LHSE - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	3360 - 125 $ - 0 - 0,00%
Level 2:	4480 - 70 $ - 0 - 0,00%
Level 3:	5600 - 45 $ - 0 - 0,00%
Level 4:	6720 - 30 $ - 0 - 0,00%
Luxury :	2240 - 225 $ - 0 - 0,00%
Total Capacity :	22400
Team Popularity :	127,00%
Farm
Farm Level 1:	2000 - 50 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	83 175 000 $
Pro Players Total Average Salaries	83 175 000 $
Farm Players Total Salaries	2 832 500 $
Farm Players Total Average Salaries	2 832 500 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 200 000 $	83 200 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-61 500 000 $
Current Bank Account	28 403 382 $
Projected Bank Account	28 403 382 $

Pro Players Salaries
Shea Weber	7 200 000 $ (3)
-Salary Remaining :	7 200 000 $
Seth Jones	7 000 000 $ (4)
-Salary Remaining :	7 000 000 $
Auston Matthews	7 000 000 $ (5)
-Salary Remaining :	7 000 000 $
Frederik Andersen	7 000 000 $ (5)
-Salary Remaining :	7 000 000 $
Taylor Hall	7 000 000 $ (6)
-Salary Remaining :	7 000 000 $
Mikko Rantanen	6 125 000 $ (4)
-Salary Remaining :	6 125 000 $
Erik Johnson	6 000 000 $ (6)
-Salary Remaining :	6 000 000 $
Sean Monahan	5 750 000 $ (2)
-Salary Remaining :	5 750 000 $
Evander Kane	5 750 000 $ (4)
-Salary Remaining :	5 750 000 $
Hampus Lindholm	4 250 000 $ (2)
-Salary Remaining :	4 250 000 $
Chris Kreider	4 200 000 $ (2)
-Salary Remaining :	4 200 000 $
Max Domi	3 750 000 $ (2)
-Salary Remaining :	3 750 000 $
Joel Edmundson	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Ian Cole	2 000 000 $ (4)
-Salary Remaining :	2 000 000 $
Dylan Strome	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Thomas Chabot	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Nick Ritchie	1 250 000 $ (2)
-Salary Remaining :	1 250 000 $
Jesper Bratt	1 200 000 $ (3)
-Salary Remaining :	1 200 000 $
Colin White	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Jay Beagle	1 000 000 $ (5)
-Salary Remaining :	1 000 000 $
Mikko Koskinen	700 000 $ (1)
-Salary Remaining :	700 000 $
Total Pro Players	21
Salary Commitment
Year 20 : 83 175 000 $
Year 21 : 78 475 000 $
Year 22 : 57 275 000 $
Year 23 : 48 875 000 $
Salary Average Commitment
Year 20 : 83 175 000 $
Year 21 : 78 475 000 $
Year 22 : 57 275 000 $
Year 23 : 48 875 000 $
Salary Cap with 1 Way Contract
Year 20 : 83 175 000 $
Year 21 : 78 475 000 $
Year 22 : 57 275 000 $
Year 23 : 48 875 000 $

Farm Players Salaries
Samuel Girard	140 000 $ (3)
Salary Remaining :	140 000 $
Logan Brown	100 000 $ (4)
Salary Remaining :	100 000 $
Jesse Puljujarvi	100 000 $ (1)
Salary Remaining :	100 000 $
Tyson Jost	100 000 $ (1)
Salary Remaining :	100 000 $
Alexander Nylander	100 000 $ (1)
Salary Remaining :	100 000 $
Jack Roslovic	100 000 $ (1)
Salary Remaining :	100 000 $
Casey Mittelstadt	90 000 $ (4)
Salary Remaining :	90 000 $
Denis Gurianov	85 000 $ (2)
Salary Remaining :	85 000 $
Adam Boqvist	85 000 $ (3)
Salary Remaining :	85 000 $
Evan Bouchard	85 000 $ (2)
Salary Remaining :	85 000 $
Jesperi Kotkaniemi	85 000 $ (2)
Salary Remaining :	85 000 $
Robert Thomas	82 500 $ (2)
Salary Remaining :	82 500 $
Ian McCoshen	80 000 $ (1)
Salary Remaining :	80 000 $
Juuso Valimaki	80 000 $ (1)
Salary Remaining :	80 000 $
Lias Andersson	80 000 $ (4)
Salary Remaining :	80 000 $
Julius Honka	80 000 $ (1)
Salary Remaining :	80 000 $
Nicolas Roy	80 000 $ (3)
Salary Remaining :	80 000 $
Henrik Borgstrom	80 000 $ (2)
Salary Remaining :	80 000 $
Brendan Lemieux	80 000 $ (2)
Salary Remaining :	80 000 $
Michael Dal Colle	80 000 $ (3)
Salary Remaining :	80 000 $
Ryan Poehling	80 000 $ (2)
Salary Remaining :	80 000 $
Kerby Rychel	80 000 $ (1)
Salary Remaining :	80 000 $
Kristian Vesalainen	80 000 $ (2)
Salary Remaining :	80 000 $
Thatcher Demko	80 000 $ (2)
Salary Remaining :	80 000 $
Sam Steel	80 000 $ (1)
Salary Remaining :	80 000 $
Haydn Fleury	80 000 $ (2)
Salary Remaining :	80 000 $
Samuel Morin	80 000 $ (1)
Salary Remaining :	80 000 $
Filip Chlapik	75 000 $ (3)
Salary Remaining :	75 000 $
Jordan Kyrou	75 000 $ (1)
Salary Remaining :	75 000 $
Maxime Comtois	75 000 $ (1)
Salary Remaining :	75 000 $
Mark Friedman	70 000 $ (1)
Salary Remaining :	70 000 $
Josh Mahura	65 000 $ (1)
Salary Remaining :	65 000 $
Brendan Guhle	60 000 $ (2)
Salary Remaining :	60 000 $
Rinat Valiev	60 000 $ (3)
Salary Remaining :	60 000 $
Total Farm Players	34
Salary Commitment
Year 20 : 2 832 500 $
Year 21 : 1 667 500 $
Year 22 : 790 000 $
Year 23 : 270 000 $
Salary Average Commitment
Year 20 : 2 832 500 $
Year 21 : 1 667 500 $
Year 22 : 790 000 $
Year 23 : 270 000 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	3000 - 127 $ - 0 - 0,00%
Level 2:	4000 - 82 $ - 0 - 0,00%
Level 3:	5000 - 54 $ - 0 - 0,00%
Level 4:	6000 - 32 $ - 0 - 0,00%
Luxury :	2000 - 232 $ - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	121,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	81 250 000 $
Pro Players Total Average Salaries	81 250 000 $
Farm Players Total Salaries	2 807 000 $
Farm Players Total Average Salaries	2 787 000 $
Coaches Total Salaries	3 800 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 200 000 $	83 200 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-61 500 000 $
Current Bank Account	50 012 044 $
Projected Bank Account	50 012 044 $

Pro Players Salaries
Brent Burns	7 750 000 $ (6)
-Salary Remaining :	7 750 000 $
Nicklas Backstrom	7 250 000 $ (3)
-Salary Remaining :	7 250 000 $
Pekka Rinne	7 000 000 $ (1)
-Salary Remaining :	7 000 000 $
Roman Josi	6 050 000 $ (2)
-Salary Remaining :	6 050 000 $
Tomas Hertl	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Alex Goligoski	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Nick Foligno	4 500 000 $ (4)
-Salary Remaining :	4 500 000 $
Cam Fowler	4 250 000 $ (4)
-Salary Remaining :	4 250 000 $
J.T. Miller	4 200 000 $ (5)
-Salary Remaining :	4 200 000 $
Jason Demers	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Valtteri Filppula	3 050 000 $ (1)
-Salary Remaining :	3 050 000 $
Derek Forbort	3 000 000 $ (5)
-Salary Remaining :	3 000 000 $
Travis Zajac	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Kyle Connor	2 750 000 $ (1)
-Salary Remaining :	2 750 000 $
Riley Nash	2 600 000 $ (4)
-Salary Remaining :	2 600 000 $
Richard Panik	2 500 000 $ (4)
-Salary Remaining :	2 500 000 $
Casey Cizikas	2 400 000 $ (6)
-Salary Remaining :	2 400 000 $
Matt Hunwick (1 Way Contract)	2 050 000 $ (1)
-1 Way Contract Salary Cap :	205 000 $
-Salary Remaining :	2 050 000 $
Danton Heinen	1 900 000 $ (1)
-Salary Remaining :	1 900 000 $
John Moore	1 500 000 $ (3)
-Salary Remaining :	1 500 000 $
Jason Pominville	1 200 000 $ (1)
-Salary Remaining :	1 200 000 $
Ilya Samsonov	800 000 $ (2)
-Salary Remaining :	800 000 $
Total Pro Players	22
Salary Commitment
Year 20 : 81 250 000 $
Year 21 : 54 800 000 $
Year 22 : 39 950 000 $
Year 23 : 31 200 000 $
Salary Average Commitment
Year 20 : 81 250 000 $
Year 21 : 54 800 000 $
Year 22 : 39 950 000 $
Year 23 : 31 200 000 $
Salary Cap with 1 Way Contract
Year 20 : 79 405 000 $
Year 21 : 54 800 000 $
Year 22 : 39 950 000 $
Year 23 : 31 200 000 $

Farm Players Salaries
Sven Baertschi	180 000 $ (4)
Salary Remaining :	180 000 $
Adrian Kempe	180 000 $ (4)
Salary Remaining :	180 000 $
Vladislav Kamenev	160 000 $ (1)
Salary Remaining :	160 000 $
Tyler Ennis	130 000 $ (1)
Salary Remaining :	130 000 $
Kevin Bieksa	120 000 $ (1)
Salary Remaining :	120 000 $
Victor Antipin	80 000 $ (4)
Salary Remaining :	80 000 $
Sven Andrighetto	80 000 $ (4)
Salary Remaining :	80 000 $
Max Reinhart	80 000 $ (4)
Salary Remaining :	80 000 $
Eeli Tolvanen	80 000 $ (4)
Salary Remaining :	80 000 $
Trent Frederic	80 000 $ (1)
Salary Remaining :	80 000 $
Jamie McGinn	80 000 $ (2)
Salary Remaining :	80 000 $
Nathan Bastian	75 000 $ (1)
Salary Remaining :	75 000 $
Nic Dowd	75 000 $ (4)
Salary Remaining :	75 000 $
Kevin Boyle	70 000 $ (1)
Salary Remaining :	70 000 $
Elvis Merzlikins	70 000 $ (2)
Salary Remaining :	70 000 $
Chris Driedger	67 500 $ (1)
Salary Remaining :	67 500 $
Marko Dano	67 500 $ (2)
Salary Remaining :	67 500 $
Slava Voynov	67 000 $ (1)
Salary Remaining :	67 000 $
Jared Cowen	65 000 $ (1)
Salary Remaining :	65 000 $
Shane Prince	65 000 $ (2)
Salary Remaining :	65 000 $
Frank Corrado	65 000 $ (2)
Salary Remaining :	65 000 $
Nathan Gerbe	60 000 $ (2)
Salary Remaining :	60 000 $
Linden Vey	60 000 $ (4)
Salary Remaining :	60 000 $
Nathan Walker	60 000 $ (3)
Salary Remaining :	60 000 $
Jordan Szwarz	60 000 $ (2)
Salary Remaining :	60 000 $
Dillon Simpson	60 000 $ (1)
Salary Remaining :	60 000 $
Josh Archibald	60 000 $ (2)
Salary Remaining :	60 000 $
Andrei Mironov	60 000 $ (3)
Salary Remaining :	60 000 $
Niklas Backstrom	50 000 $ (1)
Salary Remaining :	50 000 $
Karri Ramo	50 000 $ (1)
Salary Remaining :	50 000 $
Drew Miller	50 000 $ (1)
Salary Remaining :	50 000 $
Brian Flynn	50 000 $ (1)
Salary Remaining :	50 000 $
Tomas Hyka	50 000 $ (2)
Salary Remaining :	50 000 $
Gabriel Dumont	50 000 $ (3)
Salary Remaining :	50 000 $
Seth Helgeson	50 000 $ (3)
Salary Remaining :	50 000 $
Mikhail Grabovski	50 000 $ (1)
Salary Remaining :	50 000 $
Jake Chelios	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	37
Salary Commitment
Year 20 : 2 807 000 $
Year 21 : 1 612 500 $
Year 22 : 1 035 000 $
Year 23 : 815 000 $
Salary Average Commitment
Year 20 : 2 787 000 $
Year 21 : 1 592 500 $
Year 22 : 1 035 000 $
Year 23 : 815 000 $

BlueJackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	3000 - 110 $ - 0 - 0,00%
Level 2:	4000 - 70 $ - 0 - 0,00%
Level 3:	5000 - 50 $ - 0 - 0,00%
Level 4:	6000 - 25 $ - 0 - 0,00%
Luxury :	2000 - 215 $ - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	112,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 900 000 $
Pro Players Total Average Salaries	76 900 000 $
Farm Players Total Salaries	2 282 500 $
Farm Players Total Average Salaries	2 282 500 $
Coaches Total Salaries	5 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 200 000 $	83 200 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-61 500 000 $
Current Bank Account	22 465 089 $
Projected Bank Account	22 465 089 $

Pro Players Salaries
John Tavares	8 000 000 $ (2)
-Salary Remaining :	8 000 000 $
Torey Krug	6 500 000 $ (4)
-Salary Remaining :	6 500 000 $
Pierre-Luc Dubois	5 500 000 $ (3)
-Salary Remaining :	5 500 000 $
Henrik Lundqvist	5 000 000 $ (4)
-Salary Remaining :	5 000 000 $
Brayden Point	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Nick Leddy	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Brandon Dubinsky	3 500 000 $ (2)
-Salary Remaining :	3 500 000 $
Blake Comeau	3 200 000 $ (1)
-Salary Remaining :	3 200 000 $
Mikkel Boedker	3 100 000 $ (1)
-Salary Remaining :	3 100 000 $
Pavel Buchnevich	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Loui Eriksson	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Brenden Dillon	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Alexei Emelin (1 Way Contract)	2 800 000 $ (1)
-1 Way Contract Salary Cap :	280 000 $
-Salary Remaining :	2 800 000 $
Bobby Ryan	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
Neal Pionk	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Brian Dumoulin	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
Andrej Sustr (1 Way Contract)	2 200 000 $ (2)
-1 Way Contract Salary Cap :	220 000 $
-Salary Remaining :	2 200 000 $
Ryan Miller	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Tyler Bertuzzi	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Kevin Connauton	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Dylan DeMelo	1 800 000 $ (2)
-Salary Remaining :	1 800 000 $
Andreas Athanasiou	1 800 000 $ (2)
-Salary Remaining :	1 800 000 $
Ben Hutton	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
Jesper Fast	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Total Pro Players	24
Salary Commitment
Year 20 : 76 900 000 $
Year 21 : 47 300 000 $
Year 22 : 22 000 000 $
Year 23 : 11 500 000 $
Salary Average Commitment
Year 20 : 76 900 000 $
Year 21 : 47 300 000 $
Year 22 : 22 000 000 $
Year 23 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 20 : 72 400 000 $
Year 21 : 45 320 000 $
Year 22 : 22 000 000 $
Year 23 : 11 500 000 $

Farm Players Salaries
Malcolm Subban	150 000 $ (2)
Salary Remaining :	150 000 $
Louis Domingue	150 000 $ (4)
Salary Remaining :	150 000 $
J.T. Compher	120 000 $ (1)
Salary Remaining :	120 000 $
Zack Kassian	100 000 $ (1)
Salary Remaining :	100 000 $
Kailer Yamamoto	100 000 $ (3)
Salary Remaining :	100 000 $
A.J. Greer	90 000 $ (4)
Salary Remaining :	90 000 $
Matthew Peca	90 000 $ (2)
Salary Remaining :	90 000 $
Jean-Sebastien Dea	90 000 $ (1)
Salary Remaining :	90 000 $
Daniel Sprong	90 000 $ (4)
Salary Remaining :	90 000 $
Gemel Smith	80 000 $ (1)
Salary Remaining :	80 000 $
Mike Vecchione	80 000 $ (2)
Salary Remaining :	80 000 $
Slater Koekkoek	80 000 $ (1)
Salary Remaining :	80 000 $
Tanner Kero	77 500 $ (2)
Salary Remaining :	77 500 $
Christoph Bertschy	75 000 $ (2)
Salary Remaining :	75 000 $
Nicholas Merkley	75 000 $ (2)
Salary Remaining :	75 000 $
Patrick Sharp	75 000 $ (2)
Salary Remaining :	75 000 $
Jordin Tootoo	70 000 $ (3)
Salary Remaining :	70 000 $
Evgeny Medvedev	70 000 $ (1)
Salary Remaining :	70 000 $
Seth Griffith	70 000 $ (1)
Salary Remaining :	70 000 $
Nail Yakupov	70 000 $ (2)
Salary Remaining :	70 000 $
Mark Alt	70 000 $ (1)
Salary Remaining :	70 000 $
Stuart Percy	70 000 $ (2)
Salary Remaining :	70 000 $
Brett Howden	70 000 $ (3)
Salary Remaining :	70 000 $
Jan Hejda	60 000 $ (1)
Salary Remaining :	60 000 $
Devin Setoguchi	60 000 $ (2)
Salary Remaining :	60 000 $
Yann Danis	50 000 $ (1)
Salary Remaining :	50 000 $
Marcel Goc	50 000 $ (2)
Salary Remaining :	50 000 $
Jiri Hudler	50 000 $ (2)
Salary Remaining :	50 000 $
Total Farm Players	28
Salary Commitment
Year 20 : 2 282 500 $
Year 21 : 1 492 500 $
Year 22 : 570 000 $
Year 23 : 330 000 $
Salary Average Commitment
Year 20 : 2 282 500 $
Year 21 : 1 492 500 $
Year 22 : 570 000 $
Year 23 : 330 000 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	3000 - 120 $ - 0 - 0,00%
Level 2:	4000 - 80 $ - 0 - 0,00%
Level 3:	5000 - 50 $ - 0 - 0,00%
Level 4:	6000 - 30 $ - 0 - 0,00%
Luxury :	2000 - 220 $ - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	111,00%
Farm
Farm Level 1:	2000 - 55 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 400 000 $
Pro Players Total Average Salaries	76 400 000 $
Farm Players Total Salaries	2 427 500 $
Farm Players Total Average Salaries	2 427 500 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 160 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	4 160 000 $
Estimate Under Maximum Salary Cap of 83 200 000 $	79 040 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-57 340 000 $
Current Bank Account	8 543 000 $
Projected Bank Account	8 543 000 $

