LCHV - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	5400 - 130 $ - 0 - 0.00%
Level 2:	4500 - 75 $ - 0 - 0.00%
Level 3:	3600 - 55 $ - 0 - 0.00%
Level 4:	3600 - 40 $ - 0 - 0.00%
Luxury :	900 - 250 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78 225 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	27 566 719 $
Projected Bank Account	27 566 719 $

Pro Players Salaries
Aleksander Barkov	10 900 000 $ (2)
Jake Guentzel	8 250 000 $ (2)
Keith Yandle	6 600 000 $ (2)
Mark Giordano	6 250 000 $ (2)
Nikolaj Ehlers	4 575 000 $ (1)
Oscar Klefbom	4 200 000 $ (1)
Noah Hanifin	4 000 000 $ (1)
Juuse Saros	4 000 000 $ (1)
Tyler Bertuzzi	3 650 000 $ (1)
Matt Grzelcyk	3 350 000 $ (1)
Brandon Tanev	3 250 000 $ (3)
Christian Dvorak	2 650 000 $ (2)
Linus Ullmark	2 500 000 $ (1)
Eeli Tolvanen	2 500 000 $ (3)
Daniel Sprong	2 100 000 $ (2)
Derek Ryan	1 825 000 $ (1)
Sean Kuraly	1 750 000 $ (1)
Radim Simek	1 500 000 $ (3)
Nils Hoglander	975 000 $ (3)
Scott Wedgewood	900 000 $ (3)
John Quenneville	900 000 $ (1)
Jacob Bryson	725 000 $ (2)
Nico Sturm	475 000 $ (1)
Zach Whitecloud	400 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 21 : 78 225 000 $
Year 22 : 46 600 000 $
Year 23 : 9 125 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 78 225 000 $
Year 22 : 46 600 000 $
Year 23 : 9 125 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 78 225 000 $
Year 22 : 46 600 000 $
Year 23 : 9 125 000 $
Year 24 : 0 $

Farm Players Salaries
Alexander Barabanov	97 500 $ (4)
Victor Soderstrom	97 500 $ (3)
Mackenzie MacEachern	92 500 $ (2)
Isac Lundestrom	92 500 $ (1)
Jan Mysak	87 500 $ (3)
Benoit-Olivier Groulx	87 500 $ (3)
Jesper Boqvist	85 000 $ (2)
Rasmus Asplund	85 000 $ (1)
Kieffer Bellows	85 000 $ (1)
Andrew Peeke	85 000 $ (2)
Anton Blidh	77 500 $ (2)
Evan Barratt	77 500 $ (3)
Dylan Coghlan	72 500 $ (1)
Austin Poganski	72 500 $ (1)
Joseph Woll	72 500 $ (2)
Drew O'Connor	67 500 $ (2)
Ben Thomas	67 500 $ (1)
Trent Miner	67 500 $ (3)
Tanner Laczynski	67 500 $ (2)
Aarne Talvitie	67 500 $ (3)
Jean-Francois Berube	65 000 $ (1)
Daniel Brickley	60 000 $ (1)
Michael Mersch	60 000 $ (1)
Tom Kuhnhackl	60 000 $ (1)
Chase Priskie	60 000 $ (2)
Joel L'Esperance	47 500 $ (1)
Connor LaCouvee	40 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 21 : 1 997 500 $
Year 22 : 1 230 000 $
Year 23 : 582 500 $
Year 24 : 97 500 $
Salary Average Commitment
Year 21 : 1 997 500 $
Year 22 : 1 230 000 $
Year 23 : 582 500 $
Year 24 : 97 500 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	5400 - 130 $ - 0 - 0.00%
Level 2:	4500 - 75 $ - 0 - 0.00%
Level 3:	3600 - 55 $ - 0 - 0.00%
Level 4:	3600 - 40 $ - 0 - 0.00%
Luxury :	900 - 250 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 200 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	46 451 938 $
Projected Bank Account	46 451 938 $

Pro Players Salaries
John Carlson	8 850 000 $ (1)
Filip Forsberg	6 600 000 $ (2)
Bo Horvat	6 425 000 $ (3)
Colton Parayko	5 975 000 $ (1)
Derek Stepan	5 675 000 $ (1)
Jon Quick	4 500 000 $ (2)
David Perron	4 325 000 $ (1)
Yanni Gourde	4 025 000 $ (1)
Nate Schmidt	3 800 000 $ (4)
Pierre-Luc Dubois	3 600 000 $ (3)
Ryan Murray	3 275 000 $ (4)
Lars Eller	3 225 000 $ (1)
Anton Stralman	3 225 000 $ (2)
David Kampf	1 850 000 $ (3)
Colin Blackwell	1 800 000 $ (2)
Denis Gurianov	1 700 000 $ (1)
Robert Bortuzzo	1 500 000 $ (2)
Michael Raffl	1 300 000 $ (3)
Sam Gagner	1 000 000 $ (4)
Erik Brannstrom	925 000 $ (1)
Oliver Wahlstrom	925 000 $ (2)
Igor Shesterkin	925 000 $ (2)
Kirill Kaprizov	775 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 21 : 76 200 000 $
Year 22 : 41 500 000 $
Year 23 : 21 250 000 $
Year 24 : 8 075 000 $
Salary Average Commitment
Year 21 : 76 200 000 $
Year 22 : 41 500 000 $
Year 23 : 21 250 000 $
Year 24 : 8 075 000 $
Salary Cap with 1 Way Contract
Year 21 : 76 200 000 $
Year 22 : 41 500 000 $
Year 23 : 21 250 000 $
Year 24 : 8 075 000 $

Farm Players Salaries
Michael Frolik	195 000 $ (1)
Caleb Jones	97 500 $ (3)
Daniel Carr	97 500 $ (1)
Tim Schaller	95 000 $ (3)
Olli Juolevi	92 500 $ (2)
Keegan Kolesar	90 000 $ (3)
Connor McMichael	87 500 $ (3)
Samuel Fagemo	87 500 $ (3)
Alec Regula	87 500 $ (3)
Jonathan Ang	85 000 $ (1)
Nicolas Meloche	85 000 $ (3)
Brad Hunt	82 500 $ (3)
Carl Dahlstrom	75 000 $ (2)
Keegan Lowe	75 000 $ (1)
Joel Persson	75 000 $ (3)
Henrik Borgstrom	75 000 $ (3)
Andrew Agozzino	72 500 $ (4)
Zack Hayes	70 000 $ (4)
Justin Dowling	70 000 $ (4)
Jansen Harkins	70 000 $ (3)
Troy Grosenick	67 500 $ (1)
Ryan MacInnis	67 500 $ (2)
Steven Fogarty	65 000 $ (2)
Kurtis Gabriel	65 000 $ (3)
Mark Alt	62 500 $ (1)
Kevin Roy	62 500 $ (2)
Callum Booth	62 500 $ (3)
Cameron Hebig	60 000 $ (1)
Andy Welinski	60 000 $ (1)
Jayson Megna	57 500 $ (3)
Kevin Boyle	50 000 $ (1)
Adam Carlson	50 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 21 : 2 495 000 $
Year 22 : 1 692 500 $
Year 23 : 1 330 000 $
Year 24 : 212 500 $
Salary Average Commitment
Year 21 : 2 495 000 $
Year 22 : 1 692 500 $
Year 23 : 1 330 000 $
Year 24 : 212 500 $

BlueJackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide Arena
Level 1:	5400 - 130 $ - 0 - 0.00%
Level 2:	4500 - 75 $ - 0 - 0.00%
Level 3:	3600 - 55 $ - 0 - 0.00%
Level 4:	3600 - 40 $ - 0 - 0.00%
Luxury :	900 - 250 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	73 500 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	27 939 537 $
Projected Bank Account	27 939 537 $

Pro Players Salaries
Anze Kopitar	10 500 000 $ (1)
Mika Zibanejad	9 700 000 $ (3)
Brayden Point	9 600 000 $ (3)
Kristopher Letang	8 700 000 $ (2)
Samuel Girard	5 500 000 $ (2)
Tomas Hertl	5 275 000 $ (1)
Shea Theodore	3 300 000 $ (1)
Philippe Myers	2 500 000 $ (2)
Brayden McNabb	2 500 000 $ (1)
Conor Garland	2 125 000 $ (1)
Anthony Beauvillier	2 050 000 $ (1)
Mark Borowiecki	1 100 000 $ (4)
Mattias Janmark	1 100 000 $ (2)
Corey Perry	1 050 000 $ (2)
Wayne Simmonds	1 025 000 $ (2)
Marcus Johansson	1 000 000 $ (4)
Mathieu Perreault	950 000 $ (4)
Max Comtois	950 000 $ (1)
Elvis Merzlikins	925 000 $ (2)
Carter Hart	925 000 $ (1)
Brett Howden	925 000 $ (1)
Alexandre Carrier	925 000 $ (2)
Samuel Blais	875 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 21 : 73 500 000 $
Year 22 : 44 075 000 $
Year 23 : 22 350 000 $
Year 24 : 3 050 000 $
Salary Average Commitment
Year 21 : 73 500 000 $
Year 22 : 44 075 000 $
Year 23 : 22 350 000 $
Year 24 : 3 050 000 $
Salary Cap with 1 Way Contract
Year 21 : 73 500 000 $
Year 22 : 44 075 000 $
Year 23 : 22 350 000 $
Year 24 : 3 050 000 $

Farm Players Salaries
Jake Bean	92 500 $ (1)
Ville Heinola	92 500 $ (2)
Kevin Connauton	90 000 $ (1)
Jayce Hawryluk	90 000 $ (1)
Michael Dal Colle	90 000 $ (1)
Calen Addison	87 500 $ (3)
Connor Zary	87 500 $ (3)
Matthew Villalta	85 000 $ (2)
Mason Shaw	85 000 $ (1)
Vitaly Abramov	85 000 $ (1)
Jakub Skarek	85 000 $ (2)
Sean Day	85 000 $ (1)
Anthony Bitetto	82 500 $ (1)
David Backes	80 000 $ (1)
Bobby Ryan	80 000 $ (4)
Dylan Garand	77 500 $ (3)
Carson Focht	77 500 $ (3)
Nikita Nesterov	75 000 $ (4)
Tim Soderlund	72 500 $ (2)
Josh Melnick	70 000 $ (3)
Justin Almeida	67 500 $ (3)
Joseph LaBate	67 500 $ (2)
Jake Lucchini	67 500 $ (3)
Jonas Johansson	62 500 $ (2)
Gabriel Dumont	60 000 $ (4)
Thomas Hickey	60 000 $ (4)
Filip Larsson	60 000 $ (3)
Nick Schneider	40 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 21 : 2 155 000 $
Year 22 : 1 335 000 $
Year 23 : 870 000 $
Year 24 : 275 000 $
Salary Average Commitment
Year 21 : 2 155 000 $
Year 22 : 1 335 000 $
Year 23 : 870 000 $
Year 24 : 275 000 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - 130 $ - 0 - 0.00%
Level 2:	5000 - 75 $ - 0 - 0.00%
Level 3:	2000 - 55 $ - 0 - 0.00%
Level 4:	4000 - 40 $ - 0 - 0.00%
Luxury :	1000 - 250 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	19 223 268 $
Projected Bank Account	19 223 268 $

Pro Players Salaries
Elias Lindholm	8 850 000 $ (1)
Marc-Andre Fleury	8 500 000 $ (1)
Evgeny Kuznetsov	6 050 000 $ (3)
Filip Hronek	5 500 000 $ (3)
Alex Killorn	4 900 000 $ (2)
Nick Foligno	4 875 000 $ (3)
Danny DeKeyser	4 250 000 $ (1)
Anders Lee	3 800 000 $ (3)
Patric Hornqvist	3 600 000 $ (2)
David Rittich	3 200 000 $ (2)
Derick Brassard	3 150 000 $ (2)
Nikita Zaitsev	2 900 000 $ (2)
Valeri Nichushkin	1 575 000 $ (2)
Garret Sparks	1 175 000 $ (1)
Nick Holden	1 000 000 $ (1)
John Hayden	975 000 $ (2)
Gabriel Carlsson	975 000 $ (2)
Rasmus Dahlin	925 000 $ (1)
Urho Vaakanainen	925 000 $ (1)
Jack Hughes	925 000 $ (2)
Patrick Marleau	900 000 $ (1)
William Borgen	850 000 $ (1)
Dryden Hunt	825 000 $ (2)
Alex Biega	800 000 $ (2)
Logan O'Connor	600 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 21 : 72 025 000 $
Year 22 : 44 050 000 $
Year 23 : 20 225 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 72 025 000 $
Year 22 : 44 050 000 $
Year 23 : 20 225 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 72 025 000 $
Year 22 : 44 050 000 $
Year 23 : 20 225 000 $
Year 24 : 0 $

Farm Players Salaries
Zayde Wisdom	87 500 $ (3)
Max Gildon	87 500 $ (3)
Luke Evangelista	87 500 $ (3)
Michael Dipietro	85 000 $ (1)
Givani Smith	85 000 $ (1)
Noah Juulsen	82 500 $ (2)
Jonathan Gruden	77 500 $ (3)
Gabriel Fortier	77 500 $ (3)
Tanner Kaspick	72 500 $ (1)
Nolan Stevens	72 500 $ (1)
Jeremy Helvig	72 500 $ (1)
Alexey Toropchenko	72 500 $ (2)
Francis Perron	70 000 $ (1)
Hubert Labrie	67 500 $ (1)
Seth Helgeson	65 000 $ (1)
Laurent Dauphin	65 000 $ (3)
Charle-Edouard DAstous	65 000 $ (1)
Curtis McKenzie	65 000 $ (1)
Cody Goloubef	62 500 $ (1)
Adam Huska	60 000 $ (1)
Chase Pearson	60 000 $ (2)
Alex Barre-Boulet	60 000 $ (1)
Ryan Collins	0 $ (0)
Blake Speers	0 $ (0)
Total Farm Players	24
Salary Commitment
Year 21 : 1 600 000 $
Year 22 : 697 500 $
Year 23 : 482 500 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 1 600 000 $
Year 22 : 697 500 $
Year 23 : 482 500 $
Year 24 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	5400 - 130 $ - 0 - 0.00%
Level 2:	4500 - 75 $ - 0 - 0.00%
Level 3:	3600 - 55 $ - 0 - 0.00%
Level 4:	3600 - 40 $ - 0 - 0.00%
Luxury :	900 - 250 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	68 175 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	23 220 779 $
Projected Bank Account	23 220 779 $

