LHSDB - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	25 030 001 $
Farm Players Total Salaries	313 470 $
Coaches Total Salaries	3 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	168 040 844 $
Projected Bank Account	168 040 844 $

Pro Players Salaries
Marc Staal	2 500 001 $ (1)
Jon Merrill	2 500 000 $ (2)
Jani Hakanpaa	2 500 000 $ (4)
Craig Smith	2 500 000 $ (2)
Nick Leddy	2 500 000 $ (1)
Joel Armia	2 500 000 $ (1)
Brendan Gallagher	1 780 000 $ (2)
Erik Gustafsson	1 300 000 $ (1)
Chad Ruhwedel	1 150 000 $ (4)
Paul Byron	1 000 000 $ (2)
Martin Frk	1 000 000 $ (1)
Marcus Johansson	1 000 000 $ (3)
Ross Colton	500 000 $ (1)
Frederik Gauthier	500 000 $ (2)
Trevor Lewis	500 000 $ (3)
Rasmus Asplund	500 000 $ (1)
Sonny Milano	500 000 $ (1)
Dennis Gilbert	300 000 $ (1)
Total Pro Players	18
Salary Commitment
Year 17 : 25 030 001 $
Year 18 : 13 430 000 $
Year 19 : 5 150 000 $
Year 20 : 3 650 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 25 030 001 $
Year 18 : 13 430 000 $
Year 19 : 5 150 000 $
Year 20 : 3 650 000 $

Farm Players Salaries
Tuukka Rask	65 000 $ (1)
Justin Schultz	21 500 $ (1)
Paul LaDue	10 000 $ (2)
Laurent Dauphin	10 000 $ (3)
Lias Andersson	9 000 $ (1)
Jamie Drysdale	9 000 $ (4)
Cam York	9 000 $ (3)
Cole Sillinger	9 000 $ (4)
Jacob Perreault	9 000 $ (4)
Jacob Ingham	7 500 $ (1)
Maxime Lagace	7 470 $ (2)
Dillon Dube	5 000 $ (1)
Jesse Ylonen	5 000 $ (3)
Gabriel Carlsson	5 000 $ (1)
Simon Holmstrom	5 000 $ (3)
Michael Sgarbossa	5 000 $ (1)
Mark Alt	5 000 $ (2)
Roby Jarventie	5 000 $ (4)
Joseph LaBate	5 000 $ (3)
Keaton Middleton	5 000 $ (2)
Dillon Heatherington	5 000 $ (3)
Cal O'Reilly	5 000 $ (2)
Logan Stanley	5 000 $ (1)
Mason Geertsen	3 000 $ (2)
Layton Ahac	3 000 $ (3)
Hunter Skinner	3 000 $ (3)
Jack Badini	3 000 $ (3)
Brendan Warren	3 000 $ (1)
Michael Dal Colle	3 000 $ (4)
Blade Jenkins	3 000 $ (3)
Jonathan Gruden	3 000 $ (3)
Ryan Fanti	3 000 $ (2)
Mason Primeau	3 000 $ (1)
Maxim Golod	3 000 $ (1)
Eetu Makiniemi	3 000 $ (4)
Daniil Chechelev	3 000 $ (4)
Joel Hofer	3 000 $ (3)
Dereck Baribeau	3 000 $ (2)
Viktor Lodin	3 000 $ (4)
Ty Emberson	3 000 $ (4)
Travis Barron	3 000 $ (2)
Simon Lundmark	3 000 $ (4)
Simon Benoit	3 000 $ (1)
Samuel Laberge	3 000 $ (1)
J.C. Beaudin	3 000 $ (3)
Tim Schaller	3 000 $ (2)
Jordan Harris	3 000 $ (4)
Drew Helleson	3 000 $ (4)
Guillaume Brisebois	3 000 $ (4)
Frederic Allard	3 000 $ (2)
Michael Vukojevic	3 000 $ (3)
Aidan Dudas	3 000 $ (3)
Total Farm Players	52
Salary Commitment
Year 17 : 313 470 $
Year 18 : 175 470 $
Year 19 : 125 000 $
Year 20 : 59 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Bank North Center
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	48 650 000 $
Farm Players Total Salaries	108 000 $
Coaches Total Salaries	7 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	51 426 129 $
Projected Bank Account	51 426 129 $

Pro Players Salaries
Auston Matthews	6 500 000 $ (4)
Alec Martinez	5 000 000 $ (3)
Tyler Seguin	3 500 000 $ (3)
Connor Murphy	3 500 000 $ (2)
Roope Hintz	3 500 000 $ (2)
Shayne Gostisbehere	3 500 000 $ (3)
Tyler Toffoli	3 500 000 $ (1)
Torey Krug	3 500 000 $ (1)
Mikael Backlund	2 500 000 $ (3)
Erik Haula	2 500 000 $ (1)
Justin Holl	2 500 000 $ (2)
Brandon Saad	2 500 000 $ (4)
Joonas Korpisalo	1 500 000 $ (3)
Jonas Siegenthaler	1 000 000 $ (1)
Oskar Sundqvist	1 000 000 $ (1)
Jay Beagle	750 000 $ (2)
Dylan Gambrell	500 000 $ (1)
Elvis Merzlikins	500 000 $ (2)
Mason Marchment	300 000 $ (2)
Joel Kiviranta	300 000 $ (2)
Carter Verhaeghe	300 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 17 : 48 650 000 $
Year 18 : 36 650 000 $
Year 19 : 25 000 000 $
Year 20 : 9 000 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 48 650 000 $
Year 18 : 36 650 000 $
Year 19 : 25 000 000 $
Year 20 : 9 000 000 $

Farm Players Salaries
Jarred Tinordi	10 000 $ (2)
Alex Limoges	5 000 $ (1)
Christopher Gibson	5 000 $ (1)
Alexei Melnichuk	5 000 $ (1)
Justin Richards	5 000 $ (1)
Patrick Khodorenko	3 000 $ (1)
Casey Fitzgerald	3 000 $ (2)
Zach Senyshyn	3 000 $ (2)
Jimmy Schuldt	3 000 $ (2)
Joel Kellman	3 000 $ (2)
Curtis McKenzie	3 000 $ (1)
Cameron Hughes	3 000 $ (4)
Luke Philp	3 000 $ (2)
Cole Reinhardt	3 000 $ (3)
Felix Robert	3 000 $ (1)
Michael Carcone	3 000 $ (1)
Jet Greaves	3 000 $ (2)
Jalen Chatfield	3 000 $ (2)
Francois Brassard	3 000 $ (2)
Cole Clayton	3 000 $ (2)
Dillon Hamaliuk	3 000 $ (4)
Ethan Keppen	3 000 $ (4)
Matthew Wedman	3 000 $ (4)
Jack Kopacka	3 000 $ (1)
Liam O'Brien	3 000 $ (1)
Robert Trivigno	3 000 $ (2)
Sam Miletic	3 000 $ (1)
Spencer Smallman	3 000 $ (1)
Callum Booth	3 000 $ (1)
Jeremy Brodeur	3 000 $ (2)
Carl Neill	3 000 $ (3)
Total Farm Players	31
Salary Commitment
Year 17 : 108 000 $
Year 18 : 61 000 $
Year 19 : 18 000 $
Year 20 : 12 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Marine Midland Arena
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	47 465 499 $
Farm Players Total Salaries	88 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	78 997 858 $
Projected Bank Account	78 997 858 $

Pro Players Salaries
Sergei Bobrovsky	5 000 000 $ (2)
Drew Doughty	5 000 000 $ (3)
Artemi Panarin	5 000 000 $ (2)
Brayden Point	4 950 000 $ (3)
James van Riemsdyk	3 500 000 $ (2)
Mats Zuccarello	3 500 000 $ (1)
Samuel Girard	3 499 999 $ (2)
Sean Monahan	2 500 000 $ (4)
Nikita Zaitsev	2 500 000 $ (3)
Calle Jarnkrok	2 500 000 $ (3)
Alexandar Georgiev	1 997 500 $ (3)
Brendan Smith	1 220 000 $ (1)
Kyle Okposo	1 000 000 $ (1)
Sam Steel	900 000 $ (1)
Owen Tippett	900 000 $ (2)
Arthur Kaliyev	900 000 $ (3)
Max Comtois	900 000 $ (1)
Victor Rask	898 000 $ (3)
Nathan Beaulieu	500 000 $ (1)
Adam Gaudette	300 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 17 : 47 465 499 $
Year 18 : 39 145 499 $
Year 19 : 21 245 500 $
Year 20 : 2 500 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 47 465 499 $
Year 18 : 39 145 499 $
Year 19 : 21 245 500 $
Year 20 : 2 500 000 $

Farm Players Salaries
Fredrik Claesson	10 000 $ (1)
Vince Dunn	10 000 $ (3)
Fabian Zetterlund	5 000 $ (2)
Matt Kiersted	5 000 $ (2)
Mathias Laferriere	5 000 $ (4)
Jack McBain	5 000 $ (4)
Nick Swaney	3 000 $ (4)
Linus Sandin	3 000 $ (1)
Jan Drozg	3 000 $ (2)
Brandon Biro	3 000 $ (1)
Sheldon Dries	3 000 $ (1)
Tim Berni	3 000 $ (4)
Hugh McGing	3 000 $ (1)
Joel Teasdale	3 000 $ (1)
Ryan Lohin	3 000 $ (3)
Taylor Ward	3 000 $ (2)
Blake Siebenaler	3 000 $ (1)
Arturs Silovs	3 000 $ (3)
Lauri Pajuniemi	3 000 $ (4)
Sam Lafferty	3 000 $ (1)
Owen Sillinger	3 000 $ (2)
Akira Schmid	3 000 $ (4)
Michael Eyssimont	0 $ (1)
Total Farm Players	23
Salary Commitment
Year 17 : 88 000 $
Year 18 : 57 000 $
Year 19 : 38 000 $
Year 20 : 22 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Airlines Saddledome
Level 1:	6000 - 110 $ - 0 - 0,00%
Level 2:	5000 - 65 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	49 579 999 $
Farm Players Total Salaries	44 500 $
Coaches Total Salaries	4 100 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	9 398 202 $
Projected Bank Account	9 398 202 $

Pro Players Salaries
Aleksander Barkov	7 999 999 $ (2)
Roman Josi	6 500 000 $ (2)
Marc-Andre Fleury	6 400 000 $ (2)
Tyler Myers	3 500 000 $ (3)
Andrew Copp	3 500 000 $ (3)
Brayden Schenn	3 500 000 $ (2)
Christopher Tanev	3 260 000 $ (2)
Brock Boeser	2 500 000 $ (4)
Tom Wilson	2 500 000 $ (1)
Marcus Foligno	2 500 000 $ (2)
Gustav Nyquist	1 820 000 $ (1)
Tyler Motte	1 000 000 $ (1)
Adam Lowry	1 000 000 $ (1)
Matt Nieto	900 000 $ (1)
Ilya Samsonov	900 000 $ (1)
Brett Ritchie	500 000 $ (3)
Nate Thompson	400 000 $ (2)
Kevin Rooney	300 000 $ (1)
Radim Simek	300 000 $ (1)
Matt Roy	300 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 17 : 49 579 999 $
Year 18 : 40 559 999 $
Year 19 : 10 000 000 $
Year 20 : 2 500 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 49 579 999 $
Year 18 : 40 559 999 $
Year 19 : 10 000 000 $
Year 20 : 2 500 000 $

Farm Players Salaries
Mike Vecchione	5 000 $ (4)
Matt Bartkowski	4 500 $ (1)
Andy Welinski	4 000 $ (1)
Alan Quine	4 000 $ (2)
Matthew Murray	3 000 $ (2)
Mareks Mitens	3 000 $ (1)
Nick Cicek	3 000 $ (2)
Ilya Lyubushkin	3 000 $ (1)
Adam Raska	3 000 $ (4)
James Hamblin	3 000 $ (2)
Mitchell Stephens	3 000 $ (1)
Reese Johnson	3 000 $ (2)
Andy Andreoff	3 000 $ (1)
Total Farm Players	13
Salary Commitment
Year 17 : 44 500 $
Year 18 : 24 000 $
Year 19 : 8 000 $
Year 20 : 8 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Raleigh Sports Arena
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	46 723 025 $
Farm Players Total Salaries	168 000 $
Coaches Total Salaries	3 100 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	9 260 507 $
Projected Bank Account	9 260 507 $

