LCHV - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	5400 - 100 $ - 0 - 0.00%
Level 2:	4500 - 60 $ - 0 - 0.00%
Level 3:	3600 - 35 $ - 0 - 0.00%
Level 4:	3600 - 20 $ - 0 - 0.00%
Luxury :	900 - 200 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	49 725 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	49 725 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	10 275 000 $
Estimate Over Minimum Salary Cap of 0 $	49 725 000 $
Current Bank Account	28 099 364 $
Projected Bank Account	28 099 364 $

Pro Players Salaries
Jon Quick	5 850 000 $ (1)
Corey Perry	5 200 000 $ (2)
Dustin Byfuglien	5 000 000 $ (2)
Aleksander Barkov	5 000 000 $ (2)
Bobby Ryan	4 650 000 $ (2)
Jason Spezza	3 850 000 $ (1)
James Reimer	3 225 000 $ (1)
Michael Stone	2 050 000 $ (1)
Derek Ryan	1 825 000 $ (4)
John Moore	1 750 000 $ (1)
Trevor van Riemsdyk	1 600 000 $ (2)
Nick Shore	1 150 000 $ (3)
Joe Morrow	900 000 $ (3)
Colin Wilson	900 000 $ (2)
Brendan Gaunce	900 000 $ (1)
Jake Guentzel	875 000 $ (2)
Noah Hanifin	875 000 $ (1)
Nikolaj Ehlers	875 000 $ (1)
Mark Barberio	800 000 $ (1)
Carter Rowney	800 000 $ (2)
Christian Dvorak	775 000 $ (2)
Sean Kuraly	475 000 $ (2)
Brandon Tanev	400 000 $ (1)
Brian Ferlin	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 18 : 49 725 000 $
Year 19 : 29 150 000 $
Year 20 : 3 875 000 $
Year 21 : 1 825 000 $
Salary Average Commitment
Year 18 : 49 725 000 $
Year 19 : 29 150 000 $
Year 20 : 3 875 000 $
Year 21 : 1 825 000 $
Salary Cap with 1 Way Contract
Year 18 : 49 725 000 $
Year 19 : 29 150 000 $
Year 20 : 3 875 000 $
Year 21 : 1 825 000 $

Farm Players Salaries
Curtis McKenzie	110 000 $ (2)
John Quenneville	87 500 $ (2)
Daniel Sprong	87 500 $ (3)
Eeli Tolvanen	87 500 $ (3)
Michael Mersch	80 000 $ (3)
Victor Mete	77 500 $ (3)
Tyler Bertuzzi	77 500 $ (1)
Ben Thomas	77 500 $ (2)
Brian Flynn	72 500 $ (2)
Klas Dahlbeck	72 500 $ (3)
Tye McGinn	72 500 $ (1)
Linus Ullmark	67 500 $ (1)
Scott Kosmachuk	65 000 $ (3)
Matt Lorito	62 500 $ (2)
Adam Clendening	60 000 $ (2)
Luc Snuggerud	57 500 $ (3)
Miro Aaltonen	57 500 $ (3)
Simon Bourque	57 500 $ (3)
Matthew Peca	57 500 $ (1)
Gavin Bayreuther	57 500 $ (3)
Brendan Woods	55 000 $ (2)
Jean-Francois Berube	55 000 $ (2)
Tim Erixon	50 000 $ (1)
Mackenzie MacEachern	47 500 $ (2)
Chase Balisy	47 500 $ (1)
Alex Lyon	47 500 $ (2)
Griffen Molino	47 500 $ (2)
Anton Blidh	45 000 $ (2)
Zach Whitecloud	40 000 $ (4)
Oleg Yevenko	40 000 $ (1)
Daniel Brickley	40 000 $ (3)
Radim Simek	40 000 $ (2)
Total Farm Players	32
Salary Commitment
Year 18 : 2 000 000 $
Year 19 : 1 587 500 $
Year 20 : 780 000 $
Year 21 : 40 000 $
Salary Average Commitment
Year 18 : 2 000 000 $
Year 19 : 1 587 500 $
Year 20 : 780 000 $
Year 21 : 40 000 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	5400 - 108 $ - 0 - 0.00%
Level 2:	4500 - 72 $ - 0 - 0.00%
Level 3:	3600 - 44 $ - 0 - 0.00%
Level 4:	3600 - 26 $ - 0 - 0.00%
Luxury :	900 - 212 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 40 $ - 0 - 0.00%
Farm Level 2:	6000 - 20 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	51 025 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	51 025 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	8 975 000 $
Estimate Over Minimum Salary Cap of 0 $	51 025 000 $
Current Bank Account	30 552 512 $
Projected Bank Account	30 552 512 $

Pro Players Salaries
Sergei Bobrovsky	5 625 000 $ (3)
Derek Stepan	5 400 000 $ (1)
Filip Forsberg	4 800 000 $ (2)
John Carlson	4 500 000 $ (1)
Rasmus Ristolainen	4 250 000 $ (2)
Francois Beauchemin	3 400 000 $ (1)
David Perron	3 200 000 $ (4)
Mathieu Perreault	3 100 000 $ (3)
Bo Horvat	3 100 000 $ (2)
Lars Eller	2 600 000 $ (4)
Erik Gudbranson	1 875 000 $ (1)
Alex Chiasson	1 300 000 $ (4)
Brendan Leipsic	1 000 000 $ (3)
Anders Lindback	950 000 $ (2)
Yanni Gourde	950 000 $ (2)
Christian Fischer	875 000 $ (2)
Pierre-Luc Dubois	875 000 $ (3)
Colton Parayko	875 000 $ (1)
Tobias Enstrom	800 000 $ (3)
Devin Shore	775 000 $ (2)
Carl Dahlstrom	775 000 $ (2)
Garrett Noonan	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 18 : 51 025 000 $
Year 19 : 34 975 000 $
Year 20 : 18 500 000 $
Year 21 : 7 100 000 $
Salary Average Commitment
Year 18 : 35 025 000 $
Year 19 : 18 975 000 $
Year 20 : 10 400 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 51 025 000 $
Year 19 : 34 975 000 $
Year 20 : 18 500 000 $
Year 21 : 7 100 000 $

Farm Players Salaries
Jacob Josefson	95 000 $ (2)
Brendan Guhle	87 500 $ (2)
Denis Gurianov	87 500 $ (2)
Justin Falk	80 000 $ (2)
David Desharnais	80 000 $ (4)
Deven Sideroff	77 500 $ (3)
Niklas Hansson	77 500 $ (3)
Caleb Jones	77 500 $ (3)
Henrik Borgstrom	77 500 $ (3)
Gustav Olofsson	77 500 $ (1)
Eddie Lack	77 500 $ (3)
Ryan MacInnis	77 500 $ (2)
Keegan Kolesar	77 500 $ (3)
Nicolas Meloche	77 500 $ (3)
Dominic Moore	75 000 $ (2)
Ryan Murphy	75 000 $ (3)
Kris Versteeg	70 000 $ (3)
J.T. Brown	67 500 $ (2)
Marko Dano	65 000 $ (3)
David Warsofsky	65 000 $ (1)
Keegan Lowe	60 000 $ (1)
Mark Alt	60 000 $ (2)
Tyler Moy	57 500 $ (3)
Kevin Roy	57 500 $ (2)
Jake Chelios	57 500 $ (3)
Mike McKenna	55 000 $ (2)
Patrick Eaves	55 000 $ (2)
Kurtis Gabriel	50 000 $ (3)
Joey LaLeggia	47 500 $ (1)
Andy Welinski	47 500 $ (2)
Colin Blackwell	42 500 $ (3)
Stephon Williams	40 000 $ (3)
Steven Fogarty	40 000 $ (2)
Total Farm Players	33
Salary Commitment
Year 18 : 2 215 000 $
Year 19 : 1 965 000 $
Year 20 : 1 080 000 $
Year 21 : 80 000 $
Salary Average Commitment
Year 18 : 2 010 000 $
Year 19 : 1 825 000 $
Year 20 : 940 000 $
Year 21 : 80 000 $

BlueJackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide Arena
Level 1:	5400 - 99 $ - 0 - 0.00%
Level 2:	4500 - 60 $ - 0 - 0.00%
Level 3:	3600 - 35 $ - 0 - 0.00%
Level 4:	3600 - 20 $ - 0 - 0.00%
Luxury :	900 - 200 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	53 650 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	53 650 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	6 350 000 $
Estimate Over Minimum Salary Cap of 0 $	53 650 000 $
Current Bank Account	22 023 165 $
Projected Bank Account	22 023 165 $

Pro Players Salaries
Anze Kopitar	6 500 000 $ (2)
Mikko Koivu	5 000 000 $ (2)
Mikael Granlund	4 400 000 $ (3)
Kristopher Letang	4 325 000 $ (3)
Jonathan Bernier	4 000 000 $ (2)
T.J. Oshie	3 900 000 $ (1)
Viktor Arvidsson	3 375 000 $ (3)
Mika Zibanejad	2 925 000 $ (3)
Johnny Boychuk	2 700 000 $ (3)
Tyson Barrie	2 600 000 $ (2)
Tomas Hertl	2 200 000 $ (1)
Markus Granlund	1 425 000 $ (2)
Thomas Greiss	1 250 000 $ (2)
Joakim Nordstrom	1 225 000 $ (2)
Brayden McNabb	1 200 000 $ (2)
Sven Baertschi	1 050 000 $ (1)
Patrick Maroon	900 000 $ (1)
Brayden Point	875 000 $ (2)
Samuel Girard	875 000 $ (3)
Shea Theodore	875 000 $ (1)
Anthony Beauvillier	875 000 $ (2)
Mattias Janmark	775 000 $ (3)
Tim Heed	400 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 18 : 53 650 000 $
Year 19 : 44 725 000 $
Year 20 : 19 375 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 53 650 000 $
Year 19 : 44 725 000 $
Year 20 : 19 375 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 53 650 000 $
Year 19 : 44 725 000 $
Year 20 : 19 375 000 $
Year 21 : 0 $

Farm Players Salaries
Ondrej Pavelec	120 000 $ (2)
Cedric Paquette	90 000 $ (2)
Michael Dal Colle	87 500 $ (2)
Thatcher Demko	87 500 $ (2)
Andrew Miller	82 500 $ (1)
T.J. Brennan	80 000 $ (1)
Christoph Bertschy	77 500 $ (1)
Jayce Hawryluk	77 500 $ (2)
Alexandre Carrier	77 500 $ (2)
Philippe Myers	77 500 $ (3)
Callum Booth	77 500 $ (3)
Shawn Matthias	70 000 $ (2)
Erik Burgdoerfer	70 000 $ (1)
Brian Gionta	67 500 $ (2)
Rourke Chartier	67 500 $ (2)
Christian Thomas	65 000 $ (2)
Samuel Blais	57 500 $ (2)
Conor Garland	57 500 $ (2)
Matt Taormina	55 000 $ (1)
Taylor Fedun	50 000 $ (1)
Seth Helgeson	47 500 $ (1)
Jonas Johansson	47 500 $ (2)
Cody McLeod	40 000 $ (1)
Brooks Laich	40 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 18 : 1 670 000 $
Year 19 : 1 127 500 $
Year 20 : 155 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 670 000 $
Year 19 : 1 127 500 $
Year 20 : 155 000 $
Year 21 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - 95 $ - 0 - 0.00%
Level 2:	5000 - 55 $ - 0 - 0.00%
Level 3:	2000 - 35 $ - 0 - 0.00%
Level 4:	4000 - 20 $ - 0 - 0.00%
Luxury :	1000 - 200 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	12000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	41 675 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	41 675 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	18 325 000 $
Estimate Over Minimum Salary Cap of 0 $	41 675 000 $
Current Bank Account	23 976 515 $
Projected Bank Account	23 976 515 $

Pro Players Salaries
Craig Andersson	5 500 000 $ (1)
Evgeny Kuznetsov	3 750 000 $ (2)
Elias Lindholm	3 700 000 $ (1)
Anders Lee	3 600 000 $ (3)
Justin Williams	2 700 000 $ (2)
Danny DeKeyser	2 600 000 $ (1)
Valtteri Filppula	2 550 000 $ (2)
Jimmy Howard	2 100 000 $ (1)
Tommy Wingels	1 975 000 $ (1)
Justin Abdelkader	1 700 000 $ (3)
Zach Bogosian	1 425 000 $ (3)
Benoit Pouliot	1 250 000 $ (3)
Nathan Beaulieu	1 225 000 $ (3)
Zack Kassian	1 150 000 $ (3)
Dmitrij Jaskin	1 050 000 $ (2)
Noah Juulsen	875 000 $ (3)
Peter Holland	850 000 $ (3)
Ben Harpur	775 000 $ (1)
John Hayden	775 000 $ (2)
Nikita Zaitsev	775 000 $ (2)
Dale Weise	725 000 $ (3)
Gabriel Dumont	625 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 18 : 41 675 000 $
Year 19 : 25 025 000 $
Year 20 : 13 425 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 41 675 000 $
Year 19 : 25 025 000 $
Year 20 : 13 425 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 41 675 000 $
Year 19 : 25 025 000 $
Year 20 : 13 425 000 $
Year 21 : 0 $

