LCHV - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	5400 - 100 $ - 0 - 0.00%
Level 2:	4500 - 75 $ - 0 - 0.00%
Level 3:	3600 - 40 $ - 0 - 0.00%
Level 4:	3600 - 25 $ - 0 - 0.00%
Luxury :	900 - 220 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 15 $ - 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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	69 550 000 $
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	69 550 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	10 450 000 $
Estimate Over Minimum Salary Cap of 0 $	69 550 000 $
Current Bank Account	31 516 062 $
Projected Bank Account	31 516 062 $

Pro Players Salaries
Aleksander Barkov	10 275 000 $ (3)
Jake Guentzel	7 625 000 $ (3)
Keith Yandle	6 600 000 $ (3)
Jon Quick	4 500 000 $ (3)
Nikolaj Ehlers	4 200 000 $ (2)
Noah Hanifin	4 000 000 $ (2)
Tyler Bertuzzi	3 500 000 $ (2)
Matt Grzelcyk	3 350 000 $ (2)
Brandon Tanev	3 100 000 $ (4)
Travis Zajac	3 100 000 $ (1)
Linus Ullmark	2 500 000 $ (2)
Christian Dvorak	2 500 000 $ (3)
John Moore	2 400 000 $ (3)
Derek Ryan	1 825 000 $ (2)
Sean Kuraly	1 750 000 $ (2)
Radim Simek	1 500 000 $ (4)
Trevor van Riemsdyk	1 350 000 $ (3)
Mackenzie MacEachern	925 000 $ (3)
Brendan Gaunce	900 000 $ (2)
Rasmus Asplund	850 000 $ (2)
Tom Kuhnhackl	800 000 $ (1)
Victor Mete	775 000 $ (1)
Jean-Francois Berube	650 000 $ (2)
Gavin Bayreuther	575 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 20 : 69 550 000 $
Year 21 : 64 300 000 $
Year 22 : 40 775 000 $
Year 23 : 4 600 000 $
Salary Average Commitment
Year 20 : 69 550 000 $
Year 21 : 64 300 000 $
Year 22 : 40 775 000 $
Year 23 : 4 600 000 $
Salary Cap with 1 Way Contract
Year 20 : 69 550 000 $
Year 21 : 64 300 000 $
Year 22 : 40 775 000 $
Year 23 : 4 600 000 $

Farm Players Salaries
Isac Lundestrom	92 500 $ (2)
John Quenneville	90 000 $ (2)
Daniel Sprong	87 500 $ (1)
Eeli Tolvanen	87 500 $ (1)
Kieffer Bellows	85 000 $ (2)
Andrew Peeke	85 000 $ (3)
Jesper Boqvist	85 000 $ (3)
Michael Mersch	80 000 $ (1)
Anton Blidh	77 500 $ (3)
Jacob Bryson	72 500 $ (3)
Nathan Noel	72 500 $ (2)
Dylan Coghlan	72 500 $ (2)
Joseph Woll	72 500 $ (3)
Austin Poganski	72 500 $ (2)
Philipp Kurashev	72 500 $ (3)
Ben Thomas	67 500 $ (2)
Chase Priskie	60 000 $ (3)
Scott Wedgewood	60 000 $ (1)
Luc Snuggerud	57 500 $ (1)
Nico Sturm	47 500 $ (2)
Joel L'Esperance	47 500 $ (2)
Zac Dalpe	40 000 $ (1)
Ryan Kuffner	40 000 $ (3)
Zach Whitecloud	40 000 $ (2)
Daniel Brickley	40 000 $ (1)
Connor LaCouvee	40 000 $ (3)
Griffen Molino	0 $ (0)
Brendan Woods	0 $ (0)
Total Farm Players	28
Salary Commitment
Year 20 : 1 745 000 $
Year 21 : 1 292 500 $
Year 22 : 605 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 745 000 $
Year 21 : 1 292 500 $
Year 22 : 605 000 $
Year 23 : 0 $

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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	71 100 000 $
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	71 100 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	8 900 000 $
Estimate Over Minimum Salary Cap of 0 $	71 100 000 $
Current Bank Account	40 428 003 $
Projected Bank Account	40 428 003 $

Pro Players Salaries
John Carlson	8 500 000 $ (2)
Sergei Bobrovsky	7 825 000 $ (1)
Filip Forsberg	6 150 000 $ (3)
Bo Horvat	5 900 000 $ (4)
Colton Parayko	5 850 000 $ (2)
Derek Stepan	5 600 000 $ (2)
David Perron	3 975 000 $ (2)
Yanni Gourde	3 700 000 $ (2)
Anton Stralman	3 225 000 $ (3)
Travis Hamonic	3 100 000 $ (2)
Lars Eller	3 075 000 $ (2)
Michael Frolik	1 950 000 $ (2)
Denis Gurianov	1 675 000 $ (2)
Robert Bortuzzo	1 500 000 $ (3)
Michael Raffl	1 300 000 $ (4)
Brendan Guhle	1 075 000 $ (2)
Devin Shore	1 000 000 $ (2)
Tim Schaller	950 000 $ (4)
Igor Shesterkin	925 000 $ (3)
Pierre-Luc Dubois	875 000 $ (1)
Brad Hunt	825 000 $ (4)
Henrik Borgstrom	775 000 $ (1)
Carl Dahlstrom	750 000 $ (3)
Cameron Hebig	600 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 20 : 71 100 000 $
Year 21 : 61 625 000 $
Year 22 : 21 525 000 $
Year 23 : 8 975 000 $
Salary Average Commitment
Year 20 : 71 050 000 $
Year 21 : 61 575 000 $
Year 22 : 21 475 000 $
Year 23 : 8 925 000 $
Salary Cap with 1 Way Contract
Year 20 : 71 100 000 $
Year 21 : 61 625 000 $
Year 22 : 21 525 000 $
Year 23 : 8 975 000 $

Farm Players Salaries
Sam Gagner	125 000 $ (1)
Brendan Leipsic	100 000 $ (1)
Daniel Carr	97 500 $ (2)
Olli Juolevi	92 500 $ (3)
Oliver Wahlstrom	92 500 $ (3)
Erik Brannstrom	92 500 $ (2)
Colin Wilson	87 500 $ (4)
Jonathan Ang	85 000 $ (2)
Caleb Jones	77 500 $ (1)
Nicolas Meloche	77 500 $ (1)
Keegan Kolesar	77 500 $ (1)
Deven Sideroff	77 500 $ (1)
Callum Booth	77 500 $ (1)
Joel Persson	75 000 $ (4)
Keegan Lowe	75 000 $ (2)
Troy Grosenick	67 500 $ (2)
Ryan MacInnis	67 500 $ (3)
Steven Fogarty	65 000 $ (3)
Kevin Roy	62 500 $ (3)
Jacob Nilsson	62 500 $ (1)
Mark Alt	62 500 $ (2)
Byron Froese	60 000 $ (1)
Andy Welinski	60 000 $ (2)
Jayson Megna	57 500 $ (4)
Chris Mueller	57 500 $ (1)
Adam Carlson	50 000 $ (2)
Kurtis Gabriel	50 000 $ (1)
Colin Blackwell	42 500 $ (1)
Total Farm Players	28
Salary Commitment
Year 20 : 2 075 000 $
Year 21 : 1 190 000 $
Year 22 : 600 000 $
Year 23 : 220 000 $
Salary Average Commitment
Year 20 : 2 075 000 $
Year 21 : 1 190 000 $
Year 22 : 600 000 $
Year 23 : 220 000 $

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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	69 850 000 $
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	69 850 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	10 150 000 $
Estimate Over Minimum Salary Cap of 0 $	69 850 000 $
Current Bank Account	16 274 876 $
Projected Bank Account	16 274 876 $

Pro Players Salaries
Anze Kopitar	9 875 000 $ (2)
Brayden Point	9 100 000 $ (1)
Kristopher Letang	6 425 000 $ (1)
Mikael Granlund	6 250 000 $ (1)
Jake Muzzin	5 250 000 $ (1)
Tomas Hertl	4 850 000 $ (2)
Mika Zibanejad	4 000 000 $ (1)
Shea Theodore	3 200 000 $ (2)
Brayden McNabb	2 500 000 $ (2)
Mikko Koivu	2 050 000 $ (1)
Conor Garland	2 000 000 $ (2)
Anthony Beauvillier	2 000 000 $ (2)
Wayne Simmonds	2 000 000 $ (1)
Patrick Marleau	1 400 000 $ (1)
Elvis Merzlikins	925 000 $ (3)
Brett Howden	925 000 $ (2)
Carter Hart	925 000 $ (2)
Kevin Connauton	900 000 $ (2)
Samuel Girard	875 000 $ (1)
Anthony Bitetto	825 000 $ (2)
David Backes	800 000 $ (2)
Philippe Myers	775 000 $ (1)
Mattias Janmark	775 000 $ (1)
Jonas Johansson	625 000 $ (3)
Filip Larsson	600 000 $ (3)
Total Pro Players	25
Salary Commitment
Year 20 : 69 850 000 $
Year 21 : 30 950 000 $
Year 22 : 2 150 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 70 800 000 $
Year 21 : 30 950 000 $
Year 22 : 2 150 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 69 850 000 $
Year 21 : 30 950 000 $
Year 22 : 2 150 000 $
Year 23 : 0 $

Farm Players Salaries
Ville Heinola	92 500 $ (3)
Alexandre Carrier	92 500 $ (3)
Max Comtois	92 500 $ (2)
Michael Dal Colle	90 000 $ (2)
Jayce Hawryluk	90 000 $ (2)
Samuel Blais	87 500 $ (2)
Sean Day	85 000 $ (2)
Mason Shaw	85 000 $ (2)
Vitaly Abramov	85 000 $ (2)
Jakub Skarek	85 000 $ (3)
Jake Oettinger	85 000 $ (2)
Matthew Villalta	85 000 $ (3)
Tim Soderlund	72 500 $ (3)
Joseph LaBate	67 500 $ (3)
Tim Heed	67 500 $ (3)
Jake Lucchini	50 000 $ (1)
Chris Conner	50 000 $ (2)
Josh Melnick	50 000 $ (1)
Scott Moldenhauer	50 000 $ (1)
Joe Cox	50 000 $ (1)
Maxim Lamarche	42 500 $ (2)
Nick Schneider	40 000 $ (2)
Total Farm Players	22
Salary Commitment
Year 20 : 1 595 000 $
Year 21 : 1 395 000 $
Year 22 : 562 500 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 595 000 $
Year 21 : 1 395 000 $
Year 22 : 562 500 $
Year 23 : 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:	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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	63 200 000 $
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	63 200 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	16 800 000 $
Estimate Over Minimum Salary Cap of 0 $	63 200 000 $
Current Bank Account	28 357 996 $
Projected Bank Account	28 357 996 $

Pro Players Salaries
Marc-Andre Fleury	8 500 000 $ (2)
Elias Lindholm	8 225 000 $ (2)
Evgeny Kuznetsov	5 800 000 $ (4)
Anders Lee	4 700 000 $ (1)
Nick Foligno	4 600 000 $ (4)
Alex Killorn	4 500 000 $ (3)
Danny DeKeyser	4 250 000 $ (2)
Patric Hornqvist	3 500 000 $ (3)
David Rittich	3 200 000 $ (3)
Derick Brassard	3 150 000 $ (3)
Nikita Zaitsev	2 900 000 $ (3)
Zach Bogosian	1 650 000 $ (1)
Valeri Nichushkin	1 575 000 $ (3)
Nathan Beaulieu	1 275 000 $ (1)
Zack Kassian	1 200 000 $ (1)
Jack Hughes	925 000 $ (3)
Rasmus Dahlin	925 000 $ (2)
Filip Hronek	875 000 $ (1)
Mark Borowiecki	850 000 $ (1)
Alex Barre-Boulet	600 000 $ (2)
Dmitrij Jaskin	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 20 : 63 200 000 $
Year 21 : 52 650 000 $
Year 22 : 30 150 000 $
Year 23 : 10 400 000 $
Salary Average Commitment
Year 20 : 62 400 000 $
Year 21 : 51 850 000 $
Year 22 : 29 350 000 $
Year 23 : 10 400 000 $
Salary Cap with 1 Way Contract
Year 20 : 63 200 000 $
Year 21 : 52 650 000 $
Year 22 : 30 150 000 $
Year 23 : 10 400 000 $

Farm Players Salaries
Ben Harpur	142 500 $ (1)
Garret Sparks	117 500 $ (2)
Chase De Leo	100 000 $ (1)
John Hayden	97 500 $ (3)
Urho Vaakanainen	92 500 $ (2)
Noah Juulsen	87 500 $ (1)
Cristoval Nieves	87 500 $ (3)
Gabriel Carlsson	87 500 $ (1)
Michael Dipietro	85 000 $ (2)
Givani Smith	85 000 $ (2)
William Borgen	85 000 $ (2)
Dryden Hunt	82 500 $ (3)
Ryan Collins	77 500 $ (1)
Alex Broadhurst	72 500 $ (2)
Alexey Toropchenko	72 500 $ (3)
Tanner Kaspick	72 500 $ (2)
Jeremy Helvig	72 500 $ (2)
Nolan Stevens	72 500 $ (2)
Francis Perron	70 000 $ (2)
Hubert Labrie	67 500 $ (2)
Gabriel Dumont	62 500 $ (1)
Chase Pearson	60 000 $ (3)
Adam Huska	60 000 $ (2)
Logan O'Connor	60 000 $ (2)
Blake Speers	57 500 $ (1)
Reece Scarlett	47 500 $ (1)
Matt Mangene	42 500 $ (1)
Total Farm Players	27
Salary Commitment
Year 20 : 2 117 500 $
Year 21 : 1 412 500 $
Year 22 : 400 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 2 117 500 $
Year 21 : 1 412 500 $
Year 22 : 400 000 $
Year 23 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	5400 - 100 $ - 0 - 0.00%
Level 2:	4500 - 67 $ - 0 - 0.00%
Level 3:	3600 - 35 $ - 0 - 0.00%
Level 4:	3600 - 25 $ - 0 - 0.00%
Luxury :	900 - 210 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 35 $ - 0 - 0.00%
Farm Level 2:	6000 - 25 $ - 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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	69 975 000 $
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	69 975 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	10 025 000 $
Estimate Over Minimum Salary Cap of 0 $	69 975 000 $
Current Bank Account	27 113 175 $
Projected Bank Account	27 113 175 $