Pro Players Salaries
Blake Wheeler	8 000 000 $ (4)
-Salary Remaining :	8 000 000 $
Dustin Byfuglien	8 000 000 $ (4)
-Salary Remaining :	8 000 000 $
Anze Kopitar	7 500 000 $ (4)
-Salary Remaining :	7 500 000 $
David Backes	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Paul Stastny	4 750 000 $ (4)
-Salary Remaining :	4 750 000 $
Nazem Kadri	4 200 000 $ (1)
-Salary Remaining :	4 200 000 $
Shayne Gostisbehere	4 100 000 $ (2)
-Salary Remaining :	4 100 000 $
Colin Miller	4 000 000 $ (5)
-Salary Remaining :	4 000 000 $
Antti Raanta	4 000 000 $ (4)
-Salary Remaining :	4 000 000 $
Mike Smith	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Ryan Dzingel	3 200 000 $ (5)
-Salary Remaining :	3 200 000 $
Tyler Toffoli	3 000 000 $ (4)
-Salary Remaining :	3 000 000 $
Robert Hagg	2 850 000 $ (2)
-Salary Remaining :	2 850 000 $
Artem Anisimov	2 800 000 $ (4)
-Salary Remaining :	2 800 000 $
Brandon Montour	2 600 000 $ (3)
-Salary Remaining :	2 600 000 $
Kevin Shattenkirk	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
Andrew Cogliano	2 300 000 $ (3)
-Salary Remaining :	2 300 000 $
Andrew Ladd	1 300 000 $ (3)
-Salary Remaining :	1 300 000 $
Zach Bogosian	1 300 000 $ (1)
-Salary Remaining :	1 300 000 $
Joel Eriksson Ek	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Total Pro Players	20
Salary Commitment
Year 20 : 76 400 000 $
Year 21 : 66 400 000 $
Year 22 : 51 450 000 $
Year 23 : 45 250 000 $
Salary Average Commitment
Year 20 : 76 400 000 $
Year 21 : 66 400 000 $
Year 22 : 51 450 000 $
Year 23 : 45 250 000 $
Salary Cap with 1 Way Contract
Year 20 : 76 400 000 $
Year 21 : 66 400 000 $
Year 22 : 51 450 000 $
Year 23 : 45 250 000 $

Farm Players Salaries
Christian Folin	180 000 $ (2)
Salary Remaining :	180 000 $
Mike Condon	100 000 $ (2)
Salary Remaining :	100 000 $
Ryan Murphy	100 000 $ (2)
Salary Remaining :	100 000 $
Tim Schaller	100 000 $ (4)
Salary Remaining :	100 000 $
Ryan Hartman	100 000 $ (3)
Salary Remaining :	100 000 $
Oscar Lindberg	100 000 $ (4)
Salary Remaining :	100 000 $
Kyle Clifford	100 000 $ (4)
Salary Remaining :	100 000 $
Par Lindholm	82 500 $ (4)
Salary Remaining :	82 500 $
Robbie Russo	80 000 $ (1)
Salary Remaining :	80 000 $
Kalle Kossila	80 000 $ (1)
Salary Remaining :	80 000 $
Jordan Schmaltz	77 500 $ (1)
Salary Remaining :	77 500 $
Scott Foster	75 000 $ (1)
Salary Remaining :	75 000 $
Andreas Englund	75 000 $ (1)
Salary Remaining :	75 000 $
Tanner Fritz	75 000 $ (2)
Salary Remaining :	75 000 $
Tyler Lewington	70 000 $ (1)
Salary Remaining :	70 000 $
Marcus Hogberg	70 000 $ (1)
Salary Remaining :	70 000 $
Cal Petersen	70 000 $ (1)
Salary Remaining :	70 000 $
Steven Santini	70 000 $ (1)
Salary Remaining :	70 000 $
Chris Mueller	65 000 $ (3)
Salary Remaining :	65 000 $
Anton Blidh	65 000 $ (1)
Salary Remaining :	65 000 $
Brendan Gaunce	60 000 $ (3)
Salary Remaining :	60 000 $
Michael Paliotta	57 500 $ (2)
Salary Remaining :	57 500 $
Jason Kasdorf	57 500 $ (4)
Salary Remaining :	57 500 $
Liam O'Brien	57 500 $ (3)
Salary Remaining :	57 500 $
Rudolfs Balcers	55 000 $ (1)
Salary Remaining :	55 000 $
Riley Stillman	55 000 $ (1)
Salary Remaining :	55 000 $
Ben Street	50 000 $ (1)
Salary Remaining :	50 000 $
Brad Boyes	50 000 $ (1)
Salary Remaining :	50 000 $
Yohann Auvitu	50 000 $ (1)
Salary Remaining :	50 000 $
Pascal Dupuis	50 000 $ (1)
Salary Remaining :	50 000 $
Michael Ryder	50 000 $ (1)
Salary Remaining :	50 000 $
Matt Lorito	50 000 $ (3)
Salary Remaining :	50 000 $
Danick Martel	50 000 $ (3)
Salary Remaining :	50 000 $
Total Farm Players	33
Salary Commitment
Year 20 : 2 427 500 $
Year 21 : 1 335 000 $
Year 22 : 822 500 $
Year 23 : 440 000 $
Salary Average Commitment
Year 20 : 2 427 500 $
Year 21 : 1 335 000 $
Year 22 : 822 500 $
Year 23 : 440 000 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	3000 - 100 $ - 0 - 0,00%
Level 2:	4000 - 67 $ - 0 - 0,00%
Level 3:	5000 - 38 $ - 0 - 0,00%
Level 4:	6000 - 19 $ - 0 - 0,00%
Luxury :	2000 - 212 $ - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	97,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	80 900 000 $
Pro Players Total Average Salaries	80 900 000 $
Farm Players Total Salaries	2 052 500 $
Farm Players Total Average Salaries	2 052 500 $
Coaches Total Salaries	4 450 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 200 000 $	83 200 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-61 500 000 $
Current Bank Account	14 371 351 $
Projected Bank Account	14 371 351 $

Pro Players Salaries
Zdeno Chara	8 500 000 $ (1)
-Salary Remaining :	8 500 000 $
Elias Lindholm	7 850 000 $ (5)
-Salary Remaining :	7 850 000 $
Jeff Skinner	6 500 000 $ (6)
-Salary Remaining :	6 500 000 $
Matt Murray	6 500 000 $ (1)
-Salary Remaining :	6 500 000 $
Aaron Ekblad	5 750 000 $ (3)
-Salary Remaining :	5 750 000 $
Erik Gustafsson (1992)	4 900 000 $ (5)
-Salary Remaining :	4 900 000 $
Vladislav Namestnikov	4 650 000 $ (5)
-Salary Remaining :	4 650 000 $
Tom Wilson	4 200 000 $ (3)
-Salary Remaining :	4 200 000 $
Patric Hornqvist	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Andrew Shaw	3 500 000 $ (3)
-Salary Remaining :	3 500 000 $
Cody Ceci	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Thomas Vanek	2 850 000 $ (1)
-Salary Remaining :	2 850 000 $
Anthony Cirelli	2 700 000 $ (3)
-Salary Remaining :	2 700 000 $
Andre Burakovsky	2 350 000 $ (3)
-Salary Remaining :	2 350 000 $
Patrik Nemeth	2 000 000 $ (4)
-Salary Remaining :	2 000 000 $
Colton Sceviour	2 000 000 $ (4)
-Salary Remaining :	2 000 000 $
Milan Lucic	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Ryan Strome	1 800 000 $ (1)
-Salary Remaining :	1 800 000 $
Joel Armia	1 800 000 $ (3)
-Salary Remaining :	1 800 000 $
Keith Kinkaid	1 650 000 $ (3)
-Salary Remaining :	1 650 000 $
Quinn Hughes	850 000 $ (2)
-Salary Remaining :	850 000 $
Miro Heiskanen	850 000 $ (2)
-Salary Remaining :	850 000 $
Kyle Brodziak	700 000 $ (1)
-Salary Remaining :	700 000 $
Total Pro Players	23
Salary Commitment
Year 20 : 80 900 000 $
Year 21 : 56 550 000 $
Year 22 : 49 850 000 $
Year 23 : 27 900 000 $
Salary Average Commitment
Year 20 : 80 900 000 $
Year 21 : 56 550 000 $
Year 22 : 49 850 000 $
Year 23 : 27 900 000 $
Salary Cap with 1 Way Contract
Year 20 : 80 900 000 $
Year 21 : 56 550 000 $
Year 22 : 49 850 000 $
Year 23 : 27 900 000 $

Farm Players Salaries
Chad Johnson	120 000 $ (1)
Salary Remaining :	120 000 $
Derrick Pouliot	110 000 $ (2)
Salary Remaining :	110 000 $
Scott Harrington	100 000 $ (4)
Salary Remaining :	100 000 $
Fredrik Claesson	100 000 $ (1)
Salary Remaining :	100 000 $
Christian Fischer	100 000 $ (1)
Salary Remaining :	100 000 $
Tomas Nosek	100 000 $ (3)
Salary Remaining :	100 000 $
Ty Rattie	100 000 $ (3)
Salary Remaining :	100 000 $
Markus Nutivaara	100 000 $ (2)
Salary Remaining :	100 000 $
Valentin Zykov	95 000 $ (4)
Salary Remaining :	95 000 $
Remi Elie	87 500 $ (1)
Salary Remaining :	87 500 $
Filip Zadina	85 000 $ (2)
Salary Remaining :	85 000 $
Frank Vatrano	85 000 $ (1)
Salary Remaining :	85 000 $
Lukas Sedlak	85 000 $ (1)
Salary Remaining :	85 000 $
Dominic Turgeon	80 000 $ (3)
Salary Remaining :	80 000 $
John Hayden	80 000 $ (3)
Salary Remaining :	80 000 $
Zach Senyshyn	80 000 $ (1)
Salary Remaining :	80 000 $
Dante Fabbro	80 000 $ (1)
Salary Remaining :	80 000 $
Joshua Ho-Sang	80 000 $ (1)
Salary Remaining :	80 000 $
Ryan Lindgren	75 000 $ (1)
Salary Remaining :	75 000 $
Mackenzie MacEachern	70 000 $ (1)
Salary Remaining :	70 000 $
Michael Bunting	70 000 $ (1)
Salary Remaining :	70 000 $
Michael Hutchinson	60 000 $ (1)
Salary Remaining :	60 000 $
Blake Hillman	60 000 $ (3)
Salary Remaining :	60 000 $
Stefan Matteau	50 000 $ (2)
Salary Remaining :	50 000 $
Total Farm Players	24
Salary Commitment
Year 20 : 2 052 500 $
Year 21 : 960 000 $
Year 22 : 615 000 $
Year 23 : 195 000 $
Salary Average Commitment
Year 20 : 2 052 500 $
Year 21 : 960 000 $
Year 22 : 615 000 $
Year 23 : 195 000 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	3750 - 130 $ - 0 - 0,00%
Level 2:	5000 - 85 $ - 0 - 0,00%
Level 3:	6250 - 50 $ - 0 - 0,00%
Level 4:	7500 - 25 $ - 0 - 0,00%
Luxury :	2500 - 235 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	157,00%
Farm
Farm Level 1:	2000 - 40 $ - 0 - 0,00%
Farm Level 2:	1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	83 900 000 $
Pro Players Total Average Salaries	83 900 000 $
Farm Players Total Salaries	2 300 000 $
Farm Players Total Average Salaries	2 300 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(3 000 000 $)
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	(3 000 000 $)
Estimate Under Maximum Salary Cap of 83 200 000 $	86 200 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-64 500 000 $
Current Bank Account	38 138 028 $
Projected Bank Account	38 138 028 $

Pro Players Salaries
Sidney Crosby	8 800 000 $ (6)
-Salary Remaining :	8 800 000 $
Nikita Kucherov	8 000 000 $ (2)
-Salary Remaining :	8 000 000 $
Devan Dubnyk	7 750 000 $ (2)
-Salary Remaining :	7 750 000 $
Alex Pietrangelo	7 000 000 $ (2)
-Salary Remaining :	7 000 000 $
Jakub Voracek	6 750 000 $ (3)
-Salary Remaining :	6 750 000 $
Ryan Suter	6 600 000 $ (1)
-Salary Remaining :	6 600 000 $
Mathew Barzal	5 250 000 $ (1)
-Salary Remaining :	5 250 000 $
Brock Boeser	4 750 000 $ (1)
-Salary Remaining :	4 750 000 $
Ryan Pulock	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Matthew Tkachuk	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Paul Byron	3 400 000 $ (4)
-Salary Remaining :	3 400 000 $
Nate Schmidt	3 000 000 $ (4)
-Salary Remaining :	3 000 000 $
Luke Glendening	2 300 000 $ (3)
-Salary Remaining :	2 300 000 $
Mathieu Perreault	1 800 000 $ (3)
-Salary Remaining :	1 800 000 $
Antti Niemi (1 Way Contract)	1 800 000 $ (1)
-1 Way Contract Salary Cap :	180 000 $
-Salary Remaining :	1 800 000 $
Greg Pateryn	1 600 000 $ (4)
-Salary Remaining :	1 600 000 $
Nate Thompson	1 500 000 $ (3)
-Salary Remaining :	1 500 000 $
Robert Bortuzzo	1 300 000 $ (1)
-Salary Remaining :	1 300 000 $
Troy Brouwer	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Filip Hronek	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Zemgus Girgensons	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Anton Khudobin	800 000 $ (3)
-Salary Remaining :	800 000 $
Total Pro Players	22
Salary Commitment
Year 20 : 83 900 000 $
Year 21 : 54 700 000 $
Year 22 : 29 950 000 $
Year 23 : 16 800 000 $
Salary Average Commitment
Year 20 : 83 900 000 $
Year 21 : 54 700 000 $
Year 22 : 29 950 000 $
Year 23 : 16 800 000 $
Salary Cap with 1 Way Contract
Year 20 : 82 280 000 $
Year 21 : 54 700 000 $
Year 22 : 29 950 000 $
Year 23 : 16 800 000 $

Farm Players Salaries
Clarke MacArthur	190 000 $ (1)
Salary Remaining :	190 000 $
Chris Stewart	150 000 $ (1)
Salary Remaining :	150 000 $
Marcus Kruger	140 000 $ (4)
Salary Remaining :	140 000 $
Jaromir Jagr	110 000 $ (4)
Salary Remaining :	110 000 $
Filip Chytil	110 000 $ (3)
Salary Remaining :	110 000 $
Dale Weise	100 000 $ (4)
Salary Remaining :	100 000 $
Patrik Berglund	100 000 $ (4)
Salary Remaining :	100 000 $
Korbinian Holzer	100 000 $ (1)
Salary Remaining :	100 000 $
Cody McLeod	90 000 $ (3)
Salary Remaining :	90 000 $
Andrew Hammond	90 000 $ (3)
Salary Remaining :	90 000 $
Dalton Prout	90 000 $ (3)
Salary Remaining :	90 000 $
Christian Jaros	85 000 $ (2)
Salary Remaining :	85 000 $
Michael Rasmussen	85 000 $ (2)
Salary Remaining :	85 000 $
Magnus Paajarvi	80 000 $ (4)
Salary Remaining :	80 000 $
Richard Bachman	80 000 $ (3)
Salary Remaining :	80 000 $
Eric Comrie	80 000 $ (2)
Salary Remaining :	80 000 $
Petter Granberg	80 000 $ (4)
Salary Remaining :	80 000 $
Bogdan Kiselevich	80 000 $ (2)
Salary Remaining :	80 000 $
Alexandre Burrows	75 000 $ (2)
Salary Remaining :	75 000 $
Joey Anderson	70 000 $ (1)
Salary Remaining :	70 000 $
Jakub Jerabek	70 000 $ (2)
Salary Remaining :	70 000 $
Taylor Chorney	65 000 $ (2)
Salary Remaining :	65 000 $
Brandon Gignac	65 000 $ (1)
Salary Remaining :	65 000 $
Justin Kloos	60 000 $ (3)
Salary Remaining :	60 000 $
Maxim Mamin	55 000 $ (3)
Salary Remaining :	55 000 $
Total Farm Players	25
Salary Commitment
Year 20 : 2 300 000 $
Year 21 : 1 725 000 $
Year 22 : 1 185 000 $
Year 23 : 610 000 $
Salary Average Commitment
Year 20 : 2 300 000 $
Year 21 : 1 725 000 $
Year 22 : 1 185 000 $
Year 23 : 610 000 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	3750 - 105 $ - 0 - 0,00%
Level 2:	5000 - 62 $ - 0 - 0,00%
Level 3:	6250 - 40 $ - 0 - 0,00%
Level 4:	7500 - 22 $ - 0 - 0,00%
Luxury :	2500 - 205 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	117,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	84 560 000 $
Pro Players Total Average Salaries	84 560 000 $
Farm Players Total Salaries	1 030 000 $
Farm Players Total Average Salaries	1 030 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(1 160 000 $)
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	(1 160 000 $)
Estimate Under Maximum Salary Cap of 83 200 000 $	84 360 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-62 660 000 $
Current Bank Account	30 281 722 $
Projected Bank Account	30 281 722 $

