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	$58,950,000
Farm Players Total Salaries	$2,030,500
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 $118,390,913	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$58,390,913
Projected Bank Account	$58,390,913

Pro Players Salaries
Jack Johnson	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Mikkel Boedker	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Patric Hornqvist	$5,500,000 (4)
-Salary Remaining :	$5,500,000
Marc Staal	$5,300,000 (1)
-Salary Remaining :	$5,300,000
Erik Karlsson	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Bryan Little	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Charlie Coyle	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Semyon Varlamov	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Luke Witkowski	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Colten Teubert	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Vincent Trocheck	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Pavel Buchnevich	$2,200,000 (2)
-Salary Remaining :	$2,200,000
James Van Riemsdyk	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Evgeny Dadonov	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Mattias Ekholm	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Marek Mazanek	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Joel Edmundson	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Stefan Elliott	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Kyle Turris	$900,000 (1)
-Salary Remaining :	$900,000
Total Pro Players	19
Salary Commitment
Year 2 : $58,950,000
Year 3 : $35,750,000
Year 4 : $16,000,000
Year 5 : $6,000,000
Salary Average Commitment
Year 2 : $44,950,000
Year 3 : $24,400,000
Year 4 : $14,250,000
Year 5 : $11,500,000
Salary Cap with 1 Way Contract
Year 2 : $58,950,000
Year 3 : $34,750,000
Year 4 : $19,000,000
Year 5 : $11,500,000

Farm Players Salaries
Tomas Tatar	$99,500 (1)
Salary Remaining :	$99,500
Nick Cousins	$97,500 (1)
Salary Remaining :	$97,500
Daniel Carr	$95,000 (1)
Salary Remaining :	$95,000
Drake Caggiula	$95,000 (1)
Salary Remaining :	$95,000
Jarred Tinordi	$90,000 (1)
Salary Remaining :	$90,000
Jonathan Marchessault	$90,000 (1)
Salary Remaining :	$90,000
Jared McCann	$80,000 (3)
Salary Remaining :	$80,000
Adin Hill	$80,000 (2)
Salary Remaining :	$80,000
Ryan Murphy	$80,000 (3)
Salary Remaining :	$80,000
Anthony Duclair	$80,000 (1)
Salary Remaining :	$80,000
Antoine Bibeau	$70,000 (3)
Salary Remaining :	$70,000
John Ramage	$70,000 (1)
Salary Remaining :	$70,000
Joseph Blandisi	$65,000 (1)
Salary Remaining :	$65,000
Xavier Ouellet	$60,000 (2)
Salary Remaining :	$60,000
Zach Aston-Reese	$60,000 (3)
Salary Remaining :	$60,000
Jonathan Racine	$55,000 (2)
Salary Remaining :	$55,000
Connor Carrick	$55,000 (1)
Salary Remaining :	$55,000
Sam Steel	$50,000 (1)
Salary Remaining :	$50,000
Chris Calhan	$50,000 (2)
Salary Remaining :	$50,000
Walker Duehr	$50,000 (2)
Salary Remaining :	$50,000
Marian Studenic	$50,000 (2)
Salary Remaining :	$50,000
Pascal Laberge	$50,000 (1)
Salary Remaining :	$50,000
Max Lajoie	$50,000 (1)
Salary Remaining :	$50,000
Michael Carcone	$50,000 (2)
Salary Remaining :	$50,000
Keaton Middleton	$50,000 (1)
Salary Remaining :	$50,000
Gabriel Vilardi	$50,000 (2)
Salary Remaining :	$50,000
Pius Suter	$50,000 (1)
Salary Remaining :	$50,000
Tyler Motte	$50,000 (1)
Salary Remaining :	$50,000
Dominik Kubalik	$47,500 (2)
Salary Remaining :	$47,500
Matteson Iacopelli	$41,000 (2)
Salary Remaining :	$41,000
Michael Dal Colle	$40,000 (2)
Salary Remaining :	$40,000
Mark Friedman	$30,000 (1)
Salary Remaining :	$30,000
Total Farm Players	32
Salary Commitment
Year 2 : $2,030,500
Year 3 : $932,500
Year 4 : $350,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,638,500
Year 3 : $716,500
Year 4 : $180,000
Year 5 : $0

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	$59,925,000
Farm Players Total Salaries	$2,569,000
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $63,572,523	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$3,572,523
Projected Bank Account	$3,572,523

Pro Players Salaries
Johnny Gaudreau	$6,250,000 (4)
-Salary Remaining :	$6,250,000
Corey Perry	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Antoine Roussel	$5,700,000 (1)
-Salary Remaining :	$5,700,000
Jakob Silfverberg	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Jamie McBain	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Jordan Staal	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Tuukka Rask	$4,250,000 (1)
-Salary Remaining :	$4,250,000
Radko Gudas	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Derek Roy	$3,000,000 (1)
-Salary Remaining :	$3,000,000
James Wright	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Calvin de Haan	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Blake Wheeler	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Petter Granberg	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Nick Bonino	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Brett Maclean	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Sean Zimmerman	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Stefan Matteau	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Raphael Diaz	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Andrew Mangiapane (1 Way Contract)	$975,000 (3)
-1 Way Contract Salary Cap :	$975,000
-Salary Remaining :	$975,000
Total Pro Players	19
Salary Commitment
Year 2 : $59,925,000
Year 3 : $39,500,000
Year 4 : $19,000,000
Year 5 : $7,500,000
Salary Average Commitment
Year 2 : $34,871,000
Year 3 : $22,121,000
Year 4 : $7,621,000
Year 5 : $6,250,000
Salary Cap with 1 Way Contract
Year 2 : $59,925,000
Year 3 : $35,475,000
Year 4 : $16,225,000
Year 5 : $6,250,000

Farm Players Salaries
Frederik Gauthier	$150,000 (1)
Salary Remaining :	$150,000
Mike Amadio	$110,000 (3)
Salary Remaining :	$110,000
Ben Harpur	$100,000 (2)
Salary Remaining :	$100,000
Tanner Richard	$95,000 (1)
Salary Remaining :	$95,000
Mark Visentin	$95,000 (1)
Salary Remaining :	$95,000
Mackenzie Blackwood	$95,000 (4)
Salary Remaining :	$95,000
Michael Chaput	$95,000 (1)
Salary Remaining :	$95,000
Mikhail Grigorenko	$95,000 (2)
Salary Remaining :	$95,000
Curtis Lazar	$90,000 (2)
Salary Remaining :	$90,000
Nick Paul	$90,000 (1)
Salary Remaining :	$90,000
Nick Mattson	$90,000 (1)
Salary Remaining :	$90,000
Joe Cannata	$90,000 (1)
Salary Remaining :	$90,000
Andrew Poturalski	$90,000 (3)
Salary Remaining :	$90,000
Duncan Siemens	$85,000 (1)
Salary Remaining :	$85,000
Julius Honka	$85,000 (3)
Salary Remaining :	$85,000
Mike Reilly	$80,000 (1)
Salary Remaining :	$80,000
Myles Bell	$80,000 (1)
Salary Remaining :	$80,000
Nikita Scherbak	$75,000 (3)
Salary Remaining :	$75,000
Kevin Fiala	$75,000 (1)
Salary Remaining :	$75,000
Mattias Janmark	$70,000 (1)
Salary Remaining :	$70,000
Michael Giugovaz	$60,000 (1)
Salary Remaining :	$60,000
Calle Andersson	$57,500 (2)
Salary Remaining :	$57,500
Jeremy Davies	$50,000 (1)
Salary Remaining :	$50,000
Clark Bishop	$50,000 (1)
Salary Remaining :	$50,000
Mitchell Chaffee	$50,000 (2)
Salary Remaining :	$50,000
Kurtis Gabriel	$50,000 (2)
Salary Remaining :	$50,000
Dillon Dube	$50,000 (1)
Salary Remaining :	$50,000
Patrick Russell	$50,000 (1)
Salary Remaining :	$50,000
Patrick Sieloff	$50,000 (1)
Salary Remaining :	$50,000
Kristian Reichel	$50,000 (2)
Salary Remaining :	$50,000
Jackson Cates	$50,000 (1)
Salary Remaining :	$50,000
JJ. Piccinich	$46,500 (2)
Salary Remaining :	$46,500
Zach Whitecloud	$40,000 (1)
Salary Remaining :	$40,000
Ross Johnston	$40,000 (1)
Salary Remaining :	$40,000
Jack LaFontaine	$40,000 (3)
Salary Remaining :	$40,000
Total Farm Players	35
Salary Commitment
Year 2 : $2,569,000
Year 3 : $1,213,000
Year 4 : $787,500
Year 5 : $200,000
Salary Average Commitment
Year 2 : $1,870,000
Year 3 : $715,000
Year 4 : $310,000
Year 5 : $95,000

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	$63,095,000
Farm Players Total Salaries	$1,780,000
Coaches Total Salaries	$2,250,000
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 $65,742,821	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$5,742,821
Projected Bank Account	$5,742,821

Pro Players Salaries
Artemi Panarin	$5,800,000 (4)
-Salary Remaining :	$5,800,000
Tyler Seguin	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Travis Hamonic	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Shea Weber	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Ben Chiarot	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Colton Parayko	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Adam Larsson	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Bobby Ryan	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Rickard Rakell	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Michal Neuvirth	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Sean Monahan	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Cam Talbot	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Shea Theodore	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Peter Mueller	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Mitch Marner	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Fabian Brunnstrom	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Devin Setoguchi	$2,000,000 (2)
-Salary Remaining :	$2,000,000
William Karlsson	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Tim Schaller	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Zac Rinaldo	$1,500,000 (1)
-Salary Remaining :	$1,500,000
T.J. Oshie	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Vince Hinostroza	$995,000 (4)
-Salary Remaining :	$995,000
Zachary Senyshyn	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	23
Salary Commitment
Year 2 : $63,095,000
Year 3 : $47,950,000
Year 4 : $30,750,000
Year 5 : $24,600,000
Salary Average Commitment
Year 2 : $52,295,000
Year 3 : $36,545,000
Year 4 : $21,795,000
Year 5 : $19,295,000
Salary Cap with 1 Way Contract
Year 2 : $63,095,000
Year 3 : $45,095,000
Year 4 : $27,045,000
Year 5 : $19,295,000

Farm Players Salaries
Aaron Ness	$95,000 (1)
Salary Remaining :	$95,000
Zac Dalpe	$95,000 (1)
Salary Remaining :	$95,000
Luca Sbisa	$95,000 (1)
Salary Remaining :	$95,000
Dillon Heatherington	$80,000 (3)
Salary Remaining :	$80,000
Matt Grzelcyk	$80,000 (1)
Salary Remaining :	$80,000
Eric Comrie	$80,000 (1)
Salary Remaining :	$80,000
Ryan Fitzgerald	$75,000 (4)
Salary Remaining :	$75,000
Maxim Mamin	$75,000 (4)
Salary Remaining :	$75,000
Jared Knight	$70,000 (1)
Salary Remaining :	$70,000
Alex Schoenborn	$65,000 (1)
Salary Remaining :	$65,000
Richard Nejezchleb	$65,000 (2)
Salary Remaining :	$65,000
Gerald Mayhew	$65,000 (1)
Salary Remaining :	$65,000
Jesse Graham	$65,000 (1)
Salary Remaining :	$65,000
Joakim Nordstrom	$60,000 (1)
Salary Remaining :	$60,000
Francis Perron	$55,000 (2)
Salary Remaining :	$55,000
Austin Watson	$55,000 (1)
Salary Remaining :	$55,000
Cameron Hughes	$55,000 (1)
Salary Remaining :	$55,000
Nathan Noel	$50,000 (1)
Salary Remaining :	$50,000
Robert Thomas	$50,000 (2)
Salary Remaining :	$50,000
Cody Glass	$50,000 (2)
Salary Remaining :	$50,000
Henri Jokiharju	$50,000 (2)
Salary Remaining :	$50,000
Marc Michaelis	$50,000 (1)
Salary Remaining :	$50,000
Peyton Jones	$50,000 (1)
Salary Remaining :	$50,000
Maxime Comtois	$50,000 (2)
Salary Remaining :	$50,000
Tarmo Reunanen	$50,000 (1)
Salary Remaining :	$50,000
Victor Mete	$50,000 (1)
Salary Remaining :	$50,000
Pierre-Luc Dubois	$50,000 (1)
Salary Remaining :	$50,000
Maxime Lagace	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	28
Salary Commitment
Year 2 : $1,780,000
Year 3 : $610,000
Year 4 : $247,500
Year 5 : $150,000
Salary Average Commitment
Year 2 : $1,680,000
Year 3 : $600,000
Year 4 : $230,000
Year 5 : $150,000

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	$62,725,000
Farm Players Total Salaries	$1,739,500
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $110,509,389	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$50,509,389
Projected Bank Account	$50,509,389

Pro Players Salaries
Alex Pietrangelo	$8,250,000 (3)
-Salary Remaining :	$8,250,000
Nicklas Backstrom	$6,300,000 (3)
-Salary Remaining :	$6,300,000
Tyler Johnson	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Carey Price	$5,000,000 (3)
-Salary Remaining :	$5,000,000
David Perron	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Riley Sheahan	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Filip Forsberg	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Ryan Murray	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Anthony Mantha	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Cody Ceci	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Matt Martin	$2,250,000 (2)
-Salary Remaining :	$2,250,000
Jacob Slavin	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Drew Shore	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Joonas Korpisalo	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Devin Shore	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Brandon Montour	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Samuel Morin	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Nick Schmaltz	$1,100,000 (3)
-Salary Remaining :	$1,100,000
Martin Marincin	$950,000 (1)
-Salary Remaining :	$950,000
Patrick Kaleta	$850,000 (1)
-Salary Remaining :	$850,000
Linus Omark	$825,000 (1)
-Salary Remaining :	$825,000
Peter Regin	$700,000 (1)
-Salary Remaining :	$700,000
Auston Matthews	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	23
Salary Commitment
Year 2 : $62,725,000
Year 3 : $37,600,000
Year 4 : $28,300,000
Year 5 : $0
Salary Average Commitment
Year 2 : $47,375,000
Year 3 : $31,050,000
Year 4 : $27,050,000
Year 5 : $0
Salary Cap with 1 Way Contract
Year 2 : $62,725,000
Year 3 : $36,450,000
Year 4 : $27,900,000
Year 5 : $0