Pro Players Salaries
John Tavares	9 625 000 $ (1)
Evgeni Dadonov	7 325 000 $ (1)
Morgan Rielly	6 750 000 $ (2)
Phillip Danault	6 650 000 $ (3)
Ryan Suter	5 250 000 $ (2)
Mats Zuccarello	5 225 000 $ (1)
Alec Martinez	4 675 000 $ (1)
Brian Elliott	2 500 000 $ (2)
Cameron Talbot	2 425 000 $ (2)
Filip Chytil	2 350 000 $ (3)
Jake DeBrusk	2 200 000 $ (2)
Noel Acciari	2 050 000 $ (3)
Brock McGinn	1 950 000 $ (2)
Nick Ritchie	1 250 000 $ (3)
Nic Dowd	1 000 000 $ (2)
Steven Santini	1 000 000 $ (1)
Miro Heiskanen	950 000 $ (1)
Alexandre Texier	925 000 $ (2)
William Carrier	900 000 $ (2)
Nolan Patrick	875 000 $ (1)
Dante Fabbro	850 000 $ (2)
William Lagesson	725 000 $ (1)
Niko Mikkola	725 000 $ (1)
Brennan Menell	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 21 : 68 175 000 $
Year 22 : 37 050 000 $
Year 23 : 12 300 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 68 175 000 $
Year 22 : 37 050 000 $
Year 23 : 12 300 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 68 175 000 $
Year 22 : 37 050 000 $
Year 23 : 12 300 000 $
Year 24 : 0 $

Farm Players Salaries
Gaetan Haas	110 000 $ (3)
Brendan Perlini	100 000 $ (2)
Alex Turcotte	97 500 $ (3)
Gerald Mayhew	95 000 $ (2)
Simon Holmstrom	92 500 $ (2)
Thomas Harley	87 500 $ (3)
Mikko Kokkonen	87 500 $ (3)
Jacob Bernard-Docker	87 500 $ (3)
Antoine Morand	85 000 $ (2)
Nate Schnarr	85 000 $ (2)
C.J. Smith	85 000 $ (2)
Matiss Kivlenieks	80 000 $ (3)
Arturs Silovs	77 500 $ (3)
Angus Crookshank	77 500 $ (3)
Mark Friedman	75 000 $ (2)
Mikhail Maltsev	72 500 $ (2)
Andreas Borgman	70 000 $ (3)
Anthony Louis	70 000 $ (3)
Darren Raddysh	70 000 $ (3)
Andrew Poturalski	70 000 $ (2)
Jeremy Bracco	70 000 $ (2)
Zach Senyshyn	70 000 $ (2)
Damien Riat	67 500 $ (2)
Scott Sabourin	65 000 $ (3)
Devante Smith-Pelly	62 500 $ (3)
Steve Kampfer	62 500 $ (2)
Reid Duke	60 000 $ (1)
Ian Scheid	60 000 $ (1)
Teemu Kivihalme	60 000 $ (2)
Mitch Eliot	55 000 $ (3)
Pat Nagle	55 000 $ (2)
Kyle Keyser	55 000 $ (3)
Joey Daccord	47 500 $ (1)
Nathan Gerbe	40 000 $ (1)
Total Farm Players	34
Salary Commitment
Year 21 : 2 505 000 $
Year 22 : 2 297 500 $
Year 23 : 1 152 500 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 505 000 $
Year 22 : 2 297 500 $
Year 23 : 1 152 500 $
Year 24 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 130 $ - 0 - 0.00%
Level 2:	5000 - 75 $ - 0 - 0.00%
Level 3:	4000 - 55 $ - 0 - 0.00%
Level 4:	4000 - 40 $ - 0 - 0.00%
Luxury :	1000 - 250 $ - 0 - 0.00%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	69 700 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	25 000 304 $
Projected Bank Account	25 000 304 $

Pro Players Salaries
Sean Couturier	8 575 000 $ (1)
Alex Pietrangelo	8 300 000 $ (2)
Johnny Gaudreau	6 700 000 $ (3)
Mikael Granlund	5 800 000 $ (4)
Mikko Koskinen	5 500 000 $ (2)
Sergei Bobrovsky	4 475 000 $ (3)
Sami Vatanen	3 475 000 $ (1)
Alexander Kerfoot	3 150 000 $ (2)
Connor Murphy	3 125 000 $ (3)
Oskar Lindblom	2 500 000 $ (3)
Josh Archibald	2 400 000 $ (2)
Ivan Barbashev	2 300 000 $ (1)
Dustin Brown	2 225 000 $ (3)
Rudolfs Balcers	2 150 000 $ (3)
Kyle Okposo	1 375 000 $ (1)
Brendan Smith	1 300 000 $ (4)
Mike Reilly	1 100 000 $ (2)
Devin Shore	1 000 000 $ (1)
Adam Boqvist	925 000 $ (2)
John Marino	925 000 $ (2)
Kaapo Kakko	925 000 $ (2)
Drake Caggiula	775 000 $ (4)
Dominic Toninato	700 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 21 : 69 700 000 $
Year 22 : 52 975 000 $
Year 23 : 29 050 000 $
Year 24 : 7 875 000 $
Salary Average Commitment
Year 21 : 69 700 000 $
Year 22 : 52 975 000 $
Year 23 : 29 050 000 $
Year 24 : 7 875 000 $
Salary Cap with 1 Way Contract
Year 21 : 69 700 000 $
Year 22 : 52 975 000 $
Year 23 : 29 050 000 $
Year 24 : 7 875 000 $

Farm Players Salaries
Brendan Guhle	107 500 $ (1)
Louis Domingue	105 000 $ (1)
Will Bitten	85 000 $ (1)
Cale Fleury	85 000 $ (1)
Julien Gauthier	85 000 $ (2)
Joshua Ho-Sang	82 500 $ (2)
Justin Bailey	80 000 $ (1)
Kyle Burroughs	77 500 $ (2)
Isaak Phillips	77 500 $ (3)
Brandon Coe	77 500 $ (3)
Matej Pekar	77 500 $ (3)
Wyatte Wylie	77 500 $ (3)
Aleksi Saarela	75 000 $ (3)
Michael Prapavessis	72 500 $ (2)
Luka Burzan	67 500 $ (3)
Vili Saarijarvi	67 500 $ (2)
Cameron Darcy	67 500 $ (1)
Kyle MacLean	65 000 $ (4)
Cole Reinhardt	65 000 $ (4)
James Hamblin	65 000 $ (4)
Cameron Schilling	65 000 $ (4)
Ryan Lohin	65 000 $ (4)
Henry Bowlby	65 000 $ (4)
Trent Bourque	65 000 $ (4)
Zachary Fucale	62 500 $ (3)
Tory Dello	62 500 $ (4)
Charlie Lindgren	62 500 $ (1)
Michael McNiven	62 500 $ (2)
Dmitry Sokolov	60 000 $ (1)
Luke Esposito	60 000 $ (2)
Jordan Nolan	60 000 $ (1)
Josh Healey	50 000 $ (1)
Macoy Erkamps	0 $ (0)
Alex Kile	0 $ (0)
Total Farm Players	34
Salary Commitment
Year 21 : 2 302 500 $
Year 22 : 1 540 000 $
Year 23 : 1 032 500 $
Year 24 : 517 500 $
Salary Average Commitment
Year 21 : 2 302 500 $
Year 22 : 1 540 000 $
Year 23 : 1 032 500 $
Year 24 : 517 500 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - 130 $ - 0 - 0.00%
Level 2:	5000 - 75 $ - 0 - 0.00%
Level 3:	4000 - 55 $ - 0 - 0.00%
Level 4:	4000 - 40 $ - 0 - 0.00%
Luxury :	1000 - 250 $ - 0 - 0.00%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	85 175 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	16 622 009 $
Projected Bank Account	16 622 009 $

Pro Players Salaries
Logan Couture	7 000 000 $ (4)
Jacob Markstrom	6 750 000 $ (3)
Reilly Smith	6 650 000 $ (3)
Ryan Pulock	6 300 000 $ (1)
Josh Morrissey	5 500 000 $ (3)
Vincent Trocheck	5 175 000 $ (1)
Jakob Silfverberg	4 775 000 $ (1)
Anthony Mantha	3 100 000 $ (2)
Calle Jarnkrok	2 825 000 $ (2)
Tyler Bozak	2 650 000 $ (2)
Nick Leddy	2 575 000 $ (3)
Colton Sissons	2 100 000 $ (1)
Rasmus Andersson	1 950 000 $ (2)
Jimmy Vesey	1 750 000 $ (3)
Carter Rowney	1 700 000 $ (2)
Craig Andersson	1 700 000 $ (1)
Jordie Benn	1 575 000 $ (1)
Riley Sheahan	1 475 000 $ (3)
Artem Anisimov	1 450 000 $ (2)
Andrew Cogliano	1 450 000 $ (2)
Will Butcher	1 250 000 $ (3)
Chandler Stephenson	1 125 000 $ (1)
Tage Thompson	1 100 000 $ (3)
Quinton Byfield	975 000 $ (3)
Cole Caufield	975 000 $ (3)
Cam York	975 000 $ (3)
Jamie Drysdale	975 000 $ (3)
Bowen Byram	975 000 $ (3)
Cody Glass	925 000 $ (2)
Sam Steel	925 000 $ (1)
Nicolas Beaudin	925 000 $ (2)
Connor Carrick	875 000 $ (2)
Ukko-Pekka Luukkonen	850 000 $ (2)
Taylor Raddysh	850 000 $ (1)
Filip Chlapik	800 000 $ (1)
Wade Allison	775 000 $ (2)
Tyler Steenbergen	725 000 $ (1)
Ivan Prosvetov	725 000 $ (2)
Nikolay Goldobin	0 $ (0)
Total Pro Players	39
Salary Commitment
Year 21 : 85 175 000 $
Year 22 : 59 125 000 $
Year 23 : 38 925 000 $
Year 24 : 7 000 000 $
Salary Average Commitment
Year 21 : 59 925 000 $
Year 22 : 42 275 000 $
Year 23 : 25 175 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 85 175 000 $
Year 22 : 59 125 000 $
Year 23 : 38 925 000 $
Year 24 : 7 000 000 $

Farm Players Salaries
Valtteri Filppula	275 000 $ (1)
Matt Boldy	97 500 $ (3)
Joe Veleno	92 500 $ (2)
Ryan Merkley	87 500 $ (3)
Kaedan Korczak	87 500 $ (3)
Jesse Ylonen	87 500 $ (3)
German Rubtsov	85 000 $ (2)
Mitchell Vande Sompel	77 500 $ (1)
Olle Eriksson Ek	72 500 $ (2)
Joel Hofer	72 500 $ (3)
Rem Pitlick	72 500 $ (2)
Colton Point	72 500 $ (3)
Kyle Olson	67 500 $ (3)
Bryce Misley	67 500 $ (3)
Mitch Gillam	65 000 $ (1)
Deven Sideroff	62 500 $ (2)
Julien Nantel	57 500 $ (1)
Morgan Klimchuk	55 000 $ (2)
Logan Day	52 500 $ (2)
Josiah Didier	45 000 $ (1)
Joni Tuulola	42 500 $ (2)
Travis Barron	40 000 $ (2)
Matheson Iacopelli	0 $ (0)
Total Farm Players	23
Salary Commitment
Year 21 : 1 735 000 $
Year 22 : 1 215 000 $
Year 23 : 640 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 1 670 000 $
Year 22 : 1 215 000 $
Year 23 : 640 000 $
Year 24 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6600 - 130 $ - 0 - 0.00%
Level 2:	5500 - 75 $ - 0 - 0.00%
Level 3:	4400 - 55 $ - 0 - 0.00%
Level 4:	4400 - 40 $ - 0 - 0.00%
Luxury :	1100 - 250 $ - 0 - 0.00%
Total Capacity :	22000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	79 225 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	30 724 570 $
Projected Bank Account	30 724 570 $

Pro Players Salaries
Jake Muzzin	9 075 000 $ (4)
William Karlsson	7 700 000 $ (4)
Tyler Toffoli	7 025 000 $ (4)
Alexander Edler	6 125 000 $ (2)
Erik Johnson	5 750 000 $ (3)
Braden Holtby	5 750 000 $ (3)
Boone Jenner	4 250 000 $ (1)
Darcy Kuemper	3 200 000 $ (1)
Viktor Arvidsson	3 100 000 $ (4)
Dylan DeMelo	2 800 000 $ (1)
Artturi Lehkonen	2 750 000 $ (3)
Jesper Bratt	2 600 000 $ (3)
Ben Chiarot	2 250 000 $ (2)
Casey Cizikas	2 100 000 $ (3)
Mathieu Joseph	2 000 000 $ (3)
Ryan Dzingel	1 975 000 $ (1)
Loui Eriksson	1 575 000 $ (2)
Chris Wagner	1 450 000 $ (2)
Dmitry Kulikov	1 225 000 $ (3)
Tucker Poolman	1 150 000 $ (3)
Miles Wood	1 125 000 $ (1)
Wyatt Newpower	1 075 000 $ (4)
Mario Ferraro	850 000 $ (2)
Riley Barber	800 000 $ (3)
Stefan Noesen	800 000 $ (3)
Anthony Angello	725 000 $ (1)
Total Pro Players	26
Salary Commitment
Year 21 : 79 225 000 $
Year 22 : 65 150 000 $
Year 23 : 52 900 000 $
Year 24 : 27 975 000 $
Salary Average Commitment
Year 21 : 79 225 000 $
Year 22 : 65 150 000 $
Year 23 : 52 900 000 $
Year 24 : 27 975 000 $
Salary Cap with 1 Way Contract
Year 21 : 79 225 000 $
Year 22 : 65 150 000 $
Year 23 : 52 900 000 $
Year 24 : 27 975 000 $

Farm Players Salaries
Christian Djoos	105 000 $ (2)
Morgan Frost	92 500 $ (2)
Tyler Benson	92 500 $ (1)
Dmytro Timashov	90 000 $ (1)
Jean-Christophe Beaudin	85 000 $ (1)
Keaton Middleton	85 000 $ (1)
Seth Griffith	85 000 $ (1)
Samuel Montembeault	80 000 $ (4)
Casey Fitzgerald	77 500 $ (2)
Olivier Rodrigue	77 500 $ (3)
Andrew Nielsen	75 000 $ (1)
Brett Seney	72 500 $ (1)
Guillaume Brisebois	72 500 $ (2)
Jake Bischoff	72 500 $ (3)
Kirill Ustimenko	72 500 $ (2)
Nick DeSimone	70 000 $ (3)
Rob O'Gara	70 000 $ (3)
Ryan Lomberg	70 000 $ (4)
Alexandre Fortin	67 500 $ (2)
Mark Kastelic	67 500 $ (3)
Ian Scott	67 500 $ (3)
Landon Bow	62 500 $ (3)
Gabriel Fontaine	62 500 $ (2)
Sheldon Dries	60 000 $ (1)
Kaden Fulcher	60 000 $ (4)
Cedrick Andree	60 000 $ (4)
Valentin Zykov	55 000 $ (1)
Grant Hutton	52 500 $ (3)
Alexis D'Aoust	40 000 $ (1)
Paul Bittner	0 $ (0)
Giovanni Fiore	0 $ (0)
Miles Koules	0 $ (0)
Total Farm Players	32
Salary Commitment
Year 21 : 2 100 000 $
Year 22 : 1 360 000 $
Year 23 : 810 000 $
Year 24 : 270 000 $
Salary Average Commitment
Year 21 : 2 100 000 $
Year 22 : 1 360 000 $
Year 23 : 810 000 $
Year 24 : 270 000 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing Arena
Level 1:	6300 - 130 $ - 0 - 0.00%
Level 2:	5300 - 75 $ - 0 - 0.00%
Level 3:	4200 - 55 $ - 0 - 0.00%
Level 4:	4200 - 40 $ - 0 - 0.00%
Luxury :	1000 - 250 $ - 0 - 0.00%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	70 400 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	14 634 768 $
Projected Bank Account	14 634 768 $