Pro Players Salaries
Roman Josi	8 325 000 $ (1)
Evgeni Dadonov	6 825 000 $ (2)
Phillip Danault	6 100 000 $ (4)
Alexander Steen	5 900 000 $ (1)
Morgan Rielly	5 875 000 $ (1)
Mats Zuccarello	5 000 000 $ (2)
Michael Grabner	3 600 000 $ (2)
Frans Nielsen	3 600 000 $ (2)
Ian Cole	2 700 000 $ (2)
James Reimer	2 475 000 $ (2)
Cameron Talbot	2 425 000 $ (3)
James Neal	2 400 000 $ (3)
Jake DeBrusk	2 200 000 $ (3)
Nick Ritchie	2 000 000 $ (1)
Brock McGinn	1 975 000 $ (1)
Milan Lucic	1 700 000 $ (3)
Colin Miller	1 500 000 $ (4)
Nic Dowd	1 150 000 $ (1)
Gaetan Haas	1 100 000 $ (4)
Miro Heiskanen	925 000 $ (2)
Filip Chytil	875 000 $ (1)
Dante Fabbro	850 000 $ (3)
Matiss Kivlenieks	475 000 $ (1)
Devante Smith-Pelly	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 20 : 69 975 000 $
Year 21 : 43 400 000 $
Year 22 : 18 275 000 $
Year 23 : 8 700 000 $
Salary Average Commitment
Year 20 : 69 975 000 $
Year 21 : 43 400 000 $
Year 22 : 18 275 000 $
Year 23 : 8 700 000 $
Salary Cap with 1 Way Contract
Year 20 : 69 975 000 $
Year 21 : 43 400 000 $
Year 22 : 18 275 000 $
Year 23 : 8 700 000 $

Farm Players Salaries
Brendan Perlini	100 000 $ (3)
Steven Santini	100 000 $ (2)
Josh Jacobs	97 500 $ (2)
Gerald Mayhew	95 000 $ (3)
Simon Holmstrom	92 500 $ (3)
Alexandre Texier	92 500 $ (3)
Zach Senyshyn	87 500 $ (1)
C.J. Smith	85 000 $ (3)
Nate Schnarr	85 000 $ (3)
Antoine Morand	85 000 $ (3)
Mark Barberio	82 500 $ (2)
Ryan Reaves	80 000 $ (1)
Mikhail Vorobyev	77 500 $ (1)
Jarred Tinordi	77 500 $ (2)
Jeremy Bracco	77 500 $ (1)
Frank Corrado	75 000 $ (1)
William Lagesson	72 500 $ (2)
Niko Mikkola	72 500 $ (2)
Mikhail Maltsev	72 500 $ (3)
Andrew Poturalski	70 000 $ (3)
Andreas Borgman	67 500 $ (1)
Reid Duke	60 000 $ (2)
Ryan Haggerty	60 000 $ (2)
Teemu Kivihalme	60 000 $ (3)
Darren Raddysh	57 500 $ (1)
Anthony Louis	57 500 $ (1)
Brennan Menell	57 500 $ (1)
Mitch Eliot	55 000 $ (4)
Kyle Keyser	55 000 $ (4)
Pat Nagle	55 000 $ (3)
Jamie McGinn	50 000 $ (3)
Joey Daccord	47 500 $ (2)
Mark Friedman	47 500 $ (1)
Nathan Gerbe	40 000 $ (2)
Total Farm Players	34
Salary Commitment
Year 20 : 2 447 500 $
Year 21 : 1 762 500 $
Year 22 : 1 052 500 $
Year 23 : 110 000 $
Salary Average Commitment
Year 20 : 2 447 500 $
Year 21 : 1 762 500 $
Year 22 : 1 052 500 $
Year 23 : 110 000 $

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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	63 875 000 $
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	63 875 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	16 125 000 $
Estimate Over Minimum Salary Cap of 0 $	63 875 000 $
Current Bank Account	7 587 250 $
Projected Bank Account	7 587 250 $

Pro Players Salaries
Sean Couturier	7 950 000 $ (2)
Alex Pietrangelo	7 950 000 $ (3)
Johnny Gaudreau	6 150 000 $ (4)
Mikko Koskinen	5 500 000 $ (3)
Artem Anisimov	3 500 000 $ (3)
Sami Vatanen	3 475 000 $ (2)
Henrik Lundqvist	3 350 000 $ (1)
Erik Gustafsson	3 250 000 $ (3)
Connor Murphy	3 100 000 $ (4)
Erik Haula	2 400 000 $ (1)
Ivan Barbashev	2 300 000 $ (2)
Justin Williams	2 000 000 $ (2)
Melker Karlsson	1 450 000 $ (2)
Nate Schmidt	1 450 000 $ (1)
Kyle Okposo	1 375 000 $ (2)
Mike Reilly	1 100 000 $ (3)
Josh Archibald	1 075 000 $ (1)
Louis Domingue	1 050 000 $ (2)
Christian Folin	1 025 000 $ (1)
John Marino	925 000 $ (3)
Alexander Kerfoot	775 000 $ (1)
Oskar Lindblom	775 000 $ (1)
Andrew Ladd	775 000 $ (2)
David Kampf	775 000 $ (1)
Dominic Toninato	400 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 20 : 63 875 000 $
Year 21 : 51 850 000 $
Year 22 : 31 475 000 $
Year 23 : 9 250 000 $
Salary Average Commitment
Year 20 : 63 875 000 $
Year 21 : 51 850 000 $
Year 22 : 31 475 000 $
Year 23 : 9 250 000 $
Salary Cap with 1 Way Contract
Year 20 : 63 875 000 $
Year 21 : 51 850 000 $
Year 22 : 31 475 000 $
Year 23 : 9 250 000 $

Farm Players Salaries
Jared Coreau	100 000 $ (1)
Adam Boqvist	92 500 $ (3)
Kaapo Kakko	92 500 $ (3)
Julien Gauthier	87 500 $ (1)
Will Bitten	85 000 $ (2)
Cale Fleury	85 000 $ (2)
Joshua Ho-Sang	82 500 $ (3)
Justin Bailey	80 000 $ (2)
Kyle Burroughs	77 500 $ (3)
Rudolfs Balcers	77 500 $ (1)
Vili Saarijarvi	77 500 $ (1)
Aleksi Saarela	77 500 $ (1)
Michael Prapavessis	72 500 $ (3)
Cameron Darcy	67 500 $ (2)
Michael McNiven	67 500 $ (1)
Charlie Lindgren	62 500 $ (2)
Luke Esposito	60 000 $ (3)
Dmitry Sokolov	60 000 $ (2)
Jordan Nolan	60 000 $ (2)
Gerry Fitzgerald	52 500 $ (3)
Josh Healey	50 000 $ (2)
Macoy Erkamps	50 000 $ (1)
Zachary Fucale	47 500 $ (1)
Total Farm Players	23
Salary Commitment
Year 20 : 1 665 000 $
Year 21 : 1 080 000 $
Year 22 : 530 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 665 000 $
Year 21 : 1 080 000 $
Year 22 : 530 000 $
Year 23 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - 131 $ - 0 - 0.00%
Level 2:	5000 - 100 $ - 0 - 0.00%
Level 3:	4000 - 51 $ - 0 - 0.00%
Level 4:	4000 - 40 $ - 0 - 0.00%
Luxury :	1000 - 200 $ - 0 - 0.00%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 21 $ - 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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	79 650 000 $
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	79 650 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	350 000 $
Estimate Over Minimum Salary Cap of 0 $	79 650 000 $
Current Bank Account	21 315 713 $
Projected Bank Account	21 315 713 $

Pro Players Salaries
Logan Couture	7 000 000 $ (1)
Jacob Markstrom	6 750 000 $ (4)
Dylan Larkin	6 250 000 $ (2)
Reilly Smith	6 100 000 $ (4)
Vincent Trocheck	4 750 000 $ (2)
Jakob Silfverberg	4 500 000 $ (2)
Marc-Edouard Vlasic	4 450 000 $ (3)
Darnell Nurse	3 050 000 $ (1)
Valtteri Filppula	2 750 000 $ (2)
Calle Jarnkrok	2 750 000 $ (3)
Tyler Bozak	2 650 000 $ (3)
Ryan Pulock	2 600 000 $ (1)
Nick Leddy	2 575 000 $ (4)
Ilya Kovalchuk	2 500 000 $ (2)
Rasmus Andersson	1 950 000 $ (3)
Sam Bennett	1 875 000 $ (1)
Carter Rowney	1 700 000 $ (3)
Brian Boyle	1 700 000 $ (1)
Mike Green	1 050 000 $ (1)
Cody Glass	925 000 $ (3)
Sam Steel	925 000 $ (2)
Nicolas Beaudin	925 000 $ (3)
Colby Cave	925 000 $ (1)
Joe Veleno	925 000 $ (3)
German Rubtsov	850 000 $ (3)
Thomas Hickey	800 000 $ (1)
Nikolay Goldobin	800 000 $ (1)
Will Butcher	775 000 $ (1)
Olle Eriksson Ek	725 000 $ (3)
Ivan Prosvetov	725 000 $ (3)
Jack Campbell	725 000 $ (1)
Colton Point	725 000 $ (3)
Tyler Steenbergen	725 000 $ (2)
Zach Redmond	625 000 $ (1)
Curtis McKenzie	600 000 $ (1)
Total Pro Players	35
Salary Commitment
Year 20 : 79 650 000 $
Year 21 : 57 125 000 $
Year 22 : 34 725 000 $
Year 23 : 15 425 000 $
Salary Average Commitment
Year 20 : 79 650 000 $
Year 21 : 57 125 000 $
Year 22 : 34 725 000 $
Year 23 : 15 425 000 $
Salary Cap with 1 Way Contract
Year 20 : 79 650 000 $
Year 21 : 57 125 000 $
Year 22 : 34 725 000 $
Year 23 : 15 425 000 $

Farm Players Salaries
Tage Thompson	87 500 $ (1)
Connor Carrick	87 500 $ (3)
Taylor Raddysh	85 000 $ (2)
Mitchell Vande Sompel	77 500 $ (1)
Filip Chlapik	77 500 $ (1)
Rem Pitlick	72 500 $ (3)
Joel Hofer	72 500 $ (3)
Matheson Iacopelli	67 500 $ (1)
Morgan Klimchuk	55 000 $ (3)
Logan Day	52 500 $ (3)
Eric Tangradi	50 000 $ (1)
Joey LaLeggia	47 500 $ (2)
Josiah Didier	45 000 $ (2)
Mitch Gillam	40 000 $ (1)
Total Farm Players	14
Salary Commitment
Year 20 : 917 500 $
Year 21 : 517 500 $
Year 22 : 340 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 917 500 $
Year 21 : 517 500 $
Year 22 : 340 000 $
Year 23 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6600 - 99 $ - 0 - 0.00%
Level 2:	5500 - 66 $ - 0 - 0.00%
Level 3:	4400 - 35 $ - 0 - 0.00%
Level 4:	4400 - 24 $ - 0 - 0.00%
Luxury :	1100 - 203 $ - 0 - 0.00%
Total Capacity :	22000
Farm
Farm Level 1:	3000 - 14 $ - 0 - 0.00%
Farm Level 2:	6000 - 9 $ - 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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	72 275 000 $
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	72 275 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	7 725 000 $
Estimate Over Minimum Salary Cap of 0 $	72 275 000 $
Current Bank Account	29 933 666 $
Projected Bank Account	29 933 666 $

Pro Players Salaries
Vladimir Tarasenko	7 300 000 $ (2)
Evander Kane	6 650 000 $ (3)
Alexander Edler	6 000 000 $ (3)
Braden Holtby	5 750 000 $ (4)
Erik Johnson	5 750 000 $ (4)
William Karlsson	5 225 000 $ (1)
Viktor Arvidsson	4 500 000 $ (1)
Boone Jenner	3 900 000 $ (2)
Tyler Toffoli	3 675 000 $ (1)
Joe Thornton	3 250 000 $ (1)
Dylan DeMelo	2 800 000 $ (2)
Ben Chiarot	2 250 000 $ (3)
Casey Cizikas	2 100 000 $ (4)
Chris Tanev	2 050 000 $ (2)
Joel Armia	2 025 000 $ (1)
Justin Abdelkader	1 925 000 $ (1)
Dmitry Kulikov	1 225 000 $ (4)
Alex Stalock	1 175 000 $ (1)
Jesper Bratt	875 000 $ (1)
Jacob MacDonald	875 000 $ (2)
Mario Ferraro	850 000 $ (3)
Samuel Montembeault	775 000 $ (1)
Mathieu Joseph	775 000 $ (1)
Tucker Poolman	575 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 20 : 72 275 000 $
Year 21 : 47 500 000 $
Year 22 : 30 575 000 $
Year 23 : 14 825 000 $
Salary Average Commitment
Year 20 : 72 275 000 $
Year 21 : 47 500 000 $
Year 22 : 30 575 000 $
Year 23 : 14 825 000 $
Salary Cap with 1 Way Contract
Year 20 : 72 275 000 $
Year 21 : 47 500 000 $
Year 22 : 30 575 000 $
Year 23 : 14 825 000 $

Farm Players Salaries
Miles Wood	112 500 $ (2)
Christian Fischer	102 500 $ (3)
Stefan Noesen	100 000 $ (1)
Tyler Benson	92 500 $ (2)
Dmytro Timashov	90 000 $ (2)
Keaton Middleton	85 000 $ (2)
Seth Griffith	85 000 $ (2)
Jean-Christophe Beaudin	85 000 $ (2)
Guillaume Brisebois	77 500 $ (1)
Paul Bittner	77 500 $ (1)
Andrew Nielsen	75 000 $ (2)
Kirill Ustimenko	72 500 $ (3)
Brett Seney	72 500 $ (2)
Anthony Angello	72 500 $ (2)
Riley Barber	67 500 $ (1)
Gabriel Fontaine	67 500 $ (1)
Mark Letestu	65 000 $ (3)
Giovanni Fiore	57 500 $ (1)
Valentin Zykov	55 000 $ (2)
Grant Hutton	52 500 $ (4)
Zack MacEwen	50 000 $ (2)
Ryan Lomberg	50 000 $ (1)
Landon Bow	42 500 $ (1)
Alexandre Fortin	40 000 $ (1)
Miles Koules	40 000 $ (1)
Alexis D'Aoust	40 000 $ (2)
Nick DeSimone	40 000 $ (1)
Jake Bischoff	40 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 20 : 1 907 500 $
Year 21 : 1 207 500 $
Year 22 : 292 500 $
Year 23 : 52 500 $
Salary Average Commitment
Year 20 : 1 907 500 $
Year 21 : 1 207 500 $
Year 22 : 292 500 $
Year 23 : 52 500 $

