LHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	5750 - 175$ - 3,430 - 60%
Level 2:	4750 - 150$ - 2,615 - 55%
Level 3:	3750 - 125$ - 1,932 - 52%
Level 4:	2750 - 100$ - 1,196 - 43%
Luxury :	1000 - 400$ - 620 - 62%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,940 - 97%
Farm Level 2:	1000 - 15$ - 975 - 98%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	9,793 - 54%
Average Income per Game	1,680,724$
Year to Date Revenue	68,909,699$
Farm
Home Games Left	0
Average Attendance - %	2,915 - 97%
Average Income per Game	78,901$
Year to Date Revenue	3,234,943$
Expense
Pro Players Total Salaries	73,964,667$
Farm Players Total Salaries	2,355,000$
Coaches Total Salaries	2,100,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	67,005,176$
Farm Year To Date Expenses	2,987,563$
Pro Salary Cap To Date	61,643,935$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	405,724$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,887$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	61,643,935$
Estimate Under Maximum Salary Cap of 82,000,000$	20,356,065$
Estimate Over Minimum Salary Cap of 40,000,000$	21,643,935$
Current Bank Account	18,390,978$
Projected Bank Account	18,390,978$

Pro Players Salaries
Kyle Palmieri (1 Way Contract)	7,250,000$ (5)
-Salary Remaining :	0$
-Salary Average :	2,370,000$
-Salary Average Remaining :	0$
Reilly Smith (1 Way Contract)	7,030,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,860,000$
-Salary Average Remaining :	0$
Tyler Johnson (1 Way Contract)	6,463,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,463,000$
-Salary Average Remaining :	0$
Corey Perry (1 Way Contract)	5,675,000$ (1)
-Salary Remaining :	0$
-Salary Average :	7,370,000$
-Salary Average Remaining :	0$
Mathieu Perreault (1 Way Contract)	4,980,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,980,000$
-Salary Average Remaining :	0$
Robin Lehner (1 Way Contract)	4,600,000$ (5)
-Salary Remaining :	0$
-Salary Average :	4,816,000$
-Salary Average Remaining :	0$
Carter Hutton (1 Way Contract)	4,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Jordan Staal (1 Way Contract)	4,050,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,050,000$
-Salary Average Remaining :	0$
Nick Holden (1 Way Contract)	4,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Patrick Marleau (1 Way Contract)	3,385,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,385,000$
-Salary Average Remaining :	0$
Travis Zajac (1 Way Contract)	3,310,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,310,000$
-Salary Average Remaining :	0$
David Savard (1 Way Contract)	2,825,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,825,000$
-Salary Average Remaining :	0$
Radko Gudas (1 Way Contract)	2,778,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,778,000$
-Salary Average Remaining :	0$
Josh Morrissey (1 Way Contract)	2,275,000$ (3)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Niklas Kronwall (1 Way Contract)	1,975,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,856,000$
-Salary Average Remaining :	0$
Gabriel Bourque (1 Way Contract)	1,750,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
Matt Nieto (1 Way Contract)	1,650,000$ (1)
-Salary Remaining :	0$
-Salary Average :	805,000$
-Salary Average Remaining :	0$
Ben Chiarot (1 Way Contract)	1,575,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,185,000$
-Salary Average Remaining :	0$
Alex Tuch	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Sean Kuraly	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jesper Bratt	749,167$ (1)
-Salary Remaining :	0$
-Salary Average :	749,167$
-Salary Average Remaining :	0$
Vinnie Hinostroza	717,500$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Dylan DeMelo	577,000$ (1)
-Salary Remaining :	0$
-Salary Average :	577,000$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 21 : 73,964,667$
Year 22 : 57,461,000$
Year 23 : 33,768,000$
Year 24 : 11,850,000$
Salary Average Commitment
Year 21 : 64,629,167$
Year 22 : 46,562,000$
Year 23 : 22,869,000$
Year 24 : 7,186,000$
Salary Cap with 1 Way Contract
Year 21 : 73,964,667$
Year 22 : 57,461,000$
Year 23 : 33,768,000$
Year 24 : 11,850,000$

Farm Players Salaries
Erik Burgdoerfer	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Macoy Erkamps	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Sam Vigneault	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Adam Johnson	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ian McCoshen	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Gabriel Gagne	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Giovanni Fiore	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Connor Ingram	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Tyler Vesel	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
John Stevens	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Charles-David Beaudoin	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Ludwig Bystrom	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Kevin Connauton	90,000$ (1)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Dan Renouf	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Michal Cajkovsky	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Evan Cormier	85,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Tyler Benson	85,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Spencer Martin	70,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Colton Point	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Alexandre Alain	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Ryan Kuffner	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Kieffer Bellows	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Lucas Carlsson	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Kevin Stenlund	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Nicholas Caamano	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Ross Colton	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Tyler Gaudet	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Mark Cooper	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Hubert Labrie	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	29
Salary Commitment
Year 21 : 2,355,000$
Year 22 : 1,847,500$
Year 23 : 1,200,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 2,310,000$
Year 22 : 1,817,500$
Year 23 : 1,170,000$
Year 24 : 0$

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	5750 - 175$ - 3,471 - 60%
Level 2:	4750 - 150$ - 2,624 - 55%
Level 3:	3750 - 125$ - 1,921 - 51%
Level 4:	2750 - 100$ - 1,195 - 43%
Luxury :	1000 - 400$ - 610 - 61%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 40$ - 1,071 - 54%
Farm Level 2:	1000 - 30$ - 441 - 44%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	9,821 - 55%
Average Income per Game	1,726,226$
Year to Date Revenue	70,775,271$
Farm
Home Games Left	0
Average Attendance - %	1,512 - 50%
Average Income per Game	70,092$
Year to Date Revenue	2,873,775$
Expense
Pro Players Total Salaries	91,903,615$
Farm Players Total Salaries	2,937,344$
Coaches Total Salaries	2,700,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-1,120,000$
Pro Year To Date Expenses	83,712,982$
Farm Year To Date Expenses	3,602,194$
Pro Salary Cap To Date	76,587,395$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	504,858$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	19,556$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	75,467,395$
Estimate Under Maximum Salary Cap of 82,000,000$	6,532,605$
Estimate Over Minimum Salary Cap of 40,000,000$	35,467,395$
Current Bank Account	5,387,359$
Projected Bank Account	5,387,359$

Pro Players Salaries
Patrick Kane (1 Way Contract)	9,470,000$ (2)
-Salary Remaining :	0$
-Salary Average :	9,470,000$
-Salary Average Remaining :	0$
Jonathan Toews (1 Way Contract)	8,590,000$ (1)
-Salary Remaining :	0$
-Salary Average :	8,590,000$
-Salary Average Remaining :	0$
P.K. Subban (1 Way Contract)	7,660,000$ (4)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Mike Hoffman (1 Way Contract)	6,418,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,418,000$
-Salary Average Remaining :	0$
Marc-Andre Fleury (1 Way Contract)	6,410,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,410,000$
-Salary Average Remaining :	0$
Tyson Barrie (1 Way Contract)	6,205,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,550,000$
-Salary Average Remaining :	0$
Seth Jones (1 Way Contract)	4,489,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,489,000$
-Salary Average Remaining :	0$
David Backes (1 Way Contract)	4,384,615$ (2)
-Salary Remaining :	0$
-Salary Average :	5,700,000$
-Salary Average Remaining :	0$
Mikael Backlund (1 Way Contract)	4,332,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,332,000$
-Salary Average Remaining :	0$
Brandon Saad (1 Way Contract)	3,700,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,025,000$
-Salary Average Remaining :	0$
Cam Atkinson (1 Way Contract)	3,680,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,680,000$
-Salary Average Remaining :	0$
Petr Mrazek (1 Way Contract)	3,666,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,666,000$
-Salary Average Remaining :	0$
Trevor Lewis (1 Way Contract)	3,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Olli Maatta (1 Way Contract)	2,896,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,896,000$
-Salary Average Remaining :	0$
Brandon Pirri (1 Way Contract)	2,390,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,390,000$
-Salary Average Remaining :	0$
Thomas Hickey (1 Way Contract)	2,240,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,240,000$
-Salary Average Remaining :	0$
Nate Thompson (1 Way Contract)	2,100,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Chad Johnson (1 Way Contract)	1,958,000$ (2)
-1 Way Contract Salary Cap :	1,958,000$
-Salary Remaining :	0$
-Salary Average :	1,958,000$
-Salary Average Remaining :	0$
Andreas Athanasiou (1 Way Contract)	1,795,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,795,000$
-Salary Average Remaining :	0$
Andrew Copp (1 Way Contract)	1,625,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Chris Kunitz (1 Way Contract)	1,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,425,000$
-Salary Average Remaining :	0$
Cody McLeod (1 Way Contract)	1,250,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,250,000$
-Salary Average Remaining :	0$
John Hayden	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Tyler Motte	720,000$ (1)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 21 : 91,903,615$
Year 22 : 61,262,615$
Year 23 : 31,870,000$
Year 24 : 13,865,000$
Salary Average Commitment
Year 21 : 88,409,000$
Year 22 : 54,063,000$
Year 23 : 23,355,000$
Year 24 : 6,100,000$
Salary Cap with 1 Way Contract
Year 21 : 91,903,615$
Year 22 : 61,262,615$
Year 23 : 31,870,000$
Year 24 : 13,865,000$

Farm Players Salaries
Colby Williams	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Anthony Louis	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Cam Johnson	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Collin Delia	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Valentin Zykov	97,000$ (2)
Salary Remaining :	0$
Salary Average :	71,000$
Salary Average Remaining :	0$
Lawrence Pilut	92,500$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Matthew Highmore	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kalle Kossila	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Mikhail Vorobyev	92,500$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Sebastien Aho	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kasimir Kaskisuo	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kevin Lankinen	92,500$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Hunter Miska	92,500$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Henri Jokiharju	92,500$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Chris Bourque	90,000$ (2)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Jan Kovar	90,000$ (2)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Dennis Cholowski	90,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Kurtis MacDermid	85,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Niko Mikkola	84,250$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Tobias Geisser	77,444$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Joni Tuulola	76,750$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Dylan Sikura	75,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
John Nyberg	74,500$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Dean Kukan	72,500$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Sam Carrick	72,400$ (1)
Salary Remaining :	0$
Salary Average :	72,400$
Salary Average Remaining :	0$
Mason Geertsen	70,000$ (1)
Salary Remaining :	0$
Salary Average :	67,500$
Salary Average Remaining :	0$
Deven Sideroff	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Kevin Boyle	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Nathan Paetsch	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Blake Hillman	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Michael Joly	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Libor Sulak	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Merrick Madsen	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Chris Nell	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ukko-Pekka Luukkonen	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Petrus Palmu	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Justin Auger	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	37
Salary Commitment
Year 21 : 2,937,344$
Year 22 : 2,384,944$
Year 23 : 819,250$
Year 24 : 0$
Salary Average Commitment
Year 21 : 2,705,900$
Year 22 : 2,156,000$
Year 23 : 735,000$
Year 24 : 0$

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	5750 - 125$ - 5,501 - 96%
Level 2:	4750 - 100$ - 4,574 - 96%
Level 3:	3750 - 75$ - 3,550 - 95%
Level 4:	2750 - 50$ - 2,648 - 96%
Luxury :	1000 - 300$ - 955 - 95%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,941 - 97%
Farm Level 2:	1000 - 15$ - 962 - 96%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,228 - 96%
Average Income per Game	1,993,581$
Year to Date Revenue	81,736,815$
Farm
Home Games Left	0
Average Attendance - %	2,903 - 97%
Average Income per Game	78,690$
Year to Date Revenue	3,226,291$
Expense
Pro Players Total Salaries	51,801,999$
Farm Players Total Salaries	867,000$
Coaches Total Salaries	6,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	1,300,000$
Pro Year To Date Expenses	57,998,292$
Farm Year To Date Expenses	2,817,524$
Pro Salary Cap To Date	53,288,032$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	300,011$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,414$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	54,588,032$
Estimate Under Maximum Salary Cap of 82,000,000$	27,411,968$
Estimate Over Minimum Salary Cap of 40,000,000$	14,588,032$
Current Bank Account	34,497,982$
Projected Bank Account	34,497,982$

Pro Players Salaries
Joe Thornton (1 Way Contract)	7,570,000$ (1)
-Salary Remaining :	0$
-Salary Average :	7,570,000$
-Salary Average Remaining :	0$
Jake Allen (1 Way Contract)	6,015,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,015,000$
-Salary Average Remaining :	0$
Dylan Larkin (1 Way Contract)	5,975,000$ (4)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Calvin de Haan (1 Way Contract)	4,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Justin Williams (1 Way Contract)	3,782,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,782,000$
-Salary Average Remaining :	0$
Dan Hamhuis (1 Way Contract)	3,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Jack Johnson (1 Way Contract)	3,250,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,825,000$
-Salary Average Remaining :	0$
Tom Pyatt (1 Way Contract)	2,255,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,255,000$
-Salary Average Remaining :	0$
Jason Demers (1 Way Contract)	2,225,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,225,000$
-Salary Average Remaining :	0$
Victor Rask (1 Way Contract)	2,060,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,060,000$
-Salary Average Remaining :	0$
Craig Smith (1 Way Contract)	1,750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
Steve Bernier	999,999$ (1)
-Salary Remaining :	0$
-Salary Average :	999,999$
-Salary Average Remaining :	0$
Carter Camper	995,000$ (2)
-Salary Remaining :	0$
-Salary Average :	995,000$
-Salary Average Remaining :	0$
Ivan Provorov	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Steven Santini	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Josh Archibald	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Charlie Lindgren	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Henrik Borgstrom	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Derek Grant	900,000$ (1)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Garrett Wilson	750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	750,000$
-Salary Average Remaining :	0$
Mark Borowiecki	650,000$ (1)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 21 : 51,801,999$
Year 22 : 33,240,000$
Year 23 : 22,890,000$
Year 24 : 18,715,000$
Salary Average Commitment
Year 21 : 47,101,999$
Year 22 : 28,540,000$
Year 23 : 18,190,000$
Year 24 : 13,665,000$
Salary Cap with 1 Way Contract
Year 21 : 51,801,999$
Year 22 : 33,240,000$
Year 23 : 22,890,000$
Year 24 : 18,715,000$

Farm Players Salaries
Michael Garteig	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Chris Thorburn	99,500$ (2)
Salary Remaining :	0$
Salary Average :	99,500$
Salary Average Remaining :	0$
Patrick Russell	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Michael Leighton	90,000$ (2)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Steve Oleksy	80,000$ (2)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Chris Breen	75,000$ (2)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Tyler Graovac	75,000$ (1)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Aaron Luchuk	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
William Lagesson	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Wayne Simpson	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Turner Elson	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	11
Salary Commitment
Year 21 : 867,000$
Year 22 : 732,000$
Year 23 : 295,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 867,000$
Year 22 : 732,000$
Year 23 : 295,000$
Year 24 : 0$

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	5750 - 140$ - 4,295 - 75%
Level 2:	4750 - 120$ - 3,225 - 68%
Level 3:	3750 - 90$ - 2,650 - 71%
Level 4:	2750 - 65$ - 1,851 - 67%
Luxury :	1000 - 300$ - 946 - 95%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 30$ - 1,418 - 71%
Farm Level 2:	1000 - 18$ - 713 - 71%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	12,968 - 72%
Average Income per Game	1,731,654$
Year to Date Revenue	70,997,822$
Farm
Home Games Left	0
Average Attendance - %	2,132 - 71%
Average Income per Game	69,235$
Year to Date Revenue	2,838,637$
Expense
Pro Players Total Salaries	55,335,000$
Farm Players Total Salaries	2,296,900$
Coaches Total Salaries	4,750,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	58,972,726$
Farm Year To Date Expenses	3,043,842$
Pro Salary Cap To Date	47,184,705$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	319,005$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	16,381$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	47,184,705$
Estimate Under Maximum Salary Cap of 82,000,000$	34,815,295$
Estimate Over Minimum Salary Cap of 40,000,000$	7,184,705$
Current Bank Account	25,890,437$
Projected Bank Account	25,890,437$

Pro Players Salaries
Conor Sheary (1 Way Contract)	12,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	12,000,000$
-Salary Average Remaining :	0$
Brad Hunt (1 Way Contract)	5,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Brendan Gaunce (1 Way Contract)	5,000,000$ (2)
-1 Way Contract Salary Cap :	5,000,000$
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Josh Currie (1 Way Contract)	4,000,000$ (2)
-1 Way Contract Salary Cap :	4,000,000$
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Troy Brouwer (1 Way Contract)	3,410,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,410,000$
-Salary Average Remaining :	0$
Dmitrij Jaskin (1 Way Contract)	3,300,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,300,000$
-Salary Average Remaining :	0$
Maxime Lagace (1 Way Contract)	3,000,000$ (1)
-1 Way Contract Salary Cap :	3,000,000$
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Mason Appleton (1 Way Contract)	2,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Brett Seney (1 Way Contract)	1,550,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Antoine Bibeau (1 Way Contract)	1,500,000$ (1)
-1 Way Contract Salary Cap :	1,500,000$
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Anthony Stolarz (1 Way Contract)	1,450,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Jordan Weal (1 Way Contract)	1,300,000$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Joe Morrow (1 Way Contract)	1,150,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Matt Luff	950,000$ (2)
-Salary Remaining :	0$
-Salary Average :	950,000$
-Salary Average Remaining :	0$
Austin Wagner	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Casey Mittelstadt	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jeremy Lauzon	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Joel Eriksson Ek	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Adin Hill	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Denis Gurianov	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Robbie Russo	900,000$ (2)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Sami Niku	775,000$ (2)
-Salary Remaining :	0$
-Salary Average :	775,000$
-Salary Average Remaining :	0$
Adam Clendening	750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	750,000$
-Salary Average Remaining :	0$
Jason Dickinson	700,000$ (2)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Martin Frk	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	25
Salary Commitment
Year 21 : 55,335,000$
Year 22 : 28,185,000$
Year 23 : 2,375,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 54,260,000$
Year 22 : 27,110,000$
Year 23 : 1,250,000$
Year 24 : 0$
Salary Cap with 1 Way Contract
Year 21 : 55,335,000$
Year 22 : 28,185,000$
Year 23 : 2,375,000$
Year 24 : 0$

Farm Players Salaries
Troy Grosenick	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Cavan Fitzgerald	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Stuart Skinner	95,700$ (3)
Salary Remaining :	0$
Salary Average :	95,700$
Salary Average Remaining :	0$
Filip Zadina	93,500$ (3)
Salary Remaining :	0$
Salary Average :	93,500$
Salary Average Remaining :	0$
Julien Nantel	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jayce Hawryluk	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jacob Larsson	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
John Quenneville	92,500$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Ashton Sautner	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Vincent Arseneau	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Matthew Spencer	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Cal Petersen	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Anton Forsberg	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Gabriel Fontaine	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dalton Smith	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Logan Brown	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Sebastian Repo	90,900$ (3)
Salary Remaining :	0$
Salary Average :	90,900$
Salary Average Remaining :	0$
Sergei Boikov	85,100$ (3)
Salary Remaining :	0$
Salary Average :	85,100$
Salary Average Remaining :	0$
Ryan Murphy	85,000$ (2)
Salary Remaining :	0$
Salary Average :	109,000$
Salary Average Remaining :	0$
Chaz Reddekopp	84,700$ (3)
Salary Remaining :	0$
Salary Average :	84,700$
Salary Average Remaining :	0$
Michael Carcone	80,000$ (1)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Laurent Dauphin	74,500$ (1)
Salary Remaining :	0$
Salary Average :	74,500$
Salary Average Remaining :	0$
Jonathon Martin	70,000$ (2)
Salary Remaining :	0$
Salary Average :	87,500$
Salary Average Remaining :	0$
Emerson Clark	62,500$ (1)
Salary Remaining :	0$
Salary Average :	62,500$
Salary Average Remaining :	0$
Sam Jardine	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ben Gleason	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Logan O'Connor	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	27
Salary Commitment
Year 21 : 2,296,900$
Year 22 : 1,787,400$
Year 23 : 707,400$
Year 24 : 0$
Salary Average Commitment
Year 21 : 2,315,900$
Year 22 : 1,806,400$
Year 23 : 684,900$
Year 24 : 0$

