LHSS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$50,345,000
Farm Players Total Salaries	$1,940,500
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 $103,715,855	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$43,715,855
Projected Bank Account	$43,715,855

Pro Players Salaries
Jack Johnson	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Mikkel Boedker	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Marc Staal	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Erik Karlsson	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Bryan Little	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Patric Hornqvist	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Semyon Varlamov	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Evgeny Dadonov	$2,600,000 (1)
-Salary Remaining :	$2,600,000
Cam Ward	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Charlie Coyle	$2,500,000 (3)
-Salary Remaining :	$2,500,000
James Van Riemsdyk	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Vincent Trocheck	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Colten Teubert	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Mattias Ekholm	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Luke Witkowski	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Stefan Elliott	$995,000 (1)
-Salary Remaining :	$995,000
Jarred Tinordi	$900,000 (2)
-Salary Remaining :	$900,000
Total Pro Players	17
Salary Commitment
Year 1 : $50,345,000
Year 2 : $31,700,000
Year 3 : $11,500,000
Year 4 : $5,000,000
Salary Average Commitment
Year 1 : $37,950,000
Year 2 : $17,850,000
Year 3 : $750,000
Year 4 : $250,000
Salary Cap with 1 Way Contract
Year 1 : $50,345,000
Year 2 : $29,500,000
Year 3 : $9,000,000
Year 4 : $5,000,000

Farm Players Salaries
Marek Mazanek	$110,000 (1)
Salary Remaining :	$110,000
Kyle Turris	$100,000 (1)
Salary Remaining :	$100,000
Daniel Carr	$95,000 (2)
Salary Remaining :	$95,000
Tomas Tatar	$90,000 (1)
Salary Remaining :	$90,000
Jonathan Marchessault	$90,000 (2)
Salary Remaining :	$90,000
Joel Edmundson	$80,000 (1)
Salary Remaining :	$80,000
Nick Cousins	$77,500 (1)
Salary Remaining :	$77,500
Anthony Duclair	$75,000 (2)
Salary Remaining :	$75,000
Dmitrij Jaskin	$70,000 (1)
Salary Remaining :	$70,000
Ryan Murphy	$70,000 (4)
Salary Remaining :	$70,000
Jared McCann	$70,000 (4)
Salary Remaining :	$70,000
John Ramage	$70,000 (2)
Salary Remaining :	$70,000
Joseph Blandisi	$60,000 (2)
Salary Remaining :	$60,000
Zach Aston-Reese	$50,000 (1)
Salary Remaining :	$50,000
Xavier Ouellet	$50,000 (1)
Salary Remaining :	$50,000
Connor Carrick	$50,000 (2)
Salary Remaining :	$50,000
Adin Hill	$50,000 (1)
Salary Remaining :	$50,000
Drake Caggiula	$50,000 (1)
Salary Remaining :	$50,000
Pascal Laberge	$50,000 (2)
Salary Remaining :	$50,000
Max Lajoie	$50,000 (2)
Salary Remaining :	$50,000
Jonathan Racine	$50,000 (1)
Salary Remaining :	$50,000
Keaton Middleton	$50,000 (2)
Salary Remaining :	$50,000
Antoine Bibeau	$50,000 (1)
Salary Remaining :	$50,000
Pius Suter	$50,000 (2)
Salary Remaining :	$50,000
Thomas Chabot	$50,000 (1)
Salary Remaining :	$50,000
Sam Steel	$50,000 (2)
Salary Remaining :	$50,000
Tyler Motte	$50,000 (2)
Salary Remaining :	$50,000
Dominik Kubalik	$41,500 (3)
Salary Remaining :	$41,500
Michael Dal Colle	$40,000 (3)
Salary Remaining :	$40,000
Matteson Iacopelli	$40,000 (3)
Salary Remaining :	$40,000
Chris Calhan	$31,500 (1)
Salary Remaining :	$31,500
Mark Friedman	$30,000 (2)
Salary Remaining :	$30,000
Total Farm Players	32
Salary Commitment
Year 1 : $1,940,500
Year 2 : $1,073,500
Year 3 : $312,500
Year 4 : $180,000
Salary Average Commitment
Year 1 : $1,605,500
Year 2 : $746,500
Year 3 : $141,500
Year 4 : $50,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,300,000
Farm Players Total Salaries	$2,331,500
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $63,164,192	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$3,164,192
Projected Bank Account	$3,164,192

Pro Players Salaries
Derick Brassard	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Rick Nash	$7,000,000 (2)
-Salary Remaining :	$7,000,000
John Carlson	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Antoine Roussel	$5,600,000 (2)
-Salary Remaining :	$5,600,000
Jordan Staal	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Tuukka Rask	$4,250,000 (2)
-Salary Remaining :	$4,250,000
Johnny Gaudreau	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jamie McBain	$4,000,000 (3)
-Salary Remaining :	$4,000,000
James Wright	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Blake Wheeler	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Calvin de Haan	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Dalton Prout	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Tom Wilson	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Matthew Spiller	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Alexander Frolov	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Nikita Zadorov	$950,000 (1)
-Salary Remaining :	$950,000
Garnet Hathaway	$900,000 (1)
-Salary Remaining :	$900,000
Nick Bonino	$800,000 (1)
-Salary Remaining :	$800,000
Josh Harding	$650,000 (1)
-Salary Remaining :	$650,000
Petter Granberg	$650,000 (1)
-Salary Remaining :	$650,000
Total Pro Players	20
Salary Commitment
Year 1 : $58,300,000
Year 2 : $39,200,000
Year 3 : $12,000,000
Year 4 : $6,000,000
Salary Average Commitment
Year 1 : $40,800,000
Year 2 : $21,600,000
Year 3 : $500,000
Year 4 : $250,000
Salary Cap with 1 Way Contract
Year 1 : $58,300,000
Year 2 : $37,400,000
Year 3 : $9,000,000
Year 4 : $5,000,000

Farm Players Salaries
Sam Reinhart	$99,000 (4)
Salary Remaining :	$99,000
Ben Harpur	$90,000 (3)
Salary Remaining :	$90,000
Tanner Richard	$90,000 (1)
Salary Remaining :	$90,000
Mike Reilly	$90,000 (1)
Salary Remaining :	$90,000
Ryan Hartman	$90,000 (3)
Salary Remaining :	$90,000
Nick Mattson	$90,000 (1)
Salary Remaining :	$90,000
Stefan Matteau	$90,000 (2)
Salary Remaining :	$90,000
Joe Cannata	$90,000 (2)
Salary Remaining :	$90,000
Michael Chaput	$85,000 (2)
Salary Remaining :	$85,000
Craig Cunningham	$85,000 (1)
Salary Remaining :	$85,000
Patrick Sieloff	$85,000 (1)
Salary Remaining :	$85,000
Julius Honka	$80,000 (4)
Salary Remaining :	$80,000
Rhett Rakhshani	$80,000 (1)
Salary Remaining :	$80,000
Mikhail Grigorenko	$80,000 (3)
Salary Remaining :	$80,000
Nick Paul	$80,000 (2)
Salary Remaining :	$80,000
Mattias Janmark	$77,500 (1)
Salary Remaining :	$77,500
Duncan Siemens	$77,500 (2)
Salary Remaining :	$77,500
Kurtis Gabriel	$70,000 (1)
Salary Remaining :	$70,000
Myles Bell	$70,000 (2)
Salary Remaining :	$70,000
Nikita Scherbak	$65,000 (4)
Salary Remaining :	$65,000
Curtis Lazar	$52,500 (1)
Salary Remaining :	$52,500
Michael Giugovaz	$50,000 (2)
Salary Remaining :	$50,000
Patrick Russell	$50,000 (1)
Salary Remaining :	$50,000
Philippe Myers	$50,000 (1)
Salary Remaining :	$50,000
Ross Johnston	$50,000 (1)
Salary Remaining :	$50,000
Zach Whitecloud	$50,000 (1)
Salary Remaining :	$50,000
Dillon Dube	$50,000 (2)
Salary Remaining :	$50,000
Jeremy Davies	$50,000 (2)
Salary Remaining :	$50,000
Jackson Cates	$50,000 (2)
Salary Remaining :	$50,000
Mackenzie Blackwood	$50,000 (1)
Salary Remaining :	$50,000
Calle Andersson	$50,000 (3)
Salary Remaining :	$50,000
JJ. Piccinich	$45,000 (3)
Salary Remaining :	$45,000
Clark Bishop	$40,000 (2)
Salary Remaining :	$40,000
Jack LaFontaine	$30,000 (4)
Salary Remaining :	$30,000
Total Farm Players	34
Salary Commitment
Year 1 : $2,331,500
Year 2 : $1,488,000
Year 3 : $813,500
Year 4 : $497,500
Salary Average Commitment
Year 1 : $1,810,000
Year 2 : $895,000
Year 3 : $380,000
Year 4 : $125,000

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide arena
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$47,850,000
Farm Players Total Salaries	$1,657,000
Coaches Total Salaries	$1,550,000
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 $69,385,124	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$9,385,124
Projected Bank Account	$9,385,124

Pro Players Salaries
Tyler Seguin	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Artemi Panarin	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Cody Hodgson	$3,900,000 (1)
-Salary Remaining :	$3,900,000
Cam Fowler	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Max Pacioretty	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Devin Setoguchi	$2,900,000 (1)
-Salary Remaining :	$2,900,000
Nick Leddy	$2,900,000 (2)
-Salary Remaining :	$2,900,000
Dennis Wideman	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Martin Havlat	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Andrei Vasilevskiy	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Rick DiPietro	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Mike Lundin	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Rob Scuderi	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Tyler Kennedy	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Emerson Etem	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Shea Theodore	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Eric Wellwood	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Brandon Bollig	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Andreas Nodl	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Ryan Wilson	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Pavel Datsyuk	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Total Pro Players	21
Salary Commitment
Year 1 : $47,850,000
Year 2 : $17,710,000
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $37,350,000
Year 2 : $14,900,000
Year 3 : $0
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $47,850,000
Year 2 : $19,450,000
Year 3 : $0
Year 4 : $0

Farm Players Salaries
Morgan Rielly	$99,500 (3)
Salary Remaining :	$99,500
Matt Calvert	$95,000 (1)
Salary Remaining :	$95,000
Zac Dalpe	$95,000 (2)
Salary Remaining :	$95,000
Christian Hanson	$90,000 (1)
Salary Remaining :	$90,000
Ondrej Kase	$80,000 (3)
Salary Remaining :	$80,000
Eric Comrie	$70,000 (2)
Salary Remaining :	$70,000
Jared Knight	$70,000 (2)
Salary Remaining :	$70,000
Matt Grzelcyk	$70,000 (2)
Salary Remaining :	$70,000
Austin Watson	$60,000 (1)
Salary Remaining :	$60,000
Bobby Farnham	$60,000 (1)
Salary Remaining :	$60,000
Aaron Ness	$60,000 (1)
Salary Remaining :	$60,000
Ryan Fitzgerald	$55,000 (1)
Salary Remaining :	$55,000
Francis Perron	$52,500 (1)
Salary Remaining :	$52,500
Cameron Hughes	$50,000 (1)
Salary Remaining :	$50,000
Dillon Heatherington	$50,000 (1)
Salary Remaining :	$50,000
Joakim Nordstrom	$50,000 (2)
Salary Remaining :	$50,000
Dominik Simon	$50,000 (1)
Salary Remaining :	$50,000
Peyton Jones	$50,000 (2)
Salary Remaining :	$50,000
Maxim Mamin	$50,000 (1)
Salary Remaining :	$50,000
Phoenix Copley	$50,000 (1)
Salary Remaining :	$50,000
Richard Nejezchleb	$50,000 (1)
Salary Remaining :	$50,000
Victor Mete	$50,000 (2)
Salary Remaining :	$50,000
Patrik Laine	$50,000 (2)
Salary Remaining :	$50,000
Marc Michaelis	$50,000 (2)
Salary Remaining :	$50,000
Nathan Noel	$50,000 (2)
Salary Remaining :	$50,000
Tarmo Reunanen	$50,000 (2)
Salary Remaining :	$50,000
Mitch Marner	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	27
Salary Commitment
Year 1 : $1,657,000
Year 2 : $914,500
Year 3 : $310,000
Year 4 : $0
Salary Average Commitment
Year 1 : $1,175,000
Year 2 : $635,000
Year 3 : $50,000
Year 4 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,075,000
Farm Players Total Salaries	$1,690,000
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 $109,283,068	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$49,283,068
Projected Bank Account	$49,283,068

Pro Players Salaries
Alex Pietrangelo	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Nicklas Backstrom	$7,000,000 (1)
-Salary Remaining :	$7,000,000
David Perron	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Tyler Johnson	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Carey Price	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jake Gardiner	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Riley Sheahan	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Filip Forsberg	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Ryan Murray	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Cody Ceci	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Jacob Slavin	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Anthony Mantha	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Drew Shore	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Joonas Korpisalo	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Jujhar Khaira	$1,150,000 (2)
-Salary Remaining :	$1,150,000
Devin Shore	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Linus Omark	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Brandon Montour	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Miikka Salomaki	$925,000 (1)
-Salary Remaining :	$925,000
Peter Regin	$700,000 (1)
-Salary Remaining :	$700,000
Eric Nystrom	$700,000 (1)
-Salary Remaining :	$700,000
Auston Matthews	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	22
Salary Commitment
Year 1 : $58,075,000
Year 2 : $29,050,000
Year 3 : $7,000,000
Year 4 : $0
Salary Average Commitment
Year 1 : $45,350,000
Year 2 : $14,200,000
Year 3 : $1,750,000
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $58,075,000
Year 2 : $25,350,000
Year 3 : $5,500,000
Year 4 : $0