Pro Players Salaries
Claude Giroux	8 000 000 $ (4)
-Salary Remaining :	8 000 000 $
P.K. Subban	7 200 000 $ (1)
-Salary Remaining :	7 200 000 $
Andrei Vasilevskiy	7 000 000 $ (4)
-Salary Remaining :	7 000 000 $
Darnell Nurse	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Kyle Palmieri	6 000 000 $ (4)
-Salary Remaining :	6 000 000 $
Gabriel Landeskog	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Ryan Nugent-Hopkins	5 500 000 $ (1)
-Salary Remaining :	5 500 000 $
Ondrej Palat	5 000 000 $ (4)
-Salary Remaining :	5 000 000 $
Reilly Smith	5 000 000 $ (4)
-Salary Remaining :	5 000 000 $
Mattias Ekholm	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Calvin de Haan	4 000 000 $ (4)
-Salary Remaining :	4 000 000 $
Kris Russell	3 260 000 $ (2)
-Salary Remaining :	3 260 000 $
Radko Gudas	3 200 000 $ (1)
-Salary Remaining :	3 200 000 $
Leo Komarov	2 550 000 $ (4)
-Salary Remaining :	2 550 000 $
Nick Bonino	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
Carter Hutton	1 950 000 $ (1)
-Salary Remaining :	1 950 000 $
Marcus Foligno	1 800 000 $ (3)
-Salary Remaining :	1 800 000 $
Alexander Kerfoot	1 800 000 $ (2)
-Salary Remaining :	1 800 000 $
Darren Helm	1 600 000 $ (3)
-Salary Remaining :	1 600 000 $
Dan Hamhuis	1 200 000 $ (2)
-Salary Remaining :	1 200 000 $
Peter Holland	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Total Pro Players	21
Salary Commitment
Year 20 : 84 560 000 $
Year 21 : 60 710 000 $
Year 22 : 40 950 000 $
Year 23 : 37 550 000 $
Salary Average Commitment
Year 20 : 84 560 000 $
Year 21 : 60 710 000 $
Year 22 : 40 950 000 $
Year 23 : 37 550 000 $
Salary Cap with 1 Way Contract
Year 20 : 84 560 000 $
Year 21 : 60 710 000 $
Year 22 : 40 950 000 $
Year 23 : 37 550 000 $

Farm Players Salaries
Scott Wedgewood	100 000 $ (3)
Salary Remaining :	100 000 $
Zack Mitchell	60 000 $ (1)
Salary Remaining :	60 000 $
Justin Shugg	60 000 $ (1)
Salary Remaining :	60 000 $
Paul Postma	60 000 $ (1)
Salary Remaining :	60 000 $
Boo Nieves (Out of Payroll)	60 000 $ (1)
Salary Remaining :	60 000 $
Drew Shore	50 000 $ (2)
Salary Remaining :	50 000 $
Samuel Henley	50 000 $ (4)
Salary Remaining :	50 000 $
Alex Biega	50 000 $ (1)
Salary Remaining :	50 000 $
Christian Thomas	50 000 $ (4)
Salary Remaining :	50 000 $
Ronalds Kenins	50 000 $ (2)
Salary Remaining :	50 000 $
Freddie Hamilton	50 000 $ (3)
Salary Remaining :	50 000 $
Carter Ashton	50 000 $ (2)
Salary Remaining :	50 000 $
Sergey Tolchinsky	50 000 $ (3)
Salary Remaining :	50 000 $
Adam Clendening	50 000 $ (4)
Salary Remaining :	50 000 $
Ryan Sproul	50 000 $ (2)
Salary Remaining :	50 000 $
Dylan Ferguson	50 000 $ (4)
Salary Remaining :	50 000 $
Steve Mason	50 000 $ (3)
Salary Remaining :	50 000 $
Fedor Tyutin	50 000 $ (1)
Salary Remaining :	50 000 $
Bryan Allen	50 000 $ (1)
Salary Remaining :	50 000 $
Tim Gleason	50 000 $ (1)
Salary Remaining :	50 000 $
Connor Brickley (Out of Payroll)	50 000 $ (3)
Salary Remaining :	50 000 $
Total Farm Players	21
Salary Commitment
Year 20 : 1 140 000 $
Year 21 : 700 000 $
Year 22 : 500 000 $
Year 23 : 200 000 $
Salary Average Commitment
Year 20 : 1 140 000 $
Year 21 : 700 000 $
Year 22 : 500 000 $
Year 23 : 200 000 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	3750 - 112 $ - 0 - 0,00%
Level 2:	5000 - 71 $ - 0 - 0,00%
Level 3:	6250 - 47 $ - 0 - 0,00%
Level 4:	7500 - 26 $ - 0 - 0,00%
Luxury :	2500 - 214 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	124,00%
Farm
Farm Level 1:	2000 - 33 $ - 0 - 0,00%
Farm Level 2:	1000 - 13 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	79 300 000 $
Pro Players Total Average Salaries	79 300 000 $
Farm Players Total Salaries	1 975 000 $
Farm Players Total Average Salaries	1 975 000 $
Coaches Total Salaries	3 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	1 500 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	1 500 000 $
Estimate Under Maximum Salary Cap of 83 200 000 $	81 700 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-60 000 000 $
Current Bank Account	8 784 680 $
Projected Bank Account	8 784 680 $

Pro Players Salaries
Leon Draisaitl	8 900 000 $ (6)
-Salary Remaining :	8 900 000 $
Steven Stamkos	8 000 000 $ (2)
-Salary Remaining :	8 000 000 $
Jamie Benn	7 850 000 $ (1)
-Salary Remaining :	7 850 000 $
Jonathan Quick	6 700 000 $ (2)
-Salary Remaining :	6 700 000 $
Matt Niskanen	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Jaden Schwartz	6 000 000 $ (6)
-Salary Remaining :	6 000 000 $
Vincent Trocheck	5 750 000 $ (2)
-Salary Remaining :	5 750 000 $
Rasmus Ristolainen	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Michael Matheson	3 500 000 $ (4)
-Salary Remaining :	3 500 000 $
Oscar Klefbom	3 500 000 $ (2)
-Salary Remaining :	3 500 000 $
Alexander Wennberg	3 000 000 $ (4)
-Salary Remaining :	3 000 000 $
Semyon Varlamov	3 000 000 $ (6)
-Salary Remaining :	3 000 000 $
Niklas Hjalmarsson	2 500 000 $ (4)
-Salary Remaining :	2 500 000 $
Erik Gudbranson	1 800 000 $ (6)
-Salary Remaining :	1 800 000 $
Brock McGinn	1 350 000 $ (2)
-Salary Remaining :	1 350 000 $
Mark Jankowski	1 300 000 $ (2)
-Salary Remaining :	1 300 000 $
Oskar Lindblom	1 250 000 $ (1)
-Salary Remaining :	1 250 000 $
Andreas Johnsson	1 200 000 $ (1)
-Salary Remaining :	1 200 000 $
Christian Dvorak	1 200 000 $ (2)
-Salary Remaining :	1 200 000 $
MacKenzie Weegar	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Total Pro Players	20
Salary Commitment
Year 20 : 79 300 000 $
Year 21 : 68 000 000 $
Year 22 : 34 700 000 $
Year 23 : 28 700 000 $
Salary Average Commitment
Year 20 : 79 300 000 $
Year 21 : 68 000 000 $
Year 22 : 34 700 000 $
Year 23 : 28 700 000 $
Salary Cap with 1 Way Contract
Year 20 : 79 300 000 $
Year 21 : 68 000 000 $
Year 22 : 34 700 000 $
Year 23 : 28 700 000 $

Farm Players Salaries
Mirco Mueller	100 000 $ (2)
Salary Remaining :	100 000 $
Andy Welinski	100 000 $ (2)
Salary Remaining :	100 000 $
Anton Lander	100 000 $ (2)
Salary Remaining :	100 000 $
Jared McCann	100 000 $ (2)
Salary Remaining :	100 000 $
Urho Vaakanainen	82 500 $ (2)
Salary Remaining :	82 500 $
Brandon Davidson	80 000 $ (3)
Salary Remaining :	80 000 $
Alexander Khokhlachev	80 000 $ (1)
Salary Remaining :	80 000 $
Scott Kosmachuk	80 000 $ (3)
Salary Remaining :	80 000 $
Dan Ellis	80 000 $ (1)
Salary Remaining :	80 000 $
Jason Chimera	80 000 $ (1)
Salary Remaining :	80 000 $
Samuel Blais	80 000 $ (3)
Salary Remaining :	80 000 $
Max McCormick	80 000 $ (3)
Salary Remaining :	80 000 $
Dominic Toninato	80 000 $ (3)
Salary Remaining :	80 000 $
Jayce Hawryluk	75 000 $ (1)
Salary Remaining :	75 000 $
Joseph LaBate	75 000 $ (1)
Salary Remaining :	75 000 $
Dillon Dube	75 000 $ (1)
Salary Remaining :	75 000 $
Josh Jacobs	75 000 $ (1)
Salary Remaining :	75 000 $
Peter Cehlarik	75 000 $ (1)
Salary Remaining :	75 000 $
Dustin Tokarski	70 000 $ (3)
Salary Remaining :	70 000 $
Jonas Hiller	70 000 $ (3)
Salary Remaining :	70 000 $
Joe Colborne	70 000 $ (4)
Salary Remaining :	70 000 $
Ben Scrivens	70 000 $ (3)
Salary Remaining :	70 000 $
Jiri Sekac	67 500 $ (4)
Salary Remaining :	67 500 $
Guillaume Brisebois	65 000 $ (1)
Salary Remaining :	65 000 $
Colton White	65 000 $ (1)
Salary Remaining :	65 000 $
Total Farm Players	25
Salary Commitment
Year 20 : 1 975 000 $
Year 21 : 1 230 000 $
Year 22 : 747 500 $
Year 23 : 137 500 $
Salary Average Commitment
Year 20 : 1 975 000 $
Year 21 : 1 230 000 $
Year 22 : 747 500 $
Year 23 : 137 500 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	3750 - 110 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	6250 - 50 $ - 0 - 0,00%
Level 4:	7500 - 25 $ - 0 - 0,00%
Luxury :	2500 - 215 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	141,00%
Farm
Farm Level 1:	2000 - 30 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	82 600 000 $
Pro Players Total Average Salaries	82 600 000 $
Farm Players Total Salaries	2 417 500 $
Farm Players Total Average Salaries	2 417 500 $
Coaches Total Salaries	6 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 200 000 $	83 200 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-61 500 000 $
Current Bank Account	21 458 490 $
Projected Bank Account	21 458 490 $

Pro Players Salaries
Connor McDavid	9 000 000 $ (3)
-Salary Remaining :	9 000 000 $
Victor Hedman	8 000 000 $ (2)
-Salary Remaining :	8 000 000 $
Ryan Getzlaf (Out of Payroll)	6 800 000 $ (4)
-Salary Remaining :	6 800 000 $
Mitchell Marner	6 500 000 $ (3)
-Salary Remaining :	6 500 000 $
Martin Jones	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Alexander Edler	5 500 000 $ (1)
-Salary Remaining :	5 500 000 $
Sebastian Aho	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Jake Gardiner	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Mikael Granlund	4 000 000 $ (4)
-Salary Remaining :	4 000 000 $
Viktor Arvidsson	3 500 000 $ (2)
-Salary Remaining :	3 500 000 $
Kyle Turris	3 150 000 $ (6)
-Salary Remaining :	3 150 000 $
Darcy Kuemper	3 100 000 $ (6)
-Salary Remaining :	3 100 000 $
Corey Crawford	2 750 000 $ (1)
-Salary Remaining :	2 750 000 $
Cody Eakin	2 500 000 $ (4)
-Salary Remaining :	2 500 000 $
Nick Schmaltz	2 300 000 $ (3)
-Salary Remaining :	2 300 000 $
Mark Pysyk	2 000 000 $ (6)
-Salary Remaining :	2 000 000 $
Sam Bennett	1 800 000 $ (3)
-Salary Remaining :	1 800 000 $
Austin Watson	1 800 000 $ (4)
-Salary Remaining :	1 800 000 $
Jamie Oleksiak	1 700 000 $ (3)
-Salary Remaining :	1 700 000 $
Kevin Fiala	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Nick Jensen	950 000 $ (1)
-Salary Remaining :	950 000 $
Jonas Siegenthaler	750 000 $ (1)
-Salary Remaining :	750 000 $
Total Pro Players	22
Salary Commitment
Year 20 : 82 600 000 $
Year 21 : 66 150 000 $
Year 22 : 44 650 000 $
Year 23 : 23 350 000 $
Salary Average Commitment
Year 20 : 82 600 000 $
Year 21 : 66 150 000 $
Year 22 : 44 650 000 $
Year 23 : 23 350 000 $
Salary Cap with 1 Way Contract
Year 20 : 82 600 000 $
Year 21 : 66 150 000 $
Year 22 : 44 650 000 $
Year 23 : 23 350 000 $

Farm Players Salaries
Dominik Simon	180 000 $ (2)
Salary Remaining :	180 000 $
Alan Quine	100 000 $ (2)
Salary Remaining :	100 000 $
Matt Puempel	100 000 $ (1)
Salary Remaining :	100 000 $
Connor Carrick (Out of Payroll)	100 000 $ (2)
Salary Remaining :	100 000 $
Curtis Lazar	100 000 $ (2)
Salary Remaining :	100 000 $
Linus Ullmark	100 000 $ (2)
Salary Remaining :	100 000 $
Owen Tippett	92 500 $ (3)
Salary Remaining :	92 500 $
Andrew MacWilliam	90 000 $ (1)
Salary Remaining :	90 000 $
Alex Formenton	90 000 $ (4)
Salary Remaining :	90 000 $
Kevin Gravel	85 000 $ (4)
Salary Remaining :	85 000 $
Blake Pietila	80 000 $ (2)
Salary Remaining :	80 000 $
Marian Hossa	80 000 $ (3)
Salary Remaining :	80 000 $
Jake Bean	80 000 $ (1)
Salary Remaining :	80 000 $
Michael McLeod	80 000 $ (1)
Salary Remaining :	80 000 $
Duncan Siemens	70 000 $ (3)
Salary Remaining :	70 000 $
Landon Bow	70 000 $ (1)
Salary Remaining :	70 000 $
Saku Maenalanen	70 000 $ (1)
Salary Remaining :	70 000 $
Tom Gilbert	70 000 $ (2)
Salary Remaining :	70 000 $
C.J. Smith	70 000 $ (1)
Salary Remaining :	70 000 $
Radim Vrbata	65 000 $ (1)
Salary Remaining :	65 000 $
Vitaly Abramov	65 000 $ (1)
Salary Remaining :	65 000 $
Keegan Lowe	65 000 $ (1)
Salary Remaining :	65 000 $
Al Montoya	65 000 $ (1)
Salary Remaining :	65 000 $
Michael Kapla	65 000 $ (1)
Salary Remaining :	65 000 $
Henrik Samuelsson	65 000 $ (1)
Salary Remaining :	65 000 $
Philip Holm	60 000 $ (3)
Salary Remaining :	60 000 $
Emil Bemstrom	55 000 $ (3)
Salary Remaining :	55 000 $
Jack Rodewald	55 000 $ (1)
Salary Remaining :	55 000 $
Evan McEneny	50 000 $ (1)
Salary Remaining :	50 000 $
Zac Rinaldo	50 000 $ (1)
Salary Remaining :	50 000 $
Sean Malone	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	31
Salary Commitment
Year 20 : 2 417 500 $
Year 21 : 1 262 500 $
Year 22 : 532 500 $
Year 23 : 175 000 $
Salary Average Commitment
Year 20 : 2 417 500 $
Year 21 : 1 262 500 $
Year 22 : 532 500 $
Year 23 : 175 000 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	3300 - 118 $ - 0 - 0,00%
Level 2:	4400 - 67 $ - 0 - 0,00%
Level 3:	5500 - 47 $ - 0 - 0,00%
Level 4:	6600 - 28 $ - 0 - 0,00%
Luxury :	2200 - 220 $ - 0 - 0,00%
Total Capacity :	22000
Team Popularity :	115,00%
Farm
Farm Level 1:	2000 - 40 $ - 0 - 0,00%
Farm Level 2:	1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	66 600 000 $
Pro Players Total Average Salaries	66 600 000 $
Farm Players Total Salaries	3 831 000 $
Farm Players Total Average Salaries	3 811 000 $
Coaches Total Salaries	3 625 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 000 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	4 000 000 $
Estimate Under Maximum Salary Cap of 83 200 000 $	79 200 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-57 500 000 $
Current Bank Account	15 748 287 $
Projected Bank Account	15 748 287 $

Pro Players Salaries
Craig Anderson	6 500 000 $ (1)
-Salary Remaining :	6 500 000 $
Joe Pavelski	6 500 000 $ (3)
-Salary Remaining :	6 500 000 $
Justin Faulk	5 500 000 $ (3)
-Salary Remaining :	5 500 000 $
Alec Martinez	5 250 000 $ (1)
-Salary Remaining :	5 250 000 $
Tyler Myers	4 750 000 $ (2)
-Salary Remaining :	4 750 000 $
Dion Phaneuf	4 750 000 $ (2)
-Salary Remaining :	4 750 000 $
Dmitry Orlov	4 750 000 $ (4)
-Salary Remaining :	4 750 000 $
Bryan Little	4 600 000 $ (4)
-Salary Remaining :	4 600 000 $
Antoine Roussel	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Brett Connolly	2 700 000 $ (5)
-Salary Remaining :	2 700 000 $
Alex Chiasson	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Ryan Carpenter	2 250 000 $ (6)
-Salary Remaining :	2 250 000 $
Joonas Donskoi	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Troy Stecher	1 800 000 $ (4)
-Salary Remaining :	1 800 000 $
Alex Iafallo	1 800 000 $ (2)
-Salary Remaining :	1 800 000 $
Barclay Goodrow	1 750 000 $ (3)
-Salary Remaining :	1 750 000 $
Zach Aston-Reese	1 400 000 $ (3)
-Salary Remaining :	1 400 000 $
Marcus Sorensen	1 300 000 $ (4)
-Salary Remaining :	1 300 000 $
Vinnie Hinostroza	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Tobias Rieder	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Alexandar Georgiev	800 000 $ (2)
-Salary Remaining :	800 000 $
Austin Poganski	700 000 $ (3)
-Salary Remaining :	700 000 $
Total Pro Players	22
Salary Commitment
Year 20 : 66 600 000 $
Year 21 : 47 350 000 $
Year 22 : 33 250 000 $
Year 23 : 17 400 000 $
Salary Average Commitment
Year 20 : 66 600 000 $
Year 21 : 47 350 000 $
Year 22 : 33 250 000 $
Year 23 : 17 400 000 $
Salary Cap with 1 Way Contract
Year 20 : 66 600 000 $
Year 21 : 47 350 000 $
Year 22 : 33 250 000 $
Year 23 : 17 400 000 $