Pro Players Salaries
Andrei Vasilevskiy	9 500 000 $ (2)
Kyle Connor	8 775 000 $ (1)
Mattias Ekholm	6 175 000 $ (2)
Max Pacioretty	6 000 000 $ (3)
Esa Lindell	5 100 000 $ (2)
Jakub Voracek	5 025 000 $ (1)
Cam Fowler	4 325 000 $ (1)
Nazem Kadri	4 125 000 $ (3)
Chris Tierney	3 125 000 $ (2)
Jakob Chychrun	2 600 000 $ (1)
Adam Lowry	2 325 000 $ (1)
Jordan Oesterle	1 975 000 $ (1)
Michael Bunting	1 550 000 $ (3)
Brendan Lemieux	1 325 000 $ (1)
Ryan Graves	1 225 000 $ (1)
Mike Amadio	1 000 000 $ (2)
Joel Farabee	1 000 000 $ (2)
Andrei Svechnikov	1 000 000 $ (1)
Max Jones	925 000 $ (1)
Carl Grundstrom	850 000 $ (1)
Mason Marchment	850 000 $ (3)
Jonny Brodzinski	850 000 $ (1)
Ryan Miller	775 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 21 : 70 400 000 $
Year 22 : 39 200 000 $
Year 23 : 12 525 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 70 400 000 $
Year 22 : 39 200 000 $
Year 23 : 12 525 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 70 400 000 $
Year 22 : 39 200 000 $
Year 23 : 12 525 000 $
Year 24 : 0 $

Farm Players Salaries
Mikko Lehtonen	100 000 $ (3)
Dylan Cozens	97 500 $ (3)
Luke Schenn	95 000 $ (1)
Josef Korenar	90 000 $ (3)
Alexander Holtz	87 500 $ (3)
Jett Woo	87 500 $ (3)
Lucas Johansen	87 500 $ (3)
Lucas Elvenes	85 000 $ (2)
Brett Leason	85 000 $ (2)
Anton Forsberg	85 000 $ (2)
Isaac Ratcliffe	85 000 $ (2)
Morgan Geekie	85 000 $ (1)
Luke Johnson	85 000 $ (1)
Matt Luff	82 500 $ (3)
Damien Giroux	80 000 $ (4)
Egor Zamula	77 500 $ (3)
Klim Kostin	77 500 $ (3)
Noah Gregor	72 500 $ (2)
Jalen Chatfield	72 500 $ (3)
Emilio Pettersen	67 500 $ (3)
Erik Kallgren	67 500 $ (4)
Dmitry Zavgorodniy	67 500 $ (3)
Matt Kiersted	67 500 $ (2)
Skyler McKenzie	60 000 $ (1)
Joachim Blichfeld	60 000 $ (2)
Emil Larmi	55 000 $ (2)
Ben Jones	52 500 $ (2)
Jalen Smereck	50 000 $ (2)
Jake Massie	50 000 $ (2)
Brogan Rafferty	47 500 $ (1)
Cam Johnson	47 500 $ (1)
John Stevens	45 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 21 : 2 355 000 $
Year 22 : 1 890 000 $
Year 23 : 1 142 500 $
Year 24 : 147 500 $
Salary Average Commitment
Year 21 : 2 355 000 $
Year 22 : 1 890 000 $
Year 23 : 1 142 500 $
Year 24 : 147 500 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	5400 - 130 $ - 0 - 0.00%
Level 2:	4500 - 75 $ - 0 - 0.00%
Level 3:	3600 - 55 $ - 0 - 0.00%
Level 4:	3600 - 40 $ - 0 - 0.00%
Luxury :	900 - 250 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	82 425 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	24 500 692 $
Projected Bank Account	24 500 692 $

Pro Players Salaries
Sebastian Aho	9 375 000 $ (1)
Gabriel Landeskog	7 500 000 $ (3)
Connor Hellebuyck	6 800 000 $ (1)
Devon Toews	6 000 000 $ (2)
Martin Necas	5 600 000 $ (3)
John Klingberg	5 400 000 $ (4)
Brendan Gallagher	3 750 000 $ (4)
Kasperi Kapanen	3 550 000 $ (1)
J.T. Compher	3 400 000 $ (3)
Olli Maatta	3 300 000 $ (1)
Radko Gudas	3 250 000 $ (1)
Tyson Jost	2 500 000 $ (2)
Kevin Labanc	2 500 000 $ (3)
Anthony DeAngelo	2 250 000 $ (1)
Nikita Zadorov	2 250 000 $ (1)
Andreas Athanasiou	2 100 000 $ (2)
Jacob De La Rose	1 250 000 $ (1)
Carter Hutton	1 150 000 $ (1)
Logan Stanley	925 000 $ (1)
Matt Calvert	875 000 $ (3)
Kyle Clifford	875 000 $ (1)
Gustav Lindstrom	850 000 $ (2)
Brad Richardson	850 000 $ (2)
Jack Rathbone	775 000 $ (3)
Dylan Sikura	750 000 $ (2)
Colton White	750 000 $ (2)
Kaapo Kahkonen	725 000 $ (1)
Adam Werner	725 000 $ (2)
Alan Quine	725 000 $ (3)
Jake Evans	600 000 $ (1)
Dominik Kahun	600 000 $ (1)
Lawrence Pilut	475 000 $ (1)
Total Pro Players	32
Salary Commitment
Year 21 : 82 425 000 $
Year 22 : 45 050 000 $
Year 23 : 30 525 000 $
Year 24 : 9 150 000 $
Salary Average Commitment
Year 21 : 82 425 000 $
Year 22 : 45 050 000 $
Year 23 : 30 525 000 $
Year 24 : 9 150 000 $
Salary Cap with 1 Way Contract
Year 21 : 82 425 000 $
Year 22 : 45 050 000 $
Year 23 : 30 525 000 $
Year 24 : 9 150 000 $

Farm Players Salaries
Pheonix Copley	180 000 $ (2)
Josh Leivo	100 000 $ (2)
Seth Jarvis	97 500 $ (3)
Akil Thomas	87 500 $ (3)
Roland McKeown	87 500 $ (2)
Otto Koivula	85 000 $ (1)
Maxim Letunov	85 000 $ (1)
Riley Damiani	77 500 $ (3)
Ville Meskanen	75 000 $ (2)
Felix Sandstrom	72 500 $ (1)
Maksim Sushko	72 500 $ (2)
Beck Malenstyn	72 500 $ (1)
Jack Badini	67 500 $ (2)
Cole Hults	67 500 $ (2)
Ryan Shea	67 500 $ (2)
Danil Yurtaykin	67 500 $ (3)
Shane Gersich	65 000 $ (4)
Mikey Eyssimont	60 000 $ (1)
Trey Fix-Wolansky	60 000 $ (2)
Jon Gillies	55 000 $ (1)
Jimmy Schuldt	47 500 $ (1)
Antti Suomela	47 500 $ (1)
Blake Hillman	0 $ (0)
Nikolai Prokhorkin	0 $ (0)
Total Farm Players	24
Salary Commitment
Year 21 : 1 697 500 $
Year 22 : 1 172 500 $
Year 23 : 395 000 $
Year 24 : 65 000 $
Salary Average Commitment
Year 21 : 1 697 500 $
Year 22 : 1 172 500 $
Year 23 : 395 000 $
Year 24 : 65 000 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	5400 - 130 $ - 0 - 0.00%
Level 2:	4500 - 75 $ - 0 - 0.00%
Level 3:	3600 - 55 $ - 0 - 0.00%
Level 4:	3600 - 40 $ - 0 - 0.00%
Luxury :	900 - 250 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	73 900 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	21 793 484 $
Projected Bank Account	21 793 484 $

Pro Players Salaries
Drew Doughty	8 675 000 $ (1)
Nicklas Backstrom	8 125 000 $ (2)
Ryan Ellis	7 650 000 $ (3)
Brayden Schenn	7 575 000 $ (2)
Tom Wilson	4 800 000 $ (2)
Scott Mayfield	4 250 000 $ (4)
Jason Demers	3 675 000 $ (1)
Jake Allen	3 500 000 $ (2)
Jaden Schwartz	3 500 000 $ (4)
Joonas Donskoi	2 800 000 $ (4)
Thomas Greiss	2 750 000 $ (1)
Gustav Forsling	2 650 000 $ (1)
Nick Paul	2 650 000 $ (1)
Haydn Fleury	2 100 000 $ (4)
Blake Comeau	1 600 000 $ (3)
Carl Gunnarsson	950 000 $ (1)
Cal Clutterbuck	950 000 $ (4)
A.J. Greer	925 000 $ (3)
Evgeny Svechnikov	900 000 $ (2)
Riley Stillman	850 000 $ (1)
Eetu Luostarinen	850 000 $ (2)
Nic Petan	750 000 $ (1)
Victor Olofsson	750 000 $ (1)
Morgan Barron	675 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 21 : 73 900 000 $
Year 22 : 50 200 000 $
Year 23 : 23 775 000 $
Year 24 : 13 600 000 $
Salary Average Commitment
Year 21 : 73 900 000 $
Year 22 : 50 200 000 $
Year 23 : 23 775 000 $
Year 24 : 13 600 000 $
Salary Cap with 1 Way Contract
Year 21 : 73 900 000 $
Year 22 : 50 200 000 $
Year 23 : 23 775 000 $
Year 24 : 13 600 000 $

Farm Players Salaries
Cal Foote	92 500 $ (1)
Andy Andreoff	87 500 $ (2)
Egor Sokolov	87 500 $ (3)
Ryan McLeod	85 000 $ (2)
Garrett Pilon	85 000 $ (1)
Jeremy Roy	85 000 $ (1)
Nathan Todd	77 500 $ (4)
Andrei Altybarmakian	77 500 $ (2)
Alex D'Orio	77 500 $ (3)
Eric Cornel	72 500 $ (2)
Otto Leskinen	72 500 $ (2)
Mathias Brome	67 500 $ (4)
Radim Zohorna	67 500 $ (1)
Josh Dunne	67 500 $ (2)
Ryan Jones	67 500 $ (1)
Hunter Shepard	65 000 $ (4)
Chris Mueller	65 000 $ (2)
Olivier LeBlanc	65 000 $ (4)
Clint Windsor	62 500 $ (3)
Taylor Fedun	62 500 $ (1)
Arsen Khisamutdinov	60 000 $ (2)
Yannick Weber	57 500 $ (3)
Yannick Veilleux	55 000 $ (1)
Jeff Taylor	52 500 $ (2)
Cal O'Reilly	50 000 $ (2)
Jake Kielly	50 000 $ (3)
Total Farm Players	26
Salary Commitment
Year 21 : 1 815 000 $
Year 22 : 1 300 000 $
Year 23 : 610 000 $
Year 24 : 275 000 $
Salary Average Commitment
Year 21 : 1 815 000 $
Year 22 : 1 300 000 $
Year 23 : 610 000 $
Year 24 : 275 000 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6300 - 130 $ - 0 - 0.00%
Level 2:	5300 - 75 $ - 0 - 0.00%
Level 3:	4200 - 55 $ - 0 - 0.00%
Level 4:	4200 - 40 $ - 0 - 0.00%
Luxury :	1000 - 250 $ - 0 - 0.00%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	72 875 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	59 868 529 $
Projected Bank Account	59 868 529 $

Pro Players Salaries
Ryan Nugent-Hopkins	9 000 000 $ (4)
Roman Josi	7 500 000 $ (2)
Mathew Barzal	7 300 000 $ (3)
Bryan Rust	6 400 000 $ (4)
Travis Konecny	5 375 000 $ (1)
Josh Manson	4 100 000 $ (2)
Cal Petersen	3 425 000 $ (3)
Niklas Hjalmarsson	3 225 000 $ (2)
Warren Foegele	2 900 000 $ (3)
Calvin de Haan	2 900 000 $ (2)
Jack Roslovic	2 600 000 $ (2)
Vincent Hinostroza	2 500 000 $ (2)
James Reimer	2 475 000 $ (1)
Vince Dunn	2 200 000 $ (1)
Andrew Mangiapane	2 125 000 $ (2)
Evan Rodrigues	1 800 000 $ (1)
Janne Kuokkanen	1 750 000 $ (2)
Derek Forbort	1 400 000 $ (1)
Colton Sceviour	1 350 000 $ (3)
Mikko Koivu	975 000 $ (1)
Josh Jacobs	975 000 $ (1)
Pierre Engvall	600 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 21 : 72 875 000 $
Year 22 : 57 075 000 $
Year 23 : 30 375 000 $
Year 24 : 15 400 000 $
Salary Average Commitment
Year 21 : 72 875 000 $
Year 22 : 57 075 000 $
Year 23 : 30 375 000 $
Year 24 : 15 400 000 $
Salary Cap with 1 Way Contract
Year 21 : 72 875 000 $
Year 22 : 57 075 000 $
Year 23 : 30 375 000 $
Year 24 : 15 400 000 $

