	$70,000
Tanner Richard	$70,000 (2)
Salary Remaining :	$70,000
Ben Harpur	$70,000 (4)
Salary Remaining :	$70,000
Oliver Bjorkstrand	$70,000 (2)
Salary Remaining :	$70,000
Myles Bell	$70,000 (3)
Salary Remaining :	$70,000
Mattias Janmark	$67,500 (2)
Salary Remaining :	$67,500
Kurtis Gabriel	$60,000 (2)
Salary Remaining :	$60,000
Calle Andersson	$60,000 (1)
Salary Remaining :	$60,000
Ross Johnston	$50,000 (2)
Salary Remaining :	$50,000
Clark Bishop	$50,000 (1)
Salary Remaining :	$50,000
Michael Giugovaz	$50,000 (1)
Salary Remaining :	$50,000
Colin White	$50,000 (2)
Salary Remaining :	$50,000
Ilya Samsonov	$50,000 (2)
Salary Remaining :	$50,000
Brendan Lemieux	$50,000 (1)
Salary Remaining :	$50,000
Nikita Scherbak	$50,000 (1)
Salary Remaining :	$50,000
Mike Amadio	$50,000 (1)
Salary Remaining :	$50,000
JJ. Piccinich	$50,000 (1)
Salary Remaining :	$50,000
Patrick Russell	$50,000 (2)
Salary Remaining :	$50,000
Zach Whitecloud	$50,000 (2)
Salary Remaining :	$50,000
Julius Honka	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	31
Salary Commitment
Year 13 : $2,032,500
Year 14 : $1,257,500
Year 15 : $270,000
Year 16 : $120,000
Salary Average Commitment
Year 13 : $1,950,000
Year 14 : $1,090,000
Year 15 : $210,000
Year 16 : $70,000

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ohio State Arena
Level 1:	6000 - $115 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $215 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,800,000
Farm Players Total Salaries	$787,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $65,147,090	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$9,147,090
Projected Bank Account	$9,147,090

Pro Players Salaries
Tyler Seguin	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Rick DiPietro	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Martin Havlat	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Artemi Panarin	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Mike Lundin	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Max Pacioretty	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Devin Setoguchi	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Peter Mueller	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Mike Comrie	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Cam Fowler	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Pavel Datsyuk	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Rob Scuderi	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Andrei Vasilevskiy	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Branislav Mezei	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Cody Eakin	$1,350,000 (1)
-Salary Remaining :	$1,350,000
Andreas Nodl	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Tyler Kennedy	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Eric Wellwood	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Brandon Bollig	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Dalton Prout	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Ryan Wilson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Anthony Bitetto	$950,000 (1)
-Salary Remaining :	$950,000
Nikita Zadorov	$950,000 (2)
-Salary Remaining :	$950,000
Shea Theodore	$950,000 (2)
-Salary Remaining :	$950,000
Matt Calvert	$900,000 (1)
-Salary Remaining :	$900,000
Timothy Kunes	$900,000 (1)
-Salary Remaining :	$900,000
Andrew Gordon	$850,000 (1)
-Salary Remaining :	$850,000
Christian Hanson	$850,000 (1)
-Salary Remaining :	$850,000
Matt Grzelcyk	$600,000 (3)
-Salary Remaining :	$600,000
Ryan Fitzgerald	$550,000 (2)
-Salary Remaining :	$550,000
Tyler Beskorowany	$500,000 (1)
-Salary Remaining :	$500,000
Dominik Simon	$500,000 (2)
-Salary Remaining :	$500,000
Bobby Farnham	$500,000 (1)
-Salary Remaining :	$500,000
Dillon Heatherington	$500,000 (2)
-Salary Remaining :	$500,000
Maxim Mamin	$500,000 (2)
-Salary Remaining :	$500,000
Mitch Marner	$500,000 (2)
-Salary Remaining :	$500,000
Cameron Hughes	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	37
Salary Commitment
Year 13 : $56,800,000
Year 14 : $35,250,000
Year 15 : $10,700,000
Year 16 : $0
Salary Average Commitment
Year 13 : $64,300,000
Year 14 : $44,600,000
Year 15 : $15,600,000
Year 16 : $0
Salary Cap with 1 Way Contract
Year 13 : $56,800,000
Year 14 : $38,600,000
Year 15 : $13,600,000
Year 16 : $0

Farm Players Salaries
Morgan Rielly	$92,500 (1)
Salary Remaining :	$92,500
Emerson Etem	$80,000 (1)
Salary Remaining :	$80,000
Thomas Greiss	$65,000 (2)
Salary Remaining :	$65,000
Austin Watson	$60,000 (2)
Salary Remaining :	$60,000
Jared Knight	$60,000 (1)
Salary Remaining :	$60,000
Justin Florek	$60,000 (1)
Salary Remaining :	$60,000
Beau Starrett	$50,000 (1)
Salary Remaining :	$50,000
David Kolomatis	$50,000 (1)
Salary Remaining :	$50,000
Phoenix Copley	$50,000 (1)
Salary Remaining :	$50,000
Ondrej Kase	$50,000 (1)
Salary Remaining :	$50,000
Francis Perron	$50,000 (1)
Salary Remaining :	$50,000
Aaron Ness	$50,000 (1)
Salary Remaining :	$50,000
Joakim Nordstrom	$35,000 (1)
Salary Remaining :	$35,000
Richard Nejezchleb	$35,000 (1)
Salary Remaining :	$35,000
Total Farm Players	14
Salary Commitment
Year 13 : $787,500
Year 14 : $125,000
Year 15 : $0
Year 16 : $0
Salary Average Commitment
Year 13 : $767,500
Year 14 : $125,000
Year 15 : $0
Year 16 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotttrade center
Level 1:	6000 - $110 - 0 - 0.00%
Level 2:	5000 - $72 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,750,000
Farm Players Total Salaries	$1,737,500
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $99,134,172	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$43,134,172
Projected Bank Account	$43,134,172

Pro Players Salaries
Alex Pietrangelo	$7,500,000 (2)
-Salary Remaining :	$7,500,000
Nicklas Backstrom	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Jordan Eberle	$5,500,000 (2)
-Salary Remaining :	$5,500,000
David Perron	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Carey Price	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Jake Gardiner	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Sergei Shirokov	$3,150,000 (1)
-Salary Remaining :	$3,150,000
Filip Forsberg	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Ryan Murray	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Fabian Brunnstrom	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Ryan O'Reilly	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Cody Ceci	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Yann Sauvé	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Gustav Nyquist	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Drew Shore	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Shayne Gostisbehere	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Simon Gagné	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Vincent Lecavalier	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jimmy Vesey	$950,000 (1)
-Salary Remaining :	$950,000
Anthony Mantha	$800,000 (4)
-Salary Remaining :	$800,000
Pascal Leclaire	$650,000 (1)
-Salary Remaining :	$650,000
Total Pro Players	21
Salary Commitment
Year 13 : $54,750,000
Year 14 : $40,700,000
Year 15 : $12,200,000
Year 16 : $3,000,000
Salary Average Commitment
Year 13 : $58,880,000
Year 14 : $31,930,000
Year 15 : $5,500,000
Year 16 : $800,000
Salary Cap with 1 Way Contract
Year 13 : $54,750,000
Year 14 : $36,500,000
Year 15 : $7,300,000
Year 16 : $800,000

Farm Players Salaries
Jujhar Khaira	$95,000 (3)
Salary Remaining :	$95,000
Patrick Wey	$95,000 (1)
Salary Remaining :	$95,000
Martin Marincin	$90,000 (1)
Salary Remaining :	$90,000
Sergey Kalinin	$90,000 (1)
Salary Remaining :	$90,000
Joonas Korpisalo	$90,000 (1)
Salary Remaining :	$90,000
Devin Shore	$85,000 (1)
Salary Remaining :	$85,000
Petr Straka	$85,000 (2)
Salary Remaining :	$85,000
Teemu Hartikainen	$80,000 (1)
Salary Remaining :	$80,000
T.J. Tynan	$75,000 (2)
Salary Remaining :	$75,000
Dmitri Orlov	$75,000 (1)
Salary Remaining :	$75,000
Brett Pesce	$65,000 (2)
Salary Remaining :	$65,000
Mirco Mueller	$60,000 (2)
Salary Remaining :	$60,000
Eric Comrie	$60,000 (3)
Salary Remaining :	$60,000
Valentin Zykov	$55,000 (2)
Salary Remaining :	$55,000
Timo Meier	$50,000 (2)
Salary Remaining :	$50,000
Alex Iafallo	$50,000 (2)
Salary Remaining :	$50,000
Roope Hintz	$50,000 (2)
Salary Remaining :	$50,000
Ethan Bear	$50,000 (2)
Salary Remaining :	$50,000
Jack Roslovic	$50,000 (2)
Salary Remaining :	$50,000
Brandon Montour	$50,000 (1)
Salary Remaining :	$50,000
Alex Lintuniemi	$50,000 (1)
Salary Remaining :	$50,000
Dylan Sikura	$50,000 (1)
Salary Remaining :	$50,000
Christoffer Ehn	$50,000 (1)
Salary Remaining :	$50,000
Hudson Fasching	$50,000 (1)
Salary Remaining :	$50,000
Sam Reinhart	$50,000 (1)
Salary Remaining :	$50,000
Nikita Nesterov	$47,500 (1)
Salary Remaining :	$47,500
Cal Petersen	$40,000 (1)
Salary Remaining :	$40,000
Total Farm Players	27
Salary Commitment
Year 13 : $1,737,500
Year 14 : $802,500
Year 15 : $230,000
Year 16 : $0
Salary Average Commitment
Year 13 : $1,677,500
Year 14 : $725,000
Year 15 : $135,000
Year 16 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	6000 - $124 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	2000 - $44 - 0 - 0.00%
Level 4:	4000 - $29 - 0 - 0.00%
Luxury :	1000 - $219 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$46,420,000
Farm Players Total Salaries	$1,331,500
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $68,302,924	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$12,302,924
Projected Bank Account	$12,302,924

Pro Players Salaries
Wojtek Wolski	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Jason Demers	$5,800,000 (3)
-Salary Remaining :	$5,800,000
Jonathan Toews	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Brendan Smith	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Victor Oreskovich	$3,200,000 (3)
-Salary Remaining :	$3,200,000
Kevin Poulin	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Johnny Boychuk	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Zack Kassian	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Scott Hartnell	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Dave Bolland	$1,900,000 (3)
-Salary Remaining :	$1,900,000
Mike Ribeiro	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Rene Bourque	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Kris Chucko	$1,000,000 (1)
-Salary Remaining :	$1,000,000
T.J Galiardi	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Matt Read	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Slava Voynov	$995,000 (1)
-Salary Remaining :	$995,000
Samuel Morin	$900,000 (2)
-Salary Remaining :	$900,000
Mattias Tedenby	$850,000 (1)
-Salary Remaining :	$850,000
Casey Cizikas	$800,000 (1)
-Salary Remaining :	$800,000
Adam Pelech	$750,000 (2)
-Salary Remaining :	$750,000
Josh Tordjman	$725,000 (1)
-Salary Remaining :	$725,000
Fredrik Claesson	$400,000 (2)
-Salary Remaining :	$400,000
Connor Clifton	$300,000 (2)
-Salary Remaining :	$300,000
Total Pro Players	23
Salary Commitment
Year 13 : $46,420,000
Year 14 : $19,695,000
Year 15 : $17,200,000
Year 16 : $0
Salary Average Commitment
Year 13 : $45,220,000
Year 14 : $18,200,000
Year 15 : $15,900,000
Year 16 : $0
Salary Cap with 1 Way Contract
Year 13 : $46,420,000
Year 14 : $18,250,000
Year 15 : $15,900,000
Year 16 : $0

Farm Players Salaries
Zack Hamill	$99,000 (1)
Salary Remaining :	$99,000
Miikka Salomaki	$95,000 (1)
Salary Remaining :	$95,000
Madison Bowey	$90,000 (2)
Salary Remaining :	$90,000
Tyler Bertuzzi	$75,000 (3)
Salary Remaining :	$75,000
Andreas Athanasiou	$67,500 (1)
Salary Remaining :	$67,500
Elias Lindholm	$65,000 (3)
Salary Remaining :	$65,000
Brett Kulak	$65,000 (2)
Salary Remaining :	$65,000
Louis Domingue	$65,000 (1)
Salary Remaining :	$65,000
Radek Faksa	$65,000 (2)
Salary Remaining :	$65,000
Nikita Gusev	$60,000 (1)
Salary Remaining :	$60,000
Nicolas Roy	$50,000 (2)
Salary Remaining :	$50,000
Noah Juulsen	$50,000 (2)
Salary Remaining :	$50,000
Niko Mikkola	$50,000 (2)
Salary Remaining :	$50,000
Gabriel Gagne	$50,000 (2)
Salary Remaining :	$50,000
John Quenneville	$50,000 (1)
Salary Remaining :	$50,000
Daniel Audette	$50,000 (1)
Salary Remaining :	$50,000
Austin Wagner	$50,000 (2)
Salary Remaining :	$50,000
Carter Ashton	$45,000 (1)
Salary Remaining :	$45,000
Daniel Altshuller	$40,000 (1)
Salary Remaining :	$40,000
Michael Joly	$35,000 (1)
Salary Remaining :	$35,000
Austen Brassard	$30,000 (1)
Salary Remaining :	$30,000
Ben Betker	$30,000 (1)
Salary Remaining :	$30,000
Anton Blidh	$27,500 (1)
Salary Remaining :	$27,500
Alex Schoenborn	$27,500 (1)
Salary Remaining :	$27,500
Total Farm Players	24
Salary Commitment
Year 13 : $1,331,500
Year 14 : $654,500
Year 15 : $175,000
Year 16 : $0
Salary Average Commitment
Year 13 : $1,331,500
Year 14 : $610,000
Year 15 : $140,000
Year 16 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $64 - 0 - 0.00%
Level 3:	2000 - $48 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $20 - 0 - 0.00%
Farm Level 2:	1000 - $13 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,910,000
Farm Players Total Salaries	$1,707,500
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $64,663,567	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$8,663,567
Projected Bank Account	$8,663,567