Farm Players Salaries
Martin Marincin	$92,500 (1)
Salary Remaining :	$92,500
Petr Straka	$92,500 (1)
Salary Remaining :	$92,500
Elvis Merzlikins	$90,000 (2)
Salary Remaining :	$90,000
Tony DeAngelo	$80,000 (2)
Salary Remaining :	$80,000
Roland McKeown	$80,000 (2)
Salary Remaining :	$80,000
Jacob De La Rose	$80,000 (1)
Salary Remaining :	$80,000
Elias Lindholm	$75,000 (2)
Salary Remaining :	$75,000
Collin Miller	$75,000 (1)
Salary Remaining :	$75,000
T.J. Tynan	$75,000 (1)
Salary Remaining :	$75,000
Brandon Halverson	$70,000 (2)
Salary Remaining :	$70,000
Martin Frk	$70,000 (1)
Salary Remaining :	$70,000
Dylan Sikura	$55,000 (2)
Salary Remaining :	$55,000
Hudson Fasching	$55,000 (2)
Salary Remaining :	$55,000
Jordan Greenway	$50,000 (1)
Salary Remaining :	$50,000
Ethan Bear	$50,000 (1)
Salary Remaining :	$50,000
Artturi Lehkonen	$50,000 (3)
Salary Remaining :	$50,000
Jack Roslovic	$50,000 (1)
Salary Remaining :	$50,000
Nikita Nesterov	$50,000 (1)
Salary Remaining :	$50,000
Kirill Kaprizov	$50,000 (1)
Salary Remaining :	$50,000
Eamon McAdam	$50,000 (2)
Salary Remaining :	$50,000
Roope Hintz	$50,000 (1)
Salary Remaining :	$50,000
Scott Wilson	$50,000 (1)
Salary Remaining :	$50,000
Timo Meier	$50,000 (1)
Salary Remaining :	$50,000
Dylan Gambrell	$50,000 (2)
Salary Remaining :	$50,000
Nicholas Caamano	$50,000 (2)
Salary Remaining :	$50,000
Kevan Miller	$50,000 (3)
Salary Remaining :	$50,000
Adam Clendening	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	27
Salary Commitment
Year 1 : $1,690,000
Year 2 : $845,000
Year 3 : $100,000
Year 4 : $0
Salary Average Commitment
Year 1 : $1,267,500
Year 2 : $475,000
Year 3 : $100,000
Year 4 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,530,000
Farm Players Total Salaries	$1,589,500
Coaches Total Salaries	$1,050,000
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 $82,532,939	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$22,532,939
Projected Bank Account	$22,532,939

Pro Players Salaries
Wojtek Wolski	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Jason Demers	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Kevin Poulin	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Zack Kassian	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Jonathan Toews	$5,250,000 (2)
-Salary Remaining :	$5,250,000
Brendan Smith	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Victor Oreskovich	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Torey Krug	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Scott Hartnell	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Andrei Kostitsyn	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Kevin Hayes	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Antti Niemi	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Mikael Backlund	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Matt Read	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Alex Petrovic	$995,000 (1)
-Salary Remaining :	$995,000
Kris Chucko	$995,000 (1)
-Salary Remaining :	$995,000
Josh Manson	$995,000 (1)
-Salary Remaining :	$995,000
Madison Bowey	$995,000 (1)
-Salary Remaining :	$995,000
Casey Cizikas	$850,000 (1)
-Salary Remaining :	$850,000
Adam Pelech	$850,000 (1)
-Salary Remaining :	$850,000
Total Pro Players	20
Salary Commitment
Year 1 : $57,530,000
Year 2 : $45,350,000
Year 3 : $19,000,000
Year 4 : $0
Salary Average Commitment
Year 1 : $32,635,000
Year 2 : $22,050,000
Year 3 : $6,000,000
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $57,530,000
Year 2 : $44,350,000
Year 3 : $16,500,000
Year 4 : $0

Farm Players Salaries
Zack Hamill	$99,500 (1)
Salary Remaining :	$99,500
Andreas Athanasiou	$85,000 (3)
Salary Remaining :	$85,000
Tyler Bertuzzi	$85,000 (2)
Salary Remaining :	$85,000
Louis Domingue	$80,000 (1)
Salary Remaining :	$80,000
Corey Tropp	$80,000 (1)
Salary Remaining :	$80,000
Radek Faksa	$75,000 (1)
Salary Remaining :	$75,000
Brett Kulak	$70,000 (1)
Salary Remaining :	$70,000
Carter Ashton	$70,000 (1)
Salary Remaining :	$70,000
John Quenneville	$65,000 (3)
Salary Remaining :	$65,000
Chrstian Dvorak	$60,000 (2)
Salary Remaining :	$60,000
Daniel Altshuller	$60,000 (2)
Salary Remaining :	$60,000
Austin Wagner	$50,000 (1)
Salary Remaining :	$50,000
Ben Betker	$50,000 (2)
Salary Remaining :	$50,000
Gabriel Gagne	$50,000 (1)
Salary Remaining :	$50,000
Nicolas Roy	$50,000 (1)
Salary Remaining :	$50,000
Nikita Gusev	$50,000 (1)
Salary Remaining :	$50,000
Niko Mikkola	$50,000 (1)
Salary Remaining :	$50,000
Noah Juulsen	$50,000 (1)
Salary Remaining :	$50,000
Alexander Nylander	$50,000 (2)
Salary Remaining :	$50,000
Artem Zub	$50,000 (2)
Salary Remaining :	$50,000
Beck Malenstyn	$50,000 (2)
Salary Remaining :	$50,000
Michael Joly	$40,000 (1)
Salary Remaining :	$40,000
Fredrik Claesson	$40,000 (1)
Salary Remaining :	$40,000
Daniel Audette	$40,000 (1)
Salary Remaining :	$40,000
Austen Brassard	$40,000 (1)
Salary Remaining :	$40,000
Anton Blidh	$40,000 (2)
Salary Remaining :	$40,000
Connor Clifton	$30,000 (1)
Salary Remaining :	$30,000
Alex Schoenborn	$30,000 (1)
Salary Remaining :	$30,000
Total Farm Players	28
Salary Commitment
Year 1 : $1,589,500
Year 2 : $660,000
Year 3 : $167,500
Year 4 : $0
Salary Average Commitment
Year 1 : $1,075,000
Year 2 : $385,000
Year 3 : $50,000
Year 4 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,485,000
Farm Players Total Salaries	$1,840,000
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 $61,516,610	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$1,516,610
Projected Bank Account	$1,516,610

Pro Players Salaries
Evgeni Malkin	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Chris Kreider	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Phil Kessel	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Travis Hamonic	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Greg Stewart	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Daniel Carcillo	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Bryce Lampman	$3,610,000 (1)
-Salary Remaining :	$3,610,000
Steve Downie	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Kristers Gudlevskis	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Brady Skjei	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Mika Zibanejad	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Mark Stuart	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Dave Bolland	$2,100,000 (2)
-Salary Remaining :	$2,100,000
Pierre-Marc Bouchard	$2,100,000 (2)
-Salary Remaining :	$2,100,000
Allen York	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Jordan Szwarz	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Philip Larsen	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Nick Spaling	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Brian Dumoulin	$975,000 (1)
-Salary Remaining :	$975,000
Total Pro Players	19
Salary Commitment
Year 1 : $58,485,000
Year 2 : $34,400,000
Year 3 : $11,000,000
Year 4 : $5,000,000
Salary Average Commitment
Year 1 : $47,035,000
Year 2 : $26,200,000
Year 3 : $3,500,000
Year 4 : $250,000
Salary Cap with 1 Way Contract
Year 1 : $58,485,000
Year 2 : $32,900,000
Year 3 : $10,200,000
Year 4 : $3,000,000

Farm Players Salaries
Adrian Kempe	$95,000 (1)
Salary Remaining :	$95,000
Viktor Loov	$95,000 (1)
Salary Remaining :	$95,000
Corey Trivino	$95,000 (1)
Salary Remaining :	$95,000
Danton Heinen	$95,000 (1)
Salary Remaining :	$95,000
Tyler Pitlick	$95,000 (1)
Salary Remaining :	$95,000
Mattias Tedenby	$95,000 (1)
Salary Remaining :	$95,000
Jiri Sekac	$90,000 (1)
Salary Remaining :	$90,000
Andrey Pedan	$80,000 (1)
Salary Remaining :	$80,000
Andrei Mironov	$75,000 (1)
Salary Remaining :	$75,000
Peter Holland	$75,000 (1)
Salary Remaining :	$75,000
Jean-Francois Berube	$75,000 (1)
Salary Remaining :	$75,000
Sergey Tolchinsky	$70,000 (1)
Salary Remaining :	$70,000
Dominic Turgeon	$70,000 (2)
Salary Remaining :	$70,000
Jakub Vrana	$65,000 (1)
Salary Remaining :	$65,000
Jack Glover	$65,000 (1)
Salary Remaining :	$65,000
Ty Rattie	$55,000 (1)
Salary Remaining :	$55,000
Dean Kukan	$50,000 (1)
Salary Remaining :	$50,000
Mikhail Maltsev	$50,000 (2)
Salary Remaining :	$50,000
Daniel Sprong	$50,000 (1)
Salary Remaining :	$50,000
Luke Kunin	$50,000 (2)
Salary Remaining :	$50,000
Adam Fox	$50,000 (2)
Salary Remaining :	$50,000
Guillaume Brisebois	$50,000 (1)
Salary Remaining :	$50,000
Karson Kuhlman	$50,000 (2)
Salary Remaining :	$50,000
Mason Appleton	$50,000 (1)
Salary Remaining :	$50,000
Tyler Lewington	$50,000 (1)
Salary Remaining :	$50,000
Kole Sherwood	$50,000 (2)
Salary Remaining :	$50,000
Adam Werner	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	27
Salary Commitment
Year 1 : $1,840,000
Year 2 : $370,000
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $1,365,000
Year 2 : $325,000
Year 3 : $0
Year 4 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rodgers Arena
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,749,000
Farm Players Total Salaries	$1,939,700
Coaches Total Salaries	$3,425,000
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 $63,459,398	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$3,459,398
Projected Bank Account	$3,459,398

Pro Players Salaries
Robert Nilsson	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Ilya Kovalchuk	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Alex Goligoski	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Cory Schneider	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Jeff Schultz	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Yann Sauvé	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Cam Barker	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Michael Kostka	$2,600,000 (4)
-Salary Remaining :	$2,600,000
Sam Gagner	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Mike Cammalleri	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Jason Akeson	$1,450,000 (2)
-Salary Remaining :	$1,450,000
Simon Despres	$1,450,000 (1)
-Salary Remaining :	$1,450,000
Brad Boyes	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Cody Eakin	$1,350,000 (2)
-Salary Remaining :	$1,350,000
Gustav Nyquist	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Fabian Brunnstrom	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Brandon Saad	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Mike Brown	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Maxim Talbot	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Antoine Vermette	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Seth Helgeson	$999,000 (1)
-Salary Remaining :	$999,000
Arturs Kulda	$900,000 (1)
-Salary Remaining :	$900,000
Pekka Rinne	$750,000 (1)
-Salary Remaining :	$750,000
William Lagesson	$700,000 (4)
-Salary Remaining :	$700,000
Marek Langhamer	$400,000 (1)
-Salary Remaining :	$400,000
Anton Karlsson	$400,000 (1)
-Salary Remaining :	$400,000
Mackenzie MacEachern	$400,000 (2)
-Salary Remaining :	$400,000
Total Pro Players	27
Salary Commitment
Year 1 : $55,749,000
Year 2 : $38,350,000
Year 3 : $23,800,000
Year 4 : $6,300,000
Salary Average Commitment
Year 1 : $29,300,000
Year 2 : $14,700,000
Year 3 : $6,500,000
Year 4 : $750,000
Salary Cap with 1 Way Contract
Year 1 : $55,749,000
Year 2 : $37,000,000
Year 3 : $23,800,000
Year 4 : $6,300,000

Farm Players Salaries
Dennis Everberg	$99,900 (2)
Salary Remaining :	$99,900
J.T. Brown	$99,900 (1)
Salary Remaining :	$99,900
Taylor Beck	$99,900 (1)
Salary Remaining :	$99,900
Brendan Gaunce	$97,500 (1)
Salary Remaining :	$97,500
Joshua Leivo	$97,500 (1)
Salary Remaining :	$97,500
Wiley Sherman	$95,000 (2)
Salary Remaining :	$95,000
Teemu Pulkkinen	$90,000 (1)
Salary Remaining :	$90,000
Nikita Tryamkin	$85,000 (2)
Salary Remaining :	$85,000
Thatcher Demko	$80,000 (1)
Salary Remaining :	$80,000
Andrej Nestrasil	$80,000 (1)
Salary Remaining :	$80,000
Niklas Treutle	$75,000 (2)
Salary Remaining :	$75,000
Jake Virtanen	$70,000 (2)
Salary Remaining :	$70,000
Brendan Perlini	$70,000 (2)
Salary Remaining :	$70,000
Michael Ferland	$60,000 (1)
Salary Remaining :	$60,000
Alexandar Georgiev	$50,000 (1)
Salary Remaining :	$50,000
Denis Gurianov	$50,000 (1)
Salary Remaining :	$50,000
Dmitry Sokolov	$50,000 (2)
Salary Remaining :	$50,000
Dominik Kahun	$50,000 (1)
Salary Remaining :	$50,000
Oskar Steen	$50,000 (2)
Salary Remaining :	$50,000
Rasmus Asplund	$50,000 (2)
Salary Remaining :	$50,000
Juuso Riikola	$50,000 (1)
Salary Remaining :	$50,000
Kurtis Macdermid	$50,000 (2)
Salary Remaining :	$50,000
Oliver Kylington	$50,000 (1)
Salary Remaining :	$50,000
Olli Juolevi	$50,000 (2)
Salary Remaining :	$50,000
Jeremy Roy	$40,000 (1)
Salary Remaining :	$40,000
Thomas DiPauli	$40,000 (1)
Salary Remaining :	$40,000
Jaedon Descheneau	$40,000 (1)
Salary Remaining :	$40,000
Jordan Gross	$40,000 (1)
Salary Remaining :	$40,000
Taylor Leier	$40,000 (1)
Salary Remaining :	$40,000
Tyler Graovac	$40,000 (1)
Salary Remaining :	$40,000
Total Farm Players	30
Salary Commitment
Year 1 : $1,939,700
Year 2 : $769,900
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $1,325,000
Year 2 : $520,000
Year 3 : $0
Year 4 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,195,000
Farm Players Total Salaries	$1,379,500
Coaches Total Salaries	$1,450,000
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 $62,805,256	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$2,805,256
Projected Bank Account	$2,805,256