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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	68 800 000 $
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	68 800 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	11 200 000 $
Estimate Over Minimum Salary Cap of 0 $	68 800 000 $
Current Bank Account	15 091 922 $
Projected Bank Account	15 091 922 $

Pro Players Salaries
Andrei Vasilevskiy	9 500 000 $ (3)
Kyle Connor	8 150 000 $ (2)
Mattias Ekholm	6 000 000 $ (3)
Max Pacioretty	5 375 000 $ (1)
Esa Lindell	4 900 000 $ (3)
Jakub Voracek	4 750 000 $ (2)
Cam Fowler	4 275 000 $ (2)
Josh Manson	4 100 000 $ (3)
Chris Tierney	3 000 000 $ (3)
Jakob Chychrun	2 525 000 $ (2)
Vincent Hinostroza	2 500 000 $ (3)
Adam Lowry	2 225 000 $ (2)
Marcus Foligno	1 825 000 $ (2)
Brendan Lemieux	1 325 000 $ (2)
Barclay Goodrow	1 225 000 $ (1)
Ryan Graves	1 200 000 $ (2)
Mike Amadio	1 000 000 $ (3)
Luke Schenn	950 000 $ (2)
Andrei Svechnikov	925 000 $ (2)
Max Jones	925 000 $ (2)
Anton Forsberg	850 000 $ (3)
Alexandar Georgiev	775 000 $ (1)
Justin Holl	500 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 20 : 68 800 000 $
Year 21 : 60 925 000 $
Year 22 : 28 850 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 29 950 000 $
Year 21 : 22 075 000 $
Year 22 : 11 500 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 68 800 000 $
Year 21 : 60 925 000 $
Year 22 : 31 850 000 $
Year 23 : 0 $

Farm Players Salaries
Micheal Ferland	187 500 $ (1)
Joel Farabee	92 500 $ (3)
Laurent Dauphin	90 000 $ (1)
Lucas Johansen	87 500 $ (1)
Klim Kostin	87 500 $ (1)
Luke Johnson	85 000 $ (2)
Carl Grundstrom	85 000 $ (2)
Isaac Ratcliffe	85 000 $ (3)
Brett Leason	85 000 $ (3)
Jonny Brodzinski	85 000 $ (2)
Lucas Elvenes	85 000 $ (3)
Morgan Geekie	85 000 $ (2)
Michael Bunting	82 500 $ (1)
Noah Gregor	72 500 $ (3)
Niclas Almari	65 000 $ (4)
Skyler McKenzie	60 000 $ (2)
Joachim Blichfeld	60 000 $ (3)
Matt Luff	57 500 $ (1)
Emil Larmi	55 000 $ (3)
Ben Jones	52 500 $ (3)
Jake Massie	50 000 $ (3)
Jalen Smereck	50 000 $ (3)
Josef Korenar	50 000 $ (1)
Cam Johnson	47 500 $ (2)
Brogan Rafferty	47 500 $ (2)
Michael Brodzinski	47 500 $ (2)
Cal Petersen	47 500 $ (1)
Sheldon Dries	45 000 $ (1)
John Stevens	45 000 $ (2)
Jalen Chatfield	42 500 $ (1)
Sam Vigneault	42 500 $ (1)
Mason Marchment	42 500 $ (1)
Total Farm Players	32
Salary Commitment
Year 20 : 2 202 500 $
Year 21 : 1 340 000 $
Year 22 : 752 500 $
Year 23 : 65 000 $
Salary Average Commitment
Year 20 : 2 117 500 $
Year 21 : 1 255 000 $
Year 22 : 752 500 $
Year 23 : 65 000 $

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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	73 000 000 $
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	73 000 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	7 000 000 $
Estimate Over Minimum Salary Cap of 0 $	73 000 000 $
Current Bank Account	23 829 354 $
Projected Bank Account	23 829 354 $

Pro Players Salaries
Sebastian Aho	8 750 000 $ (2)
Mark Stone	6 975 000 $ (1)
Connor Hellebuyck	6 800 000 $ (2)
John Klingberg	6 000 000 $ (1)
Rickard Rakell	3 750 000 $ (2)
Brendan Gallagher	3 550 000 $ (1)
Kasperi Kapanen	3 400 000 $ (2)
Olli Maatta	3 300 000 $ (2)
Radko Gudas	3 250 000 $ (2)
Andrew Cogliano	3 200 000 $ (2)
J.T. Compher	3 200 000 $ (4)
Nikita Zadorov	2 250 000 $ (2)
Anthony DeAngelo	2 250 000 $ (2)
Craig Smith	1 925 000 $ (1)
Pheonix Copley	1 800 000 $ (3)
Devon Toews	1 500 000 $ (1)
Michal Kempny	1 300 000 $ (1)
Jacob De La Rose	1 250 000 $ (2)
Richard Panik	1 225 000 $ (1)
Mikkel Boedker	1 175 000 $ (1)
Josh Leivo	1 000 000 $ (3)
Joonas Korpisalo	1 000 000 $ (1)
Martin Necas	875 000 $ (1)
Tyson Jost	875 000 $ (1)
Gustav Lindstrom	850 000 $ (3)
Dominik Kahun	600 000 $ (2)
Lawrence Pilut	475 000 $ (2)
Antti Suomela	475 000 $ (2)
Total Pro Players	28
Salary Commitment
Year 20 : 73 000 000 $
Year 21 : 46 600 000 $
Year 22 : 6 850 000 $
Year 23 : 3 200 000 $
Salary Average Commitment
Year 20 : 73 000 000 $
Year 21 : 46 600 000 $
Year 22 : 6 850 000 $
Year 23 : 3 200 000 $
Salary Cap with 1 Way Contract
Year 20 : 73 000 000 $
Year 21 : 46 600 000 $
Year 22 : 6 850 000 $
Year 23 : 3 200 000 $

Farm Players Salaries
Logan Stanley	92 500 $ (2)
Roland McKeown	87 500 $ (3)
Kyle Clifford	87 500 $ (2)
Maxim Letunov	85 000 $ (2)
Otto Koivula	85 000 $ (2)
Alan Quine	85 000 $ (1)
Anton Wedin	85 000 $ (4)
Colton White	77 500 $ (1)
Ville Meskanen	75 000 $ (3)
Adam Werner	72 500 $ (3)
Maksim Sushko	72 500 $ (3)
Kaapo Kahkonen	72 500 $ (2)
Felix Sandstrom	72 500 $ (2)
Beck Malenstyn	72 500 $ (2)
Danil Yurtaykin	67 500 $ (4)
Jake Evans	60 000 $ (2)
Trey Fix-Wolansky	60 000 $ (3)
Mikey Eyssimont	60 000 $ (2)
Shane Gersich	57 500 $ (1)
Blake Hillman	57 500 $ (1)
Dylan Sikura	57 500 $ (1)
Jon Gillies	55 000 $ (2)
Christopher Clapperton	47 500 $ (3)
Jimmy Schuldt	47 500 $ (2)
Nikolai Prokhorkin	0 $ (1)
Total Farm Players	25
Salary Commitment
Year 20 : 1 692 500 $
Year 21 : 1 357 500 $
Year 22 : 567 500 $
Year 23 : 152 500 $
Salary Average Commitment
Year 20 : 1 692 500 $
Year 21 : 1 357 500 $
Year 22 : 567 500 $
Year 23 : 152 500 $

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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	73 575 000 $
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	73 575 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	6 425 000 $
Estimate Over Minimum Salary Cap of 0 $	73 575 000 $
Current Bank Account	27 600 546 $
Projected Bank Account	27 600 546 $

Pro Players Salaries
Drew Doughty	8 325 000 $ (2)
Nicklas Backstrom	7 500 000 $ (3)
Ryan Ellis	7 450 000 $ (4)
Brayden Schenn	6 950 000 $ (3)
Jordan Staal	6 125 000 $ (1)
Jonathan Audy-Marchessault	5 000 000 $ (3)
Philipp Grubauer	4 350 000 $ (1)
Mike Hoffman	3 825 000 $ (1)
Tom Wilson	3 775 000 $ (1)
Jack Johnson	3 250 000 $ (3)
Thomas Greiss	2 750 000 $ (2)
Blake Comeau	2 250 000 $ (1)
Joonas Donskoi	2 000 000 $ (1)
Patrick Maroon	1 250 000 $ (2)
Haydn Fleury	1 000 000 $ (1)
Matt Read	975 000 $ (3)
Carl Gunnarsson	950 000 $ (2)
Markus Granlund	950 000 $ (4)
Nick Paul	925 000 $ (1)
Nick Shore	900 000 $ (2)
Jonas Siegenthaler	875 000 $ (1)
Riley Stillman	850 000 $ (2)
Victor Olofsson	725 000 $ (2)
Taylor Fedun	625 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 20 : 73 575 000 $
Year 21 : 48 450 000 $
Year 22 : 32 075 000 $
Year 23 : 8 400 000 $
Salary Average Commitment
Year 20 : 73 575 000 $
Year 21 : 48 450 000 $
Year 22 : 32 075 000 $
Year 23 : 8 400 000 $
Salary Cap with 1 Way Contract
Year 20 : 73 575 000 $
Year 21 : 48 450 000 $
Year 22 : 32 075 000 $
Year 23 : 8 400 000 $

Farm Players Salaries
Casey Nelson	115 000 $ (1)
Cal Foote	92 500 $ (2)
Vitali Kravtsov	92 500 $ (3)
Evgeny Svechnikov	90 000 $ (3)
Andy Andreoff	87 500 $ (3)
Ryan McLeod	85 000 $ (3)
Gustav Forsling	85 000 $ (1)
Garrett Pilon	85 000 $ (2)
A.J. Greer	85 000 $ (1)
Jeremy Roy	85 000 $ (2)
Eetu Luostarinen	85 000 $ (3)
Dale Weise	72 500 $ (1)
Eric Cornel	72 500 $ (3)
Nic Petan	72 500 $ (1)
Kerby Rychel	72 500 $ (2)
Jordan Murray	62 500 $ (1)
Yannick Weber	57 500 $ (4)
Yannick Veilleux	55 000 $ (2)
J.T. Brown	55 000 $ (4)
Kevin Poulin	52 500 $ (4)
Jeff Taylor	52 500 $ (3)
Jake Kielly	50 000 $ (4)
Cal O'Reilly	50 000 $ (3)
Jonathan Racine	50 000 $ (3)
Tyler Parks	50 000 $ (4)
Ryan Bourque	42 500 $ (1)
Jesse Puljujarvi	0 $ (0)
Total Farm Players	27
Salary Commitment
Year 20 : 1 855 000 $
Year 21 : 1 320 000 $
Year 22 : 930 000 $
Year 23 : 265 000 $
Salary Average Commitment
Year 20 : 1 852 500 $
Year 21 : 1 317 500 $
Year 22 : 927 500 $
Year 23 : 262 500 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6300 - 90 $ - 0 - 0.00%
Level 2:	5300 - 65 $ - 0 - 0.00%
Level 3:	4200 - 45 $ - 0 - 0.00%
Level 4:	4200 - 30 $ - 0 - 0.00%
Luxury :	1000 - 220 $ - 0 - 0.00%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 25 $ - 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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	72 075 000 $
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	72 075 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	7 925 000 $
Estimate Over Minimum Salary Cap of 0 $	72 075 000 $
Current Bank Account	48 494 767 $
Projected Bank Account	48 494 767 $

Pro Players Salaries
John Tavares	9 000 000 $ (2)
Ryan Suter	6 700 000 $ (1)
Pekka Rinne	6 000 000 $ (2)
Ryan Nugent-Hopkins	5 725 000 $ (1)
Cam Atkinson	5 075 000 $ (1)
Travis Konecny	4 925 000 $ (2)
Nazem Kadri	3 900 000 $ (4)
David Savard	3 875 000 $ (1)
Niklas Hjalmarsson	3 225 000 $ (3)
Jay Bouwmeester	2 900 000 $ (3)
Calvin de Haan	2 900 000 $ (3)
Nino Niederreiter	2 400 000 $ (4)
Vince Dunn	2 200 000 $ (2)
Brad Richardson	2 025 000 $ (1)
Andrew Mangiapane	1 950 000 $ (3)
Zack Smith	1 475 000 $ (2)
Derek Forbort	1 400 000 $ (2)
Jack Roslovic	1 400 000 $ (1)
Aaron Dell	975 000 $ (3)
Joakim Nordstrom	900 000 $ (3)
Mathew Barzal	875 000 $ (1)
Dan Vladar	775 000 $ (1)
Warren Foegele	775 000 $ (1)
Troy Brouwer	700 000 $ (3)
Total Pro Players	24
Salary Commitment
Year 20 : 72 075 000 $
Year 21 : 44 850 000 $
Year 22 : 19 850 000 $
Year 23 : 6 300 000 $
Salary Average Commitment
Year 20 : 72 075 000 $
Year 21 : 44 850 000 $
Year 22 : 19 850 000 $
Year 23 : 6 300 000 $
Salary Cap with 1 Way Contract
Year 20 : 72 075 000 $
Year 21 : 44 850 000 $
Year 22 : 19 850 000 $
Year 23 : 6 300 000 $