Pro Players Salaries
Corey Perry	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Benoit Pouliot	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Greg Stewart	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Henrik Sedin	$3,900,000 (2)
-Salary Remaining :	$3,900,000
Bryce Lampman	$3,610,000 (2)
-Salary Remaining :	$3,610,000
Mark Stuart	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Steve Downie	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Frans Nielsen	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Colton Parayko	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Kristers Gudlevskis	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Pierre-Marc Bouchard	$2,200,000 (3)
-Salary Remaining :	$2,200,000
Raphael Diaz	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Allen York	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Dustin Boyd	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Brett Maclean	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Viktor Stalberg	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Jordan Szwarz	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Nikolai Zherdev	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Nick Spaling	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Cameron Gaunce	$975,000 (1)
-Salary Remaining :	$975,000
Philip Larsen	$975,000 (2)
-Salary Remaining :	$975,000
Jean-Francois Berube	$750,000 (2)
-Salary Remaining :	$750,000
Corey Tropp	$700,000 (1)
-Salary Remaining :	$700,000
David Pastrnak	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	24
Salary Commitment
Year 13 : $54,910,000
Year 14 : $37,610,000
Year 15 : $23,250,000
Year 16 : $10,500,000
Salary Average Commitment
Year 13 : $53,285,000
Year 14 : $35,310,000
Year 15 : $21,550,000
Year 16 : $8,500,000
Salary Cap with 1 Way Contract
Year 13 : $54,910,000
Year 14 : $35,935,000
Year 15 : $21,700,000
Year 16 : $8,500,000

Farm Players Salaries
Tyler Pitlick	$110,000 (1)
Salary Remaining :	$110,000
Brian Dumoulin	$97,500 (2)
Salary Remaining :	$97,500
Corey Trivino	$95,000 (2)
Salary Remaining :	$95,000
Alex Petrovic	$80,000 (1)
Salary Remaining :	$80,000
Jiri Sekac	$80,000 (2)
Salary Remaining :	$80,000
Joni Ortio	$80,000 (1)
Salary Remaining :	$80,000
Andrey Pedan	$75,000 (2)
Salary Remaining :	$75,000
Viktor Loov	$75,000 (1)
Salary Remaining :	$75,000
Peter Holland	$75,000 (2)
Salary Remaining :	$75,000
Andrei Mironov	$70,000 (2)
Salary Remaining :	$70,000
Sergey Tolchinsky	$60,000 (2)
Salary Remaining :	$60,000
Ty Rattie	$55,000 (2)
Salary Remaining :	$55,000
Charles Hudon	$55,000 (1)
Salary Remaining :	$55,000
Mason Appleton	$50,000 (2)
Salary Remaining :	$50,000
Guillaume Brisebois	$50,000 (2)
Salary Remaining :	$50,000
Dominic Turgeon	$50,000 (1)
Salary Remaining :	$50,000
Jack Glover	$50,000 (1)
Salary Remaining :	$50,000
Dean Kukan	$50,000 (2)
Salary Remaining :	$50,000
Adam Gaudette	$50,000 (2)
Salary Remaining :	$50,000
Ryan MacInnis	$50,000 (1)
Salary Remaining :	$50,000
Tobias Lindberg	$50,000 (1)
Salary Remaining :	$50,000
Scott Glennie	$50,000 (1)
Salary Remaining :	$50,000
Danton Heinen	$50,000 (1)
Salary Remaining :	$50,000
Daniel Sprong	$50,000 (2)
Salary Remaining :	$50,000
Tyler Lewington	$50,000 (2)
Salary Remaining :	$50,000
Jakub Vrana	$50,000 (1)
Salary Remaining :	$50,000
Adrian Kempe	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	27
Salary Commitment
Year 13 : $1,707,500
Year 14 : $937,500
Year 15 : $0
Year 16 : $0
Salary Average Commitment
Year 13 : $1,647,500
Year 14 : $887,500
Year 15 : $0
Year 16 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Budweiser Coliseum
Level 1:	6000 - $83 - 0 - 0.00%
Level 2:	5000 - $49 - 0 - 0.00%
Level 3:	2000 - $34 - 0 - 0.00%
Level 4:	4000 - $17 - 0 - 0.00%
Luxury :	1000 - $98 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $13 - 0 - 0.00%
Farm Level 2:	1000 - $2 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$49,399,999
Farm Players Total Salaries	$1,135,500
Coaches Total Salaries	$3,900,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $61,473,206	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$5,473,206
Projected Bank Account	$5,473,206

Pro Players Salaries
Robert Nilsson	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Drew Fata	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Daniel Sedin	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jamie McBain	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Jacob Markstrom	$2,900,000 (1)
-Salary Remaining :	$2,900,000
Andy Rogers	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Loui Eriksson	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Steve Eminger	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Jason Zucker	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Tyler Toffoli	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Brandon Sutter	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Jeremy Morin	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Martin Jones	$1,700,000 (1)
-Salary Remaining :	$1,700,000
James Wright	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Jason Akeson	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Mike Komisarek	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Jonathan Blum	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Ryane Clowe	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Brandon Saad	$999,999 (2)
-Salary Remaining :	$999,999
Lane MacDermid	$900,000 (1)
-Salary Remaining :	$900,000
Spencer Machacek	$900,000 (1)
-Salary Remaining :	$900,000
Colton Gillies	$700,000 (1)
-Salary Remaining :	$700,000
Daultan Leveillé	$700,000 (1)
-Salary Remaining :	$700,000
Joel Vermin	$600,000 (2)
-Salary Remaining :	$600,000
Michael Ferland	$600,000 (2)
-Salary Remaining :	$600,000
Phil McRae	$600,000 (1)
-Salary Remaining :	$600,000
Juuso Riikola	$500,000 (2)
-Salary Remaining :	$500,000
Jared Staal	$450,000 (1)
-Salary Remaining :	$450,000
Tommy Vannelli	$400,000 (4)
-Salary Remaining :	$400,000
Total Pro Players	29
Salary Commitment
Year 13 : $49,399,999
Year 14 : $33,050,000
Year 15 : $20,500,000
Year 16 : $3,600,000
Salary Average Commitment
Year 13 : $42,650,000
Year 14 : $29,450,000
Year 15 : $18,350,000
Year 16 : $1,650,000
Salary Cap with 1 Way Contract
Year 13 : $49,399,999
Year 14 : $32,349,999
Year 15 : $20,900,000
Year 16 : $2,400,000

Farm Players Salaries
J.T. Brown	$99,500 (1)
Salary Remaining :	$99,500
Dennis Everberg	$90,000 (1)
Salary Remaining :	$90,000
Taylor Beck	$90,000 (1)
Salary Remaining :	$90,000
Joshua Leivo	$85,000 (2)
Salary Remaining :	$85,000
Alex Hutchings	$75,000 (1)
Salary Remaining :	$75,000
Taylor Aronson	$70,000 (1)
Salary Remaining :	$70,000
Andrej Nestrasil	$70,000 (1)
Salary Remaining :	$70,000
Thomas DiPauli	$66,000 (1)
Salary Remaining :	$66,000
Christoph Bertschy	$60,000 (2)
Salary Remaining :	$60,000
Taylor Leier	$60,000 (1)
Salary Remaining :	$60,000
Michael Prapavessis	$50,000 (1)
Salary Remaining :	$50,000
Jaedon Descheneau	$50,000 (1)
Salary Remaining :	$50,000
Thatcher Demko	$50,000 (1)
Salary Remaining :	$50,000
Brandon Halverson	$50,000 (1)
Salary Remaining :	$50,000
Nikita Tryamkin	$50,000 (1)
Salary Remaining :	$50,000
Mitch Callahan	$42,500 (2)
Salary Remaining :	$42,500
Jake Paterson	$40,000 (1)
Salary Remaining :	$40,000
Tyler Graovac	$37,500 (1)
Salary Remaining :	$37,500
Total Farm Players	18
Salary Commitment
Year 13 : $1,135,500
Year 14 : $212,500
Year 15 : $0
Year 16 : $0
Salary Average Commitment
Year 13 : $1,033,000
Year 14 : $157,500
Year 15 : $0
Year 16 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $102 - 0 - 0.00%
Level 2:	5000 - $52 - 0 - 0.00%
Level 3:	2000 - $42 - 0 - 0.00%
Level 4:	4000 - $26 - 0 - 0.00%
Luxury :	1000 - $193 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,050,000
Farm Players Total Salaries	$675,000
Coaches Total Salaries	$1,775,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $63,090,895	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$7,090,895
Projected Bank Account	$7,090,895

Pro Players Salaries
Mike Green	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Tuukka Rask	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Derek Roy	$4,750,000 (1)
-Salary Remaining :	$4,750,000
Joe Pavelski	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Jason Pominville	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Patrick Sharp	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Brent Burns	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Torey Krug	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Marc-Édouard Vlasic	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Ryan Getzlaf	$2,400,000 (3)
-Salary Remaining :	$2,400,000
Ondrej Palat	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Alexander Steen	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Mikko Koivu	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Ryan Suter	$1,800,000 (4)
-Salary Remaining :	$1,800,000
Blake Wheeler	$1,750,000 (1)
-Salary Remaining :	$1,750,000
T.J. Oshie	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Keith Kinkaid	$1,400,000 (3)
-Salary Remaining :	$1,400,000
Jeff Skinner	$1,300,000 (4)
-Salary Remaining :	$1,300,000
Ryan Nugent-Hopkins	$1,300,000 (4)
-Salary Remaining :	$1,300,000
Trevor Daley	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Mike Hoffman	$950,000 (1)
-Salary Remaining :	$950,000
Josh Manson	$900,000 (2)
-Salary Remaining :	$900,000
Roman Josi	$900,000 (3)
-Salary Remaining :	$900,000
Trevor Lewis	$850,000 (1)
-Salary Remaining :	$850,000
Niklas Treutle	$750,000 (3)
-Salary Remaining :	$750,000
Angelo Esposito	$550,000 (3)
-Salary Remaining :	$550,000
Jakob Lilja	$500,000 (2)
-Salary Remaining :	$500,000
Artturi Lehkonen	$500,000 (4)
-Salary Remaining :	$500,000
Colton Sceviour	$500,000 (2)
-Salary Remaining :	$500,000
Ryan Graves	$450,000 (2)
-Salary Remaining :	$450,000
Total Pro Players	30
Salary Commitment
Year 13 : $60,050,000
Year 14 : $47,095,000
Year 15 : $32,900,000
Year 16 : $18,100,000
Salary Average Commitment
Year 13 : $57,400,000
Year 14 : $45,550,000
Year 15 : $32,900,000
Year 16 : $14,400,000
Salary Cap with 1 Way Contract
Year 13 : $60,050,000
Year 14 : $46,750,000
Year 15 : $33,900,000
Year 16 : $14,400,000

Farm Players Salaries
William Karlsson	$80,000 (1)
Salary Remaining :	$80,000
Emil Johansson	$50,000 (1)
Salary Remaining :	$50,000
Mackenze Stewart	$50,000 (1)
Salary Remaining :	$50,000
Jesper Pettersson	$50,000 (1)
Salary Remaining :	$50,000
Austin Poganski	$50,000 (1)
Salary Remaining :	$50,000
Zach Stepan	$47,500 (1)
Salary Remaining :	$47,500
Dany Roussin	$45,000 (1)
Salary Remaining :	$45,000
Jamie McGinn	$42,500 (2)
Salary Remaining :	$42,500
Nikolay Prokhorkin	$37,500 (1)
Salary Remaining :	$37,500
Colby Cave	$36,000 (2)
Salary Remaining :	$36,000
Vincent Dunn	$36,000 (2)
Salary Remaining :	$36,000
Jordan Weal	$32,500 (1)
Salary Remaining :	$32,500
Gianluca Curcuruto	$30,000 (1)
Salary Remaining :	$30,000
Artur Gavrus	$30,000 (1)
Salary Remaining :	$30,000
Jarrod Maidens	$30,000 (1)
Salary Remaining :	$30,000
Mikko Vainonen	$28,000 (2)
Salary Remaining :	$28,000
Total Farm Players	16
Salary Commitment
Year 13 : $675,000
Year 14 : $144,500
Year 15 : $0
Year 16 : $0
Salary Average Commitment
Year 13 : $652,000
Year 14 : $139,500
Year 15 : $0
Year 16 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Pack Center
Level 1:	6000 - $105 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $19 - 0 - 0.00%
Farm Level 2:	1000 - $9 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,250,000
Farm Players Total Salaries	$1,358,900
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $71,746,171	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$15,746,171
Projected Bank Account	$15,746,171

Pro Players Salaries
Tyler Ennis	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Nazem Kadri	$4,800,000 (3)
-Salary Remaining :	$4,800,000
Kristopher Letang	$4,250,000 (2)
-Salary Remaining :	$4,250,000
Zach Parise	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Marian Gaborik	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Brad Richards	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Anton Stralman	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Maxime Daigneault	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Josh Gorges	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Chris Stewart	$2,100,000 (1)
-Salary Remaining :	$2,100,000
Thomas Hickey	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Michael Del Zotto	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Matt Donovan	$1,900,000 (3)
-Salary Remaining :	$1,900,000
Patrick Kaleta	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Jamie Arniel	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Martin Samuelsson	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Eric Tangradi	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Brad Richardson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Mike Weber	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Thomas McCollum	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Nick Bonino	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Joonas Donskoi	$600,000 (3)
-Salary Remaining :	$600,000
Total Pro Players	22
Salary Commitment
Year 13 : $53,250,000
Year 14 : $30,700,000
Year 15 : $17,100,000
Year 16 : $3,000,000
Salary Average Commitment
Year 13 : $52,000,000
Year 14 : $27,600,000
Year 15 : $13,600,000
Year 16 : $2,000,000
Salary Cap with 1 Way Contract
Year 13 : $53,250,000
Year 14 : $29,350,000
Year 15 : $14,800,000
Year 16 : $2,000,000