Farm Players Salaries
Travis Sanheim	$99,500 (3)
Salary Remaining :	$99,500
Vladislav Gavrikov	$95,000 (2)
Salary Remaining :	$95,000
T.J. Tynan	$95,000 (1)
Salary Remaining :	$95,000
Collin Miller	$92,500 (1)
Salary Remaining :	$92,500
Petr Straka	$92,500 (1)
Salary Remaining :	$92,500
Roland McKeown	$90,000 (1)
Salary Remaining :	$90,000
Dominik Simon	$90,000 (2)
Salary Remaining :	$90,000
Ethan Bear	$90,000 (3)
Salary Remaining :	$90,000
Rourke Chartier	$80,000 (1)
Salary Remaining :	$80,000
Adam Clendening	$70,000 (1)
Salary Remaining :	$70,000
Jordan Greenway	$65,000 (3)
Salary Remaining :	$65,000
Jeremy Bracco	$60,000 (2)
Salary Remaining :	$60,000
Dylan Sikura	$60,000 (1)
Salary Remaining :	$60,000
Anthony Richard	$60,000 (3)
Salary Remaining :	$60,000
Charlie McAvoy	$50,000 (1)
Salary Remaining :	$50,000
Jordan Kyrou	$50,000 (1)
Salary Remaining :	$50,000
Ryan Lomberg	$50,000 (1)
Salary Remaining :	$50,000
Sami Aittokallio	$50,000 (1)
Salary Remaining :	$50,000
Pierre Engvall	$50,000 (2)
Salary Remaining :	$50,000
Jean-Sebastien Dea	$50,000 (1)
Salary Remaining :	$50,000
Trent Frederic	$50,000 (1)
Salary Remaining :	$50,000
Kevan Miller	$50,000 (2)
Salary Remaining :	$50,000
Jake Oettinger	$50,000 (2)
Salary Remaining :	$50,000
Emil Bemstrom	$50,000 (2)
Salary Remaining :	$50,000
Artturi Lehkonen	$50,000 (2)
Salary Remaining :	$50,000
Emil Larmi	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	26
Salary Commitment
Year 2 : $1,739,500
Year 3 : $880,000
Year 4 : $485,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,559,500
Year 3 : $809,500
Year 4 : $314,500
Year 5 : $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 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 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	$61,020,000
Farm Players Total Salaries	$1,519,000
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 $80,885,498	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$20,885,498
Projected Bank Account	$20,885,498

Pro Players Salaries
Wojtek Wolski	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Jason Demers	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Zack Kassian	$5,750,000 (2)
-Salary Remaining :	$5,750,000
Kevin Poulin	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Jonathan Toews	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Gabriel Landeskog	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Brendan Smith	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Victor Oreskovich	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Torey Krug	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Kevin Hayes	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Zach Parise	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Madison Bowey	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Mikael Backlund	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Casey Cizikas	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Matt Read	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Taylor Beck	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Josh Manson	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Alex Petrovic	$995,000 (1)
-Salary Remaining :	$995,000
Adam Pelech	$975,000 (2)
-Salary Remaining :	$975,000
Andreas Athanasiou	$900,000 (2)
-Salary Remaining :	$900,000
Kevin Roy	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	21
Salary Commitment
Year 2 : $61,020,000
Year 3 : $34,425,000
Year 4 : $3,000,000
Year 5 : $0
Salary Average Commitment
Year 2 : $37,920,000
Year 3 : $19,525,000
Year 4 : $4,200,000
Year 5 : $0
Salary Cap with 1 Way Contract
Year 2 : $61,020,000
Year 3 : $31,925,000
Year 4 : $4,200,000
Year 5 : $0

Farm Players Salaries
Corey Tropp	$99,500 (1)
Salary Remaining :	$99,500
Radek Faksa	$99,500 (2)
Salary Remaining :	$99,500
Louis Domingue	$95,000 (1)
Salary Remaining :	$95,000
Carter Ashton	$90,000 (1)
Salary Remaining :	$90,000
Noah Juulsen	$75,000 (3)
Salary Remaining :	$75,000
John Quenneville	$75,000 (2)
Salary Remaining :	$75,000
Daniel Altshuller	$70,000 (1)
Salary Remaining :	$70,000
Phillip Danault	$65,000 (2)
Salary Remaining :	$65,000
Austen Brassard	$60,000 (2)
Salary Remaining :	$60,000
Ben Betker	$60,000 (1)
Salary Remaining :	$60,000
John Hayden	$50,000 (2)
Salary Remaining :	$50,000
Connor Clifton	$50,000 (2)
Salary Remaining :	$50,000
Daniel Audette	$50,000 (2)
Salary Remaining :	$50,000
Ben Meyers	$50,000 (2)
Salary Remaining :	$50,000
Fredrik Claesson	$50,000 (2)
Salary Remaining :	$50,000
Niko Mikkola	$50,000 (1)
Salary Remaining :	$50,000
Oskar Lindblom	$50,000 (1)
Salary Remaining :	$50,000
Kole Lind	$50,000 (2)
Salary Remaining :	$50,000
Alexander Nylander	$50,000 (1)
Salary Remaining :	$50,000
Artem Zub	$50,000 (1)
Salary Remaining :	$50,000
Tanner Jeannot	$50,000 (1)
Salary Remaining :	$50,000
Beck Malenstyn	$50,000 (1)
Salary Remaining :	$50,000
Carson Meyer	$50,000 (2)
Salary Remaining :	$50,000
Nicolas Roy	$40,000 (1)
Salary Remaining :	$40,000
Anton Blidh	$40,000 (1)
Salary Remaining :	$40,000
Total Farm Players	25
Salary Commitment
Year 2 : $1,519,000
Year 3 : $730,000
Year 4 : $90,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,349,000
Year 3 : $674,500
Year 4 : $75,000
Year 5 : $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	$61,925,000
Farm Players Total Salaries	$2,295,000
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 $65,798,900	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$5,798,900
Projected Bank Account	$5,798,900

Pro Players Salaries
Kevin Shattenkirk	$7,250,000 (1)
-Salary Remaining :	$7,250,000
Chris Kreider	$6,500,000 (4)
-Salary Remaining :	$6,500,000
Cam Fowler	$4,250,000 (1)
-Salary Remaining :	$4,250,000
Jean-Gabriel Pageau	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Kristers Gudlevskis	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Phil Kessel	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Mika Zibanejad	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Greg Stewart	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Ian White	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Steve Downie	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Ryan Kesler	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Scott Hartnell	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Mark Stuart	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Allen York	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Brian Dumoulin	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Jordan Szwarz	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Philip Larsen	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Nick Spaling	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Brandon Bollig	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Scott Wilson	$825,000 (1)
-Salary Remaining :	$825,000
Dalton Smith	$800,000 (1)
-Salary Remaining :	$800,000
Corban Knight	$800,000 (1)
-Salary Remaining :	$800,000
Total Pro Players	22
Salary Commitment
Year 2 : $61,925,000
Year 3 : $36,250,000
Year 4 : $21,000,000
Year 5 : $14,000,000
Salary Average Commitment
Year 2 : $50,175,000
Year 3 : $29,500,000
Year 4 : $17,250,000
Year 5 : $14,000,000
Salary Cap with 1 Way Contract
Year 2 : $61,925,000
Year 3 : $37,000,000
Year 4 : $20,500,000
Year 5 : $14,000,000

Farm Players Salaries
Peter Holland	$97,500 (1)
Salary Remaining :	$97,500
Brandon Pirri	$97,500 (1)
Salary Remaining :	$97,500
Corey Trivino	$97,500 (1)
Salary Remaining :	$97,500
Mattias Tedenby	$97,500 (1)
Salary Remaining :	$97,500
Igor Shesterkin	$95,000 (2)
Salary Remaining :	$95,000
Danton Heinen	$95,000 (2)
Salary Remaining :	$95,000
Adrian Kempe	$95,000 (2)
Salary Remaining :	$95,000
Dean Kukan	$90,000 (2)
Salary Remaining :	$90,000
Viktor Loov	$90,000 (2)
Salary Remaining :	$90,000
Jiri Sekac	$85,000 (1)
Salary Remaining :	$85,000
Andrey Pedan	$85,000 (2)
Salary Remaining :	$85,000
Dylan DeMelo	$80,000 (2)
Salary Remaining :	$80,000
Dominic Turgeon	$70,000 (1)
Salary Remaining :	$70,000
Jack Glover	$65,000 (2)
Salary Remaining :	$65,000
Andrei Mironov	$65,000 (2)
Salary Remaining :	$65,000
Branden Troock	$65,000 (2)
Salary Remaining :	$65,000
Daniel Sprong	$65,000 (2)
Salary Remaining :	$65,000
Guillaume Brisebois	$65,000 (2)
Salary Remaining :	$65,000
Jakub Vrana	$65,000 (2)
Salary Remaining :	$65,000
Mason Appleton	$65,000 (2)
Salary Remaining :	$65,000
Ryan Collins	$65,000 (2)
Salary Remaining :	$65,000
Sergey Tolchinsky	$65,000 (2)
Salary Remaining :	$65,000
Ty Rattie	$65,000 (2)
Salary Remaining :	$65,000
Tyler Lewington	$65,000 (2)
Salary Remaining :	$65,000
Eamon McAdam	$55,000 (1)
Salary Remaining :	$55,000
Karson Kuhlman	$50,000 (1)
Salary Remaining :	$50,000
Reese Johnson	$50,000 (2)
Salary Remaining :	$50,000
Adam Fox	$50,000 (1)
Salary Remaining :	$50,000
Kole Sherwood	$50,000 (1)
Salary Remaining :	$50,000
Luke Kunin	$50,000 (1)
Salary Remaining :	$50,000
Mikhail Maltsev	$50,000 (1)
Salary Remaining :	$50,000
MacKenzie Entwistle	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	32
Salary Commitment
Year 2 : $2,295,000
Year 3 : $1,660,000
Year 4 : $0
Year 5 : $0
Salary Average Commitment
Year 2 : $2,120,000
Year 3 : $1,320,000
Year 4 : $0
Year 5 : $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	$61,250,000
Farm Players Total Salaries	$2,284,900
Coaches Total Salaries	$2,325,000
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 $63,036,616	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$3,036,616
Projected Bank Account	$3,036,616

Pro Players Salaries
Drew Doughty	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Alex Goligoski	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Derick Brassard	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Robert Nilsson	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Tyler Myers	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Gilbert Brule	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Marcus Johansson	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Alexandar Georgiev	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Michael Kostka	$2,600,000 (3)
-Salary Remaining :	$2,600,000
Sam Gagner	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Alexander Semin	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Thomas McCollum	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Daniel Carcillo	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Jason Akeson	$1,650,000 (1)
-Salary Remaining :	$1,650,000
Jiri Fischer	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Cody Eakin	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Ilya Kovalchuk	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Brandon Burlon	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Brad Boyes	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Maxim Talbot	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Total Pro Players	20
Salary Commitment
Year 2 : $61,250,000
Year 3 : $32,100,000
Year 4 : $19,600,000
Year 5 : $5,500,000
Salary Average Commitment
Year 2 : $48,450,000
Year 3 : $25,750,000
Year 4 : $18,250,000
Year 5 : $3,000,000
Salary Cap with 1 Way Contract
Year 2 : $61,250,000
Year 3 : $33,850,000
Year 4 : $20,600,000
Year 5 : $3,000,000

Farm Players Salaries
Dennis Everberg	$99,900 (1)
Salary Remaining :	$99,900
Nicolas Petan	$90,000 (3)
Salary Remaining :	$90,000
Teemu Pulkkinen	$90,000 (1)
Salary Remaining :	$90,000
Andrej Nestrasil	$90,000 (1)
Salary Remaining :	$90,000
Joshua Leivo	$90,000 (2)
Salary Remaining :	$90,000
Juuso Riikola	$90,000 (2)
Salary Remaining :	$90,000
Scott Harrington	$90,000 (2)
Salary Remaining :	$90,000
Christian Dvorak	$80,000 (1)
Salary Remaining :	$80,000
Oliver Kylington	$80,000 (2)
Salary Remaining :	$80,000
Casey DeSmith	$80,000 (2)
Salary Remaining :	$80,000
Thatcher Demko	$80,000 (4)
Salary Remaining :	$80,000
William Lagesson	$70,000 (3)
Salary Remaining :	$70,000
Tyler Graovac	$60,000 (1)
Salary Remaining :	$60,000
Anton Karlsson	$60,000 (4)
Salary Remaining :	$60,000
Sami Niku	$60,000 (4)
Salary Remaining :	$60,000
Phil Di Giuseppe	$60,000 (2)
Salary Remaining :	$60,000
Anton Zlobin	$60,000 (1)
Salary Remaining :	$60,000
Michael Joly	$60,000 (4)
Salary Remaining :	$60,000
Marek Langhamer	$60,000 (1)
Salary Remaining :	$60,000
Juho Lammikko	$60,000 (3)
Salary Remaining :	$60,000
Dan Renouf	$50,000 (1)
Salary Remaining :	$50,000
Oskar Steen	$50,000 (1)
Salary Remaining :	$50,000
Adam Ruzicka	$50,000 (2)
Salary Remaining :	$50,000
Chandler Stephenson	$50,000 (1)
Salary Remaining :	$50,000
Dmitry Sokolov	$50,000 (1)
Salary Remaining :	$50,000
Jaret Anderson-Dolan	$50,000 (2)
Salary Remaining :	$50,000
Daniil Miromanov	$50,000 (2)
Salary Remaining :	$50,000
Rasmus Asplund	$50,000 (1)
Salary Remaining :	$50,000
Kurtis Macdermid	$50,000 (1)
Salary Remaining :	$50,000
Jack Rathbone	$50,000 (2)
Salary Remaining :	$50,000
Michael Dipietro	$50,000 (2)
Salary Remaining :	$50,000
William Lockwood	$50,000 (1)
Salary Remaining :	$50,000
Kale Clague	$50,000 (1)
Salary Remaining :	$50,000
Joachim Blichfeld	$50,000 (1)
Salary Remaining :	$50,000
Mackenzie MacEachern	$40,000 (1)
Salary Remaining :	$40,000
Adam Ollas-Mattsson	$35,000 (1)
Salary Remaining :	$35,000
Total Farm Players	36
Salary Commitment
Year 2 : $2,284,900
Year 3 : $1,285,000
Year 4 : $580,000
Year 5 : $350,000
Salary Average Commitment
Year 2 : $2,060,000
Year 3 : $1,175,000
Year 4 : $435,000
Year 5 : $260,000