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	5750 - 125$ - 5,487 - 95%
Level 2:	4750 - 100$ - 4,489 - 95%
Level 3:	3750 - 75$ - 3,577 - 95%
Level 4:	2750 - 50$ - 2,624 - 95%
Luxury :	1000 - 300$ - 963 - 96%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,964 - 98%
Farm Level 2:	1000 - 15$ - 978 - 98%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,140 - 95%
Average Income per Game	2,009,693$
Year to Date Revenue	82,397,433$
Farm
Home Games Left	0
Average Attendance - %	2,942 - 98%
Average Income per Game	79,725$
Year to Date Revenue	3,268,737$
Expense
Pro Players Total Salaries	73,283,000$
Farm Players Total Salaries	2,611,817$
Coaches Total Salaries	3,500,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-799,000$
Pro Year To Date Expenses	77,234,440$
Farm Year To Date Expenses	3,640,546$
Pro Salary Cap To Date	68,322,300$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	407,435$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	19,418$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	67,523,300$
Estimate Under Maximum Salary Cap of 82,000,000$	14,476,700$
Estimate Over Minimum Salary Cap of 40,000,000$	27,523,300$
Current Bank Account	31,838,517$
Projected Bank Account	31,838,517$

Pro Players Salaries
Connor McDavid (1 Way Contract)	12,250,000$ (4)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Blake Wheeler (1 Way Contract)	6,960,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,960,000$
-Salary Average Remaining :	0$
Ben Bishop (1 Way Contract)	6,810,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,810,000$
-Salary Average Remaining :	0$
Jake Gardiner (1 Way Contract)	5,975,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,975,000$
-Salary Average Remaining :	0$
Joe Pavelski (1 Way Contract)	5,900,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,900,000$
-Salary Average Remaining :	0$
Duncan Keith (1 Way Contract)	5,738,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,738,000$
-Salary Average Remaining :	0$
Marc-Edouard Vlasic (1 Way Contract)	4,400,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,400,000$
-Salary Average Remaining :	0$
Evgenii Dadonov (1 Way Contract)	4,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Nate Schmidt (1 Way Contract)	3,600,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,393,000$
-Salary Average Remaining :	0$
Marco Scandella (1 Way Contract)	2,525,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,625,000$
-Salary Average Remaining :	0$
Andrew Shaw (1 Way Contract)	2,450,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,878,000$
-Salary Average Remaining :	0$
Brock Nelson (1 Way Contract)	2,150,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,750,000$
-Salary Average Remaining :	0$
Jonathan Bernier (1 Way Contract)	1,970,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,970,000$
-Salary Average Remaining :	0$
Connor Carrick (1 Way Contract)	1,225,000$ (2)
-1 Way Contract Salary Cap :	1,225,000$
-Salary Remaining :	0$
-Salary Average :	1,225,000$
-Salary Average Remaining :	0$
Troy Stecher	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Danton Heinen (Out of Payroll)	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Carter Verhaeghe	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Will Butcher	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Mathieu Joseph	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Tomas Nosek	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Conor Garland	680,000$ (1)
-Salary Remaining :	0$
-Salary Average :	680,000$
-Salary Average Remaining :	0$
Devin Shore	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Ty Rattie	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 21 : 73,283,000$
Year 22 : 64,608,000$
Year 23 : 41,388,000$
Year 24 : 28,525,000$
Salary Average Commitment
Year 21 : 60,879,000$
Year 22 : 52,204,000$
Year 23 : 31,191,000$
Year 24 : 17,200,000$
Salary Cap with 1 Way Contract
Year 21 : 73,283,000$
Year 22 : 64,608,000$
Year 23 : 41,388,000$
Year 24 : 28,525,000$

Farm Players Salaries
Zack MacEwen	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Luke Johnson	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Justin Scott	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Jordan Nolan	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Tommy Cross	99,900$ (1)
Salary Remaining :	0$
Salary Average :	99,900$
Salary Average Remaining :	0$
Juho Lammikko	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Justin Kirkland	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Michael McLeod	92,500$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
A.J. Greer (Out of Payroll)	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Vladislav Kamenev	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Hudson Fasching	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Scott Kosmachuk	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nicholas Baptiste	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dominik Masin	89,417$ (1)
Salary Remaining :	0$
Salary Average :	89,417$
Salary Average Remaining :	0$
Boris Katchouk	87,500$ (3)
Salary Remaining :	0$
Salary Average :	87,500$
Salary Average Remaining :	0$
Max McCormick	85,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Colin Campbell	80,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Kyle Criscuolo	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Brady Brassart	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
George Vézina	75,000$ (1)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Dan DeSalvo	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Dan Ellis	75,000$ (1)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Anthony Peters	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Aleksi Saarela	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Daniel Ciampini	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Frank Corrado	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Grayson Downing	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Angus Redmond	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Chris Casto	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Henrik Samuelsson	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Griffin Reinhart	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Joey Laleggia	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	32
Salary Commitment
Year 21 : 2,611,817$
Year 22 : 1,847,500$
Year 23 : 770,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 2,564,317$
Year 22 : 1,800,000$
Year 23 : 732,500$
Year 24 : 0$

Canadiens

Canadiens is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	5750 - 125$ - 5,574 - 97%
Level 2:	4750 - 100$ - 4,571 - 96%
Level 3:	3750 - 75$ - 3,586 - 96%
Level 4:	2750 - 50$ - 2,679 - 97%
Luxury :	1000 - 300$ - 959 - 96%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,939 - 97%
Farm Level 2:	1000 - 15$ - 960 - 96%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,370 - 96%
Average Income per Game	2,031,527$
Year to Date Revenue	83,292,596$
Farm
Home Games Left	0
Average Attendance - %	2,899 - 97%
Average Income per Game	78,591$
Year to Date Revenue	3,222,228$
Expense
Pro Players Total Salaries	55,481,000$
Farm Players Total Salaries	0$
Coaches Total Salaries	3,850,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-3,209,000$
Pro Year To Date Expenses	48,359,775$
Farm Year To Date Expenses	1,167,253$
Pro Salary Cap To Date	43,151,696$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	314,414$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	4,570$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	39,942,696$
Estimate Under Maximum Salary Cap of 82,000,000$	42,057,304$
Estimate Over Minimum Salary Cap of 40,000,000$	-57,304$
Current Bank Account	66,301,591$
Projected Bank Account	66,301,591$

Pro Players Salaries
Bobby Ryan (1 Way Contract)	8,750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,750,000$
-Salary Average Remaining :	0$
Alexander Steen (1 Way Contract)	7,450,000$ (1)
-Salary Remaining :	0$
-Salary Average :	7,450,000$
-Salary Average Remaining :	0$
Alex Galchenyuk (1 Way Contract)	5,510,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,510,000$
-Salary Average Remaining :	0$
Cam Talbot (1 Way Contract)	4,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Nolan Patrick	4,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Zack Smith (1 Way Contract)	4,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,110,000$
-Salary Average Remaining :	0$
Dmitry Kulikov (1 Way Contract)	2,225,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,480,000$
-Salary Average Remaining :	0$
Tyler Pitlick (1 Way Contract)	1,800,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,475,000$
-Salary Average Remaining :	0$
Zack Kassian (1 Way Contract)	1,350,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,416,000$
-Salary Average Remaining :	0$
Michael Mersch	950,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Jarred Tinordi	950,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Ben Harpur	931,000$ (3)
-Salary Remaining :	0$
-Salary Average :	931,000$
-Salary Average Remaining :	0$
Nick Lappin	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Joona Koppanen	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Joonas Lyytinen	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Timo Meier	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Nikita Scherbak	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Danny O'Regan	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Zach Aston-Reese	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jeff Taylor (1 Way Contract)	925,000$ (2)
-1 Way Contract Salary Cap :	925,000$
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Isac Lundestrom	900,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Adam Wilcox	900,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Eric Comrie	850,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Jayden Halbgewachs (1 Way Contract)	840,000$ (3)
-1 Way Contract Salary Cap :	840,000$
-Salary Remaining :	0$
-Salary Average :	840,000$
-Salary Average Remaining :	0$
Mike Vecchione (1 Way Contract)	775,000$ (2)
-1 Way Contract Salary Cap :	775,000$
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Brett Lernout	700,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Jonathan Dahlen (1 Way Contract)	700,000$ (3)
-1 Way Contract Salary Cap :	700,000$
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Total Pro Players	27
Salary Commitment
Year 21 : 55,481,000$
Year 22 : 27,531,000$
Year 23 : 19,856,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 40,137,000$
Year 22 : 21,952,000$
Year 23 : 14,436,000$
Year 24 : 0$
Salary Cap with 1 Way Contract
Year 21 : 55,481,000$
Year 22 : 27,531,000$
Year 23 : 19,856,000$
Year 24 : 0$

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 21 : 0$
Year 22 : 0$
Year 23 : 0$
Year 24 : 0$
Salary Average Commitment
Year 21 : 0$
Year 22 : 0$
Year 23 : 0$
Year 24 : 0$

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	5750 - 125$ - 5,537 - 96%
Level 2:	4750 - 100$ - 4,571 - 96%
Level 3:	3750 - 75$ - 3,613 - 96%
Level 4:	2750 - 50$ - 2,629 - 96%
Luxury :	1000 - 300$ - 947 - 95%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,955 - 98%
Farm Level 2:	1000 - 15$ - 979 - 98%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,296 - 96%
Average Income per Game	1,932,591$
Year to Date Revenue	79,236,212$
Farm
Home Games Left	0
Average Attendance - %	2,934 - 98%
Average Income per Game	79,441$
Year to Date Revenue	3,257,080$
Expense
Pro Players Total Salaries	66,359,330$
Farm Players Total Salaries	2,468,900$
Coaches Total Salaries	1,600,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-2,300,000$
Pro Year To Date Expenses	68,665,548$
Farm Year To Date Expenses	3,161,027$
Pro Salary Cap To Date	62,724,686$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	362,147$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	16,499$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	60,424,686$
Estimate Under Maximum Salary Cap of 82,000,000$	21,575,314$
Estimate Over Minimum Salary Cap of 40,000,000$	20,424,686$
Current Bank Account	20,975,042$
Projected Bank Account	20,975,042$

Pro Players Salaries
Chris Kreider (1 Way Contract)	16,400,000$ (1)
-Salary Remaining :	0$
-Salary Average :	16,400,000$
-Salary Average Remaining :	0$
Ilya Kovalchuk (1 Way Contract)	10,600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	10,600,000$
-Salary Average Remaining :	0$
Roberto Luongo (1 Way Contract)	6,210,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,210,000$
-Salary Average Remaining :	0$
Brian Elliott (1 Way Contract)	6,030,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,030,000$
-Salary Average Remaining :	0$
Nikita Zaitsev (1 Way Contract)	2,962,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Carl Gunnarsson (1 Way Contract)	2,600,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,600,000$
-Salary Average Remaining :	0$
Leo Komarov (1 Way Contract)	2,375,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,375,000$
-Salary Average Remaining :	0$
Derek Ryan (1 Way Contract)	1,972,000$ (3)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Jimmy Vesey (1 Way Contract)	1,800,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Mark Barberio (1 Way Contract)	1,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Ross Johnston (1 Way Contract)	1,300,000$ (2)
-1 Way Contract Salary Cap :	1,300,000$
-Salary Remaining :	0$
-Salary Average :	1,300,000$
-Salary Average Remaining :	0$
Justin Bailey (1 Way Contract)	1,242,000$ (1)
-1 Way Contract Salary Cap :	1,242,000$
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Matt Moulson	999,999$ (3)
-Salary Remaining :	0$
-Salary Average :	999,999$
-Salary Average Remaining :	0$
Ben Street	999,999$ (3)
-Salary Remaining :	0$
-Salary Average :	999,999$
-Salary Average Remaining :	0$
Chris Mueller	999,999$ (2)
-Salary Remaining :	0$
-Salary Average :	999,999$
-Salary Average Remaining :	0$
Antti Niemi	990,000$ (3)
-Salary Remaining :	0$
-Salary Average :	990,000$
-Salary Average Remaining :	0$
Brendan Perlini	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Anthony Cirelli	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Ryan Donato	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Fredrik Claesson	875,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Igor Ozhiganov	800,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Alex DeBrincat	778,333$ (1)
-Salary Remaining :	0$
-Salary Average :	778,333$
-Salary Average Remaining :	0$
Brett Howden	750,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Brady Skjei	700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Juuso Riikola	700,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Total Pro Players	25
Salary Commitment
Year 21 : 66,359,330$
Year 22 : 32,463,997$
Year 23 : 14,573,998$
Year 24 : 0$
Salary Average Commitment
Year 21 : 63,633,330$
Year 22 : 30,654,997$
Year 23 : 12,764,998$
Year 24 : 0$
Salary Cap with 1 Way Contract
Year 21 : 66,359,330$
Year 22 : 32,463,997$
Year 23 : 14,573,998$
Year 24 : 0$

Farm Players Salaries
Trevor Moore	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Cameron Gaunce	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Brandon Crawley	99,900$ (2)
Salary Remaining :	0$
Salary Average :	99,900$
Salary Average Remaining :	0$
Gemel Smith	93,500$ (2)
Salary Remaining :	0$
Salary Average :	93,500$
Salary Average Remaining :	0$
Jordan Schmaltz	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ethan Bear	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Remi Elie	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ville Husso	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nathan Bastian	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Mitchell Vande Sompel	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Alex Lyon	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Calle Rosen	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dennis Yan	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kailer Yamamoto	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Madison Bowey	83,000$ (2)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Scott Wilson	80,000$ (1)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Par Lindholm	80,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Sam Miletic	80,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Casey Nelson	77,500$ (3)
Salary Remaining :	0$
Salary Average :	77,500$
Salary Average Remaining :	0$
Andrew Oglevie	75,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Tyler Sikura	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Reid Gardiner	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Matthew Phillips	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Luke Green	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Jonathan Ang	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Andrew Sturtz	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Hudson Elynuik	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Ethan Prow	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Justin Holl	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Joakim Ryan	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	30
Salary Commitment
Year 21 : 2,468,900$
Year 22 : 1,868,900$
Year 23 : 852,500$
Year 24 : 0$
Salary Average Commitment
Year 21 : 2,420,900$
Year 22 : 1,820,900$
Year 23 : 827,500$
Year 24 : 0$

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	5750 - 125$ - 5,502 - 96%
Level 2:	4750 - 105$ - 3,699 - 78%
Level 3:	3750 - 80$ - 2,991 - 80%
Level 4:	2750 - 55$ - 2,160 - 79%
Luxury :	1000 - 320$ - 767 - 77%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 27$ - 1,560 - 78%
Farm Level 2:	1000 - 17$ - 765 - 77%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	15,119 - 84%
Average Income per Game	1,809,812$
Year to Date Revenue	74,202,272$
Farm
Home Games Left	0
Average Attendance - %	2,325 - 78%
Average Income per Game	68,920$
Year to Date Revenue	2,825,721$
Expense
Pro Players Total Salaries	71,437,000$
Farm Players Total Salaries	1,875,000$
Coaches Total Salaries	4,750,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	76,417,164$
Farm Year To Date Expenses	2,618,031$
Pro Salary Cap To Date	71,594,306$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	405,575$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	14,113$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	71,594,306$
Estimate Under Maximum Salary Cap of 82,000,000$	10,405,694$
Estimate Over Minimum Salary Cap of 40,000,000$	31,594,306$
Current Bank Account	9,928,119$
Projected Bank Account	9,928,119$

Pro Players Salaries
Phil Kessel (1 Way Contract)	8,400,000$ (3)
-Salary Remaining :	0$
-Salary Average :	8,275,000$
-Salary Average Remaining :	0$
Devan Dubnyk (1 Way Contract)	7,200,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,200,000$
-Salary Average Remaining :	0$
Kevin Shattenkirk (1 Way Contract)	6,749,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,749,000$
-Salary Average Remaining :	0$
Zdeno Chara (1 Way Contract)	6,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,500,000$
-Salary Average Remaining :	0$
Jimmy Howard (1 Way Contract)	6,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Ryan Kesler (1 Way Contract)	5,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,500,000$
-Salary Average Remaining :	0$
Derek Stepan (1 Way Contract)	5,150,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,550,000$
-Salary Average Remaining :	0$
Nikolaj Ehlers (1 Way Contract)	4,710,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Braydon Coburn (1 Way Contract)	4,200,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,200,000$
-Salary Average Remaining :	0$
Darnell Nurse (1 Way Contract)	2,075,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,787,500$
-Salary Average Remaining :	0$
Nikita Zadorov (1 Way Contract)	1,775,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,533,750$
-Salary Average Remaining :	0$
Eddie Lack (1 Way Contract)	1,700,000$ (1)
-1 Way Contract Salary Cap :	1,700,000$
-Salary Remaining :	0$
-Salary Average :	1,700,000$
-Salary Average Remaining :	0$
Colton Sceviour (1 Way Contract)	1,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Sam Bennett (1 Way Contract)	1,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,356,250$
-Salary Average Remaining :	0$
Erik Gudbranson (1 Way Contract)	1,378,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,378,000$
-Salary Average Remaining :	0$
Egor Yakovlev (1 Way Contract)	1,000,000$ (3)
-1 Way Contract Salary Cap :	1,000,000$
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Anthony Beauvillier	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Patrik Laine	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Rasmus Dahlin	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Robert Thomas	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Mark Jankowski	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Mathew Barzal	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Colton Sissons	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 21 : 71,437,000$
Year 22 : 55,010,000$
Year 23 : 26,460,000$
Year 24 : 5,150,000$
Salary Average Commitment
Year 21 : 67,504,500$
Year 22 : 51,077,500$
Year 23 : 22,527,500$
Year 24 : 6,550,000$
Salary Cap with 1 Way Contract
Year 21 : 71,437,000$
Year 22 : 55,010,000$
Year 23 : 26,460,000$
Year 24 : 5,150,000$

Farm Players Salaries
Tomas Hyka	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Igor Shvyrev	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Jordan Szwarz	97,500$ (3)
Salary Remaining :	0$
Salary Average :	91,875$
Salary Average Remaining :	0$
Michael Paliotta	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Chris Carlisle	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Evan McEneny	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Drake Rymsha	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Duncan Siemens	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Michael Sgarbossa	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Egor Sharangovich	95,000$ (2)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Lucas Johansen	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Urho Vaakanainen	92,500$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Alexandre Fortin	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kale Kessy	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dillon Heatherington	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Joey Daccord	90,000$ (2)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Marko Dano	85,000$ (2)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Valeri Nichushkin	75,000$ (2)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Tyrell Goulbourne	75,000$ (2)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Kenny Agostino	70,000$ (2)
Salary Remaining :	0$
Salary Average :	68,533$
Salary Average Remaining :	0$
Colton Saucerman	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	21
Salary Commitment
Year 21 : 1,875,000$
Year 22 : 1,775,000$
Year 23 : 915,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 1,830,408$
Year 22 : 1,730,408$
Year 23 : 871,875$
Year 24 : 0$

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	5750 - 125$ - 5,469 - 95%
Level 2:	4750 - 95$ - 4,440 - 93%
Level 3:	3750 - 72$ - 3,300 - 88%
Level 4:	2750 - 52$ - 2,377 - 86%
Luxury :	1000 - 290$ - 957 - 96%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,975 - 99%
Farm Level 2:	1000 - 15$ - 982 - 98%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,542 - 92%
Average Income per Game	1,909,363$
Year to Date Revenue	78,283,872$
Farm
Home Games Left	0
Average Attendance - %	2,958 - 99%
Average Income per Game	80,149$
Year to Date Revenue	3,286,124$
Expense
Pro Players Total Salaries	72,783,000$
Farm Players Total Salaries	2,473,000$
Coaches Total Salaries	3,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	75,646,292$
Farm Year To Date Expenses	2,994,951$
Pro Salary Cap To Date	68,277,927$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	404,210$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	16,522$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	68,277,927$
Estimate Under Maximum Salary Cap of 82,000,000$	13,722,073$
Estimate Over Minimum Salary Cap of 40,000,000$	28,277,927$
Current Bank Account	35,658,219$
Projected Bank Account	35,658,219$

Pro Players Salaries
John Klingberg (1 Way Contract)	6,250,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,250,000$
-Salary Average Remaining :	0$
Evander Kane (1 Way Contract)	6,000,000$ (5)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Sean Monahan (1 Way Contract)	5,775,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,775,000$
-Salary Average Remaining :	0$
Frederik Andersen (1 Way Contract)	5,760,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,760,000$
-Salary Average Remaining :	0$
Mikael Granlund (1 Way Contract)	5,720,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,720,000$
-Salary Average Remaining :	0$
Yanni Gourde (1 Way Contract)	5,375,000$ (5)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Carl Soderberg (1 Way Contract)	5,340,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,340,000$
-Salary Average Remaining :	0$
Ryan Johansen (1 Way Contract)	4,850,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,820,000$
-Salary Average Remaining :	0$
Matt Niskanen (1 Way Contract)	4,735,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,735,000$
-Salary Average Remaining :	0$
Tyler Myers (1 Way Contract)	4,248,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,248,000$
-Salary Average Remaining :	0$
Dan Girardi (1 Way Contract)	2,650,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,650,000$
-Salary Average Remaining :	0$
Andrew MacDonald (1 Way Contract)	2,555,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,555,000$
-Salary Average Remaining :	0$
Anton Khudobin (1 Way Contract)	2,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Matt Dumba (1 Way Contract)	1,890,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,890,000$
-Salary Average Remaining :	0$
Christian Folin (1 Way Contract)	1,850,000$ (3)
-1 Way Contract Salary Cap :	1,850,000$
-Salary Remaining :	0$
-Salary Average :	1,850,000$
-Salary Average Remaining :	0$
Marcus Foligno (1 Way Contract)	1,740,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,410,000$
-Salary Average Remaining :	0$
Joonas Donskoi (1 Way Contract)	1,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Riley Sheahan (1 Way Contract)	1,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Anthony Duclair (1 Way Contract)	1,195,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,195,000$
-Salary Average Remaining :	0$
Anthony Mantha	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jake Guentzel	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 21 : 72,783,000$
Year 22 : 59,533,000$
Year 23 : 43,738,000$
Year 24 : 21,225,000$
Salary Average Commitment
Year 21 : 68,598,000$
Year 22 : 55,348,000$
Year 23 : 39,553,000$
Year 24 : 17,370,000$
Salary Cap with 1 Way Contract
Year 21 : 72,783,000$
Year 22 : 59,533,000$
Year 23 : 43,738,000$
Year 24 : 21,225,000$