Pro Players Salaries
Alex Pietrangelo	6 500 000 $ (4)
Sidney Crosby	6 500 000 $ (1)
Morgan Rielly	5 000 000 $ (3)
Matt Dumba	3 500 000 $ (1)
Kyle Connor	3 500 000 $ (2)
Blake Wheeler	3 500 000 $ (3)
Alex DeBrincat	3 500 000 $ (2)
Jordan Staal	2 500 000 $ (4)
Brandon Tanev	2 052 590 $ (2)
Barclay Goodrow	1 970 435 $ (3)
Jack Johnson	1 200 000 $ (3)
Luke Schenn	1 000 000 $ (2)
Radek Faksa	1 000 000 $ (3)
Jeremy Lauzon	1 000 000 $ (2)
Noel Acciari	1 000 000 $ (4)
Devan Dubnyk	900 000 $ (1)
Josh Norris	500 000 $ (2)
Connor Brown	500 000 $ (1)
Jordan Kyrou	500 000 $ (1)
Igor Shesterkin	300 000 $ (2)
Pavel Francouz	300 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 17 : 46 723 025 $
Year 18 : 34 523 025 $
Year 19 : 22 670 435 $
Year 20 : 10 000 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 46 723 025 $
Year 18 : 34 523 025 $
Year 19 : 22 670 435 $
Year 20 : 10 000 000 $

Farm Players Salaries
Madison Bowey	10 000 $ (3)
Nils Hoglander	9 000 $ (3)
Justin Barron	9 000 $ (4)
Akil Thomas	9 000 $ (3)
Cole Caufield	9 000 $ (3)
Cal Foote	9 000 $ (1)
Jack Quinn	9 000 $ (4)
Kirby Dach	9 000 $ (2)
J-F Berube	7 500 $ (1)
Calvin Pickard	7 500 $ (1)
Sven Baertschi	5 000 $ (2)
Colin White	5 000 $ (4)
Kevin Roy	5 000 $ (1)
Kale Clague	5 000 $ (1)
Valtteri Puustinen	5 000 $ (4)
Adam Clendening	5 000 $ (1)
Sean Durzi	5 000 $ (2)
Oskar Steen	3 000 $ (2)
Blake Speers	3 000 $ (1)
Victor Brattstrom	3 000 $ (4)
Linus Hogberg	3 000 $ (1)
Matt Filipe	3 000 $ (3)
Anthony Louis	3 000 $ (2)
Jack LaFontaine	3 000 $ (4)
Ethan Prow	3 000 $ (2)
Gerry Mayhew	3 000 $ (2)
Lucas Johansen	3 000 $ (4)
Lukas Rousek	3 000 $ (4)
Dylan Blujus	3 000 $ (2)
Hunter Jones	3 000 $ (3)
Ilya Konovalov	3 000 $ (4)
Alex Belzile	3 000 $ (1)
Total Farm Players	32
Salary Commitment
Year 17 : 168 000 $
Year 18 : 120 000 $
Year 19 : 86 000 $
Year 20 : 43 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	44 498 999 $
Farm Players Total Salaries	30 500 $
Coaches Total Salaries	1 700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	53 239 074 $
Projected Bank Account	53 239 074 $

Pro Players Salaries
Robin Lehner	6 500 000 $ (2)
Ryan Pulock	3 500 000 $ (1)
Ryan Graves	3 500 000 $ (1)
Patrik Laine	2 699 000 $ (1)
Travis Sanheim	2 500 000 $ (2)
Travis Konecny	2 500 000 $ (2)
Casey Cizikas	2 500 000 $ (1)
Anthony Duclair	2 500 000 $ (1)
David Savard	2 500 000 $ (1)
Erik Cernak	2 500 000 $ (4)
Kasperi Kapanen	2 500 000 $ (1)
Anthony Beauvillier	1 999 999 $ (2)
Petr Mrazek	1 500 000 $ (4)
Haydn Fleury	1 000 000 $ (1)
Luke Kunin	1 000 000 $ (3)
Kevin Labanc	1 000 000 $ (3)
Joel Eriksson Ek	1 000 000 $ (1)
Andreas Athanasiou	1 000 000 $ (2)
Pius Suter	900 000 $ (1)
Kailer Yamamoto	900 000 $ (1)
Kurtis MacDermid	500 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 17 : 44 498 999 $
Year 18 : 20 999 999 $
Year 19 : 6 500 000 $
Year 20 : 4 000 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 44 498 999 $
Year 18 : 20 999 999 $
Year 19 : 6 500 000 $
Year 20 : 4 000 000 $

Farm Players Salaries
Zach Sawchenko	7 500 $ (2)
Jonny Brodzinski	5 000 $ (3)
Zachary Hayes	3 000 $ (2)
Tristen Nielsen	3 000 $ (2)
Benjamin Tardif	3 000 $ (2)
Alexander Peters	3 000 $ (1)
Anders Bjork	3 000 $ (1)
Brayden Pachal	3 000 $ (2)
Total Farm Players	8
Salary Commitment
Year 17 : 30 500 $
Year 18 : 24 500 $
Year 19 : 5 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	35 024 998 $
Farm Players Total Salaries	245 900 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	144 260 573 $
Projected Bank Account	144 260 573 $

Pro Players Salaries
Leon Draisaitl	6 500 000 $ (2)
Teuvo Teravainen	4 199 999 $ (1)
Logan Couture	3 500 000 $ (4)
Chris Kreider	3 400 000 $ (1)
Scott Mayfield	2 500 000 $ (2)
Rasmus Ristolainen	2 500 000 $ (3)
Colton Sissons	2 500 000 $ (4)
Kevin Fiala	2 225 000 $ (2)
Christian Dvorak	1 999 999 $ (1)
Luke Glendening	1 000 000 $ (4)
J.T. Compher	1 000 000 $ (2)
MacKenzie Weegar	1 000 000 $ (2)
Dominik Kubalik	900 000 $ (2)
Adam Fox	500 000 $ (2)
Mario Ferraro	500 000 $ (2)
Kirill Kaprizov	500 000 $ (3)
Victor Olofsson	300 000 $ (1)
Total Pro Players	17
Salary Commitment
Year 17 : 35 024 998 $
Year 18 : 25 125 000 $
Year 19 : 10 000 000 $
Year 20 : 7 000 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 35 024 998 $
Year 18 : 25 125 000 $
Year 19 : 10 000 000 $
Year 20 : 7 000 000 $

Farm Players Salaries
Thatcher Demko	28 000 $ (2)
Jacob Larsson	10 000 $ (2)
Caleb Jones	10 000 $ (3)
Nicolas Roy	10 000 $ (3)
Marcus Pettersson	10 000 $ (3)
Ryan Donato	9 900 $ (2)
Yegor Chinakhov	9 000 $ (4)
Bowen Byram	9 000 $ (3)
Michael Rasmussen	9 000 $ (1)
Grigori Denisenko	9 000 $ (3)
Eeli Tolvanen	9 000 $ (1)
J.J. Peterka	9 000 $ (4)
Nolan Foote	9 000 $ (3)
Tyler Madden	5 000 $ (3)
Dominik Simon	5 000 $ (3)
Trey Fix-Wolansky	5 000 $ (2)
Tanner Kero	5 000 $ (3)
Ilya Sorokin	5 000 $ (3)
Scott Perunovich	5 000 $ (4)
Dan Renouf	5 000 $ (2)
Hugo Alnefelt	5 000 $ (4)
Otto Koivula	5 000 $ (1)
Sean Day	5 000 $ (1)
Brendan Gaunce	5 000 $ (1)
Ryan Lindgren	5 000 $ (1)
Givani Smith	5 000 $ (1)
Sam Montembeault	5 000 $ (2)
Lukas Vejdemo	5 000 $ (1)
Hudson Fasching	3 000 $ (3)
Jeremy Gregoire	3 000 $ (2)
Riley Barber	3 000 $ (1)
Louie Belpedio	3 000 $ (2)
Jake Christiansen	3 000 $ (1)
Steven Santini	3 000 $ (2)
Thomas Schemitsch	3 000 $ (4)
Eric Comrie	3 000 $ (2)
Adam Huska	3 000 $ (1)
Josh Mahura	3 000 $ (1)
Total Farm Players	38
Salary Commitment
Year 17 : 245 900 $
Year 18 : 185 900 $
Year 19 : 111 000 $
Year 20 : 31 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Columbus Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	46 196 648 $
Farm Players Total Salaries	71 500 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	100 745 851 $
Projected Bank Account	100 745 851 $

Pro Players Salaries
John Tavares	6 500 000 $ (1)
David Pastrnak	5 000 000 $ (3)
Ryan Nugent-Hopkins	4 900 000 $ (2)
Nate Schmidt	3 500 000 $ (2)
Cam Fowler	3 500 000 $ (1)
Evander Kane	3 500 000 $ (2)
Dougie Hamilton	3 500 000 $ (2)
Jonathan Drouin	2 500 000 $ (1)
Phillip Danault	2 500 000 $ (3)
Blake Coleman	2 500 000 $ (2)
Frank Vatrano	2 000 000 $ (2)
Dylan Strome	1 999 999 $ (1)
Mike Reilly	1 800 000 $ (4)
Brad Richardson	1 000 000 $ (1)
Oskar Lindblom	996 649 $ (1)
Carter Hart	500 000 $ (1)
Total Pro Players	16
Salary Commitment
Year 17 : 46 196 648 $
Year 18 : 29 200 000 $
Year 19 : 9 300 000 $
Year 20 : 1 800 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 46 196 648 $
Year 18 : 29 200 000 $
Year 19 : 9 300 000 $
Year 20 : 1 800 000 $

Farm Players Salaries
Ty Smith	9 000 $ (3)
Thomas Bordeleau	9 000 $ (4)
Filip Gustavsson	7 500 $ (2)
Jonah Gadjovich	5 000 $ (1)
Alex Vlasic	5 000 $ (4)
Kyle Burroughs	3 000 $ (1)
Leon Gawanke	3 000 $ (2)
Logan Day	3 000 $ (2)
Carson Focht	3 000 $ (3)
Josiah Didier	3 000 $ (3)
Linden Marshall	3 000 $ (2)
Cole Hults	3 000 $ (3)
Eric Robinson	3 000 $ (2)
Brennan Menell	3 000 $ (4)
Brayden Burke	3 000 $ (1)
Kasper Bjorkqvist	3 000 $ (4)
Jake Leschyshyn	3 000 $ (2)
Total Farm Players	17
Salary Commitment
Year 17 : 71 500 $
Year 18 : 60 500 $
Year 19 : 38 000 $
Year 20 : 20 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Reunion Arena
Level 1:	6000 - 80 $ - 0 - 0,00%
Level 2:	5000 - 45 $ - 0 - 0,00%
Level 3:	2000 - 30 $ - 0 - 0,00%
Level 4:	4000 - 10 $ - 0 - 0,00%
Luxury :	1000 - 180 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	40 310 000 $
Farm Players Total Salaries	152 138 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	24 885 668 $
Projected Bank Account	24 885 668 $

Pro Players Salaries
Victor Hedman	6 500 000 $ (3)
Patrice Bergeron	5 760 001 $ (4)
Mike Hoffman	3 500 000 $ (1)
Brian Dumoulin	3 500 000 $ (2)
Jake Allen	3 000 000 $ (2)
Pierre-Luc Dubois	2 699 999 $ (4)
Mark Pysyk	2 500 000 $ (4)
Timo Meier	2 500 000 $ (3)
Jesper Bratt	2 500 000 $ (3)
Mathew Barzal	2 500 000 $ (1)
Jesper Fast	1 750 000 $ (3)
Dylan DeMelo	1 000 000 $ (1)
Miro Heiskanen	900 000 $ (1)
Ty Dellandrea	900 000 $ (3)
Philippe Myers	500 000 $ (1)
Michael Houser	300 000 $ (1)
Total Pro Players	16
Salary Commitment
Year 17 : 40 310 000 $
Year 18 : 31 610 000 $
Year 19 : 25 110 000 $
Year 20 : 10 960 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 40 310 000 $
Year 18 : 31 610 000 $
Year 19 : 25 110 000 $
Year 20 : 10 960 000 $