Farm Players Salaries
Dan Vladar	150 000 $ (1)
Frederic Allard	100 000 $ (3)
Nicholas Robertson	87 500 $ (3)
Lukas Dostal	77 500 $ (3)
Hunter Miska	77 500 $ (3)
Scott Reedy	77 500 $ (3)
Reilly Walsh	77 500 $ (3)
Jakob Forsbacka Karlsson	77 500 $ (1)
David Farrance	77 500 $ (3)
Lukas Jasek	72 500 $ (1)
Jeremy McKenna	72 500 $ (4)
Mason Geertsen	70 000 $ (1)
Dysin Mayo	70 000 $ (4)
Manuel Wiederer	67 500 $ (3)
Giorgio Estephan	67 500 $ (2)
Stepan Falkovsky	65 000 $ (3)
Nick Baptiste	65 000 $ (3)
Kyle Criscuolo	65 000 $ (2)
Adam Clendening	65 000 $ (1)
Josiah Slavin	62 500 $ (4)
Alex-Olivier Voyer	62 500 $ (4)
Ryan McGregor	62 500 $ (4)
Maxim Golod	62 500 $ (4)
Brad Morrison	60 000 $ (1)
Dylan MacPherson	60 000 $ (4)
Dylan Ferguson	60 000 $ (2)
Jerad Rosburg	60 000 $ (4)
Kristians Rubins	55 000 $ (3)
Mike Vecchione	55 000 $ (2)
Bobby Nardella	52 500 $ (3)
Sean Malone	50 000 $ (3)
Jacob Pritchard	50 000 $ (2)
CJ Suess	50 000 $ (3)
Jimmy Huntington	50 000 $ (2)
Sheldon Rempal	47 500 $ (1)
Dawson Leedahl	40 000 $ (1)
Greg Chase	0 $ (0)
Chris Nell	0 $ (0)
Dalton Smith	0 $ (0)
Total Farm Players	39
Salary Commitment
Year 21 : 2 422 500 $
Year 22 : 1 840 000 $
Year 23 : 1 492 500 $
Year 24 : 512 500 $
Salary Average Commitment
Year 21 : 2 422 500 $
Year 22 : 1 840 000 $
Year 23 : 1 492 500 $
Year 24 : 512 500 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	5700 - 130 $ - 0 - 0.00%
Level 2:	4800 - 75 $ - 0 - 0.00%
Level 3:	3800 - 55 $ - 0 - 0.00%
Level 4:	3800 - 40 $ - 0 - 0.00%
Luxury :	900 - 250 $ - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	71 175 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	6 220 868 $
Projected Bank Account	6 220 868 $

Pro Players Salaries
Evgeni Malkin	15 125 000 $ (1)
Justin Faulk	5 625 000 $ (4)
Martin Jones	5 475 000 $ (1)
Tyson Barrie	4 050 000 $ (3)
Charlie Coyle	3 900 000 $ (4)
Patrik Nemeth	3 675 000 $ (2)
Justin Braun	3 550 000 $ (2)
Tomas Tatar	3 500 000 $ (4)
Chris Kreider	3 450 000 $ (3)
Oskar Sundqvist	2 900 000 $ (1)
Joel Edmundson	2 575 000 $ (3)
Tyler Johnson	2 500 000 $ (4)
Erik Haula	2 500 000 $ (4)
Devan Dubnyk	2 150 000 $ (3)
Erik Gudbranson	1 750 000 $ (2)
Trevor van Riemsdyk	1 350 000 $ (2)
Nick Cousins	1 150 000 $ (1)
Trevor Lewis	1 050 000 $ (3)
Dominik Kubalik	1 000 000 $ (2)
Tim Stutzle	975 000 $ (3)
Greg Pateryn	950 000 $ (3)
Michael Carcone	750 000 $ (3)
Ross Colton	725 000 $ (1)
Michael Houser	500 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 21 : 71 175 000 $
Year 22 : 45 300 000 $
Year 23 : 33 975 000 $
Year 24 : 18 025 000 $
Salary Average Commitment
Year 21 : 71 175 000 $
Year 22 : 45 300 000 $
Year 23 : 33 975 000 $
Year 24 : 18 025 000 $
Salary Cap with 1 Way Contract
Year 21 : 71 175 000 $
Year 22 : 45 300 000 $
Year 23 : 33 975 000 $
Year 24 : 18 025 000 $

Farm Players Salaries
Michael Rasmussen	92 500 $ (1)
Alex Alexeyev	85 000 $ (2)
Martin Pospisil	85 000 $ (2)
Pierre-Olivier Joseph	85 000 $ (2)
Lane Pederson	82 500 $ (2)
Joakim Ryan	80 000 $ (1)
Cameron Crotty	77 500 $ (3)
Jonas Rondbjerg	77 500 $ (3)
Mason Millman	77 500 $ (3)
Mason Primeau	77 500 $ (3)
Oskari Laaksonen	77 500 $ (3)
Tarmo Reunanen	77 500 $ (2)
Hunter Jones	77 500 $ (3)
Curtis Douglas	77 500 $ (3)
Doyle Somerby	75 000 $ (2)
Connor Bunnaman	72 500 $ (1)
Tyler Gaudet	72 500 $ (1)
Brandon Hickey	72 500 $ (1)
Glenn Gawdin	72 500 $ (1)
Lukas Vejdemo	72 500 $ (1)
Hudson Elynuik	72 500 $ (2)
Justin Scott	67 500 $ (2)
Nolan Valleau	67 500 $ (1)
Rinat Valiev	67 500 $ (2)
Linus Hogberg	67 500 $ (2)
Luke Stevens	67 500 $ (2)
Matthew Spencer	62 500 $ (2)
Cole Ully	60 000 $ (3)
Blake Siebenaler	55 000 $ (1)
Dan Bakala	50 000 $ (1)
Tomas Sholl	50 000 $ (1)
Mathieu Olivier	40 000 $ (2)
Dominik Shine	40 000 $ (2)
Total Farm Players	33
Salary Commitment
Year 21 : 2 335 000 $
Year 22 : 1 577 500 $
Year 23 : 602 500 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 335 000 $
Year 22 : 1 577 500 $
Year 23 : 602 500 $
Year 24 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	5400 - 130 $ - 0 - 0.00%
Level 2:	4500 - 75 $ - 0 - 0.00%
Level 3:	3600 - 55 $ - 0 - 0.00%
Level 4:	3600 - 40 $ - 0 - 0.00%
Luxury :	900 - 250 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 005 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	25 967 069 $
Projected Bank Account	25 967 069 $

Pro Players Salaries
Auston Matthews	11 375 000 $ (2)
Nikita Kucherov	10 030 000 $ (1)
Jared Spurgeon	8 000 000 $ (3)
Tuukka Rask	7 650 000 $ (1)
Cam Atkinson	7 100 000 $ (4)
Alex DeBrincat	6 500 000 $ (2)
Erik Cernak	3 900 000 $ (1)
Clayton Keller	3 625 000 $ (1)
Matt Dumba	3 325 000 $ (2)
Nick Schmaltz	2 650 000 $ (1)
Kris Russell	1 700 000 $ (4)
Ryan Hartman	1 400 000 $ (2)
Matthew Highmore	975 000 $ (2)
Filip Zadina	925 000 $ (1)
Quinn Hughes	925 000 $ (1)
Jake Oettinger	850 000 $ (1)
Gavin Bayreuther	750 000 $ (3)
Anthony Richard	750 000 $ (2)
Philipp Kurashev	725 000 $ (2)
Connor Mackey	675 000 $ (1)
Arttu Ruotsalainen	675 000 $ (2)
Kiefer Sherwood	600 000 $ (1)
Joel Kellman	475 000 $ (2)
Matt Roy	425 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 21 : 76 005 000 $
Year 22 : 43 750 000 $
Year 23 : 17 550 000 $
Year 24 : 8 800 000 $
Salary Average Commitment
Year 21 : 76 005 000 $
Year 22 : 43 750 000 $
Year 23 : 17 550 000 $
Year 24 : 8 800 000 $
Salary Cap with 1 Way Contract
Year 21 : 76 005 000 $
Year 22 : 43 750 000 $
Year 23 : 17 550 000 $
Year 24 : 8 800 000 $

Farm Players Salaries
Alexander Nylander	100 000 $ (1)
Cole Perfetti	97 500 $ (3)
Jamieson Rees	87 500 $ (3)
Alexei Melnichuk	87 500 $ (4)
Bode Wilde	87 500 $ (3)
Mikhail Berdin	72 500 $ (1)
Peter DiLiberatore	70 000 $ (4)
Dustin Wolf	67 500 $ (3)
Ashton Sautner	67 500 $ (2)
Patrick Harper	67 500 $ (2)
Jean-Sebastien Dea	65 000 $ (2)
Zac Leslie	62 500 $ (3)
Calvin Thurkauf	60 000 $ (2)
Blake Pietila	60 000 $ (1)
Kayle Doetzel	60 000 $ (3)
Dakota Joshua	60 000 $ (2)
Ty Ronning	60 000 $ (2)
Christopher Gibson	60 000 $ (3)
Dillon Simpson	60 000 $ (1)
Corey Schueneman	50 000 $ (3)
Maxime Fortier	50 000 $ (3)
Kevin Hancock	50 000 $ (3)
Patrick Newell	50 000 $ (3)
Rodrigo Abols	50 000 $ (3)
Colin Markison	40 000 $ (2)
Blaine Byron	40 000 $ (2)
Ryan Wagner	40 000 $ (2)
Charles Williams	40 000 $ (2)
Alex Sakellaropoulos	40 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 21 : 1 802 500 $
Year 22 : 1 510 000 $
Year 23 : 930 000 $
Year 24 : 157 500 $
Salary Average Commitment
Year 21 : 1 802 500 $
Year 22 : 1 510 000 $
Year 23 : 930 000 $
Year 24 : 157 500 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 120 $ - 0 - 0.00%
Level 2:	5000 - 70 $ - 0 - 0.00%
Level 3:	2000 - 50 $ - 0 - 0.00%
Level 4:	4000 - 35 $ - 0 - 0.00%
Luxury :	1000 - 225 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	73 300 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	28 386 423 $
Projected Bank Account	28 386 423 $

Pro Players Salaries
Alexander Ovechkin	14 900 000 $ (2)
Jordan Staal	6 500 000 $ (4)
Justin Holl	4 850 000 $ (4)
Jaroslav Halak	4 725 000 $ (2)
Anthony Duclair	4 625 000 $ (2)
Ryan Getzlaf	4 500 000 $ (2)
Marc-Edouard Vlasic	4 450 000 $ (2)
Alexander Radulov	4 400 000 $ (3)
Kevin Shattenkirk	3 250 000 $ (1)
Zdeno Chara	2 850 000 $ (2)
Alex Galchenyuk	2 500 000 $ (2)
Paul Byron	2 450 000 $ (4)
Garnet Hathaway	2 000 000 $ (2)
Jon Merrill	1 875 000 $ (2)
Jason Spezza	1 625 000 $ (1)
Pierre-Edouard Bellemare	1 600 000 $ (1)
Cedric Paquette	1 500 000 $ (3)
Scott Harrington	1 425 000 $ (1)
Ben Harpur	1 100 000 $ (4)
Adam Erne	1 000 000 $ (1)
Chris Driedger	625 000 $ (1)
Nikolai Knyzhov	550 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 21 : 73 300 000 $
Year 22 : 63 225 000 $
Year 23 : 20 800 000 $
Year 24 : 14 900 000 $
Salary Average Commitment
Year 21 : 73 300 000 $
Year 22 : 63 225 000 $
Year 23 : 20 800 000 $
Year 24 : 14 900 000 $
Salary Cap with 1 Way Contract
Year 21 : 73 300 000 $
Year 22 : 63 225 000 $
Year 23 : 20 800 000 $
Year 24 : 14 900 000 $

Farm Players Salaries
Dakota Mermis	145 000 $ (3)
Moritz Seider	92 500 $ (2)
Shane Pinto	87 500 $ (3)
Ryan O'Rourke	87 500 $ (3)
Nolan Foote	87 500 $ (3)
Jake Leschyshyn	85 000 $ (2)
Michael Sgarbossa	85 000 $ (1)
Eric Comrie	77 500 $ (2)
Tyler Wotherspoon	75 000 $ (1)
Ben Gleason	72 500 $ (1)
Kevin Gravel	70 000 $ (3)
Brian Pinho	70 000 $ (3)
Nick Deslauriers	70 000 $ (1)
Turner Ottenbreit	67 500 $ (2)
Evan Weninger	62 500 $ (1)
Stefan Matteau	62 500 $ (1)
Simon Benoit	60 000 $ (1)
Jayden Halbgewachs	60 000 $ (1)
Tommy Nappier	60 000 $ (1)
Marc Michaelis	60 000 $ (1)
Philip Kemp	60 000 $ (1)
Robert Carpenter	55 000 $ (3)
Brayden Burke	55 000 $ (2)
Jon Lizotte	52 500 $ (1)
Alexander Yelesin	52 500 $ (3)
Joona Luoto	50 000 $ (1)
Dereck Baribeau	50 000 $ (3)
Karson Kuhlman	47 500 $ (1)
Max Veronneau	47 500 $ (1)
Ty Lewis	42 500 $ (2)
Reece Willcox	0 $ (0)
Total Farm Players	31
Salary Commitment
Year 21 : 2 050 000 $
Year 22 : 1 125 000 $
Year 23 : 705 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 050 000 $
Year 22 : 1 125 000 $
Year 23 : 705 000 $
Year 24 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	5400 - 130 $ - 0 - 0.00%
Level 2:	4500 - 75 $ - 0 - 0.00%
Level 3:	3600 - 55 $ - 0 - 0.00%
Level 4:	3600 - 40 $ - 0 - 0.00%
Luxury :	900 - 250 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	74 200 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	45 794 231 $
Projected Bank Account	45 794 231 $

Pro Players Salaries
Patrick Kane	9 750 000 $ (3)
Seth Jones	8 000 000 $ (2)
Jacob Trouba	6 650 000 $ (2)
David Krejci	6 000 000 $ (1)
Robin Lehner	5 350 000 $ (1)
Brock Boeser	4 900 000 $ (1)
Thatcher Demko	4 500 000 $ (2)
Kevin Fiala	4 300 000 $ (3)
Brandon Montour	3 975 000 $ (2)
Vladislav Namestnikov	3 175 000 $ (2)
Marcus Pettersson	3 000 000 $ (3)
Jesper Fast	2 500 000 $ (3)
Dylan Gambrell	1 975 000 $ (3)
Andreas Johnsson	1 850 000 $ (2)
Ryan Donato	1 200 000 $ (2)
Brady Tkachuk	1 000 000 $ (1)
Elias Pettersson	1 000 000 $ (1)
Michael McLeod	950 000 $ (1)
Henri Jokiharju	925 000 $ (1)
Juho Lammikko	875 000 $ (3)
Mikey Anderson	850 000 $ (2)
Christian Wolanin	750 000 $ (2)
Cooper Marody	725 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 21 : 74 200 000 $
Year 22 : 53 350 000 $
Year 23 : 22 400 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 74 200 000 $
Year 22 : 53 350 000 $
Year 23 : 22 400 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 74 200 000 $
Year 22 : 53 350 000 $
Year 23 : 22 400 000 $
Year 24 : 0 $