Pro Players Salaries
Mike Green	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Victor Hedman	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Marc-André Fleury	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Brent Burns	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Patrick Sharp	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Derek Roy	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jason Pominville	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Joe Pavelski	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jamie Benn	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Dustin Brown	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Ryan Getzlaf	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Sean Monahan	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Alexei Marchenko	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Mark Stone	$1,750,000 (1)
-Salary Remaining :	$1,750,000
T.J. Oshie	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Cameron Gaunce	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Keith Kinkaid	$1,400,000 (2)
-Salary Remaining :	$1,400,000
William Karlsson	$1,250,000 (4)
-Salary Remaining :	$1,250,000
Brayden Point	$1,250,000 (4)
-Salary Remaining :	$1,250,000
Brock McGinn	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Michael Raffl	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Jared Spurgeon	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Trevor Daley	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Blake Pietila	$995,000 (1)
-Salary Remaining :	$995,000
Total Pro Players	24
Salary Commitment
Year 1 : $55,195,000
Year 2 : $40,900,000
Year 3 : $15,300,000
Year 4 : $7,250,000
Salary Average Commitment
Year 1 : $45,195,000
Year 2 : $31,450,000
Year 3 : $9,750,000
Year 4 : $750,000
Salary Cap with 1 Way Contract
Year 1 : $55,195,000
Year 2 : $41,450,000
Year 3 : $12,500,000
Year 4 : $3,500,000

Farm Players Salaries
Jake Allen	$95,000 (1)
Salary Remaining :	$95,000
Joni Ortio	$90,000 (1)
Salary Remaining :	$90,000
Joey Laleggia	$90,000 (2)
Salary Remaining :	$90,000
Mike Hoffman	$65,000 (2)
Salary Remaining :	$65,000
Angelo Esposito	$55,000 (2)
Salary Remaining :	$55,000
Colton Sceviour	$50,000 (1)
Salary Remaining :	$50,000
Austin Poganski	$50,000 (3)
Salary Remaining :	$50,000
Austin Wuthrich	$50,000 (3)
Salary Remaining :	$50,000
Zach Stepan	$50,000 (3)
Salary Remaining :	$50,000
Michael Prapavessis	$50,000 (2)
Salary Remaining :	$50,000
Logan O'Connor	$50,000 (2)
Salary Remaining :	$50,000
Jakob Stenqvist	$50,000 (2)
Salary Remaining :	$50,000
Brett Bulmer	$50,000 (1)
Salary Remaining :	$50,000
Jakob Lilja	$50,000 (1)
Salary Remaining :	$50,000
Emil Johansson	$50,000 (3)
Salary Remaining :	$50,000
Derek Forbort	$50,000 (1)
Salary Remaining :	$50,000
Mackenze Stewart	$45,000 (3)
Salary Remaining :	$45,000
Ryan Graves	$45,000 (1)
Salary Remaining :	$45,000
Nikolay Prokhorkin	$45,000 (1)
Salary Remaining :	$45,000
Jesper Pettersson	$45,000 (3)
Salary Remaining :	$45,000
Gianluca Curcuruto	$45,000 (3)
Salary Remaining :	$45,000
Jamie McGinn	$42,500 (1)
Salary Remaining :	$42,500
Tommy Vannelli	$40,000 (3)
Salary Remaining :	$40,000
Colby Cave	$36,000 (1)
Salary Remaining :	$36,000
Vincent Dunn	$36,000 (1)
Salary Remaining :	$36,000
Mikko Vainonen	$30,000 (1)
Salary Remaining :	$30,000
Taylor Aronson	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	27
Salary Commitment
Year 1 : $1,379,500
Year 2 : $760,000
Year 3 : $405,000
Year 4 : $0
Salary Average Commitment
Year 1 : $884,500
Year 2 : $445,000
Year 3 : $215,000
Year 4 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,150,000
Farm Players Total Salaries	$1,565,000
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 $78,297,357	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$18,297,357
Projected Bank Account	$18,297,357

Pro Players Salaries
Marian Gaborik	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Tyler Ennis	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Nazem Kadri	$5,200,000 (2)
-Salary Remaining :	$5,200,000
Anton Stralman	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Kristopher Letang	$4,250,000 (1)
-Salary Remaining :	$4,250,000
Zach Parise	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Maxime Daigneault	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Jonathan Huberdeau	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Thomas Hickey	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Michael Del Zotto	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Chris Stewart	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Matt Donovan	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Jamie Arniel	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Aleksander Barkov	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Mark Fistric	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Patrick Kaleta	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Mike Weber	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Thomas McCollum	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Anton Lander	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Brian McGrattan	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Eric Tangradi	$900,000 (1)
-Salary Remaining :	$900,000
Brandon Carlo	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	22
Salary Commitment
Year 1 : $57,150,000
Year 2 : $34,800,000
Year 3 : $14,250,000
Year 4 : $0
Salary Average Commitment
Year 1 : $37,500,000
Year 2 : $20,700,000
Year 3 : $7,500,000
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $57,150,000
Year 2 : $33,950,000
Year 3 : $11,750,000
Year 4 : $0

Farm Players Salaries
Ben Hutton	$160,000 (2)
Salary Remaining :	$160,000
Logan Shaw	$95,000 (1)
Salary Remaining :	$95,000
Calvin Pickard	$95,000 (1)
Salary Remaining :	$95,000
Sven Baertschi	$90,000 (1)
Salary Remaining :	$90,000
Sam Bennett	$85,000 (2)
Salary Remaining :	$85,000
Darren Dietz	$80,000 (2)
Salary Remaining :	$80,000
Juuse Saros	$75,000 (2)
Salary Remaining :	$75,000
Valeri Nichushkin	$75,000 (2)
Salary Remaining :	$75,000
Joonas Donskoi	$70,000 (2)
Salary Remaining :	$70,000
Dalton Thrower	$70,000 (1)
Salary Remaining :	$70,000
Alan Quine	$70,000 (2)
Salary Remaining :	$70,000
Reid Boucher	$60,000 (1)
Salary Remaining :	$60,000
Jake Bean	$50,000 (2)
Salary Remaining :	$50,000
Robbie Russo	$50,000 (2)
Salary Remaining :	$50,000
Mason Marchment	$50,000 (2)
Salary Remaining :	$50,000
Jonny Brodzinski	$50,000 (1)
Salary Remaining :	$50,000
Ilya Lyubushkin	$50,000 (1)
Salary Remaining :	$50,000
Brett Howden	$50,000 (2)
Salary Remaining :	$50,000
Conor Garland	$50,000 (1)
Salary Remaining :	$50,000
Christian Wolanin	$50,000 (1)
Salary Remaining :	$50,000
Brett Seney	$50,000 (1)
Salary Remaining :	$50,000
Vincent Desharnais	$50,000 (2)
Salary Remaining :	$50,000
Cristiano Digiacinto	$40,000 (1)
Salary Remaining :	$40,000
Total Farm Players	23
Salary Commitment
Year 1 : $1,565,000
Year 2 : $1,010,000
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $1,180,000
Year 2 : $760,000
Year 3 : $0
Year 4 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,785,000
Farm Players Total Salaries	$2,257,000
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 $90,882,762	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$30,882,762
Projected Bank Account	$30,882,762

Pro Players Salaries
Erik Johnson	$5,300,000 (2)
-Salary Remaining :	$5,300,000
Henrik Lundqvist	$5,000,000 (3)
-Salary Remaining :	$5,000,000
David Backes	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Eric Staal	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Alexander Semin	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Brad Marchand	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Patrik Berglund	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Sami Vatanen	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Colin Wilson	$3,000,000 (1)
-Salary Remaining :	$3,000,000
David Ullstrom	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Christopher Gibson	$1,700,000 (3)
-Salary Remaining :	$1,700,000
David Savard	$1,600,000 (3)
-Salary Remaining :	$1,600,000
Colby Robak	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Kyle Palmieri	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Esa Lindell	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Brendan Mikkelson	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Jimmy Hayes	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Tanner Pearson	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Vladimir Sobotka	$985,000 (1)
-Salary Remaining :	$985,000
Anders Lee	$950,000 (1)
-Salary Remaining :	$950,000
Christian Folin	$850,000 (1)
-Salary Remaining :	$850,000
Total Pro Players	21
Salary Commitment
Year 1 : $54,785,000
Year 2 : $31,400,000
Year 3 : $14,500,000
Year 4 : $5,000,000
Salary Average Commitment
Year 1 : $39,950,000
Year 2 : $17,600,000
Year 3 : $6,000,000
Year 4 : $250,000
Salary Cap with 1 Way Contract
Year 1 : $54,785,000
Year 2 : $30,700,000
Year 3 : $14,800,000
Year 4 : $5,000,000

Farm Players Salaries
Bryan Rust	$99,500 (1)
Salary Remaining :	$99,500
Michael Hutchinson	$97,500 (2)
Salary Remaining :	$97,500
Kevin Labanc	$95,000 (4)
Salary Remaining :	$95,000
Victor Rask	$95,000 (1)
Salary Remaining :	$95,000
Philip Varone	$90,000 (2)
Salary Remaining :	$90,000
Matthew Nieto	$90,000 (1)
Salary Remaining :	$90,000
Mathieu Brodeur	$85,000 (1)
Salary Remaining :	$85,000
Ryan Spooner	$80,000 (2)
Salary Remaining :	$80,000
Greg Pateryn	$80,000 (1)
Salary Remaining :	$80,000
Barclay Goodrow	$80,000 (2)
Salary Remaining :	$80,000
Peter Cehlarik	$75,000 (1)
Salary Remaining :	$75,000
Chris Brown	$70,000 (1)
Salary Remaining :	$70,000
Nathan Lieuwen	$70,000 (2)
Salary Remaining :	$70,000
Tyler Shattock	$65,000 (1)
Salary Remaining :	$65,000
Frank Corrado	$65,000 (1)
Salary Remaining :	$65,000
Ryan Donato	$60,000 (2)
Salary Remaining :	$60,000
Vitek Vanecek	$60,000 (3)
Salary Remaining :	$60,000
Vladislav Kamenev	$60,000 (2)
Salary Remaining :	$60,000
Brandon Hickey	$60,000 (3)
Salary Remaining :	$60,000
John Gilmour	$60,000 (1)
Salary Remaining :	$60,000
Trevor Carrick	$57,500 (2)
Salary Remaining :	$57,500
Petteri Lindbohm	$57,500 (2)
Salary Remaining :	$57,500
Eric Karlsson	$55,000 (1)
Salary Remaining :	$55,000
Christian Jaros	$50,000 (1)
Salary Remaining :	$50,000
Dominik Masin	$50,000 (1)
Salary Remaining :	$50,000
Collin Delia	$50,000 (2)
Salary Remaining :	$50,000
Evgeny Svechnikov	$50,000 (1)
Salary Remaining :	$50,000
Jake DeBrusk	$50,000 (1)
Salary Remaining :	$50,000
Rasmus Andersson	$50,000 (1)
Salary Remaining :	$50,000
Jesper Bratt	$50,000 (2)
Salary Remaining :	$50,000
Nico Sturm	$50,000 (2)
Salary Remaining :	$50,000
Tage Thompson	$50,000 (2)
Salary Remaining :	$50,000
Radim Zohorna	$50,000 (2)
Salary Remaining :	$50,000
Alexander True	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	34
Salary Commitment
Year 1 : $2,257,000
Year 2 : $1,157,500
Year 3 : $310,000
Year 4 : $280,000
Salary Average Commitment
Year 1 : $1,565,000
Year 2 : $725,000
Year 3 : $75,000
Year 4 : $25,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,350,000
Farm Players Total Salaries	$2,022,000
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 $66,872,881	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$6,872,881
Projected Bank Account	$6,872,881

Pro Players Salaries
Jakub Voracek	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Jeff Carter	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Steve Mason	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Jordan Nolan	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Travis Zajac	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Niclas Bergfors	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Marcus Kruger	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Drew Miller	$3,250,000 (2)
-Salary Remaining :	$3,250,000
J.T. Miller	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Jonathan Ericsson	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Matt Smaby	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jacob Trouba	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Jeff Woywitka	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Chris Mcallister	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Brian Lashoff	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Nathan Beaulieu	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Ilya Sorokin	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Brock Nelson	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Matthew Lombardi	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Tyler Randell	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Total Pro Players	20
Salary Commitment
Year 1 : $58,350,000
Year 2 : $43,500,000
Year 3 : $20,750,000
Year 4 : $4,000,000
Salary Average Commitment
Year 1 : $50,600,000
Year 2 : $36,750,000
Year 3 : $15,000,000
Year 4 : $250,000
Salary Cap with 1 Way Contract
Year 1 : $58,350,000
Year 2 : $43,000,000
Year 3 : $20,000,000
Year 4 : $4,000,000

