LHSVR - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7203 - 38 $ - 4 378 - 60,78%
Level 2:	3601 - 28 $ - 2 190 - 60,82%
Level 3:	4502 - 27 $ - 2 780 - 61,75%
Level 4:	1801 - 17 $ - 1 102 - 61,18%
Luxury :	900 - 200 $ - 521 - 57,86%
Total Capacity :	18007
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	10 971 - 60,93%
Average Income per Game	634 197 $
Year to Date Revenue	26 002 097 $
Expense
Pro Players Total Salaries	68 010 000 $
Pro Players Total Average Salaries	68 010 000 $
Farm Players Total Salaries	1 808 999 $
Farm Players Total Average Salaries	1 813 999 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	825 000 $
Pro Year To Date Expenses	69 010 018 $
Farm Year To Date Expenses	2 021 486 $
Pro Salary Cap Per Days	441 623 $
Pro Salary Cap To Date	68 009 942 $
Farm Salary Cap Per Days	11 779 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	448 117 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 045 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	68 834 942 $
Estimate Under Maximum Salary Cap of 70 000 000 $	1 165 058 $
Estimate Over Minimum Salary Cap of 50 000 000 $	18 834 942 $
Current Bank Account	8 496 424 $
Projected Bank Account	8 496 424 $

Pro Players Salaries
Ryan Ellis (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	7 000 000 $
-Salary Average Remaining :	0 $
Jason Spezza (1 Way Contract)	6 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	0 $
Vladimir Tarasenko (1 Way Contract)	6 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	0 $
Filip Forsberg (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
Sami Vatanen (1 Way Contract)	5 275 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 275 000 $
-Salary Average Remaining :	0 $
Ryan Johansen (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Jared Spurgeon (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Frederik Andersen (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Nikolaj Ehlers	3 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Will Butcher (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Joel Armia (1 Way Contract)	2 425 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 425 000 $
-Salary Average Remaining :	0 $
J.T. Compher (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Chris Tierney (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Pierre-Edouard Bellemare (1 Way Contract)	1 260 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 260 000 $
-Salary Average Remaining :	0 $
Derek Forbort (1 Way Contract)	1 200 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 200 000 $
-Salary Average Remaining :	0 $
Kris Russell (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 200 000 $
-Salary Average Remaining :	0 $
Brian Elliott (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 200 000 $
-Salary Average Remaining :	0 $
Austin Watson (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 100 000 $
-Salary Average Remaining :	0 $
Marcus Foligno (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Nick Ritchie (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	850 000 $
-Salary Average Remaining :	0 $
Madison Bowey (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Troy Brouwer (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 20 : 68 010 000 $
Year 21 : 46 125 000 $
Year 22 : 18 000 000 $
Year 23 : 13 500 000 $
Salary Average Commitment
Year 20 : 68 010 000 $
Year 21 : 46 125 000 $
Year 22 : 18 000 000 $
Year 23 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 20 : 68 010 000 $
Year 21 : 46 125 000 $
Year 22 : 18 000 000 $
Year 23 : 13 500 000 $

Farm Players Salaries
Chase Priskie	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Gabriel Vilardi	89 417 $ (3)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Mitchell Stephens	83 333 $ (1)
Salary Remaining :	0 $
Salary Average :	83 333 $
Salary Average Remaining :	0 $
Jeremy Roy	82 750 $ (1)
Salary Remaining :	0 $
Salary Average :	82 750 $
Salary Average Remaining :	0 $
Nicolas Hague	82 250 $ (2)
Salary Remaining :	0 $
Salary Average :	82 250 $
Salary Average Remaining :	0 $
Casey Desmith	80 000 $ (1)
Salary Remaining :	0 $
Salary Average :	80 000 $
Salary Average Remaining :	0 $
Kirill Maksimov	77 500 $ (3)
Salary Remaining :	0 $
Salary Average :	77 500 $
Salary Average Remaining :	0 $
Adam Musil	73 250 $ (1)
Salary Remaining :	0 $
Salary Average :	73 250 $
Salary Average Remaining :	0 $
Filip Chlapik	72 833 $ (1)
Salary Remaining :	0 $
Salary Average :	72 833 $
Salary Average Remaining :	0 $
Nathan Bastian	72 833 $ (1)
Salary Remaining :	0 $
Salary Average :	72 833 $
Salary Average Remaining :	0 $
Josef Korenar	72 333 $ (2)
Salary Remaining :	0 $
Salary Average :	72 333 $
Salary Average Remaining :	0 $
Roland McKeown	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Patrick Wiercioch	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Petter Granberg	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Dmitrij Jaskin	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Tyler Pitlick	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Matt Lorito	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Sheldon Dries	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Darren Archibald	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Kevin Lankinen	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Scott Wilson	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Sheldon Rempal	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Jordan Gross	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Michael Bunting	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Taylor Fedun	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 20 : 1 808 999 $
Year 21 : 554 000 $
Year 22 : 166 917 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 813 999 $
Year 21 : 549 000 $
Year 22 : 166 917 $
Year 23 : 0 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7887 - 65 $ - 4 428 - 56,15%
Level 2:	3943 - 40 $ - 2 224 - 56,41%
Level 3:	4929 - 30 $ - 2 795 - 56,70%
Level 4:	1972 - 23 $ - 1 103 - 55,96%
Luxury :	986 - 140 $ - 551 - 55,88%
Total Capacity :	19717
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	11 102 - 56,31%
Average Income per Game	839 134 $
Year to Date Revenue	34 404 498 $
Expense
Pro Players Total Salaries	78 778 333 $
Pro Players Total Average Salaries	78 778 333 $
Farm Players Total Salaries	3 531 416 $
Farm Players Total Average Salaries	3 541 416 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(3 315 000 $)
Pro Year To Date Expenses	74 804 401 $
Farm Year To Date Expenses	2 391 100 $
Pro Salary Cap Per Days	500 833 $
Pro Salary Cap To Date	72 385 166 $
Farm Salary Cap Per Days	22 996 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	518 041 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 931 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	69 070 166 $
Estimate Under Maximum Salary Cap of 70 000 000 $	929 834 $
Estimate Over Minimum Salary Cap of 50 000 000 $	19 070 166 $
Current Bank Account	21 819 693 $
Projected Bank Account	21 819 693 $

Pro Players Salaries
Ilya Kovalchuk (1 Way Contract)	9 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	9 000 000 $
-Salary Average Remaining :	0 $
Duncan Keith (1 Way Contract)	7 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	7 500 000 $
-Salary Average Remaining :	0 $
Nikita Kucherov (1 Way Contract)	7 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	7 000 000 $
-Salary Average Remaining :	0 $
Pekka Rinne (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
Ivan Provorov (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	5 500 000 $
-Salary Average Remaining :	0 $
Mark Scheifele (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Seth Jones (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Jonathan Huberdeau (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Johnny Boychuk	4 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Slava Voynov (1 Way Contract)	4 250 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 250 000 $
-Salary Average Remaining :	0 $
Matthew Tkachuk (1 Way Contract)	3 800 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	3 800 000 $
-Salary Average Remaining :	0 $
J.T. Miller (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Olli Maatta (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	0 $
Jakub Vrana (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Lauri Korpikoski (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 800 000 $
-Salary Average Remaining :	0 $
Tristan Jarry (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Markus Granlund (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Valeri Nichushkin (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Tony DeAngelo (1 Way Contract)	925 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
Mattias Janmark (1 Way Contract)	900 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Jon Merrill (Out of Payroll)	850 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	850 000 $
-Salary Average Remaining :	0 $
Ryan Spooner (1 Way Contract)	800 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Anthony Cirelli	728 333 $ (1)
-Salary Remaining :	0 $
-Salary Average :	728 333 $
-Salary Average Remaining :	0 $
William Carrier (1 Way Contract)	725 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	725 000 $
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 20 : 78 778 333 $
Year 21 : 57 175 000 $
Year 22 : 21 200 000 $
Year 23 : 9 300 000 $
Salary Average Commitment
Year 20 : 78 778 333 $
Year 21 : 57 175 000 $
Year 22 : 21 200 000 $
Year 23 : 9 300 000 $
Salary Cap with 1 Way Contract
Year 20 : 77 978 333 $
Year 21 : 57 175 000 $
Year 22 : 21 200 000 $
Year 23 : 9 300 000 $

Farm Players Salaries
Jordan Greenway	916 666 $ (1)
Salary Remaining :	0 $
Salary Average :	916 666 $
Salary Average Remaining :	0 $
Robert Thomas	894 166 $ (2)
Salary Remaining :	0 $
Salary Average :	894 166 $
Salary Average Remaining :	0 $
Brayden Burke	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Callan Foote	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Carl Grundstrom	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Jakob Forsbacka Karlsson	91 667 $ (1)
Salary Remaining :	0 $
Salary Average :	91 667 $
Salary Average Remaining :	0 $
Juuso Valimaki	89 417 $ (2)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Adam Werner	84 250 $ (2)
Salary Remaining :	0 $
Salary Average :	84 250 $
Salary Average Remaining :	0 $
MacKenzie Entwistle	81 167 $ (3)
Salary Remaining :	0 $
Salary Average :	81 167 $
Salary Average Remaining :	0 $
Ukko-Pekka Luukkonen	77 833 $ (3)
Salary Remaining :	0 $
Salary Average :	77 833 $
Salary Average Remaining :	0 $
Jakub Skarek	76 417 $ (3)
Salary Remaining :	0 $
Salary Average :	76 417 $
Salary Average Remaining :	0 $
Sebastian Repo	74 000 $ (1)
Salary Remaining :	0 $
Salary Average :	74 000 $
Salary Average Remaining :	0 $
Luke Green	73 333 $ (2)
Salary Remaining :	0 $
Salary Average :	73 333 $
Salary Average Remaining :	0 $
Ty Rattie	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Reid Boucher	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Stefan Matteau	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Jack Dougherty	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Anton Blidh	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Valentin Zykov	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Ludwig Bystrom	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Connor Hobbs	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Felix Girard	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Ryan Sproul	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Beau Bennett	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Kiefer Sherwood	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 20 : 3 531 416 $
Year 21 : 1 269 334 $
Year 22 : 235 417 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 3 541 416 $
Year 21 : 1 259 334 $
Year 22 : 235 417 $
Year 23 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7660 - 75 $ - 4 256 - 55,56%
Level 2:	3830 - 55 $ - 2 124 - 55,46%
Level 3:	4788 - 30 $ - 2 677 - 55,91%
Level 4:	1914 - 20 $ - 1 070 - 55,93%
Luxury :	958 - 120 $ - 531 - 55,38%
Total Capacity :	19150
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	10 658 - 55,65%
Average Income per Game	896 073 $
Year to Date Revenue	36 739 005 $
Expense
Pro Players Total Salaries	52 319 166 $
Pro Players Total Average Salaries	52 319 166 $
Farm Players Total Salaries	1 793 083 $
Farm Players Total Average Salaries	1 798 083 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	250 000 $
Pro Year To Date Expenses	62 760 614 $
Farm Year To Date Expenses	1 991 482 $
Pro Salary Cap Per Days	314 085 $
Pro Salary Cap To Date	57 886 603 $
Farm Salary Cap Per Days	11 676 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	346 228 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 942 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 136 603 $
Estimate Under Maximum Salary Cap of 70 000 000 $	11 863 397 $
Estimate Over Minimum Salary Cap of 50 000 000 $	8 136 603 $
Current Bank Account	36 143 912 $
Projected Bank Account	36 143 912 $

Pro Players Salaries
Brent Seabrook (1 Way Contract)	9 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	9 000 000 $
-Salary Average Remaining :	0 $
Bobby Ryan (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Devan Dubnyk (1 Way Contract)	4 600 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 600 000 $
-Salary Average Remaining :	0 $
Braydon Coburn (1 Way Contract)	4 300 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 300 000 $
-Salary Average Remaining :	0 $
Nikita Gusev (1 Way Contract)	3 500 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Phillip Danault (Out of Payroll)	3 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Brady Skjei (1 Way Contract)	2 700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 700 000 $
-Salary Average Remaining :	0 $
Jake DeBrusk (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	0 $
Luca Sbisa (1 Way Contract)	2 400 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 400 000 $
-Salary Average Remaining :	0 $
Brenden Dillon (1 Way Contract)	1 700 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 700 000 $
-Salary Average Remaining :	0 $
Cory Schneider (1 Way Contract)	1 700 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 700 000 $
-Salary Average Remaining :	0 $
Richard Panik (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Trevor Lewis (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Tyler Bertuzzi (1 Way Contract)	1 300 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 300 000 $
-Salary Average Remaining :	0 $
Cory Conacher (1 Way Contract)	950 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Zemgus Girgensons (1 Way Contract)	925 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
Nico Hischier	925 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
Rasmus Dahlin	925 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
Stefan Noesen (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Pierre-Luc Dubois	894 166 $ (1)
-Salary Remaining :	0 $
-Salary Average :	894 166 $
-Salary Average Remaining :	0 $
Markus Nutivaara	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Remi Elie	700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Kevin Rooney	650 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	650 000 $
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 20 : 52 319 166 $
Year 21 : 40 125 000 $
Year 22 : 23 900 000 $
Year 23 : 3 500 000 $
Salary Average Commitment
Year 20 : 52 319 166 $
Year 21 : 40 125 000 $
Year 22 : 23 900 000 $
Year 23 : 3 500 000 $
Salary Cap with 1 Way Contract
Year 20 : 51 369 166 $
Year 21 : 40 125 000 $
Year 22 : 23 900 000 $
Year 23 : 3 500 000 $

Farm Players Salaries
Egor Korshkov	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Lawrence Pilut	92 500 $ (1)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Henri Jokiharju	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Lucas Johansen	92 500 $ (1)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Tyson Jost	88 583 $ (1)
Salary Remaining :	0 $
Salary Average :	88 583 $
Salary Average Remaining :	0 $
Mikhail Maltsev	80 917 $ (3)
Salary Remaining :	0 $
Salary Average :	80 917 $
Salary Average Remaining :	0 $
Will Bitten	80 500 $ (2)
Salary Remaining :	0 $
Salary Average :	80 500 $
Salary Average Remaining :	0 $
Lucas Carlsson	79 250 $ (2)
Salary Remaining :	0 $
Salary Average :	79 250 $
Salary Average Remaining :	0 $
Rudolfs Balcers	77 500 $ (1)
Salary Remaining :	0 $
Salary Average :	77 500 $
Salary Average Remaining :	0 $
Morgan Geekie	76 333 $ (3)
Salary Remaining :	0 $
Salary Average :	76 333 $
Salary Average Remaining :	0 $
Daniel Carr	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Frank Corrado	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Nicholas Baptiste	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Daniel O'Regan	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Landon Bow	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Steven Fogarty	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Kurtis MacDermid	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Jean-Sebastien Dea	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Jacob Middleton	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Julien Nantel	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Dominik Masin	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Alexandre Grenier	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Anthony Bitetto	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Chris Driedger	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 20 : 1 793 083 $
Year 21 : 712 000 $
Year 22 : 157 250 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 798 083 $
Year 21 : 707 000 $
Year 22 : 157 250 $
Year 23 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	7026 - 200 $ - 3 513 - 50,00%
Level 2:	3513 - 120 $ - 1 756 - 49,99%
Level 3:	4391 - 75 $ - 2 196 - 50,01%
Level 4:	1757 - 45 $ - 878 - 49,97%
Luxury :	878 - 300 $ - 474 - 53,98%
Total Capacity :	17565
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	8 817 - 50,20%
Average Income per Game	1 876 987 $
Year to Date Revenue	76 956 471 $
Expense
Pro Players Total Salaries	69 976 667 $
Pro Players Total Average Salaries	69 976 667 $
Farm Players Total Salaries	2 031 776 $
Farm Players Total Average Salaries	2 031 776 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(1 750 000 $)
Pro Year To Date Expenses	70 853 644 $
Farm Year To Date Expenses	2 206 323 $
Pro Salary Cap Per Days	449 069 $
Pro Salary Cap To Date	69 033 611 $
Farm Salary Cap Per Days	13 193 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	460 887 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 492 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	67 283 611 $
Estimate Under Maximum Salary Cap of 70 000 000 $	2 716 389 $
Estimate Over Minimum Salary Cap of 50 000 000 $	17 283 611 $
Current Bank Account	111 915 274 $
Projected Bank Account	111 915 274 $

Pro Players Salaries
P.K. Subban (1 Way Contract)	7 800 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	7 800 000 $
-Salary Average Remaining :	0 $
Drew Doughty (1 Way Contract)	6 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	0 $
Nicklas Backstrom (1 Way Contract)	6 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	0 $
Jonathan Quick (1 Way Contract)	5 800 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	5 800 000 $
-Salary Average Remaining :	0 $
Jake Muzzin (1 Way Contract)	5 250 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 250 000 $
-Salary Average Remaining :	0 $
Ondrej Palat (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Vincent Trocheck (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Phil Kessel (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Bryan Little (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Nick Schmaltz (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Jason Zucker (1 Way Contract)	2 700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 700 000 $
-Salary Average Remaining :	0 $
Mark Pysyk (1 Way Contract)	2 200 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 200 000 $
-Salary Average Remaining :	0 $
Ron Hainsey (1 Way Contract)	2 065 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 065 000 $
-Salary Average Remaining :	0 $
Juuse Saros (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Alex Tuch (1 Way Contract)	1 200 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 200 000 $
-Salary Average Remaining :	0 $
Magnus Paajarvi (1 Way Contract)	1 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Zach Aston-Reese (1 Way Contract)	975 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	975 000 $
-Salary Average Remaining :	0 $
Scott Harrington (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Lawson Crouse	894 167 $ (1)
-Salary Remaining :	0 $
-Salary Average :	894 167 $
-Salary Average Remaining :	0 $
Andreas Johnsson (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	850 000 $
-Salary Average Remaining :	0 $
Pontus Aberg (1 Way Contract)	820 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	820 000 $
-Salary Average Remaining :	0 $
Teddy Blueger (1 Way Contract)	775 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	775 000 $
-Salary Average Remaining :	0 $
Erik Cernak	697 500 $ (1)
-Salary Remaining :	0 $
-Salary Average :	697 500 $
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 20 : 69 976 667 $
Year 21 : 47 025 000 $
Year 22 : 38 350 000 $
Year 23 : 9 800 000 $
Salary Average Commitment
Year 20 : 69 976 667 $
Year 21 : 47 025 000 $
Year 22 : 38 350 000 $
Year 23 : 9 800 000 $
Salary Cap with 1 Way Contract
Year 20 : 69 156 668 $
Year 21 : 47 025 000 $
Year 22 : 38 350 000 $
Year 23 : 9 800 000 $