Farm Players Salaries
Filip Hronek	87 500 $ (3)
Gabriel Carlsson	87 500 $ (3)
Ryan Collins	77 500 $ (3)
Garret Sparks	70 000 $ (1)
Francis Perron	67 500 $ (2)
Alex Broadhurst	60 000 $ (1)
Cristoval Nieves	57 500 $ (2)
Axel Holmstrom	57 500 $ (3)
Blake Speers	57 500 $ (3)
Jeff Schultz	55 000 $ (3)
Vincent LoVerde	55 000 $ (2)
Spencer Abbott	52 500 $ (3)
Brody Sutter	52 500 $ (3)
Nathan Walker	52 500 $ (2)
Chris Conner	50 000 $ (1)
Adam Payerl	50 000 $ (3)
David Rittich	47 500 $ (2)
Reece Scarlett	47 500 $ (3)
Wacey Hamilton	47 500 $ (1)
Dryden Hunt	47 500 $ (2)
Mathieu Brodeur	45 000 $ (3)
Chris Casto	45 000 $ (1)
Matt Mangene	42 500 $ (3)
John McCarthy	40 000 $ (2)
Zach Palmquist	40 000 $ (2)
Hubert Labrie	40 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 18 : 1 432 500 $
Year 19 : 1 120 000 $
Year 20 : 712 500 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 432 500 $
Year 19 : 1 120 000 $
Year 20 : 712 500 $
Year 21 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	5400 - 100 $ - 0 - 0.00%
Level 2:	4500 - 60 $ - 0 - 0.00%
Level 3:	3600 - 35 $ - 0 - 0.00%
Level 4:	3600 - 20 $ - 0 - 0.00%
Luxury :	900 - 200 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	46 800 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	46 800 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	13 200 000 $
Estimate Over Minimum Salary Cap of 0 $	46 800 000 $
Current Bank Account	16 450 000 $
Projected Bank Account	16 450 000 $

Pro Players Salaries
Roman Josi	5 500 000 $ (3)
Shea Weber	5 500 000 $ (4)
Ryan Suter	5 000 000 $ (1)
Corey Crawford	3 750 000 $ (1)
Artem Anisimov	3 600 000 $ (2)
Roberto Luongo	2 600 000 $ (2)
Tomas Tatar	2 250 000 $ (3)
Jaromir Jagr	2 050 000 $ (1)
Brock McGinn	2 025 000 $ (2)
Phillip Danault	2 000 000 $ (1)
Ron Hainsey	1 800 000 $ (1)
Jonathan Ericsson	1 600 000 $ (2)
Matt Cullen	1 500 000 $ (1)
Andrew Shaw	1 400 000 $ (1)
Robert Bortuzzo	1 250 000 $ (2)
Devante Smith-Pelly	1 100 000 $ (2)
Brendan Perlini	875 000 $ (2)
Kevin Labanc	775 000 $ (2)
Nick Ritchie	775 000 $ (1)
Steven Santini	775 000 $ (1)
Ty Rattie	675 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 18 : 46 800 000 $
Year 19 : 27 075 000 $
Year 20 : 13 250 000 $
Year 21 : 5 500 000 $
Salary Average Commitment
Year 18 : 46 800 000 $
Year 19 : 27 075 000 $
Year 20 : 13 250 000 $
Year 21 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 18 : 46 800 000 $
Year 19 : 27 075 000 $
Year 20 : 13 250 000 $
Year 21 : 5 500 000 $

Farm Players Salaries
Alex Stalock	117 500 $ (3)
Ben Smith	87 500 $ (2)
Zach Senyshyn	87 500 $ (3)
Filip Chytil	87 500 $ (3)
Josh Jacobs	77 500 $ (2)
Mikhail Vorobyev	77 500 $ (3)
Tobias Lindberg	77 500 $ (1)
Julius Nattinen	77 500 $ (3)
Jeremy Bracco	77 500 $ (3)
Phil Varone	75 000 $ (3)
Brad Hunt	75 000 $ (2)
Frank Corrado	75 000 $ (3)
Andreas Borgman	67 500 $ (3)
Jeremy Smith	62 500 $ (3)
Andrew Poturalski	57 500 $ (2)
Anthony Louis	57 500 $ (3)
C.J. Smith	57 500 $ (2)
Darren Raddysh	57 500 $ (3)
Kalle Kossila	57 500 $ (2)
Vinni Lettieri	57 500 $ (3)
Kellen Jones	47 500 $ (2)
Matiss Kivlenieks	47 500 $ (3)
Mark Friedman	47 500 $ (3)
Daniel Walcott	47 500 $ (1)
Gerald Mayhew	42 500 $ (2)
Kevin Boyle	40 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 18 : 1 740 000 $
Year 19 : 1 615 000 $
Year 20 : 1 072 500 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 740 000 $
Year 19 : 1 615 000 $
Year 20 : 1 072 500 $
Year 21 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 95 $ - 0 - 0.00%
Level 2:	5000 - 65 $ - 0 - 0.00%
Level 3:	4000 - 27 $ - 0 - 0.00%
Level 4:	4000 - 18 $ - 0 - 0.00%
Luxury :	1000 - 195 $ - 0 - 0.00%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	64 000 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	64 000 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	-4 000 000 $
Estimate Over Minimum Salary Cap of 0 $	64 000 000 $
Current Bank Account	(15 375 131 $)
Projected Bank Account	(15 375 131 $)

Pro Players Salaries
Alex Pietrangelo	5 700 000 $ (1)
Sean Couturier	5 250 000 $ (4)
Matt Moulson	4 250 000 $ (1)
Johnny Gaudreau	4 000 000 $ (2)
Tyler Bozak	3 850 000 $ (1)
Sami Vatanen	2 825 000 $ (1)
Erik Haula	2 200 000 $ (3)
Carl Hagelin	2 000 000 $ (1)
Connor Murphy	1 900 000 $ (2)
Carter Hutton	1 775 000 $ (1)
Patrick Sharp	1 550 000 $ (3)
Melker Karlsson	1 400 000 $ (4)
Nate Schmidt	1 250 000 $ (3)
Michael Raffl	1 050 000 $ (2)
Josh Archibald	1 000 000 $ (3)
Cody Franson	1 000 000 $ (1)
Marian Gaborik	1 000 000 $ (3)
Louis Domingue	1 000 000 $ (4)
Jared Coreau	1 000 000 $ (3)
Daniel Carr	975 000 $ (4)
Christian Folin	975 000 $ (3)
Drew Stafford	975 000 $ (3)
Mike Fisher	950 000 $ (2)
Julien Gauthier	875 000 $ (3)
Joshua Ho-Sang	875 000 $ (2)
Aleksi Saarela	775 000 $ (3)
Alexander Kerfoot	775 000 $ (3)
Adam Musil	775 000 $ (3)
David Kampf	775 000 $ (3)
Ivan Barbashev	775 000 $ (1)
Justin Bailey	775 000 $ (1)
Mike Reilly	775 000 $ (1)
Rudolfs Balcers	775 000 $ (3)
Zachary Fucale	775 000 $ (1)
Vili Saarijarvi	775 000 $ (3)
Oskar Lindblom	775 000 $ (3)
Charlie Lindgren	675 000 $ (1)
Michael McNiven	675 000 $ (3)
Kyle Burroughs	675 000 $ (2)
Cameron Darcy	575 000 $ (1)
Jimmy Lodge	575 000 $ (1)
Michael Sgarbossa	575 000 $ (1)
Ludwig Bystrom	575 000 $ (1)
Erik Gustafsson	575 000 $ (1)
Reid McNeill	550 000 $ (2)
Dominic Toninato	400 000 $ (3)
Total Pro Players	46
Salary Commitment
Year 18 : 64 000 000 $
Year 19 : 35 950 000 $
Year 20 : 25 950 000 $
Year 21 : 8 625 000 $
Salary Average Commitment
Year 18 : 58 750 000 $
Year 19 : 30 700 000 $
Year 20 : 20 700 000 $
Year 21 : 3 375 000 $
Salary Cap with 1 Way Contract
Year 18 : 64 000 000 $
Year 19 : 35 950 000 $
Year 20 : 25 950 000 $
Year 21 : 8 625 000 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Year 21 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - 125 $ - 0 - 0.00%
Level 2:	5000 - 70 $ - 0 - 0.00%
Level 3:	4000 - 45 $ - 0 - 0.00%
Level 4:	4000 - 30 $ - 0 - 0.00%
Luxury :	1000 - 225 $ - 0 - 0.00%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 30 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	58 125 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	58 125 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 875 000 $
Estimate Over Minimum Salary Cap of 0 $	58 125 000 $
Current Bank Account	17 556 688 $
Projected Bank Account	17 556 688 $

Pro Players Salaries
Logan Couture	3 900 000 $ (1)
Cam Atkinson	3 500 000 $ (3)
Reilly Smith	3 250 000 $ (2)
Simeon Varlamov	3 000 000 $ (1)
Nick Leddy	3 000 000 $ (1)
Tyler Toffoli	2 950 000 $ (3)
Antti Raanta	2 900 000 $ (4)
Charlie Coyle	2 700 000 $ (3)
Joel Ward	2 650 000 $ (1)
Marc Methot	2 400 000 $ (3)
Darnell Nurse	2 400 000 $ (3)
Ryan Pulock	2 000 000 $ (3)
Jake Gardiner	1 950 000 $ (1)
Sam Bennett	1 800 000 $ (3)
Ryan Hartman	1 500 000 $ (3)
Calle Jarnkrok	1 500 000 $ (1)
Niklas Kronwall	1 425 000 $ (1)
Jori Lehtera	1 250 000 $ (3)
Ryan Murray	1 200 000 $ (1)
Anthony Duclair	1 000 000 $ (3)
Oscar Lindberg	900 000 $ (2)
Michael Chaput	900 000 $ (3)
Tage Thompson	875 000 $ (3)
Dylan Larkin	875 000 $ (1)
Jared McCann	875 000 $ (1)
Lance Bouma	825 000 $ (3)
Rasmus Andersson	775 000 $ (2)
Will Butcher	775 000 $ (3)
Filip Chlapik	775 000 $ (3)
Jake DeBrusk	775 000 $ (2)
Nikolay Goldobin	775 000 $ (1)
Brett Ritchie	750 000 $ (4)
Teemu Pulkkinen	700 000 $ (2)
Matheson Iacopelli	675 000 $ (3)
Jack Campbell	600 000 $ (3)
Total Pro Players	35
Salary Commitment
Year 18 : 58 125 000 $
Year 19 : 36 975 000 $
Year 20 : 30 575 000 $
Year 21 : 3 650 000 $
Salary Average Commitment
Year 18 : 58 150 000 $
Year 19 : 36 975 000 $
Year 20 : 30 575 000 $
Year 21 : 3 650 000 $
Salary Cap with 1 Way Contract
Year 18 : 58 125 000 $
Year 19 : 36 975 000 $
Year 20 : 30 575 000 $
Year 21 : 3 650 000 $

Farm Players Salaries
Jimmy Hayes	125 000 $ (1)
Nikita Scherbak	77 500 $ (1)
Mitchell Vande Sompel	77 500 $ (3)
Adam Tambellini	67 500 $ (1)
Morgan Klimchuk	67 500 $ (1)
Ryan Kujawinski	67 500 $ (1)
Christopher Gibson	60 000 $ (3)
Kyle Rau	57 500 $ (1)
Eric Tangradi	50 000 $ (3)
Landon Ferraro	47 500 $ (1)
Nic Kerdiles	45 000 $ (3)
Justin Vaive	42 500 $ (1)
Zac Dalpe	40 000 $ (3)
Alex Gudbranson	40 000 $ (1)
Sam Brittain	40 000 $ (3)
Josiah Didier	40 000 $ (1)
Adam Comrie	40 000 $ (1)
Daniel Maggio	40 000 $ (2)
Total Farm Players	18
Salary Commitment
Year 18 : 1 025 000 $
Year 19 : 352 500 $
Year 20 : 312 500 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 025 000 $
Year 19 : 352 500 $
Year 20 : 312 500 $
Year 21 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6600 - 92 $ - 0 - 0.00%
Level 2:	5500 - 80 $ - 0 - 0.00%
Level 3:	4400 - 42 $ - 0 - 0.00%
Level 4:	4400 - 20 $ - 0 - 0.00%
Luxury :	1100 - 210 $ - 0 - 0.00%
Total Capacity :	22000
Farm
Farm Level 1:	3000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	53 850 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	53 850 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	6 150 000 $
Estimate Over Minimum Salary Cap of 0 $	53 850 000 $
Current Bank Account	22 419 957 $
Projected Bank Account	22 419 957 $

Pro Players Salaries
Marc-Andre Fleury	5 000 000 $ (1)
Andrew Ladd	4 400 000 $ (1)
Tyler Johnson	3 925 000 $ (3)
Jake Muzzin	3 850 000 $ (3)
William Karlsson	3 675 000 $ (3)
Evander Kane	3 500 000 $ (1)
Patrick Marleau	3 500 000 $ (1)
Nick Holden	3 350 000 $ (3)
Boone Jenner	2 700 000 $ (2)
Daniel Girardi	2 425 000 $ (3)
Nick Bjugstad	2 100 000 $ (1)
Casey Cizikas	2 000 000 $ (2)
Dan Hamhuis	1 800 000 $ (2)
Joel Armia	1 800 000 $ (3)
Braydon Coburn	1 550 000 $ (3)
Keith Kinkaid	1 050 000 $ (1)
Adam McQuaid	975 000 $ (1)
Curtis Lazar	900 000 $ (2)
Jacob MacDonald	875 000 $ (4)
Jesper Bratt	875 000 $ (3)
Mark Borowiecki	850 000 $ (3)
Joonas Donskoi	775 000 $ (1)
Valentin Zykov	675 000 $ (1)
Miles Wood	675 000 $ (1)
Scottie Upshall	625 000 $ (2)
Tommy Hughes	0 $ (0)
Total Pro Players	26
Salary Commitment
Year 18 : 53 850 000 $
Year 19 : 31 200 000 $
Year 20 : 23 175 000 $
Year 21 : 875 000 $
Salary Average Commitment
Year 18 : 53 600 000 $
Year 19 : 30 950 000 $
Year 20 : 22 925 000 $
Year 21 : 625 000 $
Salary Cap with 1 Way Contract
Year 18 : 53 850 000 $
Year 19 : 31 200 000 $
Year 20 : 23 175 000 $
Year 21 : 875 000 $