Farm Players Salaries
Calle Jarnkrok	$99,500 (1)
Salary Remaining :	$99,500
Michael Bournival	$95,000 (1)
Salary Remaining :	$95,000
Tomas Kubalik	$95,000 (2)
Salary Remaining :	$95,000
Nick Shore	$80,000 (2)
Salary Remaining :	$80,000
Jake Dotchin	$80,000 (3)
Salary Remaining :	$80,000
Sven Andrighetto	$70,000 (3)
Salary Remaining :	$70,000
Morgan Klimchuk	$65,000 (3)
Salary Remaining :	$65,000
Reid McNeill	$65,000 (1)
Salary Remaining :	$65,000
Lucas Wallmarkk	$60,000 (4)
Salary Remaining :	$60,000
Erik Nystrom	$60,000 (2)
Salary Remaining :	$60,000
Cristoval Nieves	$60,000 (2)
Salary Remaining :	$60,000
Devon Teows	$60,000 (4)
Salary Remaining :	$60,000
Dylan Olsen	$60,000 (1)
Salary Remaining :	$60,000
Nick Sorensen	$52,500 (3)
Salary Remaining :	$52,500
Zachary Fucale	$50,000 (3)
Salary Remaining :	$50,000
David Kampf	$50,000 (1)
Salary Remaining :	$50,000
Cooper Marody	$50,000 (1)
Salary Remaining :	$50,000
Brendan Leipsic	$50,000 (2)
Salary Remaining :	$50,000
Blake Heinrich	$50,000 (3)
Salary Remaining :	$50,000
Ivan Provorov	$50,000 (1)
Salary Remaining :	$50,000
A.J. Greer	$50,000 (1)
Salary Remaining :	$50,000
Laurent Dauphin	$50,000 (3)
Salary Remaining :	$50,000
Jason Kasdorf	$50,000 (1)
Salary Remaining :	$50,000
Rinat Valiev	$50,000 (3)
Salary Remaining :	$50,000
Travis Konecny	$50,000 (1)
Salary Remaining :	$50,000
Alex DeBrincat	$50,000 (2)
Salary Remaining :	$50,000
Mikko Lehtonen	$50,000 (2)
Salary Remaining :	$50,000
Brett Murray	$50,000 (2)
Salary Remaining :	$50,000
Matt Kiersted	$50,000 (2)
Salary Remaining :	$50,000
Riley Stillman	$50,000 (2)
Salary Remaining :	$50,000
Anton Forsberg	$50,000 (1)
Salary Remaining :	$50,000
JC Lipon	$45,000 (2)
Salary Remaining :	$45,000
Anthony Angello	$45,000 (3)
Salary Remaining :	$45,000
Brenden Kichton	$40,000 (1)
Salary Remaining :	$40,000
Mark Alt	$40,000 (1)
Salary Remaining :	$40,000
Total Farm Players	35
Salary Commitment
Year 1 : $2,022,000
Year 2 : $1,302,500
Year 3 : $672,500
Year 4 : $180,000
Salary Average Commitment
Year 1 : $1,685,000
Year 2 : $1,080,000
Year 3 : $515,000
Year 4 : $50,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	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	$2,002,000
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 $93,994,593	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$33,994,593
Projected Bank Account	$33,994,593

Pro Players Salaries
Michael Frolik	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Zach Bogosian	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Mathew Dumba	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Ondrej Pavelec	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Jared Cowen	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Nathan Horton	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Andrei Loktionov	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Wayne Simmonds	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Thomas Vanek	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Vladimir Mihalik	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Matt Hackett	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Mats Zuccarello	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Kellan Lain	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Damon Severson	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Chris Tierney	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Matt Stajan	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Wes O'Neill	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Jamie Oleksiak	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Total Pro Players	18
Salary Commitment
Year 1 : $51,700,000
Year 2 : $16,650,000
Year 3 : $6,700,000
Year 4 : $0
Salary Average Commitment
Year 1 : $32,450,000
Year 2 : $4,850,000
Year 3 : $500,000
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $51,700,000
Year 2 : $15,300,000
Year 3 : $5,700,000
Year 4 : $0

Farm Players Salaries
Alexandre Grenier	$99,500 (1)
Salary Remaining :	$99,500
Vladimir Zharkov	$97,500 (1)
Salary Remaining :	$97,500
Martin Hanzal	$97,500 (1)
Salary Remaining :	$97,500
Michael Stone	$97,500 (1)
Salary Remaining :	$97,500
Laurent Brossoit	$95,000 (1)
Salary Remaining :	$95,000
Jeff Petry	$90,000 (2)
Salary Remaining :	$90,000
Shawn Matthias	$85,000 (1)
Salary Remaining :	$85,000
Max Friberg	$85,000 (1)
Salary Remaining :	$85,000
Jeffrey Foss	$80,000 (1)
Salary Remaining :	$80,000
Kyle Rau	$80,000 (1)
Salary Remaining :	$80,000
Anton Lindholm	$65,000 (1)
Salary Remaining :	$65,000
Fredrik Olofsson	$60,000 (1)
Salary Remaining :	$60,000
Victor Olofsson	$60,000 (2)
Salary Remaining :	$60,000
Joe Morrow	$60,000 (1)
Salary Remaining :	$60,000
Dylan Coghlan	$50,000 (2)
Salary Remaining :	$50,000
Lawson Crouse	$50,000 (1)
Salary Remaining :	$50,000
Eric Robinson	$50,000 (1)
Salary Remaining :	$50,000
Jakub Zboril	$50,000 (1)
Salary Remaining :	$50,000
Kevin Stenlund	$50,000 (1)
Salary Remaining :	$50,000
Matthew Highmore	$50,000 (1)
Salary Remaining :	$50,000
Joona Koppanen	$50,000 (2)
Salary Remaining :	$50,000
Adam Brooks	$50,000 (2)
Salary Remaining :	$50,000
Kieffer Bellows	$50,000 (2)
Salary Remaining :	$50,000
Ebbe Siönäs	$50,000 (1)
Salary Remaining :	$50,000
Thomas Spelling	$50,000 (2)
Salary Remaining :	$50,000
Wade Allison	$50,000 (2)
Salary Remaining :	$50,000
Zachary Senyshyn	$50,000 (1)
Salary Remaining :	$50,000
Samuel Girard	$50,000 (2)
Salary Remaining :	$50,000
Jalen Chatfield	$50,000 (2)
Salary Remaining :	$50,000
Liam O'Brien	$50,000 (2)
Salary Remaining :	$50,000
Sebastian Aho	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	31
Salary Commitment
Year 1 : $2,002,000
Year 2 : $605,000
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $1,674,500
Year 2 : $565,000
Year 3 : $0
Year 4 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	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	$1,492,500
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 $81,149,467	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$21,149,467
Projected Bank Account	$21,149,467

Pro Players Salaries
Vladimir Tarasenko	$7,500,000 (2)
-Salary Remaining :	$7,500,000
Ryan Ellis	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Jonathan Quick	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Evander Kane	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Jay Bouwmeester	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Joe Thornton	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Pierre-Edouard Bellemare	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Fedor Tyutin	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Frans Nielsen	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Marc-Édouard Vlasic	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Sergei Plotnikov	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Jiri Hudler	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Julien Ellis	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Zac Rinaldo	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Justin Falk	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Andrew Shaw	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Michael Latta	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Paul Stastny	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Carl Klingberg	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Brian Ferlin	$950,000 (1)
-Salary Remaining :	$950,000
Tomas Kundratek	$750,000 (1)
-Salary Remaining :	$750,000
Total Pro Players	21
Salary Commitment
Year 1 : $53,250,000
Year 2 : $36,950,000
Year 3 : $14,500,000
Year 4 : $0
Salary Average Commitment
Year 1 : $37,850,000
Year 2 : $24,000,000
Year 3 : $10,500,000
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $53,250,000
Year 2 : $36,950,000
Year 3 : $13,000,000
Year 4 : $0

Farm Players Salaries
James Livingstone	$95,000 (2)
Salary Remaining :	$95,000
Garret Ross	$95,000 (2)
Salary Remaining :	$95,000
James Sheppard	$90,000 (1)
Salary Remaining :	$90,000
Julian Melchiori	$87,500 (1)
Salary Remaining :	$87,500
Dylan McIlrath	$85,000 (1)
Salary Remaining :	$85,000
Ben Thomson	$80,000 (1)
Salary Remaining :	$80,000
Slater Koekkoek	$65,000 (3)
Salary Remaining :	$65,000
Ryan Bourque	$65,000 (1)
Salary Remaining :	$65,000
Borna Rendulic	$60,000 (2)
Salary Remaining :	$60,000
Connor Murphy	$60,000 (1)
Salary Remaining :	$60,000
Tyrell Goulbourne	$55,000 (1)
Salary Remaining :	$55,000
Pavel Kraskovsky	$55,000 (3)
Salary Remaining :	$55,000
Sean Maguire	$55,000 (3)
Salary Remaining :	$55,000
Gabriel Carlsson	$50,000 (1)
Salary Remaining :	$50,000
Blake Speers	$50,000 (1)
Salary Remaining :	$50,000
Pavel Francouz	$50,000 (3)
Salary Remaining :	$50,000
Rhett Gardner	$50,000 (2)
Salary Remaining :	$50,000
Garret Pilon	$50,000 (2)
Salary Remaining :	$50,000
Brandon Gignac	$50,000 (2)
Salary Remaining :	$50,000
Alexander Yelesin	$50,000 (1)
Salary Remaining :	$50,000
Brad Ross	$45,000 (2)
Salary Remaining :	$45,000
Joe Labate	$42,500 (1)
Salary Remaining :	$42,500
Chris Driedger	$40,000 (1)
Salary Remaining :	$40,000
Ben Johnson	$40,000 (3)
Salary Remaining :	$40,000
David Broll	$27,500 (1)
Salary Remaining :	$27,500
Total Farm Players	25
Salary Commitment
Year 1 : $1,492,500
Year 2 : $755,000
Year 3 : $330,000
Year 4 : $0
Salary Average Commitment
Year 1 : $1,160,000
Year 2 : $540,000
Year 3 : $150,000
Year 4 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,200,000
Farm Players Total Salaries	$1,957,500
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 $63,345,954	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$3,345,954
Projected Bank Account	$3,345,954

Pro Players Salaries
Corey Perry	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Ryan Johansen	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Adam Henrique	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Derek Stepan	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Tyler Myers	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Marco Scandella	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jacob Markstrom	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Nino Niederreiter	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Jonathan Bernier	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Marcus Johansson	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Erik Haula	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Dougie Hamilton	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Alexander Radulov	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Olli Maatta	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Nikolaj Ehlers	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Ronalds Kenins	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Michael Matheson	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Noel Acciari	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Robert Hagg	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Iiro Pakarinen	$650,000 (1)
-Salary Remaining :	$650,000
Total Pro Players	20
Salary Commitment
Year 1 : $59,200,000
Year 2 : $43,100,000
Year 3 : $15,000,000
Year 4 : $0
Salary Average Commitment
Year 1 : $47,650,000
Year 2 : $34,250,000
Year 3 : $12,250,000
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $59,200,000
Year 2 : $39,050,000
Year 3 : $13,250,000
Year 4 : $0

Farm Players Salaries
Miro Aaltonen	$125,000 (1)
Salary Remaining :	$125,000
Magnus Hellberg	$95,000 (1)
Salary Remaining :	$95,000
Jordan Martinook	$90,000 (1)
Salary Remaining :	$90,000
Nikolay Goldobin	$75,000 (2)
Salary Remaining :	$75,000
Chase De Leo	$75,000 (2)
Salary Remaining :	$75,000
Nathan Walker	$75,000 (2)
Salary Remaining :	$75,000
Mirco Mueller	$70,000 (1)
Salary Remaining :	$70,000
Ludwig Bystrom	$60,000 (1)
Salary Remaining :	$60,000
Joey Daccord	$55,000 (2)
Salary Remaining :	$55,000
Nicolas Petan	$52,500 (1)
Salary Remaining :	$52,500
Mitchell Stephens	$50,000 (1)
Salary Remaining :	$50,000
Emil Larmi	$50,000 (2)
Salary Remaining :	$50,000
Filip Gustavsson	$50,000 (2)
Salary Remaining :	$50,000
Frank Vatrano	$50,000 (1)
Salary Remaining :	$50,000
Erik Cernak	$50,000 (1)
Salary Remaining :	$50,000
David Kase	$50,000 (1)
Salary Remaining :	$50,000
Jeremy Bracco	$50,000 (1)
Salary Remaining :	$50,000
Oskar Lindblom	$50,000 (2)
Salary Remaining :	$50,000
Sami Niku	$50,000 (1)
Salary Remaining :	$50,000
Troy Stetcher	$50,000 (1)
Salary Remaining :	$50,000
Vladislav Gavrikov	$50,000 (1)
Salary Remaining :	$50,000
Michael McLeod	$50,000 (2)
Salary Remaining :	$50,000
Julien Gauthier	$50,000 (2)
Salary Remaining :	$50,000
Pierre-Luc Dubois	$50,000 (2)
Salary Remaining :	$50,000
Trevor Moore	$50,000 (2)
Salary Remaining :	$50,000
Rem Pitlick	$50,000 (2)
Salary Remaining :	$50,000
Carl Grundstrom	$50,000 (2)
Salary Remaining :	$50,000
Josh Mahura	$50,000 (2)
Salary Remaining :	$50,000
Max Jones	$50,000 (2)
Salary Remaining :	$50,000
Nathan Bastian	$50,000 (2)
Salary Remaining :	$50,000
Tim Gettinger	$50,000 (2)
Salary Remaining :	$50,000
Andrew Mangiapane	$50,000 (1)
Salary Remaining :	$50,000
Jesse Graham	$45,000 (1)
Salary Remaining :	$45,000
Matthew Benning	$40,000 (1)
Salary Remaining :	$40,000
Total Farm Players	34
Salary Commitment
Year 1 : $1,957,500
Year 2 : $955,000
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $1,692,500
Year 2 : $755,000
Year 3 : $0
Year 4 : $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 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,985,000
Farm Players Total Salaries	$2,238,500
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,202,477	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$7,202,477
Projected Bank Account	$7,202,477