Farm Players Salaries
Andrej Sustr	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
David Ullstrom	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Blake Pietila	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Jori Lehtera	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
J.T. Brown	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Cal Foote	99,700$ (3)
Salary Remaining :	0$
Salary Average :	99,700$
Salary Average Remaining :	0$
Jared Coreau	99,000$ (3)
Salary Remaining :	0$
Salary Average :	99,000$
Salary Average Remaining :	0$
Brock McGinn	99,000$ (2)
Salary Remaining :	0$
Salary Average :	99,000$
Salary Average Remaining :	0$
Scott Laughton	99,000$ (2)
Salary Remaining :	0$
Salary Average :	99,000$
Salary Average Remaining :	0$
Jacob Middleton	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ryan Haggerty	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Marcus Pettersson	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dysin Mayo	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Brendan Lemieux	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Martin Necas	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Chase De Leo	89,700$ (3)
Salary Remaining :	0$
Salary Average :	89,700$
Salary Average Remaining :	0$
Rasmus Sandin	86,600$ (3)
Salary Remaining :	0$
Salary Average :	86,600$
Salary Average Remaining :	0$
Max Jones	82,500$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Lias Andersson	82,500$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Josef Korenar	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Alexander True	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Andrew Shortridge	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Taro Hirose	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Scott Sabourin	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Greg McKegg	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Chad Ruhwedel	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Mike Sislo	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Joe Pendenza	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
John Ramage	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	29
Salary Commitment
Year 21 : 2,473,000$
Year 22 : 2,363,000$
Year 23 : 1,215,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 2,448,000$
Year 22 : 2,338,000$
Year 23 : 1,190,000$
Year 24 : 0$

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	5750 - 124$ - 5,531 - 96%
Level 2:	4750 - 99$ - 4,553 - 96%
Level 3:	3750 - 74$ - 3,597 - 96%
Level 4:	2750 - 49$ - 2,620 - 95%
Luxury :	1000 - 295$ - 963 - 96%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 20$ - 1,994 - 100%
Farm Level 2:	1000 - 10$ - 1,000 - 100%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,265 - 96%
Average Income per Game	1,930,378$
Year to Date Revenue	79,145,493$
Farm
Home Games Left	0
Average Attendance - %	2,994 - 100%
Average Income per Game	62,360$
Year to Date Revenue	2,556,775$
Expense
Pro Players Total Salaries	84,295,215$
Farm Players Total Salaries	1,794,000$
Coaches Total Salaries	1,700,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	80,773,190$
Farm Year To Date Expenses	2,643,994$
Pro Salary Cap To Date	76,207,401$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	458,039$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	13,946$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	76,207,401$
Estimate Under Maximum Salary Cap of 82,000,000$	5,792,599$
Estimate Over Minimum Salary Cap of 40,000,000$	36,207,401$
Current Bank Account	15,871,171$
Projected Bank Account	15,871,171$

Pro Players Salaries
Nikita Kucherov (1 Way Contract)	10,808,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,575,000$
-Salary Average Remaining :	0$
Alex Ovechkin (1 Way Contract)	9,075,000$ (1)
-Salary Remaining :	0$
-Salary Average :	9,075,000$
-Salary Average Remaining :	0$
Evgeny Kuznetsov (1 Way Contract)	7,777,500$ (4)
-Salary Remaining :	0$
-Salary Average :	6,825,000$
-Salary Average Remaining :	0$
Erik Karlsson (1 Way Contract)	7,550,000$ (3)
-Salary Remaining :	0$
-Salary Average :	7,550,000$
-Salary Average Remaining :	0$
Jeff Carter (1 Way Contract)	7,130,000$ (1)
-Salary Remaining :	0$
-Salary Average :	7,130,000$
-Salary Average Remaining :	0$
Roman Josi (1 Way Contract)	6,490,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,490,000$
-Salary Average Remaining :	0$
Mark Scheifele (1 Way Contract)	5,990,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,990,000$
-Salary Average Remaining :	0$
David Perron (1 Way Contract)	3,440,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,440,000$
-Salary Average Remaining :	0$
Charlie Coyle (1 Way Contract)	2,600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,600,000$
-Salary Average Remaining :	0$
Adam Larsson (1 Way Contract)	2,460,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,460,000$
-Salary Average Remaining :	0$
Andrei Vasilevskiy (1 Way Contract)	2,226,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,226,000$
-Salary Average Remaining :	0$
Tyler Ennis (1 Way Contract)	2,190,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,190,000$
-Salary Average Remaining :	0$
Ian Cole (1 Way Contract)	2,175,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,908,750$
-Salary Average Remaining :	0$
Jonas Brodin (Out of Payroll)	2,165,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,190,000$
-Salary Average Remaining :	0$
Johan Larsson (1 Way Contract)	2,113,715$ (4)
-Salary Remaining :	0$
-Salary Average :	2,113,715$
-Salary Average Remaining :	0$
Roman Polak (1 Way Contract)	2,080,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,080,000$
-Salary Average Remaining :	0$
Andre Burakovsky (1 Way Contract)	1,886,500$ (3)
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
Anders Nilsson (1 Way Contract)	1,875,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,875,000$
-Salary Average Remaining :	0$
Nick Cousins (1 Way Contract)	1,413,500$ (3)
-Salary Remaining :	0$
-Salary Average :	842,500$
-Salary Average Remaining :	0$
Dylan McIlrath (1 Way Contract)	1,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Mattias Janmark	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jordan Kyrou	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 21 : 84,295,215$
Year 22 : 50,142,215$
Year 23 : 32,206,215$
Year 24 : 16,381,215$
Salary Average Commitment
Year 21 : 74,785,965$
Year 22 : 47,865,965$
Year 23 : 29,904,965$
Year 24 : 15,428,715$
Salary Cap with 1 Way Contract
Year 21 : 84,295,215$
Year 22 : 50,142,215$
Year 23 : 32,206,215$
Year 24 : 16,381,215$

Farm Players Salaries
Anders Bjork	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jake Walman	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Steven Fogarty	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Eric Cornel	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Keaton Thompson	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Niklas Hansson	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Oscar Dansk	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Brandon Halverson	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Rudolfs Balcers	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Connor Brickley	85,000$ (2)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Timothy Liljegren	85,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Joey Anderson	85,000$ (3)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Matt Bartkowski	80,000$ (2)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Phillip Di Giuseppe	80,000$ (2)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Otto Koivula	80,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Connor Bunnaman	75,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Dylan Wells	71,500$ (2)
Salary Remaining :	0$
Salary Average :	71,500$
Salary Average Remaining :	0$
Maxime Fortier	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Hayden Verbeek	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Brandon Hickey	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Jonas Johansson	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Joseph Cramarossa	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Troy Bourke	0$ (0)
Salary Remaining :	0$
Salary Average :	0$
Salary Average Remaining :	0$
Total Farm Players	23
Salary Commitment
Year 21 : 1,794,000$
Year 22 : 1,739,000$
Year 23 : 465,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 1,764,000$
Year 22 : 1,709,000$
Year 23 : 435,000$
Year 24 : 0$

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	5750 - 125$ - 5,506 - 96%
Level 2:	4750 - 63$ - 4,711 - 99%
Level 3:	3750 - 43$ - 3,750 - 100%
Level 4:	2750 - 35$ - 2,741 - 100%
Luxury :	1000 - 208$ - 992 - 99%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,973 - 99%
Farm Level 2:	1000 - 12$ - 998 - 100%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,701 - 98%
Average Income per Game	1,497,136$
Year to Date Revenue	61,382,563$
Farm
Home Games Left	0
Average Attendance - %	2,972 - 99%
Average Income per Game	66,410$
Year to Date Revenue	2,722,793$
Expense
Pro Players Total Salaries	44,358,000$
Farm Players Total Salaries	2,330,000$
Coaches Total Salaries	2,800,000$
Luxury Taxe Total	0$
Special Salary Cap Value	1,120,000$
Pro Year To Date Expenses	54,842,201$
Farm Year To Date Expenses	3,090,227$
Pro Salary Cap To Date	50,516,997$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	249,237$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	16,828$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	51,636,997$
Estimate Under Maximum Salary Cap of 82,000,000$	30,363,003$
Estimate Over Minimum Salary Cap of 40,000,000$	11,636,997$
Current Bank Account	24,219,775$
Projected Bank Account	24,219,775$

Pro Players Salaries
Mike Smith (1 Way Contract)	5,850,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,850,000$
-Salary Average Remaining :	0$
Semyon Varlamov (1 Way Contract)	4,750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,750,000$
-Salary Average Remaining :	0$
Jason Zucker (1 Way Contract)	4,650,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,635,000$
-Salary Average Remaining :	0$
Zach Hyman (1 Way Contract)	4,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Ryan Spooner (1 Way Contract)	3,443,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,495,000$
-Salary Average Remaining :	0$
Matt Beleskey (1 Way Contract)	2,930,000$ (1)
-1 Way Contract Salary Cap :	2,930,000$
-Salary Remaining :	0$
-Salary Average :	2,930,000$
-Salary Average Remaining :	0$
Hampus Lindholm (1 Way Contract)	2,790,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,790,000$
-Salary Average Remaining :	0$
Damon Severson (1 Way Contract)	2,080,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,080,000$
-Salary Average Remaining :	0$
Adrian Kempe (1 Way Contract)	1,825,000$ (2)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Brandon Manning (1 Way Contract)	1,765,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,765,000$
-Salary Average Remaining :	0$
Nick Ritchie (1 Way Contract)	1,600,000$ (3)
-Salary Remaining :	0$
-Salary Average :	894,167$
-Salary Average Remaining :	0$
Jonne Tammela	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Adam Pelech	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Pavel Zacha	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Zach Werenski	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Elias Pettersson	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Michael Dal Colle	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jan Rutta	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Brandon Carlo	900,000$ (1)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Matt Hendricks	750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	750,000$
-Salary Average Remaining :	0$
Kevin Fiala	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	21
Salary Commitment
Year 21 : 44,358,000$
Year 22 : 27,683,000$
Year 23 : 14,140,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 37,889,167$
Year 22 : 22,229,167$
Year 23 : 9,859,167$
Year 24 : 0$
Salary Cap with 1 Way Contract
Year 21 : 44,358,000$
Year 22 : 27,683,000$
Year 23 : 14,140,000$
Year 24 : 0$

Farm Players Salaries
Sonny Milano	97,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Christian Fischer	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Frederik Gauthier	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Conner Bleackley	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Vili Saarijarvi	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Riley Barber	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Austin Czarnik	92,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Blake Speers	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Adam Musil	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nicolas Roy	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nikolay Goldobin	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nicholas Merkley	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Daniel Sprong	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Mitchell Stephens	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jake Bean	90,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Lucas Wallmark	75,000$ (1)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Will Bitten	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Dan Vladar	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Mason Marchment	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Chris Bigras	70,000$ (2)
Salary Remaining :	0$
Salary Average :	84,333$
Salary Average Remaining :	0$
Linus Ullmark	70,000$ (2)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Sammy Blais	70,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Harri Sateri	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Andrew Hammond	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Rinat Valiev	70,000$ (2)
Salary Remaining :	0$
Salary Average :	78,000$
Salary Average Remaining :	0$
Andrew MacWilliam	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Andrew Campbell	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Cameron Schilling	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Chris Summers	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	29
Salary Commitment
Year 21 : 2,330,000$
Year 22 : 2,070,000$
Year 23 : 505,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 2,327,333$
Year 22 : 2,067,333$
Year 23 : 480,000$
Year 24 : 0$

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	5750 - 125$ - 5,397 - 94%
Level 2:	4750 - 100$ - 4,401 - 93%
Level 3:	3750 - 75$ - 3,533 - 94%
Level 4:	2750 - 50$ - 2,632 - 96%
Luxury :	1000 - 300$ - 923 - 92%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,883 - 94%
Farm Level 2:	1000 - 15$ - 952 - 95%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,886 - 94%
Average Income per Game	1,918,827$
Year to Date Revenue	78,671,920$
Farm
Home Games Left	0
Average Attendance - %	2,835 - 94%
Average Income per Game	77,399$
Year to Date Revenue	3,173,350$
Expense
Pro Players Total Salaries	82,203,000$
Farm Players Total Salaries	2,012,850$
Coaches Total Salaries	2,400,000$
Luxury Taxe Total	0$
Special Salary Cap Value	1,000,000$
Pro Year To Date Expenses	82,379,859$
Farm Year To Date Expenses	2,466,321$
Pro Salary Cap To Date	73,004,034$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	451,360$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	14,316$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	74,004,034$
Estimate Under Maximum Salary Cap of 82,000,000$	7,995,966$
Estimate Over Minimum Salary Cap of 40,000,000$	34,004,034$
Current Bank Account	12,555,603$
Projected Bank Account	12,555,603$

Pro Players Salaries
Taylor Hall (1 Way Contract)	9,360,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,524,000$
-Salary Average Remaining :	0$
Brayden Point (1 Way Contract)	8,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Kris Letang (1 Way Contract)	7,350,000$ (1)
-Salary Remaining :	0$
-Salary Average :	7,350,000$
-Salary Average Remaining :	0$
Jeff Skinner (1 Way Contract)	7,188,000$ (1)
-Salary Remaining :	0$
-Salary Average :	7,188,000$
-Salary Average Remaining :	0$
Mikko Koivu (1 Way Contract)	6,890,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,890,000$
-Salary Average Remaining :	0$
Justin Braun (1 Way Contract)	4,600,000$ (5)
-Salary Remaining :	0$
-Salary Average :	4,600,000$
-Salary Average Remaining :	0$
Ron Hainsey (1 Way Contract)	4,250,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,250,000$
-Salary Average Remaining :	0$
Vincent Trocheck (1 Way Contract)	3,990,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,990,000$
-Salary Average Remaining :	0$
Blake Comeau (1 Way Contract)	3,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Brad Richardson (1 Way Contract)	3,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Antti Raanta (1 Way Contract)	3,179,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,179,000$
-Salary Average Remaining :	0$
Tomas Tatar (1 Way Contract)	2,600,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,075,000$
-Salary Average Remaining :	0$
Darcy Kuemper (1 Way Contract)	2,375,000$ (3)
-Salary Remaining :	0$
-Salary Average :	995,000$
-Salary Average Remaining :	0$
Josh Bailey (1 Way Contract)	2,200,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,200,000$
-Salary Average Remaining :	0$
Jay Beagle (1 Way Contract)	2,123,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,020,000$
-Salary Average Remaining :	0$
Brandon Montour (1 Way Contract)	2,010,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,010,000$
-Salary Average Remaining :	0$
Juuse Saros (1 Way Contract)	1,878,000$ (1)
-1 Way Contract Salary Cap :	1,878,000$
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Oliver Bjorkstrand (1 Way Contract)	1,790,000$ (1)
-1 Way Contract Salary Cap :	1,790,000$
-Salary Remaining :	0$
-Salary Average :	1,790,000$
-Salary Average Remaining :	0$
Derek Forbort (1 Way Contract)	1,645,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,450,000$
-Salary Average Remaining :	0$
Miro Heiskanen	950,000$ (2)
-Salary Remaining :	0$
-Salary Average :	950,000$
-Salary Average Remaining :	0$
Jake DeBrusk	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Ryan Graves	700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Lawson Crouse	700,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 21 : 82,203,000$
Year 22 : 58,527,000$
Year 23 : 28,887,000$
Year 24 : 13,100,000$
Salary Average Commitment
Year 21 : 70,536,000$
Year 22 : 47,333,000$
Year 23 : 20,304,000$
Year 24 : 5,525,000$
Salary Cap with 1 Way Contract
Year 21 : 82,203,000$
Year 22 : 58,527,000$
Year 23 : 28,887,000$
Year 24 : 13,100,000$

Farm Players Salaries
Corban Knight	99,900$ (2)
Salary Remaining :	0$
Salary Average :	99,900$
Salary Average Remaining :	0$
Steven Kampfer	99,500$ (3)
Salary Remaining :	0$
Salary Average :	99,500$
Salary Average Remaining :	0$
Edward Pasquale	99,500$ (1)
Salary Remaining :	0$
Salary Average :	99,500$
Salary Average Remaining :	0$
Cal O'Reilly	99,000$ (1)
Salary Remaining :	0$
Salary Average :	99,000$
Salary Average Remaining :	0$
TJ Tynan	99,000$ (3)
Salary Remaining :	0$
Salary Average :	99,000$
Salary Average Remaining :	0$
Chris Terry	97,500$ (2)
Salary Remaining :	0$
Salary Average :	97,500$
Salary Average Remaining :	0$
Yannick Weber	97,500$ (2)
Salary Remaining :	0$
Salary Average :	97,500$
Salary Average Remaining :	0$
Peter Holland	95,000$ (2)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Gustav Bouramman	92,500$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Linus Olund	92,500$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Cam Dineen	92,500$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Matt Irwin	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Evan Fitzpatrick	92,500$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Travis Morin	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ryan Lindgren	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Max Comtois	92,300$ (3)
Salary Remaining :	0$
Salary Average :	92,300$
Salary Average Remaining :	0$
Thomas Di Pauli	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Colton Hargrove	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Xavier Ouellet	71,400$ (1)
Salary Remaining :	0$
Salary Average :	71,400$
Salary Average Remaining :	0$
Adam Ollas Mattsson	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Trevor Carrick	70,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Andrew Nielsen	69,750$ (1)
Salary Remaining :	0$
Salary Average :	69,750$
Salary Average Remaining :	0$
Warren Foegele	55,000$ (2)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Total Farm Players	23
Salary Commitment
Year 21 : 2,012,850$
Year 22 : 1,488,200$
Year 23 : 810,800$
Year 24 : 0$
Salary Average Commitment
Year 21 : 1,932,850$
Year 22 : 1,408,200$
Year 23 : 720,800$
Year 24 : 0$

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	5750 - 125$ - 5,422 - 94%
Level 2:	4750 - 100$ - 4,507 - 95%
Level 3:	3750 - 75$ - 3,591 - 96%
Level 4:	2750 - 50$ - 2,648 - 96%
Luxury :	1000 - 300$ - 949 - 95%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,898 - 95%
Farm Level 2:	1000 - 15$ - 945 - 95%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,117 - 95%
Average Income per Game	1,929,271$
Year to Date Revenue	79,100,100$
Farm
Home Games Left	0
Average Attendance - %	2,843 - 95%
Average Income per Game	77,019$
Year to Date Revenue	3,157,781$
Expense
Pro Players Total Salaries	47,310,000$
Farm Players Total Salaries	1,724,000$
Coaches Total Salaries	2,800,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	52,601,055$
Farm Year To Date Expenses	2,510,063$
Pro Salary Cap To Date	50,447,162$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	265,108$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	13,570$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	50,447,162$
Estimate Under Maximum Salary Cap of 82,000,000$	31,552,838$
Estimate Over Minimum Salary Cap of 40,000,000$	10,447,162$
Current Bank Account	56,259,740$
Projected Bank Account	56,259,740$