Farm Players Salaries
Seth Griffith	92 500 $ (1)
Madison Bowey	77 500 $ (1)
Paul Bittner	77 500 $ (3)
Guillaume Brisebois	77 500 $ (3)
Blake Siebenaler	77 500 $ (2)
Dmytro Timashov	77 500 $ (2)
Andrew Nielsen	77 500 $ (2)
Riley Barber	77 500 $ (1)
Ian Scott	77 500 $ (3)
Samuel Montembeault	77 500 $ (3)
Anthony Bitetto	72 500 $ (2)
Justin Dowling	67 500 $ (1)
Gabriel Fontaine	67 500 $ (3)
Anton Slepyshev	67 500 $ (1)
Mike Downing	67 500 $ (2)
William Carrier	65 000 $ (2)
Curtis Valk	60 000 $ (3)
Chris Mueller	57 500 $ (1)
Giovanni Fiore	57 500 $ (3)
Tucker Poolman	57 500 $ (3)
Joseph LaBate	57 500 $ (1)
Ryan Lomberg	50 000 $ (3)
Zack MacEwen	50 000 $ (4)
Landon Bow	42 500 $ (3)
Alexis D'Aoust	40 000 $ (4)
Turner Elson	40 000 $ (1)
Jake Bischoff	40 000 $ (3)
Miles Koules	40 000 $ (3)
Nick DeSimone	40 000 $ (3)
Total Farm Players	29
Salary Commitment
Year 18 : 1 830 000 $
Year 19 : 1 292 500 $
Year 20 : 855 000 $
Year 21 : 90 000 $
Salary Average Commitment
Year 18 : 1 830 000 $
Year 19 : 1 292 500 $
Year 20 : 855 000 $
Year 21 : 90 000 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing Arena
Level 1:	6300 - 88 $ - 0 - 0.00%
Level 2:	5300 - 63 $ - 0 - 0.00%
Level 3:	4200 - 42 $ - 0 - 0.00%
Level 4:	4200 - 21 $ - 0 - 0.00%
Luxury :	1000 - 170 $ - 0 - 0.00%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	63 800 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	63 800 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	-3 800 000 $
Estimate Over Minimum Salary Cap of 0 $	63 800 000 $
Current Bank Account	25 586 801 $
Projected Bank Account	25 586 801 $

Pro Players Salaries
Ryan Kesler	5 250 000 $ (2)
Andrei Vasilevskiy	5 000 000 $ (2)
Jakub Voracek	4 350 000 $ (1)
Max Pacioretty	4 225 000 $ (3)
Cam Fowler	3 675 000 $ (2)
Travis Zajac	3 000 000 $ (2)
Josh Bailey	2 750 000 $ (1)
Mattias Ekholm	2 575 000 $ (2)
Chris Tierney	2 500 000 $ (2)
Blake Comeau	2 000 000 $ (3)
Adam Lowry	1 975 000 $ (2)
Brenden Dillon	1 900 000 $ (1)
Tanner Pearson	1 825 000 $ (1)
Micheal Ferland	1 800 000 $ (3)
Marcus Foligno	1 700 000 $ (4)
Anders Nilsson	1 300 000 $ (1)
Tomas Nosek	1 250 000 $ (2)
Barclay Goodrow	1 225 000 $ (3)
Andrej Sustr	1 150 000 $ (2)
Nick Jensen	1 100 000 $ (2)
Klim Kostin	875 000 $ (3)
Jakob Chychrun	875 000 $ (2)
Kyle Connor	875 000 $ (2)
Josh Manson	800 000 $ (1)
Greg Pateryn	800 000 $ (2)
Anton Forsberg	775 000 $ (2)
Alexandar Georgiev	775 000 $ (3)
Vincent Hinostroza	775 000 $ (1)
Esa Lindell	775 000 $ (1)
Laurent Dauphin	775 000 $ (1)
Jonny Brodzinski	575 000 $ (1)
Matt Luff	575 000 $ (3)
Justin Holl	475 000 $ (1)
Kenny Agostino	475 000 $ (2)
Cal Petersen	475 000 $ (3)
Sheldon Dries	450 000 $ (3)
John Stevens	450 000 $ (4)
Mason Marchment	425 000 $ (3)
Sam Vigneault	425 000 $ (3)
Jalen Chatfield	425 000 $ (3)
Cam Johnson	400 000 $ (1)
Total Pro Players	41
Salary Commitment
Year 18 : 63 800 000 $
Year 19 : 47 100 000 $
Year 20 : 15 825 000 $
Year 21 : 2 150 000 $
Salary Average Commitment
Year 18 : 63 800 000 $
Year 19 : 47 100 000 $
Year 20 : 15 825 000 $
Year 21 : 2 150 000 $
Salary Cap with 1 Way Contract
Year 18 : 63 800 000 $
Year 19 : 47 100 000 $
Year 20 : 15 825 000 $
Year 21 : 2 150 000 $

Farm Players Salaries
Ryan Graves	77 500 $ (1)
Brendan Lemieux	77 500 $ (2)
Mario Lucia	67 500 $ (2)
Kyle Platzer	67 500 $ (1)
Dylan Sadowy	67 500 $ (2)
Mike Amadio	67 500 $ (2)
Michael Bunting	67 500 $ (1)
Jan Kostalek	57 500 $ (1)
Alex Lintuniemi	47 500 $ (2)
Sean Malone	47 500 $ (2)
Luke Johnson	47 500 $ (2)
Total Farm Players	11
Salary Commitment
Year 18 : 692 500 $
Year 19 : 422 500 $
Year 20 : 0 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 692 500 $
Year 19 : 422 500 $
Year 20 : 0 $
Year 21 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	5400 - 110 $ - 0 - 0.00%
Level 2:	4500 - 80 $ - 0 - 0.00%
Level 3:	3600 - 65 $ - 0 - 0.00%
Level 4:	3600 - 45 $ - 0 - 0.00%
Luxury :	900 - 270 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 40 $ - 0 - 0.00%
Farm Level 2:	6000 - 20 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	54 600 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	54 600 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	5 400 000 $
Estimate Over Minimum Salary Cap of 0 $	54 600 000 $
Current Bank Account	33 063 812 $
Projected Bank Account	33 063 812 $

Pro Players Salaries
Braden Holtby	5 300 000 $ (2)
Connor Hellebuyck	5 000 000 $ (4)
Mark Stone	4 800 000 $ (3)
John Klingberg	4 400 000 $ (3)
Rickard Rakell	3 200 000 $ (2)
Patric Hornqvist	3 175 000 $ (2)
Brendan Gallagher	3 125 000 $ (2)
Keith Yandle	2 875 000 $ (1)
Andrew Cogliano	2 750 000 $ (1)
Vladislav Namestnikov	2 100 000 $ (2)
Olli Maatta	2 025 000 $ (1)
Nikita Zadorov	2 000 000 $ (1)
Jeff Petry	1 900 000 $ (2)
Craig Smith	1 800 000 $ (3)
Daniel Winnik	1 700 000 $ (1)
Dmitry Kulikov	1 500 000 $ (1)
Radko Gudas	1 500 000 $ (1)
Richard Panik	1 400 000 $ (1)
Michal Kempny	1 175 000 $ (3)
Mikkel Boedker	1 175 000 $ (3)
Sebastian Aho	875 000 $ (2)
Pierre-Edouard Bellemare	825 000 $ (1)
Kale Kessy	0 $ (0)
Keith Aulie	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 18 : 54 600 000 $
Year 19 : 38 025 000 $
Year 20 : 18 350 000 $
Year 21 : 5 000 000 $
Salary Average Commitment
Year 18 : 54 600 000 $
Year 19 : 38 025 000 $
Year 20 : 18 350 000 $
Year 21 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 18 : 54 600 000 $
Year 19 : 38 025 000 $
Year 20 : 18 350 000 $
Year 21 : 5 000 000 $

Farm Players Salaries
Josh Leivo	105 000 $ (1)
Logan Shaw	95 000 $ (2)
Alan Quine	95 000 $ (1)
Martin Necas	87 500 $ (3)
Jacob De La Rose	85 000 $ (2)
Dylan DeMelo	85 000 $ (2)
Kyle Clifford	85 000 $ (2)
Mason McDonald	77 500 $ (2)
Anthony DeAngelo	77 500 $ (1)
Colton White	77 500 $ (3)
J.T. Compher	77 500 $ (2)
Jimmy Vesey	77 500 $ (2)
Roland McKeown	77 500 $ (2)
Kasperi Kapanen	77 500 $ (1)
Jonathan Racine	70 000 $ (2)
Patrick Wiercioch	70 000 $ (1)
Jon Gillies	67 500 $ (1)
Michael Bournival	62 500 $ (3)
Ryan Stanton	62 500 $ (1)
Dylan Sikura	57 500 $ (3)
Devon Toews	57 500 $ (2)
Blake Hillman	57 500 $ (3)
Nikita Soshnikov	57 500 $ (1)
Evan Cowley	57 500 $ (3)
Shane Gersich	57 500 $ (3)
Taylor Doherty	52 500 $ (3)
Shane Prince	50 000 $ (3)
Andrew O'Brien	47 500 $ (3)
Victor Ejdsell	40 000 $ (3)
Total Farm Players	29
Salary Commitment
Year 18 : 2 047 500 $
Year 19 : 1 435 000 $
Year 20 : 647 500 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 2 047 500 $
Year 19 : 1 435 000 $
Year 20 : 647 500 $
Year 21 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	5400 - 100 $ - 0 - 0.00%
Level 2:	4500 - 60 $ - 0 - 0.00%
Level 3:	3600 - 35 $ - 0 - 0.00%
Level 4:	3600 - 20 $ - 0 - 0.00%
Luxury :	900 - 200 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	54 200 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	54 200 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	5 800 000 $
Estimate Over Minimum Salary Cap of 0 $	54 200 000 $
Current Bank Account	25 025 547 $
Projected Bank Account	25 025 547 $

Pro Players Salaries
Duncan Keith	7 600 000 $ (1)
Drew Doughty	5 725 000 $ (4)
Jordan Staal	4 300 000 $ (3)
Ryan Ellis	3 900 000 $ (2)
Brayden Schenn	3 875 000 $ (2)
Daniel Sedin	3 500 000 $ (2)
Ryan Miller	3 500 000 $ (1)
Andrej Sekera	2 750 000 $ (1)
Victor Rask	2 750 000 $ (1)
Ryan Strome	2 325 000 $ (2)
Jonathan Audy-Marchessault	2 250 000 $ (1)
Chris Kreider	1 850 000 $ (1)
Tom Wilson	1 300 000 $ (2)
Patrik Nemeth	1 000 000 $ (1)
Jordan Martinook	1 000 000 $ (1)
Haydn Fleury	875 000 $ (2)
Jesse Puljujarvi	875 000 $ (2)
Chris Kelly	800 000 $ (2)
Gustav Forsling	775 000 $ (2)
Philipp Grubauer	750 000 $ (2)
Harri Sateri	725 000 $ (4)
Kerby Rychel	700 000 $ (1)
Adam Cracknell	675 000 $ (1)
Ryan Carpenter	400 000 $ (1)
Justin Hickman	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 18 : 54 200 000 $
Year 19 : 29 725 000 $
Year 20 : 10 750 000 $
Year 21 : 6 450 000 $
Salary Average Commitment
Year 18 : 54 200 000 $
Year 19 : 29 725 000 $
Year 20 : 10 750 000 $
Year 21 : 6 450 000 $
Salary Cap with 1 Way Contract
Year 18 : 54 200 000 $
Year 19 : 29 725 000 $
Year 20 : 10 750 000 $
Year 21 : 6 450 000 $

Farm Players Salaries
Evgeny Svechnikov	87 500 $ (2)
Jonas Siegenthaler	87 500 $ (3)
Ryan Reaves	80 000 $ (3)
A.J. Greer	77 500 $ (2)
Nic Petan	77 500 $ (1)
Nick Paul	77 500 $ (1)
Eric Cornel	77 500 $ (2)
Chris Driedger	77 500 $ (1)
Patrice Cormier	70 000 $ (1)
Brett Kulak	70 000 $ (2)
Viktor Svedberg	70 000 $ (2)
Chase De Leo	67 500 $ (1)
Eric Gelinas	67 500 $ (2)
Troy Grosenick	65 000 $ (1)
Andy Andreoff	65 000 $ (1)
Paul Martin	60 000 $ (1)
Andrew Mangiapane	57 500 $ (2)
Casey Nelson	57 500 $ (1)
Richard Clune	55 000 $ (1)
Matt Tennyson	52 500 $ (3)
Kristers Gudlevskis	50 000 $ (2)
Austin Carroll	50 000 $ (2)
Jayson Megna	47 500 $ (2)
Viktor Loov	42 500 $ (2)
Ryan Bourque	42 500 $ (3)
Yannick Veilleux	40 000 $ (2)
Jeremy Langlois	40 000 $ (1)
Mark Zengerle	40 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 18 : 1 752 500 $
Year 19 : 1 000 000 $
Year 20 : 262 500 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 752 500 $
Year 19 : 1 000 000 $
Year 20 : 262 500 $
Year 21 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6300 - 75 $ - 0 - 0.00%
Level 2:	5300 - 55 $ - 0 - 0.00%
Level 3:	4200 - 20 $ - 0 - 0.00%
Level 4:	4200 - 15 $ - 0 - 0.00%
Luxury :	1000 - 150 $ - 0 - 0.00%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	52 900 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	52 900 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	7 100 000 $
Estimate Over Minimum Salary Cap of 0 $	52 900 000 $
Current Bank Account	44 485 501 $
Projected Bank Account	44 485 501 $