Farm Players Salaries
Jonathan Dahlen	10 000 $ (1)
Dylan McIlrath	9 638 $ (1)
Ryan Suzuki	9 000 $ (3)
Ville Heinola	9 000 $ (3)
Isac Lundestrom	9 000 $ (1)
Timothy Liljegren	9 000 $ (1)
Anton Forsberg	7 500 $ (1)
Cam Dineen	5 000 $ (1)
Jesper Boqvist	5 000 $ (2)
Noah Gregor	5 000 $ (2)
Joe Hicketts	5 000 $ (3)
Chad Krys	5 000 $ (2)
Santeri Hatakka	5 000 $ (2)
Lucas Carlsson	5 000 $ (1)
Filip Kral	3 000 $ (4)
Marc Del Gaizo	3 000 $ (4)
Aaron Luchuk	3 000 $ (1)
Felix Sandstrom	3 000 $ (1)
Nick Lappin	3 000 $ (3)
Spencer Martin	3 000 $ (2)
Niclas Almari	3 000 $ (2)
Paul Cotter	3 000 $ (1)
Devante Smith-Pelly	3 000 $ (1)
Emilio Pettersen	3 000 $ (1)
Kevin Gravel	3 000 $ (1)
Mark Kastelic	3 000 $ (3)
Markus Niemelainen	3 000 $ (1)
Zack MacEwen	3 000 $ (3)
Josef Korenar	3 000 $ (1)
Scott Reedy	3 000 $ (3)
Nick Merkley	3 000 $ (1)
Keith Petruzzelli	3 000 $ (4)
Total Farm Players	32
Salary Commitment
Year 17 : 152 138 $
Year 18 : 70 000 $
Year 19 : 44 000 $
Year 20 : 9 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	46 899 999 $
Farm Players Total Salaries	153 000 $
Coaches Total Salaries	4 400 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	51 520 449 $
Projected Bank Account	51 520 449 $

Pro Players Salaries
Patrick Kane	6 500 000 $ (2)
Seth Jones	5 000 000 $ (1)
Jonathan Toews	5 000 000 $ (2)
Ryan McDonagh	5 000 000 $ (1)
Max Pacioretty	5 000 000 $ (1)
Thomas Chabot	3 500 000 $ (3)
Jean-Gabriel Pageau	3 500 000 $ (1)
Tristan Jarry	3 000 000 $ (1)
William Nylander	2 500 000 $ (2)
Charlie Coyle	2 500 000 $ (1)
Rasmus Andersson	1 999 999 $ (1)
Gabriel Vilardi	900 000 $ (2)
John Marino	900 000 $ (2)
Jason Robertson	500 000 $ (2)
Jaret Anderson-Dolan	500 000 $ (2)
Jeremy Swayman	300 000 $ (3)
Daniel Sprong	300 000 $ (1)
Total Pro Players	17
Salary Commitment
Year 17 : 46 899 999 $
Year 18 : 20 600 000 $
Year 19 : 3 800 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 46 899 999 $
Year 18 : 20 600 000 $
Year 19 : 3 800 000 $
Year 20 : 0 $

Farm Players Salaries
Julien Gauthier	20 000 $ (1)
Evan Bouchard	9 000 $ (2)
Dylan Cozens	9 000 $ (3)
Marco Rossi	9 000 $ (4)
Wayne Simmonds	6 000 $ (2)
Lukas Dostal	5 000 $ (3)
Raphael Lavoie	5 000 $ (3)
Aliaksei Protas	5 000 $ (3)
Brandon Davidson	5 000 $ (2)
Jack Studnicka	5 000 $ (2)
Jett Woo	5 000 $ (3)
Michal Teply	5 000 $ (3)
Cole Cassels	5 000 $ (1)
Jonatan Berggren	5 000 $ (4)
Tanner Jeannot	5 000 $ (1)
Stelio Mattheos	5 000 $ (1)
Jakub Galvas	3 000 $ (4)
Riley Sutter	3 000 $ (2)
Xavier Bernard	3 000 $ (4)
Tobias Geisser	3 000 $ (1)
William Lagesson	3 000 $ (1)
Joey Keane	3 000 $ (2)
Carson Meyer	3 000 $ (1)
Dominic Turgeon	3 000 $ (2)
Axel Jonsson-Fjallby	3 000 $ (1)
Reece Newkirk	3 000 $ (4)
Matt Luff	3 000 $ (1)
Marc McLaughlin	3 000 $ (2)
Josh Jacobs	3 000 $ (1)
Evan Cormier	3 000 $ (1)
Andrej Sustr	3 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 17 : 153 000 $
Year 18 : 94 000 $
Year 19 : 57 000 $
Year 20 : 23 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Skyreach Centre
Level 1:	6000 - 125 $ - 0 - 0,00%
Level 2:	5000 - 65 $ - 0 - 0,00%
Level 3:	2000 - 40 $ - 0 - 0,00%
Level 4:	4000 - 22 $ - 0 - 0,00%
Luxury :	1000 - 300 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	48 200 000 $
Farm Players Total Salaries	67 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	25 777 440 $
Projected Bank Account	25 777 440 $

Pro Players Salaries
John Carlson	6 500 000 $ (1)
Semyon Varlamov	5 000 000 $ (2)
Mark Stone	5 000 000 $ (3)
William Karlsson	5 000 000 $ (3)
Tyson Barrie	3 500 000 $ (1)
Vladimir Tarasenko	3 500 000 $ (3)
Derek Forbort	2 500 000 $ (1)
Jan Rutta	2 500 000 $ (1)
Jakub Voracek	2 500 000 $ (1)
Mikael Granlund	2 500 000 $ (3)
Jeff Skinner	2 500 000 $ (3)
Viktor Arvidsson	2 500 000 $ (1)
Ryan Carpenter	1 000 000 $ (4)
Garnet Hathaway	1 000 000 $ (3)
Teddy Blueger	1 000 000 $ (1)
Henrik Borgstrom	900 000 $ (1)
Kaapo Kahkonen	500 000 $ (1)
Joachim Blichfeld	300 000 $ (2)
Total Pro Players	18
Salary Commitment
Year 17 : 48 200 000 $
Year 18 : 25 800 000 $
Year 19 : 20 500 000 $
Year 20 : 1 000 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 48 200 000 $
Year 18 : 25 800 000 $
Year 19 : 20 500 000 $
Year 20 : 1 000 000 $

Farm Players Salaries
Brett Kulak	10 000 $ (1)
Drake Rymsha	5 000 $ (1)
Ryan McLeod	5 000 $ (2)
Matthew Phillips	5 000 $ (1)
Trevor Carrick	3 000 $ (1)
Jack Ahcan	3 000 $ (1)
Chris Bigras	3 000 $ (1)
Cody Franson	3 000 $ (1)
Nick Caamano	3 000 $ (4)
Tye Felhaber	3 000 $ (2)
Tarmo Reunanen	3 000 $ (3)
Mitchell Vande Sompel	3 000 $ (2)
Wyatt Kalynuk	3 000 $ (3)
Parker Wotherspoon	3 000 $ (3)
Antti Suomela	3 000 $ (1)
Brian Pinho	3 000 $ (1)
Hudson Elynuik	3 000 $ (1)
Ben Jones	3 000 $ (2)
Total Farm Players	18
Salary Commitment
Year 17 : 67 000 $
Year 18 : 26 000 $
Year 19 : 9 000 $
Year 20 : 3 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	National Car Rental Center
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	26 275 000 $
Farm Players Total Salaries	208 300 $
Coaches Total Salaries	5 700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	414 877 $
Projected Bank Account	414 877 $

Pro Players Salaries
Ian Cole	3 575 000 $ (1)
Matt Murray	3 000 000 $ (1)
Mike Matheson	2 500 000 $ (1)
Tyler Johnson	2 500 000 $ (2)
Travis Hamonic	2 500 000 $ (3)
Nino Niederreiter	2 500 000 $ (3)
Matt Grzelcyk	2 500 000 $ (2)
Jason Zucker	2 500 000 $ (1)
Jesse Puljujarvi	1 000 000 $ (3)
Andreas Johnsson	1 000 000 $ (2)
Nick Cousins	850 000 $ (1)
Alex Stalock	750 000 $ (3)
Evgeny Svechnikov	500 000 $ (2)
Rocco Grimaldi	300 000 $ (1)
Alex Nylander	300 000 $ (2)
Total Pro Players	15
Salary Commitment
Year 17 : 26 275 000 $
Year 18 : 13 550 000 $
Year 19 : 6 750 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 26 275 000 $
Year 18 : 13 550 000 $
Year 19 : 6 750 000 $
Year 20 : 0 $

Farm Players Salaries
Jordie Benn	25 000 $ (1)
Robert Hagg	25 000 $ (1)
Troy Stecher	20 300 $ (2)
Tucker Poolman	10 000 $ (1)
Pat Maroon	10 000 $ (2)
William Carrier	10 000 $ (3)
Taylor Raddysh	9 000 $ (1)
Hunter Shepard	7 500 $ (1)
Keith Kinkaid	7 500 $ (2)
Chris Wideman	5 000 $ (1)
Daniil Miromanov	5 000 $ (2)
Gage Goncalves	5 000 $ (4)
Josh Brown	5 000 $ (2)
Donovan Sebrango	5 000 $ (4)
Dillon Simpson	5 000 $ (1)
Brian Lashoff	5 000 $ (1)
John Hayden	5 000 $ (2)
Philippe Desrosiers	5 000 $ (2)
Mads Sogaard	5 000 $ (3)
Ryan Reaves	4 000 $ (4)
Dakota Joshua	3 000 $ (2)
Nico Daws	3 000 $ (4)
Ben Gleason	3 000 $ (1)
Curtis Hall	3 000 $ (2)
John Lethemon	3 000 $ (2)
Tyler Wotherspoon	3 000 $ (1)
Nathan Smith	3 000 $ (4)
Taro Hirose	3 000 $ (1)
Joey Daccord	3 000 $ (1)
Brett Murray	3 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 17 : 208 300 $
Year 18 : 104 800 $
Year 19 : 35 000 $
Year 20 : 20 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	STAPLES Center
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	49 202 000 $
Farm Players Total Salaries	97 500 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	10 563 757 $
Projected Bank Account	10 563 757 $

Pro Players Salaries
Alex Ovechkin	6 480 000 $ (1)
Jacob Trouba	5 000 000 $ (3)
Anze Kopitar	5 000 000 $ (1)
Mackenzie Blackwood	3 500 000 $ (2)
Boone Jenner	3 500 000 $ (1)
Duncan Keith	3 312 000 $ (2)
Mike Smith	2 800 000 $ (2)
Josh Manson	2 500 000 $ (2)
Nick Jensen	2 500 000 $ (3)
Brandon Montour	2 500 000 $ (1)
Yanni Gourde	2 500 000 $ (3)
Clayton Keller	2 500 000 $ (1)
Trevor Moore	1 960 000 $ (2)
Ryan Getzlaf	1 500 000 $ (3)
David Kampf	1 000 000 $ (4)
Scott Laughton	1 000 000 $ (2)
Elias Pettersson	900 000 $ (1)
Ilya Mikheyev	750 000 $ (2)
Total Pro Players	18
Salary Commitment
Year 17 : 49 202 000 $
Year 18 : 28 322 000 $
Year 19 : 12 500 000 $
Year 20 : 1 000 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 49 202 000 $
Year 18 : 28 322 000 $
Year 19 : 12 500 000 $
Year 20 : 1 000 000 $

Farm Players Salaries
Dan Vladar	10 000 $ (2)
Adam Boqvist	9 000 $ (2)
Dante Fabbro	9 000 $ (2)
Cole Perfetti	9 000 $ (3)
Philip Broberg	9 000 $ (4)
Victor Soderstrom	9 000 $ (3)
Jon Gillies	7 500 $ (2)
Vladislav Kolyachonok	5 000 $ (3)
Yakov Trenin	5 000 $ (4)
Cole Bardreau	5 000 $ (3)
Maxim Mamin	5 000 $ (2)
Ken Appleby	3 000 $ (1)
Jan Jenik	3 000 $ (3)
Troy Terry	3 000 $ (1)
Brady Lyle	3 000 $ (1)
Brandon Bussi	3 000 $ (2)
Vasily Podkolzin	0 $ (1)
Total Farm Players	17
Salary Commitment
Year 17 : 97 500 $
Year 18 : 88 500 $
Year 19 : 45 000 $
Year 20 : 14 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	49 290 000 $
Farm Players Total Salaries	101 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	13 447 357 $
Projected Bank Account	13 447 357 $

Pro Players Salaries
Jacob Markstrom	6 500 000 $ (4)
Gabriel Landeskog	5 000 000 $ (2)
Darnell Nurse	5 000 000 $ (2)
Sebastian Aho	4 950 000 $ (3)
Zdeno Chara	3 000 000 $ (3)
Ryan Suter	2 800 000 $ (3)
Jack Roslovic	2 500 000 $ (2)
Joonas Donskoi	2 500 000 $ (2)
Max Domi	2 500 000 $ (2)
Alexander Radulov	2 500 000 $ (1)
Josh Anderson	2 500 000 $ (2)
Braden Holtby	1 500 000 $ (1)
Corey Perry	1 440 000 $ (1)
Ondrej Kase	1 000 000 $ (4)
Valeri Nichushkin	1 000 000 $ (3)
Tyson Jost	1 000 000 $ (1)
Noah Hanifin	1 000 000 $ (2)
Juuso Valimaki	900 000 $ (2)
Alexander Romanov	900 000 $ (3)
Cory Schneider	500 000 $ (2)
Jake Evans	300 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 17 : 49 290 000 $
Year 18 : 42 550 000 $
Year 19 : 20 150 000 $
Year 20 : 7 500 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 49 290 000 $
Year 18 : 42 550 000 $
Year 19 : 20 150 000 $
Year 20 : 7 500 000 $