Farm Players Salaries
Jesperi Kotkaniemi	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Rem Pitlick	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Max Jones	86 333 $ (2)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Jake Bean	86 333 $ (2)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Martin Kaut	86 333 $ (3)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Olli Juolevi	86 333 $ (2)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Charlie Lindgren	85 000 $ (1)
Salary Remaining :	0 $
Salary Average :	85 000 $
Salary Average Remaining :	0 $
Libor Hajek	83 333 $ (2)
Salary Remaining :	0 $
Salary Average :	83 333 $
Salary Average Remaining :	0 $
Ivan Prosvetov	80 917 $ (3)
Salary Remaining :	0 $
Salary Average :	80 917 $
Salary Average Remaining :	0 $
Joseph Woll	80 000 $ (2)
Salary Remaining :	0 $
Salary Average :	80 000 $
Salary Average Remaining :	0 $
Jonathan Ericsson	80 000 $ (1)
Salary Remaining :	0 $
Salary Average :	80 000 $
Salary Average Remaining :	0 $
Mason Shaw	79 250 $ (2)
Salary Remaining :	0 $
Salary Average :	79 250 $
Salary Average Remaining :	0 $
Mikhail Vorobyev	78 417 $ (1)
Salary Remaining :	0 $
Salary Average :	78 417 $
Salary Average Remaining :	0 $
Matt Villalta	77 833 $ (3)
Salary Remaining :	0 $
Salary Average :	77 833 $
Salary Average Remaining :	0 $
Lucas Elvenes	77 667 $ (3)
Salary Remaining :	0 $
Salary Average :	77 667 $
Salary Average Remaining :	0 $
Riley Stillman	77 333 $ (2)
Salary Remaining :	0 $
Salary Average :	77 333 $
Salary Average Remaining :	0 $
Alexander True	76 333 $ (2)
Salary Remaining :	0 $
Salary Average :	76 333 $
Salary Average Remaining :	0 $
Brendan Leipsic	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Garrett Pilon	74 500 $ (2)
Salary Remaining :	0 $
Salary Average :	74 500 $
Salary Average Remaining :	0 $
Yakov Trenin	73 083 $ (1)
Salary Remaining :	0 $
Salary Average :	73 083 $
Salary Average Remaining :	0 $
Jordan Schmaltz	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Jacob De La Rose	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Matt Luff	67 778 $ (1)
Salary Remaining :	0 $
Salary Average :	67 778 $
Salary Average Remaining :	0 $
Ian Mccoshen	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Byron Froese	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Korbinian Holzer	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 20 : 2 031 776 $
Year 21 : 1 307 498 $
Year 22 : 322 750 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 2 031 776 $
Year 21 : 1 307 498 $
Year 22 : 322 750 $
Year 23 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	8515 - 130 $ - 4 268 - 50,12%
Level 2:	4258 - 90 $ - 2 131 - 50,06%
Level 3:	5322 - 75 $ - 2 661 - 50,00%
Level 4:	2129 - 50 $ - 1 064 - 49,98%
Luxury :	1064 - 350 $ - 532 - 50,00%
Total Capacity :	21288
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	10 656 - 50,06%
Average Income per Game	1 766 560 $
Year to Date Revenue	72 428 957 $
Expense
Pro Players Total Salaries	68 970 000 $
Pro Players Total Average Salaries	68 970 000 $
Farm Players Total Salaries	1 800 126 $
Farm Players Total Average Salaries	1 802 626 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 500 000 $
Pro Year To Date Expenses	69 466 507 $
Farm Year To Date Expenses	2 066 813 $
Pro Salary Cap Per Days	447 857 $
Pro Salary Cap To Date	68 466 488 $
Farm Salary Cap Per Days	11 705 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	454 351 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 988 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	69 966 488 $
Estimate Under Maximum Salary Cap of 70 000 000 $	33 512 $
Estimate Over Minimum Salary Cap of 50 000 000 $	19 966 488 $
Current Bank Account	99 339 037 $
Projected Bank Account	99 339 037 $

Pro Players Salaries
Eric Staal (1 Way Contract)	8 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	8 000 000 $
-Salary Average Remaining :	0 $
Jamie Benn (1 Way Contract)	8 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	8 000 000 $
-Salary Average Remaining :	0 $
Roman Josi (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	7 000 000 $
-Salary Average Remaining :	0 $
Tyler Johnson (1 Way Contract)	6 500 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	0 $
Brayden Schenn (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Dmitri Chernykh (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Cam Atkinson (1 Way Contract)	4 250 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 250 000 $
-Salary Average Remaining :	0 $
Mike Smith (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Alec Martinez (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Jaccob Slavin (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	0 $
Jakob Silfverberg (1 Way Contract)	2 300 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 300 000 $
-Salary Average Remaining :	0 $
Damon Severson (1 Way Contract)	2 250 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 250 000 $
-Salary Average Remaining :	0 $
David Rittich (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 750 000 $
-Salary Average Remaining :	0 $
Brett Pesce (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 750 000 $
-Salary Average Remaining :	0 $
Kyle Palmieri (1 Way Contract)	1 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Brandon Montour (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 200 000 $
-Salary Average Remaining :	0 $
Tyler Bozak (1 Way Contract)	1 100 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 100 000 $
-Salary Average Remaining :	0 $
Carter Rowney (1 Way Contract)	850 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	850 000 $
-Salary Average Remaining :	0 $
Zach Sanford (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Derek Grant (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Brandon Dubinsky (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Ethan Bear	720 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	720 000 $
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 20 : 68 970 000 $
Year 21 : 49 250 000 $
Year 22 : 36 000 000 $
Year 23 : 22 500 000 $
Salary Average Commitment
Year 20 : 68 970 000 $
Year 21 : 49 250 000 $
Year 22 : 36 000 000 $
Year 23 : 22 500 000 $
Salary Cap with 1 Way Contract
Year 20 : 68 970 000 $
Year 21 : 49 250 000 $
Year 22 : 36 000 000 $
Year 23 : 22 500 000 $

Farm Players Salaries
Troy Terry	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Kieffer Bellows	89 417 $ (2)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Thomas Novak	81 750 $ (2)
Salary Remaining :	0 $
Salary Average :	81 750 $
Salary Average Remaining :	0 $
Calvin Petersen	80 000 $ (2)
Salary Remaining :	0 $
Salary Average :	80 000 $
Salary Average Remaining :	0 $
Karl Alzner	80 000 $ (1)
Salary Remaining :	0 $
Salary Average :	80 000 $
Salary Average Remaining :	0 $
Jack Studnicka	76 917 $ (3)
Salary Remaining :	0 $
Salary Average :	76 917 $
Salary Average Remaining :	0 $
Christian Fischer	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Matt Irwin	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Mark Borowiecki	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Drake Batherson	73 667 $ (2)
Salary Remaining :	0 $
Salary Average :	73 667 $
Salary Average Remaining :	0 $
Adin Hill	70 875 $ (1)
Salary Remaining :	0 $
Salary Average :	70 875 $
Salary Average Remaining :	0 $
Kevin Boyle	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Mackenzie MacEachern	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Dakota Mermis	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Alan Quine	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Paul Carey	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Jimmy Schuldt	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Alexandre Alain	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Colin Campbell	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Gavin Bayreuther	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
J.T. Brown	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Micheal Ferland	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Patrick Russell	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Paul LaDue	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Nick Seeler	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 20 : 1 800 126 $
Year 21 : 634 251 $
Year 22 : 76 917 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 802 626 $
Year 21 : 631 751 $
Year 22 : 76 917 $
Year 23 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7564 - 125 $ - 3 936 - 52,04%
Level 2:	3782 - 90 $ - 1 956 - 51,72%
Level 3:	4728 - 55 $ - 2 444 - 51,70%
Level 4:	1890 - 45 $ - 945 - 50,00%
Luxury :	946 - 225 $ - 500 - 52,90%
Total Capacity :	18910
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	9 782 - 51,73%
Average Income per Game	1 426 921 $
Year to Date Revenue	58 503 755 $
Expense
Pro Players Total Salaries	56 166 666 $
Pro Players Total Average Salaries	56 166 666 $
Farm Players Total Salaries	1 840 916 $
Farm Players Total Average Salaries	1 843 416 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	2 950 000 $
Pro Year To Date Expenses	56 497 416 $
Farm Year To Date Expenses	2 047 464 $
Pro Salary Cap Per Days	294 913 $
Pro Salary Cap To Date	49 849 670 $
Farm Salary Cap Per Days	10 931 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	371 212 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 253 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	52 799 670 $
Estimate Under Maximum Salary Cap of 70 000 000 $	17 200 330 $
Estimate Over Minimum Salary Cap of 50 000 000 $	2 799 670 $
Current Bank Account	75 974 560 $
Projected Bank Account	75 974 560 $

Pro Players Salaries
David Pastrnak (Out of Payroll)	6 750 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	6 750 000 $
-Salary Average Remaining :	0 $
Jack Eichel (1 Way Contract)	6 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	0 $
Kristopher Letang (1 Way Contract)	6 250 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 250 000 $
-Salary Average Remaining :	0 $
Braden Holtby (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Andrew Cogliano (1 Way Contract)	4 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Danny DeKeyser (Out of Payroll)	4 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Mikael Backlund (1 Way Contract)	3 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 750 000 $
-Salary Average Remaining :	0 $
Oscar Klefbom (1 Way Contract)	3 250 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 250 000 $
-Salary Average Remaining :	0 $
Cal Clutterbuck (1 Way Contract)	2 700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 700 000 $
-Salary Average Remaining :	0 $
Marc Methot (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 750 000 $
-Salary Average Remaining :	0 $
Jacob Josefson (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Erik Haula (1 Way Contract)	1 350 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 350 000 $
-Salary Average Remaining :	0 $
Greg Pateryn (1 Way Contract)	1 125 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 125 000 $
-Salary Average Remaining :	0 $
Curtis Lazar (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Joonas Korpisalo (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Brett Connolly (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Luke Kunin	925 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
Joel Eriksson Ek	894 167 $ (1)
-Salary Remaining :	0 $
-Salary Average :	894 167 $
-Salary Average Remaining :	0 $
Mikhail Sergachev	894 166 $ (1)
-Salary Remaining :	0 $
-Salary Average :	894 166 $
-Salary Average Remaining :	0 $
Graham Knott	728 333 $ (1)
-Salary Remaining :	0 $
-Salary Average :	728 333 $
-Salary Average Remaining :	0 $
Nicolas Deslauriers	700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Martin Marincin (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 20 : 56 166 666 $
Year 21 : 32 225 000 $
Year 22 : 21 750 000 $
Year 23 : 17 750 000 $
Salary Average Commitment
Year 20 : 56 166 666 $
Year 21 : 32 225 000 $
Year 22 : 21 750 000 $
Year 23 : 17 750 000 $
Salary Cap with 1 Way Contract
Year 20 : 56 166 666 $
Year 21 : 32 225 000 $
Year 22 : 21 750 000 $
Year 23 : 17 750 000 $

Farm Players Salaries
Joel Farabee (Out of Payroll)	92 500 $ (3)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Filip Zadina	89 417 $ (3)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Kevin Stenlund	86 417 $ (1)
Salary Remaining :	0 $
Salary Average :	86 417 $
Salary Average Remaining :	0 $
Cody Glass	86 333 $ (3)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Michael McLeod	86 333 $ (2)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Logan Brown	86 333 $ (2)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Janne Kuokkanen	84 250 $ (1)
Salary Remaining :	0 $
Salary Average :	84 250 $
Salary Average Remaining :	0 $
Adam Ruzicka	80 917 $ (3)
Salary Remaining :	0 $
Salary Average :	80 917 $
Salary Average Remaining :	0 $
Ryan Gropp	80 250 $ (1)
Salary Remaining :	0 $
Salary Average :	80 250 $
Salary Average Remaining :	0 $
Marek Mazanec	80 000 $ (1)
Salary Remaining :	0 $
Salary Average :	80 000 $
Salary Average Remaining :	0 $
Martin Fehervary	79 167 $ (3)
Salary Remaining :	0 $
Salary Average :	79 167 $
Salary Average Remaining :	0 $
Gustav Lindstrom	77 583 $ (3)
Salary Remaining :	0 $
Salary Average :	77 583 $
Salary Average Remaining :	0 $
Noah Gregor	76 833 $ (3)
Salary Remaining :	0 $
Salary Average :	76 833 $
Salary Average Remaining :	0 $
Jeremy Lauzon	74 750 $ (1)
Salary Remaining :	0 $
Salary Average :	74 750 $
Salary Average Remaining :	0 $
Matthew Spencer	72 833 $ (1)
Salary Remaining :	0 $
Salary Average :	72 833 $
Salary Average Remaining :	0 $
Nicolas Roy	72 000 $ (1)
Salary Remaining :	0 $
Salary Average :	72 000 $
Salary Average Remaining :	0 $
Nicolas Aube-Kubel	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Frederick Gaudreau	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Trevor Carrick	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Andreas Englund (Out of Payroll)	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Pavel Francouz	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Jonny Brodzinski	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Dylan Blujus	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Mark Barberio	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 20 : 1 840 916 $
Year 21 : 965 416 $
Year 22 : 582 750 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 843 416 $
Year 21 : 962 916 $
Year 22 : 582 750 $
Year 23 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	7402 - 200 $ - 3 701 - 50,00%
Level 2:	3701 - 150 $ - 1 850 - 49,99%
Level 3:	4627 - 80 $ - 2 314 - 50,01%
Level 4:	1851 - 50 $ - 926 - 50,03%
Luxury :	925 - 300 $ - 487 - 52,64%
Total Capacity :	18506
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	9 278 - 50,13%
Average Income per Game	2 078 823 $
Year to Date Revenue	85 231 763 $
Expense
Pro Players Total Salaries	70 090 000 $
Pro Players Total Average Salaries	70 040 000 $
Farm Players Total Salaries	1 668 084 $
Farm Players Total Average Salaries	1 670 584 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(850 325 $)
Pro Year To Date Expenses	71 103 309 $
Farm Year To Date Expenses	1 857 547 $
Pro Salary Cap Per Days	449 351 $
Pro Salary Cap To Date	69 213 312 $
Farm Salary Cap Per Days	10 361 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	461 623 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 130 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	68 362 987 $
Estimate Under Maximum Salary Cap of 70 000 000 $	1 637 013 $
Estimate Over Minimum Salary Cap of 50 000 000 $	18 362 987 $
Current Bank Account	137 833 472 $
Projected Bank Account	137 833 472 $

Pro Players Salaries
Marc-Antoine Pouliot (1 Way Contract)	6 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	0 $
Joe Thornton (1 Way Contract)	6 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	0 $
David Savard (1 Way Contract)	6 250 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	6 250 000 $
-Salary Average Remaining :	0 $
Auston Matthews (1 Way Contract)	6 250 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 250 000 $
-Salary Average Remaining :	0 $
Jack Johnson (1 Way Contract)	5 750 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	5 750 000 $
-Salary Average Remaining :	0 $
Max Pacioretty (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Johnny Gaudreau (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Blake Wheeler (1 Way Contract)	4 250 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 250 000 $
-Salary Average Remaining :	0 $
Yanni Gourde (1 Way Contract)	4 250 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 250 000 $
-Salary Average Remaining :	0 $
Anton Stralman (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Ben Chiarot (1 Way Contract)	2 000 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Calle Jarnkrok (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Connor Murphy (1 Way Contract)	1 850 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 800 000 $
-Salary Average Remaining :	0 $
Matt Murray (1 Way Contract)	1 800 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 800 000 $
-Salary Average Remaining :	0 $
Martin Hanzal (1 Way Contract)	1 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Carl Gunnarsson (1 Way Contract)	1 250 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 250 000 $
-Salary Average Remaining :	0 $
Patrick Marleau (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 100 000 $
-Salary Average Remaining :	0 $
Antti Raanta (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Brian Gibbons (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Valtteri Filppula (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Brandon Pirri (1 Way Contract)	840 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	840 000 $
-Salary Average Remaining :	0 $
Jake Dotchin (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
John Hayden (1 Way Contract)	700 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 20 : 70 090 000 $
Year 21 : 47 300 000 $
Year 22 : 34 250 000 $
Year 23 : 24 500 000 $
Salary Average Commitment
Year 20 : 70 040 000 $
Year 21 : 47 250 000 $
Year 22 : 34 250 000 $
Year 23 : 24 500 000 $
Salary Cap with 1 Way Contract
Year 20 : 69 200 000 $
Year 21 : 47 250 000 $
Year 22 : 34 250 000 $
Year 23 : 24 500 000 $

Farm Players Salaries
Ryan Mantha	87 000 $ (1)
Salary Remaining :	0 $
Salary Average :	87 000 $
Salary Average Remaining :	0 $
Fabian Zetterlund	80 917 $ (3)
Salary Remaining :	0 $
Salary Average :	80 917 $
Salary Average Remaining :	0 $
Johnathan Kovacevic	79 250 $ (2)
Salary Remaining :	0 $
Salary Average :	79 250 $
Salary Average Remaining :	0 $
Austin Wagner	75 917 $ (1)
Salary Remaining :	0 $
Salary Average :	75 917 $
Salary Average Remaining :	0 $
Lukas Sedlak (Out of Payroll)	75 000 $ (2)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Julius Honka	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Trevor Murphy	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Greg McKegg	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Matthew Ford	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Brenden Kichton	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Oscar Dansk	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Joshua Ho-Sang	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Jaycob Megna	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Brandon Halverson	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Kalle Kossila	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Logan Shaw	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Zach Trotman	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Matt Donovan	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Garrett Mitchell	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Gabriel Gagne	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	60 000 $
Salary Average Remaining :	0 $
Matiss Kivlenieks	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Brendan Ranford	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Nick Paul	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Taylor Leier	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 20 : 1 668 084 $
Year 21 : 795 167 $
Year 22 : 80 917 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 670 584 $
Year 21 : 777 667 $
Year 22 : 80 917 $
Year 23 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7050 - 70 $ - 4 345 - 61,63%
Level 2:	3525 - 50 $ - 2 155 - 61,13%
Level 3:	4406 - 30 $ - 2 730 - 61,97%
Level 4:	1763 - 20 $ - 1 092 - 61,94%
Luxury :	881 - 135 $ - 540 - 61,25%
Total Capacity :	17625
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	10 861 - 61,62%
Average Income per Game	876 813 $
Year to Date Revenue	35 949 326 $
Expense
Pro Players Total Salaries	57 888 333 $
Pro Players Total Average Salaries	57 888 333 $
Farm Players Total Salaries	1 678 500 $
Farm Players Total Average Salaries	1 681 000 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	400 000 $
Pro Year To Date Expenses	61 602 029 $
Farm Year To Date Expenses	1 889 590 $
Pro Salary Cap Per Days	345 379 $
Pro Salary Cap To Date	57 760 457 $
Farm Salary Cap Per Days	10 916 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	382 392 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 198 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	58 160 457 $
Estimate Under Maximum Salary Cap of 70 000 000 $	11 839 543 $
Estimate Over Minimum Salary Cap of 50 000 000 $	8 160 457 $
Current Bank Account	42 009 630 $
Projected Bank Account	42 009 630 $