Pro Players Salaries
Joe Pavelski	8 600 000 $ (1)
John Tavares	5 950 000 $ (4)
Mark Giordano	4 600 000 $ (3)
Ryan Nugent-Hopkins	4 025 000 $ (3)
Alec Martinez	3 700 000 $ (4)
David Savard	3 050 000 $ (3)
Nino Niederreiter	2 850 000 $ (2)
Derek Forbort	2 500 000 $ (2)
Travis Hamonic	2 500 000 $ (4)
Kari Lehtonen	2 350 000 $ (1)
Cam Ward	2 150 000 $ (2)
Johan Larsson	1 450 000 $ (2)
Zack Smith	1 300 000 $ (4)
Jamie McGinn	1 125 000 $ (1)
Scott Hartnell	1 025 000 $ (3)
Alex Burrows	975 000 $ (3)
Travis Konecny	875 000 $ (2)
Vince Dunn	875 000 $ (2)
Mathew Barzal	875 000 $ (3)
Nate Thompson	800 000 $ (2)
Jakub Jerabek	750 000 $ (4)
Matt Benning	575 000 $ (2)
James Melindy	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 18 : 52 900 000 $
Year 19 : 40 825 000 $
Year 20 : 28 750 000 $
Year 21 : 14 200 000 $
Salary Average Commitment
Year 18 : 52 900 000 $
Year 19 : 40 825 000 $
Year 20 : 28 750 000 $
Year 21 : 14 200 000 $
Salary Cap with 1 Way Contract
Year 18 : 52 900 000 $
Year 19 : 40 825 000 $
Year 20 : 28 750 000 $
Year 21 : 14 200 000 $

Farm Players Salaries
Janne Kuokkanen	87 500 $ (3)
Jack Roslovic	87 500 $ (2)
Manuel Wiederer	77 500 $ (3)
Nick Baptiste	77 500 $ (1)
Jakob Forsbacka Karlsson	77 500 $ (3)
Dan Vladar	77 500 $ (3)
Frederic Allard	77 500 $ (3)
Alexandre Grenier	72 500 $ (2)
Marek Mazanec	72 500 $ (1)
Jaycob Megna	70 000 $ (2)
Brendan Ranford	65 000 $ (2)
Mitch Callahan	60 000 $ (1)
Dysin Mayo	57 500 $ (3)
Emil Pettersson	57 500 $ (3)
Dominik Simon	57 500 $ (1)
Dylan Ferguson	57 500 $ (3)
Mason Geertsen	57 500 $ (1)
Stepan Falkovsky	57 500 $ (3)
Dakota Mermis	55 000 $ (2)
Kyle Criscuolo	55 000 $ (3)
Chris Nell	47 500 $ (3)
Mike Vecchione	47 500 $ (2)
Evan McEneny	47 500 $ (2)
Tyler Wong	40 000 $ (4)
Greg Chase	40 000 $ (3)
Hunter Miska	40 000 $ (3)
Dawson Leedahl	40 000 $ (4)
Total Farm Players	27
Salary Commitment
Year 18 : 1 660 000 $
Year 19 : 1 335 000 $
Year 20 : 890 000 $
Year 21 : 80 000 $
Salary Average Commitment
Year 18 : 1 660 000 $
Year 19 : 1 335 000 $
Year 20 : 890 000 $
Year 21 : 80 000 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	5700 - 95 $ - 0 - 0.00%
Level 2:	4800 - 60 $ - 0 - 0.00%
Level 3:	3800 - 35 $ - 0 - 0.00%
Level 4:	3800 - 25 $ - 0 - 0.00%
Luxury :	900 - 180 $ - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	3000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	50 625 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	50 625 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	9 375 000 $
Estimate Over Minimum Salary Cap of 0 $	50 625 000 $
Current Bank Account	11 850 169 $
Projected Bank Account	11 850 169 $

Pro Players Salaries
David Krejci	5 450 000 $ (1)
Eric Staal	4 700 000 $ (2)
Loui Eriksson	4 050 000 $ (3)
Martin Jones	3 850 000 $ (1)
Kyle Okposo	3 400 000 $ (2)
Tobias Rieder	3 000 000 $ (2)
Marc Staal	2 500 000 $ (1)
Radim Vrbata	2 250 000 $ (1)
Mike Condon	2 250 000 $ (2)
Colin Miller	2 200 000 $ (2)
Sam Gagner	2 125 000 $ (1)
Andy Greene	1 950 000 $ (3)
Jason Pominville	1 750 000 $ (3)
Brooks Orpik	1 750 000 $ (2)
Joel Edmundson	1 700 000 $ (2)
Brian Boyle	1 550 000 $ (3)
Matt Hunwick	1 300 000 $ (3)
Ales Hemsky	1 250 000 $ (3)
Tyler Motte	775 000 $ (2)
Alex Burmistrov	750 000 $ (2)
Chris Wideman	725 000 $ (1)
Conor Sheary	675 000 $ (1)
Rinat Valiev	675 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 18 : 50 625 000 $
Year 19 : 32 375 000 $
Year 20 : 11 850 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 50 625 000 $
Year 19 : 32 375 000 $
Year 20 : 11 850 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 50 625 000 $
Year 19 : 32 375 000 $
Year 20 : 11 850 000 $
Year 21 : 0 $

Farm Players Salaries
Martin Marincin	100 000 $ (1)
Freddie Hamilton	77 500 $ (1)
Cole Ully	77 500 $ (1)
Andrew Campbell	77 500 $ (2)
Matthew Spencer	77 500 $ (3)
Lukas Sedlak	77 500 $ (3)
Brandon Halverson	77 500 $ (2)
Connor Clifton	67 500 $ (3)
Adam Werner	67 500 $ (3)
Tyler Randell	62 500 $ (2)
Petteri Lindbohm	62 500 $ (3)
Brenden Kichton	60 000 $ (2)
Doyle Somerby	57 500 $ (3)
Adam Gaudette	57 500 $ (3)
Andrew MacWilliam	55 000 $ (1)
Andrew Agozzino	55 000 $ (1)
Chris Breen	52 500 $ (3)
Andrei Mironov	47 500 $ (3)
Andreas Martinsen	47 500 $ (1)
Tyler Gaudet	40 000 $ (1)
Maxime Lagace	40 000 $ (2)
Branden Troock	40 000 $ (1)
Tom Parisi	40 000 $ (3)
Matt Carey	40 000 $ (3)
Jean Dupuy	40 000 $ (2)
Justin Scott	40 000 $ (3)
Michael Carcone	40 000 $ (3)
Radel Fazleev	40 000 $ (3)
Ryan Horvat	40 000 $ (1)
Nolan Valleau	40 000 $ (1)
Daniel Muzito-Bagenda	40 000 $ (3)
Total Farm Players	31
Salary Commitment
Year 18 : 1 737 500 $
Year 19 : 1 165 000 $
Year 20 : 807 500 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 737 500 $
Year 19 : 1 165 000 $
Year 20 : 807 500 $
Year 21 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	5400 - 95 $ - 0 - 0.00%
Level 2:	4500 - 55 $ - 0 - 0.00%
Level 3:	3600 - 33 $ - 0 - 0.00%
Level 4:	3600 - 20 $ - 0 - 0.00%
Luxury :	900 - 200 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 25 $ - 0 - 0.00%
Farm Level 2:	6000 - 15 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	55 675 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	55 675 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	4 325 000 $
Estimate Over Minimum Salary Cap of 0 $	55 675 000 $
Current Bank Account	32 650 107 $
Projected Bank Account	32 650 107 $

Pro Players Salaries
Evgeni Malkin	6 200 000 $ (2)
Tyler Seguin	6 000 000 $ (2)
Nikita Kucherov	4 900 000 $ (1)
Henrik Lundqvist	4 850 000 $ (1)
Justin Faulk	4 175 000 $ (1)
T.J. Brodie	3 500 000 $ (1)
Frans Nielsen	3 400 000 $ (1)
Mike Green	3 000 000 $ (4)
Alex Galchenyuk	2 850 000 $ (2)
Michael Frolik	2 500 000 $ (2)
Matt Dumba	2 000 000 $ (2)
Andrew MacDonald	1 375 000 $ (4)
Xavier Ouellet	1 300 000 $ (2)
Casey Mittelstadt	875 000 $ (3)
Matthew Tkachuk	875 000 $ (2)
Cal Clutterbuck	875 000 $ (3)
Auston Matthews	875 000 $ (2)
Nick Schmaltz	875 000 $ (2)
Juuse Saros	775 000 $ (1)
Josh Morrissey	775 000 $ (1)
Matthew Highmore	775 000 $ (3)
Oscar Fantenberg	725 000 $ (4)
Iiro Pakarinen	600 000 $ (3)
Matt Grzelcyk	575 000 $ (2)
Brian Gibbons	550 000 $ (1)
Justin Kloos	475 000 $ (3)
Total Pro Players	26
Salary Commitment
Year 18 : 55 675 000 $
Year 19 : 32 750 000 $
Year 20 : 8 700 000 $
Year 21 : 5 100 000 $
Salary Average Commitment
Year 18 : 55 675 000 $
Year 19 : 32 750 000 $
Year 20 : 8 700 000 $
Year 21 : 5 100 000 $
Salary Cap with 1 Way Contract
Year 18 : 55 675 000 $
Year 19 : 32 750 000 $
Year 20 : 8 700 000 $
Year 21 : 5 100 000 $

Farm Players Salaries
Nicholas Merkley	87 500 $ (3)
Sergey Tolchinsky	77 500 $ (1)
Calvin Thurkauf	77 500 $ (3)
Blake Pietila	67 500 $ (1)
Cameron Gaunce	65 000 $ (2)
Eric Comrie	60 000 $ (2)
Anthony Richard	57 500 $ (2)
David Broll	57 500 $ (1)
Zac Leslie	57 500 $ (3)
Anton Rodin	52 500 $ (3)
Dillon Simpson	52 500 $ (3)
Wade Megan	52 500 $ (2)
Cody Goloubef	50 000 $ (3)
Chris Summers	50 000 $ (1)
Mat Bodie	50 000 $ (1)
Colby Cave	47 500 $ (1)
Marek Langhamer	42 500 $ (2)
Ashton Sautner	40 000 $ (2)
Adam Johnson	40 000 $ (4)
Markus Eisenschmid	40 000 $ (3)
Ross Johnston	40 000 $ (2)
Matt Tomkins	40 000 $ (1)
Christopher DiDomenico	40 000 $ (3)
Kayle Doetzel	40 000 $ (3)
Total Farm Players	24
Salary Commitment
Year 18 : 1 285 000 $
Year 19 : 895 000 $
Year 20 : 537 500 $
Year 21 : 40 000 $
Salary Average Commitment
Year 18 : 1 285 000 $
Year 19 : 895 000 $
Year 20 : 537 500 $
Year 21 : 40 000 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	5400 - 107 $ - 0 - 0.00%
Level 2:	4500 - 65 $ - 0 - 0.00%
Level 3:	3600 - 38 $ - 0 - 0.00%
Level 4:	3600 - 22 $ - 0 - 0.00%
Luxury :	900 - 210 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 38 $ - 0 - 0.00%
Farm Level 2:	6000 - 17 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	45 175 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	45 175 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	14 825 000 $
Estimate Over Minimum Salary Cap of 0 $	45 175 000 $
Current Bank Account	25 020 053 $
Projected Bank Account	25 020 053 $

Pro Players Salaries
Phil Kessel	6 475 000 $ (1)
Jeff Skinner	3 875 000 $ (2)
Robin Lehner	3 800 000 $ (1)
Joe Thornton	3 725 000 $ (1)
Seth Jones	3 550 000 $ (2)
Mike Smith	3 500 000 $ (2)
Martin Hanzal	2 600 000 $ (3)
Jannik Hansen	2 500 000 $ (2)
Thomas Hickey	1 775 000 $ (3)
Jan Rutta	1 600 000 $ (4)
Brandon Manning	1 550 000 $ (3)
Ryan Dzingel	1 275 000 $ (2)
Dennis Rasmussen	950 000 $ (2)
Gabriel Bourque	900 000 $ (1)
Clayton Keller	875 000 $ (2)
Brock Boeser	875 000 $ (2)
Kevin Fiala	875 000 $ (1)
Matt Bartkowski	875 000 $ (1)
Pavel Zacha	875 000 $ (1)
Ben Chiarot	850 000 $ (1)
Vladimir Sobotka	800 000 $ (3)
Andrew Bodnarchuk	600 000 $ (1)
Christian Djoos	475 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 18 : 45 175 000 $
Year 19 : 26 200 000 $
Year 20 : 8 325 000 $
Year 21 : 1 600 000 $
Salary Average Commitment
Year 18 : 45 175 000 $
Year 19 : 26 200 000 $
Year 20 : 8 325 000 $
Year 21 : 1 600 000 $
Salary Cap with 1 Way Contract
Year 18 : 45 175 000 $
Year 19 : 26 200 000 $
Year 20 : 8 325 000 $
Year 21 : 1 600 000 $