Farm Players Salaries
Christian Fischer	102 500 $ (2)
Kyle Capobianco	100 000 $ (2)
Lias Andersson	92 500 $ (2)
Peyton Krebs	87 500 $ (3)
Kevin Bahl	87 500 $ (3)
Filip Gustavsson	87 500 $ (1)
Raphael Lavoie	87 500 $ (3)
Josh Brook	85 000 $ (2)
Sean Durzi	85 000 $ (2)
MacKenzie Entwistle	85 000 $ (2)
Dominik Masin	80 000 $ (1)
Daniel Audette	80 000 $ (1)
Layton Ahac	77 500 $ (3)
Aidan Dudas	77 500 $ (3)
Ethan Keppen	77 500 $ (3)
Brandon Pirri	77 500 $ (1)
Joseph Cecconi	72 500 $ (2)
Timothy Gettinger	72 500 $ (1)
Brent Gates Jr.	67 500 $ (2)
Clark Bishop	67 500 $ (1)
Kevin Mandolese	67 500 $ (3)
Julius Honka	67 500 $ (2)
Keaton Thompson	67 500 $ (2)
Jacob Moverare	67 500 $ (2)
Ivan Chekhovich	60 000 $ (2)
Alex Belzile	60 000 $ (2)
Jonathan Davidsson	55 000 $ (3)
Axel Jonsson-Fjallby	55 000 $ (3)
Michael Joly	50 000 $ (2)
Jordy Bellerive	50 000 $ (3)
Ken Appleby	50 000 $ (2)
Josh Teves	42 500 $ (2)
Eamon McAdam	0 $ (0)
Total Farm Players	33
Salary Commitment
Year 21 : 2 342 500 $
Year 22 : 1 877 500 $
Year 23 : 722 500 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 342 500 $
Year 22 : 1 877 500 $
Year 23 : 722 500 $
Year 24 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	5400 - 130 $ - 0 - 0.00%
Level 2:	4500 - 75 $ - 0 - 0.00%
Level 3:	3600 - 55 $ - 0 - 0.00%
Level 4:	3600 - 40 $ - 0 - 0.00%
Luxury :	900 - 250 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	74 500 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	24 754 130 $
Projected Bank Account	24 754 130 $

Pro Players Salaries
Jack Eichel	8 425 000 $ (1)
Aaron Ekblad	7 100 000 $ (2)
Artemi Panarin	6 550 000 $ (2)
Josh Bailey	6 000 000 $ (2)
Timo Meier	5 450 000 $ (1)
Jack Campbell	4 700 000 $ (3)
Cody Ceci	4 300 000 $ (1)
Alexandar Georgiev	3 650 000 $ (4)
Jeff Carter	3 500 000 $ (2)
Barclay Goodrow	3 025 000 $ (4)
Marco Scandella	2 900 000 $ (1)
Joel Armia	2 800 000 $ (3)
Ian Cole	2 700 000 $ (1)
Andrew Copp	2 125 000 $ (2)
Chris Tanev	2 050 000 $ (1)
Travis Dermott	1 800 000 $ (2)
Milan Lucic	1 700 000 $ (2)
Tomas Nosek	1 100 000 $ (3)
Slater Koekkoek	1 000 000 $ (2)
Mikhail Grigorenko	1 000 000 $ (2)
Jesperi Kotkaniemi	925 000 $ (1)
Richard Panik	875 000 $ (4)
Nathan Beaulieu	825 000 $ (4)
Total Pro Players	23
Salary Commitment
Year 21 : 74 500 000 $
Year 22 : 47 750 000 $
Year 23 : 16 975 000 $
Year 24 : 8 375 000 $
Salary Average Commitment
Year 21 : 69 800 000 $
Year 22 : 43 050 000 $
Year 23 : 12 275 000 $
Year 24 : 8 375 000 $
Salary Cap with 1 Way Contract
Year 21 : 74 500 000 $
Year 22 : 47 750 000 $
Year 23 : 16 975 000 $
Year 24 : 8 375 000 $

Farm Players Salaries
Liam Foudy	92 500 $ (2)
Samuel Bolduc	87 500 $ (3)
Mads Sogaard	87 500 $ (3)
Adam Mascherin	85 000 $ (1)
Dmitri Samorukov	85 000 $ (2)
Fabian Zetterlund	85 000 $ (2)
Kody Clark	85 000 $ (2)
Martin Fehervary	85 000 $ (2)
Axel Andersson	77 500 $ (3)
Marian Studenic	72 500 $ (1)
Kirill Maksimov	72 500 $ (2)
Yegor Rykov	72 500 $ (2)
Brett Lernout	70 000 $ (3)
Michael Chaput	70 000 $ (3)
Gabriel Gagne	70 000 $ (1)
Rafael Harvey-Pinard	67 500 $ (3)
Alex Green	67 500 $ (2)
Alex Dostie	65 000 $ (3)
Jordan Schmaltz	65 000 $ (1)
Samuel Morin	60 000 $ (1)
Otto Somppi	52 500 $ (3)
Cole Cassels	52 500 $ (3)
Nick Jones	52 500 $ (3)
Josh Wilkins	52 500 $ (3)
Ryan Bednard	52 500 $ (3)
Juuso Riikola	47 500 $ (1)
Merrick Madsen	42 500 $ (2)
Logan Thompson	40 000 $ (2)
Tanner MacMaster	40 000 $ (2)
Calle Rosen	40 000 $ (1)
Chaz Reddekopp	40 000 $ (2)
Bobby MacIntyre	40 000 $ (2)
Evan Weinger	40 000 $ (2)
Total Farm Players	33
Salary Commitment
Year 21 : 2 115 000 $
Year 22 : 1 675 000 $
Year 23 : 787 500 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 115 000 $
Year 22 : 1 675 000 $
Year 23 : 787 500 $
Year 24 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	6300 - 130 $ - 0 - 0.00%
Level 2:	5300 - 75 $ - 0 - 0.00%
Level 3:	4200 - 55 $ - 0 - 0.00%
Level 4:	4200 - 40 $ - 0 - 0.00%
Luxury :	1000 - 250 $ - 0 - 0.00%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	75 250 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	26 269 656 $
Projected Bank Account	26 269 656 $

Pro Players Salaries
David Pastrnak	10 350 000 $ (3)
Paul Stastny	7 550 000 $ (1)
Taylor Hall	6 600 000 $ (3)
Ryan McDonagh	6 600 000 $ (1)
Dougie Hamilton	6 100 000 $ (1)
Carey Price	6 000 000 $ (3)
David Savard	4 500 000 $ (4)
Brandon Saad	4 000 000 $ (4)
Michael Matheson	3 400 000 $ (2)
Jean-Gabriel Pageau	3 050 000 $ (1)
Antti Raanta	3 000 000 $ (1)
Leo Komarov	2 750 000 $ (2)
Lawson Crouse	2 225 000 $ (1)
Shayne Gostisbehere	1 800 000 $ (1)
Nicolas Aube-Kubel	950 000 $ (1)
Jordan Kyrou	950 000 $ (1)
Gabriel Vilardi	925 000 $ (2)
Kevin Stenlund	850 000 $ (1)
Jaret Anderson-Dolan	850 000 $ (2)
Thomas Schemitsch	800 000 $ (1)
Sam Lafferty	725 000 $ (1)
Chad Ruhwedel	675 000 $ (3)
Matt Martin	600 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 21 : 75 250 000 $
Year 22 : 40 650 000 $
Year 23 : 32 125 000 $
Year 24 : 8 500 000 $
Salary Average Commitment
Year 21 : 75 250 000 $
Year 22 : 40 650 000 $
Year 23 : 32 125 000 $
Year 24 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 21 : 75 250 000 $
Year 22 : 40 650 000 $
Year 23 : 32 125 000 $
Year 24 : 8 500 000 $

Farm Players Salaries
Austin Wagner	95 000 $ (3)
Buddy Robinson	95 000 $ (3)
Dominik Bokk	87 500 $ (3)
Ryan Suzuki	87 500 $ (3)
Boris Katchouk	85 000 $ (1)
Johnathan Kovacevic	85 000 $ (2)
Shane Bowers	85 000 $ (2)
Mitchell Stephens	80 000 $ (2)
Connor Ingram	80 000 $ (2)
Andreas Englund	80 000 $ (2)
Will Cranley	77 500 $ (3)
Alex Formenton	77 500 $ (2)
Evan Cormier	72 500 $ (1)
Paul Cotter	72 500 $ (2)
T.J. Tynan	70 000 $ (4)
Ryan Fitzgerald	70 000 $ (2)
Colby Williams	70 000 $ (3)
Troy Terry	67 500 $ (1)
Hunter Warner	67 500 $ (3)
Cole Moberg	67 500 $ (3)
Connor Hobbs	67 500 $ (2)
Jakob Stukel	60 000 $ (2)
Wiley Sherman	60 000 $ (1)
Brent Pedersen	60 000 $ (2)
Thomas Gregoire	60 000 $ (3)
Nick Wolff	60 000 $ (4)
Nick Moutrey	55 000 $ (1)
Alex Dubeau	50 000 $ (1)
Ben Thomson	50 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 21 : 2 095 000 $
Year 22 : 1 655 000 $
Year 23 : 837 500 $
Year 24 : 130 000 $
Salary Average Commitment
Year 21 : 2 095 000 $
Year 22 : 1 655 000 $
Year 23 : 837 500 $
Year 24 : 130 000 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6300 - 130 $ - 0 - 0.00%
Level 2:	5300 - 75 $ - 0 - 0.00%
Level 3:	4200 - 55 $ - 0 - 0.00%
Level 4:	4200 - 40 $ - 0 - 0.00%
Luxury :	1000 - 250 $ - 0 - 0.00%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	74 200 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	18 555 408 $
Projected Bank Account	18 555 408 $

Pro Players Salaries
Leon Draisaitl	12 000 000 $ (4)
Victor Hedman	8 150 000 $ (1)
T.J. Oshie	8 125 000 $ (2)
John Gibson	6 200 000 $ (1)
Eric Staal	5 775 000 $ (1)
Tyler Myers	4 875 000 $ (1)
Jeff Skinner	4 525 000 $ (2)
Blake Coleman	4 300 000 $ (2)
Jeremy Lauzon	3 175 000 $ (3)
Radek Faksa	2 750 000 $ (4)
Ben Hutton	2 375 000 $ (1)
Trevor Moore	2 200 000 $ (4)
Marcus Foligno	1 850 000 $ (1)
Tyler Motte	1 050 000 $ (2)
Jason Robertson	1 000 000 $ (2)
K'Andre Miller	975 000 $ (3)
Jacob MacDonald	875 000 $ (1)
Ryan Lindgren	850 000 $ (1)
Jarred Tinordi	775 000 $ (1)
Frederick Gaudreau	750 000 $ (2)
Alex Nedeljkovic	700 000 $ (2)
Zack MacEwen	500 000 $ (1)
Dustin Tokarski	425 000 $ (1)
Mirco Mueller	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 21 : 74 200 000 $
Year 22 : 41 550 000 $
Year 23 : 21 100 000 $
Year 24 : 16 950 000 $
Salary Average Commitment
Year 21 : 74 200 000 $
Year 22 : 41 550 000 $
Year 23 : 21 100 000 $
Year 24 : 16 950 000 $
Salary Cap with 1 Way Contract
Year 21 : 74 200 000 $
Year 22 : 41 550 000 $
Year 23 : 21 100 000 $
Year 24 : 16 950 000 $

Farm Players Salaries
Jay Beagle	127 500 $ (1)
Tanner Kero	87 500 $ (1)
Alex Newhook	87 500 $ (3)
Kole Lind	85 000 $ (1)
Nelson Nogier	80 000 $ (2)
Tyler Parsons	77 500 $ (1)
Brady Lyle	77 500 $ (3)
Kai Edmonds	77 500 $ (3)
Jakub Lauko	77 500 $ (3)
Jake Christiansen	77 500 $ (3)
Beck Warm	77 500 $ (3)
Pavel Gogolev	77 500 $ (3)
Jonathan Dahlen	75 000 $ (1)
Matthew Phillips	72 500 $ (1)
Vinni Lettieri	70 000 $ (3)
Kenny Agostino	70 000 $ (2)
Jeff Malott	67 500 $ (4)
Tyler Tucker	67 500 $ (3)
Carson Meyer	67 500 $ (4)
Jeremy Groleau	67 500 $ (3)
Joseph Duszak	67 500 $ (4)
Tyler Angle	67 500 $ (3)
Samuel Asselin	67 500 $ (2)
Jack Ahcan	67 500 $ (2)
Mitchell Chaffee	67 500 $ (4)
Kalle Kossila	67 500 $ (2)
Calvin Pickard	60 000 $ (3)
Hunter Drew	50 000 $ (3)
Reese Johnson	50 000 $ (3)
Philippe Maillet	42 500 $ (1)
Kristian Reichel	40 000 $ (2)
Total Farm Players	31
Salary Commitment
Year 21 : 2 215 000 $
Year 22 : 1 647 500 $
Year 23 : 1 255 000 $
Year 24 : 270 000 $
Salary Average Commitment
Year 21 : 2 215 000 $
Year 22 : 1 647 500 $
Year 23 : 1 255 000 $
Year 24 : 270 000 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - 130 $ - 0 - 0.00%
Level 2:	5000 - 75 $ - 0 - 0.00%
Level 3:	4000 - 55 $ - 0 - 0.00%
Level 4:	4000 - 40 $ - 0 - 0.00%
Luxury :	1000 - 250 $ - 0 - 0.00%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	28 996 892 $
Projected Bank Account	28 996 892 $

Pro Players Salaries
Steven Stamkos	9 725 000 $ (2)
Blake Wheeler	7 325 000 $ (2)
Neal Pionk	6 975 000 $ (3)
Jonas Brodin	6 000 000 $ (4)
Ondrej Palat	4 650 000 $ (2)
Rickard Rakell	3 925 000 $ (1)
Travis Sanheim	3 600 000 $ (2)
Jonathan Bernier	3 525 000 $ (2)
Tristan Jarry	3 450 000 $ (3)
Jason Zucker	3 300 000 $ (1)
Travis Hamonic	3 100 000 $ (1)
Adrian Kempe	2 825 000 $ (1)
Mackenzie Weegar	2 700 000 $ (3)
Josh Anderson	2 375 000 $ (2)
Andrej Sekera	1 925 000 $ (2)
Carl Soderberg	1 800 000 $ (2)
Darren Helm	1 725 000 $ (1)
Tyler Pitlick	1 400 000 $ (2)
Nick Suzuki	1 000 000 $ (2)
Alexander Romanov	975 000 $ (3)
Owen Tippett	925 000 $ (2)
Adam Gaudette	925 000 $ (4)
Trent Frederic	850 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 21 : 75 000 000 $
Year 22 : 59 275 000 $
Year 23 : 21 025 000 $
Year 24 : 6 925 000 $
Salary Average Commitment
Year 21 : 75 000 000 $
Year 22 : 59 275 000 $
Year 23 : 21 025 000 $
Year 24 : 6 925 000 $
Salary Cap with 1 Way Contract
Year 21 : 75 000 000 $
Year 22 : 59 275 000 $
Year 23 : 21 025 000 $
Year 24 : 6 925 000 $