Farm Players Salaries
Victor Mete	10 000 $ (2)
Aleksi Heponiemi	9 000 $ (2)
Alexander Holtz	9 000 $ (4)
Joe Veleno	9 000 $ (2)
Rasmus Kupari	9 000 $ (2)
Mackenzie MacEachern	5 000 $ (3)
Jakub Skarek	5 000 $ (2)
Samuel Ersson	5 000 $ (4)
Tanner Laczynski	5 000 $ (3)
Filip Berglund	5 000 $ (1)
Sebastien Aho	5 000 $ (3)
Sasha Chmelevski	5 000 $ (2)
Lassi Thomson	5 000 $ (3)
William Lockwood	3 000 $ (3)
Adam Brooks	3 000 $ (2)
Gemel Smith	3 000 $ (1)
Jeremy Davies	3 000 $ (2)
Chase Priskie	3 000 $ (2)
Total Farm Players	18
Salary Commitment
Year 17 : 101 000 $
Year 18 : 93 000 $
Year 19 : 37 000 $
Year 20 : 14 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	38 455 551 $
Farm Players Total Salaries	90 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	71 109 791 $
Projected Bank Account	71 109 791 $

Pro Players Salaries
Zach Parise	4 008 888 $ (2)
Mark Borowiecki	3 500 000 $ (2)
Jonathan Bernier	3 000 000 $ (2)
Martin Jones	3 000 000 $ (2)
Patrik Nemeth	2 916 663 $ (1)
Conor Garland	2 500 000 $ (3)
James Neal	2 500 000 $ (2)
Michael Stone	2 500 000 $ (3)
Kyle Turris	2 500 000 $ (1)
P.K. Subban	2 500 000 $ (2)
Alex Galchenyuk	2 330 000 $ (1)
Derek Stepan	1 750 000 $ (2)
Mathieu Perreault	1 000 000 $ (2)
Colin Blackwell	1 000 000 $ (2)
Will Butcher	970 000 $ (2)
Devin Shore	880 000 $ (2)
Noah Juulsen	500 000 $ (3)
Rem Pitlick	500 000 $ (2)
Yegor Sharangovich	300 000 $ (1)
Brett Leason	300 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 17 : 38 455 551 $
Year 18 : 30 408 888 $
Year 19 : 5 500 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 38 455 551 $
Year 18 : 30 408 888 $
Year 19 : 5 500 000 $
Year 20 : 0 $

Farm Players Salaries
Christian Wolanin	10 000 $ (4)
Antoine Morand	5 000 $ (2)
Brayden Tracey	5 000 $ (3)
Matthew Peca	5 000 $ (3)
Justin Dowling	5 000 $ (3)
Dawson Barteaux	3 000 $ (3)
Brandon Duhaime	3 000 $ (2)
Daniel Walcott	3 000 $ (2)
Alex-Olivier Voyer	3 000 $ (1)
Evan Weinger	3 000 $ (2)
Jon Lizotte	3 000 $ (2)
Cole Moberg	3 000 $ (1)
Peter Abbandonato	3 000 $ (2)
Jiri Patera	3 000 $ (3)
Jack Rathbone	3 000 $ (3)
Alex D'Orio	3 000 $ (3)
Rafael Harvey-Pinard	3 000 $ (3)
Tyler Angle	3 000 $ (3)
David Farrance	3 000 $ (4)
Gianni Fairbrother	3 000 $ (4)
Kristians Rubins	3 000 $ (2)
Seth Barton	3 000 $ (4)
Shawn Element	3 000 $ (2)
Adam Werner	3 000 $ (2)
Josiah Slavin	3 000 $ (3)
Total Farm Players	25
Salary Commitment
Year 17 : 90 000 $
Year 18 : 84 000 $
Year 19 : 55 000 $
Year 20 : 19 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gaylord Entertainment Center
Level 1:	6000 - 90 $ - 0 - 0,00%
Level 2:	5000 - 50 $ - 0 - 0,00%
Level 3:	2000 - 20 $ - 0 - 0,00%
Level 4:	4000 - 15 $ - 0 - 0,00%
Luxury :	1000 - 140 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	46 200 498 $
Farm Players Total Salaries	98 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	72 421 786 $
Projected Bank Account	72 421 786 $

Pro Players Salaries
Joe Pavelski	6 058 000 $ (2)
Sean Couturier	5 000 000 $ (2)
Ville Husso	4 000 000 $ (4)
Filip Forsberg	3 500 000 $ (2)
Shea Theodore	3 499 999 $ (1)
Mattias Janmark	2 500 000 $ (1)
Jared McCann	2 500 000 $ (3)
Brandon Carlo	2 500 000 $ (3)
Tony DeAngelo	2 500 000 $ (4)
Anton Stralman	2 400 000 $ (3)
Jeff Carter	2 400 000 $ (2)
Nick Schmaltz	1 999 999 $ (1)
Marco Scandella	1 650 000 $ (2)
Ethan Bear	1 000 000 $ (4)
Andre Burakovsky	1 000 000 $ (2)
Kaapo Kakko	900 000 $ (2)
Jake Oettinger	900 000 $ (1)
Sean Kuraly	892 500 $ (1)
Wade Allison	500 000 $ (3)
Eetu Luostarinen	500 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 17 : 46 200 498 $
Year 18 : 36 408 000 $
Year 19 : 15 400 000 $
Year 20 : 7 500 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 46 200 498 $
Year 18 : 36 408 000 $
Year 19 : 15 400 000 $
Year 20 : 7 500 000 $

Farm Players Salaries
Karel Vejmelka	15 000 $ (1)
David Gustafsson	5 000 $ (2)
Connor Mackey	5 000 $ (1)
Sam Anas	5 000 $ (2)
Ian Mitchell	5 000 $ (3)
Brandon Hickey	5 000 $ (1)
Austin Poganski	5 000 $ (1)
Filip Hallander	5 000 $ (4)
Samuel Asselin	3 000 $ (1)
Gustav Olofsson	3 000 $ (2)
Brandon Gignac	3 000 $ (2)
Jansen Harkins	3 000 $ (4)
Markus Phillips	3 000 $ (3)
Oskari Laaksonen	3 000 $ (3)
Zachary Gallant	3 000 $ (1)
Vincent Desharnais	3 000 $ (1)
Nick Seeler	3 000 $ (3)
Josh Lopina	3 000 $ (4)
Joseph Gambardella	3 000 $ (1)
Robin Salo	3 000 $ (4)
Otto Somppi	3 000 $ (1)
Tanner Kaspick	3 000 $ (1)
Simon Ryfors	3 000 $ (2)
Daniil Tarasov	3 000 $ (3)
Rasmus Korhonen	0 $ (1)
Total Farm Players	25
Salary Commitment
Year 17 : 98 000 $
Year 18 : 50 000 $
Year 19 : 31 000 $
Year 20 : 14 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines
Level 1:	6000 - 75 $ - 0 - 0,00%
Level 2:	5000 - 40 $ - 0 - 0,00%
Level 3:	2000 - 20 $ - 0 - 0,00%
Level 4:	4000 - 10 $ - 0 - 0,00%
Luxury :	1000 - 140 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	47 232 499 $
Farm Players Total Salaries	139 500 $
Coaches Total Salaries	8 200 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	11 131 465 $
Projected Bank Account	11 131 465 $

Pro Players Salaries
Andrei Vasilevskiy	6 500 000 $ (3)
Brad Marchand	6 500 000 $ (3)
Mark Scheifele	6 500 000 $ (2)
Erik Karlsson	5 000 000 $ (1)
Ryan O'Reilly	5 000 000 $ (1)
Jake Guentzel	4 199 999 $ (2)
Adam Henrique	2 500 000 $ (3)
Filip Hronek	2 495 000 $ (3)
Antti Raanta	1 437 500 $ (2)
Michael McLeod	900 000 $ (1)
Jesperi Kotkaniemi	900 000 $ (1)
Nic Dowd	900 000 $ (1)
Martin Necas	900 000 $ (1)
Quinn Hughes	900 000 $ (2)
Andrew Peeke	500 000 $ (2)
Alex Formenton	500 000 $ (2)
Christian Fischer	500 000 $ (1)
Drake Batherson	500 000 $ (1)
Jacob Middleton	300 000 $ (1)
Vladislav Gavrikov	300 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 17 : 47 232 499 $
Year 18 : 32 332 499 $
Year 19 : 17 995 000 $
Year 20 : 0 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 47 232 499 $
Year 18 : 32 332 499 $
Year 19 : 17 995 000 $
Year 20 : 0 $

Farm Players Salaries
Alex Turcotte	9 000 $ (3)
German Rubtsov	9 000 $ (1)
Cody Glass	9 000 $ (2)
Klim Kostin	9 000 $ (1)
Philip Tomasino	9 000 $ (4)
Lukas Reichel	9 000 $ (4)
Connor Ingram	7 500 $ (2)
Jean-Luc Foudy	5 000 $ (4)
Evan Barratt	5 000 $ (3)
Jacob Bernard-Docker	5 000 $ (4)
Alexander Khovanov	5 000 $ (4)
Matt Martin	5 000 $ (1)
Beck Warm	5 000 $ (1)
Tyler Benson	5 000 $ (1)
Libor Hajek	5 000 $ (1)
Josh Leivo	5 000 $ (1)
Brogan Rafferty	3 000 $ (2)
Terrance Amorosa	3 000 $ (1)
Alexandre Fortin	3 000 $ (3)
Remi Elie	3 000 $ (1)
Juuso Riikola	3 000 $ (1)
Jacob Moverare	3 000 $ (1)
Max Gildon	3 000 $ (2)
Roland McKeown	3 000 $ (2)
Sheldon Rempal	3 000 $ (1)
Noah Cates	3 000 $ (4)
Ryan Shea	3 000 $ (3)
Total Farm Players	27
Salary Commitment
Year 17 : 139 500 $
Year 18 : 81 500 $
Year 19 : 56 000 $
Year 20 : 36 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veterans Memorial Colis
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	49 920 933 $
Farm Players Total Salaries	173 299 $
Coaches Total Salaries	3 850 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	296 428 037 $
Projected Bank Account	296 428 037 $

Pro Players Salaries
Cam Talbot	5 000 000 $ (3)
Evgenii Dadonov	4 500 000 $ (1)
Hampus Lindholm	3 500 000 $ (1)
Brock Nelson	3 500 000 $ (3)
Josh Morrissey	3 500 000 $ (4)
Dylan Larkin	3 500 000 $ (4)
Joel Edmundson	3 500 000 $ (1)
Alexander Kerfoot	2 500 000 $ (2)
Frederick Gaudreau	2 500 000 $ (1)
Rickard Rakell	2 500 000 $ (1)
Brenden Dillon	2 500 000 $ (1)
Josh Bailey	2 500 000 $ (1)
Calvin de Haan	2 300 000 $ (1)
Carey Price	1 430 000 $ (1)
Michael Bunting	1 000 000 $ (3)
Jake DeBrusk	1 000 000 $ (2)
Lawson Crouse	1 000 000 $ (3)
Johan Larsson	998 000 $ (2)
Casey DeSmith	992 933 $ (1)
Casey Mittelstadt	900 000 $ (1)
Joel Hanley	500 000 $ (2)
Matthew Highmore	300 000 $ (3)
Total Pro Players	22
Salary Commitment
Year 17 : 49 920 933 $
Year 18 : 22 798 000 $
Year 19 : 17 800 000 $
Year 20 : 7 000 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 49 920 933 $
Year 18 : 22 798 000 $
Year 19 : 17 800 000 $
Year 20 : 7 000 000 $