Farm Players Salaries
Jordan Oesterle	140 000 $ (4)
Salary Remaining :	140 000 $
Melker Karlsson	130 000 $ (4)
Salary Remaining :	130 000 $
Nikolay Goldobin	130 000 $ (2)
Salary Remaining :	130 000 $
Garret Sparks	130 000 $ (2)
Salary Remaining :	130 000 $
David Kampf	120 000 $ (3)
Salary Remaining :	120 000 $
Lukas Radil	110 000 $ (3)
Salary Remaining :	110 000 $
Joakim Ryan	100 000 $ (2)
Salary Remaining :	100 000 $
Sonny Milano	100 000 $ (4)
Salary Remaining :	100 000 $
Josh Teves	90 000 $ (3)
Salary Remaining :	90 000 $
Brogan Rafferty	90 000 $ (3)
Salary Remaining :	90 000 $
Eric Robinson	80 000 $ (1)
Salary Remaining :	80 000 $
Mitch Reinke	80 000 $ (1)
Salary Remaining :	80 000 $
Antti Suomela	80 000 $ (4)
Salary Remaining :	80 000 $
Austin Czarnik	80 000 $ (4)
Salary Remaining :	80 000 $
Austin Wagner	76 000 $ (4)
Salary Remaining :	76 000 $
Jon Gillies	75 000 $ (1)
Salary Remaining :	75 000 $
Gustav Lindstrom	75 000 $ (3)
Salary Remaining :	75 000 $
Derek Dorsett	72 500 $ (1)
Salary Remaining :	72 500 $
Dryden Hunt	72 500 $ (2)
Salary Remaining :	72 500 $
Justin Bailey	72 500 $ (1)
Salary Remaining :	72 500 $
Kurtis MacDermid	72 500 $ (2)
Salary Remaining :	72 500 $
Christopher Gibson	72 500 $ (3)
Salary Remaining :	72 500 $
Tim Heed	72 500 $ (1)
Salary Remaining :	72 500 $
Alexandre Fortin	72 500 $ (4)
Salary Remaining :	72 500 $
Kole Sherwood	70 000 $ (1)
Salary Remaining :	70 000 $
Radim Simek	70 000 $ (1)
Salary Remaining :	70 000 $
Alexander Yelesin	70 000 $ (3)
Salary Remaining :	70 000 $
Kasimir Kaskisuo	70 000 $ (2)
Salary Remaining :	70 000 $
Danil Yurtaikin	70 000 $ (2)
Salary Remaining :	70 000 $
Joakim Nygard	70 000 $ (2)
Salary Remaining :	70 000 $
Matiss Kivlenieks	70 000 $ (3)
Salary Remaining :	70 000 $
Anthony Greco	70 000 $ (1)
Salary Remaining :	70 000 $
Patrick Russell	70 000 $ (1)
Salary Remaining :	70 000 $
Adam Johnson	70 000 $ (1)
Salary Remaining :	70 000 $
Zack MacEwen	70 000 $ (1)
Salary Remaining :	70 000 $
Jani Hakanpaa	70 000 $ (3)
Salary Remaining :	70 000 $
Nick Paul	67 500 $ (3)
Salary Remaining :	67 500 $
Christian Wolanin	67 500 $ (3)
Salary Remaining :	67 500 $
Dennis Gilbert (Out of Payroll)	65 000 $ (1)
Salary Remaining :	65 000 $
Alex Lyon	60 000 $ (3)
Salary Remaining :	60 000 $
Dylan Gambrell	60 000 $ (3)
Salary Remaining :	60 000 $
Matthew Highmore	60 000 $ (3)
Salary Remaining :	60 000 $
Henrik Haapala	60 000 $ (2)
Salary Remaining :	60 000 $
Stefan Noesen	57 500 $ (3)
Salary Remaining :	57 500 $
Joel L'Esperance	55 000 $ (3)
Salary Remaining :	55 000 $
Jacob Middleton	55 000 $ (1)
Salary Remaining :	55 000 $
Nicholas Caamano	55 000 $ (2)
Salary Remaining :	55 000 $
Harri Sateri	50 000 $ (2)
Salary Remaining :	50 000 $
Ashton Sautner	50 000 $ (3)
Salary Remaining :	50 000 $
Brennan Menell	50 000 $ (3)
Salary Remaining :	50 000 $
Noah Gregor	50 000 $ (2)
Salary Remaining :	50 000 $
Total Farm Players	51
Salary Commitment
Year 20 : 3 896 000 $
Year 21 : 2 903 500 $
Year 22 : 1 973 500 $
Year 23 : 678 500 $
Salary Average Commitment
Year 20 : 3 876 000 $
Year 21 : 2 903 500 $
Year 22 : 1 973 500 $
Year 23 : 678 500 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	3750 - 120 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	6250 - 45 $ - 0 - 0,00%
Level 4:	7500 - 22 $ - 0 - 0,00%
Luxury :	2500 - 215 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	95,00%
Farm
Farm Level 1:	2000 - 55 $ - 0 - 0,00%
Farm Level 2:	1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	81 558 333 $
Pro Players Total Average Salaries	81 558 333 $
Farm Players Total Salaries	1 947 500 $
Farm Players Total Average Salaries	1 947 500 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 200 000 $	83 200 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-61 500 000 $
Current Bank Account	19 687 834 $
Projected Bank Account	19 687 834 $

Pro Players Salaries
Nathan MacKinnon	8 000 000 $ (3)
-Salary Remaining :	8 000 000 $
Sergei Bobrovsky	7 200 000 $ (2)
-Salary Remaining :	7 200 000 $
Jack Eichel	6 833 333 $ (5)
-Salary Remaining :	6 833 333 $
Dougie Hamilton	6 000 000 $ (6)
-Salary Remaining :	6 000 000 $
Jacob Trouba	6 000 000 $ (6)
-Salary Remaining :	6 000 000 $
Corey Perry	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Josh Morrissey	5 500 000 $ (4)
-Salary Remaining :	5 500 000 $
John Klingberg	5 000 000 $ (6)
-Salary Remaining :	5 000 000 $
Teuvo Teravainen	5 000 000 $ (3)
-Salary Remaining :	5 000 000 $
Sam Reinhart	4 500 000 $ (5)
-Salary Remaining :	4 500 000 $
Marcus Pettersson	3 500 000 $ (5)
-Salary Remaining :	3 500 000 $
Jakub Vrana	3 000 000 $ (6)
-Salary Remaining :	3 000 000 $
Petr Mrazek	2 000 000 $ (3)
-Salary Remaining :	2 000 000 $
Andy Greene	2 000 000 $ (3)
-Salary Remaining :	2 000 000 $
Jack Johnson	2 000 000 $ (3)
-Salary Remaining :	2 000 000 $
Brad Richardson	1 800 000 $ (1)
-Salary Remaining :	1 800 000 $
Brandon Tanev	1 750 000 $ (6)
-Salary Remaining :	1 750 000 $
Marcus Johansson	1 700 000 $ (6)
-Salary Remaining :	1 700 000 $
Jujhar Khaira	1 000 000 $ (3)
-Salary Remaining :	1 000 000 $
Oskar Sundqvist	900 000 $ (2)
-Salary Remaining :	900 000 $
Andrei Svechnikov	850 000 $ (2)
-Salary Remaining :	850 000 $
Joel Farabee	825 000 $ (4)
-Salary Remaining :	825 000 $
Dominik Kubalik	700 000 $ (3)
-Salary Remaining :	700 000 $
Total Pro Players	23
Salary Commitment
Year 20 : 81 558 333 $
Year 21 : 79 758 333 $
Year 22 : 65 308 333 $
Year 23 : 44 608 333 $
Salary Average Commitment
Year 20 : 81 558 333 $
Year 21 : 79 758 333 $
Year 22 : 65 308 333 $
Year 23 : 44 608 333 $
Salary Cap with 1 Way Contract
Year 20 : 81 558 333 $
Year 21 : 79 758 333 $
Year 22 : 65 308 333 $
Year 23 : 44 608 333 $

Farm Players Salaries
Tristan Jarry	150 000 $ (4)
Salary Remaining :	150 000 $
Martin Necas	125 000 $ (4)
Salary Remaining :	125 000 $
Eric Fehr	120 000 $ (1)
Salary Remaining :	120 000 $
Troy Terry	100 000 $ (3)
Salary Remaining :	100 000 $
Warren Foegele	100 000 $ (2)
Salary Remaining :	100 000 $
Anthony Stolarz	90 000 $ (3)
Salary Remaining :	90 000 $
Ben Harpur	87 500 $ (3)
Salary Remaining :	87 500 $
Janne Kuokkanen	85 000 $ (3)
Salary Remaining :	85 000 $
Nikita Scherbak	85 000 $ (1)
Salary Remaining :	85 000 $
Ivan Barbashev	80 000 $ (1)
Salary Remaining :	80 000 $
Henri Jokiharju	80 000 $ (2)
Salary Remaining :	80 000 $
Pontus Aberg	80 000 $ (1)
Salary Remaining :	80 000 $
Rasmus Sandin	80 000 $ (4)
Salary Remaining :	80 000 $
Alexandre Texier	75 000 $ (2)
Salary Remaining :	75 000 $
Rasmus Andersson	75 000 $ (1)
Salary Remaining :	75 000 $
Connor Clifton	70 000 $ (1)
Salary Remaining :	70 000 $
Taro Hirose	70 000 $ (1)
Salary Remaining :	70 000 $
Max Veronneau	70 000 $ (1)
Salary Remaining :	70 000 $
Jonny Brodzinski	60 000 $ (1)
Salary Remaining :	60 000 $
Sam Gagner	60 000 $ (1)
Salary Remaining :	60 000 $
Mackenzie Skapski	55 000 $ (1)
Salary Remaining :	55 000 $
Trevor Carrick	50 000 $ (1)
Salary Remaining :	50 000 $
Riley Barber	50 000 $ (1)
Salary Remaining :	50 000 $
Nic Petan	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	24
Salary Commitment
Year 20 : 1 947 500 $
Year 21 : 972 500 $
Year 22 : 717 500 $
Year 23 : 355 000 $
Salary Average Commitment
Year 20 : 1 947 500 $
Year 21 : 972 500 $
Year 22 : 717 500 $
Year 23 : 355 000 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barcleys Center
Level 1:	3750 - 112 $ - 0 - 0,00%
Level 2:	5000 - 72 $ - 0 - 0,00%
Level 3:	6250 - 51 $ - 0 - 0,00%
Level 4:	7500 - 25 $ - 0 - 0,00%
Luxury :	2500 - 217 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	142,00%
Farm
Farm Level 1:	2000 - 40 $ - 0 - 0,00%
Farm Level 2:	1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	80 075 000 $
Pro Players Total Average Salaries	80 075 000 $
Farm Players Total Salaries	2 422 500 $
Farm Players Total Average Salaries	2 422 500 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 200 000 $	83 200 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-61 500 000 $
Current Bank Account	26 000 000 $
Projected Bank Account	26 000 000 $

Pro Players Salaries
Sean Couturier	7 500 000 $ (4)
-Salary Remaining :	7 500 000 $
Tuukka Rask	7 250 000 $ (3)
-Salary Remaining :	7 250 000 $
Jeff Petry	6 500 000 $ (4)
-Salary Remaining :	6 500 000 $
Phil Kessel	6 250 000 $ (1)
-Salary Remaining :	6 250 000 $
Mike Hoffman	6 000 000 $ (5)
-Salary Remaining :	6 000 000 $
Patrick Marleau	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Nikita Zaitsev	4 700 000 $ (4)
-Salary Remaining :	4 700 000 $
Michael Grabner	4 650 000 $ (4)
-Salary Remaining :	4 650 000 $
Mikael Backlund	4 500 000 $ (5)
-Salary Remaining :	4 500 000 $
Ron Hainsey	3 500 000 $ (4)
-Salary Remaining :	3 500 000 $
Danny DeKeyser	3 500 000 $ (2)
-Salary Remaining :	3 500 000 $
Chris Tierney	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Brett Pesce	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Cal Clutterbuck	2 875 000 $ (1)
-Salary Remaining :	2 875 000 $
Michael Frolik	2 750 000 $ (2)
-Salary Remaining :	2 750 000 $
Justin Williams	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Carl Hagelin	1 800 000 $ (1)
-Salary Remaining :	1 800 000 $
Brian Elliott	1 250 000 $ (3)
-Salary Remaining :	1 250 000 $
Noel Acciari	1 000 000 $ (5)
-Salary Remaining :	1 000 000 $
Carter Rowney	1 000 000 $ (5)
-Salary Remaining :	1 000 000 $
Brandon Manning (1 Way Contract)	850 000 $ (4)
-1 Way Contract Salary Cap :	85 000 $
-Salary Remaining :	850 000 $
Ryan Graves	700 000 $ (1)
-Salary Remaining :	700 000 $
Total Pro Players	22
Salary Commitment
Year 20 : 80 075 000 $
Year 21 : 65 450 000 $
Year 22 : 48 700 000 $
Year 23 : 40 200 000 $
Salary Average Commitment
Year 20 : 80 075 000 $
Year 21 : 65 450 000 $
Year 22 : 48 700 000 $
Year 23 : 40 200 000 $
Salary Cap with 1 Way Contract
Year 20 : 79 310 000 $
Year 21 : 64 685 000 $
Year 22 : 47 935 000 $
Year 23 : 39 435 000 $

Farm Players Salaries
Andrew MacDonald	100 000 $ (3)
Salary Remaining :	100 000 $
Matt Bartkowski	95 000 $ (4)
Salary Remaining :	95 000 $
Karson Kuhlman	95 000 $ (3)
Salary Remaining :	95 000 $
Nikita Soshnikov	90 000 $ (2)
Salary Remaining :	90 000 $
Brady Keeper	85 000 $ (3)
Salary Remaining :	85 000 $
Klas Dahlbeck	85 000 $ (2)
Salary Remaining :	85 000 $
Dmitrij Jaskin	85 000 $ (2)
Salary Remaining :	85 000 $
Michael Sgarbossa	85 000 $ (6)
Salary Remaining :	85 000 $
Carl Dahlstrom	85 000 $ (3)
Salary Remaining :	85 000 $
Casey DeSmith	85 000 $ (1)
Salary Remaining :	85 000 $
Laurent Dauphin	75 000 $ (2)
Salary Remaining :	75 000 $
Iiro Pakarinen	75 000 $ (1)
Salary Remaining :	75 000 $
Shane Gersich	75 000 $ (2)
Salary Remaining :	75 000 $
Jeremy Lauzon	75 000 $ (1)
Salary Remaining :	75 000 $
Giovanni Fiore	75 000 $ (2)
Salary Remaining :	75 000 $
Pavel Datsyuk	75 000 $ (3)
Salary Remaining :	75 000 $
Vinni Lettieri	75 000 $ (1)
Salary Remaining :	75 000 $
Josh Jooris	75 000 $ (2)
Salary Remaining :	75 000 $
Ben Sexton	72 500 $ (2)
Salary Remaining :	72 500 $
Colby Cave	72 500 $ (3)
Salary Remaining :	72 500 $
Nikita Gusev	70 000 $ (3)
Salary Remaining :	70 000 $
Juho Lammikko	65 000 $ (1)
Salary Remaining :	65 000 $
Samuel Montembeault	65 000 $ (1)
Salary Remaining :	65 000 $
Nelson Nogier	65 000 $ (1)
Salary Remaining :	65 000 $
Trevor Murphy	62 500 $ (1)
Salary Remaining :	62 500 $
Mason Appleton	55 000 $ (1)
Salary Remaining :	55 000 $
Conor Garland	55 000 $ (1)
Salary Remaining :	55 000 $
Spencer Martin	50 000 $ (1)
Salary Remaining :	50 000 $
Tyler Gaudet	50 000 $ (3)
Salary Remaining :	50 000 $
Ondrej Pavelec	50 000 $ (1)
Salary Remaining :	50 000 $
Jim O'Brien	50 000 $ (1)
Salary Remaining :	50 000 $
Kurtis Gabriel	50 000 $ (1)
Salary Remaining :	50 000 $
Curtis Valk	50 000 $ (1)
Salary Remaining :	50 000 $
Zach Redmond	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	34
Salary Commitment
Year 20 : 2 422 500 $
Year 21 : 1 445 000 $
Year 22 : 812 500 $
Year 23 : 180 000 $
Salary Average Commitment
Year 20 : 2 422 500 $
Year 21 : 1 445 000 $
Year 22 : 812 500 $
Year 23 : 180 000 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	3750 - 85 $ - 0 - 0,00%
Level 2:	5000 - 65 $ - 0 - 0,00%
Level 3:	6250 - 35 $ - 0 - 0,00%
Level 4:	7500 - 20 $ - 0 - 0,00%
Luxury :	2500 - 185 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	117,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	64 450 000 $
Pro Players Total Average Salaries	64 450 000 $
Farm Players Total Salaries	2 420 000 $
Farm Players Total Average Salaries	2 915 000 $
Coaches Total Salaries	1 900 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	4 160 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	4 160 000 $
Estimate Under Maximum Salary Cap of 83 200 000 $	79 040 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-57 340 000 $
Current Bank Account	5 611 932 $
Projected Bank Account	5 611 932 $