Farm Players Salaries
Anton Lander	$99,900 (1)
Salary Remaining :	$99,900
Ben Hutton	$99,000 (3)
Salary Remaining :	$99,000
Maxime Macenauer	$90,000 (1)
Salary Remaining :	$90,000
Sven Baertschi	$90,000 (1)
Salary Remaining :	$90,000
Logan Shaw	$90,000 (1)
Salary Remaining :	$90,000
Calvin Pickard	$90,000 (1)
Salary Remaining :	$90,000
Darren Dietz	$70,000 (3)
Salary Remaining :	$70,000
Dalton Thrower	$60,000 (2)
Salary Remaining :	$60,000
Juuse Saros	$60,000 (3)
Salary Remaining :	$60,000
Valeri Nichushkin	$60,000 (3)
Salary Remaining :	$60,000
Cristiano Digiacinto	$50,000 (1)
Salary Remaining :	$50,000
Conor Garland	$50,000 (2)
Salary Remaining :	$50,000
Christian Wolanin	$50,000 (2)
Salary Remaining :	$50,000
Brandon Carlo	$50,000 (2)
Salary Remaining :	$50,000
Ilya Lyubushkin	$50,000 (2)
Salary Remaining :	$50,000
Sam Bennett	$50,000 (1)
Salary Remaining :	$50,000
Robby Fabbri	$50,000 (1)
Salary Remaining :	$50,000
Jonny Brodzinski	$50,000 (1)
Salary Remaining :	$50,000
Reid Boucher	$50,000 (1)
Salary Remaining :	$50,000
Robbie Russo	$50,000 (3)
Salary Remaining :	$50,000
Brett Seney	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	21
Salary Commitment
Year 13 : $1,358,900
Year 14 : $760,000
Year 15 : $570,000
Year 16 : $0
Salary Average Commitment
Year 13 : $1,289,900
Year 14 : $620,000
Year 15 : $320,000
Year 16 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Metal Center
Level 1:	6000 - $111 - 0 - 0.00%
Level 2:	5000 - $71 - 0 - 0.00%
Level 3:	2000 - $46 - 0 - 0.00%
Level 4:	4000 - $31 - 0 - 0.00%
Luxury :	1000 - $196 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,995,000
Farm Players Total Salaries	$2,212,500
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $86,608,504	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$30,608,504
Projected Bank Account	$30,608,504

Pro Players Salaries
Eric Staal	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Henrik Lundqvist	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Alexander Semin	$5,000,000 (2)
-Salary Remaining :	$5,000,000
David Backes	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Erik Johnson	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Brad Marchand	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Sami Vatanen	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Patrik Berglund	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Colin Wilson	$2,600,000 (2)
-Salary Remaining :	$2,600,000
Alexander Radulov	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Derek Meech	$2,250,000 (1)
-Salary Remaining :	$2,250,000
David Ullstrom	$1,500,000 (3)
-Salary Remaining :	$1,500,000
David Savard	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Colby Robak	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Brendan Mikkelson	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Steve Regier	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jimmy Hayes	$995,000 (2)
-Salary Remaining :	$995,000
Christopher Gibson	$950,000 (1)
-Salary Remaining :	$950,000
Kyle Palmieri	$950,000 (1)
-Salary Remaining :	$950,000
Anders Lee	$850,000 (2)
-Salary Remaining :	$850,000
Total Pro Players	20
Salary Commitment
Year 13 : $51,995,000
Year 14 : $34,750,000
Year 15 : $15,600,000
Year 16 : $3,000,000
Salary Average Commitment
Year 13 : $49,975,000
Year 14 : $30,150,000
Year 15 : $14,250,000
Year 16 : $5,000,000
Salary Cap with 1 Way Contract
Year 13 : $51,995,000
Year 14 : $32,445,000
Year 15 : $15,000,000
Year 16 : $5,000,000

Farm Players Salaries
Vladimir Sobotka	$97,500 (1)
Salary Remaining :	$97,500
Esa Lindell	$95,000 (2)
Salary Remaining :	$95,000
Tanner Pearson	$95,000 (2)
Salary Remaining :	$95,000
Antti Raanta	$92,500 (1)
Salary Remaining :	$92,500
Victor Rask	$90,000 (2)
Salary Remaining :	$90,000
Christian Folin	$80,000 (2)
Salary Remaining :	$80,000
Michael Hutchinson	$80,000 (1)
Salary Remaining :	$80,000
Matthew Nieto	$80,000 (2)
Salary Remaining :	$80,000
Bryan Rust	$80,000 (1)
Salary Remaining :	$80,000
Barclay Goodrow	$75,000 (3)
Salary Remaining :	$75,000
Ryan Spooner	$75,000 (3)
Salary Remaining :	$75,000
Peter Cehlarik	$70,000 (2)
Salary Remaining :	$70,000
Philip Varone	$70,000 (1)
Salary Remaining :	$70,000
Mathieu Brodeur	$65,000 (1)
Salary Remaining :	$65,000
Greg Pateryn	$65,000 (1)
Salary Remaining :	$65,000
Frank Corrado	$60,000 (2)
Salary Remaining :	$60,000
John Gilmour	$60,000 (2)
Salary Remaining :	$60,000
Nathan Lieuwen	$60,000 (1)
Salary Remaining :	$60,000
Trevor Carrick	$55,000 (3)
Salary Remaining :	$55,000
Tyler Shattock	$55,000 (1)
Salary Remaining :	$55,000
Petteri Lindbohm	$55,000 (3)
Salary Remaining :	$55,000
Chris Brown	$55,000 (1)
Salary Remaining :	$55,000
Eric Karlsson	$52,500 (2)
Salary Remaining :	$52,500
Rasmus Andersson	$50,000 (2)
Salary Remaining :	$50,000
Evgeny Svechnikov	$50,000 (2)
Salary Remaining :	$50,000
Jake DeBrusk	$50,000 (2)
Salary Remaining :	$50,000
Vladislav Kamenev	$50,000 (1)
Salary Remaining :	$50,000
Ryan Donato	$50,000 (1)
Salary Remaining :	$50,000
Brandon Hickey	$50,000 (1)
Salary Remaining :	$50,000
Dominik Masin	$50,000 (1)
Salary Remaining :	$50,000
Alexander True	$50,000 (2)
Salary Remaining :	$50,000
Christian Jaros	$50,000 (2)
Salary Remaining :	$50,000
Kevin Labanc	$50,000 (1)
Salary Remaining :	$50,000
Vitek Vanecek	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	34
Salary Commitment
Year 13 : $2,212,500
Year 14 : $1,285,000
Year 15 : $290,000
Year 16 : $0
Salary Average Commitment
Year 13 : $2,107,500
Year 14 : $1,142,500
Year 15 : $260,000
Year 16 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $125 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	2000 - $50 - 0 - 0.00%
Level 4:	4000 - $40 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $34 - 0 - 0.00%
Farm Level 2:	1000 - $19 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,200,000
Farm Players Total Salaries	$2,100,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $85,716,610	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$29,716,610
Projected Bank Account	$29,716,610

Pro Players Salaries
Oliver Ekman-Larsson	$6,200,000 (3)
-Salary Remaining :	$6,200,000
Jakub Voracek	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Jeff Carter	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Jordan Nolan	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Steve Mason	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Drew Miller	$3,750,000 (3)
-Salary Remaining :	$3,750,000
Marcus Kruger	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Jeff Woywitka	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jonathan Ericsson	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Matt Smaby	$3,000,000 (3)
-Salary Remaining :	$3,000,000
J.T. Miller	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Chris Mcallister	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Brian Lashoff	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Nathan Beaulieu	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Brock Nelson	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Matthew Lombardi	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Mats Zuccarello	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Ryan Callahan	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Tyler Randell	$850,000 (1)
-Salary Remaining :	$850,000
Anton Forsberg	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	20
Salary Commitment
Year 13 : $55,200,000
Year 14 : $49,600,000
Year 15 : $40,050,000
Year 16 : $14,500,000
Salary Average Commitment
Year 13 : $52,750,000
Year 14 : $46,950,000
Year 15 : $39,150,000
Year 16 : $14,500,000
Salary Cap with 1 Way Contract
Year 13 : $55,200,000
Year 14 : $48,750,000
Year 15 : $39,450,000
Year 16 : $14,500,000

Farm Players Salaries
Tyler Brenner	$95,000 (1)
Salary Remaining :	$95,000
Victor Bartley	$95,000 (1)
Salary Remaining :	$95,000
Michael Bournival	$90,000 (1)
Salary Remaining :	$90,000
Tomas Kubalik	$90,000 (3)
Salary Remaining :	$90,000
Calle Jarnkrok	$90,000 (1)
Salary Remaining :	$90,000
Ryan Hartman	$90,000 (4)
Salary Remaining :	$90,000
Jake Dotchin	$80,000 (4)
Salary Remaining :	$80,000
Brandon McMillan	$80,000 (1)
Salary Remaining :	$80,000
Sven Andrighetto	$70,000 (4)
Salary Remaining :	$70,000
Morgan Klimchuk	$65,000 (4)
Salary Remaining :	$65,000
Reid McNeill	$60,000 (2)
Salary Remaining :	$60,000
Erik Nystrom	$60,000 (3)
Salary Remaining :	$60,000
Nick Shore	$60,000 (1)
Salary Remaining :	$60,000
Cristoval Nieves	$60,000 (3)
Salary Remaining :	$60,000
Dylan Olsen	$60,000 (2)
Salary Remaining :	$60,000
David Kampf	$50,000 (2)
Salary Remaining :	$50,000
Cooper Marody	$50,000 (2)
Salary Remaining :	$50,000
A.J. Greer	$50,000 (2)
Salary Remaining :	$50,000
Blake Heinrich	$50,000 (4)
Salary Remaining :	$50,000
Laurent Dauphin	$50,000 (4)
Salary Remaining :	$50,000
Zachary Fucale	$50,000 (4)
Salary Remaining :	$50,000
Lucas Wallmarkk	$50,000 (1)
Salary Remaining :	$50,000
Justin Kirkland	$50,000 (1)
Salary Remaining :	$50,000
Scott Wedgewood	$50,000 (1)
Salary Remaining :	$50,000
Anthony Angello	$50,000 (1)
Salary Remaining :	$50,000
Ilya Sorokin	$50,000 (1)
Salary Remaining :	$50,000
Brendan Leipsic	$50,000 (3)
Salary Remaining :	$50,000
Ivan Provorov	$50,000 (2)
Salary Remaining :	$50,000
Devon Teows	$50,000 (1)
Salary Remaining :	$50,000
Rinat Valiev	$50,000 (4)
Salary Remaining :	$50,000
Jason Kasdorf	$45,000 (2)
Salary Remaining :	$45,000
Mark Alt	$40,000 (2)
Salary Remaining :	$40,000
Brenden Kichton	$40,000 (2)
Salary Remaining :	$40,000
JC Lipon	$40,000 (1)
Salary Remaining :	$40,000
Nick Sorensen	$40,000 (1)
Salary Remaining :	$40,000
Total Farm Players	35
Salary Commitment
Year 13 : $2,100,000
Year 14 : $1,225,000
Year 15 : $775,000
Year 16 : $505,000
Salary Average Commitment
Year 13 : $1,975,000
Year 14 : $1,185,000
Year 15 : $760,000
Year 16 : $505,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	Duff Garden
Level 1:	6000 - $93 - 0 - 0.00%
Level 2:	5000 - $59 - 0 - 0.00%
Level 3:	2000 - $39 - 0 - 0.00%
Level 4:	4000 - $27 - 0 - 0.00%
Luxury :	1000 - $160 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,590,000
Farm Players Total Salaries	$1,725,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $75,692,170	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$19,692,170
Projected Bank Account	$19,692,170

Pro Players Salaries
Ilya Kovalchuk	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Robin Lehner	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Michael Frolik	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Jared Cowen	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Zach Bogosian	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Michael Kostka	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Andrei Loktionov	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Wayne Simmonds	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Matt Stajan	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Chris Higgins	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Mathew Dumba	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Matt Hackett	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Vladimir Mihalik	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Steve Bernier	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Patrice Cormier	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Wes O'Neill	$995,000 (1)
-Salary Remaining :	$995,000
Martin Hanzal	$995,000 (1)
-Salary Remaining :	$995,000
Alexandre Grenier	$900,000 (2)
-Salary Remaining :	$900,000
Blake Pietila	$900,000 (2)
-Salary Remaining :	$900,000
Shawn Matthias	$850,000 (2)
-Salary Remaining :	$850,000
Zachary Sanford	$650,000 (2)
-Salary Remaining :	$650,000
Total Pro Players	21
Salary Commitment
Year 13 : $53,590,000
Year 14 : $35,490,000
Year 15 : $0
Year 16 : $0
Salary Average Commitment
Year 13 : $53,690,000
Year 14 : $36,400,000
Year 15 : $0
Year 16 : $0
Salary Cap with 1 Way Contract
Year 13 : $53,590,000
Year 14 : $36,300,000
Year 15 : $0
Year 16 : $0