Farm Players Salaries
Lias Andersson	87 500 $ (3)
Marcus Pettersson	77 500 $ (3)
Keaton Thompson	77 500 $ (2)
Korbinian Holzer	77 500 $ (1)
Juho Lammikko	77 500 $ (2)
Dominik Masin	77 500 $ (2)
Kyle Capobianco	77 500 $ (3)
Frederick Gaudreau	75 000 $ (1)
Dylan Gambrell	67 500 $ (3)
Christian Wolanin	67 500 $ (3)
Daniel Audette	67 500 $ (2)
Julius Honka	67 500 $ (2)
Ryan Mantha	67 500 $ (3)
Julien Nantel	57 500 $ (2)
Clark Bishop	57 500 $ (2)
Andreas Johnsson	47 500 $ (2)
Emerson Etem	47 500 $ (4)
Conor Allen	40 000 $ (3)
Alex Belzile	40 000 $ (2)
Eamon McAdam	40 000 $ (1)
Peter Stoykewych	40 000 $ (1)
Ivan Kulbakov	40 000 $ (4)
Ken Appleby	40 000 $ (2)
Nick Schneider	40 000 $ (4)
Jason Akeson	40 000 $ (4)
Samuel Laberge	40 000 $ (4)
Niki Petti	40 000 $ (3)
Total Farm Players	27
Salary Commitment
Year 18 : 1 575 000 $
Year 19 : 1 342 500 $
Year 20 : 732 500 $
Year 21 : 207 500 $
Salary Average Commitment
Year 18 : 1 575 000 $
Year 19 : 1 342 500 $
Year 20 : 732 500 $
Year 21 : 207 500 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	5400 - 105 $ - 0 - 0.00%
Level 2:	4500 - 60 $ - 0 - 0.00%
Level 3:	3600 - 36 $ - 0 - 0.00%
Level 4:	3600 - 30 $ - 0 - 0.00%
Luxury :	900 - 210 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	45 625 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	45 625 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	14 375 000 $
Estimate Over Minimum Salary Cap of 0 $	45 625 000 $
Current Bank Account	1 715 631 $
Projected Bank Account	1 715 631 $

Pro Players Salaries
Patrick Kane	6 600 000 $ (1)
Brent Seabrook	3 750 000 $ (3)
Brian Elliott	3 700 000 $ (3)
James van Riemsdyk	3 300 000 $ (4)
Jussi Jokinen	3 250 000 $ (1)
Marcus Johansson	2 400 000 $ (1)
Brandon Sutter	2 300 000 $ (1)
Karl Alzner	2 300 000 $ (3)
Cody Ceci	2 100 000 $ (1)
Andreas Athanasiou	1 950 000 $ (2)
Andrew Copp	1 800 000 $ (2)
Teuvo Teravainen	1 800 000 $ (1)
Josh Gorges	1 600 000 $ (3)
Trevor Daley	1 550 000 $ (1)
Antoine Roussel	1 350 000 $ (3)
Brett Connolly	1 150 000 $ (3)
Al Montoya	1 125 000 $ (1)
Luke Schenn	950 000 $ (4)
Eric Gryba	900 000 $ (2)
Timo Meier	875 000 $ (2)
Jack Eichel	875 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 18 : 45 625 000 $
Year 19 : 23 625 000 $
Year 20 : 18 100 000 $
Year 21 : 4 250 000 $
Salary Average Commitment
Year 18 : 45 625 000 $
Year 19 : 23 625 000 $
Year 20 : 18 100 000 $
Year 21 : 4 250 000 $
Salary Cap with 1 Way Contract
Year 18 : 45 625 000 $
Year 19 : 23 625 000 $
Year 20 : 18 100 000 $
Year 21 : 4 250 000 $

Farm Players Salaries
Charles Hudon	150 000 $ (2)
Joe Colborne	115 000 $ (1)
Chandler Stephenson	110 000 $ (1)
Sven Andrighetto	100 000 $ (1)
Samuel Morin	87 500 $ (1)
Cole Cassels	77 500 $ (1)
Jordan Subban	77 500 $ (1)
Jordan Schmaltz	77 500 $ (1)
Alex Dostie	77 500 $ (3)
Gabriel Gagne	67 500 $ (2)
Slater Koekkoek	65 000 $ (2)
Philip Samuelsson	60 000 $ (3)
Brett Lernout	57 500 $ (1)
Carson Soucy	57 500 $ (3)
Olivier Archambault	57 500 $ (3)
Stefan Matteau	55 000 $ (1)
Patrick Sieloff	55 000 $ (2)
Bobby Farnham	45 000 $ (4)
Felix Girard	45 000 $ (2)
Matej Machovsky	42 500 $ (4)
Olivier Mantha	42 500 $ (4)
John Muse	40 000 $ (2)
Casey DeSmith	40 000 $ (2)
Ryan White	40 000 $ (3)
Mike McMurtry	40 000 $ (3)
Dennis Robertson	40 000 $ (3)
Total Farm Players	26
Salary Commitment
Year 18 : 1 722 500 $
Year 19 : 965 000 $
Year 20 : 502 500 $
Year 21 : 130 000 $
Salary Average Commitment
Year 18 : 1 722 500 $
Year 19 : 965 000 $
Year 20 : 502 500 $
Year 21 : 130 000 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	6300 - 100 $ - 0 - 0.00%
Level 2:	5300 - 65 $ - 0 - 0.00%
Level 3:	4200 - 40 $ - 0 - 0.00%
Level 4:	4200 - 30 $ - 0 - 0.00%
Luxury :	1000 - 225 $ - 0 - 0.00%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	52 600 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	52 600 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	7 400 000 $
Estimate Over Minimum Salary Cap of 0 $	52 600 000 $
Current Bank Account	33 064 805 $
Projected Bank Account	33 064 805 $

Pro Players Salaries
David Backes	5 250 000 $ (3)
Carey Price	5 100 000 $ (1)
David Pastrnak	4 750 000 $ (3)
Ryan McDonagh	4 500 000 $ (4)
Taylor Hall	4 250 000 $ (2)
Dougie Hamilton	3 500 000 $ (2)
Brandon Saad	3 500 000 $ (1)
Nick Foligno	2 600 000 $ (2)
Jean-Gabriel Pageau	2 200 000 $ (1)
Calvin de Haan	2 000 000 $ (1)
Gustav Nyquist	2 000 000 $ (3)
Ryan Spooner	1 750 000 $ (1)
Luca Sbisa	1 650 000 $ (1)
Ben Lovejoy	1 250 000 $ (4)
Michael Hutchinson	1 000 000 $ (4)
Matt Calvert	1 000 000 $ (3)
Buddy Robinson	800 000 $ (2)
Alex Formenton	775 000 $ (3)
Michael Matheson	775 000 $ (1)
Radek Faksa	775 000 $ (1)
Beau Bennett	750 000 $ (2)
Troy Terry	675 000 $ (3)
Shayne Gostisbehere	675 000 $ (1)
Chris Wagner	600 000 $ (1)
Zach Hyman	475 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 18 : 52 600 000 $
Year 19 : 33 100 000 $
Year 20 : 21 200 000 $
Year 21 : 6 750 000 $
Salary Average Commitment
Year 18 : 52 600 000 $
Year 19 : 33 100 000 $
Year 20 : 21 200 000 $
Year 21 : 6 750 000 $
Salary Cap with 1 Way Contract
Year 18 : 52 600 000 $
Year 19 : 33 100 000 $
Year 20 : 21 200 000 $
Year 21 : 6 750 000 $

Farm Players Salaries
Lawson Crouse	87 500 $ (2)
Pontus Aberg	87 500 $ (4)
Andreas Englund	87 500 $ (2)
Austin Wagner	77 500 $ (3)
Nicolas Aube-Kubel	77 500 $ (2)
Connor Ingram	77 500 $ (3)
Connor Hobbs	77 500 $ (3)
Mitchell Stephens	77 500 $ (3)
Matt Beleskey	75 000 $ (3)
Taylor Leier	67 500 $ (3)
Thomas Schemitsch	67 500 $ (2)
Griffin Reinhart	62 500 $ (3)
T.J. Tynan	60 000 $ (3)
Cameron Schilling	60 000 $ (3)
John Ramage	60 000 $ (2)
Ryan Fitzgerald	57 500 $ (3)
Nick Moutrey	57 500 $ (1)
Garrett Mitchell	52 500 $ (2)
Scott Eansor	50 000 $ (4)
Colby Robak	50 000 $ (1)
Filip Sandberg	50 000 $ (4)
Ben Thomson	50 000 $ (4)
Matthew O'Connor	47 500 $ (1)
Colby Williams	45 000 $ (3)
Hunter Warner	45 000 $ (3)
Thomas McCollum	45 000 $ (2)
Troy Bourke	42 500 $ (2)
Ethan Prow	40 000 $ (3)
Zach O'Brien	40 000 $ (3)
Total Farm Players	29
Salary Commitment
Year 18 : 1 775 000 $
Year 19 : 1 620 000 $
Year 20 : 1 100 000 $
Year 21 : 237 500 $
Salary Average Commitment
Year 18 : 1 685 000 $
Year 19 : 1 530 000 $
Year 20 : 1 010 000 $
Year 21 : 187 500 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	5400 - 100 $ - 0 - 0.00%
Level 2:	4500 - 60 $ - 0 - 0.00%
Level 3:	3600 - 35 $ - 0 - 0.00%
Level 4:	3600 - 25 $ - 0 - 0.00%
Luxury :	900 - 205 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	52 900 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	52 900 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	7 100 000 $
Estimate Over Minimum Salary Cap of 0 $	52 900 000 $
Current Bank Account	19 727 334 $
Projected Bank Account	19 727 334 $

Pro Players Salaries
Leon Draisaitl	5 400 000 $ (3)
Paul Stastny	5 200 000 $ (4)
Victor Hedman	4 475 000 $ (1)
Zdeno Chara	4 100 000 $ (1)
Marc-Edouard Vlasic	3 650 000 $ (1)
Wayne Simmonds	3 500 000 $ (3)
Mike Hoffman	3 000 000 $ (3)
John Gibson	3 000 000 $ (1)
Dion Phaneuf	2 600 000 $ (4)
Steve Mason	1 925 000 $ (4)
Stephen Johns	1 800 000 $ (3)
Chris Kunitz	1 775 000 $ (1)
Ian Cole	1 725 000 $ (2)
Kyle Brodziak	1 500 000 $ (3)
Luke Glendening	1 400 000 $ (2)
Stefan Noesen	1 000 000 $ (3)
Magnus Paajarvi	900 000 $ (2)
Derek Grant	900 000 $ (2)
Lucas Johansen	875 000 $ (3)
Mirco Mueller	825 000 $ (3)
Jeremy Lauzon	775 000 $ (3)
Mario Kempe	750 000 $ (4)
Darren Archibald	700 000 $ (2)
Blake Coleman	575 000 $ (2)
Tanner Fritz	550 000 $ (3)
Sahir Gill	0 $ (0)
Total Pro Players	26
Salary Commitment
Year 18 : 52 900 000 $
Year 19 : 35 900 000 $
Year 20 : 29 700 000 $
Year 21 : 10 475 000 $
Salary Average Commitment
Year 18 : 52 900 000 $
Year 19 : 35 900 000 $
Year 20 : 29 700 000 $
Year 21 : 10 475 000 $
Salary Cap with 1 Way Contract
Year 18 : 52 900 000 $
Year 19 : 35 900 000 $
Year 20 : 29 700 000 $
Year 21 : 10 475 000 $

Farm Players Salaries
Peter Budaj	162 500 $ (1)
Filip Gustavsson	87 500 $ (3)
Alex Nedeljkovic	77 500 $ (2)
Tyler Parsons	77 500 $ (3)
Mathieu Joseph	77 500 $ (3)
Stuart Percy	70 000 $ (2)
Brent Regner	70 000 $ (1)
Michael Leighton	70 000 $ (1)
Nelson Nogier	67 500 $ (2)
Lane Pederson	67 500 $ (3)
Oscar Dansk	67 500 $ (3)
Jarred Tinordi	65 000 $ (1)
Aaron Ness	60 000 $ (4)
Dan DeSalvo	55 000 $ (3)
Yohann Auvitu	55 000 $ (3)
Tyler Sikura	55 000 $ (4)
Ben Street	55 000 $ (3)
Jim O'Brien	50 000 $ (4)
Paul Thompson	47 500 $ (4)
Philippe Maillet	42 500 $ (4)
Steve Oleksy	40 000 $ (1)
David Booth	40 000 $ (4)
Vadim Shipachyov	40 000 $ (4)
Travis St. Denis	40 000 $ (4)
Emil Johansson	40 000 $ (4)
Joshua Winquist	40 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 18 : 1 620 000 $
Year 19 : 1 172 500 $
Year 20 : 957 500 $
Year 21 : 415 000 $
Salary Average Commitment
Year 18 : 1 620 000 $
Year 19 : 1 172 500 $
Year 20 : 957 500 $
Year 21 : 415 000 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - 96 $ - 0 - 0.00%
Level 2:	5000 - 75 $ - 0 - 0.00%
Level 3:	4000 - 45 $ - 0 - 0.00%
Level 4:	4000 - 25 $ - 0 - 0.00%
Luxury :	1000 - 190 $ - 0 - 0.00%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 3 $ - 0 - 0.00%
Farm Level 2:	6000 - 2 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	53 475 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	53 475 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	6 525 000 $
Estimate Over Minimum Salary Cap of 0 $	53 475 000 $
Current Bank Account	32 481 969 $
Projected Bank Account	32 481 969 $