Farm Players Salaries
Janne Kuokkanen	87 500 $ (1)
Nick Baptiste	80 000 $ (1)
Jakob Forsbacka Karlsson	77 500 $ (1)
Manuel Wiederer	77 500 $ (1)
Frederic Allard	77 500 $ (1)
Lukas Radil	77 500 $ (3)
Lukas Jasek	72 500 $ (2)
Mason Geertsen	70 000 $ (2)
Adam Clendening	65 000 $ (2)
Brad Morrison	60 000 $ (2)
Dylan Ferguson	60 000 $ (3)
Pierre Engvall	60 000 $ (2)
Stepan Falkovsky	57 500 $ (1)
Dysin Mayo	57 500 $ (1)
Evan McEneny	57 500 $ (3)
Kristians Rubins	55 000 $ (4)
Kyle Criscuolo	55 000 $ (1)
Mike Vecchione	55 000 $ (3)
Bobby Nardella	52 500 $ (4)
CJ Suess	50 000 $ (4)
Sean Malone	50 000 $ (4)
Sheldon Rempal	47 500 $ (2)
Chris Nell	47 500 $ (1)
Hunter Miska	40 000 $ (1)
Greg Chase	40 000 $ (1)
Dawson Leedahl	40 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 20 : 1 570 000 $
Year 21 : 872 500 $
Year 22 : 457 500 $
Year 23 : 207 500 $
Salary Average Commitment
Year 20 : 1 570 000 $
Year 21 : 872 500 $
Year 22 : 457 500 $
Year 23 : 207 500 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	5700 - 102 $ - 0 - 0.00%
Level 2:	4800 - 65 $ - 0 - 0.00%
Level 3:	3800 - 37 $ - 0 - 0.00%
Level 4:	3800 - 25 $ - 0 - 0.00%
Luxury :	900 - 205 $ - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	3000 - 5 $ - 0 - 0.00%
Farm Level 2:	6000 - 3 $ - 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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 400 000 $
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	67 400 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	12 600 000 $
Estimate Over Minimum Salary Cap of 0 $	67 400 000 $
Current Bank Account	14 879 248 $
Projected Bank Account	14 879 248 $

Pro Players Salaries
Evgeni Malkin	14 500 000 $ (2)
Martin Jones	5 475 000 $ (2)
Zach Parise	4 500 000 $ (1)
Tyson Barrie	3 975 000 $ (4)
Justin Braun	3 550 000 $ (3)
Charlie Coyle	3 350 000 $ (1)
Chris Kreider	3 250 000 $ (4)
Michael Del Zotto	3 150 000 $ (2)
Marco Scandella	2 900 000 $ (2)
Joel Edmundson	2 575 000 $ (4)
Conor Sheary	2 500 000 $ (1)
Patrik Nemeth	2 500 000 $ (1)
Oskar Sundqvist	2 250 000 $ (1)
Riley Sheahan	2 000 000 $ (1)
Erik Gudbranson	1 750 000 $ (3)
Curtis McElhinney	1 600 000 $ (2)
Nick Cousins	1 150 000 $ (2)
Trevor Lewis	1 050 000 $ (4)
Martin Marincin	1 000 000 $ (1)
Dominik Kubalik	925 000 $ (3)
Andrew Agozzino	875 000 $ (1)
Joakim Ryan	800 000 $ (2)
Glenn Gawdin	725 000 $ (2)
Ryan Horvat	550 000 $ (2)
Michael Houser	500 000 $ (2)
Total Pro Players	25
Salary Commitment
Year 20 : 67 400 000 $
Year 21 : 48 425 000 $
Year 22 : 17 075 000 $
Year 23 : 10 850 000 $
Salary Average Commitment
Year 20 : 67 400 000 $
Year 21 : 48 425 000 $
Year 22 : 17 075 000 $
Year 23 : 10 850 000 $
Salary Cap with 1 Way Contract
Year 20 : 67 400 000 $
Year 21 : 48 425 000 $
Year 22 : 17 075 000 $
Year 23 : 10 850 000 $

Farm Players Salaries
Michael Rasmussen	92 500 $ (2)
Martin Pospisil	85 000 $ (3)
Pierre-Olivier Joseph	85 000 $ (3)
Alex Alexeyev	85 000 $ (3)
Matthew Spencer	77 500 $ (1)
Chris Wideman	75 000 $ (2)
Rinat Valiev	75 000 $ (1)
Lukas Vejdemo	72 500 $ (2)
Connor Bunnaman	72 500 $ (2)
Hudson Elynuik	72 500 $ (3)
Brandon Hickey	72 500 $ (2)
Tyler Gaudet	72 500 $ (2)
Ross Colton	72 500 $ (2)
Andreas Martinsen	72 500 $ (1)
Lane Pederson	67 500 $ (1)
Andrew MacWilliam	67 500 $ (2)
Nolan Valleau	67 500 $ (2)
Doyle Somerby	57 500 $ (1)
Blake Siebenaler	55 000 $ (2)
Chris Breen	52 500 $ (1)
Cole Ully	50 000 $ (1)
Tomas Sholl	50 000 $ (2)
Dan Bakala	50 000 $ (2)
Parker Milner	50 000 $ (2)
Michael Carcone	40 000 $ (1)
Colin McDonald	40 000 $ (2)
Dominik Shine	40 000 $ (3)
Mathieu Olivier	40 000 $ (3)
Justin Scott	40 000 $ (1)
Tyler Randell	0 $ (0)
Total Farm Players	30
Salary Commitment
Year 20 : 1 850 000 $
Year 21 : 1 317 500 $
Year 22 : 407 500 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 850 000 $
Year 21 : 1 317 500 $
Year 22 : 407 500 $
Year 23 : 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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	71 350 000 $
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	71 350 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	8 650 000 $
Estimate Over Minimum Salary Cap of 0 $	71 350 000 $
Current Bank Account	35 013 593 $
Projected Bank Account	35 013 593 $

Pro Players Salaries
Auston Matthews	10 750 000 $ (3)
Nikita Kucherov	9 400 000 $ (2)
Tyler Seguin	8 825 000 $ (2)
Jared Spurgeon	7 650 000 $ (4)
Artemi Panarin	6 000 000 $ (3)
Josh Morrissey	5 300 000 $ (1)
Juuse Saros	4 000 000 $ (2)
Matt Dumba	3 250 000 $ (3)
Nick Schmaltz	2 500 000 $ (2)
Jimmy Vesey	2 175 000 $ (3)
Johan Larsson	1 900 000 $ (4)
Frank Vatrano	1 500 000 $ (2)
Troy Stecher	1 500 000 $ (3)
Pavel Francouz	1 000 000 $ (3)
Quinn Hughes	925 000 $ (2)
Ukko-Pekka Luukkonen	850 000 $ (3)
Jean-Sebastien Dea	825 000 $ (1)
Matthew Highmore	775 000 $ (1)
Oscar Fantenberg	725 000 $ (2)
Kiefer Sherwood	600 000 $ (2)
Ilya Lyubushkin	475 000 $ (2)
Matt Roy	425 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 20 : 71 350 000 $
Year 21 : 64 450 000 $
Year 22 : 35 075 000 $
Year 23 : 9 550 000 $
Salary Average Commitment
Year 20 : 71 350 000 $
Year 21 : 64 450 000 $
Year 22 : 35 075 000 $
Year 23 : 9 550 000 $
Salary Cap with 1 Way Contract
Year 20 : 71 350 000 $
Year 21 : 64 450 000 $
Year 22 : 35 075 000 $
Year 23 : 9 550 000 $

Farm Players Salaries
Blake Pietila	100 000 $ (1)
Alexander Nylander	100 000 $ (2)
Filip Zadina	92 500 $ (2)
Jake Bean	92 500 $ (2)
Connor Dewar	85 000 $ (3)
Calvin Thurkauf	77 500 $ (1)
Anthony Richard	75 000 $ (3)
Mikhail Berdin	72 500 $ (2)
Ashton Sautner	67 500 $ (3)
Christopher Gibson	60 000 $ (1)
Dakota Joshua	60 000 $ (3)
Zac Leslie	57 500 $ (1)
Dillon Simpson	52 500 $ (1)
Corey Schueneman	50 000 $ (4)
Maxime Fortier	50 000 $ (4)
Patrick Newell	50 000 $ (4)
Rodrigo Abols	50 000 $ (4)
Kevin Hancock	50 000 $ (4)
James de Haas	50 000 $ (4)
Justin Kloos	47 500 $ (1)
Ryan Wagner	40 000 $ (3)
Charles Williams	40 000 $ (3)
Alex Sakellaropoulos	40 000 $ (3)
Colin Markison	40 000 $ (3)
Blaine Byron	40 000 $ (3)
Kayle Doetzel	40 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 20 : 1 580 000 $
Year 21 : 1 145 000 $
Year 22 : 787 500 $
Year 23 : 300 000 $
Salary Average Commitment
Year 20 : 1 580 000 $
Year 21 : 1 145 000 $
Year 22 : 787 500 $
Year 23 : 300 000 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 97 $ - 0 - 0.00%
Level 2:	5000 - 58 $ - 0 - 0.00%
Level 3:	2000 - 39 $ - 0 - 0.00%
Level 4:	4000 - 21 $ - 0 - 0.00%
Luxury :	1000 - 185 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 18 $ - 0 - 0.00%
Farm Level 2:	6000 - 9 $ - 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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	66 875 000 $
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	66 875 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	13 125 000 $
Estimate Over Minimum Salary Cap of 0 $	66 875 000 $
Current Bank Account	24 034 328 $
Projected Bank Account	24 034 328 $

Pro Players Salaries
Alexander Ovechkin	14 275 000 $ (3)
Ryan Getzlaf	9 600 000 $ (1)
T.J. Oshie	7 500 000 $ (3)
Jaroslav Halak	4 725 000 $ (3)
Kevin Shattenkirk	3 250 000 $ (2)
Johnny Boychuk	3 200 000 $ (1)
Garnet Hathaway	2 000 000 $ (3)
Paul Byron	1 975 000 $ (1)
Jon Merrill	1 875 000 $ (3)
Marcus Johansson	1 650 000 $ (3)
Pierre-Edouard Bellemare	1 600 000 $ (2)
Cedric Paquette	1 500 000 $ (4)
Brett Kulak	1 500 000 $ (1)
Dakota Mermis	1 450 000 $ (4)
Chris Wagner	1 450 000 $ (3)
Scott Harrington	1 425 000 $ (2)
Alex Chiasson	1 425 000 $ (2)
Sven Baertschi	1 100 000 $ (2)
Dylan McIlrath	1 000 000 $ (2)
Anthony Duclair	1 000 000 $ (1)
Moritz Seider	925 000 $ (3)
Tyler Ennis	725 000 $ (2)
Chris Driedger	625 000 $ (2)
Nikolai Knyzhov	550 000 $ (2)
Chris Terry	550 000 $ (2)
Total Pro Players	25
Salary Commitment
Year 20 : 66 875 000 $
Year 21 : 49 600 000 $
Year 22 : 37 350 000 $
Year 23 : 2 950 000 $
Salary Average Commitment
Year 20 : 66 875 000 $
Year 21 : 49 600 000 $
Year 22 : 37 350 000 $
Year 23 : 2 950 000 $
Salary Cap with 1 Way Contract
Year 20 : 66 875 000 $
Year 21 : 49 600 000 $
Year 22 : 37 350 000 $
Year 23 : 2 950 000 $

Farm Players Salaries
Adam Erne	100 000 $ (2)
Austin Czarnik	90 000 $ (2)
Michael Sgarbossa	85 000 $ (2)
Logan Shaw	85 000 $ (3)
Jake Leschyshyn	85 000 $ (3)
Mike Condon	82 500 $ (4)
Kevin Gravel	77 500 $ (1)
Eric Comrie	77 500 $ (3)
Tyler Wotherspoon	75 000 $ (2)
Ben Gleason	72 500 $ (2)
Nick Deslauriers	70 000 $ (2)
Matt Puempel	65 000 $ (1)
Stefan Matteau	62 500 $ (2)
Jayden Halbgewachs	60 000 $ (2)
Simon Benoit	60 000 $ (2)
Robert Carpenter	55 000 $ (4)
Brayden Burke	55 000 $ (3)
Alexander Yelesin	52 500 $ (4)
Jon Lizotte	52 500 $ (2)
Evan Weninger	50 000 $ (1)
Dereck Baribeau	50 000 $ (4)
Turner Ottenbreit	50 000 $ (1)
Robbie Russo	50 000 $ (1)
Reece Willcox	50 000 $ (1)
Joona Luoto	50 000 $ (2)
Max Veronneau	47 500 $ (2)
Karson Kuhlman	47 500 $ (2)
Cameron Hughes	45 000 $ (3)
Ty Lewis	42 500 $ (3)
Brian Pinho	42 500 $ (1)
Total Farm Players	30
Salary Commitment
Year 20 : 1 887 500 $
Year 21 : 1 502 500 $
Year 22 : 630 000 $
Year 23 : 240 000 $
Salary Average Commitment
Year 20 : 1 885 000 $
Year 21 : 1 500 000 $
Year 22 : 627 500 $
Year 23 : 237 500 $

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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	60 400 000 $
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	60 400 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	19 600 000 $
Estimate Over Minimum Salary Cap of 0 $	60 400 000 $
Current Bank Account	39 258 727 $
Projected Bank Account	39 258 727 $

Pro Players Salaries
Seth Jones	7 650 000 $ (3)
Jacob Trouba	6 400 000 $ (3)
Robin Lehner	5 350 000 $ (2)
Brock Boeser	4 500 000 $ (2)
Mike Smith	4 000 000 $ (2)
Brandon Montour	3 925 000 $ (3)
Nick Holden	3 875 000 $ (1)
Clayton Keller	3 425 000 $ (2)
Vladislav Namestnikov	3 000 000 $ (3)
Kevin Fiala	3 000 000 $ (1)
Dustin Brown	2 600 000 $ (1)
Andreas Johnsson	1 850 000 $ (3)
Jan Rutta	1 650 000 $ (2)
Gabriel Bourque	1 225 000 $ (1)
Corey Perry	1 100 000 $ (1)
Christian Djoos	1 050 000 $ (3)
Elias Pettersson	925 000 $ (2)
Brady Tkachuk	925 000 $ (2)
Ryan Donato	875 000 $ (1)
Vladimir Sobotka	850 000 $ (1)
Brandon Pirri	775 000 $ (2)
Marcus Pettersson	775 000 $ (1)
Dylan Gambrell	675 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 20 : 60 400 000 $
Year 21 : 45 425 000 $
Year 22 : 23 875 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 60 400 000 $
Year 21 : 45 425 000 $
Year 22 : 23 875 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 60 400 000 $
Year 21 : 45 425 000 $
Year 22 : 23 875 000 $
Year 23 : 0 $