Pro Players Salaries
Tuukka Rask (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
Cam Fowler (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Jaden Schwartz (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Colton Parayko (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Boone Jenner (1 Way Contract)	3 700 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 700 000 $
-Salary Average Remaining :	0 $
Bryan Rust (1 Way Contract)	3 500 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Chris Kreider (1 Way Contract)	3 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Brendan Gallagher (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Ryan Strome (Out of Payroll)	3 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Simon Despres (1 Way Contract)	2 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 750 000 $
-Salary Average Remaining :	0 $
Kevin Fiala (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Michael Stone (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Casey Cizikas (1 Way Contract)	2 000 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Craig Anderson (1 Way Contract)	1 850 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 850 000 $
-Salary Average Remaining :	0 $
Anthony Duclair (1 Way Contract)	1 650 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 650 000 $
-Salary Average Remaining :	0 $
Oskar Sundqvist (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Ryan Pulock (1 Way Contract)	1 400 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 400 000 $
-Salary Average Remaining :	0 $
Radko Gudas (1 Way Contract)	1 250 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 250 000 $
-Salary Average Remaining :	0 $
Danton Heinen (1 Way Contract)	1 250 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 250 000 $
-Salary Average Remaining :	0 $
Riley Sheahan (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 100 000 $
-Salary Average Remaining :	0 $
Mikhail Grigorenko (1 Way Contract)	900 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Jason Dickinson (1 Way Contract)	875 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	875 000 $
-Salary Average Remaining :	0 $
Noah Juulsen	863 333 $ (1)
-Salary Remaining :	0 $
-Salary Average :	863 333 $
-Salary Average Remaining :	0 $
Anthony Stolarz (1 Way Contract)	800 000 $ (2)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 20 : 57 888 333 $
Year 21 : 23 250 000 $
Year 22 : 14 200 000 $
Year 23 : 8 500 000 $
Salary Average Commitment
Year 20 : 57 888 333 $
Year 21 : 23 250 000 $
Year 22 : 14 200 000 $
Year 23 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 20 : 56 188 332 $
Year 21 : 22 450 000 $
Year 22 : 14 200 000 $
Year 23 : 8 500 000 $

Farm Players Salaries
Adam Fox	92 500 $ (3)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Cooper Marody	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Eetu Luostarinen	89 750 $ (3)
Salary Remaining :	0 $
Salary Average :	89 750 $
Salary Average Remaining :	0 $
William Borgen	89 417 $ (2)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Tomas Jurco	80 000 $ (2)
Salary Remaining :	0 $
Salary Average :	80 000 $
Salary Average Remaining :	0 $
Nathan Noel	77 583 $ (1)
Salary Remaining :	0 $
Salary Average :	77 583 $
Salary Average Remaining :	0 $
Kaapo Kahkonen	76 750 $ (1)
Salary Remaining :	0 $
Salary Average :	76 750 $
Salary Average Remaining :	0 $
Michael Spacek	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Kenny Agostino	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Joakim Ryan	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Nikita Scherbak	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Justin Kloos	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Chris Breen	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Joel Hanley	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Alex Biega	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Alex Broadhurst	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	62 500 $
Salary Average Remaining :	0 $
Dryden Hunt	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Justin Dowling	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
J.C. Lipon	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Mark McNeill	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Rinat Valiev	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Vladislav Kamenev	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Casey Nelson	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 20 : 1 678 500 $
Year 21 : 724 167 $
Year 22 : 182 250 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 681 000 $
Year 21 : 719 167 $
Year 22 : 182 250 $
Year 23 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6870 - 61 $ - 4 371 - 63,63%
Level 2:	3435 - 35 $ - 2 244 - 65,34%
Level 3:	4294 - 28 $ - 2 712 - 63,16%
Level 4:	1717 - 18 $ - 1 099 - 64,02%
Luxury :	858 - 111 $ - 544 - 63,38%
Total Capacity :	17174
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	10 971 - 63,88%
Average Income per Game	746 917 $
Year to Date Revenue	30 623 610 $
Expense
Pro Players Total Salaries	72 950 000 $
Pro Players Total Average Salaries	72 950 000 $
Farm Players Total Salaries	1 662 083 $
Farm Players Total Average Salaries	1 684 583 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(2 450 000 $)
Pro Year To Date Expenses	73 476 480 $
Farm Year To Date Expenses	1 854 395 $
Pro Salary Cap Per Days	458 279 $
Pro Salary Cap To Date	70 725 508 $
Farm Salary Cap Per Days	10 501 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	480 195 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 091 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	68 275 508 $
Estimate Under Maximum Salary Cap of 70 000 000 $	1 724 492 $
Estimate Over Minimum Salary Cap of 50 000 000 $	18 275 508 $
Current Bank Account	20 225 608 $
Projected Bank Account	20 225 608 $

Pro Players Salaries
Dion Phaneuf (1 Way Contract)	9 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	9 000 000 $
-Salary Average Remaining :	0 $
Brayden Point (1 Way Contract)	7 000 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	7 000 000 $
-Salary Average Remaining :	0 $
Mikko Koivu (1 Way Contract)	6 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	0 $
Michael Del Zotto (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	5 500 000 $
-Salary Average Remaining :	0 $
Semyon Varlamov (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Mark Fistric (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Jake Guentzel (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Marcus Johansson (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Evgeny Dadonov (1 Way Contract)	3 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 750 000 $
-Salary Average Remaining :	0 $
Mats Zuccarello (1 Way Contract)	3 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 750 000 $
-Salary Average Remaining :	0 $
Matt Lashoff (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Michael Matheson (1 Way Contract)	2 800 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 800 000 $
-Salary Average Remaining :	0 $
Carl Hagelin (1 Way Contract)	2 100 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 100 000 $
-Salary Average Remaining :	0 $
Mikko Koskinen (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Dominik Kubalik	1 775 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 775 000 $
-Salary Average Remaining :	0 $
Eric Fehr (1 Way Contract)	1 300 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 300 000 $
-Salary Average Remaining :	0 $
Lars Eller (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 200 000 $
-Salary Average Remaining :	0 $
Oliver Bjorkstrand (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Robby Fabbri (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Nikolay Goldobin (1 Way Contract)	825 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	825 000 $
-Salary Average Remaining :	0 $
Rasmus Andersson (Out of Payroll)	775 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	775 000 $
-Salary Average Remaining :	0 $
Conor Garland (1 Way Contract)	775 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	775 000 $
-Salary Average Remaining :	0 $
Devon Toews (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Antoine Roussel (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 20 : 72 950 000 $
Year 21 : 51 700 000 $
Year 22 : 29 050 000 $
Year 23 : 16 500 000 $
Salary Average Commitment
Year 20 : 72 950 000 $
Year 21 : 51 700 000 $
Year 22 : 29 050 000 $
Year 23 : 16 500 000 $
Salary Cap with 1 Way Contract
Year 20 : 71 350 000 $
Year 21 : 51 700 000 $
Year 22 : 29 050 000 $
Year 23 : 16 500 000 $

Farm Players Salaries
Oskar Steen	80 917 $ (3)
Salary Remaining :	0 $
Salary Average :	80 917 $
Salary Average Remaining :	0 $
Sean Durzi	80 917 $ (3)
Salary Remaining :	0 $
Salary Average :	80 917 $
Salary Average Remaining :	0 $
Josh Brook	79 500 $ (3)
Salary Remaining :	0 $
Salary Average :	79 500 $
Salary Average Remaining :	0 $
Connor Ingram	75 917 $ (1)
Salary Remaining :	0 $
Salary Average :	75 917 $
Salary Average Remaining :	0 $
Matthew Phillips	73 333 $ (2)
Salary Remaining :	0 $
Salary Average :	73 333 $
Salary Average Remaining :	0 $
Vitaly Abramov	73 083 $ (2)
Salary Remaining :	0 $
Salary Average :	73 083 $
Salary Average Remaining :	0 $
Dennis Yan	72 833 $ (1)
Salary Remaining :	0 $
Salary Average :	72 833 $
Salary Average Remaining :	0 $
Spencer Watson	70 583 $ (1)
Salary Remaining :	0 $
Salary Average :	70 583 $
Salary Average Remaining :	0 $
Calvin Thurkauf	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Brett Kulak	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Ryan Stanton	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Colton White	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Anton Lindholm	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Ross Johnston	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Steven Lorentz	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Denis Malgin	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Austin Strand (Out of Payroll)	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Julius Bergman	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Jean-Francois Berube	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Juho Lammikko	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
A.J. Greer	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Maxim Letunov	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Kenneth Appleby	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Logan O'Connor	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 20 : 1 662 083 $
Year 21 : 1 017 750 $
Year 22 : 241 334 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 684 583 $
Year 21 : 995 250 $
Year 22 : 241 334 $
Year 23 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	7716 - 125 $ - 4 020 - 52,10%
Level 2:	3858 - 100 $ - 1 956 - 50,71%
Level 3:	4822 - 75 $ - 2 411 - 50,00%
Level 4:	1929 - 40 $ - 979 - 50,76%
Luxury :	964 - 300 $ - 494 - 51,21%
Total Capacity :	19289
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	9 861 - 51,12%
Average Income per Game	1 588 773 $
Year to Date Revenue	65 139 686 $
Expense
Pro Players Total Salaries	77 137 458 $
Pro Players Total Average Salaries	77 137 458 $
Farm Players Total Salaries	1 711 750 $
Farm Players Total Average Salaries	1 716 750 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(2 625 000 $)
Pro Year To Date Expenses	73 342 689 $
Farm Year To Date Expenses	2 002 935 $
Pro Salary Cap Per Days	455 438 $
Pro Salary Cap To Date	71 389 719 $
Farm Salary Cap Per Days	11 148 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	507 386 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 414 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	68 764 719 $
Estimate Under Maximum Salary Cap of 70 000 000 $	1 235 281 $
Estimate Over Minimum Salary Cap of 50 000 000 $	18 764 719 $
Current Bank Account	84 183 290 $
Projected Bank Account	84 183 290 $

Pro Players Salaries
Zach Parise (1 Way Contract)	9 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	9 000 000 $
-Salary Average Remaining :	0 $
Oliver Ekman-Larsson (1 Way Contract)	6 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	0 $
Mikael Granlund (Out of Payroll)	6 250 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 250 000 $
-Salary Average Remaining :	0 $
Michael Cammalleri (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
Sean Monahan (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
Mikko Rantanen (1 Way Contract)	6 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
Mark Stone (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Matt Dumba (1 Way Contract)	4 750 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 750 000 $
-Salary Average Remaining :	0 $
Jacob Trouba (1 Way Contract)	4 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Mattias Ekholm (1 Way Contract)	3 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 750 000 $
-Salary Average Remaining :	0 $
Jaroslav Halak (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Derick Brassard (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Andrew Copp (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Zach Bogosian (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Andre Burakovsky (1 Way Contract)	1 300 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 300 000 $
-Salary Average Remaining :	0 $
Andy Greene (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 200 000 $
-Salary Average Remaining :	0 $
Colin Miller (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 100 000 $
-Salary Average Remaining :	0 $
Joonas Donskoi (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Riley Nash (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Elvis Merzlikins	874 125 $ (1)
-Salary Remaining :	0 $
-Salary Average :	874 125 $
-Salary Average Remaining :	0 $
Brett Howden	863 333 $ (2)
-Salary Remaining :	0 $
-Salary Average :	863 333 $
-Salary Average Remaining :	0 $
Sean Kuraly (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Christian Djoos (1 Way Contract)	750 000 $ (2)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Michael Amadio	700 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 20 : 77 137 458 $
Year 21 : 47 813 333 $
Year 22 : 21 500 000 $
Year 23 : 21 500 000 $
Salary Average Commitment
Year 20 : 77 137 458 $
Year 21 : 47 813 333 $
Year 22 : 21 500 000 $
Year 23 : 21 500 000 $
Salary Cap with 1 Way Contract
Year 20 : 76 387 456 $
Year 21 : 47 063 332 $
Year 22 : 21 500 000 $
Year 23 : 21 500 000 $

Farm Players Salaries
Emil Bemstrom	92 500 $ (3)
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 $
Eeli Tolvanen	89 417 $ (2)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Jacob Larsson	89 417 $ (1)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Rasmus Kupari	86 333 $ (3)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Boris Katchouk	83 333 $ (2)
Salary Remaining :	0 $
Salary Average :	83 333 $
Salary Average Remaining :	0 $
Jason Robertson	79 500 $ (3)
Salary Remaining :	0 $
Salary Average :	79 500 $
Salary Average Remaining :	0 $
Alexandar Georgiev	79 250 $ (1)
Salary Remaining :	0 $
Salary Average :	79 250 $
Salary Average Remaining :	0 $
Sami Niku	77 500 $ (1)
Salary Remaining :	0 $
Salary Average :	77 500 $
Salary Average Remaining :	0 $
Callum Booth	74 167 $ (2)
Salary Remaining :	0 $
Salary Average :	74 167 $
Salary Average Remaining :	0 $
Dan Vladar	72 833 $ (1)
Salary Remaining :	0 $
Salary Average :	72 833 $
Salary Average Remaining :	0 $
Jacob MacDonald	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Gerald Mayhew	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Martin Frk	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Sean Malone	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Sam Carrick	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Vinni Lettieri	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Dean Kukan	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Dominic Toninato	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Mason Marchment	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Teemu Kivihalme	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Stepan Falkovsky	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Buddy Robinson	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 20 : 1 711 750 $
Year 21 : 947 750 $
Year 22 : 258 333 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 716 750 $
Year 21 : 937 750 $
Year 22 : 258 333 $
Year 23 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	7817 - 53 $ - 4 392 - 56,19%
Level 2:	3909 - 32 $ - 2 222 - 56,85%
Level 3:	4886 - 17 $ - 2 734 - 55,95%
Level 4:	1954 - 11 $ - 1 105 - 56,54%
Luxury :	977 - 115 $ - 547 - 55,97%
Total Capacity :	19543
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	11 000 - 56,29%
Average Income per Game	633 887 $
Year to Date Revenue	25 989 387 $
Expense
Pro Players Total Salaries	63 191 666 $
Pro Players Total Average Salaries	62 866 666 $
Farm Players Total Salaries	1 789 417 $
Farm Players Total Average Salaries	1 794 417 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	62 696 860 $
Farm Year To Date Expenses	1 996 257 $
Pro Salary Cap Per Days	403 030 $
Pro Salary Cap To Date	60 592 597 $
Farm Salary Cap Per Days	11 214 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	416 829 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 918 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	60 592 597 $
Estimate Under Maximum Salary Cap of 70 000 000 $	9 407 403 $
Estimate Over Minimum Salary Cap of 50 000 000 $	10 592 597 $
Current Bank Account	30 274 399 $
Projected Bank Account	30 274 399 $

Pro Players Salaries
Carey Price (1 Way Contract)	7 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	7 000 000 $
-Salary Average Remaining :	0 $
Leon Draisaitl (1 Way Contract)	6 250 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 250 000 $
-Salary Average Remaining :	0 $
Elias Lindholm (1 Way Contract)	5 850 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	5 850 000 $
-Salary Average Remaining :	0 $
Alexander Steen (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Jordan Eberle (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Torey Krug (1 Way Contract)	4 250 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 250 000 $
-Salary Average Remaining :	0 $
Bo Horvat (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Patrik Laine (1 Way Contract)	3 500 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Ryan Murray (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Anthony Mantha (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 800 000 $
-Salary Average Remaining :	0 $
Colton Sceviour (1 Way Contract)	1 800 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 800 000 $
-Salary Average Remaining :	0 $
Robert Hagg (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Cedric Paquette (1 Way Contract)	1 300 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 300 000 $
-Salary Average Remaining :	0 $
Adrian Kempe (1 Way Contract)	1 200 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 200 000 $
-Salary Average Remaining :	0 $
Vladimir Sobotka (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 200 000 $
-Salary Average Remaining :	0 $
Nate Thompson (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 200 000 $
-Salary Average Remaining :	0 $
Luke Schenn (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 200 000 $
-Salary Average Remaining :	0 $
Cale Makar	925 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
Quinn Hughes	916 667 $ (3)
-Salary Remaining :	0 $
-Salary Average :	916 667 $
-Salary Average Remaining :	0 $
Miro Heiskanen	894 166 $ (2)
-Salary Remaining :	0 $
-Salary Average :	894 166 $
-Salary Average Remaining :	0 $
Jesper Bratt	825 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	500 000 $
-Salary Average Remaining :	0 $
Samuel Blais (Out of Payroll)	800 000 $ (2)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Tim Schaller (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Charles Hudon (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Carter Hart	730 833 $ (2)
-Salary Remaining :	0 $
-Salary Average :	730 833 $
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 20 : 63 191 666 $
Year 21 : 41 716 666 $
Year 22 : 27 741 667 $
Year 23 : 9 350 000 $
Salary Average Commitment
Year 20 : 62 866 666 $
Year 21 : 41 716 666 $
Year 22 : 27 741 667 $
Year 23 : 9 350 000 $
Salary Cap with 1 Way Contract
Year 20 : 62 066 665 $
Year 21 : 40 916 665 $
Year 22 : 27 741 667 $
Year 23 : 9 350 000 $