Pro Players Salaries
Anze Kopitar	$6,750,000 (1)
-Salary Remaining :	$6,750,000
Tyler Toffoli	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Aaron Ekblad	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Henrik Sedin	$3,900,000 (1)
-Salary Remaining :	$3,900,000
Gabriel Landeskog	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Colton Parayko	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Nathan MacKinnon	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Seth Jones	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Nikita Zaitsev	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Bobby Ryan	$2,250,000 (1)
-Salary Remaining :	$2,250,000
Jonas Gustavsson	$2,100,000 (1)
-Salary Remaining :	$2,100,000
Raphael Diaz	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Viktor Arvidsson	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Colby Armstrong	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Eric Gryba	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Ryane Clowe	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jimmy Howard	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Tim Connolly	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Sergey Kalinin	$995,000 (1)
-Salary Remaining :	$995,000
Samuel Morin	$995,000 (1)
-Salary Remaining :	$995,000
Erik Christensen	$995,000 (1)
-Salary Remaining :	$995,000
Mikko Rantanen	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	22
Salary Commitment
Year 1 : $53,985,000
Year 2 : $27,250,000
Year 3 : $25,500,000
Year 4 : $11,500,000
Salary Average Commitment
Year 1 : $35,995,000
Year 2 : $12,750,000
Year 3 : $9,000,000
Year 4 : $1,000,000
Salary Cap with 1 Way Contract
Year 1 : $53,985,000
Year 2 : $25,000,000
Year 3 : $19,500,000
Year 4 : $11,500,000

Farm Players Salaries
Roman Josi	$100,000 (2)
Salary Remaining :	$100,000
Dmitri Orlov	$99,500 (1)
Salary Remaining :	$99,500
Austin Czarnik	$99,500 (2)
Salary Remaining :	$99,500
Christopher Tanev	$99,500 (3)
Salary Remaining :	$99,500
Mike Amadio	$97,500 (4)
Salary Remaining :	$97,500
Nick Schmaltz	$97,500 (4)
Salary Remaining :	$97,500
Brendan Lemieux	$90,000 (4)
Salary Remaining :	$90,000
Jonathan Drouin	$90,000 (3)
Salary Remaining :	$90,000
Oliver Bjorkstrand	$90,000 (1)
Salary Remaining :	$90,000
Jordan Schmaltz	$85,000 (1)
Salary Remaining :	$85,000
Christoph Bertschy	$70,000 (1)
Salary Remaining :	$70,000
Jacob Josefson	$65,000 (1)
Salary Remaining :	$65,000
Josh Anderson	$60,000 (2)
Salary Remaining :	$60,000
Joel Vermin	$60,000 (1)
Salary Remaining :	$60,000
Phillip Danault	$60,000 (1)
Salary Remaining :	$60,000
Jordan Binnington	$60,000 (1)
Salary Remaining :	$60,000
Cal Petersen	$60,000 (4)
Salary Remaining :	$60,000
Jordan Weal	$55,000 (1)
Salary Remaining :	$55,000
Bokondji Imama	$50,000 (1)
Salary Remaining :	$50,000
Caleb Jones	$50,000 (1)
Salary Remaining :	$50,000
Blake Lizotte	$50,000 (1)
Salary Remaining :	$50,000
Carter Hart	$50,000 (2)
Salary Remaining :	$50,000
Markus Nutivaara	$50,000 (1)
Salary Remaining :	$50,000
Matt Roy	$50,000 (1)
Salary Remaining :	$50,000
Matthew Tkachuk	$50,000 (2)
Salary Remaining :	$50,000
Charlie McAvoy	$50,000 (2)
Salary Remaining :	$50,000
Jesse Puljujarvi	$50,000 (2)
Salary Remaining :	$50,000
Logan Stanley	$50,000 (2)
Salary Remaining :	$50,000
Dan Renouf	$50,000 (2)
Salary Remaining :	$50,000
Filip Hronek	$50,000 (2)
Salary Remaining :	$50,000
Joachim Blichfeld	$50,000 (2)
Salary Remaining :	$50,000
Kale Clague	$50,000 (2)
Salary Remaining :	$50,000
Trent Frederic	$50,000 (2)
Salary Remaining :	$50,000
Alex Iafallo	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	34
Salary Commitment
Year 1 : $2,238,500
Year 2 : $1,439,000
Year 3 : $944,500
Year 4 : $865,000
Salary Average Commitment
Year 1 : $1,715,000
Year 2 : $950,000
Year 3 : $240,000
Year 4 : $100,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,200,000
Farm Players Total Salaries	$1,287,500
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 $72,084,069	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$12,084,069
Projected Bank Account	$12,084,069

Pro Players Salaries
Kevin Shattenkirk	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Philipp Grubauer	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Mark Scheifele	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Conor Sheary	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Brent Seabrook	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Justin Schultz	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Shayne Gostisbehere	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Joni Pitkanen	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Brandon Sutter	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Kyle Clifford	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Ondrej Palat	$2,250,000 (3)
-Salary Remaining :	$2,250,000
Alex Nedeljkovic	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Rickard Rakell	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Sergei Shirokov	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Alexander Wennberg	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Jimmy Vesey	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Jesper Fast	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Alex Killorn	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Oscar Sundqvist	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Cody Goloubef	$1,000,000 (1)
-Salary Remaining :	$1,000,000
William Nylander	$950,000 (4)
-Salary Remaining :	$950,000
Total Pro Players	21
Salary Commitment
Year 1 : $56,200,000
Year 2 : $47,100,000
Year 3 : $33,000,000
Year 4 : $21,500,000
Salary Average Commitment
Year 1 : $38,250,000
Year 2 : $27,550,000
Year 3 : $11,000,000
Year 4 : $1,750,000
Salary Cap with 1 Way Contract
Year 1 : $56,200,000
Year 2 : $43,000,000
Year 3 : $25,200,000
Year 4 : $15,950,000

Farm Players Salaries
Jordan Oesterle	$90,000 (3)
Salary Remaining :	$90,000
Teemu Hartikainen	$90,000 (1)
Salary Remaining :	$90,000
Nicolas Aube-Kubel	$75,000 (2)
Salary Remaining :	$75,000
Kevin Fiala	$75,000 (2)
Salary Remaining :	$75,000
Christoffer Ehn	$65,000 (2)
Salary Remaining :	$65,000
Kaapo Kahkonen	$60,000 (2)
Salary Remaining :	$60,000
Josef Korenar	$50,000 (2)
Salary Remaining :	$50,000
Jeremy Lauzon	$50,000 (1)
Salary Remaining :	$50,000
Brendan Guhle	$50,000 (1)
Salary Remaining :	$50,000
Brock Boeser	$50,000 (1)
Salary Remaining :	$50,000
Charles-Olivier Roussel	$50,000 (1)
Salary Remaining :	$50,000
Dalton Smith	$50,000 (1)
Salary Remaining :	$50,000
Dylan Strome	$50,000 (1)
Salary Remaining :	$50,000
Jacob Larsson	$50,000 (1)
Salary Remaining :	$50,000
Anthony Cirelli	$50,000 (1)
Salary Remaining :	$50,000
Kyle Capobianco	$50,000 (1)
Salary Remaining :	$50,000
Michael Downing	$50,000 (1)
Salary Remaining :	$50,000
Noah Hanifin	$50,000 (1)
Salary Remaining :	$50,000
Sean Walker	$50,000 (1)
Salary Remaining :	$50,000
Anatoli Golyshev	$50,000 (2)
Salary Remaining :	$50,000
Connor Bunnaman	$50,000 (2)
Salary Remaining :	$50,000
Mitch Callahan	$45,000 (1)
Salary Remaining :	$45,000
Max McCormick	$37,500 (1)
Salary Remaining :	$37,500
Total Farm Players	23
Salary Commitment
Year 1 : $1,287,500
Year 2 : $532,500
Year 3 : $125,000
Year 4 : $0
Salary Average Commitment
Year 1 : $957,500
Year 2 : $300,000
Year 3 : $50,000
Year 4 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,415,000
Farm Players Total Salaries	$1,849,500
Coaches Total Salaries	$1,466,000
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 $123,495,783	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$63,495,783
Projected Bank Account	$63,495,783

Pro Players Salaries
Patrick Kane	$9,000,000 (1)
-Salary Remaining :	$9,000,000
Claude Giroux	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Hampus Lindholm	$4,750,000 (3)
-Salary Remaining :	$4,750,000
John Klingberg	$4,000,000 (1)
-Salary Remaining :	$4,000,000
John Gibson	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Jon Merrill	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Braydon Coburn	$2,675,000 (1)
-Salary Remaining :	$2,675,000
Brayden Schenn	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Martin Jones	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Logan Couture	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Ryan Parent	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Ben Smith	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Patrice Cormier	$1,550,000 (4)
-Salary Remaining :	$1,550,000
Jake Guentzel	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Pontus Aberg	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Andre Burakovsky	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Bo Horvat	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Tim Schaller	$995,000 (1)
-Salary Remaining :	$995,000
Beau Bennett	$995,000 (1)
-Salary Remaining :	$995,000
Zach Werenski	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	20
Salary Commitment
Year 1 : $55,415,000
Year 2 : $31,800,000
Year 3 : $11,800,000
Year 4 : $1,550,000
Salary Average Commitment
Year 1 : $39,125,000
Year 2 : $14,450,000
Year 3 : $3,000,000
Year 4 : $250,000
Salary Cap with 1 Way Contract
Year 1 : $55,415,000
Year 2 : $29,250,000
Year 3 : $8,800,000
Year 4 : $1,550,000

Farm Players Salaries
Linden Vey	$99,500 (1)
Salary Remaining :	$99,500
Tim Erixon	$95,000 (1)
Salary Remaining :	$95,000
Haydn Fleury	$95,000 (2)
Salary Remaining :	$95,000
JT Compher	$95,000 (2)
Salary Remaining :	$95,000
Nick Ritchie	$95,000 (2)
Salary Remaining :	$95,000
Justin Bailey	$90,000 (1)
Salary Remaining :	$90,000
Malcolm Subban	$80,000 (1)
Salary Remaining :	$80,000
Colton Sissons	$80,000 (2)
Salary Remaining :	$80,000
Nicholas Baptiste	$70,000 (3)
Salary Remaining :	$70,000
Brett Pesce	$65,000 (1)
Salary Remaining :	$65,000
Johan Larsson	$60,000 (1)
Salary Remaining :	$60,000
Jeff Corbett	$60,000 (1)
Salary Remaining :	$60,000
Mathieu Olivier	$50,000 (2)
Salary Remaining :	$50,000
Charlie Lindgren	$50,000 (1)
Salary Remaining :	$50,000
Dennis Gilbert	$50,000 (1)
Salary Remaining :	$50,000
Otto Koivula	$50,000 (2)
Salary Remaining :	$50,000
Henri Ikonen	$50,000 (1)
Salary Remaining :	$50,000
Tyler Benson	$50,000 (2)
Salary Remaining :	$50,000
Zack MacEwen	$50,000 (1)
Salary Remaining :	$50,000
Lucas Carlsson	$50,000 (2)
Salary Remaining :	$50,000
Neal Pionk	$50,000 (1)
Salary Remaining :	$50,000
Logan Brown	$50,000 (2)
Salary Remaining :	$50,000
Pavel Zacha	$50,000 (1)
Salary Remaining :	$50,000
Shane Prince	$50,000 (1)
Salary Remaining :	$50,000
Aleksi Saarela	$50,000 (1)
Salary Remaining :	$50,000
Simon Bourque	$40,000 (1)
Salary Remaining :	$40,000
Jakob Forsbacka-Karlsson	$40,000 (4)
Salary Remaining :	$40,000
Jamie Phillips	$40,000 (1)
Salary Remaining :	$40,000
Radovan Bondra	$40,000 (1)
Salary Remaining :	$40,000
Brycen Martin	$30,000 (1)
Salary Remaining :	$30,000
Jaden Lindo	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	31
Salary Commitment
Year 1 : $1,849,500
Year 2 : $825,000
Year 3 : $140,000
Year 4 : $55,000
Salary Average Commitment
Year 1 : $1,565,000
Year 2 : $590,000
Year 3 : $130,000
Year 4 : $60,000

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rodgers Place
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,400,000
Farm Players Total Salaries	$2,381,900
Coaches Total Salaries	$1,000,000
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 $75,157,453	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$15,157,453
Projected Bank Account	$15,157,453

Pro Players Salaries
Jordan Eberle	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Taylor Hall	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Rasmus Ristolainen	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Yanni Gourde	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Shea Weber	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Ryan O'Reilly	$4,000,000 (2)
-Salary Remaining :	$4,000,000
James Reimer	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Adam Larsson	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Darnell Nurse	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Benoit Pouliot	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Oscar Klefbom	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Leon Draisaitl	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Duncan Keith	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Nail Yakupov	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Pavel Buchnevich	$1,400,000 (3)
-Salary Remaining :	$1,400,000
Jordan Caron	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Kasperi Kapanen	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Tobias Enstrom	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jonas Hiller	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Connor McDavid	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	20
Salary Commitment
Year 1 : $57,400,000
Year 2 : $47,950,000
Year 3 : $39,500,000
Year 4 : $11,000,000
Salary Average Commitment
Year 1 : $33,900,000
Year 2 : $21,900,000
Year 3 : $15,650,000
Year 4 : $750,000
Salary Cap with 1 Way Contract
Year 1 : $57,400,000
Year 2 : $41,650,000
Year 3 : $30,900,000
Year 4 : $7,000,000