Farm Players Salaries
Thatcher Demko	165 000 $ (1)
Brandon Manning	155 000 $ (1)
Michael McLeod	92 500 $ (2)
Henri Jokiharju	92 500 $ (2)
Lias Andersson	87 500 $ (1)
Filip Gustavsson	87 500 $ (2)
Mikey Anderson	85 000 $ (3)
MacKenzie Entwistle	85 000 $ (3)
Josh Brook	85 000 $ (3)
Sean Durzi	85 000 $ (3)
Dominik Masin	80 000 $ (2)
Daniel Audette	80 000 $ (2)
Kyle Capobianco	77 500 $ (1)
Frederick Gaudreau	75 000 $ (3)
Cooper Marody	72 500 $ (2)
Timothy Gettinger	72 500 $ (2)
Joseph Cecconi	72 500 $ (3)
Christian Wolanin	67 500 $ (1)
Clark Bishop	67 500 $ (2)
Keaton Thompson	67 500 $ (3)
Peter Stoykewych	62 500 $ (3)
Ivan Chekhovich	60 000 $ (3)
Alex Belzile	60 000 $ (3)
Julien Nantel	57 500 $ (2)
Axel Jonsson-Fjallby	55 000 $ (4)
Jonathan Davidsson	55 000 $ (4)
Ken Appleby	50 000 $ (3)
Michael Joly	50 000 $ (3)
Jordy Bellerive	50 000 $ (4)
Eamon McAdam	50 000 $ (1)
Joni Tuulola	42 500 $ (3)
Josh Teves	42 500 $ (3)
Travis Barron	40 000 $ (3)
Juho Lammikko	0 $ (0)
Julius Honka	0 $ (0)
Total Farm Players	35
Salary Commitment
Year 20 : 2 427 500 $
Year 21 : 1 825 000 $
Year 22 : 1 122 500 $
Year 23 : 160 000 $
Salary Average Commitment
Year 20 : 2 427 500 $
Year 21 : 1 825 000 $
Year 22 : 1 122 500 $
Year 23 : 160 000 $

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 - 35 $ - 0 - 0.00%
Level 4:	3600 - 30 $ - 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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	62 575 000 $
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	62 575 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	17 425 000 $
Estimate Over Minimum Salary Cap of 0 $	62 575 000 $
Current Bank Account	2 800 000 $
Projected Bank Account	2 800 000 $

Pro Players Salaries
Patrick Kane	9 000 000 $ (1)
Jack Eichel	7 800 000 $ (2)
Teuvo Teravainen	5 000 000 $ (3)
Timo Meier	5 000 000 $ (2)
Brent Seabrook	4 775 000 $ (1)
Brian Elliott	4 500 000 $ (1)
Cody Ceci	4 250 000 $ (2)
James van Riemsdyk	4 200 000 $ (2)
Aaron Ekblad	4 000 000 $ (1)
Andreas Athanasiou	2 100 000 $ (3)
Andrew Copp	2 000 000 $ (3)
Cory Schneider	1 350 000 $ (1)
Brett Connolly	1 225 000 $ (1)
Slater Koekkoek	1 000 000 $ (3)
Vladislav Gavrikov	925 000 $ (3)
Jesperi Kotkaniemi	925 000 $ (2)
Michael Chaput	900 000 $ (1)
Mario Kempe	750 000 $ (2)
Charles Hudon	750 000 $ (3)
Brandon Davidson	650 000 $ (1)
Carson Soucy	575 000 $ (1)
Cody Goloubef	500 000 $ (1)
Calle Rosen	400 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 20 : 62 575 000 $
Year 21 : 35 100 000 $
Year 22 : 11 775 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 62 575 000 $
Year 21 : 35 100 000 $
Year 22 : 11 775 000 $
Year 23 : 0 $
Salary Cap with 1 Way Contract
Year 20 : 62 575 000 $
Year 21 : 35 100 000 $
Year 22 : 11 775 000 $
Year 23 : 0 $

Farm Players Salaries
Karl Alzner	245 000 $ (1)
Liam Foudy	92 500 $ (3)
Martin Fehervary	85 000 $ (3)
Kody Clark	85 000 $ (3)
Adam Mascherin	85 000 $ (2)
Fabian Zetterlund	85 000 $ (3)
Dmitri Samorukov	85 000 $ (3)
Alex Dostie	77 500 $ (1)
Marian Studenic	72 500 $ (2)
Yegor Rykov	72 500 $ (3)
Kirill Maksimov	72 500 $ (3)
Gabriel Gagne	70 000 $ (2)
Jordan Schmaltz	65 000 $ (2)
Brett Lernout	65 000 $ (1)
Samuel Morin	60 000 $ (2)
Olivier Archambault	57 500 $ (1)
Josh Wilkins	52 500 $ (4)
Cole Cassels	52 500 $ (4)
Ryan Bednard	52 500 $ (4)
Nick Jones	52 500 $ (4)
Otto Somppi	52 500 $ (4)
Mitch Hults	45 000 $ (2)
Adam Wilcox	42 500 $ (3)
Merrick Madsen	42 500 $ (3)
Bobby MacIntyre	40 000 $ (3)
Tanner MacMaster	40 000 $ (3)
Evan Weinger	40 000 $ (3)
Logan Thompson	40 000 $ (3)
Ryan White	40 000 $ (1)
Chaz Reddekopp	40 000 $ (3)
Total Farm Players	30
Salary Commitment
Year 20 : 2 007 500 $
Year 21 : 1 522 500 $
Year 22 : 1 125 000 $
Year 23 : 262 500 $
Salary Average Commitment
Year 20 : 2 007 500 $
Year 21 : 1 522 500 $
Year 22 : 1 125 000 $
Year 23 : 262 500 $

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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	71 475 000 $
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	71 475 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	8 525 000 $
Estimate Over Minimum Salary Cap of 0 $	71 475 000 $
Current Bank Account	23 224 356 $
Projected Bank Account	23 224 356 $

Pro Players Salaries
Carey Price	7 400 000 $ (1)
Paul Stastny	6 925 000 $ (2)
David Pastrnak	6 750 000 $ (1)
Ryan McDonagh	6 400 000 $ (2)
Taylor Hall	6 050 000 $ (4)
Dougie Hamilton	5 800 000 $ (2)
Michael Matheson	4 000 000 $ (1)
Brandon Saad	3 900 000 $ (1)
Antti Raanta	3 000 000 $ (2)
Jean-Gabriel Pageau	2 800 000 $ (2)
Leo Komarov	2 750 000 $ (3)
Lawson Crouse	2 125 000 $ (2)
Shayne Gostisbehere	1 800 000 $ (2)
Braydon Coburn	1 700 000 $ (1)
Michael Hutchinson	1 000 000 $ (2)
Nicolas Aube-Kubel	950 000 $ (2)
Buddy Robinson	950 000 $ (4)
Pontus Aberg	875 000 $ (2)
Andreas Englund	800 000 $ (3)
Connor Ingram	775 000 $ (1)
Austin Wagner	775 000 $ (1)
Sam Lafferty	725 000 $ (2)
Troy Terry	675 000 $ (2)
Chad Ruhwedel	675 000 $ (4)
Taylor Leier	675 000 $ (1)
Matt Martin	600 000 $ (3)
Cameron Schilling	600 000 $ (1)
Total Pro Players	27
Salary Commitment
Year 20 : 71 475 000 $
Year 21 : 44 900 000 $
Year 22 : 11 825 000 $
Year 23 : 7 675 000 $
Salary Average Commitment
Year 20 : 71 475 000 $
Year 21 : 44 900 000 $
Year 22 : 11 825 000 $
Year 23 : 7 675 000 $
Salary Cap with 1 Way Contract
Year 20 : 71 475 000 $
Year 21 : 44 900 000 $
Year 22 : 11 825 000 $
Year 23 : 7 675 000 $

Farm Players Salaries
Jordan Kyrou	92 500 $ (2)
Gabriel Vilardi	92 500 $ (3)
Shane Bowers	85 000 $ (3)
Kevin Stenlund	85 000 $ (2)
Johnathan Kovacevic	85 000 $ (3)
Boris Katchouk	85 000 $ (2)
Jaret Anderson-Dolan	85 000 $ (3)
Thomas Schemitsch	80 000 $ (2)
Mitchell Stephens	77 500 $ (1)
Connor Hobbs	77 500 $ (1)
Alex Formenton	77 500 $ (3)
Matt Beleskey	75 000 $ (1)
Evan Cormier	72 500 $ (2)
Paul Cotter	72 500 $ (3)
Wiley Sherman	60 000 $ (2)
T.J. Tynan	60 000 $ (1)
Brent Pedersen	60 000 $ (3)
Thomas Gregoire	60 000 $ (4)
Jakob Stukel	60 000 $ (3)
Ryan Fitzgerald	57 500 $ (1)
Nick Moutrey	55 000 $ (2)
Ben Thomson	50 000 $ (2)
Hunter Warner	45 000 $ (1)
Colby Williams	45 000 $ (1)
Zach O'Brien	40 000 $ (1)
Ethan Prow	40 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 20 : 1 775 000 $
Year 21 : 1 257 500 $
Year 22 : 677 500 $
Year 23 : 60 000 $
Salary Average Commitment
Year 20 : 1 775 000 $
Year 21 : 1 257 500 $
Year 22 : 677 500 $
Year 23 : 60 000 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6300 - 115 $ - 0 - 0.00%
Level 2:	5300 - 80 $ - 0 - 0.00%
Level 3:	4200 - 60 $ - 0 - 0.00%
Level 4:	4200 - 35 $ - 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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	69 775 000 $
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	69 775 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	10 225 000 $
Estimate Over Minimum Salary Cap of 0 $	69 775 000 $
Current Bank Account	19 758 993 $
Projected Bank Account	19 758 993 $

Pro Players Salaries
Leon Draisaitl	8 175 000 $ (1)
Victor Hedman	7 800 000 $ (2)
John Gibson	6 200 000 $ (2)
Eric Staal	5 700 000 $ (2)
Tyler Johnson	5 000 000 $ (1)
Duncan Keith	5 000 000 $ (1)
Jeff Skinner	4 450 000 $ (3)
Blake Coleman	3 950 000 $ (3)
Carter Hutton	3 300 000 $ (3)
Marc Staal	3 150 000 $ (2)
Radek Faksa	3 100 000 $ (1)
Ben Hutton	2 375 000 $ (2)
Evan Rodrigues	1 800 000 $ (2)
Stephen Johns	1 750 000 $ (4)
Loui Eriksson	1 575 000 $ (3)
Austin Watson	1 550 000 $ (3)
Ryan Carpenter	1 100 000 $ (2)
Tyler Motte	1 050 000 $ (3)
Ryan Lindgren	850 000 $ (2)
Mirco Mueller	850 000 $ (1)
Ben Street	550 000 $ (1)
John Gilmour	500 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 20 : 69 775 000 $
Year 21 : 46 600 000 $
Year 22 : 17 625 000 $
Year 23 : 1 750 000 $
Salary Average Commitment
Year 20 : 69 775 000 $
Year 21 : 46 600 000 $
Year 22 : 17 625 000 $
Year 23 : 1 750 000 $
Salary Cap with 1 Way Contract
Year 20 : 69 775 000 $
Year 21 : 46 600 000 $
Year 22 : 17 625 000 $
Year 23 : 1 750 000 $

Farm Players Salaries
Jason Robertson	92 500 $ (3)
Tanner Kero	87 500 $ (2)
Kole Lind	85 000 $ (2)
Nelson Nogier	80 000 $ (3)
Tyler Parsons	77 500 $ (2)
Jeremy Lauzon	77 500 $ (1)
Jonathan Dahlen	75 000 $ (1)
Calvin Pickard	75 000 $ (1)
Matthew Phillips	72 500 $ (2)
Kenny Agostino	70 000 $ (3)
Alex Nedeljkovic	70 000 $ (3)
Turner Elson	70 000 $ (2)
Kalle Kossila	67 500 $ (3)
Jeremy Groleau	67 500 $ (4)
Aaron Ness	60 000 $ (2)
Nick Lappin	60 000 $ (3)
Vinni Lettieri	57 500 $ (1)
David Warsofsky	57 500 $ (1)
Markus Hannikainen	57 500 $ (3)
Tanner Fritz	55 000 $ (1)
Matt Tennyson	52 500 $ (1)
Reese Johnson	50 000 $ (4)
Hunter Drew	50 000 $ (4)
Will Lochead	50 000 $ (4)
Paul Thompson	47 500 $ (2)
Philippe Maillet	42 500 $ (2)
Kristian Reichel	40 000 $ (3)
Travis St. Denis	40 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 20 : 1 787 500 $
Year 21 : 1 337 500 $
Year 22 : 755 000 $
Year 23 : 217 500 $
Salary Average Commitment
Year 20 : 1 787 500 $
Year 21 : 1 337 500 $
Year 22 : 755 000 $
Year 23 : 217 500 $

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 - 30 $ - 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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	70 575 000 $
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	70 575 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	9 425 000 $
Estimate Over Minimum Salary Cap of 0 $	70 575 000 $
Current Bank Account	26 868 376 $
Projected Bank Account	26 868 376 $

Pro Players Salaries
Steven Stamkos	9 100 000 $ (3)
Blake Wheeler	8 500 000 $ (1)
Devan Dubnyk	7 925 000 $ (1)
Adam Henrique	5 700 000 $ (3)
Bryan Little	4 500 000 $ (3)
Travis Sanheim	3 600 000 $ (3)
Jonathan Bernier	3 525 000 $ (3)
Ryan Murray	3 000 000 $ (1)
Jonas Brodin	2 950 000 $ (1)
Adrian Kempe	2 700 000 $ (2)
Mackenzie Weegar	2 600 000 $ (4)
Josh Anderson	2 350 000 $ (3)
Noel Acciari	2 050 000 $ (4)
Darren Helm	1 725 000 $ (2)
Roman Polak	1 550 000 $ (1)
Tyler Pitlick	1 400 000 $ (3)
Jujhar Khaira	1 075 000 $ (2)
Nick Suzuki	925 000 $ (3)
Tristan Jarry	900 000 $ (1)
Neal Pionk	875 000 $ (1)
Emil Bemstrom	850 000 $ (3)
Sonny Milano	775 000 $ (2)
Lucas Carlsson	725 000 $ (2)
Josh Currie	700 000 $ (1)
Adam Gaudette	575 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 20 : 70 575 000 $
Year 21 : 43 600 000 $
Year 22 : 36 600 000 $
Year 23 : 4 650 000 $
Salary Average Commitment
Year 20 : 70 575 000 $
Year 21 : 43 600 000 $
Year 22 : 36 600 000 $
Year 23 : 4 650 000 $
Salary Cap with 1 Way Contract
Year 20 : 70 575 000 $
Year 21 : 43 600 000 $
Year 22 : 36 600 000 $
Year 23 : 4 650 000 $