Farm Players Salaries
Michal Kempny	16 799 $ (1)
Dustin Tokarski	10 000 $ (4)
Jake Bean	9 000 $ (1)
Dawson Mercer	9 000 $ (4)
Harri Sateri	7 500 $ (1)
Garret Sparks	7 500 $ (3)
Corey Schueneman	7 500 $ (2)
Gabriel Bourque	5 000 $ (3)
Danick Martel	5 000 $ (1)
Adam Johnson	5 000 $ (2)
Luke Witkowski	5 000 $ (2)
Antoine Bibeau	5 000 $ (2)
Turner Elson	5 000 $ (3)
Aaron Ness	5 000 $ (3)
Kevin Poulin	5 000 $ (3)
Ryan Stanton	5 000 $ (3)
J.J. Moser	5 000 $ (4)
Maxim Letunov	5 000 $ (1)
Cedric Pare	3 000 $ (4)
Jake McGrew	3 000 $ (3)
Arnaud Durandeau	3 000 $ (2)
Jordy Bellerive	3 000 $ (2)
Todd Burgess	3 000 $ (4)
Mathieu Olivier	3 000 $ (2)
Damien Giroux	3 000 $ (1)
Marc Michaelis	3 000 $ (1)
Josh Dunne	3 000 $ (1)
Connor Corcoran	3 000 $ (4)
Olivier Leblanc	3 000 $ (1)
Dysin Mayo	3 000 $ (1)
Nelson Nogier	3 000 $ (2)
Alex Kannok-Leipert	3 000 $ (4)
Cody McLeod	3 000 $ (2)
Brian Halonen	3 000 $ (2)
Nick DeSimone	3 000 $ (1)
Total Farm Players	35
Salary Commitment
Year 17 : 173 299 $
Year 18 : 112 000 $
Year 19 : 71 500 $
Year 20 : 36 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	46 762 181 $
Farm Players Total Salaries	182 298 $
Coaches Total Salaries	7 666 666 $
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 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	35 126 163 $
Projected Bank Account	35 126 163 $

Pro Players Salaries
Jack Campbell	5 000 000 $ (3)
Jared Spurgeon	5 000 000 $ (2)
Zach Hyman	3 500 000 $ (1)
Ivan Provorov	3 500 000 $ (2)
Vincent Trocheck	3 500 000 $ (2)
Tage Thompson	3 490 000 $ (2)
Bo Horvat	2 699 000 $ (3)
Pavel Buchnevich	2 500 000 $ (3)
Carson Soucy	2 500 000 $ (1)
Adam Pelech	2 500 000 $ (1)
Gustav Forsling	2 500 000 $ (3)
Pierre-Edouard Bellemare	1 325 223 $ (1)
Derek Ryan	1 060 200 $ (1)
Brian Elliott	1 040 000 $ (1)
Robby Fabbri	1 000 000 $ (1)
Alex Tuch	1 000 000 $ (1)
Nick Suzuki	900 000 $ (2)
Scott Harrington	846 758 $ (3)
Patrick Brown	801 000 $ (4)
Jordan Greenway	500 000 $ (1)
Nicholas Paul	500 000 $ (1)
Mark Jankowski	500 000 $ (3)
Jacob Bryson	300 000 $ (2)
Kevin Lankinen	300 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 17 : 46 762 181 $
Year 18 : 31 536 758 $
Year 19 : 14 846 758 $
Year 20 : 801 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 46 762 181 $
Year 18 : 31 536 758 $
Year 19 : 14 846 758 $
Year 20 : 801 000 $

Farm Players Salaries
Joe Thornton	57 778 $ (1)
Jonas Johansson	10 000 $ (2)
Austin Czarnik	8 010 $ (4)
Stefan Noesen	8 010 $ (1)
Alex Lyon	7 500 $ (2)
T.J. Tynan	5 000 $ (1)
Kaedan Korczak	5 000 $ (3)
Derrick Pouliot	5 000 $ (3)
Maxim Cajkovic	5 000 $ (4)
Riley Damiani	5 000 $ (3)
Radim Zohorna	5 000 $ (1)
Chris Terry	5 000 $ (3)
Dakota Mermis	5 000 $ (4)
Cam Lee	3 000 $ (1)
Graeme Clarke	3 000 $ (3)
Hunter Drew	3 000 $ (2)
Jeremy McKenna	3 000 $ (1)
Kristian Reichel	3 000 $ (2)
Filip Lindberg	3 000 $ (4)
Wyatte Wylie	3 000 $ (3)
Samuel Harvey	3 000 $ (1)
Cameron Hebig	3 000 $ (1)
Jordan Gross	3 000 $ (2)
Kiefer Sherwood	3 000 $ (1)
Kole Sherwood	3 000 $ (1)
Oskar Back	3 000 $ (4)
Zachary Leslie	3 000 $ (2)
Cale Morris	3 000 $ (1)
Kyle Keyser	3 000 $ (2)
Austin Strand	3 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 17 : 182 298 $
Year 18 : 82 510 $
Year 19 : 50 010 $
Year 20 : 24 010 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	25 220 025 $
Farm Players Total Salaries	311 300 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	84 548 648 $
Projected Bank Account	84 548 648 $

Pro Players Salaries
Craig Anderson	3 000 000 $ (1)
Jamie Oleksiak	2 500 000 $ (1)
Tyler Ennis	2 500 000 $ (2)
Artturi Lehkonen	2 500 000 $ (4)
John Moore	2 000 025 $ (2)
Chris Driedger	2 000 000 $ (2)
Nick Bjugstad	1 000 000 $ (1)
Cedric Paquette	1 000 000 $ (1)
Vinnie Hinostroza	1 000 000 $ (1)
Olli Maatta	920 000 $ (1)
Quinton Byfield	900 000 $ (4)
K'Andre Miller	900 000 $ (3)
Noah Dobson	900 000 $ (2)
Nicolas Deslauriers	500 000 $ (1)
Mikey Anderson	500 000 $ (2)
Urho Vaakanainen	500 000 $ (1)
Benoit-Olivier Groulx	500 000 $ (3)
Danton Heinen	500 000 $ (1)
A.J. Greer	500 000 $ (1)
Alexandre Texier	500 000 $ (2)
Logan O'Connor	300 000 $ (1)
Adam Cracknell	300 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 17 : 25 220 025 $
Year 18 : 13 200 025 $
Year 19 : 4 800 000 $
Year 20 : 3 400 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 25 220 025 $
Year 18 : 13 200 025 $
Year 19 : 4 800 000 $
Year 20 : 3 400 000 $

Farm Players Salaries
David Rittich	29 600 $ (3)
Calle Rosen	18 700 $ (1)
Carl Dahlstrom	10 000 $ (4)
Jordan Oesterle	10 000 $ (3)
Alex Biega	10 000 $ (1)
Tobias Bjornfot	9 000 $ (3)
Kole Lind	9 000 $ (1)
Martin Kaut	9 000 $ (1)
Sam Poulin	9 000 $ (4)
Dominik Bokk	9 000 $ (3)
Aaron Dell	7 500 $ (1)
Pheonix Copley	7 500 $ (4)
Cody Goloubef	5 000 $ (1)
Cameron Morrison	5 000 $ (4)
Cole Schwindt	5 000 $ (3)
Jakub Lauko	5 000 $ (2)
Gabriel Fortier	5 000 $ (3)
Jamieson Rees	5 000 $ (3)
Axel Andersson	5 000 $ (3)
Andreas Borgman	5 000 $ (3)
Travis Dermott	5 000 $ (1)
Lukas Parik	5 000 $ (4)
Zachary Emond	5 000 $ (4)
Colten Ellis	5 000 $ (4)
Nikita Alexandrov	5 000 $ (4)
Xavier Ouellet	5 000 $ (1)
Olivier Rodrigue	5 000 $ (3)
Max McCormick	5 000 $ (1)
Justin Ducharme	3 000 $ (2)
MacKenzie Entwistle	3 000 $ (2)
Kirill Ustimenko	3 000 $ (2)
Anthony Richard	3 000 $ (4)
Nate Schnarr	3 000 $ (2)
Justin Bailey	3 000 $ (1)
Bryce Kindopp	3 000 $ (1)
Jonathan Aspirot	3 000 $ (2)
Steven Lorentz	3 000 $ (1)
Alexander True	3 000 $ (1)
Gabriel Fontaine	3 000 $ (2)
Christopher Brown	3 000 $ (2)
Joshua Ho-Sang	3 000 $ (2)
Evan Fitzpatrick	3 000 $ (3)
Samuel Houde	3 000 $ (4)
Shane Gersich	3 000 $ (1)
Connor Bunnaman	3 000 $ (1)
Philippe Daoust	3 000 $ (4)
Felix Bibeau	3 000 $ (3)
Luka Burzan	3 000 $ (3)
Mitchell Chaffee	3 000 $ (1)
Maxence Guenette	3 000 $ (4)
Jean-Sebastien Dea	3 000 $ (2)
Glenn Gawdin	3 000 $ (1)
Samuel Bolduc	3 000 $ (3)
Andreas Englund	3 000 $ (1)
Luke Henman	3 000 $ (4)
Matt Moulson	3 000 $ (1)
Jasper Weatherby	3 000 $ (2)
Carsen Twarynski	3 000 $ (1)
Andrew Poturalski	3 000 $ (2)
Total Farm Players	59
Salary Commitment
Year 17 : 311 300 $
Year 18 : 204 100 $
Year 19 : 166 100 $
Year 20 : 66 500 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Union Center
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	49 332 499 $
Farm Players Total Salaries	63 000 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	443 437 411 $
Projected Bank Account	443 437 411 $

Pro Players Salaries
Jonathan Huberdeau	6 500 000 $ (4)
Mikko Rantanen	6 500 000 $ (3)
Erik Johnson	5 000 000 $ (1)
Philipp Grubauer	5 000 000 $ (1)
Mikhail Sergachev	4 199 999 $ (2)
T.J. Oshie	3 500 000 $ (1)
David Perron	3 500 000 $ (3)
Ryan Strome	2 500 000 $ (1)
Alexander Edler	2 000 000 $ (3)
Kevin Shattenkirk	1 920 000 $ (2)
Riley Nash	1 000 000 $ (2)
Colton Sceviour	1 000 000 $ (3)
Matt Irwin	1 000 000 $ (2)
Liam Foudy	900 000 $ (3)
Trevor Zegras	900 000 $ (3)
Filip Zadina	900 000 $ (2)
Andrej Sekera	900 000 $ (3)
Cody Eakin	812 500 $ (1)
Loui Eriksson	500 000 $ (2)
Anthony Stolarz	500 000 $ (1)
Marian Studenic	300 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 17 : 49 332 499 $
Year 18 : 31 719 999 $
Year 19 : 22 200 000 $
Year 20 : 6 500 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 49 332 499 $
Year 18 : 31 719 999 $
Year 19 : 22 200 000 $
Year 20 : 6 500 000 $

Farm Players Salaries
Helge Grans	9 000 $ (4)
Ryan Merkley	9 000 $ (3)
Seth Griffith	5 000 $ (3)
Artemi Kniazev	5 000 $ (4)
Logan Shaw	5 000 $ (2)
Cameron Gaunce	5 000 $ (2)
Matt Tennyson	5 000 $ (1)
Matthew Strome	5 000 $ (2)
Mike Hardman	3 000 $ (2)
Jake Slaker	3 000 $ (1)
Nick Henry	3 000 $ (2)
Cameron Hillis	3 000 $ (3)
Cameron Crotty	3 000 $ (3)
Total Farm Players	13
Salary Commitment
Year 17 : 63 000 $
Year 18 : 55 000 $
Year 19 : 34 000 $
Year 20 : 14 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Phoenix Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	America West Arena
Level 1:	6000 - 88 $ - 0 - 0,00%
Level 2:	5000 - 56 $ - 0 - 0,00%
Level 3:	2000 - 33 $ - 0 - 0,00%
Level 4:	4000 - 18 $ - 0 - 0,00%
Luxury :	1000 - 177 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	50 491 702 $
Farm Players Total Salaries	65 000 $
Coaches Total Salaries	7 400 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	290 147 074 $
Projected Bank Account	290 147 074 $

Pro Players Salaries
Kris Letang	6 500 000 $ (1)
Nathan MacKinnon	6 500 000 $ (1)
Juuse Saros	5 000 000 $ (3)
Jonathan Marchessault	3 500 000 $ (3)
Matthew Tkachuk	3 499 999 $ (1)
Nikolaj Ehlers	3 460 000 $ (1)
Alex Goligoski	3 450 001 $ (1)
Justin Faulk	3 267 857 $ (3)
Jack Eichel	2 500 000 $ (4)
Nick Holden	2 200 000 $ (3)
Tomas Tatar	2 014 322 $ (4)
Chris Tierney	1 000 000 $ (1)
Michael Raffl	1 000 000 $ (4)
Thomas Hickey	1 000 000 $ (1)
Marc-Edouard Vlasic	900 000 $ (2)
Greg Pateryn	900 000 $ (1)
Zac Dalpe	500 000 $ (4)
Cayden Primeau	500 000 $ (2)
Brad Malone	500 000 $ (1)
Antoine Roussel	500 000 $ (4)
Phillip Di Giuseppe	500 000 $ (4)
Ryan Hartman	500 000 $ (2)
Buddy Robinson	499 523 $ (2)
Andrew Ladd	300 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 17 : 50 491 702 $
Year 18 : 23 681 702 $
Year 19 : 20 982 179 $
Year 20 : 7 014 322 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 50 491 702 $
Year 18 : 23 681 702 $
Year 19 : 20 982 179 $
Year 20 : 7 014 322 $