Pro Players Salaries
Sami Vatanen (1 Way Contract)	12,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	12,000,000$
-Salary Average Remaining :	0$
Mitchell Marner (1 Way Contract)	6,300,000$ (5)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jacob Trouba (1 Way Contract)	3,574,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,574,000$
-Salary Average Remaining :	0$
Michael Raffl (1 Way Contract)	3,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Nick Bjugstad (1 Way Contract)	2,635,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,225,000$
-Salary Average Remaining :	0$
Philipp Grubauer (1 Way Contract)	2,600,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,527,000$
-Salary Average Remaining :	0$
Andrew Cogliano (1 Way Contract)	2,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Brenden Dillon (1 Way Contract)	2,392,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,392,000$
-Salary Average Remaining :	0$
Alex Biega (1 Way Contract)	1,775,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Travis Dermott	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Adam Gaudette	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Miles Wood	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Maxime Lajoie	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Matt Benning	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Frank Vatrano	915,000$ (3)
-Salary Remaining :	0$
-Salary Average :	790,000$
-Salary Average Remaining :	0$
Andrei Svechnikov	850,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Michael Rasmussen	850,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Shane Starrett	750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	750,000$
-Salary Average Remaining :	0$
Ondrej Kase	705,000$ (1)
-Salary Remaining :	0$
-Salary Average :	705,000$
-Salary Average Remaining :	0$
Pheonix Copley	700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Carter Rowney	589,000$ (1)
-Salary Remaining :	0$
-Salary Average :	589,000$
-Salary Average Remaining :	0$
Gerald Mayhew	550,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 21 : 47,310,000$
Year 22 : 40,081,000$
Year 23 : 25,306,000$
Year 24 : 8,900,000$
Salary Average Commitment
Year 21 : 39,802,000$
Year 22 : 31,983,000$
Year 23 : 17,208,000$
Year 24 : 2,452,000$
Salary Cap with 1 Way Contract
Year 21 : 47,310,000$
Year 22 : 40,081,000$
Year 23 : 25,306,000$
Year 24 : 8,900,000$

Farm Players Salaries
Colin Greening	97,500$ (2)
Salary Remaining :	0$
Salary Average :	97,500$
Salary Average Remaining :	0$
Stefan Elliott	95,000$ (2)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Matt Tennyson	95,000$ (2)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Jeremy Smith	95,000$ (2)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Greg Carey	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jake Bischoff	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Matheson Iacopelli	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dylan Gambrell	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Frederic Allard	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Rourke Chartier	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Felix Girard	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kevin Roy	90,000$ (1)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Riley Stillman	84,500$ (3)
Salary Remaining :	0$
Salary Average :	84,500$
Salary Average Remaining :	0$
Mark Alt	80,000$ (2)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Kyle Burroughs	70,000$ (2)
Salary Remaining :	0$
Salary Average :	57,700$
Salary Average Remaining :	0$
Tobias Lindberg	70,000$ (2)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Nicolas Aube-Kubel	70,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Adam Tambellini	61,600$ (2)
Salary Remaining :	0$
Salary Average :	61,600$
Salary Average Remaining :	0$
Nathan Walker	57,900$ (2)
Salary Remaining :	0$
Salary Average :	57,900$
Salary Average Remaining :	0$
Kristian Reichel	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ryan Bourque	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	21
Salary Commitment
Year 21 : 1,724,000$
Year 22 : 1,564,000$
Year 23 : 194,500$
Year 24 : 0$
Salary Average Commitment
Year 21 : 1,686,700$
Year 22 : 1,541,700$
Year 23 : 194,500$
Year 24 : 0$

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	5750 - 150$ - 4,037 - 70%
Level 2:	4750 - 100$ - 4,580 - 96%
Level 3:	3750 - 99$ - 2,397 - 64%
Level 4:	2750 - 50$ - 2,618 - 95%
Luxury :	1000 - 400$ - 610 - 61%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,952 - 98%
Farm Level 2:	1000 - 15$ - 981 - 98%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	14,243 - 79%
Average Income per Game	1,805,366$
Year to Date Revenue	74,020,020$
Farm
Home Games Left	0
Average Attendance - %	2,933 - 98%
Average Income per Game	79,402$
Year to Date Revenue	3,255,494$
Expense
Pro Players Total Salaries	40,367,000$
Farm Players Total Salaries	896,500$
Coaches Total Salaries	1,900,000$
Luxury Taxe Total	0$
Special Salary Cap Value	4,500,000$
Pro Year To Date Expenses	47,989,025$
Farm Year To Date Expenses	1,757,292$
Pro Salary Cap To Date	45,098,821$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	222,403$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	9,659$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	49,598,821$
Estimate Under Maximum Salary Cap of 82,000,000$	32,401,179$
Estimate Over Minimum Salary Cap of 40,000,000$	9,598,821$
Current Bank Account	38,798,408$
Projected Bank Account	38,798,408$

Pro Players Salaries
Mike Green (1 Way Contract)	5,830,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,830,000$
-Salary Average Remaining :	0$
Eric Fehr (1 Way Contract)	4,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Mark Letestu (1 Way Contract)	2,785,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,785,000$
-Salary Average Remaining :	0$
Mikkel Boedker (1 Way Contract)	2,700,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,700,000$
-Salary Average Remaining :	0$
Shea Theodore (1 Way Contract)	2,325,000$ (3)
-Salary Remaining :	0$
-Salary Average :	863,000$
-Salary Average Remaining :	0$
Michal Neuvirth (1 Way Contract)	2,230,000$ (1)
-1 Way Contract Salary Cap :	2,230,000$
-Salary Remaining :	0$
-Salary Average :	2,230,000$
-Salary Average Remaining :	0$
Lee Stempniak (1 Way Contract)	2,000,000$ (2)
-1 Way Contract Salary Cap :	2,000,000$
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
David Warsofsky (1 Way Contract)	1,975,000$ (1)
-1 Way Contract Salary Cap :	1,975,000$
-Salary Remaining :	0$
-Salary Average :	1,975,000$
-Salary Average Remaining :	0$
Jake McCabe (1 Way Contract)	1,587,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,587,000$
-Salary Average Remaining :	0$
Brett Connolly (1 Way Contract)	1,310,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,310,000$
-Salary Average Remaining :	0$
Nate Prosser (1 Way Contract)	1,250,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,250,000$
-Salary Average Remaining :	0$
Curtis McKenzie (1 Way Contract)	1,000,000$ (3)
-1 Way Contract Salary Cap :	1,000,000$
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Tomas Jurco (1 Way Contract)	1,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Drake Batherson	950,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Dominik Simon	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	868,750$
-Salary Average Remaining :	0$
J.T. Compher	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Pavel Buchnevich	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Magnus Paajarvi	900,000$ (2)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Dominik Kahun	900,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Sam Steel	900,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Antti Suomela	800,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Casey DeSmith	700,000$ (2)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Jaycob Megna	700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	812,500$
-Salary Average Remaining :	0$
Andrew Agozzino	650,000$ (2)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Sean Walker	550,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Jack Campbell	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	26
Salary Commitment
Year 21 : 40,367,000$
Year 22 : 31,752,000$
Year 23 : 14,600,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 38,161,250$
Year 22 : 29,433,750$
Year 23 : 12,331,750$
Year 24 : 0$
Salary Cap with 1 Way Contract
Year 21 : 40,367,000$
Year 22 : 31,752,000$
Year 23 : 14,600,000$
Year 24 : 0$

Farm Players Salaries
Janne Kuokkanen	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Jake Dotchin	81,500$ (1)
Salary Remaining :	0$
Salary Average :	81,500$
Salary Average Remaining :	0$
Jake Kulevich	80,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Givani Smith	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Darren Raddysh	70,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Colby Sissons	70,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Chase Balisy	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Wade Megan	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Louis Domingue	70,000$ (1)
Salary Remaining :	0$
Salary Average :	81,250$
Salary Average Remaining :	0$
Ben Sexton	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Matt Puempel	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Mike McMurtry	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Colin Blackwell	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	13
Salary Commitment
Year 21 : 896,500$
Year 22 : 580,000$
Year 23 : 440,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 887,750$
Year 22 : 560,000$
Year 23 : 430,000$
Year 24 : 0$

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	5750 - 125$ - 5,547 - 96%
Level 2:	4750 - 100$ - 4,564 - 96%
Level 3:	3750 - 75$ - 3,597 - 96%
Level 4:	2750 - 50$ - 2,678 - 97%
Luxury :	1000 - 300$ - 954 - 95%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,957 - 98%
Farm Level 2:	1000 - 15$ - 979 - 98%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,340 - 96%
Average Income per Game	2,000,938$
Year to Date Revenue	82,038,455$
Farm
Home Games Left	0
Average Attendance - %	2,936 - 98%
Average Income per Game	79,503$
Year to Date Revenue	3,259,626$
Expense
Pro Players Total Salaries	80,659,000$
Farm Players Total Salaries	2,260,000$
Coaches Total Salaries	3,150,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	81,184,279$
Farm Year To Date Expenses	2,943,210$
Pro Salary Cap To Date	72,198,362$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	447,091$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,645$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	72,198,362$
Estimate Under Maximum Salary Cap of 82,000,000$	9,801,638$
Estimate Over Minimum Salary Cap of 40,000,000$	32,198,362$
Current Bank Account	24,083,562$
Projected Bank Account	24,083,562$

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	10,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Mikko Rantanen (1 Way Contract)	8,825,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
John Gibson (1 Way Contract)	7,300,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,300,000$
-Salary Average Remaining :	0$
James van Riemsdyk (1 Way Contract)	6,749,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,749,000$
-Salary Average Remaining :	0$
Ondrej Palat (1 Way Contract)	4,775,000$ (4)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Mats Zuccarello (1 Way Contract)	4,200,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,050,000$
-Salary Average Remaining :	0$
Cam Fowler (1 Way Contract)	3,825,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Vladimir Sobotka (1 Way Contract)	3,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Boone Jenner (1 Way Contract)	3,424,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,424,000$
-Salary Average Remaining :	0$
Brandon Dubinsky (1 Way Contract)	3,375,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Josh Manson (1 Way Contract)	3,375,000$ (4)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Alexander Edler (1 Way Contract)	3,070,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,070,000$
-Salary Average Remaining :	0$
Michael Del Zotto (1 Way Contract)	3,021,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,021,000$
-Salary Average Remaining :	0$
Nino Niederreiter (1 Way Contract)	2,700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,700,000$
-Salary Average Remaining :	0$
Ryan Murray (1 Way Contract)	2,200,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,200,000$
-Salary Average Remaining :	0$
Alexander Wennberg (1 Way Contract)	1,920,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,920,000$
-Salary Average Remaining :	0$
Mike Matheson (1 Way Contract)	1,850,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Tobias Rieder (1 Way Contract)	1,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Jake Virtanen (1 Way Contract)	1,050,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,050,000$
-Salary Average Remaining :	0$
Bryan Rust (1 Way Contract)	1,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Alexandar Georgiev	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Charlie McAvoy	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Michael Hutchinson	650,000$ (2)
-Salary Remaining :	0$
-Salary Average :	650,000$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 21 : 80,659,000$
Year 22 : 58,594,000$
Year 23 : 37,470,000$
Year 24 : 18,650,000$
Salary Average Commitment
Year 21 : 49,209,000$
Year 22 : 35,419,000$
Year 23 : 13,445,000$
Year 24 : 1,650,000$
Salary Cap with 1 Way Contract
Year 21 : 80,659,000$
Year 22 : 58,594,000$
Year 23 : 37,470,000$
Year 24 : 18,650,000$

Farm Players Salaries
Dennis Everberg	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Blaine Byron	95,000$ (2)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
John McCarron	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Gage Quinney	95,000$ (2)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Caleb Herbert	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Bokondji Imama	95,000$ (2)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Jake Paterson	95,000$ (3)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Scott Eansor	95,000$ (2)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Jalen Chatfield	95,000$ (2)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Nick DeSimone	95,000$ (2)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Jordan Greenway	92,500$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Austin Strand	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Zach Sanford	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Timothy Gettinger	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Filip Chlapik	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Trevor Smith	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jack Roslovic	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Zach Palmquist	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Alex Barre-Boulet	85,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Tim McGauley	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Jeffrey Truchon-Viel	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
William Pelletier	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Alex Gallant	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
James De Haas	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Nicholas Schilkey	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Jack Dougherty	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	26
Salary Commitment
Year 21 : 2,260,000$
Year 22 : 1,990,000$
Year 23 : 680,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 2,207,500$
Year 22 : 1,952,500$
Year 23 : 680,000$
Year 24 : 0$

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	5750 - 110$ - 5,543 - 96%
Level 2:	4750 - 80$ - 4,568 - 96%
Level 3:	3750 - 60$ - 3,617 - 96%
Level 4:	2750 - 30$ - 2,682 - 98%
Luxury :	1000 - 180$ - 964 - 96%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 20$ - 1,959 - 98%
Farm Level 2:	1000 - 10$ - 982 - 98%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,374 - 97%
Average Income per Game	1,852,983$
Year to Date Revenue	75,972,300$
Farm
Home Games Left	0
Average Attendance - %	2,941 - 98%
Average Income per Game	72,311$
Year to Date Revenue	2,964,751$
Expense
Pro Players Total Salaries	85,449,833$
Farm Players Total Salaries	3,405,000$
Coaches Total Salaries	3,100,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	85,472,671$
Farm Year To Date Expenses	4,097,034$
Pro Salary Cap To Date	78,951,041$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	472,849$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	21,532$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	78,951,041$
Estimate Under Maximum Salary Cap of 82,000,000$	3,048,959$
Estimate Over Minimum Salary Cap of 40,000,000$	38,951,041$
Current Bank Account	18,401,011$
Projected Bank Account	18,401,011$

Pro Players Salaries
Artemi Panarin (1 Way Contract)	8,125,000$ (5)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Brent Burns (1 Way Contract)	7,850,000$ (1)
-Salary Remaining :	0$
-Salary Average :	7,850,000$
-Salary Average Remaining :	0$
Jakub Voracek (1 Way Contract)	7,626,000$ (3)
-Salary Remaining :	0$
-Salary Average :	7,626,000$
-Salary Average Remaining :	0$
John Carlson (1 Way Contract)	7,275,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,950,000$
-Salary Average Remaining :	0$
John Tavares (1 Way Contract)	7,225,000$ (4)
-Salary Remaining :	0$
-Salary Average :	7,060,000$
-Salary Average Remaining :	0$
Brad Marchand (1 Way Contract)	6,330,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,330,000$
-Salary Average Remaining :	0$
Jack Eichel (1 Way Contract)	6,200,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Keith Yandle (1 Way Contract)	5,547,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,547,000$
-Salary Average Remaining :	0$
Connor Hellebuyck (1 Way Contract)	5,125,000$ (1)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Jaccob Slavin (1 Way Contract)	3,425,000$ (4)
-Salary Remaining :	0$
-Salary Average :	742,500$
-Salary Average Remaining :	0$
Ryan Strome (1 Way Contract)	2,510,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,510,000$
-Salary Average Remaining :	0$
Kris Russell (1 Way Contract)	2,501,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,501,000$
-Salary Average Remaining :	0$
Phillip Danault (1 Way Contract)	2,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Travis Konecny (1 Way Contract)	2,375,000$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Joel Armia (1 Way Contract)	2,200,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,200,000$
-Salary Average Remaining :	0$
Cory Conacher (1 Way Contract)	1,800,000$ (1)
-1 Way Contract Salary Cap :	1,800,000$
-Salary Remaining :	0$
-Salary Average :	1,800,000$
-Salary Average Remaining :	0$
Mikko Koskinen	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Michal Kempny	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Artturi Lehkonen	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Dylan Strome	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Marcus Sorensen	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Clayton Keller	885,833$ (1)
-Salary Remaining :	0$
-Salary Average :	885,833$
-Salary Average Remaining :	0$
Christoffer Ehn	700,000$ (2)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Jon Gillies	625,000$ (2)
-Salary Remaining :	0$
-Salary Average :	725,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 21 : 85,449,833$
Year 22 : 59,229,000$
Year 23 : 42,348,000$
Year 24 : 28,250,000$
Salary Average Commitment
Year 21 : 61,427,333$
Year 22 : 44,906,500$
Year 23 : 29,750,500$
Year 24 : 15,877,500$
Salary Cap with 1 Way Contract
Year 21 : 85,449,833$
Year 22 : 59,229,000$
Year 23 : 42,348,000$
Year 24 : 28,250,000$

Farm Players Salaries
Kevin Czuczman	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dryden Hunt	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dominic Turgeon	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Michael Kapla	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kurtis Gabriel	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Andrew Poturalski	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Clark Bishop	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Barclay Goodrow	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Adam Helewka	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kyle Rau	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
C.J. Smith	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Anton Lindholm	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Andy Welinski	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Tucker Poolman	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Oscar Fantenberg	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Mitch Reinke	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Philippe Desrosiers	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Joseph Gambardella	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Victor Ejdsell	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Mitch Hults	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Colton White	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Trevor Murphy	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Brett Pollock	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Mario Kempe	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Klim Kostin	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
David Kampf	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Brendan Leipsic	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Nick Paul	70,000$ (2)
Salary Remaining :	0$
Salary Average :	67,000$
Salary Average Remaining :	0$
Stefan Noesen	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Jalen Smereck	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Kale Clague	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Maximilian Kammerer	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Dominik Shine	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Dennis Gilbert	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Dmitry Sokolov	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Griffen Molino	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Matthew Peca	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Vincent Praplan	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Josh Healey	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Tanner Kaspick	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Paul Bittner	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Cole Bardreau	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Taylor Raddysh	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	43
Salary Commitment
Year 21 : 3,405,000$
Year 22 : 3,187,500$
Year 23 : 805,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 3,402,000$
Year 22 : 3,184,500$
Year 23 : 805,000$
Year 24 : 0$

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	5750 - 125$ - 5,475 - 95%
Level 2:	4750 - 100$ - 4,544 - 96%
Level 3:	3750 - 75$ - 3,607 - 96%
Level 4:	2750 - 50$ - 2,616 - 95%
Luxury :	1000 - 300$ - 952 - 95%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,892 - 95%
Farm Level 2:	1000 - 15$ - 948 - 95%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,194 - 96%
Average Income per Game	1,964,745$
Year to Date Revenue	80,554,564$
Farm
Home Games Left	0
Average Attendance - %	2,840 - 95%
Average Income per Game	76,910$
Year to Date Revenue	3,153,320$
Expense
Pro Players Total Salaries	72,056,408$
Farm Players Total Salaries	975,000$
Coaches Total Salaries	2,050,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	71,893,530$
Farm Year To Date Expenses	1,557,631$
Pro Salary Cap To Date	67,626,936$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	395,465$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	8,199$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	67,626,936$
Estimate Under Maximum Salary Cap of 82,000,000$	14,373,064$
Estimate Over Minimum Salary Cap of 40,000,000$	27,626,936$
Current Bank Account	41,820,260$
Projected Bank Account	41,820,260$

Pro Players Salaries
Jamie Benn (1 Way Contract)	8,442,000$ (3)
-Salary Remaining :	0$
-Salary Average :	8,442,000$
-Salary Average Remaining :	0$
Matt Duchene (1 Way Contract)	8,000,000$ (5)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Shea Weber (1 Way Contract)	7,930,000$ (1)
-Salary Remaining :	0$
-Salary Average :	7,930,000$
-Salary Average Remaining :	0$
Tuukka Rask (1 Way Contract)	7,231,000$ (3)
-Salary Remaining :	0$
-Salary Average :	7,231,000$
-Salary Average Remaining :	0$
Wayne Simmonds (1 Way Contract)	5,600,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,600,000$
-Salary Average Remaining :	0$
Ryan Dzingel (1 Way Contract)	4,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Nazem Kadri (1 Way Contract)	4,400,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,400,000$
-Salary Average Remaining :	0$
Mark Pysyk (1 Way Contract)	3,652,659$ (5)
-Salary Remaining :	0$
-Salary Average :	3,652,659$
-Salary Average Remaining :	0$
Joel Edmundson (1 Way Contract)	3,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Casey Cizikas (1 Way Contract)	3,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Niklas Hjalmarsson (1 Way Contract)	2,861,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,861,000$
-Salary Average Remaining :	0$
Radek Faksa (1 Way Contract)	2,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Cody Ceci (1 Way Contract)	2,066,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,066,000$
-Salary Average Remaining :	0$
John Gilmour	999,999$ (1)
-Salary Remaining :	0$
-Salary Average :	999,999$
-Salary Average Remaining :	0$
Haydn Fleury	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Alex Iafallo	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Joshua Ho-Sang	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Brendan Woods	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Reid Boucher	850,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,157,000$
-Salary Average Remaining :	0$
Brett Kulak	815,000$ (1)
-Salary Remaining :	0$
-Salary Average :	815,000$
-Salary Average Remaining :	0$
Aaron Dell	750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	750,000$
-Salary Average Remaining :	0$
Sam Montembeault	708,750$ (3)
-Salary Remaining :	0$
-Salary Average :	708,750$
-Salary Average Remaining :	0$
Jack Rodewald	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 21 : 72,056,408$
Year 22 : 52,420,409$
Year 23 : 45,934,409$
Year 24 : 19,152,659$
Salary Average Commitment
Year 21 : 55,163,408$
Year 22 : 35,527,409$
Year 23 : 28,734,409$
Year 24 : 5,752,659$
Salary Cap with 1 Way Contract
Year 21 : 72,056,408$
Year 22 : 52,420,409$
Year 23 : 45,934,409$
Year 24 : 19,152,659$