Pro Players Salaries
Steven Stamkos	6 250 000 $ (1)
Devan Dubnyk	5 700 000 $ (3)
Blake Wheeler	5 000 000 $ (1)
Alex Goligoski	4 200 000 $ (2)
Adam Henrique	4 000 000 $ (1)
Jack Johnson	3 850 000 $ (1)
Brandon Dubinsky	3 125 000 $ (1)
Morgan Rielly	2 800 000 $ (2)
Jonas Brodin	2 500 000 $ (3)
Patrik Berglund	2 100 000 $ (2)
Josh Anderson	1 900 000 $ (2)
Darren Helm	1 625 000 $ (2)
Trevor Lewis	1 600 000 $ (2)
Colton Sissons	1 100 000 $ (1)
Jujhar Khaira	1 000 000 $ (2)
Jason Chimera	925 000 $ (1)
Neal Pionk	875 000 $ (3)
Alex DeBrincat	875 000 $ (3)
Brandon Montour	775 000 $ (1)
Tristan Jarry	775 000 $ (1)
Paul Carey	750 000 $ (2)
Alex Biega	700 000 $ (3)
Tyler Pitlick	550 000 $ (1)
Noel Acciari	500 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 18 : 53 475 000 $
Year 19 : 26 625 000 $
Year 20 : 10 650 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 53 475 000 $
Year 19 : 26 625 000 $
Year 20 : 10 650 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 53 475 000 $
Year 19 : 26 625 000 $
Year 20 : 10 650 000 $
Year 21 : 0 $

Farm Players Salaries
Alex Petrovic	127 500 $ (1)
Mark McNeill	92 500 $ (1)
Travis Sanheim	87 500 $ (2)
Alexander Nylander	87 500 $ (2)
Sonny Milano	77 500 $ (1)
Sebastian Aho-D	77 500 $ (3)
Kevin Gravel	77 500 $ (3)
Dennis Yan	77 500 $ (3)
Oliver Kylington	77 500 $ (1)
Ville Husso	77 500 $ (2)
Josh Currie	70 000 $ (3)
J.C. Lipon	70 000 $ (1)
Malcolm Subban	70 000 $ (1)
Mackenzie Weegar	57 500 $ (1)
Zane McIntyre	57 500 $ (1)
Thomas DiPauli	57 500 $ (3)
Paul LaDue	57 500 $ (2)
Kyle Baun	52 500 $ (1)
Tyler Lewington	47 500 $ (2)
Colton Hargrove	45 000 $ (1)
Antoine Waked	45 000 $ (3)
Steve Michalek	45 000 $ (1)
Etienne Marcoux	42 500 $ (3)
Jesse Graham	42 500 $ (2)
Anthony Peluso	40 000 $ (3)
Antoine Bibeau	40 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 18 : 1 700 000 $
Year 19 : 927 500 $
Year 20 : 487 500 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 700 000 $
Year 19 : 927 500 $
Year 20 : 487 500 $
Year 21 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	5400 - 95 $ - 0 - 0.00%
Level 2:	4500 - 55 $ - 0 - 0.00%
Level 3:	3600 - 30 $ - 0 - 0.00%
Level 4:	3600 - 18 $ - 0 - 0.00%
Luxury :	900 - 195 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	53 200 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	53 200 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	6 800 000 $
Estimate Over Minimum Salary Cap of 0 $	53 200 000 $
Current Bank Account	29 647 846 $
Projected Bank Account	29 647 846 $

Pro Players Salaries
Nicklas Backstrom	5 975 000 $ (2)
Pekka Rinne	5 700 000 $ (1)
Alexander Radulov	5 425 000 $ (3)
Vladimir Tarasenko	5 250 000 $ (4)
P.K. Subban	4 500 000 $ (4)
Aaron Ekblad	3 000 000 $ (3)
Tomas Plekanec	2 975 000 $ (3)
Sam Reinhart	2 500 000 $ (3)
Alexei Emelin	2 250 000 $ (4)
Anton Stralman	2 000 000 $ (1)
Scott Darling	2 000 000 $ (2)
Paul Byron	1 700 000 $ (3)
Ryan Callahan	1 100 000 $ (4)
Mike Cammalleri	1 050 000 $ (3)
Torrey Mitchell	975 000 $ (3)
Carl Gunnarsson	950 000 $ (4)
Dennis Seidenberg	925 000 $ (3)
Patrik Laine	875 000 $ (2)
Nico Hischier	875 000 $ (3)
Ivan Provorov	875 000 $ (2)
Artemi Panarin	875 000 $ (1)
Matthew Stajan	775 000 $ (3)
Deryk Engelland	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 18 : 53 200 000 $
Year 19 : 43 975 000 $
Year 20 : 34 250 000 $
Year 21 : 14 050 000 $
Salary Average Commitment
Year 18 : 53 200 000 $
Year 19 : 43 975 000 $
Year 20 : 34 250 000 $
Year 21 : 14 050 000 $
Salary Cap with 1 Way Contract
Year 18 : 53 200 000 $
Year 19 : 43 975 000 $
Year 20 : 34 250 000 $
Year 21 : 14 050 000 $

Farm Players Salaries
Matt Read	197 500 $ (1)
Nail Yakupov	90 000 $ (1)
Bracken Kearns	90 000 $ (1)
Fredrik Claesson	85 000 $ (3)
Mason Appleton	77 500 $ (3)
Adam Brooks	77 500 $ (3)
Chad Ruhwedel	67 500 $ (2)
Scott Harrington	62 500 $ (1)
Mark Fayne	60 000 $ (3)
Colin Smith	60 000 $ (2)
Trevor Murphy	57 500 $ (1)
Kurtis MacDermid	57 500 $ (1)
Brennan Menell	57 500 $ (3)
Dean Kukan	57 500 $ (1)
Chris Porter	50 000 $ (2)
Carter Bancks	50 000 $ (1)
Chris Thorburn	50 000 $ (1)
Kevin Porter	50 000 $ (1)
Brad Malone	50 000 $ (3)
Pheonix Copley	47 500 $ (1)
Travis Boyd	47 500 $ (1)
Brandon Bollig	47 500 $ (2)
Frank Vatrano	47 500 $ (1)
Mitch Reinke	47 500 $ (3)
Richard Bachman	40 000 $ (1)
Jordan Binnington	40 000 $ (1)
Markus Hannikainen	40 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 18 : 1 705 000 $
Year 19 : 720 000 $
Year 20 : 455 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 705 000 $
Year 19 : 720 000 $
Year 20 : 455 000 $
Year 21 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - 93 $ - 0 - 0.00%
Level 2:	5000 - 58 $ - 0 - 0.00%
Level 3:	4000 - 33 $ - 0 - 0.00%
Level 4:	4000 - 20 $ - 0 - 0.00%
Luxury :	1000 - 195 $ - 0 - 0.00%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	55 500 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	55 500 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	4 500 000 $
Estimate Over Minimum Salary Cap of 0 $	55 500 000 $
Current Bank Account	64 854 970 $
Projected Bank Account	64 854 970 $

Pro Players Salaries
Patrice Bergeron	5 600 000 $ (2)
Vincent Trocheck	4 650 000 $ (2)
Rick Nash	4 500 000 $ (1)
Kyle Turris	4 000 000 $ (4)
Matt Murray	3 600 000 $ (2)
Jay Bouwmeester	3 500 000 $ (2)
Zach Parise	3 300 000 $ (3)
Dustin Brown	2 850 000 $ (2)
Oscar Klefbom	2 750 000 $ (1)
Jakob Silfverberg	2 500 000 $ (1)
Justin Braun	2 350 000 $ (1)
Kevan Miller	2 000 000 $ (1)
Kyle Quincey	1 925 000 $ (1)
Chris Tanev	1 825 000 $ (4)
Jake McCabe	1 800 000 $ (1)
Jacob Markstrom	1 200 000 $ (2)
Scott Laughton	1 075 000 $ (1)
Matt Hendricks	925 000 $ (2)
Jake Virtanen	875 000 $ (1)
Max Domi	875 000 $ (1)
Zach Werenski	875 000 $ (2)
Marcus Kruger	700 000 $ (1)
Martin Frk	650 000 $ (1)
Nick Deslauriers	600 000 $ (1)
Ondrej Kase	575 000 $ (2)
Michael Houser	0 $ (0)
Total Pro Players	26
Salary Commitment
Year 18 : 55 500 000 $
Year 19 : 32 900 000 $
Year 20 : 9 125 000 $
Year 21 : 5 825 000 $
Salary Average Commitment
Year 18 : 55 500 000 $
Year 19 : 32 900 000 $
Year 20 : 9 125 000 $
Year 21 : 5 825 000 $
Salary Cap with 1 Way Contract
Year 18 : 55 500 000 $
Year 19 : 32 900 000 $
Year 20 : 9 125 000 $
Year 21 : 5 825 000 $

Farm Players Salaries
Jacob Larsson	87 500 $ (3)
Kailer Yamamoto	87 500 $ (3)
Dylan McIlrath	85 000 $ (1)
Jason Dickinson	77 500 $ (1)
Sami Niku	77 500 $ (3)
Jens Looke	77 500 $ (3)
Hudson Fasching	77 500 $ (2)
Laurent Brossoit	75 000 $ (2)
Tyler Graovac	70 000 $ (1)
Jordan Schroeder	65 000 $ (1)
Tommy Cross	65 000 $ (3)
Jamie McBain	65 000 $ (2)
Sam Carrick	65 000 $ (2)
Marek Hrivik	60 000 $ (1)
Cole Schneider	60 000 $ (1)
Philippe Desrosiers	57 500 $ (1)
Chris Terry	55 000 $ (4)
Colin Greening	45 000 $ (3)
Cole Bardreau	45 000 $ (1)
Sean Walker	45 000 $ (4)
Joakim Ryan	42 500 $ (2)
Calle Rosen	40 000 $ (4)
Collin Delia	40 000 $ (4)
Ben Sexton	40 000 $ (3)
Eric Robinson	40 000 $ (4)
Gage Quinney	40 000 $ (4)
Casey Bailey	40 000 $ (1)
Josh Brown	40 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 18 : 1 665 000 $
Year 19 : 1 105 000 $
Year 20 : 740 000 $
Year 21 : 260 000 $
Salary Average Commitment
Year 18 : 1 665 000 $
Year 19 : 1 105 000 $
Year 20 : 740 000 $
Year 21 : 260 000 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6300 - 95 $ - 0 - 0.00%
Level 2:	5300 - 55 $ - 0 - 0.00%
Level 3:	4200 - 35 $ - 0 - 0.00%
Level 4:	4200 - 20 $ - 0 - 0.00%
Luxury :	1000 - 200 $ - 0 - 0.00%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 30 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	58 400 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	58 400 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	1 600 000 $
Estimate Over Minimum Salary Cap of 0 $	58 400 000 $
Current Bank Account	55 415 432 $
Projected Bank Account	55 415 432 $

Pro Players Salaries
Jonathan Toews	6 500 000 $ (2)
Jamie Benn	6 300 000 $ (1)
Brad Marchand	5 850 000 $ (3)
J.T. Miller	3 500 000 $ (3)
Jake Allen	3 500 000 $ (1)
Erik Johnson	3 400 000 $ (2)
Kyle Palmieri	3 300 000 $ (2)
Adam Larsson	2 400 000 $ (1)
Kevin Hayes	2 300 000 $ (2)
Brad Richardson	1 750 000 $ (3)
Mark Pysyk	1 700 000 $ (3)
Adam Pelech	1 700 000 $ (2)
Jesper Fast	1 600 000 $ (2)
Carl Soderberg	1 550 000 $ (3)
Austin Watson	1 250 000 $ (1)
Anton Khudobin	1 250 000 $ (4)
Calvin Pickard	1 250 000 $ (1)
Scott Wilson	1 100 000 $ (3)
Brandon Davidson	1 075 000 $ (1)
Derrick Pouliot	1 000 000 $ (2)
Mikhail Sergachev	875 000 $ (3)
Logan Brown	875 000 $ (3)
Brett Pesce	775 000 $ (1)
Derek Dorsett	775 000 $ (4)
Byron Froese	725 000 $ (1)
Lee Stempniak	725 000 $ (3)
Greg McKegg	700 000 $ (2)
Ryan Sproul	675 000 $ (1)
Joe Cannata	0 $ (0)
Total Pro Players	29
Salary Commitment
Year 18 : 58 400 000 $
Year 19 : 40 450 000 $
Year 20 : 19 950 000 $
Year 21 : 2 025 000 $
Salary Average Commitment
Year 18 : 58 400 000 $
Year 19 : 40 450 000 $
Year 20 : 19 950 000 $
Year 21 : 2 025 000 $
Salary Cap with 1 Way Contract
Year 18 : 58 400 000 $
Year 19 : 40 450 000 $
Year 20 : 19 950 000 $
Year 21 : 2 025 000 $