Pro Players Salaries
Evgeni Malkin	8 000 000 $ (3)
-Salary Remaining :	8 000 000 $
Derick Brassard	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Josh Manson	4 250 000 $ (4)
-Salary Remaining :	4 250 000 $
David Savard	4 100 000 $ (2)
-Salary Remaining :	4 100 000 $
Jonathan Marchessault	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Brandon Sutter	3 700 000 $ (1)
-Salary Remaining :	3 700 000 $
Craig Smith	3 600 000 $ (5)
-Salary Remaining :	3 600 000 $
Nino Niederreiter	3 400 000 $ (6)
-Salary Remaining :	3 400 000 $
Braydon Coburn	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Connor Brown	2 950 000 $ (4)
-Salary Remaining :	2 950 000 $
Luca Sbisa (1 Way Contract)	2 800 000 $ (2)
-1 Way Contract Salary Cap :	280 000 $
-Salary Remaining :	2 800 000 $
Jay Bouwmeester	2 800 000 $ (1)
-Salary Remaining :	2 800 000 $
Tyler Bozak	2 750 000 $ (5)
-Salary Remaining :	2 750 000 $
Colin Wilson	2 000 000 $ (3)
-Salary Remaining :	2 000 000 $
Benoit Pouliot (1 Way Contract)	2 000 000 $ (1)
-1 Way Contract Salary Cap :	200 000 $
-Salary Remaining :	2 000 000 $
Jake Allen	1 500 000 $ (3)
-Salary Remaining :	1 500 000 $
Oscar Fantenberg	1 500 000 $ (3)
-Salary Remaining :	1 500 000 $
Erik Cernak	1 400 000 $ (2)
-Salary Remaining :	1 400 000 $
Curtis McElhinney	1 200 000 $ (3)
-Salary Remaining :	1 200 000 $
Cedric Paquette	1 200 000 $ (2)
-Salary Remaining :	1 200 000 $
Ryan Reaves	1 100 000 $ (4)
-Salary Remaining :	1 100 000 $
Martin Hanzal	1 000 000 $ (3)
-Salary Remaining :	1 000 000 $
Tom Pyatt (1 Way Contract)	1 000 000 $ (1)
-1 Way Contract Salary Cap :	100 000 $
-Salary Remaining :	1 000 000 $
Nikolay Prokhorkin	700 000 $ (2)
-Salary Remaining :	700 000 $
Total Pro Players	24
Salary Commitment
Year 20 : 64 450 000 $
Year 21 : 46 450 000 $
Year 22 : 33 250 000 $
Year 23 : 18 050 000 $
Salary Average Commitment
Year 20 : 64 450 000 $
Year 21 : 46 450 000 $
Year 22 : 33 250 000 $
Year 23 : 18 050 000 $
Salary Cap with 1 Way Contract
Year 20 : 59 230 000 $
Year 21 : 43 930 000 $
Year 22 : 33 250 000 $
Year 23 : 18 050 000 $

Farm Players Salaries
Jason Garrison	180 000 $ (1)
Salary Remaining :	180 000 $
Alexey Marchenko	120 000 $ (1)
Salary Remaining :	120 000 $
Zbynek Michalek	120 000 $ (1)
Salary Remaining :	120 000 $
Drew Stafford	120 000 $ (1)
Salary Remaining :	120 000 $
Micheal Haley	95 000 $ (1)
Salary Remaining :	95 000 $
Gabriel Bourque	90 000 $ (3)
Salary Remaining :	90 000 $
Zach Sanford	90 000 $ (2)
Salary Remaining :	90 000 $
Calvin Pickard	90 000 $ (4)
Salary Remaining :	90 000 $
Viktor Stalberg	85 000 $ (1)
Salary Remaining :	85 000 $
Cody Goloubef	80 000 $ (1)
Salary Remaining :	80 000 $
Paul Carey	80 000 $ (1)
Salary Remaining :	80 000 $
Bogdan Yakimov	80 000 $ (2)
Salary Remaining :	80 000 $
Mark Barberio	75 000 $ (2)
Salary Remaining :	75 000 $
Givani Smith	75 000 $ (3)
Salary Remaining :	75 000 $
Laurent Brossoit	75 000 $ (1)
Salary Remaining :	75 000 $
Josh Brown	70 000 $ (1)
Salary Remaining :	70 000 $
Marek Mazanec	70 000 $ (2)
Salary Remaining :	70 000 $
Jordan Nolan	65 000 $ (2)
Salary Remaining :	65 000 $
Viktor Svedberg	60 000 $ (2)
Salary Remaining :	60 000 $
Jarred Tinordi	55 000 $ (1)
Salary Remaining :	55 000 $
JC Lipon	55 000 $ (1)
Salary Remaining :	55 000 $
Vojtech Mozik	55 000 $ (2)
Salary Remaining :	55 000 $
Cooper Marody	55 000 $ (2)
Salary Remaining :	55 000 $
Joey Daccord	55 000 $ (1)
Salary Remaining :	55 000 $
TJ Tynan	55 000 $ (4)
Salary Remaining :	55 000 $
Turner Elson	55 000 $ (1)
Salary Remaining :	55 000 $
Petr Straka	55 000 $ (1)
Salary Remaining :	55 000 $
Phil Varone	55 000 $ (3)
Salary Remaining :	55 000 $
J.T. Brown	55 000 $ (1)
Salary Remaining :	55 000 $
Kyle Rau	50 000 $ (3)
Salary Remaining :	50 000 $
Nick Sorensen	50 000 $ (4)
Salary Remaining :	50 000 $
Andrey Pedan	50 000 $ (2)
Salary Remaining :	50 000 $
Total Farm Players	32
Salary Commitment
Year 20 : 2 420 000 $
Year 21 : 1 065 000 $
Year 22 : 465 000 $
Year 23 : 195 000 $
Salary Average Commitment
Year 20 : 2 915 000 $
Year 21 : 1 560 000 $
Year 22 : 960 000 $
Year 23 : 690 000 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	2709 - 135 $ - 0 - 0,00%
Level 2:	3612 - 90 $ - 0 - 0,00%
Level 3:	4515 - 65 $ - 0 - 0,00%
Level 4:	5418 - 40 $ - 0 - 0,00%
Luxury :	1806 - 240 $ - 0 - 0,00%
Total Capacity :	18060
Team Popularity :	120,00%
Farm
Farm Level 1:	2000 - 30 $ - 0 - 0,00%
Farm Level 2:	1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78 300 000 $
Pro Players Total Average Salaries	78 300 000 $
Farm Players Total Salaries	1 665 000 $
Farm Players Total Average Salaries	1 645 000 $
Coaches Total Salaries	4 400 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 200 000 $	83 200 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-61 500 000 $
Current Bank Account	41 004 094 $
Projected Bank Account	41 004 094 $

Pro Players Salaries
Matt Duchene (Out of Payroll)	7 500 000 $ (4)
-Salary Remaining :	7 500 000 $
Max Pacioretty	6 750 000 $ (2)
-Salary Remaining :	6 750 000 $
Jake Muzzin	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Derek Stepan	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Evgenii Dadonov	5 000 000 $ (5)
-Salary Remaining :	5 000 000 $
Alex DeBrincat	4 750 000 $ (4)
-Salary Remaining :	4 750 000 $
Tomas Tatar	4 250 000 $ (4)
-Salary Remaining :	4 250 000 $
Jakob Silfverberg	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Nick Holden	3 800 000 $ (2)
-Salary Remaining :	3 800 000 $
Damon Severson	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Jordie Benn	3 250 000 $ (3)
-Salary Remaining :	3 250 000 $
Olli Maatta	3 200 000 $ (3)
-Salary Remaining :	3 200 000 $
Nick Bjugstad	2 750 000 $ (4)
-Salary Remaining :	2 750 000 $
Radek Faksa	2 350 000 $ (2)
-Salary Remaining :	2 350 000 $
Cam Talbot	2 100 000 $ (3)
-Salary Remaining :	2 100 000 $
Adam McQuaid	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Sean Kuraly	1 900 000 $ (1)
-Salary Remaining :	1 900 000 $
Andrej Sekera (1 Way Contract)	1 900 000 $ (3)
-1 Way Contract Salary Cap :	190 000 $
-Salary Remaining :	1 900 000 $
Conor Sheary	1 750 000 $ (1)
-Salary Remaining :	1 750 000 $
Matt Benning	1 750 000 $ (3)
-Salary Remaining :	1 750 000 $
Juuse Saros	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
Robby Fabbri	1 300 000 $ (1)
-Salary Remaining :	1 300 000 $
Matt Nieto	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Kevan Miller	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Total Pro Players	24
Salary Commitment
Year 20 : 78 300 000 $
Year 21 : 62 850 000 $
Year 22 : 42 450 000 $
Year 23 : 24 250 000 $
Salary Average Commitment
Year 20 : 78 300 000 $
Year 21 : 62 850 000 $
Year 22 : 42 450 000 $
Year 23 : 24 250 000 $
Salary Cap with 1 Way Contract
Year 20 : 76 590 000 $
Year 21 : 61 140 000 $
Year 22 : 40 740 000 $
Year 23 : 24 250 000 $

Farm Players Salaries
Will Butcher	175 000 $ (2)
Salary Remaining :	175 000 $
Scott Wilson	95 000 $ (1)
Salary Remaining :	95 000 $
Jan Rutta	95 000 $ (3)
Salary Remaining :	95 000 $
Louie Belpedio	90 000 $ (3)
Salary Remaining :	90 000 $
Evgeny Svechnikov	90 000 $ (1)
Salary Remaining :	90 000 $
Tyler Motte	80 000 $ (3)
Salary Remaining :	80 000 $
Chase De Leo	75 000 $ (1)
Salary Remaining :	75 000 $
Nikita Tryamkin	75 000 $ (3)
Salary Remaining :	75 000 $
Nick Lappin	75 000 $ (4)
Salary Remaining :	75 000 $
Gustav Forsling	70 000 $ (1)
Salary Remaining :	70 000 $
Devon Toews	70 000 $ (1)
Salary Remaining :	70 000 $
Ilya Lyubushkin	70 000 $ (1)
Salary Remaining :	70 000 $
Logan Shaw	70 000 $ (2)
Salary Remaining :	70 000 $
Michael Dipietro	70 000 $ (2)
Salary Remaining :	70 000 $
Denis Malgin	70 000 $ (2)
Salary Remaining :	70 000 $
Pavel Francouz	70 000 $ (1)
Salary Remaining :	70 000 $
Andrew Poturalski	60 000 $ (1)
Salary Remaining :	60 000 $
Caleb Jones	55 000 $ (1)
Salary Remaining :	55 000 $
Brandon Gormley	55 000 $ (4)
Salary Remaining :	55 000 $
Brett Seney	55 000 $ (1)
Salary Remaining :	55 000 $
Brett Bulmer	50 000 $ (4)
Salary Remaining :	50 000 $
Paul Thompson	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	22
Salary Commitment
Year 20 : 1 665 000 $
Year 21 : 905 000 $
Year 22 : 520 000 $
Year 23 : 180 000 $
Salary Average Commitment
Year 20 : 1 645 000 $
Year 21 : 905 000 $
Year 22 : 520 000 $
Year 23 : 180 000 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	3750 - 135 $ - 0 - 0,00%
Level 2:	5000 - 90 $ - 0 - 0,00%
Level 3:	6250 - 65 $ - 0 - 0,00%
Level 4:	7500 - 40 $ - 0 - 0,00%
Luxury :	2500 - 240 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	134,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78 350 000 $
Pro Players Total Average Salaries	78 350 000 $
Farm Players Total Salaries	3 682 500 $
Farm Players Total Average Salaries	3 682 500 $
Coaches Total Salaries	3 600 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	550 000 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	550 000 $
Estimate Under Maximum Salary Cap of 83 200 000 $	82 650 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-60 950 000 $
Current Bank Account	30 772 021 $
Projected Bank Account	30 772 021 $

Pro Players Salaries
Tyler Seguin	7 250 000 $ (5)
-Salary Remaining :	7 250 000 $
Connor Hellebuyck	7 000 000 $ (2)
-Salary Remaining :	7 000 000 $
Morgan Rielly	6 950 000 $ (3)
-Salary Remaining :	6 950 000 $
Ryan McDonagh	6 800 000 $ (6)
-Salary Remaining :	6 800 000 $
Jonathan Huberdeau	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Brayden Schenn	5 750 000 $ (4)
-Salary Remaining :	5 750 000 $
Dylan Larkin	5 500 000 $ (1)
-Salary Remaining :	5 500 000 $
Matt Dumba	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Logan Couture	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Phillip Danault	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Anthony Mantha	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Jonathan Drouin	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Thomas Greiss	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Jake McCabe	1 650 000 $ (1)
-Salary Remaining :	1 650 000 $
Justin Abdelkader	1 600 000 $ (3)
-Salary Remaining :	1 600 000 $
Colton Sissons	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
Travis Sanheim	1 400 000 $ (2)
-Salary Remaining :	1 400 000 $
Mark Borowiecki	1 100 000 $ (3)
-Salary Remaining :	1 100 000 $
Elias Pettersson	850 000 $ (1)
-Salary Remaining :	850 000 $
Cale Makar	800 000 $ (3)
-Salary Remaining :	800 000 $
Ilya Mikheyev	700 000 $ (3)
-Salary Remaining :	700 000 $
Total Pro Players	21
Salary Commitment
Year 20 : 78 350 000 $
Year 21 : 58 350 000 $
Year 22 : 30 950 000 $
Year 23 : 19 800 000 $
Salary Average Commitment
Year 20 : 78 350 000 $
Year 21 : 58 350 000 $
Year 22 : 30 950 000 $
Year 23 : 19 800 000 $
Salary Cap with 1 Way Contract
Year 20 : 78 350 000 $
Year 21 : 58 350 000 $
Year 22 : 30 950 000 $
Year 23 : 19 800 000 $

Farm Players Salaries
David Schlemko	160 000 $ (1)
Salary Remaining :	160 000 $
Anders Nilsson	155 000 $ (1)
Salary Remaining :	155 000 $
Mattias Janmark	110 000 $ (3)
Salary Remaining :	110 000 $
Markus Granlund	100 000 $ (2)
Salary Remaining :	100 000 $
Yannick Weber	100 000 $ (3)
Salary Remaining :	100 000 $
Brendan Perlini	100 000 $ (4)
Salary Remaining :	100 000 $
Brad Hunt	100 000 $ (1)
Salary Remaining :	100 000 $
Anthony Beauvillier	100 000 $ (1)
Salary Remaining :	100 000 $
Brendan Smith	100 000 $ (2)
Salary Remaining :	100 000 $
Michal Neuvirth	100 000 $ (2)
Salary Remaining :	100 000 $
Justin Holl	95 000 $ (3)
Salary Remaining :	95 000 $
Mike Reilly	95 000 $ (2)
Salary Remaining :	95 000 $
Brett Ritchie	92 500 $ (2)
Salary Remaining :	92 500 $
Jacob Josefson	90 000 $ (2)
Salary Remaining :	90 000 $
Garnet Hathaway	90 000 $ (2)
Salary Remaining :	90 000 $
Casey Nelson	90 000 $ (3)
Salary Remaining :	90 000 $
Jaycob Megna	80 000 $ (3)
Salary Remaining :	80 000 $
William Carrier	80 000 $ (1)
Salary Remaining :	80 000 $
Anthony Bitetto	80 000 $ (3)
Salary Remaining :	80 000 $
Jordan Weal	80 000 $ (4)
Salary Remaining :	80 000 $
Phillip Di Giuseppe	80 000 $ (2)
Salary Remaining :	80 000 $
Victor Ejdsell	75 000 $ (3)
Salary Remaining :	75 000 $
Libor Hajek	75 000 $ (1)
Salary Remaining :	75 000 $
Chris Bigras	75 000 $ (3)
Salary Remaining :	75 000 $
Daniel Brickley	75 000 $ (3)
Salary Remaining :	75 000 $
Luke Johnson	75 000 $ (3)
Salary Remaining :	75 000 $
Roland McKeown	75 000 $ (3)
Salary Remaining :	75 000 $
Matthew O'Connor	75 000 $ (3)
Salary Remaining :	75 000 $
Jaret Anderson-Dolan	75 000 $ (2)
Salary Remaining :	75 000 $
Zane McIntyre	75 000 $ (4)
Salary Remaining :	75 000 $
Adam Erne	75 000 $ (1)
Salary Remaining :	75 000 $
Zach Whitecloud	75 000 $ (3)
Salary Remaining :	75 000 $
Gavin Bayreuther	70 000 $ (1)
Salary Remaining :	70 000 $
Ryan Donato	70 000 $ (2)
Salary Remaining :	70 000 $
Tyler Randell	70 000 $ (2)
Salary Remaining :	70 000 $
Igor Ozhiganov	70 000 $ (1)
Salary Remaining :	70 000 $
Libor Sulak	70 000 $ (1)
Salary Remaining :	70 000 $
Nicholas Baptiste	70 000 $ (1)
Salary Remaining :	70 000 $
Anton Rodin	70 000 $ (1)
Salary Remaining :	70 000 $
Joni Ortio	60 000 $ (1)
Salary Remaining :	60 000 $
Griffen Molino	60 000 $ (1)
Salary Remaining :	60 000 $
Brendan Ranford	60 000 $ (1)
Salary Remaining :	60 000 $
Timothy Gettinger	55 000 $ (1)
Salary Remaining :	55 000 $
Maxime Lajoie	55 000 $ (1)
Salary Remaining :	55 000 $
Total Farm Players	44
Salary Commitment
Year 20 : 3 682 500 $
Year 21 : 2 297 500 $
Year 22 : 1 335 000 $
Year 23 : 255 000 $
Salary Average Commitment
Year 20 : 3 682 500 $
Year 21 : 2 297 500 $
Year 22 : 1 335 000 $
Year 23 : 255 000 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	3750 - 125 $ - 0 - 0,00%
Level 2:	5000 - 80 $ - 0 - 0,00%
Level 3:	6250 - 55 $ - 0 - 0,00%
Level 4:	7500 - 30 $ - 0 - 0,00%
Luxury :	2500 - 230 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	158,00%
Farm
Farm Level 1:	2000 - 38 $ - 0 - 0,00%
Farm Level 2:	1000 - 18 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	82 475 000 $
Pro Players Total Average Salaries	82 475 000 $
Farm Players Total Salaries	3 540 000 $
Farm Players Total Average Salaries	3 540 000 $
Coaches Total Salaries	5 350 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 200 000 $	83 200 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-61 500 000 $
Current Bank Account	11 562 458 $
Projected Bank Account	11 562 458 $