Farm Players Salaries
Sean Malone	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Morgan Klimchuk	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dylan Sadowy	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Colby Cave	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Doyle Somerby	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Guillaume Brisebois	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nick Moutrey	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Carson Soucy	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Pascal Laberge	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Jacob MacDonald	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Brian Pinho	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Nolan Valleau	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	12
Salary Commitment
Year 21 : 975,000$
Year 22 : 975,000$
Year 23 : 235,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 975,000$
Year 22 : 975,000$
Year 23 : 235,000$
Year 24 : 0$

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	5750 - 130$ - 5,133 - 89%
Level 2:	4750 - 107$ - 3,688 - 78%
Level 3:	3750 - 79$ - 3,415 - 91%
Level 4:	2750 - 53$ - 2,635 - 96%
Luxury :	1000 - 300$ - 945 - 95%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 28$ - 1,534 - 77%
Farm Level 2:	1000 - 17$ - 750 - 75%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	15,817 - 88%
Average Income per Game	1,834,669$
Year to Date Revenue	75,221,438$
Farm
Home Games Left	0
Average Attendance - %	2,284 - 76%
Average Income per Game	69,639$
Year to Date Revenue	2,855,194$
Expense
Pro Players Total Salaries	77,195,112$
Farm Players Total Salaries	2,180,800$
Coaches Total Salaries	4,250,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	72,227,338$
Farm Year To Date Expenses	2,817,145$
Pro Salary Cap To Date	63,823,228$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	433,845$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,757$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	63,823,228$
Estimate Under Maximum Salary Cap of 82,000,000$	18,176,772$
Estimate Over Minimum Salary Cap of 40,000,000$	23,823,228$
Current Bank Account	29,669,776$
Projected Bank Account	29,669,776$

Pro Players Salaries
Eric Staal (1 Way Contract)	12,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	12,500,000$
-Salary Average Remaining :	0$
Jonathan Quick (1 Way Contract)	6,875,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,875,000$
-Salary Average Remaining :	0$
Vladimir Tarasenko (1 Way Contract)	6,870,000$ (5)
-Salary Remaining :	0$
-Salary Average :	5,825,000$
-Salary Average Remaining :	0$
Logan Couture (1 Way Contract)	6,453,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,453,000$
-Salary Average Remaining :	0$
Anders Lee (1 Way Contract)	5,600,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,600,000$
-Salary Average Remaining :	0$
Jonathan Huberdeau (1 Way Contract)	5,600,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,600,000$
-Salary Average Remaining :	0$
Morgan Rielly (1 Way Contract)	3,733,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,733,000$
-Salary Average Remaining :	0$
Alec Martinez (1 Way Contract)	3,525,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,525,000$
-Salary Average Remaining :	0$
Brian Boyle (1 Way Contract)	3,511,112$ (1)
-Salary Remaining :	0$
-Salary Average :	3,511,112$
-Salary Average Remaining :	0$
Tyler Toffoli (1 Way Contract)	3,025,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,025,000$
-Salary Average Remaining :	0$
Thomas Greiss (1 Way Contract)	3,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Ben Lovejoy (1 Way Contract)	2,800,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,800,000$
-Salary Average Remaining :	0$
Christopher Tanev (1 Way Contract)	2,691,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,691,000$
-Salary Average Remaining :	0$
Alexander Petrovic (1 Way Contract)	1,679,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,679,000$
-Salary Average Remaining :	0$
Tom Kuhnhackl (1 Way Contract)	1,600,000$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Jordie Benn (1 Way Contract)	1,530,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,100,000$
-Salary Average Remaining :	0$
Marcus Kruger (1 Way Contract)	1,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Tony DeAngelo	970,000$ (2)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Brett Ritchie	943,000$ (1)
-Salary Remaining :	0$
-Salary Average :	943,000$
-Salary Average Remaining :	0$
Kyle Clifford	940,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,050,000$
-Salary Average Remaining :	0$
Alexander Kerfoot	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Carl Grundstrom	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 21 : 77,195,112$
Year 22 : 56,862,000$
Year 23 : 25,111,000$
Year 24 : 12,470,000$
Salary Average Commitment
Year 21 : 75,135,112$
Year 22 : 54,802,000$
Year 23 : 24,261,000$
Year 24 : 11,425,000$
Salary Cap with 1 Way Contract
Year 21 : 77,195,112$
Year 22 : 56,862,000$
Year 23 : 25,111,000$
Year 24 : 12,470,000$

Farm Players Salaries
Hunter Shinkaruk	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Travis Boyd	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Markus Hannikainen	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Spencer Foo	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Chris Butler	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Patrick Eaves	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Drew Stafford	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
John Muse	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Nick Schneider	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
David Pope	92,500$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Zach Senyshyn	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Trent Frederic	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Gabriel Carlsson	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Connor Clifton	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Boo Nieves	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Cody Goloubef	78,300$ (1)
Salary Remaining :	0$
Salary Average :	78,300$
Salary Average Remaining :	0$
Mason Shaw	78,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Carsen Twarynski	77,500$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Morgan Geekie	75,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ryan Stanton	75,000$ (1)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Jack Kopacka	74,500$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Tony Cameranesi	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Matt Roy	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Patrick McGrath	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Nikita Korostelev	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Steven Swavely	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	26
Salary Commitment
Year 21 : 2,180,800$
Year 22 : 1,765,500$
Year 23 : 657,500$
Year 24 : 0$
Salary Average Commitment
Year 21 : 2,058,300$
Year 22 : 1,685,000$
Year 23 : 620,000$
Year 24 : 0$

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	5750 - 125$ - 5,497 - 96%
Level 2:	4750 - 100$ - 4,510 - 95%
Level 3:	3750 - 75$ - 3,628 - 97%
Level 4:	2750 - 50$ - 2,666 - 97%
Luxury :	1000 - 300$ - 961 - 96%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,940 - 97%
Farm Level 2:	1000 - 15$ - 976 - 98%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,262 - 96%
Average Income per Game	1,926,784$
Year to Date Revenue	78,998,162$
Farm
Home Games Left	0
Average Attendance - %	2,916 - 97%
Average Income per Game	78,936$
Year to Date Revenue	3,236,363$
Expense
Pro Players Total Salaries	61,735,999$
Farm Players Total Salaries	1,694,200$
Coaches Total Salaries	1,600,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	66,113,889$
Farm Year To Date Expenses	2,191,793$
Pro Salary Cap To Date	60,495,901$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	337,290$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	12,334$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	60,495,901$
Estimate Under Maximum Salary Cap of 82,000,000$	21,504,099$
Estimate Over Minimum Salary Cap of 40,000,000$	20,495,901$
Current Bank Account	30,261,992$
Projected Bank Account	30,261,992$

Pro Players Salaries
Dustin Brown (1 Way Contract)	6,125,000$ (5)
-Salary Remaining :	0$
-Salary Average :	6,125,000$
-Salary Average Remaining :	0$
Kyle Okposo (1 Way Contract)	6,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	7,070,000$
-Salary Average Remaining :	0$
Jaroslav Halak (1 Way Contract)	5,850,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,850,000$
-Salary Average Remaining :	0$
Milan Lucic (1 Way Contract)	5,680,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,680,000$
-Salary Average Remaining :	0$
Jay Bouwmeester (1 Way Contract)	5,620,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,620,000$
-Salary Average Remaining :	0$
Andrew Ladd (1 Way Contract)	5,500,000$ (5)
-Salary Remaining :	0$
-Salary Average :	5,500,000$
-Salary Average Remaining :	0$
Cal Clutterbuck (1 Way Contract)	5,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,000,000$
-Salary Average Remaining :	0$
Alex Goligoski (1 Way Contract)	4,220,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,220,000$
-Salary Average Remaining :	0$
Colin Wilson (1 Way Contract)	3,112,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,112,000$
-Salary Average Remaining :	0$
Lars Eller (1 Way Contract)	2,081,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,081,000$
-Salary Average Remaining :	0$
Matt Martin (1 Way Contract)	1,893,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,893,000$
-Salary Average Remaining :	0$
Alan Quine (1 Way Contract)	1,700,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,700,000$
-Salary Average Remaining :	0$
Dale Weise (1 Way Contract)	1,590,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,590,000$
-Salary Average Remaining :	0$
Dalton Prout	999,999$ (3)
-Salary Remaining :	0$
-Salary Average :	999,999$
-Salary Average Remaining :	0$
Joakim Nordstrom	940,000$ (1)
-Salary Remaining :	0$
-Salary Average :	940,000$
-Salary Average Remaining :	0$
Jesperi Kotkaniemi	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Andreas Borgman	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Markus Nutivaara	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Michael Chaput	700,000$ (2)
-Salary Remaining :	0$
-Salary Average :	580,000$
-Salary Average Remaining :	0$
MacKenzie Weegar	700,000$ (2)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Rocco Grimaldi	700,000$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Parker Milner	550,000$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 21 : 61,735,999$
Year 22 : 48,210,999$
Year 23 : 34,981,999$
Year 24 : 18,945,000$
Salary Average Commitment
Year 21 : 62,210,999$
Year 22 : 48,685,999$
Year 23 : 35,826,999$
Year 24 : 18,945,000$
Salary Cap with 1 Way Contract
Year 21 : 61,735,999$
Year 22 : 48,210,999$
Year 23 : 34,981,999$
Year 24 : 18,945,000$

Farm Players Salaries
Ryan Reaves	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Paul Carey	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Phil Varone	97,500$ (2)
Salary Remaining :	0$
Salary Average :	97,500$
Salary Average Remaining :	0$
Tim Heed	97,500$ (3)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Tyler Wotherspoon	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Peter Cehlarik	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Andreas Englund	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Callum Booth	80,000$ (2)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Beck Malenstyn	78,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Cameron Darcy	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Colin Markison	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Mitch Callahan	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Danick Martel	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Kyle Capobianco	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Stefan Matteau	70,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Dakota Mermis	70,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Anthony Greco	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Ryan Sproul	63,700$ (1)
Salary Remaining :	0$
Salary Average :	63,700$
Salary Average Remaining :	0$
Brett Gallant	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ben Holmstrom	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Charles Williams	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Anthony Peluso	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	22
Salary Commitment
Year 21 : 1,694,200$
Year 22 : 1,475,500$
Year 23 : 397,500$
Year 24 : 0$
Salary Average Commitment
Year 21 : 1,651,200$
Year 22 : 1,432,500$
Year 23 : 392,500$
Year 24 : 0$

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	5750 - 110$ - 5,625 - 98%
Level 2:	4750 - 105$ - 4,423 - 93%
Level 3:	3750 - 85$ - 3,414 - 91%
Level 4:	2750 - 65$ - 2,525 - 92%
Luxury :	1000 - 300$ - 956 - 96%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,956 - 98%
Farm Level 2:	1000 - 15$ - 966 - 97%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,942 - 94%
Average Income per Game	1,818,657$
Year to Date Revenue	74,564,953$
Farm
Home Games Left	0
Average Attendance - %	2,923 - 97%
Average Income per Game	79,252$
Year to Date Revenue	3,249,337$
Expense
Pro Players Total Salaries	69,547,000$
Farm Players Total Salaries	2,238,900$
Coaches Total Salaries	2,350,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	67,716,107$
Farm Year To Date Expenses	2,826,494$
Pro Salary Cap To Date	63,013,520$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	383,317$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,263$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	63,013,520$
Estimate Under Maximum Salary Cap of 82,000,000$	18,986,480$
Estimate Over Minimum Salary Cap of 40,000,000$	23,013,520$
Current Bank Account	35,632,211$
Projected Bank Account	35,632,211$

Pro Players Salaries
Max Pacioretty (1 Way Contract)	7,990,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,990,000$
-Salary Average Remaining :	0$
Carey Price (1 Way Contract)	7,425,000$ (1)
-Salary Remaining :	0$
-Salary Average :	7,425,000$
-Salary Average Remaining :	0$
Leon Draisaitl (1 Way Contract)	6,725,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,725,000$
-Salary Average Remaining :	0$
Jaden Schwartz (1 Way Contract)	6,258,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,210,000$
-Salary Average Remaining :	0$
Nicklas Backstrom (1 Way Contract)	6,136,000$ (3)
-Salary Remaining :	0$
-Salary Average :	7,900,000$
-Salary Average Remaining :	0$
TJ Brodie (1 Way Contract)	5,216,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,216,000$
-Salary Average Remaining :	0$
Dougie Hamilton (1 Way Contract)	3,564,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,600,000$
-Salary Average Remaining :	0$
Adam Henrique (1 Way Contract)	3,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Nick Foligno (1 Way Contract)	3,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Tom Wilson (1 Way Contract)	2,550,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,550,000$
-Salary Average Remaining :	0$
Karl Alzner (1 Way Contract)	2,230,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,230,000$
-Salary Average Remaining :	0$
Matt Cullen (1 Way Contract)	2,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Adam McQuaid (1 Way Contract)	1,701,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,701,000$
-Salary Average Remaining :	0$
Jesse Puljujarvi (1 Way Contract)	1,285,000$ (3)
-1 Way Contract Salary Cap :	1,285,000$
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Deryk Engelland (1 Way Contract)	1,220,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,220,000$
-Salary Average Remaining :	0$
Noel Acciari (1 Way Contract)	1,200,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,200,000$
-Salary Average Remaining :	0$
Juuso Valimaki (1 Way Contract)	1,160,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,160,000$
-Salary Average Remaining :	0$
Nick Schmaltz	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Mikhail Sergachev	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Brock Boeser	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Thatcher Demko	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Esa Lindell	902,000$ (1)
-Salary Remaining :	0$
-Salary Average :	902,000$
-Salary Average Remaining :	0$
Austin Watson	735,000$ (1)
-Salary Remaining :	0$
-Salary Average :	735,000$
-Salary Average Remaining :	0$
Jujhar Khaira	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 21 : 69,547,000$
Year 22 : 45,452,000$
Year 23 : 28,722,000$
Year 24 : 13,725,000$
Salary Average Commitment
Year 21 : 69,939,000$
Year 22 : 46,892,000$
Year 23 : 30,126,000$
Year 24 : 13,725,000$
Salary Cap with 1 Way Contract
Year 21 : 69,547,000$
Year 22 : 45,452,000$
Year 23 : 28,722,000$
Year 24 : 13,725,000$

Farm Players Salaries
Jordan Subban	99,900$ (3)
Salary Remaining :	0$
Salary Average :	99,900$
Salary Average Remaining :	0$
Josiah Didier	97,500$ (3)
Salary Remaining :	0$
Salary Average :	97,500$
Salary Average Remaining :	0$
Joseph LaBate	97,500$ (3)
Salary Remaining :	0$
Salary Average :	97,500$
Salary Average Remaining :	0$
Kerby Rychel	97,500$ (3)
Salary Remaining :	0$
Salary Average :	97,500$
Salary Average Remaining :	0$
Samuel Kurker	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Kristian Vesalainen	92,000$ (3)
Salary Remaining :	0$
Salary Average :	92,000$
Salary Average Remaining :	0$
Marek Mazanec	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Jaime Sifers	87,500$ (3)
Salary Remaining :	0$
Salary Average :	87,500$
Salary Average Remaining :	0$
Bobby Butler	85,000$ (2)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Roland McKeown	74,500$ (1)
Salary Remaining :	0$
Salary Average :	74,500$
Salary Average Remaining :	0$
Adam Plant	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Axel Jonsson-Fjallby	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Bobby Sanguinetti	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Alex Breton	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Cameron Brown	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
James Phelan	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Charlie Sampair	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Alex Kile	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Jacob Nilsson	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Craig Wyszomirski	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Adam Huska	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Branden Komm	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Brandon Anselmini	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Brett Welychka	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Brent Pedersen	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Jayson Megna	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Emile Poirier	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Dennis Robertson	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Adam Cracknell	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Andreas Martinsen	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	30
Salary Commitment
Year 21 : 2,238,900$
Year 22 : 2,109,400$
Year 23 : 1,766,900$
Year 24 : 0$
Salary Average Commitment
Year 21 : 2,238,900$
Year 22 : 2,109,400$
Year 23 : 1,766,900$
Year 24 : 0$

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	5750 - 125$ - 5,554 - 97%
Level 2:	4750 - 100$ - 4,559 - 96%
Level 3:	3750 - 75$ - 3,621 - 97%
Level 4:	2750 - 50$ - 2,599 - 95%
Luxury :	1000 - 300$ - 955 - 96%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,919 - 96%
Farm Level 2:	1000 - 15$ - 970 - 97%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,288 - 96%
Average Income per Game	1,936,150$
Year to Date Revenue	79,382,135$
Farm
Home Games Left	0
Average Attendance - %	2,890 - 96%
Average Income per Game	78,176$
Year to Date Revenue	3,205,236$
Expense
Pro Players Total Salaries	50,781,000$
Farm Players Total Salaries	1,507,400$
Coaches Total Salaries	2,400,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	54,802,396$
Farm Year To Date Expenses	2,131,824$
Pro Salary Cap To Date	52,319,800$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	282,694$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	11,330$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	52,319,800$
Estimate Under Maximum Salary Cap of 82,000,000$	29,680,200$
Estimate Over Minimum Salary Cap of 40,000,000$	12,319,800$
Current Bank Account	50,559,735$
Projected Bank Account	50,559,735$

Pro Players Salaries
Andrej Sekera (1 Way Contract)	7,200,000$ (2)
-1 Way Contract Salary Cap :	7,200,000$
-Salary Remaining :	0$
-Salary Average :	7,200,000$
-Salary Average Remaining :	0$
Cory Schneider (1 Way Contract)	6,700,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,700,000$
-Salary Average Remaining :	0$
Jonathan Ericsson (1 Way Contract)	4,500,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Colin Miller (1 Way Contract)	3,500,000$ (5)
-Salary Remaining :	0$
-Salary Average :	3,500,000$
-Salary Average Remaining :	0$
Frans Nielsen (1 Way Contract)	3,250,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,250,000$
-Salary Average Remaining :	0$
Greg Pateryn (1 Way Contract)	2,525,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Jamie McGinn (1 Way Contract)	2,520,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,520,000$
-Salary Average Remaining :	0$
Lukas Radil (1 Way Contract)	2,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Scott Darling (1 Way Contract)	2,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
David Schlemko (1 Way Contract)	1,775,000$ (3)
-Salary Remaining :	0$
-Salary Average :	999,999$
-Salary Average Remaining :	0$
Miikka Salomaki (1 Way Contract)	1,500,000$ (3)
-1 Way Contract Salary Cap :	1,500,000$
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Sven Andrighetto (1 Way Contract)	1,355,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,355,000$
-Salary Average Remaining :	0$
Derrick Pouliot (1 Way Contract)	1,325,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,325,000$
-Salary Average Remaining :	0$
Brendan Smith (1 Way Contract)	1,267,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,267,000$
-Salary Average Remaining :	0$
Jakob Chychrun (1 Way Contract)	1,220,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,220,000$
-Salary Average Remaining :	0$
Logan Shaw (1 Way Contract)	1,200,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,200,000$
-Salary Average Remaining :	0$
Jamie Oleksiak (1 Way Contract)	1,160,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,160,000$
-Salary Average Remaining :	0$
Nicolas Deslauriers (1 Way Contract)	1,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Evan Rodrigues	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Nico Hischier	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Tage Thompson	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Michael McCarron	885,000$ (2)
-Salary Remaining :	0$
-Salary Average :	885,000$
-Salary Average Remaining :	0$
Josh Leivo	624,000$ (1)
-Salary Remaining :	0$
-Salary Average :	624,000$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 21 : 50,781,000$
Year 22 : 29,960,000$
Year 23 : 13,020,000$
Year 24 : 3,500,000$
Salary Average Commitment
Year 21 : 48,030,999$
Year 22 : 27,209,999$
Year 23 : 10,269,999$
Year 24 : 3,500,000$
Salary Cap with 1 Way Contract
Year 21 : 50,781,000$
Year 22 : 29,960,000$
Year 23 : 13,020,000$
Year 24 : 3,500,000$

Farm Players Salaries
Erik Brannstrom	93,100$ (3)
Salary Remaining :	0$
Salary Average :	93,100$
Salary Average Remaining :	0$
Taylor Leier	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Francis Perron	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Reece Willcox	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jakub Jerabek	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Tristan Jarry	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Daniel Brickley	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Yannick Veilleux	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Olli Juolevi	90,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Stelio Mattheos	85,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Ty Lewis	83,600$ (3)
Salary Remaining :	0$
Salary Average :	83,600$
Salary Average Remaining :	0$
Michael Dipietro	75,700$ (4)
Salary Remaining :	0$
Salary Average :	75,700$
Salary Average Remaining :	0$
Nick Seeler	72,500$ (1)
Salary Remaining :	0$
Salary Average :	63,750$
Salary Average Remaining :	0$
Martin Kaut	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Cooper Marody	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Garret Ross	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Tom McCollum	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jean-Sebastien Dea	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jesse Graham	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	19
Salary Commitment
Year 21 : 1,507,400$
Year 22 : 1,092,400$
Year 23 : 482,400$
Year 24 : 75,700$
Salary Average Commitment
Year 21 : 1,463,650$
Year 22 : 1,057,400$
Year 23 : 447,400$
Year 24 : 75,700$