Farm Players Salaries
Zac Leslie	$99,900 (1)
Salary Remaining :	$99,900
Tyler Bozak	$99,500 (1)
Salary Remaining :	$99,500
Carl Gunnarsson	$95,000 (1)
Salary Remaining :	$95,000
Frederik Gauthier	$95,000 (2)
Salary Remaining :	$95,000
Mark Visentin	$90,000 (1)
Salary Remaining :	$90,000
Mark Jankowski	$85,000 (2)
Salary Remaining :	$85,000
Adam Erne	$85,000 (2)
Salary Remaining :	$85,000
Alex Tuch	$80,000 (3)
Salary Remaining :	$80,000
Chris Bigras	$80,000 (2)
Salary Remaining :	$80,000
Robby Fabbri	$80,000 (3)
Salary Remaining :	$80,000
Brett Lernout	$80,000 (2)
Salary Remaining :	$80,000
Daniel Zaar	$70,000 (1)
Salary Remaining :	$70,000
Christian Thomas	$70,000 (1)
Salary Remaining :	$70,000
Anton Slepyshev	$70,000 (3)
Salary Remaining :	$70,000
Gustav Olofsson	$70,000 (1)
Salary Remaining :	$70,000
Jack Campbell	$60,000 (1)
Salary Remaining :	$60,000
C.J Suess	$60,000 (2)
Salary Remaining :	$60,000
Louis Leblanc	$60,000 (1)
Salary Remaining :	$60,000
Jeremy Gregoire	$52,500 (1)
Salary Remaining :	$52,500
Ilya Samsonov	$50,000 (1)
Salary Remaining :	$50,000
Colin White	$50,000 (1)
Salary Remaining :	$50,000
Anders Bjork	$50,000 (2)
Salary Remaining :	$50,000
Alexandre Carrier	$50,000 (1)
Salary Remaining :	$50,000
Cole Cassels	$50,000 (1)
Salary Remaining :	$50,000
Kiefer Sherwood	$50,000 (2)
Salary Remaining :	$50,000
Connor Hurley	$50,000 (1)
Salary Remaining :	$50,000
Clayton Keller	$50,000 (2)
Salary Remaining :	$50,000
Eric Gustafsson	$50,000 (1)
Salary Remaining :	$50,000
Lucas Johansen	$50,000 (2)
Salary Remaining :	$50,000
Jordan Subban	$50,000 (2)
Salary Remaining :	$50,000
Nikolai Knyzhov	$50,000 (2)
Salary Remaining :	$50,000
Nick Merkley	$50,000 (1)
Salary Remaining :	$50,000
Remi Elie	$50,000 (2)
Salary Remaining :	$50,000
William Lockwood	$50,000 (2)
Salary Remaining :	$50,000
Ross Colton	$50,000 (2)
Salary Remaining :	$50,000
Jordan Kyrou	$50,000 (2)
Salary Remaining :	$50,000
Emil Djuse	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	37
Salary Commitment
Year 1 : $2,381,900
Year 2 : $1,392,500
Year 3 : $390,000
Year 4 : $0
Salary Average Commitment
Year 1 : $1,782,400
Year 2 : $990,000
Year 3 : $120,000
Year 4 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,400,000
Farm Players Total Salaries	$1,774,500
Coaches Total Salaries	$4,300,000
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 $66,735,513	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$6,735,513
Projected Bank Account	$6,735,513

Pro Players Salaries
Matt Duchene	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Erik Gudbranson	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Jakob Silfverberg	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Alex Galchenyuk	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Petr Mrazek	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Taylor Chorney	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Ladislav Smid	$2,850,000 (1)
-Salary Remaining :	$2,850,000
Jonathan Sigalet	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Danny DeKeiser	$2,500,000 (2)
-Salary Remaining :	$2,500,000
David Pastrnak	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Drew Stafford	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Sean Bergenheim	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Luke Glendening	$1,900,000 (3)
-Salary Remaining :	$1,900,000
Ryan Suter	$1,800,000 (3)
-Salary Remaining :	$1,800,000
Ryan Nugent-Hopkins	$1,700,000 (3)
-Salary Remaining :	$1,700,000
Max Reinhart	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Tobias Rieder	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Griffin Reinhart	$950,000 (2)
-Salary Remaining :	$950,000
Dany Heatley	$700,000 (1)
-Salary Remaining :	$700,000
Igor Bobkov	$600,000 (1)
-Salary Remaining :	$600,000
Tyler Weiman	$600,000 (1)
-Salary Remaining :	$600,000
Total Pro Players	21
Salary Commitment
Year 1 : $56,400,000
Year 2 : $43,900,000
Year 3 : $28,350,000
Year 4 : $11,000,000
Salary Average Commitment
Year 1 : $38,750,000
Year 2 : $22,650,000
Year 3 : $6,500,000
Year 4 : $500,000
Salary Cap with 1 Way Contract
Year 1 : $56,400,000
Year 2 : $37,250,000
Year 3 : $21,100,000
Year 4 : $6,000,000

Farm Players Salaries
Garret Sparks	$100,000 (1)
Salary Remaining :	$100,000
Daultan Leveillé	$99,500 (1)
Salary Remaining :	$99,500
Artur Kayumov	$80,000 (4)
Salary Remaining :	$80,000
Kerby Rychel	$80,000 (2)
Salary Remaining :	$80,000
Jerry D'Amigo	$80,000 (2)
Salary Remaining :	$80,000
Tom Kuhnhackl	$70,000 (2)
Salary Remaining :	$70,000
Valentin Zykov	$65,000 (1)
Salary Remaining :	$65,000
Michal Jordan	$60,000 (1)
Salary Remaining :	$60,000
Jake Walman	$60,000 (3)
Salary Remaining :	$60,000
Nelson Nogier	$60,000 (2)
Salary Remaining :	$60,000
Quinton Howden	$60,000 (1)
Salary Remaining :	$60,000
Nicklas Jensen	$55,000 (1)
Salary Remaining :	$55,000
Matt Puempel	$55,000 (3)
Salary Remaining :	$55,000
Keaton Thompson	$50,000 (1)
Salary Remaining :	$50,000
John Draeger	$50,000 (1)
Salary Remaining :	$50,000
Kyle Platzer	$50,000 (1)
Salary Remaining :	$50,000
Dmytro Timashov	$50,000 (1)
Salary Remaining :	$50,000
Connor Honey	$50,000 (1)
Salary Remaining :	$50,000
Artyom Zagidulin	$50,000 (2)
Salary Remaining :	$50,000
Mitchell Heard	$50,000 (2)
Salary Remaining :	$50,000
Lukas Vejdemo	$50,000 (1)
Salary Remaining :	$50,000
Michael McCarron	$50,000 (1)
Salary Remaining :	$50,000
Niklas Hansson	$50,000 (1)
Salary Remaining :	$50,000
Roberts Lipsbergs	$50,000 (1)
Salary Remaining :	$50,000
Viktor Baldayev	$50,000 (1)
Salary Remaining :	$50,000
Ryan Lomberg	$50,000 (2)
Salary Remaining :	$50,000
Jean-Sebastien Dea	$50,000 (2)
Salary Remaining :	$50,000
Tanner Laczynski	$50,000 (2)
Salary Remaining :	$50,000
Calvin Thurkauf	$50,000 (2)
Salary Remaining :	$50,000
Christian Fischer	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	30
Salary Commitment
Year 1 : $1,774,500
Year 2 : $805,000
Year 3 : $200,000
Year 4 : $80,000
Salary Average Commitment
Year 1 : $1,555,000
Year 2 : $640,000
Year 3 : $130,000
Year 4 : $50,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paint Arena
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,975,000
Farm Players Total Salaries	$1,657,500
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 $86,500,262	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$26,500,262
Projected Bank Account	$26,500,262

Pro Players Salaries
Steven Stamkos	$8,000,000 (4)
-Salary Remaining :	$8,000,000
Oliver Ekman-Larsson	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Michal Neuvirth	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Andrew Cogliano	$4,300,000 (1)
-Salary Remaining :	$4,300,000
Radko Gudas	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Sean Zimmerman	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Nikita Kucherov	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Keith Aulie	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Jason Zucker	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Teuvo Teravainen	$2,250,000 (2)
-Salary Remaining :	$2,250,000
Cam Talbot	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Jake McCabe	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Jean-Gabriel Pageau	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Marcus Foligno	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Cal Clutterbuck	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Jeff Skinner	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Will Butcher	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Joe Colborne	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Brandon Tanev	$900,000 (4)
-Salary Remaining :	$900,000
Frederick Gaudreau	$900,000 (4)
-Salary Remaining :	$900,000
Lars Eller	$850,000 (1)
-Salary Remaining :	$850,000
Andreas Martinsen	$675,000 (1)
-Salary Remaining :	$675,000
Total Pro Players	22
Salary Commitment
Year 1 : $58,975,000
Year 2 : $37,550,000
Year 3 : $28,450,000
Year 4 : $19,500,000
Salary Average Commitment
Year 1 : $40,525,000
Year 2 : $18,500,000
Year 3 : $7,750,000
Year 4 : $2,000,000
Salary Cap with 1 Way Contract
Year 1 : $58,975,000
Year 2 : $34,050,000
Year 3 : $23,300,000
Year 4 : $15,800,000

Farm Players Salaries
Josh Jooris	$97,500 (1)
Salary Remaining :	$97,500
Scott Mayfield	$95,000 (1)
Salary Remaining :	$95,000
Cedric Paquette	$90,000 (1)
Salary Remaining :	$90,000
Connor Hellebyuk	$90,000 (2)
Salary Remaining :	$90,000
Andrew O'Brien	$80,000 (1)
Salary Remaining :	$80,000
Vince Hinostroza	$75,000 (1)
Salary Remaining :	$75,000
Anthony Stolarz	$70,000 (2)
Salary Remaining :	$70,000
Dakota Mermis	$70,000 (3)
Salary Remaining :	$70,000
Danny Biega	$65,000 (2)
Salary Remaining :	$65,000
Max Gortz	$60,000 (3)
Salary Remaining :	$60,000
Sam Kurker	$55,000 (3)
Salary Remaining :	$55,000
Raphael Bussieres	$55,000 (2)
Salary Remaining :	$55,000
Curtis Hamilton	$55,000 (2)
Salary Remaining :	$55,000
Andy Andreoff	$50,000 (1)
Salary Remaining :	$50,000
Anthony Beauvillier	$50,000 (1)
Salary Remaining :	$50,000
Antti Suomela	$50,000 (1)
Salary Remaining :	$50,000
Brett Pollock	$50,000 (3)
Salary Remaining :	$50,000
German Rubtsov	$50,000 (2)
Salary Remaining :	$50,000
Tyson Jost	$50,000 (2)
Salary Remaining :	$50,000
Denis Malgin	$50,000 (1)
Salary Remaining :	$50,000
Iven Barbashev	$50,000 (4)
Salary Remaining :	$50,000
Josh Ho-Sang	$50,000 (4)
Salary Remaining :	$50,000
Juuso Ikonen	$50,000 (1)
Salary Remaining :	$50,000
Matthew Finn	$50,000 (3)
Salary Remaining :	$50,000
Gavin Bayreuther	$50,000 (2)
Salary Remaining :	$50,000
Steven Spinner	$50,000 (3)
Salary Remaining :	$50,000
John Marino	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	27
Salary Commitment
Year 1 : $1,657,500
Year 2 : $977,500
Year 3 : $515,000
Year 4 : $130,000
Salary Average Commitment
Year 1 : $1,195,000
Year 2 : $585,000
Year 3 : $245,000
Year 4 : $50,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone arena
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,100,000
Farm Players Total Salaries	$2,455,000
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 $71,310,140	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$11,310,140
Projected Bank Account	$11,310,140

Pro Players Salaries
Alexander Ovechkin	$7,750,000 (2)
-Salary Remaining :	$7,750,000
Ryan Mcdonagh	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Alexander Edler	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Mikael Granlund	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Brendan Gallagher	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Jaden Schwartz	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Justin Faulk	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Jaroslav Halak	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Kari Lehtonen	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Ryan Kesler	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Brandon Gormley	$2,750,000 (2)
-Salary Remaining :	$2,750,000
John Moore	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Chris Higgins	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Byron Bitz	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Nate Schmidt	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Andy Miele	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Mark Pysyk	$1,350,000 (2)
-Salary Remaining :	$1,350,000
Justin Abdelkader	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Jack Eichel	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	19
Salary Commitment
Year 1 : $59,100,000
Year 2 : $52,800,000
Year 3 : $15,850,000
Year 4 : $0
Salary Average Commitment
Year 1 : $44,600,000
Year 2 : $36,850,000
Year 3 : $9,750,000
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $59,100,000
Year 2 : $51,350,000
Year 3 : $15,000,000
Year 4 : $0