Farm Players Salaries
Mark Visentin	90 000 $ (1)
Salary Remaining :	0 $
Salary Average :	90 000 $
Salary Average Remaining :	0 $
Dennis Cholowski	89 417 $ (2)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Gabriel Carlsson	89 417 $ (1)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Jakub Zboril	86 333 $ (1)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Maxime Comtois	82 000 $ (3)
Salary Remaining :	0 $
Salary Average :	82 000 $
Salary Average Remaining :	0 $
Matthew Strome	77 500 $ (3)
Salary Remaining :	0 $
Salary Average :	77 500 $
Salary Average Remaining :	0 $
Mark Friedman	74 917 $ (1)
Salary Remaining :	0 $
Salary Average :	74 917 $
Salary Average Remaining :	0 $
Frederic Allard	72 833 $ (1)
Salary Remaining :	0 $
Salary Average :	72 833 $
Salary Average Remaining :	0 $
Maxime Lajoie	72 000 $ (1)
Salary Remaining :	0 $
Salary Average :	72 000 $
Salary Average Remaining :	0 $
T.J. Tynan	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
T.J. Hensick	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Samuel Morin	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Andrew Hammond	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Gage Quinney	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Mario Kempe	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Tanner Fritz	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Tyler Gaudet	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Adam Helewka	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Joe Hicketts (Out of Payroll)	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Oscar Lindberg	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Carter Camper	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
David Schlemko	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Greg Carey	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Ryan Fitzgerald	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Jamie McGinn	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 20 : 1 789 417 $
Year 21 : 388 917 $
Year 22 : 159 500 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 794 417 $
Year 21 : 383 917 $
Year 22 : 159 500 $
Year 23 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	7464 - 70 $ - 4 396 - 58,89%
Level 2:	3732 - 55 $ - 2 167 - 58,08%
Level 3:	4665 - 38 $ - 2 643 - 56,65%
Level 4:	1866 - 25 $ - 1 052 - 56,40%
Luxury :	933 - 170 $ - 540 - 57,92%
Total Capacity :	18660
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	10 799 - 57,87%
Average Income per Game	961 824 $
Year to Date Revenue	39 434 804 $
Expense
Pro Players Total Salaries	72 595 000 $
Pro Players Total Average Salaries	72 345 000 $
Farm Players Total Salaries	1 804 168 $
Farm Players Total Average Salaries	1 816 668 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	73 098 218 $
Farm Year To Date Expenses	2 024 022 $
Pro Salary Cap Per Days	452 890 $
Pro Salary Cap To Date	69 877 456 $
Farm Salary Cap Per Days	11 797 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	477 890 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 014 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	69 877 456 $
Estimate Under Maximum Salary Cap of 70 000 000 $	122 544 $
Estimate Over Minimum Salary Cap of 50 000 000 $	19 877 456 $
Current Bank Account	35 615 829 $
Projected Bank Account	35 615 829 $

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	8 000 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	8 000 000 $
-Salary Average Remaining :	0 $
Keith Yandle (1 Way Contract)	7 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	7 500 000 $
-Salary Average Remaining :	0 $
Ryan Kesler (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
John Gibson (1 Way Contract)	5 000 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Gabriel Landeskog (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Justin Faulk (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Mika Zibanejad (1 Way Contract)	5 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Tyson Barrie (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Charlie Coyle (1 Way Contract)	3 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 750 000 $
-Salary Average Remaining :	0 $
Reilly Smith (1 Way Contract)	3 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Cody Ceci (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Nikita Zaitsev (1 Way Contract)	2 400 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	2 400 000 $
-Salary Average Remaining :	0 $
Conor Sheary (1 Way Contract)	2 200 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	2 200 000 $
-Salary Average Remaining :	0 $
Justin Williams (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Anton Khudobin (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Nick Shore (1 Way Contract)	995 000 $ (1)
-1 Way Contract Salary Cap :	45 000 $
-Salary Remaining :	0 $
-Salary Average :	995 000 $
-Salary Average Remaining :	0 $
Nathan Beaulieu (1 Way Contract)	950 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Barclay Goodrow (1 Way Contract)	925 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
Victor Olofsson	925 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
John Marino	925 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
Sven Andrighetto (1 Way Contract)	900 000 $ (2)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Juuso Riikola (1 Way Contract)	750 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Frederik Gauthier (1 Way Contract)	725 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	725 000 $
-Salary Average Remaining :	0 $
Tom Kuhnhackl (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Brendan Lemieux (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 20 : 72 595 000 $
Year 21 : 53 775 000 $
Year 22 : 39 800 000 $
Year 23 : 30 100 000 $
Salary Average Commitment
Year 20 : 72 345 000 $
Year 21 : 53 525 000 $
Year 22 : 39 550 000 $
Year 23 : 30 100 000 $
Salary Cap with 1 Way Contract
Year 20 : 69 745 000 $
Year 21 : 52 625 000 $
Year 22 : 39 550 000 $
Year 23 : 30 100 000 $

Farm Players Salaries
Colin White	92 500 $ (1)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Conor Timmins	92 500 $ (3)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Jonathan Dahlen	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Andrew Peeke	91 667 $ (3)
Salary Remaining :	0 $
Salary Average :	91 667 $
Salary Average Remaining :	0 $
Urho Vaakanainen	89 417 $ (3)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Logan Stanley	86 333 $ (2)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Michael Dipietro	81 167 $ (3)
Salary Remaining :	0 $
Salary Average :	81 167 $
Salary Average Remaining :	0 $
Pheonix Copley	80 000 $ (1)
Salary Remaining :	0 $
Salary Average :	80 000 $
Salary Average Remaining :	0 $
Alexei Toropchenko	77 500 $ (3)
Salary Remaining :	0 $
Salary Average :	77 500 $
Salary Average Remaining :	0 $
Christoffer Ehn	75 917 $ (1)
Salary Remaining :	0 $
Salary Average :	75 917 $
Salary Average Remaining :	0 $
Par Lindholm	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Cliff Pu	74 500 $ (2)
Salary Remaining :	0 $
Salary Average :	74 500 $
Salary Average Remaining :	0 $
Jonathan Ang	74 500 $ (2)
Salary Remaining :	0 $
Salary Average :	74 500 $
Salary Average Remaining :	0 $
Alexandre Fortin	70 667 $ (1)
Salary Remaining :	0 $
Salary Average :	70 667 $
Salary Average Remaining :	0 $
Scott Wedgewood	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Ryan MacInnis	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Justin Kirkland	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Carl Dahlstrom	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Markus Hannikainen	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Adam Tambellini	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Kevin Roy	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Connor Clifton	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Stuart Percy	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Chris Stewart	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 20 : 1 804 168 $
Year 21 : 1 110 084 $
Year 22 : 432 251 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 816 668 $
Year 21 : 1 097 584 $
Year 22 : 432 251 $
Year 23 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6318 - 500 $ - 3 159 - 50,00%
Level 2:	3159 - 320 $ - 1 580 - 50,02%
Level 3:	3948 - 200 $ - 1 974 - 50,00%
Level 4:	1580 - 120 $ - 790 - 50,00%
Luxury :	790 - 999 $ - 395 - 50,00%
Total Capacity :	15795
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	7 898 - 50,00%
Average Income per Game	4 424 264 $
Year to Date Revenue	181 394 824 $
Expense
Pro Players Total Salaries	63 400 000 $
Pro Players Total Average Salaries	63 400 000 $
Farm Players Total Salaries	1 828 834 $
Farm Players Total Average Salaries	1 836 334 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 100 000 $
Pro Year To Date Expenses	63 702 271 $
Farm Year To Date Expenses	1 977 657 $
Pro Salary Cap Per Days	405 519 $
Pro Salary Cap To Date	62 515 559 $
Farm Salary Cap Per Days	11 924 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	418 182 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 174 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	67 615 559 $
Estimate Under Maximum Salary Cap of 70 000 000 $	2 384 441 $
Estimate Over Minimum Salary Cap of 50 000 000 $	17 615 559 $
Current Bank Account	325 026 128 $
Projected Bank Account	325 026 128 $

Pro Players Salaries
John Tavares (1 Way Contract)	7 750 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	7 750 000 $
-Salary Average Remaining :	0 $
James van Riemsdyk (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
Jimmy Howard (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Alexander Wennberg (1 Way Contract)	4 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 750 000 $
-Salary Average Remaining :	0 $
Chris Summers (1 Way Contract)	4 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 750 000 $
-Salary Average Remaining :	0 $
Tyler Toffoli (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Kyle Okposo (1 Way Contract)	4 250 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 250 000 $
-Salary Average Remaining :	0 $
Niklas Hjalmarsson (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Hampus Lindholm (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Tomas Tatar (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Jonathan Drouin (1 Way Contract)	3 000 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Jamie Oleksiak (1 Way Contract)	1 800 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 800 000 $
-Salary Average Remaining :	0 $
Keith Kinkaid (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 750 000 $
-Salary Average Remaining :	0 $
Alex Iafallo (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Tyler Motte (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Nick Jensen (Out of Payroll)	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Frank Vatrano (1 Way Contract)	925 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
Joel Edmundson (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Chris Wagner (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	850 000 $
-Salary Average Remaining :	0 $
Brendan Perlini (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Jordan Oesterle (1 Way Contract)	775 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	775 000 $
-Salary Average Remaining :	0 $
Noel Acciari (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 20 : 63 400 000 $
Year 21 : 51 450 000 $
Year 22 : 28 750 000 $
Year 23 : 10 750 000 $
Salary Average Commitment
Year 20 : 63 400 000 $
Year 21 : 51 450 000 $
Year 22 : 28 750 000 $
Year 23 : 10 750 000 $
Salary Cap with 1 Way Contract
Year 20 : 63 400 000 $
Year 21 : 51 450 000 $
Year 22 : 28 750 000 $
Year 23 : 10 750 000 $

Farm Players Salaries
Riley Tufte	92 500 $ (3)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Isac Lundestrom	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Rasmus Asplund	84 500 $ (2)
Salary Remaining :	0 $
Salary Average :	84 500 $
Salary Average Remaining :	0 $
Brett Leason	84 250 $ (3)
Salary Remaining :	0 $
Salary Average :	84 250 $
Salary Average Remaining :	0 $
Sven Baertschi	82 000 $ (1)
Salary Remaining :	0 $
Salary Average :	82 000 $
Salary Average Remaining :	0 $
Jan Drozg	80 917 $ (3)
Salary Remaining :	0 $
Salary Average :	80 917 $
Salary Average Remaining :	0 $
Matt Puempel	77 500 $ (1)
Salary Remaining :	0 $
Salary Average :	77 500 $
Salary Average Remaining :	0 $
Cale Fleury	77 167 $ (2)
Salary Remaining :	0 $
Salary Average :	77 167 $
Salary Average Remaining :	0 $
Christian Jaros	75 500 $ (1)
Salary Remaining :	0 $
Salary Average :	75 500 $
Salary Average Remaining :	0 $
Maxime Lagace	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Tim Heed	72 500 $ (1)
Salary Remaining :	0 $
Salary Average :	72 500 $
Salary Average Remaining :	0 $
Steven Santini	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Gabriel Dumont	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Cole Schneider	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Guillaume Brisebois	69 750 $ (1)
Salary Remaining :	0 $
Salary Average :	69 750 $
Salary Average Remaining :	0 $
Vili Saarijarvi	69 750 $ (1)
Salary Remaining :	0 $
Salary Average :	69 750 $
Salary Average Remaining :	0 $
Nate Prosser	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Tyler Sikura	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Mitch Reinke	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Michael McNiven	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Dylan McIlrath	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Connor Brickley	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Dylan Sikura	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
John Quenneville	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Lance Bouma	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 20 : 1 828 834 $
Year 21 : 791 834 $
Year 22 : 257 667 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 836 334 $
Year 21 : 784 334 $
Year 22 : 257 667 $
Year 23 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	6118 - 180 $ - 3 072 - 50,21%
Level 2:	3059 - 110 $ - 1 564 - 51,12%
Level 3:	3824 - 70 $ - 1 979 - 51,76%
Level 4:	1528 - 50 $ - 764 - 50,00%
Luxury :	765 - 250 $ - 491 - 64,15%
Total Capacity :	15294
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	7 870 - 51,46%
Average Income per Game	1 527 798 $
Year to Date Revenue	62 639 731 $
Expense
Pro Players Total Salaries	71 753 333 $
Pro Players Total Average Salaries	71 753 333 $
Farm Players Total Salaries	1 738 584 $
Farm Players Total Average Salaries	1 741 084 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(600 000 $)
Pro Year To Date Expenses	71 578 857 $
Farm Year To Date Expenses	1 950 524 $
Pro Salary Cap Per Days	465 931 $
Pro Salary Cap To Date	70 578 880 $
Farm Salary Cap Per Days	10 851 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	472 424 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 588 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	69 978 880 $
Estimate Under Maximum Salary Cap of 70 000 000 $	21 120 $
Estimate Over Minimum Salary Cap of 50 000 000 $	19 978 880 $
Current Bank Account	73 478 079 $
Projected Bank Account	73 478 079 $

Pro Players Salaries
Evgeni Malkin (1 Way Contract)	7 800 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	7 800 000 $
-Salary Average Remaining :	0 $
Corey Perry (1 Way Contract)	7 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	7 000 000 $
-Salary Average Remaining :	0 $
Brent Burns (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	7 000 000 $
-Salary Average Remaining :	0 $
John Carlson (1 Way Contract)	6 750 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 750 000 $
-Salary Average Remaining :	0 $
Cam Ward (1 Way Contract)	6 250 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 250 000 $
-Salary Average Remaining :	0 $
Nick Schultz (1 Way Contract)	5 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 750 000 $
-Salary Average Remaining :	0 $
Matt Duchene (1 Way Contract)	5 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	5 500 000 $
-Salary Average Remaining :	0 $
Jakub Voracek (1 Way Contract)	5 250 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	5 250 000 $
-Salary Average Remaining :	0 $
T.J. Oshie (1 Way Contract)	3 800 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 800 000 $
-Salary Average Remaining :	0 $
Alex Killorn (1 Way Contract)	2 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 750 000 $
-Salary Average Remaining :	0 $
Brandon Carlo (1 Way Contract)	2 700 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	2 700 000 $
-Salary Average Remaining :	0 $
Philipp Grubauer (1 Way Contract)	2 400 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	2 400 000 $
-Salary Average Remaining :	0 $
Connor Brown (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Chandler Stephenson (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Brady Tkachuk	925 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
Scott Laughton (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Evan Rodrigues (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Darren Helm (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Gabriel Bourque (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Radim Simek	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Samuel Girard	728 333 $ (1)
-Salary Remaining :	0 $
-Salary Average :	728 333 $
-Salary Average Remaining :	0 $
Kevin Connauton (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 20 : 71 753 333 $
Year 21 : 55 325 000 $
Year 22 : 46 400 000 $
Year 23 : 37 400 000 $
Salary Average Commitment
Year 20 : 71 753 333 $
Year 21 : 55 325 000 $
Year 22 : 46 400 000 $
Year 23 : 37 400 000 $
Salary Cap with 1 Way Contract
Year 20 : 71 753 333 $
Year 21 : 55 325 000 $
Year 22 : 46 400 000 $
Year 23 : 37 400 000 $

Farm Players Salaries
Jack Hughes	92 500 $ (3)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Jonah Gadjovich	81 417 $ (2)
Salary Remaining :	0 $
Salary Average :	81 417 $
Salary Average Remaining :	0 $
Carsen Twarynski	77 583 $ (2)
Salary Remaining :	0 $
Salary Average :	77 583 $
Salary Average Remaining :	0 $
Adam Mascherin	77 500 $ (2)
Salary Remaining :	0 $
Salary Average :	77 500 $
Salary Average Remaining :	0 $
Eric Cornel	71 750 $ (1)
Salary Remaining :	0 $
Salary Average :	71 750 $
Salary Average Remaining :	0 $
Givani Smith	71 417 $ (2)
Salary Remaining :	0 $
Salary Average :	71 417 $
Salary Average Remaining :	0 $
Brandon Gignac	71 417 $ (2)
Salary Remaining :	0 $
Salary Average :	71 417 $
Salary Average Remaining :	0 $
Collin Delia	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Brendan Gaunce	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Brett Ritchie	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Joseph Blandisi	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Jarred Tinordi (Out of Payroll)	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Jon Gillies	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Matt Tennyson	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Zach Redmond	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Zac Dalpe	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Joe Morrow	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Anthony Greco	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Jake Chelios	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Curtis McKenzie	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Mike Vecchione	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Brandon Crawley	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Louie Belpedio	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Thomas McCollum	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Cameron Schilling	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 20 : 1 738 584 $
Year 21 : 681 834 $
Year 22 : 92 500 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 741 084 $
Year 21 : 679 334 $
Year 22 : 92 500 $
Year 23 : 0 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7292 - 500 $ - 3 702 - 50,77%
Level 2:	3646 - 320 $ - 1 834 - 50,32%
Level 3:	4558 - 200 $ - 2 302 - 50,50%
Level 4:	1822 - 120 $ - 923 - 50,67%
Luxury :	912 - 999 $ - 462 - 50,68%
Total Capacity :	18230
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	9 224 - 50,60%
Average Income per Game	4 807 760 $
Year to Date Revenue	197 118 176 $
Expense
Pro Players Total Salaries	74 900 833 $
Pro Players Total Average Salaries	74 900 833 $
Farm Players Total Salaries	1 549 750 $
Farm Players Total Average Salaries	1 549 750 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(4 000 000 $)
Pro Year To Date Expenses	74 900 635 $
Farm Year To Date Expenses	1 831 362 $
Pro Salary Cap Per Days	476 953 $
Pro Salary Cap To Date	72 747 626 $
Farm Salary Cap Per Days	10 063 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	492 863 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 362 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	68 747 626 $
Estimate Under Maximum Salary Cap of 70 000 000 $	1 252 374 $
Estimate Over Minimum Salary Cap of 50 000 000 $	18 747 626 $
Current Bank Account	199 985 462 $
Projected Bank Account	199 985 462 $