Farm Players Salaries
Chris Tierney	$100,000 (2)
Salary Remaining :	$100,000
Michael Stone	$100,000 (1)
Salary Remaining :	$100,000
Vladimir Zharkov	$85,000 (1)
Salary Remaining :	$85,000
Laurent Brossoit	$85,000 (2)
Salary Remaining :	$85,000
Jamie Oleksiak	$80,000 (1)
Salary Remaining :	$80,000
Jeffrey Foss	$80,000 (2)
Salary Remaining :	$80,000
Kyle Rau	$70,000 (2)
Salary Remaining :	$70,000
Sergei Plotnikov	$70,000 (1)
Salary Remaining :	$70,000
Joe Morrow	$55,000 (2)
Salary Remaining :	$55,000
Kyle Pettit	$50,000 (1)
Salary Remaining :	$50,000
Jakub Zboril	$50,000 (2)
Salary Remaining :	$50,000
Matthew Highmore	$50,000 (2)
Salary Remaining :	$50,000
Eric Robinson	$50,000 (2)
Salary Remaining :	$50,000
Anton Karlsson	$50,000 (1)
Salary Remaining :	$50,000
Ebbe Siönäs	$50,000 (2)
Salary Remaining :	$50,000
Sebastian Aho	$50,000 (2)
Salary Remaining :	$50,000
Dylan Sadowy	$50,000 (1)
Salary Remaining :	$50,000
Lawson Crouse	$50,000 (2)
Salary Remaining :	$50,000
Kevin Stenlund	$50,000 (2)
Salary Remaining :	$50,000
Anton Lindholm	$50,000 (1)
Salary Remaining :	$50,000
Louis Belpedio	$50,000 (1)
Salary Remaining :	$50,000
Cameron Darcy	$50,000 (1)
Salary Remaining :	$50,000
Nolan Vesey	$50,000 (1)
Salary Remaining :	$50,000
Fredrik Olofsson	$50,000 (1)
Salary Remaining :	$50,000
Thomas Spelling	$50,000 (3)
Salary Remaining :	$50,000
Zachary Senyshyn	$50,000 (2)
Salary Remaining :	$50,000
Benn Ferriero	$50,000 (1)
Salary Remaining :	$50,000
Victor Olofsson	$50,000 (1)
Salary Remaining :	$50,000
Vaclav Karabacek	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	29
Salary Commitment
Year 13 : $1,725,000
Year 14 : $915,000
Year 15 : $50,000
Year 16 : $0
Salary Average Commitment
Year 13 : $1,625,000
Year 14 : $785,000
Year 15 : $50,000
Year 16 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclay center
Level 1:	6000 - $125 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	2000 - $50 - 0 - 0.00%
Level 4:	4000 - $40 - 0 - 0.00%
Luxury :	1000 - $190 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,550,000
Farm Players Total Salaries	$1,510,000
Coaches Total Salaries	$4,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $82,375,119	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$26,375,119
Projected Bank Account	$26,375,119

Pro Players Salaries
Joe Thornton	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Jonathan Quick	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Ryan Ellis	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Evander Kane	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Vladimir Tarasenko	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jay Bouwmeester	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Fedor Tyutin	$3,500,000 (2)
-Salary Remaining :	$3,500,000
T.J. Fast	$2,500,000 (2)
-Salary Remaining :	$2,500,000
David Legwand	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Maxim Talbot	$2,500,000 (1)
-Salary Remaining :	$2,500,000
R.J. Umberger	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Dustin Byfuglien	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Jiri Hudler	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Tomas Fleischmann	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Adam Pineault	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Mike Brown	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Julien Ellis	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Carl Klingberg	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Paul Gaustad	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Zac Rinaldo	$900,000 (1)
-Salary Remaining :	$900,000
Justin Falk	$650,000 (1)
-Salary Remaining :	$650,000
Total Pro Players	21
Salary Commitment
Year 13 : $54,550,000
Year 14 : $29,500,000
Year 15 : $19,500,000
Year 16 : $11,500,000
Salary Average Commitment
Year 13 : $50,150,000
Year 14 : $30,300,000
Year 15 : $17,300,000
Year 16 : $9,000,000
Salary Cap with 1 Way Contract
Year 13 : $54,550,000
Year 14 : $31,500,000
Year 15 : $18,500,000
Year 16 : $9,000,000

Farm Players Salaries
Zac Dalpe	$95,000 (3)
Salary Remaining :	$95,000
James Livingstone	$95,000 (3)
Salary Remaining :	$95,000
Garret Ross	$95,000 (3)
Salary Remaining :	$95,000
Andrew Shaw	$95,000 (2)
Salary Remaining :	$95,000
James Sheppard	$90,000 (2)
Salary Remaining :	$90,000
Borna Rendulic	$85,000 (1)
Salary Remaining :	$85,000
Leland Irving	$80,000 (1)
Salary Remaining :	$80,000
Connor Murphy	$60,000 (2)
Salary Remaining :	$60,000
Ben Thomson	$55,000 (2)
Salary Remaining :	$55,000
Slater Koekkoek	$55,000 (1)
Salary Remaining :	$55,000
Tyrell Goulbourne	$55,000 (2)
Salary Remaining :	$55,000
Joey Laleggia	$50,000 (2)
Salary Remaining :	$50,000
Pavel Kraskovsky	$50,000 (1)
Salary Remaining :	$50,000
Blake Speers	$50,000 (2)
Salary Remaining :	$50,000
Dylan McIlrath	$50,000 (1)
Salary Remaining :	$50,000
Alexander Yelesin	$50,000 (2)
Salary Remaining :	$50,000
Gabriel Carlsson	$50,000 (2)
Salary Remaining :	$50,000
Jayson Megna	$50,000 (1)
Salary Remaining :	$50,000
Joe Labate	$42,500 (2)
Salary Remaining :	$42,500
Ryan Bourque	$40,000 (1)
Salary Remaining :	$40,000
Chris Driedger	$40,000 (2)
Salary Remaining :	$40,000
Brian Ferlin	$40,000 (1)
Salary Remaining :	$40,000
Julian Melchiori	$30,000 (1)
Salary Remaining :	$30,000
Brad Ross	$30,000 (1)
Salary Remaining :	$30,000
David Broll	$27,500 (2)
Salary Remaining :	$27,500
Sean Maguire	$25,000 (2)
Salary Remaining :	$25,000
Ben Johnson	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	27
Salary Commitment
Year 13 : $1,510,000
Year 14 : $1,015,000
Year 15 : $285,000
Year 16 : $0
Salary Average Commitment
Year 13 : $1,457,500
Year 14 : $942,500
Year 15 : $285,000
Year 16 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - $105 - 0 - 0.00%
Level 2:	5000 - $67 - 0 - 0.00%
Level 3:	2000 - $44 - 0 - 0.00%
Level 4:	4000 - $26 - 0 - 0.00%
Luxury :	1000 - $185 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,050,000
Farm Players Total Salaries	$2,185,000
Coaches Total Salaries	$3,150,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $58,211,042	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$2,211,042
Projected Bank Account	$2,211,042

Pro Players Salaries
Adam Henrique	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Derek Stepan	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Ryan Johansen	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Marco Scandella	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Jonathan Bernier	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Tyler Myers	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Kari Lehtonen	$3,700,000 (1)
-Salary Remaining :	$3,700,000
Nino Niederreiter	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Jacob Trouba	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Marcus Johansson	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Bobby Ryan	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Erik Haula	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Sam Gagner	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Kevin Hayes	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Olli Maatta	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Ryan Strome	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Ronalds Kenins	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jaccob Slavin	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Miro Aaltonen	$950,000 (2)
-Salary Remaining :	$950,000
Jared Spurgeon	$950,000 (1)
-Salary Remaining :	$950,000
Joey Daccord	$500,000 (3)
-Salary Remaining :	$500,000
Total Pro Players	21
Salary Commitment
Year 13 : $54,050,000
Year 14 : $46,850,000
Year 15 : $35,600,000
Year 16 : $8,500,000
Salary Average Commitment
Year 13 : $48,145,000
Year 14 : $36,950,000
Year 15 : $24,950,000
Year 16 : $7,000,000
Salary Cap with 1 Way Contract
Year 13 : $54,050,000
Year 14 : $42,550,000
Year 15 : $29,250,000
Year 16 : $7,000,000

Farm Players Salaries
Michael Matheson	$100,000 (3)
Salary Remaining :	$100,000
Noel Acciari	$95,000 (1)
Salary Remaining :	$95,000
Dwight King	$95,000 (1)
Salary Remaining :	$95,000
Josh Bailey	$90,000 (1)
Salary Remaining :	$90,000
Jordan Martinook	$80,000 (2)
Salary Remaining :	$80,000
Brendan Gaunce	$80,000 (2)
Salary Remaining :	$80,000
Linden Vey	$75,000 (1)
Salary Remaining :	$75,000
Magnus Hellberg	$75,000 (1)
Salary Remaining :	$75,000
Martin Frk	$65,000 (2)
Salary Remaining :	$65,000
Vince Hinostroza	$60,000 (2)
Salary Remaining :	$60,000
Collin Miller	$60,000 (2)
Salary Remaining :	$60,000
Nicklas Jensen	$55,000 (2)
Salary Remaining :	$55,000
Scott Wilson	$50,000 (1)
Salary Remaining :	$50,000
Sami Niku	$50,000 (2)
Salary Remaining :	$50,000
Dominik Kahun	$50,000 (2)
Salary Remaining :	$50,000
Vladislav Gavrikov	$50,000 (2)
Salary Remaining :	$50,000
Troy Stetcher	$50,000 (2)
Salary Remaining :	$50,000
Alexandre Carrier	$50,000 (2)
Salary Remaining :	$50,000
Mitchell Stephens	$50,000 (2)
Salary Remaining :	$50,000
Jeremy Bracco	$50,000 (2)
Salary Remaining :	$50,000
John Marino	$50,000 (2)
Salary Remaining :	$50,000
Nikolay Goldobin	$50,000 (1)
Salary Remaining :	$50,000
Nathan Walker	$50,000 (1)
Salary Remaining :	$50,000
Tony DeAngelo	$50,000 (1)
Salary Remaining :	$50,000
Jayce Hawryluk	$50,000 (1)
Salary Remaining :	$50,000
William Lagesson	$50,000 (1)
Salary Remaining :	$50,000
Elvis Merzlikins	$50,000 (1)
Salary Remaining :	$50,000
Oskar Lindblom	$50,000 (1)
Salary Remaining :	$50,000
Ryan Collins	$50,000 (1)
Salary Remaining :	$50,000
Nicolas Petan	$50,000 (2)
Salary Remaining :	$50,000
Ludwig Bystrom	$50,000 (2)
Salary Remaining :	$50,000
David Kase	$50,000 (2)
Salary Remaining :	$50,000
Curtis Lazar	$50,000 (2)
Salary Remaining :	$50,000
Nikolaj Ehlers	$50,000 (1)
Salary Remaining :	$50,000
Philippe Desrosiers	$40,000 (1)
Salary Remaining :	$40,000
Matthew Benning	$40,000 (2)
Salary Remaining :	$40,000
Alan Quine	$40,000 (1)
Salary Remaining :	$40,000
Mackenzie MacEachern	$35,000 (1)
Salary Remaining :	$35,000
Total Farm Players	38
Salary Commitment
Year 13 : $2,185,000
Year 14 : $1,237,500
Year 15 : $140,000
Year 16 : $0
Salary Average Commitment
Year 13 : $2,075,000
Year 14 : $1,050,000
Year 15 : $90,000
Year 16 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $175 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,650,000
Farm Players Total Salaries	$2,256,000
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $75,302,785	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$19,302,785
Projected Bank Account	$19,302,785

Pro Players Salaries
Anze Kopitar	$6,750,000 (2)
-Salary Remaining :	$6,750,000
Jeff Schultz	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Joni Pitkanen	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Ondrej Pavelec	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Eric Gelinas	$3,750,000 (3)
-Salary Remaining :	$3,750,000
PK Subban	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Niclas Bergfors	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Gilbert Brule	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Gabriel Landeskog	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Sean Bergenheim	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Matt Martin	$2,250,000 (4)
-Salary Remaining :	$2,250,000
Darnell Nurse	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Nathan MacKinnon	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Eric Nystrom	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Cal Clutterbuck	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Peter Regin	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Antti Niemi	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Brandon Yip	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Jake McCabe	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Tom Wilson	$950,000 (3)
-Salary Remaining :	$950,000
Matt Greene	$600,000 (1)
-Salary Remaining :	$600,000
Mikko Rantanen	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	22
Salary Commitment
Year 13 : $55,650,000
Year 14 : $40,500,000
Year 15 : $16,250,000
Year 16 : $12,750,000
Salary Average Commitment
Year 13 : $55,050,000
Year 14 : $38,250,000
Year 15 : $10,750,000
Year 16 : $6,250,000
Salary Cap with 1 Way Contract
Year 13 : $55,650,000
Year 14 : $38,150,000
Year 15 : $10,950,000
Year 16 : $6,250,000