Farm Players Salaries
Spencer Knight	97 500 $ (3)
Barrett Hayton	92 500 $ (2)
Nikita Okhotiuk	87 500 $ (3)
Emil Bemstrom	85 000 $ (2)
Albin Grewe	77 500 $ (3)
Sonny Milano	77 500 $ (1)
Cameron Hillis	77 500 $ (3)
Sebastian Aho-D	77 500 $ (4)
Tyce Thompson	77 500 $ (3)
Riley Sutter	77 500 $ (3)
Tyler Lewington	72 500 $ (2)
Patrick Sieloff	72 500 $ (1)
Dennis Gilbert	72 500 $ (1)
Oliver Kylington	72 500 $ (1)
Lucas Carlsson	72 500 $ (1)
Josh Currie	70 000 $ (2)
Dennis Yan	62 500 $ (1)
Bryce Kindopp	60 000 $ (3)
Felix Robert	60 000 $ (2)
Michael Kesselring	60 000 $ (2)
Zachary Sawchenko	57 500 $ (3)
Gustav Olofsson	57 500 $ (2)
James Phelan	57 500 $ (1)
Ville Husso	57 500 $ (3)
Tye Felhaber	57 500 $ (3)
Johan Sodergran	55 000 $ (3)
Joe Snively	55 000 $ (1)
Zane McIntyre	47 500 $ (1)
Antoine Waked	0 $ (0)
Total Farm Players	29
Salary Commitment
Year 21 : 1 947 500 $
Year 22 : 1 357 500 $
Year 23 : 860 000 $
Year 24 : 77 500 $
Salary Average Commitment
Year 21 : 1 947 500 $
Year 22 : 1 357 500 $
Year 23 : 860 000 $
Year 24 : 77 500 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	5400 - 130 $ - 0 - 0.00%
Level 2:	4500 - 75 $ - 0 - 0.00%
Level 3:	3600 - 55 $ - 0 - 0.00%
Level 4:	3600 - 40 $ - 0 - 0.00%
Luxury :	900 - 250 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	77 050 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	20 280 585 $
Projected Bank Account	20 280 585 $

Pro Players Salaries
Shea Weber	8 025 000 $ (1)
Jonathan Huberdeau	7 425 000 $ (4)
Evander Kane	7 250 000 $ (2)
Ivan Provorov	6 925 000 $ (2)
Patrik Laine	6 625 000 $ (2)
Matthew Tkachuk	6 000 000 $ (2)
Nico Hischier	3 400 000 $ (3)
Michael Del Zotto	3 150 000 $ (1)
Ryan Johansen	3 000 000 $ (4)
Jordan Binnington	2 750 000 $ (2)
Jesse Puljujarvi	2 400 000 $ (3)
James Neal	2 400 000 $ (2)
Mason Appleton	2 325 000 $ (3)
Andy Greene	2 300 000 $ (2)
Zach Aston-Reese	1 750 000 $ (1)
Joe Thornton	1 700 000 $ (2)
Austin Watson	1 550 000 $ (2)
Derek Grant	1 450 000 $ (3)
Erik Gustafsson	1 350 000 $ (4)
Malcolm Subban	1 200 000 $ (2)
John Moore	1 150 000 $ (1)
Trevor Zegras	975 000 $ (3)
Aaron Dell	975 000 $ (2)
Cale Makar	975 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 21 : 77 050 000 $
Year 22 : 62 975 000 $
Year 23 : 22 325 000 $
Year 24 : 11 775 000 $
Salary Average Commitment
Year 21 : 77 050 000 $
Year 22 : 62 975 000 $
Year 23 : 22 325 000 $
Year 24 : 11 775 000 $
Salary Cap with 1 Way Contract
Year 21 : 77 050 000 $
Year 22 : 62 975 000 $
Year 23 : 22 325 000 $
Year 24 : 11 775 000 $

Farm Players Salaries
Victor Mete	125 000 $ (2)
Evan Bouchard	92 500 $ (1)
Ryan Poehling	92 500 $ (2)
Alex Lyon	85 000 $ (2)
Ross Johnston	75 000 $ (3)
Adam Brooks	70 000 $ (3)
Kurtis MacDermid	70 000 $ (1)
Ryan Reaves	65 000 $ (4)
Martin Marincin	65 000 $ (3)
Jordan Weal	65 000 $ (3)
Mitch Reinke	65 000 $ (3)
Anthony Greco	60 000 $ (4)
Ben Street	60 000 $ (4)
Sam Miletic	60 000 $ (1)
Nikita Scherbak	60 000 $ (4)
Brad Malone	60 000 $ (4)
Angus Redmond	60 000 $ (3)
Ian McKinnon	60 000 $ (4)
Byron Froese	60 000 $ (4)
Matt Moulson	57 500 $ (1)
Cole Kehler	55 000 $ (3)
Luke Witkowski	52 500 $ (3)
Patrick Brown	52 500 $ (3)
Tariq Hammond	50 000 $ (2)
Brian Lashoff	50 000 $ (2)
Stefan Leblanc	50 000 $ (2)
Cody McLeod	40 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 21 : 1 757 500 $
Year 22 : 1 437 500 $
Year 23 : 985 000 $
Year 24 : 425 000 $
Salary Average Commitment
Year 21 : 1 757 500 $
Year 22 : 1 437 500 $
Year 23 : 985 000 $
Year 24 : 425 000 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - 130 $ - 0 - 0.00%
Level 2:	5000 - 75 $ - 0 - 0.00%
Level 3:	4000 - 55 $ - 0 - 0.00%
Level 4:	4000 - 40 $ - 0 - 0.00%
Luxury :	1000 - 250 $ - 0 - 0.00%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 300 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	61 649 284 $
Projected Bank Account	61 649 284 $

Pro Players Salaries
Patrice Bergeron	10 625 000 $ (1)
Philipp Grubauer	6 500 000 $ (4)
Zach Werenski	6 275 000 $ (1)
Matt Murray	5 225 000 $ (1)
Duncan Keith	4 500 000 $ (2)
Phil Kessel	3 650 000 $ (4)
Max Domi	3 300 000 $ (2)
Brenden Dillon	2 700 000 $ (2)
Scott Laughton	2 575 000 $ (1)
Jason Dickinson	2 500 000 $ (3)
Jared McCann	2 275 000 $ (1)
Kevan Miller	2 250 000 $ (3)
Ondrej Kase	2 000 000 $ (3)
Brandon Sutter	1 750 000 $ (2)
Jacob Larsson	1 750 000 $ (2)
Laurent Brossoit	1 100 000 $ (1)
Nick Bjugstad	1 000 000 $ (3)
Jake Virtanen	1 000 000 $ (3)
Josh Norris	1 000 000 $ (2)
Kailer Yamamoto	950 000 $ (1)
Noah Dobson	925 000 $ (2)
Josh Brown	900 000 $ (2)
Sam Carrick	900 000 $ (3)
Steven Lorentz	800 000 $ (3)
Sean Walker	450 000 $ (1)
Eric Robinson	400 000 $ (1)
Total Pro Players	26
Salary Commitment
Year 21 : 67 300 000 $
Year 22 : 37 425 000 $
Year 23 : 20 600 000 $
Year 24 : 10 150 000 $
Salary Average Commitment
Year 21 : 67 300 000 $
Year 22 : 37 425 000 $
Year 23 : 20 600 000 $
Year 24 : 10 150 000 $
Salary Cap with 1 Way Contract
Year 21 : 67 300 000 $
Year 22 : 37 425 000 $
Year 23 : 20 600 000 $
Year 24 : 10 150 000 $

Farm Players Salaries
Kyle Turris	472 500 $ (1)
Jake Gardiner	400 000 $ (2)
Andrew Shaw	155 000 $ (1)
Dylan McIlrath	100 000 $ (1)
Kristian Vesalainen	92 500 $ (1)
Graeme Clarke	87 500 $ (3)
Jacob Perreault	87 500 $ (3)
Vladislav Kolyachonok	87 500 $ (3)
Zac Jones	87 500 $ (3)
Hudson Fasching	80 000 $ (3)
Pavel Dorofeyev	77 500 $ (3)
Noel Hoefenmayer	77 500 $ (3)
Markus Niemelainen	77 500 $ (2)
Jens Looke	77 500 $ (1)
Brett Ritchie	75 000 $ (1)
Jesper Lindgren	72 500 $ (2)
Sasha Chmelevski	72 500 $ (2)
Chad Yetman	67 500 $ (3)
Brendan Warren	67 500 $ (2)
Felix Bibeau	67 500 $ (3)
Cole Schneider	65 000 $ (1)
Cayden Primeau	60 000 $ (2)
Cole Bardreau	60 000 $ (3)
Veini Vehvilainen	60 000 $ (2)
Philippe Desrosiers	60 000 $ (3)
Sami Niku	60 000 $ (3)
Tyler Graovac	60 000 $ (3)
Jordan Schroeder	60 000 $ (2)
Kole Sherwood	55 000 $ (2)
Brayden Pachal	52 500 $ (3)
Matteo Gennaro	45 000 $ (2)
John Nyberg	42 500 $ (2)
Gage Quinney	40 000 $ (1)
Collin Delia	40 000 $ (1)
Joseph Cramarossa	0 $ (0)
Total Farm Players	35
Salary Commitment
Year 21 : 3 142 500 $
Year 22 : 2 025 000 $
Year 23 : 1 012 500 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 3 142 500 $
Year 22 : 2 025 000 $
Year 23 : 1 012 500 $
Year 24 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 130 $ - 0 - 0.00%
Level 2:	5000 - 75 $ - 0 - 0.00%
Level 3:	2000 - 55 $ - 0 - 0.00%
Level 4:	4000 - 40 $ - 0 - 0.00%
Luxury :	1000 - 250 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	72 700 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	29 100 831 $
Projected Bank Account	29 100 831 $

Pro Players Salaries
Ryan O'Reilly	11 000 000 $ (4)
Brent Burns	7 850 000 $ (2)
Vladimir Tarasenko	7 625 000 $ (1)
Frederik Andersen	6 500 000 $ (1)
Pekka Rinne	6 000 000 $ (1)
Jordan Eberle	4 500 000 $ (3)
Frans Nielsen	3 600 000 $ (1)
Jack Johnson	3 250 000 $ (2)
Marc Staal	3 150 000 $ (1)
Jake McCabe	3 000 000 $ (4)
Tobias Rieder	2 100 000 $ (1)
Sam Bennett	2 000 000 $ (2)
Zach Bogosian	1 625 000 $ (2)
Victor Rask	1 550 000 $ (1)
Curtis Lazar	1 325 000 $ (2)
Jordan Martinook	1 250 000 $ (2)
Matthew Nieto	1 200 000 $ (3)
Ryan Carpenter	1 100 000 $ (1)
Alexis Lafreniere	975 000 $ (3)
Kirby Dach	925 000 $ (2)
Luca Sbisa	875 000 $ (2)
Kale Clague	850 000 $ (1)
Cameron Hughes	450 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 21 : 72 700 000 $
Year 22 : 40 225 000 $
Year 23 : 20 675 000 $
Year 24 : 14 000 000 $
Salary Average Commitment
Year 21 : 72 700 000 $
Year 22 : 40 225 000 $
Year 23 : 20 675 000 $
Year 24 : 14 000 000 $
Salary Cap with 1 Way Contract
Year 21 : 72 700 000 $
Year 22 : 40 225 000 $
Year 23 : 20 675 000 $
Year 24 : 14 000 000 $

Farm Players Salaries
Stephen Johns	175 000 $ (3)
Arthur Kaliyev	97 500 $ (3)
Travis Boyd	87 500 $ (2)
Martin Frk	82 500 $ (3)
Madison Bowey	77 500 $ (1)
Aliaksei Protas	77 500 $ (3)
Michal Teply	77 500 $ (3)
Marc Del Gaizo	77 500 $ (3)
Jake Walman	70 000 $ (3)
Zac Dalpe	70 000 $ (4)
Paul Carey	67 500 $ (3)
John Leonard	67 500 $ (2)
Brinson Pasichnuk	65 000 $ (4)
Nathan Walker	65 000 $ (1)
Oscar Dansk	65 000 $ (3)
Chris Wilkie	62 500 $ (4)
Brandon Davidson	62 500 $ (3)
Rourke Chartier	62 500 $ (4)
Tomas Jurco	60 000 $ (3)
Brandon Baddock	60 000 $ (1)
Bokondji Imama	60 000 $ (1)
Vasily Demchenko	60 000 $ (3)
Marko Dano	60 000 $ (2)
Robbie Beydoun	60 000 $ (1)
Robbie Russo	60 000 $ (1)
Cameron Gaunce	60 000 $ (3)
Zach Giuttari	60 000 $ (3)
Fredrik Handemark	60 000 $ (3)
Zach Trotman	57 500 $ (3)
Brett Sutter	50 000 $ (3)
Andrew Oglevie	50 000 $ (2)
Devin Williams	42 500 $ (2)
Scott Pooley	0 $ (0)
Total Farm Players	33
Salary Commitment
Year 21 : 2 210 000 $
Year 22 : 1 827 500 $
Year 23 : 1 520 000 $
Year 24 : 260 000 $
Salary Average Commitment
Year 21 : 2 210 000 $
Year 22 : 1 827 500 $
Year 23 : 1 520 000 $
Year 24 : 260 000 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6300 - 130 $ - 0 - 0.00%
Level 2:	5300 - 75 $ - 0 - 0.00%
Level 3:	4200 - 55 $ - 0 - 0.00%
Level 4:	4200 - 40 $ - 0 - 0.00%
Luxury :	1000 - 250 $ - 0 - 0.00%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	86 455 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	66 251 669 $
Projected Bank Account	66 251 669 $

Pro Players Salaries
Brad Marchand	10 900 000 $ (3)
Jonathan Toews	10 330 000 $ (1)
Erik Karlsson	7 550 000 $ (1)
Brett Pesce	6 500 000 $ (2)
J.T. Miller	6 250 000 $ (4)
Mikhail Sergachev	5 700 000 $ (1)
Roope Hintz	5 400 000 $ (2)
Kyle Palmieri	5 300 000 $ (3)
Kevin Hayes	4 900 000 $ (4)
Alex Iafallo	4 000 000 $ (1)
Adam Pelech	2 700 000 $ (1)
Teddy Blueger	1 800 000 $ (1)
Justin Schultz	1 650 000 $ (3)
Anton Khudobin	1 475 000 $ (1)
Anders Bjork	1 400 000 $ (3)
Mark Pysyk	1 300 000 $ (3)
Jakub Zboril	1 300 000 $ (1)
Nate Thompson	1 200 000 $ (1)
Rocco Grimaldi	925 000 $ (3)
Robert Thomas	925 000 $ (1)
Mattias Samuelsson	875 000 $ (3)
Maxime Lajoie	850 000 $ (1)
Carter Verhaeghe	850 000 $ (1)
Dillon Dube	850 000 $ (1)
Jeremy Swayman	775 000 $ (2)
Jacob Middleton	750 000 $ (1)
Total Pro Players	26
Salary Commitment
Year 21 : 86 455 000 $
Year 22 : 46 175 000 $
Year 23 : 33 500 000 $
Year 24 : 11 150 000 $
Salary Average Commitment
Year 21 : 86 455 000 $
Year 22 : 46 175 000 $
Year 23 : 33 500 000 $
Year 24 : 11 150 000 $
Salary Cap with 1 Way Contract
Year 21 : 86 455 000 $
Year 22 : 46 175 000 $
Year 23 : 33 500 000 $
Year 24 : 11 150 000 $