Farm Players Salaries
Owen Tippett	92 500 $ (3)
Barrett Hayton	92 500 $ (3)
Trent Frederic	85 000 $ (2)
Kale Clague	85 000 $ (2)
Micheal Haley	82 500 $ (1)
Sebastian Aho-D	77 500 $ (1)
Dennis Yan	77 500 $ (1)
Dennis Gilbert	72 500 $ (2)
Oliver Kylington	72 500 $ (2)
Tyler Lewington	65 000 $ (1)
Zachary Sawchenko	57 500 $ (4)
Gustav Olofsson	57 500 $ (3)
James Phelan	57 500 $ (2)
Thomas DiPauli	57 500 $ (1)
Ville Husso	57 500 $ (4)
Tye Felhaber	57 500 $ (4)
Joe Snively	55 000 $ (2)
Johan Sodergran	55 000 $ (4)
Matt Lorito	55 000 $ (1)
Zane McIntyre	47 500 $ (2)
Steve Johnson	47 500 $ (3)
Antoine Waked	45 000 $ (1)
Anthony Peluso	40 000 $ (1)
Cam Maclise	40 000 $ (3)
Total Farm Players	24
Salary Commitment
Year 20 : 1 532 500 $
Year 21 : 1 032 500 $
Year 22 : 557 500 $
Year 23 : 227 500 $
Salary Average Commitment
Year 20 : 1 532 500 $
Year 21 : 1 032 500 $
Year 22 : 557 500 $
Year 23 : 227 500 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	5400 - 97 $ - 0 - 0.00%
Level 2:	4500 - 57 $ - 0 - 0.00%
Level 3:	3600 - 32 $ - 0 - 0.00%
Level 4:	3600 - 20 $ - 0 - 0.00%
Luxury :	900 - 197 $ - 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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	70 275 000 $
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	70 275 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	9 725 000 $
Estimate Over Minimum Salary Cap of 0 $	70 275 000 $
Current Bank Account	26 466 529 $
Projected Bank Account	26 466 529 $

Pro Players Salaries
Ryan O'Reilly	7 750 000 $ (1)
Mark Giordano	6 950 000 $ (1)
Ivan Provorov	6 600 000 $ (3)
Frederik Andersen	6 500 000 $ (2)
Patrik Laine	6 250 000 $ (3)
P.K. Subban	6 000 000 $ (2)
Matthew Tkachuk	5 500 000 $ (3)
Jonathan Huberdeau	4 425 000 $ (1)
Jonathan Drouin	3 150 000 $ (1)
Alex Galchenyuk	2 500 000 $ (3)
Connor Brown	2 500 000 $ (2)
Scott Mayfield	2 500 000 $ (1)
Carl Hagelin	2 350 000 $ (3)
Matt Calvert	1 050 000 $ (1)
Greg Pateryn	950 000 $ (4)
Cale Makar	925 000 $ (3)
Nico Hischier	875 000 $ (1)
Alex Lyon	850 000 $ (3)
Antoine Roussel	825 000 $ (4)
Kurtis MacDermid	700 000 $ (2)
Xavier Ouellet	650 000 $ (2)
Joel Kellman	475 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 20 : 70 275 000 $
Year 21 : 43 575 000 $
Year 22 : 27 225 000 $
Year 23 : 1 775 000 $
Salary Average Commitment
Year 20 : 70 275 000 $
Year 21 : 43 575 000 $
Year 22 : 27 225 000 $
Year 23 : 1 775 000 $
Salary Cap with 1 Way Contract
Year 20 : 70 275 000 $
Year 21 : 43 575 000 $
Year 22 : 27 225 000 $
Year 23 : 1 775 000 $

Farm Players Salaries
Morgan Frost	92 500 $ (3)
Ryan Poehling	92 500 $ (3)
Evan Bouchard	92 500 $ (2)
Adam Brooks	77 500 $ (1)
Mason Appleton	77 500 $ (1)
Ross Johnston	75 000 $ (4)
Sam Miletic	60 000 $ (2)
Jonathan Ericsson	60 000 $ (3)
Matt Moulson	57 500 $ (2)
Cole Kehler	55 000 $ (4)
Charles-David Beaudoin	55 000 $ (3)
Luke Witkowski	52 500 $ (4)
Patrick Brown	52 500 $ (4)
Justin Auger	50 000 $ (3)
David Ayres	50 000 $ (1)
Erik Burgdoerfer	50 000 $ (4)
Chris Stewart	50 000 $ (3)
Tariq Hammond	50 000 $ (3)
Brad Malone	50 000 $ (1)
Stefan Leblanc	50 000 $ (3)
Brian Lashoff	50 000 $ (3)
Kevin Porter	50 000 $ (1)
Darren Archibald	50 000 $ (4)
Richard Bachman	50 000 $ (1)
Corey Tropp	50 000 $ (4)
Juuso Riikola	47 500 $ (2)
Mitch Reinke	47 500 $ (1)
Erik Condra	47 500 $ (3)
Cody McLeod	40 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 20 : 1 682 500 $
Year 21 : 1 280 000 $
Year 22 : 982 500 $
Year 23 : 385 000 $
Salary Average Commitment
Year 20 : 1 682 500 $
Year 21 : 1 280 000 $
Year 22 : 982 500 $
Year 23 : 385 000 $

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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	63 850 000 $
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	63 850 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	16 150 000 $
Estimate Over Minimum Salary Cap of 0 $	63 850 000 $
Current Bank Account	67 720 631 $
Projected Bank Account	67 720 631 $

Pro Players Salaries
Patrice Bergeron	10 000 000 $ (2)
Zach Werenski	5 975 000 $ (2)
Matt Murray	5 225 000 $ (2)
Kyle Turris	4 725 000 $ (2)
Max Domi	4 500 000 $ (1)
Oscar Klefbom	4 250 000 $ (1)
Jake Gardiner	4 000 000 $ (3)
Brenden Dillon	2 700 000 $ (3)
Scott Laughton	2 400 000 $ (2)
Kevan Miller	2 250 000 $ (3)
Jared McCann	2 200 000 $ (2)
Ondrej Kase	2 000 000 $ (4)
Jason Dickinson	2 000 000 $ (1)
Brandon Sutter	1 750 000 $ (3)
Jake Virtanen	1 750 000 $ (1)
Andrew Shaw	1 550 000 $ (2)
Andrej Sekera	1 300 000 $ (1)
Laurent Brossoit	1 100 000 $ (2)
Sam Carrick	900 000 $ (4)
Josh Brown	900 000 $ (3)
Kailer Yamamoto	875 000 $ (2)
Cole Schneider	650 000 $ (2)
Sean Walker	450 000 $ (2)
Collin Delia	400 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 20 : 63 850 000 $
Year 21 : 50 050 000 $
Year 22 : 14 500 000 $
Year 23 : 2 900 000 $
Salary Average Commitment
Year 20 : 63 850 000 $
Year 21 : 50 050 000 $
Year 22 : 14 500 000 $
Year 23 : 2 900 000 $
Salary Cap with 1 Way Contract
Year 20 : 63 850 000 $
Year 21 : 50 050 000 $
Year 22 : 14 500 000 $
Year 23 : 2 900 000 $

Farm Players Salaries
Nick Bjugstad	252 500 $ (1)
Trevor Daley	160 000 $ (1)
Josh Norris	92 500 $ (3)
Noah Dobson	92 500 $ (3)
Kristian Vesalainen	92 500 $ (2)
Jacob Larsson	87 500 $ (1)
Tyler Graovac	85 000 $ (1)
Hudson Fasching	80 000 $ (4)
Steven Lorentz	80 000 $ (4)
Jens Looke	77 500 $ (1)
Sami Niku	77 500 $ (1)
Brett Ritchie	75 000 $ (2)
Jesper Lindgren	72 500 $ (3)
Sasha Chmelevski	72 500 $ (3)
Tommy Cross	65 000 $ (1)
Cayden Primeau	60 000 $ (3)
Jordan Schroeder	60 000 $ (2)
Veini Vehvilainen	60 000 $ (3)
Kole Sherwood	55 000 $ (3)
Brayden Pachal	52 500 $ (4)
Cole Bardreau	50 000 $ (1)
Philippe Desrosiers	47 500 $ (1)
Matteo Gennaro	45 000 $ (3)
Devin Williams	42 500 $ (3)
John Nyberg	42 500 $ (3)
Eric Robinson	40 000 $ (2)
Gage Quinney	40 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 20 : 2 057 500 $
Year 21 : 1 155 000 $
Year 22 : 847 500 $
Year 23 : 212 500 $
Salary Average Commitment
Year 20 : 2 057 500 $
Year 21 : 1 155 000 $
Year 22 : 847 500 $
Year 23 : 212 500 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 0 - 0.00%
Level 2:	5000 - 60 $ - 0 - 0.00%
Level 3:	2000 - 35 $ - 0 - 0.00%
Level 4:	4000 - 25 $ - 0 - 0.00%
Luxury :	1000 - 200 $ - 0 - 0.00%
Total Capacity :	18000
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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	63 725 000 $
Farm Players Total Salaries	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	63 725 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	16 275 000 $
Estimate Over Minimum Salary Cap of 0 $	63 725 000 $
Current Bank Account	25 480 536 $
Projected Bank Account	25 480 536 $

Pro Players Salaries
Brent Burns	7 500 000 $ (3)
Josh Bailey	5 575 000 $ (3)
Alec Martinez	4 500 000 $ (2)
Ondrej Palat	4 275 000 $ (3)
Alexander Radulov	4 200 000 $ (4)
Corey Crawford	3 800 000 $ (2)
Jordan Eberle	3 400 000 $ (1)
Mathieu Perreault	3 400 000 $ (1)
Jake McCabe	2 800 000 $ (1)
Colton Sissons	2 600 000 $ (1)
Jordan Martinook	2 250 000 $ (1)
Tobias Rieder	2 100 000 $ (2)
Deryk Engelland	1 925 000 $ (2)
Matthew Nieto	1 700 000 $ (1)
Jason Spezza	1 625 000 $ (2)
Ryan Hartman	1 550 000 $ (1)
Victor Rask	1 550 000 $ (2)
Curtis Lazar	1 325 000 $ (3)
Malcolm Subban	1 200 000 $ (3)
Chandler Stephenson	1 075 000 $ (2)
Kirby Dach	925 000 $ (3)
William Carrier	900 000 $ (3)
Fredrik Claesson	850 000 $ (1)
Madison Bowey	775 000 $ (2)
Alex Biega	700 000 $ (1)
Oscar Dansk	675 000 $ (1)
Nick Ebert	550 000 $ (4)
Total Pro Players	27
Salary Commitment
Year 20 : 63 725 000 $
Year 21 : 43 800 000 $
Year 22 : 26 450 000 $
Year 23 : 4 750 000 $
Salary Average Commitment
Year 20 : 63 725 000 $
Year 21 : 43 800 000 $
Year 22 : 26 450 000 $
Year 23 : 4 750 000 $
Salary Cap with 1 Way Contract
Year 20 : 63 725 000 $
Year 21 : 43 800 000 $
Year 22 : 26 450 000 $
Year 23 : 4 750 000 $

Farm Players Salaries
Brian Gibbons	100 000 $ (1)
Martin Frk	80 000 $ (1)
J.C. Lipon	70 000 $ (4)
Paul Carey	67 500 $ (4)
Nathan Walker	65 000 $ (2)
Dalton Prout	65 000 $ (2)
Marko Dano	65 000 $ (1)
Seth Helgeson	60 000 $ (1)
T.J. Brennan	60 000 $ (1)
Patrick Sieloff	60 000 $ (1)
Cameron Gaunce	60 000 $ (4)
Tomas Jurco	60 000 $ (1)
Justin Dowling	57 500 $ (1)
Zach Trotman	57 500 $ (4)
Stuart Percy	57 500 $ (2)
Thomas McCollum	55 000 $ (4)
Erik Kallgren	52 500 $ (4)
Andrew Oglevie	50 000 $ (3)
Vincent LoVerde	50 000 $ (1)
Brett Sutter	50 000 $ (4)
Carter Camper	45 000 $ (1)
Carter Bancks	42 500 $ (1)
Brandon Baddock	40 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 20 : 1 370 000 $
Year 21 : 650 000 $
Year 22 : 462 500 $
Year 23 : 412 500 $
Salary Average Commitment
Year 20 : 1 370 000 $
Year 21 : 650 000 $
Year 22 : 462 500 $
Year 23 : 412 500 $

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 - 35 $ - 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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	75 000 000 $
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	75 000 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	5 000 000 $
Estimate Over Minimum Salary Cap of 0 $	75 000 000 $
Current Bank Account	60 295 348 $
Projected Bank Account	60 295 348 $