Farm Players Salaries
Jake Allen	$175,000 (1)
Salary Remaining :	$175,000
Damon Severson	$110,000 (3)
Salary Remaining :	$110,000
Jacob Josefson	$99,500 (1)
Salary Remaining :	$99,500
Seth Helgeson	$99,500 (1)
Salary Remaining :	$99,500
Tim Schaller	$99,500 (1)
Salary Remaining :	$99,500
Robert Hagg	$97,500 (4)
Salary Remaining :	$97,500
Jeff Petry	$90,000 (3)
Salary Remaining :	$90,000
Max Friberg	$80,000 (2)
Salary Remaining :	$80,000
Stefan Matteau	$80,000 (3)
Salary Remaining :	$80,000
Derek Forbort	$75,000 (1)
Salary Remaining :	$75,000
Jacob De La Rose	$70,000 (2)
Salary Remaining :	$70,000
Ryan Pulock	$70,000 (3)
Salary Remaining :	$70,000
Adam Erne	$65,000 (3)
Salary Remaining :	$65,000
Zach Werenski	$50,000 (2)
Salary Remaining :	$50,000
Kyle Connor	$50,000 (2)
Salary Remaining :	$50,000
Frank Vatrano	$50,000 (2)
Salary Remaining :	$50,000
Joel Eriksson Ek	$50,000 (2)
Salary Remaining :	$50,000
Neal Pionk	$50,000 (2)
Salary Remaining :	$50,000
Anthony Cirelli	$50,000 (2)
Salary Remaining :	$50,000
Matt Roy	$50,000 (2)
Salary Remaining :	$50,000
Kurtis Macdermid	$50,000 (2)
Salary Remaining :	$50,000
Travis Konecny	$50,000 (2)
Salary Remaining :	$50,000
Gustav Forsling	$50,000 (1)
Salary Remaining :	$50,000
Kasperi Kapanen	$50,000 (1)
Salary Remaining :	$50,000
Austin Wuthrich	$50,000 (1)
Salary Remaining :	$50,000
Alexandar Georgiev	$50,000 (2)
Salary Remaining :	$50,000
Joonas Lyytinen	$50,000 (1)
Salary Remaining :	$50,000
Nick Ritchie	$50,000 (1)
Salary Remaining :	$50,000
Dennis Gilbert	$50,000 (2)
Salary Remaining :	$50,000
Jordan Greenway	$50,000 (2)
Salary Remaining :	$50,000
Zack MacEwen	$50,000 (2)
Salary Remaining :	$50,000
Brayden Point	$50,000 (1)
Salary Remaining :	$50,000
Bokondji Imama	$50,000 (2)
Salary Remaining :	$50,000
Eamon McAdam	$45,000 (3)
Salary Remaining :	$45,000
Total Farm Players	34
Salary Commitment
Year 13 : $2,256,000
Year 14 : $1,520,000
Year 15 : $832,500
Year 16 : $200,000
Salary Average Commitment
Year 13 : $2,111,000
Year 14 : $1,337,500
Year 15 : $507,500
Year 16 : $97,500

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Stadium
Level 1:	6000 - $115 - 0 - 0.00%
Level 2:	5000 - $64 - 0 - 0.00%
Level 3:	2000 - $44 - 0 - 0.00%
Level 4:	4000 - $40 - 0 - 0.00%
Luxury :	1000 - $215 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$50,240,000
Farm Players Total Salaries	$1,295,000
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $69,878,157	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$13,878,157
Projected Bank Account	$13,878,157

Pro Players Salaries
Rasmus Ristolainen	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Henrik Zetterberg	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Tyler Johnson	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Mark Scheifele	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Justin Schultz	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Ben Lovejoy	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Jon Merrill	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Jordin Tootoo	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Reilly Smith	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Ladislav Smid	$2,250,000 (1)
-Salary Remaining :	$2,250,000
Stephen Weiss	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Clarke MacArthur	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Jean-Gabriel Pageau	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Brian Flynn	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Jhonas Enroth	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Kevin Marshall	$1,150,000 (1)
-Salary Remaining :	$1,150,000
Jesper Fast	$1,150,000 (1)
-Salary Remaining :	$1,150,000
Linus Omark	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Jonathan Huberdeau	$990,000 (4)
-Salary Remaining :	$990,000
Philipp Grubauer	$750,000 (1)
-Salary Remaining :	$750,000
Keegan Iverson	$500,000 (1)
-Salary Remaining :	$500,000
Max McCormick	$350,000 (2)
-Salary Remaining :	$350,000
Total Pro Players	22
Salary Commitment
Year 13 : $50,240,000
Year 14 : $36,375,000
Year 15 : $24,500,000
Year 16 : $15,000,000
Salary Average Commitment
Year 13 : $46,140,000
Year 14 : $27,740,000
Year 15 : $18,990,000
Year 16 : $9,990,000
Salary Cap with 1 Way Contract
Year 13 : $50,240,000
Year 14 : $31,190,000
Year 15 : $20,490,000
Year 16 : $9,990,000

Farm Players Salaries
Matt Tennyson	$100,000 (1)
Salary Remaining :	$100,000
Brock McGinn	$95,000 (3)
Salary Remaining :	$95,000
Oscar Sundqvist	$90,000 (3)
Salary Remaining :	$90,000
Wiley Sherman	$85,000 (3)
Salary Remaining :	$85,000
Michael Chaput	$70,000 (1)
Salary Remaining :	$70,000
Kerby Rychel	$70,000 (3)
Salary Remaining :	$70,000
Brendan Guhle	$50,000 (2)
Salary Remaining :	$50,000
Jeremy Lauzon	$50,000 (2)
Salary Remaining :	$50,000
Denis Gurianov	$50,000 (2)
Salary Remaining :	$50,000
Christian Fischer	$50,000 (2)
Salary Remaining :	$50,000
Sean Walker	$50,000 (2)
Salary Remaining :	$50,000
Kaapo Kahkonen	$50,000 (1)
Salary Remaining :	$50,000
Oliver Kylington	$50,000 (2)
Salary Remaining :	$50,000
Dylan Strome	$50,000 (2)
Salary Remaining :	$50,000
William Nylander	$50,000 (1)
Salary Remaining :	$50,000
Brendan Perlini	$50,000 (1)
Salary Remaining :	$50,000
Kevin Fiala	$50,000 (1)
Salary Remaining :	$50,000
Nicolas Aube-Kubel	$50,000 (1)
Salary Remaining :	$50,000
Chase De Leo	$50,000 (1)
Salary Remaining :	$50,000
Alex Nedeljkovic	$50,000 (1)
Salary Remaining :	$50,000
Axel Holmstrom	$50,000 (1)
Salary Remaining :	$50,000
Dalton Smith	$35,000 (1)
Salary Remaining :	$35,000
Total Farm Players	22
Salary Commitment
Year 13 : $1,295,000
Year 14 : $735,000
Year 15 : $445,000
Year 16 : $0
Salary Average Commitment
Year 13 : $1,207,500
Year 14 : $660,000
Year 15 : $310,000
Year 16 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Maple Leafs Garden
Level 1:	6000 - $110 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	2000 - $46 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,275,000
Farm Players Total Salaries	$1,827,500
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $108,738,209	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$52,738,209
Projected Bank Account	$52,738,209

Pro Players Salaries
Patrick Kane	$7,500,000 (2)
-Salary Remaining :	$7,500,000
Kevin Shattenkirk	$6,750,000 (3)
-Salary Remaining :	$6,750,000
Jordan Staal	$4,250,000 (1)
-Salary Remaining :	$4,250,000
Hampus Lindholm	$3,700,000 (1)
-Salary Remaining :	$3,700,000
John Klingberg	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Brian Elliott	$3,500,000 (1)
-Salary Remaining :	$3,500,000
John Gibson	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Braydon Coburn	$2,675,000 (2)
-Salary Remaining :	$2,675,000
Kyle Clifford	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Brayden Schenn	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Ryan Parent	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Ben Smith	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Mika Zibanejad	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Dany Heatley	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Calvin de Haan	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Chris Kelly	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Jake Guentzel	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Blake Comeau	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Max Domi	$950,000 (3)
-Salary Remaining :	$950,000
Beau Bennett	$900,000 (1)
-Salary Remaining :	$900,000
Andre Burakovsky	$900,000 (2)
-Salary Remaining :	$900,000
Jakob Forsbacka-Karlsson	$600,000 (2)
-Salary Remaining :	$600,000
Mitchell Moroz	$600,000 (1)
-Salary Remaining :	$600,000
Simon Bourque	$400,000 (2)
-Salary Remaining :	$400,000
Radovan Bondra	$400,000 (2)
-Salary Remaining :	$400,000
Total Pro Players	25
Salary Commitment
Year 13 : $56,275,000
Year 14 : $43,175,000
Year 15 : $21,250,000
Year 16 : $8,000,000
Salary Average Commitment
Year 13 : $50,975,000
Year 14 : $34,975,000
Year 15 : $17,000,000
Year 16 : $5,000,000
Salary Cap with 1 Way Contract
Year 13 : $56,275,000
Year 14 : $38,425,000
Year 15 : $17,450,000
Year 16 : $5,000,000

Farm Players Salaries
Dmitry Sinitsyn	$100,000 (1)
Salary Remaining :	$100,000
Tim Erixon	$95,000 (2)
Salary Remaining :	$95,000
Justin Bailey	$90,000 (2)
Salary Remaining :	$90,000
Bo Horvat	$90,000 (2)
Salary Remaining :	$90,000
Ryan Dzingel	$80,000 (2)
Salary Remaining :	$80,000
JT Compher	$80,000 (2)
Salary Remaining :	$80,000
Luca Sbisa	$75,000 (1)
Salary Remaining :	$75,000
Malcolm Subban	$70,000 (2)
Salary Remaining :	$70,000
Tom Kuhnhackl	$70,000 (1)
Salary Remaining :	$70,000
Colton Sissons	$70,000 (3)
Salary Remaining :	$70,000
Shane Prince	$65,000 (1)
Salary Remaining :	$65,000
Iiro Pakarinen	$62,500 (2)
Salary Remaining :	$62,500
Jeff Corbett	$60,000 (2)
Salary Remaining :	$60,000
Johan Larsson	$60,000 (1)
Salary Remaining :	$60,000
Jesse Graham	$60,000 (1)
Salary Remaining :	$60,000
Lucas Lessio	$55,000 (2)
Salary Remaining :	$55,000
Markus Nutivaara	$50,000 (2)
Salary Remaining :	$50,000
Brock Boeser	$50,000 (2)
Salary Remaining :	$50,000
Noah Hanifin	$50,000 (2)
Salary Remaining :	$50,000
Pavel Zacha	$50,000 (2)
Salary Remaining :	$50,000
Aleksi Saarela	$50,000 (2)
Salary Remaining :	$50,000
Roland McKeown	$50,000 (1)
Salary Remaining :	$50,000
Jake Walman	$50,000 (1)
Salary Remaining :	$50,000
Charlie Lindgren	$50,000 (2)
Salary Remaining :	$50,000
Henri Ikonen	$50,000 (2)
Salary Remaining :	$50,000
Blake Lizotte	$50,000 (2)
Salary Remaining :	$50,000
Jamie Phillips	$50,000 (1)
Salary Remaining :	$50,000
Conner Bleackley	$35,000 (1)
Salary Remaining :	$35,000
Brycen Martin	$30,000 (2)
Salary Remaining :	$30,000
Jaden Lindo	$30,000 (1)
Salary Remaining :	$30,000
Total Farm Players	30
Salary Commitment
Year 13 : $1,827,500
Year 14 : $1,250,000
Year 15 : $90,000
Year 16 : $0
Salary Average Commitment
Year 13 : $1,797,500
Year 14 : $1,152,500
Year 15 : $60,000
Year 16 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	The prudential Center
Level 1:	6000 - $110 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	2000 - $46 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,175,000
Farm Players Total Salaries	$1,972,500
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $61,356,564	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$5,356,564
Projected Bank Account	$5,356,564

Pro Players Salaries
Claude Giroux	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Tobias Enstrom	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Travis Hamonic	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Brent Seabrook	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Taylor Hall	$4,250,000 (1)
-Salary Remaining :	$4,250,000
Steve Montador	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Johnny Gaudreau	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Marc-André Fleury	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Brady Skjei	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Kellan Lain	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Oscar Klefbom	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Rostislav Olesz	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Brandon Burlon	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Kevin Porter	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Jordan Caron	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Jimmy Howard	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Anthony Stewart	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Riley Sheahan	$975,000 (1)
-Salary Remaining :	$975,000
Pavel Buchnevich	$950,000 (4)
-Salary Remaining :	$950,000
Tyler Bozak	$900,000 (1)
-Salary Remaining :	$900,000
Mike Smith	$650,000 (1)
-Salary Remaining :	$650,000
Leon Draisaitl	$500,000 (1)
-Salary Remaining :	$500,000
Connor McDavid	$500,000 (2)
-Salary Remaining :	$500,000
Jordan Subban	$500,000 (3)
-Salary Remaining :	$500,000
Remi Elie	$500,000 (3)
-Salary Remaining :	$500,000
Total Pro Players	25
Salary Commitment
Year 13 : $57,175,000
Year 14 : $28,150,000
Year 15 : $21,200,000
Year 16 : $3,000,000
Salary Average Commitment
Year 13 : $51,900,000
Year 14 : $25,450,000
Year 15 : $17,950,000
Year 16 : $950,000
Salary Cap with 1 Way Contract
Year 13 : $57,175,000
Year 14 : $27,450,000
Year 15 : $19,200,000
Year 16 : $950,000