Pro Players Salaries
Jonathan Toews (1 Way Contract)	8 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	8 500 000 $
-Salary Average Remaining :	0 $
Rick Nash (1 Way Contract)	8 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	8 000 000 $
-Salary Average Remaining :	0 $
Erik Karlsson (1 Way Contract)	7 800 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	7 800 000 $
-Salary Average Remaining :	0 $
Ryan Suter (1 Way Contract)	7 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	7 000 000 $
-Salary Average Remaining :	0 $
Jay Bouwmeester (1 Way Contract)	6 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	6 750 000 $
-Salary Average Remaining :	0 $
Loui Eriksson (1 Way Contract)	5 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 750 000 $
-Salary Average Remaining :	0 $
William Karlsson (1 Way Contract)	5 550 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	5 550 000 $
-Salary Average Remaining :	0 $
Ben Bishop (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Marc-Edouard Vlasic (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Jared Cowen (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Mark Jankowski (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Tanner Pearson (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Mathieu Perreault (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Brad Richardson (1 Way Contract)	1 050 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 050 000 $
-Salary Average Remaining :	0 $
Ivan Barbashev (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Alex DeBrincat	864 166 $ (1)
-Salary Remaining :	0 $
-Salary Average :	864 166 $
-Salary Average Remaining :	0 $
Jack Campbell (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	850 000 $
-Salary Average Remaining :	0 $
Ondrej Kase (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	850 000 $
-Salary Average Remaining :	0 $
Brad Hunt (Out of Payroll)	750 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Sean Walker	745 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	745 000 $
-Salary Average Remaining :	0 $
Mason Appleton	741 667 $ (1)
-Salary Remaining :	0 $
-Salary Average :	741 667 $
-Salary Average Remaining :	0 $
Mark Letestu (1 Way Contract)	700 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Marcus Sorensen (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Justin Holl (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Carter Verhaeghe	700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 20 : 74 900 833 $
Year 21 : 56 350 000 $
Year 22 : 30 100 000 $
Year 23 : 5 550 000 $
Salary Average Commitment
Year 20 : 74 900 833 $
Year 21 : 56 350 000 $
Year 22 : 30 100 000 $
Year 23 : 5 550 000 $
Salary Cap with 1 Way Contract
Year 20 : 73 450 832 $
Year 21 : 56 350 000 $
Year 22 : 30 100 000 $
Year 23 : 5 550 000 $

Farm Players Salaries
Jesper Boqvist	92 500 $ (3)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Henrik Borgstrom	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Dmitri Samorukov	82 500 $ (3)
Salary Remaining :	0 $
Salary Average :	82 500 $
Salary Average Remaining :	0 $
Eetu Tuulola	80 917 $ (3)
Salary Remaining :	0 $
Salary Average :	80 917 $
Salary Average Remaining :	0 $
Edward Pasquale	80 000 $ (1)
Salary Remaining :	0 $
Salary Average :	80 000 $
Salary Average Remaining :	0 $
Leon Gawanke	79 667 $ (3)
Salary Remaining :	0 $
Salary Average :	79 667 $
Salary Average Remaining :	0 $
Niko Mikkola	78 750 $ (2)
Salary Remaining :	0 $
Salary Average :	78 750 $
Salary Average Remaining :	0 $
Yegor Sharangovich	77 583 $ (2)
Salary Remaining :	0 $
Salary Average :	77 583 $
Salary Average Remaining :	0 $
Aleksi Saarela	75 333 $ (1)
Salary Remaining :	0 $
Salary Average :	75 333 $
Salary Average Remaining :	0 $
Jared Coreau	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
David Warsofsky	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Seth Griffith	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Christian Wolanin	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Joey Laleggia	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Cody McLeod	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Justin Scott	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Philip Varone	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Andy Andreoff	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Brian Pinho	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Josh Brown	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Corey Tropp	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 20 : 1 549 750 $
Year 21 : 654 417 $
Year 22 : 335 584 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 549 750 $
Year 21 : 654 417 $
Year 22 : 335 584 $
Year 23 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	7637 - 130 $ - 5 346 - 70,00%
Level 2:	3818 - 90 $ - 2 673 - 70,01%
Level 3:	4773 - 75 $ - 3 341 - 70,00%
Level 4:	1909 - 50 $ - 1 336 - 69,98%
Luxury :	955 - 350 $ - 668 - 69,95%
Total Capacity :	19092
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	13 364 - 70,00%
Average Income per Game	2 215 220 $
Year to Date Revenue	90 824 020 $
Expense
Pro Players Total Salaries	70 425 000 $
Pro Players Total Average Salaries	70 425 000 $
Farm Players Total Salaries	1 933 999 $
Farm Players Total Average Salaries	1 943 999 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	67 559 756 $
Farm Year To Date Expenses	2 136 681 $
Pro Salary Cap Per Days	431 331 $
Pro Salary Cap To Date	65 004 682 $
Farm Salary Cap Per Days	12 185 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	463 799 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 857 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	65 004 682 $
Estimate Under Maximum Salary Cap of 70 000 000 $	4 995 318 $
Estimate Over Minimum Salary Cap of 50 000 000 $	15 004 682 $
Current Bank Account	161 202 404 $
Projected Bank Account	161 202 404 $

Pro Players Salaries
Sidney Crosby (1 Way Contract)	10 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	10 000 000 $
-Salary Average Remaining :	0 $
Shea Weber (1 Way Contract)	9 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	9 000 000 $
-Salary Average Remaining :	0 $
Mitchell Marner (1 Way Contract)	6 500 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	0 $
Tyler Myers (1 Way Contract)	5 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 750 000 $
-Salary Average Remaining :	0 $
Ryan O'Reilly (1 Way Contract)	5 750 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	5 750 000 $
-Salary Average Remaining :	0 $
Viktor Arvidsson (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Mario Scalzo (1 Way Contract)	4 200 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 200 000 $
-Salary Average Remaining :	0 $
Teuvo Teravainen (Out of Payroll)	4 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Jean-Gabriel Pageau (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 800 000 $
-Salary Average Remaining :	0 $
Josh Morrissey (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	0 $
Tom Wilson (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	0 $
Petr Mrazek (1 Way Contract)	2 250 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 250 000 $
-Salary Average Remaining :	0 $
Travis Konecny (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Vince Dunn (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Jakob Chychrun (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Mackenzie Blackwood (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Mathew Barzal	863 333 $ (1)
-Salary Remaining :	0 $
-Salary Average :	863 333 $
-Salary Average Remaining :	0 $
Roope Hintz	811 667 $ (1)
-Salary Remaining :	0 $
-Salary Average :	811 667 $
-Salary Average Remaining :	0 $
Johan Larsson (1 Way Contract)	800 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Marcus Pettersson (1 Way Contract)	750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Ryan Carpenter (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Josh Archibald (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 20 : 70 425 000 $
Year 21 : 53 100 000 $
Year 22 : 23 000 000 $
Year 23 : 12 250 000 $
Salary Average Commitment
Year 20 : 70 425 000 $
Year 21 : 53 100 000 $
Year 22 : 23 000 000 $
Year 23 : 12 250 000 $
Salary Cap with 1 Way Contract
Year 20 : 70 425 000 $
Year 21 : 53 100 000 $
Year 22 : 23 000 000 $
Year 23 : 12 250 000 $

Farm Players Salaries
Shane Bowers	92 500 $ (3)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Mario Ferraro	92 500 $ (3)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Erik Brannstrom	86 333 $ (3)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Klim Kostin	86 333 $ (2)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Ryan McLeod	83 417 $ (3)
Salary Remaining :	0 $
Salary Average :	83 417 $
Salary Average Remaining :	0 $
Ivan Chekhovich	77 667 $ (3)
Salary Remaining :	0 $
Salary Average :	77 667 $
Salary Average Remaining :	0 $
Jesper Lindgren	77 583 $ (3)
Salary Remaining :	0 $
Salary Average :	77 583 $
Salary Average Remaining :	0 $
Evan Fitzpatrick	77 000 $ (2)
Salary Remaining :	0 $
Salary Average :	77 000 $
Salary Average Remaining :	0 $
Dmitry Sokolov	76 500 $ (2)
Salary Remaining :	0 $
Salary Average :	76 500 $
Salary Average Remaining :	0 $
Travis Boyd	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Sonny Milano	75 000 $ (2)
Salary Remaining :	0 $
Salary Average :	77 500 $
Salary Average Remaining :	0 $
Jesse Puljujarvi	75 000 $ (2)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Jaret Anderson-Dolan	74 750 $ (3)
Salary Remaining :	0 $
Salary Average :	74 750 $
Salary Average Remaining :	0 $
Alexandre Carrier	73 333 $ (3)
Salary Remaining :	0 $
Salary Average :	73 333 $
Salary Average Remaining :	0 $
Oliver Kylington	73 083 $ (1)
Salary Remaining :	0 $
Salary Average :	73 083 $
Salary Average Remaining :	0 $
Timothy Gettinger	73 000 $ (2)
Salary Remaining :	0 $
Salary Average :	73 000 $
Salary Average Remaining :	0 $
Eric Comrie	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Michael Hutchinson	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Garrett Wilson	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Josh Jacobs	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Eric Robinson	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Ethan Prow	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Trevor Moore (Out of Payroll)	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Joel L'Esperance	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Jeffrey Truchon-Viel	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Justin Braun	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 20 : 1 933 999 $
Year 21 : 1 405 916 $
Year 22 : 658 083 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 943 999 $
Year 21 : 1 395 916 $
Year 22 : 658 083 $
Year 23 : 0 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	7528 - 90 $ - 4 159 - 55,25%
Level 2:	3764 - 65 $ - 2 023 - 53,74%
Level 3:	4705 - 45 $ - 2 473 - 52,57%
Level 4:	1882 - 30 $ - 989 - 52,55%
Luxury :	940 - 175 $ - 520 - 55,36%
Total Capacity :	18819
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	10 165 - 54,01%
Average Income per Game	1 099 425 $
Year to Date Revenue	45 076 412 $
Expense
Pro Players Total Salaries	59 450 000 $
Pro Players Total Average Salaries	59 450 000 $
Farm Players Total Salaries	1 957 694 $
Farm Players Total Average Salaries	1 970 194 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	3 690 000 $
Pro Year To Date Expenses	61 959 690 $
Farm Year To Date Expenses	2 164 908 $
Pro Salary Cap Per Days	374 675 $
Pro Salary Cap To Date	59 209 712 $
Farm Salary Cap Per Days	12 371 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	392 532 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 011 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	62 899 712 $
Estimate Under Maximum Salary Cap of 70 000 000 $	7 100 288 $
Estimate Over Minimum Salary Cap of 50 000 000 $	12 899 712 $
Current Bank Account	52 269 714 $
Projected Bank Account	52 269 714 $

Pro Players Salaries
Joe Pavelski (1 Way Contract)	8 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	8 000 000 $
-Salary Average Remaining :	0 $
Nathan MacKinnon (1 Way Contract)	5 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Marco Scandella (1 Way Contract)	4 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 750 000 $
-Salary Average Remaining :	0 $
Morgan Rielly (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Jonas Brodin (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Jeff Skinner (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Cameron Talbot (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Darnell Nurse (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Craig Smith (1 Way Contract)	3 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Nick Bonino (1 Way Contract)	3 000 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Shawn Matthias (1 Way Contract)	2 700 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 700 000 $
-Salary Average Remaining :	0 $
Zach Hyman (1 Way Contract)	2 250 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 250 000 $
-Salary Average Remaining :	0 $
Jesper Fast (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Jared McCann (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Andrew Shaw (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Mike Condon (1 Way Contract)	1 000 000 $ (1)
-1 Way Contract Salary Cap :	50 000 $
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Matt Benning (1 Way Contract)	975 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	975 000 $
-Salary Average Remaining :	0 $
Pierre Engvall	925 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
Tyler Wotherspoon (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Blake Comeau (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	850 000 $
-Salary Average Remaining :	0 $
Sam Bennett (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	850 000 $
-Salary Average Remaining :	0 $
Gustav Forsling (1 Way Contract)	800 000 $ (2)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Laurent Brossoit (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Brendan Smith	650 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	650 000 $
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 20 : 59 450 000 $
Year 21 : 40 250 000 $
Year 22 : 20 750 000 $
Year 23 : 14 000 000 $
Salary Average Commitment
Year 20 : 59 450 000 $
Year 21 : 40 250 000 $
Year 22 : 20 750 000 $
Year 23 : 14 000 000 $
Salary Cap with 1 Way Contract
Year 20 : 57 700 000 $
Year 21 : 39 450 000 $
Year 22 : 20 750 000 $
Year 23 : 14 000 000 $

Farm Players Salaries
Igor Shesterkin	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 $
Dylan Gambrell	92 500 $ (1)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Joey Anderson	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Rasmus Sandin	89 417 $ (3)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Michael Rasmussen	89 417 $ (2)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Nicolas Meloche	85 333 $ (1)
Salary Remaining :	0 $
Salary Average :	85 333 $
Salary Average Remaining :	0 $
Simon Benoit	80 917 $ (2)
Salary Remaining :	0 $
Salary Average :	80 917 $
Salary Average Remaining :	0 $
Kody Clark	80 833 $ (3)
Salary Remaining :	0 $
Salary Average :	80 833 $
Salary Average Remaining :	0 $
Ryan Donato	80 000 $ (1)
Salary Remaining :	0 $
Salary Average :	80 000 $
Salary Average Remaining :	0 $
Isaac Ratcliffe	78 083 $ (3)
Salary Remaining :	0 $
Salary Average :	78 083 $
Salary Average Remaining :	0 $
Karson Kuhlman	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Brandon Manning	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Chase De Leo	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Dmytro Timashov	69 444 $ (1)
Salary Remaining :	0 $
Salary Average :	69 444 $
Salary Average Remaining :	0 $
Daniel Sprong	69 250 $ (1)
Salary Remaining :	0 $
Salary Average :	69 250 $
Salary Average Remaining :	0 $
Jani Hakanpaa	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Matt Beleskey	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Christian Folin (Out of Payroll)	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Tyler Lewington	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Morgan Klimchuk	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Justin Bailey	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Evgeny Svechnikov	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Eamon McAdam	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Vitek Vanecek	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Chris Mueller	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 20 : 1 957 694 $
Year 21 : 1 116 167 $
Year 22 : 248 333 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 970 194 $
Year 21 : 1 103 667 $
Year 22 : 248 333 $
Year 23 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	7456 - 500 $ - 2 982 - 39,99%
Level 2:	3728 - 320 $ - 1 491 - 39,99%
Level 3:	4660 - 200 $ - 1 864 - 40,00%
Level 4:	1865 - 120 $ - 746 - 40,00%
Luxury :	932 - 999 $ - 373 - 40,02%
Total Capacity :	18641
Team Popularity :	90,00%
Income
Home Games Left	0
Average Attendance - %	7 456 - 40,00%
Average Income per Game	4 176 570 $
Year to Date Revenue	171 239 370 $
Expense
Pro Players Total Salaries	68 913 833 $
Pro Players Total Average Salaries	68 913 833 $
Farm Players Total Salaries	1 658 500 $
Farm Players Total Average Salaries	1 666 000 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 250 000 $
Pro Year To Date Expenses	68 953 466 $
Farm Year To Date Expenses	1 865 865 $
Pro Salary Cap Per Days	435 804 $
Pro Salary Cap To Date	66 153 442 $
Farm Salary Cap Per Days	10 326 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	453 986 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 068 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	67 403 442 $
Estimate Under Maximum Salary Cap of 70 000 000 $	2 596 558 $
Estimate Over Minimum Salary Cap of 50 000 000 $	17 403 442 $
Current Bank Account	320 566 360 $
Projected Bank Account	320 566 360 $

Pro Players Salaries
Ryan Getzlaf (1 Way Contract)	7 500 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	7 500 000 $
-Salary Average Remaining :	0 $
Pierre-Marc Bouchard (1 Way Contract)	6 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
Paul Stastny (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
Andrei Vasilevskiy (1 Way Contract)	6 000 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
Alexander Radulov (1 Way Contract)	5 750 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	5 750 000 $
-Salary Average Remaining :	0 $
John Klingberg (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Rickard Rakell (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Josh Bailey (1 Way Contract)	3 750 500 $ (5)
-Salary Remaining :	0 $
-Salary Average :	3 750 500 $
-Salary Average Remaining :	0 $
Patrik Berglund (1 Way Contract)	3 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 750 000 $
-Salary Average Remaining :	0 $
Trevor Daley (1 Way Contract)	2 950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 950 000 $
-Salary Average Remaining :	0 $
Carl Soderberg (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	0 $
Michael Grabner (1 Way Contract)	2 250 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 250 000 $
-Salary Average Remaining :	0 $
Ryan Murphy (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Nail Yakupov (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 750 000 $
-Salary Average Remaining :	0 $
Kevin Labanc (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
James Reimer (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Matt Hunwick (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Devante Smith-Pelly (1 Way Contract)	1 000 000 $ (2)
-1 Way Contract Salary Cap :	50 000 $
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Mirco Mueller (1 Way Contract)	950 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Thomas Chabot	863 333 $ (1)
-Salary Remaining :	0 $
-Salary Average :	863 333 $
-Salary Average Remaining :	0 $
Thatcher Demko (1 Way Contract)	850 000 $ (2)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	850 000 $
-Salary Average Remaining :	0 $
Colin Wilson (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Ryan Graves	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Joakim Nordstrom (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Lucas Wallmark (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 20 : 68 913 833 $
Year 21 : 45 800 500 $
Year 22 : 23 000 500 $
Year 23 : 23 000 500 $
Salary Average Commitment
Year 20 : 68 913 833 $
Year 21 : 45 800 500 $
Year 22 : 23 000 500 $
Year 23 : 23 000 500 $
Salary Cap with 1 Way Contract
Year 20 : 67 113 832 $
Year 21 : 44 000 500 $
Year 22 : 23 000 500 $
Year 23 : 23 000 500 $

Farm Players Salaries
Josh Norris	92 500 $ (3)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Kristian Vesalainen	89 417 $ (3)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Filip Chytil	89 417 $ (1)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Pierre-Olivier Joseph	86 333 $ (3)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Alex Khokhlachev	85 000 $ (1)
Salary Remaining :	0 $
Salary Average :	85 000 $
Salary Average Remaining :	0 $
Jordan Kyrou (Out of Payroll)	75 833 $ (2)
Salary Remaining :	0 $
Salary Average :	75 833 $
Salary Average Remaining :	0 $
Chad Ruhwedel	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Harri Sateri	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Fredrik Claesson	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Michael Dal Colle	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Robbie Russo	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Darren Raddysh	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Joel Kellman	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Luke Witkowski	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Mackenzie Weegar	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Chris Wideman	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Artyom Zagidulin	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Patrik Nemeth	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
David Musil	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Adam Johnson	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Jayce Hawryluk	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Hudson Fasching	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Travis St. Denis	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 20 : 1 658 500 $
Year 21 : 554 083 $
Year 22 : 268 250 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 666 000 $
Year 21 : 546 583 $
Year 22 : 268 250 $
Year 23 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BB-T Center
Level 1:	7700 - 80 $ - 4 363 - 56,66%
Level 2:	3850 - 63 $ - 2 071 - 53,80%
Level 3:	4813 - 38 $ - 2 650 - 55,05%
Level 4:	1925 - 27 $ - 1 031 - 53,58%
Luxury :	962 - 170 $ - 536 - 55,69%
Total Capacity :	19250
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	10 651 - 55,33%
Average Income per Game	1 041 717 $
Year to Date Revenue	42 710 403 $
Expense
Pro Players Total Salaries	69 928 333 $
Pro Players Total Average Salaries	69 928 333 $
Farm Players Total Salaries	1 859 916 $
Farm Players Total Average Salaries	1 879 166 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(1 200 000 $)
Pro Year To Date Expenses	70 747 200 $
Farm Year To Date Expenses	2 072 752 $
Pro Salary Cap Per Days	443 268 $
Pro Salary Cap To Date	68 278 714 $
Farm Salary Cap Per Days	12 202 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	460 574 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 376 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	67 078 714 $
Estimate Under Maximum Salary Cap of 70 000 000 $	2 921 286 $
Estimate Over Minimum Salary Cap of 50 000 000 $	17 078 714 $
Current Bank Account	40 093 291 $
Projected Bank Account	40 093 291 $