Pro Players Salaries
Alex Ovechkin	8 400 000 $ (6)
-Salary Remaining :	8 400 000 $
Erik Karlsson	8 300 000 $ (2)
-Salary Remaining :	8 300 000 $
Mark Stone	7 500 000 $ (3)
-Salary Remaining :	7 500 000 $
Ryan O'Reilly	6 500 000 $ (4)
-Salary Remaining :	6 500 000 $
Duncan Keith	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Eric Staal	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Anders Lee	5 000 000 $ (5)
-Salary Remaining :	5 000 000 $
Adam Henrique	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Zach Hyman	3 500 000 $ (6)
-Salary Remaining :	3 500 000 $
Brady Skjei	3 300 000 $ (1)
-Salary Remaining :	3 300 000 $
Marc Staal	3 200 000 $ (3)
-Salary Remaining :	3 200 000 $
Blake Coleman	3 000 000 $ (5)
-Salary Remaining :	3 000 000 $
Mike Green	3 000 000 $ (3)
-Salary Remaining :	3 000 000 $
David Rittich	2 900 000 $ (6)
-Salary Remaining :	2 900 000 $
Adam Lowry	2 750 000 $ (2)
-Salary Remaining :	2 750 000 $
Carl Soderberg	2 250 000 $ (1)
-Salary Remaining :	2 250 000 $
Jordan Binnington	2 100 000 $ (1)
-Salary Remaining :	2 100 000 $
Deryk Engelland	1 825 000 $ (2)
-Salary Remaining :	1 825 000 $
Scott Mayfield	1 800 000 $ (6)
-Salary Remaining :	1 800 000 $
Vince Dunn	1 150 000 $ (1)
-Salary Remaining :	1 150 000 $
Total Pro Players	20
Salary Commitment
Year 20 : 82 475 000 $
Year 21 : 63 675 000 $
Year 22 : 44 800 000 $
Year 23 : 31 100 000 $
Salary Average Commitment
Year 20 : 82 475 000 $
Year 21 : 63 675 000 $
Year 22 : 44 800 000 $
Year 23 : 31 100 000 $
Salary Cap with 1 Way Contract
Year 20 : 82 475 000 $
Year 21 : 63 675 000 $
Year 22 : 44 800 000 $
Year 23 : 31 100 000 $

Farm Players Salaries
Alex Stalock	125 000 $ (3)
Salary Remaining :	125 000 $
Derek Grant	125 000 $ (4)
Salary Remaining :	125 000 $
Mikhail Vorobyev	110 000 $ (4)
Salary Remaining :	110 000 $
Zach Trotman	110 000 $ (1)
Salary Remaining :	110 000 $
Matt Roy	110 000 $ (3)
Salary Remaining :	110 000 $
Chris Wagner	90 000 $ (2)
Salary Remaining :	90 000 $
Kevin Rooney	90 000 $ (2)
Salary Remaining :	90 000 $
Brandon Pirri	85 000 $ (4)
Salary Remaining :	85 000 $
Josh Leivo	85 000 $ (2)
Salary Remaining :	85 000 $
Nick Seeler	85 000 $ (2)
Salary Remaining :	85 000 $
Matt Irwin	85 000 $ (2)
Salary Remaining :	85 000 $
Collin Delia	82 500 $ (1)
Salary Remaining :	82 500 $
Tyler Graovac	80 000 $ (1)
Salary Remaining :	80 000 $
Anton Lindholm (Out of Payroll)	80 000 $ (4)
Salary Remaining :	80 000 $
Taylor Leier	80 000 $ (4)
Salary Remaining :	80 000 $
Ryan Spooner	80 000 $ (4)
Salary Remaining :	80 000 $
Joseph Gambardella	80 000 $ (2)
Salary Remaining :	80 000 $
Ryan Kuffner	80 000 $ (3)
Salary Remaining :	80 000 $
Anton Forsberg	77 500 $ (4)
Salary Remaining :	77 500 $
Garrett Wilson	75 000 $ (2)
Salary Remaining :	75 000 $
Greg McKegg	75 000 $ (4)
Salary Remaining :	75 000 $
Ryan Lomberg	75 000 $ (3)
Salary Remaining :	75 000 $
Taylor Fedun	75 000 $ (3)
Salary Remaining :	75 000 $
Anders Bjork	75 000 $ (3)
Salary Remaining :	75 000 $
Dean Kukan	75 000 $ (1)
Salary Remaining :	75 000 $
Kevin Stenlund	75 000 $ (1)
Salary Remaining :	75 000 $
Jacob Nilsson	75 000 $ (2)
Salary Remaining :	75 000 $
J-F Berube	75 000 $ (4)
Salary Remaining :	75 000 $
Mario Kempe	72 500 $ (1)
Salary Remaining :	72 500 $
Patrick Brown	70 000 $ (4)
Salary Remaining :	70 000 $
Matt Luff	70 000 $ (1)
Salary Remaining :	70 000 $
Kaapo Kahkonen	70 000 $ (3)
Salary Remaining :	70 000 $
Pierre Engvall	70 000 $ (3)
Salary Remaining :	70 000 $
Sam Lafferty	70 000 $ (2)
Salary Remaining :	70 000 $
Buddy Robinson	70 000 $ (2)
Salary Remaining :	70 000 $
Joseph Cramarossa	70 000 $ (4)
Salary Remaining :	70 000 $
Trevor Lewis	65 000 $ (3)
Salary Remaining :	65 000 $
Curtis McKenzie	65 000 $ (3)
Salary Remaining :	65 000 $
Andrew Agozzino	65 000 $ (2)
Salary Remaining :	65 000 $
Luke Witkowski	62 500 $ (2)
Salary Remaining :	62 500 $
Cameron Schilling	60 000 $ (3)
Salary Remaining :	60 000 $
Dan Renouf	60 000 $ (3)
Salary Remaining :	60 000 $
Mark Letestu	60 000 $ (3)
Salary Remaining :	60 000 $
Christoffer Ehn	55 000 $ (1)
Salary Remaining :	55 000 $
Rob O'Gara	50 000 $ (2)
Salary Remaining :	50 000 $
Kevin Roy	50 000 $ (1)
Salary Remaining :	50 000 $
Magnus Hellberg	50 000 $ (2)
Salary Remaining :	50 000 $
Total Farm Players	47
Salary Commitment
Year 20 : 3 620 000 $
Year 21 : 2 950 000 $
Year 22 : 1 917 500 $
Year 23 : 927 500 $
Salary Average Commitment
Year 20 : 3 620 000 $
Year 21 : 2 950 000 $
Year 22 : 1 917 500 $
Year 23 : 927 500 $

Pengouins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	3000 - 115 $ - 0 - 0,00%
Level 2:	4000 - 75 $ - 0 - 0,00%
Level 3:	5000 - 50 $ - 0 - 0,00%
Level 4:	6000 - 30 $ - 0 - 0,00%
Luxury :	2000 - 220 $ - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	146,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78 680 000 $
Pro Players Total Average Salaries	78 680 000 $
Farm Players Total Salaries	2 505 000 $
Farm Players Total Average Salaries	2 505 000 $
Coaches Total Salaries	3 000 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 200 000 $	83 200 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-61 500 000 $
Current Bank Account	11 961 828 $
Projected Bank Account	11 961 828 $

Pro Players Salaries
Carey Price	7 850 000 $ (4)
-Salary Remaining :	7 850 000 $
Artemi Panarin	7 250 000 $ (4)
-Salary Remaining :	7 250 000 $
Alexander Radulov	7 000 000 $ (3)
-Salary Remaining :	7 000 000 $
Jonathan Toews	6 900 000 $ (6)
-Salary Remaining :	6 900 000 $
Ryan Ellis	6 000 000 $ (4)
-Salary Remaining :	6 000 000 $
Tyson Barrie	6 000 000 $ (4)
-Salary Remaining :	6 000 000 $
Charlie McAvoy	5 500 000 $ (5)
-Salary Remaining :	5 500 000 $
Patrik Laine	5 150 000 $ (3)
-Salary Remaining :	5 150 000 $
Brendan Gallagher	4 500 000 $ (6)
-Salary Remaining :	4 500 000 $
Sami Vatanen	3 850 000 $ (1)
-Salary Remaining :	3 850 000 $
Clayton Keller	3 800 000 $ (3)
-Salary Remaining :	3 800 000 $
Alex Galchenyuk	3 330 000 $ (1)
-Salary Remaining :	3 330 000 $
Jean-Gabriel Pageau	3 000 000 $ (6)
-Salary Remaining :	3 000 000 $
Jonas Brodin	1 600 000 $ (2)
-Salary Remaining :	1 600 000 $
Pavel Zacha	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Artturi Lehkonen	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Ryan Murray	1 300 000 $ (1)
-Salary Remaining :	1 300 000 $
Nick Cousins	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Charlie Lindgren	850 000 $ (1)
-Salary Remaining :	850 000 $
Joakim Nordstrom	800 000 $ (3)
-Salary Remaining :	800 000 $
Total Pro Players	20
Salary Commitment
Year 20 : 78 680 000 $
Year 21 : 66 350 000 $
Year 22 : 63 750 000 $
Year 23 : 47 000 000 $
Salary Average Commitment
Year 20 : 78 680 000 $
Year 21 : 66 350 000 $
Year 22 : 63 750 000 $
Year 23 : 47 000 000 $
Salary Cap with 1 Way Contract
Year 20 : 78 680 000 $
Year 21 : 66 350 000 $
Year 22 : 63 750 000 $
Year 23 : 47 000 000 $

Farm Players Salaries
Jakob Chychrun	150 000 $ (1)
Salary Remaining :	150 000 $
Byron Froese	110 000 $ (1)
Salary Remaining :	110 000 $
Tobias Enstrom	100 000 $ (2)
Salary Remaining :	100 000 $
Maxime Lagace	100 000 $ (1)
Salary Remaining :	100 000 $
Charles Hudon	100 000 $ (1)
Salary Remaining :	100 000 $
Victor Mete	95 000 $ (4)
Salary Remaining :	95 000 $
Tage Thompson	95 000 $ (3)
Salary Remaining :	95 000 $
Jacob Larsson	90 000 $ (2)
Salary Remaining :	90 000 $
Jacob De La Rose	85 000 $ (1)
Salary Remaining :	85 000 $
Travis Boyd	80 000 $ (1)
Salary Remaining :	80 000 $
Daniel Carr	80 000 $ (1)
Salary Remaining :	80 000 $
Brett Lernout	80 000 $ (3)
Salary Remaining :	80 000 $
Michael McCarron	80 000 $ (2)
Salary Remaining :	80 000 $
Luke Kunin	80 000 $ (2)
Salary Remaining :	80 000 $
Valeri Nichushkin	80 000 $ (1)
Salary Remaining :	80 000 $
John Gilmour	80 000 $ (3)
Salary Remaining :	80 000 $
Brett Kulak	80 000 $ (1)
Salary Remaining :	80 000 $
Roope Hintz	75 000 $ (1)
Salary Remaining :	75 000 $
Tomas Jurco	75 000 $ (4)
Salary Remaining :	75 000 $
Reid Boucher	70 000 $ (4)
Salary Remaining :	70 000 $
Dylan McIlrath	70 000 $ (4)
Salary Remaining :	70 000 $
Sam Carrick	70 000 $ (4)
Salary Remaining :	70 000 $
Jake Dotchin	70 000 $ (4)
Salary Remaining :	70 000 $
Paul LaDue	60 000 $ (1)
Salary Remaining :	60 000 $
Viktor Loov	50 000 $ (1)
Salary Remaining :	50 000 $
Chris Brown	50 000 $ (1)
Salary Remaining :	50 000 $
Chris Terry	50 000 $ (2)
Salary Remaining :	50 000 $
Quinton Howden	50 000 $ (1)
Salary Remaining :	50 000 $
Morgan Ellis	50 000 $ (1)
Salary Remaining :	50 000 $
Lucas Lessio	50 000 $ (2)
Salary Remaining :	50 000 $
Joel Hanley	50 000 $ (1)
Salary Remaining :	50 000 $
Alexander Burmistrov	50 000 $ (2)
Salary Remaining :	50 000 $
Nikita Nesterov	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	33
Salary Commitment
Year 20 : 2 505 000 $
Year 21 : 1 205 000 $
Year 22 : 705 000 $
Year 23 : 450 000 $
Salary Average Commitment
Year 20 : 2 505 000 $
Year 21 : 1 205 000 $
Year 22 : 705 000 $
Year 23 : 450 000 $

Predateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	3750 - 120 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	6250 - 49 $ - 0 - 0,00%
Level 4:	7500 - 28 $ - 0 - 0,00%
Luxury :	2500 - 225 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	147,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	85 250 000 $
Pro Players Total Average Salaries	85 250 000 $
Farm Players Total Salaries	4 100 000 $
Farm Players Total Average Salaries	4 100 000 $
Coaches Total Salaries	2 150 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(4 160 000 $)
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	(4 160 000 $)
Estimate Under Maximum Salary Cap of 83 200 000 $	87 360 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-65 660 000 $
Current Bank Account	8 883 239 $
Projected Bank Account	8 883 239 $

Pro Players Salaries
Johnny Gaudreau	7 250 000 $ (2)
-Salary Remaining :	7 250 000 $
Oliver Ekman-Larsson	7 000 000 $ (4)
-Salary Remaining :	7 000 000 $
Jake Guentzel	7 000 000 $ (4)
-Salary Remaining :	7 000 000 $
Braden Holtby	6 750 000 $ (6)
-Salary Remaining :	6 750 000 $
David Perron	6 750 000 $ (4)
-Salary Remaining :	6 750 000 $
Patrice Bergeron	6 250 000 $ (1)
-Salary Remaining :	6 250 000 $
Mark Giordano	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Colton Parayko	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
Bo Horvat	4 750 000 $ (2)
-Salary Remaining :	4 750 000 $
Jaccob Slavin	4 500 000 $ (3)
-Salary Remaining :	4 500 000 $
Jason Zucker	4 500 000 $ (6)
-Salary Remaining :	4 500 000 $
Timo Meier	4 350 000 $ (3)
-Salary Remaining :	4 350 000 $
Brock Nelson	4 000 000 $ (4)
-Salary Remaining :	4 000 000 $
Jimmy Vesey	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Adam Pelech	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Shea Theodore	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
William Nylander	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Jimmy Howard	1 400 000 $ (2)
-Salary Remaining :	1 400 000 $
Oliver Bjorkstrand	1 300 000 $ (1)
-Salary Remaining :	1 300 000 $
Brian Boyle	1 200 000 $ (3)
-Salary Remaining :	1 200 000 $
Total Pro Players	20
Salary Commitment
Year 20 : 85 250 000 $
Year 21 : 72 200 000 $
Year 22 : 46 050 000 $
Year 23 : 36 000 000 $
Salary Average Commitment
Year 20 : 85 250 000 $
Year 21 : 72 200 000 $
Year 22 : 46 050 000 $
Year 23 : 36 000 000 $
Salary Cap with 1 Way Contract
Year 20 : 85 250 000 $
Year 21 : 72 200 000 $
Year 22 : 46 050 000 $
Year 23 : 36 000 000 $

Farm Players Salaries
Jason Dickinson	100 000 $ (2)
Salary Remaining :	100 000 $
Miles Wood	100 000 $ (2)
Salary Remaining :	100 000 $
Drake Caggiula	100 000 $ (2)
Salary Remaining :	100 000 $
Mikhail Grigorenko	100 000 $ (2)
Salary Remaining :	100 000 $
Martin Marincin	100 000 $ (4)
Salary Remaining :	100 000 $
Nicolas Deslauriers	100 000 $ (2)
Salary Remaining :	100 000 $
Jack Campbell	97 500 $ (3)
Salary Remaining :	97 500 $
Oliver Kylington	97 500 $ (3)
Salary Remaining :	97 500 $
Miikka Salomaki	95 000 $ (1)
Salary Remaining :	95 000 $
Travis Dermott	90 000 $ (2)
Salary Remaining :	90 000 $
Gabriel Carlsson	90 000 $ (2)
Salary Remaining :	90 000 $
Martin Frk	90 000 $ (2)
Salary Remaining :	90 000 $
Vladimir Sobotka	90 000 $ (4)
Salary Remaining :	90 000 $
Noah Juulsen	87 500 $ (3)
Salary Remaining :	87 500 $
Dennis Cholowski	82 500 $ (2)
Salary Remaining :	82 500 $
Max Jones	80 000 $ (1)
Salary Remaining :	80 000 $
Lucas Wallmark	80 000 $ (1)
Salary Remaining :	80 000 $
Jakub Zboril	80 000 $ (1)
Salary Remaining :	80 000 $
Alex Nedeljkovic	80 000 $ (1)
Salary Remaining :	80 000 $
Blake Speers	75 000 $ (1)
Salary Remaining :	75 000 $
Joe Hicketts	75 000 $ (3)
Salary Remaining :	75 000 $
Madison Bowey	75 000 $ (2)
Salary Remaining :	75 000 $
Mitchell Stephens	75 000 $ (3)
Salary Remaining :	75 000 $
Andrew Peeke	75 000 $ (3)
Salary Remaining :	75 000 $
Klim Kostin	75 000 $ (3)
Salary Remaining :	75 000 $
Brendan Leipsic	75 000 $ (1)
Salary Remaining :	75 000 $
Mackenzie Blackwood	75 000 $ (1)
Salary Remaining :	75 000 $
Matt Grzelcyk	75 000 $ (1)
Salary Remaining :	75 000 $
Calle Rosen	72 500 $ (3)
Salary Remaining :	72 500 $
Jimmy Schuldt	70 000 $ (1)
Salary Remaining :	70 000 $
Alex True	70 000 $ (3)
Salary Remaining :	70 000 $
Kiefer Sherwood	70 000 $ (1)
Salary Remaining :	70 000 $
Nico Sturm	70 000 $ (1)
Salary Remaining :	70 000 $
Blake Lizotte	70 000 $ (1)
Salary Remaining :	70 000 $
Michael Amadio	70 000 $ (3)
Salary Remaining :	70 000 $
Dmytro Timashov	70 000 $ (3)
Salary Remaining :	70 000 $
Lawrence Pilut	70 000 $ (1)
Salary Remaining :	70 000 $
Ben Gleason	70 000 $ (1)
Salary Remaining :	70 000 $
Sheldon Rempal	70 000 $ (1)
Salary Remaining :	70 000 $
Philippe Myers	70 000 $ (1)
Salary Remaining :	70 000 $
Dominik Kahun	70 000 $ (1)
Salary Remaining :	70 000 $
Trevor Moore	70 000 $ (1)
Salary Remaining :	70 000 $
Logan O'Connor	70 000 $ (1)
Salary Remaining :	70 000 $
Josh Currie	70 000 $ (1)
Salary Remaining :	70 000 $
Teddy Blueger	70 000 $ (1)
Salary Remaining :	70 000 $
Sheldon Dries	70 000 $ (1)
Salary Remaining :	70 000 $
Kyle Capobianco	67 500 $ (3)
Salary Remaining :	67 500 $
Tyler Wotherspoon	65 000 $ (1)
Salary Remaining :	65 000 $
Adam Fox	65 000 $ (3)
Salary Remaining :	65 000 $
Gustav Olofsson	60 000 $ (3)
Salary Remaining :	60 000 $
Drake Batherson	55 000 $ (1)
Salary Remaining :	55 000 $
Mathieu Joseph	55 000 $ (1)
Salary Remaining :	55 000 $
Daniel O'Regan	55 000 $ (3)
Salary Remaining :	55 000 $
Total Farm Players	53
Salary Commitment
Year 20 : 4 100 000 $
Year 21 : 2 230 000 $
Year 22 : 1 302 500 $
Year 23 : 190 000 $
Salary Average Commitment
Year 20 : 4 100 000 $
Year 21 : 2 230 000 $
Year 22 : 1 302 500 $
Year 23 : 190 000 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	3600 - 110 $ - 0 - 0,00%
Level 2:	4800 - 60 $ - 0 - 0,00%
Level 3:	6000 - 40 $ - 0 - 0,00%
Level 4:	7200 - 25 $ - 0 - 0,00%
Luxury :	2400 - 205 $ - 0 - 0,00%
Total Capacity :	24000
Team Popularity :	137,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	82 300 000 $
Pro Players Total Average Salaries	82 300 000 $
Farm Players Total Salaries	2 167 500 $
Farm Players Total Average Salaries	2 167 500 $
Coaches Total Salaries	2 100 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 200 000 $	83 200 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-61 500 000 $
Current Bank Account	39 884 161 $
Projected Bank Account	39 884 161 $