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	$63,900,000
Farm Players Total Salaries	$2,650,000
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 $69,139,240	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$9,139,240
Projected Bank Account	$9,139,240

Pro Players Salaries
Patrick Kane	$8,250,000 (1)
-Salary Remaining :	$8,250,000
Jason Spezza	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Taylor Hall	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Cory Schneider	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Conor Sheary	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Cody Hodgson	$4,000,000 (3)
-Salary Remaining :	$4,000,000
PK Subban	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Nikita Zaitsev	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Logan Couture	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Blake Pietila	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Mike Green	$2,450,000 (3)
-Salary Remaining :	$2,450,000
Alexei Marchenko	$2,250,000 (2)
-Salary Remaining :	$2,250,000
Chet Pickard	$1,700,000 (3)
-Salary Remaining :	$1,700,000
Jujhar Khaira	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Sergey Kalinin	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Eric Wellwood	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Cameron Gaunce	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Brian Ferlin	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Jared Spurgeon	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Trevor Daley	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Brad Richardson	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Total Pro Players	21
Salary Commitment
Year 2 : $63,900,000
Year 3 : $44,600,000
Year 4 : $24,400,000
Year 5 : $3,600,000
Salary Average Commitment
Year 2 : $48,050,000
Year 3 : $27,900,000
Year 4 : $14,900,000
Year 5 : $2,500,000
Salary Cap with 1 Way Contract
Year 2 : $63,900,000
Year 3 : $41,900,000
Year 4 : $21,650,000
Year 5 : $2,500,000

Farm Players Salaries
Ben Hutton	$250,000 (1)
Salary Remaining :	$250,000
A.J. Jenks	$92,500 (1)
Salary Remaining :	$92,500
Joey Laleggia	$90,000 (1)
Salary Remaining :	$90,000
Kerby Rychel	$90,000 (1)
Salary Remaining :	$90,000
Max Friberg	$90,000 (3)
Salary Remaining :	$90,000
Nicolas Aube-Kubel	$75,000 (1)
Salary Remaining :	$75,000
Jamie McGinn	$75,000 (1)
Salary Remaining :	$75,000
Jake Allen	$75,000 (3)
Salary Remaining :	$75,000
Magnus Hellberg	$75,000 (2)
Salary Remaining :	$75,000
Mike Hoffman	$65,000 (1)
Salary Remaining :	$65,000
Mikko Vainonen	$65,000 (3)
Salary Remaining :	$65,000
Tommy Vannelli	$60,000 (2)
Salary Remaining :	$60,000
Taylor Aronson	$60,000 (3)
Salary Remaining :	$60,000
Brett Bulmer	$60,000 (1)
Salary Remaining :	$60,000
Angelo Esposito	$55,000 (1)
Salary Remaining :	$55,000
Caleb Jones	$55,000 (2)
Salary Remaining :	$55,000
Warren Foegele	$50,000 (1)
Salary Remaining :	$50,000
Jakob Stenqvist	$50,000 (1)
Salary Remaining :	$50,000
Arvid Henrikson	$50,000 (1)
Salary Remaining :	$50,000
Gianluca Curcuruto	$50,000 (2)
Salary Remaining :	$50,000
Emil Johansson	$50,000 (2)
Salary Remaining :	$50,000
Lane Pederson	$50,000 (2)
Salary Remaining :	$50,000
Derek Forbort	$50,000 (1)
Salary Remaining :	$50,000
David Farrance	$50,000 (2)
Salary Remaining :	$50,000
Kirill Maksimov	$50,000 (2)
Salary Remaining :	$50,000
Austin Wuthrich	$50,000 (2)
Salary Remaining :	$50,000
Nicholas Caamano	$50,000 (1)
Salary Remaining :	$50,000
Zack Hayes	$50,000 (2)
Salary Remaining :	$50,000
Vincent Dunn	$50,000 (3)
Salary Remaining :	$50,000
Jacob Bryson	$50,000 (2)
Salary Remaining :	$50,000
Mario Ferraro	$50,000 (2)
Salary Remaining :	$50,000
Dylan Gambrell	$50,000 (1)
Salary Remaining :	$50,000
Logan O'Connor	$50,000 (1)
Salary Remaining :	$50,000
Will Reilly	$50,000 (2)
Salary Remaining :	$50,000
Zach Stepan	$50,000 (2)
Salary Remaining :	$50,000
Kristians Rubins	$50,000 (2)
Salary Remaining :	$50,000
Isaac Ratcliffe	$50,000 (2)
Salary Remaining :	$50,000
Cole Smith	$50,000 (2)
Salary Remaining :	$50,000
Michael Prapavessis	$50,000 (1)
Salary Remaining :	$50,000
Mackenze Stewart	$45,000 (2)
Salary Remaining :	$45,000
Jesper Pettersson	$45,000 (2)
Salary Remaining :	$45,000
Nikolay Prokhorkin	$27,500 (2)
Salary Remaining :	$27,500
Colby Cave	$25,000 (2)
Salary Remaining :	$25,000
Ryan Graves	$25,000 (2)
Salary Remaining :	$25,000
Total Farm Players	44
Salary Commitment
Year 2 : $2,650,000
Year 3 : $1,407,500
Year 4 : $350,000
Year 5 : $0
Salary Average Commitment
Year 2 : $2,117,500
Year 3 : $1,237,500
Year 4 : $340,000
Year 5 : $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	$57,245,000
Farm Players Total Salaries	$1,864,500
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 $80,267,356	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$20,267,356
Projected Bank Account	$20,267,356

Pro Players Salaries
Tyler Ennis	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Nazem Kadri	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Marian Gaborik	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Kristopher Letang	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Michael Del Zotto	$4,250,000 (3)
-Salary Remaining :	$4,250,000
Anton Stralman	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Maxime Daigneault	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Aleksander Barkov	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Nick Palmieri	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Jonathan Huberdeau	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Brandon Carlo	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Thomas Hickey	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Matt Donovan	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Brayden Point	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Anton Lander	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Tyler Weiman	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Chris Stewart	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Eric Tangradi	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Logan Shaw	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Miikka Salomaki	$995,000 (1)
-Salary Remaining :	$995,000
Total Pro Players	20
Salary Commitment
Year 2 : $57,245,000
Year 3 : $31,150,000
Year 4 : $15,750,000
Year 5 : $3,000,000
Salary Average Commitment
Year 2 : $41,145,000
Year 3 : $21,450,000
Year 4 : $11,750,000
Year 5 : $4,500,000
Salary Cap with 1 Way Contract
Year 2 : $57,245,000
Year 3 : $27,950,000
Year 4 : $13,250,000
Year 5 : $4,500,000

Farm Players Salaries
Damon Severson	$250,000 (1)
Salary Remaining :	$250,000
Ondrej Kase	$99,500 (2)
Salary Remaining :	$99,500
Sven Baertschi	$95,000 (1)
Salary Remaining :	$95,000
Calvin Pickard	$95,000 (1)
Salary Remaining :	$95,000
Juuse Saros	$90,000 (1)
Salary Remaining :	$90,000
Valeri Nichushkin	$90,000 (1)
Salary Remaining :	$90,000
Darren Dietz	$90,000 (1)
Salary Remaining :	$90,000
Ilya Lyubushkin	$85,000 (2)
Salary Remaining :	$85,000
Dalton Thrower	$85,000 (1)
Salary Remaining :	$85,000
Joonas Donskoi	$80,000 (1)
Salary Remaining :	$80,000
Reid Boucher	$75,000 (1)
Salary Remaining :	$75,000
Brett Seney	$70,000 (3)
Salary Remaining :	$70,000
Christian Wolanin	$70,000 (2)
Salary Remaining :	$70,000
Conor Garland	$70,000 (3)
Salary Remaining :	$70,000
Alan Quine	$70,000 (1)
Salary Remaining :	$70,000
Jonny Brodzinski	$50,000 (1)
Salary Remaining :	$50,000
Robbie Russo	$50,000 (1)
Salary Remaining :	$50,000
Eeli Tolvanen	$50,000 (2)
Salary Remaining :	$50,000
Jake Bean	$50,000 (1)
Salary Remaining :	$50,000
Cristiano Digiacinto	$50,000 (1)
Salary Remaining :	$50,000
Mason Marchment	$50,000 (1)
Salary Remaining :	$50,000
Brett Howden	$50,000 (1)
Salary Remaining :	$50,000
Vincent Desharnais	$50,000 (1)
Salary Remaining :	$50,000
Wyatt Kalynuk	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	24
Salary Commitment
Year 2 : $1,864,500
Year 3 : $565,000
Year 4 : $180,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,605,000
Year 3 : $420,000
Year 4 : $140,000
Year 5 : $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	$51,185,000
Farm Players Total Salaries	$2,455,000
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 $94,761,781	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$34,761,781
Projected Bank Account	$34,761,781

Pro Players Salaries
Erik Johnson	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Eric Staal	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Brad Marchand	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Henrik Lundqvist	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Sami Vatanen	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Patrik Berglund	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Colin Wilson	$3,000,000 (2)
-Salary Remaining :	$3,000,000
David Ullstrom	$2,100,000 (1)
-Salary Remaining :	$2,100,000
Jimmy Hayes	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Esa Lindell	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Tanner Pearson	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Bryan Rust	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Christopher Gibson	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Kyle Palmieri	$1,800,000 (1)
-Salary Remaining :	$1,800,000
David Savard	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Colby Robak	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Christian Folin	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Brendan Mikkelson	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Anders Lee	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Vladimir Sobotka	$985,000 (1)
-Salary Remaining :	$985,000
Total Pro Players	20
Salary Commitment
Year 2 : $51,185,000
Year 3 : $34,000,000
Year 4 : $13,700,000
Year 5 : $7,500,000
Salary Average Commitment
Year 2 : $34,685,000
Year 3 : $19,300,000
Year 4 : $5,750,000
Year 5 : $4,000,000
Salary Cap with 1 Way Contract
Year 2 : $51,185,000
Year 3 : $30,500,000
Year 4 : $10,500,000
Year 5 : $4,000,000

Farm Players Salaries
Kevin Labanc	$120,000 (3)
Salary Remaining :	$120,000
Jake DeBrusk	$97,500 (2)
Salary Remaining :	$97,500
Michael Hutchinson	$97,500 (1)
Salary Remaining :	$97,500
Matthew Nieto	$95,000 (1)
Salary Remaining :	$95,000
Rasmus Andersson	$95,000 (2)
Salary Remaining :	$95,000
Victor Rask	$95,000 (2)
Salary Remaining :	$95,000
Evgeny Svechnikov	$90,000 (2)
Salary Remaining :	$90,000
Philip Varone	$90,000 (1)
Salary Remaining :	$90,000
Mathieu Brodeur	$85,000 (1)
Salary Remaining :	$85,000
Ryan Spooner	$85,000 (1)
Salary Remaining :	$85,000
Barclay Goodrow	$85,000 (1)
Salary Remaining :	$85,000
Frank Corrado	$80,000 (3)
Salary Remaining :	$80,000
Peter Cehlarik	$80,000 (3)
Salary Remaining :	$80,000
Chris Brown	$75,000 (1)
Salary Remaining :	$75,000
John Gilmour	$70,000 (2)
Salary Remaining :	$70,000
Nathan Lieuwen	$70,000 (1)
Salary Remaining :	$70,000
Eric Karlsson	$65,000 (3)
Salary Remaining :	$65,000
Christian Jaros	$60,000 (3)
Salary Remaining :	$60,000
Dominik Masin	$60,000 (3)
Salary Remaining :	$60,000
Brandon Hickey	$60,000 (2)
Salary Remaining :	$60,000
Petteri Lindbohm	$60,000 (1)
Salary Remaining :	$60,000
Vitek Vanecek	$60,000 (2)
Salary Remaining :	$60,000
Ryan Donato	$60,000 (1)
Salary Remaining :	$60,000
Trevor Carrick	$60,000 (1)
Salary Remaining :	$60,000
Vladislav Kamenev	$60,000 (1)
Salary Remaining :	$60,000
Darren Raddysh	$50,000 (2)
Salary Remaining :	$50,000
Erik Brannstrom	$50,000 (2)
Salary Remaining :	$50,000
Ivan Chekhovich	$50,000 (2)
Salary Remaining :	$50,000
Taylor Raddysh	$50,000 (2)
Salary Remaining :	$50,000
Skyler Brind'Amour	$50,000 (2)
Salary Remaining :	$50,000
Jesper Bratt	$50,000 (1)
Salary Remaining :	$50,000
Nico Sturm	$50,000 (1)
Salary Remaining :	$50,000
Tage Thompson	$50,000 (1)
Salary Remaining :	$50,000
Radim Zohorna	$50,000 (1)
Salary Remaining :	$50,000
Collin Delia	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	35
Salary Commitment
Year 2 : $2,455,000
Year 3 : $1,592,500
Year 4 : $685,000
Year 5 : $0
Salary Average Commitment
Year 2 : $2,022,500
Year 3 : $1,117,500
Year 4 : $370,000
Year 5 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $125 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	2000 - $50 - 0 - 0.00%
Level 4:	4000 - $40 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 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	$63,725,000
Farm Players Total Salaries	$2,092,000
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 $69,366,929	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$9,366,929
Projected Bank Account	$9,366,929

Pro Players Salaries
J.T. Miller	$6,250,000 (4)
-Salary Remaining :	$6,250,000
Jakub Voracek	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Jeff Carter	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Steve Mason	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Travis Zajac	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Jordan Nolan	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Niclas Bergfors	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Nathan Beaulieu	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Marcus Kruger	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Jacob Trouba	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Jonathan Ericsson	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Matt Smaby	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Drew Miller	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Chris Mcallister	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Ilya Sorokin	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Brian Lashoff	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Brian Flynn	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Travis Konecny	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Brock Nelson	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Tomas Kubalik	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Calle Jarnkrok	$975,000 (1)
-Salary Remaining :	$975,000
Total Pro Players	21
Salary Commitment
Year 2 : $63,725,000
Year 3 : $40,000,000
Year 4 : $21,250,000
Year 5 : $13,750,000
Salary Average Commitment
Year 2 : $56,925,000
Year 3 : $33,250,000
Year 4 : $15,000,000
Year 5 : $11,250,000
Salary Cap with 1 Way Contract
Year 2 : $63,725,000
Year 3 : $38,500,000
Year 4 : $18,750,000
Year 5 : $11,250,000