Farm Players Salaries
Scott Laughton	$120,000 (2)
Salary Remaining :	$120,000
Blake Geoffrion	$99,500 (1)
Salary Remaining :	$99,500
Anton Gustafsson	$97,500 (1)
Salary Remaining :	$97,500
Josh Morrissey	$95,000 (2)
Salary Remaining :	$95,000
Chris Lawrence	$93,000 (1)
Salary Remaining :	$93,000
Markus Granlund	$92,500 (1)
Salary Remaining :	$92,500
Mark McNeill	$90,000 (1)
Salary Remaining :	$90,000
Riley Barber	$90,000 (1)
Salary Remaining :	$90,000
Nicolas Deslauriers	$80,000 (1)
Salary Remaining :	$80,000
T.J Brodie	$75,000 (1)
Salary Remaining :	$75,000
Freddie Hamilton	$75,000 (1)
Salary Remaining :	$75,000
Brett Connolly	$72,500 (2)
Salary Remaining :	$72,500
Trevor Van Riemsdyk	$67,500 (1)
Salary Remaining :	$67,500
Joel Armia	$65,000 (1)
Salary Remaining :	$65,000
Linus Ullmark	$65,000 (2)
Salary Remaining :	$65,000
Mattias Backman	$65,000 (1)
Salary Remaining :	$65,000
Josh Wesley	$65,000 (2)
Salary Remaining :	$65,000
Nicolas Kerdiles	$65,000 (2)
Salary Remaining :	$65,000
Andreas Englund	$65,000 (2)
Salary Remaining :	$65,000
Ryan Olsen	$60,000 (1)
Salary Remaining :	$60,000
Carl Dahlstrom	$60,000 (1)
Salary Remaining :	$60,000
Lucas Wallmark	$55,000 (2)
Salary Remaining :	$55,000
Hunter Shinkaruk	$55,000 (2)
Salary Remaining :	$55,000
Tristan Jarry	$52,500 (1)
Salary Remaining :	$52,500
Sergei Zborovskiy	$50,000 (2)
Salary Remaining :	$50,000
Stanislav Galiev	$50,000 (1)
Salary Remaining :	$50,000
Filip Chlapik	$50,000 (1)
Salary Remaining :	$50,000
Christian Djoos	$50,000 (1)
Salary Remaining :	$50,000
Travis Dermott	$50,000 (1)
Salary Remaining :	$50,000
Troy Bourke	$50,000 (1)
Salary Remaining :	$50,000
Kasper Bjorkqvist	$50,000 (2)
Salary Remaining :	$50,000
Carsen Twarynski	$50,000 (2)
Salary Remaining :	$50,000
Libor Hajek	$50,000 (2)
Salary Remaining :	$50,000
Felix Sanstrom	$50,000 (1)
Salary Remaining :	$50,000
Alexandre Mallet	$50,000 (1)
Salary Remaining :	$50,000
Adam Almquist	$50,000 (1)
Salary Remaining :	$50,000
Mark MacMillan	$35,000 (1)
Salary Remaining :	$35,000
Total Farm Players	37
Salary Commitment
Year 1 : $2,455,000
Year 2 : $937,500
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $2,120,500
Year 2 : $707,500
Year 3 : $0
Year 4 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$38,300,000
Farm Players Total Salaries	$2,310,000
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $80,980,765	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$20,980,765
Projected Bank Account	$20,980,765

Pro Players Salaries
Milan Lucic	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Luke Schenn	$4,750,000 (3)
-Salary Remaining :	$4,750,000
Patrice Bergeron	$4,250,000 (2)
-Salary Remaining :	$4,250,000
Dmitry Kulikov	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Frederik Andersen	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Tomas Hertl	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Sean Couturier	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Chris Bourque	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Magnus Paajarvi	$1,350,000 (1)
-Salary Remaining :	$1,350,000
Ryan Strome	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Patrik Nemeth	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Devante Smith-Pelly	$1,250,000 (1)
-Salary Remaining :	$1,250,000
T.J Galiardi	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Steve Quailer	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Artem Anisimov	$950,000 (1)
-Salary Remaining :	$950,000
Matt Delahey	$850,000 (1)
-Salary Remaining :	$850,000
Richard Panik	$800,000 (1)
-Salary Remaining :	$800,000
Harru Sateri	$700,000 (2)
-Salary Remaining :	$700,000
Total Pro Players	18
Salary Commitment
Year 1 : $38,300,000
Year 2 : $22,800,000
Year 3 : $8,000,000
Year 4 : $0
Salary Average Commitment
Year 1 : $25,500,000
Year 2 : $14,750,000
Year 3 : $500,000
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $38,300,000
Year 2 : $21,450,000
Year 3 : $6,750,000
Year 4 : $0

Farm Players Salaries
Maxime Sauvé	$95,000 (1)
Salary Remaining :	$95,000
Henrik Samuelsson	$95,000 (1)
Salary Remaining :	$95,000
Stefan Noesen	$90,000 (1)
Salary Remaining :	$90,000
Dave Dziurzynski	$90,000 (1)
Salary Remaining :	$90,000
Ryan Dzingel	$90,000 (1)
Salary Remaining :	$90,000
Jonas Brodin	$90,000 (2)
Salary Remaining :	$90,000
Brett Ponich	$80,000 (2)
Salary Remaining :	$80,000
Mike Condon	$80,000 (1)
Salary Remaining :	$80,000
Samuel Blais	$75,000 (3)
Salary Remaining :	$75,000
Morgan Ellis	$70,000 (1)
Salary Remaining :	$70,000
Sebastian Collberg	$70,000 (2)
Salary Remaining :	$70,000
Seth Griffith	$70,000 (2)
Salary Remaining :	$70,000
Steven Santini	$65,000 (1)
Salary Remaining :	$65,000
David Pope	$65,000 (1)
Salary Remaining :	$65,000
Ryan Culkin	$60,000 (2)
Salary Remaining :	$60,000
Connor Chatam	$60,000 (2)
Salary Remaining :	$60,000
Kevin Roy	$60,000 (1)
Salary Remaining :	$60,000
Derrick Pouliot	$55,000 (1)
Salary Remaining :	$55,000
Jacob Middleton	$50,000 (2)
Salary Remaining :	$50,000
Dryden Hunt	$50,000 (1)
Salary Remaining :	$50,000
Jake Marchment	$50,000 (2)
Salary Remaining :	$50,000
Colton White	$50,000 (1)
Salary Remaining :	$50,000
Joel Kiviranta	$50,000 (1)
Salary Remaining :	$50,000
Samuel Montembeault	$50,000 (1)
Salary Remaining :	$50,000
Joshua Jacobs	$50,000 (2)
Salary Remaining :	$50,000
Keegan Kolesar	$50,000 (1)
Salary Remaining :	$50,000
Mikhail Vorobyev	$50,000 (1)
Salary Remaining :	$50,000
Vince Dunn	$50,000 (1)
Salary Remaining :	$50,000
Will Borgen	$50,000 (1)
Salary Remaining :	$50,000
Mikhail Sergachev	$50,000 (2)
Salary Remaining :	$50,000
Alexander Barabanov	$50,000 (2)
Salary Remaining :	$50,000
Alex Barre-Boulet	$50,000 (2)
Salary Remaining :	$50,000
Andrew Peeke	$50,000 (2)
Salary Remaining :	$50,000
Dante Fabbro	$50,000 (2)
Salary Remaining :	$50,000
Jeffrey Viel	$50,000 (2)
Salary Remaining :	$50,000
Yegor Korshkov	$50,000 (2)
Salary Remaining :	$50,000
Adam Lowry	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	37
Salary Commitment
Year 1 : $2,310,000
Year 2 : $1,035,000
Year 3 : $75,000
Year 4 : $0
Salary Average Commitment
Year 1 : $1,780,000
Year 2 : $665,000
Year 3 : $25,000
Year 4 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars arena
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,224,999
Farm Players Total Salaries	$1,940,000
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 $106,562,242	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$46,562,242
Projected Bank Account	$46,562,242

Pro Players Salaries
Kris Versteeg	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Robin Lehner	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Henrik Zetterberg	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Philip Samuelsson	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Drew Fata	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Kyle Okposo	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Marko Dano	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Mike Richards	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Connor Brown	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Ole-Kristian Tollefsen	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Max Domi	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Tye McGinn	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Ryan O'Byrne	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Jiri Fischer	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Jakub Kindl	$1,500,000 (1)
-Salary Remaining :	$1,500,000
T.J. Hensick	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Carson Mcmillan	$1,500,000 (2)
-Salary Remaining :	$1,500,000
David Rundblad	$1,450,000 (1)
-Salary Remaining :	$1,450,000
David Krejci	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Mike McKenna	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Dylan Larkin	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Riley Armstrong	$999,999 (1)
-Salary Remaining :	$999,999
Michael Haley	$950,000 (2)
-Salary Remaining :	$950,000
Patrick Wiercioch	$900,000 (1)
-Salary Remaining :	$900,000
Philippe Desrosiers	$875,000 (4)
-Salary Remaining :	$875,000
Total Pro Players	25
Salary Commitment
Year 1 : $60,224,999
Year 2 : $37,825,000
Year 3 : $16,375,000
Year 4 : $875,000
Salary Average Commitment
Year 1 : $50,950,000
Year 2 : $32,500,000
Year 3 : $15,250,000
Year 4 : $250,000
Salary Cap with 1 Way Contract
Year 1 : $60,224,999
Year 2 : $37,075,000
Year 3 : $15,875,000
Year 4 : $875,000

Farm Players Salaries
Olivier Roy	$97,500 (1)
Salary Remaining :	$97,500
Marcus Pettersson	$97,500 (2)
Salary Remaining :	$97,500
Travis Sanheim	$90,000 (1)
Salary Remaining :	$90,000
Brandon Pirri	$90,000 (1)
Salary Remaining :	$90,000
Brendan Woods	$90,000 (1)
Salary Remaining :	$90,000
Igor Shesterkin	$85,000 (3)
Salary Remaining :	$85,000
Ryan Pulock	$80,000 (2)
Salary Remaining :	$80,000
Danny Kristo	$75,000 (1)
Salary Remaining :	$75,000
Phil Oreskovic	$75,000 (1)
Salary Remaining :	$75,000
Dylan DeMelo	$70,000 (3)
Salary Remaining :	$70,000
Rourke Chartier	$70,000 (2)
Salary Remaining :	$70,000
Ian McCoshen	$70,000 (3)
Salary Remaining :	$70,000
Sonny Milano	$70,000 (3)
Salary Remaining :	$70,000
Greg McKegg	$65,000 (2)
Salary Remaining :	$65,000
Lucas Lessio	$60,000 (1)
Salary Remaining :	$60,000
Vladislav Namestnikov	$60,000 (1)
Salary Remaining :	$60,000
Garrett Wilson	$50,000 (1)
Salary Remaining :	$50,000
Jack Ramsey	$50,000 (1)
Salary Remaining :	$50,000
Konrad Abeltshauser	$50,000 (2)
Salary Remaining :	$50,000
Michael Bunting	$50,000 (2)
Salary Remaining :	$50,000
Mathew Barzal	$50,000 (1)
Salary Remaining :	$50,000
Mathieu Joseph	$50,000 (1)
Salary Remaining :	$50,000
Marcus Hogberg	$50,000 (3)
Salary Remaining :	$50,000
Nikita Pavlychev	$50,000 (1)
Salary Remaining :	$50,000
Ryan Mantha	$50,000 (1)
Salary Remaining :	$50,000
Tanner Kero	$50,000 (2)
Salary Remaining :	$50,000
Troy Terry	$50,000 (1)
Salary Remaining :	$50,000
Ryan Lindgren	$50,000 (2)
Salary Remaining :	$50,000
Adam Gaudette	$50,000 (1)
Salary Remaining :	$50,000
Tomas Hyka	$45,000 (2)
Salary Remaining :	$45,000
Total Farm Players	30
Salary Commitment
Year 1 : $1,940,000
Year 2 : $972,500
Year 3 : $470,000
Year 4 : $0
Salary Average Commitment
Year 1 : $1,377,500
Year 2 : $570,000
Year 3 : $195,000
Year 4 : $0

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Canadian Tire
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,600,000
Farm Players Total Salaries	$1,915,000
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 $72,958,525	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$12,958,525
Projected Bank Account	$12,958,525

Pro Players Salaries
Sidney Crosby	$7,250,000 (1)
-Salary Remaining :	$7,250,000
Dion Phaneuf	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Viktor Fasth	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Eric Gelinas	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Cody Franson	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Reilly Smith	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Brian Elliott	$2,750,000 (4)
-Salary Remaining :	$2,750,000
Marek Svatos	$2,750,000 (1)
-Salary Remaining :	$2,750,000
James Neal	$2,750,000 (1)
-Salary Remaining :	$2,750,000
T.J. Fast	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Nick Bjugstad	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Matt Martin	$2,250,000 (3)
-Salary Remaining :	$2,250,000
Loui Eriksson	$2,250,000 (1)
-Salary Remaining :	$2,250,000
Derek Boogaard	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Peter Mueller	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Rostislav Olesz	$1,750,000 (4)
-Salary Remaining :	$1,750,000
Brandon Burlon	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Nate Prosser	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Brad Richardson	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Sergei Kostitsyn	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Scott Wedgewood	$500,000 (4)
-Salary Remaining :	$500,000
Total Pro Players	21
Salary Commitment
Year 1 : $55,600,000
Year 2 : $28,000,000
Year 3 : $16,000,000
Year 4 : $7,450,000
Salary Average Commitment
Year 1 : $36,250,000
Year 2 : $20,000,000
Year 3 : $9,250,000
Year 4 : $1,000,000
Salary Cap with 1 Way Contract
Year 1 : $55,600,000
Year 2 : $27,500,000
Year 3 : $16,750,000
Year 4 : $7,000,000