Farm Players Salaries
Pontus Aberg	10 000 $ (3)
Mat Robson	9 000 $ (2)
Zane McIntyre	5 000 $ (2)
Will Bitten	5 000 $ (1)
David Hrenak	3 000 $ (4)
Arvid Holm	3 000 $ (4)
Dylan Ferguson	3 000 $ (2)
Charlie Lindgren	3 000 $ (2)
Shawn Ouellette-St. Amant	3 000 $ (1)
Jesper Sellgren	3 000 $ (4)
Gregory Hofmann	3 000 $ (1)
Ben Holmstrom	3 000 $ (1)
Rich Clune	3 000 $ (2)
Jamie Devane	3 000 $ (4)
Robbie Russo	3 000 $ (4)
Robert Carpenter	3 000 $ (2)
Total Farm Players	16
Salary Commitment
Year 17 : 65 000 $
Year 18 : 51 000 $
Year 19 : 25 000 $
Year 20 : 15 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	50 000 000 $
Farm Players Total Salaries	218 000 $
Coaches Total Salaries	2 200 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	76 573 494 $
Projected Bank Account	76 573 494 $

Pro Players Salaries
Nikita Kucherov	6 500 000 $ (2)
Colton Parayko	5 000 000 $ (3)
J.T. Miller	5 000 000 $ (3)
Connor Hellebuyck	5 000 000 $ (4)
Esa Lindell	5 000 000 $ (1)
Anders Lee	3 500 000 $ (4)
Matt Duchene	3 500 000 $ (1)
Chandler Stephenson	3 500 000 $ (3)
Johnny Gaudreau	3 500 000 $ (1)
Andrew Mangiapane	2 500 000 $ (1)
Dmitry Kulikov	1 000 000 $ (2)
Zach Aston-Reese	1 000 000 $ (3)
Joel Farabee	900 000 $ (2)
Spencer Knight	900 000 $ (3)
Moritz Seider	900 000 $ (3)
Martin Fehervary	500 000 $ (2)
Mattias Samuelsson	500 000 $ (3)
Sammy Blais	500 000 $ (2)
Adam Ruzicka	500 000 $ (2)
Mikhail Maltsev	300 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 17 : 50 000 000 $
Year 18 : 35 500 000 $
Year 19 : 25 300 000 $
Year 20 : 8 500 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 50 000 000 $
Year 18 : 35 500 000 $
Year 19 : 25 300 000 $
Year 20 : 8 500 000 $

Farm Players Salaries
Kristian Vesalainen	9 000 $ (1)
Reilly Walsh	5 000 $ (3)
Riley Tufte	5 000 $ (2)
Sampo Ranta	5 000 $ (3)
Zac Jones	5 000 $ (3)
Jake Walman	5 000 $ (4)
Egor Zamula	5 000 $ (1)
Egor Afanasyev	5 000 $ (4)
Grant Mismash	5 000 $ (4)
Tommy Cross	5 000 $ (1)
Justin Danforth	5 000 $ (2)
Logan Hutsko	5 000 $ (4)
Ryan MacInnis	5 000 $ (2)
Nic Petan	5 000 $ (2)
Nathan Legare	5 000 $ (4)
Nicolas Beaudin	5 000 $ (2)
Thomas Novak	5 000 $ (2)
Vasily Ponomarev	5 000 $ (4)
Yan Kuznetsov	5 000 $ (4)
Calen Addison	5 000 $ (3)
Dustin Wolf	5 000 $ (3)
Mac Hollowell	5 000 $ (2)
Connor Dewar	5 000 $ (2)
John Leonard	3 000 $ (3)
Peter DiLiberatore	3 000 $ (3)
Ian McCoshen	3 000 $ (1)
Bobby Nardella	3 000 $ (2)
Michael Kesselring	3 000 $ (3)
David Cotton	3 000 $ (3)
Jeffrey Viel	3 000 $ (1)
Dmitri Samorukov	3 000 $ (2)
Eetu Tuulola	3 000 $ (2)
Connor Carrick	3 000 $ (2)
Teemu Kivihalme	3 000 $ (2)
Philip Kemp	3 000 $ (3)
Zach Fucale	3 000 $ (2)
Andre Lee	3 000 $ (4)
Rourke Chartier	3 000 $ (3)
Jack Dougherty	3 000 $ (2)
David Tendeck	3 000 $ (4)
Tyler Wall	3 000 $ (3)
Mikhail Berdin	3 000 $ (2)
Dylan Wells	3 000 $ (1)
Michael McNiven	3 000 $ (4)
Colton Point	3 000 $ (1)
Samuel Helenius	3 000 $ (4)
Rhett Gardner	3 000 $ (1)
Ronnie Attard	3 000 $ (4)
Niko Mikkola	3 000 $ (1)
Nikita Pavlychev	3 000 $ (4)
Anthony Angello	3 000 $ (1)
Dmitry Semykin	3 000 $ (1)
Isaiah Saville	3 000 $ (4)
Darren Raddysh	3 000 $ (3)
Brendan Guhle	3 000 $ (2)
Aarne Talvitie	3 000 $ (3)
Danila Klimovich	0 $ (1)
Total Farm Players	57
Salary Commitment
Year 17 : 218 000 $
Year 18 : 175 000 $
Year 19 : 108 000 $
Year 20 : 56 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	San Jose Sports Arena
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	41 111 249 $
Farm Players Total Salaries	132 000 $
Coaches Total Salaries	3 300 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	19 243 770 $
Projected Bank Account	19 243 770 $

Pro Players Salaries
Evgeny Kuznetsov	5 000 000 $ (4)
Reilly Smith	5 000 000 $ (1)
Steven Stamkos	5 000 000 $ (2)
Brady Skjei	3 500 000 $ (3)
Elias Lindholm	3 500 000 $ (1)
Brent Burns	3 500 000 $ (3)
Jakob Chychrun	3 499 999 $ (3)
Pavel Zacha	2 500 000 $ (2)
Alex Nedeljkovic	1 500 000 $ (3)
Jakub Zboril	1 000 000 $ (1)
Denis Gurianov	1 000 000 $ (3)
Mathieu Joseph	1 000 000 $ (3)
Mason Appleton	990 000 $ (2)
Austin Watson	921 250 $ (3)
Andrei Svechnikov	900 000 $ (1)
Artem Zub	900 000 $ (1)
Stuart Skinner	500 000 $ (1)
Nicolas Aube-Kubel	300 000 $ (1)
Riley Stillman	300 000 $ (1)
Zach Whitecloud	300 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 17 : 41 111 249 $
Year 18 : 28 411 249 $
Year 19 : 19 921 249 $
Year 20 : 5 000 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 41 111 249 $
Year 18 : 28 411 249 $
Year 19 : 19 921 249 $
Year 20 : 5 000 000 $

Farm Players Salaries
Peyton Krebs	9 000 $ (4)
Logan Brown	9 000 $ (1)
Kieffer Bellows	9 000 $ (1)
Alexander Alexeyev	9 000 $ (2)
Doyle Somerby	5 000 $ (2)
Parker Kelly	5 000 $ (1)
Jaycob Megna	5 000 $ (3)
Serron Noel	5 000 $ (4)
Mason Shaw	5 000 $ (1)
Shane Bowers	5 000 $ (2)
Dylan Samberg	5 000 $ (3)
Scott Wilson	5 000 $ (2)
Ostap Safin	5 000 $ (3)
Pavel Gogolev	5 000 $ (1)
Michael Dipietro	5 000 $ (1)
Ryan Murphy	4 000 $ (2)
Gabriel Dumont	4 000 $ (3)
Cole Fonstad	3 000 $ (4)
Collin Adams	3 000 $ (4)
Matej Pekar	3 000 $ (3)
Jonas Rondbjerg	3 000 $ (3)
Lynden McCallum	3 000 $ (2)
Nathan Walker	3 000 $ (2)
Graham Knott	3 000 $ (4)
Michael Karow	3 000 $ (4)
Will Borgen	3 000 $ (3)
Adam Scheel	3 000 $ (1)
Trent Miner	3 000 $ (3)
Total Farm Players	28
Salary Commitment
Year 17 : 132 000 $
Year 18 : 91 000 $
Year 19 : 57 000 $
Year 20 : 26 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	46 887 500 $
Farm Players Total Salaries	90 000 $
Coaches Total Salaries	5 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	7 773 498 $
Projected Bank Account	7 773 498 $

Pro Players Salaries
Mika Zibanejad	6 500 000 $ (3)
Mikko Koskinen	5 000 000 $ (1)
Darcy Kuemper	3 882 500 $ (1)
Jakob Silfverberg	3 500 000 $ (1)
Mark Giordano	2 800 000 $ (4)
TJ Brodie	2 500 000 $ (2)
John Klingberg	2 500 000 $ (1)
Patric Hornqvist	2 500 000 $ (1)
Ryan Johansen	2 500 000 $ (4)
Anthony Mantha	2 500 000 $ (1)
Nick Bonino	1 750 000 $ (1)
Ryan Murray	1 510 000 $ (1)
Derek Grant	1 145 000 $ (3)
Sam Bennett	1 000 000 $ (4)
Robert Bortuzzo	1 000 000 $ (1)
Carl Hagelin	1 000 000 $ (4)
Brett Howden	900 000 $ (1)
Henri Jokiharju	900 000 $ (1)
Robert Thomas	900 000 $ (1)
Nicolas Hague	900 000 $ (1)
Alexis Lafreniere	900 000 $ (3)
Ryan Poehling	500 000 $ (2)
Brandon Hagel	300 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 17 : 46 887 500 $
Year 18 : 19 145 000 $
Year 19 : 15 845 000 $
Year 20 : 7 300 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 46 887 500 $
Year 18 : 19 145 000 $
Year 19 : 15 845 000 $
Year 20 : 7 300 000 $

Farm Players Salaries
Jacob MacDonald	13 000 $ (2)
Milan Lucic	10 000 $ (1)
Brad Hunt	10 000 $ (3)
Samuel Fagemo	9 000 $ (3)
Pyotr Kochetkov	5 000 $ (4)
Arvid Soderblom	5 000 $ (2)
Ukko-Pekka Luukkonen	5 000 $ (1)
Nils Lundkvist	5 000 $ (4)
Mattias Norlinder	5 000 $ (4)
Boris Katchouk	5 000 $ (1)
Sam Carrick	5 000 $ (1)
Greg McKegg	5 000 $ (2)
Alex Chiasson	5 000 $ (3)
Nathan Bastian	3 000 $ (2)
Total Farm Players	14
Salary Commitment
Year 17 : 90 000 $
Year 18 : 65 000 $
Year 19 : 39 000 $
Year 20 : 15 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

St-Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Kiel Center
Level 1:	6000 - 80 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 25 $ - 0 - 0,00%
Level 4:	4000 - 15 $ - 0 - 0,00%
Luxury :	1000 - 150 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	41 729 800 $
Farm Players Total Salaries	235 000 $
Coaches Total Salaries	2 700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	273 395 871 $
Projected Bank Account	273 395 871 $

Pro Players Salaries
Evgeni Malkin	7 360 000 $ (2)
Devon Toews	5 000 000 $ (1)
Brett Pesce	5 000 000 $ (1)
Nicklas Backstrom	3 500 000 $ (2)
Ondrej Palat	3 500 000 $ (3)
Jake Muzzin	3 500 000 $ (1)
Dmitry Orlov	3 500 000 $ (2)
Bryan Rust	3 500 000 $ (1)
Jordan Binnington	2 000 000 $ (1)
Nick Foligno	1 000 000 $ (1)
Oliver Bjorkstrand	1 000 000 $ (1)
Rudolfs Balcers	1 000 000 $ (4)
Adrian Kempe	1 000 000 $ (2)
Cal Clutterbuck	869 800 $ (2)
Total Pro Players	14
Salary Commitment
Year 17 : 41 729 800 $
Year 18 : 19 729 800 $
Year 19 : 4 500 000 $
Year 20 : 1 000 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 41 729 800 $
Year 18 : 20 729 800 $
Year 19 : 4 500 000 $
Year 20 : 1 000 000 $