Pro Players Salaries
Connor McDavid (1 Way Contract)	8 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	8 000 000 $
-Salary Average Remaining :	0 $
Gustav Nyquist (1 Way Contract)	5 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 500 000 $
-Salary Average Remaining :	0 $
Scottie Upshall (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 500 000 $
-Salary Average Remaining :	0 $
Dan Hamhuis (1 Way Contract)	5 100 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 100 000 $
-Salary Average Remaining :	0 $
Mark Stuart (1 Way Contract)	4 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 750 000 $
-Salary Average Remaining :	0 $
Rasmus Ristolainen (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Kyle Turris (1 Way Contract)	3 875 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 875 000 $
-Salary Average Remaining :	0 $
Sam Reinhart (1 Way Contract)	3 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 750 000 $
-Salary Average Remaining :	0 $
Jacob Markstrom (1 Way Contract)	3 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Brayden McNabb (1 Way Contract)	3 250 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 250 000 $
-Salary Average Remaining :	0 $
Kasperi Kapanen (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Matt Niskanen (1 Way Contract)	3 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Andreas Athanasiou (1 Way Contract)	2 700 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 700 000 $
-Salary Average Remaining :	0 $
Calvin de Haan (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	0 $
Max Domi (1 Way Contract)	2 250 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 250 000 $
-Salary Average Remaining :	0 $
Thomas Greiss (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
David Kampf (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Tobias Rieder (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Brandon Tanev (1 Way Contract)	925 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
Brock McGinn (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Slater Koekkoek (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Travis Dermott (1 Way Contract)	865 000 $ (2)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	865 000 $
-Salary Average Remaining :	0 $
Nick Suzuki	863 333 $ (3)
-Salary Remaining :	0 $
-Salary Average :	863 333 $
-Salary Average Remaining :	0 $
Taro Hirose (1 Way Contract)	800 000 $ (2)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 20 : 69 928 333 $
Year 21 : 44 603 333 $
Year 22 : 33 688 333 $
Year 23 : 11 500 000 $
Salary Average Commitment
Year 20 : 69 928 333 $
Year 21 : 44 603 333 $
Year 22 : 33 688 333 $
Year 23 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 20 : 68 263 336 $
Year 21 : 42 938 332 $
Year 22 : 33 688 333 $
Year 23 : 11 500 000 $

Farm Players Salaries
Jake Evans	92 500 $ (1)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Kaapo Kakko	92 500 $ (3)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Aleksi Heponiemi	83 250 $ (3)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Kirill Ustimenko	82 583 $ (3)
Salary Remaining :	0 $
Salary Average :	82 583 $
Salary Average Remaining :	0 $
Marian Studenic	77 583 $ (2)
Salary Remaining :	0 $
Salary Average :	77 583 $
Salary Average Remaining :	0 $
Brett Murray	77 500 $ (2)
Salary Remaining :	0 $
Salary Average :	77 500 $
Salary Average Remaining :	0 $
Filip Gustavsson	76 167 $ (2)
Salary Remaining :	0 $
Salary Average :	76 167 $
Salary Average Remaining :	0 $
Matt Nieto	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Mitchell Vande Sompel	72 833 $ (1)
Salary Remaining :	0 $
Salary Average :	72 833 $
Salary Average Remaining :	0 $
Riley Barber	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Michael Chaput	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Nic Petan	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Gemel Smith	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Alex Lyon	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Boo Nieves	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Michael McCarron	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
John Gilmour	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Rob O'Gara	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Guillaume Gelinas	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Dylan DeMelo	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Thomas Schemitsch	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Spencer Smallman	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	60 000 $
Salary Average Remaining :	0 $
Blake Pietila	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Dale Weise	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Cameron Gaunce	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Tommy Cross	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 20 : 1 859 916 $
Year 21 : 909 583 $
Year 22 : 258 333 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 879 166 $
Year 21 : 908 833 $
Year 22 : 267 583 $
Year 23 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	7355 - 160 $ - 3 780 - 51,39%
Level 2:	3677 - 75 $ - 1 951 - 53,05%
Level 3:	4597 - 50 $ - 2 451 - 53,31%
Level 4:	1839 - 40 $ - 934 - 50,80%
Luxury :	919 - 225 $ - 486 - 52,86%
Total Capacity :	18387
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	9 601 - 52,22%
Average Income per Game	1 520 167 $
Year to Date Revenue	62 326 845 $
Expense
Pro Players Total Salaries	53 991 666 $
Pro Players Total Average Salaries	53 991 666 $
Farm Players Total Salaries	1 750 584 $
Farm Players Total Average Salaries	1 755 584 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 452 500 $
Pro Year To Date Expenses	60 722 309 $
Farm Year To Date Expenses	1 942 599 $
Pro Salary Cap Per Days	301 894 $
Pro Salary Cap To Date	56 280 434 $
Farm Salary Cap Per Days	11 400 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	357 089 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 666 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	57 732 934 $
Estimate Under Maximum Salary Cap of 70 000 000 $	12 267 066 $
Estimate Over Minimum Salary Cap of 50 000 000 $	7 732 934 $
Current Bank Account	95 442 049 $
Projected Bank Account	95 442 049 $

Pro Players Salaries
Marc-Andre Fleury (1 Way Contract)	6 800 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 800 000 $
-Salary Average Remaining :	0 $
Alexander Edler (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Josh Anderson (1 Way Contract)	4 000 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Adam Henrique (1 Way Contract)	3 800 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	3 800 000 $
-Salary Average Remaining :	0 $
Artem Anisimov (1 Way Contract)	3 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 750 000 $
-Salary Average Remaining :	0 $
Thomas Hickey (Out of Payroll)	3 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 750 000 $
-Salary Average Remaining :	0 $
Evander Kane (1 Way Contract)	3 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Travis Hamonic (1 Way Contract)	2 800 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 800 000 $
-Salary Average Remaining :	0 $
John Moore (1 Way Contract)	2 200 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 200 000 $
-Salary Average Remaining :	0 $
Brock Nelson (1 Way Contract)	2 200 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 200 000 $
-Salary Average Remaining :	0 $
Ben Hutton (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Peter Holland (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Aaron Ness (1 Way Contract)	1 500 000 $ (1)
-1 Way Contract Salary Cap :	550 000 $
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Devin Shore (1 Way Contract)	1 300 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 300 000 $
-Salary Average Remaining :	0 $
Jake Virtanen (Out of Payroll)	1 100 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 100 000 $
-Salary Average Remaining :	0 $
Xavier Ouellet (1 Way Contract)	1 000 000 $ (2)
-1 Way Contract Salary Cap :	50 000 $
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Adam Gaudette	916 666 $ (2)
-Salary Remaining :	0 $
-Salary Average :	916 666 $
-Salary Average Remaining :	0 $
Nick Cousins (1 Way Contract)	900 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Alexander Kerfoot (1 Way Contract)	900 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Linus Ullmark (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	850 000 $
-Salary Average Remaining :	0 $
Matt Grzelcyk	800 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Denis Gurianov (1 Way Contract)	750 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Warren Foegele	746 667 $ (1)
-Salary Remaining :	0 $
-Salary Average :	746 667 $
-Salary Average Remaining :	0 $
Mathieu Joseph	728 333 $ (1)
-Salary Remaining :	0 $
-Salary Average :	728 333 $
-Salary Average Remaining :	0 $
Dominik Simon (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 20 : 53 991 666 $
Year 21 : 39 766 666 $
Year 22 : 24 000 000 $
Year 23 : 7 800 000 $
Salary Average Commitment
Year 20 : 53 991 666 $
Year 21 : 39 766 666 $
Year 22 : 24 000 000 $
Year 23 : 7 800 000 $
Salary Cap with 1 Way Contract
Year 20 : 51 341 664 $
Year 21 : 38 816 666 $
Year 22 : 24 000 000 $
Year 23 : 7 800 000 $

Farm Players Salaries
Dante Fabbro	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Tage Thompson	92 500 $ (1)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Jeremy Bracco	84 250 $ (1)
Salary Remaining :	0 $
Salary Average :	84 250 $
Salary Average Remaining :	0 $
Stelio Mattheos	80 917 $ (3)
Salary Remaining :	0 $
Salary Average :	80 917 $
Salary Average Remaining :	0 $
Nick Henry	79 833 $ (3)
Salary Remaining :	0 $
Salary Average :	79 833 $
Salary Average Remaining :	0 $
Stuart Skinner	78 417 $ (2)
Salary Remaining :	0 $
Salary Average :	78 417 $
Salary Average Remaining :	0 $
Alexander Chmelevski	77 833 $ (3)
Salary Remaining :	0 $
Salary Average :	77 833 $
Salary Average Remaining :	0 $
Sean Day	76 167 $ (2)
Salary Remaining :	0 $
Salary Average :	76 167 $
Salary Average Remaining :	0 $
Kale Clague	76 167 $ (2)
Salary Remaining :	0 $
Salary Average :	76 167 $
Salary Average Remaining :	0 $
Adam Clendening	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Caleb Jones	72 000 $ (1)
Salary Remaining :	0 $
Salary Average :	72 000 $
Salary Average Remaining :	0 $
Laurent Dauphin	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Kerby Rychel	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Nick DeSimone	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Phillip Di Giuseppe	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Anthony Angello	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Alex Belzile	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Hudson Elynuik	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	60 000 $
Salary Average Remaining :	0 $
Brett Lernout	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Sam Lafferty	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Rourke Chartier	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Spencer Martin	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Zane McIntyre	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Dysin Mayo	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 20 : 1 750 584 $
Year 21 : 1 181 834 $
Year 22 : 238 583 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 755 584 $
Year 21 : 1 166 834 $
Year 22 : 238 583 $
Year 23 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6845 - 100 $ - 4 181 - 61,08%
Level 2:	3423 - 90 $ - 1 963 - 57,34%
Level 3:	4278 - 70 $ - 2 139 - 50,01%
Level 4:	1711 - 30 $ - 1 008 - 58,89%
Luxury :	856 - 150 $ - 546 - 63,79%
Total Capacity :	17113
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	9 837 - 57,48%
Average Income per Game	1 276 390 $
Year to Date Revenue	52 331 972 $
Expense
Pro Players Total Salaries	76 434 166 $
Pro Players Total Average Salaries	76 434 166 $
Farm Players Total Salaries	1 370 333 $
Farm Players Total Average Salaries	1 377 833 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(1 500 000 $)
Pro Year To Date Expenses	72 368 184 $
Farm Year To Date Expenses	1 690 463 $
Pro Salary Cap Per Days	439 508 $
Pro Salary Cap To Date	65 315 280 $
Farm Salary Cap Per Days	8 947 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	502 819 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 197 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	63 815 280 $
Estimate Under Maximum Salary Cap of 70 000 000 $	6 184 720 $
Estimate Over Minimum Salary Cap of 50 000 000 $	13 815 280 $
Current Bank Account	60 508 965 $
Projected Bank Account	60 508 965 $

Pro Players Salaries
Alexander Ovechkin (1 Way Contract)	10 000 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	10 000 000 $
-Salary Average Remaining :	0 $
David Krejci (1 Way Contract)	6 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	0 $
Evgeny Kuznetsov (1 Way Contract)	5 800 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	5 800 000 $
-Salary Average Remaining :	0 $
Brad Marchand	5 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 500 000 $
-Salary Average Remaining :	0 $
Cam Barker (1 Way Contract)	5 250 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 250 000 $
-Salary Average Remaining :	0 $
Alex Goligoski (Out of Payroll)	5 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Mark Giordano (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Martin Jones (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Henrik Lundqvist (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Adam Larsson (1 Way Contract)	4 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Frans Nielsen (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Josh Manson (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Noah Hanifin (1 Way Contract)	1 990 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 990 000 $
-Salary Average Remaining :	0 $
Matt Calvert (1 Way Contract)	1 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Derek Ryan (Out of Payroll)	1 400 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 400 000 $
-Salary Average Remaining :	0 $
Trevor van Riemsdyk (1 Way Contract)	1 200 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 200 000 $
-Salary Average Remaining :	0 $
Robert Bortuzzo (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Brock Boeser	925 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
Andrei Svechnikov	925 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
Garnet Hathaway (1 Way Contract)	900 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Ryan Hartman (1 Way Contract)	900 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Martin Necas	894 166 $ (2)
-Salary Remaining :	0 $
-Salary Average :	894 166 $
-Salary Average Remaining :	0 $
Derrick Pouliot (1 Way Contract)	800 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Calvin Pickard (1 Way Contract)	800 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Miikka Salomaki (1 Way Contract)	750 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Blake Coleman (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Jujhar Khaira	700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Total Pro Players	27
Salary Commitment
Year 20 : 76 434 166 $
Year 21 : 48 519 166 $
Year 22 : 36 300 000 $
Year 23 : 28 500 000 $
Salary Average Commitment
Year 20 : 76 434 166 $
Year 21 : 48 519 166 $
Year 22 : 36 300 000 $
Year 23 : 28 500 000 $
Salary Cap with 1 Way Contract
Year 20 : 74 084 168 $
Year 21 : 48 519 166 $
Year 22 : 36 300 000 $
Year 23 : 28 500 000 $

Farm Players Salaries
Zach Senyshyn	86 333 $ (1)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Jens Looke	76 750 $ (1)
Salary Remaining :	0 $
Salary Average :	76 750 $
Salary Average Remaining :	0 $
Jack Kopacka	74 500 $ (2)
Salary Remaining :	0 $
Salary Average :	74 500 $
Salary Average Remaining :	0 $
Michael Prapavessis	72 500 $ (1)
Salary Remaining :	0 $
Salary Average :	72 500 $
Salary Average Remaining :	0 $
Keegan Kolesar	70 250 $ (1)
Salary Remaining :	0 $
Salary Average :	70 250 $
Salary Average Remaining :	0 $
Mike Reilly	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Darren Dietz	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Andy Welinski	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Philippe Maillet	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Brody Sutter	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Matt Bartkowski	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Tye McGinn	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Zac Rinaldo	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Hunter Miska	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Ben Harpur	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Brad Malone	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Andreas Martinsen	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Daniel Audette	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Ben Thomas	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Brian Flynn	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 20 : 1 370 333 $
Year 21 : 284 500 $
Year 22 : 0 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 377 833 $
Year 21 : 277 000 $
Year 22 : 0 $
Year 23 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7202 - 90 $ - 4 350 - 60,40%
Level 2:	3601 - 65 $ - 2 091 - 58,06%
Level 3:	4502 - 35 $ - 2 778 - 61,70%
Level 4:	1801 - 25 $ - 1 062 - 58,95%
Luxury :	900 - 160 $ - 552 - 61,34%
Total Capacity :	18006
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	10 832 - 60,16%
Average Income per Game	1 101 831 $
Year to Date Revenue	45 175 066 $
Expense
Pro Players Total Salaries	77 745 000 $
Pro Players Total Average Salaries	77 745 000 $
Farm Players Total Salaries	1 801 231 $
Farm Players Total Average Salaries	1 806 231 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(5 850 000 $)
Pro Year To Date Expenses	75 854 418 $
Farm Year To Date Expenses	1 996 722 $
Pro Salary Cap Per Days	504 838 $
Pro Salary Cap To Date	74 854 390 $
Farm Salary Cap Per Days	11 204 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	511 331 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 995 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	69 004 390 $
Estimate Under Maximum Salary Cap of 70 000 000 $	995 610 $
Estimate Over Minimum Salary Cap of 50 000 000 $	19 004 390 $
Current Bank Account	35 457 887 $
Projected Bank Account	35 457 887 $

Pro Players Salaries
Claude Giroux (1 Way Contract)	9 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	9 000 000 $
-Salary Average Remaining :	0 $
Patrick Kane (1 Way Contract)	7 500 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	7 500 000 $
-Salary Average Remaining :	0 $
Victor Hedman (1 Way Contract)	7 150 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	7 150 000 $
-Salary Average Remaining :	0 $
Mike Green (1 Way Contract)	6 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	0 $
Taylor Hall (1 Way Contract)	6 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
Ryan McDonagh (1 Way Contract)	5 750 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	5 750 000 $
-Salary Average Remaining :	0 $
Jason Pominville (1 Way Contract)	5 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 750 000 $
-Salary Average Remaining :	0 $
Patrice Bergeron (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 500 000 $
-Salary Average Remaining :	0 $
Corey Crawford (1 Way Contract)	5 200 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 200 000 $
-Salary Average Remaining :	0 $
Kyle Connor (1 Way Contract)	4 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Shayne Gostisbehere (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Kevin Hayes (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Pavel Buchnevich (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Darcy Kuemper (1 Way Contract)	1 250 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 250 000 $
-Salary Average Remaining :	0 $
Leo Komarov (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Alex Chiasson (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Travis Sanheim (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Charlie McAvoy	916 667 $ (1)
-Salary Remaining :	0 $
-Salary Average :	916 667 $
-Salary Average Remaining :	0 $
Colton Sissons (1 Way Contract)	900 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Jay Beagle (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	850 000 $
-Salary Average Remaining :	0 $
Tom Pyatt (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Filip Hronek	728 333 $ (1)
-Salary Remaining :	0 $
-Salary Average :	728 333 $
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 20 : 77 745 000 $
Year 21 : 52 750 000 $
Year 22 : 31 300 000 $
Year 23 : 24 400 000 $
Salary Average Commitment
Year 20 : 77 745 000 $
Year 21 : 52 750 000 $
Year 22 : 31 300 000 $
Year 23 : 24 400 000 $
Salary Cap with 1 Way Contract
Year 20 : 77 745 000 $
Year 21 : 52 750 000 $
Year 22 : 31 300 000 $
Year 23 : 24 400 000 $