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BB T Center
Level 1:	5750 - 175$ - 3,480 - 61%
Level 2:	4750 - 150$ - 2,647 - 56%
Level 3:	3750 - 125$ - 1,928 - 51%
Level 4:	2750 - 100$ - 1,235 - 45%
Luxury :	1000 - 400$ - 627 - 63%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 40$ - 1,087 - 54%
Farm Level 2:	1000 - 30$ - 442 - 44%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	9,917 - 55%
Average Income per Game	1,697,391$
Year to Date Revenue	69,593,029$
Farm
Home Games Left	0
Average Attendance - %	1,529 - 51%
Average Income per Game	69,816$
Year to Date Revenue	2,862,436$
Expense
Pro Players Total Salaries	82,774,000$
Farm Players Total Salaries	2,085,000$
Coaches Total Salaries	1,750,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	82,431,644$
Farm Year To Date Expenses	2,907,106$
Pro Salary Cap To Date	73,459,411$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	450,398$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,242$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	73,459,411$
Estimate Under Maximum Salary Cap of 82,000,000$	8,540,589$
Estimate Over Minimum Salary Cap of 40,000,000$	33,459,411$
Current Bank Account	15,148,090$
Projected Bank Account	15,148,090$

Pro Players Salaries
Johnny Gaudreau (1 Way Contract)	9,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	9,000,000$
-Salary Average Remaining :	0$
Claude Giroux (1 Way Contract)	8,560,000$ (2)
-Salary Remaining :	0$
-Salary Average :	8,560,000$
-Salary Average Remaining :	0$
Victor Hedman (1 Way Contract)	7,750,000$ (4)
-Salary Remaining :	0$
-Salary Average :	7,750,000$
-Salary Average Remaining :	0$
Gabriel Landeskog (1 Way Contract)	7,469,500$ (1)
-Salary Remaining :	0$
-Salary Average :	7,469,500$
-Salary Average Remaining :	0$
Brayden Schenn (1 Way Contract)	7,250,000$ (5)
-Salary Remaining :	0$
-Salary Average :	7,250,000$
-Salary Average Remaining :	0$
Sergei Bobrovsky (1 Way Contract)	6,667,500$ (5)
-Salary Remaining :	0$
-Salary Average :	6,667,500$
-Salary Average Remaining :	0$
Patrice Bergeron (1 Way Contract)	6,370,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,370,000$
-Salary Average Remaining :	0$
Oliver Ekman-Larsson (1 Way Contract)	4,650,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,855,000$
-Salary Average Remaining :	0$
Jared Spurgeon (1 Way Contract)	4,637,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,637,000$
-Salary Average Remaining :	0$
Andy Greene (1 Way Contract)	2,950,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,950,000$
-Salary Average Remaining :	0$
Danny DeKeyser (1 Way Contract)	2,825,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,825,000$
-Salary Average Remaining :	0$
Carl Hagelin (1 Way Contract)	2,320,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,320,000$
-Salary Average Remaining :	0$
Brandon Tanev (1 Way Contract)	2,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Chris Tierney (1 Way Contract)	1,750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
Cam Ward (1 Way Contract)	1,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Jesper Fast (1 Way Contract)	1,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Riley Nash (1 Way Contract)	1,300,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,300,000$
-Salary Average Remaining :	0$
Blake Coleman	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Kevin Labanc	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Brandon Davidson	900,000$ (3)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Mike Reilly	900,000$ (1)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Scott Mayfield	625,000$ (1)
-Salary Remaining :	0$
-Salary Average :	625,000$
-Salary Average Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 21 : 82,774,000$
Year 22 : 56,359,500$
Year 23 : 39,679,500$
Year 24 : 25,167,500$
Salary Average Commitment
Year 21 : 83,979,000$
Year 22 : 57,564,500$
Year 23 : 40,884,500$
Year 24 : 25,167,500$
Salary Cap with 1 Way Contract
Year 21 : 82,774,000$
Year 22 : 56,359,500$
Year 23 : 39,679,500$
Year 24 : 25,167,500$

Farm Players Salaries
Brayden Burke	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Michael Lindqvist	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Eric Martinsson	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Patrik Rybar	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Sam Anas	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Calvin Thurkauf	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Manuel Wiederer	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jonny Brodzinski	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Zach Whitecloud	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Chris Driedger	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Philippe Myers	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Christian Jaros	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Vitek Vanecek	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Lukas Sedlak	82,500$ (1)
Salary Remaining :	0$
Salary Average :	82,500$
Salary Average Remaining :	0$
Jakob Stukel	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Ville Meskanen	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Bogdan Kiselevich	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Logan Stanley	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Rasmus Asplund	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Marian Studenic	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Alexandre Grenier	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Scott Wedgewood	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Colton Beck	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Carter Bancks	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Matthew Lane	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Travis St. Denis	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	26
Salary Commitment
Year 21 : 2,085,000$
Year 22 : 1,442,500$
Year 23 : 380,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 2,085,000$
Year 22 : 1,442,500$
Year 23 : 380,000$
Year 24 : 0$

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	5750 - 125$ - 5,490 - 95%
Level 2:	4750 - 98$ - 4,525 - 95%
Level 3:	3750 - 78$ - 3,565 - 95%
Level 4:	2750 - 49$ - 2,629 - 96%
Luxury :	1000 - 300$ - 952 - 95%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 30$ - 1,645 - 82%
Farm Level 2:	1000 - 20$ - 783 - 78%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,161 - 95%
Average Income per Game	1,959,052$
Year to Date Revenue	80,321,113$
Farm
Home Games Left	0
Average Attendance - %	2,428 - 81%
Average Income per Game	74,578$
Year to Date Revenue	3,057,712$
Expense
Pro Players Total Salaries	49,828,166$
Farm Players Total Salaries	1,609,500$
Coaches Total Salaries	2,350,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	51,550,993$
Farm Year To Date Expenses	2,306,552$
Pro Salary Cap To Date	46,680,894$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	277,302$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	11,879$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	46,680,894$
Estimate Under Maximum Salary Cap of 82,000,000$	35,319,106$
Estimate Over Minimum Salary Cap of 40,000,000$	6,680,894$
Current Bank Account	54,851,865$
Projected Bank Account	54,851,865$

Pro Players Salaries
Thomas Vanek (1 Way Contract)	5,600,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,075,000$
-Salary Average Remaining :	0$
Justin Schultz (1 Way Contract)	4,550,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,550,000$
-Salary Average Remaining :	0$
Jason Spezza (1 Way Contract)	4,110,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,110,000$
-Salary Average Remaining :	0$
Eric Gryba (1 Way Contract)	2,950,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,950,000$
-Salary Average Remaining :	0$
Craig Anderson (1 Way Contract)	2,950,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,950,000$
-Salary Average Remaining :	0$
Sam Gagner (1 Way Contract)	2,812,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,812,000$
-Salary Average Remaining :	0$
Jason Pominville (1 Way Contract)	2,650,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,650,000$
-Salary Average Remaining :	0$
Sven Baertschi (1 Way Contract)	2,525,000$ (4)
-Salary Remaining :	0$
-Salary Average :	910,000$
-Salary Average Remaining :	0$
Chris Wideman (1 Way Contract)	2,425,000$ (3)
-1 Way Contract Salary Cap :	2,425,000$
-Salary Remaining :	0$
-Salary Average :	2,425,000$
-Salary Average Remaining :	0$
Ryan Miller (1 Way Contract)	2,400,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,400,000$
-Salary Average Remaining :	0$
Luke Schenn (1 Way Contract)	1,808,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Mike Condon (1 Way Contract)	1,750,000$ (3)
-1 Way Contract Salary Cap :	1,750,000$
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
Tim Schaller (1 Way Contract)	1,750,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,750,000$
-Salary Average Remaining :	0$
Matt Hunwick (1 Way Contract)	1,549,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,549,000$
-Salary Average Remaining :	0$
Jordan Oesterle (1 Way Contract)	1,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Garnet Hathaway (1 Way Contract)	1,325,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,700,000$
-Salary Average Remaining :	0$
Jacob de la Rose (1 Way Contract)	1,100,000$ (3)
-1 Way Contract Salary Cap :	1,100,000$
-Salary Remaining :	0$
-Salary Average :	1,450,000$
-Salary Average Remaining :	0$
Robert Bortuzzo (1 Way Contract)	1,055,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,055,000$
-Salary Average Remaining :	0$
Nathan Beaulieu	950,000$ (1)
-Salary Remaining :	0$
-Salary Average :	950,000$
-Salary Average Remaining :	0$
Drake Caggiula	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Pierre-Luc Dubois	894,166$ (1)
-Salary Remaining :	0$
-Salary Average :	894,166$
-Salary Average Remaining :	0$
Antoine Waked	750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	750,000$
-Salary Average Remaining :	0$
Byron Froese	750,000$ (3)
-Salary Remaining :	0$
-Salary Average :	750,000$
-Salary Average Remaining :	0$
Brian Ward	750,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 21 : 49,828,166$
Year 22 : 40,654,000$
Year 23 : 29,625,000$
Year 24 : 8,575,000$
Salary Average Commitment
Year 21 : 48,405,166$
Year 22 : 39,231,000$
Year 23 : 29,010,000$
Year 24 : 6,960,000$
Salary Cap with 1 Way Contract
Year 21 : 49,828,166$
Year 22 : 40,654,000$
Year 23 : 29,625,000$
Year 24 : 8,575,000$

Farm Players Salaries
Tanner Jeannot	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Kole Sherwood	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Slater Koekkoek	95,500$ (2)
Salary Remaining :	0$
Salary Average :	95,500$
Salary Average Remaining :	0$
Tyson Jost	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Josh Mahura	92,500$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Jakub Zboril	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Eeli Tolvanen	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ryan Hartman	86,500$ (1)
Salary Remaining :	0$
Salary Average :	86,500$
Salary Average Remaining :	0$
Ryan MacInnis	75,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Rob O'Gara	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Peter Stoykewych	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Reid Duke	72,500$ (2)
Salary Remaining :	0$
Salary Average :	72,500$
Salary Average Remaining :	0$
Patrick Sieloff	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Christopher Gibson	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Buddy Robinson	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Brad Thiessen	65,000$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Stephen Gionta	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Darren Archibald	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jake Chelios	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Joel Lowry	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Liam O'Brien	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	21
Salary Commitment
Year 21 : 1,609,500$
Year 22 : 1,313,000$
Year 23 : 605,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 1,567,000$
Year 22 : 1,290,500$
Year 23 : 585,000$
Year 24 : 0$

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	5750 - 92$ - 5,675 - 99%
Level 2:	4750 - 72$ - 4,696 - 99%
Level 3:	3750 - 54$ - 3,712 - 99%
Level 4:	2750 - 35$ - 2,739 - 100%
Luxury :	1000 - 222$ - 992 - 99%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 23$ - 1,950 - 98%
Farm Level 2:	1000 - 12$ - 985 - 99%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,814 - 99%
Average Income per Game	1,477,792$
Year to Date Revenue	60,589,454$
Farm
Home Games Left	0
Average Attendance - %	2,935 - 98%
Average Income per Game	75,201$
Year to Date Revenue	3,083,240$
Expense
Pro Players Total Salaries	44,684,000$
Farm Players Total Salaries	1,940,500$
Coaches Total Salaries	2,775,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	45,729,253$
Farm Year To Date Expenses	2,923,792$
Pro Salary Cap To Date	42,243,517$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	249,914$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	15,675$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	42,243,517$
Estimate Under Maximum Salary Cap of 82,000,000$	39,756,483$
Estimate Over Minimum Salary Cap of 40,000,000$	2,243,517$
Current Bank Account	31,710,140$
Projected Bank Account	31,710,140$

Pro Players Salaries
Loui Eriksson (1 Way Contract)	5,990,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,990,000$
-Salary Average Remaining :	0$
Valtteri Filppula (1 Way Contract)	5,400,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,400,000$
-Salary Average Remaining :	0$
Trevor Daley (1 Way Contract)	4,625,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,625,000$
-Salary Average Remaining :	0$
Kevan Miller (1 Way Contract)	4,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Nick Leddy (1 Way Contract)	3,195,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,820,000$
-Salary Average Remaining :	0$
Michael Frolik (1 Way Contract)	3,080,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,080,000$
-Salary Average Remaining :	0$
Marc Staal (1 Way Contract)	2,315,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,315,000$
-Salary Average Remaining :	0$
Chris Wagner (1 Way Contract)	1,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Pat Maroon (1 Way Contract)	1,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Kyle Brodziak (1 Way Contract)	1,500,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,500,000$
-Salary Average Remaining :	0$
Jimmy Hayes (1 Way Contract)	1,270,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,270,000$
-Salary Average Remaining :	0$
Oscar Lindberg	975,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,265,000$
-Salary Average Remaining :	0$
Troy Terry	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Gavin Bayreuther	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Colin White	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Noah Juulsen	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Robert Hagg	890,000$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Adam Erne	780,000$ (2)
-Salary Remaining :	0$
-Salary Average :	600,000$
-Salary Average Remaining :	0$
Tanner Kero	769,000$ (1)
-Salary Remaining :	0$
-Salary Average :	769,000$
-Salary Average Remaining :	0$
David Rittich	725,000$ (1)
-Salary Remaining :	0$
-Salary Average :	725,000$
-Salary Average Remaining :	0$
Mirco Mueller	720,000$ (2)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Dillon Dube	700,000$ (3)
-Salary Remaining :	0$
-Salary Average :	700,000$
-Salary Average Remaining :	0$
Jordan Binnington	550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 21 : 44,684,000$
Year 22 : 31,425,000$
Year 23 : 6,095,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 44,909,000$
Year 22 : 31,570,000$
Year 23 : 6,015,000$
Year 24 : 0$
Salary Cap with 1 Way Contract
Year 21 : 44,684,000$
Year 22 : 31,345,000$
Year 23 : 6,015,000$
Year 24 : 0$

Farm Players Salaries
Wiley Sherman	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Zachary Leslie	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Kevin Davis	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Thomas Gregoire	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Mackenzie MacEachern	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Julien Gauthier	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Parker Wotherspoon	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Curtis Lazar	91,000$ (2)
Salary Remaining :	0$
Salary Average :	107,000$
Salary Average Remaining :	0$
Brandon Baddock	90,000$ (2)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Mason Mitchell	90,000$ (2)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Joel Hofer	81,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Jonah Gadjovich	78,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Tyler Steenbergen	78,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Adam Mascherin	77,500$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Tyler Lewington	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Ryan Olsen	75,000$ (2)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Jordan Schroeder	72,500$ (2)
Salary Remaining :	0$
Salary Average :	72,500$
Salary Average Remaining :	0$
Zachary Fucale	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Alex D'Orio	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
JC Lipon	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Jansen Harkins	70,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Hampus Gustafsson	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Ryan Horvat	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Samuel Laberge	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	24
Salary Commitment
Year 21 : 1,940,500$
Year 22 : 1,820,500$
Year 23 : 914,500$
Year 24 : 0$
Salary Average Commitment
Year 21 : 1,907,000$
Year 22 : 1,787,000$
Year 23 : 880,000$
Year 24 : 0$

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	5750 - 125$ - 5,534 - 96%
Level 2:	4750 - 100$ - 4,579 - 96%
Level 3:	3750 - 75$ - 3,612 - 96%
Level 4:	2750 - 50$ - 2,660 - 97%
Luxury :	1000 - 300$ - 954 - 95%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,933 - 97%
Farm Level 2:	1000 - 15$ - 972 - 97%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,339 - 96%
Average Income per Game	1,980,816$
Year to Date Revenue	81,213,443$
Farm
Home Games Left	0
Average Attendance - %	2,905 - 97%
Average Income per Game	78,635$
Year to Date Revenue	3,224,030$
Expense
Pro Players Total Salaries	76,365,000$
Farm Players Total Salaries	1,747,400$
Coaches Total Salaries	2,400,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	77,487,320$
Farm Year To Date Expenses	2,394,531$
Pro Salary Cap To Date	68,099,560$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	419,973$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	12,889$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	68,099,560$
Estimate Under Maximum Salary Cap of 82,000,000$	13,900,440$
Estimate Over Minimum Salary Cap of 40,000,000$	28,099,560$
Current Bank Account	33,069,434$
Projected Bank Account	33,069,434$

Pro Players Salaries
Auston Matthews (1 Way Contract)	8,815,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Braden Holtby (1 Way Contract)	7,325,000$ (5)
-Salary Remaining :	0$
-Salary Average :	6,800,000$
-Salary Average Remaining :	0$
David Pastrnak (1 Way Contract)	7,175,000$ (4)
-Salary Remaining :	0$
-Salary Average :	7,175,000$
-Salary Average Remaining :	0$
Drew Doughty (1 Way Contract)	6,130,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,130,000$
-Salary Average Remaining :	0$
William Karlsson (1 Way Contract)	5,825,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,825,000$
-Salary Average Remaining :	0$
Torey Krug (1 Way Contract)	5,700,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,726,000$
-Salary Average Remaining :	0$
Sean Couturier (1 Way Contract)	5,425,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,425,000$
-Salary Average Remaining :	0$
David Krejci (1 Way Contract)	4,500,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,500,000$
-Salary Average Remaining :	0$
Michael Stone (1 Way Contract)	3,650,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,650,000$
-Salary Average Remaining :	0$
Kevin Hayes (1 Way Contract)	3,050,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,050,000$
-Salary Average Remaining :	0$
Max Domi (1 Way Contract)	3,030,000$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Pierre-Edouard Bellemare (1 Way Contract)	2,125,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Brett Pesce (1 Way Contract)	2,050,000$ (3)
-Salary Remaining :	0$
-Salary Average :	809,167$
-Salary Average Remaining :	0$
Justin Abdelkader (1 Way Contract)	1,700,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,700,000$
-Salary Average Remaining :	0$
Paul Byron (1 Way Contract)	1,630,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,630,000$
-Salary Average Remaining :	0$
Charles Hudon (1 Way Contract)	1,415,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Robby Fabbri (1 Way Contract)	1,380,000$ (1)
-1 Way Contract Salary Cap :	1,380,000$
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Cedric Paquette (1 Way Contract)	1,300,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,300,000$
-Salary Average Remaining :	0$
Malcolm Subban	950,000$ (2)
-Salary Remaining :	0$
-Salary Average :	950,000$
-Salary Average Remaining :	0$
Neal Pionk	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jon Merrill	875,000$ (3)
-Salary Remaining :	0$
-Salary Average :	875,000$
-Salary Average Remaining :	0$
Samuel Girard	728,333$ (1)
-Salary Remaining :	0$
-Salary Average :	728,333$
-Salary Average Remaining :	0$
Tyler Bertuzzi	661,667$ (1)
-Salary Remaining :	0$
-Salary Average :	661,667$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 21 : 76,365,000$
Year 22 : 51,865,000$
Year 23 : 39,545,000$
Year 24 : 24,700,000$
Salary Average Commitment
Year 21 : 61,735,167$
Year 22 : 37,690,167$
Year 23 : 33,260,167$
Year 24 : 24,201,000$
Salary Cap with 1 Way Contract
Year 21 : 76,365,000$
Year 22 : 51,865,000$
Year 23 : 39,545,000$
Year 24 : 24,700,000$

Farm Players Salaries
Peter Budaj	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Karson Kuhlman	96,700$ (3)
Salary Remaining :	0$
Salary Average :	96,700$
Salary Average Remaining :	0$
Jonas Siegenthaler	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Graham Knott	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Radel Fazleev	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Anthony Richard	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ryan Fitzgerald	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nicolas Meloche	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jason Garrison	85,000$ (2)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Kevin Porter	85,000$ (2)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Ty Ronning	84,700$ (3)
Salary Remaining :	0$
Salary Average :	84,700$
Salary Average Remaining :	0$
Tyler Randell	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Richard Bachman	75,000$ (2)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Saku Maenalanen	72,500$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Matt Read	70,500$ (2)
Salary Remaining :	0$
Salary Average :	70,500$
Salary Average Remaining :	0$
Harry Zolnierczyk	70,500$ (2)
Salary Remaining :	0$
Salary Average :	70,500$
Salary Average Remaining :	0$
Korbinian Holzer	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Corey Tropp	67,500$ (1)
Salary Remaining :	0$
Salary Average :	67,500$
Salary Average Remaining :	0$
Zac Rinaldo	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Etienne Marcoux	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Keegan Lowe	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Dillon Simpson	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	22
Salary Commitment
Year 21 : 1,747,400$
Year 22 : 1,269,900$
Year 23 : 256,400$
Year 24 : 0$
Salary Average Commitment
Year 21 : 1,744,900$
Year 22 : 1,267,400$
Year 23 : 256,400$
Year 24 : 0$