Pro Players Salaries
Kris Letang	8 000 000 $ (1)
-Salary Remaining :	8 000 000 $
Mark Scheifele	7 700 000 $ (6)
-Salary Remaining :	7 700 000 $
Drew Doughty	7 000 000 $ (5)
-Salary Remaining :	7 000 000 $
Filip Forsberg	6 500 000 $ (2)
-Salary Remaining :	6 500 000 $
Marc-Andre Fleury	6 500 000 $ (2)
-Salary Remaining :	6 500 000 $
Joe Thornton	6 250 000 $ (1)
-Salary Remaining :	6 250 000 $
Wayne Simmonds	5 250 000 $ (4)
-Salary Remaining :	5 250 000 $
David Krejci	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Alexander Steen	4 750 000 $ (1)
-Salary Remaining :	4 750 000 $
Josh Anderson	4 300 000 $ (1)
-Salary Remaining :	4 300 000 $
Alex Killorn	4 000 000 $ (6)
-Salary Remaining :	4 000 000 $
Brent Seabrook	3 600 000 $ (1)
-Salary Remaining :	3 600 000 $
Ryan Kesler	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Tanner Pearson	2 250 000 $ (4)
-Salary Remaining :	2 250 000 $
Connor Murphy	2 100 000 $ (6)
-Salary Remaining :	2 100 000 $
Trevor Daley	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Ben Chiarot	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Mike Fisher	850 000 $ (4)
-Salary Remaining :	850 000 $
Scottie Upshall	800 000 $ (3)
-Salary Remaining :	800 000 $
Cory Schneider	775 000 $ (1)
-Salary Remaining :	775 000 $
Matt Read (1 Way Contract)	600 000 $ (1)
-1 Way Contract Salary Cap :	60 000 $
-Salary Remaining :	600 000 $
Matt Beleskey	575 000 $ (1)
-Salary Remaining :	575 000 $
Total Pro Players	22
Salary Commitment
Year 20 : 82 300 000 $
Year 21 : 47 950 000 $
Year 22 : 29 950 000 $
Year 23 : 29 150 000 $
Salary Average Commitment
Year 20 : 82 300 000 $
Year 21 : 47 950 000 $
Year 22 : 29 950 000 $
Year 23 : 29 150 000 $
Salary Cap with 1 Way Contract
Year 20 : 81 760 000 $
Year 21 : 47 950 000 $
Year 22 : 29 950 000 $
Year 23 : 29 150 000 $

Farm Players Salaries
Joonas Korpisalo	175 000 $ (4)
Salary Remaining :	175 000 $
Dominic Moore	100 000 $ (1)
Salary Remaining :	100 000 $
Devante Smith-Pelly	95 000 $ (3)
Salary Remaining :	95 000 $
Daniel Winnik	90 000 $ (1)
Salary Remaining :	90 000 $
Marian Gaborik	90 000 $ (4)
Salary Remaining :	90 000 $
Antoine Bibeau	90 000 $ (1)
Salary Remaining :	90 000 $
Trevor Smith	87 500 $ (4)
Salary Remaining :	87 500 $
Clayton Stoner	80 000 $ (4)
Salary Remaining :	80 000 $
Kari Lehtonen	80 000 $ (3)
Salary Remaining :	80 000 $
Darren Archibald	80 000 $ (1)
Salary Remaining :	80 000 $
Matt Stajan	75 000 $ (2)
Salary Remaining :	75 000 $
Nate Prosser	75 000 $ (2)
Salary Remaining :	75 000 $
Patrick Wiercioch	75 000 $ (1)
Salary Remaining :	75 000 $
Marc Methot	70 000 $ (3)
Salary Remaining :	70 000 $
Adin Hill	70 000 $ (3)
Salary Remaining :	70 000 $
Jussi Jokinen	67 500 $ (3)
Salary Remaining :	67 500 $
Tommy Wingels	65 000 $ (3)
Salary Remaining :	65 000 $
Johnny Oduya	65 000 $ (4)
Salary Remaining :	65 000 $
Cody Franson	62 500 $ (1)
Salary Remaining :	62 500 $
Adam Cracknell	60 000 $ (1)
Salary Remaining :	60 000 $
Nikolay Kulemin	60 000 $ (4)
Salary Remaining :	60 000 $
David Desharnais	60 000 $ (2)
Salary Remaining :	60 000 $
Shawn Matthias	60 000 $ (2)
Salary Remaining :	60 000 $
Joel Ward	60 000 $ (4)
Salary Remaining :	60 000 $
David Clarkson	57 500 $ (1)
Salary Remaining :	57 500 $
Mike Ribeiro	57 500 $ (1)
Salary Remaining :	57 500 $
Corban Knight	55 000 $ (1)
Salary Remaining :	55 000 $
Andreas Martinsen	55 000 $ (1)
Salary Remaining :	55 000 $
Carson Soucy	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	29
Salary Commitment
Year 20 : 2 167 500 $
Year 21 : 1 335 000 $
Year 22 : 1 065 000 $
Year 23 : 617 500 $
Salary Average Commitment
Year 20 : 2 167 500 $
Year 21 : 1 335 000 $
Year 22 : 1 065 000 $
Year 23 : 617 500 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	3188 - 120 $ - 0 - 0,00%
Level 2:	4250 - 75 $ - 0 - 0,00%
Level 3:	5312 - 45 $ - 0 - 0,00%
Level 4:	6375 - 25 $ - 0 - 0,00%
Luxury :	2125 - 220 $ - 0 - 0,00%
Total Capacity :	21250
Team Popularity :	109,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	65 800 000 $
Pro Players Total Average Salaries	65 800 000 $
Farm Players Total Salaries	2 140 000 $
Farm Players Total Average Salaries	2 140 000 $
Coaches Total Salaries	4 900 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 200 000 $	83 200 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-61 500 000 $
Current Bank Account	16 330 405 $
Projected Bank Account	16 330 405 $

Pro Players Salaries
James van Riemsdyk	6 800 000 $ (4)
-Salary Remaining :	6 800 000 $
Esa Lindell	6 000 000 $ (5)
-Salary Remaining :	6 000 000 $
T.J. Oshie	5 750 000 $ (1)
-Salary Remaining :	5 750 000 $
Josh Bailey	5 500 000 $ (4)
-Salary Remaining :	5 500 000 $
Jared Spurgeon	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
Mikko Koivu	4 250 000 $ (2)
-Salary Remaining :	4 250 000 $
Frans Nielsen	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
James Reimer	3 800 000 $ (4)
-Salary Remaining :	3 800 000 $
Brayden McNabb (Out of Payroll)	3 750 000 $ (4)
-Salary Remaining :	3 750 000 $
Christopher Tanev	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Erik Haula	2 900 000 $ (4)
-Salary Remaining :	2 900 000 $
Micheal Ferland	2 800 000 $ (3)
-Salary Remaining :	2 800 000 $
Stephen Johns	2 250 000 $ (2)
-Salary Remaining :	2 250 000 $
Robin Lehner	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Kasperi Kapanen	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Riley Sheahan	1 600 000 $ (3)
-Salary Remaining :	1 600 000 $
Michael Del Zotto	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Thomas Hickey	1 350 000 $ (4)
-Salary Remaining :	1 350 000 $
Devin Shore	1 250 000 $ (2)
-Salary Remaining :	1 250 000 $
Tyler Pitlick	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Victor Rask	950 000 $ (1)
-Salary Remaining :	950 000 $
Patrick Eaves	950 000 $ (3)
-Salary Remaining :	950 000 $
Anthony DeAngelo	900 000 $ (1)
-Salary Remaining :	900 000 $
Total Pro Players	23
Salary Commitment
Year 20 : 69 550 000 $
Year 21 : 57 450 000 $
Year 22 : 39 450 000 $
Year 23 : 30 100 000 $
Salary Average Commitment
Year 20 : 69 550 000 $
Year 21 : 57 450 000 $
Year 22 : 39 450 000 $
Year 23 : 30 100 000 $
Salary Cap with 1 Way Contract
Year 20 : 69 550 000 $
Year 21 : 57 450 000 $
Year 22 : 39 450 000 $
Year 23 : 30 100 000 $

Farm Players Salaries
Kaden Fulcher (Out of Payroll)	200 000 $ (3)
Salary Remaining :	200 000 $
Nathan Beaulieu	175 000 $ (1)
Salary Remaining :	175 000 $
Luke Schenn	150 000 $ (4)
Salary Remaining :	150 000 $
Steven Kampfer	120 000 $ (4)
Salary Remaining :	120 000 $
Justin Falk	110 000 $ (4)
Salary Remaining :	110 000 $
Michael Raffl	110 000 $ (3)
Salary Remaining :	110 000 $
Nick Shore	97 500 $ (1)
Salary Remaining :	97 500 $
Jori Lehtera	95 000 $ (4)
Salary Remaining :	95 000 $
Emerson Etem	95 000 $ (1)
Salary Remaining :	95 000 $
Kyle Quincey	90 000 $ (3)
Salary Remaining :	90 000 $
Ken Appleby	90 000 $ (3)
Salary Remaining :	90 000 $
Frederik Gauthier	90 000 $ (2)
Salary Remaining :	90 000 $
Matt Martin	85 000 $ (3)
Salary Remaining :	85 000 $
Dillon Heatherington	80 000 $ (2)
Salary Remaining :	80 000 $
Joseph Blandisi	80 000 $ (2)
Salary Remaining :	80 000 $
Morgan Klimchuk	80 000 $ (2)
Salary Remaining :	80 000 $
Jannik Hansen	80 000 $ (1)
Salary Remaining :	80 000 $
Carl Grundstrom	75 000 $ (1)
Salary Remaining :	75 000 $
Ilya Kovalchuk	70 000 $ (1)
Salary Remaining :	70 000 $
Colin Blackwell	70 000 $ (1)
Salary Remaining :	70 000 $
Sebastian Aho D	60 000 $ (3)
Salary Remaining :	60 000 $
Edward Pasquale	60 000 $ (1)
Salary Remaining :	60 000 $
Tyler Bunz	60 000 $ (1)
Salary Remaining :	60 000 $
Teemu Pulkkinen	60 000 $ (4)
Salary Remaining :	60 000 $
Alexandre Carrier	57 500 $ (1)
Salary Remaining :	57 500 $
Total Farm Players	25
Salary Commitment
Year 20 : 2 340 000 $
Year 21 : 1 500 000 $
Year 22 : 1 170 000 $
Year 23 : 535 000 $
Salary Average Commitment
Year 20 : 2 340 000 $
Year 21 : 1 500 000 $
Year 22 : 1 170 000 $
Year 23 : 535 000 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	3000 - 100 $ - 0 - 0,00%
Level 2:	4000 - 60 $ - 0 - 0,00%
Level 3:	5000 - 35 $ - 0 - 0,00%
Level 4:	6000 - 20 $ - 0 - 0,00%
Luxury :	2000 - 200 $ - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	115,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	81 400 000 $
Pro Players Total Average Salaries	81 400 000 $
Farm Players Total Salaries	1 195 000 $
Farm Players Total Average Salaries	1 195 000 $
Coaches Total Salaries	2 500 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 200 000 $	83 200 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-61 500 000 $
Current Bank Account	4 906 607 $
Projected Bank Account	4 906 607 $

Pro Players Salaries
Evgeny Kuznetsov	7 250 000 $ (6)
-Salary Remaining :	7 250 000 $
Gustav Nyquist	6 500 000 $ (4)
-Salary Remaining :	6 500 000 $
Zach Parise	6 500 000 $ (1)
-Salary Remaining :	6 500 000 $
Jordan Staal	5 800 000 $ (1)
-Salary Remaining :	5 800 000 $
Rickard Rakell	5 750 000 $ (1)
-Salary Remaining :	5 750 000 $
Marc-Edouard Vlasic	5 750 000 $ (3)
-Salary Remaining :	5 750 000 $
Travis Hamonic	5 250 000 $ (3)
-Salary Remaining :	5 250 000 $
Cam Atkinson	5 000 000 $ (6)
-Salary Remaining :	5 000 000 $
TJ Brodie	4 900 000 $ (2)
-Salary Remaining :	4 900 000 $
Jordan Eberle	4 200 000 $ (1)
-Salary Remaining :	4 200 000 $
Nikita Zadorov	4 000 000 $ (4)
-Salary Remaining :	4 000 000 $
Mikhail Sergachev	3 500 000 $ (2)
-Salary Remaining :	3 500 000 $
Lars Eller	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Travis Konecny	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Philipp Grubauer	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
Jacob Markstrom	2 200 000 $ (2)
-Salary Remaining :	2 200 000 $
Michal Kempny	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
James Neal	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Johan Larsson	1 500 000 $ (4)
-Salary Remaining :	1 500 000 $
Pierre-Edouard Bellemare	1 300 000 $ (2)
-Salary Remaining :	1 300 000 $
Total Pro Players	20
Salary Commitment
Year 20 : 81 400 000 $
Year 21 : 52 650 000 $
Year 22 : 35 250 000 $
Year 23 : 24 250 000 $
Salary Average Commitment
Year 20 : 81 400 000 $
Year 21 : 52 650 000 $
Year 22 : 35 250 000 $
Year 23 : 24 250 000 $
Salary Cap with 1 Way Contract
Year 20 : 81 400 000 $
Year 21 : 52 650 000 $
Year 22 : 35 250 000 $
Year 23 : 24 250 000 $

Farm Players Salaries
Brian Gibbons	95 000 $ (1)
Salary Remaining :	95 000 $
Tom Kuhnhackl	85 000 $ (3)
Salary Remaining :	85 000 $
Pheonix Copley	85 000 $ (3)
Salary Remaining :	85 000 $
Rocco Grimaldi	80 000 $ (3)
Salary Remaining :	80 000 $
Joe Morrow	80 000 $ (1)
Salary Remaining :	80 000 $
Chad Ruhwedel	80 000 $ (3)
Salary Remaining :	80 000 $
Adam Gaudette	80 000 $ (3)
Salary Remaining :	80 000 $
Jeff Glass	75 000 $ (1)
Salary Remaining :	75 000 $
Nicolas Kerdiles	70 000 $ (1)
Salary Remaining :	70 000 $
Hudson Fasching	70 000 $ (2)
Salary Remaining :	70 000 $
Cole Bardreau	70 000 $ (2)
Salary Remaining :	70 000 $
Tucker Poolman	70 000 $ (3)
Salary Remaining :	70 000 $
John Quenneville	70 000 $ (3)
Salary Remaining :	70 000 $
Rem Pitlick	65 000 $ (1)
Salary Remaining :	65 000 $
Cory Conacher	65 000 $ (2)
Salary Remaining :	65 000 $
Spencer Foo	55 000 $ (1)
Salary Remaining :	55 000 $
Total Farm Players	16
Salary Commitment
Year 20 : 1 195 000 $
Year 21 : 755 000 $
Year 22 : 550 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 195 000 $
Year 21 : 755 000 $
Year 22 : 550 000 $
Year 23 : 0 $

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Canadian Tire
Level 1:	2700 - 110 $ - 0 - 0,00%
Level 2:	3600 - 75 $ - 0 - 0,00%
Level 3:	4500 - 50 $ - 0 - 0,00%
Level 4:	5400 - 25 $ - 0 - 0,00%
Luxury :	1800 - 220 $ - 0 - 0,00%
Total Capacity :	18000
Team Popularity :	121,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	81 300 000 $
Pro Players Total Average Salaries	81 300 000 $
Farm Players Total Salaries	1 301 500 $
Farm Players Total Average Salaries	1 301 500 $
Coaches Total Salaries	1 250 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 200 000 $	83 200 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-61 500 000 $
Current Bank Account	23 072 067 $
Projected Bank Account	23 072 067 $