Farm Players Salaries
Michael Bournival	$99,500 (1)
Salary Remaining :	$99,500
Reid McNeill	$97,500 (1)
Salary Remaining :	$97,500
Anton Forsberg	$97,500 (1)
Salary Remaining :	$97,500
Nick Shore	$85,000 (1)
Salary Remaining :	$85,000
Jake Dotchin	$80,000 (2)
Salary Remaining :	$80,000
Brenden Kichton	$75,000 (1)
Salary Remaining :	$75,000
Jason Kasdorf	$75,000 (1)
Salary Remaining :	$75,000
Ivan Provorov	$75,000 (4)
Salary Remaining :	$75,000
Sven Andrighetto	$70,000 (2)
Salary Remaining :	$70,000
Devon Teows	$70,000 (3)
Salary Remaining :	$70,000
Lucas Wallmarkk	$70,000 (3)
Salary Remaining :	$70,000
David Kampf	$70,000 (4)
Salary Remaining :	$70,000
Morgan Klimchuk	$65,000 (2)
Salary Remaining :	$65,000
Cristoval Nieves	$60,000 (1)
Salary Remaining :	$60,000
Erik Nystrom	$60,000 (1)
Salary Remaining :	$60,000
Nick Sorensen	$52,500 (2)
Salary Remaining :	$52,500
Blake Heinrich	$50,000 (2)
Salary Remaining :	$50,000
Brendan Leipsic	$50,000 (1)
Salary Remaining :	$50,000
Cal Foote	$50,000 (2)
Salary Remaining :	$50,000
Joe Snively	$50,000 (2)
Salary Remaining :	$50,000
Zachary Fucale	$50,000 (2)
Salary Remaining :	$50,000
Laurent Dauphin	$50,000 (2)
Salary Remaining :	$50,000
Zachary Sawchenko	$50,000 (2)
Salary Remaining :	$50,000
Victor Berglund	$50,000 (2)
Salary Remaining :	$50,000
Rinat Valiev	$50,000 (2)
Salary Remaining :	$50,000
Fabian Zetterlund	$50,000 (2)
Salary Remaining :	$50,000
Alex DeBrincat	$50,000 (1)
Salary Remaining :	$50,000
Mikko Lehtonen	$50,000 (1)
Salary Remaining :	$50,000
Brett Murray	$50,000 (1)
Salary Remaining :	$50,000
Matt Kiersted	$50,000 (1)
Salary Remaining :	$50,000
Riley Stillman	$50,000 (1)
Salary Remaining :	$50,000
JC Lipon	$45,000 (1)
Salary Remaining :	$45,000
Anthony Angello	$45,000 (2)
Salary Remaining :	$45,000
Cooper Marody	$25,000 (4)
Salary Remaining :	$25,000
A.J. Greer	$25,000 (4)
Salary Remaining :	$25,000
Total Farm Players	35
Salary Commitment
Year 2 : $2,092,000
Year 3 : $1,207,500
Year 4 : $630,000
Year 5 : $620,000
Salary Average Commitment
Year 2 : $1,874,500
Year 3 : $960,000
Year 4 : $245,000
Year 5 : $195,000

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	$53,500,000
Farm Players Total Salaries	$1,796,500
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 $93,619,666	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$33,619,666
Projected Bank Account	$33,619,666

Pro Players Salaries
Zach Bogosian	$7,600,000 (3)
-Salary Remaining :	$7,600,000
Jake Guentzel	$5,250,000 (4)
-Salary Remaining :	$5,250,000
Ondrej Pavelec	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Mathew Dumba	$4,750,000 (2)
-Salary Remaining :	$4,750,000
Ryan O'Reilly	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Andrei Loktionov	$4,250,000 (3)
-Salary Remaining :	$4,250,000
Andrew Cogliano	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Danny DeKeiser	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Max Reinhart	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Thomas Vanek	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Vladimir Mihalik	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Tom Wilson	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Olli Maatta	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Laurent Brossoit	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Luke Glendening	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Jamie Oleksiak	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Michael Raffl	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Total Pro Players	17
Salary Commitment
Year 2 : $53,500,000
Year 3 : $39,500,000
Year 4 : $28,100,000
Year 5 : $10,000,000
Salary Average Commitment
Year 2 : $38,900,000
Year 3 : $30,100,000
Year 4 : $27,600,000
Year 5 : $10,250,000
Salary Cap with 1 Way Contract
Year 2 : $53,500,000
Year 3 : $37,750,000
Year 4 : $27,600,000
Year 5 : $10,250,000

Farm Players Salaries
Sebastian Aho	$99,500 (3)
Salary Remaining :	$99,500
Lawson Crouse	$99,500 (3)
Salary Remaining :	$99,500
Alexandre Grenier	$97,500 (1)
Salary Remaining :	$97,500
Anton Lindholm	$97,500 (3)
Salary Remaining :	$97,500
Kyle Rau	$97,500 (2)
Salary Remaining :	$97,500
Antti Suomela	$80,000 (4)
Salary Remaining :	$80,000
Jakub Zboril	$80,000 (4)
Salary Remaining :	$80,000
Ebbe Siönäs	$80,000 (2)
Salary Remaining :	$80,000
Victor Olofsson	$65,000 (1)
Salary Remaining :	$65,000
Corey Shueneman	$50,000 (2)
Salary Remaining :	$50,000
Sasha Chmelevski	$50,000 (2)
Salary Remaining :	$50,000
Eric Robinson	$50,000 (2)
Salary Remaining :	$50,000
Fredrik Olofsson	$50,000 (2)
Salary Remaining :	$50,000
Jake Evans	$50,000 (1)
Salary Remaining :	$50,000
Matthew Kiersted	$50,000 (2)
Salary Remaining :	$50,000
Ukko-Pekka Luukkonen	$50,000 (2)
Salary Remaining :	$50,000
Hayden Hodgson	$50,000 (2)
Salary Remaining :	$50,000
Thomas Spelling	$50,000 (1)
Salary Remaining :	$50,000
Parker Kelly	$50,000 (2)
Salary Remaining :	$50,000
Samuel Girard	$50,000 (1)
Salary Remaining :	$50,000
Jalen Chatfield	$50,000 (1)
Salary Remaining :	$50,000
Liam O'Brien	$50,000 (1)
Salary Remaining :	$50,000
Dylan Coghlan	$50,000 (1)
Salary Remaining :	$50,000
Wade Allison	$50,000 (1)
Salary Remaining :	$50,000
Kieffer Bellows	$50,000 (1)
Salary Remaining :	$50,000
Maksim Sushko	$50,000 (2)
Salary Remaining :	$50,000
Joona Koppanen	$50,000 (1)
Salary Remaining :	$50,000
Stelio Mattheos	$50,000 (2)
Salary Remaining :	$50,000
Jesper Boqvist	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	29
Salary Commitment
Year 2 : $1,796,500
Year 3 : $1,477,500
Year 4 : $1,120,000
Year 5 : $430,000
Salary Average Commitment
Year 2 : $1,731,500
Year 3 : $1,184,000
Year 4 : $456,500
Year 5 : $160,000

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	$60,050,000
Farm Players Total Salaries	$2,228,500
Coaches Total Salaries	$4,750,000
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 $76,116,900	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$16,116,900
Projected Bank Account	$16,116,900

Pro Players Salaries
Vladimir Tarasenko	$7,500,000 (1)
-Salary Remaining :	$7,500,000
Rick Nash	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Ryan Ellis	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Brenden Dillon	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Cam Ward	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Marc-André Fleury	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Pierre-Edouard Bellemare	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Yann Sauvé	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Kellan Lain	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Frans Nielsen	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Nikita Zadorov	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Michael Latta	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Emerson Etem	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Sergei Plotnikov	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Carl Klingberg	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Brock McGinn	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Andrew Shaw	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Justin Falk	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Craig Smith	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Ryan Hartman	$900,000 (2)
-Salary Remaining :	$900,000
Melker Karlsson	$800,000 (1)
-Salary Remaining :	$800,000
Total Pro Players	21
Salary Commitment
Year 2 : $60,050,000
Year 3 : $28,150,000
Year 4 : $9,000,000
Year 5 : $2,000,000
Salary Average Commitment
Year 2 : $42,550,000
Year 3 : $24,900,000
Year 4 : $7,750,000
Year 5 : $5,000,000
Salary Cap with 1 Way Contract
Year 2 : $60,050,000
Year 3 : $30,150,000
Year 4 : $10,500,000
Year 5 : $5,000,000

Farm Players Salaries
Alex Tuch	$100,000 (2)
Salary Remaining :	$100,000
Connor Murphy	$99,500 (1)
Salary Remaining :	$99,500
Dylan McIlrath	$99,500 (1)
Salary Remaining :	$99,500
James Sheppard	$99,500 (1)
Salary Remaining :	$99,500
Julian Melchiori	$95,000 (1)
Salary Remaining :	$95,000
Gabriel Carlsson	$95,000 (3)
Salary Remaining :	$95,000
Garret Ross	$95,000 (1)
Salary Remaining :	$95,000
James Livingstone	$95,000 (1)
Salary Remaining :	$95,000
Christian Fischer	$90,000 (3)
Salary Remaining :	$90,000
Ben Thomson	$75,000 (3)
Salary Remaining :	$75,000
Borna Rendulic	$75,000 (1)
Salary Remaining :	$75,000
Joe Labate	$75,000 (3)
Salary Remaining :	$75,000
Slater Koekkoek	$75,000 (2)
Salary Remaining :	$75,000
Pavel Francouz	$65,000 (2)
Salary Remaining :	$65,000
Chris Driedger	$60,000 (3)
Salary Remaining :	$60,000
Tyrell Goulbourne	$60,000 (3)
Salary Remaining :	$60,000
Sean Maguire	$55,000 (2)
Salary Remaining :	$55,000
Pavel Kraskovsky	$55,000 (2)
Salary Remaining :	$55,000
Josh Archibald	$55,000 (1)
Salary Remaining :	$55,000
Miro Heiskanen	$50,000 (2)
Salary Remaining :	$50,000
Noah Cates	$50,000 (2)
Salary Remaining :	$50,000
Rhett Gardner	$50,000 (1)
Salary Remaining :	$50,000
Ross Colton	$50,000 (1)
Salary Remaining :	$50,000
Nick Blankenburg	$50,000 (2)
Salary Remaining :	$50,000
Alex Steeves	$50,000 (2)
Salary Remaining :	$50,000
Brandon Gignac	$50,000 (1)
Salary Remaining :	$50,000
Jakub Galvas	$50,000 (2)
Salary Remaining :	$50,000
Stuart Skinner	$50,000 (2)
Salary Remaining :	$50,000
Alexander Yelesin	$50,000 (1)
Salary Remaining :	$50,000
Garret Pilon	$50,000 (1)
Salary Remaining :	$50,000
Brad Ross	$45,000 (1)
Salary Remaining :	$45,000
Ben Johnson	$45,000 (2)
Salary Remaining :	$45,000
Blake Speers	$40,000 (1)
Salary Remaining :	$40,000
Casey Staum	$30,000 (2)
Salary Remaining :	$30,000
Total Farm Players	34
Salary Commitment
Year 2 : $2,228,500
Year 3 : $1,329,500
Year 4 : $650,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,938,500
Year 3 : $960,000
Year 4 : $455,000
Year 5 : $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	$56,750,000
Farm Players Total Salaries	$2,419,500
Coaches Total Salaries	$3,200,000
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 $64,594,938	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$4,594,938
Projected Bank Account	$4,594,938

Pro Players Salaries
Ryan Johansen	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Jacob Markstrom	$5,250,000 (3)
-Salary Remaining :	$5,250,000
Adam Henrique	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Tyler Toffoli	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Jeff Schultz	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Marco Scandella	$3,850,000 (1)
-Salary Remaining :	$3,850,000
Dougie Hamilton	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Kyle Okposo	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Brent Burns	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jason Zucker	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Jake McCabe	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Alexander Wennberg	$2,250,000 (1)
-Salary Remaining :	$2,250,000
Max Domi	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Nikolaj Ehlers	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Jussi Jokinen	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Troy Stetcher	$1,300,000 (3)
-Salary Remaining :	$1,300,000
Noel Acciari	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Miro Aaltonen	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Frank Vatrano	$950,000 (3)
-Salary Remaining :	$950,000
Total Pro Players	19
Salary Commitment
Year 2 : $56,750,000
Year 3 : $32,950,000
Year 4 : $13,850,000
Year 5 : $0
Salary Average Commitment
Year 2 : $40,050,000
Year 3 : $19,500,000
Year 4 : $7,750,000
Year 5 : $0
Salary Cap with 1 Way Contract
Year 2 : $56,750,000
Year 3 : $31,250,000
Year 4 : $12,000,000
Year 5 : $0