Pro Players Salaries
Jonathan Toews	9 700 000 $ (2)
Brad Marchand	8 850 000 $ (1)
Kyle Palmieri	5 000 000 $ (4)
Brett Pesce	4 725 000 $ (1)
Jake Allen	4 675 000 $ (1)
Mikael Backlund	4 650 000 $ (3)
J.T. Miller	4 250 000 $ (1)
Kevin Hayes	4 250 000 $ (1)
Adam Larsson	3 500 000 $ (1)
Adam Pelech	2 700 000 $ (2)
Jesper Fast	2 100 000 $ (1)
Mark Pysyk	1 875 000 $ (1)
Lucas Wallmark	1 750 000 $ (2)
Teddy Blueger	1 750 000 $ (2)
Justin Schultz	1 650 000 $ (4)
Dominik Simon	1 550 000 $ (3)
Anton Khudobin	1 475 000 $ (2)
Colton Sceviour	1 350 000 $ (4)
Keith Kinkaid	1 075 000 $ (2)
Frederik Gauthier	1 000 000 $ (1)
Robert Thomas	925 000 $ (2)
Mikhail Sergachev	875 000 $ (1)
Luke Kunin	875 000 $ (1)
Dillon Dube	850 000 $ (2)
Jack Studnicka	850 000 $ (3)
Anders Bjork	775 000 $ (1)
Maxime Lajoie	775 000 $ (1)
Rocco Grimaldi	700 000 $ (1)
Mike Downing	500 000 $ (1)
Marc-Olivier Roy	0 $ (0)
Total Pro Players	30
Salary Commitment
Year 20 : 75 000 000 $
Year 21 : 35 275 000 $
Year 22 : 15 050 000 $
Year 23 : 8 000 000 $
Salary Average Commitment
Year 20 : 74 850 000 $
Year 21 : 35 125 000 $
Year 22 : 14 900 000 $
Year 23 : 7 850 000 $
Salary Cap with 1 Way Contract
Year 20 : 75 000 000 $
Year 21 : 35 275 000 $
Year 22 : 15 050 000 $
Year 23 : 8 000 000 $

Farm Players Salaries
Scott Wilson	110 000 $ (1)
Logan Brown	87 500 $ (2)
Jakub Zboril	87 500 $ (1)
Rasmus Kupari	85 000 $ (3)
Derrick Pouliot	85 000 $ (2)
Carter Verhaeghe	82 500 $ (2)
Greg McKegg	80 000 $ (2)
Ryan Gropp	77 500 $ (1)
Reid Boucher	77 500 $ (2)
Graham Knott	77 500 $ (1)
Jacob Middleton	75 000 $ (2)
Trevor Carrick	75 000 $ (2)
Gemel Smith	75 000 $ (1)
Jack Kopacka	72 500 $ (3)
Leon Gawanke	72 500 $ (3)
Chris Bigras	70 000 $ (1)
Miikka Salomaki	70 000 $ (1)
Matt Tomkins	52 500 $ (4)
Hunter Fejes	47 500 $ (2)
Andrew Shortridge	45 000 $ (3)
Jon Martin	45 000 $ (3)
Andrew Hammond	45 000 $ (1)
Nikita Jevpalovs	45 000 $ (3)
Dustin Tokarski	42 500 $ (2)
Vince Pedrie	0 $ (0)
Conner Bleackley	0 $ (0)
Total Farm Players	26
Salary Commitment
Year 20 : 1 682 500 $
Year 21 : 1 070 000 $
Year 22 : 417 500 $
Year 23 : 52 500 $
Salary Average Commitment
Year 20 : 1 682 500 $
Year 21 : 1 070 000 $
Year 22 : 417 500 $
Year 23 : 52 500 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 100 $ - 0 - 0.00%
Level 2:	5000 - 99 $ - 0 - 0.00%
Level 3:	4000 - 80 $ - 0 - 0.00%
Level 4:	4000 - 50 $ - 0 - 0.00%
Luxury :	1000 - 300 $ - 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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	69 475 000 $
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	69 475 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	10 525 000 $
Estimate Over Minimum Salary Cap of 0 $	69 475 000 $
Current Bank Account	51 397 076 $
Projected Bank Account	51 397 076 $

Pro Players Salaries
Rasmus Ristolainen	7 050 000 $ (3)
Mikko Rantanen	7 000 000 $ (1)
Zach Hyman	6 500 000 $ (3)
Matt Niskanen	5 725 000 $ (2)
Ben Bishop	5 575 000 $ (2)
Jaden Schwartz	5 000 000 $ (1)
Dmitry Orlov	3 400 000 $ (3)
Craig Andersson	3 125 000 $ (1)
Anthony Mantha	3 075 000 $ (1)
Jordie Benn	3 050 000 $ (1)
Pavel Buchnevich	3 000 000 $ (3)
Bryan Rust	2 675 000 $ (1)
Oliver Bjorkstrand	2 400 000 $ (1)
Cody Eakin	1 900 000 $ (2)
Jamie Oleksiak	1 550 000 $ (1)
Marcus Sorensen	1 425 000 $ (3)
Zach Sanford	1 400 000 $ (3)
Brendan Smith	950 000 $ (1)
Dennis Cholowski	925 000 $ (2)
Anthony Cirelli	875 000 $ (1)
Marcus Hogberg	850 000 $ (3)
Joakim Nygard	800 000 $ (4)
Andrei Chibisov	625 000 $ (4)
Steve Kampfer	600 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 20 : 69 475 000 $
Year 21 : 39 175 000 $
Year 22 : 25 050 000 $
Year 23 : 1 425 000 $
Salary Average Commitment
Year 20 : 69 475 000 $
Year 21 : 39 175 000 $
Year 22 : 25 050 000 $
Year 23 : 1 425 000 $
Salary Cap with 1 Way Contract
Year 20 : 69 475 000 $
Year 21 : 39 175 000 $
Year 22 : 25 050 000 $
Year 23 : 1 425 000 $

Farm Players Salaries
Michal Neuvirth	200 000 $ (1)
Danton Heinen	120 000 $ (3)
Phil Di Giuseppe	95 000 $ (2)
Juuso Valimaki	92 500 $ (2)
Tobias Bjornfot	92 500 $ (3)
Adin Hill	90 000 $ (2)
Peter Cehlarik	87 500 $ (3)
Cam Dineen	85 000 $ (2)
Joey Keane	85 000 $ (3)
Brandon Gignac	85 000 $ (2)
Conor Timmins	85 000 $ (3)
Egor Korshkov	85 000 $ (3)
Ilya Samsonov	85 000 $ (2)
Chad Krys	85 000 $ (3)
Joel Kiviranta	80 000 $ (4)
Phil Varone	75 000 $ (1)
Zach Nastasiuk	72 500 $ (2)
Rhett Gardner	72 500 $ (3)
Nicholas Caamano	72 500 $ (2)
Dylan Wells	72 500 $ (2)
Tommy Novak	72 500 $ (3)
Dillon Heatherington	70 000 $ (2)
Jake Dotchin	70 000 $ (3)
Kyle Wood	70 000 $ (3)
Jordan Szwarz	70 000 $ (1)
Tyrell Goulbourne	65 000 $ (2)
Cory Conacher	65 000 $ (1)
Robert Lantosi	62 500 $ (4)
Kyle Rau	60 000 $ (2)
Anton Lindholm	55 000 $ (3)
Emile Poirier	52 500 $ (3)
Spencer Martin	45 000 $ (2)
Dylan Blujus	42 500 $ (1)
Landon Ferraro	0 $ (0)
Total Farm Players	34
Salary Commitment
Year 20 : 2 617 500 $
Year 21 : 2 165 000 $
Year 22 : 1 175 000 $
Year 23 : 142 500 $
Salary Average Commitment
Year 20 : 2 617 500 $
Year 21 : 2 165 000 $
Year 22 : 1 175 000 $
Year 23 : 142 500 $

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 - 50 $ - 0 - 0.00%
Level 4:	4000 - 25 $ - 0 - 0.00%
Luxury :	1000 - 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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	71 825 000 $
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	71 825 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	8 175 000 $
Estimate Over Minimum Salary Cap of 0 $	71 825 000 $
Current Bank Account	43 340 634 $
Projected Bank Account	43 340 634 $

Pro Players Salaries
Connor McDavid	11 100 000 $ (2)
Mitchell Marner	10 500 000 $ (3)
Joe Pavelski	6 800 000 $ (2)
Jeff Carter	5 725 000 $ (1)
Simeon Varlamov	5 400 000 $ (3)
Thomas Chabot	4 500 000 $ (3)
Alex Goligoski	4 400 000 $ (3)
Jason Zucker	3 300 000 $ (2)
Artturi Lehkonen	2 700 000 $ (4)
Andy Greene	2 325 000 $ (1)
Joel Eriksson Ek	2 200 000 $ (2)
Robert Hagg	2 025 000 $ (1)
Travis Dermott	1 800 000 $ (3)
Anders Nilsson	1 550 000 $ (3)
Riley Nash	1 375 000 $ (3)
Bobby Ryan	1 150 000 $ (4)
Tomas Nosek	1 100 000 $ (4)
Joe Hicketts	1 000 000 $ (1)
Cal Clutterbuck	925 000 $ (1)
Jordan Greenway	775 000 $ (2)
Ethan Bear	775 000 $ (1)
Patrick Russell	400 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 20 : 71 825 000 $
Year 21 : 58 650 000 $
Year 22 : 34 475 000 $
Year 23 : 4 950 000 $
Salary Average Commitment
Year 20 : 71 825 000 $
Year 21 : 58 650 000 $
Year 22 : 34 475 000 $
Year 23 : 4 950 000 $
Salary Cap with 1 Way Contract
Year 20 : 71 825 000 $
Year 21 : 58 650 000 $
Year 22 : 34 475 000 $
Year 23 : 4 950 000 $

Farm Players Salaries
Dominic Turgeon	90 000 $ (3)
Jack Dougherty	85 000 $ (2)
Liam O'Brien	82 500 $ (3)
Justin Kirkland	80 000 $ (3)
Christian Jaros	77 500 $ (1)
Michael Spacek	77 500 $ (1)
Alexander True	77 500 $ (1)
Joona Koppanen	72 500 $ (2)
Egor Sharangovich	72 500 $ (2)
David Kase	72 500 $ (2)
Eetu Tuulola	72 500 $ (3)
Dean Kukan	70 000 $ (3)
Jeremy Gregoire	67 500 $ (1)
Sebastian Repo	60 000 $ (2)
Jeffrey Truchon-Viel	60 000 $ (2)
Oskar Steen	60 000 $ (4)
Pavel Shen	55 000 $ (4)
Artyom Zagidulin	55 000 $ (4)
Cooper Zech	55 000 $ (4)
Alex Lintuniemi	52 500 $ (3)
Kasimir Kaskisuo	47 500 $ (2)
Matt Abt	42 500 $ (2)
Rob Hamilton	42 500 $ (2)
Shane Starrett	40 000 $ (2)
Scott Sabourin	40 000 $ (1)
Tanner Jeannot	40 000 $ (3)
Nick Schilkey	40 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 20 : 1 687 500 $
Year 21 : 1 347 500 $
Year 22 : 712 500 $
Year 23 : 225 000 $
Salary Average Commitment
Year 20 : 1 687 500 $
Year 21 : 1 347 500 $
Year 22 : 712 500 $
Year 23 : 225 000 $

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 - 28 $ - 0 - 0.00%
Luxury :	900 - 220 $ - 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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	69 025 000 $
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	69 025 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	10 975 000 $
Estimate Over Minimum Salary Cap of 0 $	69 025 000 $
Current Bank Account	3 100 000 $
Projected Bank Account	3 100 000 $

Pro Players Salaries
Sidney Crosby	8 750 000 $ (1)
Shea Weber	7 825 000 $ (2)
Erik Karlsson	7 350 000 $ (2)
Phil Kessel	6 000 000 $ (2)
David Krejci	5 500 000 $ (2)
Justin Faulk	5 300 000 $ (1)
Zdeno Chara	3 900 000 $ (1)
Jordan Binnington	2 750 000 $ (3)
Tomas Tatar	2 725 000 $ (1)
Kevin Labanc	2 500 000 $ (4)
Ron Hainsey	2 250 000 $ (2)
Ryan Dzingel	1 975 000 $ (2)
Alex Tuch	1 950 000 $ (2)
Jay Beagle	1 275 000 $ (2)
Jimmy Howard	1 200 000 $ (3)
Mark Jankowski	1 125 000 $ (2)
Korbinian Holzer	875 000 $ (3)
Alex DeBrincat	875 000 $ (1)
Luca Sbisa	875 000 $ (3)
Nate Prosser	800 000 $ (3)
Roope Hintz	775 000 $ (1)
Gilles Senn	725 000 $ (3)
Jakob Lilja	650 000 $ (4)
Kevin Rooney	600 000 $ (1)
Trevor Moore	475 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 20 : 69 025 000 $
Year 21 : 45 625 000 $
Year 22 : 10 375 000 $
Year 23 : 3 150 000 $
Salary Average Commitment
Year 20 : 69 025 000 $
Year 21 : 45 625 000 $
Year 22 : 10 375 000 $
Year 23 : 3 150 000 $
Salary Cap with 1 Way Contract
Year 20 : 69 025 000 $
Year 21 : 45 625 000 $
Year 22 : 10 375 000 $
Year 23 : 3 150 000 $

Farm Players Salaries
Libor Hajek	92 500 $ (2)
Remi Elie	92 500 $ (1)
Matthew Peca	90 000 $ (2)
Denis Malgin	90 000 $ (2)
Jaycob Megna	87 500 $ (3)
Travis Boyd	87 500 $ (3)
Aleksi Heponiemi	85 000 $ (3)
Jake Walman	77 500 $ (1)
Nathan Bastian	77 500 $ (1)
Brandon Crawley	77 500 $ (1)
Jansen Harkins	77 500 $ (1)
Michael McCarron	75 000 $ (1)
Carsen Twarynski	72 500 $ (2)
Brandon Duhaime	72 500 $ (3)
Nick Henry	72 500 $ (3)
Garrett Wilson	70 000 $ (1)
Paul LaDue	62 500 $ (4)
Alexandre Alain	52 500 $ (3)
Vitek Vanecek	50 000 $ (1)
Kevin Boyle	50 000 $ (2)
Griffen Outhouse	50 000 $ (2)
Blake Lizotte	47 500 $ (2)
Michael Kapla	45 000 $ (1)
Sam Anas	45 000 $ (1)
Anthony Greco	40 000 $ (1)
Nick Seeler	40 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 20 : 1 780 000 $
Year 21 : 1 012 500 $
Year 22 : 520 000 $
Year 23 : 62 500 $
Salary Average Commitment
Year 20 : 1 780 000 $
Year 21 : 1 012 500 $
Year 22 : 520 000 $
Year 23 : 62 500 $

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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	69 625 000 $
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	69 625 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	10 375 000 $
Estimate Over Minimum Salary Cap of 0 $	69 625 000 $
Current Bank Account	50 892 812 $
Projected Bank Account	50 892 812 $