Pro Players Salaries
Mika Zibanejad	7 000 000 $ (1)
-Salary Remaining :	7 000 000 $
Ben Bishop	6 500 000 $ (2)
-Salary Remaining :	6 500 000 $
Ryan Johansen	6 250 000 $ (5)
-Salary Remaining :	6 250 000 $
Vladimir Tarasenko	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Dustin Brown	5 500 000 $ (4)
-Salary Remaining :	5 500 000 $
William Karlsson	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Justin Braun	5 000 000 $ (4)
-Salary Remaining :	5 000 000 $
Justin Schultz	4 750 000 $ (2)
-Salary Remaining :	4 750 000 $
Mats Zuccarello	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Yanni Gourde	3 750 000 $ (1)
-Salary Remaining :	3 750 000 $
Michael Stone	3 250 000 $ (2)
-Salary Remaining :	3 250 000 $
Brandon Saad	3 250 000 $ (4)
-Salary Remaining :	3 250 000 $
Tomas Plekanec	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Patrick Maroon	2 900 000 $ (2)
-Salary Remaining :	2 900 000 $
Johnny Boychuk	2 750 000 $ (2)
-Salary Remaining :	2 750 000 $
Marco Scandella	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
Andrew Copp	1 650 000 $ (4)
-Salary Remaining :	1 650 000 $
Aaron Dell	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Scott Laughton	1 150 000 $ (2)
-Salary Remaining :	1 150 000 $
Evan Rodrigues	1 100 000 $ (3)
-Salary Remaining :	1 100 000 $
Chris Wideman	1 000 000 $ (3)
-Salary Remaining :	1 000 000 $
Derek Ryan	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Kenny Agostino	750 000 $ (2)
-Salary Remaining :	750 000 $
Markus Hannikainen	700 000 $ (1)
-Salary Remaining :	700 000 $
Darren Dietz	550 000 $ (1)
-Salary Remaining :	550 000 $
Total Pro Players	25
Salary Commitment
Year 20 : 81 300 000 $
Year 21 : 58 800 000 $
Year 22 : 32 250 000 $
Year 23 : 21 650 000 $
Salary Average Commitment
Year 20 : 81 300 000 $
Year 21 : 58 800 000 $
Year 22 : 32 250 000 $
Year 23 : 21 650 000 $
Salary Cap with 1 Way Contract
Year 20 : 81 300 000 $
Year 21 : 58 800 000 $
Year 22 : 32 250 000 $
Year 23 : 21 650 000 $

Farm Players Salaries
Beau Bennett	121 500 $ (1)
Salary Remaining :	121 500 $
Xavier Ouellet	95 000 $ (2)
Salary Remaining :	95 000 $
Jakob Forsbacka Karlsson	77 500 $ (1)
Salary Remaining :	77 500 $
Jacob MacDonald	70 000 $ (1)
Salary Remaining :	70 000 $
Juuso Riikola	70 000 $ (1)
Salary Remaining :	70 000 $
Victor Olofsson	70 000 $ (1)
Salary Remaining :	70 000 $
Sean Walker	70 000 $ (1)
Salary Remaining :	70 000 $
Hunter Miska	70 000 $ (1)
Salary Remaining :	70 000 $
Jake Bischoff	70 000 $ (2)
Salary Remaining :	70 000 $
Erik Condra	57 500 $ (1)
Salary Remaining :	57 500 $
Clark Bishop	55 000 $ (1)
Salary Remaining :	55 000 $
Tyrell Goulbourne	55 000 $ (1)
Salary Remaining :	55 000 $
Rourke Chartier	55 000 $ (1)
Salary Remaining :	55 000 $
Brandon Halverson	55 000 $ (3)
Salary Remaining :	55 000 $
Marek Langhamer	55 000 $ (3)
Salary Remaining :	55 000 $
Tanner Richard	55 000 $ (2)
Salary Remaining :	55 000 $
Viktor Fasth	50 000 $ (1)
Salary Remaining :	50 000 $
Patrick Sieloff	50 000 $ (1)
Salary Remaining :	50 000 $
Steve Bernier	50 000 $ (2)
Salary Remaining :	50 000 $
John McFarland	50 000 $ (1)
Salary Remaining :	50 000 $
Total Farm Players	20
Salary Commitment
Year 20 : 1 301 500 $
Year 21 : 380 000 $
Year 22 : 110 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 301 500 $
Year 21 : 380 000 $
Year 22 : 110 000 $
Year 23 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	3000 - 100 $ - 0 - 0,00%
Level 2:	4000 - 60 $ - 0 - 0,00%
Level 3:	5000 - 35 $ - 0 - 0,00%
Level 4:	6000 - 20 $ - 0 - 0,00%
Luxury :	2000 - 200 $ - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	84,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 350 000 $
Pro Players Total Average Salaries	76 350 000 $
Farm Players Total Salaries	1 662 500 $
Farm Players Total Average Salaries	1 662 500 $
Coaches Total Salaries	2 800 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	0 $
Estimate Under Maximum Salary Cap of 83 200 000 $	83 200 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-61 500 000 $
Current Bank Account	9 640 134 $
Projected Bank Account	9 640 134 $

Pro Players Salaries
Kyle Okposo	5 800 000 $ (1)
-Salary Remaining :	5 800 000 $
Tyler Johnson	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Karl Alzner	4 800 000 $ (2)
-Salary Remaining :	4 800 000 $
Andrei Markov (1 Way Contract)	4 750 000 $ (1)
-1 Way Contract Salary Cap :	475 000 $
-Salary Remaining :	4 750 000 $
Adam Larsson	4 500 000 $ (4)
-Salary Remaining :	4 500 000 $
Boone Jenner	4 400 000 $ (5)
-Salary Remaining :	4 400 000 $
Charlie Coyle	4 400 000 $ (3)
-Salary Remaining :	4 400 000 $
Alex Tuch	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Nico Hischier	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Dmitry Kulikov	2 800 000 $ (2)
-Salary Remaining :	2 800 000 $
Anton Stralman	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
Kevin Labanc	2 400 000 $ (4)
-Salary Remaining :	2 400 000 $
Nikolaj Ehlers	2 400 000 $ (1)
-Salary Remaining :	2 400 000 $
Jaroslav Halak	2 300 000 $ (3)
-Salary Remaining :	2 300 000 $
Jonathan Ericsson	2 150 000 $ (1)
-Salary Remaining :	2 150 000 $
Calle Jarnkrok	2 150 000 $ (4)
-Salary Remaining :	2 150 000 $
Ondrej Kase	2 000 000 $ (4)
-Salary Remaining :	2 000 000 $
Carl Gunnarsson	2 000 000 $ (3)
-Salary Remaining :	2 000 000 $
Alex Petrovic	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Lawson Crouse	2 000 000 $ (3)
-Salary Remaining :	2 000 000 $
Jonathan Bernier	2 000 000 $ (3)
-Salary Remaining :	2 000 000 $
Jordan Martinook	1 700 000 $ (4)
-Salary Remaining :	1 700 000 $
Jake Virtanen	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
Anthony Duclair	1 450 000 $ (4)
-Salary Remaining :	1 450 000 $
Trevor van Riemsdyk	1 400 000 $ (4)
-Salary Remaining :	1 400 000 $
Niklas Kronwall	1 250 000 $ (1)
-Salary Remaining :	1 250 000 $
Rasmus Dahlin	850 000 $ (2)
-Salary Remaining :	850 000 $
Brady Tkachuk	850 000 $ (2)
-Salary Remaining :	850 000 $
Total Pro Players	28
Salary Commitment
Year 20 : 76 350 000 $
Year 21 : 53 000 000 $
Year 22 : 35 200 000 $
Year 23 : 20 000 000 $
Salary Average Commitment
Year 20 : 76 350 000 $
Year 21 : 53 000 000 $
Year 22 : 35 200 000 $
Year 23 : 20 000 000 $
Salary Cap with 1 Way Contract
Year 20 : 72 075 000 $
Year 21 : 53 000 000 $
Year 22 : 35 200 000 $
Year 23 : 20 000 000 $

Farm Players Salaries
Christian Djoos	115 000 $ (2)
Salary Remaining :	115 000 $
Ross Johnston	100 000 $ (4)
Salary Remaining :	100 000 $
Oscar Dansk	100 000 $ (4)
Salary Remaining :	100 000 $
Chandler Stephenson	100 000 $ (4)
Salary Remaining :	100 000 $
Andrew Mangiapane	95 000 $ (3)
Salary Remaining :	95 000 $
Michael Chaput	85 000 $ (1)
Salary Remaining :	85 000 $
Erik Brannstrom	82 500 $ (2)
Salary Remaining :	82 500 $
Justin Dowling	80 000 $ (1)
Salary Remaining :	80 000 $
Sami Niku	75 000 $ (3)
Salary Remaining :	75 000 $
Dylan Sikura	75 000 $ (3)
Salary Remaining :	75 000 $
Emile Poirier	75 000 $ (1)
Salary Remaining :	75 000 $
Nicolas Aube-Kubel	75 000 $ (1)
Salary Remaining :	75 000 $
Ethan Bear	70 000 $ (3)
Salary Remaining :	70 000 $
Frederick Gaudreau	65 000 $ (2)
Salary Remaining :	65 000 $
Adam Wilcox	65 000 $ (4)
Salary Remaining :	65 000 $
Tobias Lindberg	60 000 $ (1)
Salary Remaining :	60 000 $
Ben Thomson	60 000 $ (1)
Salary Remaining :	60 000 $
Jared Coreau	60 000 $ (1)
Salary Remaining :	60 000 $
Michael Mersch	60 000 $ (1)
Salary Remaining :	60 000 $
Justin Auger	60 000 $ (1)
Salary Remaining :	60 000 $
Anthony Richard	55 000 $ (1)
Salary Remaining :	55 000 $
Jeremy Smith	50 000 $ (4)
Salary Remaining :	50 000 $
Total Farm Players	22
Salary Commitment
Year 20 : 1 662 500 $
Year 21 : 992 500 $
Year 22 : 730 000 $
Year 23 : 415 000 $
Salary Average Commitment
Year 20 : 1 662 500 $
Year 21 : 992 500 $
Year 22 : 730 000 $
Year 23 : 415 000 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcell Energy Center
Level 1:	3750 - 95 $ - 0 - 0,00%
Level 2:	5000 - 54 $ - 0 - 0,00%
Level 3:	6250 - 30 $ - 0 - 0,00%
Level 4:	7500 - 17 $ - 0 - 0,00%
Luxury :	2500 - 194 $ - 0 - 0,00%
Total Capacity :	25000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - 35 $ - 0 - 0,00%
Farm Level 2:	1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Farm
Home Games Left	1
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	84 750 000 $
Pro Players Total Average Salaries	84 750 000 $
Farm Players Total Salaries	1 600 000 $
Farm Players Total Average Salaries	1 570 000 $
Coaches Total Salaries	4 350 000 $
Luxury Taxe Total	0 $
Special Salary Cap Value	(4 000 000 $)
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap Per Days	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap Per Days	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	0 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Estimated Season Salary Cap	(4 000 000 $)
Estimate Under Maximum Salary Cap of 83 200 000 $	87 200 000 $
Estimate Over Minimum Salary Cap of 61 500 000 $	-65 500 000 $
Current Bank Account	35 874 184 $
Projected Bank Account	35 874 184 $

Pro Players Salaries
John Carlson	8 200 000 $ (6)
-Salary Remaining :	8 200 000 $
Brad Marchand	7 900 000 $ (5)
-Salary Remaining :	7 900 000 $
Patrick Kane	7 850 000 $ (1)
-Salary Remaining :	7 850 000 $
Zach Werenski	6 200 000 $ (3)
-Salary Remaining :	6 200 000 $
Aleksander Barkov	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
David Pastrnak	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
John Gibson	5 900 000 $ (2)
-Salary Remaining :	5 900 000 $
Ivan Provorov	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Kevin Hayes	5 000 000 $ (3)
-Salary Remaining :	5 000 000 $
Keith Yandle	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Jeff Carter	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Bryan Rust	2 700 000 $ (4)
-Salary Remaining :	2 700 000 $
Brandon Carlo	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
Noah Hanifin	2 100 000 $ (1)
-Salary Remaining :	2 100 000 $
Jake DeBrusk	2 100 000 $ (1)
-Salary Remaining :	2 100 000 $
Roman Polak	1 250 000 $ (3)
-Salary Remaining :	1 250 000 $
Matt Calvert	1 200 000 $ (2)
-Salary Remaining :	1 200 000 $
Zack Smith	1 100 000 $ (1)
-Salary Remaining :	1 100 000 $
Jordan Greenway	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Nolan Patrick	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Jason Spezza	1 000 000 $ (3)
-Salary Remaining :	1 000 000 $
Ryan Callahan	800 000 $ (3)
-Salary Remaining :	800 000 $
Carter Hart	750 000 $ (1)
-Salary Remaining :	750 000 $
Ales Hemsky	700 000 $ (2)
-Salary Remaining :	700 000 $
Total Pro Players	24
Salary Commitment
Year 20 : 84 750 000 $
Year 21 : 62 350 000 $
Year 22 : 41 550 000 $
Year 23 : 18 800 000 $
Salary Average Commitment
Year 20 : 84 750 000 $
Year 21 : 62 350 000 $
Year 22 : 41 550 000 $
Year 23 : 18 800 000 $
Salary Cap with 1 Way Contract
Year 20 : 84 750 000 $
Year 21 : 62 350 000 $
Year 22 : 41 550 000 $
Year 23 : 18 800 000 $

Farm Players Salaries
Jon Merrill	95 000 $ (3)
Salary Remaining :	95 000 $
Scott Darling	85 000 $ (2)
Salary Remaining :	85 000 $
Isac Lundestrom	80 000 $ (2)
Salary Remaining :	80 000 $
Simon Despres	80 000 $ (2)
Salary Remaining :	80 000 $
Dakota Mermis	80 000 $ (2)
Salary Remaining :	80 000 $
Steven Fogarty	75 000 $ (3)
Salary Remaining :	75 000 $
Andreas Borgman	75 000 $ (3)
Salary Remaining :	75 000 $
John Mitchell	70 000 $ (2)
Salary Remaining :	70 000 $
Brad Malone	70 000 $ (2)
Salary Remaining :	70 000 $
David Booth	70 000 $ (2)
Salary Remaining :	70 000 $
Chris Neil	70 000 $ (2)
Salary Remaining :	70 000 $
David Jones	70 000 $ (2)
Salary Remaining :	70 000 $
Dainius Zubrus	70 000 $ (2)
Salary Remaining :	70 000 $
Reto Berra	70 000 $ (2)
Salary Remaining :	70 000 $
Dennis Rasmussen	70 000 $ (2)
Salary Remaining :	70 000 $
Shane O'Brien	70 000 $ (2)
Salary Remaining :	70 000 $
Teddy Purcell	70 000 $ (2)
Salary Remaining :	70 000 $
Daniel Taylor	70 000 $ (1)
Salary Remaining :	70 000 $
Tanner Glass	70 000 $ (2)
Salary Remaining :	70 000 $
Anton Slepyshev	65 000 $ (1)
Salary Remaining :	65 000 $
William Borgen	65 000 $ (1)
Salary Remaining :	65 000 $
Jyrki Jokipakka	60 000 $ (1)
Salary Remaining :	60 000 $
Total Farm Players	22
Salary Commitment
Year 20 : 1 600 000 $
Year 21 : 1 340 000 $
Year 22 : 245 000 $
Year 23 : 0 $
Salary Average Commitment
Year 20 : 1 570 000 $
Year 21 : 1 310 000 $
Year 22 : 245 000 $
Year 23 : 0 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 83 200 000 $ Available Cap Space	Over Minimum of 61 500 000 $	Pro Players	Farm Players	Total Players
Avalanche	28 403 382 $	0 $	83 200 000 $	-61 500 000 $	21	34	55
Blackhawks	50 012 044 $	0 $	83 200 000 $	-61 500 000 $	22	37	59
BlueJackets	22 465 089 $	0 $	83 200 000 $	-61 500 000 $	24	28	52
Blues	8 543 000 $	4 160 000 $	79 040 000 $	-57 340 000 $	20	33	53
Bruins	14 371 351 $	0 $	83 200 000 $	-61 500 000 $	23	24	47
Canadiens	38 138 028 $	(3 000 000 $)	86 200 000 $	-64 500 000 $	22	25	47
Capitals	30 281 722 $	(1 160 000 $)	84 360 000 $	-62 660 000 $	21	21	42
Ducks	8 784 680 $	1 500 000 $	81 700 000 $	-60 000 000 $	20	25	45
Flames	21 458 490 $	0 $	83 200 000 $	-61 500 000 $	22	31	53
Flyers	15 748 287 $	4 000 000 $	79 200 000 $	-57 500 000 $	22	51	73
GoldenKnights	19 687 834 $	0 $	83 200 000 $	-61 500 000 $	23	24	47
Islanders	26 000 000 $	0 $	83 200 000 $	-61 500 000 $	22	34	56
Jets	5 611 932 $	4 160 000 $	79 040 000 $	-57 340 000 $	24	32	56
Kings	41 004 094 $	0 $	83 200 000 $	-61 500 000 $	24	22	46
Maple Leafs	30 772 021 $	550 000 $	82 650 000 $	-60 950 000 $	21	44	65
Oilers	11 562 458 $	0 $	83 200 000 $	-61 500 000 $	20	47	67
Pengouins	11 961 828 $	0 $	83 200 000 $	-61 500 000 $	20	33	53
Predateurs	8 883 239 $	(4 160 000 $)	87 360 000 $	-65 660 000 $	20	53	73
Rangers	39 884 161 $	0 $	83 200 000 $	-61 500 000 $	22	29	51
Red Wings	16 330 405 $	0 $	83 200 000 $	-61 500 000 $	23	25	48
Sabres	4 906 607 $	0 $	83 200 000 $	-61 500 000 $	20	16	36
Senateurs	23 072 067 $	0 $	83 200 000 $	-61 500 000 $	25	20	45
Sharks	9 640 134 $	0 $	83 200 000 $	-61 500 000 $	28	22	50
Wild	35 874 184 $	(4 000 000 $)	87 200 000 $	-65 500 000 $	24	22	46

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 - %