Farm Players Salaries
Cal Petersen	30 000 $ (1)
Alexandre Carrier	25 000 $ (4)
Andrew Hammond	10 000 $ (4)
Brian Flynn	5 000 $ (1)
Tyce Thompson	5 000 $ (3)
Kyle Capobianco	5 000 $ (1)
Nicolas Meloche	5 000 $ (1)
Kurtis Gabriel	5 000 $ (2)
Tyler Lewington	5 000 $ (4)
Keegan Kolesar	5 000 $ (1)
Jack Drury	5 000 $ (4)
Luke Johnson	5 000 $ (3)
Garrett Wilson	5 000 $ (2)
Jordan Spence	5 000 $ (4)
Colton White	5 000 $ (3)
Kyle Rau	5 000 $ (1)
Mikhail Abramov	5 000 $ (4)
Matt Donovan	5 000 $ (1)
Emil Bemstrom	5 000 $ (2)
C.J. Smith	5 000 $ (2)
CJ Suess	5 000 $ (3)
Alec Regula	5 000 $ (3)
Maksim Sushko	3 000 $ (2)
Joseph Blandisi	3 000 $ (1)
Joseph Cecconi	3 000 $ (2)
Brent Gates Jr.	3 000 $ (2)
Colby Williams	3 000 $ (3)
Cole Coskey	3 000 $ (3)
Magnus Hellberg	3 000 $ (1)
Andrew Nielsen	3 000 $ (3)
Brett McKenzie	3 000 $ (1)
Ryan Bednard	3 000 $ (2)
Ivan Prosvetov	3 000 $ (2)
Ty Ronning	3 000 $ (1)
Michael Pezzetta	3 000 $ (2)
Michael Amadio	3 000 $ (1)
Kevin Stenlund	3 000 $ (1)
Nicholas Boka	3 000 $ (1)
Joona Koppanen	3 000 $ (1)
Linus Weissbach	3 000 $ (4)
Keean Washkurak	3 000 $ (4)
Chaz Reddekopp	3 000 $ (1)
Brandon Baddock	3 000 $ (1)
Beck Malenstyn	3 000 $ (1)
Greg Meireles	3 000 $ (4)
Josh Wesley	3 000 $ (4)
Adam Helewka	3 000 $ (1)
Total Farm Players	47
Salary Commitment
Year 17 : 235 000 $
Year 18 : 139 000 $
Year 19 : 101 000 $
Year 20 : 67 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Tampa Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ice Palace
Level 1:	6000 - 115 $ - 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 - 225 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	47 845 000 $
Farm Players Total Salaries	78 500 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	190 535 218 $
Projected Bank Account	190 535 218 $

Pro Players Salaries
Tomas Hertl	5 000 000 $ (3)
Jaccob Slavin	5 000 000 $ (2)
Charlie McAvoy	4 990 000 $ (4)
Jonathan Quick	3 500 000 $ (2)
Brayden McNabb	3 500 000 $ (2)
Jake McCabe	3 500 000 $ (3)
Cam Atkinson	3 500 000 $ (3)
Tyler Bertuzzi	2 500 000 $ (1)
Derick Brassard	2 500 000 $ (1)
Jakub Vrana	2 500 000 $ (1)
Kris Russell	2 500 000 $ (2)
Adin Hill	2 000 000 $ (4)
Anthony Cirelli	1 000 000 $ (2)
Drake Caggiula	935 000 $ (1)
Danny DeKeyser	900 000 $ (2)
Oliver Wahlstrom	900 000 $ (2)
Morgan Frost	900 000 $ (2)
Andy Greene	720 000 $ (2)
Andrew Cogliano	500 000 $ (1)
Carl Grundstrom	500 000 $ (1)
Brendan Lemieux	500 000 $ (3)
Total Pro Players	21
Salary Commitment
Year 17 : 47 845 000 $
Year 18 : 34 910 000 $
Year 19 : 15 990 000 $
Year 20 : 6 990 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 47 845 000 $
Year 18 : 38 410 000 $
Year 19 : 19 490 000 $
Year 20 : 6 990 000 $

Farm Players Salaries
Ryan Dzingel	10 000 $ (1)
Logan Thompson	9 000 $ (1)
Matt Boldy	9 000 $ (3)
Louis Domingue	7 500 $ (1)
Byron Froese	5 000 $ (2)
Dmitrij Jaskin	5 000 $ (1)
Nikolas Brouillard	3 000 $ (2)
Lane Pederson	3 000 $ (1)
Chad Yetman	3 000 $ (3)
Christopher Wilkie	3 000 $ (3)
Maxime Lajoie	3 000 $ (4)
Wyatt Newpower	3 000 $ (1)
Kaden Fulcher	3 000 $ (1)
Blake Hillman	3 000 $ (1)
Max Willman	3 000 $ (2)
Karson Kuhlman	3 000 $ (1)
Brendan Perlini	3 000 $ (2)
Mason McTavish	0 $ (1)
Total Farm Players	18
Salary Commitment
Year 17 : 78 500 $
Year 18 : 32 000 $
Year 19 : 18 000 $
Year 20 : 3 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Toronto Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	48 519 563 $
Farm Players Total Salaries	62 857 $
Coaches Total Salaries	100 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	116 153 867 $
Projected Bank Account	116 153 867 $

Pro Players Salaries
Claude Giroux	6 500 000 $ (1)
Mattias Ekholm	5 000 000 $ (3)
Nico Hischier	3 500 000 $ (1)
Kyle Palmieri	3 500 000 $ (1)
Damon Severson	3 500 000 $ (1)
Phil Kessel	3 360 000 $ (3)
Jaden Schwartz	2 500 000 $ (1)
Jordan Eberle	2 500 000 $ (4)
Nikita Zadorov	2 500 000 $ (3)
Lars Eller	2 500 000 $ (2)
Linus Ullmark	2 000 000 $ (3)
Michael Del Zotto	1 374 977 $ (3)
Laurent Brossoit	1 279 825 $ (1)
Tomas Nosek	1 000 000 $ (3)
Carter Rowney	1 000 000 $ (2)
Brady Tkachuk	900 000 $ (1)
Cale Makar	900 000 $ (2)
Anthony Bitetto	866 601 $ (1)
Brian Boyle	848 160 $ (3)
Dominic Toninato	789 999 $ (4)
Malcolm Subban	500 000 $ (1)
Brock McGinn	500 000 $ (2)
Warren Foegele	500 000 $ (4)
Chris Wagner	400 001 $ (3)
Connor Clifton	300 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 17 : 48 519 563 $
Year 18 : 25 173 137 $
Year 19 : 20 273 137 $
Year 20 : 3 789 999 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 48 519 563 $
Year 18 : 25 173 137 $
Year 19 : 20 273 137 $
Year 20 : 3 789 999 $

Farm Players Salaries
Troy Grosenick	10 000 $ (1)
Charles Hudon	7 857 $ (4)
Joseph Woll	5 000 $ (2)
Pierre-Cedric Labrie	5 000 $ (1)
Seth Helgeson	5 000 $ (2)
Stefan Matteau	5 000 $ (1)
Sean Malone	5 000 $ (4)
Cameron Schilling	5 000 $ (4)
Keaton Thompson	3 000 $ (3)
Tyrell Goulbourne	3 000 $ (1)
Joseph Cramarossa	3 000 $ (1)
Michael McCarron	3 000 $ (1)
Ashton Sautner	3 000 $ (1)
Total Farm Players	13
Salary Commitment
Year 17 : 62 857 $
Year 18 : 30 857 $
Year 19 : 20 857 $
Year 20 : 17 857 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	6000 - 120 $ - 0 - 0,00%
Level 2:	5000 - 81 $ - 0 - 0,00%
Level 3:	2000 - 61 $ - 0 - 0,00%
Level 4:	4000 - 40 $ - 0 - 0,00%
Luxury :	1000 - 300 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	39 050 000 $
Farm Players Total Salaries	127 000 $
Coaches Total Salaries	2 900 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	25 310 366 $
Projected Bank Account	25 310 366 $

Pro Players Salaries
Kevin Hayes	5 000 000 $ (1)
Jonas Brodin	5 000 000 $ (1)
Frederik Andersen	5 000 000 $ (2)
Radko Gudas	3 500 000 $ (2)
Alex Wennberg	2 500 000 $ (2)
Tanner Pearson	2 500 000 $ (2)
Jamie Benn	2 500 000 $ (2)
Alex Iafallo	2 500 000 $ (1)
Michael Hutchinson	1 500 000 $ (1)
Ben Hutton	1 250 000 $ (4)
Zemgus Girgensons	1 000 000 $ (3)
Tyler Pitlick	1 000 000 $ (3)
Riley Sheahan	1 000 000 $ (1)
Ivan Barbashev	1 000 000 $ (2)
Zach Sanford	1 000 000 $ (1)
Brett Connolly	1 000 000 $ (3)
Alexander Petrovic	500 000 $ (2)
Keith Yandle	500 000 $ (4)
Adam Erne	500 000 $ (1)
Austin Wagner	300 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 17 : 39 050 000 $
Year 18 : 22 250 000 $
Year 19 : 4 750 000 $
Year 20 : 1 750 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 39 050 000 $
Year 18 : 22 250 000 $
Year 19 : 4 750 000 $
Year 20 : 1 750 000 $

Farm Players Salaries
Nicholas Robertson	9 000 $ (4)
Braden Schneider	9 000 $ (4)
Erik Brannstrom	9 000 $ (2)
Connor Zary	9 000 $ (4)
Drew O'Connor	5 000 $ (1)
Adam Beckman	5 000 $ (4)
Mark Friedman	5 000 $ (2)
Bobby Brink	5 000 $ (4)
Hunter Miska	5 000 $ (4)
Cale Fleury	5 000 $ (1)
Andrew Agozzino	5 000 $ (1)
Kevin Bahl	5 000 $ (2)
Dennis Cholowski	5 000 $ (1)
Steven Fogarty	5 000 $ (1)
Joey Anderson	5 000 $ (1)
Martin Pospisil	5 000 $ (2)
Nolan Stevens	5 000 $ (1)
Dalton Smith	5 000 $ (2)
Justin Scott	3 000 $ (2)
Amir Miftakhov	3 000 $ (4)
Chase Pearson	3 000 $ (1)
Dylan Coghlan	3 000 $ (1)
Garrett Pilon	3 000 $ (1)
Nick Perbix	3 000 $ (4)
Jacob Peterson	3 000 $ (4)
Total Farm Players	25
Salary Commitment
Year 17 : 127 000 $
Year 18 : 83 000 $
Year 19 : 51 000 $
Year 20 : 51 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Vegas Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	27 185 000 $
Farm Players Total Salaries	221 700 $
Coaches Total Salaries	5 651 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	7 793 699 $
Projected Bank Account	7 793 699 $

Pro Players Salaries
Thomas Greiss	5 000 000 $ (1)
Anton Khudobin	3 500 000 $ (3)
Trevor van Riemsdyk	2 500 000 $ (1)
Ben Chiarot	2 500 000 $ (1)
Neal Pionk	2 500 000 $ (1)
Colin Miller	2 245 000 $ (1)
Erik Gudbranson	1 690 000 $ (4)
Jordan Martinook	1 000 000 $ (1)
Jack Hughes	900 000 $ (2)
Tim Stutzle	900 000 $ (3)
Filip Chytil	900 000 $ (1)
Arttu Ruotsalainen	750 000 $ (1)
Philipp Kurashev	500 000 $ (2)
Dean Kukan	500 000 $ (1)
Jason Spezza	500 000 $ (1)
Zack Kassian	500 000 $ (4)
Blake Lizotte	500 000 $ (2)
Joseph Duszak	300 000 $ (2)
Total Pro Players	18
Salary Commitment
Year 17 : 27 185 000 $
Year 18 : 8 790 000 $
Year 19 : 6 590 000 $
Year 20 : 2 190 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 27 185 000 $
Year 18 : 8 790 000 $
Year 19 : 6 590 000 $
Year 20 : 2 190 000 $