Farm Players Salaries
Elvis Merzlikins	$120,000 (1)
Salary Remaining :	$120,000
Sam Reinhart	$99,000 (3)
Salary Remaining :	$99,000
Justin Bailey	$99,000 (2)
Salary Remaining :	$99,000
Mirco Mueller	$99,000 (1)
Salary Remaining :	$99,000
Roope Hintz	$97,500 (3)
Salary Remaining :	$97,500
Dominik Kahun	$97,500 (2)
Salary Remaining :	$97,500
Ludwig Bystrom	$97,500 (1)
Salary Remaining :	$97,500
Dylan Strome	$95,000 (4)
Salary Remaining :	$95,000
Erik Cernak	$95,000 (2)
Salary Remaining :	$95,000
Mathieu Joseph	$95,000 (3)
Salary Remaining :	$95,000
Nikolay Goldobin	$85,000 (1)
Salary Remaining :	$85,000
Brandon Halverson	$85,000 (1)
Salary Remaining :	$85,000
Nathan Walker	$85,000 (1)
Salary Remaining :	$85,000
Chase De Leo	$75,000 (1)
Salary Remaining :	$75,000
Matthew Benning	$75,000 (1)
Salary Remaining :	$75,000
C.J. Smith	$65,000 (4)
Salary Remaining :	$65,000
Nelson Nogier	$60,000 (1)
Salary Remaining :	$60,000
Joey Daccord	$60,000 (1)
Salary Remaining :	$60,000
Urho Vaakanainen	$50,000 (2)
Salary Remaining :	$50,000
Mitchell Stephens	$50,000 (2)
Salary Remaining :	$50,000
Juuso Valimaki	$50,000 (2)
Salary Remaining :	$50,000
Daniel Vladar	$50,000 (3)
Salary Remaining :	$50,000
Karel Vejmelka	$50,000 (2)
Salary Remaining :	$50,000
Boris Katchouk	$50,000 (2)
Salary Remaining :	$50,000
Jonah Gadjovich	$50,000 (2)
Salary Remaining :	$50,000
Michael McLeod	$50,000 (1)
Salary Remaining :	$50,000
Julien Gauthier	$50,000 (1)
Salary Remaining :	$50,000
Josh Mahura	$50,000 (1)
Salary Remaining :	$50,000
Max Jones	$50,000 (1)
Salary Remaining :	$50,000
Nathan Bastian	$50,000 (1)
Salary Remaining :	$50,000
William Bitten	$50,000 (1)
Salary Remaining :	$50,000
Tim Gettinger	$50,000 (1)
Salary Remaining :	$50,000
Filip Gustavsson	$50,000 (1)
Salary Remaining :	$50,000
Jake Leschyshyn	$50,000 (2)
Salary Remaining :	$50,000
Jonathan Kovacevic	$35,000 (1)
Salary Remaining :	$35,000
Total Farm Players	35
Salary Commitment
Year 2 : $2,419,500
Year 3 : $1,294,000
Year 4 : $885,000
Year 5 : $322,500
Salary Average Commitment
Year 2 : $1,980,500
Year 3 : $1,069,000
Year 4 : $427,500
Year 5 : $160,000

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	$65,875,000
Farm Players Total Salaries	$1,594,500
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 $71,222,690	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$11,222,690
Projected Bank Account	$11,222,690

Pro Players Salaries
Alexander Kerfoot	$10,000,000 (4)
-Salary Remaining :	$10,000,000
Jonathan Quick	$5,000,000 (1)
-Salary Remaining :	$5,000,000
David Pastrnak	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Nathan MacKinnon	$4,250,000 (2)
-Salary Remaining :	$4,250,000
Aaron Ekblad	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Darnell Nurse	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Nino Niederreiter	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Victor Hedman	$3,750,000 (3)
-Salary Remaining :	$3,750,000
Seth Jones	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Brandon Sutter	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Joe Pavelski	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Mikko Rantanen	$2,200,000 (4)
-Salary Remaining :	$2,200,000
Timo Meier	$2,100,000 (4)
-Salary Remaining :	$2,100,000
Chris Tierney	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Matt Hackett	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Alex Iafallo	$1,250,000 (4)
-Salary Remaining :	$1,250,000
Nail Yakupov	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Roman Josi	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Bryce Lampman	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Thomas Chabot	$975,000 (4)
-Salary Remaining :	$975,000
Tony DeAngelo	$950,000 (1)
-Salary Remaining :	$950,000
Sam Bennett	$900,000 (1)
-Salary Remaining :	$900,000
Lane MacDermid	$700,000 (1)
-Salary Remaining :	$700,000
J.T. Brown	$700,000 (1)
-Salary Remaining :	$700,000
Darroll Powe	$700,000 (1)
-Salary Remaining :	$700,000
Morgan Ellis	$700,000 (1)
-Salary Remaining :	$700,000
Total Pro Players	26
Salary Commitment
Year 2 : $65,875,000
Year 3 : $47,850,000
Year 4 : $37,500,000
Year 5 : $26,500,000
Salary Average Commitment
Year 2 : $54,075,000
Year 3 : $31,775,000
Year 4 : $22,775,000
Year 5 : $18,525,000
Salary Cap with 1 Way Contract
Year 2 : $65,875,000
Year 3 : $42,525,000
Year 4 : $30,775,000
Year 5 : $18,525,000

Farm Players Salaries
Austin Czarnik	$99,500 (1)
Salary Remaining :	$99,500
Brendan Guhle	$95,000 (3)
Salary Remaining :	$95,000
Ilya Samsonov	$95,000 (4)
Salary Remaining :	$95,000
Brett Kulak	$90,000 (2)
Salary Remaining :	$90,000
Dylan Blujus	$90,000 (1)
Salary Remaining :	$90,000
Sam Carrick	$80,000 (3)
Salary Remaining :	$80,000
Matt Roy	$80,000 (2)
Salary Remaining :	$80,000
Joel Eriksson Ek	$70,000 (4)
Salary Remaining :	$70,000
Johan Larsson	$70,000 (1)
Salary Remaining :	$70,000
Josh Anderson	$65,000 (1)
Salary Remaining :	$65,000
Cal Petersen	$60,000 (3)
Salary Remaining :	$60,000
Vinni Lettieri	$50,000 (2)
Salary Remaining :	$50,000
Nick Suzuki	$50,000 (2)
Salary Remaining :	$50,000
Nicolas Hague	$50,000 (2)
Salary Remaining :	$50,000
Cayden Primeau	$50,000 (2)
Salary Remaining :	$50,000
Michael Anderson	$50,000 (2)
Salary Remaining :	$50,000
Drake Batherson	$50,000 (2)
Salary Remaining :	$50,000
Matthew Tkachuk	$50,000 (1)
Salary Remaining :	$50,000
Jakob Chychrun	$50,000 (1)
Salary Remaining :	$50,000
Patrik Laine	$50,000 (1)
Salary Remaining :	$50,000
Trevor Moore	$50,000 (1)
Salary Remaining :	$50,000
Carl Grundstrom	$50,000 (1)
Salary Remaining :	$50,000
Michael Pezzetta	$50,000 (1)
Salary Remaining :	$50,000
Jason Robertson	$50,000 (2)
Salary Remaining :	$50,000
Morgan Frost	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	25
Salary Commitment
Year 2 : $1,594,500
Year 3 : $1,110,000
Year 4 : $740,000
Year 5 : $550,000
Salary Average Commitment
Year 2 : $1,505,000
Year 3 : $935,000
Year 4 : $365,000
Year 5 : $165,000

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	$50,500,000
Farm Players Total Salaries	$1,897,500
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 $70,291,021	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$10,291,021
Projected Bank Account	$10,291,021

Pro Players Salaries
John Carlson	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Yanni Gourde	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Mark Scheifele	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Brent Seabrook	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Max Pacioretty	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Shayne Gostisbehere	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Jonathan Sigalet	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Ondrej Palat	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Jimmy Howard	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Alex Nedeljkovic	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Will Butcher	$2,250,000 (2)
-Salary Remaining :	$2,250,000
Jimmy Vesey	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Kasperi Kapanen	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Jesper Fast	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Daultan Leveillé	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Antoine Vermette	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Alex Killorn	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Wiley Sherman	$950,000 (1)
-Salary Remaining :	$950,000
Total Pro Players	18
Salary Commitment
Year 2 : $50,500,000
Year 3 : $25,250,000
Year 4 : $15,000,000
Year 5 : $0
Salary Average Commitment
Year 2 : $34,400,000
Year 3 : $9,500,000
Year 4 : $1,250,000
Year 5 : $0
Salary Cap with 1 Way Contract
Year 2 : $50,500,000
Year 3 : $23,000,000
Year 4 : $13,000,000
Year 5 : $0

Farm Players Salaries
Brendan Lemieux	$120,000 (3)
Salary Remaining :	$120,000
Jordan Oesterle	$97,500 (2)
Salary Remaining :	$97,500
Noah Hanifin	$95,000 (4)
Salary Remaining :	$95,000
Brock Boeser	$95,000 (4)
Salary Remaining :	$95,000
Denis Gurianov	$95,000 (4)
Salary Remaining :	$95,000
Teemu Hartikainen	$95,000 (1)
Salary Remaining :	$95,000
Anthony Cirelli	$90,000 (4)
Salary Remaining :	$90,000
Nikita Tryamkin	$90,000 (1)
Salary Remaining :	$90,000
Jeremy Lauzon	$85,000 (4)
Salary Remaining :	$85,000
Christoffer Ehn	$75,000 (1)
Salary Remaining :	$75,000
Michael Ferland	$70,000 (1)
Salary Remaining :	$70,000
Jacob Josefson	$65,000 (1)
Salary Remaining :	$65,000
Jordan Binnington	$65,000 (1)
Salary Remaining :	$65,000
Axel Holmstrom	$60,000 (4)
Salary Remaining :	$60,000
Kaapo Kahkonen	$60,000 (1)
Salary Remaining :	$60,000
Joel Vermin	$60,000 (1)
Salary Remaining :	$60,000
Max McCormick	$55,000 (1)
Salary Remaining :	$55,000
Connor Bunnaman	$50,000 (1)
Salary Remaining :	$50,000
Blake Lizotte	$50,000 (1)
Salary Remaining :	$50,000
Charles-Olivier Roussel	$50,000 (1)
Salary Remaining :	$50,000
Brandon Hagel	$50,000 (2)
Salary Remaining :	$50,000
Rem Pitlick	$50,000 (1)
Salary Remaining :	$50,000
Sean Walker	$50,000 (2)
Salary Remaining :	$50,000
Anatoli Golyshev	$50,000 (1)
Salary Remaining :	$50,000
Michael Downing	$50,000 (2)
Salary Remaining :	$50,000
Nikita Gusev	$50,000 (1)
Salary Remaining :	$50,000
Josef Korenar	$50,000 (1)
Salary Remaining :	$50,000
Blake Hillman	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	28
Salary Commitment
Year 2 : $1,897,500
Year 3 : $1,420,000
Year 4 : $1,425,000
Year 5 : $1,485,000
Salary Average Commitment
Year 2 : $1,605,000
Year 3 : $745,000
Year 4 : $545,000
Year 5 : $520,000

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	$55,100,000
Farm Players Total Salaries	$1,890,000
Coaches Total Salaries	$2,816,000
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 $126,653,273	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$66,653,273
Projected Bank Account	$66,653,273

Pro Players Salaries
Claude Giroux	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Michael Frolik	$6,000,000 (1)
-Salary Remaining :	$6,000,000
John Klingberg	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Zach Werenski	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Andre Burakovsky	$3,500,000 (1)
-Salary Remaining :	$3,500,000
John Gibson	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Bo Horvat	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Brayden Schenn	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jon Merrill	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Martin Jones	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Tye McGinn	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Brandon Saad	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Braydon Coburn	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Patrice Cormier	$1,550,000 (3)
-Salary Remaining :	$1,550,000
Pontus Aberg	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Nick Ritchie	$1,200,000 (1)
-Salary Remaining :	$1,200,000
JT Compher	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Brayden McNabb	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Neal Pionk	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Matthew Highmore	$500,000 (4)
-Salary Remaining :	$500,000
Total Pro Players	20
Salary Commitment
Year 2 : $55,100,000
Year 3 : $27,300,000
Year 4 : $19,050,000
Year 5 : $500,000
Salary Average Commitment
Year 2 : $36,700,000
Year 3 : $22,250,000
Year 4 : $13,250,000
Year 5 : $500,000
Salary Cap with 1 Way Contract
Year 2 : $55,100,000
Year 3 : $24,050,000
Year 4 : $14,550,000
Year 5 : $500,000

Farm Players Salaries
Haydn Fleury	$120,000 (1)
Salary Remaining :	$120,000
Brett Pesce	$95,000 (1)
Salary Remaining :	$95,000
Pavel Zacha	$95,000 (1)
Salary Remaining :	$95,000
Colton Sissons	$90,000 (1)
Salary Remaining :	$90,000
Valentin Zykov	$90,000 (1)
Salary Remaining :	$90,000
Nicholas Baptiste	$80,000 (2)
Salary Remaining :	$80,000
Charlie Lindgren	$75,000 (2)
Salary Remaining :	$75,000
Aleksi Saarela	$70,000 (3)
Salary Remaining :	$70,000
Jeff Corbett	$70,000 (2)
Salary Remaining :	$70,000
Jonathan Davidsson	$65,000 (4)
Salary Remaining :	$65,000
Keaton Thompson	$60,000 (3)
Salary Remaining :	$60,000
Henri Ikonen	$55,000 (2)
Salary Remaining :	$55,000
Marc McLaughlin	$50,000 (2)
Salary Remaining :	$50,000
Dennis Gilbert	$50,000 (2)
Salary Remaining :	$50,000
Pierre-Olivier Joseph	$50,000 (2)
Salary Remaining :	$50,000
Dmitri Samorukov	$50,000 (2)
Salary Remaining :	$50,000
Logan Thompson	$50,000 (2)
Salary Remaining :	$50,000
Alex Formenton	$50,000 (2)
Salary Remaining :	$50,000
Tobias Lindberg	$50,000 (2)
Salary Remaining :	$50,000
Mike Hardman	$50,000 (2)
Salary Remaining :	$50,000
Martin Necas	$50,000 (2)
Salary Remaining :	$50,000
Logan Brown	$50,000 (1)
Salary Remaining :	$50,000
Lucas Carlsson	$50,000 (1)
Salary Remaining :	$50,000
Mathieu Olivier	$50,000 (1)
Salary Remaining :	$50,000
Tyler Benson	$50,000 (1)
Salary Remaining :	$50,000
Otto Koivula	$50,000 (1)
Salary Remaining :	$50,000
Elias Pettersson	$50,000 (2)
Salary Remaining :	$50,000
Jakob Forsbacka-Karlsson	$45,000 (3)
Salary Remaining :	$45,000
Radovan Bondra	$35,000 (2)
Salary Remaining :	$35,000
Jaden Lindo	$35,000 (2)
Salary Remaining :	$35,000
Brycen Martin	$35,000 (2)
Salary Remaining :	$35,000
Simon Bourque	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	32
Salary Commitment
Year 2 : $1,890,000
Year 3 : $1,150,000
Year 4 : $270,000
Year 5 : $65,000
Salary Average Commitment
Year 2 : $1,790,000
Year 3 : $1,130,000
Year 4 : $255,000
Year 5 : $65,000