Farm Players Salaries
Ilya Samsonov	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Timothy Liljegren	92 500 $ (1)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Nolan Patrick	92 500 $ (1)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Adam Boqvist	89 417 $ (3)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
German Rubtsov	89 417 $ (2)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Sam Steel	86 333 $ (2)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Chad Krys	85 333 $ (3)
Salary Remaining :	0 $
Salary Average :	85 333 $
Salary Average Remaining :	0 $
Tyler Benson (Out of Payroll)	80 833 $ (2)
Salary Remaining :	0 $
Salary Average :	80 833 $
Salary Average Remaining :	0 $
Alex Barre-Boulet	75 926 $ (2)
Salary Remaining :	0 $
Salary Average :	75 926 $
Salary Average Remaining :	0 $
Gustav Olofsson	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Alex Formenton	74 750 $ (3)
Salary Remaining :	0 $
Salary Average :	74 750 $
Salary Average Remaining :	0 $
Nicholas Caamano	73 833 $ (2)
Salary Remaining :	0 $
Salary Average :	73 833 $
Salary Average Remaining :	0 $
Andrew Poturalski	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Calle Rosen	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Philippe Myers	67 889 $ (1)
Salary Remaining :	0 $
Salary Average :	67 889 $
Salary Average Remaining :	0 $
Emile Poirier	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Colin McDonald	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Dalton Prout	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Vincent LoVerde	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Zach Nastasiuk	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Kyle Rau	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Danick Martel	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Alex Nedeljkovic	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Anthony Peluso	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 20 : 1 801 231 $
Year 21 : 1 028 342 $
Year 22 : 249 500 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 806 231 $
Year 21 : 1 023 342 $
Year 22 : 249 500 $
Year 23 : 0 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	8000 - 90 $ - 4 226 - 52,82%
Level 2:	4000 - 53 $ - 2 199 - 54,97%
Level 3:	5000 - 29 $ - 2 721 - 54,42%
Level 4:	2000 - 19 $ - 1 083 - 54,17%
Luxury :	1000 - 180 $ - 534 - 53,37%
Total Capacity :	20000
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	10 762 - 53,81%
Average Income per Game	1 031 654 $
Year to Date Revenue	42 297 833 $
Expense
Pro Players Total Salaries	61 705 833 $
Pro Players Total Average Salaries	61 705 833 $
Farm Players Total Salaries	1 751 200 $
Farm Players Total Average Salaries	1 751 200 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	7 480 000 $
Pro Year To Date Expenses	64 403 061 $
Farm Year To Date Expenses	1 937 494 $
Pro Salary Cap Per Days	390 330 $
Pro Salary Cap To Date	61 808 007 $
Farm Salary Cap Per Days	10 230 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	407 181 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 670 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	69 288 007 $
Estimate Under Maximum Salary Cap of 70 000 000 $	711 993 $
Estimate Over Minimum Salary Cap of 50 000 000 $	19 288 007 $
Current Bank Account	52 841 094 $
Projected Bank Account	52 841 094 $

Pro Players Salaries
Andrew Ladd (1 Way Contract)	6 750 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 750 000 $
-Salary Average Remaining :	0 $
Sean Couturier (1 Way Contract)	6 250 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 250 000 $
-Salary Average Remaining :	0 $
Connor Hellebuyck (1 Way Contract)	5 700 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	5 700 000 $
-Salary Average Remaining :	0 $
Aaron Ekblad (1 Way Contract)	5 200 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 200 000 $
-Salary Average Remaining :	0 $
William Nylander (1 Way Contract)	4 750 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	4 750 000 $
-Salary Average Remaining :	0 $
Dustin Brown (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Jordan Staal (1 Way Contract)	3 200 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 200 000 $
-Salary Average Remaining :	0 $
Neal Pionk (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Alex Galchenyuk (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Patric Hornqvist (1 Way Contract)	2 250 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 250 000 $
-Salary Average Remaining :	0 $
Erik Gudbranson (1 Way Contract)	2 100 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	2 100 000 $
-Salary Average Remaining :	0 $
Roman Polak (1 Way Contract)	2 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Ian Cole (1 Way Contract)	2 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Jake McCabe (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 750 000 $
-Salary Average Remaining :	0 $
Victor Rask (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Stephen Johns (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Louis Domingue (1 Way Contract)	950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	950 000 $
-Salary Average Remaining :	0 $
Dominik Kahun	925 000 $ (1)
-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 $
Zack Kassian (1 Way Contract)	850 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	850 000 $
-Salary Average Remaining :	0 $
Patrick Maroon (1 Way Contract)	845 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	845 000 $
-Salary Average Remaining :	0 $
Tyler Ennis (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Ryan Dzingel (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Andrew Mangiapane (1 Way Contract)	750 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 20 : 61 705 833 $
Year 21 : 42 950 000 $
Year 22 : 33 250 000 $
Year 23 : 21 300 000 $
Salary Average Commitment
Year 20 : 61 705 833 $
Year 21 : 42 950 000 $
Year 22 : 33 250 000 $
Year 23 : 21 300 000 $
Salary Cap with 1 Way Contract
Year 20 : 60 110 832 $
Year 21 : 42 950 000 $
Year 22 : 33 250 000 $
Year 23 : 21 300 000 $

Farm Players Salaries
Alexandre Texier	92 500 $ (3)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Joseph Veleno (Out of Payroll)	89 417 $ (3)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Kailer Yamamoto	89 417 $ (2)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Kole Lind	89 117 $ (2)
Salary Remaining :	0 $
Salary Average :	89 117 $
Salary Average Remaining :	0 $
Morgan Frost (Out of Payroll)	86 333 $ (3)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Evan Bouchard	86 333 $ (3)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Pascal Laberge	78 083 $ (2)
Salary Remaining :	0 $
Salary Average :	78 083 $
Salary Average Remaining :	0 $
Rocco Grimaldi	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Ryan Reaves	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Eric Gelinas	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Marcus Hogberg	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Griffin Reinhart	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Adam Cracknell	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Chris Conner	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Marcus Kruger	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Cody Goloubef	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Jayson Megna	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Mark Alt	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Andy Miele	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Matthew Peca	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Dillon Simpson	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
MacKenzie Skapski	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Nikita Tryamkin	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Kyle Cumiskey	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 20 : 1 751 200 $
Year 21 : 681 200 $
Year 22 : 354 583 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 751 200 $
Year 21 : 681 200 $
Year 22 : 354 583 $
Year 23 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	7628 - 80 $ - 4 307 - 56,47%
Level 2:	3814 - 53 $ - 2 152 - 56,43%
Level 3:	4768 - 33 $ - 2 689 - 56,39%
Level 4:	1906 - 23 $ - 1 041 - 54,64%
Luxury :	954 - 175 $ - 522 - 54,74%
Total Capacity :	19070
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	10 712 - 56,17%
Average Income per Game	987 459 $
Year to Date Revenue	40 485 811 $
Expense
Pro Players Total Salaries	64 925 000 $
Pro Players Total Average Salaries	64 925 000 $
Farm Players Total Salaries	2 037 014 $
Farm Players Total Average Salaries	2 039 514 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	850 325 $
Pro Year To Date Expenses	67 781 264 $
Farm Year To Date Expenses	2 187 399 $
Pro Salary Cap Per Days	383 279 $
Pro Salary Cap To Date	64 012 823 $
Farm Salary Cap Per Days	12 336 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	428 084 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	14 526 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	64 863 148 $
Estimate Under Maximum Salary Cap of 70 000 000 $	5 136 852 $
Estimate Over Minimum Salary Cap of 50 000 000 $	14 863 148 $
Current Bank Account	39 427 451 $
Projected Bank Account	39 427 451 $

Pro Players Salaries
Marian Gaborik (1 Way Contract)	8 250 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	8 250 000 $
-Salary Average Remaining :	0 $
Alex Pietrangelo (1 Way Contract)	8 250 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	8 250 000 $
-Salary Average Remaining :	0 $
Tomas Plekanec (1 Way Contract)	6 150 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	6 150 000 $
-Salary Average Remaining :	0 $
Sam Gagner (1 Way Contract)	5 000 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Kevin Shattenkirk (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Ales Hemsky (1 Way Contract)	4 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 750 000 $
-Salary Average Remaining :	0 $
Andrej Meszaros (Out of Payroll)	3 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Drew Stafford (1 Way Contract)	2 750 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 750 000 $
-Salary Average Remaining :	0 $
Jake Allen (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	0 $
Nick Bjugstad (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Carter Hutton (1 Way Contract)	1 950 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 950 000 $
-Salary Average Remaining :	0 $
Vladislav Namestnikov (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 750 000 $
-Salary Average Remaining :	0 $
Nikita Zadorov (1 Way Contract)	1 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 750 000 $
-Salary Average Remaining :	0 $
Vincent Hinostroza (Out of Payroll)	1 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Cody Eakin (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Brian Boyle (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Jimmy Vesey (1 Way Contract)	1 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Troy Stecher (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Andrej Sustr (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Oskar Lindblom	925 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
Drake Caggiula (1 Way Contract)	900 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Artturi Lehkonen (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Adam Pelech (1 Way Contract)	800 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Miles Wood	800 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 20 : 64 925 000 $
Year 21 : 35 400 000 $
Year 22 : 23 500 000 $
Year 23 : 6 500 000 $
Salary Average Commitment
Year 20 : 64 925 000 $
Year 21 : 35 400 000 $
Year 22 : 23 500 000 $
Year 23 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 20 : 64 025 000 $
Year 21 : 35 400 000 $
Year 22 : 23 500 000 $
Year 23 : 6 500 000 $

Farm Players Salaries
Jake Oettinger	92 500 $ (3)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Casey Mittelstadt	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Ryan Poehling	92 500 $ (3)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Oliver Wahlstrom	89 417 $ (3)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Alexander Nylander	89 417 $ (1)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Lias Andersson	89 417 $ (2)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Alexander Volkov	86 417 $ (1)
Salary Remaining :	0 $
Salary Average :	86 417 $
Salary Average Remaining :	0 $
Nicholas Merkley	86 333 $ (1)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Casey Fitzgerald	85 875 $ (2)
Salary Remaining :	0 $
Salary Average :	85 875 $
Salary Average Remaining :	0 $
Jordan Weal	85 000 $ (1)
Salary Remaining :	0 $
Salary Average :	85 000 $
Salary Average Remaining :	0 $
Dillon Dube	77 833 $ (2)
Salary Remaining :	0 $
Salary Average :	77 833 $
Salary Average Remaining :	0 $
Jansen Harkins	76 750 $ (1)
Salary Remaining :	0 $
Salary Average :	76 750 $
Salary Average Remaining :	0 $
Adam Brooks	75 917 $ (1)
Salary Remaining :	0 $
Salary Average :	75 917 $
Salary Average Remaining :	0 $
Mikhail Berdin	75 833 $ (2)
Salary Remaining :	0 $
Salary Average :	75 833 $
Salary Average Remaining :	0 $
Austin Czarnik	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Victor Mete (Out of Payroll)	74 833 $ (1)
Salary Remaining :	0 $
Salary Average :	74 833 $
Salary Average Remaining :	0 $
Kyle Capobianco	74 500 $ (1)
Salary Remaining :	0 $
Salary Average :	74 500 $
Salary Average Remaining :	0 $
William Lagesson	74 167 $ (1)
Salary Remaining :	0 $
Salary Average :	74 167 $
Salary Average Remaining :	0 $
Parker Wotherspoon	73 222 $ (1)
Salary Remaining :	0 $
Salary Average :	73 222 $
Salary Average Remaining :	0 $
Samuel Montembeault	72 583 $ (1)
Salary Remaining :	0 $
Salary Average :	72 583 $
Salary Average Remaining :	0 $
Gustav Bouramman	72 000 $ (1)
Salary Remaining :	0 $
Salary Average :	72 000 $
Salary Average Remaining :	0 $
Andrey Pedan	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Anthony Richard	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Peter Cehlarik	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Eric Tangradi	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
T.J. Brennan (Out of Payroll)	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	26
Salary Commitment
Year 20 : 2 037 014 $
Year 21 : 765 875 $
Year 22 : 274 417 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 2 039 514 $
Year 21 : 763 375 $
Year 22 : 274 417 $
Year 23 : 0 $

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Canadian Tire
Level 1:	7429 - 100 $ - 4 019 - 54,09%
Level 2:	3714 - 60 $ - 2 035 - 54,79%
Level 3:	4643 - 35 $ - 2 633 - 56,71%
Level 4:	1857 - 25 $ - 1 015 - 54,64%
Luxury :	929 - 200 $ - 496 - 53,41%
Total Capacity :	18572
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	10 197 - 54,91%
Average Income per Game	1 103 693 $
Year to Date Revenue	45 251 397 $
Expense
Pro Players Total Salaries	57 105 833 $
Pro Players Total Average Salaries	57 130 833 $
Farm Players Total Salaries	1 861 000 $
Farm Players Total Average Salaries	1 866 000 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 750 000 $
Pro Year To Date Expenses	63 831 090 $
Farm Year To Date Expenses	2 083 923 $
Pro Salary Cap Per Days	323 252 $
Pro Salary Cap To Date	58 768 088 $
Farm Salary Cap Per Days	12 117 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	377 311 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	13 383 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	60 518 088 $
Estimate Under Maximum Salary Cap of 70 000 000 $	9 481 912 $
Estimate Over Minimum Salary Cap of 50 000 000 $	10 518 088 $
Current Bank Account	57 645 054 $
Projected Bank Account	57 645 054 $

Pro Players Salaries
Jonathan Bernier (1 Way Contract)	6 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 500 000 $
-Salary Average Remaining :	0 $
Sebastian Aho (1 Way Contract)	5 000 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Ryan Nugent-Hopkins (Out of Payroll)	4 750 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 750 000 $
-Salary Average Remaining :	0 $
Brandon Saad (1 Way Contract)	4 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Kris Versteeg (1 Way Contract)	3 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Wayne Simmonds (1 Way Contract)	3 400 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 400 000 $
-Salary Average Remaining :	0 $
Dmitry Kulikov (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Nick Foligno (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Jake Gardiner (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Jason Demers (1 Way Contract)	2 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	0 $
Dustin Byfuglien (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	0 $
Erik Gustafsson (1 Way Contract)	2 250 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 250 000 $
-Salary Average Remaining :	0 $
Adam Lowry (1 Way Contract)	2 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Jan Rutta (1 Way Contract)	1 750 000 $ (1)
-1 Way Contract Salary Cap :	800 000 $
-Salary Remaining :	0 $
-Salary Average :	1 750 000 $
-Salary Average Remaining :	0 $
Jordie Benn (1 Way Contract)	1 250 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 250 000 $
-Salary Average Remaining :	0 $
Mikkel Boedker (1 Way Contract)	1 200 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 200 000 $
-Salary Average Remaining :	0 $
Malcolm Subban (1 Way Contract)	1 000 000 $ (2)
-1 Way Contract Salary Cap :	50 000 $
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Ilya Mikheyev	925 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
Vladislav Gavrikov	925 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
Curtis McElhinney (1 Way Contract)	900 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	900 000 $
-Salary Average Remaining :	0 $
Dylan Strome	863 333 $ (1)
-Salary Remaining :	0 $
-Salary Average :	863 333 $
-Salary Average Remaining :	0 $
Philipp Kurashev	842 500 $ (3)
-Salary Remaining :	0 $
-Salary Average :	842 500 $
-Salary Average Remaining :	0 $
Tomas Nosek (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Matt Roy (Out of Payroll)	700 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Josh Currie	650 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	675 000 $
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 20 : 57 105 833 $
Year 21 : 38 092 500 $
Year 22 : 16 842 500 $
Year 23 : 13 500 000 $
Salary Average Commitment
Year 20 : 57 130 833 $
Year 21 : 38 067 500 $
Year 22 : 16 842 500 $
Year 23 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 20 : 55 230 833 $
Year 21 : 37 117 500 $
Year 22 : 16 842 500 $
Year 23 : 13 500 000 $

Farm Players Salaries
Joel Kiviranta	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Blake Lizotte	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Kirby Dach	92 500 $ (3)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Brandon Hickey	92 500 $ (1)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Julien Gauthier	89 417 $ (1)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Alexander Alexeyev	86 333 $ (3)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Owen Tippett	86 333 $ (3)
Salary Remaining :	0 $
Salary Average :	86 333 $
Salary Average Remaining :	0 $
Zack MacEwen	84 750 $ (1)
Salary Remaining :	0 $
Salary Average :	84 750 $
Salary Average Remaining :	0 $
Otto Koivula	78 667 $ (2)
Salary Remaining :	0 $
Salary Average :	78 667 $
Salary Average Remaining :	0 $
Glenn Gawdin	77 583 $ (1)
Salary Remaining :	0 $
Salary Average :	77 583 $
Salary Average Remaining :	0 $
David Kase	76 833 $ (2)
Salary Remaining :	0 $
Salary Average :	76 833 $
Salary Average Remaining :	0 $
Jonas Johansson	75 917 $ (1)
Salary Remaining :	0 $
Salary Average :	75 917 $
Salary Average Remaining :	0 $
Tyler Parsons	75 917 $ (1)
Salary Remaining :	0 $
Salary Average :	75 917 $
Salary Average Remaining :	0 $
Michal Kempny	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Josh Mahura	74 500 $ (2)
Salary Remaining :	0 $
Salary Average :	74 500 $
Salary Average Remaining :	0 $
Michael Sgarbossa	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Kevin Gravel	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Andrew Agozzino	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Cal O'Reilly	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Brendan Guhle	69 750 $ (1)
Salary Remaining :	0 $
Salary Average :	69 750 $
Salary Average Remaining :	0 $
Philippe Desrosiers	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Matthew Highmore	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Lane Pederson	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Kevin Czuczman	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 20 : 1 861 000 $
Year 21 : 820 166 $
Year 22 : 265 166 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 866 000 $
Year 21 : 815 166 $
Year 22 : 265 166 $
Year 23 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	7025 - 100 $ - 4 071 - 57,95%
Level 2:	3512 - 60 $ - 2 100 - 59,78%
Level 3:	4391 - 35 $ - 2 716 - 61,85%
Level 4:	1756 - 25 $ - 1 072 - 61,04%
Luxury :	878 - 200 $ - 513 - 58,44%
Total Capacity :	17562
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	10 472 - 59,63%
Average Income per Game	1 128 787 $
Year to Date Revenue	46 280 287 $
Expense
Pro Players Total Salaries	76 600 000 $
Pro Players Total Average Salaries	76 600 000 $
Farm Players Total Salaries	1 524 832 $
Farm Players Total Average Salaries	1 529 832 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	5 375 000 $
Pro Year To Date Expenses	67 860 561 $
Farm Year To Date Expenses	1 929 264 $
Pro Salary Cap Per Days	461 364 $
Pro Salary Cap To Date	64 417 697 $
Farm Salary Cap Per Days	9 934 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	503 896 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 200 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	69 792 697 $
Estimate Under Maximum Salary Cap of 70 000 000 $	207 303 $
Estimate Over Minimum Salary Cap of 50 000 000 $	19 792 697 $
Current Bank Account	47 908 051 $
Projected Bank Account	47 908 051 $