Farm Players Salaries
Evan Rodrigues	22 700 $ (3)
Scott Wedgewood	15 000 $ (3)
Travis Boyd	10 000 $ (2)
Conor Sheary	10 000 $ (2)
Carter Hutton	10 000 $ (3)
Jared McIsaac	9 000 $ (3)
Jakob Pelletier	9 000 $ (4)
Alex Beaucage	5 000 $ (4)
Egor Sokolov	5 000 $ (3)
Fredrik Karlstrom	5 000 $ (4)
Alex Steeves	5 000 $ (2)
Danny O'Regan	5 000 $ (2)
Matthew Villalta	5 000 $ (2)
Gavin Bayreuther	5 000 $ (3)
Dryden Hunt	5 000 $ (3)
Joel Blomqvist	5 000 $ (4)
Semyon Der-Arguchintsev	5 000 $ (4)
Johnathan Kovacevic	5 000 $ (2)
Gustav Lindstrom	5 000 $ (2)
Andrei Altybarmakian	5 000 $ (3)
Morgan Geekie	5 000 $ (1)
Oliver Kylington	3 000 $ (3)
Jack Dugan	3 000 $ (3)
Jayson Megna	3 000 $ (1)
Nikita Okhotiuk	3 000 $ (3)
Alex Barre-Boulet	3 000 $ (1)
Clark Bishop	3 000 $ (2)
Christian Jaros	3 000 $ (3)
Nolan Patrick	3 000 $ (1)
Ben McCartney	3 000 $ (4)
Chase DeLeo	3 000 $ (1)
Cole Koepke	3 000 $ (4)
Richard Panik	3 000 $ (2)
Brett Seney	3 000 $ (1)
Dylan Sikura	3 000 $ (1)
Joel L'Esperance	3 000 $ (1)
Mitch Reinke	3 000 $ (1)
Victor Berglund	3 000 $ (4)
Collin Delia	3 000 $ (1)
Justus Annunen	3 000 $ (3)
Kevin Mandolese	3 000 $ (3)
Olle Eriksson Ek	3 000 $ (3)
Alexei Toropchenko	3 000 $ (2)
Total Farm Players	43
Salary Commitment
Year 17 : 221 700 $
Year 18 : 189 700 $
Year 19 : 135 700 $
Year 20 : 38 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	6000 - 250 $ - 0 - 0,00%
Level 2:	5000 - 185 $ - 0 - 0,00%
Level 3:	2000 - 100 $ - 0 - 0,00%
Level 4:	4000 - 50 $ - 0 - 0,00%
Luxury :	1000 - 500 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	46 210 000 $
Farm Players Total Salaries	92 000 $
Coaches Total Salaries	200 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	149 177 140 $
Projected Bank Account	149 177 140 $

Pro Players Salaries
Mitchell Marner	8 000 000 $ (3)
Connor McDavid	6 500 000 $ (2)
Aaron Ekblad	5 000 000 $ (1)
Taylor Hall	3 500 000 $ (4)
Zach Werenski	3 500 000 $ (1)
Alex Killorn	2 500 000 $ (3)
Sam Reinhart	2 500 000 $ (2)
Adam Larsson	2 500 000 $ (1)
Nazem Kadri	2 500 000 $ (2)
Justin Braun	1 000 000 $ (3)
Vitek Vanecek	1 000 000 $ (3)
Jason Dickinson	1 000 000 $ (2)
Tyler Bozak	1 000 000 $ (2)
Jaroslav Halak	960 000 $ (2)
Rasmus Sandin	900 000 $ (1)
Alex Newhook	900 000 $ (3)
Nick Ritchie	850 000 $ (3)
Sami Niku	500 000 $ (3)
Jujhar Khaira	500 000 $ (2)
Ben Harpur	500 000 $ (3)
Curtis Lazar	300 000 $ (1)
Andrew Shortridge	300 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 17 : 46 210 000 $
Year 18 : 33 710 000 $
Year 19 : 18 750 000 $
Year 20 : 3 500 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 46 210 000 $
Year 18 : 33 710 000 $
Year 19 : 18 750 000 $
Year 20 : 3 500 000 $

Farm Players Salaries
Slater Koekkoek	10 000 $ (3)
Thomas Harley	9 000 $ (4)
Seth Jarvis	9 000 $ (4)
Paul Thompson	5 000 $ (1)
Ivan Lodnia	5 000 $ (4)
Jimmy Huntington	3 000 $ (1)
Joe Snively	3 000 $ (2)
Gage Quinney	3 000 $ (1)
Dennis Yan	3 000 $ (2)
Brett Sutter	3 000 $ (2)
Curtis Douglas	3 000 $ (3)
Tim Gettinger	3 000 $ (3)
Reid Duke	3 000 $ (2)
Erik Kallgren	3 000 $ (1)
Juho Lammikko	3 000 $ (3)
Anatolii Golyshev	3 000 $ (4)
Kyle Clifford	3 000 $ (1)
Ilya Solovyov	3 000 $ (4)
James Greenway	3 000 $ (3)
Cooper Marody	3 000 $ (1)
Jayden Halbgewachs	3 000 $ (1)
Maxim Marushev	3 000 $ (4)
Anton Blidh	3 000 $ (1)
Total Farm Players	23
Salary Commitment
Year 17 : 92 000 $
Year 18 : 66 000 $
Year 19 : 54 000 $
Year 20 : 32 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Phillips Arena
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	36 800 788 $
Farm Players Total Salaries	130 000 $
Coaches Total Salaries	2 100 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 50 000 000 $	0 $
Estimate Over Minimum Salary Cap of 20 000 000 $	0 $
Current Bank Account	27 679 163 $
Projected Bank Account	27 679 163 $

Pro Players Salaries
John Gibson	5 000 000 $ (1)
Dustin Brown	3 733 066 $ (1)
Cody Ceci	3 500 000 $ (1)
Paul Stastny	3 500 000 $ (1)
Oliver Ekman-Larsson	3 265 000 $ (4)
James Reimer	3 000 000 $ (3)
Darren Helm	2 500 000 $ (1)
Vladislav Namestnikov	2 117 500 $ (2)
Jimmy Vesey	1 000 000 $ (1)
Zach Bogosian	1 000 000 $ (1)
Jeff Petry	900 000 $ (2)
Anton Lundell	900 000 $ (4)
Lucas Raymond	900 000 $ (4)
Matty Beniers	900 000 $ (4)
Rasmus Dahlin	900 000 $ (1)
Barrett Hayton	900 000 $ (2)
Sam Gagner	881 077 $ (1)
Matt Benning	854 145 $ (2)
Alexander Barabanov	750 000 $ (1)
Pierre Engvall	300 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 17 : 36 800 788 $
Year 18 : 13 736 645 $
Year 19 : 8 965 000 $
Year 20 : 2 700 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $
Salary Cap with 1 Way Contract
Year 17 : 36 800 788 $
Year 18 : 13 736 645 $
Year 19 : 8 965 000 $
Year 20 : 5 965 000 $

Farm Players Salaries
Vinni Lettieri	10 000 $ (2)
Noel Gunler	9 000 $ (4)
Connor McMichael	9 000 $ (3)
Olli Juolevi	9 000 $ (1)
Dylan Holloway	9 000 $ (4)
Michael Chaput	5 000 $ (1)
Pierre-Olivier Joseph	5 000 $ (2)
Lucas Elvenes	5 000 $ (2)
Pavel Dorofeyev	5 000 $ (3)
Ryan Lomberg	5 000 $ (1)
Matias Maccelli	5 000 $ (4)
Janne Kuokkanen	5 000 $ (2)
Matthew Robertson	5 000 $ (4)
Isaac Ratcliffe	5 000 $ (2)
Justin Kirkland	3 000 $ (1)
Nico Sturm	3 000 $ (2)
Kody Clark	3 000 $ (2)
Devin Cooley	3 000 $ (2)
Declan Chisholm	3 000 $ (3)
Dmitry Zavgorodniy	3 000 $ (3)
Isaak Phillips	3 000 $ (4)
Mason Millman	3 000 $ (4)
Morgan Barron	3 000 $ (3)
Tyler Tucker	3 000 $ (3)
Matthew Kessel	3 000 $ (4)
Ryan Olsen	3 000 $ (1)
Trent Frederic	3 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 17 : 130 000 $
Year 18 : 105 000 $
Year 19 : 63 000 $
Year 20 : 37 000 $
Salary Average Commitment
Year 17 : 0 $
Year 18 : 0 $
Year 19 : 0 $
Year 20 : 0 $

Team	Current Fund	Season Salary Cap	Under Maximum of 50 000 000 $ Available Cap Space	Over Minimum of 20 000 000 $	Farm Salary Cap	Under Maximum of 75 000 000 $	Pro Players	Farm Players	Total Players
Anaheim Ducks	168 040 844 $	25 030 001 $	24 969 999 $	5 030 001 $	313 470 $	74 686 530 $	18	52	70
Boston Bruins	51 426 129 $	48 650 000 $	1 350 000 $	28 650 000 $	108 000 $	74 892 000 $	21	31	52
Buffalo Sabres	78 997 858 $	47 465 499 $	2 534 501 $	27 465 499 $	88 000 $	74 912 000 $	20	23	43
Calgary Flames	9 398 202 $	49 579 999 $	420 001 $	29 579 999 $	44 500 $	74 955 500 $	20	13	33
Carolina Hurricanes	9 260 507 $	46 723 025 $	3 276 975 $	26 723 025 $	168 000 $	74 832 000 $	21	32	53
Chicago Blackhawks	53 239 074 $	44 498 999 $	5 501 001 $	24 498 999 $	30 500 $	74 969 500 $	21	8	29
Colorado Avalanche	144 260 573 $	35 024 998 $	14 975 002 $	15 024 998 $	245 900 $	74 754 100 $	17	38	55
Columbus Jackets	100 745 851 $	46 196 648 $	3 803 352 $	26 196 648 $	71 500 $	74 928 500 $	16	17	33
Dallas Stars	24 885 668 $	40 310 000 $	9 690 000 $	20 310 000 $	152 138 $	74 847 862 $	16	32	48
Detroit Red Wings	51 520 449 $	46 899 999 $	3 100 001 $	26 899 999 $	153 000 $	74 847 000 $	17	31	48
Edmonton Oilers	25 777 440 $	48 200 000 $	1 800 000 $	28 200 000 $	67 000 $	74 933 000 $	18	18	36
Florida Panthers	414 877 $	26 275 000 $	23 725 000 $	6 275 000 $	208 300 $	74 791 700 $	15	30	45
Los Angeles Kings	10 563 757 $	49 202 000 $	798 000 $	29 202 000 $	97 500 $	74 902 500 $	18	17	35
Minnesota Wild	13 447 357 $	49 290 000 $	710 000 $	29 290 000 $	101 000 $	74 899 000 $	21	18	39
Montreal Canadiens	71 109 791 $	38 455 551 $	11 544 449 $	18 455 551 $	90 000 $	74 910 000 $	20	25	45
Nashville Predators	72 421 786 $	46 200 498 $	3 799 502 $	26 200 498 $	98 000 $	74 902 000 $	20	25	45
New Jersey Devils	11 131 465 $	47 232 499 $	2 767 501 $	27 232 499 $	139 500 $	74 860 500 $	20	27	47
New York Islanders	296 428 037 $	49 920 933 $	79 067 $	29 920 933 $	173 299 $	74 826 701 $	22	35	57
New York Rangers	35 126 163 $	46 762 181 $	3 237 819 $	26 762 181 $	182 298 $	74 817 702 $	24	30	54
Ottawa Senators	84 548 648 $	25 220 025 $	24 779 975 $	5 220 025 $	311 300 $	74 688 700 $	22	59	81
Philadelphia Flyers	443 437 411 $	49 332 499 $	667 501 $	29 332 499 $	63 000 $	74 937 000 $	21	13	34
Phoenix Coyotes	290 147 074 $	50 491 702 $	-491 702 $	30 491 702 $	65 000 $	74 935 000 $	24	16	40
Pittsburgh Penguins	76 573 494 $	50 000 000 $	0 $	30 000 000 $	218 000 $	74 782 000 $	20	57	77
San Jose Sharks	19 243 770 $	41 111 249 $	8 888 751 $	21 111 249 $	132 000 $	74 868 000 $	20	28	48
Seattle Kraken	7 773 498 $	46 887 500 $	3 112 500 $	26 887 500 $	90 000 $	74 910 000 $	23	14	37
St-Louis Blues	273 395 871 $	41 729 800 $	8 270 200 $	21 729 800 $	235 000 $	74 765 000 $	14	47	61
Tampa Lightning	190 535 218 $	47 845 000 $	2 155 000 $	27 845 000 $	78 500 $	74 921 500 $	21	18	39
Toronto Leafs	116 153 867 $	48 519 563 $	1 480 437 $	28 519 563 $	62 857 $	74 937 143 $	25	13	38
Vancouver Canucks	25 310 366 $	39 050 000 $	10 950 000 $	19 050 000 $	127 000 $	74 873 000 $	20	25	45
Vegas Knights	7 793 699 $	27 185 000 $	22 815 000 $	7 185 000 $	221 700 $	74 778 300 $	18	43	61
Washington Capitals	149 177 140 $	46 210 000 $	3 790 000 $	26 210 000 $	92 000 $	74 908 000 $	22	23	45
Winnipeg Jets	27 679 163 $	36 800 788 $	13 199 212 $	16 800 788 $	130 000 $	74 870 000 $	20	27	47

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 - %