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	$59,350,000
Farm Players Total Salaries	$2,400,000
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 $78,556,170	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$18,556,170
Projected Bank Account	$18,556,170

Pro Players Salaries
Alex Galchenyuk	$6,300,000 (1)
-Salary Remaining :	$6,300,000
Connor McDavid	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Jake Gardiner	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Evander Kane	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Patrice Bergeron	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Leon Draisaitl	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Zach Hyman	$4,000,000 (4)
-Salary Remaining :	$4,000,000
James Reimer	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Viktor Arvidsson	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Cam Barker	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Brady Skjei	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Ryan Nugent-Hopkins	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Ryan Getzlaf	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Mark Stone	$2,000,000 (2)
-Salary Remaining :	$2,000,000
James Neal	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Tobias Enstrom	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Scott Mayfield	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jonas Hiller	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Mikko Koskinen	$900,000 (4)
-Salary Remaining :	$900,000
Total Pro Players	19
Salary Commitment
Year 2 : $59,350,000
Year 3 : $43,475,000
Year 4 : $24,500,000
Year 5 : $14,500,000
Salary Average Commitment
Year 2 : $49,300,000
Year 3 : $29,100,000
Year 4 : $16,150,000
Year 5 : $10,900,000
Salary Cap with 1 Way Contract
Year 2 : $59,350,000
Year 3 : $37,600,000
Year 4 : $19,900,000
Year 5 : $10,900,000

Farm Players Salaries
Robby Fabbri	$100,000 (2)
Salary Remaining :	$100,000
Adam Erne	$97,500 (1)
Salary Remaining :	$97,500
Marcus Pettersson	$97,500 (1)
Salary Remaining :	$97,500
Daniel Zaar	$95,000 (1)
Salary Remaining :	$95,000
Mark Jankowski	$95,000 (1)
Salary Remaining :	$95,000
Zac Leslie	$90,000 (2)
Salary Remaining :	$90,000
Brett Lernout	$90,000 (1)
Salary Remaining :	$90,000
Mathew Barzal	$90,000 (3)
Salary Remaining :	$90,000
Philippe Myers	$80,000 (3)
Salary Remaining :	$80,000
Alexandre Carrier	$80,000 (2)
Salary Remaining :	$80,000
Anton Slepyshev	$80,000 (2)
Salary Remaining :	$80,000
Jake Virtanen	$80,000 (1)
Salary Remaining :	$80,000
Louis Leblanc	$75,000 (1)
Salary Remaining :	$75,000
Phil McRae	$70,000 (1)
Salary Remaining :	$70,000
Anders Bjork	$60,000 (1)
Salary Remaining :	$60,000
Jack Campbell	$60,000 (1)
Salary Remaining :	$60,000
Christian Thomas	$60,000 (1)
Salary Remaining :	$60,000
Cole Cassels	$60,000 (3)
Salary Remaining :	$60,000
Connor Hurley	$50,000 (3)
Salary Remaining :	$50,000
Lucas Johansen	$50,000 (1)
Salary Remaining :	$50,000
Colin White	$50,000 (3)
Salary Remaining :	$50,000
Gustav Olofsson	$50,000 (1)
Salary Remaining :	$50,000
Michael Rasmussen	$50,000 (2)
Salary Remaining :	$50,000
Emil Djuse	$50,000 (1)
Salary Remaining :	$50,000
Jordan Subban	$50,000 (1)
Salary Remaining :	$50,000
Jack Dougherty	$50,000 (1)
Salary Remaining :	$50,000
Nikolai Knyzhov	$50,000 (1)
Salary Remaining :	$50,000
Arvid Soderblom	$50,000 (2)
Salary Remaining :	$50,000
Robin Salo	$50,000 (2)
Salary Remaining :	$50,000
Remi Elie	$50,000 (1)
Salary Remaining :	$50,000
Taro Hirose	$50,000 (2)
Salary Remaining :	$50,000
Jesse Puljujarvi	$50,000 (1)
Salary Remaining :	$50,000
Tyson Jost	$50,000 (1)
Salary Remaining :	$50,000
Clayton Keller	$50,000 (1)
Salary Remaining :	$50,000
Kiefer Sherwood	$50,000 (1)
Salary Remaining :	$50,000
Carter Hart	$50,000 (1)
Salary Remaining :	$50,000
Jeremy Gregoire	$40,000 (1)
Salary Remaining :	$40,000
Total Farm Players	37
Salary Commitment
Year 2 : $2,400,000
Year 3 : $1,090,000
Year 4 : $560,000
Year 5 : $0
Salary Average Commitment
Year 2 : $2,040,000
Year 3 : $795,000
Year 4 : $330,000
Year 5 : $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	$60,500,000
Farm Players Total Salaries	$2,130,000
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 $77,991,448	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$17,991,448
Projected Bank Account	$17,991,448

Pro Players Salaries
Erik Gudbranson	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Matt Duchene	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Anze Kopitar	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Jordan Eberle	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Hampus Lindholm	$5,750,000 (2)
-Salary Remaining :	$5,750,000
Petr Mrazek	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Ville Husso	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Nick Bjugstad	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Kyle Clifford	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Dalton Prout	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jeff Skinner	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Benoit Pouliot	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Beau Bennett	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Jeremy Morin	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Niklas Hansson	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Josh Gorges	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Quinton Howden	$950,000 (2)
-Salary Remaining :	$950,000
Marek Svatos	$800,000 (2)
-Salary Remaining :	$800,000
Blake Geoffrion	$800,000 (2)
-Salary Remaining :	$800,000
Charles Hudon	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	20
Salary Commitment
Year 2 : $60,500,000
Year 3 : $55,100,000
Year 4 : $28,000,000
Year 5 : $15,200,000
Salary Average Commitment
Year 2 : $36,850,000
Year 3 : $29,100,000
Year 4 : $16,050,000
Year 5 : $11,700,000
Salary Cap with 1 Way Contract
Year 2 : $60,500,000
Year 3 : $51,500,000
Year 4 : $25,200,000
Year 5 : $11,700,000

Farm Players Salaries
Morgan Rielly	$130,000 (2)
Salary Remaining :	$130,000
Griffin Reinhart	$110,000 (1)
Salary Remaining :	$110,000
Radim Simek	$90,000 (4)
Salary Remaining :	$90,000
John Draeger	$90,000 (1)
Salary Remaining :	$90,000
Kirill Kaprizov	$90,000 (4)
Salary Remaining :	$90,000
Jerry D'Amigo	$85,000 (1)
Salary Remaining :	$85,000
Carter Hutton	$80,000 (2)
Salary Remaining :	$80,000
Artur Kayumov	$80,000 (3)
Salary Remaining :	$80,000
Elias Lindholm	$80,000 (1)
Salary Remaining :	$80,000
Shane Prince	$75,000 (1)
Salary Remaining :	$75,000
Niklas Treutle	$75,000 (1)
Salary Remaining :	$75,000
Patrick Brown	$75,000 (3)
Salary Remaining :	$75,000
Tom Kuhnhackl	$70,000 (1)
Salary Remaining :	$70,000
Jacob Larsson	$70,000 (3)
Salary Remaining :	$70,000
Viktor Baldayev	$70,000 (3)
Salary Remaining :	$70,000
Jake Walman	$60,000 (2)
Salary Remaining :	$60,000
Nicklas Jensen	$60,000 (2)
Salary Remaining :	$60,000
Hudson Fasching	$60,000 (1)
Salary Remaining :	$60,000
Michael McCarron	$60,000 (4)
Salary Remaining :	$60,000
Matt Puempel	$60,000 (2)
Salary Remaining :	$60,000
Nick Merkley	$55,000 (4)
Salary Remaining :	$55,000
Roberts Lipsbergs	$55,000 (3)
Salary Remaining :	$55,000
Mitchell Heard	$50,000 (1)
Salary Remaining :	$50,000
Artyom Zagidulin	$50,000 (1)
Salary Remaining :	$50,000
Timothy Liljegren	$50,000 (2)
Salary Remaining :	$50,000
Vladimir Tkachev	$50,000 (2)
Salary Remaining :	$50,000
Kailer Yamamoto	$50,000 (2)
Salary Remaining :	$50,000
Tanner Laczynski	$50,000 (1)
Salary Remaining :	$50,000
Calvin Thurkauf	$50,000 (1)
Salary Remaining :	$50,000
Morgan Geekie	$50,000 (2)
Salary Remaining :	$50,000
Austin Poganski	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	31
Salary Commitment
Year 2 : $2,130,000
Year 3 : $1,440,000
Year 4 : $855,000
Year 5 : $545,000
Salary Average Commitment
Year 2 : $1,795,000
Year 3 : $1,055,000
Year 4 : $615,000
Year 5 : $295,000

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	$59,900,000
Farm Players Total Salaries	$2,034,500
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 $88,708,535	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$28,708,535
Projected Bank Account	$28,708,535

Pro Players Salaries
Steven Stamkos	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Oliver Ekman-Larsson	$6,800,000 (1)
-Salary Remaining :	$6,800,000
Derek Stepan	$5,250,000 (1)
-Salary Remaining :	$5,250,000
Nikita Kucherov	$5,250,000 (4)
-Salary Remaining :	$5,250,000
Viktor Fasth	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Keith Aulie	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Justin Schultz	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Nick Leddy	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Oscar Klefbom	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Jamie Benn	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Andrei Vasilevskiy	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Jamie Arniel	$2,250,000 (2)
-Salary Remaining :	$2,250,000
Marcus Foligno	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Cal Clutterbuck	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Robert Hagg	$1,500,000 (2)
-Salary Remaining :	$1,500,000
William Nylander	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Joe Colborne	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Brandon Tanev	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Andy Andreoff	$900,000 (1)
-Salary Remaining :	$900,000
Total Pro Players	19
Salary Commitment
Year 2 : $59,900,000
Year 3 : $29,700,000
Year 4 : $19,750,000
Year 5 : $6,000,000
Salary Average Commitment
Year 2 : $42,600,000
Year 3 : $17,500,000
Year 4 : $6,250,000
Year 5 : $5,250,000
Salary Cap with 1 Way Contract
Year 2 : $59,900,000
Year 3 : $27,500,000
Year 4 : $15,750,000
Year 5 : $5,250,000

Farm Players Salaries
Frederick Gaudreau	$100,000 (3)
Salary Remaining :	$100,000
Christopher Tanev	$99,500 (2)
Salary Remaining :	$99,500
Josh Jooris	$97,500 (1)
Salary Remaining :	$97,500
Dakota Mermis	$90,000 (2)
Salary Remaining :	$90,000
Evan Rodrigues	$90,000 (4)
Salary Remaining :	$90,000
Connor Hellebyuk	$90,000 (1)
Salary Remaining :	$90,000
Kyle Connor	$80,000 (3)
Salary Remaining :	$80,000
Andrew O'Brien	$80,000 (1)
Salary Remaining :	$80,000
Anthony Stolarz	$80,000 (1)
Salary Remaining :	$80,000
Cedric Paquette	$70,000 (2)
Salary Remaining :	$70,000
Anthony Beauvillier	$70,000 (4)
Salary Remaining :	$70,000
John Marino	$70,000 (4)
Salary Remaining :	$70,000
Danny Biega	$65,000 (1)
Salary Remaining :	$65,000
Max Gortz	$62,500 (2)
Salary Remaining :	$62,500
Curtis Hamilton	$60,000 (1)
Salary Remaining :	$60,000
Iven Barbashev	$60,000 (3)
Salary Remaining :	$60,000
Sam Kurker	$57,500 (2)
Salary Remaining :	$57,500
Raphael Bussieres	$57,500 (1)
Salary Remaining :	$57,500
Matthew Finn	$55,000 (2)
Salary Remaining :	$55,000
Josh Ho-Sang	$50,000 (3)
Salary Remaining :	$50,000
Juuso Ikonen	$50,000 (2)
Salary Remaining :	$50,000
Austin Strand	$50,000 (2)
Salary Remaining :	$50,000
Denis Malgin	$50,000 (4)
Salary Remaining :	$50,000
Steven Spinner	$50,000 (2)
Salary Remaining :	$50,000
Jeff Malott	$50,000 (2)
Salary Remaining :	$50,000
Gavin Bayreuther	$50,000 (1)
Salary Remaining :	$50,000
Adam Brooks	$50,000 (1)
Salary Remaining :	$50,000
Brett Pollock	$50,000 (2)
Salary Remaining :	$50,000
Eetu Luostarinen	$50,000 (2)
Salary Remaining :	$50,000
German Rubtsov	$50,000 (1)
Salary Remaining :	$50,000
Jeremy Swayman	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	31
Salary Commitment
Year 2 : $2,034,500
Year 3 : $1,487,000
Year 4 : $902,500
Year 5 : $500,000
Salary Average Commitment
Year 2 : $1,542,500
Year 3 : $1,025,000
Year 4 : $460,000
Year 5 : $280,000

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	$60,110,000
Farm Players Total Salaries	$2,382,500
Coaches Total Salaries	$2,850,000
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 $69,231,048	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$9,231,048
Projected Bank Account	$9,231,048

Pro Players Salaries
Alexander Ovechkin	$7,750,000 (1)
-Salary Remaining :	$7,750,000
Ryan Mcdonagh	$5,800,000 (2)
-Salary Remaining :	$5,800,000
Mikael Granlund	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Alexander Edler	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Jaden Schwartz	$4,500,000 (1)
-Salary Remaining :	$4,500,000
John Moore	$4,250,000 (2)
-Salary Remaining :	$4,250,000
Brendan Gallagher	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Justin Faulk	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Jaroslav Halak	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Kari Lehtonen	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Jack Eichel	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Nate Schmidt	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Andy Miele	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Matt Stajan	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Justin Abdelkader	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Scott Laughton	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Mark Pysyk	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Mike Brown	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Nolan Vesey	$760,000 (2)
-Salary Remaining :	$760,000
Total Pro Players	19
Salary Commitment
Year 2 : $60,110,000
Year 3 : $24,395,000
Year 4 : $0
Year 5 : $0
Salary Average Commitment
Year 2 : $45,860,000
Year 3 : $17,260,000
Year 4 : $0
Year 5 : $0
Salary Cap with 1 Way Contract
Year 2 : $60,110,000
Year 3 : $23,310,000
Year 4 : $0
Year 5 : $0