Farm Players Salaries
Dominik Simon	155 000 $ (2)
Keith Kinkaid	107 500 $ (1)
Adam Beckman	87 500 $ (3)
John Ludvig	87 500 $ (3)
Logan Brown	87 500 $ (1)
Dylan Samberg	87 500 $ (3)
Will Cuylle	87 500 $ (3)
Jean-Luc Foudy	87 500 $ (3)
Rasmus Kupari	85 000 $ (2)
Jack Studnicka	85 000 $ (2)
Greg McKegg	80 000 $ (1)
Michael Krutil	77 500 $ (3)
Pascal Laberge	77 500 $ (2)
Curtis Hall	77 500 $ (3)
Declan Chisholm	77 500 $ (3)
Zachary Gallant	77 500 $ (3)
Matt Filipe	77 500 $ (2)
Sampo Ranta	77 500 $ (3)
Nikita Alexandrov	77 500 $ (3)
Mike Hardman	77 500 $ (3)
Trevor Carrick	75 000 $ (1)
Leon Gawanke	72 500 $ (2)
Cale Morris	72 500 $ (4)
Jack Kopacka	72 500 $ (2)
Gemel Smith	72 500 $ (2)
Frederik Gauthier	70 000 $ (3)
Chris Bigras	65 000 $ (2)
Miikka Salomaki	62 500 $ (2)
Scott Wilson	62 500 $ (2)
Ryan Gropp	60 000 $ (2)
Matt Tomkins	52 500 $ (3)
Jon Martin	45 000 $ (2)
Andrew Shortridge	45 000 $ (2)
Graham Knott	0 $ (0)
Mike Downing	0 $ (0)
Conner Bleackley	0 $ (0)
Total Farm Players	36
Salary Commitment
Year 21 : 2 562 500 $
Year 22 : 2 212 500 $
Year 23 : 1 175 000 $
Year 24 : 72 500 $
Salary Average Commitment
Year 21 : 2 562 500 $
Year 22 : 2 212 500 $
Year 23 : 1 175 000 $
Year 24 : 72 500 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 130 $ - 0 - 0.00%
Level 2:	5000 - 75 $ - 0 - 0.00%
Level 3:	4000 - 55 $ - 0 - 0.00%
Level 4:	4000 - 40 $ - 0 - 0.00%
Luxury :	1000 - 250 $ - 0 - 0.00%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	87 707 250 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	54 408 566 $
Projected Bank Account	54 408 566 $

Pro Players Salaries
Mikko Rantanen	10 100 000 $ (3)
Rasmus Ristolainen	7 400 000 $ (2)
Zach Hyman	7 075 000 $ (2)
Dylan Larkin	6 825 000 $ (1)
Matt Niskanen	5 782 250 $ (1)
Ben Bishop	5 575 000 $ (1)
Anthony Cirelli	5 200 000 $ (3)
Oliver Bjorkstrand	4 200 000 $ (3)
Travis Zajac	3 800 000 $ (1)
Brandon Carlo	3 775 000 $ (2)
Dmitry Orlov	3 425 000 $ (2)
Pavel Buchnevich	3 275 000 $ (2)
Nino Niederreiter	2 425 000 $ (3)
Jamie Oleksiak	2 400 000 $ (3)
Casey Mittelstadt	1 900 000 $ (2)
Cody Eakin	1 900 000 $ (1)
Troy Stecher	1 500 000 $ (2)
Marcus Sorensen	1 425 000 $ (2)
Zach Sanford	1 400 000 $ (2)
Danton Heinen	1 200 000 $ (2)
Ty Smith	975 000 $ (3)
Phil Di Giuseppe	950 000 $ (1)
Juuso Valimaki	925 000 $ (2)
Tobias Bjornfot	925 000 $ (2)
Adin Hill	900 000 $ (1)
Peter Cehlarik	875 000 $ (2)
Joel Kiviranta	800 000 $ (3)
Pius Suter	775 000 $ (1)
Total Pro Players	28
Salary Commitment
Year 21 : 87 707 250 $
Year 22 : 61 200 000 $
Year 23 : 26 100 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 87 707 250 $
Year 22 : 61 200 000 $
Year 23 : 26 100 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 87 707 250 $
Year 22 : 61 200 000 $
Year 23 : 26 100 000 $
Year 24 : 0 $

Farm Players Salaries
Tyson Foerster	97 500 $ (3)
Dennis Cholowski	92 500 $ (1)
Ian Mitchell	87 500 $ (3)
Jan Jenik	87 500 $ (3)
Jared McIsaac	87 500 $ (3)
Conor Timmins	85 000 $ (2)
Egor Korshkov	85 000 $ (2)
Joey Keane	85 000 $ (2)
Marcus Hogberg	85 000 $ (2)
Brandon Gignac	85 000 $ (1)
Cam Dineen	85 000 $ (1)
Chad Krys	85 000 $ (2)
Ilya Samsonov	85 000 $ (1)
Joakim Nygard	80 000 $ (3)
Linus Sandin	77 500 $ (4)
Markus Phillips	77 500 $ (3)
Blade Jenkins	77 500 $ (3)
Arnaud Durandeau	75 000 $ (4)
Nicholas Caamano	72 500 $ (1)
Patrick Khodorenko	72 500 $ (4)
Tommy Novak	72 500 $ (2)
Zach Nastasiuk	72 500 $ (1)
Rhett Gardner	72 500 $ (2)
Dylan Wells	72 500 $ (1)
Kyle Wood	70 000 $ (2)
Dillon Heatherington	70 000 $ (1)
Tyrell Goulbourne	65 000 $ (1)
Robert Lantosi	62 500 $ (3)
Dylan Blujus	60 000 $ (3)
Kyle Rau	60 000 $ (1)
Anton Lindholm	55 000 $ (2)
Spencer Martin	45 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 21 : 2 442 500 $
Year 22 : 1 637 500 $
Year 23 : 942 500 $
Year 24 : 225 000 $
Salary Average Commitment
Year 21 : 2 442 500 $
Year 22 : 1 637 500 $
Year 23 : 942 500 $
Year 24 : 225 000 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6000 - 100 $ - 0 - 0.00%
Level 2:	5000 - 60 $ - 0 - 0.00%
Level 3:	2000 - 40 $ - 0 - 0.00%
Level 4:	4000 - 20 $ - 0 - 0.00%
Luxury :	1000 - 120 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	77 925 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	43 734 272 $
Projected Bank Account	43 734 272 $

Pro Players Salaries
Connor McDavid	11 725 000 $ (1)
Mitchell Marner	11 125 000 $ (2)
Joe Pavelski	7 400 000 $ (1)
Adam Henrique	6 225 000 $ (2)
Simeon Varlamov	5 400 000 $ (2)
Thomas Chabot	4 600 000 $ (2)
Alex Goligoski	4 525 000 $ (2)
James van Riemsdyk	4 525 000 $ (1)
Ethan Bear	3 200 000 $ (3)
Carson Soucy	2 850 000 $ (3)
Robert Hagg	2 400 000 $ (2)
Joel Eriksson Ek	2 400 000 $ (1)
Carl Hagelin	2 350 000 $ (2)
Craig Smith	1 375 000 $ (4)
Riley Nash	1 375 000 $ (2)
Michal Kempny	1 200 000 $ (4)
Chase De Leo	850 000 $ (4)
Christian Jaros	850 000 $ (3)
Jordan Greenway	825 000 $ (1)
Ilya Sorokin	775 000 $ (1)
Egor Sharangovich	775 000 $ (1)
Dean Kukan	700 000 $ (2)
Kasimir Kaskisuo	475 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 21 : 77 925 000 $
Year 22 : 49 025 000 $
Year 23 : 10 325 000 $
Year 24 : 3 425 000 $
Salary Average Commitment
Year 21 : 77 925 000 $
Year 22 : 49 025 000 $
Year 23 : 10 325 000 $
Year 24 : 3 425 000 $
Salary Cap with 1 Way Contract
Year 21 : 77 925 000 $
Year 22 : 49 025 000 $
Year 23 : 10 325 000 $
Year 24 : 3 425 000 $

Farm Players Salaries
Michael Hutchinson	100 000 $ (1)
Alexander True	95 000 $ (2)
Dominic Turgeon	90 000 $ (2)
Joakim Nordstrom	90 000 $ (2)
Ty Dellandrea	87 500 $ (3)
Jack Dougherty	85 000 $ (1)
Liam O'Brien	82 500 $ (2)
Michael Spacek	80 000 $ (3)
Justin Kirkland	80 000 $ (2)
Ole Bjorgvik-Holm	77 500 $ (3)
Eetu Tuulola	72 500 $ (2)
David Kase	72 500 $ (1)
Joona Koppanen	72 500 $ (1)
Patrick Russell	70 000 $ (3)
Ostap Safin	67 500 $ (3)
Max Willman	67 500 $ (1)
Joel Teasdale	67 500 $ (3)
Xavier Ouellet	65 000 $ (1)
Griffin Luce	65 000 $ (4)
Mareks Mitens	62 500 $ (4)
Will Reilly	62 500 $ (4)
Devin Cooley	62 500 $ (2)
Sebastian Repo	60 000 $ (1)
Oskar Steen	60 000 $ (3)
Jeremy Gregoire	60 000 $ (2)
Tobie Paquette-Bisson	60 000 $ (2)
Jeffrey Truchon-Viel	60 000 $ (1)
Pavel Shen	55 000 $ (3)
Cooper Zech	55 000 $ (3)
Artyom Zagidulin	55 000 $ (3)
Alex Lintuniemi	52 500 $ (2)
Dmitry Osipov	50 000 $ (2)
Shane Starrett	40 000 $ (1)
Tanner Jeannot	40 000 $ (2)
Total Farm Players	34
Salary Commitment
Year 21 : 2 322 500 $
Year 22 : 1 700 000 $
Year 23 : 865 000 $
Year 24 : 190 000 $
Salary Average Commitment
Year 21 : 2 322 500 $
Year 22 : 1 700 000 $
Year 23 : 865 000 $
Year 24 : 190 000 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Center
Level 1:	5400 - 130 $ - 0 - 0.00%
Level 2:	4500 - 75 $ - 0 - 0.00%
Level 3:	3600 - 55 $ - 0 - 0.00%
Level 4:	3600 - 40 $ - 0 - 0.00%
Luxury :	900 - 250 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	73 200 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	13 260 735 $
Projected Bank Account	13 260 735 $

Pro Players Salaries
Mark Stone	10 375 000 $ (4)
Matt Duchene	6 375 000 $ (2)
P.K. Subban	6 000 000 $ (1)
Teuvo Teravainen	5 300 000 $ (2)
Mikael Backlund	5 075 000 $ (2)
Ryan Strome	4 900 000 $ (1)
T.J. Brodie	4 400 000 $ (1)
Adam Larsson	4 200 000 $ (3)
Mike Smith	4 000 000 $ (1)
Andre Burakovsky	3 000 000 $ (3)
Luke Kunin	2 500 000 $ (2)
Zach Parise	2 100 000 $ (2)
Kevin Rooney	2 000 000 $ (3)
Joonas Korpisalo	2 000 000 $ (1)
Nathan Bastian	1 875 000 $ (2)
Matt Benning	1 650 000 $ (2)
Jan Rutta	1 650 000 $ (1)
Colin Miller	1 500 000 $ (3)
Pavel Francouz	1 000 000 $ (2)
Antoine Roussel	825 000 $ (3)
Matt Tennyson	725 000 $ (4)
Matt Irwin	675 000 $ (2)
Fredrik Claesson	600 000 $ (1)
Ilya Lyubushkin	475 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 21 : 73 200 000 $
Year 22 : 49 175 000 $
Year 23 : 22 625 000 $
Year 24 : 11 100 000 $
Salary Average Commitment
Year 21 : 73 200 000 $
Year 22 : 49 175 000 $
Year 23 : 22 625 000 $
Year 24 : 11 100 000 $
Salary Cap with 1 Way Contract
Year 21 : 73 200 000 $
Year 22 : 49 175 000 $
Year 23 : 22 625 000 $
Year 24 : 11 100 000 $

Farm Players Salaries
Libor Hajek	92 500 $ (1)
Matthew Peca	90 000 $ (1)
Jaycob Megna	87 500 $ (2)
Lassi Thomson	87 500 $ (3)
Aleksi Heponiemi	85 000 $ (2)
Nate Prosser	80 000 $ (2)
Hunter Skinner	77 500 $ (3)
William Lockwood	77 500 $ (2)
Michael McCarron	75 000 $ (2)
Gilles Senn	72 500 $ (2)
Brandon Duhaime	72 500 $ (2)
Nick Henry	72 500 $ (2)
Carsen Twarynski	72 500 $ (1)
Filip Kral	67 500 $ (3)
Drake Rymsha	67 500 $ (2)
Justin Richards	67 500 $ (2)
Daniil Tarasov	67 500 $ (3)
David Cotton	67 500 $ (2)
Remi Elie	65 000 $ (2)
Sam Anas	65 000 $ (2)
Alex Limoges	65 000 $ (4)
Paul LaDue	62 500 $ (3)
Jiri Patera	62 500 $ (4)
Cam Lee	62 500 $ (4)
Jackson Cates	60 000 $ (2)
Brandon Crawley	60 000 $ (1)
Alexandre Alain	52 500 $ (2)
Griffen Outhouse	50 000 $ (1)
Garret Cockerill	0 $ (0)
Billy Christopoulos	0 $ (0)
Alec McCrea	0 $ (0)
Total Farm Players	31
Salary Commitment
Year 21 : 1 985 000 $
Year 22 : 1 620 000 $
Year 23 : 552 500 $
Year 24 : 190 000 $
Salary Average Commitment
Year 21 : 1 985 000 $
Year 22 : 1 620 000 $
Year 23 : 552 500 $
Year 24 : 190 000 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	5400 - 130 $ - 0 - 0.00%
Level 2:	4500 - 75 $ - 0 - 0.00%
Level 3:	3600 - 55 $ - 0 - 0.00%
Level 4:	3600 - 40 $ - 0 - 0.00%
Luxury :	900 - 250 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	75 575 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	41 790 533 $
Projected Bank Account	41 790 533 $