Farm Players Salaries
Nail Yakupov	$105,000 (2)
Salary Remaining :	$105,000
Carl Gunnarsson	$95,000 (2)
Salary Remaining :	$95,000
Zac Leslie	$90,000 (2)
Salary Remaining :	$90,000
Louis Leblanc	$80,000 (1)
Salary Remaining :	$80,000
Mikko Lehtonen	$80,000 (1)
Salary Remaining :	$80,000
Frederik Gauthier	$80,000 (3)
Salary Remaining :	$80,000
Brett Ritchie	$70,000 (1)
Salary Remaining :	$70,000
Chris Bigras	$70,000 (3)
Salary Remaining :	$70,000
Mark Jankowski	$65,000 (3)
Salary Remaining :	$65,000
Emil Djuse	$65,000 (1)
Salary Remaining :	$65,000
Marc-André Bourdon	$60,000 (1)
Salary Remaining :	$60,000
Josh Andrerson	$60,000 (3)
Salary Remaining :	$60,000
Christian Thomas	$60,000 (1)
Salary Remaining :	$60,000
Gustav Olofsson	$60,000 (1)
Salary Remaining :	$60,000
Anton Slepyshev	$60,000 (4)
Salary Remaining :	$60,000
Daniel Zaar	$60,000 (2)
Salary Remaining :	$60,000
Mark Visentin	$60,000 (1)
Salary Remaining :	$60,000
Jeremy Gregoire	$52,500 (2)
Salary Remaining :	$52,500
Jacob Larsson	$50,000 (2)
Salary Remaining :	$50,000
C.J Suess	$50,000 (1)
Salary Remaining :	$50,000
Nick Merkley	$50,000 (2)
Salary Remaining :	$50,000
Mackenzie Blackwood	$50,000 (2)
Salary Remaining :	$50,000
Andrew Mangiapane	$50,000 (2)
Salary Remaining :	$50,000
Erik Cernak	$50,000 (2)
Salary Remaining :	$50,000
Jack Campbell	$50,000 (1)
Salary Remaining :	$50,000
Brett Lernout	$50,000 (1)
Salary Remaining :	$50,000
Eric Gustafsson	$50,000 (2)
Salary Remaining :	$50,000
Anders Bjork	$50,000 (1)
Salary Remaining :	$50,000
Hunter Smith	$50,000 (1)
Salary Remaining :	$50,000
Cole Cassels	$50,000 (1)
Salary Remaining :	$50,000
Alex Tuch	$50,000 (1)
Salary Remaining :	$50,000
Connor Hurley	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	32
Salary Commitment
Year 13 : $1,972,500
Year 14 : $1,157,400
Year 15 : $480,000
Year 16 : $90,000
Salary Average Commitment
Year 13 : $1,852,500
Year 14 : $977,500
Year 15 : $320,000
Year 16 : $60,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bank Atlantic Cente
Level 1:	6000 - $118 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	2000 - $43 - 0 - 0.00%
Level 4:	4000 - $34 - 0 - 0.00%
Luxury :	1000 - $195 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,650,000
Farm Players Total Salaries	$1,940,000
Coaches Total Salaries	$3,850,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $89,447,466	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$33,447,466
Projected Bank Account	$33,447,466

Pro Players Salaries
Matt Duchene	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Alex Goligoski	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Erik Gudbranson	$4,500,000 (1)
-Salary Remaining :	$4,500,000
David Booth	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Alex Galchenyuk	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Travis Zajac	$3,100,000 (1)
-Salary Remaining :	$3,100,000
Andrei Kostitsyn	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Taylor Chorney	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Jonathan Sigalet	$2,600,000 (3)
-Salary Remaining :	$2,600,000
Radko Gudas	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Daniel Carcillo	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Drew Stafford	$2,250,000 (2)
-Salary Remaining :	$2,250,000
Kyle Wellwood	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Petr Mrazek	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Braden Holtby	$1,700,000 (3)
-Salary Remaining :	$1,700,000
Rickard Rakell	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Tomas Kopecky	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Chad Larose	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Brandon Gormley	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Matt Irwin	$950,000 (2)
-Salary Remaining :	$950,000
Max Reinhart	$900,000 (4)
-Salary Remaining :	$900,000
Total Pro Players	21
Salary Commitment
Year 13 : $54,650,000
Year 14 : $34,950,000
Year 15 : $16,600,000
Year 16 : $3,200,000
Salary Average Commitment
Year 13 : $47,300,000
Year 14 : $29,050,000
Year 15 : $12,100,000
Year 16 : $900,000
Salary Cap with 1 Way Contract
Year 13 : $54,650,000
Year 14 : $31,700,000
Year 15 : $13,200,000
Year 16 : $900,000

Farm Players Salaries
Pontus Aberg	$105,000 (2)
Salary Remaining :	$105,000
Tobias Rieder	$100,000 (1)
Salary Remaining :	$100,000
Garret Sparks	$100,000 (2)
Salary Remaining :	$100,000
Michael Latta	$90,000 (2)
Salary Remaining :	$90,000
Aleksander Barkov	$85,000 (4)
Salary Remaining :	$85,000
William Colbert	$80,000 (1)
Salary Remaining :	$80,000
Griffin Reinhart	$75,000 (3)
Salary Remaining :	$75,000
Cedric Paquette	$75,000 (2)
Salary Remaining :	$75,000
Jerry D'Amigo	$70,000 (3)
Salary Remaining :	$70,000
Michal Jordan	$60,000 (2)
Salary Remaining :	$60,000
Igor Bobkov	$60,000 (2)
Salary Remaining :	$60,000
Matt Puempel	$50,000 (4)
Salary Remaining :	$50,000
Nelson Nogier	$50,000 (1)
Salary Remaining :	$50,000
Caleb Jones	$50,000 (2)
Salary Remaining :	$50,000
Quinton Howden	$50,000 (2)
Salary Remaining :	$50,000
Kirill Kaprizov	$50,000 (2)
Salary Remaining :	$50,000
Lukas Vejdemo	$50,000 (2)
Salary Remaining :	$50,000
Mitchell Heard	$50,000 (3)
Salary Remaining :	$50,000
Jake Virtanen	$50,000 (1)
Salary Remaining :	$50,000
Michael McCarron	$50,000 (2)
Salary Remaining :	$50,000
Dmytro Timashov	$50,000 (2)
Salary Remaining :	$50,000
John Draeger	$50,000 (2)
Salary Remaining :	$50,000
Kyle Capobianco	$50,000 (2)
Salary Remaining :	$50,000
Aaron Ekblad	$50,000 (1)
Salary Remaining :	$50,000
Michael Downing	$40,000 (2)
Salary Remaining :	$40,000
Viktor Baldayev	$40,000 (2)
Salary Remaining :	$40,000
Juuso Ikonen	$40,000 (2)
Salary Remaining :	$40,000
Kyle Platzer	$40,000 (2)
Salary Remaining :	$40,000
Connor Honey	$40,000 (2)
Salary Remaining :	$40,000
Niklas Hansson	$40,000 (2)
Salary Remaining :	$40,000
Keaton Thompson	$40,000 (2)
Salary Remaining :	$40,000
Anton Zlobin	$40,000 (1)
Salary Remaining :	$40,000
Roberts Lipsbergs	$40,000 (2)
Salary Remaining :	$40,000
Marek Langhamer	$30,000 (1)
Salary Remaining :	$30,000
Total Farm Players	34
Salary Commitment
Year 13 : $1,940,000
Year 14 : $1,825,000
Year 15 : $605,000
Year 16 : $485,000
Salary Average Commitment
Year 13 : $1,795,000
Year 14 : $1,415,000
Year 15 : $310,000
Year 16 : $135,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Igloo
Level 1:	6000 - $120 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,150,000
Farm Players Total Salaries	$1,937,000
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $122,478,769	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$66,478,769
Projected Bank Account	$66,478,769

Pro Players Salaries
Steven Stamkos	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Michal Neuvirth	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Andrew Cogliano	$4,150,000 (2)
-Salary Remaining :	$4,150,000
Victor Hedman	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Sean Zimmerman	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Thomas Vanek	$2,800,000 (3)
-Salary Remaining :	$2,800,000
Keith Aulie	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Dustin Brown	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Nikita Kucherov	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Logan Couture	$2,250,000 (3)
-Salary Remaining :	$2,250,000
Danny DeKeiser	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Marcus Foligno	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Joe Colborne	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Sergei Bobrovsky	$1,800,000 (3)
-Salary Remaining :	$1,800,000
Viktor Arvidsson	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Sean Monahan	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Marian Hossa	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Alexei Marchenko	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Adam Burish	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Matt Corrente	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Eric Gryba	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Michael Raffl	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Andreas Martinsen	$650,000 (2)
-Salary Remaining :	$650,000
Total Pro Players	23
Salary Commitment
Year 13 : $54,150,000
Year 14 : $44,775,000
Year 15 : $21,950,000
Year 16 : $9,750,000
Salary Average Commitment
Year 13 : $49,000,000
Year 14 : $38,500,000
Year 15 : $17,550,000
Year 16 : $4,500,000
Salary Cap with 1 Way Contract
Year 13 : $54,150,000
Year 14 : $40,950,000
Year 15 : $18,100,000
Year 16 : $4,500,000

Farm Players Salaries
Mark Stone	$130,000 (2)
Salary Remaining :	$130,000
Jason Missiaen	$99,500 (1)
Salary Remaining :	$99,500
Melker Karlsson	$95,000 (1)
Salary Remaining :	$95,000
Will Butcher	$90,000 (4)
Salary Remaining :	$90,000
Craig Smith	$90,000 (1)
Salary Remaining :	$90,000
Scott Mayfield	$90,000 (2)
Salary Remaining :	$90,000
Connor Hellebyuk	$90,000 (3)
Salary Remaining :	$90,000
Josh Jooris	$80,000 (1)
Salary Remaining :	$80,000
Henrik Samuelsson	$75,000 (2)
Salary Remaining :	$75,000
Jordan Schmaltz	$72,500 (2)
Salary Remaining :	$72,500
Andrew O'Brien	$70,000 (1)
Salary Remaining :	$70,000
Jonathan Drouin	$70,000 (4)
Salary Remaining :	$70,000
Anthony Stolarz	$65,000 (1)
Salary Remaining :	$65,000
Max Gortz	$60,000 (1)
Salary Remaining :	$60,000
Matthew Finn	$60,000 (1)
Salary Remaining :	$60,000
Dakota Mermis	$50,000 (4)
Salary Remaining :	$50,000
Denis Malgin	$50,000 (2)
Salary Remaining :	$50,000
Anthony Beauvillier	$50,000 (2)
Salary Remaining :	$50,000
Antti Suomela	$50,000 (2)
Salary Remaining :	$50,000
Curtis Hamilton	$50,000 (1)
Salary Remaining :	$50,000
Nick Schmaltz	$50,000 (1)
Salary Remaining :	$50,000
Josh Ho-Sang	$50,000 (1)
Salary Remaining :	$50,000
Iven Barbashev	$50,000 (1)
Salary Remaining :	$50,000
Chrstian Dvorak	$50,000 (1)
Salary Remaining :	$50,000
Sam Kurker	$50,000 (1)
Salary Remaining :	$50,000
Danny Biega	$50,000 (1)
Salary Remaining :	$50,000
Steven Spinner	$50,000 (1)
Salary Remaining :	$50,000
Brett Pollock	$50,000 (1)
Salary Remaining :	$50,000
Raphael Bussieres	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	29
Salary Commitment
Year 13 : $1,937,000
Year 14 : $1,000,000
Year 15 : $580,000
Year 16 : $635,000
Salary Average Commitment
Year 13 : $1,827,000
Year 14 : $757,000
Year 15 : $300,000
Year 16 : $210,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wildcat center
Level 1:	6000 - $105 - 0 - 0.00%
Level 2:	5000 - $68 - 0 - 0.00%
Level 3:	2000 - $42 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,375,000
Farm Players Total Salaries	$2,284,500
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,574,048	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$11,574,048
Projected Bank Account	$11,574,048

Pro Players Salaries
Alexander Ovechkin	$7,750,000 (3)
-Salary Remaining :	$7,750,000
Alexander Edler	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Ryan Mcdonagh	$4,750,000 (1)
-Salary Remaining :	$4,750,000
Mikael Granlund	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Viktor Fasth	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Brendan Gallagher	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Ryan Kesler	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Jaden Schwartz	$3,500,000 (3)
-Salary Remaining :	$3,500,000
John Moore	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Justin Faulk	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Byron Bitz	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Nate Schmidt	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Andy Miele	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Dmitri Kalinin	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Nik Antropov	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Justin Abdelkader	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Mark Pysyk	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Alex Killorn	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Anders Lindback	$975,000 (1)
-Salary Remaining :	$975,000
Jack Eichel	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	20
Salary Commitment
Year 13 : $54,375,000
Year 14 : $43,800,000
Year 15 : $38,250,000
Year 16 : $7,250,000
Salary Average Commitment
Year 13 : $50,275,000
Year 14 : $41,400,000
Year 15 : $33,950,000
Year 16 : $6,000,000
Salary Cap with 1 Way Contract
Year 13 : $54,375,000
Year 14 : $43,650,000
Year 15 : $35,950,000
Year 16 : $6,000,000

Farm Players Salaries
Blake Geoffrion	$99,500 (1)
Salary Remaining :	$99,500
Anton Gustafsson	$97,500 (2)
Salary Remaining :	$97,500
Scott Laughton	$95,000 (3)
Salary Remaining :	$95,000
Mat Clark	$92,500 (1)
Salary Remaining :	$92,500
Josh Morrissey	$90,000 (3)
Salary Remaining :	$90,000
Chris Lawrence	$90,000 (2)
Salary Remaining :	$90,000
Markus Granlund	$85,000 (2)
Salary Remaining :	$85,000
Riley Barber	$85,000 (2)
Salary Remaining :	$85,000
Mark McNeill	$80,000 (2)
Salary Remaining :	$80,000
Freddie Hamilton	$75,000 (2)
Salary Remaining :	$75,000
T.J Brodie	$75,000 (2)
Salary Remaining :	$75,000
Niklas Svedberg	$70,000 (1)
Salary Remaining :	$70,000
Brett Connolly	$70,000 (3)
Salary Remaining :	$70,000
Nicolas Deslauriers	$70,000 (2)
Salary Remaining :	$70,000
Trevor Van Riemsdyk	$65,000 (2)
Salary Remaining :	$65,000
Nicolas Kerdiles	$60,000 (3)
Salary Remaining :	$60,000
Mattias Backman	$60,000 (2)
Salary Remaining :	$60,000
Ryan Olsen	$60,000 (1)
Salary Remaining :	$60,000
Carl Dahlstrom	$60,000 (2)
Salary Remaining :	$60,000
Lucas Wallmark	$55,000 (3)
Salary Remaining :	$55,000
Joel Armia	$55,000 (2)
Salary Remaining :	$55,000
Hunter Shinkaruk	$52,500 (3)
Salary Remaining :	$52,500
Linus Ullmark	$50,000 (1)
Salary Remaining :	$50,000
Josh Wesley	$50,000 (1)
Salary Remaining :	$50,000
Andreas Englund	$50,000 (1)
Salary Remaining :	$50,000
Tristan Jarry	$50,000 (2)
Salary Remaining :	$50,000
Felix Sanstrom	$50,000 (2)
Salary Remaining :	$50,000
Travis Dermott	$50,000 (2)
Salary Remaining :	$50,000
Adam Almquist	$50,000 (2)
Salary Remaining :	$50,000
Sergei Zborovskiy	$50,000 (3)
Salary Remaining :	$50,000
Filip Chlapik	$50,000 (2)
Salary Remaining :	$50,000
Christian Djoos	$47,500 (2)
Salary Remaining :	$47,500
Troy Bourke	$37,500 (1)
Salary Remaining :	$37,500
Alexandre Mallet	$37,500 (1)
Salary Remaining :	$37,500
Mark MacMillan	$35,000 (2)
Salary Remaining :	$35,000
Stanislav Galiev	$35,000 (1)
Salary Remaining :	$35,000
Total Farm Players	36
Salary Commitment
Year 13 : $2,284,500
Year 14 : $1,800,500
Year 15 : $572,500
Year 16 : $0
Salary Average Commitment
Year 13 : $2,135,000
Year 14 : $1,582,500
Year 15 : $447,500
Year 16 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $95 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,100,000
Farm Players Total Salaries	$1,715,000
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $73,001,715	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$17,001,715
Projected Bank Account	$17,001,715

Pro Players Salaries
Milan Lucic	$6,500,000 (3)
-Salary Remaining :	$6,500,000
Jakob Silfverberg	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Cam Barker	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Luke Schenn	$4,600,000 (1)
-Salary Remaining :	$4,600,000
Patrice Bergeron	$4,250,000 (3)
-Salary Remaining :	$4,250,000
Mark Fistric	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Kyle Okposo	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Frederik Andersen	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Dmitry Kulikov	$3,000,000 (3)
-Salary Remaining :	$3,000,000
James Neal	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Sean Couturier	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Chris Bourque	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Tomas Hertl	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Steve Quailer	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Magnus Paajarvi	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Devante Smith-Pelly	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Patrik Nemeth	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Maxime Sauvé	$850,000 (1)
-Salary Remaining :	$850,000
Matt Delahey	$800,000 (1)
-Salary Remaining :	$800,000
Mike Condon	$800,000 (1)
-Salary Remaining :	$800,000
Total Pro Players	20
Salary Commitment
Year 13 : $51,100,000
Year 14 : $30,250,000
Year 15 : $20,000,000
Year 16 : $0
Salary Average Commitment
Year 13 : $45,900,000
Year 14 : $25,750,000
Year 15 : $18,500,000
Year 16 : $0
Salary Cap with 1 Way Contract
Year 13 : $51,100,000
Year 14 : $28,250,000
Year 15 : $18,750,000
Year 16 : $0

Farm Players Salaries
Artem Anisimov	$100,000 (1)
Salary Remaining :	$100,000
Brett Ponich	$80,000 (1)
Salary Remaining :	$80,000
Stefan Noesen	$80,000 (2)
Salary Remaining :	$80,000
Jonas Brodin	$80,000 (3)
Salary Remaining :	$80,000
Richard Panik	$75,000 (1)
Salary Remaining :	$75,000
Morgan Ellis	$65,000 (2)
Salary Remaining :	$65,000
David Pope	$60,000 (2)
Salary Remaining :	$60,000
Dave Dziurzynski	$60,000 (1)
Salary Remaining :	$60,000
Steven Santini	$60,000 (2)
Salary Remaining :	$60,000
Kevin Roy	$55,000 (2)
Salary Remaining :	$55,000
Derrick Pouliot	$50,000 (2)
Salary Remaining :	$50,000
Mikhail Vorobyev	$50,000 (2)
Salary Remaining :	$50,000
Joel Kiviranta	$50,000 (2)
Salary Remaining :	$50,000
Seth Griffith	$50,000 (1)
Salary Remaining :	$50,000
Vince Dunn	$50,000 (2)
Salary Remaining :	$50,000
Will Borgen	$50,000 (2)
Salary Remaining :	$50,000
Dryden Hunt	$50,000 (2)
Salary Remaining :	$50,000
Colton White	$50,000 (2)
Salary Remaining :	$50,000
Jacob Middleton	$50,000 (1)
Salary Remaining :	$50,000
Joshua Jacobs	$50,000 (1)
Salary Remaining :	$50,000
Samuel Blais	$50,000 (1)
Salary Remaining :	$50,000
Samuel Montembeault	$50,000 (2)
Salary Remaining :	$50,000
Jake Marchment	$50,000 (1)
Salary Remaining :	$50,000
Connor Chatam	$50,000 (1)
Salary Remaining :	$50,000
Jordan Binnington	$50,000 (1)
Salary Remaining :	$50,000
Phillip Danault	$50,000 (2)
Salary Remaining :	$50,000
Ryan Culkin	$50,000 (1)
Salary Remaining :	$50,000
Sebastian Collberg	$50,000 (1)
Salary Remaining :	$50,000
Adam Lowry	$50,000 (2)
Salary Remaining :	$50,000
Keegan Kolesar	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	30
Salary Commitment
Year 13 : $1,715,000
Year 14 : $1,005,000
Year 15 : $100,000
Year 16 : $0
Salary Average Commitment
Year 13 : $1,705,000
Year 14 : $945,000
Year 15 : $80,000
Year 16 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $107 - 0 - 0.00%
Level 2:	5000 - $71 - 0 - 0.00%
Level 3:	2000 - $48 - 0 - 0.00%
Level 4:	4000 - $33 - 0 - 0.00%
Luxury :	1000 - $190 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,700,000
Farm Players Total Salaries	$1,990,000
Coaches Total Salaries	$3,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $106,909,180	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$50,909,180
Projected Bank Account	$50,909,180

Pro Players Salaries
Kris Versteeg	$10,000,000 (4)
-Salary Remaining :	$10,000,000
Philip Samuelsson	$4,500,000 (4)
-Salary Remaining :	$4,500,000
James Reimer	$3,750,000 (3)
-Salary Remaining :	$3,750,000
Ole-Kristian Tollefsen	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Karl Alzner	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Jiri Fischer	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Nick Bjugstad	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Alex Picard	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Mike Richards	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Ryan O'Byrne	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Marko Dano	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Josh Harding	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Carson Mcmillan	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Jakub Kindl	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Connor Brown	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Petr Pohl	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Teuvo Teravainen	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Petter Granberg	$1,200,000 (1)
-Salary Remaining :	$1,200,000
David Krejci	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Darroll Powe	$950,000 (1)
-Salary Remaining :	$950,000
Michael Haley	$900,000 (1)
-Salary Remaining :	$900,000
Chuck Kobasew	$900,000 (1)
-Salary Remaining :	$900,000
Total Pro Players	22
Salary Commitment
Year 13 : $51,700,000
Year 14 : $35,500,000
Year 15 : $31,750,000
Year 16 : $15,500,000
Salary Average Commitment
Year 13 : $52,500,000
Year 14 : $37,300,000
Year 15 : $29,600,000
Year 16 : $16,500,000
Salary Cap with 1 Way Contract
Year 13 : $51,700,000
Year 14 : $38,250,000
Year 15 : $30,750,000
Year 16 : $16,500,000

Farm Players Salaries
Tye McGinn	$95,000 (2)
Salary Remaining :	$95,000
Simon Despres	$95,000 (2)
Salary Remaining :	$95,000
Phil Oreskovic	$90,000 (1)
Salary Remaining :	$90,000
Ben Hanowski	$90,000 (1)
Salary Remaining :	$90,000
Jordie Benn	$90,000 (2)
Salary Remaining :	$90,000
Olivier Roy	$85,000 (2)
Salary Remaining :	$85,000
Danny Kristo	$75,000 (2)
Salary Remaining :	$75,000
Brendan Woods	$75,000 (2)
Salary Remaining :	$75,000
Brandon Pirri	$75,000 (1)
Salary Remaining :	$75,000
Greg McKegg	$65,000 (1)
Salary Remaining :	$65,000
Ian McCoshen	$60,000 (4)
Salary Remaining :	$60,000
Vladislav Namestnikov	$60,000 (2)
Salary Remaining :	$60,000
Nicholas Baptiste	$60,000 (4)
Salary Remaining :	$60,000
Nikita Pavlychev	$50,000 (2)
Salary Remaining :	$50,000
Tanner Kero	$50,000 (3)
Salary Remaining :	$50,000
Mathew Barzal	$50,000 (2)
Salary Remaining :	$50,000
Troy Terry	$50,000 (2)
Salary Remaining :	$50,000
Mathieu Joseph	$50,000 (2)
Salary Remaining :	$50,000
Garrett Wilson	$50,000 (2)
Salary Remaining :	$50,000
Michael Bunting	$50,000 (1)
Salary Remaining :	$50,000
Sonny Milano	$50,000 (1)
Salary Remaining :	$50,000
Rourke Chartier	$50,000 (1)
Salary Remaining :	$50,000
Marcus Hogberg	$50,000 (4)
Salary Remaining :	$50,000
Jack Ramsey	$50,000 (1)
Salary Remaining :	$50,000
Ryan Mantha	$50,000 (1)
Salary Remaining :	$50,000
Marcus Pettersson	$50,000 (1)
Salary Remaining :	$50,000
Igor Shesterkin	$50,000 (1)
Salary Remaining :	$50,000
Konrad Abeltshauser	$50,000 (3)
Salary Remaining :	$50,000
Dylan Larkin	$50,000 (1)
Salary Remaining :	$50,000
Travis Sanheim	$50,000 (1)
Salary Remaining :	$50,000
Haydn Fleury	$50,000 (1)
Salary Remaining :	$50,000
Tomas Hyka	$45,000 (3)
Salary Remaining :	$45,000
Dylan DeMelo	$30,000 (1)
Salary Remaining :	$30,000
Total Farm Players	33
Salary Commitment
Year 13 : $1,990,000
Year 14 : $1,317,500
Year 15 : $365,000
Year 16 : $240,000
Salary Average Commitment
Year 13 : $1,918,000
Year 14 : $1,100,000
Year 15 : $315,000
Year 16 : $170,000

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Place Banque Scotia
Level 1:	6000 - $103 - 0 - 0.00%
Level 2:	5000 - $68 - 0 - 0.00%
Level 3:	2000 - $43 - 0 - 0.00%
Level 4:	4000 - $28 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $33 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,030,000
Farm Players Total Salaries	$1,580,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $60,696,755	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$4,696,755
Projected Bank Account	$4,696,755

Pro Players Salaries
Sidney Crosby	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Evgeni Malkin	$6,300,000 (3)
-Salary Remaining :	$6,300,000
Dion Phaneuf	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Phil Kessel	$5,250,000 (1)
-Salary Remaining :	$5,250,000
Jaroslav Halak	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Cody Franson	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Marek Svatos	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Colby Armstrong	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Derek Boogaard	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Duncan Keith	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Denis Grebeshkov	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Maxim Lapierre	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Nate Prosser	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Jamie Benn	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Jonas Hiller	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Sergei Kostitsyn	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Brian McGrattan	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Branden Troock	$995,000 (1)
-Salary Remaining :	$995,000
Zach Nastasiuk	$995,000 (1)
-Salary Remaining :	$995,000
Mark Giordano	$995,000 (1)
-Salary Remaining :	$995,000
Stephane Da Costa	$995,000 (1)
-Salary Remaining :	$995,000
Arturs Kulda	$900,000 (2)
-Salary Remaining :	$900,000
Matt Moulson	$850,000 (1)
-Salary Remaining :	$850,000
Jonathan Ferland	$750,000 (1)
-Salary Remaining :	$750,000
Justin Peters	$750,000 (1)
-Salary Remaining :	$750,000
Total Pro Players	25
Salary Commitment
Year 13 : $59,030,000
Year 14 : $27,900,000
Year 15 : $15,000,000
Year 16 : $7,000,000
Salary Average Commitment
Year 13 : $57,130,000
Year 14 : $30,800,000
Year 15 : $16,100,000
Year 16 : $10,000,000
Salary Cap with 1 Way Contract
Year 13 : $59,030,000
Year 14 : $30,200,000
Year 15 : $16,300,000
Year 16 : $10,000,000

Farm Players Salaries
Scott Harrington	$100,000 (2)
Salary Remaining :	$100,000
Nathan Gerbe	$95,000 (1)
Salary Remaining :	$95,000
A.J. Jenks	$90,000 (1)
Salary Remaining :	$90,000
Sami Aittokallio	$90,000 (1)
Salary Remaining :	$90,000
Jordan Schroeder	$90,000 (1)
Salary Remaining :	$90,000
Eric Mestery	$80,000 (1)
Salary Remaining :	$80,000
Tomas Jurco	$70,000 (1)
Salary Remaining :	$70,000
Nick Foligno	$65,000 (1)
Salary Remaining :	$65,000
Jonas Siegenthaler	$50,000 (2)
Salary Remaining :	$50,000
Zemgus Girgensons	$50,000 (2)
Salary Remaining :	$50,000
Kevin Rooney	$50,000 (2)
Salary Remaining :	$50,000
Anthony Richard	$50,000 (2)
Salary Remaining :	$50,000
Chandler Stephenson	$50,000 (1)
Salary Remaining :	$50,000
Grant Besse	$50,000 (1)
Salary Remaining :	$50,000
Philippe Myers	$50,000 (2)
Salary Remaining :	$50,000
Adam Ollas-Mattsson	$50,000 (1)
Salary Remaining :	$50,000
Warren Foegele	$50,000 (1)
Salary Remaining :	$50,000
Jack Dougherty	$50,000 (1)
Salary Remaining :	$50,000
Maxim Letunov	$50,000 (1)
Salary Remaining :	$50,000
Jake Evans	$50,000 (1)
Salary Remaining :	$50,000
Brett Bulmer	$50,000 (1)
Salary Remaining :	$50,000
Andy Andreoff	$50,000 (2)
Salary Remaining :	$50,000
Keegan Lowe	$45,000 (1)
Salary Remaining :	$45,000
Dylan Blujus	$45,000 (1)
Salary Remaining :	$45,000
Blake Coleman	$35,000 (1)
Salary Remaining :	$35,000
Keven Bouchard	$25,000 (1)
Salary Remaining :	$25,000
Mason Geertsen	$25,000 (1)
Salary Remaining :	$25,000
Pontus Sjalin	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	28
Salary Commitment
Year 13 : $1,580,000
Year 14 : $400,000
Year 15 : $0
Year 16 : $0
Salary Average Commitment
Year 13 : $1,560,000
Year 14 : $400,000
Year 15 : $0
Year 16 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hockey Place Center
Level 1:	6000 - $115 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	2000 - $50 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $210 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,899,999
Farm Players Total Salaries	$1,754,000
Coaches Total Salaries	$1,360,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $62,139,753	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$6,139,753
Projected Bank Account	$6,139,753

Pro Players Salaries
Drew Doughty	$7,500,000 (3)
-Salary Remaining :	$7,500,000
Jason Spezza	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Ryan Miller	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Mike Cammalleri	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Dennis Wideman	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Adam Larsson	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Andrej Sekera	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Tyler Cuma	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Milan Michalek	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Nick Palmieri	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Brandon Dubinsky	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Oskar Osala	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Anders Nilsson	$1,450,000 (1)
-Salary Remaining :	$1,450,000
Bobby Butler	$1,350,000 (2)
-Salary Remaining :	$1,350,000
T.J. Hensick	$1,350,000 (1)
-Salary Remaining :	$1,350,000
Jiri Tlusty	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Brayden McNabb	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Luke Adam	$1,250,000 (1)
-Salary Remaining :	$1,250,000
David Rundblad	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Zach Boychuk	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Boone Jenner	$999,999 (2)
-Salary Remaining :	$999,999
Tyler Weiman	$700,000 (2)
-Salary Remaining :	$700,000
Joacim Eriksson	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	23
Salary Commitment
Year 13 : $55,899,999
Year 14 : $38,150,000
Year 15 : $22,510,000
Year 16 : $0
Salary Average Commitment
Year 13 : $51,249,999
Year 14 : $36,800,000
Year 15 : $19,750,000
Year 16 : $0
Salary Cap with 1 Way Contract
Year 13 : $55,899,999
Year 14 : $38,949,999
Year 15 : $22,750,000
Year 16 : $0

Farm Players Salaries
Harru Sateri	$125,000 (1)
Salary Remaining :	$125,000
Kevin Connauton	$100,000 (2)
Salary Remaining :	$100,000
Chet Pickard	$99,500 (2)
Salary Remaining :	$99,500
Zach Trotman	$99,500 (1)
Salary Remaining :	$99,500
Corban Knight	$95,000 (2)
Salary Remaining :	$95,000
Jordan LaVallee	$95,000 (1)
Salary Remaining :	$95,000
Samuel Groulx	$70,000 (1)
Salary Remaining :	$70,000
Brandon Kozun	$67,500 (1)
Salary Remaining :	$67,500
Adam Clendening	$65,000 (1)
Salary Remaining :	$65,000
William Carrier	$65,000 (1)
Salary Remaining :	$65,000
Billy Sweat	$65,000 (1)
Salary Remaining :	$65,000
Alex Plante	$65,000 (1)
Salary Remaining :	$65,000
Logan MacMillan	$65,000 (1)
Salary Remaining :	$65,000
Alex Henriksson	$55,000 (1)
Salary Remaining :	$55,000
Sam Carrick	$55,000 (1)
Salary Remaining :	$55,000
Thomas Gobeil	$55,000 (1)
Salary Remaining :	$55,000
Theodor Blueger	$55,000 (1)
Salary Remaining :	$55,000
Emil Pettersson	$55,000 (1)
Salary Remaining :	$55,000
Chris Wagner	$55,000 (1)
Salary Remaining :	$55,000
Justin Shugg	$55,000 (1)
Salary Remaining :	$55,000
Cole Ully	$55,000 (1)
Salary Remaining :	$55,000
Jerome Gauthier-Leduc	$50,000 (3)
Salary Remaining :	$50,000
Juho Lammikko	$50,000 (1)
Salary Remaining :	$50,000
Robin Norell	$50,000 (3)
Salary Remaining :	$50,000
Oscar Dansk	$47,500 (1)
Salary Remaining :	$47,500
Phil Di Giuseppe	$40,000 (2)
Salary Remaining :	$40,000
Total Farm Players	26
Salary Commitment
Year 13 : $1,754,000
Year 14 : $504,500
Year 15 : $100,000
Year 16 : $0
Salary Average Commitment
Year 13 : $1,716,500
Year 14 : $422,000
Year 15 : $100,000
Year 16 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $125 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	2000 - $50 - 0 - 0.00%
Level 4:	4000 - $40 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$52,400,000
Farm Players Total Salaries	$1,765,000
Coaches Total Salaries	$2,150,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $85,983,020	$0
Estimate Over Minimum Salary Cap of $33,000,000	$0
Current Bank Account	$29,983,020
Projected Bank Account	$29,983,020

Pro Players Salaries
John Tavares	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Cory Schneider	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Jussi Jokinen	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Guillaume Latendresse	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Ian White	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Antoine Vermette	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Ted Purcell	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Michael Grabner	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Cory Emmerton	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Brian Lee	$2,300,000 (1)
-Salary Remaining :	$2,300,000
B.J. Crombeen	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Alex Chiasson	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Shane O'Brien	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Boris Valabik	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Matt Murray	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Evgeny Grachev	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Cam Atkinson	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Tyson Barrie	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Damien Brunner	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Alexander Frolov	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Andrej Sustr	$950,000 (1)
-Salary Remaining :	$950,000
Paul Ladue	$850,000 (1)
-Salary Remaining :	$850,000
Total Pro Players	22
Salary Commitment
Year 13 : $52,400,000
Year 14 : $35,500,000
Year 15 : $14,750,000
Year 16 : $13,000,000
Salary Average Commitment
Year 13 : $51,150,000
Year 14 : $33,400,000
Year 15 : $13,250,000
Year 16 : $12,000,000
Salary Cap with 1 Way Contract
Year 13 : $52,400,000
Year 14 : $34,000,000
Year 15 : $13,250,000
Year 16 : $12,000,000

Farm Players Salaries
Evgeny Kuznetsov	$97,500 (1)
Salary Remaining :	$97,500
Tyler Wotherspoon	$90,000 (2)
Salary Remaining :	$90,000
Dana Tyrell	$82,500 (1)
Salary Remaining :	$82,500
Jesse Joensuu	$80,000 (1)
Salary Remaining :	$80,000
Dustin Tokarski	$80,000 (1)
Salary Remaining :	$80,000
Anton Cederholm	$75,000 (4)
Salary Remaining :	$75,000
Adam Tambellini	$60,000 (4)
Salary Remaining :	$60,000
Tucker Poolman	$60,000 (4)
Salary Remaining :	$60,000
Peter Delmas	$57,500 (1)
Salary Remaining :	$57,500
Emile Poirier	$55,000 (3)
Salary Remaining :	$55,000
Scott Kosmachuck	$55,000 (2)
Salary Remaining :	$55,000
Joakim Nygard	$50,000 (2)
Salary Remaining :	$50,000
Rudolfs Balcers	$50,000 (2)
Salary Remaining :	$50,000
Yakov Trenin	$50,000 (2)
Salary Remaining :	$50,000
Eric Knodel	$50,000 (2)
Salary Remaining :	$50,000
Zach Budish	$50,000 (1)
Salary Remaining :	$50,000
Lawrence Pilut	$50,000 (2)
Salary Remaining :	$50,000
Justin Auger	$50,000 (3)
Salary Remaining :	$50,000
Michael Mersch	$50,000 (2)
Salary Remaining :	$50,000
Julien Nantel	$50,000 (1)
Salary Remaining :	$50,000
Jason Dickinson	$50,000 (4)
Salary Remaining :	$50,000
Shane Gersich	$50,000 (1)
Salary Remaining :	$50,000
Jean-Christophe Beaudin	$50,000 (2)
Salary Remaining :	$50,000
Ilya Mikheyev	$50,000 (2)
Salary Remaining :	$50,000
Radel Fazleev	$50,000 (1)
Salary Remaining :	$50,000
Daniel O'regan	$40,000 (2)
Salary Remaining :	$40,000
Reece Willcox	$37,500 (2)
Salary Remaining :	$37,500
Ville Pokka	$35,000 (1)
Salary Remaining :	$35,000
Sebastian Wannstrom	$35,000 (1)
Salary Remaining :	$35,000
Patrick Wiercioch	$35,000 (1)
Salary Remaining :	$35,000
Roman Horak	$30,000 (3)
Salary Remaining :	$30,000
Connor Knapp	$30,000 (1)
Salary Remaining :	$30,000
Daniil Tarasov	$30,000 (1)
Salary Remaining :	$30,000
Total Farm Players	33
Salary Commitment
Year 13 : $1,765,000
Year 14 : $1,010,000
Year 15 : $380,000
Year 16 : $245,000
Salary Average Commitment
Year 13 : $2,642,500
Year 14 : $1,002,500
Year 15 : $380,000
Year 16 : $245,000

Team	Current Fund	Estimated Season Salary Cap	Maximum	Under Maximum Available Cap Space	Over Minimum of $33,000,000	Farm Salary Cap	Under Maximum of $5,600,000	Pro Players	Farm Players	Total Players
Avalanche	$36,144,688	$0	$92,144,688	$92,144,688	-$33,000,000	$0	$5,600,000	22	30	52
Blackhawks	$1,616,576	$0	$57,616,576	$57,616,576	-$33,000,000	$0	$5,600,000	21	31	52
Blue Jackets	$9,147,090	$0	$65,147,090	$65,147,090	-$33,000,000	$0	$5,600,000	37	14	51
Blues	$43,134,172	$0	$99,134,172	$99,134,172	-$33,000,000	$0	$5,600,000	21	27	48
Bruins	$12,302,924	$0	$68,302,924	$68,302,924	-$33,000,000	$0	$5,600,000	23	24	47
Canadiens	$8,663,567	$0	$64,663,567	$64,663,567	-$33,000,000	$0	$5,600,000	24	27	51
Canucks	$5,473,206	$0	$61,473,206	$61,473,206	-$33,000,000	$0	$5,600,000	29	18	47
Capitals	$7,090,895	$0	$63,090,895	$63,090,895	-$33,000,000	$0	$5,600,000	30	16	46
Devils	$15,746,171	$0	$71,746,171	$71,746,171	-$33,000,000	$0	$5,600,000	22	21	43
Flames	$30,608,504	$0	$86,608,504	$86,608,504	-$33,000,000	$0	$5,600,000	20	34	54
Flyers	$29,716,610	$0	$85,716,610	$85,716,610	-$33,000,000	$0	$5,600,000	20	35	55
Golden Knights	$19,692,170	$0	$75,692,170	$75,692,170	-$33,000,000	$0	$5,600,000	21	29	50
Islanders	$26,375,119	$0	$82,375,119	$82,375,119	-$33,000,000	$0	$5,600,000	21	27	48
Jets	$2,211,042	$0	$58,211,042	$58,211,042	-$33,000,000	$0	$5,600,000	21	38	59
Kings	$19,302,785	$0	$75,302,785	$75,302,785	-$33,000,000	$0	$5,600,000	22	34	56
Lightning	$13,878,157	$0	$69,878,157	$69,878,157	-$33,000,000	$0	$5,600,000	22	22	44
Maple Leafs	$52,738,209	$0	$108,738,209	$108,738,209	-$33,000,000	$0	$5,600,000	25	30	55
Oilers	$5,356,564	$0	$61,356,564	$61,356,564	-$33,000,000	$0	$5,600,000	25	32	57
Panthers	$33,447,466	$0	$89,447,466	$89,447,466	-$33,000,000	$0	$5,600,000	21	34	55
Penguins	$66,478,769	$0	$122,478,769	$122,478,769	-$33,000,000	$0	$5,600,000	23	29	52
Predators	$11,574,048	$0	$67,574,048	$67,574,048	-$33,000,000	$0	$5,600,000	20	36	56
Rangers	$17,001,715	$0	$73,001,715	$73,001,715	-$33,000,000	$0	$5,600,000	20	30	50
Red Wings	$50,909,180	$0	$106,909,180	$106,909,180	-$33,000,000	$0	$5,600,000	22	33	55
Senateurs	$4,696,755	$0	$60,696,755	$60,696,755	-$33,000,000	$0	$5,600,000	25	28	53
Sharks	$6,139,753	$0	$62,139,753	$62,139,753	-$33,000,000	$0	$5,600,000	23	26	49
Stars	$29,983,020	$0	$85,983,020	$85,983,020	-$33,000,000	$0	$5,600,000	22	33	55

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 - %