Farm Players Salaries
Josh Morrissey	$100,000 (1)
Salary Remaining :	$100,000
Anton Gustafsson	$80,000 (1)
Salary Remaining :	$80,000
T.J Brodie	$80,000 (1)
Salary Remaining :	$80,000
Mark McNeill	$75,000 (2)
Salary Remaining :	$75,000
Mattias Backman	$75,000 (2)
Salary Remaining :	$75,000
Andreas Englund	$75,000 (1)
Salary Remaining :	$75,000
Joel Armia	$75,000 (2)
Salary Remaining :	$75,000
Linus Ullmark	$75,000 (1)
Salary Remaining :	$75,000
Markus Granlund	$75,000 (2)
Salary Remaining :	$75,000
Nicolas Kerdiles	$75,000 (1)
Salary Remaining :	$75,000
Brett Connolly	$72,500 (1)
Salary Remaining :	$72,500
Freddie Hamilton	$70,000 (1)
Salary Remaining :	$70,000
Carl Dahlstrom	$65,000 (2)
Salary Remaining :	$65,000
Christian Djoos	$65,000 (2)
Salary Remaining :	$65,000
Filip Chlapik	$65,000 (2)
Salary Remaining :	$65,000
Josh Wesley	$65,000 (1)
Salary Remaining :	$65,000
Tristan Jarry	$65,000 (2)
Salary Remaining :	$65,000
Riley Barber	$65,000 (2)
Salary Remaining :	$65,000
Ryan Olsen	$65,000 (2)
Salary Remaining :	$65,000
Felix Sanstrom	$65,000 (2)
Salary Remaining :	$65,000
Troy Bourke	$65,000 (2)
Salary Remaining :	$65,000
Travis Dermott	$65,000 (2)
Salary Remaining :	$65,000
Sergei Zborovskiy	$60,000 (1)
Salary Remaining :	$60,000
Stanislav Galiev	$60,000 (1)
Salary Remaining :	$60,000
Mark MacMillan	$60,000 (1)
Salary Remaining :	$60,000
Alexandre Mallet	$60,000 (1)
Salary Remaining :	$60,000
Hunter Shinkaruk	$57,500 (1)
Salary Remaining :	$57,500
Lucas Wallmark	$57,500 (1)
Salary Remaining :	$57,500
Ian Mitchell	$50,000 (2)
Salary Remaining :	$50,000
Reilly Walsh	$50,000 (2)
Salary Remaining :	$50,000
Kristian Vesalainen	$50,000 (2)
Salary Remaining :	$50,000
Joni Ikonen	$50,000 (2)
Salary Remaining :	$50,000
Kasper Bjorkqvist	$50,000 (1)
Salary Remaining :	$50,000
Olli Juolevi	$50,000 (1)
Salary Remaining :	$50,000
Carsen Twarynski	$50,000 (1)
Salary Remaining :	$50,000
Libor Hajek	$50,000 (1)
Salary Remaining :	$50,000
Josh Norris	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	37
Salary Commitment
Year 2 : $2,382,500
Year 3 : $1,180,000
Year 4 : $0
Year 5 : $0
Salary Average Commitment
Year 2 : $2,182,500
Year 3 : $1,135,000
Year 4 : $0
Year 5 : $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	$41,650,000
Farm Players Total Salaries	$2,285,000
Coaches Total Salaries	$1,350,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $93,121,763	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$33,121,763
Projected Bank Account	$33,121,763

Pro Players Salaries
Milan Lucic	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Sean Couturier	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Luke Schenn	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Dmitry Kulikov	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Frederik Andersen	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Ryan Strome	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Tomas Hertl	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Magnus Paajarvi	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Devante Smith-Pelly	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Patrik Nemeth	$1,500,000 (3)
-Salary Remaining :	$1,500,000
T.J Galiardi	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Samuel Montembeault	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Maxime Sauvé	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Jonas Brodin	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Henrik Samuelsson	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Richard Panik	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Harru Sateri	$800,000 (1)
-Salary Remaining :	$800,000
Brett Ponich	$800,000 (1)
-Salary Remaining :	$800,000
Total Pro Players	18
Salary Commitment
Year 2 : $41,650,000
Year 3 : $27,500,000
Year 4 : $17,750,000
Year 5 : $6,500,000
Salary Average Commitment
Year 2 : $33,200,000
Year 3 : $17,250,000
Year 4 : $13,250,000
Year 5 : $5,000,000
Salary Cap with 1 Way Contract
Year 2 : $41,650,000
Year 3 : $24,250,000
Year 4 : $13,250,000
Year 5 : $5,000,000

Farm Players Salaries
Stefan Noesen	$92,500 (3)
Salary Remaining :	$92,500
Ryan Dzingel	$92,500 (2)
Salary Remaining :	$92,500
Mike Condon	$90,000 (1)
Salary Remaining :	$90,000
Sebastian Collberg	$80,000 (1)
Salary Remaining :	$80,000
Seth Griffith	$80,000 (1)
Salary Remaining :	$80,000
Derrick Pouliot	$75,000 (2)
Salary Remaining :	$75,000
Samuel Blais	$75,000 (2)
Salary Remaining :	$75,000
Vince Dunn	$70,000 (4)
Salary Remaining :	$70,000
Steven Santini	$70,000 (2)
Salary Remaining :	$70,000
David Pope	$65,000 (2)
Salary Remaining :	$65,000
Connor Chatam	$60,000 (1)
Salary Remaining :	$60,000
Ryan Culkin	$60,000 (1)
Salary Remaining :	$60,000
Dryden Hunt	$55,000 (2)
Salary Remaining :	$55,000
Mikhail Vorobyev	$55,000 (2)
Salary Remaining :	$55,000
Will Borgen	$55,000 (2)
Salary Remaining :	$55,000
Colton White	$55,000 (2)
Salary Remaining :	$55,000
Joel Kiviranta	$55,000 (2)
Salary Remaining :	$55,000
Jacob Middleton	$50,000 (1)
Salary Remaining :	$50,000
Cale Makar	$50,000 (2)
Salary Remaining :	$50,000
Dante Fabbro	$50,000 (1)
Salary Remaining :	$50,000
Jake Paterson	$50,000 (1)
Salary Remaining :	$50,000
Mason Shaw	$50,000 (2)
Salary Remaining :	$50,000
Ryan Poehling	$50,000 (2)
Salary Remaining :	$50,000
Casey Mittelstadt	$50,000 (2)
Salary Remaining :	$50,000
Jake Marchment	$50,000 (1)
Salary Remaining :	$50,000
Cale Fleury	$50,000 (2)
Salary Remaining :	$50,000
Dylan Samberg	$50,000 (2)
Salary Remaining :	$50,000
Joshua Jacobs	$50,000 (1)
Salary Remaining :	$50,000
Andrew Peeke	$50,000 (1)
Salary Remaining :	$50,000
Alexander Volkov	$50,000 (2)
Salary Remaining :	$50,000
Ivan Fedotov	$50,000 (2)
Salary Remaining :	$50,000
Linus Sandin	$50,000 (2)
Salary Remaining :	$50,000
Yegor Korshkov	$50,000 (1)
Salary Remaining :	$50,000
Jeffrey Viel	$50,000 (1)
Salary Remaining :	$50,000
Owen Tippet	$50,000 (2)
Salary Remaining :	$50,000
Mikhail Sergachev	$50,000 (1)
Salary Remaining :	$50,000
Alexander Barabanov	$50,000 (1)
Salary Remaining :	$50,000
Alex Barre-Boulet	$50,000 (1)
Salary Remaining :	$50,000
Nolan Patrick	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	39
Salary Commitment
Year 2 : $2,285,000
Year 3 : $1,412,500
Year 4 : $250,000
Year 5 : $225,000
Salary Average Commitment
Year 2 : $1,980,000
Year 3 : $1,315,000
Year 4 : $162,500
Year 5 : $70,000

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	$60,450,000
Farm Players Total Salaries	$2,380,000
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 $109,519,164	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$49,519,164
Projected Bank Account	$49,519,164

Pro Players Salaries
Robin Lehner	$5,750,000 (4)
-Salary Remaining :	$5,750,000
Rasmus Ristolainen	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Philip Samuelsson	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Kris Versteeg	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Marko Dano	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Henrik Zetterberg	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Connor Brown	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Mike Richards	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Teuvo Teravainen	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Drew Fata	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Mike McKenna	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Dylan Larkin	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Ryan O'Byrne	$1,500,000 (1)
-Salary Remaining :	$1,500,000
T.J. Hensick	$1,500,000 (1)
-Salary Remaining :	$1,500,000
David Rundblad	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Cody Franson	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Carson Mcmillan	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Sergei Kostitsyn	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Tomas Kundratek	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Michael Haley	$950,000 (1)
-Salary Remaining :	$950,000
Tyler Bertuzzi	$950,000 (1)
-Salary Remaining :	$950,000
Adam Gaudette	$950,000 (3)
-Salary Remaining :	$950,000
Jean-Francois Berube	$850,000 (1)
-Salary Remaining :	$850,000
Total Pro Players	23
Salary Commitment
Year 2 : $60,450,000
Year 3 : $37,750,000
Year 4 : $11,250,000
Year 5 : $5,750,000
Salary Average Commitment
Year 2 : $54,400,000
Year 3 : $35,450,000
Year 4 : $9,700,000
Year 5 : $5,750,000
Salary Cap with 1 Way Contract
Year 2 : $60,450,000
Year 3 : $36,700,000
Year 4 : $9,700,000
Year 5 : $5,750,000

Farm Players Salaries
Riley Armstrong	$97,500 (1)
Salary Remaining :	$97,500
Lucas Lessio	$95,000 (1)
Salary Remaining :	$95,000
Olivier Roy	$95,000 (1)
Salary Remaining :	$95,000
Joe Morrow	$95,000 (2)
Salary Remaining :	$95,000
Dmitri Orlov	$95,000 (1)
Salary Remaining :	$95,000
Danny Kristo	$95,000 (1)
Salary Remaining :	$95,000
Ryan Pulock	$90,000 (1)
Salary Remaining :	$90,000
Jack Roslovic	$90,000 (2)
Salary Remaining :	$90,000
Martin Frk	$90,000 (2)
Salary Remaining :	$90,000
Brendan Woods	$90,000 (1)
Salary Remaining :	$90,000
Chris Bigras	$90,000 (1)
Salary Remaining :	$90,000
Philippe Desrosiers	$87,500 (3)
Salary Remaining :	$87,500
Sonny Milano	$80,000 (2)
Salary Remaining :	$80,000
Ian McCoshen	$80,000 (2)
Salary Remaining :	$80,000
Vladislav Namestnikov	$80,000 (1)
Salary Remaining :	$80,000
Greg McKegg	$65,000 (1)
Salary Remaining :	$65,000
Troy Terry	$60,000 (4)
Salary Remaining :	$60,000
Marcus Hogberg	$60,000 (2)
Salary Remaining :	$60,000
Jack Studnicka	$50,000 (2)
Salary Remaining :	$50,000
Lias Andersson	$50,000 (2)
Salary Remaining :	$50,000
Alexandre Texier	$50,000 (2)
Salary Remaining :	$50,000
Morgan Barron	$50,000 (2)
Salary Remaining :	$50,000
Klim Kostin	$50,000 (2)
Salary Remaining :	$50,000
Adam Werner	$50,000 (1)
Salary Remaining :	$50,000
Jack Ramsey	$50,000 (2)
Salary Remaining :	$50,000
Sebastian Ahaut	$50,000 (2)
Salary Remaining :	$50,000
Konrad Abeltshauser	$50,000 (1)
Salary Remaining :	$50,000
Michael Bunting	$50,000 (1)
Salary Remaining :	$50,000
Conor Timmins	$50,000 (2)
Salary Remaining :	$50,000
Tanner Kero	$50,000 (1)
Salary Remaining :	$50,000
Filip Hronek	$50,000 (1)
Salary Remaining :	$50,000
Ryan Lindgren	$50,000 (1)
Salary Remaining :	$50,000
Nick Swaney	$50,000 (2)
Salary Remaining :	$50,000
Nico Hischier	$50,000 (2)
Salary Remaining :	$50,000
Tomas Hyka	$45,000 (1)
Salary Remaining :	$45,000
Total Farm Players	35
Salary Commitment
Year 2 : $2,380,000
Year 3 : $1,242,500
Year 4 : $167,500
Year 5 : $90,000
Salary Average Commitment
Year 2 : $2,157,500
Year 3 : $1,005,000
Year 4 : $85,000
Year 5 : $60,000

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	$58,050,000
Farm Players Total Salaries	$2,135,000
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 $65,298,506	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$5,298,506
Projected Bank Account	$5,298,506

Pro Players Salaries
Sidney Crosby	$7,500,000 (4)
-Salary Remaining :	$7,500,000
Evgeni Malkin	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Jared Cowen	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Eric Gelinas	$4,000,000 (1)
-Salary Remaining :	$4,000,000
David Backes	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Reilly Smith	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Erik Haula	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Jonathan Bernier	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Taylor Chorney	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Ladislav Smid	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Brian Elliott	$2,750,000 (3)
-Salary Remaining :	$2,750,000
Tomas Nosek	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Jason Pominville	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Sean Bergenheim	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Dave Bolland	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Rostislav Olesz	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Garnet Hathaway	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Jordan Martinook	$950,000 (1)
-Salary Remaining :	$950,000
Total Pro Players	18
Salary Commitment
Year 2 : $58,050,000
Year 3 : $30,750,000
Year 4 : $16,500,000
Year 5 : $6,000,000
Salary Average Commitment
Year 2 : $50,000,000
Year 3 : $23,500,000
Year 4 : $13,000,000
Year 5 : $7,500,000
Salary Cap with 1 Way Contract
Year 2 : $58,050,000
Year 3 : $30,750,000
Year 4 : $17,000,000
Year 5 : $7,500,000