Pro Players Salaries
Mark Scheifele	9 100 000 $ (3)
Nathan MacKinnon	8 850 000 $ (2)
Tuukka Rask	7 650 000 $ (2)
Gabriel Landeskog	6 875 000 $ (4)
Jaccob Slavin	6 000 000 $ (3)
Ryan Johansen	4 900 000 $ (1)
Hampus Lindholm	4 500 000 $ (3)
Brandon Carlo	3 775 000 $ (3)
Nick Bonino	2 775 000 $ (3)
Pavel Zacha	2 500 000 $ (2)
Gustav Nyquist	2 250 000 $ (1)
Carl Soderberg	1 900 000 $ (1)
Matt Benning	1 650 000 $ (3)
Dan Hamhuis	1 150 000 $ (2)
Casey DeSmith	1 100 000 $ (2)
Erik Cernak	875 000 $ (1)
Charlie McAvoy	875 000 $ (1)
Joey Anderson	850 000 $ (2)
Zach Aston-Reese	775 000 $ (1)
Nicolas Roy	775 000 $ (1)
Jordan Ruby	500 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 20 : 69 625 000 $
Year 21 : 56 775 000 $
Year 22 : 34 675 000 $
Year 23 : 6 875 000 $
Salary Average Commitment
Year 20 : 65 850 000 $
Year 21 : 53 000 000 $
Year 22 : 30 900 000 $
Year 23 : 6 875 000 $
Salary Cap with 1 Way Contract
Year 20 : 69 625 000 $
Year 21 : 56 775 000 $
Year 22 : 34 675 000 $
Year 23 : 6 875 000 $

Farm Players Salaries
Rasmus Sandin	92 500 $ (2)
Robby Fabbri	90 000 $ (1)
Casey Mittelstadt	87 500 $ (1)
Nolan Patrick	87 500 $ (1)
Cliff Pu	85 000 $ (2)
David Gustafsson	85 000 $ (3)
Louie Belpedio	77 500 $ (1)
Alexander Volkov	77 500 $ (1)
Ian McCoshen	75 000 $ (4)
Rob O'Gara	72 500 $ (1)
Brett Murray	72 500 $ (3)
Stuart Skinner	72 500 $ (2)
Joel Hanley	70 000 $ (3)
Matthew Ford	70 000 $ (1)
Parker Kelly	67 500 $ (4)
Dan Renouf	67 500 $ (1)
Matt Donovan	67 500 $ (3)
Julian Melchiori	67 500 $ (2)
Matt Irwin	67 500 $ (3)
Luke Philp	67 500 $ (4)
Ryan Olsen	60 000 $ (3)
Peter Abbandonato	57 500 $ (4)
Antoine Bibeau	50 000 $ (1)
Michael Pezzetta	50 000 $ (3)
Garret Ross	42 500 $ (1)
Michael Paliotta	42 500 $ (1)
Jordan Gross	42 500 $ (2)
Zac Rinaldo	40 000 $ (1)
Cavan Fitzgerald	40 000 $ (2)
Joseph Cramarossa	0 $ (0)
Total Farm Players	30
Salary Commitment
Year 20 : 1 945 000 $
Year 21 : 1 140 000 $
Year 22 : 740 000 $
Year 23 : 267 500 $
Salary Average Commitment
Year 20 : 1 945 000 $
Year 21 : 1 140 000 $
Year 22 : 740 000 $
Year 23 : 267 500 $

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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	66 150 000 $
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	66 150 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	13 850 000 $
Estimate Over Minimum Salary Cap of 0 $	66 150 000 $
Current Bank Account	1 380 384 $
Projected Bank Account	1 380 384 $

Pro Players Salaries
Jeff Petry	7 200 000 $ (4)
Jamie Benn	6 450 000 $ (2)
Matt Duchene	6 200 000 $ (3)
Petr Mrazek	4 725 000 $ (1)
Ryan Strome	4 500 000 $ (2)
T.J. Brodie	4 400 000 $ (2)
Jason Demers	3 675 000 $ (2)
Brian Dumoulin	3 600 000 $ (1)
Kris Russell	3 400 000 $ (3)
Tanner Pearson	3 100 000 $ (3)
Sam Reinhart	3 100 000 $ (1)
Ryan Miller	2 750 000 $ (1)
Jordan Oesterle	1 975 000 $ (2)
Derek Grant	1 450 000 $ (4)
Markus Nutivaara	1 275 000 $ (3)
Nate Thompson	1 200 000 $ (2)
Luke Glendening	1 125 000 $ (4)
Nick Jensen	1 100 000 $ (4)
Nicholas Merkley	875 000 $ (1)
Michael Stone	750 000 $ (4)
Anthony Stolarz	725 000 $ (1)
Christoffer Ehn	725 000 $ (2)
Alex Iafallo	675 000 $ (1)
Taro Hirose	600 000 $ (2)
Matt Bartkowski	575 000 $ (3)
Joseph Blandisi	0 $ (1)
Total Pro Players	26
Salary Commitment
Year 20 : 66 150 000 $
Year 21 : 49 700 000 $
Year 22 : 26 175 000 $
Year 23 : 11 625 000 $
Salary Average Commitment
Year 20 : 66 150 000 $
Year 21 : 49 700 000 $
Year 22 : 26 175 000 $
Year 23 : 11 625 000 $
Salary Cap with 1 Way Contract
Year 20 : 66 150 000 $
Year 21 : 49 700 000 $
Year 22 : 26 175 000 $
Year 23 : 11 625 000 $

Farm Players Salaries
Jonah Gadjovich	85 000 $ (2)
Brett Pollock	77 500 $ (1)
Mac Hollowell	72 500 $ (3)
Otto Leskinen	72 500 $ (3)
Devante Stephens	72 500 $ (3)
Nic Hague	72 500 $ (2)
Kevin Czuczman	70 000 $ (3)
Jimmy Oligny	62 500 $ (3)
Oliwer Kaski	60 000 $ (3)
Spencer Smallman	60 000 $ (3)
Danick Martel	60 000 $ (2)
Brandon Halverson	50 000 $ (4)
Kelly Klima	50 000 $ (4)
Tyler Sikura	50 000 $ (4)
Jan Drozg	50 000 $ (4)
Ryan Schmelzer	42 500 $ (3)
Ryan Stanton	42 500 $ (3)
Evan Polei	40 000 $ (3)
Adam Johnson	40 000 $ (2)
David Gust	40 000 $ (2)
Sean Bonar	40 000 $ (3)
Jake Paterson	40 000 $ (2)
Daniel Walcott	40 000 $ (3)
Total Farm Players	23
Salary Commitment
Year 20 : 1 290 000 $
Year 21 : 1 212 500 $
Year 22 : 875 000 $
Year 23 : 200 000 $
Salary Average Commitment
Year 20 : 1 290 000 $
Year 21 : 1 212 500 $
Year 22 : 875 000 $
Year 23 : 200 000 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6300 - 104 $ - 0 - 0.00%
Level 2:	5300 - 66 $ - 0 - 0.00%
Level 3:	4200 - 27 $ - 0 - 0.00%
Level 4:	4200 - 17 $ - 0 - 0.00%
Luxury :	1000 - 219 $ - 0 - 0.00%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 17 $ - 0 - 0.00%
Farm Level 2:	6000 - 7 $ - 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	3
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	72 025 000 $
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	72 025 000 $
Estimate Under Maximum Salary Cap of 80 000 000 $	7 975 000 $
Estimate Over Minimum Salary Cap of 0 $	72 025 000 $
Current Bank Account	62 361 358 $
Projected Bank Account	62 361 358 $

Pro Players Salaries
Claude Giroux	8 625 000 $ (1)
Oliver Ekman-Larsson	6 725 000 $ (4)
Sean Monahan	6 575 000 $ (3)
Brock Nelson	5 900 000 $ (3)
Torey Krug	5 100 000 $ (4)
Tyler Myers	4 825 000 $ (2)
William Nylander	4 150 000 $ (1)
Mackenzie Blackwood	4 100 000 $ (2)
Brady Skjei	3 500 000 $ (3)
Darcy Kuemper	3 200 000 $ (2)
Jakub Vrana	2 900 000 $ (2)
Alexander Wennberg	2 825 000 $ (1)
Zemgus Girgensons	2 000 000 $ (1)
Damon Severson	1 825 000 $ (1)
Andre Burakovsky	1 450 000 $ (1)
Par Lindholm	1 100 000 $ (3)
Drake Caggiula	1 050 000 $ (2)
Nikita Gusev	925 000 $ (3)
Ilya Mikheyev	925 000 $ (3)
Adam Fox	925 000 $ (3)
Colin White	875 000 $ (1)
Dylan Strome	875 000 $ (1)
Jani Hakanpaa	850 000 $ (4)
Maxime Lagace	800 000 $ (4)
Total Pro Players	24
Salary Commitment
Year 20 : 72 025 000 $
Year 21 : 49 400 000 $
Year 22 : 33 325 000 $
Year 23 : 13 475 000 $
Salary Average Commitment
Year 20 : 72 025 000 $
Year 21 : 49 400 000 $
Year 22 : 33 325 000 $
Year 23 : 13 475 000 $
Salary Cap with 1 Way Contract
Year 20 : 72 025 000 $
Year 21 : 49 400 000 $
Year 22 : 33 325 000 $
Year 23 : 13 475 000 $

Farm Players Salaries
Martin Kaut	92 500 $ (2)
Jordan Weal	90 000 $ (1)
Timothy Liljegren	87 500 $ (1)
Drake Batherson	85 000 $ (2)
Josh Mahura	85 000 $ (2)
Riley Tufte	85 000 $ (3)
Parker Wotherspoon	77 500 $ (1)
Brandon Hagel	77 500 $ (4)
Alex Petrovic	77 500 $ (3)
Yakov Trenin	77 500 $ (1)
Daniel O'Regan	75 000 $ (3)
Hunter Shinkaruk	75 000 $ (1)
Greg Carey	75 000 $ (2)
Lean Bergmann	72 500 $ (4)
Adam Ruzicka	72 500 $ (3)
Igor Shvyrev	72 500 $ (2)
Connor Clifton	67 500 $ (1)
Max McCormick	67 500 $ (1)
Joe Gambardella	65 000 $ (3)
Vladislav Kamenev	60 000 $ (1)
Mat Robson	60 000 $ (4)
Jeremy Davies	60 000 $ (3)
Austin Strand	55 000 $ (3)
Jonathan Aspirot	52 500 $ (4)
Kevin Lankinen	47 500 $ (3)
Brady Keeper	45 000 $ (3)
Jack Rodewald	45 000 $ (1)
Brad Thiessen	40 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 20 : 1 942 500 $
Year 21 : 1 255 000 $
Year 22 : 845 000 $
Year 23 : 262 500 $
Salary Average Commitment
Year 20 : 1 942 500 $
Year 21 : 1 255 000 $
Year 22 : 845 000 $
Year 23 : 262 500 $

Team	Current Fund	Season Salary Cap	Under Maximum of 80 000 000 $ Available Cap Space	Over Minimum of 0 $	Pro Players	Farm Players	Total Players
Avalanche	31 516 062 $	69 550 000 $	10 450 000 $	69 550 000 $	24	28	52
BlackHawks	40 428 003 $	71 100 000 $	8 900 000 $	71 100 000 $	24	28	52
BlueJackets	16 274 876 $	69 850 000 $	10 150 000 $	69 850 000 $	25	22	47
Blues	28 357 996 $	63 200 000 $	16 800 000 $	63 200 000 $	21	27	48
Bruins	27 113 175 $	69 975 000 $	10 025 000 $	69 975 000 $	24	34	58
Canadiens	7 587 250 $	63 875 000 $	16 125 000 $	63 875 000 $	25	23	48
Canucks	21 315 713 $	79 650 000 $	350 000 $	79 650 000 $	35	14	49
Capitals	29 933 666 $	72 275 000 $	7 725 000 $	72 275 000 $	24	28	52
Coyotes	15 091 922 $	68 800 000 $	11 200 000 $	68 800 000 $	23	32	55
Devils	23 829 354 $	73 000 000 $	7 000 000 $	73 000 000 $	28	25	53
Ducks	27 600 546 $	73 575 000 $	6 425 000 $	73 575 000 $	24	27	51
Flames	48 494 767 $	72 075 000 $	7 925 000 $	72 075 000 $	24	26	50
Flyers	14 879 248 $	67 400 000 $	12 600 000 $	67 400 000 $	25	30	55
Hurricanes	35 013 593 $	71 350 000 $	8 650 000 $	71 350 000 $	22	26	48
Islanders	24 034 328 $	66 875 000 $	13 125 000 $	66 875 000 $	25	30	55
Jets	39 258 727 $	60 400 000 $	19 600 000 $	60 400 000 $	23	35	58
Kings	2 800 000 $	62 575 000 $	17 425 000 $	62 575 000 $	23	30	53
Lightning	23 224 356 $	71 475 000 $	8 525 000 $	71 475 000 $	27	26	53
MapleLeafs	19 758 993 $	69 775 000 $	10 225 000 $	69 775 000 $	22	28	50
Oilers	26 868 376 $	70 575 000 $	9 425 000 $	70 575 000 $	25	24	49
Panthers	26 466 529 $	70 275 000 $	9 725 000 $	70 275 000 $	22	29	51
Penguins	67 720 631 $	63 850 000 $	16 150 000 $	63 850 000 $	24	27	51
Predators	25 480 536 $	63 725 000 $	16 275 000 $	63 725 000 $	27	23	50
Rangers	60 295 348 $	75 000 000 $	5 000 000 $	75 000 000 $	30	26	56
RedWings	51 397 076 $	69 475 000 $	10 525 000 $	69 475 000 $	24	34	58
Sabres	43 340 634 $	71 825 000 $	8 175 000 $	71 825 000 $	22	27	49
Senators	3 100 000 $	69 025 000 $	10 975 000 $	69 025 000 $	25	26	51
Sharks	50 892 812 $	69 625 000 $	10 375 000 $	69 625 000 $	21	30	51
Stars	1 380 384 $	66 150 000 $	13 850 000 $	66 150 000 $	26	23	49
Wild	62 361 358 $	72 025 000 $	7 975 000 $	72 025 000 $	24	28	52

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 - %