Farm Players Salaries
John Mitchell	125 000 $ (2)
Jakub Zboril	87 500 $ (3)
Chris Bigras	87 500 $ (1)
Luke Kunin	87 500 $ (3)
Trevor Carrick	85 000 $ (2)
Graham Knott	77 500 $ (3)
Conner Bleackley	77 500 $ (2)
Ryan Gropp	77 500 $ (3)
Carter Verhaeghe	77 500 $ (2)
Maxime Lajoie	77 500 $ (3)
Anders Bjork	77 500 $ (3)
Teddy Blueger	77 500 $ (2)
Gemel Smith	75 000 $ (2)
Reid Boucher	70 000 $ (2)
Rocco Grimaldi	70 000 $ (3)
Miikka Salomaki	67 500 $ (1)
Lucas Wallmark	67 500 $ (2)
Frederik Gauthier	67 500 $ (1)
Jacob Middleton	67 500 $ (2)
Robbie Russo	57 500 $ (1)
Adam Helewka	57 500 $ (2)
Niklas Svedberg	47 500 $ (4)
Marc-Olivier Roy	47 500 $ (1)
Andrew Hammond	45 000 $ (3)
Dustin Tokarski	42 500 $ (4)
Total Farm Players	25
Salary Commitment
Year 18 : 1 797 500 $
Year 19 : 1 470 000 $
Year 20 : 690 000 $
Year 21 : 90 000 $
Salary Average Commitment
Year 18 : 1 797 500 $
Year 19 : 1 470 000 $
Year 20 : 690 000 $
Year 21 : 90 000 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 120 $ - 0 - 0.00%
Level 2:	5000 - 70 $ - 0 - 0.00%
Level 3:	4000 - 40 $ - 0 - 0.00%
Level 4:	4000 - 25 $ - 0 - 0.00%
Luxury :	1000 - 215 $ - 0 - 0.00%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	53 450 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	53 450 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	6 550 000 $
Estimate Over Minimum Salary Cap of 0 $	53 450 000 $
Current Bank Account	37 591 615 $
Projected Bank Account	37 591 615 $

Pro Players Salaries
Ryan Getzlaf	6 750 000 $ (3)
Alexander Ovechkin	6 400 000 $ (1)
Matt Niskanen	4 300 000 $ (4)
Ben Bishop	4 000 000 $ (4)
Derick Brassard	3 750 000 $ (2)
Jaden Schwartz	2 900 000 $ (1)
Dmitry Orlov	2 875 000 $ (2)
Michael Del Zotto	2 650 000 $ (4)
Anthony Mantha	2 600 000 $ (3)
Bryan Rust	2 250 000 $ (3)
Michal Neuvirth	2 000 000 $ (3)
Curtis McElhinney	1 800 000 $ (2)
Cody Eakin	1 800 000 $ (2)
Jamie Oleksiak	1 500 000 $ (3)
Riley Sheahan	1 400 000 $ (1)
Kevin Bieksa	950 000 $ (2)
Brendan Smith	950 000 $ (3)
Matthew Nieto	925 000 $ (1)
Mikko Rantanen	875 000 $ (1)
Oliver Bjorkstrand	775 000 $ (1)
Danton Heinen	775 000 $ (2)
Zach Redmond	625 000 $ (3)
Steve Kampfer	600 000 $ (3)
Scott Sabourin	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 18 : 53 450 000 $
Year 19 : 40 175 000 $
Year 20 : 28 225 000 $
Year 21 : 10 950 000 $
Salary Average Commitment
Year 18 : 53 450 000 $
Year 19 : 40 175 000 $
Year 20 : 28 225 000 $
Year 21 : 10 950 000 $
Salary Cap with 1 Way Contract
Year 18 : 53 450 000 $
Year 19 : 40 175 000 $
Year 20 : 28 225 000 $
Year 21 : 10 950 000 $

Farm Players Salaries
Mark Streit	140 000 $ (1)
Jake Dotchin	105 000 $ (2)
Phil Di Giuseppe	95 000 $ (4)
Anthony Cirelli	87 500 $ (3)
Pavel Buchnevich	87 500 $ (2)
Brian Lashoff	80 000 $ (1)
Zach Sanford	77 500 $ (2)
Peter Cehlarik	77 500 $ (2)
Dillon Heatherington	77 500 $ (1)
Michael Latta	70 000 $ (2)
Jordan Szwarz	70 000 $ (3)
Alex Grant	70 000 $ (3)
Kyle Wood	67 500 $ (2)
Spencer Martin	67 500 $ (1)
Marcus Sorensen	67 500 $ (2)
Adin Hill	67 500 $ (1)
Josh Jooris	65 000 $ (2)
Cory Conacher	65 000 $ (3)
Emile Poirier	62 500 $ (2)
Jeff Zatkoff	60 000 $ (1)
Taylor Chorney	60 000 $ (1)
Marcus Hogberg	57 500 $ (2)
Luke Witkowski	57 500 $ (2)
Corban Knight	55 000 $ (3)
Philip Holm	55 000 $ (4)
Yannick Weber	52 500 $ (2)
Julius Bergman	47 500 $ (1)
Brady Austin	42 500 $ (2)
Dylan Blujus	42 500 $ (3)
Tyrell Goulbourne	40 000 $ (1)
Anton Lindholm	40 000 $ (2)
Edward Pasquale	40 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 18 : 2 150 000 $
Year 19 : 1 470 000 $
Year 20 : 540 000 $
Year 21 : 150 000 $
Salary Average Commitment
Year 18 : 2 150 000 $
Year 19 : 1 470 000 $
Year 20 : 540 000 $
Year 21 : 150 000 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6000 - 100 $ - 0 - 0.00%
Level 2:	5000 - 60 $ - 0 - 0.00%
Level 3:	2000 - 45 $ - 0 - 0.00%
Level 4:	4000 - 20 $ - 0 - 0.00%
Luxury :	1000 - 200 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	6000 - 25 $ - 0 - 0.00%
Farm Level 2:	6000 - 15 $ - 0 - 0.00%
Farm Total Capacity :	12000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	50 050 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	50 050 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	9 950 000 $
Estimate Over Minimum Salary Cap of 0 $	50 050 000 $
Current Bank Account	44 753 898 $
Projected Bank Account	44 753 898 $

Pro Players Salaries
Brent Burns	5 250 000 $ (2)
Henrik Zetterberg	5 100 000 $ (1)
Alexander Steen	4 750 000 $ (3)
Jeff Carter	4 300 000 $ (3)
Alexander Edler	3 800 000 $ (1)
Mats Zuccarello	3 400 000 $ (1)
Michael Grabner	3 200 000 $ (4)
Milan Lucic	3 000 000 $ (3)
Cameron Talbot	2 650 000 $ (1)
Niklas Hjalmarsson	2 600 000 $ (1)
Robert Hagg	1 750 000 $ (3)
Justin Schultz	1 600 000 $ (1)
Troy Brouwer	1 325 000 $ (2)
Jay Beagle	1 200 000 $ (4)
Nikolai Kulemin	1 175 000 $ (3)
Connor McDavid	875 000 $ (1)
Thomas Chabot	875 000 $ (2)
Mitchell Marner	875 000 $ (2)
Artturi Lehkonen	875 000 $ (2)
Tanner Kero	575 000 $ (1)
Chris Butler	475 000 $ (1)
Aaron Dell	400 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 18 : 50 050 000 $
Year 19 : 28 575 000 $
Year 20 : 19 375 000 $
Year 21 : 4 400 000 $
Salary Average Commitment
Year 18 : 50 050 000 $
Year 19 : 28 575 000 $
Year 20 : 19 375 000 $
Year 21 : 4 400 000 $
Salary Cap with 1 Way Contract
Year 18 : 50 050 000 $
Year 19 : 28 575 000 $
Year 20 : 19 375 000 $
Year 21 : 4 400 000 $

Farm Players Salaries
Jean-Sebastien Dea	80 000 $ (3)
Adam Erne	77 500 $ (1)
Jordan Greenway	77 500 $ (3)
Justin Kirkland	77 500 $ (2)
Joe Hicketts	77 500 $ (2)
Jack Dougherty	77 500 $ (2)
Christian Jaros	77 500 $ (3)
Alexander True	77 500 $ (3)
Dominic Turgeon	77 500 $ (2)
Ethan Bear	77 500 $ (3)
Michael Spacek	77 500 $ (3)
Travis Dermott	77 500 $ (2)
Maxim Mamin	77 500 $ (3)
Zach Aston-Reese	77 500 $ (3)
Daniel Catenacci	70 000 $ (1)
Liam O'Brien	70 000 $ (2)
Brian Strait	67 500 $ (2)
Jeremy Gregoire	67 500 $ (1)
Grayson Downing	57 500 $ (1)
Kasimir Kaskisuo	47 500 $ (1)
Henrik Haapala	42 500 $ (4)
Matt Roy	42 500 $ (4)
Henrik Samuelsson	42 500 $ (2)
Alexandre Fortin	40 000 $ (3)
Adam Wilcox	40 000 $ (1)
Jason Kasdorf	40 000 $ (3)
Patrick Russell	40 000 $ (3)
Nick Schilkey	40 000 $ (4)
Frankie Simonelli	40 000 $ (3)
Total Farm Players	29
Salary Commitment
Year 18 : 1 835 000 $
Year 19 : 1 475 000 $
Year 20 : 907 500 $
Year 21 : 125 000 $
Salary Average Commitment
Year 18 : 1 835 000 $
Year 19 : 1 475 000 $
Year 20 : 907 500 $
Year 21 : 125 000 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Center
Level 1:	5400 - 110 $ - 0 - 0.00%
Level 2:	4500 - 70 $ - 0 - 0.00%
Level 3:	3600 - 40 $ - 0 - 0.00%
Level 4:	3600 - 25 $ - 0 - 0.00%
Luxury :	900 - 225 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	57 850 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	57 850 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	2 150 000 $
Estimate Over Minimum Salary Cap of 0 $	57 850 000 $
Current Bank Account	(2 536 398 $)
Projected Bank Account	(2 536 398 $)

Pro Players Salaries
Ryan O'Reilly	4 700 000 $ (1)
Ondrej Palat	4 575 000 $ (2)
Thomas Vanek	4 250 000 $ (2)
Frederik Andersen	3 850 000 $ (1)
Nazem Kadri	3 800 000 $ (2)
Jacob Trouba	3 600 000 $ (2)
Henrik Sedin	3 500 000 $ (1)
Jonathan Huberdeau	3 100 000 $ (3)
Jonathan Drouin	2 600 000 $ (3)
Kris Russell	1 875 000 $ (1)
Connor Brown	1 750 000 $ (1)
Brian Dumoulin	1 725 000 $ (1)
Derek MacKenzie	1 500 000 $ (3)
Chris Stewart	925 000 $ (2)
David Schlemko	875 000 $ (1)
Erik Cernak	875 000 $ (3)
Alex Tuch	875 000 $ (2)
Owen Tippett	875 000 $ (3)
Ryan Donato	875 000 $ (3)
Nick Cousins	850 000 $ (1)
Scott Mayfield	800 000 $ (1)
Tyler Wotherspoon	800 000 $ (1)
Jansen Harkins	775 000 $ (3)
Warren Foegele	775 000 $ (3)
Denis Malgin	775 000 $ (2)
Oskar Sundqvist	775 000 $ (1)
Roope Hintz	775 000 $ (3)
Nathan Bastian	775 000 $ (3)
Michael McCarron	775 000 $ (1)
Remi Elie	775 000 $ (1)
Mark Jankowski	775 000 $ (2)
Matt Martin	750 000 $ (1)
Scott Wedgewood	700 000 $ (2)
Nate Prosser	450 000 $ (1)
Nick Seeler	400 000 $ (3)
Total Pro Players	35
Salary Commitment
Year 18 : 57 850 000 $
Year 19 : 33 600 000 $
Year 20 : 13 325 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 57 850 000 $
Year 19 : 33 600 000 $
Year 20 : 13 325 000 $
Year 21 : 0 $
Salary Cap with 1 Way Contract
Year 18 : 57 850 000 $
Year 19 : 33 600 000 $
Year 20 : 13 325 000 $
Year 21 : 0 $

Farm Players Salaries
Brandon Crawley	77 500 $ (3)
Jake Walman	77 500 $ (3)
Mike Sislo	70 000 $ (1)
Vitek Vanecek	67 500 $ (1)
Matt Puempel	65 000 $ (1)
Tomas Jurco	65 000 $ (1)
Kevin Rooney	60 000 $ (3)
Joe Whitney	60 000 $ (1)
Nick Lappin	57 500 $ (2)
Garrett Wilson	55 500 $ (1)
Steve Bernier	55 000 $ (2)
Jordan Maletta	52 500 $ (3)
John Gilmour	50 000 $ (3)
Trevor Moore	47 500 $ (3)
Michael Kapla	45 000 $ (3)
Sam Anas	45 000 $ (3)
Jeff Glass	42 500 $ (1)
Sean Maguire	40 000 $ (1)
Anthony Greco	40 000 $ (3)
Reece Willcox	40 000 $ (2)
Ed Wittchow	40 000 $ (2)
Brian Cooper	40 000 $ (2)
Total Farm Players	22
Salary Commitment
Year 18 : 1 193 000 $
Year 19 : 727 500 $
Year 20 : 495 000 $
Year 21 : 0 $
Salary Average Commitment
Year 18 : 1 193 000 $
Year 19 : 727 500 $
Year 20 : 495 000 $
Year 21 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	5400 - 125 $ - 0 - 0.00%
Level 2:	4500 - 80 $ - 0 - 0.00%
Level 3:	3600 - 50 $ - 0 - 0.00%
Level 4:	3600 - 35 $ - 0 - 0.00%
Luxury :	900 - 250 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	55 525 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	55 525 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	4 475 000 $
Estimate Over Minimum Salary Cap of 0 $	55 525 000 $
Current Bank Account	46 621 970 $
Projected Bank Account	46 621 970 $