Farm Players Salaries
Scott Harrington	$100,000 (1)
Salary Remaining :	$100,000
Dmitry Sinitsyn	$97,500 (2)
Salary Remaining :	$97,500
Anthony Bitetto	$97,500 (1)
Salary Remaining :	$97,500
Nathan Gerbe	$97,500 (1)
Salary Remaining :	$97,500
A.J. Jenks	$92,500 (2)
Salary Remaining :	$92,500
Jordan Schroeder	$92,500 (2)
Salary Remaining :	$92,500
Tomas Jurco	$70,000 (2)
Salary Remaining :	$70,000
Nick Foligno	$67,500 (1)
Salary Remaining :	$67,500
Zachary Sanford	$65,000 (1)
Salary Remaining :	$65,000
Dylan Blujus	$50,000 (1)
Salary Remaining :	$50,000
Grant Besse	$50,000 (1)
Salary Remaining :	$50,000
Jonas Siegenthaler	$50,000 (1)
Salary Remaining :	$50,000
Chandler Stephenson	$50,000 (2)
Salary Remaining :	$50,000
Anthony Richard	$50,000 (1)
Salary Remaining :	$50,000
Gustav Forsling	$50,000 (2)
Salary Remaining :	$50,000
Jack Dougherty	$50,000 (2)
Salary Remaining :	$50,000
Jake Evans	$50,000 (2)
Salary Remaining :	$50,000
Joel Eriksson Ek	$50,000 (1)
Salary Remaining :	$50,000
Sami Aittokallio	$50,000 (2)
Salary Remaining :	$50,000
Joonas Lyytinen	$50,000 (2)
Salary Remaining :	$50,000
Keven Bouchard	$50,000 (1)
Salary Remaining :	$50,000
Kevin Rooney	$50,000 (1)
Salary Remaining :	$50,000
Kyle Connor	$50,000 (1)
Salary Remaining :	$50,000
Mason Geertsen	$50,000 (1)
Salary Remaining :	$50,000
Warren Foegele	$50,000 (2)
Salary Remaining :	$50,000
Zemgus Girgensons	$50,000 (1)
Salary Remaining :	$50,000
Arttu Ruotsalainen	$50,000 (2)
Salary Remaining :	$50,000
William Bitten	$50,000 (2)
Salary Remaining :	$50,000
Vitaly Abramov	$50,000 (2)
Salary Remaining :	$50,000
Cliff Pu	$50,000 (2)
Salary Remaining :	$50,000
Keegan Lowe	$50,000 (2)
Salary Remaining :	$50,000
Adam Ollas-Mattsson	$35,000 (2)
Salary Remaining :	$35,000
Total Farm Players	32
Salary Commitment
Year 1 : $1,915,000
Year 2 : $962,500
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $1,165,000
Year 2 : $525,000
Year 3 : $0
Year 4 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,125,000
Farm Players Total Salaries	$1,959,500
Coaches Total Salaries	$1,550,000
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 $71,583,121	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$11,583,121
Projected Bank Account	$11,583,121

Pro Players Salaries
Drew Doughty	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Jason Spezza	$7,000,000 (2)
-Salary Remaining :	$7,000,000
PK Subban	$4,250,000 (1)
-Salary Remaining :	$4,250,000
Ryan Miller	$4,000,000 (1)
-Salary Remaining :	$4,000,000
David Booth	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Gilbert Brule	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Karl Alzner	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Milan Michalek	$2,900,000 (1)
-Salary Remaining :	$2,900,000
Tyler Cuma	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Nick Palmieri	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Steve Eminger	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Brandon Dubinsky	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Oskar Osala	$1,775,000 (1)
-Salary Remaining :	$1,775,000
Brayden McNabb	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Bobby Butler	$1,450,000 (1)
-Salary Remaining :	$1,450,000
Zach Boychuk	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Boone Jenner	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Patrick Wey	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Total Pro Players	18
Salary Commitment
Year 1 : $54,125,000
Year 2 : $29,250,000
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $48,350,000
Year 2 : $29,250,000
Year 3 : $0
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $54,125,000
Year 2 : $29,250,000
Year 3 : $0
Year 4 : $0

Farm Players Salaries
Kevin Connauton	$150,000 (1)
Salary Remaining :	$150,000
Corban Knight	$115,000 (1)
Salary Remaining :	$115,000
Chet Pickard	$99,500 (1)
Salary Remaining :	$99,500
Samuel Groulx	$77,500 (1)
Salary Remaining :	$77,500
Brandon Kozun	$75,000 (1)
Salary Remaining :	$75,000
William Carrier	$72,500 (1)
Salary Remaining :	$72,500
Luca Sbisa	$67,500 (1)
Salary Remaining :	$67,500
Alex Henriksson	$60,000 (1)
Salary Remaining :	$60,000
Theodor Blueger	$60,000 (1)
Salary Remaining :	$60,000
Justin Shugg	$60,000 (1)
Salary Remaining :	$60,000
Emil Pettersson	$60,000 (1)
Salary Remaining :	$60,000
Sam Carrick	$60,000 (1)
Salary Remaining :	$60,000
Thomas Gobeil	$60,000 (1)
Salary Remaining :	$60,000
Cole Ully	$60,000 (1)
Salary Remaining :	$60,000
Chris Wagner	$60,000 (1)
Salary Remaining :	$60,000
Joacim Eriksson	$60,000 (1)
Salary Remaining :	$60,000
David Shields	$55,000 (1)
Salary Remaining :	$55,000
Mario Lucia	$55,000 (1)
Salary Remaining :	$55,000
Alex Lintuniemi	$55,000 (1)
Salary Remaining :	$55,000
Juho Lammikko	$55,000 (1)
Salary Remaining :	$55,000
Oscar Dansk	$52,500 (1)
Salary Remaining :	$52,500
Jerome Gauthier-Leduc	$50,000 (2)
Salary Remaining :	$50,000
Kevin Lankinen	$50,000 (2)
Salary Remaining :	$50,000
Jakob Chychrun	$50,000 (2)
Salary Remaining :	$50,000
Tanner Jeannot	$50,000 (2)
Salary Remaining :	$50,000
Noah Gregor	$50,000 (2)
Salary Remaining :	$50,000
Drew O'Connor	$50,000 (2)
Salary Remaining :	$50,000
Dennis Cholowski	$50,000 (2)
Salary Remaining :	$50,000
Michael Pezzetta	$50,000 (2)
Salary Remaining :	$50,000
Robin Norell	$50,000 (2)
Salary Remaining :	$50,000
Phil Di Giuseppe	$40,000 (1)
Salary Remaining :	$40,000
Total Farm Players	31
Salary Commitment
Year 1 : $1,959,500
Year 2 : $450,000
Year 3 : $0
Year 4 : $0
Salary Average Commitment
Year 1 : $1,304,500
Year 2 : $450,000
Year 3 : $0
Year 4 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 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 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,500,000
Farm Players Total Salaries	$1,862,500
Coaches Total Salaries	$2,150,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $93,107,909	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$33,107,909
Projected Bank Account	$33,107,909

Pro Players Salaries
John Tavares	$7,500,000 (3)
-Salary Remaining :	$7,500,000
Guillaume Latendresse	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Michael Grabner	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jussi Jokinen	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Brian Lee	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Ian White	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Andrew Ladd	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Alex Chiasson	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Boris Valabik	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Cory Emmerton	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Matt Murray	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Braden Holtby	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Tyson Barrie	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Paul Ladue	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Evgeny Grachev	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Cam Atkinson	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Jeremy Morin	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Evgeny Kuznetsov	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Andrej Sustr	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Jordan LaVallee	$900,000 (2)
-Salary Remaining :	$900,000
Tyler Brenner	$900,000 (2)
-Salary Remaining :	$900,000
Total Pro Players	21
Salary Commitment
Year 1 : $53,500,000
Year 2 : $27,050,000
Year 3 : $13,250,000
Year 4 : $0
Salary Average Commitment
Year 1 : $31,400,000
Year 2 : $13,150,000
Year 3 : $8,000,000
Year 4 : $0
Salary Cap with 1 Way Contract
Year 1 : $53,500,000
Year 2 : $25,700,000
Year 3 : $13,250,000
Year 4 : $0

Farm Players Salaries
Tyler Wotherspoon	$97,500 (1)
Salary Remaining :	$97,500
Dustin Tokarski	$90,000 (1)
Salary Remaining :	$90,000
Connor Knapp	$90,000 (1)
Salary Remaining :	$90,000
Anton Cederholm	$75,000 (3)
Salary Remaining :	$75,000
Zach Budish	$72,500 (1)
Salary Remaining :	$72,500
Sebastian Wannstrom	$70,000 (1)
Salary Remaining :	$70,000
Daniil Tarasov	$65,000 (1)
Salary Remaining :	$65,000
Shane Gersich	$60,000 (4)
Salary Remaining :	$60,000
Tucker Poolman	$60,000 (3)
Salary Remaining :	$60,000
Adam Tambellini	$60,000 (3)
Salary Remaining :	$60,000
Emile Poirier	$55,000 (2)
Salary Remaining :	$55,000
Scott Kosmachuck	$55,000 (1)
Salary Remaining :	$55,000
Radel Fazleev	$55,000 (3)
Salary Remaining :	$55,000
Ville Pokka	$50,000 (1)
Salary Remaining :	$50,000
Justin Auger	$50,000 (2)
Salary Remaining :	$50,000
Givani Smith	$50,000 (2)
Salary Remaining :	$50,000
Jonathan Dahlen	$50,000 (2)
Salary Remaining :	$50,000
Eric Knodel	$50,000 (1)
Salary Remaining :	$50,000
Ilya Mikheyev	$50,000 (1)
Salary Remaining :	$50,000
Jason Dickinson	$50,000 (3)
Salary Remaining :	$50,000
Jean-Christophe Beaudin	$50,000 (1)
Salary Remaining :	$50,000
Joakim Nygard	$50,000 (1)
Salary Remaining :	$50,000
Lawrence Pilut	$50,000 (1)
Salary Remaining :	$50,000
Yakov Trenin	$50,000 (1)
Salary Remaining :	$50,000
Michael Mersch	$50,000 (1)
Salary Remaining :	$50,000
Joey Anderson	$50,000 (2)
Salary Remaining :	$50,000
Matt Luff	$50,000 (2)
Salary Remaining :	$50,000
Frederic Allard	$50,000 (2)
Salary Remaining :	$50,000
Henrik Borgstrom	$50,000 (2)
Salary Remaining :	$50,000
Rudolfs Balcers	$50,000 (1)
Salary Remaining :	$50,000
Daniel O'regan	$40,000 (1)
Salary Remaining :	$40,000
Reece Willcox	$37,500 (1)
Salary Remaining :	$37,500
Roman Horak	$30,000 (2)
Salary Remaining :	$30,000
Total Farm Players	33
Salary Commitment
Year 1 : $1,862,500
Year 2 : $805,000
Year 3 : $380,000
Year 4 : $90,000
Salary Average Commitment
Year 1 : $1,510,000
Year 2 : $730,000
Year 3 : $295,000
Year 4 : $25,000

Team	Current Fund	Estimated Season Salary Cap	Maximum	Under Maximum Available Cap Space	Over Minimum of $35,000,000	Farm Salary Cap	Under Maximum of $6,000,000	Pro Players	Farm Players	Total Players
Avalanche	$43,715,855	$0	$103,715,855	$103,715,855	-$35,000,000	$0	$6,000,000	17	32	49
Blackhawks	$3,164,192	$0	$63,164,192	$63,164,192	-$35,000,000	$0	$6,000,000	20	34	54
Blue Jackets	$9,385,124	$0	$69,385,124	$69,385,124	-$35,000,000	$0	$6,000,000	21	27	48
Blues	$49,283,068	$0	$109,283,068	$109,283,068	-$35,000,000	$0	$6,000,000	22	27	49
Bruins	$22,532,939	$0	$82,532,939	$82,532,939	-$35,000,000	$0	$6,000,000	20	28	48
Canadiens	$1,516,610	$0	$61,516,610	$61,516,610	-$35,000,000	$0	$6,000,000	19	27	46
Canucks	$3,459,398	$0	$63,459,398	$63,459,398	-$35,000,000	$0	$6,000,000	27	30	57
Capitals	$2,805,256	$0	$62,805,256	$62,805,256	-$35,000,000	$0	$6,000,000	24	27	51
Devils	$18,297,357	$0	$78,297,357	$78,297,357	-$35,000,000	$0	$6,000,000	22	23	45
Flames	$30,882,762	$0	$90,882,762	$90,882,762	-$35,000,000	$0	$6,000,000	21	34	55
Flyers	$6,872,881	$0	$66,872,881	$66,872,881	-$35,000,000	$0	$6,000,000	20	35	55
Golden Knights	$33,994,593	$0	$93,994,593	$93,994,593	-$35,000,000	$0	$6,000,000	18	31	49
Islanders	$21,149,467	$0	$81,149,467	$81,149,467	-$35,000,000	$0	$6,000,000	21	25	46
Jets	$3,345,954	$0	$63,345,954	$63,345,954	-$35,000,000	$0	$6,000,000	20	34	54
Kings	$7,202,477	$0	$67,202,477	$67,202,477	-$35,000,000	$0	$6,000,000	22	34	56
Lightning	$12,084,069	$0	$72,084,069	$72,084,069	-$35,000,000	$0	$6,000,000	21	23	44
Maple Leafs	$63,495,783	$0	$123,495,783	$123,495,783	-$35,000,000	$0	$6,000,000	20	31	51
Oilers	$15,157,453	$0	$75,157,453	$75,157,453	-$35,000,000	$0	$6,000,000	20	37	57
Panthers	$6,735,513	$0	$66,735,513	$66,735,513	-$35,000,000	$0	$6,000,000	21	30	51
Penguins	$26,500,262	$0	$86,500,262	$86,500,262	-$35,000,000	$0	$6,000,000	22	27	49
Predators	$11,310,140	$0	$71,310,140	$71,310,140	-$35,000,000	$0	$6,000,000	19	37	56
Rangers	$20,980,765	$0	$80,980,765	$80,980,765	-$35,000,000	$0	$6,000,000	18	37	55
Red Wings	$46,562,242	$0	$106,562,242	$106,562,242	-$35,000,000	$0	$6,000,000	25	30	55
Senateurs	$12,958,525	$0	$72,958,525	$72,958,525	-$35,000,000	$0	$6,000,000	21	32	53
Sharks	$11,583,121	$0	$71,583,121	$71,583,121	-$35,000,000	$0	$6,000,000	18	31	49
Stars	$33,107,909	$0	$93,107,909	$93,107,909	-$35,000,000	$0	$6,000,000	21	33	54

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 - %