Farm Players Salaries
Michael Matheson	$140,000 (1)
Salary Remaining :	$140,000
Dmitry Sinitsyn	$97,500 (1)
Salary Remaining :	$97,500
Zemgus Girgensons	$95,000 (1)
Salary Remaining :	$95,000
Jordan Schmaltz	$95,000 (1)
Salary Remaining :	$95,000
Oliver Bjorkstrand	$95,000 (1)
Salary Remaining :	$95,000
Tyler Pitlick	$95,000 (1)
Salary Remaining :	$95,000
Zachary Sanford	$95,000 (1)
Salary Remaining :	$95,000
David Rittich	$95,000 (4)
Salary Remaining :	$95,000
Garret Sparks	$95,000 (2)
Salary Remaining :	$95,000
Jordan Schroeder	$92,500 (1)
Salary Remaining :	$92,500
Jacob De La Rose	$85,000 (2)
Salary Remaining :	$85,000
C.J Suess	$80,000 (1)
Salary Remaining :	$80,000
Brendan Perlini	$80,000 (1)
Salary Remaining :	$80,000
Scott Wedgewood	$75,000 (3)
Salary Remaining :	$75,000
Christoph Bertschy	$75,000 (2)
Salary Remaining :	$75,000
Tomas Jurco	$70,000 (1)
Salary Remaining :	$70,000
Bryce Kindopp	$50,000 (2)
Salary Remaining :	$50,000
Jonas Siegenthaler	$50,000 (2)
Salary Remaining :	$50,000
Cliff Pu	$50,000 (1)
Salary Remaining :	$50,000
Olle Eriksson Ek	$50,000 (2)
Salary Remaining :	$50,000
Grant Besse	$50,000 (1)
Salary Remaining :	$50,000
Joonas Lyytinen	$50,000 (1)
Salary Remaining :	$50,000
Nikita Nesterov	$50,000 (1)
Salary Remaining :	$50,000
Brandon Biro	$50,000 (2)
Salary Remaining :	$50,000
Vitaly Abramov	$50,000 (1)
Salary Remaining :	$50,000
Keegan Lowe	$50,000 (1)
Salary Remaining :	$50,000
Kevin Rooney	$50,000 (1)
Salary Remaining :	$50,000
Mason Geertsen	$50,000 (1)
Salary Remaining :	$50,000
Arttu Ruotsalainen	$50,000 (1)
Salary Remaining :	$50,000
Gustav Forsling	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	30
Salary Commitment
Year 2 : $2,135,000
Year 3 : $625,000
Year 4 : $245,000
Year 5 : $250,000
Salary Average Commitment
Year 2 : $1,720,000
Year 3 : $575,000
Year 4 : $120,000
Year 5 : $95,000

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	$52,200,000
Farm Players Total Salaries	$1,942,000
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 $65,037,961	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$5,037,961
Projected Bank Account	$5,037,961

Pro Players Salaries
Dion Phaneuf	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Philipp Grubauer	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Brandon Dubinsky	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Wayne Simmonds	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Mike Lundin	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Brandon Gormley	$3,000,000 (1)
-Salary Remaining :	$3,000,000
David Booth	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Karl Alzner	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Tyler Cuma	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Ben Smith	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Ronalds Kenins	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Ben Lovejoy	$1,950,000 (1)
-Salary Remaining :	$1,950,000
Loui Eriksson	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Gustav Nyquist	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Boone Jenner	$1,500,000 (1)
-Salary Remaining :	$1,500,000
MacKenzie Weegar	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Zack Hamill	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Malcolm Subban	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Andreas Martinsen	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Brendan Gaunce	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Arturs Kulda	$1,100,000 (3)
-Salary Remaining :	$1,100,000
Oscar Sundqvist	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Markus Nutivaara	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Dmitrij Jaskin	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Kyle Platzer	$500,000 (3)
-Salary Remaining :	$500,000
Total Pro Players	25
Salary Commitment
Year 2 : $54,950,000
Year 3 : $22,300,000
Year 4 : $14,750,000
Year 5 : $6,750,000
Salary Average Commitment
Year 2 : $41,850,000
Year 3 : $15,850,000
Year 4 : $6,600,000
Year 5 : $2,500,000
Salary Cap with 1 Way Contract
Year 2 : $54,950,000
Year 3 : $21,100,000
Year 4 : $10,850,000
Year 5 : $2,500,000

Farm Players Salaries
Eric Gustafsson	$99,000 (3)
Salary Remaining :	$99,000
William Carrier	$98,000 (3)
Salary Remaining :	$98,000
Samuel Groulx	$97,500 (2)
Salary Remaining :	$97,500
Brandon Kozun	$95,000 (2)
Salary Remaining :	$95,000
Joacim Eriksson	$80,000 (2)
Salary Remaining :	$80,000
Emil Pettersson	$80,000 (3)
Salary Remaining :	$80,000
Theodor Blueger	$80,000 (3)
Salary Remaining :	$80,000
Chris Wagner	$72,500 (1)
Salary Remaining :	$72,500
Cole Ully	$72,500 (2)
Salary Remaining :	$72,500
Oscar Dansk	$72,500 (2)
Salary Remaining :	$72,500
Alex Henriksson	$70,000 (2)
Salary Remaining :	$70,000
Mario Lucia	$70,000 (1)
Salary Remaining :	$70,000
Alex Lintuniemi	$70,000 (2)
Salary Remaining :	$70,000
Thomas Gobeil	$65,000 (2)
Salary Remaining :	$65,000
Justin Shugg	$60,000 (1)
Salary Remaining :	$60,000
Jordan Gross	$60,000 (1)
Salary Remaining :	$60,000
Robin Norell	$50,000 (1)
Salary Remaining :	$50,000
Gustav Lindstrom	$50,000 (2)
Salary Remaining :	$50,000
Jerome Gauthier-Leduc	$50,000 (1)
Salary Remaining :	$50,000
Jaedon Descheneau	$50,000 (2)
Salary Remaining :	$50,000
Logan Stanley	$50,000 (1)
Salary Remaining :	$50,000
Scott Reedy	$50,000 (2)
Salary Remaining :	$50,000
Jacob Peterson	$50,000 (2)
Salary Remaining :	$50,000
Ben Jones	$50,000 (2)
Salary Remaining :	$50,000
Noah Gregor	$50,000 (1)
Salary Remaining :	$50,000
Aleksi Heponiemi	$50,000 (2)
Salary Remaining :	$50,000
Drew O'Connor	$50,000 (1)
Salary Remaining :	$50,000
Dennis Cholowski	$50,000 (1)
Salary Remaining :	$50,000
Alexei Toropchenko	$50,000 (2)
Salary Remaining :	$50,000
Kevin Lankinen	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	30
Salary Commitment
Year 2 : $1,942,000
Year 3 : $1,329,500
Year 4 : $357,000
Year 5 : $0
Salary Average Commitment
Year 2 : $1,942,000
Year 3 : $1,329,500
Year 4 : $357,000
Year 5 : $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	$58,600,000
Farm Players Total Salaries	$2,024,500
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $89,093,966	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$29,093,966
Projected Bank Account	$29,093,966

Pro Players Salaries
John Tavares	$7,500,000 (2)
-Salary Remaining :	$7,500,000
Michael Grabner	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Guillaume Latendresse	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Matt Murray	$4,750,000 (4)
-Salary Remaining :	$4,750,000
Brian Lee	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Alex Chiasson	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Andrew Ladd	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Boris Valabik	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Cam Atkinson	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Tyson Barrie	$2,250,000 (1)
-Salary Remaining :	$2,250,000
Evgeny Grachev	$2,250,000 (3)
-Salary Remaining :	$2,250,000
Andrej Sustr	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Tyler Wotherspoon	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Jhonas Enroth	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Tobias Rieder	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Evgeny Kuznetsov	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Cory Emmerton	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Jonathan Drouin	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Paul Ladue	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Scott Kosmachuck	$950,000 (2)
-Salary Remaining :	$950,000
Tyler Brenner	$900,000 (1)
-Salary Remaining :	$900,000
Total Pro Players	21
Salary Commitment
Year 2 : $58,600,000
Year 3 : $49,050,000
Year 4 : $20,900,000
Year 5 : $9,750,000
Salary Average Commitment
Year 2 : $39,600,000
Year 3 : $35,100,000
Year 4 : $18,500,000
Year 5 : $5,250,000
Salary Cap with 1 Way Contract
Year 2 : $58,600,000
Year 3 : $47,200,000
Year 4 : $23,000,000
Year 5 : $9,750,000

Farm Players Salaries
Michael Houser	$99,500 (3)
Salary Remaining :	$99,500
Connor Knapp	$95,000 (1)
Salary Remaining :	$95,000
Ilya Mikheyev	$95,000 (2)
Salary Remaining :	$95,000
Daniel O'regan	$90,000 (2)
Salary Remaining :	$90,000
Eric Knodel	$90,000 (1)
Salary Remaining :	$90,000
Joakim Nygard	$90,000 (2)
Salary Remaining :	$90,000
Jordan LaVallee	$90,000 (1)
Salary Remaining :	$90,000
Michael Mersch	$80,000 (1)
Salary Remaining :	$80,000
Reece Willcox	$80,000 (2)
Salary Remaining :	$80,000
Anton Cederholm	$75,000 (2)
Salary Remaining :	$75,000
Alex Belzile	$75,000 (1)
Salary Remaining :	$75,000
Shane Gersich	$70,000 (3)
Salary Remaining :	$70,000
Adam Tambellini	$60,000 (2)
Salary Remaining :	$60,000
Ville Pokka	$60,000 (3)
Salary Remaining :	$60,000
Tucker Poolman	$60,000 (2)
Salary Remaining :	$60,000
Radel Fazleev	$55,000 (2)
Salary Remaining :	$55,000
Emile Poirier	$55,000 (1)
Salary Remaining :	$55,000
Joey Anderson	$50,000 (1)
Salary Remaining :	$50,000
Filip Chytil	$50,000 (2)
Salary Remaining :	$50,000
Givani Smith	$50,000 (1)
Salary Remaining :	$50,000
Jonathan Dahlen	$50,000 (1)
Salary Remaining :	$50,000
Jason Dickinson	$50,000 (2)
Salary Remaining :	$50,000
Henrik Borgstrom	$50,000 (1)
Salary Remaining :	$50,000
Matt Luff	$50,000 (1)
Salary Remaining :	$50,000
Lawrence Pilut	$50,000 (3)
Salary Remaining :	$50,000
Frederic Allard	$50,000 (1)
Salary Remaining :	$50,000
Connor Mackey	$50,000 (2)
Salary Remaining :	$50,000
Danil Tarasov	$50,000 (2)
Salary Remaining :	$50,000
Justin Auger	$50,000 (1)
Salary Remaining :	$50,000
Roman Horak	$30,000 (1)
Salary Remaining :	$30,000
Jean-Christophe Beaudin	$25,000 (3)
Salary Remaining :	$25,000
Yakov Trenin	$25,000 (4)
Salary Remaining :	$25,000
Rudolfs Balcers	$25,000 (3)
Salary Remaining :	$25,000
Total Farm Players	33
Salary Commitment
Year 2 : $2,024,500
Year 3 : $1,219,500
Year 4 : $490,000
Year 5 : $25,000
Salary Average Commitment
Year 2 : $1,884,500
Year 3 : $1,084,500
Year 4 : $309,500
Year 5 : $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	$58,390,913	$0	$118,390,913	$118,390,913	-$35,000,000	$0	$6,000,000	19	32	51
Blackhawks	$3,572,523	$0	$63,572,523	$63,572,523	-$35,000,000	$0	$6,000,000	19	35	54
Blue Jackets	$5,742,821	$0	$65,742,821	$65,742,821	-$35,000,000	$0	$6,000,000	23	28	51
Blues	$50,509,389	$0	$110,509,389	$110,509,389	-$35,000,000	$0	$6,000,000	23	26	49
Bruins	$20,885,498	$0	$80,885,498	$80,885,498	-$35,000,000	$0	$6,000,000	21	25	46
Canadiens	$5,798,900	$0	$65,798,900	$65,798,900	-$35,000,000	$0	$6,000,000	22	32	54
Canucks	$3,036,616	$0	$63,036,616	$63,036,616	-$35,000,000	$0	$6,000,000	20	36	56
Capitals	$9,139,240	$0	$69,139,240	$69,139,240	-$35,000,000	$0	$6,000,000	21	44	65
Devils	$20,267,356	$0	$80,267,356	$80,267,356	-$35,000,000	$0	$6,000,000	20	24	44
Flames	$34,761,781	$0	$94,761,781	$94,761,781	-$35,000,000	$0	$6,000,000	20	35	55
Flyers	$9,366,929	$0	$69,366,929	$69,366,929	-$35,000,000	$0	$6,000,000	21	35	56
Golden Knights	$33,619,666	$0	$93,619,666	$93,619,666	-$35,000,000	$0	$6,000,000	17	29	46
Islanders	$16,116,900	$0	$76,116,900	$76,116,900	-$35,000,000	$0	$6,000,000	21	34	55
Jets	$4,594,938	$0	$64,594,938	$64,594,938	-$35,000,000	$0	$6,000,000	19	35	54
Kings	$11,222,690	$0	$71,222,690	$71,222,690	-$35,000,000	$0	$6,000,000	26	25	51
Lightning	$10,291,021	$0	$70,291,021	$70,291,021	-$35,000,000	$0	$6,000,000	18	28	46
Maple Leafs	$66,653,273	$0	$126,653,273	$126,653,273	-$35,000,000	$0	$6,000,000	20	32	52
Oilers	$18,556,170	$0	$78,556,170	$78,556,170	-$35,000,000	$0	$6,000,000	19	37	56
Panthers	$17,991,448	$0	$77,991,448	$77,991,448	-$35,000,000	$0	$6,000,000	20	31	51
Penguins	$28,708,535	$0	$88,708,535	$88,708,535	-$35,000,000	$0	$6,000,000	19	31	50
Predators	$9,231,048	$0	$69,231,048	$69,231,048	-$35,000,000	$0	$6,000,000	19	37	56
Rangers	$33,121,763	$0	$93,121,763	$93,121,763	-$35,000,000	$0	$6,000,000	18	39	57
Red Wings	$49,519,164	$0	$109,519,164	$109,519,164	-$35,000,000	$0	$6,000,000	23	35	58
Senateurs	$5,298,506	$0	$65,298,506	$65,298,506	-$35,000,000	$0	$6,000,000	18	30	48
Sharks	$5,037,961	$0	$65,037,961	$65,037,961	-$35,000,000	$0	$6,000,000	25	30	55
Stars	$29,093,966	$0	$89,093,966	$89,093,966	-$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 - %