Pro Players Salaries
Erik Karlsson	5 750 000 $ (2)
Tuukka Rask	5 500 000 $ (4)
Matt Duchene	5 000 000 $ (1)
Mark Scheifele	4 700 000 $ (1)
Gabriel Landeskog	4 400 000 $ (2)
Nathan MacKinnon	3 700 000 $ (1)
Ryan Johansen	3 600 000 $ (3)
Hampus Lindholm	3 500 000 $ (2)
Nick Bonino	1 900 000 $ (1)
Leo Komarov	1 800 000 $ (1)
Jason Zucker	1 500 000 $ (1)
Mikael Backlund	1 500 000 $ (1)
Roman Polak	1 375 000 $ (3)
Colton Sceviour	1 125 000 $ (2)
Johnny Oduya	975 000 $ (3)
Reto Berra	925 000 $ (2)
Charlie McAvoy	875 000 $ (3)
Adrian Kempe	875 000 $ (1)
Ben Hutton	875 000 $ (1)
Brandon Carlo	875 000 $ (2)
Joel Eriksson Ek	875 000 $ (2)
Jaccob Slavin	875 000 $ (1)
Nolan Patrick	875 000 $ (3)
Brandon Pirri	775 000 $ (4)
Eric Fehr	775 000 $ (3)
Jordan Oesterle	600 000 $ (1)
Total Pro Players	26
Salary Commitment
Year 18 : 55 525 000 $
Year 19 : 32 200 000 $
Year 20 : 14 750 000 $
Year 21 : 6 275 000 $
Salary Average Commitment
Year 18 : 55 525 000 $
Year 19 : 32 200 000 $
Year 20 : 14 750 000 $
Year 21 : 6 275 000 $
Salary Cap with 1 Way Contract
Year 18 : 55 525 000 $
Year 19 : 32 200 000 $
Year 20 : 14 750 000 $
Year 21 : 6 275 000 $

Farm Players Salaries
Joonas Korpisalo	100 000 $ (3)
Tyson Jost	87 500 $ (3)
Micheal Haley	82 500 $ (3)
Louie Belpedio	77 500 $ (3)
Nicolas Roy	77 500 $ (3)
Ian McCoshen	77 500 $ (2)
Alexander Volkov	77 500 $ (3)
Connor Brickley	75 000 $ (2)
Rob O'Gara	72 500 $ (3)
Dan Renouf	67 500 $ (3)
Joseph Cramarossa	65 000 $ (2)
Corey Tropp	65 000 $ (2)
Julian Melchiori	62 500 $ (1)
Paul Postma	60 000 $ (3)
Ryan Haggerty	57 500 $ (1)
Joel Hanley	55 000 $ (2)
Darren Kramer	55 000 $ (1)
Zack Mitchell	52 500 $ (1)
Patrick Brown	50 000 $ (2)
Colin McDonald	50 000 $ (1)
Jamie Phillips	45 000 $ (3)
C.J. Motte	42 500 $ (2)
Michael Paliotta	42 500 $ (3)
Garret Ross	42 500 $ (3)
Austin Czarnik	40 000 $ (1)
Nic Dowd	40 000 $ (1)
Cavan Fitzgerald	40 000 $ (4)
Zac Rinaldo	40 000 $ (3)
Total Farm Players	28
Salary Commitment
Year 18 : 1 700 000 $
Year 19 : 1 342 500 $
Year 20 : 912 500 $
Year 21 : 40 000 $
Salary Average Commitment
Year 18 : 1 700 000 $
Year 19 : 1 342 500 $
Year 20 : 912 500 $
Year 21 : 40 000 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	5400 - 94 $ - 0 - 0.00%
Level 2:	4500 - 54 $ - 0 - 0.00%
Level 3:	3600 - 31 $ - 0 - 0.00%
Level 4:	3600 - 20 $ - 0 - 0.00%
Luxury :	900 - 196 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0.00%
Farm Level 2:	6000 - 20 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	48 625 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	48 625 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	11 375 000 $
Estimate Over Minimum Salary Cap of 0 $	48 625 000 $
Current Bank Account	(5 558 167 $)
Projected Bank Account	(5 558 167 $)

Pro Players Salaries
Sidney Crosby	6 600 000 $ (1)
Evgeni Dadonov	4 900 000 $ (4)
Jordan Eberle	4 650 000 $ (1)
Jared Spurgeon	3 600 000 $ (2)
James Neal	3 450 000 $ (1)
Jason Demers	3 100 000 $ (4)
Kevin Shattenkirk	3 000 000 $ (2)
Alex Killorn	3 000 000 $ (1)
Jaroslav Halak	2 925 000 $ (2)
Alexander Wennberg	2 800 000 $ (2)
Riley Nash	1 200 000 $ (1)
Chad Johnson	1 200 000 $ (2)
Jordie Benn	1 075 000 $ (1)
Antoine Vermette	1 025 000 $ (2)
Tim Schaller	1 000 000 $ (1)
Tom Kuhnhackl	1 000 000 $ (2)
Kevin Connauton	725 000 $ (1)
Troy Stecher	675 000 $ (2)
Alex Iafallo	675 000 $ (3)
Matt Irwin	650 000 $ (1)
Markus Nutivaara	575 000 $ (2)
Garnet Hathaway	400 000 $ (1)
Evan Rodrigues	400 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 18 : 48 625 000 $
Year 19 : 25 475 000 $
Year 20 : 8 675 000 $
Year 21 : 8 000 000 $
Salary Average Commitment
Year 18 : 43 725 000 $
Year 19 : 20 575 000 $
Year 20 : 3 775 000 $
Year 21 : 3 100 000 $
Salary Cap with 1 Way Contract
Year 18 : 48 625 000 $
Year 19 : 25 475 000 $
Year 20 : 8 675 000 $
Year 21 : 8 000 000 $

Farm Players Salaries
Jon Merrill	87 500 $ (2)
Andrey Pedan	85 000 $ (3)
Spencer Foo	77 500 $ (3)
Brett Pollock	77 500 $ (3)
Joseph Blandisi	77 500 $ (1)
Anthony Stolarz	72 500 $ (3)
Kevin Czuczman	70 000 $ (2)
Zach Trotman	70 000 $ (2)
Petter Granberg	70 000 $ (2)
Justin Auger	67 500 $ (2)
Cal O'Reilly	50 000 $ (2)
Danick Martel	47 500 $ (1)
Garrett Meurs	42 500 $ (1)
Jordan Boucher	40 000 $ (4)
David Gust	40 000 $ (4)
Andrew Crescenzi	40 000 $ (4)
Reid Petryk	40 000 $ (2)
Kenney Morrison	40 000 $ (2)
Adam Vay	40 000 $ (4)
Yaroslav Dyblenko	40 000 $ (4)
Jake Paterson	40 000 $ (4)
Hayden Hodgson	40 000 $ (4)
Jimmy Oligny	40 000 $ (2)
Jan Mandat	40 000 $ (3)
Total Farm Players	24
Salary Commitment
Year 18 : 1 335 000 $
Year 19 : 1 167 500 $
Year 20 : 632 500 $
Year 21 : 280 000 $
Salary Average Commitment
Year 18 : 1 335 000 $
Year 19 : 1 167 500 $
Year 20 : 632 500 $
Year 21 : 280 000 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6300 - 94 $ - 0 - 0.00%
Level 2:	5300 - 49 $ - 0 - 0.00%
Level 3:	4200 - 29 $ - 0 - 0.00%
Level 4:	4200 - 19 $ - 0 - 0.00%
Luxury :	1000 - 199 $ - 0 - 0.00%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 2 $ - 0 - 0.00%
Farm Level 2:	6000 - 1 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	53 900 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm 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 $
Season Salary Cap	53 900 000 $
Estimate Under Maximum Salary Cap of 60 000 000 $	6 100 000 $
Estimate Over Minimum Salary Cap of 0 $	53 900 000 $
Current Bank Account	58 156 775 $
Projected Bank Account	58 156 775 $

Pro Players Salaries
Claude Giroux	5 700 000 $ (3)
Bryan Little	4 800 000 $ (1)
Sean Monahan	4 650 000 $ (2)
Oliver Ekman-Larsson	4 300 000 $ (2)
Cory Schneider	4 200 000 $ (4)
William Nylander	3 500 000 $ (3)
Tyler Myers	3 275 000 $ (1)
Petr Mrazek	3 200 000 $ (1)
Torey Krug	2 800 000 $ (2)
Brock Nelson	2 150 000 $ (1)
Zemgus Girgensons	2 000 000 $ (1)
Marco Scandella	2 000 000 $ (1)
Mark Letestu	1 700 000 $ (1)
Damon Severson	1 500 000 $ (3)
Tommy Pyatt	1 450 000 $ (1)
Andre Burakovsky	1 400 000 $ (3)
Darcy Kuemper	1 000 000 $ (1)
Dylan Strome	875 000 $ (3)
Brady Skjei	775 000 $ (1)
Jakub Vrana	775 000 $ (1)
Tyler Ennis	725 000 $ (4)
Jason Garrison	700 000 $ (2)
Jordan Weal	425 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 18 : 53 900 000 $
Year 19 : 30 350 000 $
Year 20 : 17 900 000 $
Year 21 : 4 925 000 $
Salary Average Commitment
Year 18 : 53 900 000 $
Year 19 : 30 350 000 $
Year 20 : 17 900 000 $
Year 21 : 4 925 000 $
Salary Cap with 1 Way Contract
Year 18 : 53 900 000 $
Year 19 : 30 350 000 $
Year 20 : 17 900 000 $
Year 21 : 4 925 000 $

Farm Players Salaries
Connor Carrick	90 000 $ (2)
Timothy Liljegren	87 500 $ (3)
Colin White	87 500 $ (3)
Mackenzie Blackwood	87 500 $ (2)
Parker Wotherspoon	77 500 $ (3)
Yakov Trenin	77 500 $ (3)
Vladislav Kamenev	77 500 $ (1)
Hunter Shinkaruk	75 000 $ (3)
Ville Pokka	70 000 $ (3)
Max McCormick	67 500 $ (3)
Drake Caggiula	67 500 $ (2)
Daniel O'Regan	67 500 $ (2)
Dalton Prout	65 000 $ (4)
J-F Berube	62 500 $ (4)
Greg Carey	62 500 $ (1)
Duncan Siemens	60 000 $ (1)
Jordan Nolan	60 000 $ (2)
Tomas Hyka	57 500 $ (3)
Nick Ellis	57 500 $ (2)
Sena Acolatse	50 000 $ (1)
Ethan Werek	47 500 $ (2)
Robin Norell	47 500 $ (2)
Jack Rodewald	45 000 $ (3)
Mathias Bau	42 500 $ (4)
Maxwell Reinhart	40 000 $ (4)
Matt MacKenzie	40 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 18 : 1 670 000 $
Year 19 : 1 380 000 $
Year 20 : 855 000 $
Year 21 : 210 000 $
Salary Average Commitment
Year 18 : 1 670 000 $
Year 19 : 1 380 000 $
Year 20 : 855 000 $
Year 21 : 210 000 $

Team	Current Fund	Season Salary Cap	Under Maximum of 60 000 000 $	Over Minimum of 0 $	Pro Players	Farm Players	Total Players
Avalanche	28 099 364 $	49 725 000 $	10 275 000 $	49 725 000 $	24	32	56
BlackHawks	30 552 512 $	51 025 000 $	8 975 000 $	51 025 000 $	22	33	55
BlueJackets	22 023 165 $	53 650 000 $	6 350 000 $	53 650 000 $	23	24	47
Blues	23 976 515 $	41 675 000 $	18 325 000 $	41 675 000 $	22	26	48
Bruins	16 450 000 $	46 800 000 $	13 200 000 $	46 800 000 $	21	26	47
Canadiens	(15 375 131 $)	64 000 000 $	-4 000 000 $	64 000 000 $	46	0	46
Canucks	17 556 688 $	58 125 000 $	1 875 000 $	58 125 000 $	35	18	53
Capitals	22 419 957 $	53 850 000 $	6 150 000 $	53 850 000 $	26	29	55
Coyotes	25 586 801 $	63 800 000 $	-3 800 000 $	63 800 000 $	41	11	52
Devils	33 063 812 $	54 600 000 $	5 400 000 $	54 600 000 $	24	29	53
Ducks	25 025 547 $	54 200 000 $	5 800 000 $	54 200 000 $	25	28	53
Flames	44 485 501 $	52 900 000 $	7 100 000 $	52 900 000 $	23	27	50
Flyers	11 850 169 $	50 625 000 $	9 375 000 $	50 625 000 $	23	31	54
Hurricanes	32 650 107 $	55 675 000 $	4 325 000 $	55 675 000 $	26	24	50
Jets	25 020 053 $	45 175 000 $	14 825 000 $	45 175 000 $	23	27	50
Kings	1 715 631 $	45 625 000 $	14 375 000 $	45 625 000 $	21	26	47
Lightning	33 064 805 $	52 600 000 $	7 400 000 $	52 600 000 $	25	29	54
MapleLeafs	19 727 334 $	52 900 000 $	7 100 000 $	52 900 000 $	26	26	52
Oilers	32 481 969 $	53 475 000 $	6 525 000 $	53 475 000 $	24	26	50
Panthers	29 647 846 $	53 200 000 $	6 800 000 $	53 200 000 $	23	27	50
Penguins	64 854 970 $	55 500 000 $	4 500 000 $	55 500 000 $	26	28	54
Rangers	55 415 432 $	58 400 000 $	1 600 000 $	58 400 000 $	29	25	54
RedWings	37 591 615 $	53 450 000 $	6 550 000 $	53 450 000 $	24	32	56
Sabres	44 753 898 $	50 050 000 $	9 950 000 $	50 050 000 $	22	29	51
Senators	(2 536 398 $)	57 850 000 $	2 150 000 $	57 850 000 $	35	22	57
Sharks	46 621 970 $	55 525 000 $	4 475 000 $	55 525 000 $	26	28	54
Stars	(5 558 167 $)	48 625 000 $	11 375 000 $	48 625 000 $	23	24	47
Wild	58 156 775 $	53 900 000 $	6 100 000 $	53 900 000 $	23	26	49

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 - %