Pro Players Salaries
Mark Scheifele	9 725 000 $ (2)
Sidney Crosby	9 500 000 $ (3)
Nathan MacKinnon	9 475 000 $ (1)
Charlie McAvoy	7 125 000 $ (3)
Jaccob Slavin	6 175 000 $ (2)
Jonathan Audy-Marchessault	5 450 000 $ (2)
Hampus Lindholm	4 500 000 $ (2)
Vitek Vanecek	3 400 000 $ (1)
Nick Bonino	2 950 000 $ (2)
Pavel Zacha	2 725 000 $ (1)
Connor Brown	2 725 000 $ (1)
Nicolas Roy	1 975 000 $ (3)
Jonathan Drouin	1 950 000 $ (3)
Brett Kulak	1 300 000 $ (1)
Casey DeSmith	1 100 000 $ (1)
Jujhar Khaira	1 075 000 $ (1)
Alexander Volkov	975 000 $ (2)
Vladislav Gavrikov	925 000 $ (2)
Joel Hanley	700 000 $ (2)
Cory Schneider	675 000 $ (3)
Artem Zub	675 000 $ (1)
Blake Lizotte	475 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 21 : 75 575 000 $
Year 22 : 52 625 000 $
Year 23 : 21 225 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 75 575 000 $
Year 22 : 52 625 000 $
Year 23 : 21 225 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 75 575 000 $
Year 22 : 52 625 000 $
Year 23 : 21 225 000 $
Year 24 : 0 $

Farm Players Salaries
Lucas Wallmark	175 000 $ (1)
Rasmus Sandin	92 500 $ (1)
Austin Czarnik	90 000 $ (1)
Brayden Tracey	87 500 $ (3)
Joey Anderson	85 000 $ (1)
Cliff Pu	85 000 $ (1)
David Gustafsson	85 000 $ (2)
Derrick Pouliot	85 000 $ (1)
Logan Shaw	85 000 $ (2)
Andrew Ladd	77 500 $ (1)
Ian McCoshen	75 000 $ (3)
Stuart Skinner	72 500 $ (1)
Sam Harvey	72 500 $ (4)
Tyler Ennis	72 500 $ (1)
Zack Kassian	72 500 $ (4)
Brett Murray	72 500 $ (2)
Louie Belpedio	70 000 $ (3)
Nikolas Brouillard	70 000 $ (4)
Luke Philp	67 500 $ (3)
Parker Kelly	67 500 $ (3)
Wyatt Kalynuk	67 500 $ (2)
Antoine Bibeau	65 000 $ (2)
Dan Renouf	65 000 $ (2)
Tyler Wall	60 000 $ (4)
Marc-Olivier Roy	60 000 $ (4)
Peter Abbandonato	57 500 $ (3)
Michael Pezzetta	50 000 $ (2)
Jordan Gross	42 500 $ (1)
Cavan Fitzgerald	40 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 21 : 2 167 500 $
Year 22 : 1 250 000 $
Year 23 : 760 000 $
Year 24 : 335 000 $
Salary Average Commitment
Year 21 : 2 167 500 $
Year 22 : 1 250 000 $
Year 23 : 760 000 $
Year 24 : 335 000 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	5400 - 130 $ - 0 - 0.00%
Level 2:	4500 - 75 $ - 0 - 0.00%
Level 3:	3600 - 55 $ - 0 - 0.00%
Level 4:	3600 - 40 $ - 0 - 0.00%
Luxury :	900 - 250 $ - 0 - 0.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	73 450 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	24 750 000 $
Projected Bank Account	24 750 000 $

Pro Players Salaries
Tyler Seguin	9 450 000 $ (1)
Darnell Nurse	7 650 000 $ (2)
Jeff Petry	7 550 000 $ (3)
Jamie Benn	7 025 000 $ (1)
Petr Mrazek	6 300 000 $ (2)
Mike Hoffman	6 000 000 $ (4)
Sam Reinhart	5 250 000 $ (2)
Brian Dumoulin	4 650 000 $ (3)
Tanner Pearson	3 200 000 $ (2)
Alex Tuch	2 075 000 $ (1)
Johan Larsson	1 900 000 $ (3)
Conor Sheary	1 725 000 $ (4)
Frank Vatrano	1 500 000 $ (1)
Anthony Stolarz	1 300 000 $ (2)
Markus Nutivaara	1 275 000 $ (2)
Luke Glendening	1 125 000 $ (3)
Nick Jensen	1 100 000 $ (3)
Brett Connolly	900 000 $ (4)
Nic Hague	725 000 $ (1)
Patrick Maroon	725 000 $ (2)
Alex Chiasson	725 000 $ (3)
Braydon Coburn	700 000 $ (2)
Taro Hirose	600 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 21 : 73 450 000 $
Year 22 : 52 075 000 $
Year 23 : 25 675 000 $
Year 24 : 8 625 000 $
Salary Average Commitment
Year 21 : 48 300 000 $
Year 22 : 26 925 000 $
Year 23 : 21 025 000 $
Year 24 : 8 625 000 $
Salary Cap with 1 Way Contract
Year 21 : 73 450 000 $
Year 22 : 52 075 000 $
Year 23 : 25 675 000 $
Year 24 : 8 625 000 $

Farm Players Salaries
Jonas Siegenthaler	150 000 $ (3)
Vitali Kravtsov	92 500 $ (2)
Donovan Sebrango	87 500 $ (3)
Joe Hicketts	85 000 $ (3)
Connor Dewar	85 000 $ (2)
Jonah Gadjovich	85 000 $ (1)
Nicholas Merkley	82 500 $ (3)
Justus Annunen	77 500 $ (3)
Tyler Madden	77 500 $ (3)
Michael Stone	75 000 $ (3)
Christoffer Ehn	72 500 $ (1)
Devante Stephens	72 500 $ (2)
Mac Hollowell	72 500 $ (2)
Kevin Czuczman	70 000 $ (2)
Hugh McGing	67 500 $ (2)
Joseph Blandisi	65 000 $ (3)
Brett Pollock	62 500 $ (3)
Jimmy Oligny	62 500 $ (2)
Oliwer Kaski	60 000 $ (2)
Spencer Smallman	60 000 $ (2)
Danick Martel	60 000 $ (1)
Jeremy Brodeur	60 000 $ (4)
D.J. Busdeker	60 000 $ (4)
Justin Kapelmaster	60 000 $ (4)
Matt Bartkowski	57 500 $ (2)
Jan Drozg	50 000 $ (3)
Kelly Klima	50 000 $ (3)
Tyler Sikura	50 000 $ (3)
Brandon Halverson	50 000 $ (3)
Ryan Stanton	42 500 $ (2)
Ryan Schmelzer	42 500 $ (2)
Daniel Walcott	40 000 $ (2)
Jake Paterson	40 000 $ (1)
David Gust	40 000 $ (1)
Evan Polei	40 000 $ (2)
Sean Bonar	40 000 $ (2)
Adam Johnson	40 000 $ (1)
Total Farm Players	37
Salary Commitment
Year 21 : 2 385 000 $
Year 22 : 2 047 500 $
Year 23 : 1 142 500 $
Year 24 : 180 000 $
Salary Average Commitment
Year 21 : 2 090 000 $
Year 22 : 1 752 500 $
Year 23 : 847 500 $
Year 24 : 180 000 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6300 - 130 $ - 0 - 0.00%
Level 2:	5300 - 75 $ - 0 - 0.00%
Level 3:	4200 - 55 $ - 0 - 0.00%
Level 4:	4200 - 40 $ - 0 - 0.00%
Luxury :	1000 - 250 $ - 0 - 0.00%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	71 650 000 $
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
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	0 $
Estimate Under Maximum Salary Cap of 80 000 000 $	0 $
Estimate Over Minimum Salary Cap of 0 $	0 $
Current Bank Account	61 630 018 $
Projected Bank Account	61 630 018 $

Pro Players Salaries
Claude Giroux	9 000 000 $ (2)
Sean Monahan	7 175 000 $ (2)
Oliver Ekman-Larsson	7 000 000 $ (3)
Brock Nelson	6 425 000 $ (2)
William Nylander	5 500 000 $ (3)
Torey Krug	5 200 000 $ (3)
Damon Severson	4 700 000 $ (2)
Mackenzie Blackwood	4 100 000 $ (1)
Brady Skjei	3 500 000 $ (2)
Alexander Wennberg	3 425 000 $ (2)
Jakub Vrana	3 075 000 $ (1)
Connor Clifton	2 325 000 $ (1)
Dylan Strome	2 100 000 $ (2)
Robby Fabbri	1 200 000 $ (3)
Mark Jankowski	1 125 000 $ (1)
Adam Fox	975 000 $ (2)
Ilya Mikheyev	925 000 $ (2)
Nikita Gusev	925 000 $ (2)
Drake Batherson	875 000 $ (1)
Jani Hakanpaa	850 000 $ (3)
Brandon Hagel	775 000 $ (3)
Kevin Lankinen	475 000 $ (2)
Zemgus Girgensons	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 21 : 71 650 000 $
Year 22 : 60 150 000 $
Year 23 : 20 525 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 71 650 000 $
Year 22 : 60 150 000 $
Year 23 : 20 525 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 71 650 000 $
Year 22 : 60 150 000 $
Year 23 : 20 525 000 $
Year 24 : 0 $

Farm Players Salaries
Colin White	150 000 $ (2)
Yakov Trenin	120 000 $ (3)
Par Lindholm	110 000 $ (2)
Martin Kaut	92 500 $ (1)
Timothy Liljegren	90 000 $ (3)
Grigori Denisenko	87 500 $ (3)
Jack Quinn	87 500 $ (3)
Phil Tomasino	87 500 $ (3)
Michael Vukojevic	87 500 $ (3)
Riley Tufte	85 000 $ (2)
Josh Mahura	85 000 $ (1)
Maxime Lagace	80 000 $ (3)
Alex Petrovic	77 500 $ (2)
Adam Scheel	77 500 $ (3)
Evan Fitzpatrick	77 500 $ (2)
Daniel O'Regan	75 000 $ (2)
Igor Shvyrev	72 500 $ (1)
Lean Bergmann	72 500 $ (3)
Parker Wotherspoon	72 500 $ (2)
Adam Ruzicka	72 500 $ (2)
Max McCormick	70 000 $ (3)
Vladislav Kamenev	70 000 $ (3)
Jack Dugan	67 500 $ (2)
Jacob Ingham	67 500 $ (3)
Joe Gambardella	65 000 $ (2)
Cole Coskey	62 500 $ (1)
Dawson Barteaux	60 000 $ (4)
Jeremy Davies	60 000 $ (2)
Vincent Desharnais	60 000 $ (4)
Austin Rueschhoff	60 000 $ (4)
Mat Robson	60 000 $ (3)
Austin Strand	55 000 $ (2)
Jonathan Aspirot	52 500 $ (3)
Brady Keeper	45 000 $ (2)
Total Farm Players	34
Salary Commitment
Year 21 : 2 615 000 $
Year 22 : 2 302 500 $
Year 23 : 1 290 000 $
Year 24 : 180 000 $
Salary Average Commitment
Year 21 : 2 615 000 $
Year 22 : 2 302 500 $
Year 23 : 1 290 000 $
Year 24 : 180 000 $

Team Finance	Last Update - 11 octobre 2021 at 20:33
Simulating a Pre-Season

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	27 566 719 $	78 225 000 $	1 775 000 $	78 225 000 $	24	27	51
BlackHawks	46 451 938 $	76 200 000 $	3 800 000 $	76 200 000 $	23	32	55
BlueJackets	27 939 537 $	73 500 000 $	6 500 000 $	73 500 000 $	23	28	51
Blues	19 223 268 $	72 025 000 $	7 975 000 $	72 025 000 $	25	24	49
Bruins	23 220 779 $	68 175 000 $	11 825 000 $	68 175 000 $	24	34	58
Canadiens	25 000 304 $	69 700 000 $	10 300 000 $	69 700 000 $	23	34	57
Canucks	16 622 009 $	85 175 000 $	-5 175 000 $	85 175 000 $	39	23	62
Capitals	30 724 570 $	79 225 000 $	775 000 $	79 225 000 $	26	32	58
Coyotes	14 634 768 $	70 400 000 $	9 600 000 $	70 400 000 $	23	32	55
Devils	24 500 692 $	82 425 000 $	-2 425 000 $	82 425 000 $	32	24	56
Ducks	21 793 484 $	73 900 000 $	6 100 000 $	73 900 000 $	24	26	50
Flames	59 868 529 $	72 875 000 $	7 125 000 $	72 875 000 $	22	39	61
Flyers	6 220 868 $	71 175 000 $	8 825 000 $	71 175 000 $	24	33	57
Hurricanes	25 967 069 $	76 005 000 $	3 995 000 $	76 005 000 $	24	29	53
Islanders	28 386 423 $	73 300 000 $	6 700 000 $	73 300 000 $	22	31	53
Jets	45 794 231 $	74 200 000 $	5 800 000 $	74 200 000 $	23	33	56
Kings	24 754 130 $	74 500 000 $	5 500 000 $	74 500 000 $	23	33	56
Lightning	26 269 656 $	75 250 000 $	4 750 000 $	75 250 000 $	23	29	52
MapleLeafs	18 555 408 $	74 200 000 $	5 800 000 $	74 200 000 $	24	31	55
Oilers	28 996 892 $	75 000 000 $	5 000 000 $	75 000 000 $	23	29	52
Panthers	20 280 585 $	77 050 000 $	2 950 000 $	77 050 000 $	24	27	51
Penguins	61 649 284 $	67 300 000 $	12 700 000 $	67 300 000 $	26	35	61
Predators	29 100 831 $	72 700 000 $	7 300 000 $	72 700 000 $	23	33	56
Rangers	66 251 669 $	86 455 000 $	-6 455 000 $	86 455 000 $	26	36	62
RedWings	54 408 566 $	87 707 250 $	-7 707 250 $	87 707 250 $	28	32	60
Sabres	43 734 272 $	77 925 000 $	2 075 000 $	77 925 000 $	23	34	57
Senators	13 260 735 $	73 200 000 $	6 800 000 $	73 200 000 $	24	31	55
Sharks	41 790 533 $	75 575 000 $	4 425 000 $	75 575 000 $	22	29	51
Stars	24 750 000 $	73 450 000 $	6 550 000 $	73 450 000 $	23	37	60
Wild	61 630 018 $	71 650 000 $	8 350 000 $	71 650 000 $	23	34	57

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 - %