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	5750 - 125$ - 5,503 - 96%
Level 2:	4750 - 100$ - 4,548 - 96%
Level 3:	3750 - 75$ - 3,618 - 96%
Level 4:	2750 - 50$ - 2,656 - 97%
Luxury :	1000 - 300$ - 956 - 96%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,949 - 97%
Farm Level 2:	1000 - 15$ - 988 - 99%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,280 - 96%
Average Income per Game	1,998,116$
Year to Date Revenue	81,922,747$
Farm
Home Games Left	0
Average Attendance - %	2,937 - 98%
Average Income per Game	79,436$
Year to Date Revenue	3,256,862$
Expense
Pro Players Total Salaries	76,860,638$
Farm Players Total Salaries	2,364,317$
Coaches Total Salaries	2,515,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	78,046,703$
Farm Year To Date Expenses	3,314,303$
Pro Salary Cap To Date	73,536,490$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	421,643$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	17,819$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	73,536,490$
Estimate Under Maximum Salary Cap of 82,000,000$	8,463,510$
Estimate Over Minimum Salary Cap of 40,000,000$	33,536,490$
Current Bank Account	13,649,039$
Projected Bank Account	13,649,039$

Pro Players Salaries
Ryan Ellis (1 Way Contract)	7,238,000$ (4)
-Salary Remaining :	0$
-Salary Average :	5,290,000$
-Salary Average Remaining :	0$
Paul Stastny (1 Way Contract)	6,950,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,950,000$
-Salary Average Remaining :	0$
James Reimer (1 Way Contract)	6,700,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,700,000$
-Salary Average Remaining :	0$
Ryan O'Reilly (1 Way Contract)	6,608,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,608,000$
-Salary Average Remaining :	0$
Kyle Turris (1 Way Contract)	5,154,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,154,000$
-Salary Average Remaining :	0$
Johnny Boychuk (1 Way Contract)	4,360,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,360,000$
-Salary Average Remaining :	0$
Matthew Tkachuk (1 Way Contract)	4,331,600$ (4)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
T.J. Oshie (1 Way Contract)	4,325,000$ (4)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Jordan Eberle (1 Way Contract)	4,225,000$ (4)
-Salary Remaining :	0$
-Salary Average :	4,225,000$
-Salary Average Remaining :	0$
J.T. Miller (1 Way Contract)	4,100,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,170,000$
-Salary Average Remaining :	0$
Curtis McElhinney (1 Way Contract)	3,700,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,700,000$
-Salary Average Remaining :	0$
Jake Muzzin (1 Way Contract)	3,671,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,671,000$
-Salary Average Remaining :	0$
Patrik Berglund (1 Way Contract)	2,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,500,000$
-Salary Average Remaining :	0$
Brandon Sutter (1 Way Contract)	2,470,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,470,000$
-Salary Average Remaining :	0$
Brian Dumoulin (1 Way Contract)	2,300,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,700,000$
-Salary Average Remaining :	0$
Michael Grabner (1 Way Contract)	1,689,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,689,000$
-Salary Average Remaining :	0$
Connor Murphy (1 Way Contract)	1,611,538$ (2)
-Salary Remaining :	0$
-Salary Average :	2,095,000$
-Salary Average Remaining :	0$
Trevor van Riemsdyk (1 Way Contract)	1,402,500$ (3)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Alex Chiasson	950,000$ (2)
-Salary Remaining :	0$
-Salary Average :	950,000$
-Salary Average Remaining :	0$
Brady Tkachuk	925,000$ (3)
-Salary Remaining :	0$
-Salary Average :	550,000$
-Salary Average Remaining :	0$
Daniel Carr	900,000$ (3)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Zach Bogosian	750,000$ (2)
-Salary Remaining :	0$
-Salary Average :	750,000$
-Salary Average Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 21 : 76,860,638$
Year 22 : 72,500,638$
Year 23 : 43,701,100$
Year 24 : 26,819,600$
Salary Average Commitment
Year 21 : 66,832,000$
Year 22 : 62,472,000$
Year 23 : 34,119,000$
Year 24 : 17,690,000$
Salary Cap with 1 Way Contract
Year 21 : 76,860,638$
Year 22 : 72,500,638$
Year 23 : 43,701,100$
Year 24 : 26,819,600$

Farm Players Salaries
Brett Sutter	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Al Montoya	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Brad Malone	99,900$ (1)
Salary Remaining :	0$
Salary Average :	99,900$
Salary Average Remaining :	0$
Josh Wesley	99,500$ (1)
Salary Remaining :	0$
Salary Average :	99,500$
Salary Average Remaining :	0$
Landon Bow	99,500$ (1)
Salary Remaining :	0$
Salary Average :	99,500$
Salary Average Remaining :	0$
Emil Johansson	99,500$ (1)
Salary Remaining :	0$
Salary Average :	99,500$
Salary Average Remaining :	0$
Vince Pedrie	99,500$ (1)
Salary Remaining :	0$
Salary Average :	99,500$
Salary Average Remaining :	0$
Vinni Lettieri	99,500$ (1)
Salary Remaining :	0$
Salary Average :	99,500$
Salary Average Remaining :	0$
Tanner Fritz	99,000$ (1)
Salary Remaining :	0$
Salary Average :	99,000$
Salary Average Remaining :	0$
John McCarthy	95,000$ (2)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Luke Witkowski	95,000$ (1)
Salary Remaining :	0$
Salary Average :	95,000$
Salary Average Remaining :	0$
Patrick Brown	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Colin McDonald	90,000$ (2)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Landon Ferraro	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Alex Krushelnyski	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Josh Jooris	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Trevor Cheek	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Tim Erixon	90,000$ (2)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Brian Strait	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Matt Lorito	85,000$ (1)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Alex Lintuniemi	72,917$ (1)
Salary Remaining :	0$
Salary Average :	72,917$
Salary Average Remaining :	0$
Kaapo Kahkonen	70,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Nikita Popugaev	70,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Philip Samuelsson	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Aaron Ness	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Connor Jones	62,500$ (2)
Salary Remaining :	0$
Salary Average :	62,500$
Salary Average Remaining :	0$
Zach Trotman	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	27
Salary Commitment
Year 21 : 2,364,317$
Year 22 : 1,415,000$
Year 23 : 450,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 2,334,317$
Year 22 : 1,385,000$
Year 23 : 450,000$
Year 24 : 0$

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	5750 - 125$ - 5,568 - 97%
Level 2:	4750 - 100$ - 4,570 - 96%
Level 3:	3750 - 75$ - 3,627 - 97%
Level 4:	2750 - 50$ - 2,664 - 97%
Luxury :	1000 - 300$ - 948 - 95%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,974 - 99%
Farm Level 2:	1000 - 15$ - 984 - 98%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,376 - 97%
Average Income per Game	1,983,798$
Year to Date Revenue	81,335,737$
Farm
Home Games Left	0
Average Attendance - %	2,957 - 99%
Average Income per Game	80,119$
Year to Date Revenue	3,284,885$
Expense
Pro Players Total Salaries	79,097,000$
Farm Players Total Salaries	3,755,000$
Coaches Total Salaries	5,000,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	82,508,743$
Farm Year To Date Expenses	4,799,218$
Pro Salary Cap To Date	76,711,640$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	446,758$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	25,565$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	76,711,640$
Estimate Under Maximum Salary Cap of 82,000,000$	5,288,360$
Estimate Over Minimum Salary Cap of 40,000,000$	36,711,640$
Current Bank Account	18,235,338$
Projected Bank Account	18,235,338$

Pro Players Salaries
Steven Stamkos (1 Way Contract)	7,800,000$ (3)
-Salary Remaining :	0$
-Salary Average :	7,800,000$
-Salary Average Remaining :	0$
Henrik Lundqvist (1 Way Contract)	7,775,000$ (1)
-Salary Remaining :	0$
-Salary Average :	7,775,000$
-Salary Average Remaining :	0$
Alex Pietrangelo (1 Way Contract)	6,475,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,475,000$
-Salary Average Remaining :	0$
Alexander Radulov (1 Way Contract)	5,071,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,071,000$
-Salary Average Remaining :	0$
Dion Phaneuf (1 Way Contract)	4,900,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,900,000$
-Salary Average Remaining :	0$
James Neal (1 Way Contract)	4,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,125,000$
-Salary Average Remaining :	0$
Jonathan Drouin (1 Way Contract)	3,600,000$ (4)
-Salary Remaining :	0$
-Salary Average :	1,660,000$
-Salary Average Remaining :	0$
Jeff Petry (1 Way Contract)	3,558,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,558,000$
-Salary Average Remaining :	0$
Mattias Ekholm (1 Way Contract)	3,550,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,550,000$
-Salary Average Remaining :	0$
Derick Brassard (1 Way Contract)	3,425,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,425,000$
-Salary Average Remaining :	0$
Bryan Little (1 Way Contract)	3,250,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,250,000$
-Salary Average Remaining :	0$
Ryan Callahan (1 Way Contract)	3,220,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,220,000$
-Salary Average Remaining :	0$
Jacob Markstrom (1 Way Contract)	3,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Antoine Roussel (1 Way Contract)	3,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Elias Lindholm (1 Way Contract)	2,875,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,875,000$
-Salary Average Remaining :	0$
Marcus Johansson (1 Way Contract)	2,525,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,525,000$
-Salary Average Remaining :	0$
Tyler Bozak (1 Way Contract)	2,450,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,450,000$
-Salary Average Remaining :	0$
Adam Lowry (1 Way Contract)	1,668,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,668,000$
-Salary Average Remaining :	0$
Jared McCann (1 Way Contract)	1,650,000$ (3)
-1 Way Contract Salary Cap :	1,650,000$
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Taylor Fedun (1 Way Contract)	1,000,000$ (3)
-1 Way Contract Salary Cap :	1,000,000$
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Thomas Chabot	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Travis Sanheim	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Sebastian Aho	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Ben Hutton	840,000$ (2)
-Salary Remaining :	0$
-Salary Average :	900,000$
-Salary Average Remaining :	0$
Denis Malgin	690,000$ (1)
-Salary Remaining :	0$
-Salary Average :	690,000$
-Salary Average Remaining :	0$
Total Pro Players	25
Salary Commitment
Year 21 : 79,097,000$
Year 22 : 69,707,000$
Year 23 : 51,704,000$
Year 24 : 23,300,000$
Salary Average Commitment
Year 21 : 77,617,000$
Year 22 : 68,227,000$
Year 23 : 50,164,000$
Year 24 : 21,360,000$
Salary Cap with 1 Way Contract
Year 21 : 79,097,000$
Year 22 : 69,707,000$
Year 23 : 51,704,000$
Year 24 : 23,300,000$

Farm Players Salaries
Nic Dowd	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Kiefer Sherwood	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Kevin Gravel	100,000$ (1)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Spencer Smallman	97,500$ (3)
Salary Remaining :	0$
Salary Average :	97,500$
Salary Average Remaining :	0$
Christian Wolanin	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Zack Mitchell	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Michael Amadio	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Rasmus Andersson	92,500$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Carl Dahlstrom	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Stuart Percy	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Oskar Lindblom	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Carter Hart	92,500$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Garret Sparks	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Filip Hronek	92,500$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Alex Stalock	90,000$ (1)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Jakob Forsbacka Karlsson	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Oliver Kylington	87,500$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Libor Hajek	85,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Justin Dowling	85,000$ (3)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Josh Brown	80,000$ (3)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Joseph Blandisi	80,000$ (3)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Anthony Bitetto	75,000$ (2)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Matthew Ford	72,500$ (1)
Salary Remaining :	0$
Salary Average :	72,500$
Salary Average Remaining :	0$
Laurent Brossoit	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Eric Robinson	70,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Michael Bunting	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Cameron Hughes	70,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Joel Hanley	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Victor Olofsson (Out of Payroll)	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Micheal Haley	67,500$ (1)
Salary Remaining :	0$
Salary Average :	67,500$
Salary Average Remaining :	0$
Zac Dalpe	60,000$ (1)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Marco Roy	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ben Thomson	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Michael Spacek	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Julian Melchiori	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Dylan Coghlan	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Dmytro Timashov	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ben Thomas	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jens Looke	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Austin Poganski	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Alex Broadhurst	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Otto Somppi	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Mikhail Berdin	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Hunter Warner	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Michael McNiven	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Lane Pederson	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Felix Sandstrom	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Pontus Aberg	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Zach Nastasiuk	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Ryan Lomberg	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Alexander Volkov	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Justin Kloos	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Bobby Farnham	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	53
Salary Commitment
Year 21 : 3,825,000$
Year 22 : 3,270,000$
Year 23 : 1,902,500$
Year 24 : 0$
Salary Average Commitment
Year 21 : 3,695,000$
Year 22 : 3,140,000$
Year 23 : 1,802,500$
Year 24 : 0$

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	5750 - 125$ - 5,515 - 96%
Level 2:	4750 - 100$ - 4,576 - 96%
Level 3:	3750 - 75$ - 3,584 - 96%
Level 4:	2750 - 50$ - 2,619 - 95%
Luxury :	1000 - 300$ - 956 - 96%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,940 - 97%
Farm Level 2:	1000 - 15$ - 973 - 97%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,249 - 96%
Average Income per Game	1,974,934$
Year to Date Revenue	80,972,288$
Farm
Home Games Left	0
Average Attendance - %	2,912 - 97%
Average Income per Game	78,852$
Year to Date Revenue	3,232,925$
Expense
Pro Players Total Salaries	87,979,000$
Farm Players Total Salaries	1,821,100$
Coaches Total Salaries	4,875,000$
Luxury Taxe Total	0$
Special Salary Cap Value	-7,000,000$
Pro Year To Date Expenses	84,863,009$
Farm Year To Date Expenses	2,656,739$
Pro Salary Cap To Date	76,021,996$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	494,511$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	14,495$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	69,021,996$
Estimate Under Maximum Salary Cap of 82,000,000$	12,978,004$
Estimate Over Minimum Salary Cap of 40,000,000$	29,021,996$
Current Bank Account	1,434,190$
Projected Bank Account	1,434,190$

Pro Players Salaries
Anze Kopitar (1 Way Contract)	9,750,000$ (5)
-Salary Remaining :	0$
-Salary Average :	7,525,000$
-Salary Average Remaining :	0$
Dustin Byfuglien (1 Way Contract)	9,500,000$ (3)
-Salary Remaining :	0$
-Salary Average :	9,500,000$
-Salary Average Remaining :	0$
Zach Parise (1 Way Contract)	8,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	8,000,000$
-Salary Average Remaining :	0$
Richard Panik (1 Way Contract)	6,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,000,000$
-Salary Average Remaining :	0$
Ryan Suter (1 Way Contract)	5,848,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,848,000$
-Salary Average Remaining :	0$
Matt Murray (1 Way Contract)	5,625,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,625,000$
-Salary Average Remaining :	0$
William Nylander (1 Way Contract)	4,800,000$ (4)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Shayne Gostisbehere (1 Way Contract)	4,750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Mika Zibanejad (1 Way Contract)	4,170,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,170,000$
-Salary Average Remaining :	0$
Erik Johnson (1 Way Contract)	3,940,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,940,000$
-Salary Average Remaining :	0$
Alex Killorn (1 Way Contract)	3,205,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,205,000$
-Salary Average Remaining :	0$
Jakob Silfverberg (1 Way Contract)	3,121,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,121,000$
-Salary Average Remaining :	0$
Sam Reinhart (1 Way Contract)	3,110,000$ (4)
-Salary Remaining :	0$
-Salary Average :	3,110,000$
-Salary Average Remaining :	0$
Tanner Pearson (1 Way Contract)	2,625,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,290,000$
-Salary Average Remaining :	0$
Brayden McNabb (1 Way Contract)	2,575,000$ (3)
-Salary Remaining :	0$
-Salary Average :	3,225,000$
-Salary Average Remaining :	0$
Jordan Martinook (1 Way Contract)	2,300,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,300,000$
-Salary Average Remaining :	0$
Micheal Ferland (1 Way Contract)	2,250,000$ (1)
-Salary Remaining :	0$
-Salary Average :	630,000$
-Salary Average Remaining :	0$
Martin Marincin (1 Way Contract)	1,103,000$ (1)
-1 Way Contract Salary Cap :	1,103,000$
-Salary Remaining :	0$
-Salary Average :	1,103,000$
-Salary Average Remaining :	0$
Luke Glendening	950,000$ (1)
-Salary Remaining :	0$
-Salary Average :	950,000$
-Salary Average Remaining :	0$
Mackenzie Blackwood	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Roope Hintz	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Erik Cernak	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Kasperi Kapanen	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Nick Jensen	657,000$ (1)
-Salary Remaining :	0$
-Salary Average :	657,000$
-Salary Average Remaining :	0$
Total Pro Players	24
Salary Commitment
Year 21 : 87,979,000$
Year 22 : 57,154,000$
Year 23 : 38,788,000$
Year 24 : 17,660,000$
Salary Average Commitment
Year 21 : 75,749,000$
Year 22 : 51,704,000$
Year 23 : 33,338,000$
Year 24 : 11,560,000$
Salary Cap with 1 Way Contract
Year 21 : 87,979,000$
Year 22 : 57,154,000$
Year 23 : 38,788,000$
Year 24 : 17,660,000$

Farm Players Salaries
Kyle Cumiskey	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Wacey Hamilton	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Matt Donovan	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Austin Fyten	100,000$ (2)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Logan Pyett	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Brooks Macek	100,000$ (3)
Salary Remaining :	0$
Salary Average :	100,000$
Salary Average Remaining :	0$
Calvin Pickard	97,000$ (3)
Salary Remaining :	0$
Salary Average :	97,000$
Salary Average Remaining :	0$
Tyler Parsons	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nikita Soshnikov	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Ryan Gropp	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Adam Brooks	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
William Carrier	85,500$ (1)
Salary Remaining :	0$
Salary Average :	85,500$
Salary Average Remaining :	0$
Oleg Sosunov	82,500$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Cole Schneider	78,100$ (2)
Salary Remaining :	0$
Salary Average :	78,100$
Salary Average Remaining :	0$
Vincent LoVerde	78,000$ (2)
Salary Remaining :	0$
Salary Average :	78,000$
Salary Average Remaining :	0$
Ryan Tesink	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Jordan Murray	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Sean Day	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Dawson Leedahl	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Jamie Devane	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Scott Harrington	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Brennan Menell	55,000$ (2)
Salary Remaining :	0$
Salary Average :	71,667$
Salary Average Remaining :	0$
Total Farm Players	22
Salary Commitment
Year 21 : 1,821,100$
Year 22 : 1,588,100$
Year 23 : 899,500$
Year 24 : 0$
Salary Average Commitment
Year 21 : 1,825,267$
Year 22 : 1,592,267$
Year 23 : 887,000$
Year 24 : 0$

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	5750 - 128$ - 5,500 - 96%
Level 2:	4750 - 96$ - 4,515 - 95%
Level 3:	3750 - 60$ - 3,661 - 98%
Level 4:	2750 - 47$ - 2,654 - 97%
Luxury :	1000 - 304$ - 898 - 90%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,907 - 95%
Farm Level 2:	1000 - 15$ - 961 - 96%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	17,229 - 96%
Average Income per Game	1,914,773$
Year to Date Revenue	78,505,691$
Farm
Home Games Left	0
Average Attendance - %	2,867 - 96%
Average Income per Game	77,594$
Year to Date Revenue	3,181,352$
Expense
Pro Players Total Salaries	80,851,000$
Farm Players Total Salaries	1,186,500$
Coaches Total Salaries	2,600,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	81,540,586$
Farm Year To Date Expenses	1,808,331$
Pro Salary Cap To Date	73,948,207$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	445,435$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	9,605$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	73,948,207$
Estimate Under Maximum Salary Cap of 82,000,000$	8,051,793$
Estimate Over Minimum Salary Cap of 40,000,000$	33,948,207$
Current Bank Account	20,825,506$
Projected Bank Account	20,825,506$

Pro Players Salaries
Evgeni Malkin (1 Way Contract)	9,140,000$ (2)
-Salary Remaining :	0$
-Salary Average :	9,140,000$
-Salary Average Remaining :	0$
Pekka Rinne (1 Way Contract)	6,970,000$ (2)
-Salary Remaining :	0$
-Salary Average :	6,970,000$
-Salary Average Remaining :	0$
Mark Giordano (1 Way Contract)	6,857,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,857,000$
-Salary Average Remaining :	0$
Bo Horvat (1 Way Contract)	6,825,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,106,667$
-Salary Average Remaining :	0$
Rasmus Ristolainen (1 Way Contract)	5,750,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,750,000$
-Salary Average Remaining :	0$
Ryan Nugent-Hopkins (1 Way Contract)	5,630,000$ (1)
-Salary Remaining :	0$
-Salary Average :	5,630,000$
-Salary Average Remaining :	0$
Patric Hornqvist (1 Way Contract)	5,297,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,297,000$
-Salary Average Remaining :	0$
Erik Haula (1 Way Contract)	4,525,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,737,000$
-Salary Average Remaining :	0$
Viktor Arvidsson (1 Way Contract)	4,375,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,375,000$
-Salary Average Remaining :	0$
Aaron Ekblad (1 Way Contract)	3,750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,750,000$
-Salary Average Remaining :	0$
Oscar Klefbom (1 Way Contract)	3,150,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,150,000$
-Salary Average Remaining :	0$
Patrik Nemeth (1 Way Contract)	3,050,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,050,000$
-Salary Average Remaining :	0$
Erik Gustafsson (1 Way Contract)	2,400,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,031,250$
-Salary Average Remaining :	0$
Jean-Gabriel Pageau (1 Way Contract)	2,170,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,170,000$
-Salary Average Remaining :	0$
Nick Bonino (1 Way Contract)	2,170,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,170,000$
-Salary Average Remaining :	0$
Joonas Korpisalo (1 Way Contract)	2,100,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,100,000$
-Salary Average Remaining :	0$
Markus Granlund (1 Way Contract)	1,342,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,342,000$
-Salary Average Remaining :	0$
Vladislav Gavrikov	950,000$ (4)
-Salary Remaining :	0$
-Salary Average :	950,000$
-Salary Average Remaining :	0$
Andreas Johnsson	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Teddy Blueger	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Ivan Barbashev	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jakub Vrana	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Oskar Sundqvist	700,000$ (2)
-Salary Remaining :	0$
-Salary Average :	666,667$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 21 : 80,851,000$
Year 22 : 46,507,000$
Year 23 : 21,022,000$
Year 24 : 3,050,000$
Salary Average Commitment
Year 21 : 75,942,584$
Year 22 : 41,598,584$
Year 23 : 17,865,250$
Year 24 : 3,050,000$
Salary Cap with 1 Way Contract
Year 21 : 80,851,000$
Year 22 : 46,507,000$
Year 23 : 21,022,000$
Year 24 : 3,050,000$

Farm Players Salaries
Ilya Samsonov	98,700$ (3)
Salary Remaining :	0$
Salary Average :	98,700$
Salary Average Remaining :	0$
T.J. Hensick	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Julius Bergman	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Axel Holmstrom	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Marcus Hogberg	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Emil Pettersson	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Pierre Engvall	90,200$ (3)
Salary Remaining :	0$
Salary Average :	90,200$
Salary Average Remaining :	0$
Maxim Letunov	90,100$ (3)
Salary Remaining :	0$
Salary Average :	90,100$
Salary Average Remaining :	0$
Keegan Kolesar	85,000$ (3)
Salary Remaining :	0$
Salary Average :	85,000$
Salary Average Remaining :	0$
Ilya Lyubushkin	80,000$ (1)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Nikita Jevpalovs	80,000$ (2)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Sam Herr	75,000$ (3)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Anton Blidh	70,000$ (2)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Radim Simek	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	14
Salary Commitment
Year 21 : 1,186,500$
Year 22 : 1,051,500$
Year 23 : 439,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 1,206,500$
Year 22 : 1,071,500$
Year 23 : 439,000$
Year 24 : 0$

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	5750 - 125$ - 5,458 - 95%
Level 2:	4750 - 95$ - 4,486 - 94%
Level 3:	3750 - 80$ - 3,249 - 87%
Level 4:	2750 - 40$ - 2,617 - 95%
Luxury :	1000 - 260$ - 969 - 97%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 10$ - 2,000 - 100%
Farm Level 2:	1000 - 5$ - 1,000 - 100%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	16,779 - 93%
Average Income per Game	1,868,061$
Year to Date Revenue	76,590,506$
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100%
Average Income per Game	31,250$
Year to Date Revenue	1,281,250$
Expense
Pro Players Total Salaries	82,643,000$
Farm Players Total Salaries	2,392,300$
Coaches Total Salaries	2,450,000$
Luxury Taxe Total	0$
Special Salary Cap Value	0$
Pro Year To Date Expenses	83,242,887$
Farm Year To Date Expenses	3,417,268$
Pro Salary Cap To Date	75,587,877$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	452,382$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	17,969$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	75,587,877$
Estimate Under Maximum Salary Cap of 82,000,000$	6,412,123$
Estimate Over Minimum Salary Cap of 40,000,000$	35,587,877$
Current Bank Account	15,173,024$
Projected Bank Account	15,173,024$

Pro Players Salaries
Ryan Getzlaf (1 Way Contract)	8,540,000$ (2)
-Salary Remaining :	0$
-Salary Average :	8,540,000$
-Salary Average Remaining :	0$
Aleksander Barkov (1 Way Contract)	8,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,300,000$
-Salary Average Remaining :	0$
Filip Forsberg (1 Way Contract)	6,875,000$ (3)
-Salary Remaining :	0$
-Salary Average :	6,875,000$
-Salary Average Remaining :	0$
Corey Crawford (1 Way Contract)	6,305,000$ (1)
-Salary Remaining :	0$
-Salary Average :	6,305,000$
-Salary Average Remaining :	0$
Jonathan Marchessault (1 Way Contract)	6,050,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,050,000$
-Salary Average Remaining :	0$
Dmitry Orlov (1 Way Contract)	5,410,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,410,000$
-Salary Average Remaining :	0$
Rickard Rakell (1 Way Contract)	5,004,000$ (2)
-Salary Remaining :	0$
-Salary Average :	5,004,000$
-Salary Average Remaining :	0$
Ryan McDonagh (1 Way Contract)	4,879,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,879,000$
-Salary Average Remaining :	0$
Brent Seabrook (1 Way Contract)	4,760,000$ (3)
-Salary Remaining :	0$
-Salary Average :	5,625,000$
-Salary Average Remaining :	0$
Brooks Orpik (1 Way Contract)	4,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Brendan Gallagher (1 Way Contract)	3,845,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,845,000$
-Salary Average Remaining :	0$
Tomas Hertl (1 Way Contract)	3,250,000$ (2)
-Salary Remaining :	0$
-Salary Average :	3,250,000$
-Salary Average Remaining :	0$
Travis Hamonic (1 Way Contract)	2,850,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,850,000$
-Salary Average Remaining :	0$
Vladislav Namestnikov (1 Way Contract)	2,550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	2,550,000$
-Salary Average Remaining :	0$
Pavel Francouz (1 Way Contract)	2,000,000$ (4)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Darren Helm (1 Way Contract)	2,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Zemgus Girgensons (1 Way Contract)	1,650,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,650,000$
-Salary Average Remaining :	0$
Gabriel Dumont (1 Way Contract)	1,250,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,250,000$
-Salary Average Remaining :	0$
Ryan Carpenter (1 Way Contract)	1,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	1,000,000$
-Salary Average Remaining :	0$
Vince Dunn	925,000$ (2)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Jeff Glass	750,000$ (1)
-Salary Remaining :	0$
-Salary Average :	750,000$
-Salary Average Remaining :	0$
Andy Andreoff (1 Way Contract)	750,000$ (3)
-1 Way Contract Salary Cap :	750,000$
-Salary Remaining :	0$
-Salary Average :	1,042,000$
-Salary Average Remaining :	0$
Total Pro Players	22
Salary Commitment
Year 21 : 82,643,000$
Year 22 : 65,193,000$
Year 23 : 46,224,000$
Year 24 : 16,050,000$
Salary Average Commitment
Year 21 : 82,100,000$
Year 22 : 64,650,000$
Year 23 : 45,681,000$
Year 24 : 14,350,000$
Salary Cap with 1 Way Contract
Year 21 : 82,643,000$
Year 22 : 65,193,000$
Year 23 : 46,224,000$
Year 24 : 16,050,000$

Farm Players Salaries
Eric Tangradi	99,900$ (1)
Salary Remaining :	0$
Salary Average :	99,900$
Salary Average Remaining :	0$
Matt Taormina	99,900$ (1)
Salary Remaining :	0$
Salary Average :	99,900$
Salary Average Remaining :	0$
Christian Dvorak	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Matt Grzelcyk	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Luke Kunin	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Paul LaDue	92,500$ (1)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Alex Nedeljkovic	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Shane Gersich	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Nathan Gerbe	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Dominic Toninato	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Anthony Angello	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Chase Pearson	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Garrett Pilon	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Sam Lafferty	90,000$ (3)
Salary Remaining :	0$
Salary Average :	90,000$
Salary Average Remaining :	0$
Victor Mete	87,000$ (1)
Salary Remaining :	0$
Salary Average :	87,000$
Salary Average Remaining :	0$
Chandler Stephenson	75,500$ (2)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Maxim Lamarche	75,000$ (1)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Frederick Gaudreau	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Devon Toews	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Kevin Rooney	70,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Nic Petan	70,000$ (2)
Salary Remaining :	0$
Salary Average :	75,833$
Salary Average Remaining :	0$
Julius Honka	70,000$ (2)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Mikey Eyssimont	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Zane McIntyre	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Alex Belzile	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Joe Hicketts	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Tye McGinn	60,000$ (2)
Salary Remaining :	0$
Salary Average :	60,000$
Salary Average Remaining :	0$
Jimmy Oligny	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Luke Gazdic	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Alex Dostie	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	30
Salary Commitment
Year 21 : 2,392,300$
Year 22 : 1,628,000$
Year 23 : 570,000$
Year 24 : 0$
Salary Average Commitment
Year 21 : 2,377,633$
Year 22 : 1,613,333$
Year 23 : 570,000$
Year 24 : 0$

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	5750 - 133$ - 4,526 - 79%
Level 2:	4750 - 101$ - 4,549 - 96%
Level 3:	3750 - 83$ - 2,889 - 77%
Level 4:	2750 - 52$ - 2,655 - 97%
Luxury :	1000 - 298$ - 951 - 95%
Total Capacity :	18000
Team Popularity :	100%
Farm
Farm Level 1:	2000 - 25$ - 1,933 - 97%
Farm Level 2:	1000 - 15$ - 966 - 97%
Farm Total Capacity :	3000
Team Popularity :	100%
Income
Home Games Left	0
Average Attendance - %	15,570 - 86%
Average Income per Game	1,831,522$
Year to Date Revenue	75,092,415$
Farm
Home Games Left	0
Average Attendance - %	2,898 - 97%
Average Income per Game	78,500$
Year to Date Revenue	3,218,512$
Expense
Pro Players Total Salaries	75,841,000$
Farm Players Total Salaries	2,488,517$
Coaches Total Salaries	4,325,000$
Luxury Taxe Total	0$
Special Salary Cap Value	799,000$
Pro Year To Date Expenses	80,476,631$
Farm Year To Date Expenses	3,096,429$
Pro Salary Cap To Date	69,951,900$
Farm Salary Cap To Date	0$
Estimate
Pro Estimated Season Revenue	0$
Farm Estimated Season Revenue	0$
Pro Remaining Season Days	0
Pro Expenses Per Days	426,565$
Pro Estimated Expenses	0$
Farm Remaining Season Days	0
Farm Expenses Per Days	17,815$
Farm Estimated Expenses	0$
Estimated Season Expenses	0$
Estimated Season Salary Cap	70,750,900$
Estimate Under Maximum Salary Cap of 82,000,000$	11,249,100$
Estimate Over Minimum Salary Cap of 40,000,000$	30,750,900$
Current Bank Account	21,388,361$
Projected Bank Account	21,388,361$

Pro Players Salaries
Sidney Crosby (1 Way Contract)	9,250,000$ (1)
-Salary Remaining :	0$
-Salary Average :	9,250,000$
-Salary Average Remaining :	0$
Tyler Seguin (1 Way Contract)	8,910,000$ (5)
-Salary Remaining :	0$
-Salary Average :	8,910,000$
-Salary Average Remaining :	0$
Mark Stone (1 Way Contract)	7,800,000$ (2)
-Salary Remaining :	0$
-Salary Average :	7,800,000$
-Salary Average Remaining :	0$
Martin Jones (1 Way Contract)	6,750,000$ (4)
-Salary Remaining :	0$
-Salary Average :	6,750,000$
-Salary Average Remaining :	0$
Gustav Nyquist (1 Way Contract)	4,230,000$ (2)
-Salary Remaining :	0$
-Salary Average :	4,230,000$
-Salary Average Remaining :	0$
Justin Faulk (1 Way Contract)	4,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	4,000,000$
-Salary Average Remaining :	0$
Artem Anisimov (1 Way Contract)	3,590,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,590,000$
-Salary Average Remaining :	0$
Teuvo Teravainen (1 Way Contract)	3,550,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,550,000$
-Salary Average Remaining :	0$
Anton Stralman (1 Way Contract)	3,400,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,400,000$
-Salary Average Remaining :	0$
Colton Parayko (1 Way Contract)	3,000,000$ (1)
-Salary Remaining :	0$
-Salary Average :	3,000,000$
-Salary Average Remaining :	0$
Calle Jarnkrok (1 Way Contract)	2,535,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Matt Calvert (1 Way Contract)	2,353,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,353,000$
-Salary Average Remaining :	0$
Josh Anderson (1 Way Contract)	2,210,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,210,000$
-Salary Average Remaining :	0$
Cody Eakin (1 Way Contract)	2,125,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,125,000$
-Salary Average Remaining :	0$
Connor Brown (1 Way Contract)	2,000,000$ (2)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
John Moore (1 Way Contract)	2,000,000$ (3)
-Salary Remaining :	0$
-Salary Average :	2,000,000$
-Salary Average Remaining :	0$
Noah Hanifin (1 Way Contract)	1,830,000$ (2)
-Salary Remaining :	0$
-Salary Average :	1,830,000$
-Salary Average Remaining :	0$
Keith Kinkaid (1 Way Contract)	1,265,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,265,000$
-Salary Average Remaining :	0$
Devante Smith-Pelly (1 Way Contract)	1,200,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,200,000$
-Salary Average Remaining :	0$
Brian Gibbons (1 Way Contract)	1,150,000$ (1)
-Salary Remaining :	0$
-Salary Average :	1,150,000$
-Salary Average Remaining :	0$
Gustav Forsling	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Kyle Connor	925,000$ (1)
-Salary Remaining :	0$
-Salary Average :	925,000$
-Salary Average Remaining :	0$
Ryan Pulock	843,000$ (1)
-Salary Remaining :	0$
-Salary Average :	843,000$
-Salary Average Remaining :	0$
Total Pro Players	23
Salary Commitment
Year 21 : 75,841,000$
Year 22 : 46,743,000$
Year 23 : 24,013,000$
Year 24 : 15,660,000$
Salary Average Commitment
Year 21 : 75,306,000$
Year 22 : 46,208,000$
Year 23 : 24,013,000$
Year 24 : 15,660,000$
Salary Cap with 1 Way Contract
Year 21 : 75,841,000$
Year 22 : 46,743,000$
Year 23 : 24,013,000$
Year 24 : 15,660,000$

Farm Players Salaries
Alexander Nylander	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Christian Djoos	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Jeremy Bracco	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Louie Belpedio	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Matthew O'Connor	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Brian Cooper	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Mark McNeill	92,500$ (2)
Salary Remaining :	0$
Salary Average :	92,500$
Salary Average Remaining :	0$
Cale Fleury	91,700$ (3)
Salary Remaining :	0$
Salary Average :	91,700$
Salary Average Remaining :	0$
Filip Chytil	89,417$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Alexandre Carrier	86,100$ (3)
Salary Remaining :	0$
Salary Average :	86,100$
Salary Average Remaining :	0$
Connor Hobbs	84,900$ (3)
Salary Remaining :	0$
Salary Average :	84,900$
Salary Average Remaining :	0$
Brad Morrison	84,900$ (3)
Salary Remaining :	0$
Salary Average :	84,900$
Salary Average Remaining :	0$
Jim O'Brien	84,500$ (1)
Salary Remaining :	0$
Salary Average :	84,500$
Salary Average Remaining :	0$
Brendan Guhle	80,000$ (2)
Salary Remaining :	0$
Salary Average :	80,000$
Salary Average Remaining :	0$
Zach Redmond	75,000$ (2)
Salary Remaining :	0$
Salary Average :	75,000$
Salary Average Remaining :	0$
Seth Griffith	72,500$ (2)
Salary Remaining :	0$
Salary Average :	72,500$
Salary Average Remaining :	0$
Caleb Jones	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
David Kase	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Blake Siebenaler	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Matiss Kivlenieks	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Andrew Mangiapane	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Yakov Trenin	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Glenn Gawdin	70,000$ (2)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Kole Lind	70,000$ (3)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
Thomas Schemitsch	70,000$ (1)
Salary Remaining :	0$
Salary Average :	70,000$
Salary Average Remaining :	0$
J-F Berube	65,000$ (1)
Salary Remaining :	0$
Salary Average :	65,000$
Salary Average Remaining :	0$
Paul Thompson	62,500$ (1)
Salary Remaining :	0$
Salary Average :	62,500$
Salary Average Remaining :	0$
Seth Helgeson	59,500$ (2)
Salary Remaining :	0$
Salary Average :	59,500$
Salary Average Remaining :	0$
Martin Ouellette	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Terry Broadhurst	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Dustin Tokarski	55,000$ (1)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Joey Leach	55,000$ (3)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Braden Christoffer	55,000$ (2)
Salary Remaining :	0$
Salary Average :	55,000$
Salary Average Remaining :	0$
Total Farm Players	33
Salary Commitment
Year 21 : 2,488,517$
Year 22 : 1,871,517$
Year 23 : 617,017$
Year 24 : 0$
Salary Average Commitment
Year 21 : 2,469,100$
Year 22 : 1,852,100$
Year 23 : 597,600$
Year 24 : 0$

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 82,000,000$ Available Cap Space	Over Minimum of 40,000,000$	Pro Players	Farm Players	Total Players
Avalanche	18,390,978$	61,643,935$	20,356,065$	21,643,935$	23	29	52
Blackhawks	5,387,359$	75,467,395$	6,532,605$	35,467,395$	24	37	61
Blue Jackets	34,497,982$	54,588,032$	27,411,968$	14,588,032$	21	11	32
Blues	25,890,437$	47,184,705$	34,815,295$	7,184,705$	25	27	52
Bruins	31,838,517$	67,523,300$	14,476,700$	27,523,300$	23	32	55
Canadiens	66,301,591$	39,942,696$	42,057,304$	-57,304$	27	0	27
Canucks	20,975,042$	60,424,686$	21,575,314$	20,424,686$	25	30	55
Capitals	9,928,119$	71,594,306$	10,405,694$	31,594,306$	23	21	44
Coyotes	35,658,219$	68,277,927$	13,722,073$	28,277,927$	21	29	50
Devils	15,871,171$	76,207,401$	5,792,599$	36,207,401$	22	23	45
Ducks	24,219,775$	51,636,997$	30,363,003$	11,636,997$	21	29	50
Flames	12,555,603$	74,004,034$	7,995,966$	34,004,034$	23	23	46
Flyers	56,259,740$	50,447,162$	31,552,838$	10,447,162$	22	21	43
Golden Knights	38,798,408$	49,598,821$	32,401,179$	9,598,821$	26	13	39
Hurricanes	24,083,562$	72,198,362$	9,801,638$	32,198,362$	23	26	49
Islanders	18,401,011$	78,951,041$	3,048,959$	38,951,041$	24	43	67
Jets	41,820,260$	67,626,936$	14,373,064$	27,626,936$	23	12	35
Kings	29,669,776$	63,823,228$	18,176,772$	23,823,228$	22	26	48
Lightning	30,261,992$	60,495,901$	21,504,099$	20,495,901$	22	22	44
Maple Leafs	35,632,211$	63,013,520$	18,986,480$	23,013,520$	24	30	54
Oilers	50,559,735$	52,319,800$	29,680,200$	12,319,800$	23	19	42
Panthers	15,148,090$	73,459,411$	8,540,589$	33,459,411$	22	26	48
Penguins	54,851,865$	46,680,894$	35,319,106$	6,680,894$	24	21	45
Predators	31,710,140$	42,243,517$	39,756,483$	2,243,517$	23	24	47
Rangers	33,069,434$	68,099,560$	13,900,440$	28,099,560$	23	22	45
Red Wings	13,649,039$	73,536,490$	8,463,510$	33,536,490$	22	27	49
Sabres	18,235,338$	76,711,640$	5,288,360$	36,711,640$	25	53	78
Senators	1,434,190$	69,021,996$	12,978,004$	29,021,996$	24	22	46
Sharks	20,825,506$	73,948,207$	8,051,793$	33,948,207$	23	14	37
Stars	15,173,024$	75,587,877$	6,412,123$	35,587,877$	22	30	52
Wild	21,388,361$	70,750,900$	11,249,100$	30,750,900$	23	33	56

Team Finance for SIMLHS.com

Update - 5 juin 2020 at 04:52

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Canadiens is over or under the salary cap!

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

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 - %