Pro Players Salaries
Steven Stamkos (1 Way Contract)	10 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	10 000 000 $
-Salary Average Remaining :	0 $
Mike Richards (1 Way Contract)	9 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	9 500 000 $
-Salary Average Remaining :	0 $
Erik Johnson (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
Mike Hoffman (1 Way Contract)	5 750 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	5 750 000 $
-Salary Average Remaining :	0 $
Nazem Kadri (1 Way Contract)	5 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Chris Bourque (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
David Perron (1 Way Contract)	3 800 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 800 000 $
-Salary Average Remaining :	0 $
Kevan Miller (1 Way Contract)	3 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 750 000 $
-Salary Average Remaining :	0 $
Anders Lee (1 Way Contract)	3 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Shea Theodore (1 Way Contract)	3 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Jordan Binnington (1 Way Contract)	3 500 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	3 500 000 $
-Salary Average Remaining :	0 $
Nino Niederreiter (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Nick Holden (1 Way Contract)	3 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Deryk Engelland (Out of Payroll)	1 400 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 400 000 $
-Salary Average Remaining :	0 $
Justin Schultz (Out of Payroll)	1 100 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 100 000 $
-Salary Average Remaining :	0 $
Ryan Miller (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Scott Mayfield (1 Way Contract)	1 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Anthony Beauvillier (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Christian Dvorak (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Jack Roslovic (1 Way Contract)	850 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	850 000 $
-Salary Average Remaining :	0 $
Haydn Fleury (1 Way Contract)	800 000 $ (2)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	800 000 $
-Salary Average Remaining :	0 $
Tim Erixon (Out of Payroll)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Zack Smith (Out of Payroll)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Connor Carrick (1 Way Contract)	750 000 $ (2)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Milan Lucic (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Kyle Clifford	650 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	650 000 $
-Salary Average Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 20 : 76 600 000 $
Year 21 : 48 150 000 $
Year 22 : 28 750 000 $
Year 23 : 24 250 000 $
Salary Average Commitment
Year 20 : 76 600 000 $
Year 21 : 48 150 000 $
Year 22 : 28 750 000 $
Year 23 : 24 250 000 $
Salary Cap with 1 Way Contract
Year 20 : 75 050 000 $
Year 21 : 46 600 000 $
Year 22 : 28 750 000 $
Year 23 : 24 250 000 $

Farm Players Salaries
Jake Walman	92 500 $ (1)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Ryan Collins	88 083 $ (1)
Salary Remaining :	0 $
Salary Average :	88 083 $
Salary Average Remaining :	0 $
Taylor Raddysh	83 333 $ (2)
Salary Remaining :	0 $
Salary Average :	83 333 $
Salary Average Remaining :	0 $
Nate Schnarr	78 667 $ (3)
Salary Remaining :	0 $
Salary Average :	78 667 $
Salary Average Remaining :	0 $
Jake Leschyshyn	77 833 $ (3)
Salary Remaining :	0 $
Salary Average :	77 833 $
Salary Average Remaining :	0 $
Sebastian Aho D	77 000 $ (1)
Salary Remaining :	0 $
Salary Average :	77 000 $
Salary Average Remaining :	0 $
J.C. Beaudin	76 500 $ (1)
Salary Remaining :	0 $
Salary Average :	76 500 $
Salary Average Remaining :	0 $
Julius Nattinen	73 083 $ (1)
Salary Remaining :	0 $
Salary Average :	73 083 $
Salary Average Remaining :	0 $
Blake Speers	72 833 $ (1)
Salary Remaining :	0 $
Salary Average :	72 833 $
Salary Average Remaining :	0 $
Antoine Bibeau	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Jordan Schroeder	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Adam Erne	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Jack Rodewald	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Marko Dano	70 000 $ (2)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Dillon Heatherington	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Joseph Cramarossa	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Paul Bittner	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Francis Perron	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Chris Bigras	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Christopher Gibson	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Matt Moulson	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 20 : 1 524 832 $
Year 21 : 519 833 $
Year 22 : 156 500 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 529 832 $
Year 21 : 514 833 $
Year 22 : 156 500 $
Year 23 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	7413 - 100 $ - 4 116 - 55,53%
Level 2:	3706 - 60 $ - 2 118 - 57,16%
Level 3:	4633 - 35 $ - 2 757 - 59,51%
Level 4:	1853 - 25 $ - 1 057 - 57,05%
Luxury :	927 - 200 $ - 523 - 56,38%
Total Capacity :	18532
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	10 571 - 57,04%
Average Income per Game	1 141 616 $
Year to Date Revenue	46 806 266 $
Expense
Pro Players Total Salaries	71 014 166 $
Pro Players Total Average Salaries	71 014 166 $
Farm Players Total Salaries	1 659 583 $
Farm Players Total Average Salaries	1 664 583 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	71 088 829 $
Farm Year To Date Expenses	1 863 443 $
Pro Salary Cap Per Days	443 598 $
Pro Salary Cap To Date	68 596 616 $
Farm Salary Cap Per Days	10 387 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	467 624 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 075 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	68 596 616 $
Estimate Under Maximum Salary Cap of 70 000 000 $	1 403 384 $
Estimate Over Minimum Salary Cap of 50 000 000 $	18 596 616 $
Current Bank Account	58 465 573 $
Projected Bank Account	58 465 573 $

Pro Players Salaries
Tyler Seguin (1 Way Contract)	7 500 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	7 500 000 $
-Salary Average Remaining :	0 $
Dylan Larkin (1 Way Contract)	6 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
Tomas Hertl (1 Way Contract)	5 500 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	5 500 000 $
-Salary Average Remaining :	0 $
Sergei Bobrovsky (1 Way Contract)	5 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Artemi Panarin (1 Way Contract)	4 850 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	4 850 000 $
-Salary Average Remaining :	0 $
Tobias Enstrom (1 Way Contract)	4 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Jonathan Marchessault (1 Way Contract)	4 500 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Dougie Hamilton (1 Way Contract)	4 500 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Nick Leddy (1 Way Contract)	4 000 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Jeff Petry (1 Way Contract)	4 000 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	4 000 000 $
-Salary Average Remaining :	0 $
Chris Tanev (1 Way Contract)	3 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	3 000 000 $
-Salary Average Remaining :	0 $
Brandon Sutter (1 Way Contract)	2 550 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 550 000 $
-Salary Average Remaining :	0 $
Travis Zajac (Out of Payroll)	2 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Michael Frolik (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Anders Nilsson (1 Way Contract)	2 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Nate Schmidt (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Pavel Zacha (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Luke Glendening (1 Way Contract)	1 200 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 200 000 $
-Salary Average Remaining :	0 $
Paul Byron (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Melker Karlsson (1 Way Contract)	1 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Tanner Kero (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Michael Raffl (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Jonas Siegenthaler	714 166 $ (1)
-Salary Remaining :	0 $
-Salary Average :	714 166 $
-Salary Average Remaining :	0 $
Scott Darling (1 Way Contract)	700 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 20 : 71 014 166 $
Year 21 : 55 500 000 $
Year 22 : 46 000 000 $
Year 23 : 37 000 000 $
Salary Average Commitment
Year 20 : 71 014 166 $
Year 21 : 55 500 000 $
Year 22 : 46 000 000 $
Year 23 : 37 000 000 $
Salary Cap with 1 Way Contract
Year 20 : 70 314 168 $
Year 21 : 55 500 000 $
Year 22 : 46 000 000 $
Year 23 : 37 000 000 $

Farm Players Salaries
Anders Bjork	92 500 $ (1)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Steven Kampfer	80 000 $ (1)
Salary Remaining :	0 $
Salary Average :	80 000 $
Salary Average Remaining :	0 $
Lukas Vejdemo	79 250 $ (1)
Salary Remaining :	0 $
Salary Average :	79 250 $
Salary Average Remaining :	0 $
Antoine Morand	77 833 $ (3)
Salary Remaining :	0 $
Salary Average :	77 833 $
Salary Average Remaining :	0 $
Yannick Weber	75 000 $ (1)
Salary Remaining :	0 $
Salary Average :	75 000 $
Salary Average Remaining :	0 $
Nathan Gerbe	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Matt Read	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Tyler Graovac	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Brandon Davidson	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Steve Oleksy	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Erik Condra	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Philip Samuelsson	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Chris Terry	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Jordan Nolan	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Mason McDonald	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Erik Burgdoerfer (Out of Payroll)	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Zachary Fucale	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Seth Helgeson	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Hunter Shinkaruk	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Justin Auger	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Tobias Lindberg	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Dominic Turgeon	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Kyle Wood	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Zack Mitchell	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Total Farm Players	24
Salary Commitment
Year 20 : 1 659 583 $
Year 21 : 217 833 $
Year 22 : 77 833 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 664 583 $
Year 21 : 212 833 $
Year 22 : 77 833 $
Year 23 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7182 - 500 $ - 3 591 - 50,00%
Level 2:	3590 - 320 $ - 1 795 - 50,00%
Level 3:	4489 - 200 $ - 2 244 - 49,99%
Level 4:	1795 - 120 $ - 898 - 50,03%
Luxury :	898 - 999 $ - 449 - 50,00%
Total Capacity :	17954
Team Popularity :	50,00%
Income
Home Games Left	0
Average Attendance - %	8 977 - 50,00%
Average Income per Game	5 028 766 $
Year to Date Revenue	206 179 406 $
Expense
Pro Players Total Salaries	76 475 000 $
Pro Players Total Average Salaries	76 475 000 $
Farm Players Total Salaries	1 729 250 $
Farm Players Total Average Salaries	1 746 750 $
Coaches Total Salaries	1 200 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(5 350 000 $)
Pro Year To Date Expenses	76 290 844 $
Farm Year To Date Expenses	1 974 450 $
Pro Salary Cap Per Days	496 591 $
Pro Salary Cap To Date	75 290 922 $
Farm Salary Cap Per Days	11 343 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	503 084 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	12 528 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	69 940 922 $
Estimate Under Maximum Salary Cap of 70 000 000 $	59 078 $
Estimate Over Minimum Salary Cap of 50 000 000 $	19 940 922 $
Current Bank Account	394 367 972 $
Projected Bank Account	394 367 972 $

Pro Players Salaries
Jeff Carter (1 Way Contract)	8 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	8 000 000 $
-Salary Average Remaining :	0 $
T.J. Brodie (1 Way Contract)	7 000 000 $ (4)
-Salary Remaining :	0 $
-Salary Average :	7 000 000 $
-Salary Average Remaining :	0 $
Anze Kopitar (1 Way Contract)	6 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	6 750 000 $
-Salary Average Remaining :	0 $
Marc Staal (1 Way Contract)	6 250 000 $ (5)
-Salary Remaining :	0 $
-Salary Average :	6 250 000 $
-Salary Average Remaining :	0 $
James Neal (1 Way Contract)	6 000 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	6 000 000 $
-Salary Average Remaining :	0 $
Steve Bernier (1 Way Contract)	5 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 500 000 $
-Salary Average Remaining :	0 $
Derek Stepan (1 Way Contract)	5 500 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	5 500 000 $
-Salary Average Remaining :	0 $
Joffrey Lupul (1 Way Contract)	5 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	5 000 000 $
-Salary Average Remaining :	0 $
Logan Couture (1 Way Contract)	4 500 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	4 500 000 $
-Salary Average Remaining :	0 $
Zach Werenski (1 Way Contract)	3 250 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	3 250 000 $
-Salary Average Remaining :	0 $
Dmitri Orlov (1 Way Contract)	2 750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 750 000 $
-Salary Average Remaining :	0 $
David Backes (1 Way Contract)	2 550 000 $ (3)
-Salary Remaining :	0 $
-Salary Average :	2 550 000 $
-Salary Average Remaining :	0 $
Zdeno Chara (1 Way Contract)	2 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 500 000 $
-Salary Average Remaining :	0 $
Esa Lindell (1 Way Contract)	2 250 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 250 000 $
-Salary Average Remaining :	0 $
Robin Lehner (1 Way Contract)	2 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	2 000 000 $
-Salary Average Remaining :	0 $
Timo Meier (1 Way Contract)	1 500 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 500 000 $
-Salary Average Remaining :	0 $
Brian Dumoulin (1 Way Contract)	1 100 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 100 000 $
-Salary Average Remaining :	0 $
Radek Faksa (1 Way Contract)	1 000 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	1 000 000 $
-Salary Average Remaining :	0 $
Elias Pettersson	925 000 $ (2)
-Salary Remaining :	0 $
-Salary Average :	925 000 $
-Salary Average Remaining :	0 $
Justin Abdelkader (1 Way Contract)	750 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	750 000 $
-Salary Average Remaining :	0 $
Jordan Martinook (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Garret Sparks (1 Way Contract)	700 000 $ (1)
-Salary Remaining :	0 $
-Salary Average :	700 000 $
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 20 : 76 475 000 $
Year 21 : 43 975 000 $
Year 22 : 31 550 000 $
Year 23 : 21 250 000 $
Salary Average Commitment
Year 20 : 76 475 000 $
Year 21 : 43 975 000 $
Year 22 : 31 550 000 $
Year 23 : 21 250 000 $
Salary Cap with 1 Way Contract
Year 20 : 76 475 000 $
Year 21 : 43 975 000 $
Year 22 : 31 550 000 $
Year 23 : 21 250 000 $

Farm Players Salaries
Colton Point	92 500 $ (2)
Salary Remaining :	0 $
Salary Average :	92 500 $
Salary Average Remaining :	0 $
Noah Dobson	89 417 $ (3)
Salary Remaining :	0 $
Salary Average :	89 417 $
Salary Average Remaining :	0 $
Cam Dineen	74 500 $ (2)
Salary Remaining :	0 $
Salary Average :	74 500 $
Salary Average Remaining :	0 $
Deven Sideroff	72 833 $ (1)
Salary Remaining :	0 $
Salary Average :	72 833 $
Salary Average Remaining :	0 $
Oscar Fantenberg	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Matt Martin	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Ben Street	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Brian Lashoff	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Josh Leivo	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Morgan Ellis	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
Matheson Iacopelli	70 000 $ (1)
Salary Remaining :	0 $
Salary Average :	70 000 $
Salary Average Remaining :	0 $
C.J. Smith	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Colin Blackwell	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Ville Husso	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
John Ramage	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Corban Knight	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Ryan Haggerty	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Sam Anas	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Julian Melchiori	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Brett Pollock	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Nathan Walker	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Brogan Rafferty	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Joseph Gambardella	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Troy Grosenick	65 000 $ (1)
Salary Remaining :	0 $
Salary Average :	65 000 $
Salary Average Remaining :	0 $
Luke Johnson	65 000 $ (2)
Salary Remaining :	0 $
Salary Average :	67 500 $
Salary Average Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 20 : 1 729 250 $
Year 21 : 746 417 $
Year 22 : 89 417 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 746 750 $
Year 21 : 728 917 $
Year 22 : 89 417 $
Year 23 : 0 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 70 000 000 $ Available Cap Space	Over Minimum of 50 000 000 $	Pro Players	Farm Players	Total Players
Avalanche	8 496 424 $	68 834 942 $	1 165 058 $	18 834 942 $	22	25	47
Blackhawks	21 819 693 $	69 070 166 $	929 834 $	19 070 166 $	24	25	49
Blues	36 143 912 $	58 136 603 $	11 863 397 $	8 136 603 $	23	24	47
Bruins	111 915 274 $	67 283 611 $	2 716 389 $	17 283 611 $	23	26	49
Canadiens	99 339 037 $	69 966 488 $	33 512 $	19 966 488 $	22	25	47
Canucks	75 974 560 $	52 799 670 $	17 200 330 $	2 799 670 $	22	24	46
Capitals	137 833 472 $	68 362 987 $	1 637 013 $	18 362 987 $	23	24	47
Devils	42 009 630 $	58 160 457 $	11 839 543 $	8 160 457 $	24	23	47
Ducks	20 225 608 $	68 275 508 $	1 724 492 $	18 275 508 $	24	24	48
Flames	84 183 290 $	68 764 719 $	1 235 281 $	18 764 719 $	24	23	47
Flyers	30 274 399 $	60 592 597 $	9 407 403 $	10 592 597 $	25	25	50
Hurricanes	35 615 829 $	69 877 456 $	122 544 $	19 877 456 $	25	24	49
Islanders	325 026 128 $	67 615 559 $	2 384 441 $	17 615 559 $	22	25	47
Jets	73 478 079 $	69 978 880 $	21 120 $	19 978 880 $	22	25	47
Kings	199 985 462 $	68 747 626 $	1 252 374 $	18 747 626 $	25	21	46
Lightning	161 202 404 $	65 004 682 $	4 995 318 $	15 004 682 $	22	26	48
Maple Leafs	52 269 714 $	62 899 712 $	7 100 288 $	12 899 712 $	24	26	50
Oilers	320 566 360 $	67 403 442 $	2 596 558 $	17 403 442 $	25	23	48
Panthers	40 093 291 $	67 078 714 $	2 921 286 $	17 078 714 $	24	26	50
Penguins	95 442 049 $	57 732 934 $	12 267 066 $	7 732 934 $	25	24	49
Predators	60 508 965 $	63 815 280 $	6 184 720 $	13 815 280 $	27	20	47
Rangers	35 457 887 $	69 004 390 $	995 610 $	19 004 390 $	22	24	46
Red Wings	52 841 094 $	69 288 007 $	711 993 $	19 288 007 $	24	24	48
Sabres	39 427 451 $	64 863 148 $	5 136 852 $	14 863 148 $	24	26	50
Senateurs	57 645 054 $	60 518 088 $	9 481 912 $	10 518 088 $	25	24	49
Sharks	47 908 051 $	69 792 697 $	207 303 $	19 792 697 $	26	21	47
Stars	58 465 573 $	68 596 616 $	1 403 384 $	18 596 616 $	24	24	48
Wild	394 367 972 $	69 940 922 $	59 078 $	19 940 922 $	22	25	47

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %