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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$59,690,000
Farm Players Total Salaries	$2,162,500
Coaches Total Salaries	$1,525,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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 $119,774,150	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$53,774,150
Projected Bank Account	$53,774,150

Pro Players Salaries
Mikkel Boedker	$6,200,000 (1)
-Salary Remaining :	$6,200,000
Jacob Slavin	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Erik Karlsson	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Jack Johnson	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Bryan Little	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Patric Hornqvist	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Charlie Coyle	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Vincent Trocheck	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Luke Witkowski	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Colten Teubert	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Semyon Varlamov	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Marek Mazanek	$2,500,000 (1)
-Salary Remaining :	$2,500,000
James Van Riemsdyk	$2,250,000 (1)
-Salary Remaining :	$2,250,000
Evgeny Dadonov	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Joel Edmundson	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Tobias Enstrom	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Stefan Elliott	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Jarred Tinordi	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Kyle Turris	$995,000 (1)
-Salary Remaining :	$995,000
Daniel Carr	$995,000 (1)
-Salary Remaining :	$995,000
Total Pro Players	20
Salary Commitment
Year 3 : $59,690,000
Year 4 : $29,850,000
Year 5 : $16,400,000
Year 6 : $7,250,000
Salary Average Commitment
Year 3 : $49,440,000
Year 4 : $29,000,000
Year 5 : $22,200,000
Year 6 : $6,200,000
Salary Cap with 1 Way Contract
Year 3 : $59,690,000
Year 4 : $32,000,000
Year 5 : $20,200,000
Year 6 : $6,200,000

Farm Players Salaries
Anthony Duclair	$97,500 (3)
Salary Remaining :	$97,500
Nick Cousins	$97,500 (3)
Salary Remaining :	$97,500
Drake Caggiula	$97,500 (2)
Salary Remaining :	$97,500
Joseph Blandisi	$97,500 (2)
Salary Remaining :	$97,500
Jack Dougherty	$90,000 (1)
Salary Remaining :	$90,000
Jared McCann	$90,000 (2)
Salary Remaining :	$90,000
Ryan Murphy	$90,000 (2)
Salary Remaining :	$90,000
Adin Hill	$90,000 (1)
Salary Remaining :	$90,000
Sam Steel	$70,000 (2)
Salary Remaining :	$70,000
Zach Aston-Reese	$70,000 (2)
Salary Remaining :	$70,000
Tyler Motte	$70,000 (2)
Salary Remaining :	$70,000
Daniel Altshuller	$70,000 (2)
Salary Remaining :	$70,000
Xavier Ouellet	$65,000 (1)
Salary Remaining :	$65,000
Pius Suter	$60,000 (3)
Salary Remaining :	$60,000
Jonathan Racine	$60,000 (1)
Salary Remaining :	$60,000
Connor Carrick	$55,000 (2)
Salary Remaining :	$55,000
Alexander Nylander	$55,000 (2)
Salary Remaining :	$55,000
Chris Calhan	$55,000 (1)
Salary Remaining :	$55,000
Marian Studenic	$50,000 (1)
Salary Remaining :	$50,000
Keaton Middleton	$50,000 (3)
Salary Remaining :	$50,000
Walker Duehr	$50,000 (1)
Salary Remaining :	$50,000
Dominik Kubalik	$50,000 (1)
Salary Remaining :	$50,000
Mattias Samuelsson	$50,000 (2)
Salary Remaining :	$50,000
Pascal Laberge	$50,000 (2)
Salary Remaining :	$50,000
Tyler Tucker	$50,000 (2)
Salary Remaining :	$50,000
Kevin Bahl	$50,000 (2)
Salary Remaining :	$50,000
Mark Friedman	$50,000 (3)
Salary Remaining :	$50,000
Max Lajoie	$50,000 (3)
Salary Remaining :	$50,000
Michael Carcone	$50,000 (1)
Salary Remaining :	$50,000
Andrei Kuzmenko	$50,000 (2)
Salary Remaining :	$50,000
Gabriel Vilardi	$50,000 (1)
Salary Remaining :	$50,000
Zachary Emond	$50,000 (2)
Salary Remaining :	$50,000
Matteson Iacopelli	$42,500 (1)
Salary Remaining :	$42,500
Michael Dal Colle	$40,000 (1)
Salary Remaining :	$40,000
Total Farm Players	34
Salary Commitment
Year 3 : $2,162,500
Year 4 : $1,535,000
Year 5 : $577,500
Year 6 : $0
Salary Average Commitment
Year 3 : $1,956,500
Year 4 : $1,330,000
Year 5 : $405,000
Year 6 : $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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$63,450,000
Farm Players Total Salaries	$2,016,000
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,975,368	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$1,975,368
Projected Bank Account	$1,975,368

Pro Players Salaries
Johnny Gaudreau	$6,750,000 (3)
-Salary Remaining :	$6,750,000
Jordan Staal	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Corey Perry	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Jamie McBain	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Jakob Silfverberg	$5,250,000 (2)
-Salary Remaining :	$5,250,000
Antoine Roussel	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Radko Gudas	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Nick Bjugstad	$4,000,000 (2)
-Salary Remaining :	$4,000,000
James Reimer	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Calvin de Haan	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Robert Hagg	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Petter Granberg	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Nick Bonino	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Mike Amadio	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Brett Maclean	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Andrew Mangiapane (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$1,500,000
-Salary Remaining :	$1,500,000
James Wright	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Ben Harpur	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Joe Cannata	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Stefan Matteau	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Petr Kvaca	$500,000 (2)
-Salary Remaining :	$500,000
Total Pro Players	21
Salary Commitment
Year 3 : $63,450,000
Year 4 : $34,500,000
Year 5 : $7,500,000
Year 6 : $0
Salary Average Commitment
Year 3 : $42,771,000
Year 4 : $20,121,000
Year 5 : $6,250,000
Year 6 : $0
Salary Cap with 1 Way Contract
Year 3 : $63,450,000
Year 4 : $32,750,000
Year 5 : $6,750,000
Year 6 : $0

Farm Players Salaries
Mackenzie Blackwood	$125,000 (3)
Salary Remaining :	$125,000
Mikhail Grigorenko	$98,500 (1)
Salary Remaining :	$98,500
Hudson Fasching	$95,000 (1)
Salary Remaining :	$95,000
Julius Honka	$95,000 (2)
Salary Remaining :	$95,000
Andrew Poturalski	$90,000 (2)
Salary Remaining :	$90,000
Patrick Sieloff	$90,000 (1)
Salary Remaining :	$90,000
Nick Paul	$80,000 (2)
Salary Remaining :	$80,000
Duncan Siemens	$80,000 (1)
Salary Remaining :	$80,000
J.T. Brown	$80,000 (1)
Salary Remaining :	$80,000
Dillon Dube	$80,000 (2)
Salary Remaining :	$80,000
Mike Reilly	$80,000 (1)
Salary Remaining :	$80,000
Nikita Scherbak	$77,500 (2)
Salary Remaining :	$77,500
Oscar Dansk	$72,500 (1)
Salary Remaining :	$72,500
Myles Bell	$70,000 (1)
Salary Remaining :	$70,000
Calle Andersson	$65,000 (1)
Salary Remaining :	$65,000
Zach Whitecloud	$60,000 (3)
Salary Remaining :	$60,000
Kurtis Gabriel	$60,000 (1)
Salary Remaining :	$60,000
Jeremy Davies	$60,000 (2)
Salary Remaining :	$60,000
JJ. Piccinich	$57,500 (1)
Salary Remaining :	$57,500
Patrick Russell	$50,000 (1)
Salary Remaining :	$50,000
Declan Chisholm	$50,000 (2)
Salary Remaining :	$50,000
Ross Johnston	$50,000 (1)
Salary Remaining :	$50,000
Adam Boqvist	$50,000 (2)
Salary Remaining :	$50,000
Jackson Cates	$50,000 (3)
Salary Remaining :	$50,000
Mitchell Chaffee	$50,000 (1)
Salary Remaining :	$50,000
Gabriel Fortier	$50,000 (2)
Salary Remaining :	$50,000
Kristian Reichel	$50,000 (1)
Salary Remaining :	$50,000
Clark Bishop	$50,000 (3)
Salary Remaining :	$50,000
Michael Rasmussen	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	29
Salary Commitment
Year 3 : $2,016,000
Year 4 : $1,022,500
Year 5 : $380,000
Year 6 : $0
Salary Average Commitment
Year 3 : $1,707,500
Year 4 : $765,000
Year 5 : $255,000
Year 6 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$64,025,000
Farm Players Total Salaries	$1,852,500
Coaches Total Salaries	$1,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $92,740,090	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$26,740,090
Projected Bank Account	$26,740,090

Pro Players Salaries
Alex Pietrangelo	$8,250,000 (2)
-Salary Remaining :	$8,250,000
Filip Forsberg	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Nathan MacKinnon	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Adam Henrique	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Carey Price	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Seth Jones	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Cody Ceci	$4,100,000 (3)
-Salary Remaining :	$4,100,000
Pavel Buchnevich	$3,000,000 (1)
-Salary Remaining :	$3,000,000
David Perron	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Devin Shore	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Matt Martin	$2,250,000 (1)
-Salary Remaining :	$2,250,000
Brandon Montour	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Nikolaj Ehlers	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Maxime Daigneault	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Danton Heinen	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Drew Shore	$1,725,000 (2)
-Salary Remaining :	$1,725,000
Nick Schmaltz	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Samuel Morin	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Travis Sanheim	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Martin Marincin	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Total Pro Players	20
Salary Commitment
Year 3 : $64,025,000
Year 4 : $39,475,000
Year 5 : $12,600,000
Year 6 : $6,500,000
Salary Average Commitment
Year 3 : $53,970,000
Year 4 : $35,320,000
Year 5 : $13,100,000
Year 6 : $6,000,000
Salary Cap with 1 Way Contract
Year 3 : $64,025,000
Year 4 : $37,225,000
Year 5 : $13,100,000
Year 6 : $6,000,000

Farm Players Salaries
Dominik Simon	$97,500 (1)
Salary Remaining :	$97,500
Christian Dvorak	$95,000 (1)
Salary Remaining :	$95,000
Rourke Chartier	$95,000 (1)
Salary Remaining :	$95,000
Matt Roy	$90,000 (1)
Salary Remaining :	$90,000
Dylan Blujus	$90,000 (1)
Salary Remaining :	$90,000
Ethan Bear	$90,000 (2)
Salary Remaining :	$90,000
Joachim Blichfeld	$85,000 (4)
Salary Remaining :	$85,000
Jordan Kyrou	$85,000 (3)
Salary Remaining :	$85,000
Jeremy Lauzon	$85,000 (3)
Salary Remaining :	$85,000
Trent Frederic	$80,000 (2)
Salary Remaining :	$80,000
Dylan Sikura	$80,000 (3)
Salary Remaining :	$80,000
Magnus Hellberg	$75,000 (1)
Salary Remaining :	$75,000
Frederic Allard	$75,000 (3)
Salary Remaining :	$75,000
Anthony Richard	$70,000 (2)
Salary Remaining :	$70,000
Sami Niku	$60,000 (3)
Salary Remaining :	$60,000
Calen Addison	$50,000 (2)
Salary Remaining :	$50,000
Henri Jokiharju	$50,000 (1)
Salary Remaining :	$50,000
Pierre Engvall	$50,000 (1)
Salary Remaining :	$50,000
Zach Stepan	$50,000 (1)
Salary Remaining :	$50,000
Paul Cotter	$50,000 (2)
Salary Remaining :	$50,000
Trey Fix-Wolansky	$50,000 (2)
Salary Remaining :	$50,000
Nathan Smith	$50,000 (2)
Salary Remaining :	$50,000
Jake Oettinger	$50,000 (1)
Salary Remaining :	$50,000
Rasmus Kupari	$50,000 (2)
Salary Remaining :	$50,000
Emil Bemstrom	$50,000 (1)
Salary Remaining :	$50,000
Artturi Lehkonen	$50,000 (1)
Salary Remaining :	$50,000
Emil Larmi	$50,000 (3)
Salary Remaining :	$50,000
Total Farm Players	27
Salary Commitment
Year 3 : $1,852,500
Year 4 : $1,113,000
Year 5 : $705,000
Year 6 : $220,000
Salary Average Commitment
Year 3 : $1,800,000
Year 4 : $1,000,000
Year 5 : $520,000
Year 6 : $85,000

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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$61,550,000
Farm Players Total Salaries	$1,679,500
Coaches Total Salaries	$1,050,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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 $96,130,067	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$30,130,067
Projected Bank Account	$30,130,067

Pro Players Salaries
Jason Demers	$6,250,000 (4)
-Salary Remaining :	$6,250,000
Zack Kassian	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Kevin Poulin	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Jonathan Toews	$5,500,000 (4)
-Salary Remaining :	$5,500,000
Wojtek Wolski	$5,300,000 (4)
-Salary Remaining :	$5,300,000
Gabriel Landeskog	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Torey Krug	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Brendan Smith	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Kevin Hayes	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Madison Bowey	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Tuukka Rask	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Eric Wellwood	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Mark Stone	$2,225,000 (1)
-Salary Remaining :	$2,225,000
Casey Cizikas	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Craig Smith	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Taylor Beck	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Adam Pelech	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Josh Manson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Andreas Athanasiou	$925,000 (1)
-Salary Remaining :	$925,000
Jack Ahcan	$350,000 (2)
-Salary Remaining :	$350,000
Jack LaFontaine	$300,000 (2)
-Salary Remaining :	$300,000
Total Pro Players	21
Salary Commitment
Year 3 : $61,550,000
Year 4 : $29,400,000
Year 5 : $26,050,000
Year 6 : $19,250,000
Salary Average Commitment
Year 3 : $46,425,000
Year 4 : $29,100,000
Year 5 : $26,050,000
Year 6 : $21,050,000
Salary Cap with 1 Way Contract
Year 3 : $61,550,000
Year 4 : $29,300,000
Year 5 : $26,050,000
Year 6 : $21,050,000

Farm Players Salaries
Radek Faksa	$100,000 (1)
Salary Remaining :	$100,000
Corey Tropp	$99,500 (1)
Salary Remaining :	$99,500
Artem Zub	$97,500 (3)
Salary Remaining :	$97,500
Ben Betker	$95,000 (2)
Salary Remaining :	$95,000
Oskar Lindblom	$92,500 (4)
Salary Remaining :	$92,500
Anton Blidh	$80,000 (3)
Salary Remaining :	$80,000
Antoine Bibeau	$80,000 (2)
Salary Remaining :	$80,000
Noah Juulsen	$80,000 (2)
Salary Remaining :	$80,000
John Quenneville	$75,000 (1)
Salary Remaining :	$75,000
Kevin Roy	$70,000 (1)
Salary Remaining :	$70,000
Niko Mikkola	$65,000 (4)
Salary Remaining :	$65,000
Phillip Danault	$65,000 (1)
Salary Remaining :	$65,000
Tanner Jeannot	$60,000 (3)
Salary Remaining :	$60,000
Austen Brassard	$60,000 (1)
Salary Remaining :	$60,000
Cal Petersen	$60,000 (2)
Salary Remaining :	$60,000
Kole Lind	$50,000 (1)
Salary Remaining :	$50,000
Nicolas Beaudin	$50,000 (2)
Salary Remaining :	$50,000
Carson Meyer	$50,000 (1)
Salary Remaining :	$50,000
John Hayden	$50,000 (1)
Salary Remaining :	$50,000
Fredrik Claesson	$50,000 (1)
Salary Remaining :	$50,000
Ben Meyers	$50,000 (1)
Salary Remaining :	$50,000
Daniel Audette	$50,000 (1)
Salary Remaining :	$50,000
Marcus Karlberg	$50,000 (2)
Salary Remaining :	$50,000
Connor Clifton	$50,000 (1)
Salary Remaining :	$50,000
Jesse Ylonen	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	25
Salary Commitment
Year 3 : $1,679,500
Year 4 : $880,000
Year 5 : $395,000
Year 6 : $157,500
Salary Average Commitment
Year 3 : $1,579,000
Year 4 : $810,000
Year 5 : $395,000
Year 6 : $157,500

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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$64,600,000
Farm Players Total Salaries	$2,090,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $81,740,618	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$15,740,618
Projected Bank Account	$15,740,618

Pro Players Salaries
Kevin Shattenkirk	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Rasmus Ristolainen	$6,000,000 (1)
-Salary Remaining :	$6,000,000
David Pastrnak	$5,750,000 (2)
-Salary Remaining :	$5,750,000
Robin Lehner	$5,750,000 (3)
-Salary Remaining :	$5,750,000
Jean-Gabriel Pageau	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Mika Zibanejad	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Kyle Clifford	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Rickard Rakell	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Justin Schultz	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Mike Richards	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jordan Szwarz	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Brent Burns	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Greg Stewart	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Brian Dumoulin	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Sean Zimmerman	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Brandon Bollig	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Corban Knight	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Dean Kukan	$900,000 (1)
-Salary Remaining :	$900,000
Zack MacEwen	$600,000 (3)
-Salary Remaining :	$600,000
JC Lipon	$500,000 (1)
-Salary Remaining :	$500,000
Jakob Lilja	$500,000 (1)
-Salary Remaining :	$500,000
Jamie Phillips	$500,000 (1)
-Salary Remaining :	$500,000
Raphael Bussieres	$500,000 (1)
-Salary Remaining :	$500,000
Taylor Leier	$450,000 (2)
-Salary Remaining :	$450,000
Niklas Nordgren	$400,000 (2)
-Salary Remaining :	$400,000
Total Pro Players	25
Salary Commitment
Year 3 : $64,600,000
Year 4 : $36,450,000
Year 5 : $18,350,000
Year 6 : $0
Salary Average Commitment
Year 3 : $51,100,000
Year 4 : $24,700,000
Year 5 : $15,850,000
Year 6 : $0
Salary Cap with 1 Way Contract
Year 3 : $64,600,000
Year 4 : $34,950,000
Year 5 : $16,850,000
Year 6 : $0

Farm Players Salaries
Adam Gaudette	$200,000 (2)
Salary Remaining :	$200,000
Igor Shesterkin	$140,000 (1)
Salary Remaining :	$140,000
Scott Wilson	$97,500 (1)
Salary Remaining :	$97,500
Brandon Pirri	$97,500 (2)
Salary Remaining :	$97,500
Peter Holland	$97,500 (1)
Salary Remaining :	$97,500
Jiri Sekac	$97,500 (1)
Salary Remaining :	$97,500
Dylan DeMelo	$90,000 (1)
Salary Remaining :	$90,000
Viktor Loov	$90,000 (1)
Salary Remaining :	$90,000
Dominic Turgeon	$90,000 (3)
Salary Remaining :	$90,000
Karson Kuhlman	$85,000 (3)
Salary Remaining :	$85,000
Andrey Pedan	$85,000 (1)
Salary Remaining :	$85,000
Ty Rattie	$65,000 (1)
Salary Remaining :	$65,000
Sergey Tolchinsky	$65,000 (1)
Salary Remaining :	$65,000
Andrei Mironov	$65,000 (1)
Salary Remaining :	$65,000
Ryan Collins	$65,000 (1)
Salary Remaining :	$65,000
Branden Troock	$65,000 (1)
Salary Remaining :	$65,000
Jack Glover	$65,000 (1)
Salary Remaining :	$65,000
Francis Perron	$55,000 (1)
Salary Remaining :	$55,000
MacKenzie Entwistle	$50,000 (1)
Salary Remaining :	$50,000
Jake Pivonka	$50,000 (2)
Salary Remaining :	$50,000
Rasmus Sandin	$50,000 (2)
Salary Remaining :	$50,000
Reese Johnson	$50,000 (1)
Salary Remaining :	$50,000
Damien Giroux	$50,000 (2)
Salary Remaining :	$50,000
Eamon McAdam	$50,000 (2)
Salary Remaining :	$50,000
Alexis Gravel	$50,000 (2)
Salary Remaining :	$50,000
Mikhail Maltsev	$50,000 (2)
Salary Remaining :	$50,000
Luke Kunin	$50,000 (2)
Salary Remaining :	$50,000
Connor Ingram	$25,000 (2)
Salary Remaining :	$25,000
Total Farm Players	28
Salary Commitment
Year 3 : $2,090,000
Year 4 : $1,020,000
Year 5 : $175,000
Year 6 : $0
Salary Average Commitment
Year 3 : $1,805,000
Year 4 : $742,500
Year 5 : $175,000
Year 6 : $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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$64,950,000
Farm Players Total Salaries	$2,609,500
Coaches Total Salaries	$2,325,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $67,859,028	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$1,859,028
Projected Bank Account	$1,859,028

Pro Players Salaries
Oliver Ekman-Larsson	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Alexander Kerfoot	$7,000,000 (3)
-Salary Remaining :	$7,000,000
J.T. Miller	$6,750,000 (3)
-Salary Remaining :	$6,750,000
Tyler Myers	$5,000,000 (2)
-Salary Remaining :	$5,000,000
PK Subban	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Petr Mrazek	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Gilbert Brule	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Brent Seabrook	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Sam Gagner	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Nikita Zaitsev	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Robert Nilsson	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Ilya Kovalchuk	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Lawson Crouse	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Chris Bourque	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Jeremy Morin	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Derek Roy	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Tony DeAngelo	$1,400,000 (3)
-Salary Remaining :	$1,400,000
Matt Hackett	$1,400,000 (1)
-Salary Remaining :	$1,400,000
William Lockwood	$750,000 (4)
-Salary Remaining :	$750,000
Charles Hudon	$750,000 (2)
-Salary Remaining :	$750,000
William Lagesson	$700,000 (2)
-Salary Remaining :	$700,000
Mackenzie MacEachern	$700,000 (2)
-Salary Remaining :	$700,000
Total Pro Players	22
Salary Commitment
Year 3 : $64,950,000
Year 4 : $55,400,000
Year 5 : $29,000,000
Year 6 : $2,750,000
Salary Average Commitment
Year 3 : $59,745,000
Year 4 : $49,845,000
Year 5 : $32,150,000
Year 6 : $4,250,000
Salary Cap with 1 Way Contract
Year 3 : $64,950,000
Year 4 : $55,050,000
Year 5 : $30,150,000
Year 6 : $4,250,000

Farm Players Salaries
Alex Tuch	$150,000 (1)
Salary Remaining :	$150,000
Denis Gurianov	$150,000 (3)
Salary Remaining :	$150,000
Curtis Lazar	$99,500 (1)
Salary Remaining :	$99,500
Vladislav Gavrikov	$97,500 (1)
Salary Remaining :	$97,500
Daniel Zaar	$95,000 (4)
Salary Remaining :	$95,000
Ryan Lomberg	$95,000 (4)
Salary Remaining :	$95,000
Jonas Brodin	$95,000 (1)
Salary Remaining :	$95,000
Teemu Pulkkinen	$95,000 (2)
Salary Remaining :	$95,000
Teemu Hartikainen	$95,000 (2)
Salary Remaining :	$95,000
Nicolas Petan	$90,000 (2)
Salary Remaining :	$90,000
Thatcher Demko	$90,000 (3)
Salary Remaining :	$90,000
Scott Harrington	$90,000 (1)
Salary Remaining :	$90,000
Juuso Riikola	$90,000 (1)
Salary Remaining :	$90,000
Adam Ollas-Mattsson	$82,500 (4)
Salary Remaining :	$82,500
Juho Lammikko	$80,000 (2)
Salary Remaining :	$80,000
Casey DeSmith	$80,000 (1)
Salary Remaining :	$80,000
Dan Renouf	$80,000 (2)
Salary Remaining :	$80,000
Phil Di Giuseppe	$80,000 (1)
Salary Remaining :	$80,000
Jean-Sebastien Dea	$75,000 (4)
Salary Remaining :	$75,000
Michael Joly	$60,000 (3)
Salary Remaining :	$60,000
Marek Langhamer	$60,000 (1)
Salary Remaining :	$60,000
Anton Zlobin	$60,000 (1)
Salary Remaining :	$60,000
Rasmus Asplund	$60,000 (2)
Salary Remaining :	$60,000
Tyler Graovac	$60,000 (2)
Salary Remaining :	$60,000
Michael Kesselring	$50,000 (2)
Salary Remaining :	$50,000
Lane Pederson	$50,000 (1)
Salary Remaining :	$50,000
Brandon Saigeon	$50,000 (2)
Salary Remaining :	$50,000
Jaret Anderson-Dolan	$50,000 (1)
Salary Remaining :	$50,000
Michael Dipietro	$50,000 (1)
Salary Remaining :	$50,000
Jay O'Brien	$50,000 (2)
Salary Remaining :	$50,000
Gustav Lindstrom	$50,000 (1)
Salary Remaining :	$50,000
Brandon Biro	$50,000 (1)
Salary Remaining :	$50,000
Daniil Miromanov	$50,000 (1)
Salary Remaining :	$50,000
Jack Rathbone	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	34
Salary Commitment
Year 3 : $2,609,500
Year 4 : $1,457,500
Year 5 : $842,500
Year 6 : $522,500
Salary Average Commitment
Year 3 : $2,367,500
Year 4 : $1,272,500
Year 5 : $582,500
Year 6 : $347,500

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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$67,950,000
Farm Players Total Salaries	$1,987,500
Coaches Total Salaries	$1,450,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $68,287,091	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$2,287,091
Projected Bank Account	$2,287,091

Pro Players Salaries
Patrick Kane	$7,500,000 (4)
-Salary Remaining :	$7,500,000
Taylor Hall	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Nicklas Backstrom	$5,700,000 (2)
-Salary Remaining :	$5,700,000
Cory Schneider	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Cody Hodgson	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Bobby Ryan	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Phil Kessel	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Brandon Gormley	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Jujhar Khaira	$2,800,000 (3)
-Salary Remaining :	$2,800,000
Blake Pietila	$2,800,000 (3)
-Salary Remaining :	$2,800,000
Alexei Marchenko	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Mike Green	$2,550,000 (2)
-Salary Remaining :	$2,550,000
Jeff Skinner	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Shea Theodore	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Steve Downie	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Sergey Kalinin	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Joe Colborne	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Chet Pickard	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Jared Spurgeon	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Brandon Burlon	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Artyom Zagidulin	$900,000 (4)
-Salary Remaining :	$900,000
Blake Speers	$900,000 (4)
-Salary Remaining :	$900,000
Adam Lowry	$900,000 (4)
-Salary Remaining :	$900,000
Total Pro Players	23
Salary Commitment
Year 3 : $67,950,000
Year 4 : $46,500,000
Year 5 : $25,900,000
Year 6 : $13,200,000
Salary Average Commitment
Year 3 : $58,200,000
Year 4 : $46,450,000
Year 5 : $25,500,000
Year 6 : $13,200,000
Salary Cap with 1 Way Contract
Year 3 : $67,950,000
Year 4 : $47,200,000
Year 5 : $25,800,000
Year 6 : $13,200,000

Farm Players Salaries
Kerby Rychel	$95,000 (4)
Salary Remaining :	$95,000
Max Friberg	$95,000 (2)
Salary Remaining :	$95,000
Nicolas Aube-Kubel	$95,000 (4)
Salary Remaining :	$95,000
Joshua Leivo	$90,000 (1)
Salary Remaining :	$90,000
A.J. Jenks	$80,000 (1)
Salary Remaining :	$80,000
Sam Carrick	$80,000 (2)
Salary Remaining :	$80,000
Jake Allen	$75,000 (2)
Salary Remaining :	$75,000
Mikko Vainonen	$65,000 (2)
Salary Remaining :	$65,000
Derek Forbort	$65,000 (1)
Salary Remaining :	$65,000
Joey Laleggia	$65,000 (1)
Salary Remaining :	$65,000
Tommy Vannelli	$60,000 (1)
Salary Remaining :	$60,000
Gianluca Curcuruto	$55,000 (1)
Salary Remaining :	$55,000
Mario Ferraro	$50,000 (1)
Salary Remaining :	$50,000
Austin Wuthrich	$50,000 (1)
Salary Remaining :	$50,000
Emil Johansson	$50,000 (1)
Salary Remaining :	$50,000
Arvid Henrikson	$50,000 (4)
Salary Remaining :	$50,000
Jakob Stenqvist	$50,000 (4)
Salary Remaining :	$50,000
David Farrance	$50,000 (1)
Salary Remaining :	$50,000
Zack Hayes	$50,000 (1)
Salary Remaining :	$50,000
Vincent Dunn	$50,000 (2)
Salary Remaining :	$50,000
Nicholas Caamano	$50,000 (4)
Salary Remaining :	$50,000
Michael Prapavessis	$50,000 (4)
Salary Remaining :	$50,000
Kirill Maksimov	$50,000 (1)
Salary Remaining :	$50,000
Will Reilly	$50,000 (1)
Salary Remaining :	$50,000
Logan O'Connor	$50,000 (4)
Salary Remaining :	$50,000
Kristians Rubins	$50,000 (1)
Salary Remaining :	$50,000
Warren Foegele	$50,000 (4)
Salary Remaining :	$50,000
Isaac Ratcliffe	$50,000 (1)
Salary Remaining :	$50,000
Cole Smith	$50,000 (1)
Salary Remaining :	$50,000
Jacob Bryson	$50,000 (1)
Salary Remaining :	$50,000
Mackenze Stewart	$45,000 (1)
Salary Remaining :	$45,000
Jesper Pettersson	$45,000 (1)
Salary Remaining :	$45,000
Nikolay Prokhorkin	$27,500 (1)
Salary Remaining :	$27,500
Ryan Graves	$25,000 (1)
Salary Remaining :	$25,000
Colby Cave	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	35
Salary Commitment
Year 3 : $1,987,500
Year 4 : $860,000
Year 5 : $490,000
Year 6 : $490,000
Salary Average Commitment
Year 3 : $1,842,500
Year 4 : $850,000
Year 5 : $490,000
Year 6 : $490,000

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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$61,900,000
Farm Players Total Salaries	$1,597,500
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $86,116,687	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$20,116,687
Projected Bank Account	$20,116,687

Pro Players Salaries
Nazem Kadri	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Tyler Ennis	$6,200,000 (1)
-Salary Remaining :	$6,200,000
Michael Del Zotto	$4,250,000 (2)
-Salary Remaining :	$4,250,000
Kristopher Letang	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Jonathan Quick	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Anton Stralman	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Brandon Carlo	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Jonathan Huberdeau	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Sean Monahan	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Nick Palmieri	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Matt Donovan	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Thomas Hickey	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Brayden Point	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Damon Severson	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Nail Yakupov	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Ondrej Kase	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Logan Shaw	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Anton Lander	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Eric Tangradi	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Calvin Pickard	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Miikka Salomaki	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Sven Baertschi	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Total Pro Players	22
Salary Commitment
Year 3 : $61,900,000
Year 4 : $32,250,000
Year 5 : $8,500,000
Year 6 : $3,000,000
Salary Average Commitment
Year 3 : $52,650,000
Year 4 : $27,250,000
Year 5 : $8,500,000
Year 6 : $2,000,000
Salary Cap with 1 Way Contract
Year 3 : $61,900,000
Year 4 : $30,000,000
Year 5 : $8,000,000
Year 6 : $2,000,000

Farm Players Salaries
Darren Dietz	$95,000 (1)
Salary Remaining :	$95,000
Ilya Lyubushkin	$95,000 (1)
Salary Remaining :	$95,000
Valeri Nichushkin	$92,500 (1)
Salary Remaining :	$92,500
Joonas Donskoi	$90,000 (1)
Salary Remaining :	$90,000
Juuse Saros	$85,000 (3)
Salary Remaining :	$85,000
Brett Seney	$80,000 (2)
Salary Remaining :	$80,000
Christian Wolanin	$80,000 (1)
Salary Remaining :	$80,000
Conor Garland	$80,000 (2)
Salary Remaining :	$80,000
Reid Boucher	$75,000 (1)
Salary Remaining :	$75,000
Nicolas Roy	$75,000 (3)
Salary Remaining :	$75,000
Jake Bean	$75,000 (4)
Salary Remaining :	$75,000
Alan Quine	$75,000 (1)
Salary Remaining :	$75,000
Jonny Brodzinski	$70,000 (1)
Salary Remaining :	$70,000
Brett Howden	$70,000 (4)
Salary Remaining :	$70,000
Mason Marchment	$60,000 (3)
Salary Remaining :	$60,000
Marcus Bjork	$50,000 (2)
Salary Remaining :	$50,000
Akira Schmid	$50,000 (2)
Salary Remaining :	$50,000
Wyatt Kalynuk	$50,000 (1)
Salary Remaining :	$50,000
Filip Roos	$50,000 (2)
Salary Remaining :	$50,000
Eeli Tolvanen	$50,000 (1)
Salary Remaining :	$50,000
Cristiano Digiacinto	$50,000 (2)
Salary Remaining :	$50,000
Vincent Desharnais	$50,000 (1)
Salary Remaining :	$50,000
Alexandre Texier	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	23
Salary Commitment
Year 3 : $1,597,500
Year 4 : $745,000
Year 5 : $365,000
Year 6 : $145,000
Salary Average Commitment
Year 3 : $1,557,500
Year 4 : $705,000
Year 5 : $365,000
Year 6 : $145,000

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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$61,400,000
Farm Players Total Salaries	$2,549,500
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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 $109,053,740	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$43,053,740
Projected Bank Account	$43,053,740

Pro Players Salaries
Erik Johnson	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Brad Marchand	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Patrik Berglund	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Eric Staal	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Sami Vatanen	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Colin Wilson	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Henrik Lundqvist	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Esa Lindell	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Jimmy Hayes	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Kyle Palmieri	$2,500,000 (2)
-Salary Remaining :	$2,500,000
David Ullstrom	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Tanner Pearson	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Christopher Gibson	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Colby Robak	$2,100,000 (1)
-Salary Remaining :	$2,100,000
Jake DeBrusk	$2,000,000 (1)
-Salary Remaining :	$2,000,000
David Savard	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Christian Folin	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Bryan Rust	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Kevin Labanc	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Anders Lee	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Matthew Nieto	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Total Pro Players	21
Salary Commitment
Year 3 : $61,400,000
Year 4 : $36,000,000
Year 5 : $23,500,000
Year 6 : $11,000,000
Salary Average Commitment
Year 3 : $44,025,000
Year 4 : $25,500,000
Year 5 : $20,000,000
Year 6 : $11,000,000
Salary Cap with 1 Way Contract
Year 3 : $61,400,000
Year 4 : $33,900,000
Year 5 : $21,500,000
Year 6 : $11,000,000

Farm Players Salaries
Rasmus Andersson	$150,000 (1)
Salary Remaining :	$150,000
Victor Rask	$130,000 (1)
Salary Remaining :	$130,000
Michael Hutchinson	$99,500 (2)
Salary Remaining :	$99,500
Evgeny Svechnikov	$97,500 (1)
Salary Remaining :	$97,500
Mathieu Brodeur	$92,500 (1)
Salary Remaining :	$92,500
Ryan Spooner	$90,000 (1)
Salary Remaining :	$90,000
Barclay Goodrow	$90,000 (2)
Salary Remaining :	$90,000
Frank Corrado	$85,000 (2)
Salary Remaining :	$85,000
Peter Cehlarik	$85,000 (2)
Salary Remaining :	$85,000
Ryan Donato	$80,000 (3)
Salary Remaining :	$80,000
Chris Brown	$80,000 (1)
Salary Remaining :	$80,000
John Gilmour	$80,000 (1)
Salary Remaining :	$80,000
Nico Sturm	$75,000 (3)
Salary Remaining :	$75,000
Eric Karlsson	$75,000 (2)
Salary Remaining :	$75,000
Jesper Bratt	$75,000 (3)
Salary Remaining :	$75,000
Petteri Lindbohm	$75,000 (3)
Salary Remaining :	$75,000
Collin Delia	$70,000 (3)
Salary Remaining :	$70,000
Trevor Carrick	$70,000 (3)
Salary Remaining :	$70,000
Tage Thompson	$70,000 (3)
Salary Remaining :	$70,000
Vladislav Kamenev	$70,000 (3)
Salary Remaining :	$70,000
Christian Jaros	$65,000 (2)
Salary Remaining :	$65,000
Dominik Masin	$65,000 (2)
Salary Remaining :	$65,000
Vitek Vanecek	$60,000 (1)
Salary Remaining :	$60,000
Brandon Hickey	$60,000 (1)
Salary Remaining :	$60,000
Radim Zohorna	$60,000 (3)
Salary Remaining :	$60,000
Skyler Brind'Amour	$50,000 (1)
Salary Remaining :	$50,000
Taylor Raddysh	$50,000 (1)
Salary Remaining :	$50,000
Filip Hallander	$50,000 (2)
Salary Remaining :	$50,000
Joel Hofer	$50,000 (2)
Salary Remaining :	$50,000
Vitali Kravtsov	$50,000 (2)
Salary Remaining :	$50,000
Erik Brannstrom	$50,000 (1)
Salary Remaining :	$50,000
Darren Raddysh	$50,000 (1)
Salary Remaining :	$50,000
Demetrios Koumontzis	$50,000 (2)
Salary Remaining :	$50,000
Ivan Chekhovich	$50,000 (1)
Salary Remaining :	$50,000
Tim Berni	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	35
Salary Commitment
Year 3 : $2,549,500
Year 4 : $1,559,500
Year 5 : $760,000
Year 6 : $0
Salary Average Commitment
Year 3 : $2,342,000
Year 4 : $1,429,500
Year 5 : $645,000
Year 6 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$56,100,000
Farm Players Total Salaries	$1,870,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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 $69,096,757	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$3,096,757
Projected Bank Account	$3,096,757

Pro Players Salaries
Jacob Trouba	$5,500,000 (4)
-Salary Remaining :	$5,500,000
Jeff Carter	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Steve Mason	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Jordan Nolan	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jakub Voracek	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Max Pacioretty	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Nick Ritchie	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Travis Zajac	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Nathan Beaulieu	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Niclas Bergfors	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Mikko Rantanen	$2,900,000 (3)
-Salary Remaining :	$2,900,000
Travis Konecny	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Ilya Sorokin	$2,250,000 (1)
-Salary Remaining :	$2,250,000
Ivan Provorov	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Brian Lashoff	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Calle Jarnkrok	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Brock Nelson	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Michael Bournival	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jake Dotchin	$800,000 (1)
-Salary Remaining :	$800,000
Total Pro Players	19
Salary Commitment
Year 3 : $56,100,000
Year 4 : $44,500,000
Year 5 : $37,100,000
Year 6 : $14,000,000
Salary Average Commitment
Year 3 : $48,400,000
Year 4 : $35,600,000
Year 5 : $31,850,000
Year 6 : $13,500,000
Salary Cap with 1 Way Contract
Year 3 : $56,100,000
Year 4 : $41,550,000
Year 5 : $33,800,000
Year 6 : $13,500,000

Farm Players Salaries
Anton Forsberg	$97,500 (1)
Salary Remaining :	$97,500
Kevin Lankinen	$90,000 (3)
Salary Remaining :	$90,000
Cristoval Nieves	$90,000 (2)
Salary Remaining :	$90,000
Rem Pitlick	$90,000 (2)
Salary Remaining :	$90,000
Lucas Wallmarkk	$80,000 (2)
Salary Remaining :	$80,000
Erik Nystrom	$80,000 (1)
Salary Remaining :	$80,000
David Kampf	$75,000 (3)
Salary Remaining :	$75,000
Mikko Lehtonen	$75,000 (2)
Salary Remaining :	$75,000
Sven Andrighetto	$70,000 (1)
Salary Remaining :	$70,000
Morgan Klimchuk	$65,000 (1)
Salary Remaining :	$65,000
Nick Sorensen	$52,500 (1)
Salary Remaining :	$52,500
Benoit-Olivier Groulx	$50,000 (2)
Salary Remaining :	$50,000
Cal Foote	$50,000 (1)
Salary Remaining :	$50,000
Ty Smith	$50,000 (2)
Salary Remaining :	$50,000
Blake Heinrich	$50,000 (1)
Salary Remaining :	$50,000
Laurent Dauphin	$50,000 (1)
Salary Remaining :	$50,000
Joe Snively	$50,000 (1)
Salary Remaining :	$50,000
Victor Berglund	$50,000 (1)
Salary Remaining :	$50,000
Zachary Fucale	$50,000 (1)
Salary Remaining :	$50,000
Rinat Valiev	$50,000 (1)
Salary Remaining :	$50,000
Fabian Zetterlund	$50,000 (1)
Salary Remaining :	$50,000
Brett Murray	$50,000 (4)
Salary Remaining :	$50,000
Matt Kiersted	$50,000 (4)
Salary Remaining :	$50,000
Riley Stillman	$50,000 (4)
Salary Remaining :	$50,000
David Gustafsson	$50,000 (2)
Salary Remaining :	$50,000
Josiah Slavin	$50,000 (2)
Salary Remaining :	$50,000
Oliver Wahlstrom	$50,000 (2)
Salary Remaining :	$50,000
Jacob Ingham	$50,000 (2)
Salary Remaining :	$50,000
Zachary Sawchenko	$50,000 (1)
Salary Remaining :	$50,000
Anthony Angello	$45,000 (1)
Salary Remaining :	$45,000
Cooper Marody	$30,000 (3)
Salary Remaining :	$30,000
A.J. Greer	$30,000 (3)
Salary Remaining :	$30,000
Total Farm Players	32
Salary Commitment
Year 3 : $1,870,000
Year 4 : $1,035,000
Year 5 : $410,000
Year 6 : $150,000
Salary Average Commitment
Year 3 : $1,752,500
Year 4 : $940,000
Year 5 : $360,000
Year 6 : $150,000

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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$64,695,000
Farm Players Total Salaries	$1,617,500
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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 $105,487,251	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$39,487,251
Projected Bank Account	$39,487,251

Pro Players Salaries
Steven Stamkos	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Zach Bogosian	$7,600,000 (2)
-Salary Remaining :	$7,600,000
Brendan Gallagher	$5,800,000 (4)
-Salary Remaining :	$5,800,000
Ondrej Pavelec	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Mathew Dumba	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Andrei Loktionov	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Olli Maatta	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Andrew Cogliano	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Jamie Benn	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Timo Meier	$2,700,000 (3)
-Salary Remaining :	$2,700,000
Tomas Nosek	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Laurent Brossoit	$2,000,000 (2)
-Salary Remaining :	$2,000,000
JT Compher	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Jamie Oleksiak	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Luke Glendening	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Frederick Gaudreau	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Cal Clutterbuck	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Anton Lindholm	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Gabriel Bourque	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Christopher Tanev	$995,000 (1)
-Salary Remaining :	$995,000
Eric Robinson	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	21
Salary Commitment
Year 3 : $64,695,000
Year 4 : $52,850,000
Year 5 : $22,000,000
Year 6 : $10,700,000
Salary Average Commitment
Year 3 : $47,525,000
Year 4 : $37,475,000
Year 5 : $18,400,000
Year 6 : $7,800,000
Salary Cap with 1 Way Contract
Year 3 : $64,695,000
Year 4 : $47,200,000
Year 5 : $19,000,000
Year 6 : $7,800,000

Farm Players Salaries
Antti Suomela	$97,500 (3)
Salary Remaining :	$97,500
Ebbe Siönäs	$97,500 (1)
Salary Remaining :	$97,500
Jakub Zboril	$97,500 (3)
Salary Remaining :	$97,500
Jake Evans	$95,000 (3)
Salary Remaining :	$95,000
Jalen Chatfield	$90,000 (4)
Salary Remaining :	$90,000
Victor Olofsson	$90,000 (4)
Salary Remaining :	$90,000
Samuel Girard	$80,000 (4)
Salary Remaining :	$80,000
Thomas Spelling	$80,000 (1)
Salary Remaining :	$80,000
Cedric Paquette	$75,000 (1)
Salary Remaining :	$75,000
Dylan Coghlan	$75,000 (4)
Salary Remaining :	$75,000
Wade Allison	$65,000 (2)
Salary Remaining :	$65,000
Jordan Harris	$50,000 (2)
Salary Remaining :	$50,000
Jasper Weatherby	$50,000 (2)
Salary Remaining :	$50,000
Sasha Chmelevski	$50,000 (1)
Salary Remaining :	$50,000
Fredrik Olofsson	$50,000 (1)
Salary Remaining :	$50,000
Jacob Olofsson	$50,000 (2)
Salary Remaining :	$50,000
Jonah Gadjovich	$50,000 (1)
Salary Remaining :	$50,000
Matthew Kiersted	$50,000 (1)
Salary Remaining :	$50,000
Corey Shueneman	$50,000 (1)
Salary Remaining :	$50,000
Hayden Hodgson	$50,000 (1)
Salary Remaining :	$50,000
Ukko-Pekka Luukkonen	$50,000 (1)
Salary Remaining :	$50,000
Parker Kelly	$50,000 (1)
Salary Remaining :	$50,000
Maksim Sushko	$50,000 (1)
Salary Remaining :	$50,000
Stelio Mattheos	$50,000 (1)
Salary Remaining :	$50,000
Ian Scott	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	25
Salary Commitment
Year 3 : $1,617,500
Year 4 : $1,095,000
Year 5 : $1,120,000
Year 6 : $805,000
Salary Average Commitment
Year 3 : $1,560,000
Year 4 : $805,000
Year 5 : $590,000
Year 6 : $335,000

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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$49,345,000
Farm Players Total Salaries	$1,785,000
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,775,242	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$6,775,242
Projected Bank Account	$6,775,242

Pro Players Salaries
Vladimir Tarasenko	$6,750,000 (3)
-Salary Remaining :	$6,750,000
Ryan Ellis	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Pierre-Edouard Bellemare	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Yann Sauvé	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Cam Ward	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Chris Tierney	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Nikita Zadorov	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Joonas Korpisalo	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Emerson Etem	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Thomas Chabot	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Brock McGinn	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Michael Latta	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Kellan Lain	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Jason Spezza	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Andrew Shaw	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Dylan McIlrath	$1,150,000 (1)
-Salary Remaining :	$1,150,000
Brayden McNabb	$1,150,000 (1)
-Salary Remaining :	$1,150,000
Jason Akeson	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Melker Karlsson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Christian Fischer	$995,000 (2)
-Salary Remaining :	$995,000
Sergei Plotnikov	$950,000 (1)
-Salary Remaining :	$950,000
Total Pro Players	21
Salary Commitment
Year 3 : $49,345,000
Year 4 : $29,000,000
Year 5 : $16,250,000
Year 6 : $0
Salary Average Commitment
Year 3 : $42,975,000
Year 4 : $21,375,000
Year 5 : $9,725,000
Year 6 : $0
Salary Cap with 1 Way Contract
Year 3 : $49,345,000
Year 4 : $26,495,000
Year 5 : $11,750,000
Year 6 : $0

Farm Players Salaries
Gabriel Carlsson	$130,000 (2)
Salary Remaining :	$130,000
Oliver Kylington	$95,000 (1)
Salary Remaining :	$95,000
Rhett Gardner	$90,000 (2)
Salary Remaining :	$90,000
Ryan Hartman	$90,000 (1)
Salary Remaining :	$90,000
Slater Koekkoek	$85,000 (1)
Salary Remaining :	$85,000
Ben Thomson	$80,000 (2)
Salary Remaining :	$80,000
Joe Labate	$80,000 (2)
Salary Remaining :	$80,000
Jordan Greenway	$75,000 (2)
Salary Remaining :	$75,000
Charlie Lindgren	$75,000 (1)
Salary Remaining :	$75,000
Garret Pilon	$75,000 (2)
Salary Remaining :	$75,000
Ross Colton	$75,000 (3)
Salary Remaining :	$75,000
Tyrell Goulbourne	$65,000 (2)
Salary Remaining :	$65,000
James Livingstone	$65,000 (1)
Salary Remaining :	$65,000
Chris Driedger	$65,000 (2)
Salary Remaining :	$65,000
Sean Maguire	$55,000 (1)
Salary Remaining :	$55,000
Pavel Kraskovsky	$55,000 (1)
Salary Remaining :	$55,000
Simon Benoit	$50,000 (2)
Salary Remaining :	$50,000
Jakub Galvas	$50,000 (1)
Salary Remaining :	$50,000
Nick Blankenburg	$50,000 (1)
Salary Remaining :	$50,000
Noah Cates	$50,000 (1)
Salary Remaining :	$50,000
Filip Zadina	$50,000 (2)
Salary Remaining :	$50,000
Alex Steeves	$50,000 (1)
Salary Remaining :	$50,000
Connor Dewar	$50,000 (2)
Salary Remaining :	$50,000
Cole Koepke	$50,000 (2)
Salary Remaining :	$50,000
Ben Johnson	$50,000 (1)
Salary Remaining :	$50,000
Alexander Yelesin	$50,000 (1)
Salary Remaining :	$50,000
Casey Staum	$30,000 (1)
Salary Remaining :	$30,000
Total Farm Players	27
Salary Commitment
Year 3 : $1,785,000
Year 4 : $1,025,000
Year 5 : $75,000
Year 6 : $0
Salary Average Commitment
Year 3 : $1,560,000
Year 4 : $870,000
Year 5 : $75,000
Year 6 : $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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$66,000,000
Farm Players Total Salaries	$2,367,500
Coaches Total Salaries	$3,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $68,338,048	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$2,338,048
Projected Bank Account	$2,338,048

Pro Players Salaries
Ryan Johansen	$6,500,000 (4)
-Salary Remaining :	$6,500,000
Alex Galchenyuk	$6,250,000 (4)
-Salary Remaining :	$6,250,000
Jacob Markstrom	$5,250,000 (2)
-Salary Remaining :	$5,250,000
Tyler Seguin	$5,250,000 (4)
-Salary Remaining :	$5,250,000
Tyler Toffoli	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Dougie Hamilton	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Adam Larsson	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Viktor Arvidsson	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Ryan Murray	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Max Domi	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Marco Scandella	$3,250,000 (1)
-Salary Remaining :	$3,250,000
Anthony Mantha	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Alexander Wennberg	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Elvis Merzlikins	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Troy Stetcher	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Sam Reinhart	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Frank Vatrano	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Noel Acciari	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Dylan Strome	$975,000 (3)
-Salary Remaining :	$975,000
Mirco Mueller	$975,000 (1)
-Salary Remaining :	$975,000
Kyle Connor	$950,000 (2)
-Salary Remaining :	$950,000
Total Pro Players	21
Salary Commitment
Year 3 : $66,000,000
Year 4 : $55,700,000
Year 5 : $32,500,000
Year 6 : $19,750,000
Salary Average Commitment
Year 3 : $52,025,000
Year 4 : $43,050,000
Year 5 : $26,450,000
Year 6 : $18,000,000
Salary Cap with 1 Way Contract
Year 3 : $66,000,000
Year 4 : $49,775,000
Year 5 : $26,475,000
Year 6 : $18,000,000

Farm Players Salaries
Erik Cernak	$97,500 (1)
Salary Remaining :	$97,500
Ludwig Bystrom	$97,500 (1)
Salary Remaining :	$97,500
Mathieu Joseph	$97,500 (2)
Salary Remaining :	$97,500
Nathan Walker	$97,500 (2)
Salary Remaining :	$97,500
Nikolay Goldobin	$97,500 (3)
Salary Remaining :	$97,500
Michael McLeod	$97,500 (3)
Salary Remaining :	$97,500
Filip Gustavsson	$95,000 (3)
Salary Remaining :	$95,000
Chase De Leo	$90,000 (2)
Salary Remaining :	$90,000
Matthew Benning	$85,000 (1)
Salary Remaining :	$85,000
Tomas Jurco	$77,500 (1)
Salary Remaining :	$77,500
Daniel Vladar	$70,000 (2)
Salary Remaining :	$70,000
Nelson Nogier	$65,000 (1)
Salary Remaining :	$65,000
Anders Bjork	$65,000 (1)
Salary Remaining :	$65,000
Julien Gauthier	$65,000 (2)
Salary Remaining :	$65,000
Josh Mahura	$65,000 (3)
Salary Remaining :	$65,000
Caleb Jones	$55,000 (1)
Salary Remaining :	$55,000
Nick Merkley	$55,000 (3)
Salary Remaining :	$55,000
Kieffer Bellows	$55,000 (3)
Salary Remaining :	$55,000
Jonny Tychonick	$50,000 (2)
Salary Remaining :	$50,000
Juuso Valimaki	$50,000 (1)
Salary Remaining :	$50,000
Vinni Lettieri	$50,000 (1)
Salary Remaining :	$50,000
Jake Leschyshyn	$50,000 (1)
Salary Remaining :	$50,000
Adam Ruzicka	$50,000 (1)
Salary Remaining :	$50,000
Joey Daccord	$50,000 (2)
Salary Remaining :	$50,000
Riley Damiani	$50,000 (2)
Salary Remaining :	$50,000
Alexander Khovanov	$50,000 (2)
Salary Remaining :	$50,000
Jonatan Berggren	$50,000 (2)
Salary Remaining :	$50,000
William Bitten	$50,000 (2)
Salary Remaining :	$50,000
Boris Katchouk	$50,000 (1)
Salary Remaining :	$50,000
Nathan Bastian	$50,000 (1)
Salary Remaining :	$50,000
Urho Vaakanainen	$50,000 (1)
Salary Remaining :	$50,000
Mitchell Stephens	$50,000 (1)
Salary Remaining :	$50,000
Max Jones	$50,000 (2)
Salary Remaining :	$50,000
Karel Vejmelka	$50,000 (1)
Salary Remaining :	$50,000
Joey Keane	$50,000 (2)
Salary Remaining :	$50,000
Adam Ginning	$50,000 (2)
Salary Remaining :	$50,000
Jonathan Kovacevic	$40,000 (1)
Salary Remaining :	$40,000
Total Farm Players	37
Salary Commitment
Year 3 : $2,367,500
Year 4 : $1,352,500
Year 5 : $475,000
Year 6 : $0
Salary Average Commitment
Year 3 : $2,342,500
Year 4 : $1,312,500
Year 5 : $465,000
Year 6 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$65,595,000
Farm Players Total Salaries	$1,825,000
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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 $76,341,772	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$10,341,772
Projected Bank Account	$10,341,772

Pro Players Salaries
Jordan Eberle	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Chris Kreider	$6,500,000 (3)
-Salary Remaining :	$6,500,000
Hampus Lindholm	$6,250,000 (1)
-Salary Remaining :	$6,250,000
Anze Kopitar	$5,250,000 (2)
-Salary Remaining :	$5,250,000
Jared Cowen	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Alexandar Georgiev	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Auston Matthews	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Aleksander Barkov	$4,250,000 (1)
-Salary Remaining :	$4,250,000
Cam Fowler	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Mitch Marner	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Adam Fox	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Sean Bergenheim	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Joe Pavelski	$1,650,000 (1)
-Salary Remaining :	$1,650,000
Marc Staal	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Alex DeBrincat	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Matthew Tkachuk	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Michael Matheson	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Ryan Getzlaf	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Tanner Richard	$995,000 (1)
-Salary Remaining :	$995,000
Roman Josi	$750,000 (1)
-Salary Remaining :	$750,000
Zac Rinaldo	$750,000 (2)
-Salary Remaining :	$750,000
Darroll Powe	$750,000 (1)
-Salary Remaining :	$750,000
Philip Larsen	$0 (0)
Luke Adam	$0 (0)
Total Pro Players	24
Salary Commitment
Year 3 : $65,595,000
Year 4 : $50,700,000
Year 5 : $38,700,000
Year 6 : $16,250,000
Salary Average Commitment
Year 3 : $49,945,000
Year 4 : $39,300,000
Year 5 : $25,200,000
Year 6 : $7,500,000
Salary Cap with 1 Way Contract
Year 3 : $65,595,000
Year 4 : $46,450,000
Year 5 : $27,700,000
Year 6 : $7,500,000

Farm Players Salaries
Charlie McAvoy	$97,500 (4)
Salary Remaining :	$97,500
Jesse Puljujarvi	$95,000 (4)
Salary Remaining :	$95,000
Eric Comrie	$95,000 (3)
Salary Remaining :	$95,000
Kevin Fiala	$92,500 (2)
Salary Remaining :	$92,500
Carl Grundstrom	$90,000 (2)
Salary Remaining :	$90,000
Clayton Keller	$90,000 (3)
Salary Remaining :	$90,000
Josh Anderson	$85,000 (2)
Salary Remaining :	$85,000
Carter Hutton	$80,000 (1)
Salary Remaining :	$80,000
Devon Teows	$80,000 (2)
Salary Remaining :	$80,000
Pierre-Luc Dubois	$80,000 (4)
Salary Remaining :	$80,000
Chandler Stephenson	$75,000 (2)
Salary Remaining :	$75,000
Mason Appleton	$65,000 (1)
Salary Remaining :	$65,000
Miro Heiskanen	$50,000 (1)
Salary Remaining :	$50,000
Nick Suzuki	$50,000 (1)
Salary Remaining :	$50,000
Quinn Hughes	$50,000 (2)
Salary Remaining :	$50,000
Timothy Liljegren	$50,000 (1)
Salary Remaining :	$50,000
Nicolas Hague	$50,000 (1)
Salary Remaining :	$50,000
Alexander Romanov	$50,000 (2)
Salary Remaining :	$50,000
Brady Tkachuk	$50,000 (2)
Salary Remaining :	$50,000
Michael Anderson	$50,000 (1)
Salary Remaining :	$50,000
Hunter Drew	$50,000 (2)
Salary Remaining :	$50,000
Arvid Soderblom	$50,000 (1)
Salary Remaining :	$50,000
Tomas Hyka	$50,000 (1)
Salary Remaining :	$50,000
Michael Pezzetta	$50,000 (1)
Salary Remaining :	$50,000
Yegor Sharangovich	$50,000 (2)
Salary Remaining :	$50,000
Justus Annunen	$50,000 (2)
Salary Remaining :	$50,000
Cayden Primeau	$50,000 (1)
Salary Remaining :	$50,000
Jesperi Kotkaniemi	$50,000 (2)
Salary Remaining :	$50,000
Tom Kuhnhackl	$0 (0)
Salary Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 3 : $1,825,000
Year 4 : $1,462,500
Year 5 : $940,000
Year 6 : $900,000
Salary Average Commitment
Year 3 : $1,740,000
Year 4 : $1,175,000
Year 5 : $457,500
Year 6 : $272,500

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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$48,700,000
Farm Players Total Salaries	$1,924,500
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $73,985,071	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$7,985,071
Projected Bank Account	$7,985,071

Pro Players Salaries
Matt Duchene	$8,250,000 (3)
-Salary Remaining :	$8,250,000
John Carlson	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Yanni Gourde	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Victor Hedman	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Shayne Gostisbehere	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Alex Nedeljkovic	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Michael Kostka	$2,600,000 (2)
-Salary Remaining :	$2,600,000
Jimmy Vesey	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Brock Boeser	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Brendan Lemieux	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Patrice Bergeron	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Marc-André Fleury	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Sam Bennett	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Tyler Kennedy	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Jesper Fast	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Alex Killorn	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Dalton Thrower	$850,000 (1)
-Salary Remaining :	$850,000
Total Pro Players	17
Salary Commitment
Year 3 : $48,700,000
Year 4 : $44,400,000
Year 5 : $15,500,000
Year 6 : $4,000,000
Salary Average Commitment
Year 3 : $28,800,000
Year 4 : $20,950,000
Year 5 : $9,450,000
Year 6 : $1,500,000
Salary Cap with 1 Way Contract
Year 3 : $48,700,000
Year 4 : $40,850,000
Year 5 : $12,250,000
Year 6 : $1,500,000

Farm Players Salaries
Anthony Cirelli	$200,000 (3)
Salary Remaining :	$200,000
Noah Hanifin	$200,000 (3)
Salary Remaining :	$200,000
Jack Roslovic	$160,000 (1)
Salary Remaining :	$160,000
Jordan Oesterle	$125,000 (1)
Salary Remaining :	$125,000
Jakob Chychrun	$99,500 (4)
Salary Remaining :	$99,500
Kaapo Kahkonen	$80,000 (1)
Salary Remaining :	$80,000
Ryan Lindgren	$75,000 (2)
Salary Remaining :	$75,000
Connor Bunnaman	$75,000 (2)
Salary Remaining :	$75,000
Anatoli Golyshev	$70,000 (2)
Salary Remaining :	$70,000
Jeremy Bracco	$70,000 (1)
Salary Remaining :	$70,000
Josef Korenar	$60,000 (3)
Salary Remaining :	$60,000
Axel Holmstrom	$60,000 (3)
Salary Remaining :	$60,000
Michael Downing	$50,000 (1)
Salary Remaining :	$50,000
Joe Veleno	$50,000 (2)
Salary Remaining :	$50,000
Blake Lizotte	$50,000 (2)
Salary Remaining :	$50,000
Cam Hillis	$50,000 (2)
Salary Remaining :	$50,000
Maxime Comtois	$50,000 (1)
Salary Remaining :	$50,000
Scott Perunovich	$50,000 (2)
Salary Remaining :	$50,000
Brandon Hagel	$50,000 (1)
Salary Remaining :	$50,000
Sean Walker	$50,000 (1)
Salary Remaining :	$50,000
Blake Hillman	$50,000 (2)
Salary Remaining :	$50,000
Ty Dellandrea	$50,000 (2)
Salary Remaining :	$50,000
Liam Foudy	$50,000 (2)
Salary Remaining :	$50,000
Lukas Dostal	$50,000 (2)
Salary Remaining :	$50,000
Robert Thomas	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	25
Salary Commitment
Year 3 : $1,924,500
Year 4 : $1,460,000
Year 5 : $1,140,000
Year 6 : $400,000
Salary Average Commitment
Year 3 : $1,554,500
Year 4 : $1,024,500
Year 5 : $404,500
Year 6 : $99,500

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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$64,345,000
Farm Players Total Salaries	$2,239,500
Coaches Total Salaries	$2,816,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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 $115,543,711	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$49,543,711
Projected Bank Account	$49,543,711

Pro Players Salaries
Evander Kane	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Luke Schenn	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Zach Werenski	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Jon Merrill	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Kristers Gudlevskis	$4,500,000 (1)
-Salary Remaining :	$4,500,000
John Klingberg	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Brenden Dillon	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Andre Burakovsky	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Brayden Schenn	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Bo Horvat	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Ben Smith	$3,250,000 (4)
-Salary Remaining :	$3,250,000
Jason Zucker	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Tye McGinn	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Brandon Saad	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Pontus Aberg	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Patrice Cormier	$1,550,000 (2)
-Salary Remaining :	$1,550,000
Haydn Fleury	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Valentin Zykov	$995,000 (1)
-Salary Remaining :	$995,000
Nicholas Baptiste	$900,000 (1)
-Salary Remaining :	$900,000
Pavel Francouz	$850,000 (1)
-Salary Remaining :	$850,000
Brett Pesce	$800,000 (3)
-Salary Remaining :	$800,000
Elias Pettersson	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	22
Salary Commitment
Year 3 : $64,345,000
Year 4 : $35,050,000
Year 5 : $16,000,000
Year 6 : $13,250,000
Salary Average Commitment
Year 3 : $52,495,000
Year 4 : $30,550,000
Year 5 : $17,550,000
Year 6 : $11,750,000
Salary Cap with 1 Way Contract
Year 3 : $64,345,000
Year 4 : $32,600,000
Year 5 : $16,550,000
Year 6 : $11,750,000

Farm Players Salaries
Brendan Guhle	$130,000 (2)
Salary Remaining :	$130,000
Colton Sissons	$99,500 (1)
Salary Remaining :	$99,500
Lucas Carlsson	$90,000 (2)
Salary Remaining :	$90,000
Kole Sherwood	$90,000 (2)
Salary Remaining :	$90,000
Logan Brown	$90,000 (2)
Salary Remaining :	$90,000
Mathieu Olivier	$90,000 (2)
Salary Remaining :	$90,000
Tyler Benson	$90,000 (2)
Salary Remaining :	$90,000
Aleksi Saarela	$80,000 (2)
Salary Remaining :	$80,000
Otto Koivula	$75,000 (2)
Salary Remaining :	$75,000
Jeff Corbett	$70,000 (1)
Salary Remaining :	$70,000
Jonathan Davidsson	$65,000 (3)
Salary Remaining :	$65,000
Keaton Thompson	$60,000 (2)
Salary Remaining :	$60,000
Henri Ikonen	$55,000 (1)
Salary Remaining :	$55,000
Dmitri Samorukov	$50,000 (1)
Salary Remaining :	$50,000
Isac Lundestrom	$50,000 (2)
Salary Remaining :	$50,000
Marc McLaughlin	$50,000 (1)
Salary Remaining :	$50,000
Jonathan Gruden	$50,000 (2)
Salary Remaining :	$50,000
Dennis Gilbert	$50,000 (1)
Salary Remaining :	$50,000
Jakob Forsbacka-Karlsson	$50,000 (2)
Salary Remaining :	$50,000
Rasmus Dahlin	$50,000 (2)
Salary Remaining :	$50,000
Pierre-Olivier Joseph	$50,000 (1)
Salary Remaining :	$50,000
Matthew Thiessen	$50,000 (2)
Salary Remaining :	$50,000
Jacob Bernard-Docker	$50,000 (2)
Salary Remaining :	$50,000
Matthew Highmore	$50,000 (3)
Salary Remaining :	$50,000
Logan Thompson	$50,000 (1)
Salary Remaining :	$50,000
Xavier Bernard	$50,000 (2)
Salary Remaining :	$50,000
Joel Farabee	$50,000 (2)
Salary Remaining :	$50,000
Tobias Lindberg	$50,000 (1)
Salary Remaining :	$50,000
Mike Hardman	$50,000 (1)
Salary Remaining :	$50,000
Martin Necas	$50,000 (1)
Salary Remaining :	$50,000
Hugh McGing	$50,000 (2)
Salary Remaining :	$50,000
Jan Jenik	$50,000 (2)
Salary Remaining :	$50,000
Veini Vehvilainen	$50,000 (2)
Salary Remaining :	$50,000
Alex Formenton	$50,000 (1)
Salary Remaining :	$50,000
Radovan Bondra	$35,000 (1)
Salary Remaining :	$35,000
Jaden Lindo	$35,000 (1)
Salary Remaining :	$35,000
Brycen Martin	$35,000 (1)
Salary Remaining :	$35,000
Total Farm Players	37
Salary Commitment
Year 3 : $2,239,500
Year 4 : $1,545,000
Year 5 : $115,000
Year 6 : $0
Salary Average Commitment
Year 3 : $2,204,500
Year 4 : $1,425,000
Year 5 : $115,000
Year 6 : $0

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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$62,600,000
Farm Players Total Salaries	$2,562,500
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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 $76,300,762	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$10,300,762
Projected Bank Account	$10,300,762

Pro Players Salaries
Connor McDavid	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Brady Skjei	$6,150,000 (4)
-Salary Remaining :	$6,150,000
Marko Dano	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Connor Brown	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Leon Draisaitl	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Darnell Nurse	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Zach Hyman	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Marcus Kruger	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Dalton Prout	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Ryan Nugent-Hopkins	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Cam Barker	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Frederik Gauthier	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Carter Hart	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Jake Virtanen	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Marcus Pettersson	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Mattias Ekholm	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Mark Jankowski	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Nick Shore	$900,000 (1)
-Salary Remaining :	$900,000
Total Pro Players	18
Salary Commitment
Year 3 : $62,600,000
Year 4 : $40,350,000
Year 5 : $28,950,000
Year 6 : $13,100,000
Salary Average Commitment
Year 3 : $47,800,000
Year 4 : $29,950,000
Year 5 : $24,150,000
Year 6 : $12,150,000
Salary Cap with 1 Way Contract
Year 3 : $62,600,000
Year 4 : $36,200,000
Year 5 : $25,150,000
Year 6 : $12,150,000

Farm Players Salaries
Roope Hintz	$150,000 (2)
Salary Remaining :	$150,000
Zac Leslie	$120,000 (1)
Salary Remaining :	$120,000
Mikko Koskinen	$100,000 (3)
Salary Remaining :	$100,000
Philippe Myers	$100,000 (2)
Salary Remaining :	$100,000
Brett Lernout	$97,500 (2)
Salary Remaining :	$97,500
Garret Sparks	$95,000 (1)
Salary Remaining :	$95,000
Adam Erne	$95,000 (2)
Salary Remaining :	$95,000
Alexandre Carrier	$90,000 (1)
Salary Remaining :	$90,000
Kiefer Sherwood	$90,000 (2)
Salary Remaining :	$90,000
Patrik Laine	$90,000 (4)
Salary Remaining :	$90,000
Anton Slepyshev	$90,000 (1)
Salary Remaining :	$90,000
Phil McRae	$80,000 (1)
Salary Remaining :	$80,000
C.J. Smith	$75,000 (3)
Salary Remaining :	$75,000
Nikolai Knyzhov	$70,000 (3)
Salary Remaining :	$70,000
Gustav Olofsson	$70,000 (1)
Salary Remaining :	$70,000
Cole Cassels	$70,000 (2)
Salary Remaining :	$70,000
Emil Djuse	$65,000 (1)
Salary Remaining :	$65,000
Connor Hurley	$60,000 (2)
Salary Remaining :	$60,000
Jordan Subban	$60,000 (3)
Salary Remaining :	$60,000
Colin White	$60,000 (2)
Salary Remaining :	$60,000
Remi Elie	$60,000 (1)
Salary Remaining :	$60,000
Semyon Der-Arguchintsev	$50,000 (2)
Salary Remaining :	$50,000
Ryan McLeod	$50,000 (2)
Salary Remaining :	$50,000
Pontus Holmberg	$50,000 (2)
Salary Remaining :	$50,000
Jack Perbix	$50,000 (2)
Salary Remaining :	$50,000
Jeremy Gregoire	$50,000 (1)
Salary Remaining :	$50,000
Alexander Alexeyev	$50,000 (2)
Salary Remaining :	$50,000
Robin Salo	$50,000 (1)
Salary Remaining :	$50,000
Cole Fonstad	$50,000 (2)
Salary Remaining :	$50,000
Stuart Skinner	$50,000 (1)
Salary Remaining :	$50,000
Jaxson Stauber	$50,000 (2)
Salary Remaining :	$50,000
Taro Hirose	$50,000 (1)
Salary Remaining :	$50,000
Filip Johansson	$50,000 (2)
Salary Remaining :	$50,000
Kailer Yamamoto	$50,000 (1)
Salary Remaining :	$50,000
Jason Robertson	$50,000 (1)
Salary Remaining :	$50,000
Filip Kral	$50,000 (2)
Salary Remaining :	$50,000
Lucas Johansen	$25,000 (1)
Salary Remaining :	$25,000
Total Farm Players	37
Salary Commitment
Year 3 : $2,562,500
Year 4 : $1,935,000
Year 5 : $727,500
Year 6 : $350,000
Salary Average Commitment
Year 3 : $2,380,000
Year 4 : $1,445,000
Year 5 : $375,000
Year 6 : $90,000

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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$40,100,000
Farm Players Total Salaries	$2,122,500
Coaches Total Salaries	$4,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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 $84,341,038	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$18,341,038
Projected Bank Account	$18,341,038

Pro Players Salaries
Alex Goligoski	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Ville Husso	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Shea Weber	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Kris Versteeg	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Kasperi Kapanen	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Will Butcher	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Brian Elliott	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Alexander Semin	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Miro Aaltonen	$2,250,000 (3)
-Salary Remaining :	$2,250,000
Niklas Hansson	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Nikita Tryamkin	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Alex Iafallo	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Elias Lindholm	$1,300,000 (4)
-Salary Remaining :	$1,300,000
Quinton Howden	$1,150,000 (1)
-Salary Remaining :	$1,150,000
Griffin Reinhart	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Petr Straka	$950,000 (2)
-Salary Remaining :	$950,000
Jerry D'Amigo	$750,000 (1)
-Salary Remaining :	$750,000
Total Pro Players	17
Salary Commitment
Year 3 : $40,100,000
Year 4 : $22,650,000
Year 5 : $18,600,000
Year 6 : $2,500,000
Salary Average Commitment
Year 3 : $33,650,000
Year 4 : $16,200,000
Year 5 : $12,500,000
Year 6 : $1,300,000
Salary Cap with 1 Way Contract
Year 3 : $40,100,000
Year 4 : $19,950,000
Year 5 : $13,750,000
Year 6 : $1,300,000

Farm Players Salaries
Kirill Kaprizov	$125,000 (3)
Salary Remaining :	$125,000
Radim Simek	$120,000 (3)
Salary Remaining :	$120,000
Dominik Kahun	$97,500 (1)
Salary Remaining :	$97,500
Patrick Brown	$95,000 (2)
Salary Remaining :	$95,000
John Draeger	$95,000 (2)
Salary Remaining :	$95,000
Dylan Gambrell	$90,000 (2)
Salary Remaining :	$90,000
Brandon Halverson	$90,000 (3)
Salary Remaining :	$90,000
Jacob Larsson	$90,000 (2)
Salary Remaining :	$90,000
Tyson Jost	$80,000 (4)
Salary Remaining :	$80,000
Anthony Beauvillier	$80,000 (3)
Salary Remaining :	$80,000
Artur Kayumov	$80,000 (2)
Salary Remaining :	$80,000
Kale Clague	$70,000 (4)
Salary Remaining :	$70,000
Blake Geoffrion	$70,000 (1)
Salary Remaining :	$70,000
Viktor Baldayev	$70,000 (2)
Salary Remaining :	$70,000
Tanner Laczynski	$70,000 (3)
Salary Remaining :	$70,000
Mitchell Heard	$65,000 (1)
Salary Remaining :	$65,000
Jake Walman	$60,000 (1)
Salary Remaining :	$60,000
Nicklas Jensen	$60,000 (1)
Salary Remaining :	$60,000
Matt Puempel	$60,000 (1)
Salary Remaining :	$60,000
Roberts Lipsbergs	$55,000 (2)
Salary Remaining :	$55,000
Austin Poganski	$50,000 (1)
Salary Remaining :	$50,000
Morgan Frost	$50,000 (1)
Salary Remaining :	$50,000
Jakub Skarek	$50,000 (2)
Salary Remaining :	$50,000
Jared McIsaac	$50,000 (2)
Salary Remaining :	$50,000
Drake Batherson	$50,000 (1)
Salary Remaining :	$50,000
Grigori Denisenko	$50,000 (2)
Salary Remaining :	$50,000
Kirill Marchenko	$50,000 (2)
Salary Remaining :	$50,000
Joseph Woll	$50,000 (2)
Salary Remaining :	$50,000
Ivan Prosvetov	$50,000 (2)
Salary Remaining :	$50,000
Andrei Svechnikov	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	30
Salary Commitment
Year 3 : $2,122,500
Year 4 : $1,790,000
Year 5 : $1,100,000
Year 6 : $345,000
Salary Average Commitment
Year 3 : $1,922,500
Year 4 : $1,415,000
Year 5 : $560,000
Year 6 : $150,000

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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$61,050,000
Farm Players Total Salaries	$1,767,500
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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 $98,093,935	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$32,093,935
Projected Bank Account	$32,093,935

Pro Players Salaries
Derek Stepan	$5,800,000 (2)
-Salary Remaining :	$5,800,000
Jake Guentzel	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Mark Scheifele	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Danny DeKeiser	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Oscar Klefbom	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Nick Leddy	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Marcus Foligno	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Keith Aulie	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Marcus Johansson	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Max Reinhart	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Andrei Vasilevskiy	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Tom Wilson	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Sebastian Aho	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Pavel Zacha	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Tyson Barrie	$1,850,000 (3)
-Salary Remaining :	$1,850,000
Neal Pionk	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Dmitrij Jaskin	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Brandon Tanev	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Braden Holtby	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jonathan Marchessault	$800,000 (1)
-Salary Remaining :	$800,000
Ryan MacInnis	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	21
Salary Commitment
Year 3 : $61,050,000
Year 4 : $48,550,000
Year 5 : $27,850,000
Year 6 : $14,000,000
Salary Average Commitment
Year 3 : $55,195,000
Year 4 : $40,645,000
Year 5 : $23,600,000
Year 6 : $8,500,000
Salary Cap with 1 Way Contract
Year 3 : $61,050,000
Year 4 : $43,300,000
Year 5 : $23,850,000
Year 6 : $8,500,000

Farm Players Salaries
Mathew Barzal	$150,000 (2)
Salary Remaining :	$150,000
Dakota Mermis	$110,000 (1)
Salary Remaining :	$110,000
Evan Rodrigues	$100,000 (3)
Salary Remaining :	$100,000
Brett Kulak	$90,000 (1)
Salary Remaining :	$90,000
Gavin Bayreuther	$90,000 (4)
Salary Remaining :	$90,000
Adam Brooks	$80,000 (4)
Salary Remaining :	$80,000
John Marino	$72,500 (3)
Salary Remaining :	$72,500
Anthony Stolarz	$70,000 (2)
Salary Remaining :	$70,000
Iven Barbashev	$70,000 (2)
Salary Remaining :	$70,000
Max Gortz	$65,000 (1)
Salary Remaining :	$65,000
Matthew Finn	$60,000 (1)
Salary Remaining :	$60,000
Sam Kurker	$60,000 (1)
Salary Remaining :	$60,000
Brett Pollock	$50,000 (1)
Salary Remaining :	$50,000
Denis Malgin	$50,000 (3)
Salary Remaining :	$50,000
Eetu Luostarinen	$50,000 (1)
Salary Remaining :	$50,000
Philipp Kurashev	$50,000 (2)
Salary Remaining :	$50,000
Noah Dobson	$50,000 (2)
Salary Remaining :	$50,000
Zachary Bouthillier	$50,000 (2)
Salary Remaining :	$50,000
Josh Ho-Sang	$50,000 (2)
Salary Remaining :	$50,000
Juuso Ikonen	$50,000 (1)
Salary Remaining :	$50,000
Jeremy Swayman	$50,000 (1)
Salary Remaining :	$50,000
Austin Strand	$50,000 (1)
Salary Remaining :	$50,000
Steven Spinner	$50,000 (1)
Salary Remaining :	$50,000
Jeff Malott	$50,000 (1)
Salary Remaining :	$50,000
Sampo Ranta	$50,000 (2)
Salary Remaining :	$50,000
Shawn Boudrias	$50,000 (2)
Salary Remaining :	$50,000
Jesper Boqvist	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	27
Salary Commitment
Year 3 : $1,767,500
Year 4 : $1,177,500
Year 5 : $630,000
Year 6 : $330,000
Salary Average Commitment
Year 3 : $1,425,000
Year 4 : $840,000
Year 5 : $380,000
Year 6 : $170,000

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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$64,100,000
Farm Players Total Salaries	$2,369,500
Coaches Total Salaries	$2,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,441,274	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$6,441,274
Projected Bank Account	$6,441,274

Pro Players Salaries
Claude Giroux	$7,500,000 (4)
-Salary Remaining :	$7,500,000
Alexander Ovechkin	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Ryan Mcdonagh	$6,100,000 (1)
-Salary Remaining :	$6,100,000
Mikael Granlund	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Jaden Schwartz	$5,000,000 (4)
-Salary Remaining :	$5,000,000
John Moore	$4,250,000 (1)
-Salary Remaining :	$4,250,000
Justin Faulk	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Reilly Smith	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Jack Eichel	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Andy Miele	$3,250,000 (3)
-Salary Remaining :	$3,250,000
Kari Lehtonen	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Michal Neuvirth	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Mark Pysyk	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Scott Laughton	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Josh Morrissey	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Nicolas Kerdiles	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Anton Gustafsson	$975,000 (2)
-Salary Remaining :	$975,000
Andreas Englund	$975,000 (3)
-Salary Remaining :	$975,000
Joel Armia	$900,000 (1)
-Salary Remaining :	$900,000
Travis Dermott	$650,000 (1)
-Salary Remaining :	$650,000
Total Pro Players	20
Salary Commitment
Year 3 : $64,100,000
Year 4 : $43,475,000
Year 5 : $30,750,000
Year 6 : $20,000,000
Salary Average Commitment
Year 3 : $56,600,000
Year 4 : $40,950,000
Year 5 : $31,225,000
Year 6 : $23,000,000
Salary Cap with 1 Way Contract
Year 3 : $64,100,000
Year 4 : $40,950,000
Year 5 : $31,225,000
Year 6 : $23,000,000

Farm Players Salaries
Drew O'Connor	$100,000 (3)
Salary Remaining :	$100,000
Hunter Shinkaruk	$95,000 (2)
Salary Remaining :	$95,000
Kasper Bjorkqvist	$90,000 (2)
Salary Remaining :	$90,000
Lucas Wallmark	$90,000 (3)
Salary Remaining :	$90,000
Mark McNeill	$90,000 (1)
Salary Remaining :	$90,000
Markus Granlund	$90,000 (1)
Salary Remaining :	$90,000
T.J Brodie	$80,000 (1)
Salary Remaining :	$80,000
Nolan Vesey	$79,500 (1)
Salary Remaining :	$79,500
Grant Hutton	$75,000 (2)
Salary Remaining :	$75,000
Bokondji Imama	$75,000 (2)
Salary Remaining :	$75,000
Gerald Mayhew	$75,000 (3)
Salary Remaining :	$75,000
Mattias Backman	$75,000 (1)
Salary Remaining :	$75,000
Olli Juolevi	$70,000 (3)
Salary Remaining :	$70,000
Carl Dahlstrom	$65,000 (1)
Salary Remaining :	$65,000
Christian Djoos	$65,000 (1)
Salary Remaining :	$65,000
Filip Chlapik	$65,000 (1)
Salary Remaining :	$65,000
Tristan Jarry	$65,000 (1)
Salary Remaining :	$65,000
Riley Barber	$65,000 (1)
Salary Remaining :	$65,000
Ryan Olsen	$65,000 (1)
Salary Remaining :	$65,000
Felix Sanstrom	$65,000 (1)
Salary Remaining :	$65,000
Troy Bourke	$65,000 (1)
Salary Remaining :	$65,000
Josh Wesley	$60,000 (2)
Salary Remaining :	$60,000
Linus Ullmark	$55,000 (1)
Salary Remaining :	$55,000
Ruslan Iskhakov	$50,000 (2)
Salary Remaining :	$50,000
Barrett Hayton	$50,000 (2)
Salary Remaining :	$50,000
Milos Kelemen	$50,000 (2)
Salary Remaining :	$50,000
Pavol Regenda	$50,000 (2)
Salary Remaining :	$50,000
Joni Ikonen	$50,000 (1)
Salary Remaining :	$50,000
Sean Durzi	$50,000 (2)
Salary Remaining :	$50,000
Libor Hajek	$50,000 (2)
Salary Remaining :	$50,000
Carsen Twarynski	$50,000 (2)
Salary Remaining :	$50,000
Ian Mitchell	$50,000 (1)
Salary Remaining :	$50,000
Reilly Walsh	$50,000 (1)
Salary Remaining :	$50,000
Sergei Zborovskiy	$50,000 (2)
Salary Remaining :	$50,000
Kristian Vesalainen	$50,000 (1)
Salary Remaining :	$50,000
Josh Norris	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	36
Salary Commitment
Year 3 : $2,369,500
Year 4 : $1,130,000
Year 5 : $335,000
Year 6 : $0
Salary Average Commitment
Year 3 : $2,336,000
Year 4 : $1,130,000
Year 5 : $335,000
Year 6 : $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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$48,950,000
Farm Players Total Salaries	$2,365,000
Coaches Total Salaries	$1,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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 $110,226,993	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$44,226,993
Projected Bank Account	$44,226,993

Pro Players Salaries
Milan Lucic	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Sean Couturier	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Dmitry Kulikov	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Frederik Andersen	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Ryan Strome	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Ondrej Palat	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Tomas Hertl	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Jake McCabe	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Devante Smith-Pelly	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Chris Mcallister	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Mikhail Sergachev	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Patrik Nemeth	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Magnus Paajarvi	$1,750,000 (1)
-Salary Remaining :	$1,750,000
T.J Galiardi	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Samuel Montembeault	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Richard Panik	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Maxime Sauvé	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Henrik Samuelsson	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Stefan Noesen	$950,000 (2)
-Salary Remaining :	$950,000
Cale Makar	$500,000 (1)
-Salary Remaining :	$500,000
Total Pro Players	20
Salary Commitment
Year 3 : $48,950,000
Year 4 : $27,250,000
Year 5 : $16,000,000
Year 6 : $10,000,000
Salary Average Commitment
Year 3 : $39,925,000
Year 4 : $22,175,000
Year 5 : $13,000,000
Year 6 : $8,000,000
Salary Cap with 1 Way Contract
Year 3 : $48,950,000
Year 4 : $24,200,000
Year 5 : $13,500,000
Year 6 : $8,000,000

Farm Players Salaries
Mike Condon	$90,000 (1)
Salary Remaining :	$90,000
Vince Dunn	$90,000 (3)
Salary Remaining :	$90,000
Seth Griffith	$85,000 (2)
Salary Remaining :	$85,000
Sebastian Collberg	$80,000 (2)
Salary Remaining :	$80,000
Steven Santini	$80,000 (1)
Salary Remaining :	$80,000
Derrick Pouliot	$80,000 (1)
Salary Remaining :	$80,000
Samuel Blais	$75,000 (1)
Salary Remaining :	$75,000
David Pope	$70,000 (1)
Salary Remaining :	$70,000
Ryan Culkin	$65,000 (2)
Salary Remaining :	$65,000
Connor Chatam	$65,000 (3)
Salary Remaining :	$65,000
Jake Marchment	$55,000 (2)
Salary Remaining :	$55,000
Joel Kiviranta	$55,000 (1)
Salary Remaining :	$55,000
Will Borgen	$55,000 (1)
Salary Remaining :	$55,000
Alex Barre-Boulet	$55,000 (3)
Salary Remaining :	$55,000
Dryden Hunt	$55,000 (1)
Salary Remaining :	$55,000
Colton White	$55,000 (1)
Salary Remaining :	$55,000
Mikhail Vorobyev	$55,000 (1)
Salary Remaining :	$55,000
Cale Fleury	$50,000 (1)
Salary Remaining :	$50,000
Samuel Houde	$50,000 (2)
Salary Remaining :	$50,000
K'Andre Miller	$50,000 (2)
Salary Remaining :	$50,000
Mason Shaw	$50,000 (1)
Salary Remaining :	$50,000
Dylan Samberg	$50,000 (1)
Salary Remaining :	$50,000
Ryan Poehling	$50,000 (1)
Salary Remaining :	$50,000
Joshua Jacobs	$50,000 (2)
Salary Remaining :	$50,000
Casey Mittelstadt	$50,000 (1)
Salary Remaining :	$50,000
Samuel Ersson	$50,000 (2)
Salary Remaining :	$50,000
Mathias Laferriere	$50,000 (2)
Salary Remaining :	$50,000
Ivan Fedotov	$50,000 (1)
Salary Remaining :	$50,000
Jake Paterson	$50,000 (1)
Salary Remaining :	$50,000
Owen Tippet	$50,000 (1)
Salary Remaining :	$50,000
Alexander Barabanov	$50,000 (2)
Salary Remaining :	$50,000
Andrew Peeke	$50,000 (2)
Salary Remaining :	$50,000
Dante Fabbro	$50,000 (2)
Salary Remaining :	$50,000
Jeffrey Viel	$50,000 (2)
Salary Remaining :	$50,000
Yegor Korshkov	$50,000 (2)
Salary Remaining :	$50,000
Linus Sandin	$50,000 (1)
Salary Remaining :	$50,000
Alexander Volkov	$50,000 (1)
Salary Remaining :	$50,000
Jack Drury	$50,000 (2)
Salary Remaining :	$50,000
Jakub Lauko	$50,000 (2)
Salary Remaining :	$50,000
Martin Kaut	$50,000 (2)
Salary Remaining :	$50,000
Nolan Patrick	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	41
Salary Commitment
Year 3 : $2,365,000
Year 4 : $1,205,000
Year 5 : $345,000
Year 6 : $0
Salary Average Commitment
Year 3 : $2,275,000
Year 4 : $1,125,000
Year 5 : $190,000
Year 6 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$61,600,000
Farm Players Total Salaries	$2,435,000
Coaches Total Salaries	$2,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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 $91,822,890	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$25,822,890
Projected Bank Account	$25,822,890

Pro Players Salaries
Nino Niederreiter	$6,200,000 (4)
-Salary Remaining :	$6,200,000
Artemi Panarin	$5,900,000 (3)
-Salary Remaining :	$5,900,000
Philip Samuelsson	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Nikita Kucherov	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Jake Gardiner	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Jeff Schultz	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Ryan O'Reilly	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Dylan Larkin	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Tyler Weiman	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jamie Arniel	$2,250,000 (1)
-Salary Remaining :	$2,250,000
Drew Fata	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Tyler Bertuzzi	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Carson Mcmillan	$1,750,000 (4)
-Salary Remaining :	$1,750,000
Ilya Samsonov	$1,700,000 (3)
-Salary Remaining :	$1,700,000
T.J. Hensick	$1,500,000 (2)
-Salary Remaining :	$1,500,000
David Rundblad	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Cody Franson	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Roland McKeown	$1,400,000 (4)
-Salary Remaining :	$1,400,000
Brendan Woods	$950,000 (1)
-Salary Remaining :	$950,000
Alexandre Grenier	$950,000 (1)
-Salary Remaining :	$950,000
Total Pro Players	20
Salary Commitment
Year 3 : $61,600,000
Year 4 : $46,750,000
Year 5 : $38,750,000
Year 6 : $19,300,000
Salary Average Commitment
Year 3 : $55,250,000
Year 4 : $43,350,000
Year 5 : $31,850,000
Year 6 : $15,350,000
Salary Cap with 1 Way Contract
Year 3 : $61,600,000
Year 4 : $44,450,000
Year 5 : $32,950,000
Year 6 : $15,350,000

Farm Players Salaries
Robby Fabbri	$150,000 (1)
Salary Remaining :	$150,000
Filip Hronek	$97,500 (4)
Salary Remaining :	$97,500
Lucas Lessio	$97,500 (1)
Salary Remaining :	$97,500
Brendan Leipsic	$95,000 (2)
Salary Remaining :	$95,000
Christoffer Ehn	$95,000 (1)
Salary Remaining :	$95,000
Riley Armstrong	$95,000 (1)
Salary Remaining :	$95,000
Chris Bigras	$92,500 (1)
Salary Remaining :	$92,500
Martin Frk	$90,000 (1)
Salary Remaining :	$90,000
Ian McCoshen	$90,000 (1)
Salary Remaining :	$90,000
Sonny Milano	$90,000 (1)
Salary Remaining :	$90,000
Ryan Pulock	$90,000 (1)
Salary Remaining :	$90,000
Robbie Russo	$90,000 (1)
Salary Remaining :	$90,000
Philippe Desrosiers	$87,500 (2)
Salary Remaining :	$87,500
Jesse Graham	$80,000 (2)
Salary Remaining :	$80,000
Calvin Thurkauf	$75,000 (4)
Salary Remaining :	$75,000
Troy Terry	$70,000 (3)
Salary Remaining :	$70,000
Adam Werner	$65,000 (4)
Salary Remaining :	$65,000
Tyler Lewington	$65,000 (1)
Salary Remaining :	$65,000
Michael Bunting	$60,000 (4)
Salary Remaining :	$60,000
Marcus Hogberg	$60,000 (1)
Salary Remaining :	$60,000
Jack Studnicka	$50,000 (1)
Salary Remaining :	$50,000
Cody Glass	$50,000 (1)
Salary Remaining :	$50,000
Klim Kostin	$50,000 (1)
Salary Remaining :	$50,000
Morgan Barron	$50,000 (1)
Salary Remaining :	$50,000
Morgan Geekie	$50,000 (1)
Salary Remaining :	$50,000
Lias Andersson	$50,000 (1)
Salary Remaining :	$50,000
Dominik Bokk	$50,000 (2)
Salary Remaining :	$50,000
Conor Timmins	$50,000 (1)
Salary Remaining :	$50,000
Nick Swaney	$50,000 (1)
Salary Remaining :	$50,000
Oskar Steen	$50,000 (1)
Salary Remaining :	$50,000
Jack Ramsey	$50,000 (1)
Salary Remaining :	$50,000
Nils Lundkvist	$50,000 (2)
Salary Remaining :	$50,000
Sebastian Ahaut	$50,000 (1)
Salary Remaining :	$50,000
Nico Hischier	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	34
Salary Commitment
Year 3 : $2,435,000
Year 4 : $782,500
Year 5 : $480,000
Year 6 : $450,000
Salary Average Commitment
Year 3 : $2,142,500
Year 4 : $657,500
Year 5 : $357,500
Year 6 : $297,500

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Key Bank 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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$63,175,000
Farm Players Total Salaries	$2,029,000
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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 $69,818,628	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$3,818,628
Projected Bank Account	$3,818,628

Pro Players Salaries
Sidney Crosby	$7,500,000 (3)
-Salary Remaining :	$7,500,000
Tyler Johnson	$6,300,000 (2)
-Salary Remaining :	$6,300,000
Colton Parayko	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Travis Hamonic	$5,000,000 (2)
-Salary Remaining :	$5,000,000
John Gibson	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Aaron Ekblad	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Teuvo Teravainen	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Logan Couture	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Evgeni Malkin	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Kyle Okposo	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Cam Talbot	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Ryan Kesler	$2,500,000 (1)
-Salary Remaining :	$2,500,000
William Nylander	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Nate Schmidt	$2,250,000 (1)
-Salary Remaining :	$2,250,000
Ben Hutton	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Morgan Rielly	$1,800,000 (1)
-Salary Remaining :	$1,800,000
William Karlsson	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Brian Ferlin	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Ryan Dzingel	$975,000 (1)
-Salary Remaining :	$975,000
Total Pro Players	19
Salary Commitment
Year 3 : $63,175,000
Year 4 : $52,250,000
Year 5 : $22,000,000
Year 6 : $10,000,000
Salary Average Commitment
Year 3 : $51,175,000
Year 4 : $42,750,000
Year 5 : $23,500,000
Year 6 : $10,000,000
Salary Cap with 1 Way Contract
Year 3 : $63,175,000
Year 4 : $52,650,000
Year 5 : $23,500,000
Year 6 : $10,000,000

Farm Players Salaries
Adrian Kempe	$175,000 (1)
Salary Remaining :	$175,000
Justin Bailey	$99,000 (1)
Salary Remaining :	$99,000
Matt Grzelcyk	$95,000 (1)
Salary Remaining :	$95,000
Joel Eriksson Ek	$90,000 (3)
Salary Remaining :	$90,000
Dillon Heatherington	$90,000 (2)
Salary Remaining :	$90,000
Trevor Moore	$85,000 (2)
Salary Remaining :	$85,000
Victor Mete	$85,000 (1)
Salary Remaining :	$85,000
Ryan Fitzgerald	$75,000 (3)
Salary Remaining :	$75,000
Marc Michaelis	$75,000 (2)
Salary Remaining :	$75,000
Nathan Noel	$75,000 (2)
Salary Remaining :	$75,000
Tarmo Reunanen	$75,000 (4)
Salary Remaining :	$75,000
Maxim Mamin	$75,000 (3)
Salary Remaining :	$75,000
Daniel Sprong	$65,000 (1)
Salary Remaining :	$65,000
Guillaume Brisebois	$65,000 (1)
Salary Remaining :	$65,000
Jakub Vrana	$65,000 (1)
Salary Remaining :	$65,000
Richard Nejezchleb	$65,000 (1)
Salary Remaining :	$65,000
Connor Hellebyuk	$65,000 (1)
Salary Remaining :	$65,000
Alex Schoenborn	$60,000 (3)
Salary Remaining :	$60,000
Cameron Hughes	$50,000 (1)
Salary Remaining :	$50,000
Maxime Lagace	$50,000 (1)
Salary Remaining :	$50,000
Spencer Stastney	$50,000 (2)
Salary Remaining :	$50,000
Peyton Jones	$50,000 (3)
Salary Remaining :	$50,000
Dmitri Semykin	$50,000 (2)
Salary Remaining :	$50,000
Vladimir Tkachev	$50,000 (1)
Salary Remaining :	$50,000
Zachary Senyshyn	$50,000 (1)
Salary Remaining :	$50,000
John Leonard	$50,000 (2)
Salary Remaining :	$50,000
Joel Teasdale	$50,000 (2)
Salary Remaining :	$50,000
Lauri Pajuniemi	$50,000 (2)
Salary Remaining :	$50,000
Xavier Bouchard	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	29
Salary Commitment
Year 3 : $2,029,000
Year 4 : $1,117,500
Year 5 : $535,000
Year 6 : $75,000
Salary Average Commitment
Year 3 : $1,919,000
Year 4 : $1,020,000
Year 5 : $405,000
Year 6 : $75,000

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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$62,250,000
Farm Players Total Salaries	$1,997,500
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$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 $69,742,391	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$3,742,391
Projected Bank Account	$3,742,391

Pro Players Salaries
Erik Gudbranson	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Derick Brassard	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Michael Frolik	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Eric Gelinas	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Riley Sheahan	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Erik Haula	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Brandon Sutter	$3,500,000 (1)
-Salary Remaining :	$3,500,000
David Backes	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Taylor Chorney	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Martin Jones	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Ladislav Smid	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Jaroslav Halak	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Rostislav Olesz	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Cody Eakin	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Brandon Dubinsky	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Braydon Coburn	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Garnet Hathaway	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Dmitry Sinitsyn	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Jordan Martinook	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Tim Schaller	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Dennis Everberg	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Kyle Rau	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Olivier Rodrigue	$500,000 (4)
-Salary Remaining :	$500,000
Total Pro Players	23
Salary Commitment
Year 3 : $62,250,000
Year 4 : $30,000,000
Year 5 : $12,000,000
Year 6 : $500,000
Salary Average Commitment
Year 3 : $49,000,000
Year 4 : $31,000,000
Year 5 : $13,500,000
Year 6 : $500,000
Salary Cap with 1 Way Contract
Year 3 : $62,250,000
Year 4 : $31,500,000
Year 5 : $13,500,000
Year 6 : $500,000

Farm Players Salaries
Jordan Schmaltz	$97,500 (2)
Salary Remaining :	$97,500
David Rittich	$95,000 (3)
Salary Remaining :	$95,000
Zachary Sanford	$95,000 (2)
Salary Remaining :	$95,000
Oliver Bjorkstrand	$95,000 (2)
Salary Remaining :	$95,000
Zemgus Girgensons	$95,000 (2)
Salary Remaining :	$95,000
Brendan Perlini	$85,000 (2)
Salary Remaining :	$85,000
C.J Suess	$85,000 (2)
Salary Remaining :	$85,000
Jacob De La Rose	$85,000 (1)
Salary Remaining :	$85,000
Keegan Lowe	$80,000 (2)
Salary Remaining :	$80,000
Scott Wedgewood	$75,000 (2)
Salary Remaining :	$75,000
Christoph Bertschy	$75,000 (1)
Salary Remaining :	$75,000
Grant Besse	$75,000 (2)
Salary Remaining :	$75,000
Arttu Ruotsalainen	$60,000 (2)
Salary Remaining :	$60,000
Nikita Nesterov	$60,000 (1)
Salary Remaining :	$60,000
Joonas Lyytinen	$60,000 (2)
Salary Remaining :	$60,000
Anton Karlsson	$60,000 (3)
Salary Remaining :	$60,000
Kevin Rooney	$60,000 (2)
Salary Remaining :	$60,000
Michael McCarron	$60,000 (3)
Salary Remaining :	$60,000
Vitaly Abramov	$50,000 (2)
Salary Remaining :	$50,000
Martin Fehervary	$50,000 (2)
Salary Remaining :	$50,000
Mason Geertsen	$50,000 (2)
Salary Remaining :	$50,000
Cliff Pu	$50,000 (2)
Salary Remaining :	$50,000
Gustav Forsling	$50,000 (2)
Salary Remaining :	$50,000
Ivan Morozov	$50,000 (2)
Salary Remaining :	$50,000
Akil Thomas	$50,000 (2)
Salary Remaining :	$50,000
David Kase	$50,000 (1)
Salary Remaining :	$50,000
Alec Regula	$50,000 (2)
Salary Remaining :	$50,000
Bryce Kindopp	$50,000 (1)
Salary Remaining :	$50,000
Olle Eriksson Ek	$50,000 (1)
Salary Remaining :	$50,000
Jonas Siegenthaler	$50,000 (1)
Salary Remaining :	$50,000
Total Farm Players	30
Salary Commitment
Year 3 : $1,997,500
Year 4 : $1,732,500
Year 5 : $390,000
Year 6 : $0
Salary Average Commitment
Year 3 : $1,947,500
Year 4 : $1,527,500
Year 5 : $215,000
Year 6 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Farm
Farm Level 1:	2000 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 0 - 0.00%
Farm Total Capacity :	3000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,200,000
Farm Players Total Salaries	$2,099,500
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,550,144	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$6,550,144
Projected Bank Account	$6,550,144

Pro Players Salaries
Drew Doughty	$8,500,000 (1)
-Salary Remaining :	$8,500,000
Philipp Grubauer	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Conor Sheary	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Dion Phaneuf	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Tyler Cuma	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Mike Lundin	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Ronalds Kenins	$3,250,000 (3)
-Salary Remaining :	$3,250,000
Zach Parise	$3,000,000 (2)
-Salary Remaining :	$3,000,000
MacKenzie Weegar	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Boone Jenner	$2,250,000 (2)
-Salary Remaining :	$2,250,000
Oscar Sundqvist	$2,250,000 (3)
-Salary Remaining :	$2,250,000
Wayne Simmonds	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Markus Nutivaara	$1,750,000 (3)
-Salary Remaining :	$1,750,000
Gustav Nyquist	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Brendan Gaunce	$1,700,000 (3)
-Salary Remaining :	$1,700,000
Andreas Martinsen	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Malcolm Subban	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Connor Murphy	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Vince Hinostroza	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Beau Bennett	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Arturs Kulda	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Daniel Carcillo	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Total Pro Players	22
Salary Commitment
Year 3 : $59,200,000
Year 4 : $38,500,000
Year 5 : $17,450,000
Year 6 : $0
Salary Average Commitment
Year 3 : $48,695,000
Year 4 : $27,745,000
Year 5 : $12,695,000
Year 6 : $0
Salary Cap with 1 Way Contract
Year 3 : $59,200,000
Year 4 : $38,500,000
Year 5 : $14,950,000
Year 6 : $0

Farm Players Salaries
Eric Gustafsson	$99,000 (2)
Salary Remaining :	$99,000
William Carrier	$98,000 (2)
Salary Remaining :	$98,000
Samuel Groulx	$97,500 (1)
Salary Remaining :	$97,500
Brandon Kozun	$95,000 (1)
Salary Remaining :	$95,000
Joni Ortio	$90,000 (2)
Salary Remaining :	$90,000
Kurtis Macdermid	$85,000 (2)
Salary Remaining :	$85,000
Logan Stanley	$85,000 (2)
Salary Remaining :	$85,000
Emil Pettersson	$80,000 (2)
Salary Remaining :	$80,000
Theodor Blueger	$80,000 (2)
Salary Remaining :	$80,000
Joacim Eriksson	$80,000 (1)
Salary Remaining :	$80,000
Robin Norell	$75,000 (2)
Salary Remaining :	$75,000
Mario Lucia	$75,000 (1)
Salary Remaining :	$75,000
Cole Ully	$72,500 (1)
Salary Remaining :	$72,500
Alex Lintuniemi	$70,000 (1)
Salary Remaining :	$70,000
Alex Henriksson	$70,000 (1)
Salary Remaining :	$70,000
Thomas Gobeil	$65,000 (1)
Salary Remaining :	$65,000
Jordan Gross	$65,000 (1)
Salary Remaining :	$65,000
Noah Gregor	$60,000 (2)
Salary Remaining :	$60,000
Dennis Cholowski	$57,500 (2)
Salary Remaining :	$57,500
Bode Wilde	$50,000 (2)
Salary Remaining :	$50,000
Ryan Merkley	$50,000 (2)
Salary Remaining :	$50,000
Kyle Platzer	$50,000 (2)
Salary Remaining :	$50,000
Jaedon Descheneau	$50,000 (1)
Salary Remaining :	$50,000
Scott Reedy	$50,000 (1)
Salary Remaining :	$50,000
Jacob Peterson	$50,000 (1)
Salary Remaining :	$50,000
Ben Jones	$50,000 (1)
Salary Remaining :	$50,000
Alexei Toropchenko	$50,000 (1)
Salary Remaining :	$50,000
Aleksi Heponiemi	$50,000 (1)
Salary Remaining :	$50,000
Nikolai Kovalenko	$50,000 (2)
Salary Remaining :	$50,000
Kevin Mandolese	$50,000 (2)
Salary Remaining :	$50,000
Mac Hollowell	$50,000 (2)
Salary Remaining :	$50,000
Total Farm Players	31
Salary Commitment
Year 3 : $2,099,500
Year 4 : $1,109,500
Year 5 : $0
Year 6 : $0
Salary Average Commitment
Year 3 : $2,099,500
Year 4 : $1,109,500
Year 5 : $0
Year 6 : $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 - $70 - 0 - 0.00%
Farm Level 2:	1000 - $40 - 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	$62,275,000
Farm Players Total Salaries	$1,927,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $86,093,206	$0
Estimate Over Minimum Salary Cap of $35,000,000	$0
Current Bank Account	$20,093,206
Projected Bank Account	$20,093,206

Pro Players Salaries
John Tavares	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Michael Grabner	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Matt Murray	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Guillaume Latendresse	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Ben Chiarot	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Alex Chiasson	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Brian Lee	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Cam Atkinson	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Boris Valabik	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Tobias Rieder	$2,600,000 (1)
-Salary Remaining :	$2,600,000
Paul Ladue	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Jonathan Drouin	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Evgeny Grachev	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Andrew Ladd	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Tyler Wotherspoon	$2,250,000 (1)
-Salary Remaining :	$2,250,000
Andrej Sustr	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Jhonas Enroth	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Evgeny Kuznetsov	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Scott Kosmachuck	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Henrik Borgstrom	$975,000 (4)
-Salary Remaining :	$975,000
Total Pro Players	20
Salary Commitment
Year 3 : $62,275,000
Year 4 : $35,650,000
Year 5 : $18,750,000
Year 6 : $3,000,000
Salary Average Commitment
Year 3 : $48,325,000
Year 4 : $31,725,000
Year 5 : $12,225,000
Year 6 : $975,000
Salary Cap with 1 Way Contract
Year 3 : $62,275,000
Year 4 : $35,425,000
Year 5 : $16,975,000
Year 6 : $975,000

Farm Players Salaries
Ilya Mikheyev	$125,000 (1)
Salary Remaining :	$125,000
Michael Houser	$99,500 (2)
Salary Remaining :	$99,500
Wiley Sherman	$97,500 (4)
Salary Remaining :	$97,500
Daniel O'regan	$95,000 (1)
Salary Remaining :	$95,000
Joakim Nygard	$95,000 (1)
Salary Remaining :	$95,000
Reece Willcox	$85,000 (1)
Salary Remaining :	$85,000
Shane Gersich	$80,000 (2)
Salary Remaining :	$80,000
Matt Luff	$75,000 (4)
Salary Remaining :	$75,000
Anton Cederholm	$75,000 (1)
Salary Remaining :	$75,000
Emile Poirier	$65,000 (2)
Salary Remaining :	$65,000
Adam Tambellini	$60,000 (1)
Salary Remaining :	$60,000
Ville Pokka	$60,000 (2)
Salary Remaining :	$60,000
Tucker Poolman	$60,000 (1)
Salary Remaining :	$60,000
Justin Auger	$60,000 (2)
Salary Remaining :	$60,000
Radel Fazleev	$55,000 (1)
Salary Remaining :	$55,000
Jonathan Dahlen	$55,000 (3)
Salary Remaining :	$55,000
Lawrence Pilut	$55,000 (2)
Salary Remaining :	$55,000
Joey Anderson	$52,500 (4)
Salary Remaining :	$52,500
Givani Smith	$52,500 (4)
Salary Remaining :	$52,500
Danil Tarasov	$50,000 (1)
Salary Remaining :	$50,000
Connor Mackey	$50,000 (1)
Salary Remaining :	$50,000
Evan Bouchard	$50,000 (2)
Salary Remaining :	$50,000
Blade Jenkins	$50,000 (2)
Salary Remaining :	$50,000
Jason Dickinson	$50,000 (1)
Salary Remaining :	$50,000
Bulat Shafigullin	$50,000 (2)
Salary Remaining :	$50,000
Cal Burke	$50,000 (2)
Salary Remaining :	$50,000
Jack McBain	$50,000 (2)
Salary Remaining :	$50,000
Filip Chytil	$50,000 (1)
Salary Remaining :	$50,000
Rudolfs Balcers	$25,000 (2)
Salary Remaining :	$25,000
Jean-Christophe Beaudin	$25,000 (2)
Salary Remaining :	$25,000
Yakov Trenin	$25,000 (3)
Salary Remaining :	$25,000
Total Farm Players	31
Salary Commitment
Year 3 : $1,927,000
Year 4 : $1,292,500
Year 5 : $509,500
Year 6 : $500,000
Salary Average Commitment
Year 3 : $1,792,000
Year 4 : $1,017,000
Year 5 : $357,500
Year 6 : $277,500

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 $6,600,000	Pro Players	Farm Players	Total Players
Avalanche	$53,774,150	$0	$119,774,150	$119,774,150	-$35,000,000	$0	$6,600,000	20	34	54
Blackhawks	$1,975,368	$0	$67,975,368	$67,975,368	-$35,000,000	$0	$6,600,000	21	29	50
Blues	$26,740,090	$0	$92,740,090	$92,740,090	-$35,000,000	$0	$6,600,000	20	27	47
Bruins	$30,130,067	$0	$96,130,067	$96,130,067	-$35,000,000	$0	$6,600,000	21	25	46
Canadiens	$15,740,618	$0	$81,740,618	$81,740,618	-$35,000,000	$0	$6,600,000	25	28	53
Canucks	$1,859,028	$0	$67,859,028	$67,859,028	-$35,000,000	$0	$6,600,000	22	34	56
Capitals	$2,287,091	$0	$68,287,091	$68,287,091	-$35,000,000	$0	$6,600,000	23	35	58
Devils	$20,116,687	$0	$86,116,687	$86,116,687	-$35,000,000	$0	$6,600,000	22	23	45
Flames	$43,053,740	$0	$109,053,740	$109,053,740	-$35,000,000	$0	$6,600,000	21	35	56
Flyers	$3,096,757	$0	$69,096,757	$69,096,757	-$35,000,000	$0	$6,600,000	19	32	51
Golden Knights	$39,487,251	$0	$105,487,251	$105,487,251	-$35,000,000	$0	$6,600,000	21	25	46
Islanders	$6,775,242	$0	$72,775,242	$72,775,242	-$35,000,000	$0	$6,600,000	21	27	48
Jets	$2,338,048	$0	$68,338,048	$68,338,048	-$35,000,000	$0	$6,600,000	21	37	58
Kings	$10,341,772	$0	$76,341,772	$76,341,772	-$35,000,000	$0	$6,600,000	24	29	53
Lightning	$7,985,071	$0	$73,985,071	$73,985,071	-$35,000,000	$0	$6,600,000	17	25	42
Maple Leafs	$49,543,711	$0	$115,543,711	$115,543,711	-$35,000,000	$0	$6,600,000	22	37	59
Oilers	$10,300,762	$0	$76,300,762	$76,300,762	-$35,000,000	$0	$6,600,000	18	37	55
Panthers	$18,341,038	$0	$84,341,038	$84,341,038	-$35,000,000	$0	$6,600,000	17	30	47
Penguins	$32,093,935	$0	$98,093,935	$98,093,935	-$35,000,000	$0	$6,600,000	21	27	48
Predators	$6,441,274	$0	$72,441,274	$72,441,274	-$35,000,000	$0	$6,600,000	20	36	56
Rangers	$44,226,993	$0	$110,226,993	$110,226,993	-$35,000,000	$0	$6,600,000	20	41	61
Red Wings	$25,822,890	$0	$91,822,890	$91,822,890	-$35,000,000	$0	$6,600,000	20	34	54
Sabres	$3,818,628	$0	$69,818,628	$69,818,628	-$35,000,000	$0	$6,600,000	19	29	48
Senateurs	$3,742,391	$0	$69,742,391	$69,742,391	-$35,000,000	$0	$6,600,000	23	30	53
Sharks	$6,550,144	$0	$72,550,144	$72,550,144	-$35,000,000	$0	$6,600,000	22	31	53
Stars	$20,093,206	$0	$86,093,206	$86,093,206	-$35,000,000	$0	$6,600,000	20	31	51

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 - %